Union Electric Company Financial Ratios — UELMO 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 (%)	11.67	17.26	16.56	16.4	15.36	16.37	14.94	21.78	18.98	17.96	18.12	16.71	14.01	12.6	14.96
Return on Assets (%)	2.3	3.25	3.07	2.98	2.6	2.58	2.32	3.4	2.94	2.77	2.93	2.96	2.73	2.57	3.09
Return on Capital (%)	6.62	8.74	8.31	8.19	7.62	7.79	7.09	10.16	8.88	8.46	7.84	- -	- -	- -	7.75
Return on Invested Capital (%)	4.81	6.54	6.18	6.11	6.24	5.55	5.01	7.26	6.23	5.7	5.07	- -	- -	- -	5.22
Gross Margin (%)	69.05	73.84	70.18	70.9	71.02	44.38	44.76	45.36	46.32	48.86	45.84	43.6	46.13	45.38	45.11
EBITDA Margin (%)	30.95	40.8	36.52	36.81	38.35	37.43	37.09	38.37	38.85	40.78	39.49	38.31	39.7	36.44	38.98
Operating Margin (%)	18	25.83	22.68	22.09	22.47	20.57	20.41	20.87	19.03	18.88	16.76	16.53	16.51	13.1	18.98
Incremental Operating Margin (%)	-54.84	-212.61	-15.61	-150	46.43	101.18	-23.08	51.92	38.15	22.39	-10.25	15.44	17.11	-85.07	48.25
Pretax Margin (%)	13.33	20.51	18.07	17.51	15.63	16.35	16.4	16.86	15.33	15.21	15.63	13.72	13.99	11.9	16.54
Profit Margin (%)	8.57	12.81	11.24	11.06	9.84	10.22	9.22	13.4	13.23	14.12	15.54	13.96	14.2	14.07	15.64
Net Income to Common Margin (%)	8.48	12.71	11.16	10.98	9.75	10.13	9.13	13.32	13.14	14.02	15.45	13.89	14.12	14	15.58
Effective Tax Rate (%)	35.7	37.56	37.81	36.82	37.06	37.5	43.79	20.5	13.68	7.19	0.57	- -	- -	- -	5.42
Dvd Payout Ratio (%)	140.42	96.15	116.46	87.18	163.35	99.44	112.07	78.45	100.94	15.14	4.63	8.19	1.65	- -	26.24
Sustainable Growth Rate (%)	-4.72	0.66	-2.72	2.1	-9.73	0.09	-1.8	4.69	-0.18	15.25	17.28	15.34	13.78	12.6	11.04

Credit (USD)

