To estimate **Net Debt / EBITDA** using an S&P-style approach, I use: **Net debt ≈ reported financial debt + lease liabilities − cash and cash equivalents** From the 2022 year-end balance sheet, dated 2023-01-01: - Noncurrent financial liabilities: **€44.216bn** - Current financial liabilities: **€25.079bn** - Cash and cash equivalents: **€4.608bn** These financial liabilities include lease liabilities: - Noncurrent lease liabilities: **€2.287bn** - Current lease liabilities: **€0.151bn** Because lease liabilities are already included in current and noncurrent financial liabilities, they do not need to be added separately. So: **Gross financial debt = 44.216 + 25.079 = €69.295bn** **Net debt = 69.295 − 4.608 = €64.687bn** For EBITDA, use reported 2022 EBITDA: - EBITDA: **€13.228bn** Therefore: **Net Debt / EBITDA = 64.687 / 13.228 = 4.89x** 4.89