Stock Analysis on Net

EOG Resources Inc. (NYSE:EOG)

This company has been moved to the archive! The financial data has not been updated since February 27, 2020.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

EOG Resources Inc., income tax expense (benefit), continuing operations

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Federal (152,258) (303,853) 33,058 11,567 21,719
State 10,819 17,048 (2,502) (8,369) 9,404
Foreign 81,426 65,615 35,323 51,189 54,143
Current (60,013) (221,190) 65,879 54,387 85,266
Federal 872,026 1,011,067 (2,017,692) (532,979) (2,362,926)
State 32,541 43,293 26,942 4,876 (127,444)
Foreign (34,197) (11,212) 3,474 12,897 8,063
Deferred 870,370 1,043,148 (1,987,276) (515,206) (2,482,307)
Income tax provision (benefit) 810,357 821,958 (1,921,397) (460,819) (2,397,041)

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. EOG Resources Inc. current decreased from 2017 to 2018 but then increased from 2018 to 2019 not reaching 2017 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. EOG Resources Inc. deferred increased from 2017 to 2018 but then slightly decreased from 2018 to 2019.
Income tax provision (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. EOG Resources Inc. income tax provision (benefit) increased from 2017 to 2018 but then slightly decreased from 2018 to 2019.

Effective Income Tax Rate (EITR)

EOG Resources Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Statutory federal income tax rate 21.00% 21.00% 35.00% 35.00% 35.00%
State income tax, net of federal benefit 0.97% 1.12% 3.38% 0.15% 1.11%
Income tax provision related to foreign operations 0.87% 0.51% -0.30% -1.23% -1.31%
Income tax provision related to Trinidad operations 0.00% 0.00% 0.00% -3.71% 0.00%
Income tax provision related to United Kingdom operations 0.00% 0.00% 1.78% 0.00% 0.00%
Income tax provision related to Canadian operations 0.00% 0.00% 2.30% 0.00% 0.00%
Share-based compensation 0.02% -0.47% -4.63% 0.00% 0.00%
Other 0.00% -0.18% -0.03% -0.62% -0.17%
Effective income tax rate, before TCJA 22.86% 21.98% 37.50% 29.59% 34.63%
TCJA 0.00% -2.60% -328.10% 0.00% 0.00%
Effective income tax rate 22.86% 19.38% -290.60% 29.59% 34.63%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
Effective income tax rate, before TCJA Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. EOG Resources Inc. effective income tax rate, before TCJA decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.

Components of Deferred Tax Assets and Liabilities

EOG Resources Inc., components of deferred tax assets and liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Commodity hedging contracts 22,206
Deferred compensation plans 43,984 38,559
Alternative minimum tax credit carryforward 84,426 93,316
Foreign net operating loss 37,251 47,786
Foreign valuation allowance (28,097) (35,536)
Accrued expenses and liabilities 13,754
Other (4,137) 3,687
Net current deferred income tax assets 169,387 147,812
Foreign oil and gas exploration and development costs deducted for tax under book depreciation, depletion and amortization 5,825 4,359 (40,851) (39,852) (57,569)
Foreign net operating loss 66,675 55,175 423,258 314,899 443,010
Foreign valuation allowances (70,455) (58,932) (365,379) (268,499) (380,104)
Foreign other 318 175 478 438 1,506
Net noncurrent deferred income tax assets 2,363 777 17,506 6,986 6,843
Oil and gas exploration and development costs deducted for tax over book depreciation, depletion and amortization (5,277,550) (4,583,517) (3,788,680) (5,759,219) (5,182,793)
Commodity hedging contracts 4,699 (4,883) 12,008
Deferred compensation plans 47,650 39,086 35,832
Accrued expenses and liabilities 8,502 19,097 (12,094)
Net operating loss, federal 69,262
Equity awards 108,324 93,977 92,696 139,787 140,663
Alternative minimum tax credit carryforward 31,904 77,114 673,205 685,189
Undistributed foreign earnings (15,746) (22,945) (19,684) (280,099) (258,403)
Other 46,116 45,787 15,332 37,686 27,442
Net noncurrent deferred income tax liabilities (5,046,101) (4,413,398) (3,518,214) (5,188,640) (4,587,902)
Net deferred income tax assets (liabilities) (5,043,738) (4,412,621) (3,500,708) (5,012,267) (4,433,247)

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
Net deferred income tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. EOG Resources Inc. net deferred income tax assets (liabilities) decreased from 2017 to 2018 and from 2018 to 2019.

