# Analysis of Moody's Adjusted Leverage Trend for Acciona SA (2022) ## Key Leverage Metrics Let me calculate the relevant leverage ratios for both years: ### 1. Total Debt (2022 vs 2021) **2022-01-01 (End of 2022):** - Noncurrent Loans: 2,624 million EUR - Current Loans: 553 million EUR - Noncurrent Bonds/Securities: 3,101 million EUR - Current Bonds/Securities: 1,139 million EUR - **Total Debt = 7,417 million EUR** **2021-01-01 (End of 2021):** - Noncurrent Loans: 2,073 million EUR - Current Loans: 280 million EUR - Noncurrent Bonds/Securities: 2,364 million EUR - Current Bonds/Securities: 1,666 million EUR - **Total Debt = 6,383 million EUR** **Change: +1,034 million EUR or +16.2% increase** ### 2. EBITDA (Proxy using Operating Profit + D&A) **2022 (2021-01-01 to 2022-01-01):** - Operating Profit: 829 million EUR - Depreciation & Amortization: 714 million EUR - **EBITDA ≈ 1,543 million EUR** **2023 (2022-01-01 to 2023-01-01):** - Operating Profit: 1,334 million EUR - Depreciation & Amortization: 762 million EUR - **EBITDA ≈ 2,096 million EUR** **Change: +553 million EUR or +35.8% increase** ### 3. Leverage Ratios **Net Debt/EBITDA (2022):** - Total Debt: 7,417 million EUR - Cash: 2,318 million EUR - Net Debt: 5,099 million EUR - Ratio: 5,099 / 1,543 = **3.30x** **Net Debt/EBITDA (2023):** - Total Debt: 7,417 million EUR - Cash: 2,360 million EUR - Net Debt: 5,057 million EUR - Ratio: 5,057 / 2,096 = **2.41x** **Change: -0.89x or -27% improvement** ### 4. Equity & Solvency **2022 Equity Ratio:** 5,557 / 19,603 = **28.3%** **2023 Equity Ratio:** 6,304 / 22,595 = **27.9%** ## Key Observations 1. **EBITDA Growth:** Significant 35.8% improvement in EBITDA from 2022 to 2023, driven by strong revenue growth (38% YoY) and operational efficiency 2. **Debt Levels:** Absolute debt increased modestly from 6,383 to 7,417 million EUR 3. **Cash Position:** Slight increase in cash from 2,318 to 2,360 million EUR 4. **Leverage Ratio:** The key metric - Net Debt/EBITDA - improved substantially from 3.30x to 2.41x 5. **Operating Performance:** Operating profit jumped from 829 to 1,334 million EUR (+61%) 6. **Equity:** Equity increased from 5,557 to 6,304 million EUR (+13.4%) ## Conclusion Despite an increase in absolute debt, Acciona's leverage position **improved significantly** in 2022/2023 due to: - Substantial improvement in EBITDA generation - Strong operational deleveraging - Reduced leverage ratios (Net Debt/EBITDA declining from 3.30x to 2.41x) - Growing equity base The trend shows an **improving** leverage profile for 2022. Improving