AI Tokens
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.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

EOG Resources Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Net income (loss) 2,734,910 3,419,040 2,582,579 (1,096,686) (4,524,515)
Net noncash charges 4,919,735 4,880,756 2,737,661 3,555,981 8,765,331
Changes in components of working capital and other assets and liabilities 508,535 (531,188) (1,054,904) (100,232) (645,651)
Net cash provided by operating activities 8,163,180 7,768,608 4,265,336 2,359,063 3,595,165
Additions to oil and gas properties (6,151,885) (5,839,294) (3,950,918) (2,489,756) (4,725,150)
Additions to other property, plant and equipment (270,641) (237,181) (173,324) (93,039) (288,013)
Net commercial paper borrowings (repayments) — — — (259,718) 259,718
Long-term debt borrowings — — — 991,097 990,225
Long-term debt repayments (900,000) (350,000) (600,000) (563,829) (500,000)
Debt issuance costs (5,016) — — (1,602) (5,951)
Free cash flow to equity (FCFE) 835,638 1,342,133 (458,906) (57,784) (674,006)

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).


The financial data reveals a significant expansion in cash-generating capacity and a transition in the equity cash flow position between 2015 and 2019. While operational cash inflows grew substantially over the five-year period, the free cash flow available to shareholders shifted from a period of consistent deficit to a period of surplus.

Net Cash Provided by Operating Activities
Operating cash flows demonstrated a strong overall upward trajectory, increasing from 3,595,165 thousand US dollars in 2015 to 8,163,180 thousand US dollars by 2019. A temporary decline was observed in 2016, where cash provided by operations fell to 2,359,063 thousand US dollars, before entering a phase of rapid growth. The most significant acceleration occurred between 2017 and 2018, during which the value nearly doubled from 4,265,336 thousand US dollars to 7,768,608 thousand US dollars.
Free Cash Flow to Equity (FCFE)
FCFE remained negative from 2015 through 2017, recording deficits of 674,006 thousand US dollars, 57,784 thousand US dollars, and 458,906 thousand US dollars respectively. This pattern suggests that capital expenditures and debt repayments exceeded operating cash inflows during this timeframe. A pivot to positive territory was achieved in 2018 with a surplus of 1,342,133 thousand US dollars, followed by 835,638 thousand US dollars in 2019. This transition indicates a shift toward a more sustainable balance between operational earnings and capital reinvestment.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Price to FCFE Ratio, Current

EOG Resources Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 582,054,451
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands) 835,638
FCFE per share 1.44
Current share price (P) 60.00
Valuation Ratio
P/FCFE 41.79
Benchmarks
P/FCFE, Competitors1
Chevron Corp. 18.54
ConocoPhillips 25.52
ExxonMobil Holdings Corp. 28.40

Based on: 10-K (reporting date: 2019-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

EOG Resources Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
No. shares of common stock outstanding1 582,054,451 580,053,225 578,636,343 576,832,077 549,883,390
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2 835,638 1,342,133 (458,906) (57,784) (674,006)
FCFE per share3 1.44 2.31 -0.79 -0.10 -1.23
Share price1, 4 60.00 93.91 106.94 97.91 68.50
Valuation Ratio
P/FCFE5 41.79 40.59 — — —
Benchmarks
P/FCFE, Competitors6
Chevron Corp. — — — — —
ConocoPhillips — — — — —
ExxonMobil Holdings Corp. — — — — —

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 Data adjusted for splits and stock dividends.

2 See details »

3 2019 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 835,638,000 ÷ 582,054,451 = 1.44

4 Closing price as at the filing date of EOG Resources Inc. Annual Report.

5 2019 Calculation
P/FCFE = Share price ÷ FCFE per share
= 60.00 ÷ 1.44 = 41.79

6 Click competitor name to see calculations.


The financial performance between 2015 and 2019 is characterized by a significant transition from negative to positive cash flow generation and a subsequent correction in equity valuation.

Share Price Trends
An upward trajectory in share price was observed from 2015 to 2017, peaking at 106.94 US$. This period of growth was followed by a sustained decline, with the price dropping to 93.91 US$ in 2018 and further decreasing to 60.00 US$ by the end of 2019.
Free Cash Flow to Equity (FCFE) per Share
FCFE per share remained negative from 2015 through 2017, indicating that cash outflows exceeded inflows during these years. A pivot to positive territory occurred in 2018, where FCFE per share reached 2.31 US$. In 2019, although remaining positive, the figure moderated to 1.44 US$.
Price to FCFE (P/FCFE) Ratio Analysis
The P/FCFE ratio was not applicable during the years of negative cash flow. Following the shift to positive FCFE, the ratio was recorded at 40.59 in 2018. By 2019, the ratio increased slightly to 41.79. This marginal increase occurred because the decline in the share price was mirrored by a simultaneous reduction in FCFE per share, maintaining a relatively stable valuation multiple despite the downward pressure on the stock price.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?