# FFO / Net Debt Ratio Calculation for REN (2022) ## Step 1: Calculate FFO (Funds From Operations) for 2022 FFO is typically calculated as: **FFO = Net Income + Depreciation & Amortization + Non-cash items** From the data for 2022 (2021-01-01 to 2022-01-01): - Net Income (Profit Loss): 97,153,000 EUR - Depreciation and Amortization Expense: 241,940,000 EUR - Changes in Other Provisions: (365,000) EUR (small adjustment) **FFO = 97,153,000 + 241,940,000 = 339,093,000 EUR** ## Step 2: Calculate Net Debt at End of 2022 (2022-01-01) Net Debt = Total Borrowings - Cash and Cash Equivalents **Total Borrowings:** - Long-term Borrowings: 2,390,852,000 EUR - Current Borrowings and Current Portion of Noncurrent Borrowings: 375,221,000 EUR - Total Borrowings = 2,390,852,000 + 375,221,000 = 2,766,073,000 EUR **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 FFO / Net Debt Ratio FFO / Net Debt = 339,093,000 / 2,367,314,000 = 0.1432 0.14