Crescent Point Energy Corp
TSX:CPG
Income Statement
Earnings Waterfall
Crescent Point Energy Corp
Revenue
|
3.2B
CAD
|
Cost of Revenue
|
-839.1m
CAD
|
Gross Profit
|
2.4B
CAD
|
Operating Expenses
|
-1.2B
CAD
|
Operating Income
|
1.1B
CAD
|
Other Expenses
|
-576m
CAD
|
Net Income
|
570.3m
CAD
|
Income Statement
Crescent Point Energy Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 882
N/A
|
3 087
+7%
|
3 329
+8%
|
3 437
+3%
|
3 460
+1%
|
3 127
-10%
|
2 839
-9%
|
2 556
-10%
|
2 364
-7%
|
2 284
-3%
|
2 185
-4%
|
2 124
-3%
|
2 185
+3%
|
2 455
+12%
|
2 595
+6%
|
2 695
+4%
|
2 859
+6%
|
2 959
+4%
|
3 194
+8%
|
3 451
+8%
|
3 321
-4%
|
3 295
-1%
|
3 176
-4%
|
2 924
-8%
|
2 877
-2%
|
2 583
-10%
|
2 001
-23%
|
1 723
-14%
|
1 488
-14%
|
1 549
+4%
|
2 070
+34%
|
2 426
+17%
|
2 829
+17%
|
3 260
+15%
|
3 641
+12%
|
3 874
+6%
|
3 512
-9%
|
3 824
+9%
|
4 112
+8%
|
4 050
-2%
|
3 190
-21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(505)
|
(525)
|
(554)
|
(594)
|
(648)
|
(665)
|
(669)
|
(708)
|
(707)
|
(708)
|
(711)
|
(689)
|
(692)
|
(724)
|
(770)
|
(801)
|
(835)
|
(857)
|
(867)
|
(878)
|
(878)
|
(867)
|
(853)
|
(817)
|
(753)
|
(711)
|
(638)
|
(589)
|
(574)
|
(553)
|
(599)
|
(633)
|
(658)
|
(714)
|
(732)
|
(771)
|
(731)
|
(827)
|
(1 019)
|
(1 033)
|
(839)
|
|
Gross Profit |
2 377
N/A
|
2 563
+8%
|
2 775
+8%
|
2 843
+2%
|
2 812
-1%
|
2 462
-12%
|
2 170
-12%
|
1 848
-15%
|
1 658
-10%
|
1 577
-5%
|
1 474
-7%
|
1 435
-3%
|
1 493
+4%
|
1 730
+16%
|
1 825
+5%
|
1 894
+4%
|
2 024
+7%
|
2 102
+4%
|
2 327
+11%
|
2 573
+11%
|
2 443
-5%
|
2 428
-1%
|
2 323
-4%
|
2 107
-9%
|
2 124
+1%
|
1 873
-12%
|
1 362
-27%
|
1 134
-17%
|
914
-19%
|
996
+9%
|
1 471
+48%
|
1 794
+22%
|
2 172
+21%
|
2 547
+17%
|
2 909
+14%
|
3 102
+7%
|
2 781
-10%
|
2 996
+8%
|
3 093
+3%
|
3 017
-2%
|
2 351
-22%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 796)
|
(1 827)
|
(1 907)
|
(1 963)
|
(2 509)
|
(2 559)
|
(2 548)
|
(3 169)
|
(3 456)
|
(3 486)
|
(3 485)
|
(2 838)
|
(1 918)
|
(1 842)
|
(1 829)
|
(2 129)
|
(1 859)
|
(1 886)
|
(1 918)
|
(1 615)
|
(1 905)
|
(1 796)
|
(1 695)
|
(1 804)
|
(1 472)
|
(1 311)
|
(1 117)
|
(744)
|
(914)
|
(800)
|
(850)
|
(931)
|
(1 039)
|
(1 117)
|
(1 154)
|
(1 176)
|
(1 065)
|
(1 249)
|
(1 490)
|
(1 521)
|
(1 205)
|
|
Selling, General & Administrative |
(225)
|
