To estimate S&P's adjusted leverage trend, we need to calculate the Net Debt / EBITDA ratio for both 2022 and 2021, as the period 2022-01-01 to 2023-01-01 represents the 2022 fiscal year, and 2021-01-01 to 2022-01-01 represents the 2021 fiscal year. 1. **Calculate EBITDA for each year:** EBITDA is typically calculated as Operating Profit (EBIT) + Depreciation and Amortization (D&A). - For 2022: - Operating Profit = €565,851,000 - D&A (Adjustments For Depreciation And Amortisation Expense) = €594,636,000 - EBITDA 2022 = 565,851,000 + 594,636,000 = €1,160,487,000 - For 2021: - Operating Profit = €581,101,000 - D&A = €546,626,000 - EBITDA 2021 = 581,101,000 + 546,626,000 = €1,127,727,000 2. **Calculate Net Debt for each year:** Net Debt = Total Financial Debt - Cash and Cash Equivalents. Total Financial Debt is the sum of Noncurrent and Current Financial Liabilities. - For 2022 (end of year, 2023-01-01): - Noncurrent Financial Liabilities = €4,722,263,000 - Current Financial Liabilities = €619,418,000 - Total Financial Debt 2022 = 4,722,263,000 + 619,418,000 = €5,341,681,000 - Cash = €559,908,000 - Net Debt 2022 = 5,341,681,000 - 559,908,000 = €4,781,773,000 - For 2021 (end of year, 2022-01-01): - Noncurrent Financial Liabilities = €4,791,979,000 - Current Financial Liabilities = €285,222,000 - Total Financial Debt 2021 = 4,791,979,000 + 285,222,000 = €5,077,201,000 - Cash = €680,820,000 - Net Debt 2021 = 5,077,201,000 - 680,820,000 = €4,396,381,000 3. **Calculate Net Debt / EBITDA ratio for each year:** - Ratio 2022 = 4,781,773,000 / 1,160,487,000 ≈ 4.12x - Ratio 2021 = 4,396,381,000 / 1,127,727,000 ≈ 3.90x 4. **Determine the trend:** - Gap (Year-over-Year Change) = 4.12x - 3.90x = +0.22x - According to the criteria, Stable is a gap between ±0.3x. If the gap is lower than 0.3x (meaning strictly less than 0.3x), it is Improving. If higher, it is Deteriorating. - Because 0.22x is lower than 0.3x, the trend is Improving. Improving