Enterprise Products Partners L.P. Financial Ratios — EPD

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	6.25	6.91	6.83	6.38	5.25	4.98	5.25	7.49	7.74	6	7.05	8.1	7.95	7.97	7.5
Return on Capital (%)	19.08	- -	19.9	18.02	- -	14.77	15.27	20.18	20.64	- -	18.59	21.72	22.27	22.68	20.82
Return on Invested Capital (%)	10.64	- -	10.37	9.45	- -	7.17	7.44	9.94	10.5	- -	9.72	11.28	11.24	11.45	10.81
Gross Margin (%)	6.76	7.55	7.31	7.78	12.43	14.68	12.6	14.06	17.47	17.75	14.04	11.49	13.47	12.76	13.61
EBITDA Margin (%)	8.62	9.75	9.47	10.17	17.33	20.72	17.6	18.39	22.14	23.71	18.12	14.47	17.18	16.23	17.55
Operating Margin (%)	6.35	7.15	6.91	7.33	11.72	13.98	11.98	13.49	16.82	16.94	13.53	11.07	13.01	12.33	13.13
Incremental Operating Margin (%)	7.22	-13.42	4.96	96.43	1.67	-1.3	4.57	19.55	-15.68	16.22	6.7	5.31	-0.28	7.12	0.69
Pretax Margin (%)	4.77	5.66	5.58	5.96	9.46	11.19	9.85	11.77	14.43	13.83	11.82	9.79	11.47	10.73	11.22
Profit Margin (%)	4.62	5.68	5.44	5.81	9.33	10.92	9.57	11.42	14	13.88	11.37	9.44	11.13	10.5	11.05
Net Income to Common Margin (%)	4.62	5.68	5.44	5.81	9.33	10.92	9.57	11.42	14	13.88	11.36	9.43	11.12	10.49	11.05
Effective Tax Rate (%)	1.29	- -	2.16	0.81	- -	0.91	0.89	1.4	0.96	- -	1.45	1.44	0.77	1.08	0.39
Dvd Payout Ratio (%)	92.7	89.43	91.71	91.61	113.41	127.29	122.6	86.58	80.28	97.37	80.65	71.33	74.37	74.7	78.77
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	14,529	16,202	17,352	21,364	22,541	23,698	24,569	26,178	27,797	30,186	29,874	28,636	29,071	32,262	34,772
ST Debt	500	1,547	1,125	2,206	1,864	2,577	2,855	1,500	1,982	1,325	1,400	1,744	1,300	1,150	1,625
LT Debt	14,029	14,655	16,226	19,157	20,677	21,121	21,714	24,678	25,815	28,862	28,474	26,892	27,771	31,112	33,147
Total Debt/EBITDA	3.8	3.9	3.84	4.38	4.81	4.97	4.77	3.9	3.83	4.68	4.04	3.4	3.4	3.54	3.77
Net Debt/EBITDA	3.8	3.9	3.83	4.37	4.81	4.95	4.77	3.84	3.76	4.47	3.61	3.35	3.35	3.43	3.62
Total Debt/EBIT	5.17	5.32	5.26	6.08	7.12	7.36	7.01	5.31	5.04	6.55	5.41	4.44	4.5	4.66	5.04
Net Debt/EBIT	5.16	5.32	5.24	6.05	7.11	7.34	7.01	5.24	4.95	6.25	4.84	4.38	4.42	4.52	4.84
EBITDA to Interest Expense	5.13	5.38	5.63	5.3	4.87	4.86	5.23	6.13	5.84	5.01	5.76	6.77	6.73	6.72	6.55
EBITDA-CapEx/Interest Expense	5.13	5.38	5.63	5.3	4.87	4.86	5.23	6.13	5.84	5.01	5.76	6.77	6.73	6.72	6.55
EBIT to Interest Expense	3.78	3.95	4.11	3.82	3.29	3.28	3.56	4.49	4.44	3.58	4.3	5.18	5.1	5.1	4.9
Interest Expense	744	772	802	921	962	983	985	1,097	1,243	1,287	1,283	1,244	1,269	1,358	1,408
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	114.81	110.22	105.09	97.28	100.86	94.86	95.35	101.59	99.95	113.51	107.5	96.9	96.4	104.97	108.27
Long-Term Debt/Capital (%)	95.86	89.85	92.32	83.32	90.9	88.31	87.58	92.72	89.45	92.33	91.9	90.5	92.09	93.94	93.1
Long-Term Debt/Total Assets (%)	41.11	40.78	40.43	40.59	42.37	40.47	39.9	43.32	41.82	45.02	42.17	39.48	39.12	40.32	42.55
