Union Electric Company Financial Ratios — UEPEO 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 (%)	7.01	10.28	9.92	9.89	8.83	8.91	8.06	11.73	10.12	9.28	9.45	9.23	8.24	7.55	9.1
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 (%)	5.27	6.96	6.64	6.59	6.04	6.04	5.47	7.82	6.83	6.45	5.97	- -	- -	- -	6.24
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 (%)	-2.83	0.4	-1.63	1.27	-5.59	0.05	-0.97	2.53	-0.1	7.87	9.01	8.47	8.1	7.55	6.71

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	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	31.65	31.08	30.32	29.48	28.89	28.57	28.49	29.03	28.58	30.57	31.15	32.54	33.4	34.27	33.45
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 (%)	47.23	47.16	46.44	47.49	46.92	44.07	44.26	41.27	46.71	49.41	47.58	45.52	43.48	49.09	47.5
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 (%)	49.46	49.7	49.17	50.16	50.17	49.41	49.5	48.94	50.43	49.49	49.46	49.95	49.47	49.2	50.36
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 (%)	48.15	48.76	49.16	50.15	48.93	49.41	49.5	48.94	50.38	48.81	49.46	49.95	49.47	49.2	50.34
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)

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	0.21	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	31.65	31.08	30.32	29.48	28.89	28.57	28.49	29.03	28.58	30.57	31.15	32.54	33.4	34.27	33.45
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 (%)	47.23	47.16	46.44	47.49	46.92	44.07	44.26	41.27	46.71	49.41	47.58	45.52	43.48	49.09	47.5
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 (%)	49.46	49.7	49.17	50.16	50.17	49.41	49.5	48.94	50.43	49.49	49.46	49.95	49.47	49.2	50.36
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	1.27	1.36	1.31	1.28	1.24	1.2	1.17	1.16	1.1	1.08	0.96	0.91	0.83	0.8	0.83

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	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)

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	8,985	9,802	9,393	9,700	9,827	10,353	10,108	10,312	10,823	11,180	10,465	7,964	7,455	7,452	7,562
- 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	12,734	13,660	13,334	13,856	13,818	14,427	14,188	14,445	15,318	16,228	16,321	14,219	14,352	15,277	16,337
Total Capital	7,987	8,060	7,855	8,130	8,192	8,084	8,081	8,282	8,773	10,314	11,695	12,842	13,780	15,743	17,278
Total Debt/Capital (%)	49.46	49.7	49.17	50.16	50.17	49.41	49.5	48.94	50.43	49.49	49.46	49.95	49.47	49.2	50.36
Total Debt / EV	0.31	0.29	0.29	0.29	0.3	0.28	0.28	0.28	0.29	0.31	0.35	0.45	0.47	0.51	0.53
EV/Sales	3.76	4.17	3.77	3.9	3.83	4.09	4.01	4.02	4.72	5.22	4.87	3.51	3.72	3.83	3.41
EV/EBITDA	12.16	10.23	10.31	10.59	9.98	10.94	10.81	10.49	12.16	12.8	12.33	9.17	9.37	10.5	8.74
EV/EBIT	20.91	16.17	16.61	17.65	17.04	19.9	19.65	19.29	24.83	27.65	29.04	21.25	22.53	29.21	17.95
EV/Cash Flow to Firm	10.7	11.95	10.47	12.79	9.98	11.09	12.52	10.18	12.55	14.92	15.32	10.56	9.13	8.43	7.84
EV/Free Cash Flow to Firm	10.17	11.07	10.11	11.97	9.62	10.64	11.86	9.82	12.24	9.45	15.32	10.56	9.13	8.43	7.84
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	124.72	133.79	130.6	135.71	135.34	141.3	138.96	141.48	150.03	158.94	159.86	139.26	140.54	149.59	159.98
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)

