To estimate the adjusted leverage trend, use: Net Debt / EBITDA For Ørsted, the available annual report facts give balance-sheet dates 2022-01-01 and 2023-01-01, corresponding broadly to year-end 2021 and year-end 2022, and EBITDA for the periods 2021 and 2022. Approximate net debt as borrowings and lease liabilities less cash: For 2021 / opening 2022: - Long-term borrowings: 31.502bn DKK - Short-term borrowings: 19.493bn DKK - Noncurrent lease liabilities: 6.812bn DKK - Current lease liabilities: 0.720bn DKK - Cash: 8.624bn DKK Net debt = 31.502 + 19.493 + 6.812 + 0.720 - 8.624 = 49.903bn DKK EBITDA 2021 = 24.296bn DKK Net debt / EBITDA 2021 = 49.903 / 24.296 ≈ 2.05x For 2022 / closing 2022: - Long-term borrowings: 60.451bn DKK - Short-term borrowings: 2.830bn DKK - Noncurrent lease liabilities: 7.697bn DKK - Current lease liabilities: 0.569bn DKK - Cash: 16.178bn DKK Net debt = 60.451 + 2.830 + 7.697 + 0.569 - 16.178 = 55.369bn DKK EBITDA 2022 = 32.057bn DKK Net debt / EBITDA 2022 = 55.369 / 32.057 ≈ 1.73x Year-on-year change = 1.73x - 2.05x = -0.33x Because the ratio decreased by more than 0.3x, the leverage trend is improving. Improving