investor presentation january, 2018 - cablevision holding sa · source: dataxis, nextvlatam,...
TRANSCRIPT
Investor PresentationJanuary, 2018
[email protected] consider the environment before printing this presentation
DisclaimerIn
ve
sto
r P
re
se
nta
tio
n
Forward Looking Statements
The information contained herein has been prepared by Cablevisión Holding S.A. (“CVH”) solely for use at this presentation. The
information herein is only a summary and does not purport to be complete. This presentation is strictly confidential and may not be
disclosed to any other person.
This presentation has been prepared solely for informational purposes and is not an offer to sell securities of CVH and we are not
soliciting offers to buy or sell securities of CVH in any jurisdiction. You are not authorized to rely on any statements included in this
presentation to purchase or sell securities of the company. Cablevision takes no responsibility in this regard. No representation or
warranty, either express or implied, is made as to the accuracy, reliability or completeness of the information presented herein. This
material should not be regarded by recipients as a substitute for their exercise of their own judgment.
Certain information included in this presentation may contain projections or other forward-looking statements regarding future
events or the future financial performance of Cablevision Holding SA. within the meaning of section 27A of the Securities Act of
1933 and section 21E of the Securities Exchange Act of 1934. You can identify forward-looking statements by terms such as
“expect”, “believe”, “anticipate”, “estimate”, “intend”, “will”, “could”, “may” or “might” the negative of such terms or other similar
expressions. These statements are only predictions and actual events or results may differ materially or they are not guarantees of
future performance. CVH does not undertake or intend to undertake any obligation to update these statements to reflect events and
circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events. Many factors could cause the
actual results to differ materially from those contained in CVH’s projections or forward-looking statements, including, among others,
general economic conditions, CVH’s competitive environment, risks associated with operating in Argentina, rapid technological and
market change, and other factors specifically related to CVH and its operations.
This material does not constitute, in whole or in part, and offer. Neither this presentation nor anything contained herein shall form
the basis of any contract or commitment whatsoever.
While figures for 2011, 2012, 2013, 2014, 2015 and 2016 have been prepared in accordance with International Financial Reporting
Standards (“IFRS”), previous years figures were prepared in accordance with Argentine GAAP.2
AgendaIn
ve
sto
r P
re
se
nta
tio
n
Company History
Business Overview
Transaction Summary
Q & A
Appendix
4
Company History
CVH (BCBA: CVH / Level 1 US: CVHSY ) was created as a new independent company by the split up of the Pay TV,Broadband and Mobile businesses of Grupo Clarín (BCBA/LSE: GCLA). Substantially all of its assets consist of itsownership interest in its subsidiary Cablevisión, which provides a wide range of cable television, data transmission,internet and mobile services.
Cablevisión is the #1 Pay TV company in Argentina (3.5mm subs with 38% Market Share) & #1 broadband provider inArgentina (2.3mm subs with 32% Market Share).
CVH started trading in the Buenos Aires Stock Exchange on August 30, 2017 and requested listing admission in theLondon Stock Exchange (LSE).
The listing admission (LSE) is expected to be complete by 1Q 2018, subject to certain regulatory approvals.
In
ve
sto
r P
re
se
nta
tio
n
2016 2018
Technology Convergence & Regional Expansion
Split-up CV AssetsPure Telecommunication Player
First Fully Convergent Telco in Argentina
2007
60.00% 39.08%60.00%
Other Media Companies
100.00%
On January 1st, 2018 Telecom Argentina and Cablevisión merged to create the first fully convergent Telco in Argentina*.
* For more information see Transaction Summary on pages 15 -16
AgendaIn
ve
sto
r P
re
se
nta
tio
n
Company History
Business Overview
Transaction Summary
Q & A
Appendix
$60,641
$1,225 Market Size
(2018)1
Pay-TV and
Broadband
Key
Metrics
(2016)
Argentina
Fixed
Broadband
and Pay-TV
Subscribers
Evolution
(mm)
$9,811
3.0%
$305
$16,442 $7,286
16.712.7
79.6
80.2
28.7
33.2
27.2
54.4
21.554.159.669.1 26.9 39.0
$15,128
3.6% 2.7% 2.5%2.1% 4.2% 2.7%
2.43.1 3.5
4.04.6
5.26.2
6.6 7.0 7.2
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
In
ve
sto
r P
re
se
nta
tio
n
Source: The Economist Intelligence Unit, Kagan (Jan-2018), and GS ResearchNote: GDP size and GDP per Capita in nominal terms and PPP weighted. GDP growth reflects real GDP growth. CAGR figures are from 2007 to 2016.1 Information obtained from GS Research. 2 Considers only occupied households.
