Step 1 — Relevant industry REN - Redes Energéticas Nacionais, SGPS, S.A. is primarily an energy transmission/network utility. Based on the facts provided, its activities and asset base are dominated by regulated electricity and gas infrastructure/concession assets. Therefore, the relevant S&P methodology is Regulated Utilities. Step 2 — Estimate Adjusted EBITDA Reported operating profit: - Profit from operating activities = EUR 239,721,000 Add back depreciation and amortisation: - Depreciation and amortisation expense = EUR 249,276,000 Baseline reconstructed EBITDA: \[ EBITDA = Operating\ Profit + D\&A \] \[ EBITDA = 239{,}721{,}000 + 249{,}276{,}000 = 488{,}997{,}000 \] No clear lease adjustment, nonrecurring gain/loss adjustment, pension adjustment, or proportional JV EBITDA adjustment is available from the provided facts. Therefore: \[ Adjusted\ EBITDA \approx 488{,}997{,}000 \] Step 3 — Estimate FFO Use: \[ FFO = Adjusted\ EBITDA - cash\ interest - cash\ taxes \] Cash interest: - Interest paid classified as financing activities = EUR 40,545,000 - Payments of lease interests = EUR 26,000 \[ cash\ interest = 40{,}545{,}000 + 26{,}000 = 40{,}571{,}000 \] Cash taxes: - Income taxes paid/refund classified as operating activities = EUR 77,970,000 \[ FFO = 488{,}997{,}000 - 40{,}571{,}000 - 77{,}970{,}000 \] \[ FFO = 370{,}456{,}000 \] Step 4 — Estimate Adjusted Debt Reported debt at 2022 year-end / 2023-01-01: - Long-term borrowings = EUR 1,695,362,000 - Current borrowings and current portion of noncurrent borrowings = EUR 638,944,000 \[ reported\ debt = 1{,}695{,}362{,}000 + 638{,}944{,}000 = 2{,}334{,}306{,}000 \] Pension deficit / employee benefit obligation: - Noncurrent provisions for employee benefits = EUR 64,939,000 Lease debt is not separately disclosed in the balance sheet facts, so no separate lease adjustment is added beyond reported borrowings. Eligible cash: - Cash and cash equivalents = EUR 365,292,000 \[ Adjusted\ Debt = reported\ debt + pension\ deficit - eligible\ cash \] \[ Adjusted\ Debt = 2{,}334{,}306{,}000 + 64{,}939{,}000 - 365{,}292{,}000 \] \[ Adjusted\ Debt = 2{,}033{,}953{,}000 \] Step 5 — Calculate FFO / Adjusted Debt \[ FFO / Adjusted\ Debt = \frac{370{,}456{,}000}{2{,}033{,}953{,}000} \] \[ FFO / Adjusted\ Debt = 0.182137 \] Rounded to four decimal places: 0.1821