To estimate **FFO / Net debt** using an S&P-style approach: **1. Estimate FFO** A practical approximation of S&P Funds From Operations is: \[ \text{FFO} \approx \text{Cash flow from operations before working capital} - \text{cash taxes paid} - \text{net interest paid} \] From the 2022 cash flow data: - Cash flows from operations before changes in working capital: **€4,804.3m** - Income taxes paid: **€557.4m** - Interest paid: **€637.7m** - Interest received / operating asset interest: **€78.5m** Net interest paid: \[ 637.7 - 78.5 = 559.2 \] So: \[ \text{FFO} \approx 4,804.3 - 557.4 - 559.2 = 3,687.7 \text{ million} \] **2. Estimate S&P-adjusted net debt** Use gross financial debt, including lease liabilities and concession liabilities, less cash and cash equivalents. Debt components at 2023-01-01: - Noncurrent financial liabilities excluding concession liabilities: **€19,692.1m** - Current financial liabilities excluding concession liabilities: **€6,521.4m** - Noncurrent lease liabilities: **€1,656.2m** - Current lease liabilities: **€496.5m** - Noncurrent concession liabilities: **€1,680.5m** - Current concession liabilities: **€243.2m** - Bank overdrafts and other cash position items: **€213.6m** Gross debt: \[ 19,692.1 + 6,521.4 + 1,656.2 + 496.5 + 1,680.5 + 243.2 + 213.6 = 30,503.5 \text{ million} \] Less cash and cash equivalents: - Cash and cash equivalents: **€9,012.2m** \[ \text{Net debt} \approx 30,503.5 - 9,012.2 = 21,491.3 \text{ million} \] **3. FFO / Net debt** \[ \frac{3,687.7}{21,491.3} = 0.1716 \] So the estimated **FFO / Net debt ratio** is approximately **17.2%**. 17.2%