Stock Analysis on Net

EOG Resources Inc. (NYSE:EOG)

$22.49

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

Adjustments to Financial Statements

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

EOG Resources Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Current assets
Adjustments
Less: Net current deferred income tax assets1
After Adjustment
Adjusted current assets

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 Net current deferred income tax assets. See details »


Current Assets
The current assets demonstrated an overall increasing trend throughout the analyzed period. Beginning at approximately 2.59 billion USD in 2015, there was a notable increase to about 3.55 billion USD in 2016. This was followed by a slight decline to roughly 3.28 billion USD in 2017. Subsequently, a significant rise occurred in 2018, with current assets reaching an estimated 5.06 billion USD, and a further slight increase to approximately 5.27 billion USD by the end of 2019.
Adjusted Current Assets
The adjusted current assets mirrored the trend seen in the total current assets over the years. Starting at approximately 2.44 billion USD in 2015, they increased to around 3.39 billion USD in 2016, then experienced a slight decrease to roughly 3.28 billion USD in 2017. Following this, adjusted current assets increased significantly to approximately 5.06 billion USD in 2018, with a marginal further rise to about 5.27 billion USD in 2019.
General Observations
Both current and adjusted current assets show strong growth from 2017 onwards, indicating an improvement in the company’s liquidity position or asset management during this period. The decline observed in 2017 may reflect a short-term adjustment or business activity before the subsequent substantial increases. The close alignment between current assets and adjusted current assets suggests that the adjustments had minimal impact on the overall asset base, implying consistency in the company's accounting or asset valuation methodologies during the periods concerned.

Adjustments to Total Assets

EOG Resources Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Net current deferred income tax assets2
Less: Net noncurrent deferred income tax assets3
After Adjustment
Adjusted total assets

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 lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Net current deferred income tax assets. See details »

3 Net noncurrent deferred income tax assets. See details »


The analysis of the provided annual financial data reveals a consistent upward trend in the total assets and adjusted total assets over the five-year period from 2015 to 2019.

Total assets
Total assets increased steadily each year, starting at approximately 26.98 billion US dollars in 2015, rising to about 29.46 billion in 2016, then to roughly 29.83 billion in 2017. The growth accelerated in 2018, reaching approximately 33.93 billion, and continued to increase significantly to approximately 37.12 billion in 2019. This represents a total increase of about 37.6% over the five years.
Adjusted total assets
Adjusted total assets followed a similar growth pattern, beginning at approximately 27.18 billion in 2015 and increasing each subsequent year: about 29.61 billion in 2016, 30.20 billion in 2017, 34.43 billion in 2018, and reaching approximately 37.12 billion in 2019. The growth rate closely mirrored that of the reported total assets, indicating consistent adjustments relative to reported values without significant divergence. This stability suggests accurate alignment between adjusted and reported asset values over time.

Overall, the data indicates strong asset growth throughout the period, reflecting expansion or increased capitalization. The parallel movement of adjusted total assets with total assets suggests consistent adjustments and accounting policies applied across the years.


Adjustments to Total Liabilities

EOG Resources Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Net noncurrent deferred income tax liabilities2
After Adjustment
Adjusted total liabilities

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 lease liability (before adoption of FASB Topic 842). See details »

2 Net noncurrent deferred income tax liabilities. See details »


The financial data over the period from December 31, 2015, to December 31, 2019, reveals several trends related to the liabilities of the company.

Total liabilities
The total liabilities showed a general upward trend over the five years. Starting at approximately 14.03 billion US dollars at the end of 2015, the liabilities increased to about 15.48 billion by the end of 2016. This was followed by a decline in 2017, where liabilities dropped to approximately 13.55 billion US dollars. However, the total liabilities rose again in 2018 and 2019, reaching their peak within this period at approximately 15.48 billion US dollars in 2019, essentially returning to the 2016 level after the dip in 2017.
Adjusted total liabilities
Adjusted total liabilities followed a somewhat different and less volatile pattern than total liabilities. There was a steady increase from 9.81 billion US dollars in 2015 to around 10.61 billion in 2016. The figure then remained relatively stable over the next years, fluctuating slightly but staying within a narrow range between approximately 10.41 billion and 10.66 billion US dollars from 2017 to 2019. This stability suggests that the adjustments made to total liabilities affect the volatility and provide a more consistent measure over time.

Adjustments to Stockholders’ Equity

EOG Resources Inc., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred income tax assets (liabilities)1
After Adjustment
Adjusted stockholders’ equity

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 Net deferred income tax assets (liabilities). See details »


The financial data indicates a consistent upward trend in both stockholders’ equity and adjusted stockholders’ equity from 2015 to 2019.

