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 (exploration & production, refining, marketing, chemicals, and power generation). The most relevant methodology is **Oil And Gas Exploration And Production** (integrated oil and gas), combined with elements of unregulated power and gas for some segments. ## Step 2: Estimate 2021 Adjusted EBITDA For fiscal year 2021 (period 2021-01-01 to 2022-01-01): **Start with Operating Profit:** - Profit Loss From Operating Activities = €12,341M **Add back D&A and impairments:** - Depreciation and Amortisation = €7,063M - Impairment losses = €167M - Write-offs = €387M **EBITDA (reported basis):** EBITDA = 12,341 + 7,063 + 167 + 387 = **€19,958M** **S&P Adjustments:** - **Lease adjustment:** Add back lease payments (approximation from lease liabilities). Current lease liabilities ~€948M as proxy for annual lease expense. Since IFRS 16 already capitalizes leases, the D&A and interest on leases are already in EBITDA. Under S&P methodology, operating lease rents are added back and replaced with depreciation component. For simplicity, the EBITDA already includes lease-related D&A, so the main adjustment is already captured. - **Share of equity-accounted investments:** Loss of -€1,091M (already excluded from operating profit, which is appropriate for S&P) - **Other operating income/expense:** The €903M includes some items that may be non-recurring, but I'll keep them as reported. **Adjusted EBITDA 2021 ≈ €19,958M** ## Step 3: Estimate 2021 FFO FFO = Adjusted EBITDA - cash interest - cash taxes - Cash interest paid = €792M - Cash taxes paid = €3,726M FFO = 19,958 - 792 - 3,726 = **€15,440M** ## Step 4: Estimate 2021 Adjusted Debt As of 2022-01-01 (end of FY2021): **Reported debt:** - Short-term borrowings: €2,299M - Current portion of long-term borrowings: €1,781M - Long-term borrowings: €23,714M - Total reported debt = €27,794M **Lease liabilities:** - Current lease liabilities: €948M - Non-current lease liabilities: €4,389M - Total leases = €5,337M **Pension deficit:** - Non-current provisions for employee benefits: €819M **Hybrid debt (perpetual subordinated bonds):** ENI issued perpetual subordinated bonds. From equity changes, ~€2B was issued in FY2021 and there were prior issuances (Other Reserves show ~€6,289M which includes hybrids). S&P typically gives 50% equity / 50% debt credit to hybrids. From the data, the cumulative hybrid equity component appears to be approximately €5B (based on net issuances). The debt portion (50%) ≈ €2,500M. **Cash adjustment:** - Cash and cash equivalents: €8,254M (but S&P typically only deducts surplus cash; for large integrated oil companies, a portion is considered operational). I'll assume ~€2B is operational, so eligible cash ≈ €6,254M. **Adjusted Debt 2021:** = 27,794 + 5,337 + 819 + 2,500 - 6,254 = **€30,196M** ## Step 5: 2021 Adjusted Debt / Adjusted EBITDA = 30,196 / 19,958 = **1.51x** ## Step 6: 2021 FFO / Adjusted Debt = 15,440 / 30,196 = **0.511 (51.1%)** ## Step 7: Estimate 2022 Adjusted EBITDA For fiscal year 2022 (period 2022-01-01 to 2023-01-01): **Operating Profit:** €17,510M **Add back:** - Depreciation and Amortisation: €7,205M - Impairment losses: €1,140M - Write-offs: €599M **EBITDA = 17,510 + 7,205 + 1,140 + 599 = €26,454M** **Adjusted EBITDA 2022 ≈ €26,454M** ## Step 8: Estimate 2022 FFO - Cash interest paid: €851M - Cash taxes paid: €8,488M FFO = 26,454 - 851 - 8,488 = **€17,115M** ## Step 9: Estimate 2022 Adjusted Debt As of 2023-01-01 (end of FY2022): **Reported debt:** - Short-term borrowings: €4,446M - Current portion of long-term: €3,097M - Long-term borrowings: €19,374M - Total = €26,917M **Leases:** - Current: €884M - Non-current: €4,067M - Total = €4,951M **Pension:** €786M **Hybrid debt portion:** No new issuances in 2022, coupon paid €138M. Cumulative hybrid ~€5B, debt portion ≈ €2,500M. **Cash:** €10,155M; eligible cash ≈ €8,155M **Adjusted Debt 2022:** = 26,917 + 4,951 + 786 + 2,500 - 8,155 = **€26,999M** ## Step 10: 2022 Adjusted Debt / Adjusted EBITDA = 26,999 / 26,454 = **1.02x** ## Step 11: 2022 FFO / Adjusted Debt = 17,115 / 26,999 = **0.634 (63.4%)** ## Step 12: Classify Credit Trend **Signal 1 - Leverage:** Change = 1.02x - 1.51x = **-0.49x** ≤ -0.2x → **Improving** **Signal 2 - Cash-flow coverage:** Change = 0.634 - 0.511 = **+0.123** ≥ +0.03 → **Improving** Both signals agree: **Improving** Improving