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	3,950	4,006	3,862	4,078	4,110	3,994	4,000	4,053	4,424	5,104	5,784	6,415	6,817	7,745	8,701
ST Debt	178	205	214	217	266	431	423	635	326	8	220	569	826	17	494
LT Debt	3,772	3,801	3,648	3,861	3,844	3,563	3,577	3,418	4,098	5,096	5,564	5,846	5,991	7,728	8,207
Total Debt/EBITDA	3.77	3	2.99	3.12	2.97	3.03	3.05	2.94	3.51	4.03	4.37	4.14	4.45	5.32	4.66
Net Debt/EBITDA	3.58	2.89	2.99	3.12	2.83	3.03	3.05	2.94	3.5	3.92	4.37	4.14	4.45	5.32	4.65
Total Debt/EBIT	6.49	4.74	4.81	5.19	5.07	5.51	5.54	5.41	7.17	8.7	10.29	9.59	10.7	14.81	9.56
Net Debt/EBIT	6.16	4.57	4.81	5.19	4.82	5.51	5.54	5.41	7.16	8.46	10.29	9.59	10.7	14.81	9.55
EBITDA to Interest Expense	5.01	5.99	6.16	6.2	6.32	6.25	6.34	6.88	7.08	6.67	9.66	7.28	6.75	5.96	6.29
EBITDA-CapEx/Interest Expense	4.71	5.58	5.94	5.85	6.08	5.99	6.03	6.62	6.9	3.36	9.66	7.28	6.75	5.96	6.29
EBIT to Interest Expense	2.91	3.79	3.82	3.72	3.7	3.44	3.49	3.74	3.47	3.09	4.1	3.14	2.81	2.14	3.06
Interest Expense	209	223	210	211	219	211	207	200	178	190	137	213	227	244	297
Common Equity/Total Assets	18.83	18.54	18.23	17.83	15.74	15.55	15.26	15.72	15.01	15.56	16.59	18.57	20.18	20.41	20.74
Long-Term Debt/Equity (%)	93.44	93.76	91.36	95.29	94.17	87.11	87.65	80.82	94.23	97.81	94.13	90.96	86.04	96.62	95.69
Long-Term Debt/Capital (%)	59.38	59.17	57.95	58.85	60.35	56.95	57.48	53.58	60.75	65.37	62.03	57.78	54.19	61.62	58.42
Long-Term Debt/Total Assets (%)	29.57	29.14	28.27	28.66	27.75	25.39	25.47	23.92	27.44	30.36	29.72	29.97	29.07	33.45	32.31
Total Debt/Equity (%)	97.84	98.82	96.72	100.64	100.69	97.65	98.02	95.84	101.72	97.97	97.85	99.81	97.9	96.84	101.45
Total Debt/Capital (%)	62.19	62.36	61.35	62.16	64.52	63.84	64.28	63.54	65.58	65.47	64.48	63.41	61.66	61.75	61.93
Total Debt/Total Assets (%)	30.96	30.71	29.93	30.27	29.67	28.46	28.48	28.36	29.62	30.41	30.89	32.89	33.08	33.52	34.26
Net Debt to Equity	92.87	95.17	96.69	100.62	95.81	97.65	98.02	95.84	101.52	95.36	97.85	99.81	97.9	96.84	101.38
Net Debt/Capital (%)	60.95	61.47	61.34	62.15	63.38	63.84	64.28	63.54	65.53	64.86	64.48	63.41	61.66	61.75	61.92
EBITDA	1,047	1,335	1,293	1,308	1,384	1,319	1,312	1,377	1,260	1,268	1,324	1,550	1,532	1,455	1,869
EBITDA-CapEx	985	1,244	1,248	1,234	1,332	1,264	1,249	1,325	1,229	638	1,324	1,550	1,532	1,455	1,869
Operating Income (Loss)	609	845	803	785	811	725	722	749	617	587	562	669	637	523	910

Liquidity (USD)

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	0.21	0.19	- -	- -	0.2	- -	- -	- -	0.01	0.16	0.01	0.15	- -	- -	- -
Current Ratio	1.2	1.45	0.92	1.1	1.21	0.86	0.78	0.59	0.72	1.43	0.93	1.01	0.65	1.12	0.84
Quick Ratio	0.63	0.66	0.4	0.48	0.68	0.32	0.35	0.31	0.33	0.63	0.37	0.47	0.27	0.44	0.33
CFO/Avg Current Liab	1.29	1.15	1.24	0.97	1.33	1.09	0.87	0.98	0.84	0.93	0.91	0.81	0.81	1.1	1.4
Common Equity/Total Assets	18.83	18.54	18.23	17.83	15.74	15.55	15.26	15.72	15.01	15.56	16.59	18.57	20.18	20.41	20.74
Long-Term Debt/Equity (%)	93.44	93.76	91.36	95.29	94.17	87.11	87.65	80.82	94.23	97.81	94.13	90.96	86.04	96.62	95.69
Long-Term Debt/Capital (%)	59.38	59.17	57.95	58.85	60.35	56.95	57.48	53.58	60.75	65.37	62.03	57.78	54.19	61.62	58.42
Long-Term Debt/Total Assets (%)	29.57	29.14	28.27	28.66	27.75	25.39	25.47	23.92	27.44	30.36	29.72	29.97	29.07	33.45	32.31
Total Debt/Equity (%)	97.84	98.82	96.72	100.64	100.69	97.65	98.02	95.84	101.72	97.97	97.85	99.81	97.9	96.84	101.45
Total Debt/Capital (%)	62.19	62.36	61.35	62.16	64.52	63.84	64.28	63.54	65.58	65.47	64.48	63.41	61.66	61.75	61.93
Total Debt/Total Assets (%)	30.96	30.71	29.93	30.27	29.67	28.46	28.48	28.36	29.62	30.41	30.89	32.89	33.08	33.52	34.26
CFO/Total Liabilities	12.11	11.17	12.83	10.08	12.76	11.75	10.21	12.52	10.08	7.87	7.25	8.64	9.83	10.08	10.72
CFO/CapEx	17.03	11.03	25.4	12.84	23.98	21.25	16.14	24.23	34.42	1.45	- -	- -	- -	- -	- -
Altman's Z-Score	0.65	0.7	0.67	0.66	0.64	0.57	0.56	0.55	0.49	0.5	0.47	0.55	0.5	0.51	0.56