Stockholders’ equity
Stockholders’ equity increased steadily each year, rising from approximately 12.94 billion USD in 2015 to around 21.64 billion USD in 2019. This represents a significant growth over the five-year period, reflecting a strengthening in the company’s net asset base.
Adjusted stockholders’ equity
Adjusted stockholders’ equity also showed a continuous increase over the period, starting at approximately 17.38 billion USD in 2015 and reaching roughly 26.68 billion USD by the end of 2019. The growth trend here is consistent and robust, with values consistently higher than the reported stockholders’ equity, possibly accounting for certain adjustments that provide a broader measure of equity.

Overall, the data reveals a pattern of sustained growth in equity measures, which may indicate positive financial management and increased value retention or accumulation within the company over this time frame.


Adjustments to Capitalization Table

EOG Resources Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Current portion of long-term debt
Long-term debt, excluding current portion
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities2
Add: Operating lease liabilities, excluding current portion (located in Other liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)4
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

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 lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities. See details »

3 Operating lease liabilities, excluding current portion (located in Other liabilities). See details »

4 Net deferred income tax assets (liabilities). See details »


The financial data indicates several notable trends over the five-year period ending December 31, 2019.

Debt Levels
Total reported debt demonstrates a gradual decline, decreasing from approximately $6.66 billion in 2015 to about $5.18 billion in 2019. Adjusted total debt similarly decreases, from roughly $7.02 billion to about $5.97 billion over the same period. This downward trend reflects a reduction in the company's leverage or an effort to deleverage its balance sheet gradually.
Equity Growth
Stockholders’ equity shows consistent and significant growth, increasing from approximately $12.94 billion in 2015 to $21.64 billion in 2019. Adjusted stockholders’ equity also rises from approximately $17.38 billion to $26.68 billion. This increase highlights an expanding equity base, potentially from retained earnings, capital infusions, or appreciated asset values.
Total Capital
Total reported capital, which combines debt and equity, increases steadily from about $19.60 billion in 2015 to around $26.82 billion in 2019. The adjusted total capital follows a similar upward trajectory, growing from approximately $24.40 billion to nearly $32.66 billion. This indicates overall growth in the company's financing and investment capacity.
Overall Capital Structure
The combined observations suggest a strengthening financial position. The reduction in debt alongside substantial equity growth implies improved financial stability and possibly enhanced creditworthiness. The steady rise in total capital indicates the company is expanding its asset base and investment potential while managing debt levels prudently.

Adjustments to Reported Income

EOG Resources Inc., adjusted net income (loss)

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
As Reported
Net income (loss)
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income (loss)

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 Deferred income tax expense (benefit). See details »


The financial data reveals notable fluctuations in both net income and adjusted net income over the five-year period ending December 31, 2019.

Net Income (Loss)
The net income exhibits a significant turnaround from negative to positive values. In 2015, the company experienced a substantial net loss of approximately $4.52 billion, which improved markedly in 2016 with a reduced loss of about $1.10 billion. From 2017 onward, the net income turned positive, reaching approximately $2.58 billion in 2017. This upward trend continued into 2018 with net income increasing to roughly $3.42 billion, followed by a decrease in 2019 to about $2.73 billion. Overall, after a sharp initial loss, net income showed recovery and profitability but with some variability in the latter years.
Adjusted Net Income (Loss)
The adjusted net income data mirrors the overall trend seen in net income but reflects larger magnitudes of loss and gain. Starting with a very large adjusted net loss of roughly $7.02 billion in 2015, the figure improved in 2016 to a smaller loss of approximately $1.60 billion. In 2017, the company reported a positive adjusted net income of about $595 million, which grew significantly in 2018 to approximately $4.48 billion, marking the highest adjusted profitability in the series. In 2019, adjusted net income declined slightly to around $3.60 billion, though it remained substantially positive. This suggests that the adjustments made to net income exclude significant one-time or non-recurring items, providing a smoother view of underlying profitability.

In summary, the company demonstrated a clear recovery trajectory from heavy losses in 2015 and 2016 towards consistent profitability in subsequent years. Both net income and adjusted net income reveal this improving profitability trend, although both metrics show a slight decline in the latest year, 2019, compared to 2018. The adjusted net income indicates larger swings in financial performance, which may be attributable to the exclusion of extraordinary items, highlighting a stronger operating performance in recent years.