NRG Energy, Inc. Financial Ratios — NRG 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 (%)	2.42	3.32	-4.08	0.81	-102.69	-32.81	- -	- -	- -	30.56	82.84	32.88	-8.42	51.81	55.75
Return on Assets (%)	0.73	0.95	-1.12	0.36	-17.4	-2.44	-7.97	1.58	38.33	3.72	11.49	4.67	-0.73	4.49	3.25
Return on Capital (%)	- -	- -	- -	4.12	- -	- -	- -	8.89	- -	8.27	22.63	12.72	- -	11.93	8.99
Return on Invested Capital (%)	- -	- -	- -	4.7	- -	- -	- -	- -	- -	-6.66	25.25	13.6	- -	13.11	9.41
Gross Margin (%)	25.71	27.1	28.02	25.59	27	25.11	24.11	25.01	25.64	28.08	24.11	13	8.12	21.44	19.38
EBITDA Margin (%)	20.89	18.9	20.11	19.32	17.38	14.49	15.81	17.71	17.46	18.57	16.92	9.23	0.43	11.92	9.25
Operating Margin (%)	8.76	5.43	8.23	9.03	4.83	4.52	8.09	12.02	13.14	13.2	13.82	7.05	-3.64	8.11	6.33
Incremental Operating Margin (%)	-213.04	51.45	16.46	11	23.67	5.63	208.18	100.25	44.02	12.36	14.14	-33.09	- -	-480.66	-13.09
Pretax Margin (%)	-7.12	-0.14	-5.61	0.85	-40.44	-10.44	-15.31	4.93	8	8.37	10.59	5.27	-0.74	5.15	3.69
Profit Margin (%)	2.17	3.5	-3.42	0.84	-51.77	-8.68	-23.73	2.83	45.19	5.61	8.1	3.87	-0.7	4	2.81
Net Income to Common Margin (%)	2.07	3.4	-3.5	0.49	-51.93	-8.74	-23.73	2.83	45.19	5.61	8.1	3.87	-0.89	3.76	2.59
Effective Tax Rate (%)	- -	- -	- -	2.22	- -	- -	- -	1.5	- -	32.98	23.5	26.58	- -	22.31	23.81
Dvd Payout Ratio (%)	- -	12.58	-44.34	189.19	-2.83	-6.59	-2.49	8.04	0.78	57.84	14.59	27.19	-127.73	31.95	43.16
Sustainable Growth Rate (%)	2.42	2.9	-5.89	-0.72	-105.59	-34.98	- -	- -	- -	12.88	70.76	23.94	-19.17	35.26	31.69

Credit (USD)

