To estimate Net Debt / EBITDA for 2022 using an S&P-style approach, I treat debt as including reported financial borrowings plus lease liabilities, then subtract cash and cash equivalents. Relevant 2022 year-end / 2022 income statement figures: - Long-term borrowings: €12,689m - Current borrowings and current portion of noncurrent borrowings: €2,110m - Noncurrent lease liabilities: €1,309m - Current lease liabilities: €177m - Cash and cash equivalents: €3,985m - EBITDA: €4,954m Gross debt including leases: \[ 12{,}689 + 2{,}110 + 1{,}309 + 177 = 16{,}285 \text{ million} \] Net debt: \[ 16{,}285 - 3{,}985 = 12{,}300 \text{ million} \] Net Debt / EBITDA: \[ \frac{12{,}300}{4{,}954} \approx 2.48 \] 2.48