To estimate the Net Debt/EBITDA ratio for ENGIE for 2022 using S&P’s methodology: 1. **Net Debt** - Total borrowings = Long‑term borrowings (28,083 M€) + Current borrowings (12,508 M€) = **40,591 M€**. - Cash and cash equivalents = **15,570 M€**. - Net Debt = 40,591 M€ – 15,570 M€ = **25,021 M€**. 2. **Adjusted EBITDA (S&P)** - Start with operating profit (EBIT) from “Current Operating Income Including Operating Mtm” = **4,309 M€**. - Add back depreciation, amortisation and provisions = **5,187 M€** → EBITDA before adjustments = **9,496 M€**. - Apply S&P adjustments: • Add restructuring charges = +230 M€ • Add other non‑recurring items = +1,328 M€ (expense) • Subtract impairment reversal (income) = –2,774 M€ • Add other expense from subsidiaries/jointly controlled entities = +91 M€ • Add share of profit of associates (non‑cash) = +1,059 M€ - Adjusted EBITDA = 9,496 M€ + 230 M€ + 1,328 M€ – 2,774 M€ + 91 M€ + 1,059 M€ = **9,430 M€**. 3. **Net Debt / Adjusted EBITDA** - Ratio = 25,021 M€ ÷ 9,430 M€ ≈ **2.65**. 2.65