To estimate FFO / Net debt for 2022, use a simplified credit-metrics approach: 1. Estimate FFO A common approximation is: - FFO = Cash flow from operating activities before working-capital movements - Starting from reported CFO, add back negative working-capital movements or remove positive ones. Reported 2022 operating cash flow: - Cash flows from operating activities = EUR 10,443 million Working-capital adjustments: - Decrease/increase in trade and other receivables = -1,701 million - Decrease/increase in inventories = +521 million - Increase/decrease in trade and other payables = +44 million Net working-capital effect: - -1,701 + 521 + 44 = -1,136 million Since CFO was reduced by EUR 1,136 million due to working capital, add it back: - FFO ≈ 10,443 + 1,136 = EUR 11,579 million 2. Estimate net debt Use financial debt and lease liabilities, less cash and cash equivalents. Debt-like liabilities at 2022 year-end: - Noncurrent borrowings and bonds = 36,129 million - Current borrowings and bonds = 10,458 million - Noncurrent lease liabilities = 2,287 million - Current lease liabilities = 151 million - Noncurrent financial instruments with liability characteristics = 576 million - Current financial instruments with liability characteristics = 87 million Gross debt: - 36,129 + 10,458 + 2,287 + 151 + 576 + 87 = EUR 49,688 million Cash and cash equivalents: - EUR 4,608 million Net debt: - 49,688 - 4,608 = EUR 45,080 million 3. Calculate FFO / Net debt: - 11,579 / 45,080 = 0.2569 - ≈ 25.7% 25.7%