To estimate **FFO / Net debt** under a simplified S&P-style approach: 1. **Funds from operations (FFO)** can be approximated as: - Cash flow from operations before working capital movements, or - Net income adjusted for depreciation/amortization and other non-cash items, after interest and taxes. Using the provided cash flow data, reported **cash flows from operating activities** in 2022 were: \[ \text{CFO} = 1{,}260 \text{ million EUR} \] But S&P-style FFO typically excludes working capital movements. The major working capital changes were: - Trade receivables: \(-1{,}420\) million - Trade payables: \(+2{,}587\) million - Inventories: \(-332\) million Net working capital contribution: \[ -1{,}420 + 2{,}587 - 332 = +835 \text{ million EUR} \] So estimated FFO: \[ 1{,}260 - 835 = 425 \text{ million EUR} \] 2. **Net debt** can be approximated from financial liabilities less cash and financial assets: - Noncurrent financial liabilities: \(5{,}867\) million - Current financial liabilities: \(1{,}022\) million - Cash and cash equivalents: \(2{,}584\) million - Other current financial assets: \(14\) million - Other noncurrent financial assets: \(70\) million Gross financial debt: \[ 5{,}867 + 1{,}022 = 6{,}889 \text{ million EUR} \] Cash and financial assets: \[ 2{,}584 + 14 + 70 = 2{,}668 \text{ million EUR} \] Net debt: \[ 6{,}889 - 2{,}668 = 4{,}221 \text{ million EUR} \] 3. Therefore: \[ \frac{\text{FFO}}{\text{Net debt}} = \frac{425}{4{,}221} = 0.1007 \] As a percentage: \[ 10.1\% \] 10.1%