Great Plains Energy Inc. Financial Ratios — GXP Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Return on Common Equity (%)	14.5	16.14	12.95	14.33	31.51	30.7	29.16	36.36	26.36	27.47	30.5	26.23	21.22	25.52	-15.45
Return on Assets (%)	4.04	4.84	4.25	3.12	3.48	2.43	1.84	2.45	1.94	2.13	2.57	2.4	2.01	2.39	-0.82
Return on Capital (%)	5.91	7.37	6.22	5.92	8.19	5.32	7.61	7.81	7.05	7.51	8.24	7.59	6.61	6.84	-6.44
Return on Invested Capital (%)	9.92	10.19	9.52	6.67	7.41	4.2	4.37	4.88	1.71	4.98	5.18	4.81	4.31	4.46	-5.64
Gross Margin (%)	44.99	39.96	37.14	34.73	33.36	68.85	70.02	70.21	100	43.02	43.18	40.85	43.15	46.4	45.78
EBITDA Margin (%)	21.02	20.29	17.8	14.78	15.84	32.21	31.97	36.75	234.47	37.56	38.39	35.54	37.37	41.18	40.71
Operating Margin (%)	14.33	13.15	11.01	8.78	9.52	17.18	16.29	20.94	87.14	23.14	23.27	20.81	21.19	24.41	23.46
Incremental Operating Margin (%)	6.99	5.03	-26.43	-73.58	12.88	1.51	11.22	52.39	14.5	17.08	25.37	-28.47	6.67	70.77	-54.97
Pretax Margin (%)	9.73	9.25	7.83	6.56	7.06	10.98	9.25	13.83	129.61	13.2	15.52	13.96	13.37	17.2	4.6
Profit Margin (%)	6.74	7.34	6.23	4.77	4.87	9.25	7.64	9.39	87.24	8.65	10.23	9.45	8.51	10.84	-3.92
Net Income to Common Margin (%)	6.67	7.27	6.17	4.71	4.82	9.16	7.56	9.32	86.44	8.58	10.16	9.39	8.45	10.22	-5.3
Effective Tax Rate (%)	26.55	23.88	19.47	27.26	30.99	34.81	16.23	31.74	32.73	34.31	34.04	32.27	36.68	37.42	187.24
Dvd Payout Ratio (%)	71.92	70.19	72.69	103.99	90.67	144.28	72.31	53.49	65.84	62.48	54.59	59.7	72.8	64.9	-163.55
Sustainable Growth Rate (%)	4.07	4.81	3.54	-0.57	2.94	-13.59	8.07	16.91	9	10.31	13.85	10.57	5.77	8.96	-40.73

Credit (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Total Debt	1,434	1,230	1,180	1,298	1,511	3,212	3,653	3,796	3,928	3,736	3,809	4,036	4,155	4,254	4,232
ST Debt	276	273	40	691	408	655	440	854	1,185	979	293	548	410	889	919
LT Debt	1,158	956	1,141	608	1,103	2,557	3,213	2,943	2,742	2,757	3,516	3,488	3,745	3,365	3,313
Total Debt/EBITDA	3.17	2.46	2.55	3.28	2.92	5.97	5.81	4.58	8.38	4.31	4.06	4.42	4.44	3.86	3.84
Net Debt/EBITDA	2.92	2.21	2.32	3.13	2.79	5.86	5.7	4.56	8.37	4.3	4.04	4.41	4.43	2.69	2.82
Total Debt/EBIT	4.65	3.8	4.12	5.53	4.86	11.19	11.41	8.04	22.55	6.99	6.69	7.55	7.84	6.51	6.66
Net Debt/EBIT	4.28	3.4	3.76	5.26	4.64	10.98	11.19	8	22.51	6.97	6.67	7.53	7.82	4.53	4.89
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	3.47	4.49	2.15	3.93	4.73	4.84	4.69	6.82	3.79