Credit Ratios API ChatGPT

	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	9,832	15,883	16,817	20,175	19,464	16,473	9,384	6,521	6,447	9,039	8,287	8,302	10,971	10,991	16,622
ST Debt	87	147	1,050	474	481	516	204	72	161	70	85	146	710	1,062	66
LT Debt	9,745	15,736	15,767	19,701	18,983	15,957	9,180	6,449	6,286	8,969	8,202	8,156	10,261	9,929	16,556
Total Debt/EBITDA	5.18	9.98	7.41	6.58	9.09	12.75	6.54	3.88	3.76	5.35	1.81	2.85	87.77	3.28	5.85
Net Debt/EBITDA	4.6	8.67	6.41	5.89	8.38	12.02	6	3.55	3.23	2.83	1.69	2.61	81.7	2.94	4.13
Total Debt/EBIT	12.37	34.75	18.08	14.08	32.71	40.88	12.78	5.73	5	7.53	2.22	3.73	-10.46	4.82	8.55
Net Debt/EBIT	10.98	30.19	15.66	12.6	30.16	38.55	11.74	5.23	4.3	3.99	2.07	3.42	-9.73	4.31	6.04
EBITDA to Interest Expense	2.85	2.41	2.68	2.74	2.29	2.22	2.58	3.48	4.15	4.21	9.42	6.98	0.19	5.15	3.83
EBITDA-CapEx/Interest Expense	2.82	2.41	2.68	2.73	2.29	2.21	2.58	3.48	4.15	4.21	9.42	6.97	0.15	5.12	3.83
EBIT to Interest Expense	1.2	0.69	1.1	1.28	0.64	0.69	1.32	2.36	3.12	2.99	7.69	5.33	-1.57	3.51	2.62
Interest Expense	665	661	848	1,119	937	583	557	483	413	401	485	417	667	651	741
Common Equity/Total Assets	27.83	27.87	28.32	24.12	8.23	6.65	-1.48	-11.61	13.23	11.27	15.53	13.13	8.66	7.61	3.54
Long-Term Debt/Equity (%)	123.07	149.61	147.11	164.37	329.28	355.23	448.68	- -	374.61	533.87	227.83	213.06	353.1	400.69	984.89
Long-Term Debt/Capital (%)	54.9	59.6	57.26	61.26	75.24	76.11	80.31	121.54	77.37	83.67	69	67.24	73.94	73.72	90.46
Long-Term Debt/Total Assets (%)	36.23	44.98	46.51	48.69	57.73	52.01	39.31	60.68	50.16	60.19	35.38	27.98	39.41	41.33	56.82
Total Debt/Equity (%)	124.17	151.01	156.9	168.32	337.62	366.72	458.65	-536.71	384.21	538.04	230.19	216.88	377.53	443.54	988.82
Total Debt/Capital (%)	55.39	60.16	61.07	62.73	77.15	78.57	82.1	122.9	79.35	84.33	69.71	68.44	79.06	81.6	90.82
Total Debt/Total Assets (%)	36.55	45.4	49.6	49.86	59.19	53.69	40.18	61.36	51.45	60.66	35.75	28.48	42.13	45.75	57.04
Net Debt to Equity	110.22	131.17	135.87	150.67	311.29	345.84	421.02	-490.37	330.51	284.94	214.44	198.77	351.41	397.18	698.1
Net Debt/Capital (%)	52.43	56.74	57.6	60.11	75.69	77.57	80.81	125.62	71.29	70.25	66.34	65.03	76.57	78.72	86.32
EBITDA	1,897	1,592	2,271	3,066	2,142	1,292	1,435	1,679	1,715	1,689	4,567	2,912	125	3,353	2,840
EBITDA-CapEx	1,878	1,591	2,271	3,050	2,142	1,291	1,435	1,679	1,715	1,689	4,567	2,906	101	3,335	2,839
Operating Income (Loss)	795	457	930	1,433	595	403	734	1,139	1,290	1,200	3,731	2,224	-1,049	2,282	1,944

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	0.23	0.45	0.55	0.44	0.35	0.2	0.23	0.23	0.15	2.04	0.03	0.03	0.06	0.11	0.59
Current Ratio	1.38	1.72	1.82	1.75	1.7	1.43	1.32	1.5	1.31	3.15	1.37	1.25	1.02	1.02	1.64
Quick Ratio	0.43	0.7	0.99	0.75	0.62	0.43	0.55	0.66	0.58	2.51	0.53	0.4	0.43	0.51	1.09
CFO/Avg Current Liab	0.23	0.22	0.29	0.33	0.29	0.42	0.4	0.48	0.59	0.86	0.1	0.03	-0.02	0.25	0.23
Common Equity/Total Assets	27.83	27.87	28.32	24.12	8.23	6.65	-1.48	-11.61	13.23	11.27	15.53	13.13	8.66	7.61	3.54
Long-Term Debt/Equity (%)	123.07	149.61	147.11	164.37	329.28	355.23	448.68	- -	374.61	533.87	227.83	213.06	353.1	400.69	984.89
Long-Term Debt/Capital (%)	54.9	59.6	57.26	61.26	75.24	76.11	80.31	121.54	77.37	83.67	69	67.24	73.94	73.72	90.46
Long-Term Debt/Total Assets (%)	36.23	44.98	46.51	48.69	57.73	52.01	39.31	60.68	50.16	60.19	35.38	27.98	39.41	41.33	56.82
Total Debt/Equity (%)	124.17	151.01	156.9	168.32	337.62	366.72	458.65	-536.71	384.21	538.04	230.19	216.88	377.53	443.54	988.82
Total Debt/Capital (%)	55.39	60.16	61.07	62.73	77.15	78.57	82.1	122.9	79.35	84.33	69.71	68.44	79.06	81.6	90.82
Total Debt/Total Assets (%)	36.55	45.4	49.6	49.86	59.19	53.69	40.18	61.36	51.45	60.66	35.75	28.48	42.13	45.75	57.04
CFO/Total Liabilities	6.14	4.7	5.48	5.3	4.97	7.29	7.56	11.63	13.02	13.89	2.52	1.42	-0.96	10.7	6.97
CFO/CapEx	61.37	1,149	- -	94.38	- -	1,908	- -	- -	- -	- -	- -	60	-9.21	128.11	1,913
Altman's Z-Score	0.98	0.81	1.01	1.04	0.55	0.35	0.43	1.23	1.68	1.59	2.62	1.94	1.85	2.86	2.77

