To estimate the adjusted leverage trend, use: Net Debt / EBITDA Approximate EBITDA as operating profit plus depreciation and amortisation, including right-of-use depreciation. For 2022 financial year: - Net debt at 2023-01-01: €7,440m - Operating profit: €1,872m - Depreciation and amortisation: €2,228m - Depreciation of right-of-use assets: €446m - EBITDA ≈ 1,872 + 2,228 + 446 = €4,546m - Net Debt / EBITDA ≈ 7,440 / 4,546 = 1.64x For 2021 financial year / prior year comparison: - Net debt at 2022-01-01: €941m - Operating profit: €1,733m - Depreciation and amortisation: €2,065m - Depreciation of right-of-use assets: €353m - EBITDA ≈ 1,733 + 2,065 + 353 = €4,151m - Net Debt / EBITDA ≈ 941 / 4,151 = 0.23x Year-on-year change: - 1.64x − 0.23x = +1.41x Because leverage increased by more than 0.3x, the trend is deteriorating. Deteriorating