To estimate the Net Debt / EBITDA ratio for ERG S.P.A. at the end of 2022 based on S&P methodology, I’ll follow these steps: 1. **Calculate EBITDA** From the data, EBITDA for 2022 is directly given as: `Profit Loss From Operating Activities Before Interest Taxes Depreciation And Amortisation Expense` = **€499,430,000** 2. **Calculate Net Debt** S&P’s methodology typically defines net debt as: **Net Debt = Short-term debt + Long-term debt + Lease liabilities - Cash and cash equivalents - Other liquid financial assets (if readily available)** From the balance sheet as of 2023-01-01 (which corresponds to the end of 2022): - **Cash and cash equivalents** = €392,811,000 - **Current financial liabilities at fair value through profit or loss** = €76,644,000 - **Other current financial liabilities** = €389,716,000 - **Current lease liabilities** = €6,362,000 - **Non-current financial liabilities at fair value through profit or loss** = €0 - **Other non-current financial liabilities** = €1,751,255,000 - **Non-current lease liabilities** = €150,955,000 I will include current and non-current financial liabilities (borrowings), lease liabilities, and subtract cash. I’ll also consider current financial assets at fair value through profit or loss (€141,568,000) and other current financial assets (€211,136,000) if they are liquid, but in a conservative S&P-like net debt calculation, only cash is usually subtracted unless these are explicitly specified as cash equivalents. Given the data, I’ll use only cash and cash equivalents as the offset. **Total debt-like items:** = €76,644,000 + €389,716,000 + €6,362,000 + €0 + €1,751,255,000 + €150,955,000 = **€2,374,932,000** **Net Debt** = €2,374,932,000 - €392,811,000 = **€1,982,121,000** 3. **Ratio** Net Debt / EBITDA = €1,982,121,000 / €499,430,000 ≈ **3.97** 3.97