ENBRIDGE ENERGY PARTNERS LP (EEP) [Rocket]

In millions, except per share items	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Liquids	2,428.0	2,516.0	2,303.0	2,070.4	1,519.9	1,345.8	1,286.7	1,173.6
Natural Gas				5,894.3	5,597.2	5,360.3	7,149.3	5,745.7
Other							673.8	2,379.1
Total revenues [+]	2,428.0	2,516.0	2,303.0	7,964.7	7,117.1	6,706.1	9,109.8	9,298.4
Oil & gas services							9,109.8	7,736.1
Revenue growth [+]	-3.5%	9.2%	-71.1%	11.9%	6.1%	-26.4%	-2.0%	113.2%
Liquids	-3.5%	9.2%	11.2%	36.2%	12.9%	4.6%	9.6%	20.7%
Natural Gas				5.3%	4.4%	-25.0%	24.4%	44.9%
Cost of goods sold	939.0	851.0	898.0	5,145.9	4,948.9	4,570.1	7,100.1	5,963.3
Gross profit	1,489.0	1,665.0	1,405.0	2,818.8	2,168.2	2,136.0	2,009.7	3,335.1
Gross margin	61.3%	66.2%	61.0%	35.4%	30.5%	31.9%	22.1%	35.9%
Selling, general and administrative [+]	368.0	1,184.0	441.0	934.4	918.4	1,242.8	705.0	576.5
General and administrative				934.4	918.4		705.0	576.5
Other operating expenses	-368.0	-1,184.0	-441.0	323.9	421.4	-344.8	-31.9	2,910.6
EBITDA [+]	1,489.0	1,665.0	1,405.0	1,560.5	828.4	1,238.0	1,336.6	-152.0
EBITDA growth	-10.6%	18.5%	-10.0%	88.4%	-33.1%	-7.4%	-979.3%	-117.3%
EBITDA margin	61.3%	66.2%	61.0%	19.6%	11.6%	18.5%	14.7%	-1.6%
Depreciation and amortization	442.0	427.0	378.0	458.2	388.0	344.8	339.8	311.2
EBIT [+]	1,047.0	1,238.0	1,027.0	1,102.3	440.4	893.2	996.8	-463.2
EBIT growth	-15.4%	20.5%	-6.8%	150.3%	-50.7%	-10.4%	-315.2%	-175.7%
EBIT margin	43.1%	49.2%	44.6%	13.8%	6.2%	13.3%	10.9%	-5.0%
Non-recurring items [+]	-74.0	757.0	63.0	15.6				-590.5
Asset impairment		757.0	63.0	15.6				10.3
Loss (gain) on sale of assets	-74.0
Interest expense	525.0	413.0	292.0	403.2	320.4		320.6	274.8
Interest expense	525.0	413.0	292.0	403.2	320.4		320.6	274.8
Other income (expense), net [+]	104.0	47.0	70.0	66.1	59.1	-335.0	6.5	17.5
Environmental remediation expense				97.3	273.7			600.8
Other	57.0	1.0		106.2	289.7	1.2	6.5	618.3
Pre-tax income	700.0	115.0	742.0	749.6	179.1	558.2	682.7	-130.0
Income taxes	-8.0	-1.0	3.0	9.6	18.7	8.1	5.5	7.9
Tax rate			0.4%	1.3%	10.4%	1.5%	0.8%
Minority interest	-369.0	-26.0	-221.0	263.3	88.3		53.2	60.6
Earnings from continuing ops	1,785.0	258.0	1,699.0	476.7	-122.7	369.2	520.5	-260.1
Earnings from discontinued ops	-57.0	-157.0	-285.0
Net income	1,728.0	101.0	1,414.0	476.7	-122.7	369.2	520.5	-260.1
Net margin	71.2%	4.0%	61.4%	6.0%	-1.7%	5.5%	5.7%	-2.8%

Basic EPS [+]	$4,462,500.00	$741,379.31	$5,011,799.41	$1.45	($0.39)	$1.27	$1.98	($1.09)
Growth	501.9%	-85.2%	345053931.1%	-474.3%	-130.5%	-36.0%	-282.4%	-177.8%
Diluted EPS [+]	$4,462,500.00	$741,379.31	$5,011,799.41	$1.45	($0.39)	$1.27	$1.98	($1.09)
Growth	501.9%	-85.2%	345053931.1%	-474.3%	-130.5%	-36.0%	-282.4%	-177.8%

Dividends per share [+]	$1,512,500.00	$2,293,103.45	$2,274,336.28	$2.22	$2.24	$2.27	$2.16	$2.01
Growth	-34.0%	0.8%	102546564.1%	-1.1%	-1.3%	5.4%	7.1%	18.8%

Shares outstanding (basic) [+]	0.0	0.0	0.0	328.2	316.2	290.6	262.3	239.1
Growth	14.9%	2.7%	-100.0%	3.8%	8.8%	10.8%	9.7%	2.7%
Shares outstanding (diluted) [+]	0.0	0.0	0.0	328.2	316.2	290.6	262.3	239.1
Growth	14.9%	2.7%	-100.0%	3.8%	8.8%	10.8%	9.7%	2.7%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.