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-1.18	1.14	2.15	3.93	4.73	4.84	4.69	6.82	3.79
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	1.77	2.56	0.8	2.42	2.87	2.84	2.66	4.04	2.19
Interest Expense	- -	- -	- -	- -	- -	- -	181	185	218	221	198	188	199	162	291
Common Equity/Total Assets	27.37	32.03	33	11.38	10.5	6.22	6.24	7.1	7.51	7.87	8.9	9.24	9.54	8.25	5.92
Long-Term Debt/Equity (%)	116.27	81.02	90.37	43.99	68.64	98.73	115.01	100.57	91.41	81.59	100.07	96.22	101.34	54.61	66.72
Long-Term Debt/Capital (%)	46.78	38.48	45.92	33.18	53.62	68.36	76.81	65.93	58.94	60.81	74.49	69.16	71.76	54.19	66.66
Long-Term Debt/Total Assets (%)	31.6	25.18	29.76	14.01	22.85	32.49	37.88	33.37	30.08	28.58	35.89	33.3	34.88	24.8	26.59
Total Debt/Equity (%)	143.93	104.16	93.51	94.02	94.03	124.02	130.75	129.74	130.93	110.57	108.41	111.35	112.44	69.04	85.23
Total Debt/Capital (%)	57.91	49.47	47.51	70.92	73.46	85.87	87.32	85.06	84.42	82.4	80.71	80.04	79.62	68.51	85.15
Total Debt/Total Assets (%)	39.12	32.37	30.79	29.94	31.31	40.81	43.06	43.05	43.08	38.73	38.89	38.53	38.69	31.35	33.97
Net Debt to Equity	132.44	93.39	85.34	89.54	89.86	121.66	128.24	129.2	130.72	110.29	108.11	110.99	112.13	48.06	62.56
Net Debt/Capital (%)	55.87	46.75	45.24	69.9	72.57	85.64	87.1	85.01	84.4	82.37	80.67	79.98	79.58	60.23	80.8
EBITDA	452	500	464	395	518	538	628	829	469	868	939	913	935	1,102	1,102
EBITDA-CapEx	280	303	130	-85	6	-487	-213	211	469	868	939	913	935	1,102	1,102
Operating Income (Loss)	308	324	287	235	311	287	320	472	174	535	569	534	530	653	635

Liquidity (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Cash Ratio	0.19	0.18	0.26	0.05	0.07	0.05	0.07	0.01	- -	0.01	0.01	0.01	0.01	0.93	0.78
Current Ratio	0.79	0.71	1.22	0.47	0.66	0.45	0.64	0.46	0.38	0.5	1	0.67	0.73	2.21	1.29
Quick Ratio	0.59	0.54	0.9	0.33	0.5	0.23	0.33	0.27	0.2	0.24	0.47	0.32	0.37	1.18	1.01
CFO/Avg Current Liab	0.67	0.58	0.76	0.38	0.3	0.38	0.29	0.48	0.3	0.43	0.7	0.76	0.76	0.68	0.57
Common Equity/Total Assets	27.37	32.03	33	11.38	10.5	6.22	6.24	7.1	7.51	7.87	8.9	9.24	9.54	8.25	5.92
Long-Term Debt/Equity (%)	116.27	81.02	90.37	43.99	68.64	98.73	115.01	100.57	91.41	81.59	100.07	96.22	101.34	54.61	66.72
Long-Term Debt/Capital (%)	46.78	38.48	45.92	33.18	53.62	68.36	76.81	65.93	58.94	60.81	74.49	69.16	71.76	54.19	66.66
Long-Term Debt/Total Assets (%)	31.6	25.18	29.76	14.01	22.85	32.49	37.88	33.37	30.08	28.58	35.89	33.3	34.88	24.8	26.59
Total Debt/Equity (%)	143.93	104.16	93.51	94.02	94.03	124.02	130.75	129.74	130.93	110.57	108.41	111.35	112.44	69.04	85.23
