**Step 1 – Industry identification** IBERDROLA SA is a multinational electricity and gas utility that operates under regulated tariff frameworks. According to the supplied methodology, this falls under **Regulated Utilities**. **Step 2 – Adjusted EBITDA (2021)** | Item (€ million) | 2021 | |-------------------|------| | EBITDA (reported) – “Beneficio Bruto De Explotacion Ebitda” | **12 006** | | Non‑recurring gain – “Other gains losses” (gain) | – 995 | | Lease adjustment | 0 (no operating‑lease expense disclosed separately) | | Pension adjustment | 0 (employee‑benefits expense already includes pension cost) | | **Adjusted EBITDA** | **11 011** | **Step 3 – FFO (2021)** | Item (€ million) | 2021 | |-------------------|------| | Adjusted EBITDA | 11 011 | | Cash interest paid – “Interest paid (excl. capitalised)” + “Interest paid (investing)” | 741 + 145 = 886 | | Cash taxes paid – “Income taxes paid (operating)” | 832 | | **FFO** | **11 011 – 886 – 832 = 9 293** | **Step 4 – Adjusted Debt (2021)** | Component (€ million) | 2021 | |----------------------|------| | Core financial debt (non‑current + current) | 31 179 + 9 984 = 41 163 | | Hybrid capital instruments | 525 + 100 = 625 | | Capital‑lease obligations (non‑current + current) | 2 253 + 158 = 2 411 | | Other financial liabilities (non‑current + current) | 1 545 + 2 980 = 4 525 | | Underfunded pension liability (employee‑benefits provisions) | 1 592 + 27 = 1 619 | | **Total before cash** | 41 163 + 625 + 2 411 + 4 525 + 1 619 = 50 343 | | Minus cash & cash equivalents | – 4 033 | | **Adjusted Debt** | **46 310** | **Step 5 – Ratio 2021 – Adjusted Debt / Adjusted EBITDA** \[ \frac{46 310}{11 011}=4.21\text{x} \] **Step 6 – Ratio 2021 – FFO / Adjusted Debt** \[ \frac{9 293}{46 310}=0.201\text{ (20.1 %)} \] --- **Step 7 – Adjusted EBITDA (2022)** | Item (€ million) | 2022 | |-------------------|------| | EBITDA (reported) | **13 228** | | Non‑recurring gain – “Other gains losses” (gain) | – 911 | | Lease adjustment | 0 | | Pension adjustment | 0 | | **Adjusted EBITDA** | **12 317** | **Step 8 – FFO (2022)** | Item (€ million) | 2022 | |-------------------|------| | Adjusted EBITDA | 12 317 | | Cash interest paid | 1 495 + 189 = 1 684 | | Cash taxes paid | 1 055 | | **FFO** | **12 317 – 1 684 – 1 055 = 9 578** | **Step 9 – Adjusted Debt (2022)** | Component (€ million) | 2022 | |----------------------|------| | Core financial debt | 36 129 + 10 458 = 46 587 | | Hybrid capital instruments | 576 + 87 = 663 | | Capital‑lease obligations | 2 287 + 151 = 2 438 | | Other financial liabilities | 1 534 + 5 058 = 6 592 | | Underfunded pension liability | 1 226 + 42 = 1 268 | | **Total before cash** | 46 587 + 663 + 2 438 + 6 592 + 1 268 = 57 548 | | Minus cash & cash equivalents | – 4 608 | | **Adjusted Debt** | **52 940** | **Step 10 – Ratio 2022 – Adjusted Debt / Adjusted EBITDA** \[ \frac{52 940}{12 317}=4.30\text{x} \] **Step 11 – Ratio 2022 – FFO / Adjusted Debt** \[ \frac{9 578}{52 940}=0.181\text{ (18.1 %)} \] --- **Step 12 – Credit‑trend assessment** | Signal | 2021 | 2022 | Change | Interpretation | |--------|------|------|--------|----------------| | **Leverage** (Adj‑Debt/Adj‑EBITDA) | 4.21 x | 4.30 x | **+0.09 x** | Within ±0.20 x → **Stable** | | **Coverage** (FFO/Adj‑Debt) | 0.201 | 0.181 | **–0.020** | Within ±0.03 → **Stable** | Both signals point to a **Stable** trend. The leverage ratio rose only modestly (well below the 0.20 x threshold) and cash‑flow coverage fell by less than the 0.03 threshold, indicating no material deterioration. **Final answer** Stable