NextEra Energy, Inc. Financial Ratios — NEE Stock

Profitability	2010 Y	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
Return on Common Equity (%)	23.55	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
Return on Assets (%)	3.86	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
Return on Capital (%)	9.68	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 (%)	7.6	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 (%)	40.46	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
EBITDA Margin (%)	34.73	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
Operating Margin (%)	21.19	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
Incremental Operating Margin (%)	-200	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
Pretax Margin (%)	16.25	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
Profit Margin (%)	12.78	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
Net Income to Common Margin (%)	12.78	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
Effective Tax Rate (%)	21.37	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 (%)	42.05	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
Sustainable Growth Rate (%)	13.65	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

Credit	2010 Y	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
Total Debt	20,822	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
ST Debt	2,809	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
LT Debt	18,013	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
Total Debt/EBITDA	3.91	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
Net Debt/EBITDA	3.86	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
Total Debt/EBIT	6.41	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
Net Debt/EBIT	6.32	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
EBITDA to Interest Expense	5.43	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
EBITDA-CapEx/Interest Expense	5.15	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
EBIT to Interest Expense	3.32	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
Interest Expense	979	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
Common Equity/Total Assets	16.75	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
Long-Term Debt/Equity (%)	124.56	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
Long-Term Debt/Capital (%)	60.65	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
Long-Term Debt/Total Assets (%)	33.99	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
Total Debt/Equity (%)	143.99	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
Total Debt/Capital (%)	70.11	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
Total Debt/Total Assets (%)	39.29	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
Net Debt to Equity	141.9	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
Net Debt/Capital (%)	69.8	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
EBITDA	5,319	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
EBITDA-CapEx	5,045	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
Operating Income (Loss)	3,246	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

Liquidity	2010 Y	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
Cash Ratio	0.04	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
Current Ratio	0.76	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
Quick Ratio	0.42	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	0.25
CFO/Avg Current Liab	0.57	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
Common Equity/Total Assets	16.75	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
Long-Term Debt/Equity (%)	124.56	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
Long-Term Debt/Capital (%)	60.65	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
Long-Term Debt/Total Assets (%)	33.99	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
Total Debt/Equity (%)	143.99	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
Total Debt/Capital (%)	70.11	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
Total Debt/Total Assets (%)	39.29	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
CFO/Total Liabilities	9.95	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
CFO/CapEx	13.99	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
Altman's Z-Score	0.91	0.92	0.82	0.89	1.02	0.98	0.95	1.15	1.15	1.4	1.48	1.47	1.21	1.12	1.11

Working Capital	2010 Y	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
Accounts Receivable Turnover	10.42	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
Days Sales Outstanding	35.03	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
Inventory Turnover	10.52	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
Days Inventory Outstanding	34.7	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
Accounts Payable Turnover	8.6	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
Accounts Payable Turnover Days	42.44	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
Cash Conversion Cycle	27.29	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
Inventory to Cash Days	0.33	-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
Inventories	857	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
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	857	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

Enterprise Value	2010 Y	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
Market Capitalization	14,360	17,866	21,319	27,997	36,236	38,245	45,772	62,172	72,121	105,291	137,220	170,537	156,993	119,843	147,466
- Cash & Cash Equivalents	302	377	329	438	577	571	1,292	1,714	638	600	1,105	639	1,601	2,690	1,487
+ 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
+ Total Debt	20,822	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
Enterprise Value	34,880	40,456	48,349	55,985	64,612	67,899	76,310	96,778	112,932	152,116	192,622	233,192	230,565	201,920	239,072
Total Capital	29,699	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
Total Debt/Capital (%)	70.11	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
Total Debt / EV	0.6	0.57	0.57	0.51	0.44	0.44	0.4	0.36	0.33	0.28	0.25	0.24	0.28	0.36	0.34
EV/Sales	2.28	2.64	3.39	3.7	3.8	3.88	4.73	5.64	6.75	7.92	10.7	13.66	11	7.18	9.66
EV/EBITDA	6.56	7.84	9.57	9.24	8.91	8.63	10.06	11.43	13.52	15.75	20.8	33.08	27.62	12.63	18.55
EV/EBIT	10.75	12.22	14.76	15.81	14.83	14.56	18.37	16.59	26.87	29.36	38.94	82.23	64.78	20.54	33.54
EV/Cash Flow to Firm	7.58	8.28	10.17	9.54	10.17	9.8	10.72	11.75	14.53	15	19.46	26.85	26.33	14.25	15.55
EV/Free Cash Flow to Firm	7.15	7.46	9.56	8.97	9.73	9.32	10.31	11.48	14.05	14.55	18.99	26.03	25.67	14.07	15.16
Diluted Market Cap	14,455	17,866	21,319	27,997	36,236	38,245	45,780	62,436	72,121	105,291	137,850	170,537	156,993	119,870	147,610
Diluted Enterprise Value	34,975	40,456	48,349	55,985	64,612	67,899	76,318	97,042	112,932	152,116	193,252	233,192	230,565	201,947	239,216
EV per Share	21.25	24.14	28.51	32.18	36.7	36.82	40.95	51.37	59.06	77.77	98.28	118.13	116.04	99.44	116.22
TTM Sales	15,317	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
TTM EBITDA	5,319	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
TTM Operating Income	3,246	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
TTM Cash Flow to Firm	4,604	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
TTM Free Cash Flow to Firm	4,878	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

