**Step‑by‑step estimation** | Item | 2021 (€ M) | 2022 (€ M) | |------|------------|------------| | **EBITDA (Gross Operating Income)** | 1 428 | 1 505 | | **Non‑recurring loss on disposal** (cash‑flow adjustment) | 0 | +191 | | **Non‑recurring gain (Result from non‑recurring transactions)** | 0 | –157 | | **Impairment loss (adjustment in cash‑flow)** | +19 | +10 | | **Provisions (adjustment in cash‑flow)** | +89 | +92 | | **Share of profit from JVs (equity‑method)** | +2 | +2 | | **Other non‑cash adjustments** (cash‑flow line) | +225 | –512 | | **Adjusted EBITDA** | 1 763 | 1 131 | | **Cash interest paid** | 80 | 75 | | **Cash taxes paid** | 165 | 201 | | **FFO = Adjusted EBITDA – cash interest – cash taxes** | 1 518 | 855 | | **Reported debt** (Other non‑current + current financial liabilities) | 5 068 | 6 889 | | **Pension‑related provision** (non‑current employee benefits) | 294 | 248 | | **Eligible cash** (cash & cash equivalents) | 964 | 2 584 | | **Adjusted Debt = debt + pension – cash** | 4 398 | 4 553 | | **Leverage (Adjusted Debt / Adjusted EBITDA)** | 2.50 × | 4.03 × | | **Coverage (FFO / Adjusted Debt)** | 0.345 | 0.188 | **Signal 1 – Leverage change** 2022 ratio – 2021 ratio = 4.03 – 2.50 = **+1.53 turns** ≥ +0.2 turns → **Deteriorating** **Signal 2 – Cash‑flow coverage change** 2022 ratio – 2021 ratio = 0.188 – 0.345 = **–0.157** ≤ –0.03 → **Deteriorating** Both signals point to a **Deteriorating** credit trend. Deteriorating