To estimate S&P-style adjusted leverage trend, use: **Net Debt / EBITDA** Approximate **Net Debt** as financial liabilities plus lease liabilities minus cash and cash equivalents: - **2022 opening / prior year position** - Noncurrent financial liabilities: 3,716.0m - Current financial liabilities: 499.7m - Noncurrent lease liabilities: 53.2m - Current lease liabilities: 43.4m - Cash and cash equivalents: 885.6m - Net debt = 3,716.0 + 499.7 + 53.2 + 43.4 − 885.6 = **3,426.7m** - **2023 closing / 2022 year-end position** - Noncurrent financial liabilities: 5,689.9m - Current financial liabilities: 650.1m - Noncurrent lease liabilities: 55.1m - Current lease liabilities: 21.3m - Cash and cash equivalents: 1,942.4m - Net debt = 5,689.9 + 650.1 + 55.1 + 21.3 − 1,942.4 = **4,474.0m** Approximate **EBITDA** as operating profit plus amortisation, depreciation and provisions: - 2021 EBITDA = 611.7m + 612.1m = **1,223.8m** - 2022 EBITDA = 533.8m + 667.1m = **1,200.9m** Leverage: - 2021 / opening ratio = 3,426.7 / 1,223.8 = **2.80x** - 2022 / closing ratio = 4,474.0 / 1,200.9 = **3.73x** Year-on-year change: - 3.73x − 2.80x = **+0.93x** Since the leverage ratio increased by more than **0.3x**, the trend is **Deteriorating**. Deteriorating