(€ mln)
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Equity
4,302
4,373
4,484
4,510
5,334
5,278
6,455
7,699
8,561
10,200
Net Debt
3,278
2,845
2,579
2,351
2,847
3,318
3,122
3,016
2,323
1,795
EBITDA
1,866
1,907
1,588
1,534
1,817
1,458
1,626
1,763
1,883
2,219
FFO
1,446
1,362
1,142
1,400
1,476
989
1,448
1,535
1,441
1,985
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Net Debt/Equity
0.76
0.65
0.58
0.52
0.53
0.63
0.48
0.39
0.27
0.17
Net Debt/Group Net Debt+Equity
0.43
0.39
0.37
0.34
0.35
0.39
0.33
0.28
0.21
0.15
Net Debt/EBITDA
1.76
1.49
1.62
1.53
1.57
2.28
1.92
1.71
1.23
0.81
Net Debt/FFO
2.27
2.09
2.26
1.68
1.93
3.35
2.16
1.96
1.61
0.90