To estimate the leverage trend, use: **Net Debt / EBITDA** Where: - **Net Debt = Financial liabilities − Cash and cash equivalents** - Financial liabilities include: - Noncurrent financial liabilities - Current financial liabilities - EBITDA is given as **Beneficio Bruto De Explotacion EBITDA** ### 2022 ratio Using 2022-01-01 balance sheet and 2021 income statement: - Noncurrent financial liabilities = €15,114m - Current financial liabilities = €1,698m - Cash and cash equivalents = €3,965m - Net Debt = 15,114 + 1,698 − 3,965 = **€12,847m** - EBITDA = **€3,529m** Net Debt / EBITDA = 12,847 / 3,529 = **3.64x** ### 2023 ratio Using 2023-01-01 balance sheet and 2022 income statement: - Noncurrent financial liabilities = €13,999m - Current financial liabilities = €2,302m - Cash and cash equivalents = €3,985m - Net Debt = 13,999 + 2,302 − 3,985 = **€12,316m** - EBITDA = **€4,954m** Net Debt / EBITDA = 12,316 / 4,954 = **2.49x** ### Year-on-year change - Change = 2.49x − 3.64x = **−1.15x** The ratio decreased by more than 0.3x, so leverage is **improving**. Improving