To estimate **Net Debt / EBITDA for 2022** using an S&P-style approach, we need: 1. **Debt**, including borrowings and lease liabilities. 2. **Cash and cash equivalents**, typically netted against debt. 3. **EBITDA**, approximated as operating profit plus depreciation/amortisation and impairments/write-offs, since these are non-cash operating charges. ### 1. Gross debt at 2022 year-end At 2023-01-01, which represents the end of 2022: - Short-term borrowings = 4,446 million - Current portion of long-term borrowings = 3,097 million - Current lease liabilities = 884 million - Long-term borrowings = 19,374 million - Noncurrent lease liabilities = 4,067 million Gross debt: \[ 4{,}446 + 3{,}097 + 884 + 19{,}374 + 4{,}067 = 31{,}868 \text{ million} \] ### 2. Cash and equivalents Cash and cash equivalents at 2022 year-end: \[ 10{,}155 \text{ million} \] ### 3. Net debt \[ 31{,}868 - 10{,}155 = 21{,}713 \text{ million} \] ### 4. EBITDA approximation For 2022: - Profit from operating activities = 17,510 million - Depreciation and amortisation = 7,205 million - Impairment loss/reversal recognised in profit or loss = 1,140 million - Write-off of tangible and intangible assets = 599 million EBITDA approximation: \[ 17{,}510 + 7{,}205 + 1{,}140 + 599 = 26{,}454 \text{ million} \] ### 5. Net Debt / EBITDA \[ \frac{21{,}713}{26{,}454} = 0.8208 \] Rounded to two decimals: \[ 0.82 \] 0.82