Total Debt/Capital (%)	57.91	49.47	47.51	70.92	73.46	85.87	87.32	85.06	84.42	82.4	80.71	80.04	79.62	68.51	85.15
Total Debt/Total Assets (%)	39.12	32.37	30.79	29.94	31.31	40.81	43.06	43.05	43.08	38.73	38.89	38.53	38.69	31.35	33.97
CFO/Total Liabilities	14.46	14.4	16.24	10.46	10.32	8.29	5.9	9.37	7.24	10.59	12.37	10.19	10.69	10.58	10.82
CFO/CapEx	2.25	1.92	1.25	0.64	0.65	0.43	0.4	0.89	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.23	1.32	1.43	1.1	1.26	0.47	0.59	0.64	0.28	0.68	0.88	0.85	0.84	0.98	1.06

Working Capital (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Accounts Receivable Turnover	9.74	10.11	10.29	8.94	8.52	4.99	8.31	13.86	0.95	9.28	14.17	14.96	14.55	14.5	14.5
Days Sales Outstanding	37.47	36.11	35.47	40.82	42.83	73.18	43.91	26.34	384.54	39.31	25.77	24.4	25.08	25.18	25.18
Inventory Turnover	15.64	19.13	21.89	21.59	23.22	3.64	3	3.17	- -	5.53	5.85	6.44	5.5	5.26	5.39
Days Inventory Outstanding	23.34	19.08	16.68	16.9	15.72	100.39	121.6	115.22	- -	65.96	62.38	56.64	66.31	69.35	67.78
Accounts Payable Turnover	6.52	7.58	7.58	6.35	6	1.47	1.66	2.31	0.04	4.4	4.17	4.29	3.92	4.23	4.44
Accounts Payable Turnover Days	56.01	48.16	48.13	57.48	60.78	248.02	219.59	157.88	8,835.24	82.92	87.45	85.16	93	86.27	82.29
Cash Conversion Cycle	4.81	7.03	4.02	0.25	-2.23	-74.45	-54.07	-16.32	- -	22.35	0.69	-4.12	-1.61	8.26	10.66
Inventory to Cash Days	14.13	17.03	18.79	23.92	27.11	-27.21	-77.69	-88.88	- -	-26.64	-36.61	-32.25	-41.23	-44.17	-42.6
Inventories	79	76	74	88	100	186	206	218	229	246	229	243	274	271	274
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	79	76	74	88	100	186	206	218	229	246	229	243	274	271	274

Enterprise Value (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Market Capitalization	1,121	1,171	1,182	1,487	1,577	1,330	1,796	1,964	2,320	2,410	3,154	3,844	3,848	4,392	6,829
- Cash & Cash Equivalents	114	127	103	62	67	61	70	16	6	9	11	13	11	1,293	1,125
+ Preferred Equity and Hybrid Capital	39	39	39	39	39	39	- -	39	39	39	39	39	39	836	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -
+ Total Debt	1,434	1,230	1,180	1,298	1,511	3,212	3,653	3,796	3,928	3,736	3,809	4,036	4,155	4,254	4,232
Enterprise Value	2,479	2,313	2,299	2,763	3,060	4,519	5,378	5,784	6,280	6,176	6,992	7,906	8,031	8,189	9,935
Total Capital	2,476	2,486	2,485	1,831	2,057	3,740	4,183	4,463	4,652	4,534	4,719	5,043	5,219	6,210	4,969
