Let’s break this down step by step. **1. EBITDA for 2022** From the data: - Profit from operations before impairment and disposals (EBIT before non-recurring): 429,000,000 EUR - Add back Amortisation: 299,000,000 EUR - No depreciation given directly, but amortisation here likely includes depreciation (common in infrastructure). The label “Ajustes al Resultado por Gastos por Depreciacion y Amortizacion” is 299,000,000 EUR, so that’s D&A. Thus, **EBITDA = 429,000,000 + 299,000,000 = 728,000,000 EUR**. **2. Net Debt calculation (S&P methodology)** S&P typically defines net debt as: - Short-term + long-term debt - Minus cash and cash equivalents - Plus adjustments like restricted cash in infrastructure projects (if treated as not freely usable) - Lease liabilities may be included in debt. From the balance sheet at 2022-01-01 (end of 2021): **Debt:** - Noncurrent debt securities and bank borrowings total: 9,513,000,000 EUR - Current borrowings and current portion of noncurrent: 1,096,000,000 EUR - Noncurrent lease liabilities: 115,000,000 EUR - Current lease liabilities: 58,000,000 EUR Total debt = 9,513 + 1,096 + 115 + 58 = **10,782,000,000 EUR**. **Cash:** - Cash and cash equivalents: 5,536,000,000 EUR - Infrastructure project cash: 207,000,000 EUR (already inside cash line above). S&P sometimes restricts infrastructure cash, but here it’s already reported within total cash. **Net Debt = 10,782,000,000 − 5,536,000,000 = 5,246,000,000 EUR**. **3. Ratio** Net Debt / EBITDA = 5,246 / 728 ≈ 7.21 **Final Answer:** 7.21