To compute the Net Debt / EBITDA ratio for 2022 under S&P’s methodology we first determine net debt at the end of the fiscal year (2022‑12‑31) and then the EBITDA for that year. **1. Net Debt** - Total debt comprises long‑term borrowings and the current portion of borrowings (short‑term debt). - Long‑term borrowings (2023‑01‑01) = 1,695,362 k € - Current borrowings (2023‑01‑01) = 638,944 k € - Total debt = 1,695,362 + 638,944 = 2,334,306 k € - Cash and cash equivalents at the same date are 365,292 k €. - Net debt = Total debt − Cash = 2,334,306 − 365,292 = 1,969,014 k €. **2. EBITDA** EBITDA is approximated as operating profit (EBIT) plus depreciation and amortisation, which is the usual starting point for S&P adjustments. - Operating profit (Profit Loss From Operating Activities) for 2022 = 239,721 k € - Depreciation and amortisation expense for 2022 = 249,276 k € - EBITDA = 239,721 + 249,276 = 488,997 k €. **3. Ratio** Net Debt / EBITDA = 1,969,014 / 488,997 ≈ 4.03. Thus, the estimated Net Debt / EBITDA ratio for 2022 is approximately **4.0**. 4.03