To estimate Moody’s adjusted leverage trend, use a debt-to-earnings/cash-flow proxy. Key movements in 2022: - Borrowings increased materially: - Long-term borrowings rose from EUR 12.366bn to EUR 19.006bn. - Short-term borrowings fell from EUR 1.339bn to EUR 0.709bn. - Total borrowings increased from about EUR 13.705bn to EUR 19.715bn, up roughly EUR 6.0bn. - Lease liabilities also increased from EUR 0.404bn to EUR 0.729bn. - Cash increased significantly: - Cash and cash equivalents rose from EUR 3.204bn to EUR 6.547bn. - Net debt therefore still increased, but less sharply than gross debt: - Approximate net borrowings 2021 year-end: EUR 13.705bn - EUR 3.204bn = EUR 10.501bn. - Approximate net borrowings 2022 year-end: EUR 19.715bn - EUR 6.547bn = EUR 13.168bn. - Net borrowings increased by about EUR 2.7bn. - Operating performance weakened: - Operating loss deteriorated from EUR -275m to EUR -976m. - Net loss worsened from EUR -340m to EUR -879m. - Cash flow from operating activities fell sharply from EUR 5.705bn to EUR 1.196bn. - Finance costs increased from EUR 202m to EUR 300m. Even though cash balances rose, leverage pressure increased because debt rose substantially while profitability and operating cash flow weakened. On a Moody’s-style adjusted leverage basis, this points to a deterioration in leverage metrics during 2022. Deteriorating