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.

Return on Capital (ROC)

Microsoft Excel

Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.


Return on Invested Capital (ROIC)

EOG Resources Inc., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,773,634 4,671,245 783,732 (1,419,892) (6,843,163)
Invested capital2 32,663,914 30,360,840 26,570,707 26,322,407 24,433,279
Performance Ratio
ROIC3 11.55% 15.39% 2.95% -5.39% -28.01%
Benchmarks
ROIC, Competitors4
Chevron Corp. 0.44%
ConocoPhillips 12.76%
Exxon Mobil Corp. 5.40%
Marathon Petroleum Corp. 7.54%
Occidental Petroleum Corp. -0.80%
Valero Energy Corp. 10.87%

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).

1 NOPAT. See details »

2 Invested capital. See details »

3 2019 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 3,773,634 ÷ 32,663,914 = 11.55%

4 Click competitor name to see calculations.

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. EOG Resources Inc. ROIC improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Decomposition of ROIC

EOG Resources Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2019 11.55% = 21.62% × 0.53 × 100.41%
Dec 31, 2018 15.39% = 26.08% × 0.57 × 103.68%
Dec 31, 2017 2.95% = 8.49% × 0.42 × 82.41%
Dec 31, 2016 -5.39% = -16.50% × 0.29 × 100.00%
Dec 31, 2015 -28.01% = -76.16% × 0.36 × 100.00%

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).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

3 Effective cash tax rate (CTR). See calculations »

The primary reason for the decrease in return on invested capital (ROIC) over 2019 year is the decrease in profitability measured by operating profit margin (OPM) ratio.


Operating Profit Margin (OPM)

EOG Resources Inc., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,773,634 4,671,245 783,732 (1,419,892) (6,843,163)
Add: Cash operating taxes2 (15,261) (165,618) 167,341 157,772 173,390
Net operating profit before taxes (NOPBT) 3,758,374 4,505,627 951,073 (1,262,121) (6,669,773)
 
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Profitability Ratio
OPM3 21.62% 26.08% 8.49% -16.50% -76.16%
Benchmarks
OPM, Competitors4
Chevron Corp. 4.08%
ConocoPhillips 31.34%
Exxon Mobil Corp. 8.83%
Marathon Petroleum Corp. 5.25%
Occidental Petroleum Corp. 6.27%
Valero Energy Corp. 4.62%

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).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2019 Calculation
OPM = 100 × NOPBT ÷ Operating revenues and other
= 100 × 3,758,374 ÷ 17,379,973 = 21.62%

4 Click competitor name to see calculations.

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. EOG Resources Inc. OPM improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Turnover of Capital (TO)

EOG Resources Inc., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
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
Invested capital1 32,663,914 30,360,840 26,570,707 26,322,407 24,433,279
Efficiency Ratio
TO2 0.53 0.57 0.42 0.29 0.36
Benchmarks
TO, Competitors3
Chevron Corp. 0.71
ConocoPhillips 0.56
Exxon Mobil Corp. 0.84
Marathon Petroleum Corp. 1.51
Occidental Petroleum Corp. 0.24
Valero Energy Corp. 2.66

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).

1 Invested capital. See details »

2 2019 Calculation
TO = Operating revenues and other ÷ Invested capital
= 17,379,973 ÷ 32,663,914 = 0.53

3 Click competitor name to see calculations.

Efficiency ratio Description The company
TO The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. EOG Resources Inc. TO improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Effective Cash Tax Rate (CTR)

EOG Resources Inc., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,773,634 4,671,245 783,732 (1,419,892) (6,843,163)
Add: Cash operating taxes2 (15,261) (165,618) 167,341 157,772 173,390
Net operating profit before taxes (NOPBT) 3,758,374 4,505,627 951,073 (1,262,121) (6,669,773)
Tax Rate
CTR3 -0.41% -3.68% 17.59%
Benchmarks
CTR, Competitors4
Chevron Corp. 85.07%
ConocoPhillips 27.88%
Exxon Mobil Corp. 27.33%
Marathon Petroleum Corp. 4.97%
Occidental Petroleum Corp. 152.57%
Valero Energy Corp. 11.52%

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).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2019 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × -15,261 ÷ 3,758,374 = -0.41%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. EOG Resources Inc. CTR decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.