To estimate Fortum’s 2022 FFO / Net debt ratio using an S&P-style approach: 1. **Funds from operations (FFO)** A simplified S&P-style FFO estimate can be derived from cash flow from operations before working capital movements, excluding working capital volatility. From the facts: - Cash flows from operations before changes in working capital, continuing operations = **EUR 2,322 million** So estimated FFO ≈ **EUR 2.322 billion**. 2. **Net debt** Net debt is approximated as interest-bearing financial debt less cash and cash equivalents. From the balance sheet: - Other noncurrent financial liabilities = **EUR 3,658 million** - Other current financial liabilities = **EUR 4,127 million** - Cash and cash equivalents / liquid funds = **EUR 3,919 million** Gross debt ≈ 3,658 + 4,127 = **EUR 7,785 million** Net debt ≈ 7,785 − 3,919 = **EUR 3,866 million** 3. **FFO / Net debt** \[ \frac{2,322}{3,866} = 0.6006 \] This equals approximately **60.1%**. 60.1%