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	11.58	8.89	9.93	12.51	9.95	8.05	9.27	9.85	9.59	9.43	13.01	7.87	6.93	8	8.13
Days Sales Outstanding	31.52	41.06	36.76	29.17	36.7	45.34	39.38	37.05	38.08	38.72	28.06	46.39	52.65	45.61	44.88
Inventory Turnover	17.73	10.14	9.03	11.01	7.2	6.77	11.73	16.43	18.37	18.42	49.65	43.94	39	40.74	52.74
Days Inventory Outstanding	20.59	35.99	40.43	33.15	50.67	53.94	31.11	22.21	19.87	19.81	7.35	8.31	9.36	8.96	6.92
Accounts Payable Turnover	8.3	6.8	7.35	11.59	9.34	7.44	9.03	9.14	9.18	9.46	14.13	9.36	8.83	9.08	9.26
Accounts Payable Turnover Days	43.99	53.65	49.64	31.5	39.09	49.03	40.43	39.95	39.77	38.59	25.83	38.99	41.35	40.19	39.44
Cash Conversion Cycle	8.12	23.41	27.55	30.82	48.28	50.25	30.07	19.31	18.18	19.94	9.58	15.71	20.66	14.38	12.36
Inventory to Cash Days	10.93	5.07	-3.67	-3.99	-13.98	-8.59	8.27	14.84	18.21	18.9	20.7	38.08	43.29	36.65	37.96
Inventories	308	903	898	1,247	1,252	721	453	412	383	327	498	751	607	478	461
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	308	903	898	1,247	1,252	721	453	412	383	327	498	751	607	478	461