Multiples	2010 Y	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
Price/Earnings	7.34	9.29	11.16	14.67	14.7	13.9	15.75	11.56	10.86	27.94	47.01	47.73	37.86	16.39	21.23
Price/Earnings Average	7.1	8.3	10.41	13.46	13.14	13.49	15.53	10.29	10.2	23.7	40.23	40.55	36.07	18.5	20.88
Price/Earnings High	11.79	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
Price/Earnings Low	9.49	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
Price/Book Value	1.62	1.81	1.98	2.42	2.84	2.7	2.96	3.27	3.02	4.18	5.41	6.58	5.87	3.96	4.47
Price/Book Value Average	1.56	1.62	1.84	2.22	2.53	2.62	2.92	2.91	2.84	3.54	4.63	5.59	5.6	4.47	4.4
Price/Book Value High	2.6	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
Price/Book Value Low	2.09	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
Price/Tangible Book Value	0.99	1.2	1.33	1.55	1.8	1.65	1.81	2.26	1.99	2.84	3.43	4.25	3.58	2.29	2.72
Price/Tangible Book Value Average	0.96	1.07	1.24	1.42	1.61	1.61	1.78	2.02	1.87	2.41	2.94	3.61	3.41	2.59	2.67
Price/Tangible Book Value High	1.6	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
Price/Tangible Book Value Low	1.28	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
Price/Sales	0.94	1.16	1.5	1.85	2.13	2.19	2.84	3.62	4.31	5.48	7.62	9.99	7.49	4.26	5.96
Price/Sales Average	0.91	1.04	1.4	1.7	1.9	2.12	2.8	3.22	4.05	4.65	6.53	8.49	7.14	4.81	5.86
Price/Sales High	1.51	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
Price/Sales Low	1.21	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
Price/Cash Flow	3.75	4.39	5.34	5.49	6.59	6.28	7.19	9.63	10.94	12.91	17.19	22.58	19	10.6	11.12
Price/Cash Flow Average	3.62	3.92	4.98	5.03	5.89	6.1	7.08	8.57	10.26	10.95	14.71	19.18	18.1	11.97	10.94
Price/Cash Flow High	6.02	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
Price/Cash Flow Low	4.85	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
Price/Free Cash Flow	3.52	3.87	4.96	5.12	6.26	5.93	6.88	9.38	10.51	12.43	16.75	21.79	18.5	10.44	10.81
Price/Free Cash Flow Average	3.4	3.46	4.63	4.69	5.6	5.76	6.78	8.36	9.87	10.54	14.34	18.51	17.63	11.78	10.63
Price/Free Cash Flow High	5.65	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
Price/Free Cash Flow Low	4.55	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
EV/Sales	2.28	2.64	3.39	3.7	3.8	3.88	4.73	5.64	6.75	7.92	10.7	13.66	11	7.18	9.66
EV/Sales Average	2.25	2.51	3.29	3.55	3.57	3.82	4.69	5.24	6.49	7.09	9.6	12.16	10.65	7.73	9.56
EV/Sales High	2.85	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
EV/Sales Low	2.55	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
EV/EBITDA	6.56	7.84	9.57	9.24	8.91	8.63	10.06	11.43	13.52	15.75	20.8	33.08	27.62	12.63	18.55
EV/EBITDA Average	6.47	7.47	9.29	8.85	8.38	8.49	9.98	10.62	12.99	14.09	18.66	29.44	26.73	13.6	18.36
EV/EBITDA High	8.2	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
EV/EBITDA Low	7.35	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
EV/EBIT	10.75	12.22	14.76	15.81	14.83	14.56	18.37	16.59	26.87	29.36	38.94	82.23	64.78	20.54	33.54
EV/EBIT Average	10.6	11.64	14.32	15.16	13.95	14.32	18.21	15.43	25.81	26.28	34.95	73.18	62.7	22.1	33.2
EV/EBIT High	13.43	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
EV/EBIT Low	12.05	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
Last Price	8.75	10.66	12.57	16.09	20.58	20.74	24.56	33	37.72	53.83	70.01	86.39	79.01	59.02	71.69
High Price	14.06	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
Low Price	11.32	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
Enterprise Value	34,880	40,456	48,349	55,985	64,612	67,899	76,310	96,778	112,932	152,116	192,622	233,192	230,565	201,920	239,072
Enterprise Value Average	34,410	38,553	46,927	53,677	60,765	66,774	75,657	89,978	108,486	136,133	172,838	207,549	223,148	217,316	236,650
Enterprise Value High	43,595	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
Enterprise Value Low	39,098	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

Per Share Data Items	2010 Y	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
Shares Outstanding	1,684	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
Diluted Weighted Avg Shares	1,652	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
Basic Weighted Avg Shares	1,641	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
Revenue per Share	9.33	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
EBITDA per Share	3.24	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
Operating Income per Share	1.98	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
Basic EPS, GAAP	1.19	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
Basic EPS from Cont Ops	1.19	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
Diluted EPS, GAAP	1.18	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
Diluted EPS from Cont Ops	1.18	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
Dividend per Share	0.5	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
Cash Flow per Share	2.34	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
Free Cash Flow per Basic Share	2.17	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
Cash & Equivalents per Share	0.18	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
Book Value per Share	5.41	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
Tangible Book Value per Share	8.81	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

NextEra Energy, Inc.

Profitability

Credit

Liquidity

Working Capital

Enterprise Value

Multiples

Per Share Data Items