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