I'll work through this step-by-step for ENI S.P.A. ## Step 1: Identify the Relevant Industry ENI S.P.A. is a major integrated oil and gas company. The relevant industry methodology is **Oil and Gas Exploration and Production** (integrated). ENI has upstream (E&P), midstream, and downstream operations, plus gas & power trading. ## Step 2: Estimate Adjusted Debt **Reported Debt (as of Dec 31, 2022 = 2023-01-01 balance sheet):** - Short-term borrowings: €4,446M - Current portion of long-term borrowings: €3,097M - Long-term borrowings: €19,374M - **Total reported debt: €26,917M** **Lease Liabilities:** - Current lease liabilities: €884M - Non-current lease liabilities: €4,067M - **Total lease liabilities: €4,951M** **Pension Deficit:** - Non-current provisions for employee benefits: €786M - S&P typically treats underfunded pension obligations as debt-like. I'll use the full €786M as a proxy for the pension deficit. **Hybrid Debt (Perpetual Subordinated Bonds):** From the equity movements, we can see ENI has issued perpetual subordinated bonds classified as equity. Looking at "Other Reserves," which includes hybrid instruments: - In FY2020, €3,000M was issued - In FY2021, €2,000M was issued (net) - S&P typically treats hybrid instruments with 50% equity / 50% debt credit for investment-grade issuers. - Total hybrid instruments ≈ €5,000M (approximate from equity statement flows) - Debt portion (50%): €2,500M **Eligible Cash:** - Cash and cash equivalents: €10,155M - S&P typically allows netting of surplus cash. For large integrated oil companies, S&P may not net all cash. However, a common approach is to deduct a portion. I'll assume S&P nets most of the readily available cash but keeps some operating cash (roughly €1B operating minimum). - Eligible cash: ~€10,155M - €1,000M = €9,155M **Adjusted Debt Calculation:** Adjusted_Debt = 26,917 + 4,951 + 786 + 2,500 - 9,155 Adjusted_Debt = **€25,999M** ## Step 3: Estimate Adjusted EBITDA **Reconstructing EBITDA from the income statement (FY2022 = 2022-01-01 to 2023-01-01):** Operating Profit (EBIT): €17,510M + Depreciation & Amortization: €7,205M + Impairment losses: €1,140M + Write-offs: €599M **Reported EBITDA (before adjustments):** 17,510 + 7,205 = €24,715M For S&P Adjusted EBITDA: - Include impairments/write-offs in add-back only if non-recurring. S&P typically includes D&A but treats large impairments as non-recurring. However, for the baseline EBITDA, we use operating profit + D&A. - **EBITDA = €24,715M** **Lease adjustments:** - S&P adds back the lease depreciation component (included in D&A already) and interest. The lease interest is part of finance costs. Lease payments from cash flow: €994M. S&P reclassifies operating lease rent as depreciation + interest. Since leases are already capitalized under IFRS 16, the D&A and interest are already in the figures. No further adjustment needed as IFRS 16 already capitalizes leases. **Pension adjustments:** - S&P adjusts for pension service cost vs. cash contributions. The difference is typically small. I'll assume minimal net impact. **Hybrid coupon add-back:** - Coupon on perpetual bonds (€138M) was charged to equity, so it's not in EBITDA. S&P treats 50% as interest (debt-like), no EBITDA adjustment needed since it wasn't deducted. **Adjusted_EBITDA ≈ €24,715M** ## Step 4: Calculate the Ratio Adjusted_Debt / Adjusted_EBITDA = 25,999 / 24,715 = **1.05** 1.05