I need to estimate Moody's adjusted leverage trend for 2022. Moody's adjusted leverage is typically measured as Adjusted Debt / Adjusted EBITDA. Let me calculate the key components for both years. **EBITDA Calculation:** EBITDA ≈ Operating Profit + Depreciation & Amortization For 2022 (period 2022-01-01 to 2023-01-01): - Operating Profit: 239,721,000 - D&A: 249,276,000 - EBITDA ≈ 488,997,000 For 2021 (period 2021-01-01 to 2022-01-01): - Operating Profit: 218,863,000 - D&A: 241,940,000 - EBITDA ≈ 460,803,000 **Debt Calculation:** Total Debt = Long-term Borrowings + Current Borrowings As of 2023-01-01 (end of 2022): - Long-term: 1,695,362,000 - Current: 638,944,000 - Total: 2,334,306,000 As of 2022-01-01 (end of 2021): - Long-term: 2,390,852,000 - Current: 375,221,000 - Total: 2,766,073,000 **Moody's Adjustments:** Moody's typically adds operating lease obligations and pension liabilities to debt, and makes corresponding EBITDA adjustments. Let me consider pensions: Pension liabilities: - 2023-01-01: 64,939,000 - 2022-01-01: 94,109,000 Adjusted Debt (rough): - End 2022: 2,334,306 + 64,939 = 2,399,245 - End 2021: 2,766,073 + 94,109 = 2,860,182 **Leverage Ratios:** End of 2022: 2,399,245 / 488,997 ≈ 4.9x End of 2021: 2,860,182 / 460,803 ≈ 6.2x The leverage ratio decreased significantly from approximately 6.2x to 4.9x. This is primarily driven by: 1. Reduction in total borrowings (from ~2.77B to ~2.33B) 2. Increase in EBITDA (from ~461M to ~489M) 3. Reduction in pension liabilities This represents a meaningful improvement in leverage. Improving