To estimate Net Debt / EBITDA for 2022 using an S&P-style approach, I approximate: 1. **Debt** - Long-term borrowings 2022: €15,782.604 million - Current borrowings and current portion of non-current borrowings 2022: €4,239.869 million - Reported borrowings: €15,782.604m + €4,239.869m = **€20,022.473m** 2. **S&P-style lease adjustment** - S&P generally treats operating leases as debt-like. Under IFRS 16, lease liabilities are often embedded in borrowings or financial liabilities, but the provided balance sheet gives right-of-use assets rather than explicit lease liabilities. - As an approximation, use **right-of-use assets** as a proxy for lease debt: **€1,320.270m** 3. **Gross adjusted debt** - €20,022.473m + €1,320.270m = **€21,342.743m** 4. **Cash deduction** - Cash and cash equivalents 2022: **€4,900.205m** 5. **Estimated adjusted net debt** - €21,342.743m − €4,900.205m = **€16,442.538m** 6. **EBITDA** - The closest EBITDA-like figure provided is: - “Profit/loss before provisions, amortisation and impairment, financial income and financial expenses, income tax expense and CESE” 2022 = **€4,523.539m** - This is effectively EBITDA before provisions and below-EBITDA items. 7. **Net Debt / EBITDA** - €16,442.538m / €4,523.539m = **3.63x** 3.63