Growth Industry Opportunity in Broadband, Premium and Digital TV and Mobile (4G)
Argentina Brazil Mexico Colombia Chile Peru
GDP Size (US$bn)
GDP per Capita (US$)
GDP Growth (Y/Y)
Pay-TV Penetration (%)
Broadband Penetration (%)
Mobile (4G) Penetration (%)
# of Households2 (mm)
6
Broadband Subscribers Pay-TV Subscribers
Argentina Pay-Tv, Broadband and Mobile (4G) Market
US
6.26.7 7.1 7.3
7.8 8.2 8.6 8.9 9.0 9.2
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
$2,243 $325 $235 $20,315
$10,708 $6,524
$668
122.38.45.713.932.9
15.8 30.4 89.8
21.645.438.342.4
13.3 69.9
Cablevisión FootprintIn
ve
sto
r P
re
se
nta
tio
n
High quality, high capacity network, covering a very attractive customer base
¹ All Internet subscribers are included for internet, as of September 2017.2 as of September 2017.(*) Taking into account only Cable TV and Internet subs.
Source: Company Information7
Services
Argentina & Uruguay
7.9MM homes-passed (79% 2-way)2
50,907 km2
44.6% CATV o/HHPP2
37.0% Internet o/HHPP 2W2
3,918,503 Unique Subs(*)
3,508,090 CATV2
2,297,346 Internet2
2,002,341 Digital2
855,136 Total Mobile Subs (65% postpaid)
Coverage & Network
Subs
Penetration
Cable and Digital TV
Broadband
Exhibit 1: Geographic Footprint & Subs1
Thousands Subscribers
CATV: 144.4Internet: -
International
CATV: 510.9Internet: 267.4
Litoral
CATV: 483.8Internet: 300.1
Centro
CATV: 866.5Internet: 513.0
Buenos Aires
CATV: 1,502.4Internet: 1,217.0
AMBA
Mobile Telephony
FinancialsFY16 Sales: US$ 2,068FY16 Ebitda: US$ 740 3Q17 ARPU: US$ 48
ARPU: Revenues (excl Nextel) / Average Unique Customers / Average FX Rate
FX 2016: $14.79; 9M17: $16.26; 3Q17: $17.29
79%
21%
81%
19%
73%
27%
In
ve
sto
r P
re
se
nta
tio
n
8
HighGrowth
Potential
% Broadband Subscribers
Exhibit 2: Pay-TV Market Share Exhibit 3: Broadband Market Share
% Households
Exhibit 4: Cablemodem Growth Potential
*Competition Areas, Argentina only.Source: Company Information, as of September 2017
1.7MM 1 Way
7.9MM Homes Passed*
Cablevisión is leader in Pay-TV and Fixed broadbandWe believe we have the best product to capture the growth of the broadband market
Expand Coverage of 2-Way TechnologyDocsis 3.0 technology
Ultra Broadband Value added services
2 Increase Broadband Penetration
Bandwith Upgrade Cross-selling Broadband to Pay Tv Subs
1
Source: Dataxis, Nextvlatam, Company Information; Pay-TV refers to Cable TV, as of September 2017. Source: Dataxis, Nextvlatam, Company Information, as of September 2017.
% Pay-TV Subscribers
3.9MM Unique Clients
6.2 MM2 Way
0.8MM1 Way
3.1MM2 Way 2.3MM
CM Subs
0.9MM Only Pay TV
3.1MM Clients 2 Way
Cablevisión SA
Directv
Others
Cablevisión SAOthers
Telecom
Telefónica
In
ve
sto
r P
re
se
nta
tio
n
9
Exhibit 5: Strong Growth Across Cablevisión Products
Source: Company Information, as of September 2017* Revenues (excl Nextel) / Average Unique Customers / Average FX Rate
Unique subscribers (‘000)
3,716 3,645 3,761 3,792 3,874 3,912
Exhibit 6: Revenue Breakdown FY16
Exhibit 8: Revenue Breakdown 9M17
Pay-TV
Broadband
Premium, digital & others
Mobile
4841
4540383938
4Q124Q11 3Q174Q16
+4%
4Q154Q144Q13
Exhibit 7: Total ARPU *
US$
Pay-TV
Broadband
Premium, digital & others
Mobile
3,919
Offering Attractive Cross-Selling Opportunities
Note FX 2007: $3.11; FX 2008: $3.16; FX 2009: $3.73; FX 2010: $3.91; FX 2011: $4.13; FX 2012: $4.55; FX 2013: $5.48; FX 2014: $8.12; FX 2015: $9.27; FX 2016: $14.79; FX LTM: $16.06.