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	4,123	7,417	9,299	9,073	3,698	3,867	9,021	11,233	9,898	9,171	10,501	7,305	10,760	17,918	30,316
- Cash & Cash Equivalents	1,105	2,087	2,254	2,116	1,518	938	770	563	345	3,905	250	430	541	966	4,708
+ Preferred Equity and Hybrid Capital	249	249	249	291	302	- -	- -	- -	- -	- -	- -	- -	650	650	650
+ Minority/Non Controlling Interest	183	518	867	1,933	2,756	2,451	2,392	19	20	- -	- -	- -	- -	- -	- -
+ Total Debt	9,832	15,883	16,817	20,175	19,464	16,473	9,384	6,521	6,447	9,039	8,287	8,302	10,971	10,991	16,622
Enterprise Value	13,024	21,980	24,915	29,356	24,702	21,853	20,027	17,210	16,020	14,305	18,538	15,177	21,840	28,593	42,880
Total Capital	17,750	26,401	27,535	32,161	25,229	20,965	11,430	5,306	8,125	10,719	11,887	12,130	13,877	13,469	18,303
Total Debt/Capital (%)	55.39	60.16	61.07	62.73	77.15	78.57	82.1	122.9	79.35	84.33	69.71	68.44	79.06	81.6	90.82
Total Debt / EV	0.75	0.72	0.67	0.69	0.79	0.75	0.47	0.38	0.4	0.63	0.45	0.55	0.5	0.38	0.39
EV/Sales	1.43	2.61	2.21	1.85	2	2.45	2.21	1.82	1.63	1.57	0.69	0.48	0.76	1.02	1.4
EV/EBITDA	6.87	13.81	10.97	9.57	11.53	16.91	13.96	10.25	9.34	8.47	4.06	5.21	174.72	8.53	15.1
EV/EBIT	16.38	48.1	26.79	20.49	41.52	54.23	27.28	15.11	12.42	11.92	4.97	6.82	- -	12.53	22.06
EV/Cash Flow to Firm	13.52	- -	14.31	11.27	9.73	8.72	9.32	9.29	4.48	6.79	21.46	22.78	53.07	10.17	17.31
EV/Free Cash Flow to Firm	13.26	- -	14.31	11.2	9.73	8.71	9.32	9.29	4.48	6.79	21.46	22.58	50.14	10.1	17.3
Diluted Market Cap	4,367	5,380	9,277	9,136	3,872	3,874	9,028	12,197	10,494	9,237	10,555	7,510	11,788	19,127	31,689
Diluted Enterprise Value	13,526	19,943	24,956	29,419	24,876	21,860	20,034	18,174	16,616	14,371	18,592	15,382	22,868	29,802	44,253
EV per Share	57.24	68.13	76.95	87.2	78.62	69.28	63.23	60.67	64.34	58.57	76.05	66.11	104.94	143.97	225.24
TTM Sales	9,079	8,422	11,295	15,868	12,328	8,915	9,074	9,478	9,821	9,093	26,989	31,543	28,823	28,130	30,713
TTM EBITDA	1,897	1,592	2,271	3,066	2,142	1,292	1,435	1,679	1,715	1,689	4,567	2,912	125	3,353	2,840
TTM Operating Income	795	457	930	1,433	595	403	734	1,139	1,290	1,200	3,731	2,224	-1,049	2,282	1,944
TTM Cash Flow to Firm	963	-16,202	1,741	2,604	2,539	2,507	2,149	1,853	3,578	2,106	864	666	412	2,812	2,478
TTM Free Cash Flow to Firm	982	-16,201	1,741	2,620	2,539	2,508	2,149	1,853	3,578	2,106	864	672	436	2,830	2,479

Multiples (USD)

