Let’s go step by step. **1. Entity and sector context** TenneT Holding B.V. is a Dutch transmission system operator (TSO), i.e. a regulated utility, with the Dutch State as parent. Its core activity is electricity transmission — a natural monopoly under a well-established regulatory framework. **2. Current capital structure and hybrid outstanding** At end-2022, Hybrid Capital = €2,125m. Equity attributable to owners of parent = €7,258m. Noncontrolling interests = €455m → total equity = €7,713m. Long-term borrowings = €19,006m; short-term borrowings = €709m; lease liabilities ≈ €729m total. Total adjusted capital (Equity + Debt, simplified) is approximately €28bn+. Outstanding hybrid is already ~7.5% of total adjusted capital if we use €28bn–€30bn as denominator. S&P’s 15% cap leaves room for additional issuance, but the starting point matters. **3. Financial performance and metrics** Revenue grew significantly (€5,524m → €8,299m), but operating loss and net loss also widened. Profit/loss attributable to ordinary equity holders: –€967m in 2022 (–€401m in 2021). Finance costs rising (€202m → €300m), reflecting higher debt and rising rates. Cash flow from operations turned sharply down (€5,705m → €1,196m), partly from EEG working capital movements. Substantial capex: €4,424m in 2022 (vs €3,711m in 2021), likely to remain very high given energy transition. **4. Leverage and headroom** Equity declined from comprehensive losses (–€726m in 2022), mitigated partly by €1,230m capital contribution. Debt increased sharply: long-term borrowings up ~€6.6bn. Credit metrics like FFO to debt are under significant pressure given operating losses and rising debt. The entity clearly requires substantial ongoing funding, large capex, and faces rating headroom constraints. **5. Hybrid rationale** - Hybrids already form part of the capital structure, so market access is established. - Cost of hybrid vs senior debt: market data shows 2022 iBoxx € Non-Financial IG sub-sen delta ~1.2% above senior. That’s a moderate premium, not prohibitive for a highly rated TSO. - The rating profile is investment grade but under pressure from negative earnings, high capex, and growing leverage. Additional hybrid could support adjusted leverage metrics and preserve rating stability. - Given current outstanding hybrid (~7.5%–8% area), further issuance within the 15% cap can materially support credit metrics and funding flexibility. **6. Mapping to the guidelines** - “High capex intensity” → fits TenneT. - “Significant leverage pressure” → yes, given losses and growing debt. - “Investment grade preservation strongly dependent on capital structure optimization” → moderately true; the equity injection by the Dutch State helps, but leverage pressure remains. - “Cost of hybrid will have a marginal impact on current cost of debt” — the delta is noticeable but relatively contained given the low absolute yield environment for high-grade issuers. - This points toward **at least 7.5% and possibly up to 11.25%** of total adjusted capital as appropriate. Given the starting hybrid level, remaining capacity under the 15% cap, high capex needs, and rating headroom pressure, an advised additional issuance would bring total hybrid toward the upper-middle range — but not to the absolute 15% cap yet, absent a transformational M&A or extreme downgrade risk. **7. Conclusion** An appropriate recommendation is **11.25%** of total adjusted capital, allowing meaningful additional issuance to support the balance sheet during a period of heavy investment and negative earnings, while staying within prudent limits. 11.25%