In
ve
sto
r P
re
se
nta
tio
n
Key figures
1 Figures for 2011, 2012 , 2013, 2014, 2015, 2016 and 2017 have been prepared in accordance with IFRS
Source: Company Information.
10
Exhibit 9: CATV Subscribers
Thousands
Exhibit 10: Broadband Subscribers
Thousands
Exhibit 11: Revenues1
US$ MM
Exhibit 12: EBITDA1
US$ MM
3,528
+2%
3,193
20082007
3,191
2009
3,022
2013
3,533
20122011 20142010
3,4913,358 3,4933,490 3,405
2015 3Q17
3,508
2016
977923726
2007 20092008 2012 20142013
1,489
2011 2016
1,119
2,180
1,343
+12% +8%
20152010
2,297
1,699 1,828
3Q17
2,018
840
2,374
1,081
2007 2008 LTM2013
+11%
201620152012
1,779
2,171 2,068
1,671
2011
1,476
2010
1,249
2009
1,131
2014
1,752873
739787
578520529475468407378
286
2011
+12%
2016 LTM20132009 2010 20122008 201520142007
EBITDA Margin (%)
34.1
35.036.0
32.2
37.5 31.7
29.2
36.233.0
35.8
36.8
Consistent Subs and Financial Growth
Note FX 2007: $3.11; FX 2008: $3.16; FX 2009: $3.73; FX 2010: $3.91; FX 2011: $4.13; FX 2012: $4.55; FX 2013: $5.48; FX 2014: $8.12; FX 2015: $9.27; FX 2016: $14.79; FX LTM: $16.06.
In
ve
sto
r P
re
se
nta
tio
n
11
Our subsidiary Cablevisión SA (“CV”) has invested more than US$3,500 MM in Capex since 2007 mainly to generate growth and to improve margins
Exhibit 13: Network Capacity
Exhibit 15: 9M17 CAPEX Breakdown
Exhibit 14: CAPEX
2W79%
DVB*5%
750MHz >16%
* Digital Technology for Lower Income Neighborhoods
Source: Company Information, Argentina Only as September 2017 Source: Company Information
US$ MM
CV CAPEX
Installations49%
Source: Company InformationSource: Company Information
450
292324284341
224237164 153
0
200
400
600
800
0
5
10
15
20
25
30
2014
17%
2013
18%
2012
17%
2011
23%
2010
18%
2009
14%
2008
22%
2007
20%
LTM
28%
661
2016
589
28%
2015
21%
Exhibit 16: EBITDA - CAPEX
US$ MM
212
150
337
286
196235
158
244254
141122
2016 LTM20152014201320112010200920082007 2012
Capex/Sales
Capital Expenditure (CAPEX)
Note FX 2007: $3.11; FX 2008: $3.16; FX 2009: $3.73; FX 2010: $3.91; FX 2011: $4.13; FX 2012: $4.55; FX 2013: $5.48; FX 2014: $8.12; FX 2015: $9.27; FX 2016: $14.79; FX LTM: $16.06.
Maintenance20%
Networks, New Technologies & others31%
Financial Debt
Source: Company Information(1) CVH: Last Quarter Annualized EBITDA. CV: LTM EBITDA. Exchange Rate as of September 30, 2017: 17.31 ARS/ USD. * Does not include Interests.
