L102X Jx CONSOLIDATED STATEMENTS OF INCOME USD ($) shares in Millions, $ in Millions 12 Months Ended Dec. 31, Dec. 31, 2016 2015 $ 16,155 $ 17,486 3 OPERATING REVENUES OPERATING EXPENSES (INCOME) Fuel, purchased power and 5 interchange Other operations and maintenance 4,042 5,327 3,389 3,269 135 26 2,831 3,077 (446) 1,350 1,397 11,547 4,608 12,854 4,632 7 Merger-related 8 Depreciation and amortization Losses (gains) on disposal of assets - 9 net Taxes other than income taxes and 10 other - net 11 Total operating expenses - net 12 OPERATING INCOME 13 OTHER INCOME (DEDUCTIONS) 14 Interest expense Benefits associated with differential membership interests - 15 net Equity in earnings of equity method 16 investees Allowance for equity funds used Sheet1 Ready (1,093) (1,211) 309216 107 86 Allowance for equity funds used during construction 18 Interest income Gains on disposal of investments 19 and other property - net 20 Gain associated with Maine fossil Other than temporary impairment losses on securities held in nuclear decommissioning funds 89 42 (220) 4,388 40 (642) 3,990 21 Revaluation of contingent 22 consideration 23 Other - net 24 Total other deductions - net INCOME (LOSS) BEFORE INCOME 25 TAXES 26 INCOME TAXES Net Income before nonrecurring 27 Items LESS NET INCOME ATTRIBUTABLE 28 TO NONCONTROLLING INTERESTS 29 Net income attributable to parent Earnings per share attributable to 30 NEE: 31 Basic EPS - Continuing operations Sheet1 + 1,383 3,005 1,228 2,762 93 10 $ 2,912 $ 2,752 $ 6.29 S 6. 11 Ready $6.29 $6.11 31 Basic EPS - Continuing operations Earnings per share attributable to NEE - assuming dilution: Stock Price December 31, 2016 Close Stock Price December 31, 2015 Close Diluted EPS - Continuing operations $ 6.25 $ 6.06 116.95 103.89 (246) (143) 34 Dividends on common stock Weighted average number of common shares outstanding: Shares are listed at the actual 35 amounts not in millions 465800000 454000000 Dec. 31, 2015 571 1,784 CONSOLIDATED BALANCE SHEETS Dec. 31, - USD ($) $ in Millions 2016 40 CURRENT ASSETS 41 Cash and cash equivalents 1,292 Customer receivables, net of 1,784 42 allowances 43 Other receivables 655 Materials, supplies and fossil fuel 1,289 44 inventory 45 Regulatory assets 524 Sheet + 481 1,259 503 Ready B C D E 1,009 885 712 452 528 476 7,4096,795 $ 80,150 $ 72,606 2,131 4,732 (20,101) 2,067 5,657 (18,944) A 46 Derivatives 47 Assets held for sale 48 Other 49 Total current assets PROPERTY, PLANT AND EQUIPMENT Electric plant in service and other 51 property 52 Nuclear fuel 53 Construction work in progress Accumulated depreciation and 54 amortization Total property, plant and 55 equipment - net 56 OTHER ASSETS 57 Special use funds Other investments ($479 related to 58 a VIE at December 31, 2016) 59 Prepaid benefit costs Regulatory assets ($107 and $128 60 related to a VIE, respectively) 61 Derivatives 62 Other 63 Total other assets 64 TOTAL ASSETS Sheet1 + Ready 66,912 61,386 5,434 2,482 5,138 1,786 1,155 1,177 1,894 1,778 1,350 3,335 15,672 89,993 1,202 3,239 14,298 82,479 89,993 82,479 268 150 2,604 374 412 2,220 3,447 470 480 404 1,120 2,529 473 449 882 921 . 