To estimate S&P’s adjusted leverage trend, use: **Net Debt / EBITDA** Approximate **Net Debt** as: **Financial liabilities − Cash and cash equivalents** Using year-end balance sheet figures: ### 2021 / beginning of 2022 - Noncurrent financial liabilities: EUR 1,834.155m - Current financial liabilities: EUR 1,462.453m - Cash and cash equivalents: EUR 318.562m Net debt = 1,834.155 + 1,462.453 − 318.562 = **EUR 2,978.046m** EBITDA for 2021 = **EUR 1,578.959m** Net Debt / EBITDA = 2,978.046 / 1,578.959 = **1.89x** ### 2022 / beginning of 2023 - Noncurrent financial liabilities: EUR 2,844.559m - Current financial liabilities: EUR 1,109.297m - Cash and cash equivalents: EUR 409.252m Net debt = 2,844.559 + 1,109.297 − 409.252 = **EUR 3,544.604m** EBITDA for 2022 = **EUR 3,160.679m** Net Debt / EBITDA = 3,544.604 / 3,160.679 = **1.12x** ### Year-on-year change Change = 1.12x − 1.89x = **−0.77x** Since the leverage ratio decreased by more than 0.3x, the adjusted leverage trend is **Improving**. Improving