Debt Key Ratios

2015

Equity

4,302

Net Debt

3,278

EBITDA

1,866

FFO

1,446

2016

Equity

4,373

Net Debt

2,845

EBITDA

1,907

FFO

1,362

2017

Equity

4,484

Net Debt

2,579

EBITDA

1,588

FFO

1,142

2018

Equity

4,510

Net Debt

2,351

EBITDA

1,534

FFO

1,400

2019

Equity

5,334

Net Debt

2,847

EBITDA

1,817

FFO

1,476

2020

Equity

5,278

Net Debt

3,318

EBITDA

1,458

FFO

989

2021

Equity

6,455

Net Debt

3,122

EBITDA

1,626

FFO

1,448

2022

Equity

7,699

Net Debt

3,016

EBITDA

1,763

FFO

1,535

2023

Equity

8,561

Net Debt

2,323

EBITDA

1,883

FFO

1,441

2024

Equity

10,200

Net Debt

1,795

EBITDA

2,219

FFO

1,985

2015

Net Debt/Equity

2.27

Net Debt/Group Net Debt+Equity

3,278

Net Debt/EBITDA

1,866

Net Debt/FFO

1,446

2016

Net Debt/Equity

2.09

Net Debt/Group Net Debt+Equity

2,845

Net Debt/EBITDA

1,907

Net Debt/FFO

1,362

2017

Net Debt/Equity

2.26

Net Debt/Group Net Debt+Equity

2,579

Net Debt/EBITDA

1,588

Net Debt/FFO

1,142

2018

Net Debt/Equity

1.68

Net Debt/Group Net Debt+Equity

2,351

Net Debt/EBITDA

1,534

Net Debt/FFO

1,400

2019

Net Debt/Equity

1.93

Net Debt/Group Net Debt+Equity

2,847

Net Debt/EBITDA

1,817

Net Debt/FFO

1,476

2020

Net Debt/Equity

3.35

Net Debt/Group Net Debt+Equity

3,318

Net Debt/EBITDA

1,458

Net Debt/FFO

989

2021

Net Debt/Equity

2.16

Net Debt/Group Net Debt+Equity

3,122

Net Debt/EBITDA

1,626

Net Debt/FFO

1,448

2022

Net Debt/Equity

1.96

Net Debt/Group Net Debt+Equity

3,016

Net Debt/EBITDA

1,763

Net Debt/FFO

1,535

2023

Net Debt/Equity

1.61

Net Debt/Group Net Debt+Equity

2,323

Net Debt/EBITDA

1,883

Net Debt/FFO

1,441

2024

Net Debt/Equity

0.90

Net Debt/Group Net Debt+Equity

1,795

Net Debt/EBITDA

2,219

Net Debt/FFO

1,985