Let’s go step-by-step. **1. EBITDA** From the data: "Gross Operating Income EBITDA" for 2022-01-01 to 2023-01-01 = **1,505,000,000 EUR**. **2. Net Debt under S&P methodology** S&P’s definition of net debt typically includes: - Short-term and long-term borrowings - Lease liabilities - Other financial liabilities (current and non-current) - Less cash and cash equivalents From the balance sheet: **Financial liabilities (non-current):** - "Other Noncurrent Financial Liabilities" 2023-01-01: 5,867,000,000 EUR **Financial liabilities (current):** - "Other Current Financial Liabilities" 2023-01-01: 1,022,000,000 EUR S&P usually also includes **lease liabilities** (often embedded in the above or separate). Here, lease payments in financing activities were **11,000,000 EUR** in 2022, indicating lease liabilities exist, but the balance sheet likely bundles them in “Other Noncurrent Financial Liabilities” or “Other Current Financial Liabilities.” **Cash and cash equivalents:** - "Cash And Cash Equivalents" 2023-01-01: 2,584,000,000 EUR **Net Debt calculation:** Non-current financial liabilities: 5,867,000,000 + Current financial liabilities: 1,022,000,000 – Cash and cash equivalents: (2,584,000,000) = **4,305,000,000 EUR** **3. Ratio** Net Debt / EBITDA = 4,305,000,000 / 1,505,000,000 ≈ **2.86** 2.86