Log in
Show password
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Dynamic quotes 


SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector newsMarketScreener Strategies

Liberty Global : Sunrise UPC H1 2021 & Full Year 2020 Quarterly Results and Rebased Information

09/09/2021 | 05:42pm EDT

Sunrise UPC quarterly results and rebased information

The following rebased supplemental quarterly financial information has been adjusted to include the pre- acquisition revenue, Adjusted EBITDA and Operating Free Cash Flow (OFCF) of the acquired Sunrise business (Sunrise) for each of the three-month periods ended March 31, 2020, June 30, 2020, September 30, 2020, and December 31, 2020, to give effect to the Sunrise acquisition in the rebased Sunrise UPC results for the 2020 periods to the same extent Sunrise is or will be included in the Sunrise UPC results for the 2021 periods.

Rebase information, which is a non-GAAP measure, is presented as a basis for assessing growth on a comparable basis. For purposes of calculating rebased information for Sunrise UPC on a comparable basis including the impact of the Sunrise business that we owned during 2021, we have adjusted the UPC Switzerland quarterly historical revenue, Adjusted EBITDA and OFCF for each of the three-month periods ended March 31, 2020, June 30, 2020, September 30, 2020 and December 31, 2020 to include the pre- acquisition revenue, Adjusted EBITDA and P&E additions of Sunrise in the Sunrise UPC rebased results for the 2020 periods to the same extent that the revenue, Adjusted EBITDA and P&E additions of Sunrise is or will be included in the Sunrise UPC results for the 2021 periods. These adjustments are based on what we believe to be the most reliable information that is currently available to us (generally pre-acquisition financial statements), as adjusted for the estimated effects of (a) any significant differences between U.S. GAAP and local generally accepted accounting principles, (b) any significant effects of acquisition accounting adjustments, (c) any significant differences between our accounting policies and those of the acquired entities and (d) other items we deem appropriate. We do not adjust pre-acquisition periods to eliminate nonrecurring items or give retroactive effect to any changes in estimates that might be implemented during post-acquisition periods. As we did not own or operate Sunrise during the pre- acquisition periods, no assurance can be given that we have identified all adjustments necessary to present the revenue, Adjusted EBITDA and OFCF of Sunrise on a basis that is comparable to the corresponding post-acquisition amounts that are included in the Sunrise UPC historical results or that the pre-acquisition financial statements we have relied upon do not contain undetected errors. In addition, the rebased information presented below is not necessarily indicative of the revenue, Adjusted EBITDA and OFCF that would have occurred if these transactions had occurred on the dates assumed for purposes of calculating our rebased amounts or the revenue, Adjusted EBITDA and OFCF that will occur in the future. Investors should view rebase information as a supplement to, and not a substitute for, U.S. GAAP measures of performance included in our consolidated statements of operations.

The following table presents the historical results of UPC Switzerland for the 2020 periods:

The following table presents the rebased results for Sunrise UPC for the 2020 periods and the historical results for Sunrise UPC for the 2021 periods:

The following table provides the rebase adjustments made to the historical 2020 UPC Switzerland results:


Segment Adjusted EBITDA: Segment Adjusted EBITDA is the primary measure used by our chief operating decision maker to evaluate segment operating performance and is also a key factor that is used by our internal decision makers to (i) determine how to allocate resources to segments and (ii) evaluate the effectiveness of our management for purposes of annual and other incentive compensation plans. As we use the term, Segment Adjusted EBITDA is defined as earnings (loss) before net income tax benefit (expense), other non-operating income or expenses, net share of results of affiliates, net gains (losses) on debt extinguishment, net realized and unrealized gains (losses) due to changes in fair value of certain investments and debt, net foreign currency transaction gains (losses), net gains (losses) on derivative instruments, net interest expense, depreciation and amortization, share-based compensation, related-

party fees and allocations provisions and provision releases related to significant litigation and impairment, restructuring and other operating items. Other operating items include (a) gains and losses on the disposition of long-lived assets, (b) third-party costs directly associated with successful and unsuccessful acquisitions and dispositions, including legal, advisory and due diligence fees, as applicable, and (c) other acquisition-related items, such as gains and losses on the settlement of contingent consideration. Our internal decision makers believe Adjusted EBITDA is a meaningful measure because it represents a transparent view of our recurring operating performance that is unaffected by our capital structure and allows management to (1) readily view operating trends, (2) perform analytical comparisons and benchmarking between segments and (3) identify strategies to improve operating performance in the different countries in which we operate.

OFCF: As used herein, Operating Free Cash Flow or "OFCF" represents Segment Adjusted EBITDA less property and equipment additions. OFCF is an additional metric that we use to measure the performance of our operations after considering the level of property and equipment additions incurred during the period.


Liberty Global plc published this content on 09 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 September 2021 21:41:02 UTC.

ę Publicnow 2021
12:31aTELEFÓNICA S A : Liberty Global Eyes Network Business Split Off
10/18LIBERTY GLOBAL : VirginMedia O2 launch its first joint product, VoltVirgin Media O2 has to..
10/07LIBERTY GLOBAL : Selects CommScope HD Shelf for Next-Generation Network
10/04Sky talks on partnering with Virgin Media O2 hit BT
09/29DEUTSCHE TELEKOM : Former Sunrise CEO to Join T-Mobile Netherlands as Chairman
09/27TELENET EXPANDS BASIC INTERNET PROJE : “Telenet has the technological expertise to o..
09/23LIBERTY GLOBAL : Ventures Forms Fibre-To-The-Home Joint Venture With InfraVia Capital Part..
09/23LIBERTY GLOBAL : Jefferies Upgrades Liberty Global to Buy from Hold, Adjusts Price Target ..
09/23LIBERTY GLOBAL : Ventures and InfraVia Capital Partners Set up Fibre-to-the-home Joint Ven..
09/23Liberty Global Ventures, the Investment Arm of Liberty Global plc and Infravia Capital ..
More news
Analyst Recommendations on LIBERTY GLOBAL PLC
More recommendations
Financials (USD)
Sales 2021 10 543 M - -
Net income 2021 12 238 M - -
Net Debt 2021 13 331 M - -
P/E ratio 2021 1,35x
Yield 2021 -
Capitalization 16 548 M 16 548 M -
EV / Sales 2021 2,83x
EV / Sales 2022 3,79x
Nbr of Employees 23 000
Free-Float 92,7%
Duration : Period :
Liberty Global plc Technical Analysis Chart | LBTYA | GB00B8W67662 | MarketScreener
Technical analysis trends LIBERTY GLOBAL PLC
Short TermMid-TermLong Term
Income Statement Evolution
Mean consensus BUY
Number of Analysts 22
Last Close Price 29,70 $
Average target price 38,75 $
Spread / Average Target 30,5%
EPS Revisions
Managers and Directors
Michael Thomas Fries President, Chief Executive Officer & Director
Charles Henry Rowland Bracken Chief Financial Officer & Executive Vice President
John Carl Malone Chairman
Enrique RodrÝguez Chief Technology Officer & Executive VP
Paul Alan Gould Independent Director
Sector and Competitors
1st jan.Capi. (M$)