# FFO / Net Debt Ratio Calculation for FERROVIAL SA (2022) ## Reasoning The FFO (Funds From Operations) / Net Debt ratio is a key credit metric used by S&P to assess a company's ability to service debt from operational cash flows. ### S&P FFO Methodology FFO is calculated as: **FFO = Operating Cash Flow + Interest Paid - Income Taxes Paid** Or alternatively: **FFO = Net Income + Depreciation & Amortization + Impairment + Interest Paid (net) - Taxes Paid + Non-controlling interests adjustments** ### Extracting the Required Data (for fiscal year 2022, ending 2023-01-01) From the cash flow statement for period 2022-01-01 to 2023-01-01: - Cash Flows From Operating Activities: **1,002 million EUR** - Interest Paid (Financing Activities): **329 million EUR** - Income Taxes Paid: **82 million EUR** **FFO = 1,002 + 329 - 82 = 1,249 million EUR** ### Net Debt Calculation Net Debt = Total Debt - Cash and Cash Equivalents From the balance sheet as of 2023-01-01: **Total Debt:** - Noncurrent Portion of Other Noncurrent Borrowings: 10,776 million EUR - Current Borrowings and Current Portion of Noncurrent Borrowings: 877 million EUR - Total Debt = 10,776 + 877 = **11,653 million EUR** **Cash and Cash Equivalents:** - Cash and Cash Equivalents (total): **5,130 million EUR** **Net Debt = 11,653 - 5,130 = 6,523 million EUR** ### FFO / Net Debt Ratio **Ratio = 1,249 / 6,523 = 0.1915 or approximately 19.15%** This ratio indicates that Ferrovial's annual FFO covers approximately 19.15% of its net debt, which suggests moderate leverage relative to operational cash generation. This is a typical level for large infrastructure and construction companies with significant debt financing. 0.19