**Step‑by‑step estimation** | Item (€ million) | 2021 | 2022 | |---|---|---| | Profit from operating activities (EBIT) | 611.7 | 533.8 | | + Depreciation & amortisation (cash‑flow adjust.) | 469.9 | 478.6 | | + Allocation to provisions (non‑cash) | 142.2 | 188.5 | | = EBITDA | **1 223.8** | **1 200.9** | | + Share of profit of JVs (equity method) | +13.2 | +10.0 | | – Capital gains (non‑recurring) | –25.5 | –41.6 | | = Adjusted EBITDA | **1 211.5** | **1 169.3** | *No lease‑expense adjustment is made because the company’s lease obligations are small and the data do not provide a separate rent figure.* --- **Step 3 – FFO** | Item (€ million) | 2021 | 2022 | |---|---|---| | Adjusted EBITDA | 1 211.5 | 1 169.3 | | – Cash interest (finance costs paid – finance income received) | –63.6 | –86.2 | | – Cash taxes (income taxes paid) | –156.3 | –165.9 | | = FFO | **991.6** | **917.2** | --- **Step 4 – Adjusted Debt** | Item (€ million) | 2021 | 2022 | |---|---|---| | Financial liabilities (non‑current + current) | 4 215.7 | 6 340.0 | | + Lease liabilities (non‑current + current) | 96.6 | 76.4 | | + Pension deficit (non‑current employee‑benefit provision) | 105.4 | 92.0 | | – Cash & cash equivalents | –885.6 | –1 942.4 | | = Adjusted Debt | **3 532.1** | **4 566.0** | --- **Step 5 – Leverage ratio (Adjusted Debt / Adjusted EBITDA)** - 2021: 3 532.1 / 1 211.5 = **2.92 ×** - 2022: 4 566.0 / 1 169.3 = **3.91 ×** Change = 3.91 – 2.92 = +0.99 × → **Deteriorating** (≥ +0.2 ×). --- **Step 6 – Cash‑flow coverage ratio (FFO / Adjusted Debt)** - 2021: 991.6 / 3 532.1 = **0.281** - 2022: 917.2 / 4 566.0 = **0.201** Change = 0.201 – 0.281 = –0.080 → **Deteriorating** (≤ –0.03). --- **Step 12 – Combined signal** Both signals (leverage and coverage) point to **Deteriorating**. Hence the credit trend from 2021 to 2022 is: Deteriorating