Total Debt/Equity (%)	118.91	121.85	112.38	108.49	109.95	106.43	107.89	107.76	107.62	118.72	112.78	103.19	100.91	108.85	113.58
Total Debt/Capital (%)	99.28	99.34	98.72	92.92	99.09	99.08	99.09	98.35	96.31	96.57	96.42	96.37	96.4	97.41	97.67
Total Debt/Total Assets (%)	42.58	45.09	43.23	45.26	46.19	45.4	45.15	45.95	45.03	47.09	44.24	42.04	40.96	41.81	44.64
Net Debt to Equity	118.74	121.73	112.01	108.11	109.86	106.15	107.87	106.34	105.66	113.29	100.86	101.69	99.17	105.65	109.19
Net Debt/Capital (%)	99.28	99.34	98.71	92.89	99.09	99.08	99.09	98.33	95.67	95.38	94.86	95.21	95.3	96.24	96.51
EBITDA	3,820	4,150	4,518	4,877	4,683	4,771	5,147	6,720	7,260	6,449	7,394	8,417	8,539	9,124	9,228
EBITDA-CapEx	3,820	4,150	4,518	4,877	4,683	4,771	5,147	6,720	7,260	6,449	7,394	8,417	8,539	9,124	9,228
Operating Income (Loss)	2,813	3,045	3,300	3,516	3,167	3,219	3,503	4,929	5,516	4,609	5,520	6,443	6,467	6,930	6,905

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	- -	- -	0.01	0.01	- -	0.01	- -	0.05	0.04	0.12	0.24	0.01	0.01	0.04	0.08
Current Ratio	0.82	0.75	0.85	0.7	0.6	0.79	0.7	0.85	0.86	1.1	1.14	0.86	0.93	1	1.04
Quick Ratio	0.61	0.56	0.67	0.5	0.36	0.41	0.47	0.56	0.57	0.65	0.84	0.57	0.61	0.65	0.58
CFO/Avg Current Liab	0.5	0.38	0.48	0.52	0.53	0.53	0.53	0.74	0.8	0.65	0.83	0.67	0.6	0.57	0.61
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	114.81	110.22	105.09	97.28	100.86	94.86	95.35	101.59	99.95	113.51	107.5	96.9	96.4	104.97	108.27
Long-Term Debt/Capital (%)	95.86	89.85	92.32	83.32	90.9	88.31	87.58	92.72	89.45	92.33	91.9	90.5	92.09	93.94	93.1
Long-Term Debt/Total Assets (%)	41.11	40.78	40.43	40.59	42.37	40.47	39.9	43.32	41.82	45.02	42.17	39.48	39.12	40.32	42.55
Total Debt/Equity (%)	118.91	121.85	112.38	108.49	109.95	106.43	107.89	107.76	107.62	118.72	112.78	103.19	100.91	108.85	113.58
Total Debt/Capital (%)	99.28	99.34	98.72	92.92	99.09	99.08	99.09	98.35	96.31	96.57	96.42	96.37	96.4	97.41	97.67
Total Debt/Total Assets (%)	42.58	45.09	43.23	45.26	46.19	45.4	45.15	45.95	45.03	47.09	44.24	42.04	40.96	41.81	44.64
CFO/Total Liabilities	15.2	12.77	15.65	15.13	14.14	13.59	14.75	18.75	18.16	15.23	20.74	19.92	17.95	17.07	18.15
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.76	2.75	3.07	3	1.96	1.89	1.92	2.07	1.97	1.45	1.73	2.1	1.95	2.03	2

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	10.63	9.62	9.71	10.31	8.46	7.8	7.61	9.11	7.69	5.62	6.93	8.35	6.75	6.61	6.69
Days Sales Outstanding	34.34	37.94	37.57	35.39	43.17	46.77	47.98	40.05	47.49	64.92	52.64	43.69	54.07	55.19	54.58
Inventory Turnover	36.8	35.79	40.56	41.97	23.07	13.99	15.12	20.05	14.98	8.29	11.72	19.68	14.57	13.42	11.59
Days Inventory Outstanding	9.92	10.2	9	8.7	15.82	26.09	24.14	18.2	24.37	44.01	31.14	18.55	25.06	27.19	31.48
Accounts Payable Turnover	57.04	51.18	59.46	58.95	29	32.4	42.35	32.88	26.22	27.6	51.56	74.73	45.22	41	40.36
