To estimate **Net Debt / EBITDA** for 2022 using an S&P-style approach: 1. **Start with financial debt** - Noncurrent financial liabilities excluding concession liabilities: **19,692.1m** - Current financial liabilities excluding concession liabilities: **6,521.4m** - Bank overdrafts and other cash position items: **213.6m** - Noncurrent lease liabilities: **1,656.2m** - Current lease liabilities: **496.5m** Gross debt including leases: \[ 19,692.1 + 6,521.4 + 213.6 + 1,656.2 + 496.5 = 28,579.8 \text{ m} \] 2. **Subtract cash and cash equivalents** - Cash and cash equivalents: **9,012.2m** Net debt: \[ 28,579.8 - 9,012.2 = 19,567.6 \text{ m} \] 3. **Estimate EBITDA** Using operating income before share of net income/loss of equity-accounted entities plus operating depreciation, amortization, provisions and impairment losses: - Operating income before share of equity-accounted entities: **2,206.3m** - Operating depreciation, amortization, provisions and impairment losses: **3,178.6m** EBITDA: \[ 2,206.3 + 3,178.6 = 5,384.9 \text{ m} \] 4. **Calculate Net Debt / EBITDA** \[ \frac{19,567.6}{5,384.9} = 3.63 \] 3.63