To estimate VINCI’s 2022 Net Debt / EBITDA under an S&P-style approach, use: **Net Debt / EBITDA = adjusted debt net of cash / EBITDA** From the provided 2022 year-end balance sheet and income statement data: 1. **Debt components** - Noncurrent bonds issued: €20,425m - Noncurrent other borrowings: €3,205m - Short-term borrowings: €6,368m - Noncurrent lease liabilities: €1,580m - Current lease liabilities: €522m Total debt including lease liabilities: \[ 20,425 + 3,205 + 6,368 + 1,580 + 522 = 32,100 \text{ m} \] 2. **Cash and cash-like assets** - Cash and cash equivalents: €12,578m - Current cash management financial assets: €755m Total cash / cash equivalents: \[ 12,578 + 755 = 13,333 \text{ m} \] 3. **Net debt** \[ 32,100 - 13,333 = 18,767 \text{ m} \] 4. **EBITDA** Use operating profit plus depreciation and amortisation: - Profit from operating activities: €6,489m - Depreciation and amortisation: €3,613m \[ EBITDA = 6,489 + 3,613 = 10,102 \text{ m} \] 5. **Net Debt / EBITDA** \[ \frac{18,767}{10,102} \approx 1.86 \] 1.86