FFO / Net debt can be estimated as: - **FFO (funds from operations)** ≈ cash flow from operations before working-capital movements, adjusted for interest and taxes paid. From the cash-flow statement, **Cash flows from operations before changes in working capital (2022)** = **€2,072.7m**. This is a suitable FFO proxy because it starts from profit and adds back non-cash items, while excluding working-capital swings. - **Net debt** ≈ interest-bearing borrowings and financial liabilities minus cash and financial assets. At 2022 year-end: - Long-term borrowings = €8,416.7m - Short-term borrowings = €444.1m - Current portion of long-term borrowings = €1,909.3m - Noncurrent financial liabilities = €247.2m - Current financial liabilities = €44.9m Gross financial debt/liabilities = **€11,062.2m** Less: - Cash and cash equivalents = €2,155.1m - Current financial assets = €255.3m - Noncurrent financial assets = €494.4m Cash and financial assets = **€2,904.8m** Estimated net debt = €11,062.2m − €2,904.8m = **€8,157.4m** Therefore: FFO / Net debt = €2,072.7m / €8,157.4m = **0.2541**, or about **25.4%**. 25.4%