1. **Relevant industry** IBERDROLA SA is a large integrated electric utility with substantial regulated networks and power generation/retail activities. Based on the provided methodologies, the closest relevant sector is **Regulated Utilities**, with some exposure to unregulated power and gas. For the ratio trend estimate, I apply the regulated-utility-style S&P cash-flow/leverage framework. Because the data does not provide all S&P adjustments, I use a simplified approximation: - Adjusted EBITDA ≈ reported EBITDA. - Cash interest ≈ interest paid on financial debt excluding capitalized interest + lease interest + hybrid/perpetual interest. - Cash taxes ≈ income taxes paid classified as operating activities. - Reported debt ≈ current and noncurrent borrowings/bonds + current and noncurrent lease liabilities + financial instruments with liability characteristics. - Adjusted debt ≈ reported debt minus cash and cash equivalents. - I do not include derivative liabilities, trade payables, provisions, pensions, guarantees, or hybrid equity adjustments beyond liability-characteristic instruments, because the required S&P-specific split is not available. --- 2. **2021 Adjusted EBITDA** Reported EBITDA for 2021: \[ EBITDA_{2021} = €12{,}006m \] No additional lease, pension, JV, or nonrecurring adjustments are available. \[ Adjusted\ EBITDA_{2021} \approx €12{,}006m \] --- 3. **2021 FFO** Cash interest components for 2021: - Interest paid on debt: €741m - Lease interest paid: €49m - Perpetual subordinated obligation interest: €94m \[ Cash\ interest_{2021} = 741 + 49 + 94 = €884m \] Cash taxes paid: \[ Cash\ taxes_{2021} = €832m \] FFO: \[ FFO_{2021} = 12{,}006 - 884 - 832 = €10{,}290m \] --- 4. **2021 Adjusted Debt** Use balance sheet at 2022-01-01 as year-end 2021. Debt components: - Noncurrent debt/bonds/bank borrowings: €31,179m - Current debt/bonds/bank borrowings: €9,984m - Noncurrent lease liabilities: €2,253m - Current lease liabilities: €158m - Noncurrent financial instruments with liability characteristics: €525m - Current financial instruments with liability characteristics: €100m \[ Gross\ debt_{2021} = 31{,}179 + 9{,}984 + 2{,}253 + 158 + 525 + 100 = €44{,}199m \] Cash and cash equivalents: \[ Cash_{2021} = €4{,}033m \] Adjusted debt: \[ Adjusted\ Debt_{2021} = 44{,}199 - 4{,}033 = €40{,}166m \] --- 5. **2021 Adjusted Debt / Adjusted EBITDA** \[ Debt/EBITDA_{2021} = \frac{40{,}166}{12{,}006} = 3.35x \] --- 6. **2021 FFO / Adjusted Debt** \[ FFO/Debt_{2021} = \frac{10{,}290}{40{,}166} = 0.256 \] So 2021 FFO/debt is approximately **25.6%**. --- 7. **2022 Adjusted EBITDA** Reported EBITDA for 2022: \[ EBITDA_{2022} = €13{,}228m \] No additional quantified S&P adjustments are available. \[ Adjusted\ EBITDA_{2022} \approx €13{,}228m \] --- 8. **2022 FFO** Cash interest components for 2022: - Interest paid on debt: €1,495m - Lease interest paid: €61m - Perpetual subordinated obligation interest: €169m \[ Cash\ interest_{2022} = 1{,}495 + 61 + 169 = €1{,}725m \] Cash taxes paid: \[ Cash\ taxes_{2022} = €1{,}055m \] FFO: \[ FFO_{2022} = 13{,}228 - 1{,}725 - 1{,}055 = €10{,}448m \] --- 9. **2022 Adjusted Debt** Use balance sheet at 2023-01-01 as year-end 2022. Debt components: - Noncurrent debt/bonds/bank borrowings: €36,129m - Current debt/bonds/bank borrowings: €10,458m - Noncurrent lease liabilities: €2,287m - Current lease liabilities: €151m - Noncurrent financial instruments with liability characteristics: €576m - Current financial instruments with liability characteristics: €87m \[ Gross\ debt_{2022} = 36{,}129 + 10{,}458 + 2{,}287 + 151 + 576 + 87 = €49{,}688m \] Cash and cash equivalents: \[ Cash_{2022} = €4{,}608m \] Adjusted debt: \[ Adjusted\ Debt_{2022} = 49{,}688 - 4{,}608 = €45{,}080m \] --- 10. **2022 Adjusted Debt / Adjusted EBITDA** \[ Debt/EBITDA_{2022} = \frac{45{,}080}{13{,}228} = 3.41x \] --- 11. **2022 FFO / Adjusted Debt** \[ FFO/Debt_{2022} = \frac{10{,}448}{45{,}080} = 0.232 \] So 2022 FFO/debt is approximately **23.2%**. --- 12. **Credit trend classification** ### Signal 1: Leverage \[ Change = 3.41x - 3.35x = +0.06x \] Thresholds: - ≤ -0.2x = Improving - between -0.2x and +0.2x = Stable - ≥ +0.2x = Deteriorating The leverage increase of **+0.06x** is within the stable band. **Signal 1 = Stable** ### Signal 2: Cash-flow coverage \[ Change = 0.232 - 0.256 = -0.024 \] This is a decline of about **2.4 percentage points**. Thresholds: - ≥ +0.03 = Improving - between -0.03 and +0.03 = Stable - ≤ -0.03 = Deteriorating The FFO/debt decline is still within the stable band, although negative. **Signal 2 = Stable** ### Combined conclusion Both leverage and cash-flow coverage signals are **Stable**. EBITDA and FFO increased modestly, but adjusted debt also increased materially due to higher borrowings funding investment. The deterioration in FFO/debt is not large enough to cross the threshold, and leverage changed only slightly. Stable