EnLink Midstream, LLC Financial Ratios — ENLC Stock

Profitability (USD)

	2009 Y	2010 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	-14.04	-22.08	11.18	-0.72	-57.9	-23.13	1.58	54.5	- -
Return on Assets (%)	0.68	-0.57	-0.3	-0.57	4.38	1.9	-3.6	-4.64	2.04	-0.12	-11.18	-4.71	0.26	4.22	2.43
Return on Capital (%)	- -	- -	- -	- -	6.12	0.7	- -	- -	- -	- -	- -	- -	1.11	- -	4.64
Return on Invested Capital (%)	- -	- -	- -	- -	5.03	4.34	- -	- -	- -	- -	- -	- -	6.43	- -	7.85
Gross Margin (%)	12.68	12.64	12.4	12.92	16.23	20.28	18.23	17.45	14.57	14.41	17.04	22.7	15.3	13.81	19.86
EBITDA Margin (%)	9.41	10.16	10.32	11.04	15.61	17.51	14.42	17.05	14.54	14.19	17	26.82	17.3	13.7	19.62
Operating Margin (%)	1.21	3.93	4.1	1.98	7.46	9.35	5.7	5.23	5.04	6.69	6.78	10.51	8.43	6.98	10.07
Incremental Operating Margin (%)	-0.51	24.52	5.45	21.12	26.91	13	-7.6	16.85	4.5	11.54	6.37	-0.11	5.64	3.3	-1.02
Pretax Margin (%)	-4.95	-1.54	-0.2	-2.42	8.11	9.36	-31.15	-20.72	2.14	-0.19	-16.44	-4.4	2.46	4.26	6
Profit Margin (%)	0.99	-0.65	-0.3	-0.7	5.03	3.56	-8	-10.79	3.7	-0.17	-18.54	-10.76	0.33	3.79	3
Net Income to Common Margin (%)	0.99	-0.65	-0.3	-0.7	5.03	3.56	-8	-10.79	3.7	-0.17	-18.54	-10.76	0.33	3.79	3
Effective Tax Rate (%)	- -	- -	- -	- -	36	23.43	- -	- -	- -	- -	- -	- -	15.09	- -	15.21
Dvd Payout Ratio (%)	-225.61	-10.73	518.18	-37.58	20.19	23.65	-6.61	-14.08	43.54	-371.76	-53.1	-110.97	70.92	34.59	47.83
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	-14.97	-25.19	6.32	-3.41	-88.64	-48.8	0.46	35.65	- -

Credit (USD)

