Let’s break this down. **1. Moody’s adjusted debt** typically includes: - Total borrowings (both current and non-current) - Lease liabilities - Adjustments for off-balance-sheet items (but we’ll focus on what’s available) - Cash is *not* netted unless specifically allowed by methodology. From the data: **2022 borrowings (end of period, i.e., 2023-01-01):** - Non-current borrowings: €10,776M - Current borrowings: €877M - Non-current lease liabilities: €120M - Current lease liabilities: €64M Total: 10,776 + 877 + 120 + 64 = **€11,837M** **2021 borrowings (end of period, i.e., 2022-01-01):** - Non-current borrowings: €9,513M - Current borrowings: €1,096M - Non-current lease liabilities: €115M - Current lease liabilities: €58M Total: 9,513 + 1,096 + 115 + 58 = **€10,782M** **2. EBITDA proxy** (Operating profit + Depreciation/Amortisation + Impairment/disposal adjustments): - 2022 EBIT from operations: €423M + Depreciation & amortisation: €299M + Impairment/disposal losses: €6M = **€728M** - 2021 EBIT from operations: €1,479M + Depreciation & amortisation: €270M - Gains on disposals: €1,139M (this inflates 2021 EBIT beyond recurring) = **€610M** **3. Adjusted leverage**: - 2022: €11,837M / €728M ≈ **16.3x** - 2021: €10,782M / €610M ≈ **17.7x** Debt rose, but EBITDA (before large one-time gains in prior year) improved enough to slightly lower leverage. However, note that 2021 EBITDA excluded huge gains from asset disposals – in Moody’s methodology these are typically excluded, so the reduction in leverage from 17.7x to 16.3x indicates **improvement**. Improving