To determine the S&P-adjusted debt-to-EBITDA ratio for Ferrovial SA for the fiscal year ended December 31, 2022 (as of the 2023-01-01 balance sheet date), we apply the S&P general corporate criteria along with specifications for the "Transportation Infrastructure" industry. **Step 1: Estimate Adjusted EBITDA** S&P bases its adjusted EBITDA on the company’s operating profit, backing out depreciation and amortization (D&A), and including cash dividends received from equity-accounted associates (since Ferrovial is an infrastructure operator holding significant joint venture stakes, such as its interest in Heathrow and 407 ETR). * **Reported EBITDA:** Operating Profit (before impairments) = €429 million (+) D&A expense ("Ajustes Al Resultado Por Gastos Por Depreciacion Y Amortizacion") = €299 million *EBITDA = €728 million* *(Note: This matches Revenue of €7,551M + Other Income of €2M - total core OPEX of €6,825M = €728 million)* * **Adjustments:** (+) Dividends Received from Associates (Classified as Operating Activities) = €284 million *Adjusted EBITDA = €728 million + €284 million = €1,012 million* **Step 2: Estimate Adjusted Debt** S&P adjusts reported debt to include lease liabilities, unfunded pension obligations, and standard equity-content adjustments for hybrid instruments, while subtracting eligible unrestricted cash. * **Reported Financial Debt:** Noncurrent Borrowings = €10,776 million (+) Current Borrowings = €877 million *Total Reported Debt = €11,653 million* * **Debt-like Additions:** (+) Total Lease Liabilities = €120 million (Noncurrent) + €64 million (Current) = €184 million (+) Pension Deficit ("Noncurrent Provisions For Employee Benefits") = €2 million (+) Hybrid Debt = €508 million ("Other Equity Securities" / Perpetual Subordinated Bonds) × 50% debt-treatment S&P standard = €254 million *Gross Adjusted Debt = €11,653M + €184M + €2M + €254M = €12,093 million* * **Eligible Cash Deduction:** Total Cash & Cash Equivalents = €5,130 million (-) Restricted Cash & Cash Equivalents (Infrastructure Projects) = €38 million *(Excluded since it is not freely accessible; non-current restricted cash of €597M is already naturally excluded from this line item)* *Eligible Cash = €5,092 million* *Net Adjusted Debt = €12,093 million - €5,092 million = €7,001 million* **Step 3: Calculate the Ratio** Adjusted Debt / Adjusted EBITDA = €7,001 million / €1,012 million = 6.9179... 6.92