**Step 1 – Industry identification** REN operates as a national electricity‑ and gas‑network operator in Portugal. This fits the “Regulated Utilities” sector in S&P’s methodology. **Step 2 – Adjusted EBITDA (2021)** | Item | 2021 (€ 000) | |------|--------------| | Profit from operating activities (EBIT) | 218 863 | | + Depreciation & amortisation | 241 940 | | = EBITDA (reported) | 460 803 | | – Non‑cash revenue from construction‑service exchange | 237 696 | | – Net non‑recurring gains (changes in provisions + impairment reversals) | 1 678 | | – Share of profit from JVs (non‑cash) | 6 431 | | = Adjusted EBITDA | **214 998** | **Step 3 – FFO (2021)** | Item | 2021 (€ 000) | |------|--------------| | Adjusted EBITDA | 214 998 | | – Cash interest (interest paid) | 39 725 | | – Cash taxes (income taxes paid) | 74 253 | | = FFO | **101 020** | **Step 4 – Adjusted Debt (2021)** | Item | 2021 (€ 000) | |------|--------------| | Reported debt (long‑term + current) | 2 766 073 | | + Pension deficit (provision for employee benefits) | 94 109 | | – Eligible cash (cash & cash equivalents) | 398 759 | | = Adjusted Debt | **2 461 423** | **Step 5 – Leverage ratio (2021)** \[ \frac{\text{Adjusted Debt}}{\text{Adjusted EBITDA}} = \frac{2\,461\,423}{214\,998} \approx 11.45\text{x} \] **Step 6 – Coverage ratio (2021)** \[ \frac{\text{FFO}}{\text{Adjusted Debt}} = \frac{101\,020}{2\,461\,423} \approx 0.041\;(4.1\%) \] --- **Step 7 – Adjusted EBITDA (2022)** | Item | 2022 (€ 000) | |------|--------------| | Profit from operating activities (EBIT) | 239 721 | | + Depreciation & amortisation | 249 276 | | = EBITDA (reported) | 488 997 | | – Non‑cash revenue from construction‑service exchange | 197 420 | | – Net non‑recurring gains (changes in provisions + impairment reversals) | 3 667 | | – Share of profit from JVs (non‑cash) | 11 812 | | = Adjusted EBITDA | **276 098** | **Step 8 – FFO (2022)** | Item | 2022 (€ 000) | |------|--------------| | Adjusted EBITDA | 276 098 | | – Cash interest (interest paid) | 40 545 | | – Cash taxes (income taxes paid) | 77 970 | | = FFO | **157 583** | **Step 9 – Adjusted Debt (2022)** | Item | 2022 (€ 000) | |------|--------------| | Reported debt (long‑term + current) | 2 334 306 | | + Pension deficit (provision for employee benefits) | 64 939 | | – Eligible cash (cash & cash equivalents) | 365 292 | | = Adjusted Debt | **2 033 953** | **Step 10 – Leverage ratio (2022)** \[ \frac{\text{Adjusted Debt}}{\text{Adjusted EBITDA}} = \frac{2\,033\,953}{276\,098} \approx 7.37\text{x} \] **Step 11 – Coverage ratio (2022)** \[ \frac{\text{FFO}}{\text{Adjusted Debt}} = \frac{157\,583}{2\,033\,953} \approx 0.077\;(7.7\%) \] --- **Step 12 – Credit‑trend signals** | Signal | 2021 | 2022 | Change | Interpretation | |--------|------|------|--------|----------------| | Leverage (Debt/EBITDA) | 11.45x | 7.37x | **–4.08x** | ≤ –0.2x → **Improving** | | Coverage (FFO/Debt) | 4.1% | 7.7% | **+3.6 pp** | ≥ +0.03 → **Improving** | Both signals point to an **Improving** credit trend. **Final answer** Improving