Okay, let’s proceed step-by-step. --- **Step 1 – Identify the relevant industry for Fortum Oyj** Fortum Oyj is a Nordic energy company, involved in electricity generation (hydro, nuclear, thermal), district heating, and energy trading. A significant part of its operations is in power generation and sales, without full cost-of-service regulation for all segments. Given the description, the most fitting methodology is **Unregulated Power and Gas**, as it applies to generation companies that don’t benefit from protective rate regulation. --- **Step 2 – Estimate Adjusted Debt** Baseline formula: > Adjusted_Debt = (reported_debt + leases + pension_deficit + guarantees + hybrid_debt_portion + other_debt_like_items) − eligible_cash From the data: - **Reported debt**: We sum interest-bearing debt: - Other noncurrent financial liabilities (2022): €3,658M - Other current financial liabilities (2022): €4,127M - Noncurrent derivative financial liabilities (2022): €756M - Current derivative financial liabilities (2022): €3,973M (Derivatives may be operational, but reported here as per balance sheet; in S&P adjustments they could be partly excluded, but we’ll include all financial liabilities except trade payables). However, trade payables and margin liabilities are excluded from reported debt. So, reported debt ≈ 3,658 + 4,127 + 756 + 3,973 = €12,514M. - **Leases**: Not separately itemized, likely within other financial liabilities; assume already captured. - **Pension deficit**: Noncurrent defined benefit plan liability = €13M (2022). This is small. - **Guarantees**: No mention in data. - **Hybrid debt portion**: No hybrid bonds are explicitly mentioned; assume 0. - **Other debt-like items**: - Nuclear provisions: €966M (backed by nuclear waste fund asset, but liability remains). - Other long-term provisions: €118M (might be partly debt-like). We’ll include nuclear provisions (net of fund asset is a separate analysis; here simplify). - **Eligible cash**: Liquid funds = €3,919M (2022). **Adjusted Debt** estimate: = 12,514 + 13 + 966 + 118 − 3,919 = €9,692M --- **Step 3 – Estimate Adjusted EBITDA** Baseline formula: > Adjusted_EBITDA = EBITDA (reported or reconstructed) + adjustment_leases + nonrecurring_losses − nonrecurring_gains ± pension_adjustments ± JV_proportional_EBITDA ± other_normalizations - **Reported EBITDA**: Operating profit before depreciation (EBITDA) for 2022 = €1,842M. - **Lease adjustment**: Already included. - **Nonrecurring items**: “Items Affecting Comparability” = −€593M (loss). This is a nonrecurring loss, so we add it back. - **Pension adjustment**: Pension expense is small; assume included in employee benefits. - **Joint venture EBITDA**: Share of profit/loss of associates = −€629M (loss), so this is a negative contribution. In S&P methodology, proportional EBITDA from JVs may be added back. Here we remove the equity-method loss and add proportional EBITDA if known. Since only net income is given, we’ll adjust by reversing the loss. - **Other adjustments**: None from given data. **Adjusted EBITDA** estimation: = 1,842 + 593 + 629 = €3,064M (Note: if JV proportional EBITDA itself is lower/higher, adjustments could change; here, we approximate by adding back the equity loss.) --- **Step 4 – Ratio** Adjusted Debt / Adjusted EBITDA = 9,692 / 3,064 ≈ **3.16** --- 3.16