NextEra Energy, Inc. Financial Ratios — NEE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	20.5	18.49	17.07	20.25	20.44	19.63	31.2	30.97	15.36	11.54	13.93	15.75	25.66	21.97	20.08
Return on Assets (%)	3.49	3.14	2.85	3.43	3.5	3.37	5.72	6.58	3.4	2.38	2.66	2.77	4.35	3.78	3.39
Return on Capital (%)	8.74	7.53	6.84	8.11	8.32	7.78	- -	14.39	8.9	6.97	6.37	5.8	10.33	8.55	- -
Return on Invested Capital (%)	7.1	5.92	5.39	6.19	6.35	5.22	- -	4.71	5.72	5.48	2.61	2.81	6.88	4.89	- -
Gross Margin (%)	39.65	41.95	46.14	48.59	50.84	53.4	56.16	57.78	58.33	59.49	50.16	48.38	63.94	60.06	62.27
EBITDA Margin (%)	33.64	35.44	40.05	42.61	44.98	46.98	49.32	49.92	50.3	51.46	41.3	39.84	56.85	52.07	54.58
Operating Margin (%)	21.59	22.98	23.39	25.6	26.66	25.74	33.96	25.13	26.98	27.48	16.61	16.98	34.97	28.79	29.26
Incremental Operating Margin (%)	275	3.32	30.11	43.29	65.59	37.69	162.13	365.25	39.48	19.47	227.37	18.6	87.64	80.48	33.58
Pretax Margin (%)	15.98	18.26	16.21	21.41	22.82	27.13	27.15	43.95	19.98	13.41	18.6	18.29	25.92	24.39	16.53
Profit Margin (%)	12.54	13.4	12.61	14.48	15.74	18.01	31.33	39.68	19.63	16.22	20.93	19.79	26	28.06	24.93
Net Income to Common Margin (%)	12.54	13.4	12.61	14.48	15.74	18.01	31.33	39.68	19.63	16.22	20.93	19.79	26	28.06	24.93
Effective Tax Rate (%)	21.57	26.58	31.66	32.26	30.78	31.5	- -	21.44	11.68	1.82	10.96	15.29	13.8	5.62	- -
Dvd Payout Ratio (%)	47.84	52.54	66.91	50.99	49.96	52.13	35.04	42.76	80.08	150.8	145.31	142.94	71.98	95.17	122.23
Sustainable Growth Rate (%)	10.69	8.78	5.65	9.92	10.23	9.4	20.27	17.73	3.06	-5.86	-6.31	-6.76	7.19	1.06	-4.46

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22,967	27,359	28,426	28,701	29,687	30,840	35,025	37,712	42,583	48,091	54,827	64,966	73,211	82,333	95,619
ST Debt	2,157	4,182	4,457	4,657	3,006	3,022	3,615	10,930	5,040	6,147	3,867	9,710	11,806	9,948	6,063
LT Debt	20,810	23,177	23,969	24,044	26,681	27,818	31,410	26,782	37,543	41,944	50,960	55,256	61,405	72,385	89,556
Total Debt/EBITDA	4.45	5.41	4.69	3.96	3.77	4.07	4.14	4.52	4.41	5.19	7.78	7.78	4.58	6.39	6.39
Net Debt/EBITDA	4.38	5.35	4.62	3.88	3.7	3.9	3.93	4.44	4.35	5.07	7.69	7.59	4.41	6.27	6.2
Total Debt/EBIT	6.93	8.35	8.03	6.59	6.37	7.42	6.01	8.97	8.22	9.72	19.33	18.25	7.45	11.55	11.92
Net Debt/EBIT	6.82	8.25	7.9	6.45	6.25	7.11	5.71	8.82	8.1	9.5	19.11	17.8	7.17	11.34	11.57
EBITDA to Interest Expense	4.99	4.87	5.41	5.75	6.49	6.91	5.44	5.57	4.29	4.75	5.55	14.27	4.81	5.77	3.27
EBITDA-CapEx/Interest Expense	4.47	4.57	5.08	5.52	6.2	6.65	5.31	5.4	4.15	4.62	5.33	13.89	4.75	5.59	3.15
