# Analysis of Terna's Adjusted Leverage Trend for 2022 ## Key Financial Metrics Calculation ### Debt Position **2023 (end of 2022 fiscal year):** - Long-term Borrowings: €8,416.7M - Short-term Borrowings: €444.1M - Current Portion of Long-term Borrowings: €1,909.3M - Total Debt: €10,770.1M **2022 (end of 2021 fiscal year):** - Long-term Borrowings: €8,835.0M - Short-term Borrowings: €1,947.0M - Current Portion of Long-term Borrowings: €1,640.0M - Total Debt: €12,422.0M **Debt Change:** Decreased by €1,651.9M (-13.3%) ### EBITDA Approximation **2022 Fiscal Year (2022-01-01 to 2023-01-01):** - Profit from Operating Activities: €1,333.5M - Add back: Depreciation, Amortisation & Impairment: €725.7M - **EBITDA ≈ €2,059.2M** **2021 Fiscal Year:** - Profit from Operating Activities: €1,200.4M - Add back: Depreciation, Amortisation & Impairment: €654.4M - **EBITDA ≈ €1,854.8M** ### Leverage Ratios **Net Debt (assuming minimal adjustments for cash positioning):** - 2023: ~€8.6B (Total Debt €10.77B less Cash €2.16B) - 2022: ~€10.9B (Total Debt €12.42B less Cash €1.57B) **Net Debt/EBITDA Ratios:** - 2023: 8,600 / 2,059 = **4.18x** - 2022: 10,900 / 1,855 = **5.88x** **Improvement: -1.70x (28.9% reduction)** ## Trend Assessment ### Positive Indicators: 1. **Significant debt reduction:** Total debt decreased €1.65B (-13.3%) 2. **Strong EBITDA growth:** +10.9% year-over-year 3. **Improved cash position:** Cash increased from €1.57B to €2.16B (+€588M) 4. **Operating leverage:** Operating profit grew 11.1% while revenue grew 14.4% 5. **Adjusted leverage metric improved by 1.70x** - substantial improvement in credit metrics ### Negative Indicators: - Finance costs increased from €95.8M to €121.8M (+26.9%), suggesting higher debt servicing in a rising rate environment - However, this is offset by much stronger operational deleveraging ## Conclusion Terna demonstrated clear **deleveraging** in 2022 through: - Aggressive debt repayment (€1.65B reduction) - Robust operational performance (11% growth in operating profit) - Improved cash generation and liquidity - Net Debt/EBITDA improvement from 5.88x to 4.18x The trend is decisively **Improving**, with the company making significant progress in reducing financial leverage while maintaining operational momentum. Improving