FFO / Net debt is commonly estimated as: - **FFO** ≈ cash flow from operating activities before working-capital movements, after interest and taxes paid. - **Net debt** ≈ financial liabilities minus cash and cash equivalents. Using the 2022 figures: **1. Estimate FFO** The cash flow statement provides a **Subtotal** before working-capital changes of: - Subtotal 2022 = **€2,516,130,000** Then adjust for cash interest and taxes: - Income taxes paid = **€343,100,000** - Interest paid = **€36,100,000** - Interest received = **€6,100,000** Estimated FFO: \[ FFO = 2{,}516{,}130{,}000 - 343{,}100{,}000 - 36{,}100{,}000 + 6{,}100{,}000 \] \[ FFO = 2{,}143{,}030{,}000 \] **2. Estimate net debt at year-end 2022** Financial liabilities at 2023-01-01: - Noncurrent financial liabilities = **€2,844,559,000** - Current financial liabilities = **€1,109,297,000** - Cash and cash equivalents = **€409,252,000** \[ Net\ debt = 2{,}844{,}559{,}000 + 1{,}109{,}297{,}000 - 409{,}252{,}000 \] \[ Net\ debt = 3{,}544{,}604{,}000 \] **3. FFO / Net debt** \[ \frac{FFO}{Net\ debt} = \frac{2{,}143{,}030{,}000}{3{,}544{,}604{,}000} \] \[ = 0.6046 \approx 60.5\% \] 60.5%