To estimate Net Debt / EBITDA for 2022 using an S&P-style approach: 1. **Estimate adjusted gross debt** - Noncurrent bonds/marketable debt: €3,101m - Noncurrent loans: €2,624m - Current bonds/marketable debt: €1,139m - Current loans: €553m - Lease liabilities included as debt: - Noncurrent lease liabilities: €439m - Current lease liabilities: €72m Gross debt = 3,101 + 2,624 + 1,139 + 553 + 439 + 72 = **€7,928m** 2. **Subtract cash and cash equivalents** - Cash and cash equivalents: **€2,360m** Net debt = 7,928 - 2,360 = **€5,568m** 3. **Estimate EBITDA** - Operating profit: €1,334m - Add back depreciation/amortisation/provisions line: €762m EBITDA = 1,334 + 762 = **€2,096m** 4. **Calculate Net Debt / EBITDA** - Net Debt / EBITDA = 5,568 / 2,096 = **2.66x** 2.66