Accounts Payable Turnover Days	6.4	7.13	6.14	6.19	12.59	11.27	8.62	11.1	13.92	13.23	7.08	4.88	8.07	8.9	9.04
Cash Conversion Cycle	37.86	41.01	40.44	37.9	46.41	61.59	63.5	47.15	57.94	95.71	76.69	57.36	71.05	73.48	77.02
Inventory to Cash Days	24.42	27.74	28.58	26.69	27.34	20.67	23.84	21.85	23.12	20.91	21.5	25.14	29.01	28	23.1
Inventories	1,112	1,088	1,093	1,014	1,038	1,770	1,610	1,522	2,091	3,304	2,681	2,554	3,352	3,955	3,884
Raw Materials	668	784	698	719	890	1,550	1,448	1,257	1,780	2,661	2,338	2,124	2,816	3,303	3,219
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	443	304	395	296	148	221	162	265	312	643	343	430	536	652	665
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	38,245	45,013	62,036	69,976	51,481	57,260	57,110	53,778	61,649	42,751	47,793	52,360	57,133	67,916	69,306
- Cash & Cash Equivalents	20	16	57	74	19	63	5	345	335	1,060	2,820	76	180	583	969
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	106	108	226	1,629	206	219	225	439	1,064	1,073	1,110	1,079	1,086	857	831
+ Total Debt	14,529	16,202	17,352	21,364	22,541	23,698	24,569	26,178	27,797	30,186	29,874	28,636	29,071	32,262	34,772
Enterprise Value	52,860	61,307	79,556	92,895	74,209	81,113	81,899	80,050	90,174	72,951	75,957	81,999	87,110	100,452	103,940
Total Capital	14,635	16,310	17,577	22,993	22,747	23,917	24,794	26,617	28,860	31,260	30,984	29,715	30,157	33,119	35,603
Total Debt/Capital (%)	99.28	99.34	98.72	92.92	99.09	99.08	99.09	98.35	96.31	96.57	96.42	96.37	96.4	97.41	97.67
Total Debt / EV	0.27	0.26	0.22	0.23	0.3	0.29	0.3	0.33	0.31	0.41	0.39	0.35	0.33	0.32	0.33
EV/Sales	1.19	1.44	1.67	1.94	2.75	3.52	2.8	2.19	2.75	2.68	1.86	1.41	1.75	1.79	1.98
EV/EBITDA	13.84	14.77	17.61	19.05	15.85	17	15.91	11.91	12.42	11.31	10.27	9.74	10.2	11.01	11.26
EV/EBIT	18.79	20.13	24.11	26.42	23.43	25.2	23.38	16.24	16.35	15.83	13.76	12.73	13.47	14.5	15.05
EV/Cash Flow to Firm	13	16.71	17.11	18.3	14.95	16.09	14.52	11.11	11.63	10.1	7.77	8.85	9.87	10.62	10.41
EV/Free Cash Flow to Firm	13	16.71	17.11	18.3	14.95	16.09	14.52	11.11	11.63	10.1	7.77	8.85	9.87	10.62	10.41
Diluted Market Cap	38,245	45,013	62,036	69,976	51,481	57,260	57,110	53,778	62,000	43,141	48,384	53,040	57,812	68,741	70,147
Diluted Enterprise Value	52,860	61,307	79,556	92,895	74,209	81,113	81,899	80,050	90,525	73,341	76,548	82,679	87,789	101,277	104,781
EV per Share	32.05	34.1	42.51	47.95	36.87	38.3	38.02	36.6	41.19	33.43	34.9	37.77	40.18	46.38	48.08
TTM Sales	44,313	42,583	47,727	47,951	27,028	23,022	29,242	36,534	32,789	27,200	40,807	58,186	49,715	56,219	52,596
TTM EBITDA	3,820	4,150	4,518	4,877	4,683	4,771	5,147	6,720	7,260	6,449	7,394	8,417	8,539	9,124	9,228
TTM Operating Income	2,813	3,045	3,300	3,516	3,167	3,219	3,503	4,929	5,516	4,609	5,520	6,443	6,467	6,930	6,905
TTM Cash Flow to Firm	4,065	3,668	4,651	5,076	4,965	5,040	5,642	7,208	7,752	7,220	9,777	9,265	8,828	9,458	9,988
TTM Free Cash Flow to Firm	4,065	3,668	4,651	5,076	4,965	5,040	5,642	7,208	7,752	7,220	9,777	9,265	8,828	9,458	9,988

