To estimate **FFO / Net debt** using an S&P-style approach: **1. Estimate FFO** A common approximation for S&P-style FFO is: \[ \text{FFO} \approx \text{CFO} + \text{working capital outflow} + \text{cash interest paid} - \text{interest expense adjustment} \] From the 2022 cash flow data: - Cash flows from operating activities = **€17,460m** - Increase/decrease in working capital = **€1,279m** - Interest paid = **€851m** - Interest expense = **€1,033m** So: \[ \text{FFO} = 17{,}460 + 1{,}279 + 851 - 1{,}033 = 18{,}557 \text{ million EUR} \] So estimated **FFO = €18.557bn**. **2. Estimate gross debt** Use reported financial debt items at 2022 year-end / 2023-01-01: - Short-term borrowings = **€4,446m** - Current portion of long-term borrowings = **€3,097m** - Current lease liabilities = **€884m** - Long-term borrowings = **€19,374m** - Noncurrent lease liabilities = **€4,067m** \[ \text{Gross debt} = 4{,}446 + 3{,}097 + 884 + 19{,}374 + 4{,}067 = 31{,}868 \text{ million EUR} \] **3. Estimate surplus cash and net debt** Cash and cash equivalents at 2022 year-end: - Cash and cash equivalents = **€10,155m** \[ \text{Net debt} = 31{,}868 - 10{,}155 = 21{,}713 \text{ million EUR} \] **4. Calculate FFO / Net debt** \[ \frac{\text{FFO}}{\text{Net debt}} = \frac{18{,}557}{21{,}713} = 0.8546 \] So the estimated **FFO / Net debt ratio for 2022** is about **85.5%**. 85.5%