I need to calculate Net Debt / EBITDA for both years. **Step 1: Calculate Net Debt for each year** Net Debt = Total Financial Liabilities - Cash and Cash Equivalents For financial liabilities, I'll use: - Other Noncurrent Financial Liabilities + Other Current Financial Liabilities **At 2023-01-01 (end of 2022):** - Noncurrent Financial Liabilities: 5,867M EUR - Current Financial Liabilities: 1,022M EUR (Other Current Financial Liabilities) + 746M? No, let me use the correct year-end values. Wait, the dates here represent balance sheet dates. "2023-01-01" represents the balance sheet at end of fiscal year 2022, and "2022-01-01" represents end of fiscal year 2021. **At end of 2022 (2023-01-01):** - Other Noncurrent Financial Liabilities: 5,867M - Other Current Financial Liabilities: 1,022M - Total Financial Debt: 5,867 + 1,022 = 6,889M - Cash: 2,584M - Other Current Financial Assets: 14M - Other Noncurrent Financial Assets: 70M - Net Debt = 6,889 - 2,584 - 14 - 70 = 4,221M **At end of 2021 (2022-01-01):** - Other Noncurrent Financial Liabilities: 4,322M - Other Current Financial Liabilities: 746M - Total Financial Debt: 4,322 + 746 = 5,068M - Cash: 964M - Other Current Financial Assets: 9M - Other Noncurrent Financial Assets: 64M - Net Debt = 5,068 - 964 - 9 - 64 = 4,031M **Step 2: EBITDA** The report provides "Gross Operating Income EBITDA": - FY 2022 (2022-01-01 - 2023-01-01): 1,505M - FY 2021 (2021-01-01 - 2022-01-01): 1,428M **Step 3: Calculate Net Debt / EBITDA** For FY 2022: Net Debt (end 2022) / EBITDA (2022) = 4,221 / 1,505 = 2.80x For FY 2021: Net Debt (end 2021) / EBITDA (2021) = 4,031 / 1,428 = 2.82x **Step 4: Calculate the gap** Gap = 2.80x - 2.82x = -0.02x The change is -0.02x, which is within ±0.3x, so the trend is **Stable**. Let me also consider S&P adjustments might differ slightly, but the core calculation shows minimal change. Even with slight adjustments, the leverage ratio barely moved. Stable