I'll work through this step-by-step for Acciona SA's fiscal year 2022 (period 2022-01-01 to 2023-01-01). ## Step 1: Identify the Relevant Industry Acciona SA is a diversified infrastructure and energy conglomerate. Its main segments include: - Acciona Energía (renewable energy - unregulated power) - Infrastructure (construction, water, services) - Other activities Given the mix, Acciona has significant unregulated power (renewables) and infrastructure/construction operations. It doesn't fit neatly into a single industry methodology. I'll apply the **general corporate baseline** approach, with considerations from unregulated power methodology. ## Step 2: Estimate Adjusted EBITDA **Reconstructing EBITDA from the income statement:** - Revenue: 11,195M - Other Income: 1,016M - Changes in Inventories: -72M - Raw Materials: -3,483M - Employee Benefits: -2,077M - Other Expenses: -4,814M - Equity method (operating): +159M **EBIT (Operating Profit):** 1,334M (before D&A adjustments, but this already includes D&A) Wait - looking at the P&L structure: - Profit from Operating Activities = 1,334M (this is after D&A of 762M and impairments of -15M) **EBITDA = Operating Profit + D&A + Impairments** = 1,334 + 762 + (-15) = 2,081M **S&P Adjustments:** - **Lease adjustment:** Add back lease depreciation (included in D&A). Operating lease payments are approximated from financing activities: 120M (lease payments). S&P adds back the full lease expense to EBITDA. The lease depreciation component is roughly embedded in D&A. S&P adjustment adds operating lease rents back and they're already in EBITDA via the add-back approach. Net adjustment: +120M (lease payments from cash flow statement as a proxy for lease expense). Actually, under IFRS 16, leases are already capitalized. S&P typically treats leases as debt-like. The D&A already includes ROU depreciation, and interest on leases is in finance costs. So EBITDA already captures lease adjustments properly. - **Equity method results (operating):** 159M is already included. S&P may exclude this and replace with dividends received: 89M. Adjustment: -159 + 89 = -70M. **Adjusted EBITDA ≈ 2,081 - 70 = 2,011M** I'll keep it simpler and use: **Adjusted EBITDA ≈ 2,081M** (keeping equity method as-is for a conservative approach, since S&P sometimes includes proportional results). Let me use 2,081M as Adjusted EBITDA. ## Step 3: Estimate FFO **Cash interest paid:** 209M (from cash flow statement) **Cash taxes paid:** 215M (from cash flow statement) **FFO = Adjusted EBITDA - cash interest - cash taxes** = 2,081 - 209 - 215 = **1,657M** ## Step 4: Estimate Adjusted Debt **Reported debt (end of FY2022 = 2023-01-01 balance sheet):** - NC bonds/securities: 3,101M - NC loans: 2,624M - Current bonds/securities: 1,139M - Current loans: 553M - **Total reported debt = 7,417M** **Lease liabilities:** - NC leases: 439M - Current leases: 72M - **Total leases = 511M** **Other adjustments:** - Pension deficit: not explicitly given, likely minimal - Provisions (could include some debt-like): NC provisions 279M + Current provisions 299M (not typically added) **Surplus cash deduction:** S&P typically allows some cash to be netted. Cash = 2,360M. S&P might not net all cash for a diversified company. Conservatively, I'll assume modest netting. For infrastructure/energy companies, S&P might net minimal cash. Let's assume no cash netting (or a small amount like operational cash ~500M kept). **Adjusted Debt = 7,417 + 511 = 7,928M** If we net some excess cash (say none for conservative approach): **Adjusted Debt ≈ 7,928M** ## Step 5: Calculate FFO / Adjusted Debt **FFO / Adjusted Debt = 1,657 / 7,928 = 0.2090** 0.2090