(€ mln)
2015
2016
2017
2018
2019
2020
2021
2022
Equity
4,302
4,373
4,484
4,510
5,334
5,278
6,455
7,699
Net Debt
3,278
2,845
2,579
2,351
2,847
3,318
3,122
3,016
EBITDA
1,866
1,907
1,588
1,534
1,817
1,458
1,626
1,763
FFO
1,446
1,362
1,142
1,400
1,476
989
1,448
1,535
2015
2016
2017
2018
2019
2020
2021
2022
Net Debt/Equity
0.76
0.65
0.58
0.52
0.53
0.63
0.48
0.39
Net Debt/Group Net Debt+Equity
0.43
0.39
0.37
0.34
0.35
0.39
0.33
0.28
Net Debt/EBITDA
1.76
1.49
1.62
1.53
1.57
2.28
1.92
1.71
Net Debt/FFO
2.27
2.09
2.26
1.68
1.93
3.35
2.16
1.96