Moody’s adjusted leverage trend can be approximated by looking at debt relative to operating cash flow / EBITDA. Key 2022 movements: - EBITDA increased from EUR 12.006bn in 2021 to EUR 13.228bn in 2022, up about 10%. - Operating cash flow increased from EUR 8.106bn to EUR 10.443bn, up about 29%. - However, financial debt rose materially: - Noncurrent financial liabilities increased from EUR 37.175bn to EUR 44.216bn. - Current financial liabilities increased from EUR 21.297bn to EUR 25.079bn. - Total financial liabilities increased from about EUR 58.472bn to EUR 69.295bn, up about 18.5%. - Cash also increased from EUR 4.033bn to EUR 4.608bn, but not enough to offset the debt increase. - Approximate net financial liabilities increased from EUR 54.439bn to EUR 64.687bn, up about 18.8%. Approximate leverage ratios: - Gross financial liabilities / EBITDA: - 2021: 58.472 / 12.006 ≈ 4.87x - 2022: 69.295 / 13.228 ≈ 5.24x - Net financial liabilities / EBITDA: - 2021: 54.439 / 12.006 ≈ 4.53x - 2022: 64.687 / 13.228 ≈ 4.89x Although earnings and cash flow improved, debt increased faster, causing leverage to rise. Therefore, the adjusted leverage trend is best estimated as deteriorating. Deteriorating