EOG Resources, Inc. Financial Ratios — EOG Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	9.54	4.4	15.31	17.6	-29.52	-8.15	17.07	19.18	13.34	-2.88	21.96	33.05	28.73	22.29	16.83
Return on Assets (%)	4.7	2.19	7.59	8.92	-14.66	-3.9	8.73	10.72	7.7	-1.66	12.6	19.49	17.82	14.07	10.06
Return on Capital (%)	7.32	3.57	11.47	13.49	- -	- -	- -	15.03	10.94	- -	17.81	27.39	24.72	19.54	14.21
Return on Invested Capital (%)	6.92	5.11	12.18	11.95	- -	- -	- -	15.99	11.37	- -	21.9	38.13	22.04	18.88	15.35
Gross Margin (%)	55.77	55.96	60.64	60.75	36.56	28.07	52.32	65.64	62.5	42.71	68.44	78.1	71.68	68.34	63.38
EBITDA Margin (%)	50.61	48.25	52.31	51.93	36.83	38.08	43.68	47.99	45.23	39.07	57.27	60.35	53.42	52.87	51.86
Operating Margin (%)	22.57	19.58	27.3	27.91	-1.45	-9.53	13.25	27.99	23.1	4.64	38.71	48.34	38.36	35.3	32.11
Incremental Operating Margin (%)	32.83	6.67	52.83	31.81	- -	- -	58.67	55.65	380.87	48.88	73.05	67.63	85.01	-326.02	126.01
Pretax Margin (%)	21.28	11.59	23.87	30.02	-79.96	-20.87	5.9	24.69	20.92	-7.48	30.16	33.57	41.8	35.15	28.17
Profit Margin (%)	12.16	5.16	15.26	17.52	-52.27	-14.69	23.05	19.9	16.14	-6.13	23.71	26.31	32.76	27.39	22.05
Net Income to Common Margin (%)	12.16	5.16	15.26	17.52	-52.27	-14.69	23.05	19.9	16.14	-6.13	23.71	26.31	32.76	27.39	22.05
Effective Tax Rate (%)	42.87	55.47	36.07	41.64	- -	- -	- -	19.38	22.85	- -	21.39	21.63	21.62	22.09	21.72
Dvd Payout Ratio (%)	15.32	31.75	9.07	9.59	-8.11	-34	14.97	12.81	21.5	-135.7	57.55	66.35	44.59	32.59	43.39
Sustainable Growth Rate (%)	8.08	3	13.92	15.91	-31.91	-10.92	14.51	16.72	10.47	-6.8	9.32	11.12	15.92	15.03	9.53

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5,009	6,312	5,913	5,910	6,655	6,986	6,387	6,083	5,545	6,111	5,349	5,374	4,124	5,067	8,408
ST Debt	- -	407	7	7	7	7	356	913	1,384	1,076	277	1,579	359	847	499
LT Debt	5,009	5,906	5,907	5,903	6,649	6,980	6,031	5,170	4,161	5,035	5,072	3,795	3,765	4,220	7,909
Total Debt/EBITDA	1.1	1.18	0.79	0.68	2.09	2.46	1.31	0.74	0.72	1.58	0.47	0.3	0.33	0.41	0.72
Net Debt/EBITDA	0.97	1.02	0.61	0.44	1.86	1.9	1.13	0.55	0.4	0.59	-0.03	-0.06	-0.13	-0.2	0.38
Total Debt/EBIT	2.47	2.92	1.5	1.27	-52.96	-9.82	4.3	1.27	1.42	13.34	0.7	0.38	0.46	0.61	1.16
Net Debt/EBIT	2.17	2.51	1.17	0.82	-47.25	-7.57	3.74	0.94	0.79	4.97	-0.05	-0.08	-0.18	-0.3	0.61
EBITDA to Interest Expense	21.59	24.98	31.99	42.89	13.43	10.09	17.84	33.64	41.42	18.82	63.28	99.43	83.68	89.57	49.83
EBITDA-CapEx/Interest Expense	-11.45	-9.47	2	1.95	-7.69	0.92	2.81	8.84	6.71	1.92	41.65	71.5	41.89	43.4	21.77
EBIT to Interest Expense	9.63	10.13	16.69	23.05	-0.53	-2.52	5.41	19.62	21.15	2.23	42.77	79.64	60.08	59.8	30.85
Interest Expense	210	214	235	201	237	282	274	245	185	205	178	179	148	138	235
Common Equity/Total Assets	50.89	48.6	50.43	50.95	47.99	47.72	54.58	57.06	58.29	56.7	58.01	59.89	64.05	62.2	57.59
Long-Term Debt/Equity (%)	39.63	44.45	38.31	33.33	51.37	49.92	37.04	26.7	19.23	24.8	22.87	15.32	13.4	14.38	26.51
Long-Term Debt/Capital (%)	28.38	30.14	27.69	24.99	33.93	33.29	26.6	20.32	15.31	19.06	18.42	12.59	11.69	12.26	20.68
Long-Term Debt/Total Assets (%)	20.17	21.6	19.32	16.98	24.65	23.82	20.22	15.24	11.21	14.06	13.26	9.17	8.58	8.94	15.27
Total Debt/Equity (%)	39.63	47.51	38.35	33.37	51.42	49.97	39.22	31.42	25.62	30.1	24.12	21.69	14.68	17.26	28.18
Total Debt/Capital (%)	28.38	32.21	27.72	25.02	33.96	33.32	28.17	23.91	20.4	23.14	19.43	17.82	12.8	14.72	21.99
Total Debt/Total Assets (%)	20.17	23.09	19.34	17	24.68	23.84	21.41	17.93	14.94	17.07	13.99	12.99	9.4	10.74	16.23
Net Debt to Equity	34.76	40.92	29.8	21.58	45.87	38.53	34.1	23.38	14.28	11.21	-1.58	-4.48	-5.8	-8.48	14.83
Net Debt/Capital (%)	25.79	29.04	22.96	17.75	31.45	27.81	25.43	18.95	12.28	9.86	-1.57	-4.59	-6.04	-9.11	12.69
EBITDA	4,542	5,334	7,532	8,641	3,188	2,842	4,894	8,243	7,663	3,858	11,264	17,798	12,384	12,361	11,711
EBITDA-CapEx	-2,409	-2,021	471	394	-1,825	259	770	2,166	1,241	393	7,414	12,798	6,199	5,989	5,117
Operating Income (Loss)	2,025	2,164	3,931	4,644	-126	-711	1,485	4,807	3,913	458	7,613	14,256	8,892	8,253	7,250

