To estimate the Net Debt to EBITDA ratio for Terna S.p.A. for 2022 according to S&P methodology, we first need to calculate S&P Adjusted EBITDA and S&P Adjusted Net Debt. **1. S&P Adjusted EBITDA** EBITDA is calculated by taking the Profit/Loss from Operating Activities and adding back Depreciation, Amortisation, and Impairment Losses. * Profit Loss From Operating Activities: 1,333,500,000 EUR * Depreciation, Amortisation And Impairment Loss: 725,700,000 EUR * **Adjusted EBITDA** = 1,333,500,000 + 725,700,000 = 2,059,200,000 EUR **2. S&P Adjusted Net Debt** S&P methodology defines Adjusted Gross Debt as all reported borrowings plus debt-like obligations (such as net pension liabilities and lease liabilities) and 50% of the principal of corporate hybrid bonds (treating them as having intermediate equity content). *Reported Borrowings:* * Long-term Borrowings: 8,416,700,000 EUR * Current Portion of Long-term Borrowings: 1,909,300,000 EUR * Short-term Borrowings: 444,100,000 EUR * *Total Borrowings* = 10,770,100,000 EUR *S&P Debt Adjustments:* * 50% of Hybrid Perpetual Bonds (989,000,000 EUR * 50%): 494,500,000 EUR * Post-retirement obligations (Noncurrent Provisions For Employee Benefits): 48,400,000 EUR * *S&P Adjusted Gross Debt* = 10,770,100,000 + 494,500,000 + 48,400,000 = 11,313,000,000 EUR *Cash Deduction:* S&P generally deducts accessible cash and cash equivalents. * Cash and Cash Equivalents: 2,155,100,000 EUR * *S&P Adjusted Net Debt* = 11,313,000,000 - 2,155,100,000 = 9,157,900,000 EUR **3. Net Debt to EBITDA Ratio** * Net Debt / EBITDA = 9,157,900,000 / 2,059,200,000 = 4.447 4.45