To estimate ENGIE’s 2022 FFO / Net debt ratio using an S&P-style approach: 1. **Estimate FFO (Funds From Operations)** A practical approximation is to use operating cash flow before working-capital movements, less cash taxes paid. From the data: - Cash flows from operations before changes in working capital: **€12.415bn** - Income taxes paid: **€1.504bn** Estimated FFO: \[ 12.415 - 1.504 = 10.911 \text{ bn} \] 2. **Estimate net debt** Use gross borrowings less cash and cash equivalents: - Long-term borrowings: **€28.083bn** - Current borrowings and current portion of noncurrent borrowings: **€12.508bn** - Cash and cash equivalents: **€15.570bn** Gross debt: \[ 28.083 + 12.508 = 40.591 \text{ bn} \] Net debt: \[ 40.591 - 15.570 = 25.021 \text{ bn} \] 3. **Calculate FFO / Net debt** \[ \frac{10.911}{25.021} = 0.4361 \] So the estimated FFO / Net debt ratio is approximately **43.6%**. 43.6%