To estimate Net Debt / EBITDA for 2022 under an S&P-style approach, use debt net of cash and EBITDA adjusted from operating profit by adding back depreciation and amortisation. 1. Debt: - Long-term borrowings at 2023-01-01: 1,695,362,000 - Current borrowings and current portion of noncurrent borrowings at 2023-01-01: 638,944,000 - Total borrowings: 2,334,306,000 2. Cash and cash equivalents: - Cash and cash equivalents at 2023-01-01: 365,292,000 3. Net debt: - Net debt = 2,334,306,000 − 365,292,000 = 1,969,014,000 4. EBITDA: - Profit from operating activities 2022: 239,721,000 - Depreciation and amortisation expense 2022: 249,276,000 - EBITDA = 239,721,000 + 249,276,000 = 488,997,000 5. Net Debt / EBITDA: - 1,969,014,000 / 488,997,000 = 4.03 4.03