Let’s go step-by-step. --- **1. Net Debt** - 2022: €941M - 2023: €7,440M --- **2. EBITDA** EBITDA = Operating Profit + Depreciation & Amortisation + Depreciation of right-of-use assets + Impairment/provisions - 2021 (used for 2022 ratio? No, for 2022 ratio we need EBITDA for period 2022-01-01 to 2023-01-01) For year ending 2023-01-01: Operating profit = €1,872M Depreciation & Amortisation = €2,228M Depreciation right-of-use = €446M Impairment/provisions = €172M EBITDA = 1,872 + 2,228 + 446 + 172 = €4,718M For year ending 2022-01-01: Operating profit = €1,733M Depreciation & Amortisation = €2,065M Depreciation right-of-use = €353M Impairment/provisions = €405M EBITDA = 1,733 + 2,065 + 353 + 405 = €4,556M --- **3. Net Debt / EBITDA** - 2022: 941 / 4,556 = 0.21x - 2023: 7,440 / 4,718 = 1.58x --- **4. Trend** Change = 1.58 − 0.21 = +1.37x, which is higher than +0.3x → Deteriorating. --- Deteriorating