# Reasoning To assess the leverage trend, I need to calculate Net Debt / EBITDA for both 2022 and 2023, then determine the year-over-year change. ## Calculating EBITDA **EBITDA = EBIT + Depreciation + Amortization** Where EBIT = Operating Profit (before D&A and impairments) From the data: - Profit from Operating Activities = EBIT - D&A + Impairment Reversals So: EBIT = Operating Profit + D&A - Impairment Reversals **For 2023 (2022-01-01 to 2023-01-01):** - Operating Profit: 220,814,000 EUR - Depreciation: 176,689,000 EUR - Amortization: 58,741,000 EUR - Impairment Reversals: 43,185,000 EUR EBIT (2023) = 220,814,000 + 176,689,000 + 58,741,000 - 43,185,000 = 413,059,000 EUR EBITDA (2023) = 413,059,000 + 176,689,000 + 58,741,000 = 648,489,000 EUR **For 2022 (2021-01-01 to 2022-01-01):** - Operating Profit: 168,370,000 EUR - Depreciation: 156,184,000 EUR - Amortization: 50,110,000 EUR - Impairment Reversals: 22,016,000 EUR EBIT (2022) = 168,370,000 + 156,184,000 + 50,110,000 - 22,016,000 = 352,648,000 EUR EBITDA (2022) = 352,648,000 + 156,184,000 + 50,110,000 = 558,942,000 EUR ## Calculating Net Debt **Net Debt = Total Debt - Cash and Cash Equivalents** **For 2023 (as of 2023-01-01):** - Noncurrent Financial Liabilities (Other): 1,751,255,000 EUR - Current Financial Liabilities (Other): 389,716,000 EUR - Current Financial Liabilities (Fair Value): 76,644,000 EUR - Total Debt: 2,217,615,000 EUR - Cash and Cash Equivalents: 392,811,000 EUR - Net Debt (2023) = 2,217,615,000 - 392,811,000 = 1,824,804,000 EUR **For 2022 (as of 2022-01-01):** - Noncurrent Financial Liabilities (Other): 2,064,088,000 EUR - Current Financial Liabilities (Other): 1,342,688,000 EUR - Current Financial Liabilities (Fair Value): 170,857,000 EUR - Total Debt: 3,577,633,000 EUR - Cash and Cash Equivalents: 860,352,000 EUR - Net Debt (2022) = 3,577,633,000 - 860,352,000 = 2,717,281,000 EUR ## Calculating Net Debt / EBITDA Ratios - **2023**: 1,824,804,000 / 648,489,000 = **2.81x** - **2022**: 2,717,281,000 / 558,942,000 = **4.86x** ## Year-over-Year Change Gap = 2.81x - 4.86x = **-2.05x** The absolute change is 2.05x, which is **greater than 0.3x**. Since the change is negative (improvement) and exceeds 0.3x in magnitude, this represents a **significant improvement** in leverage. Improving