# Analysis of Moody's Adjusted Leverage Trend for ENI S.P.A. (2022) ## Key Leverage Metrics Calculation ### Debt Position - **Total Debt (2022-01-01)**: Short-term borrowings (2,299M) + Current portion of long-term borrowings (1,781M) + Long-term borrowings (23,714M) = **27,794M EUR** - **Total Debt (2023-01-01)**: Short-term borrowings (4,446M) + Current portion of long-term borrowings (3,097M) + Long-term borrowings (19,374M) = **26,917M EUR** - **Change in Total Debt**: Decreased by 877M EUR (−3.2%) ### EBITDA Estimate (Operating Income + D&A) - **2022**: Operating profit (12,341M) + Depreciation & Amortization (7,063M) = **19,404M EUR** - **2023**: Operating profit (17,510M) + Depreciation & Amortization (7,205M) = **24,715M EUR** - **Change in EBITDA**: Increased by 5,311M EUR (+27.4%) ### Leverage Ratio (Total Debt / EBITDA) - **2022**: 27,794 / 19,404 = **1.43x** - **2023**: 26,917 / 24,715 = **1.09x** - **Improvement**: Decreased from 1.43x to 1.09x (−23.8% reduction) ### Equity Metrics - **Equity (2022-01-01)**: 44,519M EUR - **Equity (2023-01-01)**: 55,230M EUR - **Increase**: 10,711M EUR (+24.1%) ### Debt-to-Equity Ratio - **2022**: 27,794 / 44,519 = **0.624x** - **2023**: 26,917 / 55,230 = **0.487x** - **Improvement**: Decreased by 13.7 percentage points ## Cash Flow Assessment - **Operating Cash Flow (2023)**: 17,460M EUR (vs. 12,861M in 2022, +35.7%) - **Free Cash Flow**: Sufficient to cover capex and debt service ## Conclusion ENI experienced **significant deleveraging** from 2022 to 2023: - Absolute debt decreased by 877M EUR - EBITDA surged 27.4% due to higher operating profits (energy price effects) - Leverage ratio improved from 1.43x to 1.09x - Equity strengthened substantially - Operating cash flow increased substantially This demonstrates **improving leverage metrics** driven by stronger operational performance and reduced debt levels. Improving