# Reasoning for Net Debt / EBITDA Ratio (S&P Methodology) ## Step 1: Identify EBITDA According to the data, Gross Operating Income (EBITDA) for 2022-01-01 to 2023-01-01 is: - **EBITDA 2022 = 1,505,000,000 EUR** ## Step 2: Calculate Net Debt using S&P Methodology S&P typically defines Net Debt as: **Net Debt = Total Debt - Cash and Cash Equivalents** Where Total Debt includes: - Current Financial Liabilities - Noncurrent Financial Liabilities ### Identifying Debt Components (as of 2023-01-01, which represents the end of 2022 fiscal year): **Noncurrent Financial Liabilities:** - Other Noncurrent Financial Liabilities: 5,867,000,000 EUR **Current Financial Liabilities:** - Other Current Financial Liabilities: 1,022,000,000 EUR **Total Debt:** 5,867,000,000 + 1,022,000,000 = **6,889,000,000 EUR** **Cash and Cash Equivalents (as of 2023-01-01):** - 2,584,000,000 EUR **Net Debt:** 6,889,000,000 - 2,584,000,000 = **4,305,000,000 EUR** ## Step 3: Calculate Net Debt / EBITDA Ratio Net Debt / EBITDA = 4,305,000,000 / 1,505,000,000 = **2.86** 2.86