12
Exhibit 17: CVH Debt Profile as of September 30th, 2017
US$ MM, Balance Sheet
In
ve
sto
r P
re
se
nta
tio
n
Exhibit 18: CVH Key Financial Ratios
5M17
Total Financial Debt* 23,331
Cash And Cash Equivalents 14,937
Total Net Debt 8,394
Net Debt / Adj EBITDA1 0.56x
Exhibit 19: CV Key Financial Ratios
9M17 9M16 YoY
Total Financial Debt* 10,307 9,313 10.7%
Cash And Cash Equivalents 2,482 2,775 (10.6%)
Total Net Debt 7,825 6,538 19.7%
Net Debt / Adj EBITDA1 0.56x 0.58x NA
1,348 MM at 17.31 ARS/ USD
752750
595
501
2
47
Total
16
24774
2018
1
2022
1
1,348
501
2020
9
2021
947
20192017
13
CVH
Cablevisión
AgendaIn
ve
sto
r P
re
se
nta
tio
n
Company History
Business Overview
Transaction Summary
Q & A
Appendix
CVH shall have the right to appoint the majority of the members of the Board of Directors, Executive
Committee, Audit Committee and Supervisory Committee.
Scheme of special majorities for the approval of certain matters by the Board of Directors and/or the
Shareholders.
The Agreement provides rights of first refusal, tag along and drag along.
14
Call Option
On July 7, 2017, the company signed a Call Option for the acquisition of a direct or indirect participation
equal to 13.51% of Telecom pre merger, approximately 6% of the surviving entity. Call Option exercise price
of USD 634,275,282 and the maximum term for the exercise of the call option was one year counted as
from July 7, 2017.
On September 25, 2017, CVH received a loan by Citibank, N.A., Goldman Sachs Bank USA, Industrial and
Commercial Bank of China Limited, Dubai (DIFC) Branch and Itaú Unibanco S.A., Nassau Branch of a principal
amount of USD 750,000,000. The maturity date is 18 months after the date of disbursement.
The funds from the loan were used, among other things, to prepay the Exercise Price under the Option
Agreement signed by the Company. The CVH payment was made on October 5, 2017 and the call option
was exercised on December 27, 2017.
Shareholders’
Agreement
Transaction OverviewLatest Events – CVH & Cablevisión SA
Merger
Agreement
Shareholders of Cablevisión and Telecom Argentina (“TEO”) approved on August 31, the “Pre-Merger
Commitment” whereby Cablevisión will merge into Telecom Argentina subject to certain regulatory
approvals. On December 21, 2017 ENACOM approved the Transaction.
Exchange ratio: 9,871.07005 new shares of Telecom Argentina issued in exchange for each common share of
Cablevisión with a nominal value of Ps. 10,000 per share.
On January 1st, 2018, Telecom Argentina issued 1,184,528,406 new common, book entry shares with a
nominal value of Ps. 1 and one vote per share, to the shareholders of Cablevisión.
In
ve
sto
r P
re
se
nta
tio
n
15
Merger Summary and Capital Ownership IIn
ve
sto
r P
re
se
nta
tio
n
Cablevisión S.A., in an all stock transaction, was absorbed by Telecom Argentina
Cablevisión S.A. shareholders received1,184.5mm new shares of Telecom Argentina
All resulting company share classes have equal economic and voting rights
Cablevisión shareholders received 55% of the combined company shares
Reference equity values of US$6.1bn for CV and US$5.0bn for TEO
Transaction Summary
Post-Merger1,2
FintechMedia
60.0% 40.0%
FintechTelecom3
FintechMedia 6 Float 4 5
33.0% 29.2%15.8%22.0%
Simplified ownership structures
Pre-Merger structure1
FintechTelecom3 FloatANSeS
20.4% 19.0%
Former NortelPref. Stock
Class B
25.4%35.2%
Class B shares – Total Float
1Pre-transaction ownership structure of TEO after the reorganization of Telecom Argentina, Telecom Personal, Nortel Inversora and Sofora Telecomunicaciones2After the reorganization of Telecom Argentina and illustrates the ownership structure of the combined company3Only includes Fintech Telecom ownership through Sofora Telecomunicaciones4 Float includes former Nortel Preferred Class B shares and shares held by the ANSeS
5 The Float includes 8.3% own by Fintech Telecom
6 Through a Corporate reorganization, Fintech Telecom absorbed Fintech Media
16
The CEO and other Key Employees (other than the CFO and the Internal Auditor) to be designated by the Board of the Company shall be a person proposed by CVH
The CFO and the Internal Auditor of the Company to be designated by the Board of the Company shall be a person proposed by Fintech Advisory
