FFO (funds from operations) can be estimated from the cash flow statement before working-capital movements: - Cash flows from operations before changes in working capital: €10,215m - This figure includes deductions for taxes paid, net interest paid/received, etc. A common practical estimate for FFO is therefore this operating cash flow before working-capital change. Net debt can be estimated from financial debt less cash and cash-management financial assets at year-end 2022: Debt items: - Noncurrent bonds issued: €20,425m - Noncurrent other borrowings: €3,205m - Noncurrent lease liabilities: €1,580m - Current lease liabilities: €522m - Short-term borrowings: €6,368m Total debt = 20,425 + 3,205 + 1,580 + 522 + 6,368 = €32,100m Cash / liquid financial assets: - Cash and cash equivalents: €12,578m - Current cash management financial assets: €755m Cash and equivalents = 12,578 + 755 = €13,333m Net debt = 32,100 - 13,333 = €18,767m FFO / Net debt = 10,215 / 18,767 = 0.5443, or about 54.4%. 54.4%