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 Q2 2018

SEK in millions

FY 2018e

FY 2019e

FY 2020e

       
Net sales  82,377 82,611 82,853
of which service revenues 68,928 69,082 69,270
Adjusted EBITDA 26,404 26,796 27,170
Adjusted operating income 15,432 15,996 16,443
Net income* 8,046 11,977 11,922
       
Operational free cash flow 10,856 10,572 10,676
Net debt (SEK in billions)* 38.4 42.5 46.1
CAPEX excluding licenses & spectrum fees 13,141 12,701 12,393

* Continuing and discontinued operations

Consensus estimates