# Moody's Adjusted Leverage Trend Analysis for REN (2022) ## Key Metrics Calculation To assess leverage trends, I'll calculate adjusted leverage ratios for both periods using available data: ### Total Debt (including current and noncurrent borrowings): - **2023-01-01**: €638,944M + €1,695,362M = €2,334,306M - **2022-01-01**: €375,221M + €2,390,852M = €2,766,073M ### Adjusted EBITDA Calculation: Starting with Operating Profit and adding back D&A: - **2022 (year ending 2023-01-01)**: €239,721M + €249,276M = **€489,997M** - **2021 (year ending 2022-01-01)**: €218,863M + €241,940M = **€460,803M** ### Adjusted Leverage Ratio (Total Debt / Adjusted EBITDA): - **2023-01-01**: €2,334,306M / €489,997M = **4.77x** - **2022-01-01**: €2,766,073M / €460,803M = **6.00x** ## Trend Analysis The adjusted leverage ratio improved significantly from 6.00x to 4.77x, a reduction of 1.23x or approximately 20.5%. ### Supporting Evidence: 1. **Debt Reduction**: Total debt decreased by €431.8M (-15.6%), from €2,766.1M to €2,334.3M 2. **EBITDA Growth**: Adjusted EBITDA increased by €29.2M (+6.3%), driven by: - Operating profit up 9.5% (€218.9M → €239.7M) - D&A up 2.7% (€241.9M → €249.3M) 3. **Multiple Compression**: The leverage multiple compressed from 6.00x to 4.77x ### Moody's Perspective: Under Moody's rating methodology, a reduction in adjusted leverage of this magnitude represents material deleveraging. The combination of: - Significant debt reduction (€432M) - Positive EBITDA growth - Improving leverage ratio trajectory All point to improving financial metrics, which would support an improving credit trend from a leverage perspective. Improving