To estimate Net Debt / EBITDA for 2022 using an S&P-style approach, use adjusted debt including financial liabilities and lease liabilities, net of cash and cash equivalents, and compare it with EBITDA. **1. Estimate EBITDA** A practical EBITDA estimate from the provided income statement is: - Profit from operating activities (EBIT) 2022: €533.8m - Amortisation, depreciation and provisions 2022: €667.1m EBITDA estimate: \[ EBITDA = 533.8 + 667.1 = 1,200.9 \text{ million EUR} \] **2. Estimate gross debt at 2022 year-end** Use financial liabilities plus lease liabilities: - Noncurrent financial liabilities: €5,689.9m - Current financial liabilities: €650.1m - Noncurrent lease liabilities: €55.1m - Current lease liabilities: €21.3m \[ Gross\ Debt = 5,689.9 + 650.1 + 55.1 + 21.3 = 6,416.4 \text{ million EUR} \] **3. Subtract cash and cash equivalents** - Cash and cash equivalents: €1,942.4m \[ Net\ Debt = 6,416.4 - 1,942.4 = 4,474.0 \text{ million EUR} \] **4. Calculate Net Debt / EBITDA** \[ Net\ Debt / EBITDA = \frac{4,474.0}{1,200.9} \approx 3.73 \] 3.73