# Net Debt / EBITDA Ratio Calculation for NATURGY (2022) ## S&P Methodology According to S&P's standard approach, the Net Debt / EBITDA ratio is calculated as: **Net Debt / EBITDA = (Total Debt - Cash) / EBITDA** Where: - **Total Debt** = Current Borrowings + Non-current Borrowings + Current Lease Liabilities + Non-current Lease Liabilities - **Cash** = Cash and Cash Equivalents - **EBITDA** = Earnings Before Interest, Taxes, Depreciation, and Amortization ## Data Extraction (2022-01-01 / End of 2022) ### Debt Components (as of 2023-01-01, which is end of 2022): - Current Borrowings and Current Portion of Noncurrent Borrowings: €2,110M - Longterm Borrowings (Noncurrent): €12,689M - Current Lease Liabilities: €177M - Noncurrent Lease Liabilities: €1,309M **Total Debt = 2,110 + 12,689 + 177 + 1,309 = €16,285M** ### Cash (as of 2023-01-01, which is end of 2022): - Cash and Cash Equivalents: €3,985M ### EBITDA (for fiscal year 2022, i.e., 2022-01-01 to 2023-01-01): The data provides: "Beneficio Bruto De Explotacion Ebitda" for the period 2022-01-01 to 2023-01-01: €4,954M This represents the EBITDA for fiscal year 2022. ## Calculation **Net Debt = Total Debt - Cash** Net Debt = €16,285M - €3,985M = €12,300M **Net Debt / EBITDA = €12,300M / €4,954M = 2.48** 2.48