API Chat

	2009 Y	2010 Y	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
Total Debt	874	745	804	1,040	1,214	2,036	3,066	3,295	3,542	4,432	4,785	4,610	4,382	4,750	4,597
ST Debt	29	7	6	4	13	13	- -	- -	- -	401	21	366	18	26	126
LT Debt	845	738	798	1,036	1,200	2,022	3,066	3,295	3,542	4,031	4,764	4,244	4,364	4,724	4,471
Total Debt/EBITDA	5.86	4.09	3.87	5.26	3.39	3.34	4.79	4.53	4.24	4.06	4.66	4.39	3.7	3.64	3.41
Net Debt/EBITDA	5.79	3.82	3.72	5.24	3.38	3.22	4.76	4.52	4.2	3.97	4.57	4.34	3.66	3.6	3.36
Total Debt/EBIT	45.56	10.58	9.75	29.31	7.09	6.24	12.11	14.77	12.23	8.61	11.69	11.2	7.6	7.14	6.64
Net Debt/EBIT	45.01	9.88	9.38	29.23	7.08	6.03	12.04	14.72	12.12	8.41	11.45	11.06	7.52	7.06	6.56
EBITDA to Interest Expense	1.57	2.09	2.62	2.29	- -	11.22	5.92	5.31	5.18	6.04	4.83	5.14	5.5	5.48	4.98
EBITDA-CapEx/Interest Expense	0.5	1.54	1.39	-0.43	- -	-3.41	0.63	0.47	0.27	1.38	1.28	3.66	4.65	4.08	3.34
EBIT to Interest Expense	0.2	0.81	1.04	0.41	- -	5.99	2.34	1.63	1.8	2.85	1.93	2.02	2.68	2.8	2.56
Interest Expense	95	87	79	87	- -	54	108	137	161	181	212	204	215	238	271
Common Equity/Total Assets	-2.06	-2.9	-4.16	-4.83	-5.99	27.18	23.96	18.3	18.26	16.19	22.87	17.64	15.63	- -	- -
Long-Term Debt/Equity (%)	103.58	81.91	96.28	109.06	104.07	28.59	56.44	62.52	63.69	80.89	125	132.09	146.09	162.17	169.67
Long-Term Debt/Capital (%)	59.58	52.57	57.46	60.4	58.29	22.46	36.08	38.47	38.9	42.8	55.35	54.14	59.21	74.32	71.75
Long-Term Debt/Total Assets (%)	40.63	37.08	40.68	42.71	42.14	19.82	32.13	32.07	33.61	37.69	51.03	49.63	51.44	54.6	53.68
Total Debt/Equity (%)	107.08	82.69	97.01	109.49	105.23	28.77	56.45	62.52	63.69	88.94	125.56	143.48	146.7	163.07	174.46
Total Debt/Capital (%)	61.59	53.07	57.89	60.63	58.94	22.6	36.08	38.47	38.9	47.06	55.59	58.81	59.45	74.73	73.78
Total Debt/Total Assets (%)	42	37.44	40.99	42.88	42.61	19.94	32.14	32.07	33.61	41.45	51.26	53.91	51.65	54.9	55.2
Net Debt to Equity	105.77	77.18	93.35	109.17	105.08	27.81	56.12	62.3	63.13	86.89	122.97	141.74	145.21	161.39	172.3
Net Debt/Capital (%)	61.3	50.35	56.95	60.57	58.9	22.01	35.95	38.38	38.69	46.48	54.94	58.4	59.06	74.22	73.2
EBITDA	149	182	208	198	358	610	641	727	835	1,092	1,026	1,050	1,184	1,305	1,350
EBITDA-CapEx	48	134	110	-37	114	-186	68	64	44	249	271	748	1,000	972	904
Operating Income (Loss)	19	70	83	35	171	326	253	223	290	515	409	412	577	666	692

Liquidity (USD)

API Chat

	2009 Y	2010 Y	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
Cash Ratio	0.07	0.09	0.13	0.01	0.01	0.14	0.04	0.23	0.03	0.08	0.12	0.04	0.03	0.03	0.03
Current Ratio	0.86	0.95	0.93	0.94	0.93	1.34	1.14	0.87	0.78	0.81	1	0.73	1.02	1.12	0.84
Quick Ratio	0.81	0.89	0.86	0.79	0.86	1.2	1.01	0.83	0.73	0.74	0.89	0.64	0.91	0.85	0.7
CFO/Avg Current Liab	0.22	0.31	0.58	0.4	1.08	1.12	1.37	1.01	0.73	0.73	1.03	0.95	0.96	1.18	1.31
Common Equity/Total Assets	-2.06	-2.9	-4.16	-4.83	-5.99	27.18	23.96	18.3	18.26	16.19	22.87	17.64	15.63	- -	- -
Long-Term Debt/Equity (%)	103.58	81.91	96.28	109.06	104.07	28.59	56.44	62.52	63.69	80.89	125	132.09	146.09	162.17	169.67
Long-Term Debt/Capital (%)	59.58	52.57	57.46	60.4	58.29	22.46	36.08	38.47	38.9	42.8	55.35	54.14	59.21	74.32	71.75
Long-Term Debt/Total Assets (%)	40.63	37.08	40.68	42.71	42.14	19.82	32.13	32.07	33.61	37.69	51.03	49.63	51.44	54.6	53.68
Total Debt/Equity (%)	107.08	82.69	97.01	109.49	105.23	28.77	56.45	62.52	63.69	88.94	125.56	143.48	146.7	163.07	174.46
Total Debt/Capital (%)	61.59	53.07	57.89	60.63	58.94	22.6	36.08	38.47	38.9	47.06	55.59	58.81	59.45	74.73	73.78
Total Debt/Total Assets (%)	42	37.44	40.99	42.88	42.61	19.94	32.14	32.07	33.61	41.45	51.26	53.91	51.65	54.9	55.2
CFO/Total Liabilities	6.24	7.78	12.47	6.8	19.48	14.65	15.29	13.31	14.07	14.84	17.95	13.7	15.6	18.29	21.48
CFO/CapEx	0.78	1.76	1.45	0.43	1.35	0.58	1.1	1.01	0.89	1.01	1.31	2.42	4.66	3.16	2.74
Altman's Z-Score	1.05	1.39	1.56	1.06	1.37	1.35	1.02	0.91	1.08	1.25	1.15	0.84	1.5	2.1	1.76

