To estimate the FFO / Net debt ratio for 2022 using S&P methodology, we can derive Funds From Operations (FFO) and Net Debt from the given data. **1. Estimate FFO:** S&P defines FFO as EBITDA less net interest paid, less current taxes paid, plus dividends from associates, and adjusted for certain non-operating items. A simplified formula is: FFO = EBITDA - Interest Expense (net of interest income) - Income Tax Paid + Dividends from associates (often included in operating cash flow, but here we have a simpler path using cash flow statement items). From the cash flow section: EBITDA 2022 = 3,160,679,000 EUR We need deductions: Interest paid (operating) = 36,100,000 EUR Income taxes paid (operating) = 343,100,000 EUR Interest received (operating) = 6,100,000 EUR Dividends received (operating) = 29,900,000 EUR Sometimes S&P adds back dividends received from associates (already included in operating cash flow). We'll use the classic definition: FFO = EBITDA - Interest Paid + Interest Received - Income Tax Paid FFO = 3,160,679,000 - 36,100,000 + 6,100,000 - 343,100,000 = 2,787,579,000 EUR (We can note that the reported "Dividends Received" often comes from associates, and if we want to follow strict S&P, we could add them back, but often FFO from EBITDA is just EBITDA minus net interest paid minus taxes paid. I'll stick to the core definition: FFO = EBITDA - Net Interest Paid - Income Tax Paid where Net Interest Paid = Interest Paid - Interest Received = 36.1M - 6.1M = 30M. So FFO = 3,160,679k - 30,000k - 343,100k = 2,787,579k EUR.) **2. Estimate Net Debt:** Net Debt = Total Debt - Cash and Cash Equivalents We need total debt (short-term + long-term financial liabilities). Noncurrent Financial Liabilities 2023-01-01 = 2,844,559,000 EUR Current Financial Liabilities 2023-01-01 = 1,109,297,000 EUR Total Debt = 2,844,559,000 + 1,109,297,000 = 3,953,856,000 EUR Cash and Cash Equivalents 2023-01-01 = 409,252,000 EUR Net Debt = 3,953,856,000 - 409,252,000 = 3,544,604,000 EUR **3. Ratio:** FFO / Net Debt = 2,787,579,000 / 3,544,604,000 ≈ 0.7864 Expressed as a percentage or decimal: I'll give it as a decimal. 0.786