(234)
|
(269)
|
(260)
|
(265)
|
(277)
|
(262)
|
(284)
|
(295)
|
(300)
|
(305)
|
(295)
|
(286)
|
(271)
|
(272)
|
(270)
|
(290)
|
(308)
|
(329)
|
(323)
|
(295)
|
(269)
|
(230)
|
(240)
|
(234)
|
(218)
|
(210)
|
(192)
|
(186)
|
(190)
|
(200)
|
(211)
|
(233)
|
(250)
|
(258)
|
(256)
|
(243)
|
(270)
|
(343)
|
(369)
|
(291)
|
|
Depreciation & Amortization |
(1 559)
|
(1 578)
|
(1 622)
|
(1 684)
|
(2 223)
|
(2 260)
|
(2 263)
|
(2 861)
|
(3 138)
|
(3 161)
|
(3 157)
|
(2 522)
|
(1 609)
|
(1 548)
|
(1 530)
|
(1 831)
|
(1 538)
|
(1 547)
|
(1 558)
|
(1 260)
|
(1 579)
|
(1 524)
|
(1 451)
|
(1 361)
|
(1 247)
|
(1 176)
|
(1 009)
|
(846)
|
(713)
|
(606)
|
(642)
|
(710)
|
(786)
|
(852)
|
(897)
|
(926)
|
(807)
|
(967)
|
(1 122)
|
(1 124)
|
(895)
|
|
Other Operating Expenses |
(13)
|
(14)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(24)
|
(23)
|
(24)
|
(23)
|
(22)
|
(23)
|
(23)
|
(27)
|
(29)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(3)
|
(15)
|
(203)
|
9
|
84
|
102
|
294
|
(16)
|
(4)
|
(7)
|
(10)
|
(20)
|
(14)
|
0
|
6
|
(15)
|
(13)
|
(24)
|
(29)
|
(19)
|
|
Operating Income |
580
N/A
|
736
+27%
|
868
+18%
|
880
+1%
|
303
-66%
|
(97)
N/A
|
(378)
-292%
|
(1 321)
-249%
|
(1 798)
-36%
|
(1 909)
-6%
|
(2 011)
-5%
|
(1 403)
+30%
|
(425)
+70%
|
(112)
+74%
|
(4)
+96%
|
(235)
-5 641%
|
165
N/A
|
216
+31%
|
409
+89%
|
959
+135%
|
538
-44%
|
633
+18%
|
628
-1%
|
303
-52%
|
652
+115%
|
562
-14%
|
246
-56%
|
390
+59%
|
0
-100%
|
196
+196 300%
|
622
+216%
|
863
+39%
|
1 133
+31%
|
1 430
+26%
|
1 754
+23%
|
1 927
+10%
|
1 716
-11%
|
1 747
+2%
|
1 603
-8%
|
1 496
-7%
|
1 146
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(356)
|
(495)
|
(600)
|
(378)
|
523
|
848
|
726
|
1 004
|
349
|
393
|
446
|
49
|
(260)
|
(291)
|
(2)
|
(30)
|
(12)
|
(343)
|
(787)
|
(884)
|
(253)
|
(211)
|
225
|
425
|
(172)
|
347
|
181
|
72
|
84
|
(389)
|
(524)
|
(619)
|
(565)
|
(876)
|
(829)
|
(548)
|
(556)
|
(82)
|
109
|
(158)
|
44
|
|
Non-Reccuring Items |
(6)
|
(3)
|
(11)
|
(13)
|
(14)
|
(14)
|
(7)
|
7
|
5
|
5
|
7
|
(20)
|
(629)
|
(629)
|
(631)
|
(604)
|
(176)
|
(176)
|
(247)
|
(304)
|
(3 840)
|
(3 850)
|
(3 776)
|
(3 974)
|
(1 672)
|
(5 026)
|
(5 023)
|
(4 776)
|
(3 232)
|
3
|
2 586
|
2 589
|
2 596
|
4 091
|
1 507
|
1 521
|
401
|
(1 016)
|
(1 033)
|
(1 099)
|
(138)
|
|
Pre-Tax Income |
218
N/A