Working Capital (USD)

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	15.73	17.31	19.84	15.9	16.83	18.9	17.73	16.97	16.76	18.84	18.84	18.65	17.23	19.34	19.45
Days Sales Outstanding	23.2	21.08	18.4	22.96	21.69	19.32	20.59	21.51	21.78	19.37	19.38	19.58	21.19	18.88	18.76
Inventory Turnover	3.04	2.3	2.82	2.96	2.85	5.03	5.01	5.26	4.76	4.19	4.51	5.35	4.41	4.27	5.23
Days Inventory Outstanding	120.1	158.83	129.44	123.37	128.06	72.53	72.85	69.43	76.63	87.12	80.9	68.22	82.69	85.52	69.75
Accounts Payable Turnover	3.75	2.02	2.53	2.6	2.64	4.56	3.98	3.74	3.46	3.01	3.02	3.46	3.26	3.24	3.64
Accounts Payable Turnover Days	97.31	181.09	144.05	140.47	138.14	79.97	91.62	97.53	105.38	121.14	120.81	105.35	111.89	112.65	100.41
Cash Conversion Cycle	45.98	-1.17	3.79	5.87	11.62	11.89	1.81	-6.6	-6.98	-14.65	-20.54	-17.56	-8.01	-8.26	-11.89
Inventory to Cash Days	-96.9	-137.75	-111.04	-100.41	-106.37	-53.22	-52.26	-47.92	-54.85	-67.75	-61.52	-48.64	-61.5	-66.64	-50.99
Inventories	348	397	352	347	387	392	388	358	373	386	419	434	508	514	492
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	348	397	352	347	387	392	388	358	373	386	419	434	508	514	492

Enterprise Value (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	201	148	1	1	199	- -	- -	- -	9	136	- -	- -	- -	- -	6
+ Preferred Equity and Hybrid Capital	- -	- -	80	80	80	80	80	80	80	80	80	80	80	80	80
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,950	4,006	3,862	4,078	4,110	3,994	4,000	4,053	4,424	5,104	5,784	6,415	6,817	7,745	8,701
Enterprise Value	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,856	6,255	6,897	7,825	8,775
Total Capital	6,352	6,424	6,295	6,561	6,370	6,256	6,223	6,379	6,746	7,796	8,970	10,117	11,055	12,542	14,049
Total Debt/Capital (%)	62.19	62.36	61.35	62.16	64.52	63.84	64.28	63.54	65.58	65.47	64.48	63.41	61.66	61.75	61.93
Total Debt / EV	1.05	1.04	0.98	0.98	1.03	0.98	0.98	0.98	0.98	1.01	0.99	1.03	0.99	0.99	0.99
EV/Sales	1.11	1.18	1.11	1.17	1.11	1.16	1.15	1.15	1.39	1.62	1.75	1.55	1.79	1.96	1.83
EV/EBITDA	3.58	2.89	3.05	3.18	2.88	3.09	3.11	3	3.57	3.98	4.42	4.04	4.5	5.38	4.7
EV/EBIT	6.16	4.57	4.91	5.3	4.92	5.62	5.65	5.52	7.29	8.6	10.42	9.35	10.83	14.96	9.64
EV/Cash Flow to Firm	3.15	3.37	3.09	3.84	2.88	3.13	3.6	2.91	3.68	4.64	5.5	4.64	4.39	4.32	4.21
EV/Free Cash Flow to Firm	2.99	3.13	2.99	3.59	2.78	3	3.41	2.81	3.59	2.94	5.5	4.64	4.39	4.32	4.21
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,864	6,495	6,897	7,825	8,775
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	3,383	3,272	3,541	3,553	3,609	3,524	3,537	3,589	3,243	3,109	3,353	4,046	3,859	3,993	4,795
TTM EBITDA	1,047	1,335	1,293	1,308	1,384	1,319	1,312	1,377	1,260	1,268	1,324	1,550	1,532	1,455	1,869
TTM Operating Income	609	845	803	785	811	725	722	749	617	587	562	669	637	523	910
TTM Cash Flow to Firm	1,190	1,143	1,274	1,083	1,385	1,301	1,133	1,419	1,221	1,087	1,065	1,347	1,571	1,812	2,084
TTM Free Cash Flow to Firm	1,252	1,234	1,319	1,157	1,437	1,356	1,196	1,471	1,252	1,717	1,065	1,347	1,571	1,812	2,084

