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.

Adjustments to Financial Statements

Microsoft Excel

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 5,273,339 5,057,390 3,279,108 3,554,603 2,592,244
Adjustments
Less: Net current deferred income tax assets1 169,387 147,812
After Adjustment
Adjusted current assets 5,273,339 5,057,390 3,279,108 3,385,216 2,444,432

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 »


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 37,124,608 33,934,474 29,833,078 29,459,433 26,975,244
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 499,411 380,358 323,191 363,395
Less: Net current deferred income tax assets2 169,387 147,812
Less: Net noncurrent deferred income tax assets3 2,363 777 17,506 6,986 6,843
After Adjustment
Adjusted total assets 37,122,245 34,433,108 30,195,930 29,606,251 27,183,984

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 »


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 15,483,892 14,570,286 13,549,805 15,477,852 14,032,209
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 499,411 380,358 323,191 363,395
Less: Net noncurrent deferred income tax liabilities2 5,046,101 4,413,398 3,518,214 5,188,640 4,587,902
After Adjustment
Adjusted total liabilities 10,437,791 10,656,299 10,411,949 10,612,403 9,807,702

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 »


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 21,640,716 19,364,188 16,283,273 13,981,581 12,943,035
Adjustments
Less: Net deferred income tax assets (liabilities)1 (5,043,738) (4,412,621) (3,500,708) (5,012,267) (4,433,247)
After Adjustment
Adjusted stockholders’ equity 26,684,454 23,776,809 19,783,981 18,993,848 17,376,282

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 »


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 1,014,524 913,093 356,235 6,579 6,579
Long-term debt, excluding current portion 4,160,919 5,170,169 6,030,836 6,979,779 6,653,685
Total reported debt 5,175,443 6,083,262 6,387,071 6,986,358 6,660,264
Stockholders’ equity 21,640,716 19,364,188 16,283,273 13,981,581 12,943,035
Total reported capital 26,816,159 25,447,450 22,670,344 20,967,939 19,603,299
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 499,411 380,358 323,191 363,395
Add: Current portion of operating lease liabilities2 369,365
Add: Operating lease liabilities, excluding current portion (located in Other liabilities)3 430,000
Adjusted total debt 5,974,808 6,582,673 6,767,429 7,309,549 7,023,659
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)4 (5,043,738) (4,412,621) (3,500,708) (5,012,267) (4,433,247)
Adjusted stockholders’ equity 26,684,454 23,776,809 19,783,981 18,993,848 17,376,282
After Adjustment
Adjusted total capital 32,659,262 30,359,482 26,551,410 26,303,397 24,399,941

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 »


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) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Adjustments
Add: Deferred income tax expense (benefit)1 870,370 1,043,148 (1,987,276) (515,206) (2,482,307)
Add: Other comprehensive income (loss) (3,561) 17,939 (287) 14,328 (10,282)
After Adjustment
Adjusted net income (loss) 3,601,719 4,480,127 595,016 (1,597,564) (7,017,104)

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 »