To estimate S&P-style adjusted leverage trend, use: **Net Debt / EBITDA** Approximate **Net Debt** as financial debt minus cash and equivalents. ### 2021 / opening 2022 ratio - Noncurrent financial liabilities: €4,791.979m - Current financial liabilities: €285.222m - Cash and cash equivalents: €680.820m Net Debt = 4,791.979 + 285.222 − 680.820 = **€4,396.381m** EBITDA proxy = Gross Profit / Margine Operativo Lordo = **€1,256.075m** Net Debt / EBITDA = 4,396.381 / 1,256.075 = **3.50x** ### 2022 / closing 2023 ratio - Noncurrent financial liabilities: €4,722.263m - Current financial liabilities: €619.418m - Cash and cash equivalents: €559.908m Net Debt = 4,722.263 + 619.418 − 559.908 = **€4,781.773m** EBITDA proxy = Gross Profit / Margine Operativo Lordo = **€1,305.021m** Net Debt / EBITDA = 4,781.773 / 1,305.021 = **3.66x** ### Trend Change in leverage = 3.66x − 3.50x = **+0.16x** Since the year-on-year change is within ±0.3x, the leverage trend is **Stable**. Stable