**Step 1 – Industry identification** REDEIA Corporación SA is a regulated electricity transmission and system‑operator (a regulated utility). The appropriate sector methodology is therefore the **Regulated Utilities** guidelines. **Step 2 – Adjusted EBITDA (2021 & 2022)** | € millions | 2021 (FY 2022‑01‑01) | 2022 (FY 2023‑01‑01) | |---|---|---| | Profit‑loss from operating activities | 991 970 | 961 554 | | + Depreciation & amortisation | 522 114 | 544 992 | | = EBITDA (reported) | **1 514 084** | **1 506 546** | | + Provisions (non‑cash) – cash‑flow adjustment | 16 654 | 35 046 | | – Share of equity‑method earnings (non‑cash) | 29 546 | 50 405 | | – Government grants (non‑cash) | 14 717 | 15 780 | | – Net gain on asset disposals/impairments | 1 106 | 708 | | **Adjusted EBITDA** | **1 485 369** | **1 474 699** | **Step 3 – Funds‑from‑Operations (FFO)** FFO = Adjusted EBITDA – cash interest – cash taxes - Cash interest paid (operating activities): 2021 = 121 920 k€; 2022 = 123 524 k€ - Cash taxes paid (operating activities): 2021 = 181 263 k€; 2022 = 363 996 k€ | € millions | 2021 | 2022 | |---|---|---| | Adjusted EBITDA | 1 485 369 | 1 474 699 | | – Cash interest | 121 920 | 123 524 | | – Cash taxes | 181 263 | 363 996 | | **FFO** | **1 182 186** | **987 179** | **Step 4 – Adjusted Debt** Reported debt = total financial liabilities (non‑current + current). Eligible cash = cash & cash equivalents + current financial assets at amortised cost (liquid short‑term assets). | € millions | 2021 (2022‑01‑01) | 2022 (2023‑01‑01) | |---|---|---| | Non‑current financial liabilities | 5 953 434 | 5 543 755 | | Current financial liabilities | 2 144 425 | 1 705 277 | | **Reported debt** | **8 097 859** | **7 249 032** | | Cash & cash equivalents | 1 574 427 | 794 824 | | + Current fin. assets (amortised cost) | 25 401 | 752 505 | | **Eligible cash** | **1 599 828** | **1 547 329** | | **Adjusted Debt** | **6 498 031** | **5 701 703** | **Step 5 – Leverage ratio (Adjusted Debt / Adjusted EBITDA)** | | 2021 | 2022 | |---|---|---| | Adjusted Debt | 6 498 031 k€ | 5 701 703 k€ | | Adjusted EBITDA | 1 485 369 k€ | 1 474 699 k€ | | **Ratio** | **4.375 ×** | **3.866 ×** | Change = 3.866 − 4.375 = **‑0.509 ×** → ≤ ‑0.2 × → **Improving**. **Step 6 – Cash‑flow coverage (FFO / Adjusted Debt)** | | 2021 | 2022 | |---|---|---| | FFO | 1 182 186 k€ | 987 179 k€ | | Adjusted Debt | 6 498 031 k€ | 5 701 703 k€ | | **Ratio** | **0.182** | **0.173** | Change = 0.173 − 0.182 = **‑0.009** → between ‑0.03 and +0.03 → **Stable**. **Step 7 – Combine the two signals** - Leverage signal → Improving - Coverage signal → Stable According to the combination rule, when one signal is Stable and the other is Improving, the non‑Stable (Improving) category prevails. The improvement in leverage (‑0.51 ×) is far larger than the modest stable change in coverage, so the overall credit trend is **Improving**. Improving