Total Debt/Capital (%)	57.91	49.47	47.51	70.92	73.46	85.87	87.32	85.06	84.42	82.4	80.71	80.04	79.62	68.51	85.15
Total Debt / EV	0.58	0.53	0.51	0.47	0.49	0.71	0.68	0.66	0.63	0.6	0.54	0.51	0.52	0.52	0.43
EV/Sales	1.15	0.94	0.88	1.03	0.94	2.71	2.74	2.56	31.41	2.67	2.86	3.08	3.21	3.06	3.67
EV/EBITDA	5.49	4.63	4.96	6.99	5.91	8.4	8.56	6.98	13.4	7.12	7.44	8.66	8.59	7.43	9.01
EV/EBIT	8.05	7.14	8.02	11.76	9.84	15.75	16.8	12.25	36.05	11.55	12.28	14.79	15.15	12.54	15.64
EV/Cash Flow to Firm	6.42	6.13	5.51	8.94	9.21	10.32	11.04	8.53	10.65	7.64	7.7	9.57	9.13	9.25	17.84
EV/Free Cash Flow to Firm	4.45	4.03	3.06	3.5	3.63	3.09	4.05	4.46	10.65	7.64	7.7	9.57	9.13	9.25	17.84
Diluted Market Cap	1,121	1,171	1,182	1,490	1,582	1,331	1,803	1,990	2,320	2,439	3,158	3,849	3,848	4,402	6,829
Diluted Enterprise Value	2,479	2,313	2,299	2,766	3,065	4,520	5,386	5,811	6,281	6,204	6,996	7,911	8,031	8,200	9,935
EV per Share	35.82	32.11	30.81	35.42	36.04	44.7	41.59	42.81	46.13	42.45	45.55	51.37	52.05	48.34	46.1
TTM Sales	2,149	2,464	2,605	2,675	3,267	1,670	1,965	2,256	200	2,310	2,446	2,568	2,502	2,676	2,708
TTM EBITDA	452	500	464	395	518	538	628	829	469	868	939	913	935	1,102	1,102
TTM Operating Income	308	324	287	235	311	287	320	472	174	535	569	534	530	653	635
TTM Cash Flow to Firm	386	377	418	309	332	438	487	678	590	809	908	826	879	885	557
TTM Free Cash Flow to Firm	557	574	752	789	844	1,463	1,328	1,296	590	809	908	826	879	885	557

Multiples (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Price/Free Cash Flow	2.01	2.04	1.57	1.89	1.88	0.91	1.53	1.7	5.24	3.67	4.07	5.51	5.11	5.62	8.43
EV/EBIT	8.05	7.14	8.02	11.76	9.84	15.75	16.8	12.25	36.05	11.55	12.28	14.79	15.15	12.54	15.64
Enterprise Value	2,479	2,313	2,299	2,763	3,060	4,519	5,378	5,784	6,280	6,176	6,992	7,906	8,031	8,189	9,935
Low Price	21.36	27.86	27.09	27.08	26.89	15.64	10.2	16.63	16.34	19.45	20.39	23.75	24.06	25.85	26.72
EV/Sales	1.15	0.94	0.88	1.03	0.94	2.71	2.74	2.56	31.41	2.67	2.86	3.08	3.21	3.06	3.67
EV/EBITDA	5.49	4.63	4.96	6.99	5.91	8.4	8.56	6.98	13.4	7.12	7.44	8.66	8.59	7.43	9.01
Price/Earnings	7.82	6.54	7.36	11.8	10.01	8.7	12.09	9.35	13.42	12.16	12.69	15.94	18.2	16.06	- -
Price/Earnings Average	6.64	6.5	7.79	10.7	10.04	10.27	10.05	8.71	12.12	12.28	11.77	14.21	17.34	16.65	-43.77
Price/Earnings High	15.83	14.35	15.22	20.34	17.97	19.37	17.87	12.69	17.4	16.77	15.36	18.8	22.08	20.28	-52.14
Price/Earnings Low	10.32	11.2	12.58	16.77	14.49	10.34	8.88	10.69	12.87	14.27	12.59	15.15	17.56	16.01	-40.13
