I need to calculate Net Debt / EBITDA for both 2022 and 2023 (referring to the balance sheet dates 2022-01-01 and 2023-01-01, which represent end of 2021 and end of 2022 respectively, and the income statement periods). Let me clarify the timeline: - Balance sheet "2022-01-01" = end of fiscal year 2021 (beginning of 2022) - Balance sheet "2023-01-01" = end of fiscal year 2022 (beginning of 2023) - Income statement "2021-01-01 - 2022-01-01" = fiscal year 2021 - Income statement "2022-01-01 - 2023-01-01" = fiscal year 2022 **Net Debt Calculation:** Net Debt = Total Borrowings (long-term + short-term) + Lease Liabilities - Cash and Cash Equivalents For end of 2022 (2023-01-01): - Long-term Borrowings: 12,689M - Current Borrowings: 2,110M - Noncurrent Lease Liabilities: 1,309M - Current Lease Liabilities: 177M - Cash: 3,985M - Net Debt = 12,689 + 2,110 + 1,309 + 177 - 3,985 = 12,300M For end of 2021 (2022-01-01): - Long-term Borrowings: 13,786M - Current Borrowings: 1,493M - Noncurrent Lease Liabilities: 1,325M - Current Lease Liabilities: 196M - Cash: 3,965M - Net Debt = 13,786 + 1,493 + 1,325 + 196 - 3,965 = 12,835M **EBITDA:** - FY 2022 (2022-01-01 - 2023-01-01): 4,954M - FY 2021 (2021-01-01 - 2022-01-01): 3,529M **Net Debt / EBITDA:** For the ratio, I should match the end-of-year balance sheet with the corresponding fiscal year's EBITDA. FY 2022: Net Debt (end 2022) / EBITDA (FY 2022) = 12,300 / 4,954 = 2.48x FY 2021: Net Debt (end 2021) / EBITDA (FY 2021) = 12,835 / 3,529 = 3.64x **Change:** 2.48x - 3.64x = -1.16x The ratio decreased by about 1.16x, which is a significant improvement (more than 0.3x decrease). The leverage ratio went from 3.64x to 2.48x, showing clear improvement. Improving