To compute the Net Debt / EBITDA ratio for 2022 (year‑end 2023‑01‑01) using S&P’s methodology: **1. Total debt** – sum of all interest‑bearing financial liabilities: - Non‑current financial liabilities (including long‑term borrowings) = 5,543,755 k€ - Current financial liabilities (including current borrowings) = 1,705,277 k€ Total debt = 7,249,032 k€ **2. Cash and short‑term equivalents** – cash plus current financial assets at amortised cost (treated as liquid): - Cash & cash equivalents = 794,824 k€ - Current financial assets at amortised cost = 752,505 k€ Total cash‑like assets = 1,547,329 k€ **3. Net debt** = Total debt – cash‑like assets = 7,249,032 k€ – 1,547,329 k€ = 5,701,703 k€ **4. EBITDA for FY 2022** – operating profit plus depreciation & amortisation: - Operating profit (Profit Loss From Operating Activities) = 961,554 k€ - Depreciation & amortisation = 544,992 k€ EBITDA = 1,506,546 k€ **5. Ratio** = Net debt / EBITDA = 5,701,703 k€ / 1,506,546 k€ ≈ 3.78 Thus the Net Debt / EBITDA ratio for 2022 is approximately **3.78**. 3.78