**Step 1 – Identify the relevant industry** Acciona S.A. is a diversified conglomerate (renewable energy, infrastructure, water and services). None of the sector‑specific methodologies (Regulated Utilities, Oil & Gas E&P, Unregulated Power & Gas, Transportation Infrastructure) apply to the whole group, so we use the **general corporate baseline formulas** provided in the workflow. **Step 2 – Estimate Adjusted EBITDA (2021)** | Item | 2021 (€ million) | |------|------------------| | Profit loss from operating activities (EBIT) | 829 | | + D&A (Dotacion Amortizacion YVariacion De Provisiones) | 714 | | = EBITDA (unadjusted) | **1 543** | | Non‑recurring losses to add back: | | | – Other gains/losses (loss) | +7 | | – Fair‑value loss on financial instruments | +3 | | – Share of loss of JVs (equity method) | +81 | | Non‑recurring gains to subtract: | | | – Impairment reversal | –67 | | – Exchange‑translation gain | –10 | | – Transferencias (reclassification gain) | –46 | | Net non‑recurring adjustment | **‑32** | | + Other normalisation adjustments (Other adjustments to reconcile profit loss) | +2 | | **Adjusted EBITDA 2021** | **1 513** | **Step 3 – Estimate FFO (2021)** FFO = Adjusted EBITDA – cash interest – cash taxes - Cash interest paid (Interest Paid Classified As Operating Activities): 206 € million - Cash taxes paid (Income Taxes Paid Refund Classified As Operating Activities): 82 € million FFO 2021 = 1 513 – 206 – 82 = **1 225 € million** **Step 4 – Estimate Adjusted Debt (2021)** Reported debt (interest‑bearing) = - Bonds & preference shares (non‑current) 2 364 + (current) 1 666 = 4 030 - Loans (non‑current) 2 073 + (current) 280 = 2 353 - Lease liabilities (non‑current) 430 + (current) 68 = 498 Total debt = 4 030 + 2 353 + 498 = **6 881 € million** Eligible cash = Cash & cash equivalents 2 318 + Short‑term investments classified as cash equivalents 202 = **2 520 € million** Adjusted Debt 2021 = 6 881 – 2 520 = **4 361 € million** **Step 5 – Ratio 2021: Adjusted Debt / Adjusted EBITDA** 4 361 / 1 513 ≈ **2.88 ×** **Step 6 – Ratio 2021: FFO / Adjusted Debt** 1 225 / 4 361 ≈ **0.281** **Step 7 – Estimate Adjusted EBITDA (2022)** | Item | 2022 (€ million) | |------|------------------| | EBIT | 1 334 | | + D&A | 762 | | = EBITDA (unadjusted) | **2 096** | | Non‑recurring losses to add back: | | | – Fair‑value loss on financial instruments | +70 | | – Share of loss of JVs (equity method) | +194 | | Non‑recurring gains to subtract: | | | – Impairment reversal | –15 | | – Other gains/losses | –13 | | – Exchange‑translation gain | –8 | | Net non‑recurring adjustment | **+228** | | + Other normalisation adjustments (Other adjustments) | +79 | | **Adjusted EBITDA 2022** | **2 403** | **Step 8 – Estimate FFO (2022)** Cash interest paid = 209 € million Cash taxes paid = 215 € million FFO 2022 = 2 403 – 209 – 215 = **1 979 € million** **Step 9 – Estimate Adjusted Debt (2022)** Reported debt = - Bonds & preference shares (non‑current) 3 101 + (current) 1 139 = 4 240 - Loans (non‑current) 2 624 + (current) 553 = 3 177 - Lease liabilities (non‑current) 439 + (current) 72 = 511 Total debt = 4 240 + 3 177 + 511 = **7 928 € million** Eligible cash = Cash & cash equivalents 2 360 + Short‑term investments 462 = **2 822 € million** Adjusted Debt 2022 = 7 928 – 2 822 = **5 106 € million** **Step 10 – Ratio 2022: Adjusted Debt / Adjusted EBITDA** 5 106 / 2 403 ≈ **2.12 ×** **Step 11 – Ratio 2022: FFO / Adjusted Debt** 1 979 / 5 106 ≈ **0.388** **Step 12 – Credit‑trend classification** - **Signal 1 (Leverage):** Δ (Debt/EBITDA) = 2.12 – 2.88 ≈ ‑0.76 turns → **≤ ‑0.2 × → Improving** - **Signal 2 (Cash‑flow coverage):** Δ (FFO/Debt) = 0.388 – 0.281 ≈ +0.107 → **≥ +0.03 → Improving** Both signals point to an **Improving** credit trend. Improving