|
238
+9%
|
258
+8%
|
489
+90%
|
813
+66%
|
737
-9%
|
340
-54%
|
(310)
N/A
|
(1 444)
-367%
|
(1 511)
-5%
|
(1 558)
-3%
|
(1 374)
+12%
|
(1 314)
+4%
|
(1 032)
+21%
|
(637)
+38%
|
(869)
-36%
|
(24)
+97%
|
(302)
-1 181%
|
(626)
-107%
|
(230)
+63%
|
(3 555)
-1 447%
|
(3 428)
+4%
|
(2 924)
+15%
|
(3 247)
-11%
|
(1 192)
+63%
|
(4 117)
-245%
|
(4 597)
-12%
|
(4 314)
+6%
|
(3 148)
+27%
|
(190)
+94%
|
2 683
N/A
|
2 834
+6%
|
3 164
+12%
|
4 645
+47%
|
2 432
-48%
|
2 900
+19%
|
1 562
-46%
|
649
-58%
|
679
+4%
|
238
-65%
|
1 053
+342%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(74)
|
(60)
|
(54)
|
(116)
|
(304)
|
(305)
|
(247)
|
(57)
|
574
|
599
|
661
|
570
|
381
|
306
|
221
|
291
|
7
|
(32)
|
42
|
(53)
|
939
|
903
|
764
|
755
|
159
|
757
|
894
|
913
|
628
|
15
|
(569)
|
(642)
|
(800)
|
(1 119)
|
(718)
|
(797)
|
(415)
|
(133)
|
(130)
|
(23)
|
(254)
|
|
Income from Continuing Operations |
145
|
177
|
204
|
374
|
509
|
432
|
93
|
(367)
|
(870)
|
(912)
|
(897)
|
(804)
|
(933)
|
(726)
|
(416)
|
(578)
|
(17)
|
(334)
|
(584)
|
(283)
|
(2 617)
|
(2 524)
|
(2 160)
|
(2 492)
|
(1 033)
|
(3 359)
|
(3 703)
|
(3 401)
|
(2 520)
|
(174)
|
2 114
|
2 191
|
2 364
|
3 526
|
1 714
|
2 103
|
1 147
|
517
|
548
|
215
|
799
|
|
Net Income (Common) |
145
N/A
|
177
+22%
|
204
+15%
|
374
+84%
|
509
+36%
|
432
-15%
|
93
-78%
|
(367)
N/A
|
(870)
-137%
|
(912)
-5%
|
(897)
+2%
|
(804)
+10%
|
(933)
-16%
|
(726)
+22%
|
(416)
+43%
|
(578)
-39%
|
(124)
+79%
|
(334)
-169%
|
(584)
-75%
|
(283)
+52%
|
(2 617)
-825%
|
(2 524)
+4%
|
(2 160)
+14%
|
(2 492)
-15%
|
(1 033)
+59%
|
(3 359)
-225%
|
(3 703)
-10%
|
(3 401)
+8%
|
(2 520)
+26%
|
(174)
+93%
|
2 114
N/A
|
2 191
+4%
|
2 364
+8%
|
3 526
+49%
|
1 714
-51%
|
2 103
+23%
|
1 483
-29%
|
517
-65%
|
614
+19%
|
(662)
N/A
|
570
N/A
|
|
EPS (Diluted) |
0.38
N/A
|
0.46
+21%
|
0.51
+11%
|
0.89
+75%
|
1.21
+36%
|
0.96
-21%
|
0.2
-79%
|
-0.73
N/A
|
-1.82
-149%
|
-1.8
+1%
|
-1.78
+1%
|
-1.59
+11%
|
-1.81
-14%
|
-1.32
+27%
|
-0.78
+41%
|
-1.07
-37%
|
-0.22
+79%
|
-0.62
-182%
|
-1.07
-73%
|
-0.51
+52%
|
-4.77
-835%
|
-4.59
+4%
|
-3.93
+14%
|
-4.54
-16%
|
-1.89
+58%
|
-6.35
-236%
|
-6.99
-10%
|
-6.4
+8%
|
-4.76
+26%
|
-0.33
+93%
|
3.59
N/A
|
3.72
+4%
|
4.11
+10%
|
6.05
+47%
|
2.97
-51%
|
3.7
+25%
|
2.59
-30%
|
0.93
-64%
|
1.14
+23%
|
-1.23
N/A
|
1.04
N/A
|