# Reasoning: S&P's Adjusted Leverage Trend for 2022 To assess the leverage trend, I need to calculate Net Debt / EBITDA for both years and compare them. ## Step 1: Calculate EBITDA for both years **2023 (year ending 2023-01-01):** - Operating Profit (before impairment): €429M - Add back: Amortization: €299M - EBITDA 2023 = €429M + €299M = €728M **2022 (year ending 2022-01-01):** - Operating Profit (before impairment): €340M - Add back: Amortization: €270M - EBITDA 2022 = €340M + €270M = €610M ## Step 2: Calculate Net Debt for both years **2023 (as of 2023-01-01):** - Total Borrowings: - Noncurrent borrowings: €10,776M - Current borrowings: €877M - Total: €11,653M - Less: Cash and Cash Equivalents: €5,130M - Net Debt 2023 = €11,653M - €5,130M = €6,523M **2022 (as of 2022-01-01):** - Total Borrowings: - Noncurrent borrowings: €9,513M - Current borrowings: €1,096M - Total: €10,609M - Less: Cash and Cash Equivalents: €5,536M - Net Debt 2022 = €10,609M - €5,536M = €5,073M ## Step 3: Calculate Net Debt / EBITDA ratios **2023:** €6,523M / €728M = **8.96x** **2022:** €5,073M / €610M = **8.31x** ## Step 4: Calculate year-on-year change Gap = 8.96x - 8.31x = **0.65x** ## Step 5: Apply the stability criteria - Improving: Gap < 0.3x (positive direction, ratio improves) - Stable: Gap between ±0.3x - Deteriorating: Gap > 0.3x (ratio worsens) The year-on-year change is **0.65x**, which is significantly greater than the 0.3x threshold. This indicates a deterioration in leverage, as the Net Debt / EBITDA ratio increased from 8.31x to 8.96x, signaling a worsening leverage position despite higher EBITDA, due to the substantial increase in net debt. Deteriorating