I need to estimate Moody's adjusted leverage trend for ENGIE in 2022 (the fiscal year ending January 1, 2023). Moody's adjusted leverage is typically measured as Adjusted Debt / Adjusted EBITDA. **Estimating EBITDA:** First, let me calculate a proxy for EBITDA from the income statement: For 2022 (FY ending Jan 1, 2023): - Current Operating Income Including Operating MtM: 4,309M - Add back Depreciation, Amortization and Provisions: 5,187M - EBITDA proxy ≈ 9,496M For 2021 (FY ending Jan 1, 2022): - Current Operating Income Including Operating MtM: 6,116M - Add back Depreciation, Amortization and Provisions: 4,840M - EBITDA proxy ≈ 10,956M From the cash flow statement, "Cash Flows From Used In Operations Before Changes In Working Capital" is another EBITDA proxy: - 2022: 12,415M - 2021: 9,807M This is more favorable for 2022, but includes various non-cash adjustments. **Estimating Debt:** Gross debt: - End of 2022 (Jan 1, 2023): Long-term borrowings 28,083M + Current borrowings 12,508M = 40,591M - End of 2021 (Jan 1, 2022): Long-term borrowings 30,458M + Current borrowings 10,590M = 41,048M Debt decreased slightly from ~41,048M to ~40,591M. **Moody's adjustments** typically include: - Adding pension/post-retirement obligations (part of noncurrent provisions) - Adding operating lease obligations (already in PP&E under IFRS 16) - Adjusting for hybrid securities (deeply subordinated perpetual notes get partial equity treatment) Noncurrent provisions increased from 23,394M to 24,663M (includes nuclear decommissioning, pension obligations, etc.) **Leverage calculation (simplified):** Using the income statement EBITDA proxy: - 2022: ~40,591M / ~9,496M ≈ 4.3x - 2021: ~41,048M / ~10,956M ≈ 3.7x This shows leverage increasing (deteriorating) from ~3.7x to ~4.3x. **Additional considerations:** - Profit from operations fell dramatically from 6,722M to 1,127M - Net income fell from 3,758M to 390M - Finance costs increased from 2,061M to 3,700M - Tax expense other than income tax nearly doubled (1,479M to 3,380M) - reflecting windfall profit taxes in the energy sector - Impairment charges increased significantly - Total equity decreased from 41,980M to 39,285M - Provisions (both current and non-current) increased Even using the cash flow-based EBITDA measure: - 2022: 40,591M / 12,415M ≈ 3.3x - 2021: 41,048M / 9,807M ≈ 4.2x This would show improvement. However, Moody's adjusted EBITDA typically excludes mark-to-market gains/losses on derivatives. The large MtM swing of -3,661M in 2022 vs +721M in 2021 distorts the cash flow measure. The operating performance shows: - Revenue grew enormously but so did purchases - Current operating income actually declined significantly - Higher interest costs, higher taxes, higher provisions - The underlying operational leverage metrics deteriorated Given the significant decline in current operating income, increased debt-servicing costs, higher provisions, decreased equity, and the overall challenging operating environment with windfall taxes, the leverage trend appears to be **deteriorating**. Deteriorating