To estimate **FFO / Net debt** for 2022, use a common credit-style approximation: **FFO ≈ Cash flows from operations before working capital changes − cash interest paid − cash taxes paid** From the data for 2022: - Cash flows from operations before changes in working capital = **€4,804.3m** - Interest paid = **€637.7m** - Income taxes paid = **€557.4m** So: \[ \text{FFO} \approx 4{,}804.3 - 637.7 - 557.4 = 3{,}609.2\text{ m EUR} \] Next estimate **net debt** at 2022 year-end / 2023-01-01: Financial debt items: - Noncurrent financial liabilities excluding concession liabilities = **€19,692.1m** - Current financial liabilities excluding concession liabilities = **€6,521.4m** - Noncurrent lease liabilities = **€1,656.2m** - Current lease liabilities = **€496.5m** - Bank overdrafts and other cash position items = **€213.6m** Gross debt: \[ 19{,}692.1 + 6{,}521.4 + 1{,}656.2 + 496.5 + 213.6 = 28{,}579.8\text{ m EUR} \] Subtract cash and cash equivalents: - Cash and cash equivalents = **€9,012.2m** \[ \text{Net debt} \approx 28{,}579.8 - 9{,}012.2 = 19{,}567.6\text{ m EUR} \] Then: \[ \frac{\text{FFO}}{\text{Net debt}} = \frac{3{,}609.2}{19{,}567.6} \approx 0.1844 \] So the estimated **FFO / Net debt ratio for 2022** is approximately **18.4%**. 18.4%