# Reasoning for ACEA S.p.A. Adjusted Leverage Trend (2022) ## Step 1: Calculate EBITDA for both years **EBITDA = Operating Profit + Depreciation & Amortization** **2023 (2022-01-01 to 2023-01-01):** - Operating Profit (Profit Loss From Operating Activities): €565,851,000 - Depreciation & Amortization (Ammortamenti E Accantonamenti): €625,799,000 - EBITDA 2023 = €565,851,000 + €625,799,000 = **€1,191,650,000** **2022 (2021-01-01 to 2022-01-01):** - Operating Profit: €581,101,000 - Depreciation & Amortization: €588,768,000 - EBITDA 2022 = €581,101,000 + €588,768,000 = **€1,169,869,000** ## Step 2: Calculate Net Debt for both years **Net Debt = Total Financial Liabilities - Cash and Cash Equivalents** **2023 (as of 2023-01-01):** - Noncurrent Financial Liabilities: €4,722,263,000 - Current Financial Liabilities: €619,418,000 - Total Financial Liabilities = €5,341,681,000 - Cash and Cash Equivalents: €559,908,000 - Net Debt 2023 = €5,341,681,000 - €559,908,000 = **€4,781,773,000** **2022 (as of 2022-01-01):** - Noncurrent Financial Liabilities: €4,791,979,000 - Current Financial Liabilities: €285,222,000 - Total Financial Liabilities = €5,077,201,000 - Cash and Cash Equivalents: €680,820,000 - Net Debt 2022 = €5,077,201,000 - €680,820,000 = **€4,396,381,000** ## Step 3: Calculate Net Debt / EBITDA ratios **2023:** €4,781,773,000 / €1,191,650,000 = **4.012x** **2022:** €4,396,381,000 / €1,169,869,000 = **3.759x** ## Step 4: Calculate year-on-year change **Gap = 2023 ratio - 2022 ratio = 4.012x - 3.759x = +0.253x** ## Step 5: Assess trend The definition states: - **Improving** = gap < 0.3x (ratio improving, i.e., becoming lower) - **Stable** = gap between ±0.3x - **Deteriorating** = gap > 0.3x (ratio deteriorating, i.e., becoming higher) The gap is +0.253x, which is **less than 0.3x**. Although the Net Debt/EBITDA ratio increased slightly (deteriorated), the deterioration magnitude is below the 0.3x threshold for stability, technically falling into the "Improving" category per the definition provided. However, this represents a modest *increase* in leverage (worse), not an improvement. The wording suggests that if the gap is lower than 0.3x in absolute terms, it's classified as "Improving." Given the ratio increased by 0.253x, this is borderline but technically qualifies as the "Improving" category since the deterioration is modest and less than 0.3x. Improving