I'll work through this step-by-step following the S&P methodology. ## Step 1: Identify the Relevant Industry ENEL SpA is a major integrated utility company operating in electricity generation (both regulated and unregulated), distribution, and supply across Europe and Latin America. It has significant regulated utility operations (networks/distribution) and unregulated power generation (including renewables). The primary methodology would be **Regulated Utilities** combined with **Unregulated Power and Gas** elements, as ENEL is an integrated utility. ## Step 2: Estimate Adjusted Debt ### Reported Debt From the balance sheet (as of Jan 1, 2023 = Dec 31, 2022): - Long-term borrowings: €68,191M - Short-term borrowings: €18,392M - Current portion of long-term borrowings: €2,835M - **Total reported debt = 68,191 + 18,392 + 2,835 = €89,418M** ### Hybrid Bonds ENEL has perpetual hybrid bonds recorded in equity: - Equity Instruments Perpetual Hybrid Bonds: €5,567M (as of Jan 1, 2023) - S&P typically gives 50% equity credit to hybrid bonds, meaning 50% is treated as debt - **Hybrid debt portion = 5,567 × 0.50 = €2,784M** ### Pension Deficit - Noncurrent provisions for employee benefits: €2,202M - This represents the pension/post-retirement obligation. S&P adds the underfunded pension to debt. - **Pension deficit = €2,202M** ### Operating Leases - The reported PP&E likely includes right-of-use assets under IFRS 16, and lease liabilities are included in borrowings. Under IFRS 16, leases are already on-balance-sheet, so no additional adjustment is typically needed. ### Eligible Cash - Cash and cash equivalents: €11,041M - S&P typically allows deduction of surplus cash. For utilities, a conservative approach might keep some operational cash. I'll assume S&P nets out a portion. Typically for large utilities, S&P might deduct excess cash but keep some operating minimum. I'll conservatively deduct 75% of cash. - **Eligible cash = 11,041 × 0.75 = €8,281M** ### Other Debt-Like Items - Other noncurrent financial liabilities: €0M - Other current financial liabilities: €853M (relatively small, likely already captured) ### Adjusted Debt Calculation ``` Adjusted_Debt = 89,418 + 2,784 + 2,202 - 8,281 = €86,123M ``` ## Step 3: Estimate Adjusted EBITDA ### Reported EBITDA (from continuing operations) - Operating profit (EBIT): €11,193M - D&A and impairment: €7,447M - **EBITDA = 11,193 + 7,447 = €18,640M** ### Hybrid Bond Coupon Adjustment - Coupon paid on hybrid bonds: €123M - Since 50% is treated as debt, the interest portion (50%) should be deducted from EBITDA - **Hybrid interest adjustment = -123 × 0.50 = -€62M** ### Pension Adjustments - S&P adjusts EBITDA by adding back pension service costs and subtracting a normalized pension expense. Without detailed breakdown, I'll treat this as roughly neutral given the data available. ### Discontinued Operations - S&P typically focuses on continuing operations for forward-looking analysis. The loss from discontinued operations (€2,298M) would not be included. ### Operating Lease Adjustment - Under IFRS 16, depreciation of right-of-use assets is in D&A and interest on lease liabilities is in finance costs. EBITDA already excludes these, so the IFRS 16 EBITDA is consistent with S&P's approach. ### Adjusted EBITDA Calculation ``` Adjusted_EBITDA = 18,640 - 62 = €18,578M ``` ## Step 4: Calculate the Ratio ``` Adjusted_Debt / Adjusted_EBITDA = 86,123 / 18,578 = 4.635 ``` Rounding to two decimal places: **4.63** 4.63