EBIT to Interest Expense	3.2	3.16	3.16	3.46	3.85	3.78	3.74	2.81	2.3	2.54	2.23	6.08	2.96	3.19	1.75
Interest Expense	1,035	1,038	1,121	1,261	1,211	1,098	1,558	1,498	2,249	1,950	1,270	585	3,324	2,235	4,572
Common Equity/Total Assets	17.28	16.74	16.7	17.13	17.15	17.18	19.42	22.99	21.43	19.88	18.4	16.82	17.05	17.34	16.51
Long-Term Debt/Equity (%)	139.26	144.24	132.87	119.22	115.44	109.82	106.36	70.7	89.71	93.36	111.59	111.77	104.03	118.93	134.71
Long-Term Debt/Capital (%)	63.35	60.76	59.92	57.62	60.13	58.82	56.75	41.02	51.68	51.22	57.11	54.23	53.38	57.42	62.8
Long-Term Debt/Total Assets (%)	36.39	35.97	34.58	32.23	32.35	30.91	32.06	25.83	31.9	32.85	36.16	34.77	34.6	38.07	42.1
Total Debt/Equity (%)	153.7	170.27	157.57	142.31	128.45	121.75	118.6	99.55	101.76	107.04	120.05	131.41	124.04	135.28	143.83
Total Debt/Capital (%)	69.92	71.72	71.07	68.78	66.91	65.21	63.28	57.76	58.62	58.73	61.45	63.75	63.65	65.31	67.05
Total Debt/Total Assets (%)	40.16	42.46	41.02	38.47	35.99	34.27	35.75	36.37	36.18	37.66	38.91	40.88	41.25	43.3	44.95
Net Debt to Equity	151.17	168.22	155.14	139.45	125.98	116.65	112.8	97.87	100.32	104.58	118.65	128.18	119.48	132.84	139.6
Net Debt/Capital (%)	69.57	71.48	70.75	68.34	66.48	64.23	62.11	57.34	58.27	58.16	61.17	63.18	62.78	64.9	66.39
EBITDA	5,161	5,053	6,062	7,253	7,865	7,582	8,470	8,350	9,659	9,261	7,050	8,349	15,983	12,888	14,961
EBITDA-CapEx	4,623	4,748	5,691	6,966	7,504	7,299	8,273	8,083	9,344	9,016	6,775	8,126	15,798	12,489	14,408
Operating Income (Loss)	3,312	3,276	3,541	4,357	4,662	4,154	5,832	4,203	5,181	4,946	2,836	3,559	9,832	7,127	8,020

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.06	0.04	0.05	0.06	0.06	0.12	0.15	0.04	0.04	0.07	0.04	0.06	0.1	0.06	0.12
Current Ratio	0.73	0.59	0.64	0.72	0.67	0.68	0.64	0.36	0.53	0.47	0.53	0.51	0.55	0.47	0.6
Quick Ratio	0.32	0.27	0.3	0.28	0.28	0.34	0.4	0.21	0.25	0.26	0.27	0.26	0.31	0.24	0.38
CFO/Avg Current Liab	0.6	0.51	0.56	0.58	0.62	0.61	0.58	0.46	0.52	0.54	0.46	0.37	0.41	0.5	0.52
Common Equity/Total Assets	17.28	16.74	16.7	17.13	17.15	17.18	19.42	22.99	21.43	19.88	18.4	16.82	17.05	17.34	16.51
Long-Term Debt/Equity (%)	139.26	144.24	132.87	119.22	115.44	109.82	106.36	70.7	89.71	93.36	111.59	111.77	104.03	118.93	134.71
Long-Term Debt/Capital (%)	63.35	60.76	59.92	57.62	60.13	58.82	56.75	41.02	51.68	51.22	57.11	54.23	53.38	57.42	62.8
Long-Term Debt/Total Assets (%)	36.39	35.97	34.58	32.23	32.35	30.91	32.06	25.83	31.9	32.85	36.16	34.77	34.6	38.07	42.1
Total Debt/Equity (%)	153.7	170.27	157.57	142.31	128.45	121.75	118.6	99.55	101.76	107.04	120.05	131.41	124.04	135.28	143.83
