Let’s go step-by-step. --- **Step 1 – Identify the industry** ERG S.P.A. is an Italian company principally operating in renewable energy generation (wind, solar). It is not a regulated utility, not an oil & gas E&P, and not a transportation infrastructure company. It fits best under **Unregulated Power and Gas**. For this sector, the standard volatility table and formulas apply unless specifically adjusted. Since ERG’s cash flows come from renewables with some contracted revenues (PPAs, feed-in tariffs), but we need to check for “strongly protected” revenue. The task here is simply to compute the ratio based on given numbers. --- **Step 2 – Adjusted EBITDA** We start from reported EBITDA: - 2022 EBITDA (reported): **€499,430,000** Check adjustments: 1. **Leases** – S&P adds back lease depreciation/interest if operating leases were capitalized. From the facts: - Right-of-use assets at end of 2022: €154,311,000 - Noncurrent lease liabilities: €150,955,000 - Current lease liabilities: €6,362,000 - Lease payments: €8,337,000 Under IFRS 16, EBITDA already excludes lease depreciation and interest, so no further adjustment needed—lease expense is already removed. 2. **Nonrecurring items**: - Impairment loss on trade receivables: €300,000 (already in EBITDA as expense) – small, recurring-like. - Impairment loss/reversal on intangible assets and PPE: €43,185,000 (this is a reversal of impairment, i.e., a gain). S&P would remove nonrecurring gains from EBITDA. So **Adjusted EBITDA = 499,430,000 - 43,185,000 = €456,245,000**. 3. **Other adjustments**: - Share of profit from associates/JVs: none. - Pension adjustments: not material based on given data. **Adjusted EBITDA = €456,245,000**. --- **Step 3 – FFO** Formula: FFO = Adjusted EBITDA - cash interest - cash taxes **Cash interest**: - Finance costs (P&L): €112,195,000 - Finance income: €75,622,000 Net finance cost: €36,573,000. But from cash flow statement: - Interest paid (classified as financing): €29,146,000 We need actual cash interest paid. Use **€29,146,000**. **Cash taxes**: - Income taxes paid (operating): €91,854,000 So: FFO = 456,245,000 - 29,146,000 - 91,854,000 FFO = **€335,245,000** --- **Step 4 – Adjusted Debt** From balance sheet at end of 2022: **Reported debt**: - Noncurrent financial liabilities (bonds, loans): €1,751,255,000 (Other noncurrent financial liabilities) - Current financial liabilities: €389,716,000 (Other current financial liabilities) - Current financial liabilities at FV: €76,644,000 - Noncurrent financial liabilities at FV: €0 Sum = 1,751,255,000 + 389,716,000 + 76,644,000 = **€2,217,615,000** **Leases**: - Noncurrent lease liabilities: €150,955,000 - Current lease liabilities: €6,362,000 Total leases = €157,317,000 **Pension deficit**: - Noncurrent provisions for employee benefits: €3,723,000 (This is likely underfunded – add it to debt.) **Other debt-like items**: - Decommissioning provision: €92,613,000 (asset retirement obligation – debt-like). - Other long-term provisions: €24,401,000 (less clearly debt-like; but could be included if significant. Here: add for prudence). **Guarantees/hybrids**: none indicated. **Eligible cash**: - Cash and equivalents: €392,811,000 S&P typically deducts surplus cash; for simplicity, deduct all cash. Adjusted Debt = (2,217,615,000 + 157,317,000 + 3,723,000 + 92,613,000 + 24,401,000) - 392,811,000 = 2,495,669,000 - 392,811,000 = **€2,102,858,000** --- **Step 5 – FFO / Adjusted Debt** = 335,245,000 / 2,102,858,000 ≈ **0.1594** --- 0.1594