Working Capital (USD)

API Chat

	2009 Y	2010 Y	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
Accounts Receivable Turnover	5.57	8.44	17.31	41.48	33.3	32.7	50.34	84.09	100.77	87.23	74.32	67.05	78.01	103.51	78.58
Days Sales Outstanding	65.47	43.24	21.08	8.8	10.96	11.16	7.25	4.34	3.62	4.18	4.91	5.44	4.68	3.53	4.65
Inventory Turnover	113.57	127.98	178.69	142.9	129.08	83.28	80.19	118.9	206.6	184.46	118.29	68.56	122.96	83.58	56.98
Days Inventory Outstanding	3.21	2.85	2.04	2.55	2.83	4.38	4.55	3.07	1.77	1.98	3.09	5.32	2.97	4.37	6.41
Accounts Payable Turnover	66.31	91.92	116.9	78.02	87.74	43.31	45.43	54.78	60.44	68.36	55.22	45.82	57.99	62.36	42.72
Accounts Payable Turnover Days	5.5	3.97	3.12	4.68	4.16	8.43	8.03	6.66	6.04	5.34	6.61	7.97	6.29	5.85	8.54
Cash Conversion Cycle	63.18	42.12	20.01	6.68	9.63	7.12	3.77	0.75	-0.65	0.82	1.39	2.8	1.35	2.04	2.51
Inventory to Cash Days	62.26	40.39	19.04	6.25	8.13	6.78	2.7	1.27	1.86	2.21	1.83	0.12	1.71	-0.84	-1.76
Inventories	15	10	10	12	18	49	42	17	30	41	43	45	49	147	46
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	15	10	10	12	18	49	42	17	30	41	43	45	49	147	46

Enterprise Value (USD)

