I need to analyze VINCI's leverage trend for 2022 based on the financial data provided. Let me focus on key leverage indicators. ## Key Data Points ### Debt and Liabilities: - **Noncurrent Portion of Noncurrent Bonds Issued**: 20,425M EUR (2023-01-01) vs 22,212M EUR (2022-01-01) → **Decrease** - **Noncurrent Portion of Other Noncurrent Borrowings**: 3,205M EUR (2023-01-01) vs 2,757M EUR (2022-01-01) → **Increase** - **Short-term Borrowings**: 6,368M EUR (2023-01-01) vs 5,769M EUR (2022-01-01) → **Increase** - **Noncurrent Liabilities**: 34,316M EUR (2023-01-01) vs 33,778M EUR (2022-01-01) → **Slight increase** - **Current Liabilities**: 47,939M EUR (2023-01-01) vs 42,052M EUR (2022-01-01) → **Increase** - **Total Liabilities** (excluding equity): ~82,255M EUR (2023-01-01) vs ~75,830M EUR (2022-01-01) ### Equity: - **Equity**: 29,409M EUR (2023-01-01) vs 24,771M EUR (2022-01-01) → **Significant increase of 18.7%** ### Assets: - **Total Assets**: 111,991M EUR (2023-01-01) vs 100,816M EUR (2022-01-01) → **Increase of 11.1%** ### Profitability and Cash Flow: - **Profit Loss**: 4,417M EUR (2022) vs 2,195M EUR (2021) → **More than doubled** - **Profit Loss From Operating Activities**: 6,489M EUR (2022) vs 4,438M EUR (2021) → **Increase of 46%** - **Cash Flows From Operating Activities**: 9,387M EUR (2022) vs 7,806M EUR (2021) → **Increase of 20%** - **Revenue From Contracts With Customers**: 62,265M EUR (2022) vs 49,982M EUR (2021) → **Increase of 24.6%** ### Key Leverage Ratios: **Debt/Equity or similar metrics:** - Total liabilities increased from ~75,830M to ~82,255M (~8.5% increase) - Equity increased from 24,771M to 29,409M (~18.7% increase) Since equity grew faster (18.7%) than total liabilities (~8.5%), the **leverage ratio is improving**. **EBITDA/Debt service considerations:** - Operating profit improved significantly (6,489M vs 4,438M) - Cash flow from operations improved (9,387M vs 7,806M) - Net finance costs actually decreased slightly (614M vs 658M) **Additional positive factors:** - Strong revenue growth (24.6%) - Margin expansion: Operating profit grew 46% while revenue grew 24.6%, indicating margin improvement - Goodwill increased (17,360M vs 16,099M), suggesting acquisitions but also value creation - Service concession rights increased significantly (28,224M vs 25,329M), indicating infrastructure asset growth **Potential concerns:** - Current liabilities increased significantly (47,939M vs 42,052M) - Short-term borrowings increased - However, cash and cash equivalents also increased (12,578M vs 11,065M) ## Moody's Adjusted Leverage Considerations Moody's typically adjusts leverage for: 1. **Pension deficits** - Not explicitly shown, but noncurrent provisions for employee benefits decreased (1,149M vs 1,459M), which is positive 2. **Operating leases** - Already capitalized under IFRS 16 (lease liabilities shown) 3. **Hybrid instruments** - Not visible in data 4. **Concession accounting** - Service concession rights are significant; Moody's may make adjustments here The key trend is that **profitability and cash flow generation improved substantially more than debt levels**. The company generated 9,387M in operating cash flow vs net debt increases that appear manageable. The equity base expanded significantly through retained earnings (profit of 4,417M vs dividends of ~1,892M). With EBITDA/interest coverage likely improving and debt/equity metrics trending better due to strong equity growth, the leverage trend appears to be **improving**. Improving