To estimate **Net Debt / EBITDA for 2022** using an S&P-style approach: 1. **Estimate gross debt** - Long-term borrowings: **€68.191bn** - Short-term borrowings: **€18.392bn** - Current portion of long-term borrowings: **€2.835bn** Gross debt = 68.191 + 18.392 + 2.835 = **€89.418bn** 2. **Subtract cash and cash equivalents** - Cash and cash equivalents: **€11.041bn** Net debt = 89.418 − 11.041 = **€78.377bn** 3. **Estimate EBITDA** - Profit/loss from operating activities: **€11.193bn** - Depreciation, amortisation and impairment: **€7.447bn** - Impairment loss on trade receivables: **€1.278bn** EBITDA = 11.193 + 7.447 + 1.278 = **€19.918bn** 4. **Calculate Net Debt / EBITDA** Net Debt / EBITDA = 78.377 / 19.918 = **3.93** 3.93