# Net Debt / EBITDA Ratio Calculation for Fortum Oyj (2022) ## Reasoning The S&P methodology for Net Debt / EBITDA typically uses: - **Net Debt = Total Debt - Cash and Cash Equivalents** - **EBITDA = Operating Profit + Depreciation & Amortisation** ### Step 1: Identify the relevant figures as of 2022-01-01 (end of 2022) **Debt Components (Noncurrent + Current):** - Noncurrent Financial Liabilities: 3,658,000,000 EUR - Noncurrent Derivative Financial Liabilities: 756,000,000 EUR - Current Financial Liabilities: 4,127,000,000 EUR - Current Derivative Financial Liabilities: 3,973,000,000 EUR Total Debt = 3,658 + 756 + 4,127 + 3,973 = 12,514,000,000 EUR **Cash:** - Liquid Funds (Cash and Cash Equivalents): 3,919,000,000 EUR **Net Debt:** Net Debt = 12,514 - 3,919 = 8,595,000,000 EUR ### Step 2: Calculate EBITDA for 2022 (fiscal year 2022-01-01 to 2023-01-01) From the data provided: - Comparable EBITDA 2022: 2,436,000,000 EUR Alternatively, we can verify: - Operating Profit Before Depreciations EBITDA: 1,842,000,000 EUR However, the "Comparable EBITDA" of 2,436,000,000 EUR is the adjusted figure that S&P would typically use, as it excludes items affecting comparability and provides a normalized view of operational performance. ### Step 3: Calculate Net Debt / EBITDA Net Debt / EBITDA = 8,595 / 2,436 = 3.53 This is a reasonable ratio for an energy company during a period of market volatility (2022 was marked by energy price spikes and hedging impacts). 3.53