Let’s go step by step. **Step 1 – Calculate FFO for 2022** We use: FFO = Profit attributable to owners of parent (continuing + discontinued) + Depreciation/Amortization/Impairment + Other non-cash adjustments – Gains on disposals + adjustments for associates From the data: - Profit attributable to owners = 1,649 M€ - Depreciation/Amortization/Impairment = 1,532 M€ - Impairment of financial assets (increase in allowance for credit losses) = -228 M€ (already included in operating profit) - Other gains/losses = -111 M€ (includes non-operating items, but if non-cash, we could add back, but let’s check: “Other Gains Losses” line usually includes impairments/write-downs, so likely mostly non-cash) - Gains on disposal of PP&E = 8 M€ (to subtract) For simplicity, typical FFO calculation here: FFO ≈ Net Income to parent + D&A + Impairments – Gains on sales So: 1,649 + 1,532 + 228 – 8 = 3,401 M€ **Step 2 – Calculate Net Debt** Net Debt = Noncurrent borrowings + Current borrowings – Cash - Noncurrent borrowings (2023-01-01): 12,689 M€ - Current borrowings (2023-01-01): 2,110 M€ - Cash (2023-01-01): 3,985 M€ Net Debt = 12,689 + 2,110 – 3,985 = 10,814 M€ **Step 3 – FFO / Net Debt** = 3,401 / 10,814 ≈ 0.3145, or 31.45% 0.3145