Total Debt/Capital (%)	69.92	71.72	71.07	68.78	66.91	65.21	63.28	57.76	58.62	58.73	61.45	63.75	63.65	65.31	67.05
Total Debt/Total Assets (%)	40.16	42.46	41.02	38.47	35.99	34.27	35.75	36.37	36.18	37.66	38.91	40.88	41.25	43.3	44.95
CFO/Total Liabilities	9.64	8.25	9.95	10.1	10.26	9.85	9.44	10.02	10.75	9.65	7.93	7.55	9.54	10.26	8.54
CFO/CapEx	7.57	13.09	13.75	19.16	16.87	22.51	32.78	24.69	25.89	32.58	27.47	37.05	61.09	33.23	22.58
Altman's Z-Score	1.02	0.92	1	1.13	1.07	1.04	1.25	1.25	1.5	1.59	1.55	1.26	1.14	1.11	1.13

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	10.65	9.97	9.27	9.5	9.74	9.05	8.58	7.4	8.38	7.92	6.05	5.42	7.07	7.13	7.45
Days Sales Outstanding	34.27	36.6	39.36	38.41	37.46	40.35	42.55	49.34	43.56	46.09	60.31	67.29	51.66	51.2	48.96
Inventory Turnover	9.59	7.71	7.32	7.16	6.74	5.9	5.88	5.66	6.27	5.06	5.47	6.19	5.02	4.58	4.46
Days Inventory Outstanding	38.07	47.35	49.83	50.99	54.16	61.83	62.1	64.5	58.17	72.1	66.78	58.97	72.73	79.75	81.77
Accounts Payable Turnover	8.19	6.69	6.64	6.96	4.41	2.53	2.25	2.49	2.7	1.82	1.47	1.47	1.23	1.29	1.45
Accounts Payable Turnover Days	44.59	54.52	55	52.43	82.76	144.43	162.31	146.3	135.43	200.28	247.49	248.67	297.66	282.79	251.98
Cash Conversion Cycle	27.75	29.43	34.19	36.97	8.86	-42.26	-57.66	-32.46	-33.7	-82.09	-120.4	-122.41	-173.28	-151.84	-121.25
Inventory to Cash Days	-3.79	-10.75	-10.48	-12.58	-16.7	-21.48	-19.55	-15.17	-14.61	-26.01	-6.46	8.33	-21.07	-28.54	-32.81
Inventories	1,074	1,073	1,153	1,292	1,259	1,289	1,273	1,223	1,328	1,552	1,561	1,934	2,106	2,214	2,420
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1,074	1,073	1,153	1,292	1,259	1,289	1,273	1,223	1,328	1,552	1,561	1,934	2,106	2,214	2,420

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	25,509	29,341	37,253	46,782	47,889	55,668	73,570	83,096	118,416	151,214	184,296	166,113	123,336	147,466	167,223
- Cash & Cash Equivalents	377	329	438	577	571	1,292	1,714	638	600	1,105	639	1,601	2,690	1,487	2,812
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	252	538	990	1,295	3,737	4,842	8,416	8,467	10,207	11,556	10,760	11,871
+ Total Debt	22,967	27,359	28,426	28,701	29,687	30,840	35,025	37,712	42,583	48,091	54,827	64,966	73,211	82,333	95,619
Enterprise Value	48,099	56,371	65,241	75,158	77,543	86,206	108,176	123,907	165,241	206,616	246,951	239,685	205,413	239,072	271,901
Total Capital	32,847	38,146	39,999	41,730	44,370	47,293	55,345	65,291	72,644	81,890	89,225	101,900	115,023	126,060	142,613
Total Debt/Capital (%)	69.92	71.72	71.07	68.78	66.91	65.21	63.28	57.76	58.62	58.73	61.45	63.75	63.65	65.31	67.05
