I'll work through this step-by-step following S&P methodology. ## Step 1: Identify the Relevant Industry EDP, S.A. (Energias de Portugal) is a major utility company engaged in "generation, transmission, distribution and supply of electricity and supply of gas." EDP has both regulated utility operations (distribution/transmission networks) and unregulated operations (renewable generation through EDP Renováveis, thermal generation, and supply). This is a mixed utility - I'll apply a combination of regulated utilities and unregulated power and gas methodologies. ## Step 2: Estimate Adjusted Debt ### Components: **Reported Debt (Financial Debt):** - Long-term borrowings: €15,782,604,000 - Current borrowings: €4,239,869,000 - Total reported debt = €20,022,473,000 **Lease Obligations (Right-of-Use Assets as proxy for lease liabilities):** Right-of-use assets at end 2022: €1,320,270,000 Lease liabilities are typically close to ROU assets. From the cash flow statement, lease payments = €133,696,000. I'll estimate lease liabilities approximately equal to ROU assets: ~€1,320,270,000. However, these may already be included in borrowings under IFRS 16. Let me check - EDP reports ROU assets separately and lease payments in financing activities, suggesting lease liabilities might be separate from borrowings. I'll include them. **Pension Deficit:** - Non-current provisions for employee benefits: €644,299,000 - Current provisions for employee benefits: €126,767,000 - Total pension/employee benefit provisions: €771,066,000 **Institutional Partnerships in North America (debt-like):** These are tax equity partnerships - S&P typically treats these as debt-like: €2,212,162,000 **Other Non-current Financial Liabilities:** €5,159,496,000 - These likely include derivative liabilities and other items. Not all would be debt-like. I'll be conservative and not add these as they likely include hedge/derivative positions. **Eligible Cash Deduction:** Cash and cash equivalents: €4,900,205,000 S&P typically allows deduction of surplus cash. For utilities, a portion is typically retained. I'll deduct a conservative amount - keeping some operational cash (~€500M) and deducting the rest. Eligible cash ≈ €4,400,000,000 (conservative estimate; alternatively S&P may deduct less) Let me reconsider - S&P typically doesn't deduct all cash. For utilities they may deduct minimal cash. I'll use a more standard approach and not deduct cash beyond a small amount, but many analysts deduct most surplus cash. Let me use ~€4,900,205,000 but cap at a reasonable level. I'll deduct the full cash amount as S&P often does for investment-grade utilities. **Adjusted Debt Calculation:** = 20,022,473,000 (reported debt) + 1,320,270,000 (leases) + 771,066,000 (pension) + 2,212,162,000 (institutional partnerships) - 4,900,205,000 (cash) = €19,425,766,000 ## Step 3: Estimate Adjusted EBITDA **Reported EBITDA (from income statement):** "Profit Loss Before Provisions Amortisation And Impairment..." = €4,523,539,000 This already includes equity method income of €239,429,000. S&P may replace equity income with dividends received. **Adjustments:** - Add back: Lease depreciation component (included in D&A). Lease payments from cash flow = €133,696,000 (add this as lease adjustment to EBITDA for consistency with adding lease debt). - Dividends received from JVs/associates: €81,394,000 (replace equity income) - Remove equity method income: -€239,429,000 - Pension adjustment: Service cost vs. cash contributions - limited data, assume neutral. **Adjusted EBITDA:** = 4,523,539,000 + 133,696,000 - 239,429,000 + 81,394,000 = €4,499,200,000 ## Step 4: Calculate Adjusted Debt / Adjusted EBITDA Ratio = 19,425,766,000 / 4,499,200,000 = 4.32 4.32