To estimate the S&P-adjusted FFO-to-debt ratio for Bouygues for 2022, we follow the prescribed workflow based on the provided financial data. ### 1. Identify the industry Bouygues is a diversified group with operations in construction, telecommunications, and media. Given the mix of activities, we apply the general corporate baseline methodology. ### 2. Estimate Adjusted_EBITDA * **Reported EBITDA (reconstructed):** * Operating profit: 1,872,000,000 EUR * Add: Depreciation & Amortization (PPE & Intangible): 2,228,000,000 EUR * Add: Depreciation (Right-of-use assets): 446,000,000 EUR * Add: Net non-recurring expense (183M - 93M): 90,000,000 EUR * Total EBITDA ≈ 4,636,000,000 EUR * **Lease Adjustment:** Under S&P methodology, lease interest is often separated. Since IFRS 16 is applied, we adjust by adding back lease depreciation and interest if necessary, but the reported Operating Profit already reflects these. S&P typically adds back lease depreciation to EBITDA. * Adjusted_EBITDA = 4,636,000,000 + 446,000,000 = 5,082,000,000 EUR ### 3. Estimate FFO * **FFO = Adjusted_EBITDA - cash_interest - cash_taxes** * **Cash Interest:** The reported cost of net debt is 198M EUR. We use this as the primary interest component. * **Cash Taxes:** Income taxes paid (from operating activities) = 518,000,000 EUR. * FFO = 5,082,000,000 - 198,000,000 - 518,000,000 = 4,366,000,000 EUR. ### 4. Estimate Adjusted_Debt * **Total Debt:** * Long-term borrowings: 5,805,000,000 EUR * Current borrowings: 1,324,000,000 EUR * Current bank overdrafts: 351,000,000 EUR * Lease liabilities (Non-current 1,473M + Current 362M) = 1,835,000,000 EUR * Reported Debt = 5,805 + 1,324 + 351 + 1,835 = 9,315,000,000 EUR. * **Cash and Cash Equivalents:** 6,501,000,000 EUR. * **Adjusted_Debt = Total Debt - Cash = 9,315,000,000 - 6,501,000,000 = 2,814,000,000 EUR.** ### 5. Calculate FFO / Adjusted_Debt * FFO / Adjusted_Debt = 4,366,000,000 / 2,814,000,000 = 1.551528... Rounding to four decimal places: 1.5515. 1.5515