Dividend Policy: Distribution of cash dividends in each calendar year in an amount equal to the greater of (i) 50% of the Company’s Excess Cash for the prior fiscal year and (ii) US$300 million
Indebtedness Policy: Maintain a Gross Debt to EBITDA ratio of no less than 1.5 and no greater than 3.0. Target: 2 times
Shareholder Agreement
1 Through a Corporate reorganization, Fintech Telecom absorbed Fintech Media
Post-call option and current Capital Structure
Float
39.1%
31.7%
29.2%
Fintech Telecom 1
In
ve
sto
r P
re
se
nta
tio
n
Telecom Argentina Float Structure
Total Float 29,16%
ANSES
Fintech Telecom
Free Float
11,42%
8,30%
9,43%
Merger Summary and Capital Ownership II
17
1 Proforma, unaudited. Combines the revenues and EBITDA figures reported by both Companies. Values in US$ calculated at a rate of P$16.06 = US$1.00, using as a reference the U.S. dollar ask rate published by the Banco de la Nación Argentina and calculated using the average of such FX rate of the last 12 months as of 3Q17.; 2 Considers the sum of number of clients reported by both companies.Source: Company filings
2.4
6.2
Telecom Cablevision Pro-forma
1.1 0.92.0
Telecom Cablevision Pro-forma
EBITDA margin
+ +
29.9% 32.5%36.8%
3.8
Fixed BB19%
Fixed Voice8%
Data & Others
4%
Mobile38%
Pay TV23%
Devices8%
Total revenues:US$6.2 Bn
3.8mmsubscribers
20.0mmsubscribers
3.5mmsubscribers
4.1mmsubscribers
Merger Key Figures (LTM 3Q17)
Exhibit 20: Revenues Exhibit 21: EBITDA
Exhibit 22: 3Q17 Combined revenues breakdown Exhibit 23: Combined clients by segment in Arg.
US$ BN US$ BN
In
ve
sto
r P
re
se
nta
tio
n
AgendaIn
ve
sto
r P
re
se
nta
tio
n
Company History
Business Overview
Transaction Summary
Q & A
Appendix
AgendaIn
ve
sto
r P
re
se
nta
tio
n
Company History
Business Overview
Transaction Summary
Q & A
Appendix
Ownership Structure
20Source: Company Information
Cablevisión Holding2 S.A.
% Economic Rights% Voting Rights
Class A Shares Class B Shares
44.55%
21.65%
26.44%
64.25%
Class C Shares
6.52%
3.17%
22.49%
10.93%
Class B Shares
39.08%
39.08%
PrincipalShareholders1
FloatGS
Unidos
PrincipalShareholders
Shareholder Structure3
Number of Shares
Total 180,642,580
Free Float 40,626,708
• International (52%)
• Local (48%)
Controlling Shareholders 140,015,872
1 Controlling Shareholders: The 1999 Ernestina Laura Herrera de Noble New York Trust, HHM Media New York Trust, The LRP New York Trust, GC Dominio S.A and José Antonio Aranda2 CVH shareholders acquired approximately 12.5% of the free float3 As of November 10th, 2017
100.00%
100.00%
22,5%
Free Float
77,5%
ControllingShareholders1
In
ve
sto
r P
re
se
nta
tio
n
Combined Figures
Revenues LTM
EBITDA LTM
3,842
1,150
2,374
873
Net Debt (29) 452
Net Debt / EBITDA LTM
EBITDA - Capex
423
2,023
6,216
(0.03x) 0.56x
212
0.23x
719
TEO(1) CVSA(2) Combined(3)
Capex LTM
507
661 1,304
In US$mm – Period ended September 30, 2017
(1) Please refer to Telecom Argentina SA Financial Statements (http://www.telecom.com.ar/inversores/financiera.htm) and CNV filings available at http://www.cnv.gov.arhttps://www.sec.gov/Archives/edgar/data/932470/000090342317000496/tm6k_0810.htm(2) Please refer to Cablevision SA Financial Statements (https://institucional.cablevisionfibertel.com.ar) and CNV filings available at http://www.cnv.gov.ar. Gross and net debt include accrued Interest.(3) Combined figures are the result of the sum of each of the indicated figures for each of TEO and Cablevision as appear in each of their respective financial statements as of September 30, 2017 and for the six-month period ended September 30, 2017. (4) Gross Debt / EBITDA and Net Debt / EBITDA ratios calculated taking into consideration figures in Argentine Pesos in the last twelve months as of 3Q17.Values in US$ calculated at a rate of P$16.06 = US$1.00, using as a reference the U.S. dollar ask rate published by the Banco de la Nación Argentina for wire transfers (divisas) and calculated using the average of such FX rate of the last 12 months as of 3Q17, except for Net Debt which has been converted at a rate of P$17.31 = US$1.00, wich was the exchange rate quoted by Banco Nación for wire transfers (divisas) on September 30, 2017.
