Let’s reason through the S&P-style net debt / EBITDA calculation step-by-step. --- **1. EBITDA** For 2022, “Beneficio Bruto De Explotacion Ebitda” = **4,954 million EUR**. --- **2. Gross debt** We sum: - Long-term borrowings (2023-01-01): 12,689M - Current borrowings & current portion of non-current borrowings (2023-01-01): 2,110M - Non-current lease liabilities (2023-01-01): 1,309M - Current lease liabilities (2023-01-01): 177M Total gross debt = 12,689 + 2,110 + 1,309 + 177 = **16,285 million EUR**. --- **3. Cash & equivalents** Cash and cash equivalents (2023-01-01): **3,985 million EUR**. --- **4. Net debt** Net debt = Gross debt – Cash = 16,285 – 3,985 = **12,300 million EUR**. --- **5. Ratio** Net debt / EBITDA = 12,300 / 4,954 ≈ **2.48**. --- 2.48