Enable Midstream Partners, LP (ENBL) [Rocket]

In millions, except per share items	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14	Dec-31-13
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Gathering and Processing	1,886.0	2,338.0	2,818.0	2,170.0		1,663.0	2,424.0
Product	1,132.0	1,533.0	2,106.0	1,653.0
Natural Gas, Gathering, Transportation, Marketing and Processing	1,331.0	1,427.0	1,325.0	1,150.0
Transportation and Storage	881.0	1,038.0	1,162.0	1,146.0		1,132.0	1,577.0
Total revenues [+]	2,463.0	2,960.0	3,431.0	2,803.0	2,272.0	2,418.0	3,367.0	2,489.0
Products						1,334.0	2,300.0	1,566.0
Services						1,084.0	1,067.0	923.0
Revenue growth [+]	-16.8%	-13.7%	22.4%	23.4%	-6.0%	-28.2%	35.3%	161.4%
Gathering and Processing	-19.3%	-17.0%	29.9%			-31.4%
Product	-26.2%	-27.2%	27.4%
Natural Gas, Gathering, Transportation, Marketing and Processing	-6.7%	7.7%	15.2%
Transportation and Storage	-15.1%	-10.7%	1.4%			-28.2%
Cost of goods sold [+]	1,477.0	1,802.0	2,298.0	1,834.0	1,456.0	495.0	497.0	424.0
Maintenance and operations costs	418.0	423.0	388.0	369.0	367.0	419.0	420.0	358.0
Direct taxes	69.0	67.0	65.0	64.0	58.0	59.0	56.0	54.0
Gross profit	986.0	1,158.0	1,133.0	969.0	816.0	1,923.0	2,870.0	2,065.0
Gross margin	40.0%	39.1%	33.0%	34.6%	35.9%	79.5%	85.2%	83.0%
Selling, general and administrative [+]	98.0	103.0	113.0	95.0	98.0	103.0	107.0	71.0
General and administrative [+]	98.0	103.0	113.0	95.0	98.0	103.0	107.0	71.0
General and administrative expenses	98.0	103.0	113.0	95.0	98.0	103.0	107.0	71.0
Equity in earnings	-210.0	17.0	26.0	28.0	28.0	29.0	20.0	15.0
Other operating expenses	-25.0	-33.0	-26.0	-20.0	-14.0	1,080.0	1,893.0	1,301.0
EBITDA [+]	703.0	1,105.0	1,072.0	922.0	760.0	769.0	890.0	708.0
EBITDA growth	-36.4%	3.1%	16.3%	21.3%	-1.2%	-13.6%	25.7%	28.0%
EBITDA margin	28.5%	37.3%	31.2%	32.9%	33.5%	31.8%	26.4%	28.4%
Depreciation	358.0	371.0	351.0	335.0	311.0	291.0	249.0	194.0
EBITA	345.0	734.0	721.0	587.0	449.0	478.0	641.0	514.0
EBITA margin	14.0%	24.8%	21.0%	20.9%	19.8%	19.8%	19.0%	20.7%
Amortization of intangibles	62.0	62.0	47.0	31.0	27.0	27.0	27.0	18.0
EBIT [+]	283.0	672.0	674.0	556.0	422.0	451.0	614.0	496.0
EBIT growth	-57.9%	-0.3%	21.2%	31.8%	-6.4%	-26.5%	23.8%	11.0%
EBIT margin	11.5%	22.7%	19.6%	19.8%	18.6%	18.7%	18.2%	19.9%
Non-recurring items [+]	28.0	86.0			9.0	1,134.0	8.0	12.0
Asset impairment	28.0	86.0			9.0	1,134.0	8.0	12.0
Interest expense	178.0	190.0	152.0	120.0	99.0	90.0	70.0	67.0
Interest expense	178.0	190.0	152.0	120.0	99.0	90.0	70.0	67.0
Other income (expense), net	6.0	3.0				2.0	-1.0	9.0
Pre-tax income	83.0	399.0	522.0	436.0	314.0	-771.0	535.0	426.0
Income taxes	0.0	-1.0	-1.0	-1.0	1.0	0.0	2.0	-1,192.0
Tax rate	0.0%				0.3%	0.0%	0.4%
Minority interest	-5.0	4.0	2.0	1.0	1.0	-19.0	3.0	3.0
Net income	52.0	360.0	485.0	400.0	290.0	-752.0	530.0	289.0
Net margin	2.1%	12.2%	14.1%	14.3%	12.8%	-31.1%	15.7%	11.6%

Basic EPS [+]	$0.12	$0.83	$1.12	$0.92	$0.68	($1.78)	$1.29
Growth	-85.6%	-26.1%	21.0%	35.1%	-138.4%	-238.5%
Diluted EPS [+]	$0.12	$0.82	$1.11	$0.92	$0.68	($1.78)	$1.29
Growth	-85.6%	-25.9%	20.7%	34.8%	-138.4%	-238.5%

Dividends per share [+]	$0.82	$1.29	$1.27	$0.82		$1.26
Growth	-36.3%	1.9%	54.9%		-100.0%

Shares outstanding (basic) [+]	437.0	436.0	434.0	433.0	424.0	422.0	412.0
Growth	0.2%	0.5%	0.2%	2.1%	0.5%	2.4%
Shares outstanding (diluted) [+]	438.0	437.0	436.0	434.0	424.0	422.0	412.0
Growth	0.2%	0.2%	0.5%	2.4%	0.5%	2.4%

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