To determine the S&P-adjusted debt-to-EBITDA ratio for Veolia Environnement for the year ended December 31, 2022, we must compute the Adjusted Debt and Adjusted EBITDA according to standard S&P Global Ratings methodology. **1. Adjusted Debt Calculation** Under S&P’s methodology, Adjusted Debt encompasses all reported interest-bearing obligations, capitalized lease obligations, financial concession liabilities, and the debt-equivalent portion of hybrid instruments, minus accessible cash and cash equivalents. * **Reported Borrowings and Lease Liabilities:** * Noncurrent Financial Liabilities (Excluding Concessions): €19,692.1m * Current Financial Liabilities (Excluding Concessions): €6,521.4m * Noncurrent Lease Liabilities: €1,656.2m * Current Lease Liabilities: €496.5m * Noncurrent Concession Liabilities: €1,680.5m * Current Concession Liabilities: €243.2m * Bank Overdrafts and Other Cash Position Items: €213.6m * *Total Borrowings:* €30,503.5m * **Hybrid Debt Portion:** S&P typically applies a 50% equity content (and thus 50% debt treatment) to deeply subordinated perpetual securities. * Deeply Subordinated Securities ("Titres Super Subordonnés..."): €3,496.3m × 50% = €1,748.15m * **Gross Adjusted Debt:** €30,503.5m + €1,748.15m = €32,251.65m * **Eligible Cash:** * Cash and Cash Equivalents: €9,012.2m * **Net Adjusted Debt:** €32,251.65m - €9,012.2m = **€23,239.45m** *(Note: Without an explicit breakdown confirming "Other Current Financial Assets" as fully accessible surplus cash, we conservatively deduct just the explicit Cash and Cash Equivalents).* **2. Adjusted EBITDA Calculation** We reconstruct EBITDA starting from the operating income, adding back depreciation & amortization, excluding non-recurring events, and adding cash dividends received from equity-accounted entities. * **Reported Operating Income** (Before Share of Net Income of Equity-Accounted Entities): €2,206.3m * **Depreciation, Amortization, Provisions & Impairments:** €3,178.6m * **Nonrecurring Items:** We add back the reported loss on the disposal of operating assets (as it depressed operating income). * Losses on Disposal of Operating Assets: €299.0m * **Dividends from Equity Investments:** Cash dividends received reflect the actual cash generation proportional to the company's joint ventures. * Dividends Received Classified As Investing Activities: €128.6m * **Adjusted EBITDA:** €2,206.3m + €3,178.6m + €299.0m + €128.6m = **€5,812.5m** **3. S&P-Adjusted Debt-to-EBITDA Ratio** * **Ratio:** €23,239.45m / €5,812.5m = 3.998...x 4.00