Valuation Multiples API ChatGPT

	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	3.69	4.68	7.3	5.99	2.87	2.03	5.61	8.86	7.43	5.03	21.41	20.52	-59.84	8.23	16.56
EV/EBIT	16.38	48.1	26.79	20.49	41.52	54.23	27.28	15.11	12.42	11.92	4.97	6.82	- -	12.53	22.06
Enterprise Value	13,024	21,980	24,915	29,356	24,702	21,853	20,027	17,210	16,020	14,305	18,538	15,177	21,840	28,593	42,880
Low Price	17.47	14.29	22.6	25.77	8.8	8.92	12.19	23.75	32.63	19.54	31.94	30.64	30.25	50.23	79.57
EV/Sales	1.43	2.61	2.21	1.85	2	2.45	2.21	1.82	1.63	1.57	0.69	0.48	0.76	1.02	1.4
EV/EBITDA	6.87	13.81	10.97	9.57	11.53	16.91	13.96	10.25	9.34	8.47	4.06	5.21	174.72	8.53	15.1
Price/Earnings	23.13	18.65	- -	115.4	- -	- -	- -	44.92	2.35	18.04	4.83	6.15	- -	17.57	38.96
Price/Earnings Average	27.79	15.15	-21.73	132.73	-1.06	-5.16	-3.1	37.43	2.28	16.01	4.42	7.7	-33.47	14.93	34.06
Price/Earnings High	32.76	19.29	-24.76	163.1	-1.43	-7.43	-4.38	48.87	2.58	19.34	5.16	9.24	-46.46	20.08	44.17
Price/Earnings Low	22.3	11.59	-18.48	110.35	-0.45	-3.62	-1.79	26.94	1.93	9.39	3.58	5.92	-26.94	9.78	19.47
Price/Book Value	0.55	0.76	0.97	0.93	1.37	1.89	-26.07	-9.1	5.97	5.46	2.92	1.91	4.77	9.8	29.4
Price/Book Value Average	0.66	0.62	0.9	1.07	2.39	1.97	-19.29	-7.59	5.81	4.84	2.67	2.39	3.47	8.33	25.7
Price/Book Value High	0.78	0.79	1.02	1.31	3.24	2.83	-27.26	-9.9	6.56	5.85	3.12	2.87	4.81	11.21	33.34
Price/Book Value Low	0.53	0.47	0.76	0.89	1.02	1.38	-11.16	-5.46	4.9	2.84	2.16	1.84	2.79	5.46	14.69
Price/Tangible Book Value	0.99	1.13	1.44	1.96	-6.14	-6.51	-6.48	-4.68	34.13	21.18	-14.87	158.8	-1.59	-2.94	-4.82
Price/Tangible Book Value Average	1.18	0.91	1.33	2.26	-10.76	-6.75	-4.79	-3.9	33.2	18.8	-13.63	198.71	-1.16	-2.5	-4.21
Price/Tangible Book Value High	1.4	1.17	1.51	2.78	-14.56	-9.73	-6.78	-5.1	37.49	22.7	-15.92	238.64	-1.61	-3.36	-5.46
Price/Tangible Book Value Low	0.95	0.7	1.13	1.88	-4.59	-4.74	-2.77	-2.81	28.02	11.02	-11.03	152.91	-0.93	-1.64	-2.41
Price/Sales	0.48	0.63	0.82	0.57	0.31	0.43	0.99	1.27	1.06	1.01	0.39	0.24	0.41	0.66	1.01
Price/Sales Average	0.58	0.51	0.76	0.65	0.55	0.45	0.74	1.06	1.03	0.9	0.36	0.3	0.3	0.56	0.88
Price/Sales High	0.68	0.66	0.87	0.8	0.74	0.65	1.04	1.38	1.16	1.08	0.42	0.36	0.41	0.76	1.15
Price/Sales Low	0.46	0.39	0.65	0.54	0.23	0.32	0.43	0.76	0.87	0.53	0.29	0.23	0.24	0.37	0.51
Price/Cash Flow	3.73	4.64	7.3	5.96	2.87	2.03	5.61	8.74	7.37	5.01	21.41	20.86	-53.34	8.06	16.23
Price/Cash Flow Average	4.48	3.77	6.76	6.86	5.03	2.11	4.15	7.29	7.17	4.44	19.61	26.1	-38.78	6.85	14.19
Price/Cash Flow High	5.28	4.8	7.7	8.43	6.8	3.03	5.86	9.51	8.1	5.37	22.91	31.35	-53.81	9.21	18.4
Price/Cash Flow Low	3.6	2.89	5.75	5.7	2.15	1.48	2.4	5.24	6.05	2.61	15.87	20.09	-31.21	4.49	8.11
Price/Free Cash Flow Average	4.43	3.8	6.76	6.89	5.03	2.11	4.15	7.38	7.22	4.46	19.61	25.67	-43.5	6.99	14.47
Price/Free Cash Flow High	5.22	4.84	7.7	8.46	6.8	3.03	5.86	9.64	8.16	5.39	22.91	30.83	-60.37	9.41	18.77
Price/Free Cash Flow Low	3.55	2.91	5.75	5.72	2.15	1.48	2.4	5.31	6.1	2.62	15.87	19.76	-35.01	4.58	8.27
EV/Sales Average	1.55	2.44	2.15	1.94	2.23	2.47	1.95	1.62	1.6	1.46	0.65	0.54	0.66	0.92	1.27
EV/Sales High	1.65	2.64	2.26	2.09	2.41	2.67	2.25	1.92	1.73	1.65	0.71	0.6	0.76	1.11	1.53
EV/Sales Low	1.45	2.28	2.04	1.82	1.93	2.33	1.64	1.34	1.45	1.09	0.59	0.47	0.6	0.73	0.9
EV/EBITDA Average	7.44	12.93	10.69	10.02	12.83	17.03	12.32	9.13	9.18	7.86	3.87	5.84	151.22	7.73	13.75
EV/EBITDA High	7.91	13.97	11.22	10.8	13.9	18.39	14.24	10.84	9.91	8.86	4.22	6.47	175.49	9.29	16.53
EV/EBITDA Low	6.92	12.04	10.13	9.45	11.1	16.1	10.36	7.57	8.31	5.87	3.46	5.12	139.01	6.16	9.76
EV/EBIT Average	17.75	45.05	26.11	21.44	46.19	54.59	24.09	13.47	12.21	11.06	4.73	7.65	-18.02	11.35	20.09
EV/EBIT High	18.86	48.65	27.4	23.1	50.03	58.97	27.85	15.98	13.17	12.47	5.17	8.48	-20.91	13.65	24.14
EV/EBIT Low	16.52	41.95	24.73	20.21	39.95	51.61	20.25	11.16	11.04	8.26	4.24	6.7	-16.56	9.05	14.26
Last Price	18.12	22.99	28.72	26.95	11.77	12.26	28.48	39.6	39.75	37.55	43.08	31.82	51.7	90.22	159.24
High Price	25.66	23.78	30.28	38.09	27.9	18.32	29.78	43.08	43.66	40.25	46.1	47.82	52.16	103.14	180.54
Enterprise Value Average	14,112	20,587	24,283	30,719	27,480	21,998	17,680	15,337	15,750	13,273	17,658	17,013	18,903	25,904	39,063
Enterprise Value High	14,997	22,235	25,483	33,106	29,770	23,765	20,439	18,197	16,993	14,964	19,274	18,850	21,936	31,159	46,935
Enterprise Value Low	13,134	19,173	22,996	28,959	23,769	20,800	14,867	12,714	14,247	9,906	15,822	14,906	17,376	20,651	27,712

