To estimate the FFO / Net Debt ratio for 2022 based on S&P methodology, I’ll follow these steps: 1. **Calculate Funds From Operations (FFO)** Under S&P’s approach, FFO starts with profit/loss from operating activities before interest and taxes, adds depreciation and amortization, and adjusts for non-cash items, deferred taxes, and other items that don’t reflect ongoing cash generation. From the data: - Profit Loss From Operating Activities (EBIT) 2022: EUR 565,851,000 - Adjustments For Depreciation And Amortisation Expense 2022: EUR 594,636,000 - Adjustments For Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss 2022: EUR 67,680,000 (these are already in EBIT; need to ensure not double counted — here EBIT already includes them, but for FFO we add back depreciation and impairments that are non-cash) - Other non-cash items from operating activities: - Variazione Fondo Rischi 2022: EUR 14,167,000 - Variazione Netta Fondo Per Benefici Ai Dipendenti 2022: -EUR 19,158,000 - Finance Income and Finance Costs are excluded from operating FFO in S&P methodology (they are financing, not operating). - Income Taxes Paid Refund Classified As Operating Activities 2022: -EUR 178,506,000 (this is actual cash tax paid, not accrued; S&P deducts cash taxes from FFO). - Other Inflows Outflows Of Cash Classified As Operating Activities 2022: -EUR 210,271,000 (this is a catch-all; I’ll exclude it as it may contain non-recurring items; S&P generally does not include this in FFO directly unless it's clearly operating). So, FFO = EBIT + Depreciation & Amortization + Impairment + Change in provisions/employee benefits – Cash Taxes Paid. FFO = 565,851,000 + 594,636,000 + 67,680,000 + 14,167,000 – 19,158,000 – 178,506,000 FFO = 1,044,670,000 EUR (Note: Some S&P adjustments for FFO also might exclude non-recurring items like Gains/Losses on Change in Fair Value of Derivatives — here they are 0, so no effect.) 2. **Calculate Net Debt** Net Debt = Total Debt – Cash and Cash Equivalents. From the balance sheet: - Non-current financial liabilities (long-term debt): EUR 4,722,263,000 - Other current financial liabilities (short-term debt): EUR 619,418,000 - Current tax liabilities are not debt. - Cash and cash equivalents: EUR 559,908,000 Total debt = 4,722,263,000 + 619,418,000 = 5,341,681,000 Net Debt = 5,341,681,000 – 559,908,000 = 4,781,773,000 EUR 3. **Calculate FFO / Net Debt** FFO / Net Debt = 1,044,670,000 / 4,781,773,000 ≈ 0.2185 Expressed as a ratio (percent), it is about 21.85%. The question likely expects the decimal form. Final answer: 0.2185