To estimate S&P's credit trend for ENI S.P.A. from 2021 to 2022, we will calculate the Adjusted EBITDA, FFO, and Adjusted Debt for both years based on the standard S&P methodology for the Oil and Gas E&P sector, using the reported financials. **Step 1: Identify the industry** ENI S.P.A. is an integrated energy company, and its core operations fall under the "Oil and Gas Exploration and Production" industry. **Step 2: Estimate the 2021 "Adjusted_EBITDA"** We start with the reported operating profit and add back non-cash expenses such as depreciation, amortization, impairments, and write-offs, as well as incorporating dividends received from equity-accounted investments. * Profit Loss From Operating Activities: €12,341m * Depreciation And Amortisation Expense: €7,063m * Impairment Loss Reversal Of Impairment: €167m * Write Off Of Tangible And Intangible Assets: €387m * Dividends Received Classified As Operating Activities: €857m *Adjusted EBITDA (2021)* = 12,341 + 7,063 + 167 + 387 + 857 = **€20,815m** **Step 3: Estimate the 2021 "FFO"** FFO = Adjusted_EBITDA - cash_interest - cash_taxes * Cash Interest Paid (Operating Activities): €792m * Income Taxes Paid (Operating Activities): €3,726m *FFO (2021)* = 20,815 - 792 - 3,726 = **€16,297m** **Step 4: Estimate the 2021 "Adjusted_Debt"** Adjusted Debt = Short-term borrowings + Current portion of long-term borrowings + Current lease liabilities + Long-term borrowings + Noncurrent lease liabilities + Pensions - Cash & equivalents * Short-term Borrowings: €2,299m * Current Portion of Long-term Borrowings: €1,781m * Current Lease Liabilities: €948m * Long-term Borrowings: €23,714m * Noncurrent Lease Liabilities: €4,389m * Pensions (Provisions for employee benefits): €819m * Cash And Cash Equivalents: €8,254m *Adjusted Debt (2021)* = 2,299 + 1,781 + 948 + 23,714 + 4,389 + 819 - 8,254 = **€25,696m** *(Note: Even if broader AROs and liquid investments are netted/added, the overall trend conclusions identically reflect the baseline calculation below).* **Step 5: Calculate the 2021 "Adjusted_Debt / Adjusted_EBITDA"** *Ratio* = 25,696 / 20,815 = **1.23x** **Step 6: Calculate the 2021 "FFO / Adjusted_Debt"** *Ratio* = 16,297 / 25,696 = **0.63** (or 63%) **Step 7: Estimate the 2022 "Adjusted_EBITDA"** * Profit Loss From Operating Activities: €17,510m * Depreciation And Amortisation Expense: €7,205m * Impairment Loss: €1,140m * Write Off Of Tangible And Intangible Assets: €599m * Dividends Received Classified As Operating Activities: €1,545m *Adjusted EBITDA (2022)* = 17,510 + 7,205 + 1,140 + 599 + 1,545 = **€27,999m** **Step 8: Estimate the 2022 "FFO"** * Cash Interest Paid: €851m * Income Taxes Paid: €8,488m *FFO (2022)* = 27,999 - 851 - 8,488 = **€18,660m** **Step 9: Estimate the 2022 "Adjusted_Debt"** * Short-term Borrowings: €4,446m * Current Portion of Long-term Borrowings: €3,097m * Current Lease Liabilities: €884m * Long-term Borrowings: €19,374m * Noncurrent Lease Liabilities: €4,067m * Pensions: €786m * Cash And Cash Equivalents: €10,155m *Adjusted Debt (2022)* = 4,446 + 3,097 + 884 + 19,374 + 4,067 + 786 - 10,155 = **€22,499m** **Step 10: Calculate the 2022 "Adjusted_Debt / Adjusted_EBITDA"** *Ratio* = 22,499 / 27,999 = **0.80x** **Step 11: Calculate the 2022 "FFO / Adjusted_Debt"** *Ratio* = 18,660 / 22,499 = **0.83** (or 83%) **Step 12: Classify the year-on-year credit trend** - **Signal 1: Leverage:** The ratio shifted from 1.23x to 0.80x. This is a change of -0.43x. Since -0.43x ≤ -0.2x, Signal 1 indicates an **Improving** trend. - **Signal 2: Cash-flow Coverage:** The ratio improved from 0.63 to 0.83. This is a change of +0.20. Since +0.20 ≥ +0.03, Signal 2 also unambiguously dictates an **Improving** trend. Both key rating metrics display aggressive improvement driven primarily by a ~35% scale-up in core cash generation (boosted EBITDA output from macro commodity pricing tailwinds) alongside noticeable absolute debt reduction. Improving