Let’s go step by step using S&P’s definition of **FFO / Net debt**. --- **1. Calculate Funds From Operations (FFO)** In S&P’s methodology: FFO = Operating profit before interest and tax (adjusted) + Depreciation & Amortization + other non-cash items – current tax. We can use data from the cash flow statement (indirect method): - **Cash flows from operations before changes in working capital** for 2022 = 1,202,000,000 EUR (This already includes adjustments for depreciation, provisions, non-monetary elements, finance costs, etc.) From this, we deduct elements that are not part of FFO in S&P’s definition: - Subtract **Finance income received** (classified as operating): −41,800,000 EUR - Subtract **Dividends received** (classified as operating): −13,400,000 EUR - Subtract **Income taxes paid**: −165,900,000 EUR FFO = 1,202,000,000 − 41,800,000 − 13,400,000 − 165,900,000 = **980,900,000 EUR**. --- **2. Calculate Net Debt** S&P net debt = Total debt − Cash and cash equivalents. - **Noncurrent financial liabilities** (2023): 5,689,900,000 EUR - **Current financial liabilities** (2023): 650,100,000 EUR - **Noncurrent lease liabilities**: 55,100,000 EUR - **Current lease liabilities**: 21,300,000 EUR Total debt = 5,689,900,000 + 650,100,000 + 55,100,000 + 21,300,000 = **6,416,400,000 EUR**. Cash and cash equivalents (2023): 1,942,400,000 EUR. Net debt = 6,416,400,000 − 1,942,400,000 = **4,474,000,000 EUR**. --- **3. Compute ratio** FFO / Net debt = 980,900,000 / 4,474,000,000 ≈ 0.2192. --- 0.2192