I need to estimate S&P's adjusted leverage (Net Debt / EBITDA) for 2022 and 2021, then assess the trend. ## Step 1: Calculate EBITDA EBITDA is given directly: - 2022: €499,430,000 - 2021: €396,680,000 ## Step 2: Calculate Net Debt Net Debt = Total Financial Debt - Cash and Cash Equivalents - Other Current Financial Assets **For end of 2022 (2023-01-01 balance sheet):** Non-current financial liabilities: - Other Noncurrent Financial Liabilities: €1,751,255,000 - Noncurrent Financial Liabilities at Fair Value: €0 - Noncurrent Lease Liabilities: €150,955,000 Current financial liabilities: - Other Current Financial Liabilities: €389,716,000 - Current Financial Liabilities at Fair Value: €76,644,000 - Current Lease Liabilities: €6,362,000 Total Gross Debt (excluding lease liabilities for S&P-like approach, but let me include them as S&P typically does): = 1,751,255 + 0 + 150,955 + 389,716 + 76,644 + 6,362 = €2,374,932,000 Cash: €392,811,000 Net Debt (2022) = 2,374,932 - 392,811 = €1,982,121,000 **For end of 2021 (2022-01-01 balance sheet):** Non-current: - Other Noncurrent Financial Liabilities: €2,064,088,000 - Noncurrent Financial Liabilities at Fair Value: €44,763,000 - Noncurrent Lease Liabilities: €122,663,000 Current: - Other Current Financial Liabilities: €1,342,688,000 - Current Financial Liabilities at Fair Value: €170,857,000 - Current Lease Liabilities: €6,282,000 Total Gross Debt = 2,064,088 + 44,763 + 122,663 + 1,342,688 + 170,857 + 6,282 = €3,751,341,000 Cash: €860,352,000 Net Debt (2021) = 3,751,341 - 860,352 = €2,890,989,000 ## Step 3: Calculate Net Debt / EBITDA - 2022: 1,982,121 / 499,430 = **3.97x** - 2021: 2,890,989 / 396,680 = **7.29x** The change = 3.97 - 7.29 = -3.32x This is a significant improvement (decrease of more than 0.3x). However, the 2021 figures may be distorted by large derivative-related current financial liabilities. Let me reconsider by excluding fair value derivatives from debt, as S&P might treat mark-to-market derivatives differently. Excluding fair value financial liabilities: - 2022 Net Debt: (1,751,255 + 150,955 + 389,716 + 6,362) - 392,811 = 2,298,288 - 392,811 = €1,905,477K - 2021 Net Debt: (2,064,088 + 122,663 + 1,342,688 + 6,282) - 860,352 = 3,535,721 - 860,352 = €2,675,369K - 2022: 1,905,477 / 499,430 = 3.82x - 2021: 2,675,369 / 396,680 = 6.74x Still a massive improvement. Even with a simpler approach excluding lease liabilities and derivatives: - 2022: (1,751,255 + 389,716 - 392,811) / 499,430 = 1,748,160 / 499,430 = 3.50x - 2021: (2,064,088 + 1,342,688 - 860,352) / 396,680 = 2,546,424 / 396,680 = 6.42x In all scenarios, leverage improved significantly (by more than 0.3x), driven by both higher EBITDA and lower net debt (partly due to divestment proceeds from discontinued operations generating €1.26B cash). Improving