To estimate Net Debt / EBITDA for 2022 using an S&P-style approach: 1. **Estimate gross debt** - Noncurrent financial liabilities: 5,689.9 million - Current financial liabilities: 650.1 million - Noncurrent lease liabilities: 55.1 million - Current lease liabilities: 21.3 million Gross debt = 5,689.9 + 650.1 + 55.1 + 21.3 = **6,416.4 million EUR** 2. **Subtract cash and cash equivalents** - Cash and cash equivalents: 1,942.4 million EUR Net debt = 6,416.4 − 1,942.4 = **4,474.0 million EUR** 3. **Estimate EBITDA** - Profit from operating activities / EBIT: 533.8 million - Amortisation, depreciation and provisions: 667.1 million EBITDA = 533.8 + 667.1 = **1,200.9 million EUR** 4. **Calculate Net Debt / EBITDA** Net Debt / EBITDA = 4,474.0 / 1,200.9 = **3.73** 3.73