I need to estimate S&P's adjusted leverage (Net Debt / EBITDA) for 2021 and 2022 to determine the trend. ## Step 1: Calculate EBITDA EBITDA = Operating Profit + Depreciation, Amortisation & Impairment **2022 (period 2022-01-01 to 2023-01-01):** - Operating Profit = 11,193M EUR - D&A and Impairment = 7,447M EUR - EBITDA = 11,193 + 7,447 = 18,640M EUR **2021 (period 2021-01-01 to 2022-01-01):** - Operating Profit = 7,551M EUR - D&A and Impairment = 8,507M EUR - EBITDA = 7,551 + 8,507 = 16,058M EUR ## Step 2: Calculate Net Debt Net Debt = Total Borrowings - Cash and Cash Equivalents **End of 2022 (2023-01-01):** - Long-term Borrowings = 68,191M - Short-term Borrowings = 18,392M - Current Portion of Long-term Borrowings = 2,835M - Total Debt = 68,191 + 18,392 + 2,835 = 89,418M - Cash = 11,041M - Short-term investments classified as cash equivalents = 78M - Net Debt = 89,418 - 11,041 - 78 = 78,299M Note: S&P typically treats hybrid bonds as partially debt. Hybrid bonds (Equity Instruments Perpetual Hybrid Bonds) = 5,567M at end 2022. S&P typically assigns 50% equity credit, so 50% would be added to debt = 2,783.5M. S&P adjusted Net Debt ≈ 78,299 + 2,784 = 81,083M (approximately) **End of 2021 (2022-01-01):** - Long-term Borrowings = 54,500M - Short-term Borrowings = 13,306M - Current Portion of Long-term Borrowings = 4,031M - Total Debt = 54,500 + 13,306 + 4,031 = 71,837M - Cash = 8,858M - Short-term investments = 88M - Net Debt = 71,837 - 8,858 - 88 = 62,891M - Hybrid bonds = 5,567M, 50% as debt = 2,784M - S&P adjusted Net Debt ≈ 62,891 + 2,784 = 65,675M ## Step 3: Calculate Net Debt / EBITDA **2022:** 81,083 / 18,640 ≈ 4.35x **2021:** 65,675 / 16,058 ≈ 4.09x ## Step 4: Determine the trend Change = 4.35 - 4.09 = 0.26x Wait, but the question asks about the ratio calculated for years 2022 and 2023. Let me re-read: "the gap of the ratio Net Debt / EBITDA calculated for the years 2022 and 2023." But we only have data through end of 2022. Actually, looking at the data, the balance sheet dates are 2023-01-01 (end of fiscal year 2022) and 2022-01-01 (end of fiscal year 2021). The income statement periods are 2022-01-01 to 2023-01-01 (FY2022) and 2021-01-01 to 2022-01-01 (FY2021). So "years 2022 and 2023" likely means FY2021 and FY2022 results (the two years of data provided). The change in leverage = 4.35x - 4.09x = +0.26x This is within the ±0.3x range, so it would be classified as **Stable**. However, let me reconsider without hybrid adjustment: - 2022: 78,299 / 18,640 ≈ 4.20x - 2021: 62,891 / 16,058 ≈ 3.92x - Change = +0.28x — still within ±0.3x, barely Stable. Given the increase is close to but under 0.3x, the trend is Stable, though nearly Deteriorating. Stable