We start by computing the components needed for the S&P Net Debt/EBITDA metric. **Total debt (2022)** - Non‑current borrowings: €9,513 M - Current borrowings (including current portion of non‑current): €1,096 M - Non‑current lease liabilities: €115 M - Current lease liabilities: €58 M - Other non‑current financial liabilities (treated as debt): €72 M Total debt = 9,513 + 1,096 + 115 + 58 + 72 = **€10,854 M** **Unrestricted cash (2022)** - Cash and cash equivalents excluding infrastructure‑project cash: €5,329 M - Other current financial assets (short‑term investments): €11 M Unrestricted cash = 5,329 + 11 = **€5,340 M** **Net debt** = total debt – unrestricted cash = 10,854 – 5,340 = **€5,514 M** **EBITDA (2022, S&P‑adjusted)** - Operating profit before impairment (Profit from operations before impairment and disposals): €429 M - Add back amortisation/depreciation (Amortisation expense): €299 M → 429 + 299 = €728 M - Adjust for the non‑cash impairment loss of €6 M → 728 + 6 = €734 M - Adjust for the small fair‑value adjustment on other operating expense (‑€1 M) → 734 + 1 = **€735 M** Thus, adjusted EBITDA ≈ **€735 M** **Net Debt / EBITDA ratio** = 5,514 M / 735 M ≈ **7.5** 7.5