Total Debt / EV	0.48	0.49	0.44	0.38	0.38	0.36	0.32	0.3	0.26	0.23	0.22	0.27	0.36	0.34	0.35
EV/Sales	3.14	3.95	4.31	4.42	4.43	5.34	6.3	7.41	8.6	11.48	14.47	11.44	7.31	9.66	9.92
EV/EBITDA	9.32	11.16	10.76	10.36	9.86	11.37	12.77	14.84	17.11	22.31	35.03	28.71	12.85	18.55	18.17
EV/EBIT	14.52	17.21	18.42	17.25	16.63	20.75	18.55	29.48	31.89	41.77	87.08	67.35	20.89	33.54	33.9
EV/Cash Flow to Firm	9.84	11.86	11.12	11.83	11.19	12.11	13.13	15.95	16.29	20.88	28.44	27.37	14.5	15.55	15.22
EV/Free Cash Flow to Firm	8.87	11.14	10.46	11.32	10.64	11.64	12.83	15.42	15.8	20.37	27.57	26.69	14.31	15.16	14.76
Diluted Market Cap	25,509	29,341	37,253	46,782	47,889	55,678	73,883	83,096	118,416	151,908	184,296	166,113	123,363	147,610	167,223
Diluted Enterprise Value	48,099	56,371	65,241	75,158	77,543	86,216	108,489	123,907	165,241	207,310	246,951	239,685	205,440	239,216	271,901
EV per Share	28.7	33.24	37.5	42.69	42.05	46.26	57.42	64.8	84.48	105.42	125.1	120.63	101.16	116.22	130.53
TTM Sales	15,341	14,256	15,136	17,021	17,486	16,138	17,173	16,727	19,204	17,997	17,069	20,956	28,114	24,753	27,412
TTM EBITDA	5,161	5,053	6,062	7,253	7,865	7,582	8,470	8,350	9,659	9,261	7,050	8,349	15,983	12,888	14,961
TTM Operating Income	3,312	3,276	3,541	4,357	4,662	4,154	5,832	4,203	5,181	4,946	2,836	3,559	9,832	7,127	8,020
TTM Cash Flow to Firm	4,886	4,754	5,868	6,354	6,927	7,121	8,237	7,770	10,141	9,897	8,684	8,758	14,166	15,369	17,866
TTM Free Cash Flow to Firm	5,424	5,059	6,239	6,641	7,288	7,404	8,434	8,037	10,456	10,142	8,959	8,981	14,351	15,768	18,419

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.53	6.83	6.81	8.08	7.42	8.37	11.1	12.11	13.98	18.46	23.54	19.58	10.74	10.81	12.83
EV/EBIT	14.52	17.21	18.42	17.25	16.63	20.75	18.55	29.48	31.89	41.77	87.08	67.35	20.89	33.54	33.9
Enterprise Value	48,099	56,371	65,241	75,158	77,543	86,206	108,176	123,907	165,241	206,616	246,951	239,685	205,413	239,072	271,901
Low Price	12.25	14.64	17.45	20.99	23.44	25.55	29.33	36.28	42.17	43.7	68.33	67.22	47.15	53.95	61.72
EV/Sales	3.14	3.95	4.31	4.42	4.43	5.34	6.3	7.41	8.6	11.48	14.47	11.44	7.31	9.66	9.92
EV/EBITDA	9.32	11.16	10.76	10.36	9.86	11.37	12.77	14.84	17.11	22.31	35.03	28.71	12.85	18.55	18.17
Price/Earnings	13.27	15.35	19.52	18.98	17.4	19.16	13.67	12.52	31.42	51.8	51.58	40.06	16.87	21.23	24.47
Price/Earnings Average	12.1	14.6	18.21	17.22	17.17	19.17	12.34	11.9	26.96	44.78	44.25	38.58	19.35	21.16	22.57
Price/Earnings High	13.33	16.03	20.46	19.79	18.87	21.16	13.95	13.26	31.79	55.96	51.78	44.87	24.02	25.5	26.68
