To estimate Net Debt / EBITDA for VINCI in 2022 using an S&P-style approach: 1. **Estimate debt** - Noncurrent bonds issued: €20.425bn - Noncurrent other borrowings: €3.205bn - Short-term borrowings: €6.368bn - Lease liabilities: - Noncurrent lease liabilities: €1.580bn - Current lease liabilities: €0.522bn Total financial debt including leases: \[ 20.425 + 3.205 + 6.368 + 1.580 + 0.522 = 32.100 \text{ bn} \] 2. **Subtract cash and cash equivalents** - Cash and cash equivalents: €12.578bn Net debt: \[ 32.100 - 12.578 = 19.522 \text{ bn} \] 3. **Estimate EBITDA** - Profit from ordinary operating activities: €6.824bn - Depreciation and amortisation: €3.613bn EBITDA: \[ 6.824 + 3.613 = 10.437 \text{ bn} \] 4. **Calculate Net Debt / EBITDA** \[ \frac{19.522}{10.437} = 1.87 \] 1.87