To estimate the Net Debt / EBITDA ratio for 2022 per S&P methodology, I need to: 1. **Calculate EBITDA**: Start with operating profit, add back depreciation, amortization, and impairment losses, and adjust for other non-recurring items if applicable under S&P methodology (though for a simple calculation, standard EBITDA from the data will be used). 2. **Determine Net Debt**: Sum short-term and long-term borrowings, then subtract cash and cash equivalents. Adjustments for derivatives or other items under S&P methodology might be needed, but I'll base this on the available balance sheet items. 3. **Apply S&P adjustments**: S&P often uses adjusted figures (e.g., lease adjustments, pension adjustments, hybrids treatment), but based strictly on the data provided, I will compute a straightforward Net Debt / EBITDA. **EBITDA Calculation:** From the data: - "Profit Loss From Operating Activities" (EBIT): 11,193,000,000 EUR - "Depreciation Amortisation And Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss": 7,447,000,000 EUR - *Note*: S&P typically adds back D&A to EBIT to get EBITDA. EBITDA = 11,193,000,000 + 7,447,000,000 = 18,640,000,000 EUR **Net Debt Calculation:** Balance sheet items as of 2023-01-01 (end of 2022): - "Longterm Borrowings": 68,191,000,000 EUR - "Shortterm Borrowings": 18,392,000,000 EUR - "Current Portion Of Longterm Borrowings": 2,835,000,000 EUR Total Debt = 68,191,000,000 + 18,392,000,000 + 2,835,000,000 = 89,418,000,000 EUR - "Cash And Cash Equivalents": 11,041,000,000 EUR Net Debt = 89,418,000,000 - 11,041,000,000 = 78,377,000,000 EUR **Ratio:** Net Debt / EBITDA = 78,377,000,000 / 18,640,000,000 = 4.205 (approximately) S&P might include adjustments for leases, pensions, or deconsolidate certain items, but based on the provided line items, this is the straightforward calculation. 4.21