To estimate **Net Debt / EBITDA for 2022 under an S&P-style methodology**, use: **Net Debt = adjusted financial debt – cash and cash equivalents** Include the main interest-bearing debt categories: - Noncurrent financial liabilities excluding concession liabilities: **19,692.1m** - Current financial liabilities excluding concession liabilities: **6,521.4m** - Noncurrent lease liabilities: **1,656.2m** - Current lease liabilities: **496.5m** - Bank overdrafts and other cash position items: **213.6m** Total adjusted debt: = 19,692.1 + 6,521.4 + 1,656.2 + 496.5 + 213.6 = **28,579.8m** Subtract cash and cash equivalents: - Cash and cash equivalents: **9,012.2m** Net debt: = 28,579.8 - 9,012.2 = **19,567.6m** For EBITDA, start with operating income before share of equity-accounted entities and add back operating depreciation, amortization, provisions and impairment losses: - Operating income before share of net income/loss of equity-accounted entities: **2,206.3m** - Operating depreciation, amortization, provisions and impairment losses: **3,178.6m** EBITDA: = 2,206.3 + 3,178.6 = **5,384.9m** Net Debt / EBITDA: = 19,567.6 / 5,384.9 = **3.63x** 3.63