## Reasoning ### S&P Net Debt / EBITDA Calculation **Step 1: Calculate Net Debt** Under S&P methodology, Net Debt = Total Financial Debt - Cash and Cash Equivalents (with some adjustments, but let's work with what we have). **Financial Debt at end of 2022 (i.e., 2023-01-01 date):** Looking at the balance sheet: - Other Noncurrent Financial Liabilities: 5,867,000,000 EUR - Other Current Financial Liabilities: 1,022,000,000 EUR - Total Financial Liabilities = 5,867 + 1,022 = 6,889,000,000 EUR Cash and Cash Equivalents: 2,584,000,000 EUR **Net Debt = 6,889 - 2,584 = 4,305,000,000 EUR** Note: S&P methodology may also include operating lease liabilities and pension obligations. Let me consider: - Noncurrent Provisions for Employee Benefits: 248,000,000 EUR (pension-like obligations - S&P typically adds a portion of pension deficit) - However, S&P's standard approach for Net Debt typically focuses on financial debt minus cash. For a simpler estimate, I'll consider the core financial debt. S&P also typically adjusts EBITDA for operating leases. But with the data available, let me use what's provided. **Step 2: Calculate EBITDA for 2022 (period 2022-01-01 to 2023-01-01)** The report gives us: - Gross Operating Income EBITDA: 1,505,000,000 EUR This is the reported EBITDA for the fiscal year 2022. **Step 3: Calculate Net Debt / EBITDA** Net Debt / EBITDA = 4,305 / 1,505 = 2.86 However, S&P methodology often includes operating lease adjustments and pension adjustments. Let me reconsider: S&P typically adds pension obligations to debt. Adding the 248M pension: - Adjusted Debt = 6,889 + 248 = 7,137M - Adjusted Net Debt = 7,137 - 2,584 = 4,553M - Ratio = 4,553 / 1,505 = 3.02 But S&P also considers operating lease depreciation as part of the lease adjustment. The depreciation expense is 491M which likely includes lease depreciation (IFRS 16 right-of-use asset depreciation). Without more detail, the core calculation would be: Using the simpler S&P approach with just financial debt: - Net Debt = 6,889 - 2,584 = 4,305M - EBITDA = 1,505M - Ratio = 4,305 / 1,505 ≈ 2.86 Given the data constraints and standard S&P methodology (gross financial debt minus cash, divided by EBITDA), the ratio is approximately 2.86. 2.86