Shares Outstanding	228	323	324	337	314	315	317	284	249	244	244	230	208	199	190
Diluted Weighted Avg Shares	241	234	323	339	329	316	317	308	264	246	245	236	228	212	199
Basic Weighted Avg Shares	240	232	323	334	329	316	317	304	262	245	245	236	228	206	195
Revenue per Share	37.83	36.3	34.97	47.51	37.47	28.21	28.62	31.18	37.48	37.11	110.16	133.66	126.42	136.55	157.5
EBITDA per Share	7.9	6.86	7.03	9.18	6.51	4.09	4.53	5.52	6.55	6.89	18.64	12.34	0.55	16.28	14.56
Operating Income per Share	3.31	1.97	2.88	4.29	1.81	1.28	2.32	3.75	4.92	4.9	15.23	9.42	-4.6	11.08	9.97
Basic EPS, GAAP	0.78	1.23	-1.22	0.23	-19.46	-2.47	-6.79	0.88	16.94	2.08	8.93	5.17	-1.12	5.14	4.09
Basic EPS from Cont Ops	0.82	1.36	-1.09	0.4	-19.24	-3.03	-4.24	1.51	15.73	2.08	8.93	5.17	-0.89	5.46	4.43
Diluted EPS, GAAP	0.78	1.22	-1.22	0.23	-19.46	-2.47	-6.79	0.87	16.81	2.07	8.93	5.17	-1.12	4.99	4.01
Diluted EPS from Cont Ops	0.82	1.35	-1.09	0.39	-19.24	-3.03	-4.24	1.49	15.61	2.07	8.93	5.17	-0.89	5.31	4.34
Dividend per Share	0.04	0.22	0.48	0.59	0.61	0.24	0.12	0.12	0.12	1.2	1.3	1.41	1.67	1.97	2.11
Cash Flow per Share	4.86	4.95	3.93	4.52	4.1	6.04	5.08	4.53	5.39	7.5	2.01	1.53	-0.97	11.19	9.81
Free Cash Flow per Basic Share	4.78	4.95	3.93	4.47	4.1	6.03	5.08	4.53	5.39	7.5	2.01	1.5	-1.07	11.11	9.81
Cash & Equivalents per Share	5.99	6.47	7.16	6.29	4.83	2.97	2.43	1.98	1.39	15.99	1.03	1.87	2.6	4.86	24.73
Book Value per Share	32.9	30.23	29.66	29	8.62	6.47	-1.09	-4.35	6.66	6.88	14.77	16.68	10.84	9.2	5.42
Tangible Book Value per Share	18.38	20.41	20	13.73	-1.92	-1.88	-4.39	-8.45	1.16	1.77	-2.9	0.2	-32.43	-30.67	-33.07

NRG Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)