Conduct a sensitivity analysis financial leverage by varying the debt-to-equity ratio and analyzing the impact on the company's financial performance and stock price. if the debt/ equity ratio is -38.06. show the sensitivity in stepwise for excel calculation

Qantas Airways Limited
Income Statement (in AUD)	June '22	June '21	June '20
Operating Revenue	8,700,000,000.00	5,722,000,000.00	14,054,000,000.00
Other Revenue	408,000,000.00	212,000,000.00	203,000,000.00
Total Revenue Excluding Interest	9,108,000,000.00	5,934,000,000.00	14,257,000,000.00
Operating Expenses	(8,136,000,000.00)	(5,169,000,000.00)	(11,986,000,000.00)
EBITDA	972,000,000.00	765,000,000.00	2,271,000,000.00
Depreciation	(1,681,000,000.00)	(1,729,000,000.00)	(1,848,000,000.00)
Amortisation	(120,000,000.00)	(200,000,000.00)	(197,000,000.00)
Depreciation and Amortisation	(1,801,000,000.00)	(1,929,000,000.00)	(2,045,000,000.00)
EBIT	(829,000,000.00)	(1,164,000,000.00)	226,000,000.00
Net Interest Expense	(301,000,000.00)	(301,000,000.00)	(271,000,000.00)
Profit Before Tax	(1,130,000,000.00)	(1,465,000,000.00)	(45,000,000.00)
Tax Expense	(331,000,000.00)	(623,000,000.00)	744,000,000.00
Net Profit	(799,000,000.00)	(842,000,000.00)	699,000,000.00