Crestwood Equity Partners LPCEQP

Market cap

$3B

P/E ratio

	Sep 30, 2010	Sep 30, 2011	Sep 30, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
CMLP	-	-	-	-	-	0	1	1	0	25	14	13	7
Cash	144	12	-	5	9	1	2	1	1	26	14	13	8
CMLP	-	-	-	-	-	237	290	443	250	242	262	378	432
Accounts receivable, less allowance for doubtful accounts	108	168	134	413	380	237	290	443	252	242	262	378	432
CMLP	-	-	-	-	-	45	66	68	65	54	89	157	123
Inventory	-	-	-	74	47	45	66	68	65	54	89	157	123
Derivative Asset, Current	-	-	-	-	-	33	6	7	35	43	27	42	73
Prepaid expenses and other current assets	-	-	-	-	-	20	10	11	11	12	13	14	19
CMLP	-	-	-	-	-	334	373	530	377	376	406	604	653
Total current assets	1,015	427	279	522	538	336	373	531	379	376	406	605	654
CMLP	-	-	-	-	-	4,078	2,886	2,615	2,928	3,943	4,090	4,101	5,350
Property, plant and equipment	1,695	2,617	2,161	4,109	4,274	3,748	2,555	2,285	2,598	3,613	3,760	3,772	5,353
CMLP	-	-	-	-	-	552	587	608	726	875	1,028	1,193	823
Less: accumulated depreciation	445	588	450	203	380	437	458	464	568	703	843	992	823
CMLP	-	-	-	-	-	3,526	2,298	2,008	2,202	3,068	3,061	2,908	4,527
Property, plant and equipment, net	1,250	2,029	1,711	3,905	3,894	3,311	2,098	1,821	2,030	2,909	2,917	2,779	4,530
Intangible assets	-	-	-	-	-	1,023	883	773	770	1,076	1,126	1,126	1,306
CMLP	-	-	-	-	-	220	230	178	217	271	332	393	301
Less: accumulated amortization	162	194	21	106	211	229	241	192	217	271	332	393	301
Intangible assets, net	-	-	-	-	-	802	653	596	554	805	794	733	1,006
CMLP	-	-	-	-	-	1,086	199	148	139	219	139	139	223
Goodwill	424	498	166	2,552	2,492	1,086	199	148	139	219	139	139	223
Operating Lease, Right-of-Use Asset	-	-	-	-	-	-	-	-	-	54	37	27	24
CMLP	-	-	-	-	-	254	1,115	1,183	1,207	980	944	156	120
Equity Method Investments	-	-	-	151	295	254	1,115	1,183	1,188	980	944	156	120
CMLP	-	-	-	-	-	3	2	2	2	2	5	5	8
Other non-current assets	2	2	12	32	11	7	6	6	5	6	7	7	10
CMLP	-	-	-	-	-	6,005	4,641	4,466	4,462	5,504	5,386	4,571	6,561
Total assets	3,097	3,341	2,208	8,523	8,461	5,804	4,449	4,285	4,295	5,349	5,244	4,446	6,567
CMLP	-	-	-	-	-	141	215	347	211	187	158	336	305
Accounts payable	88	146	121	379	241	144	217	349	213	189	160	337	306
CMLP	-	-	-	-	-	103	88	105	111	160	120	146	180
Accrued Liabilities, Current	58	85	94	-	-	106	91	106	112	162	122	147	181
Derivative Liability, Current	-	-	-	-	-	7	29	49	6	7	76	115	24
CMLP	-	-	-	-	-	1	1	1	1	0	0	0	-
Current portion of long-term debt	5	7	3	-	-	1	1	1	1	0	0	0	-
CMLP	-	-	-	-	-	253	332	501	329	354	373	597	509
Total current liabilities	232	310	239	596	425	258	337	505	332	358	378	598	510
CMLP	-	-	-	-	-	2,543	1,523	1,491	1,752	2,328	2,484	2,052	3,378
Long-term debt, less current portion	1,661	1,846	740	-	-	2,543	1,523	1,491	1,752	2,328	2,484	2,052	3,378
CMLP	-	-	-	-	-	43	42	103	171	296	252	254	330
Other long-term liabilities	14	19	23	140	47	48	45	105	174	302	253	259	333
Deferred income taxes	-	-	-	-	-	-	-	-	-	1	1	1	2
Total liabilities	-	-	-	-	-	-	-	-	-	2,979	3,148	2,904	4,220
Interest of non-controlling partner in subsidiary	-	-	-	-	-	-	-	-	-	426	433	435	434
Partners' capital	-	-	-	-	-	2,982	-	-	-	-	-	-	-
Preferred units	-	-	-	-	-	-	-	-	-	-	-	-	-
CMLP	-	-	-	-	-	2,982	2,551	2,195	2,028	2,099	1,805	1,232	1,907
Partners' Capital	1,189	1,146	1,185	832	-	2,763	2,347	2,006	1,853	1,933	-	-	-
CMLP	-	-	-	-	-	5,436	2,743	2,370	2,210	2,099	-	-	-
Total partners’ capital	-	-	-	5,509	5,585	2,947	2,539	2,181	2,034	1,933	1,655	1,100	1,907
CMLP	-	-	-	-	-	6,005	4,641	4,466	4,462	5,504	5,386	4,571	6,561
Total liabilities and capital	3,097	3,341	2,208	8,523	8,461	5,804	4,449	4,285	4,295	5,349	5,244	4,446	6,567