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	11.48	15.57	16.05	16.81	12.86	14.08	12.24	8.78	9.51	7.32	5.68	6.6	7.64	8.47	8.17
EV/EBIT	18.79	20.13	24.11	26.42	23.43	25.2	23.38	16.24	16.35	15.83	13.76	12.73	13.47	14.5	15.05
Enterprise Value	52,860	61,307	79,556	92,895	74,209	81,113	81,899	80,050	90,174	72,951	75,957	81,999	87,110	100,452	103,940
Low Price	13.93	22.84	25.5	30.71	20.76	19	23.59	23.1	24.23	10.27	19.28	22.01	24.03	26.12	27.77
EV/Sales	1.19	1.44	1.67	1.94	2.75	3.52	2.8	2.19	2.75	2.68	1.86	1.41	1.75	1.79	1.98
EV/EBITDA	13.84	14.77	17.61	19.05	15.85	17	15.91	11.91	12.42	11.31	10.27	9.74	10.2	11.01	11.26
Price/Earnings	18.68	18.6	23.89	25.1	20.42	22.78	20.4	12.89	13.43	11.32	10.31	9.54	10.33	11.52	11.93
Price/Earnings Average	17.19	19.05	21.65	25.44	23.9	21.89	20.54	14.37	13.47	11.15	10.66	9.99	10.32	10.66	11.87
Price/Earnings High	18.81	20.57	24.11	28.76	29.52	25.37	23.28	15.75	14.72	16.89	12.07	11.33	10.96	12.72	12.85
Price/Earnings Low	11.22	16.97	18.38	21.34	16.57	16.01	18.15	12.11	11.55	5.94	9.05	8.71	9.42	9.59	10.33
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	4.51	4.67	5.21	6.31	4.8	4.52	4.28	3.6	3.71	2.56	2.67	2.88	2.94	3.41	3.34
Price/Tangible Book Value Average	4.15	4.78	4.72	6.39	5.62	4.35	4.31	4.01	3.72	2.53	2.76	3.02	2.94	3.16	3.32
Price/Tangible Book Value High	4.55	5.16	5.26	7.23	6.94	5.04	4.89	4.4	4.06	3.83	3.13	3.42	3.12	3.76	3.6
Price/Tangible Book Value Low	2.71	4.26	4.01	5.36	3.9	3.18	3.81	3.38	3.19	1.34	2.35	2.63	2.68	2.84	2.89
Price/Sales	0.86	1.06	1.3	1.46	1.9	2.49	1.95	1.47	1.88	1.57	1.17	0.9	1.15	1.21	1.32
Price/Sales Average	0.79	1.08	1.18	1.48	2.23	2.39	1.97	1.64	1.89	1.55	1.21	0.94	1.15	1.12	1.31
Price/Sales High	0.87	1.17	1.31	1.67	2.75	2.77	2.23	1.8	2.06	2.34	1.37	1.07	1.22	1.33	1.42
Price/Sales Low	0.52	0.96	1	1.24	1.55	1.75	1.74	1.38	1.62	0.82	1.03	0.82	1.05	1.01	1.14
Price/Cash Flow	11.48	15.57	16.05	16.81	12.86	14.08	12.24	8.78	9.45	7.26	5.61	6.51	7.55	8.37	8.07
Price/Cash Flow Average	10.57	15.95	14.54	17.04	15.05	13.53	12.32	9.79	9.48	7.14	5.8	6.82	7.54	7.75	8.03
Price/Cash Flow High	11.56	17.22	16.2	19.26	18.59	15.68	13.97	10.73	10.36	10.82	6.57	7.74	8.01	9.24	8.69
Price/Cash Flow Low	6.9	14.2	12.35	14.29	10.44	9.89	10.89	8.25	8.14	3.8	4.93	5.94	6.88	6.97	6.99
Price/Free Cash Flow Average	10.57	15.95	14.54	17.04	15.05	13.53	12.32	9.79	9.54	7.21	5.88	6.91	7.63	7.84	8.13
Price/Free Cash Flow High	11.56	17.22	16.2	19.26	18.59	15.68	13.97	10.73	10.42	10.92	6.65	7.84	8.1	9.35	8.8
Price/Free Cash Flow Low	6.9	14.2	12.35	14.29	10.44	9.89	10.89	8.25	8.18	3.84	4.99	6.02	6.97	7.06	7.08
EV/Sales Average	1.12	1.47	1.55	1.96	3.07	3.43	2.81	2.36	2.76	2.66	1.9	1.45	1.75	1.7	1.97
EV/Sales High	1.2	1.55	1.68	2.15	3.59	3.81	3.08	2.52	2.93	3.45	2.06	1.58	1.82	1.91	2.08
EV/Sales Low	0.85	1.35	1.37	1.72	2.39	2.78	2.59	2.1	2.49	1.93	1.72	1.33	1.65	1.58	1.8