API Chat

	2009 Y	2010 Y	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
Market Capitalization	117	174	258	305	792	2,890	1,274	1,889	1,856	1,118	2,002	1,490	2,957	5,417	5,397
- Cash & Cash Equivalents	11	23	30	3	2	68	18	12	31	100	77	40	26	23	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	588	717	667	793	1,017	4,197	3,146	3,390	3,639	3,255	1,687	1,720	1,663	1,606	1,634
+ Total Debt	874	745	804	1,040	1,214	2,036	3,066	3,295	3,542	4,432	4,785	4,610	4,382	4,750	4,597
Enterprise Value	1,559	1,614	1,699	2,135	3,021	9,054	7,469	8,369	9,006	8,705	8,397	7,780	8,975	11,750	11,600
Total Capital	1,419	1,405	1,390	1,716	2,060	9,007	8,498	8,566	9,105	9,418	8,608	7,838	7,370	6,356	6,231
Total Debt/Capital (%)	61.59	53.07	57.89	60.63	58.94	22.6	36.08	38.47	38.9	47.06	55.59	58.81	59.45	74.73	73.78
Total Debt / EV	0.56	0.46	0.47	0.49	0.4	0.22	0.41	0.39	0.39	0.51	0.57	0.59	0.49	0.4	0.4
EV/Sales	0.98	0.9	0.84	1.19	1.32	2.6	1.68	1.96	1.57	1.13	1.39	1.99	1.31	1.23	1.69
EV/EBITDA	10.46	8.86	8.17	10.79	8.43	14.83	11.66	11.51	10.79	7.97	8.18	7.41	7.58	9	8.59
EV/EBIT	81.28	22.91	20.59	60.14	17.64	27.77	29.49	37.51	31.09	16.91	20.51	18.9	15.56	17.66	16.75
EV/Cash Flow to Firm	9.35	10.56	10.22	12.29	9.15	18.09	10.11	10.41	8.05	6.94	6.96	7.04	8.63	8.75	7.99
EV/Free Cash Flow to Firm	5.82	8.03	6.44	5.22	5.26	6.98	5.7	5.7	4.72	4.15	4.28	5.53	7.33	7.01	6.11
Diluted Market Cap	117	174	258	305	792	2,895	1,274	1,889	1,872	1,118	2,002	1,490	2,991	5,494	5,448
Diluted Enterprise Value	1,568	1,614	1,699	2,135	3,021	9,059	7,469	8,562	9,022	8,705	8,397	7,780	9,009	11,827	11,650
EV per Share	33.54	34.53	36.04	45.05	63.26	55.21	45.49	46.57	49.94	46.16	18.08	15.87	18.36	24.56	25.12
TTM Sales	1,584	1,793	2,014	1,791	2,296	3,486	4,443	4,264	5,744	7,694	6,038	3,916	6,845	9,528	6,879
TTM EBITDA	149	182	208	198	358	610	641	727	835	1,092	1,026	1,050	1,184	1,305	1,350
TTM Operating Income	19	70	83	35	171	326	253	223	290	515	409	412	577	666	692
TTM Cash Flow to Firm	167	153	166	174	330	501	739	804	1,119	1,254	1,206	1,105	1,040	1,343	1,452
TTM Free Cash Flow to Firm	268	201	264	409	575	1,297	1,311	1,467	1,909	2,097	1,961	1,407	1,224	1,676	1,898

Multiples (USD)

