**Reasoning** 1. **Total debt** – Sum of borrowings and lease obligations (EUR million) - Short‑term borrowings: 6,368 - Non‑current bonds: 20,425 - Other non‑current borrowings: 3,205 - Current lease liabilities: 522 - Non‑current lease liabilities: 1,580 **Total debt = 32,100 M€** 2. **Cash & liquid assets** – Cash, cash equivalents and short‑term financial assets (EUR million) - Cash and cash equivalents: 12,578 - Current cash‑management assets: 755 - Other current financial assets: 84 **Cash & equivalents = 13,417 M€** 3. **Net debt** = Total debt – Cash & equivalents **Net debt = 32,100 – 13,417 = 18,683 M€** 4. **EBITDA** – Start from ordinary operating profit (EBIT) and add back non‑cash charges: - EBIT (ordinary operating profit): 6,824 M€ - Depreciation & amortisation: 3,613 M€ - Share‑based compensation: 356 M€ (non‑cash) **EBITDA = 6,824 + 3,613 + 356 = 10,793 M€** 5. **Net Debt / EBITDA** = 18,683 M€ / 10,793 M€ ≈ **1.73** 1.73