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.24	0.3	0.46	0.62	0.39	0.79	0.31	0.42	0.45	0.96	1.29	1.08	1.3	1.32	0.72
Current Ratio	1.29	1.23	1.42	1.6	1.42	1.67	1.2	1.36	1.18	1.69	2.12	1.9	2.44	2.1	1.63
Quick Ratio	0.83	0.88	1.04	1.16	0.93	1.4	0.93	1.05	0.93	1.41	1.87	1.6	1.96	1.82	1.3
CFO/Avg Current Liab	1.93	1.92	2.53	2.77	1.38	1.23	1.79	2.41	1.99	1.26	2.34	2.32	2.37	2.58	2
Common Equity/Total Assets	50.89	48.6	50.43	50.95	47.99	47.72	54.58	57.06	58.29	56.7	58.01	59.89	64.05	62.2	57.59
Long-Term Debt/Equity (%)	39.63	44.45	38.31	33.33	51.37	49.92	37.04	26.7	19.23	24.8	22.87	15.32	13.4	14.38	26.51
Long-Term Debt/Capital (%)	28.38	30.14	27.69	24.99	33.93	33.29	26.6	20.32	15.31	19.06	18.42	12.59	11.69	12.26	20.68
Long-Term Debt/Total Assets (%)	20.17	21.6	19.32	16.98	24.65	23.82	20.22	15.24	11.21	14.06	13.26	9.17	8.58	8.94	15.27
Total Debt/Equity (%)	39.63	47.51	38.35	33.37	51.42	49.97	39.22	31.42	25.62	30.1	24.12	21.69	14.68	17.26	28.18
Total Debt/Capital (%)	28.38	32.21	27.72	25.02	33.96	33.32	28.17	23.91	20.4	23.14	19.43	17.82	12.8	14.72	21.99
Total Debt/Total Assets (%)	20.17	23.09	19.34	17	24.68	23.84	21.41	17.93	14.94	17.07	13.99	12.99	9.4	10.74	16.23
CFO/Total Liabilities	37.53	37.27	48.36	50.73	25.63	15.4	31.48	53.32	52.72	32.3	54.75	66.86	71.92	68.09	45.73
CFO/CapEx	0.66	0.71	1.04	1.05	0.72	0.91	1.03	1.28	1.27	1.45	2.28	2.22	1.83	1.91	1.52
Altman's Z-Score	2.52	2.62	3.31	3.36	2.52	2.92	3.82	3.66	3.31	2.08	3.84	5.37	4.75	4.32	3.31

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7	7.11	8.69	9.68	6.39	6.95	7.96	9.78	8.65	5.6	10.2	11.55	8.45	8.71	8.47
Days Sales Outstanding	52.15	51.31	42.02	37.71	57.13	52.5	45.83	37.32	42.19	65.13	35.79	31.62	43.22	41.89	43.08
Inventory Turnover	7.89	7.65	9.09	10.29	8.41	11.31	12.82	8.79	7.81	8.1	10.24	7.87	5.63	6.55	8.27
Days Inventory Outstanding	46.27	47.74	40.13	35.48	43.39	32.26	28.48	41.54	46.72	45.05	35.66	46.39	64.85	55.72	44.11
Accounts Payable Turnover	2.24	2.41	2.56	2.61	2.49	3.43	3.26	3.07	2.68	2.69	3.14	2.9	2.73	2.9	3.09
Accounts Payable Turnover Days	162.88	151.27	142.55	139.85	146.86	106.38	111.92	118.82	136.07	135.92	116.17	125.65	133.69	125.76	118.05
Cash Conversion Cycle	-64.45	-52.22	-60.39	-66.66	-46.34	-21.61	-37.61	-39.96	-47.16	-25.75	-44.72	-47.65	-25.63	-28.15	-30.85
Inventory to Cash Days	5.88	3.56	1.89	2.23	13.74	20.24	17.34	-4.21	-4.53	20.08	0.13	-14.77	-21.63	-13.83	-1.03
Inventories	591	683	563	707	599	350	484	859	767	629	584	1,058	1,275	985	1,014
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	591	683	563	707	599	350	484	859	767	629	584	1,058	1,275	985	1,014

