FFO / Net debt is typically estimated as: - **FFO** ≈ Cash flow from operating activities before working-capital movements - **Net debt** ≈ Financial borrowings minus cash and cash equivalents, sometimes adjusted for financial assets and derivatives depending on methodology. Using the available 2022 figures: **1. Estimate FFO** Cash flows from operating activities in 2022: = €8.674 billion Increase/decrease in working capital in 2022: = €3.961 billion Since operating cash flow includes the working-capital movement, an FFO-style estimate before working capital is: FFO ≈ 8.674 − 3.961 = **€4.713 billion** **2. Estimate net debt** Borrowings at 2022 year-end: - Long-term borrowings: €68.191 billion - Short-term borrowings: €18.392 billion - Current portion of long-term borrowings: €2.835 billion Gross debt ≈ 68.191 + 18.392 + 2.835 = **€89.418 billion** Cash and cash equivalents: = €11.041 billion Net debt ≈ 89.418 − 11.041 = **€78.377 billion** **3. FFO / Net debt** FFO / Net debt ≈ 4.713 / 78.377 = **0.0601**, or about **6.0%** 0.0601