API Chat

	2009 Y	2010 Y	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
Price/Free Cash Flow	0.65	1.31	1.08	0.91	1.38	2.31	1.06	1.42	1.26	0.66	1.15	1.44	2.87	3.98	3.27
EV/EBIT	81.28	22.91	20.59	60.14	17.64	27.77	29.49	37.51	31.09	16.91	20.51	18.9	15.56	17.66	16.75
Enterprise Value	1,559	1,614	1,699	2,135	3,021	9,054	7,469	8,369	9,006	8,705	8,397	7,780	8,975	11,750	11,600
Low Price	0.75	5.6	8.29	11.32	14.52	28.23	11.72	6.41	15	8.9	4.33	0.88	3.58	6.89	8.46
EV/Sales	0.98	0.9	0.84	1.19	1.32	2.6	1.68	1.96	1.57	1.13	1.39	1.99	1.31	1.23	1.69
EV/EBITDA	10.46	8.86	8.17	10.79	8.43	14.83	11.66	11.51	10.79	7.97	8.18	7.41	7.58	9	8.59
Price/Earnings	7.49	- -	- -	- -	6.86	23.3	- -	- -	8.72	- -	- -	- -	132.02	14.99	26.17
Price/Earnings Average	4.77	-13.3	-37.62	-22.74	4.07	24.36	-6.32	-3.07	8.5	-134.51	-2.54	-2.64	105.9	11.9	24.46
Price/Earnings High	20.74	-40.31	-120.09	-60.25	15.25	56.71	-17.1	-7.66	17.33	-285.71	-5.44	-7.53	188.54	17.3	31.3
Price/Earnings Low	2.22	-22.46	-65.07	-42.98	6	37.34	-5.42	-2.5	12.71	-127.14	-1.8	-1.02	78.12	9.13	18.94
Price/Book Value	-2.74	-3.01	-3.16	-2.6	-4.64	1.04	0.56	1	0.96	0.65	0.94	0.99	2.23	- -	- -
Price/Book Value Average	-1.74	-2.68	-2.77	-2.42	-2.75	1.09	0.98	0.75	0.94	1.03	1.33	0.74	1.79	- -	- -
Price/Book Value High	-7.58	-8.12	-8.83	-6.42	-10.32	2.53	2.66	1.87	1.92	2.18	2.85	2.1	3.19	- -	- -
Price/Book Value Low	-0.81	-4.53	-4.78	-4.58	-4.06	1.67	0.84	0.61	1.41	0.97	0.94	0.29	1.32	- -	- -
Price/Tangible Book Value	0.42	0.43	0.68	0.82	1.16	1.01	0.55	0.9	0.74	0.49	0.84	0.71	1.53	2.72	2.93
Price/Tangible Book Value Average	0.27	0.38	0.6	0.76	0.69	1.06	0.96	0.67	0.72	0.77	1.2	0.53	1.22	2.16	2.74
Price/Tangible Book Value High	1.15	1.17	1.91	2.02	2.58	2.46	2.61	1.67	1.46	1.64	2.56	1.52	2.18	3.14	3.51
Price/Tangible Book Value Low	0.12	0.65	1.03	1.44	1.01	1.62	0.83	0.55	1.07	0.73	0.85	0.21	0.9	1.66	2.12
Price/Sales	0.07	0.1	0.13	0.17	0.35	0.83	0.29	0.44	0.32	0.15	0.33	0.38	0.43	0.57	0.78
Price/Sales Average	0.05	0.09	0.11	0.16	0.2	0.87	0.51	0.33	0.31	0.23	0.47	0.28	0.35	0.45	0.73
Price/Sales High	0.2	0.26	0.36	0.42	0.77	2.02	1.37	0.83	0.64	0.49	1.01	0.81	0.62	0.66	0.94
Price/Sales Low	0.02	0.15	0.19	0.3	0.3	1.33	0.43	0.27	0.47	0.22	0.33	0.11	0.26	0.35	0.57
Price/Cash Flow	1.49	2.05	1.83	3.03	2.4	6.3	2.03	2.83	2.65	1.32	2.02	2.04	3.45	5.16	4.41
Price/Cash Flow Average	0.95	1.83	1.6	2.83	1.42	6.58	3.57	2.12	2.58	2.09	2.87	1.52	2.77	4.1	4.13
Price/Cash Flow High	4.11	5.54	5.11	7.49	5.33	15.32	9.67	5.29	5.27	4.45	6.13	4.34	4.93	5.96	5.28
Price/Cash Flow Low	0.44	3.09	2.77	5.34	2.1	10.09	3.06	1.73	3.86	1.98	2.03	0.59	2.04	3.14	3.19
Price/Free Cash Flow Average	0.41	1.17	0.95	0.85	0.82	2.41	1.87	1.06	1.22	1.05	1.63	1.08	2.3	3.15	3.05
Price/Free Cash Flow High	1.8	3.53	3.02	2.24	3.07	5.61	5.06	2.65	2.49	2.23	3.48	3.07	4.1	4.59	3.9
Price/Free Cash Flow Low	0.19	1.97	1.64	1.6	1.21	3.7	1.6	0.87	1.83	0.99	1.15	0.42	1.7	2.42	2.36
EV/Sales Average	0.96	0.89	0.83	1.18	1.18	2.63	1.9	1.9	1.56	1.22	1.53	1.89	1.23	1.12	1.63
EV/Sales High	1.12	1.07	1.07	1.44	1.74	3.79	2.76	2.39	1.89	1.48	2.07	2.42	1.5	1.32	1.84
EV/Sales Low	0.94	0.95	0.91	1.32	1.27	3.1	1.83	1.84	1.72	1.2	1.39	1.72	1.13	1.01	1.47
EV/EBITDA Average	10.24	8.76	8.02	10.69	7.53	15.05	13.18	11.12	10.73	8.57	9	7.05	7.08	8.15	8.33
EV/EBITDA High	11.91	10.49	10.4	13.05	11.14	21.62	19.15	14.02	12.98	10.4	12.16	9.01	8.65	9.64	9.38
EV/EBITDA Low	9.97	9.35	8.81	11.96	8.16	17.69	12.67	10.76	11.8	8.48	8.19	6.4	6.56	7.38	7.49
EV/EBIT Average	79.54	22.64	20.2	59.56	15.76	28.17	33.32	36.24	30.93	18.19	22.57	17.99	14.54	15.98	16.24
EV/EBIT High	92.57	27.11	26.21	72.75	23.29	40.48	48.44	45.7	37.41	22.06	30.49	23	17.75	18.91	18.28
EV/EBIT Low	77.46	24.15	22.2	66.67	17.06	33.11	32.05	35.08	34.02	18	20.54	16.33	13.47	14.47	14.6
Last Price	2.52	3.72	5.48	6.43	16.59	17.62	7.76	10.51	10.29	5.93	4.31	3.04	6.05	11.32	11.69
High Price	6.98	10.05	15.3	15.87	36.89	42.88	37	19.6	20.45	20	13.1	6.48	8.64	13.06	13.98
Enterprise Value Average	1,525	1,595	1,667	2,114	2,699	9,184	8,441	8,086	8,959	9,362	9,239	7,405	8,390	10,632	11,247
Enterprise Value High	1,775	1,909	2,162	2,582	3,990	13,196	12,270	10,196	10,838	11,358	12,479	9,466	10,241	12,583	12,657
Enterprise Value Low	1,485	1,701	1,832	2,366	2,922	10,794	8,119	7,825	9,855	9,265	8,406	6,721	7,768	9,630	10,108