64 TOTAL ASSETS 65 CURRENT LIABILITIES 66 Commercial paper 67 Other short-term debt Current maturities of long-term 68 debt 69 Accounts payable 70 Customer deposits 71 Accrued interest and taxes 72 Derivatives Accrued construction-related 73 expenditures 74 Regulatory liabilities Liabilities associated with assets 75 held for sale 76 Other 77 Total current liabilities OTHER LIABILITIES AND 78 DEFERRED CREDITS 79 Asset retirement obligations 80 Deferred income taxes 81 Regulatory liabilities 82 Derivatives Deferral related to differential 83 membership interests - VIES Sheet1 + 299 14 992 451 1,226 10,919 841 10,107 2,736 11,101 4,906 477 4,656 2,469 9,827 4,606 530 3,142 2,049 25,925 2,005 22,579 A 83 membership interests - VIES 84 Other Total other liabilities and deferred 85 credits 86 CAPITALIZATION 87 Common stock 88 Additional paid-in capital 89 Retained earnings Accumulated other comprehensive 90 loss 91 Total shareholders' equity 92 Noncontrolling interests 93 Total equity 94 Long-term debt 95 Total capitalization COMMITMENTS AND CONTINGENCIES TOTAL CAPITALIZATION AND 97 LIABILITIES 8,948 15,458 (70) 8,596 14,140 (167) 24,341 990 25,331 27,818 53,149 22,574 538 23,112 26,681 49,793 89,993 82,479 2016 100 Degree of Financial Leverage 101 Price/Earnings 102 Percentage of Retained Earnings 103 Dividend Per Share Sheet1 + 2015 Exhibit 9-2 Exhibit 9-4 Exhibit 9-5 *Note L102 x fx COMMITMENTS AND 96 CONTINGENCIES TOTAL CAPITALIZATION AND LIABILITIES 89,993 82,479 99 2016 2015 100 Degree of Financial Leverage 101 Price/Earnings 102 Percentage of Retained Earnings 103 Dividend Per Share 104 Dividend Payout 105 Divended Yield 106 Book Value Per Share Exhibit 9-2 Exhibit 9-4 Exhibit 9-5 *Note Exhibit 9-6 Exhibit 9-7 Exhibit 9-8 107 -Dividend Paid Times 108 1000000/Outstanding Shares 109 Please include excel formula-thank you! L102X Jx CONSOLIDATED STATEMENTS OF INCOME USD ($) shares in Millions, $ in Millions 12 Months Ended Dec. 31, Dec. 31, 2016 2015 $ 16,155 $ 17,486 3 OPERATING REVENUES OPERATING EXPENSES (INCOME) Fuel, purchased power and 5 interchange Other operations and maintenance 4,042 5,327 3,389 3,269 135 26 2,831 3,077 (446) 1,350 1,397 11,547 4,608 12,854 4,632 7 Merger-related 8 Depreciation and amortization Losses (gains) on disposal of assets - 9 net Taxes other than income taxes and 10 other - net 11 Total operating expenses - net 12 OPERATING INCOME 13 OTHER INCOME (DEDUCTIONS) 14 Interest expense Benefits associated with differential membership interests - 15 net Equity in earnings of equity method 16 investees Allowance for equity funds used Sheet1 Ready (1,093) (1,211) 309216 107 86 Allowance for equity funds used during construction 18 Interest income Gains on disposal of investments 19 and other property - net 20 Gain associated with Maine fossil Other than temporary impairment losses on securities held in nuclear decommissioning funds 89 42 (220) 4,388 40 (642) 3,990 21 Revaluation of contingent 22 consideration 23 Other - net 24 Total other deductions - net INCOME (LOSS) BEFORE INCOME 25 TAXES 26 INCOME TAXES Net Income before nonrecurring 27 Items LESS NET INCOME ATTRIBUTABLE 28 TO NONCONTROLLING INTERESTS 29 Net income attributable to parent Earnings per share attributable to 30 NEE: 31 Basic EPS - Continuing operations Sheet1 + 1,383 3,005 1,228 2,762 93 10 $ 2,912 $ 2,752 $ 6.29 S 6. 