# Net Debt / EBITDA Ratio Calculation for REN - 2022 Let me work through this step by step using S&P methodology. ## Step 1: Calculate EBITDA for 2022 EBITDA = Operating Profit + Depreciation & Amortization From the data: - Profit Loss From Operating Activities (2021-01-01 - 2022-01-01): 218,863,000 EUR - Depreciation And Amortisation Expense (2021-01-01 - 2022-01-01): 241,940,000 EUR **EBITDA 2022 = 218,863,000 + 241,940,000 = 460,803,000 EUR** ## Step 2: Calculate Net Debt as of 2022-01-01 S&P methodology for Net Debt: Net Debt = Total Debt - Cash and Cash Equivalents ### Total Debt Components (2022-01-01): - Longterm Borrowings: 2,390,852,000 EUR - Current Borrowings And Current Portion Of Noncurrent Borrowings: 375,221,000 EUR **Total Debt = 2,390,852,000 + 375,221,000 = 2,766,073,000 EUR** ### Cash (2022-01-01): - Cash And Cash Equivalents: 398,759,000 EUR **Net Debt = 2,766,073,000 - 398,759,000 = 2,367,314,000 EUR** ## Step 3: Calculate Net Debt / EBITDA Ratio Net Debt / EBITDA = 2,367,314,000 / 460,803,000 = 5.14 5.14