The net debt is calculated by taking total borrowings (long‑term borrowings + short‑term borrowings + current portion of long‑term borrowings) and subtracting cash and cash equivalents (including short‑term investments). - Total borrowings = 68,191 M + 18,392 M + 2,835 M = 89,418 M EUR - Cash & equivalents = 11,041 M + 78 M = 11,119 M EUR - Net debt ≈ 89,418 M – 11,119 M = 78,299 M EUR EBITDA is obtained by adding back depreciation, amortisation and impairment to the operating profit (EBIT): - Operating profit = 11,193 M EUR - Depreciation, amortisation & impairment = 7,447 M EUR - EBITDA = 11,193 M + 7,447 M = 18,640 M EUR Net Debt / EBITDA = 78,299 M / 18,640 M ≈ 4.2. 4.2