To estimate **Net Debt / EBITDA** for 2022 using an S&P-style approach, we need: 1. **Net Debt** 2. **EBITDA**, adjusted from operating profit by adding back depreciation, amortisation, and lease/right-of-use depreciation. From the data: - **Net Debt at 2023-01-01**: €7,440 million This represents the year-end 2022 net debt. For EBITDA: - **Profit from operating activities recurring**: €1,962 million - **Depreciation and amortisation expense**: €2,228 million - **Depreciation of right-of-use assets**: €446 million Estimated EBITDA: \[ EBITDA = 1,962 + 2,228 + 446 = 4,636 \] So EBITDA is approximately **€4,636 million**. Now compute the ratio: \[ \frac{Net\ Debt}{EBITDA} = \frac{7,440}{4,636} \approx 1.60 \] 1.60