# Net Debt / EBITDA Ratio Analysis for REDEIA Corporación SA (2022) ## Reasoning The Net Debt / EBITDA ratio according to S&P methodology is calculated as: - **Net Debt / EBITDA = (Total Debt - Cash) / EBITDA** ### Step 1: Calculate Total Debt (as of 2022-01-01) Total Debt = Noncurrent Financial Liabilities + Current Financial Liabilities - Noncurrent Financial Liabilities (2022-01-01): 5,953,434,000 EUR - Current Financial Liabilities (2022-01-01): 2,144,425,000 EUR - **Total Debt = 8,097,859,000 EUR** ### Step 2: Identify Cash and Cash Equivalents (as of 2022-01-01) - Cash and Cash Equivalents (2022-01-01): 1,574,427,000 EUR ### Step 3: Calculate Net Debt (as of 2022-01-01) Net Debt = Total Debt - Cash - **Net Debt = 8,097,859,000 - 1,574,427,000 = 6,523,432,000 EUR** ### Step 4: Calculate EBITDA for 2022 (fiscal year 2021-01-01 to 2022-01-01) EBITDA = Operating Profit + Depreciation & Amortization - Profit/Loss from Operating Activities (2021-01-01 to 2022-01-01): 991,970,000 EUR - Depreciation and Amortization Expense (2021-01-01 to 2022-01-01): 522,114,000 EUR - **EBITDA = 991,970,000 + 522,114,000 = 1,514,084,000 EUR** ### Step 5: Calculate Net Debt / EBITDA Ratio Net Debt / EBITDA = 6,523,432,000 / 1,514,084,000 = 4.31 4.31