Price/Book Value	1.12	0.96	0.93	3.01	3.11	2.72	3.39	3.13	3.39	3.18	3.62	3.97	3.76	3.92	9.25
Price/Book Value Average	0.95	0.96	0.99	2.73	3.12	3.21	2.82	2.92	3.06	3.21	3.36	3.54	3.58	4.07	8.51
Price/Book Value High	2.26	2.11	1.93	5.19	5.59	6.05	5.01	4.25	4.39	4.38	4.38	4.68	4.56	4.96	10.14
Price/Book Value Low	1.47	1.65	1.6	4.28	4.5	3.23	2.49	3.59	3.25	3.73	3.59	3.78	3.62	3.91	7.8
Price/Tangible Book Value	1.2	1.11	1.04	1.19	1.07	0.56	0.68	0.72	0.83	0.76	0.95	1.12	1.1	0.85	1.42
Price/Tangible Book Value Average	1.02	1.1	1.1	1.07	1.07	0.66	0.57	0.67	0.75	0.77	0.89	1	1.05	0.88	1.31
Price/Tangible Book Value High	2.44	2.44	2.15	2.04	1.91	1.24	1.01	0.98	1.08	1.05	1.16	1.33	1.34	1.08	1.56
Price/Tangible Book Value Low	1.59	1.9	1.78	1.68	1.54	0.66	0.5	0.83	0.8	0.89	0.95	1.07	1.06	0.85	1.2
Price/Sales	0.52	0.48	0.45	0.56	0.48	0.8	0.91	0.87	11.6	1.04	1.29	1.5	1.54	1.64	2.52
Price/Sales Average	0.44	0.47	0.48	0.5	0.48	0.94	0.76	0.81	10.48	1.05	1.2	1.33	1.46	1.7	2.32
Price/Sales High	1.06	1.04	0.94	0.96	0.87	1.77	1.35	1.18	15.04	1.44	1.56	1.77	1.87	2.07	2.76
Price/Sales Low	0.69	0.81	0.78	0.79	0.7	0.95	0.67	1	11.13	1.23	1.28	1.42	1.48	1.64	2.13
Price/Cash Flow	2.9	3.11	2.83	4.81	4.75	3.04	5.35	3.56	5.24	3.63	4.06	5.51	5.11	5.6	8.43
Price/Cash Flow Average	2.47	3.09	3	4.36	4.76	3.59	4.45	3.32	4.73	3.67	3.77	4.91	4.87	5.81	7.75
Price/Cash Flow High	5.88	6.82	5.86	8.29	8.53	6.76	7.91	4.83	6.79	5.01	4.92	6.49	6.2	7.07	9.23
Price/Cash Flow Low	3.83	5.32	4.84	6.84	6.87	3.61	3.93	4.07	5.02	4.26	4.03	5.24	4.93	5.59	7.1
Price/Free Cash Flow Average	1.71	2.03	1.67	1.71	1.88	1.07	1.27	1.59	4.73	3.71	3.77	4.91	4.87	5.82	7.75
Price/Free Cash Flow High	4.07	4.48	3.25	3.25	3.37	2.03	2.26	2.31	6.79	5.07	4.92	6.5	6.2	7.09	9.23
Price/Free Cash Flow Low	2.65	3.5	2.69	2.68	2.72	1.08	1.13	1.95	5.02	4.31	4.03	5.24	4.93	5.6	7.1
EV/Sales Average	1.07	0.94	0.91	0.98	0.94	2.85	2.58	2.51	30.3	2.68	2.76	2.92	3.14	3.12	3.47
EV/Sales High	1.69	1.51	1.37	1.43	1.32	3.68	3.17	2.88	34.86	3.07	3.13	3.35	3.54	3.49	3.91
EV/Sales Low	1.32	1.28	1.2	1.27	1.15	2.86	2.49	2.69	30.95	2.86	2.85	3.01	3.16	3.06	3.27
EV/EBITDA Average	5.11	4.61	5.11	6.63	5.92	8.85	8.08	6.82	12.92	7.15	7.2	8.21	8.39	7.58	8.51
EV/EBITDA High	8.03	7.42	7.68	9.71	8.34	11.43	9.93	7.82	14.87	8.17	8.15	9.42	9.47	8.48	9.6
EV/EBITDA Low	6.28	6.3	6.76	8.57	7.28	8.87	7.8	7.32	13.2	7.6	7.42	8.46	8.44	7.42	8.04
EV/EBIT Average	7.5	7.12	8.26	11.17	9.85	16.58	15.86	11.96	34.77	11.6	11.88	14.01	14.81	12.79	14.77