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	20.91	16.17	16.61	17.65	17.04	19.9	19.65	19.29	24.83	27.65	29.04	21.25	22.53	29.21	17.95
Enterprise Value	12,734	13,660	13,334	13,856	13,818	14,427	14,188	14,445	15,318	16,228	16,321	14,219	14,352	15,277	16,337
Low Price	70	86.01	90.05	88.08	92.08	93.8	94	95.05	95.01	100	92.81	76.5	67.5	70.02	71.5
EV/Sales	3.76	4.17	3.77	3.9	3.83	4.09	4.01	4.02	4.72	5.22	4.87	3.51	3.72	3.83	3.41
EV/EBITDA	12.16	10.23	10.31	10.59	9.98	10.94	10.81	10.49	12.16	12.8	12.33	9.17	9.37	10.5	8.74
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	2.23	2.42	2.4	2.44	2.46	2.58	2.53	2.49	2.54	2.18	1.79	1.25	1.08	0.94	0.89
Price/Book Value Average	2.01	2.32	2.49	2.36	2.42	2.5	2.55	2.44	2.44	2.08	1.81	1.47	1.16	0.96	0.89
Price/Book Value High	2.66	2.47	2.6	2.45	2.47	2.65	2.68	2.56	2.63	2.19	1.92	1.66	1.42	1.29	1.02
Price/Book Value Low	1.77	2.17	2.35	2.26	2.35	2.39	2.4	2.34	2.27	1.99	1.63	1.23	1	0.9	0.86
Price/Tangible Book Value	2.23	2.43	2.41	2.44	2.46	2.58	2.53	2.49	2.54	2.18	1.79	1.25	1.08	0.94	0.89
Price/Tangible Book Value Average	2.01	2.32	2.5	2.36	2.42	2.5	2.55	2.44	2.44	2.08	1.81	1.47	1.16	0.96	0.89
Price/Tangible Book Value High	2.66	2.48	2.62	2.45	2.47	2.65	2.68	2.56	2.63	2.19	1.92	1.66	1.42	1.29	1.02
Price/Tangible Book Value Low	1.77	2.17	2.36	2.26	2.35	2.39	2.4	2.34	2.27	1.99	1.63	1.23	1	0.9	0.86
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	3.51	4.05	3.86	3.81	3.79	4	4.04	3.97	4.6	5.05	4.9	3.92	3.86	3.87	3.4
EV/Sales High	4.28	4.24	3.99	3.91	3.85	4.17	4.18	4.11	4.85	5.24	5.08	4.21	4.33	4.52	3.63
EV/Sales Low	3.22	3.86	3.71	3.7	3.71	3.87	3.87	3.86	4.38	4.91	4.57	3.54	3.57	3.75	3.35
EV/EBITDA Average	11.33	9.92	10.57	10.35	9.89	10.68	10.88	10.35	11.83	12.39	12.42	10.22	9.73	10.62	8.73
EV/EBITDA High	13.82	10.38	10.92	10.63	10.04	11.14	11.28	10.71	12.48	12.84	12.87	10.98	10.9	12.39	9.32
EV/EBITDA Low	10.41	9.47	10.16	10.05	9.68	10.35	10.42	10.05	11.27	12.03	11.59	9.23	9	10.29	8.6
EV/EBIT Average	19.47	15.68	17.02	17.24	16.87	19.43	19.78	19.03	24.16	26.76	29.26	23.69	23.4	29.56	17.93
EV/EBIT High	23.76	16.41	17.59	17.72	17.13	20.27	20.5	19.69	25.49	27.73	30.33	25.44	26.22	34.48	19.14
EV/EBIT Low	17.89	14.96	16.36	16.75	16.51	18.83	18.94	18.47	23.01	25.99	27.3	21.38	21.65	28.63	17.67
Last Price	88	96	92	95	96.25	101.4	99	101	106	109.5	102.5	78	73	72.97	74.05
High Price	105	98	99.75	95.5	97	104	105	104	110	110	109.5	103.05	96	99.97	84.6
Enterprise Value Average	11,859	13,248	13,669	13,532	13,685	14,087	14,278	14,252	14,905	15,709	16,444	15,848	14,904	15,458	16,312
Enterprise Value High	14,470	13,864	14,125	13,908	13,895	14,692	14,800	14,751	15,726	16,279	17,044	17,016	16,701	18,034	17,415
Enterprise Value Low	10,896	12,640	13,135	13,150	13,392	13,651	13,677	13,838	14,196	15,258	15,340	14,306	13,790	14,976	16,077

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	1.97	1.45	0.01	0.01	1.95	- -	- -	- -	0.09	1.33	0.08	2.35	- -	- -	0.06
Book Value per Share	39.54	39.71	38.33	38.9	39.2	39.28	39.19	40.64	41.81	50.24	57.11	62.16	67.4	77.53	83.2
Tangible Book Value per Share	39.47	39.57	38.11	38.9	39.2	39.28	39.19	40.64	41.81	50.24	57.11	62.16	67.4	77.53	83.2

Union Electric Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)