Crestwood Equity Partners LPCEQP
Market cap
$3B
P/E ratio
| 2010/09 | 2011/09 | 2012/09 | 2013/12 | 2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | |
| Depreciation & amortization | - | 155 | - | - | - | - | - | - | - | - | - | - | - |
| Stock-based compensation | 5 | 6 | 13 | 17 | - | - | - | - | - | - | - | - | - |
| Cash from operations | 175 | 114 | 239 | 188 | 283 | 441 | 346 | 256 | 254 | 420 | 408 | 427 | 439 |
| Capital expenditures | -92 | -181 | -269 | -347 | -424 | -183 | -101 | -188 | -305 | -455 | -168 | -83 | -229 |
| Cash from investing | -926 | -391 | -351 | -1,043 | -483 | -213 | 867 | 39 | -241 | -944 | -273 | 569 | -391 |
| Repurchases of common stock | - | 2 | -2 | 11 | - | - | - | - | - | - | - | 276 | 124 |
| Proceeds from issuance of term debt, net | 1,552 | 1,972 | 1,159 | 394 | 2,824 | 4,262 | 1,565 | 2,839 | 2,275 | 2,307 | 1,125 | 2,860 | 3,743 |
| Repayments of term debt | 993 | 1,824 | -1,477 | 333 | 2,696 | 4,113 | 2,536 | 2,914 | 2,016 | 1,730 | 976 | 3,288 | 3,254 |
| Cash from financing | 884 | 143 | 100 | 860 | 204 | -236 | -1,212 | -295 | 4 | 532 | -146 | -996 | -54 |
| Free cash flow | |||||||||||||
| FCF margin (%) |