EV/EBIT High	11.77	11.46	12.42	16.34	13.87	21.43	19.48	13.73	40.01	13.26	13.45	16.08	16.7	14.31	16.66
EV/EBIT Low	9.21	9.72	10.94	14.42	12.1	16.62	15.32	12.85	35.51	12.34	12.24	14.44	14.89	12.52	13.95
Last Price	16.19	16.26	15.85	19.07	18.57	13.15	13.89	14.54	17.04	16.57	20.55	24.98	24.94	25.93	31.69
High Price	32.78	35.69	32.78	32.85	33.36	29.29	20.52	19.73	22.09	22.85	24.88	29.46	30.25	32.74	34.72
Enterprise Value Average	2,310	2,306	2,368	2,623	3,065	4,760	5,076	5,651	6,056	6,202	6,763	7,489	7,849	8,350	9,387
Enterprise Value High	3,627	3,712	3,562	3,838	4,315	6,151	6,237	6,486	6,969	7,090	7,656	8,596	8,851	9,344	10,588
Enterprise Value Low	2,837	3,148	3,137	3,388	3,766	4,771	4,903	6,067	6,186	6,596	6,967	7,718	7,896	8,177	8,864

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Shares Outstanding	69	74	75	80	86	119	135	136	136	154	154	154	154	215	216
Diluted Weighted Avg Shares	69	72	75	78	85	101	130	137	136	147	154	154	154	170	216
Basic Weighted Avg Shares	69	72	75	78	85	101	129	135	136	146	154	154	154	169	216
Revenue per Share	31.06	34.21	34.92	34.3	38.48	16.52	15.2	16.7	1.47	15.88	15.94	16.69	16.22	15.8	12.57
EBITDA per Share	6.53	6.94	6.22	5.07	6.1	5.32	4.86	6.14	3.44	5.96	6.12	5.93	6.06	6.51	5.12
Operating Income per Share	4.45	4.5	3.84	3.01	3.66	2.84	2.48	3.5	1.28	3.67	3.71	3.47	3.44	3.86	2.95
Basic EPS, GAAP	2.07	2.49	2.15	1.62	1.86	1.51	1.15	1.56	1.27	1.36	1.62	1.57	1.37	1.61	-0.67
Basic EPS from Cont Ops	2.22	2.41	2.2	1.64	1.88	1.18	1.17	1.57	1.28	1.37	1.63	1.58	1.38	1.71	-0.49
Diluted EPS, GAAP	2.07	2.49	2.15	1.61	1.85	1.51	1.14	1.53	1.27	1.35	1.62	1.57	1.37	1.61	-0.67
Diluted EPS from Cont Ops	2.22	2.41	2.2	1.63	1.87	1.18	1.17	1.55	1.28	1.36	1.63	1.58	1.38	1.71	-0.49
Dividend per Share	1.68	1.68	1.68	1.7	1.7	1.7	0.85	0.85	0.85	0.86	0.89	0.95	1.01	1.15	1.26
Cash Flow per Share	5.58	5.24	5.6	3.96	3.91	4.33	2.59	4.09	3.25	4.56	5.06	4.54	4.88	4.63	3.76
Free Cash Flow per Basic Share	3.1	2.51	1.12	-2.19	-2.11	-5.81	-3.91	-0.49	3.25	4.56	5.06	4.54	4.88	4.63	3.76
Cash & Equivalents per Share	1.65	1.76	1.38	0.79	0.79	0.6	0.56	0.13	0.06	0.06	0.07	0.08	0.07	7.63	5.22
Book Value per Share	14.5	16.9	16.96	6.33	5.97	4.84	4.09	4.64	5.03	5.22	5.68	6.29	6.64	6.61	3.42
Tangible Book Value per Share	13.46	14.64	15.23	16.07	17.43	23.69	20.3	20.12	20.51	21.79	21.53	22.2	22.6	30.44	22.25

Great Plains Energy Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)