Step 1 — Relevant industry VERBUND AG is an Austrian electricity utility with substantial hydropower generation and grid activities. Based on the provided methodologies, it best fits the utility/power sector. Because VERBUND has both regulated grid revenue and significant electricity generation/merchant exposure, the relevant framework is closest to Regulated Utilities / Unregulated Power and Gas. For estimating the S&P-adjusted debt-to-EBITDA ratio from the provided data, I apply the baseline S&P-style debt and EBITDA adjustments, with no additional industry-specific purchased-power or securitization adjustments because the necessary data are not provided. Step 2 — Estimate Adjusted_Debt Use year-end 2022 balance sheet, i.e. 2023-01-01 values. Reported financial debt: - Noncurrent financial liabilities = EUR 2,844,559,000 - Current financial liabilities = EUR 1,109,297,000 Reported_debt = 2,844,559,000 + 1,109,297,000 Reported_debt = EUR 3,953,856,000 Leases: - Right-of-use assets are disclosed, but lease liabilities are not separately provided. - Current and noncurrent financial liabilities likely include lease liabilities under IFRS. - To avoid double counting, no separate lease add-back is made. Pension deficit: - Noncurrent provisions = EUR 619,486,000 - Current provisions = EUR 50,855,000 - These include more than pensions and are not identified as pension obligations. - No explicit pension-deficit adjustment is made due to insufficient data. Guarantees, hybrids, other debt-like items: - Not disclosed in the provided facts, so assumed zero. Eligible cash: - Cash and cash equivalents = EUR 409,252,000 Adjusted_Debt = reported_debt - eligible_cash Adjusted_Debt = 3,953,856,000 - 409,252,000 Adjusted_Debt = EUR 3,544,604,000 Step 3 — Estimate Adjusted_EBITDA Reported EBITDA for 2022: - EBITDA = EUR 3,160,679,000 Potential adjustments: - Lease adjustment: no separate lease expense data provided, and lease liabilities appear included in financial liabilities; no adjustment. - Nonrecurring losses/gains: impairment loss and reversal of impairment are below EBITDA in the income statement, so they do not affect reported EBITDA and are not adjusted here. - Pension adjustments: insufficient data. - JV proportional EBITDA: equity-method profit is provided, but proportional EBITDA of associates/JVs is not provided, so no adjustment. - Other normalization: no sufficiently specific nonrecurring EBITDA items identified. Adjusted_EBITDA = EUR 3,160,679,000 Step 4 — Calculate ratio Adjusted_Debt / Adjusted_EBITDA = 3,544,604,000 / 3,160,679,000 Adjusted_Debt / Adjusted_EBITDA = 1.12147 Rounded to two decimals = 1.12 1.12