Consensus estimates

The consensus estimates presented are based on projections prepared by analysts covering the Telia Company share, compiled and aggregated by Telia Company's Investor Relations department. The consensus estimates do not reflect any opinion of Telia Company. Telia Company assumes no responsibility for the accuracy of the consensus estimates.

Pre Q2 2018

SEK in millions

Q2 2018e

FY 2018e

FY 2019e

FY 2020e

         
Net sales 20,312  81,835 82,346 82,148
of which service revenues 17,330 69,048 69,061 68,700
Adjusted EBITDA 6,407 26,500 26,689 26,923
Adjusted operating income 3,727 15,665 16,122 16,467
Net income 2,630 10,718 11,260 11,499
         
Operational free cash flow 2,200 10,076 10,391 10,708
Net debt (SEK in billions)* 32.9 36.7 40.9 44.8
CAPEX excluding licenses & spectrum fees 3,282 13,083 12,536 12,097

* Continuing and discontinued operations

Consensus estimates