	2009 Y	2010 Y	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
Shares Outstanding	47	47	47	47	48	164	164	180	181	181	488	489	484	469	452
Diluted Weighted Avg Shares	47	47	47	47	48	164	164	180	182	189	464	490	494	485	466
Basic Weighted Avg Shares	46	47	47	47	48	164	164	180	180	189	464	490	489	478	462
Revenue per Share	34.07	38.36	42.71	37.8	48.07	21.25	27.06	23.73	31.85	40.8	13	7.99	14	19.91	14.9
EBITDA per Share	3.21	3.9	4.41	4.17	7.5	3.72	3.9	4.05	4.63	5.79	2.21	2.14	2.42	2.73	2.92
Operating Income per Share	0.41	1.51	1.75	0.75	3.59	1.99	1.54	1.24	1.61	2.73	0.88	0.84	1.18	1.39	1.5
Basic EPS, GAAP	0.34	-0.25	-0.13	-0.26	2.42	0.76	-2.16	-2.56	1.18	-0.07	-2.41	-0.86	0.05	0.76	0.45
Basic EPS from Cont Ops	-1.56	-0.46	-0.03	-0.78	2.49	1.52	-8.59	-4.94	1.77	-0.17	-2.15	-0.64	0.29	1.05	0.76
Diluted EPS, GAAP	0.34	-0.25	-0.13	-0.26	2.42	0.75	-2.16	-2.56	1.17	-0.07	-2.41	-0.86	0.05	0.74	0.44
Diluted EPS from Cont Ops	-1.55	-0.46	-0.03	-0.78	2.49	1.52	-8.59	-4.94	1.76	-0.17	-2.15	-0.64	0.29	1.03	0.75
Dividend per Share	0.09	0.07	0.38	0.48	0.5	0.54	0.99	1.03	1.03	1.03	1.01	0.47	0.38	0.46	0.51
Cash Flow per Share	1.7	1.81	3	2.12	6.92	2.8	3.83	3.71	3.88	4.49	2.14	1.49	1.75	2.19	2.65
Free Cash Flow per Basic Share	-0.48	0.78	0.93	-2.84	1.8	-2.06	0.34	0.02	-0.5	0.02	0.51	0.88	1.38	1.5	1.68
Cash & Equivalents per Share	0.43	0.49	0.64	0.06	0.04	0.42	0.11	1.14	0.17	0.53	0.17	0.08	0.05	0.05	0.06
Book Value per Share	-0.92	-1.24	-1.73	-2.47	-3.58	16.92	13.92	10.47	10.67	9.18	4.6	3.08	2.71	- -	- -
Tangible Book Value per Share	6.05	8.61	8.01	7.86	14.31	17.42	14.18	11.71	13.98	12.2	5.12	4.26	3.96	4.16	3.99

EnLink Midstream, LLC

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)