Let’s break this down step-by-step using S&P Global Ratings’ methodology for **Funds From Operations (FFO)** and **Net Debt**. --- **1. FFO Calculation** S&P defines FFO as: **FFO = Operating profit before tax + Depreciation & Amortization – Taxes paid – Interest paid + Dividends received from associates/JVs (if classified in operating) + other adjustments.** From the data: - **Profit from operating activities (2022)** = €6,489M - **Depreciation & Amortization (2022)** = €3,613M - **Income taxes paid (2022)** = €1,603M - **Interest paid/received (net) in operating activities (2022)** = €563M (this is a net outflow) - **Dividends from equity-accounted entities (operating)** = €92M FFO = 6,489 + 3,613 − 1,603 − 563 + 92 FFO = **€8,028M** --- **2. Net Debt Calculation** **Debt includes:** - Non-current bonds: €20,425M - Other non-current borrowings: €3,205M - Non-current lease liabilities: €1,580M - Current lease liabilities: €522M - Short-term borrowings: €6,368M Total debt = 20,425 + 3,205 + 1,580 + 522 + 6,368 = **€32,100M** **Cash & equivalents:** - Cash and cash equivalents (balance sheet): €12,578M - Current cash management financial assets: €755M Total cash = 12,578 + 755 = **€13,333M** **Net Debt** = 32,100 − 13,333 = **€18,767M** --- **3. Ratio** FFO / Net Debt = 8,028 / 18,767 ≈ **0.4278** --- 0.428