I need to estimate S&P's adjusted leverage (Net Debt / EBITDA) for 2022 and 2021, then determine the trend. ## Step 1: Calculate Net Debt **Net Debt = Financial Debt - Cash and Cash Equivalents** For financial debt, I need to identify interest-bearing liabilities: **At 2023-01-01 (end of 2022):** - Other Noncurrent Financial Liabilities: 3,658M EUR - Other Current Financial Liabilities: 4,127M EUR - Total Financial Debt: 3,658 + 4,127 = 7,785M EUR - Cash (Liquid Funds): 3,919M EUR - Net Debt = 7,785 - 3,919 = 3,866M EUR **At 2022-01-01 (end of 2021):** - Other Noncurrent Financial Liabilities: 8,701M EUR - Other Current Financial Liabilities: 8,519M EUR - Total Financial Debt: 8,701 + 8,519 = 17,220M EUR - Cash (Liquid Funds): 7,592M EUR - Net Debt = 17,220 - 7,592 = 9,628M EUR ## Step 2: Calculate EBITDA The data provides "Operating Profit Before Depreciations (EBITDA)": **2022 (2022-01-01 to 2023-01-01):** 1,842M EUR **2021 (2021-01-01 to 2022-01-01):** 4,913M EUR However, for S&P adjusted figures, I should consider using Comparable EBITDA which strips out items affecting comparability: **Comparable EBITDA 2022:** 2,436M EUR **Comparable EBITDA 2021:** 2,016M EUR S&P typically adjusts for non-recurring items, so Comparable EBITDA is more appropriate. ## Step 3: Calculate Net Debt / EBITDA **2022 (using end-2022 net debt and 2022 EBITDA):** - Net Debt / Comparable EBITDA = 3,866 / 2,436 = 1.59x **2021 (using end-2021 net debt and 2021 EBITDA):** - Net Debt / Comparable EBITDA = 9,628 / 2,016 = 4.78x The change: 1.59x - 4.78x = -3.19x This is a massive improvement (decrease in leverage by over 3x), largely driven by the significant reduction in debt (likely related to the disposal of the Uniper segment - discontinued operations). Even using reported EBITDA: - 2022: 3,866 / 1,842 = 2.10x - 2021: 9,628 / 4,913 = 1.96x - Change: +0.14x → Stable But the reported EBITDA in 2021 includes large items affecting comparability (2,897M), which are non-recurring. S&P would likely strip these out. Using Comparable EBITDA, the leverage clearly improved dramatically from ~4.78x to ~1.59x, a decrease of ~3.19x, which is well beyond the -0.3x threshold for "Improving." The massive deleveraging from debt reduction (related to Uniper divestiture and restructuring) combined with improved comparable operating performance makes this clearly improving. Improving