# Net Debt / EBITDA Ratio Calculation for VERBUND AG (2022) ## Reasoning: The S&P methodology for Net Debt / EBITDA uses: - **Net Debt = Total Debt - Cash & Cash Equivalents** - **Total Debt = Current Financial Liabilities + Noncurrent Financial Liabilities** - **EBITDA** (already provided) ### Data as of 2022-01-01 (end of 2021): - Current Financial Liabilities: 84,056,000 EUR - Noncurrent Financial Liabilities: 1,202,154,000 EUR - Cash and Cash Equivalents: 49,203,000 EUR - EBITDA (2021): 1,578,959,000 EUR ### Calculation: **Total Debt (2022-01-01):** - Total Debt = 84,056,000 + 1,202,154,000 = 1,286,210,000 EUR **Net Debt (2022-01-01):** - Net Debt = 1,286,210,000 - 49,203,000 = 1,237,007,000 EUR **Net Debt / EBITDA Ratio:** - Ratio = 1,237,007,000 / 1,578,959,000 = 0.7830 0.78