S&P’s adjusted Net Debt / EBITDA generally uses adjusted debt net of readily available cash, divided by EBITDA. With the facts provided, we can approximate it using balance-sheet financial liabilities less cash, and EBITDA as “Operating Profit Before Depreciation and Amortisation” (EDF’s EBE/EBITDA proxy). For 2022 year-end: - Other noncurrent financial liabilities: €71.058bn - Other current financial liabilities: €71.844bn - Gross financial debt approximation: €71.058bn + €71.844bn = €142.902bn - Cash and cash equivalents: €10.948bn - Net debt approximation: €142.902bn − €10.948bn = €131.954bn EBITDA / EBE for 2022: - Operating Profit Before Depreciation and Amortisation: −€4.986bn Net Debt / EBITDA: - €131.954bn / −€4.986bn = −26.47x Because EBITDA is negative, the ratio is not economically meaningful in the usual leverage sense; mechanically, it is approximately −26.5x. -26.5