Price/Earnings Low	10.68	12.99	15.91	14.99	15.71	16.39	10.27	10.45	21.88	29.34	37.75	32.21	13.1	15.98	18.81
Price/Book Value	2.58	2.72	3.22	3.66	3.39	3.6	3.87	3.49	4.7	5.96	7.11	6.22	4.08	4.47	4.76
Price/Book Value Average	2.36	2.59	3	3.32	3.34	3.6	3.49	3.31	4.03	5.15	6.1	5.99	4.67	4.46	4.39
Price/Book Value High	2.6	2.84	3.37	3.82	3.67	3.98	3.95	3.69	4.75	6.44	7.14	6.96	5.8	5.37	5.19
Price/Book Value Low	2.08	2.3	2.62	2.89	3.06	3.08	2.9	2.91	3.27	3.37	5.2	5	3.16	3.37	3.66
Price/Tangible Book Value	1.71	1.83	2.07	2.32	2.07	2.2	2.68	2.29	3.19	3.78	4.6	3.79	2.36	2.72	2.79
Price/Tangible Book Value Average	1.56	1.74	1.93	2.1	2.04	2.2	2.42	2.18	2.74	3.27	3.94	3.65	2.71	2.71	2.58
Price/Tangible Book Value High	1.72	1.91	2.16	2.42	2.25	2.43	2.73	2.43	3.23	4.09	4.62	4.25	3.36	3.26	3.05
Price/Tangible Book Value Low	1.37	1.55	1.68	1.83	1.87	1.88	2.01	1.91	2.22	2.14	3.37	3.05	1.83	2.04	2.15
Price/Sales	1.66	2.06	2.46	2.75	2.74	3.45	4.28	4.97	6.17	8.4	10.8	7.93	4.39	5.96	6.1
Price/Sales Average	1.52	1.96	2.3	2.49	2.7	3.45	3.87	4.72	5.29	7.26	9.26	7.63	5.03	5.94	5.63
Price/Sales High	1.67	2.15	2.58	2.87	2.97	3.81	4.37	5.26	6.24	9.08	10.84	8.88	6.25	7.15	6.65
Price/Sales Low	1.34	1.74	2.01	2.17	2.47	2.95	3.22	4.15	4.3	4.76	7.9	6.37	3.41	4.48	4.69
Price/Cash Flow	6.26	7.35	7.3	8.51	7.86	8.74	11.39	12.6	14.52	18.94	24.4	20.11	10.91	11.12	13.39
Price/Cash Flow Average	5.71	6.99	6.81	7.72	7.76	8.75	10.28	11.99	12.46	16.38	20.93	19.36	12.52	11.09	12.36
Price/Cash Flow High	6.29	7.67	7.65	8.87	8.53	9.65	11.63	13.35	14.69	20.46	24.5	22.52	15.54	13.36	14.6
Price/Cash Flow Low	5.04	6.22	5.95	6.72	7.1	7.48	8.56	10.52	10.11	10.73	17.86	16.17	8.47	8.37	10.3
Price/Free Cash Flow Average	5.05	6.49	6.35	7.34	7.33	8.38	10.02	11.52	12	15.96	20.2	18.85	12.32	10.77	11.83
Price/Free Cash Flow High	5.56	7.13	7.13	8.43	8.05	9.24	11.33	12.83	14.14	19.94	23.64	21.93	15.29	12.98	13.98
Price/Free Cash Flow Low	4.45	5.78	5.55	6.39	6.7	7.16	8.34	10.11	9.74	10.46	17.23	15.74	8.34	8.13	9.86
EV/Sales Average	2.99	3.85	4.15	4.16	4.4	5.34	5.88	7.16	7.73	10.34	12.93	11.14	7.95	9.64	9.45
EV/Sales High	3.14	4.04	4.43	4.53	4.67	5.7	6.39	7.7	8.68	12.15	14.51	12.39	9.16	10.86	10.47
EV/Sales Low	2.81	3.64	3.86	3.84	4.17	4.84	5.23	6.59	6.73	7.84	11.57	9.88	6.32	8.18	8.51
EV/EBITDA Average	8.89	10.87	10.35	9.77	9.78	11.37	11.92	14.35	15.37	20.1	31.31	27.97	13.98	18.51	17.31
EV/EBITDA High	9.35	11.41	11.06	10.64	10.37	12.14	12.95	15.43	17.25	23.62	35.13	31.1	16.12	20.85	19.18
EV/EBITDA Low	8.36	10.26	9.63	9.01	9.27	10.31	10.61	13.2	13.39	15.23	28.02	24.81	11.13	15.72	15.59