EV/EBITDA Average	13.04	15.04	16.32	19.24	17.72	16.53	15.99	12.83	12.45	11.21	10.49	10.03	10.19	10.46	11.22
EV/EBITDA High	13.91	15.92	17.74	21.14	20.75	18.37	17.48	13.69	13.24	14.57	11.37	10.91	10.61	11.79	11.84
EV/EBITDA Low	9.84	13.82	14.44	16.9	13.78	13.43	14.69	11.43	11.23	8.16	9.48	9.2	9.61	9.77	10.26
EV/EBIT Average	17.71	20.49	22.34	26.68	26.2	24.51	23.49	17.5	16.38	15.68	14.05	13.11	13.46	13.77	15
EV/EBIT High	18.89	21.7	24.28	29.32	30.68	27.22	25.68	18.66	17.42	20.39	15.23	14.25	14.01	15.52	15.83
EV/EBIT Low	13.36	18.84	19.77	23.44	20.37	19.91	21.58	15.58	14.79	11.42	12.7	12.02	12.69	12.86	13.71
Last Price	23.19	25.04	33.15	36.12	25.58	27.04	26.51	24.59	28.16	19.59	21.96	24.12	26.35	31.36	32.06
High Price	23.35	27.69	33.46	41.38	36.98	30.11	30.25	30.05	30.87	29.22	25.69	28.65	27.95	34.63	34.53
Enterprise Value Average	49,810	62,399	73,738	93,826	82,977	78,876	82,289	86,230	90,356	72,289	77,580	84,456	87,017	95,415	103,573
Enterprise Value High	53,124	66,070	80,136	103,085	97,152	87,614	89,956	91,991	96,107	93,967	84,075	91,833	90,579	107,534	109,280
Enterprise Value Low	37,589	57,352	65,240	82,414	64,508	64,088	75,609	76,792	81,570	52,612	70,125	77,418	82,080	89,104	94,666

Shares Outstanding	1,763	1,798	1,871	1,937	2,013	2,118	2,161	2,185	2,189	2,182	2,176	2,171	2,168	2,166	2,162
Diluted Weighted Avg Shares	1,649	1,798	1,871	1,937	2,013	2,118	2,154	2,187	2,202	2,202	2,203	2,199	2,194	2,192	2,188
Basic Weighted Avg Shares	1,649	1,798	1,871	1,937	2,013	2,118	2,154	2,187	2,189	2,182	2,176	2,171	2,168	2,166	2,162
Revenue per Share	26.87	23.69	25.5	24.75	13.43	10.87	13.57	16.71	14.98	12.46	18.75	26.8	22.93	25.96	24.33
EBITDA per Share	2.32	2.31	2.41	2.52	2.33	2.25	2.39	3.07	3.32	2.96	3.4	3.88	3.94	4.21	4.27
Operating Income per Share	1.71	1.69	1.76	1.81	1.57	1.52	1.63	2.25	2.52	2.11	2.54	2.97	2.98	3.2	3.19
Basic EPS, GAAP	1.24	1.35	1.39	1.44	1.25	1.19	1.3	1.91	2.1	1.73	2.13	2.53	2.55	2.72	2.69
Basic EPS from Cont Ops	1.27	1.35	1.39	1.46	1.27	1.21	1.33	1.94	2.14	1.78	2.18	2.59	2.61	2.76	2.72
Diluted EPS, GAAP	1.24	1.35	1.39	1.44	1.25	1.19	1.3	1.91	2.09	1.71	2.1	2.5	2.52	2.69	2.66
Diluted EPS from Cont Ops	1.27	1.35	1.39	1.46	1.27	1.21	1.33	1.94	2.13	1.76	2.16	2.55	2.58	2.72	2.69
Dividend per Share	1.2	1.21	1.28	1.36	1.46	1.56	1.66	1.7	1.75	1.78	1.81	1.89	1.98	2.08	2.16
Cash Flow per Share	2.02	1.61	2.07	2.15	1.99	1.92	2.17	2.8	2.98	2.7	3.91	3.7	3.49	3.75	3.97
Free Cash Flow per Basic Share	2.02	1.61	2.07	2.15	1.99	1.92	2.17	2.8	2.98	2.7	3.91	3.7	3.49	3.75	3.97
Cash & Equivalents per Share	0.01	0.01	0.03	0.04	0.01	0.03	- -	0.16	0.15	0.49	1.3	0.04	0.08	0.27	0.45
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	5.14	5.36	6.36	5.72	5.33	5.98	6.19	6.83	7.6	7.64	8.22	8.37	8.96	9.2	9.6

Enterprise Products Partners L.P.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)