Multiples (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	6.16	4.57	4.91	5.3	4.92	5.62	5.65	5.52	7.29	8.6	10.42	9.35	10.83	14.96	9.64
Enterprise Value	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,856	6,255	6,897	7,825	8,775
Low Price	63	75.5	81	80	90	92	89.35	90	90	89.9	93	72.25	68	56	59.76
EV/Sales	1.11	1.18	1.11	1.17	1.11	1.16	1.15	1.15	1.39	1.62	1.75	1.55	1.79	1.96	1.83
EV/EBITDA	3.58	2.89	3.05	3.18	2.88	3.09	3.11	3	3.57	3.98	4.42	4.04	4.5	5.38	4.7
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.11	1.18	1.11	1.17	1.11	1.16	1.15	1.15	1.39	1.62	1.75	1.61	1.79	1.96	1.83
EV/Sales High	1.11	1.18	1.11	1.17	1.11	1.16	1.15	1.15	1.39	1.62	1.75	1.61	1.79	1.96	1.83
EV/Sales Low	1.11	1.18	1.11	1.17	1.11	1.16	1.15	1.15	1.39	1.62	1.75	1.61	1.79	1.96	1.83
EV/EBITDA Average	3.58	2.89	3.05	3.18	2.88	3.09	3.11	3	3.57	3.98	4.43	4.19	4.5	5.38	4.7
EV/EBITDA High	3.58	2.89	3.05	3.18	2.88	3.09	3.11	3	3.57	3.98	4.43	4.19	4.5	5.38	4.7
EV/EBITDA Low	3.58	2.89	3.05	3.18	2.88	3.09	3.11	3	3.57	3.98	4.43	4.19	4.5	5.38	4.7
EV/EBIT Average	6.16	4.57	4.91	5.3	4.92	5.62	5.65	5.52	7.29	8.6	10.43	9.71	10.83	14.96	9.64
EV/EBIT High	6.16	4.57	4.91	5.3	4.92	5.62	5.65	5.52	7.29	8.6	10.43	9.71	10.83	14.96	9.64
EV/EBIT Low	6.16	4.57	4.91	5.3	4.92	5.62	5.65	5.52	7.29	8.6	10.43	9.71	10.83	14.96	9.64
Last Price	81	86	85	93	93	95.25	98	92.95	90.65	99.75	93	77	68	63	61.5
High Price	81	89	97	94	94.25	99	98	98	93.25	100.25	99.75	93	77	68	63
Enterprise Value Average	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,864	6,495	6,897	7,825	8,775
Enterprise Value High	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,864	6,495	6,897	7,825	8,775
Enterprise Value Low	3,749	3,858	3,941	4,157	3,991	4,074	4,080	4,133	4,495	5,048	5,864	6,495	6,897	7,825	8,775

Shares Outstanding	102	102	102	102	102	102	102	102	102	102	102	102	102	102	102
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Union Electric Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)