To estimate **Net Debt / EBITDA** for 2022 under a simplified S&P-style approach: 1. **Debt** - Short-term financial liabilities excluding other current financial liabilities: €142.437m - Other current financial liabilities: €0.290m - Long-term financial liabilities excluding other non-current financial liabilities: €6,402.913m - Other noncurrent financial liabilities: €0.034m Total financial debt ≈ 142.437 + 0.290 + 6,402.913 + 0.034 = **€6,545.674m** 2. **Cash and cash equivalents** - Cash and cash equivalents at 2023-01-01: **€451.946m** 3. **Net debt** - Net debt = Total financial debt − Cash - 6,545.674 − 451.946 = **€6,093.728m** 4. **EBITDA** - Profit from operating activities: €641.338m - Depreciation, amortisation and impairment: €479.186m EBITDA ≈ 641.338 + 479.186 = **€1,120.524m** 5. **Net Debt / EBITDA** - 6,093.728 / 1,120.524 ≈ **5.44** 5.44