Let’s go step by step. **Step 1 – Determine Net Debt** Net Debt = (Noncurrent financial liabilities excluding concession liabilities + Current financial liabilities excluding concession liabilities) – Cash and cash equivalents. - **2022-01-01 (representing end of FY2021)** Noncurrent: 10,462.5M Current: 8,624.3M Cash: 10,518.7M Net Debt = 10,462.5 + 8,624.3 – 10,518.7 = 8,568.1M EUR - **2023-01-01 (representing end of FY2022)** Noncurrent: 19,692.1M Current: 6,521.4M Cash: 9,012.2M Net Debt = 19,692.1 + 6,521.4 – 9,012.2 = 17,201.3M EUR **Step 2 – Determine EBITDA** EBITDA ≈ Operating income before share of net income of equity-accounted entities + Operating depreciation, amortization, provisions, and impairment losses. - **FY2021 (2021-01-01 to 2022-01-01)** Operating income: 1,212.7M Depreciation/amortization: 2,117.2M EBITDA = 1,212.7 + 2,117.2 = 3,329.9M EUR - **FY2022 (2022-01-01 to 2023-01-01)** Operating income: 2,206.3M Depreciation/amortization: 3,178.6M EBITDA = 2,206.3 + 3,178.6 = 5,384.9M EUR **Step 3 – Net Debt / EBITDA** - FY2021: 8,568.1 / 3,329.9 = ~2.57x - FY2022: 17,201.3 / 5,384.9 = ~3.19x **Step 4 – Trend** Increase = 3.19 – 2.57 = +0.62x year-on-year. +0.62x is greater than +0.3x, so leverage is **Deteriorating**. Deteriorating