To estimate the Net Debt / EBITDA ratio for VEOLIA ENVIRONNEMENT for the year 2022 (ending Dec 31, 2022 / starting Jan 1, 2023), we follow the S&P methodology, which defines Net Debt as total financial debt minus cash and liquid assets. **1. Calculating Net Debt (as of 2023-01-01):** * **Noncurrent financial liabilities (excl. concession):** 19,692,100,000 EUR * **Noncurrent lease liabilities:** 1,656,200,000 EUR * **Current financial liabilities (excl. concession):** 6,521,400,000 EUR * **Current lease liabilities:** 496,500,000 EUR * **Bank overdrafts:** 213,600,000 EUR * *Gross Debt* = 19,692.1 + 1,656.2 + 6,521.4 + 496.5 + 0.2136 = 28,579.8 million EUR * *Cash and cash equivalents* = 9,012,200,000 EUR * *Other current financial assets* = 2,213,500,000 EUR * *Noncurrent derivative financial assets* = 127,800,000 EUR * *Current derivative financial assets* = 634,400,000 EUR * *Liquid Assets* = 9,012.2 + 2,213.5 + 127.8 + 634.4 = 11,987.9 million EUR * **Net Debt** = 28,579.8 - 11,987.9 = 16,591.9 million EUR **2. Calculating EBITDA (for 2022-01-01 to 2023-01-01):** S&P typically calculates EBITDA as Operating Income + Depreciation & Amortization. * **Operating Income before share of net income of equity accounted entities:** 2,206,300,000 EUR * **Operating Depreciation, Amortization, Provisions, and Impairment Losses:** 3,178,600,000 EUR * **EBITDA** = 2,206.3 + 3,178.6 = 5,384.9 million EUR **3. Net Debt / EBITDA Ratio:** * Ratio = 16,591.9 / 5,384.9 ≈ 3.0812 3.0812