## Reasoning ### Step 1: Calculate EBITDA (S&P methodology) S&P's EBITDA typically starts with operating income and adds back depreciation & amortization. **Operating Profit (EBIT):** "Profit Loss From Operating Activities" for 2022 = €11,193M **Depreciation, Amortization & Impairment:** "Depreciation Amortisation And Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss" = €7,447M **EBITDA = EBIT + D&A = 11,193 + 7,447 = €18,640M** However, S&P methodology also typically includes equity method income and may make other adjustments. Let me also consider that S&P typically uses an adjusted EBITDA that may include: - Share of profit of associates: €4M (small, include it) - Net results from commodity contracts: €2,365M (this is already included in operating profit based on the income statement structure - it appears between operating expenses and operating profit) Looking at the income statement structure: Revenue: 140,517 - Operating Expense: 131,689 + Net Results From Commodity Contracts: 2,365 = Operating Profit: 11,193 So EBITDA = 11,193 + 7,447 = €18,640M ### Step 2: Calculate Net Debt (S&P methodology) S&P's net debt typically includes: - Short-term borrowings - Current portion of long-term borrowings - Long-term borrowings - Minus: Cash and cash equivalents S&P also typically treats hybrid bonds with intermediate equity content (50% debt, 50% equity), but given that Enel's hybrid bonds are classified as equity (perpetual hybrid bonds of €5,567M at end of 2022), S&P would typically assign some portion as debt. However, for a standard calculation without detailed S&P hybrid treatment knowledge, let me consider both approaches. **Gross Debt:** - Long-term Borrowings: €68,191M - Short-term Borrowings: €18,392M - Current Portion of Long-term Borrowings: €2,835M - Total Gross Debt = 68,191 + 18,392 + 2,835 = €89,418M **Cash and Cash Equivalents:** €11,041M **Basic Net Debt = 89,418 - 11,041 = €78,377M** Under S&P methodology, they also typically: 1. Add 50% of hybrid bonds as debt (the €5,567M perpetual hybrid bonds are in equity). S&P typically gives 50% equity credit to hybrids, meaning 50% is treated as debt. - 50% × 5,567 = €2,784M additional debt 2. May include operating lease liabilities (already likely capitalized under IFRS 16 and included in PP&E/borrowings) 3. May include pension deficit adjustments - there are provisions for employee benefits of €2,202M Let me compute with S&P hybrid adjustment: **S&P Adjusted Net Debt = 78,377 + 2,784 = €81,161M** **S&P Adjusted EBITDA** would also subtract 50% of hybrid coupon from EBITDA (treating it as interest). The coupon paid was €123M, so 50% = €62M would be treated as interest expense. S&P Adjusted EBITDA = 18,640 - 62 = €18,578M (approximately) **Net Debt / EBITDA = 81,161 / 18,578 ≈ 4.37** However, let me reconsider. A simpler S&P approach without hybrid adjustments: **Net Debt / EBITDA = 78,377 / 18,640 ≈ 4.21** With S&P full methodology including hybrids at 50% debt: **Net Debt / EBITDA = 81,161 / 18,578 ≈ 4.37** Given S&P methodology explicitly treats hybrids, I'll go with approximately 4.4. Let me recalculate more carefully: Net Debt = 89,418 - 11,041 + 2,784 = 81,161 EBITDA = 18,640 - 62 = 18,578 Ratio = 81,161 / 18,578 = 4.37 4.4