Let's go through the reasoning step-by-step. --- ### 1. **EBITDA for 2022** EBITDA = Profit from operating activities + Depreciation, amortisation, and impairment (from the P&L). From the data: - Profit (Loss) from operating activities (2022): **11,193,000,000 EUR** - Depreciation, amortisation and impairment (2022): **7,447,000,000 EUR** So: \[ \text{EBITDA} = 11,193,000,000 + 7,447,000,000 = 18,640,000,000 \, \text{EUR} \] --- ### 2. **Net Debt for 2022 (S&P methodology)** S&P’s net debt typically includes: - Long-term borrowings - Short-term borrowings - Current portion of long-term borrowings - Less: Cash and cash equivalents - Possibly adding certain derivatives, operating lease liabilities, pension obligations, etc., but here we’ll use a simplified approach with given balance sheet items. From the balance sheet at 2023-01-01: - Long-term borrowings: **68,191,000,000 EUR** - Short-term borrowings: **18,392,000,000 EUR** - Current portion of long-term borrowings: **2,835,000,000 EUR** Gross debt = \( 68,191 + 18,392 + 2,835 = 89,418,000,000 \, \text{EUR} \) From assets: - Cash and cash equivalents: **11,041,000,000 EUR** Net debt = Gross debt – Cash \[ \text{Net debt} = 89,418,000,000 - 11,041,000,000 = 78,377,000,000 \, \text{EUR} \] --- ### 3. **Net Debt / EBITDA** \[ \text{Ratio} = \frac{78,377,000,000}{18,640,000,000} \approx 4.20 \] --- 4.20