Deferred Tax Assets and Liabilities, Classification

EOG Resources Inc., deferred tax assets and liabilities, classification

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Net current deferred income tax assets 169,387 147,812
Net noncurrent deferred income tax assets 2,363 777 17,506 6,986 6,843
Net noncurrent deferred income tax liabilities 5,046,101 4,413,398 3,518,214 5,188,640 4,587,902

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
Net noncurrent deferred income tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. EOG Resources Inc. net noncurrent deferred income tax assets decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.
Net noncurrent deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. EOG Resources Inc. net noncurrent deferred income tax liabilities increased from 2017 to 2018 and from 2018 to 2019.

Adjustments to Financial Statements: Removal of Deferred Taxes

EOG Resources Inc., adjustments to financial statements

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Adjustment to Current Assets
Current assets (as reported) 5,273,339 5,057,390 3,279,108 3,554,603 2,592,244
Less: Current deferred tax assets, net 169,387 147,812
Current assets (adjusted) 5,273,339 5,057,390 3,279,108 3,385,216 2,444,432
Adjustment to Total Assets
Total assets (as reported) 37,124,608 33,934,474 29,833,078 29,459,433 26,975,244
Less: Current deferred tax assets, net 169,387 147,812
Less: Noncurrent deferred tax assets, net 2,363 777 17,506 6,986 6,843
Total assets (adjusted) 37,122,245 33,933,697 29,815,572 29,283,060 26,820,589
Adjustment to Total Liabilities
Total liabilities (as reported) 15,483,892 14,570,286 13,549,805 15,477,852 14,032,209
Less: Noncurrent deferred tax liabilities, net 5,046,101 4,413,398 3,518,214 5,188,640 4,587,902
Total liabilities (adjusted) 10,437,791 10,156,888 10,031,591 10,289,212 9,444,307
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 21,640,716 19,364,188 16,283,273 13,981,581 12,943,035
Less: Net deferred tax assets (liabilities) (5,043,738) (4,412,621) (3,500,708) (5,012,267) (4,433,247)
Stockholders’ equity (adjusted) 26,684,454 23,776,809 19,783,981 18,993,848 17,376,282
Adjustment to Net Income (loss)
Net income (loss) (as reported) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Add: Deferred income tax expense (benefit) 870,370 1,043,148 (1,987,276) (515,206) (2,482,307)
Net income (loss) (adjusted) 3,605,280 4,462,188 595,303 (1,611,892) (7,006,822)

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).


EOG Resources Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

EOG Resources Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Current Ratio
Reported current ratio 1.18 1.36 1.20 1.75 1.42
Adjusted current ratio 1.18 1.36 1.20 1.67 1.34
Net Profit Margin
Reported net profit margin 15.74% 19.79% 23.04% -14.33% -51.66%
Adjusted net profit margin 20.74% 25.83% 5.31% -21.07% -80.01%
Total Asset Turnover
Reported total asset turnover 0.47 0.51 0.38 0.26 0.32
Adjusted total asset turnover 0.47 0.51 0.38 0.26 0.33
Financial Leverage
Reported financial leverage 1.72 1.75 1.83 2.11 2.08
Adjusted financial leverage 1.39 1.43 1.51 1.54 1.54
Return on Equity (ROE)
Reported ROE 12.64% 17.66% 15.86% -7.84% -34.96%
Adjusted ROE 13.51% 18.77% 3.01% -8.49% -40.32%
Return on Assets (ROA)
Reported ROA 7.37% 10.08% 8.66% -3.72% -16.77%
Adjusted ROA 9.71% 13.15% 2.00% -5.50% -26.12%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Financial ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. EOG Resources Inc. adjusted current ratio improved from 2017 to 2018 but then deteriorated significantly from 2018 to 2019.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. EOG Resources Inc. adjusted net profit margin ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. EOG Resources Inc. adjusted total asset turnover ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
EOG Resources Inc. adjusted financial leverage ratio decreased from 2017 to 2018 and from 2018 to 2019.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. EOG Resources Inc. adjusted ROE improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. EOG Resources Inc. adjusted ROA improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