11 Ready $6.29 $6.11 31 Basic EPS - Continuing operations Earnings per share attributable to NEE - assuming dilution: Stock Price December 31, 2016 Close Stock Price December 31, 2015 Close Diluted EPS - Continuing operations $ 6.25 $ 6.06 116.95 103.89 (246) (143) 34 Dividends on common stock Weighted average number of common shares outstanding: Shares are listed at the actual 35 amounts not in millions 465800000 454000000 Dec. 31, 2015 571 1,784 CONSOLIDATED BALANCE SHEETS Dec. 31, - USD ($) $ in Millions 2016 40 CURRENT ASSETS 41 Cash and cash equivalents 1,292 Customer receivables, net of 1,784 42 allowances 43 Other receivables 655 Materials, supplies and fossil fuel 1,289 44 inventory 45 Regulatory assets 524 Sheet + 481 1,259 503 Ready B C D E 1,009 885 712 452 528 476 7,4096,795 $ 80,150 $ 72,606 2,131 4,732 (20,101) 2,067 5,657 (18,944) A 46 Derivatives 47 Assets held for sale 48 Other 49 Total current assets PROPERTY, PLANT AND EQUIPMENT Electric plant in service and other 51 property 52 Nuclear fuel 53 Construction work in progress Accumulated depreciation and 54 amortization Total property, plant and 55 equipment - net 56 OTHER ASSETS 57 Special use funds Other investments ($479 related to 58 a VIE at December 31, 2016) 59 Prepaid benefit costs Regulatory assets ($107 and $128 60 related to a VIE, respectively) 61 Derivatives 62 Other 63 Total other assets 64 TOTAL ASSETS Sheet1 + Ready 66,912 61,386 5,434 2,482 5,138 1,786 1,155 1,177 1,894 1,778 1,350 3,335 15,672 89,993 1,202 3,239 14,298 82,479 89,993 82,479 268 150 2,604 374 412 2,220 3,447 470 480 404 1,120 2,529 473 449 882 921 . 64 TOTAL ASSETS 65 CURRENT LIABILITIES 66 Commercial paper 67 Other short-term debt Current maturities of long-term 68 debt 69 Accounts payable 70 Customer deposits 71 Accrued interest and taxes 72 Derivatives Accrued construction-related 73 expenditures 74 Regulatory liabilities Liabilities associated with assets 75 held for sale 76 Other 77 Total current liabilities OTHER LIABILITIES AND 78 DEFERRED CREDITS 79 Asset retirement obligations 80 Deferred income taxes 81 Regulatory liabilities 82 Derivatives Deferral related to differential 83 membership interests - VIES Sheet1 + 299 14 992 451 1,226 10,919 841 10,107 2,736 11,101 4,906 477 4,656 2,469 9,827 4,606 530 3,142 2,049 25,925 2,005 22,579 A 83 membership interests - VIES 84 Other Total other liabilities and deferred 85 credits 86 CAPITALIZATION 87 Common stock 88 Additional paid-in capital 89 Retained earnings Accumulated other comprehensive 90 loss 91 Total shareholders' equity 92 Noncontrolling interests 93 Total equity 94 Long-term debt 95 Total capitalization COMMITMENTS AND CONTINGENCIES TOTAL CAPITALIZATION AND 97 LIABILITIES 8,948 15,458 (70) 8,596 14,140 (167) 24,341 990 25,331 27,818 53,149 22,574 538 23,112 26,681 49,793 89,993 82,479 2016 100 Degree of Financial Leverage 101 Price/Earnings 102 Percentage of Retained Earnings 103 Dividend Per Share Sheet1 + 2015 Exhibit 9-2 Exhibit 9-4 Exhibit 9-5 *Note L102 x fx COMMITMENTS AND 96 CONTINGENCIES TOTAL CAPITALIZATION AND LIABILITIES 89,993 82,479 99 2016 2015 100 Degree of Financial Leverage 101 Price/Earnings 102 Percentage of Retained Earnings 103 Dividend Per Share 104 Dividend Payout 105 Divended Yield 106 Book Value Per Share Exhibit 9-2 Exhibit 9-4 Exhibit 9-5 *Note Exhibit 9-6 Exhibit 9-7 Exhibit 9-8 107 -Dividend Paid Times 108 1000000/Outstanding Shares 109 Please include excel formula-thank you