Step 1 — Relevant industry IBERDROLA SA is an integrated electricity utility with substantial regulated network operations and power generation/retail activities. Based on the supplied methodologies, the most relevant industry is Regulated Utilities, with some exposure to unregulated power and gas. For estimating the S&P-adjusted debt-to-EBITDA ratio, the regulated utility framework points to using S&P corporate adjustments, including debt-like treatment for leases, pensions, hybrids, and eligible cash. Step 2 — Estimate Adjusted_Debt Use year-end 2022 balance sheet values, shown as 2023-01-01. Reported financial debt: - Noncurrent debt with credit institutions and bonds: EUR 36,129m - Current debt with credit institutions and bonds: EUR 10,458m Reported gross debt = 36,129 + 10,458 = EUR 46,587m Lease liabilities: - Noncurrent lease liabilities: EUR 2,287m - Current lease liabilities: EUR 151m Total lease liabilities = 2,287 + 151 = EUR 2,438m Pension deficit: - Noncurrent provisions for employee benefits: EUR 1,226m - Current provisions for employee benefits: EUR 42m Estimated pension-related debt-like amount = 1,226 + 42 = EUR 1,268m Hybrid / debt-like instruments: - Noncurrent instruments of capital with characteristics of financial liability: EUR 576m - Current instruments of capital with characteristics of financial liability: EUR 87m Total = 576 + 87 = EUR 663m Because these are already classified as financial liabilities and not included in the “debt with credit institutions and bonds” line, include them as debt-like financial obligations. Other debt-like items: - No specific guarantees or additional off-balance-sheet obligations are provided. - Derivative liabilities are not treated as debt in this simplified estimate. - Trade payables and other financial liabilities are not included as core debt absent clear debt-like classification. Eligible cash: - Cash and cash equivalents: EUR 4,608m Adjusted_Debt = reported debt + leases + pension deficit + hybrid/debt-like instruments - eligible cash Adjusted_Debt = 46,587 + 2,438 + 1,268 + 663 - 4,608 = EUR 46,348m Step 3 — Estimate Adjusted_EBITDA Reported EBITDA: - “Beneficio Bruto De Explotacion Ebitda” 2022: EUR 13,228m Lease adjustment: - Since IFRS 16 lease liabilities are already capitalized and EBITDA generally excludes lease depreciation and interest, no additional EBITDA lease adjustment is made from the given data. Nonrecurring gains/losses: - “Other gains/losses” is EUR 911m, but the facts do not clearly identify it as nonrecurring. No adjustment is made. Pension, JV, or other normalization adjustments: - No sufficiently detailed data is provided to make reliable S&P-style normalization adjustments. - Equity-method income is relatively small and not adjusted further. Adjusted_EBITDA ≈ EUR 13,228m Step 4 — Calculate Adjusted_Debt / Adjusted_EBITDA Adjusted_Debt / Adjusted_EBITDA = 46,348 / 13,228 = 3.5036 Rounded to two decimals = 3.50 3.50