# Analysis of S&P's Adjusted Leverage Trend for Iberdrola SA ## Step 1: Calculate EBITDA for 2022 and 2023 **For 2023 (year ending 2023-01-01):** - Beneficio Bruto De Explotacion EBITDA: €13,228 million **For 2022 (year ending 2022-01-01):** - Beneficio Bruto De Explotacion EBITDA: €12,006 million ## Step 2: Calculate Net Debt for 2022 and 2023 **Net Debt = Total Financial Debt - Cash and Cash Equivalents** **For 2023 (as of 2023-01-01):** - Noncurrent Financial Liabilities: €44,216 million - Current Financial Liabilities: €25,079 million - Total Financial Debt: €69,295 million - Less: Cash and Cash Equivalents: €4,608 million - **Net Debt 2023: €64,687 million** **For 2022 (as of 2022-01-01):** - Noncurrent Financial Liabilities: €37,175 million - Current Financial Liabilities: €21,297 million - Total Financial Debt: €58,472 million - Less: Cash and Cash Equivalents: €4,033 million - **Net Debt 2022: €54,439 million** ## Step 3: Calculate Net Debt / EBITDA Ratios **For 2023:** Net Debt / EBITDA = €64,687 / €13,228 = **4.89x** **For 2022:** Net Debt / EBITDA = €54,439 / €12,006 = **4.53x** ## Step 4: Calculate Year-on-Year Gap Gap = 4.89x - 4.53x = **0.36x** ## Step 5: Apply Stability Criteria According to the definition: - Stable: gap within ±0.3x - Improving: gap < 0.3x - Deteriorating: gap > 0.3x The calculated gap of 0.36x exceeds the 0.3x threshold, indicating a **deterioration** in the leverage ratio year-on-year. The Net Debt / EBITDA ratio increased from 4.53x to 4.89x, reflecting a worsening leverage position despite higher EBITDA, due to the larger increase in net debt (€10.2 billion increase) relative to EBITDA growth (€1.2 billion increase). Deteriorating