Let’s reason through the S&P-style FFO / Net debt calculation for 2022. **Step 1: Determine Funds From Operations (FFO)** S&P typically starts from EBITDA or Operating Profit and adjusts for taxes paid, interest paid/received, and working capital changes — or uses cash flow from operations (CFO) before working capital changes. A simpler approach: start from **Profit (Loss) from Continuing Operations**, add back depreciation/amortisation, deferred taxes, and other non-cash items - Profit from continuing operations (2022): 878,000,000 EUR - Add Depreciation, Amortisation & Impairment: 725,700,000 EUR - Adjust for gains on disposals (−6,900,000 EUR), provisions (+51,700,000 EUR), other non-cash movements (−24,100,000 EUR), finance costs net (−101,500,000 EUR) and share of loss of associates (+1,000,000 EUR) But S&P methodology often uses **CFO before WC changes** minus certain items. We see “Cash flows from used in operations before changes in working capital” = 2,072,700,000 EUR. We adjust: subtract interest paid (−154,800,000 EUR), add interest received (+64,200,000 EUR), subtract income taxes paid (−380,100,000 EUR). **FFO ≈ 2,072,700,000 − 154,800,000 + 64,200,000 − 380,100,000 = 1,601,000,000 EUR** (approx). **Step 2: Net Debt** S&P net debt = short- and long-term borrowings + lease liabilities (if included in borrowings or separate) – cash and equivalents – certain current financial assets. From balance sheet (2023-01-01): - Long-term borrowings: 8,416,700,000 - Short-term borrowings: 444,100,000 - Current portion of long-term: 1,909,300,000 - Cash and cash equivalents: 2,155,100,000 - Current financial assets (likely liquid): 255,300,000 **Gross debt** = 8,416,700,000 + 444,100,000 + 1,909,300,000 = 10,770,100,000 EUR **Net debt** = 10,770,100,000 − 2,155,100,000 − 255,300,000 ≈ 8,359,700,000 EUR **Step 3: Ratio** FFO / Net debt ≈ 1,601,000,000 / 8,359,700,000 ≈ 0.1915 (~19.15%). So the estimate is: 0.1915