To estimate S&P-style adjusted leverage trend, use: **Net Debt / EBITDA** Approximate **Net Debt** as financial liabilities less cash and current financial assets: ### 2021 / opening 2022 position Financial debt: - Short-term financial liabilities: 591.188m - Other current financial liabilities: 0.290m - Long-term financial liabilities: 5,785.707m - Other noncurrent financial liabilities: 6.283m Total financial debt = **6,383.468m** Less: - Cash and cash equivalents: 1,391.763m - Current financial assets excluding other current financial assets: 5.120m - Other current financial assets: 0m Net debt = **4,986.585m** EBITDA approximation: - Operating profit: 583.231m - Depreciation/amortisation/impairment: 445.251m EBITDA = **1,028.482m** Net Debt / EBITDA = **4.85x** ### 2022 / closing 2022 position Financial debt: - Short-term financial liabilities: 142.437m - Other current financial liabilities: 0.290m - Long-term financial liabilities: 6,402.913m - Other noncurrent financial liabilities: 0.034m Total financial debt = **6,545.674m** Less: - Cash and cash equivalents: 451.946m - Current financial assets excluding other current financial assets: 5.770m - Other current financial assets: 17.455m Net debt = **6,070.503m** EBITDA approximation: - Operating profit: 641.338m - Depreciation/amortisation/impairment: 479.186m EBITDA = **1,120.524m** Net Debt / EBITDA = **5.42x** ### Trend Change in leverage = 5.42x − 4.85x = **+0.57x** Since the increase is greater than **0.3x**, the adjusted leverage trend is **Deteriorating**. Deteriorating