## Reasoning ### Step 1: Calculate Net Debt (S&P Methodology) S&P's Net Debt typically includes: - Short-term borrowings - Long-term borrowings - Minus: Cash and cash equivalents - Minus: Short-term investments (liquid) From the balance sheet at 2023-01-01 (end of fiscal year 2022): **Total Debt:** - Long-term Borrowings: 5,491,124,000 EUR - Current Borrowings and Current Portion of Noncurrent Borrowings: 721,845,000 EUR - Other Noncurrent Financial Liabilities: 52,631,000 EUR (S&P may include lease liabilities and other financial obligations) - Other Current Financial Liabilities: 983,432,000 EUR However, S&P typically focuses on gross financial debt. Let me be more precise: **Gross Debt (S&P approach):** - Longterm Borrowings: 5,491,124,000 - Current Borrowings: 721,845,000 - Other Noncurrent Financial Liabilities: 52,631,000 - Other Current Financial Liabilities: 983,432,000 Total Gross Debt = 5,491,124 + 721,845 + 52,631 + 983,432 = 7,249,032,000 EUR **Cash and Liquid Investments:** - Cash and Cash Equivalents: 794,824,000 - Current Financial Assets at Amortised Cost: 752,505,000 (these appear to be short-term liquid investments) Total Cash & Equivalents = 794,824 + 752,505 = 1,547,329,000 EUR However, S&P is often conservative about what cash to subtract. Let me use a simpler approach focusing on borrowings: **Simpler S&P Net Debt:** - Noncurrent Financial Liabilities: 5,543,755,000 (includes borrowings + other noncurrent financial liabilities) - Current Financial Liabilities: 1,705,277,000 (includes current borrowings + other current financial liabilities) - Minus Cash: 794,824,000 - Minus Current Financial Assets: 752,505,000 Actually, let me focus on the core debt items. S&P typically considers: - Short-term debt + Long-term debt (including current portion) + lease obligations The most straightforward approach: - Long-term borrowings: 5,491,124,000 - Current borrowings: 721,845,000 - Total borrowings = 6,212,969,000 Net Debt = 6,212,969 - 794,824 = 5,418,145,000 EUR But S&P may also include other financial liabilities. Let me include them: - Other Noncurrent Financial Liabilities: 52,631,000 (likely lease liabilities) - Gross Debt = 6,212,969 + 52,631 = 6,265,600,000 Net Debt = 6,265,600 - 794,824 = 5,470,776,000 EUR ### Step 2: Calculate EBITDA (S&P Methodology) S&P EBITDA = Operating Profit + Depreciation & Amortization - Profit from Operating Activities: 961,554,000 EUR - Depreciation and Amortisation: 544,992,000 EUR But note: S&P's EBITDA typically excludes equity method income. The operating profit here includes "Participacion En Beneficios De Sociedades Valoradas Por El Metodo De La Participacion" (equity method income) of 50,405,000 EUR. S&P EBITDA = Operating Profit + D&A = 961,554 + 544,992 = 1,506,546,000 EUR However, S&P may adjust for equity method. Let me check - under S&P methodology, they often replace equity income with dividends received. Dividends received from operating activities = 7,578,000. Adjusted EBITDA = 961,554 - 50,405 + 7,578 + 544,992 = 1,463,719,000 EUR But let me keep it simpler - the standard S&P EBITDA: EBITDA = Operating Profit + D&A = 961,554 + 544,992 = 1,506,546,000 ### Step 3: Net Debt / EBITDA Using borrowings-based net debt: Net Debt / EBITDA = 5,418,145 / 1,506,546 ≈ 3.60 Using broader definition with other financial liabilities: Net Debt / EBITDA = 5,470,776 / 1,506,546 ≈ 3.63 Let me use the simpler core borrowings approach: = 5,418,145 / 1,506,546 ≈ 3.6 3.6