**Step 1 – Identify industry** EDP S.A. is a Portuguese utility engaged in electricity generation, transmission, distribution and gas supply. It operates under a regulated framework, so the “Regulated Utilities” methodology applies. **Step 2 – 2021 Adjusted EBITDA** EBITDA (as reported) = EBIT + Depreciation & Amortisation. EBIT = “Profit loss before financial income and financial expenses …” = 1 930 785 k € (2021). Depreciation & Amortisation = 1 731 755 k € (2021). → Reported EBITDA = 1 930 785 + 1 731 755 = 3 662 540 k €. Adjustments (non‑recurring items): ‑ Impairment loss = + 32 828 k € ‑ Provisions = + 60 510 k € ‑ Loss on disposal = 0 (2021) → Adjusted EBITDA 2021 = 3 662 540 + 32 828 + 60 510 = 3 755 878 k €. **Step 3 – 2021 FFO** Cash interest (interest paid on financial debt, loans from non‑controlling interests and related parties) = 481 329 + 18 244 = 499 573 k € (2021). Cash taxes (income‑tax + CESE paid) = 89 845 k €. FFO = Adjusted EBITDA – Cash Interest – Cash Taxes = 3 755 878 – 499 573 – 89 845 = 3 166 460 k €. **Step 4 – 2021 Adjusted Debt** Reported debt (short‑term + long‑term borrowings) = 1 518 348 + 15 299 588 = 16 817 936 k €. Leases (right‑of‑use assets) = 1 007 029 k €. Pension deficit (provisions for employee benefits) = 940 266 + 179 534 = 1 119 800 k €. Deferred‑tax liabilities = 989 078 k €. Other non‑current financial liabilities = 3 039 975 k €. Other current financial liabilities = 2 781 101 k €. Total debt‑like items = 16 817 936 + 1 007 029 + 1 119 800 + 989 078 + 3 039 975 + 2 781 101 = 25 754 919 k €. Cash & cash equivalents = 3 222 409 k €. Adjusted Debt 2021 = 25 754 919 – 3 222 409 = 22 532 510 k €. **Step 5 – 2021 Leverage** Leverage = Adjusted Debt / Adjusted EBITDA = 22 532 510 / 3 755 878 ≈ 6.00 x. **Step 6 – 2021 Cash‑flow coverage** Coverage = FFO / Adjusted Debt = 3 166 460 / 22 532 510 ≈ 0.1405 (14.05 %). **Step 7 – 2022 Adjusted EBITDA** EBIT = 2 529 993 k € (2022). Depreciation & Amortisation = 1 979 007 k € (2022). Reported EBITDA = 2 529 993 + 1 979 007 = 4 509 000 k €. Adjustments: ‑ Impairment loss = + 60 199 k € ‑ Provisions = + 14 539 k € ‑ Loss on disposal = + 4 377 k € → Adjusted EBITDA 2022 = 4 509 000 + 60 199 + 14 539 + 4 377 = 4 588 115 k €. **Step 8 – 2022 FFO** Cash interest = 716 454 + 12 885 + 111 = 729 450 k € (2022). Cash taxes = 258 849 k €. FFO = 4 588 115 – 729 450 – 258 849 = 3 599 816 k €. **Step 9 – 2022 Adjusted Debt** Reported debt = 4 239 869 + 15 782 604 = 20 022 473 k €. Leases = 1 320 270 k €. Pension = 644 299 + 126 767 = 771 066 k €. Deferred‑tax liabilities = 1 244 593 k €. Other non‑current financial liabilities = 5 159 496 k €. Other current financial liabilities = 3 600 893 k €. Total debt‑like items = 20 022 473 + 1 320 270 + 771 066 + 1 244 593 + 5 159 496 + 3 600 893 = 32 118 791 k €. Cash & cash equivalents = 4 900 205 k €. Adjusted Debt 2022 = 32 118 791 – 4 900 205 = 27 218 586 k €. **Step 10 – 2022 Leverage** Leverage = 27 218 586 / 4 588 115 ≈ 5.94 x. **Step 11 – 2022 Cash‑flow coverage** Coverage = 3 599 816 / 27 218 586 ≈ 0.1323 (13.23 %). **Step 12 – Credit‑trend signals** | Signal | 2021 | 2022 | Change | Assessment | |--------|------|------|--------|------------| | Leverage (Debt/EBITDA) | 6.00 x | 5.94 x | –0.06 x | Stable (within ±0.2 x) | | Cash‑flow coverage (FFO/Debt) | 0.1405 | 0.1323 | –0.0082 (‑0.82 pp) | Stable (within ±0.03) | Both signals are “Stable”, therefore the overall credit trend is **Stable**. Stable