To estimate **Net Debt / EBITDA for 2022 using an S&P-style approach**, use adjusted debt including lease liabilities, less cash, and EBITDA approximated from operating profit plus depreciation and amortisation. **1. Debt components at 2022 year-end / 2023-01-01** - Long-term borrowings: €19,006m - Short-term borrowings: €709m - Noncurrent lease liabilities: €574m - Current lease liabilities: €155m Gross debt including leases: \[ 19{,}006 + 709 + 574 + 155 = 20{,}444\text{ m} \] **2. Less cash and cash equivalents** - Cash and cash equivalents: €6,547m Net debt: \[ 20{,}444 - 6{,}547 = 13{,}897\text{ m} \] **3. EBITDA estimate** Starting with operating profit/loss: - Profit/loss from operating activities: -€976m - Depreciation and amortisation expense: €1,233m EBITDA: \[ -976 + 1{,}233 = 257\text{ m} \] **4. Net Debt / EBITDA** \[ \frac{13{,}897}{257} = 54.07 \] So, the estimated **Net Debt / EBITDA ratio for 2022** is approximately **54.1x**. 54.1