Crestwood Equity Partners LP (CEQP)
November 3, 2023 - Crestwood Equity Parnters LP merged with Energy Transfer LP
28.26
+1.18 (4.36%)
Last trade price
CEQP Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| Year | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 - 1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,001 | 4,569 | 2,254 | 3,182 | 3,654 | 3,881 | 2,521 | 2,633 | 3,931 | 1,427 | Upgrade
|
| Revenue Growth (YoY) | 31.34% | 102.68% | -29.15% | -12.92% | -5.84% | 53.97% | -4.27% | -33.03% | 175.55% | -28.91% | Upgrade
|
| Cost of Revenue | 4,997 | 3,844 | 1,601 | 2,545 | 3,129 | 3,375 | 1,925 | 1,884 | 3,165 | 1,002 | Upgrade
|
| Gross Profit | 1,004 | 725.1 | 653.8 | 637 | 524.7 | 506.2 | 595.4 | 749.3 | 766 | 424.4 | Upgrade
|
| Selling, General & Admin | 130.4 | 97.6 | 91.5 | 103.4 | 88.1 | 96.5 | 88.2 | 116.3 | 100.2 | 93.5 | Upgrade
|
| Other Operating Expenses | 637.4 | 404.8 | 475.5 | 131.4 | 323.1 | 432.1 | 615.9 | 2,718 | 539.3 | 271.3 | Upgrade
|
| Operating Expenses | 767.8 | 502.4 | 567 | 234.8 | 411.2 | 528.6 | 704.1 | 2,834 | 639.5 | 364.8 | Upgrade
|
| Operating Income | 235.8 | 222.7 | 86.8 | 402.2 | 113.5 | -22.4 | -108.7 | -2,084.8 | 126.5 | 59.6 | Upgrade
|
| Interest Expense / Income | 177.4 | 132.1 | 133.6 | 115.4 | 99.2 | 99.4 | 125.1 | 140.1 | 127.1 | 77.9 | Upgrade
|
| Other Expense / Income | 25.2 | 168.9 | 8.9 | 1.4 | -36.6 | 70.9 | -17.8 | -556.6 | -58.1 | -26 | Upgrade
|
| Pretax Income | 33.2 | -78.3 | -55.7 | 285.4 | 50.9 | -192.7 | -216 | -1,668.3 | 57.5 | 7.7 | Upgrade
|
| Income Tax | 1.9 | 0.2 | 0.4 | 0.3 | 0.1 | -0.8 | 0.3 | -1.4 | 1.1 | 1 | Upgrade
|
| Net Income | 31.3 | -78.5 | -56.1 | 285.1 | 50.8 | -191.9 | -216.3 | -1,666.9 | 56.4 | 6.7 | Upgrade
|
| Preferred Dividends | 60.1 | 60.1 | 60.1 | 60.1 | 60.1 | 62.5 | 28.7 | 6.2 | 0 | 0 | Upgrade
|
| Net Income Common | -28.8 | -138.6 | -116.2 | 225 | -9.3 | -254.4 | -245 | -1,673.1 | 55.1 | 6.4 | Upgrade
|
| Net Income Growth | - | - | - | - | - | - | - | - | 760.94% | -98.85% | Upgrade
|
| Shares Outstanding (Basic) | 99 | 66 | 73 | 72 | 71 | 70 | 69 | 31 | 18 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 99 | 66 | 73 | 77 | 71 | 70 | 69 | 31 | 19 | 11 | Upgrade
|
| Shares Change | 50.91% | -10.38% | -4.81% | 8.01% | 2.01% | 1.13% | 122.76% | 66.22% | 64.19% | -13.72% | Upgrade
|
| EPS (Basic) | -0.29 | -2.11 | -1.59 | 3.11 | -0.13 | -3.64 | -3.55 | -54.00 | 3.03 | 0.59 | Upgrade
|
| EPS (Diluted) | -0.29 | -2.11 | -1.59 | 2.93 | -0.13 | -3.64 | -3.55 | -54.00 | 3.03 | 0.59 | Upgrade
|
| EPS Growth | - | - | - | - | - | - | - | - | 413.56% | -98.60% | Upgrade
|
| Free Cash Flow | 731.5 | 361.2 | 267.1 | -34.3 | 27.6 | 292.7 | 1,218 | 260.7 | -71.9 | -147.5 | Upgrade
|
| Free Cash Flow Per Share | 7.39 | 5.51 | 3.65 | -0.48 | 0.39 | 4.19 | 17.65 | 8.41 | -3.95 | -13.52 | Upgrade
|
| Dividend Per Share | 2.590 | 2.500 | 2.500 | 2.400 | 2.400 | 2.400 | 3.175 | 5.510 | 5.505 | 18.340 | Upgrade
|
| Dividend Growth | 3.60% | 0% | 4.17% | 0% | 0% | -24.41% | -42.38% | 0.09% | -69.98% | 11.35% | Upgrade
|
| Gross Margin | 16.72% | 15.87% | 29.00% | 20.02% | 14.36% | 13.04% | 23.62% | 28.46% | 19.48% | 29.75% | Upgrade
|
| Operating Margin | 3.93% | 4.87% | 3.85% | 12.64% | 3.11% | -0.58% | -4.31% | -79.19% | 3.22% | 4.18% | Upgrade
|
| Profit Margin | -0.48% | -3.03% | -5.15% | 7.07% | -0.25% | -6.56% | -9.72% | -63.55% | 1.40% | 0.45% | Upgrade
|
| Free Cash Flow Margin | 12.19% | 7.91% | 11.85% | -1.08% | 0.76% | 7.54% | 48.33% | 9.90% | -1.83% | -10.34% | Upgrade
|
| Effective Tax Rate | 5.72% | - | - | 0.11% | 0.20% | - | - | - | 1.91% | 12.99% | Upgrade
|
| EBITDA | 539.5 | 298 | 315.3 | 596.6 | 318.8 | 98.4 | 138.7 | -1,228.1 | 469.9 | 253.5 | Upgrade
|
| EBITDA Margin | 8.99% | 6.52% | 13.99% | 18.75% | 8.72% | 2.54% | 5.50% | -46.65% | 11.95% | 17.77% | Upgrade
|
| Depreciation & Amortization | 328.9 | 244.2 | 237.4 | 195.8 | 168.7 | 191.7 | 229.6 | 300.1 | 285.3 | 167.9 | Upgrade
|
| EBIT | 210.6 | 53.8 | 77.9 | 400.8 | 150.1 | -93.3 | -90.9 | -1,528.2 | 184.6 | 85.6 | Upgrade
|
| EBIT Margin | 3.51% | 1.18% | 3.46% | 12.60% | 4.11% | -2.40% | -3.61% | -58.04% | 4.70% | 6.00% | Upgrade
|