To estimate the FFO / Net debt ratio for ITALGAS S.P.A. for the year ended 2022 (i.e., the period 2022-01-01 to 2023-01-01) under S&P methodology, we can follow these steps: **1. Calculate Funds From Operations (FFO)** S&P defines FFO as Operating Cash Flow (before working capital changes) minus certain adjustments, or alternatively as EBITDA minus Net Interest Expense minus Current Tax Expense, plus certain non-cash items. Since we have the cash flow statement, a proxy is: FFO = Cash Flow from Operations + Finance Costs Paid (net of tax) – Adjustments for working capital changes. However, using the data given, a simpler S&P-compliant methodology is: FFO = Profit/Loss before Tax + Depreciation, Amortisation & Impairment + Other non-cash items − Gains on asset disposals − Dividends from equity investments − Adjustment for equity method investments. From the income statement: - Profit before tax (2022): 588,495,000 EUR - Depreciation, Amortisation & Impairment: 479,186,000 EUR - Other non-cash items: Share-based payments (7,958,000 EUR) + Other non-cash adjustments We also adjust for: - Gains on disposal of non-current assets: (25,357,000) EUR (deduct gain) - Dividend income: (48,000) EUR - Equity method effects: (662,000) EUR (deduct) - Finance costs/income are already in PBT; depreciation/amortisation added back. Let’s take a straightforward FFO proxy: FFO = Profit Before Tax + D&A + Impairment losses - Gains on disposal + Share-based payments - Dividend income - Equity method share of profit. Using the numbers: D&A and impairment = 479,186,000 Gains on disposal = −25,357,000 (but this is a gain, so to remove effect, subtract 25,357,000? Wait, if it is a gain, it increased PBT; to remove, subtract it. The line “Adjustments For Losses Gains On Disposal Of Noncurrent Assets” is (25,357,000) meaning it is a gain, so we subtract 25,357,000). FFO = 588,495,000 + 479,186,000 - 25,357,000 + 7,958,000 - 48,000 - 662,000 = 588,495,000 + 479,186,000 = 1,067,681,000 Less: 25,357,000 = 1,042,324,000 Add: 7,958,000 = 1,050,282,000 Less: 48,000 = 1,050,234,000 Less: 662,000 = 1,049,572,000 EUR **2. Calculate Net Debt** Net Debt = Total Financial Liabilities (Current + Non-Current) − Cash & Equivalents − Current Financial Assets (excluding derivatives perhaps, but S&P typically includes liquid financial assets). From the balance sheet 2023-01-01: Short-term financial liabilities (excl. other current financial liabilities): 142,437,000 EUR Other current financial liabilities: 290,000 EUR Long-term financial liabilities (excl. other non-current financial liabilities): 6,402,913,000 EUR Other non-current financial liabilities: 34,000 EUR Total Financial Debt = 142,437,000 + 290,000 + 6,402,913,000 + 34,000 = 6,545,674,000 EUR Cash & Equivalents: 451,946,000 EUR Current Financial Assets (excl. other current financial assets): 5,770,000 EUR Other Current Financial Assets: 17,455,000 EUR Non-current Financial Assets: 22,945,000 EUR Other Non-current Financial Assets: 35,442,000 EUR S&P Net Debt typically = Gross Debt − Cash − liquid financial assets. We deduct all cash, current financial assets, and non-current financial assets that are liquid. Total Cash & Financial Assets = 451,946,000 + 5,770,000 + 17,455,000 + 22,945,000 + 35,442,000 = 533,558,000 EUR Net Debt = 6,545,674,000 − 533,558,000 = 6,012,116,000 EUR **3. Ratio FFO / Net Debt** = 1,049,572,000 / 6,012,116,000 ≈ 0.1746 Final answer: 0.1746