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.

Post Q1 2018

SEK in millions

FY 2018e

FY 2019e

FY 2020e

       
Net sales  81,331 81,287 81,500
of which service revenues 68,932 68,806 68,700
Adjusted EBITDA 26,536 26,797 26,984
Adjusted operating income 15,612 16,119 16,420
Net income 10,969 11,657 11,886
       
Operational free cash flow 10,114 10,371 10,681
Net debt (SEK in billions)* 35.2 40.1 43.0
CAPEX excluding licenses & spectrum fees 12,867 12,527 12,132

* Continuing and discontinued operations

Consensus estimates