Reasoning: To estimate S&P-style adjusted leverage, use: Net Debt / EBITDA Approximate net debt as total borrowings and lease liabilities less cash and cash equivalents. For 2022 year-end / 2023-01-01: - Short-term borrowings: 4,446 - Current portion of long-term borrowings: 3,097 - Current lease liabilities: 884 - Long-term borrowings: 19,374 - Noncurrent lease liabilities: 4,067 - Total debt and leases = 31,868 - Cash and cash equivalents = 10,155 - Net debt = 31,868 - 10,155 = 21,713 million EUR EBITDA approximation: - Operating profit = 17,510 - Depreciation and amortisation = 7,205 - Impairment = 1,140 - Write-off of tangible and intangible assets = 599 - EBITDA ≈ 17,510 + 7,205 + 1,140 + 599 = 26,454 million EUR Net Debt / EBITDA 2022 ≈ 21,713 / 26,454 = 0.82x For prior year-end / 2022-01-01: - Short-term borrowings: 2,299 - Current portion of long-term borrowings: 1,781 - Current lease liabilities: 948 - Long-term borrowings: 23,714 - Noncurrent lease liabilities: 4,389 - Total debt and leases = 33,131 - Cash and cash equivalents = 8,254 - Net debt = 33,131 - 8,254 = 24,877 million EUR EBITDA approximation: - Operating profit = 12,341 - Depreciation and amortisation = 7,063 - Impairment = 167 - Write-off of tangible and intangible assets = 387 - EBITDA ≈ 12,341 + 7,063 + 167 + 387 = 19,958 million EUR Net Debt / EBITDA prior year ≈ 24,877 / 19,958 = 1.25x Year-on-year change: - 2022 ratio: 0.82x - Prior year ratio: 1.25x - Change = 0.82 - 1.25 = -0.43x Since leverage decreased by more than 0.3x, the adjusted leverage trend is Improving. Improving