Step 1 — Relevant industry ERG S.p.A. is primarily a renewable power generation company operating wind and solar assets across Europe. Based on the methodologies provided, the closest fit is Unregulated Power And Gas, rather than regulated utilities or oil and gas E&P. Step 2 — Estimate Adjusted_Debt Use the baseline S&P-style formula: Adjusted_Debt = reported_debt + leases + pension_deficit + other debt-like items − eligible_cash From the 2022 year-end balance sheet, i.e. 2023-01-01: Reported financial debt: - Other noncurrent financial liabilities: €1,751.255 million - Other current financial liabilities: €389.716 million Leases: - Noncurrent lease liabilities: €150.955 million - Current lease liabilities: €6.362 million Reported pension/employee benefit provision: - Noncurrent provisions for employee benefits: €3.723 million Cash: - Cash and cash equivalents: €392.811 million Calculation: Reported debt = 1,751.255 + 389.716 = €2,140.971 million Lease debt = 150.955 + 6.362 = €157.317 million Pension deficit proxy = €3.723 million Gross adjusted debt = 2,140.971 + 157.317 + 3.723 = €2,302.011 million Adjusted_Debt = 2,302.011 − 392.811 = €1,909.200 million So: Adjusted_Debt ≈ €1,909.2 million Step 3 — Estimate Adjusted_EBITDA The company reports: - Profit/loss from operating activities before interest, taxes, depreciation and amortisation expense, 2022: €499.430 million This is effectively reported EBITDA from continuing operations. The facts also include discontinued operations profit, but without enough detail to reconstruct discontinued EBITDA. Since the continuing EBITDA line is explicitly provided and ERG underwent disposals in 2022, the cleaner estimate is to use reported continuing EBITDA. Lease adjustment: Under S&P corporate adjustments, operating leases are commonly capitalized and the lease-related expense is added back to EBITDA. The available annual lease cash payment is: - Payments of lease liabilities classified as financing activities: €8.337 million Using this as a proxy for lease EBITDA adjustment: Adjusted_EBITDA = 499.430 + 8.337 = €507.767 million No clear separate nonrecurring gains/losses, JV EBITDA, or pension service-cost adjustments are provided with sufficient detail for further reliable adjustment. So: Adjusted_EBITDA ≈ €507.8 million Step 4 — Adjusted_Debt / Adjusted_EBITDA Adjusted_Debt / Adjusted_EBITDA = 1,909.200 / 507.767 = 3.75999 Rounded to two decimals: 3.76