I need to estimate Moody's adjusted leverage trend for 2022 (the fiscal year ending January 1, 2023). Moody's adjusted leverage is typically measured as Adjusted Debt / Adjusted EBITDA. **Step 1: Estimate EBITDA** EBITDA = Operating Profit + Depreciation & Amortization For FY2022 (2022-01-01 to 2023-01-01): - Operating Profit: 1,333,500,000 EUR - D&A: 725,700,000 EUR - EBITDA = 1,333,500,000 + 725,700,000 = 2,059,200,000 EUR For FY2021 (2021-01-01 to 2022-01-01): - Operating Profit: 1,200,400,000 EUR - D&A: 654,400,000 EUR - EBITDA = 1,200,400,000 + 654,400,000 = 1,854,800,000 EUR **Step 2: Estimate Adjusted Debt** Moody's typically includes reported debt plus adjustments for operating leases, pensions, hybrid bond treatment, etc. Reported debt (FY2022 end = 2023-01-01): - Long-term borrowings: 8,416,700,000 - Short-term borrowings: 444,100,000 - Current portion of long-term: 1,909,300,000 - Total reported debt: 10,770,100,000 Reported debt (FY2021 end = 2022-01-01): - Long-term borrowings: 8,835,000,000 - Short-term borrowings: 1,947,000,000 - Current portion of long-term: 1,640,000,000 - Total reported debt: 12,422,000,000 Note: In FY2022, Terna issued a hybrid bond (989,000,000 EUR) classified as equity. Moody's typically gives 50% equity credit to hybrid bonds, meaning 50% (~494,500,000) would be added back as debt. Adjusted Debt FY2022: ~10,770,100,000 + 494,500,000 (hybrid 50%) + pension adjustments ≈ ~11,313,000,000 Adjusted Debt FY2021: ~12,422,000,000 + pension adjustments ≈ ~12,483,000,000 **Step 3: Moody's Adjusted EBITDA** Moody's adds back operating lease expenses and other adjustments, but the core EBITDA growth is significant. **Step 4: Calculate Leverage** FY2022 Leverage ≈ 11,313,000,000 / 2,059,200,000 ≈ 5.5x FY2021 Leverage ≈ 12,483,000,000 / 1,854,800,000 ≈ 6.7x Even without the hybrid adjustment, the raw debt decreased significantly (from ~12.4B to ~10.8B) while EBITDA increased from ~1.85B to ~2.06B. Leverage ratio: - FY2021: ~12,422/1,855 ≈ 6.7x - FY2022: ~10,770/2,059 ≈ 5.2x (without hybrid adjustment) - FY2022: ~11,265/2,059 ≈ 5.5x (with 50% hybrid as debt) Either way, leverage improved significantly - debt decreased materially (short-term borrowings dropped from 1,947M to 444M) and EBITDA grew ~11%. The leverage trend is clearly **improving**. Improving