To estimate the Net Debt / EBITDA ratio for VEOLIA ENVIRONNEMENT for the year 2022 (based on 2023-01-01 balance sheet figures and 2022-01-01 to 2023-01-01 income statement figures) using S&P methodology, we perform the following calculations: **1. EBITDA Calculation:** S&P typically defines EBITDA as Operating Income plus Depreciation and Amortization (plus other operating items). * Operating Income before share of net income of associates: 2,206,300,000 EUR * Add: Operating Depreciation, Amortization, Provisions and Impairment Losses: 3,178,600,000 EUR * EBITDA = 2,206,300,000 + 3,178,600,000 = 5,384,900,000 EUR **2. Net Debt Calculation:** Net Debt is calculated as Total Financial Liabilities (Current + Non-current) minus Cash and Cash Equivalents and current liquid financial assets. * Non-current Financial Liabilities (excl. concession): 19,692,100,000 EUR * Non-current Lease Liabilities: 1,656,200,000 EUR * Current Financial Liabilities (excl. concession): 6,521,400,000 EUR * Current Lease Liabilities: 496,500,000 EUR * Bank Overdrafts: 213,600,000 EUR * Total Gross Debt = 19,692,100,000 + 1,656,200,000 + 6,521,400,000 + 496,500,000 + 213,600,000 = 28,579,800,000 EUR * Cash and Cash Equivalents: 9,012,200,000 EUR * Other Current Financial Assets: 2,213,500,000 EUR * Total Cash/Liquid Assets = 9,012,200,000 + 2,213,500,000 = 11,225,700,000 EUR * Net Debt = 28,579,800,000 - 11,225,700,000 = 17,354,100,000 EUR **3. Ratio Calculation:** * Net Debt / EBITDA = 17,354,100,000 / 5,384,900,000 ≈ 3.2227 3.22