# Analysis of Moody's Adjusted Leverage Trend for ENEL 2022 ## Key Leverage Metrics **Debt Position:** - Total Borrowings 2023: 68,191M + 2,835M + 18,392M = €89,418M - Total Borrowings 2022: 54,500M + 4,031M + 13,306M = €71,837M - **Change: +€17,581M (+24.5% increase)** **EBITDA Calculation (approximation):** - Operating Profit 2022: €11,193M - Add: D&A 2022: €7,447M - **EBITDA 2022 ≈ €18,640M** **Adjusted Leverage Ratio (2022):** - Total Debt / EBITDA = €71,837M / €18,640M ≈ **3.85x** **Adjusted Leverage Ratio (2023):** - Total Debt / EBITDA ≈ €89,418M / €18,640M ≈ **4.80x** (using 2022 EBITDA as proxy) ## Key Observations 1. **Debt Increase:** Significant 24.5% year-over-year increase in total borrowings 2. **Operating Performance:** Operating profit increased from €7,551M (2021) to €11,193M (2022), showing strong operational improvement 3. **Net Debt Change:** While absolute debt increased substantially, the company generated positive operating cash flow of €8,674M 4. **Equity:** Equity attributable to owners increased from €29,653M to €28,657M (slight decrease due to discontinued operations impact of -€1,955M) ## Leverage Trend Assessment The company shows **deteriorating leverage metrics** despite improved operational performance: - Absolute debt levels increased significantly (24.5%) - The leverage ratio would increase from approximately 3.85x to 4.80x - This represents meaningful deterioration even with strong EBITDA generation - The debt increase outpaced the operational improvements in EBITDA While operating performance improved and cash generation was solid, the substantial increase in debt financing - likely related to investments and acquisitions (note the €1,275M in acquisition activity) - resulted in higher adjusted leverage that deteriorated from 2021 to 2022. Deteriorating