Telecom Argentina is a publicly registered company in the United States and Argentina and all of the information with respect to Telecom Argentina has been obtained from certain filings with the SEC and CNV prior to the date of the Proxy Solicitation and other public information Telecom Argentina has disclosed to its investors. None of us or the Solicitation Agent have participated in the preparation of such information or verified its accuracy or completeness. None of us or the Solicitation Agent shall have any responsibility for the accuracy or completeness of the information disclosed by Telecom Argentina in such filings or publicly available information or included in this Proxy Solicitation.
Ratios(4)
643
In
ve
sto
r P
re
se
nta
tio
n
Gross Debt / EBITDA LTM 0.64x 0.74x 0.68x
Gross Debt 682 602 1,284
22
CVH Income StatementFIVE MONTHS (5M) AND THIRD QUARTER (3Q) 2017
Revenues & EBITDA1 5M17
AR$ MM
Source: Company Information
Income for the period 5M17
AR$ MM
2,0415M17 1,148 893
Equity Shareholders Non-Controlling Interests
1 We define Adjusted EBITDA as net sales minus costs of sales (excluding depreciation and amortization) and selling and administrative expenses (excluding depreciation and amortization)
EBTIDA Margin (%)
EBITDA
6,300
Selling & Adm.
Expenses
Cost of Sales
6,490
17,225
4,436
Net Sales
36.6
Revenues & EBITDA1 3Q17
Income for the period 3M17
EBTIDA Margin (%)AR$ MM
Net Sales EBITDA
4,008
Selling & Adm.
Expenses
Cost of Sales
3,727
2,810
10,545
AR$ MM
1,2823Q17 565717
35.3
Equity Shareholders Non-Controlling Interests
In
ve
sto
r P
re
se
nta
tio
n
23
Cablevisión SA Income Statement3Q17 & 3Q16 yoy figures
Revenues
% yoy, AR$ MM
Adjusted EBITDA1
% yoy, AR$ MM
1 We define Adjusted EBITDA as net sales minus costs of sales (excluding depreciation and amortization) and selling and administrative expenses (excluding depreciation and amortization)
IDEN Telephony
Pay TV and Internet Access
805
1,033
3Q173Q16
7,995
6,962
10,544+32%
9,739
Income for the period 3Q17 vs. 3Q16
AR$ MM
+17%3Q17 1,348
3Q16 1,155
35.5
EBTIDA Margin (%)
3,7485
3Q16
2,839
2,700
139
3,743
+32%
3Q17
35.5
In
ve
sto
r P
re
se
nta
tio
n
24
Cablevisión SA Income Statement3Q17 & 3Q16, yoy figures
3Q16
AR$ MM
3Q17
AR$ MM
Source: Company Information
Revenues
2,839
3,117
7,995
Cost of Sales
2,039
EBITDASelling & Adm.
Expenses
3,748
2,789
EBITDARevenues Cost of Sales
Selling & Adm.
Expenses
4,007
10,54432%
29%
37%
32%
35.5
35.5
EBTIDA Margin (%)
In
ve
sto
r P
re
se
nta
tio
n
25
1Excludes 15,221,373 treasury shares; 2Determined only with the objective of adjusting the exchange ratioSource: Company filings
Telecom Argentina S.A. shares1 969,159,605
Telecom Argentina S.A. resulting ownership in combined entity 45%
New total shares outstanding 2,153,688,011
Shares to be given to Cablevisión S.A. shareholders 1,184,528,406
Total shares outstanding of Cablevisión S.A. 120,000
Agreed exchange ratio: Telecom Argentina S.A. shares for each Cablevisión S.A. share 9,871.07005
Reference Equity values2
Reference Equity Value of Telecom Argentina S.A. (US$mm) 5,000.0
Reference Equity Value per share for Telecom Argentina S.A. in US$ 5.15911
Reference Equity Value of Cablevisión S.A. (US$mm) 6,111.11
Reference Equity Value per share for Cablevisión S.A. in US$ 50,925.93
Calculation of Exchange RatioIn
ve
sto
r P
re
se
nta
tio
n
Investor PresentationJanuary, 2018