To estimate the S&P-adjusted FFO-to-debt ratio for Acciona SA for the fiscal year ended December 31, 2022, we apply the standard S&P Global Ratings Corporate Methodology and its specific ratio and adjustment guidelines. **1. Estimate Adjusted EBITDA** Acciona’s reported operating profit (EBIT) is €1,334 million. We first add back depreciation and amortization to arrive at an initial EBITDA: * EBIT: €1,334m * D&A and Provisions (Dotacion Amortizacion Y Variacion De Provisiones): €762m * Initial EBITDA = €1,334m + €762m = €2,096m Next, we normalize the EBITDA by stripping out non-recurring items and adjusting for the company's joint ventures. Under S&P's methodology, if a company's joint ventures are not proportionally consolidated, equity earnings are removed and replaced by actual cash dividends received: * Impairment Loss Reversal: Remove €15m gain (reported as -€15m) * Other Gains/Losses: Remove €13m gain * Operating Equity Income (Resultado De Puesta En Equivalencia Operativa): Deduct €159m * Dividends Received from JVs: Add €89m *Adjusted EBITDA* = €2,096m - €15m - €13m - €159m + €89m = €1,998m *(Note: IFRS 16 lease depreciation is already excluded from EBIT, so no further operating lease adjustment is needed.)* **2. Estimate Funds From Operations (FFO)** FFO is calculated by subtracting net cash interest and cash taxes from the Adjusted EBITDA. S&P nets interest income against interest paid since cash is netted against debt. * Cash Interest Paid: €209m * Cash Interest Received: €40m * Net Cash Interest: €209m - €40m = €169m * Cash Taxes (Income Taxes Paid): €215m *FFO* = €1,998m - €169m - €215m = €1,614m **3. Estimate Adjusted Debt** We sum all reported financial debt and lease liabilities, then deduct accessible cash and cash equivalents. * Noncurrent Marketable Securities & Bonds (Participaciones Preferentes y Obligaciones): €3,101m * Noncurrent Loans: €2,624m * Noncurrent Lease Liabilities: €439m * Current Marketable Securities & Bonds: €1,139m * Current Loans: €553m * Current Lease Liabilities: €72m * Total Gross Debt = €3,101m + €2,624m + €439m + €1,139m + €553m + €72m = €7,928m * Eligible Cash and Cash Equivalents = €2,360m *Adjusted Debt* = €7,928m - €2,360m = €5,568m **4. Calculate FFO to Adjusted Debt Ratio** *FFO / Adjusted Debt* = €1,614m / €5,568m = 0.2898706... 0.2899