EV/EBIT Average	13.85	16.77	17.72	16.26	16.5	20.76	17.31	28.51	28.65	37.63	77.84	65.62	22.73	33.48	32.29
EV/EBIT High	14.56	17.6	18.93	17.71	17.5	22.15	18.81	30.66	32.16	44.23	87.33	72.96	26.21	37.7	35.79
EV/EBIT Low	13.02	15.83	16.48	15	15.63	18.81	15.41	26.21	24.96	28.52	69.65	58.2	18.09	28.42	29.08
Last Price	15.22	17.3	21.41	26.57	25.97	29.87	39.05	43.46	60.54	77.15	93.36	83.6	60.74	71.69	80.28
High Price	15.3	18.06	22.44	27.71	28.16	32.99	39.85	46.05	61.25	83.34	93.73	93.65	86.47	86.1	87.53
Enterprise Value Average	45,863	54,929	62,741	70,829	76,904	86,245	100,980	119,832	148,423	186,126	220,747	233,544	223,514	238,614	258,976
Enterprise Value High	48,233	57,660	67,034	77,165	81,581	92,021	109,683	128,859	166,630	218,748	247,681	259,655	257,659	268,714	287,003
Enterprise Value Low	43,121	51,859	58,351	65,333	72,877	78,155	89,864	110,178	129,310	141,054	197,541	207,138	177,818	202,581	233,241

Shares Outstanding	1,664	1,696	1,740	1,772	1,844	1,872	1,884	1,912	1,956	1,960	1,963	1,987	2,052	2,057	2,083
Diluted Weighted Avg Shares	1,676	1,696	1,740	1,761	1,844	1,864	1,892	1,912	1,956	1,969	1,974	1,987	2,031	2,059	2,083
Basic Weighted Avg Shares	1,676	1,696	1,740	1,761	1,844	1,864	1,884	1,912	1,956	1,960	1,974	1,987	2,031	2,057	2,083
Revenue per Share	9.15	8.41	8.7	9.67	9.48	8.66	9.12	8.75	9.82	9.18	8.65	10.55	13.85	12.03	13.16
EBITDA per Share	3.08	2.98	3.48	4.12	4.27	4.07	4.5	4.37	4.94	4.72	3.57	4.2	7.87	6.27	7.18
Operating Income per Share	1.98	1.93	2.04	2.47	2.53	2.23	3.1	2.2	2.65	2.52	1.44	1.79	4.84	3.46	3.85
Basic EPS, GAAP	1.15	1.13	1.1	1.4	1.49	1.56	2.86	3.47	1.93	1.49	1.81	2.09	3.6	3.38	3.28
Basic EPS from Cont Ops	1.15	1.13	0.96	1.4	1.5	1.61	2.83	3.02	1.73	1.21	1.43	1.63	3.09	2.77	2.56
Diluted EPS, GAAP	1.15	1.13	1.1	1.4	1.49	1.56	2.84	3.47	1.93	1.48	1.81	2.09	3.6	3.37	3.28
Diluted EPS from Cont Ops	1.15	1.13	0.96	1.4	1.5	1.61	2.81	3.02	1.73	1.2	1.43	1.63	3.09	2.77	2.56
Dividend per Share	0.55	0.59	0.64	0.72	0.75	0.86	0.98	1.1	1.23	1.4	1.53	1.69	1.86	2.06	2.25
Cash Flow per Share	2.43	2.35	2.93	3.12	3.3	3.42	3.43	3.45	4.17	4.07	3.83	4.16	5.57	6.45	5.99
Free Cash Flow per Basic Share	2.11	2.17	2.72	2.96	3.11	3.27	3.32	3.31	4.01	3.95	3.69	4.05	5.47	6.25	5.73
Cash & Equivalents per Share	0.22	0.19	0.25	0.33	0.31	0.69	0.91	0.33	0.31	0.56	0.32	0.81	1.32	0.72	1.35
Book Value per Share	5.89	6.36	6.65	7.26	7.67	8.3	10.1	12.47	12.89	12.95	13.14	13.45	14.9	16.03	16.86
Tangible Book Value per Share	8.92	9.47	10.37	11.45	12.53	13.59	14.59	18.98	18.96	20.4	20.31	22.05	25.73	26.39	28.74

NextEra Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)