EOG Resources Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Current Ratio

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Current assets 5,273,339 5,057,390 3,279,108 3,554,603 2,592,244
Current liabilities 4,486,988 3,728,364 2,725,542 2,027,291 1,819,287
Liquidity Ratio
Current ratio1 1.18 1.36 1.20 1.75 1.42
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted current assets 5,273,339 5,057,390 3,279,108 3,385,216 2,444,432
Current liabilities 4,486,988 3,728,364 2,725,542 2,027,291 1,819,287
Liquidity Ratio
Adjusted current ratio2 1.18 1.36 1.20 1.67 1.34

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Current ratio = Current assets ÷ Current liabilities
= 5,273,339 ÷ 4,486,988 = 1.18

2 Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 5,273,339 ÷ 4,486,988 = 1.18

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. EOG Resources Inc. adjusted current ratio improved from 2017 to 2018 but then deteriorated significantly from 2018 to 2019.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Profitability Ratio
Net profit margin1 15.74% 19.79% 23.04% -14.33% -51.66%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 3,605,280 4,462,188 595,303 (1,611,892) (7,006,822)
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Profitability Ratio
Adjusted net profit margin2 20.74% 25.83% 5.31% -21.07% -80.01%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Operating revenues and other
= 100 × 2,734,910 ÷ 17,379,973 = 15.74%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Operating revenues and other
= 100 × 3,605,280 ÷ 17,379,973 = 20.74%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. EOG Resources Inc. adjusted net profit margin ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Total assets 37,124,608 33,934,474 29,833,078 29,459,433 26,975,244
Activity Ratio
Total asset turnover1 0.47 0.51 0.38 0.26 0.32
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Adjusted total assets 37,122,245 33,933,697 29,815,572 29,283,060 26,820,589
Activity Ratio
Adjusted total asset turnover2 0.47 0.51 0.38 0.26 0.33

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Total asset turnover = Operating revenues and other ÷ Total assets
= 17,379,973 ÷ 37,124,608 = 0.47

2 Adjusted total asset turnover = Operating revenues and other ÷ Adjusted total assets
= 17,379,973 ÷ 37,122,245 = 0.47

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. EOG Resources Inc. adjusted total asset turnover ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Total assets 37,124,608 33,934,474 29,833,078 29,459,433 26,975,244
Stockholders’ equity 21,640,716 19,364,188 16,283,273 13,981,581 12,943,035
Solvency Ratio
Financial leverage1 1.72 1.75 1.83 2.11 2.08
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted total assets 37,122,245 33,933,697 29,815,572 29,283,060 26,820,589
Adjusted stockholders’ equity 26,684,454 23,776,809 19,783,981 18,993,848 17,376,282
Solvency Ratio
Adjusted financial leverage2 1.39 1.43 1.51 1.54 1.54

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 37,124,608 ÷ 21,640,716 = 1.72

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 37,122,245 ÷ 26,684,454 = 1.39

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
EOG Resources Inc. adjusted financial leverage ratio decreased from 2017 to 2018 and from 2018 to 2019.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Stockholders’ equity 21,640,716 19,364,188 16,283,273 13,981,581 12,943,035
Profitability Ratio
ROE1 12.64% 17.66% 15.86% -7.84% -34.96%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 3,605,280 4,462,188 595,303 (1,611,892) (7,006,822)
Adjusted stockholders’ equity 26,684,454 23,776,809 19,783,981 18,993,848 17,376,282
Profitability Ratio
Adjusted ROE2 13.51% 18.77% 3.01% -8.49% -40.32%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 2,734,910 ÷ 21,640,716 = 12.64%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 3,605,280 ÷ 26,684,454 = 13.51%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. EOG Resources Inc. adjusted ROE improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Total assets 37,124,608 33,934,474 29,833,078 29,459,433 26,975,244
Profitability Ratio
ROA1 7.37% 10.08% 8.66% -3.72% -16.77%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 3,605,280 4,462,188 595,303 (1,611,892) (7,006,822)
Adjusted total assets 37,122,245 33,933,697 29,815,572 29,283,060 26,820,589
Profitability Ratio
Adjusted ROA2 9.71% 13.15% 2.00% -5.50% -26.12%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

2019 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 2,734,910 ÷ 37,124,608 = 7.37%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 3,605,280 ÷ 37,122,245 = 9.71%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. EOG Resources Inc. adjusted ROA improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.