Step 1 — Relevant industry Acciona SA is a diversified infrastructure and renewable energy group. Based on the provided methodologies, the closest fit is mainly Unregulated Power and Gas, given Acciona’s significant renewable generation activities, alongside infrastructure/construction activities that are not fully captured by the listed sector methodologies. For the financial ratio calculation, the general S&P corporate baseline formulas are appropriate, with lease liabilities treated as debt-like obligations and cash netted against debt. Step 2 — Estimate Adjusted EBITDA Reported/reconstructed EBITDA can be derived from operating profit plus depreciation/amortization/provisions. Given: - Profit from operating activities = €1,334 million - Depreciation/amortization/provisions = “Dotacion Amortizacion Y Variacion De Provisiones” = €762 million Reconstructed EBITDA: \[ EBITDA = 1{,}334 + 762 = 2{,}096 \text{ million} \] Lease adjustment: - Lease liabilities are already capitalized under IFRS 16. - Since depreciation includes right-of-use asset depreciation but the data does not provide separate lease depreciation/interest split, no additional EBITDA lease add-back is made beyond reported IFRS-style EBITDA. Nonrecurring items: - Impairment loss/reversal = -€15 million, which appears to be a reversal/gain. To normalize EBITDA, subtract gains or add losses. The operating profit already includes this favorable €15 million effect, so adjust EBITDA downward by €15 million. - Other gains/losses = €13 million gain, also favorable and potentially nonrecurring, so subtract €13 million. Adjusted EBITDA estimate: \[ Adjusted\ EBITDA = 2{,}096 - 15 - 13 = 2{,}068 \text{ million} \] Step 3 — Estimate FFO Baseline: \[ FFO = Adjusted\ EBITDA - cash\ interest - cash\ taxes \] Given: - Interest paid classified as operating activities = €209 million - Income taxes paid/refund classified as operating activities = €215 million \[ FFO = 2{,}068 - 209 - 215 = 1{,}644 \text{ million} \] Step 4 — Estimate Adjusted Debt Reported debt is estimated from bonds/negotiable securities, loans, and lease liabilities. Debt components at 2023-01-01: - Noncurrent bonds/other negotiable securities = €3,101 million - Current bonds/other negotiable securities = €1,139 million - Noncurrent loans = €2,624 million - Current loans = €553 million - Noncurrent lease liabilities = €439 million - Current lease liabilities = €72 million Gross reported debt including leases: \[ Gross\ debt = 3{,}101 + 1{,}139 + 2{,}624 + 553 + 439 + 72 = 7{,}928 \text{ million} \] Eligible cash: - Cash and cash equivalents = €2,360 million Adjusted debt: \[ Adjusted\ Debt = 7{,}928 - 2{,}360 = 5{,}568 \text{ million} \] Step 5 — Calculate FFO / Adjusted Debt \[ FFO / Adjusted\ Debt = \frac{1{,}644}{5{,}568} = 0.2952586 \] Rounded to four decimals: 0.2953