I need to calculate FFO / Net Debt ratio for 2022. **Step 1: Calculate FFO (Funds From Operations)** FFO is typically calculated as: FFO = Net Income + Depreciation & Amortization + Impairment losses (on non-current assets) - Gains on sale of assets (adjusting for non-cash items) A common approach is to start from EBITDA and subtract net interest and taxes paid, or start from net income and add back non-cash charges. Let me use: FFO = Profit Loss from Continuing Operations + Depreciation + Amortization + Impairment (non-current assets) From the data for 2022 (period 2022-01-01 to 2023-01-01): - Profit Loss from Continuing Operations: 88,966,000 EUR - Depreciation Expense: 176,689,000 EUR - Amortisation Expense: 58,741,000 EUR - Impairment Loss on Intangible Assets and PP&E: 43,185,000 EUR FFO = 88,966,000 + 176,689,000 + 58,741,000 + 43,185,000 = 367,581,000 EUR Alternatively, a simpler approach: FFO ≈ EBITDA - Net Finance Costs (cash) - Taxes Paid EBITDA = 499,430,000 Net Finance Costs (cash, adjustments for finance costs): 36,573,000 Taxes paid: 91,854,000 FFO = 499,430,000 - 36,573,000 - 91,854,000 = 371,003,000 EUR I'll use the second approach as it's more cash-focused: FFO ≈ 371,003,000 EUR **Step 2: Calculate Net Debt** Net Debt = Total Financial Debt - Cash and Cash Equivalents - Other Current Financial Assets From balance sheet at 2023-01-01 (end of 2022): - Non-current financial liabilities at fair value: 0 EUR - Other non-current financial liabilities: 1,751,255,000 EUR - Non-current lease liabilities: 150,955,000 EUR - Current financial liabilities at fair value: 76,644,000 EUR - Other current financial liabilities: 389,716,000 EUR - Current lease liabilities: 6,362,000 EUR Total Gross Debt (excluding leases): 1,751,255,000 + 0 + 76,644,000 + 389,716,000 = 2,217,615,000 EUR Including leases: 2,217,615,000 + 150,955,000 + 6,362,000 = 2,374,932,000 EUR Cash and cash equivalents: 392,811,000 EUR Current financial assets at fair value: 141,568,000 EUR Other current financial assets: 211,136,000 EUR Net Debt (excluding leases) = 2,217,615,000 - 392,811,000 - 141,568,000 - 211,136,000 = 1,472,100,000 EUR Net Debt (including leases) = 2,374,932,000 - 392,811,000 - 141,568,000 - 211,136,000 = 1,629,417,000 EUR **Step 3: Calculate FFO / Net Debt** Using FFO = 371,003,000 and Net Debt (excluding leases) = 1,472,100,000: FFO/Net Debt = 371,003,000 / 1,472,100,000 ≈ 0.252 Using Net Debt including leases: 371,003,000 / 1,629,417,000 ≈ 0.228 A typical approach for this ratio excludes lease liabilities from net debt: FFO / Net Debt ≈ 0.252 or about 25.2% 0.252