To estimate S&P-style adjusted leverage trend, use: **Net Debt / EBITDA** Approximate EBITDA from reported operating performance: - **2022 EBITDA** ≈ Profit from operating activities + depreciation & amortisation = €6,489m + €3,613m = **€10,102m** - **2021 EBITDA** ≈ €4,438m + €3,219m = **€7,657m** Approximate net debt from balance sheet financial debt less cash and cash management assets: **At end-2022 / 2023-01-01** - Bonds: €20,425m - Other non-current borrowings: €3,205m - Non-current lease liabilities: €1,580m - Current lease liabilities: €522m - Short-term borrowings: €6,368m - Less cash and cash equivalents: €12,578m - Less current cash management financial assets: €755m Net debt ≈ 20,425 + 3,205 + 1,580 + 522 + 6,368 − 12,578 − 755 = **€18,767m** Leverage 2022 ≈ 18,767 / 10,102 = **1.86x** **At end-2021 / 2022-01-01** - Bonds: €22,212m - Other non-current borrowings: €2,757m - Non-current lease liabilities: €1,574m - Current lease liabilities: €524m - Short-term borrowings: €5,769m - Less cash and cash equivalents: €11,065m - Less current cash management financial assets: €200m Net debt ≈ 22,212 + 2,757 + 1,574 + 524 + 5,769 − 11,065 − 200 = **€21,571m** Leverage 2021 ≈ 21,571 / 7,657 = **2.82x** Year-on-year change ≈ 1.86x − 2.82x = **-0.96x** Since leverage decreased by more than 0.3x, the trend is **Improving**. Improving