To estimate **FFO / Net debt** under an S&P-style approach: 1. **Start with cash flow from operations before working capital** - Reported cash flows from operations before changes in working capital (2022): **€2,072.7m** 2. **Adjust for interest and taxes actually paid** - Interest received: **€64.2m** - Interest paid: **€154.8m** - Income taxes paid: **€380.1m** Funds from operations can be approximated as: \[ \text{FFO} = 2{,}072.7 + 64.2 - 154.8 - 380.1 = 1{,}602.0\text{m} \] 3. **Estimate gross debt** - Long-term borrowings: **€8,416.7m** - Short-term borrowings: **€444.1m** - Current portion of long-term borrowings: **€1,909.3m** \[ \text{Gross debt} = 8{,}416.7 + 444.1 + 1{,}909.3 = 10{,}770.1\text{m} \] 4. **Subtract cash and cash equivalents** - Cash and cash equivalents: **€2,155.1m** \[ \text{Net debt} = 10{,}770.1 - 2{,}155.1 = 8{,}615.0\text{m} \] 5. **Compute FFO / Net debt** \[ \frac{1{,}602.0}{8{,}615.0} = 0.18595 \approx 18.6\% \] 18.6%