FFO / Net debt is typically estimated as: **FFO / Net debt = Funds From Operations / Net financial debt** Using the provided 2022 cash-flow facts, a practical estimate of **FFO** is operating cash flow before working-capital movements. From the cash-flow statement: - Cash flows from operations in 2022: **548,169,000** - Increase/decrease in working capital in 2022: **-336,750,000** So: **FFO ≈ CFO − working capital effect** = 548,169,000 − (-336,750,000) = **884,919,000** Next, estimate **net debt** at 2022 year-end using financial liabilities minus cash and current financial assets: Financial liabilities: - Short-term financial liabilities excluding other current financial liabilities: **142,437,000** - Other current financial liabilities: **290,000** - Long-term financial liabilities excluding other non-current financial liabilities: **6,402,913,000** - Other noncurrent financial liabilities: **34,000** Gross financial debt: = 142,437,000 + 290,000 + 6,402,913,000 + 34,000 = **6,545,674,000** Deduct liquid financial assets: - Cash and cash equivalents: **451,946,000** - Current financial assets excluding other current financial assets: **5,770,000** - Other current financial assets: **17,455,000** Net debt: = 6,545,674,000 − 451,946,000 − 5,770,000 − 17,455,000 = **6,070,503,000** Therefore: **FFO / Net debt = 884,919,000 / 6,070,503,000 = 0.1458**, or about **14.6%**. 0.146