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	26,498	32,808	45,835	50,482	38,924	58,304	62,423	50,584	48,741	29,103	51,989	76,118	70,255	68,303	56,461
- Cash & Cash Equivalents	616	876	1,318	2,087	719	1,600	834	1,556	2,028	3,329	5,209	5,972	5,278	7,092	3,396
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,009	6,312	5,913	5,910	6,655	6,986	6,387	6,083	5,545	6,111	5,349	5,374	4,124	5,067	8,408
Enterprise Value	30,892	38,243	50,430	54,304	44,861	63,691	67,976	55,111	52,258	31,885	52,129	75,520	69,101	66,278	61,473
Total Capital	17,650	19,597	21,332	23,623	19,599	20,968	22,670	25,447	27,186	26,413	27,529	30,153	32,214	34,418	38,241
Total Debt/Capital (%)	28.38	32.21	27.72	25.02	33.96	33.32	28.17	23.91	20.4	23.14	19.43	17.82	12.8	14.72	21.99
Total Debt / EV	0.16	0.17	0.12	0.11	0.15	0.11	0.09	0.11	0.11	0.19	0.1	0.07	0.06	0.08	0.14
EV/Sales	3.44	3.46	3.5	3.26	5.18	8.53	6.07	3.21	3.08	3.23	2.65	2.56	2.98	2.84	2.72
EV/EBITDA	6.8	7.17	6.7	6.28	14.07	22.41	13.89	6.69	6.82	8.26	4.63	4.24	5.58	5.36	5.25
EV/EBIT	15.25	17.67	12.83	11.69	- -	- -	45.78	11.46	13.35	69.62	6.85	5.3	7.77	8.03	8.48
EV/Cash Flow to Firm	6.57	7.17	6.74	6.19	11.96	24.9	12.74	6.92	6.29	6.16	5.84	6.72	6.03	5.41	6.01
EV/Free Cash Flow to Firm	2.65	3.01	3.47	3.19	5.12	12.39	7.18	3.92	3.55	3.69	4.08	4.65	3.92	3.56	3.65
Diluted Market Cap	26,231	32,707	45,839	50,500	38,630	55,949	62,448	50,617	48,648	28,872	51,877	76,028	70,635	69,748	57,335
Diluted Enterprise Value	30,624	38,143	50,434	54,323	44,567	61,335	68,000	55,144	52,165	31,654	52,017	75,430	69,481	67,723	62,347
EV per Share	57.42	70.4	92.33	99.04	81.59	110.44	117.51	95.02	89.8	54.64	89.07	128.5	118.96	118.95	114.33
TTM Sales	8,974	11,055	14,399	16,639	8,656	7,463	11,206	17,177	16,942	9,874	19,669	29,492	23,182	23,378	22,582
TTM EBITDA	4,542	5,334	7,532	8,641	3,188	2,842	4,894	8,243	7,663	3,858	11,264	17,798	12,384	12,361	11,711
TTM Operating Income	2,025	2,164	3,931	4,644	-126	-711	1,485	4,807	3,913	458	7,613	14,256	8,892	8,253	7,250
TTM Cash Flow to Firm	4,699	5,332	7,480	8,767	3,750	2,557	5,337	7,966	8,306	5,176	8,931	11,233	11,456	12,251	10,228
TTM Free Cash Flow to Firm	11,649	12,687	14,541	17,014	8,764	5,140	9,461	14,043	14,728	8,641	12,781	16,233	17,641	18,623	16,822

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	2.28	2.6	3.19	2.99	4.49	11.32	7.44	3.66	3.34	3.41	4.1	4.72	4.03	3.77	3.45
EV/EBIT	15.25	17.67	12.83	11.69	- -	- -	45.78	11.46	13.35	69.62	6.85	5.3	7.77	8.03	8.48
Enterprise Value	30,892	38,243	50,430	54,304	44,861	63,691	67,976	55,111	52,258	31,885	52,129	75,520	69,101	66,278	61,473
Low Price	33.41	41.24	56.03	80.63	68.15	57.15	81.99	82.04	64.33	27	48.6	88.29	98.52	108.94	101.59
EV/Sales	3.44	3.46	3.5	3.26	5.18	8.53	6.07	3.21	3.08	3.23	2.65	2.56	2.98	2.84	2.72
EV/EBITDA	6.8	7.17	6.7	6.28	14.07	22.41	13.89	6.69	6.82	8.26	4.63	4.24	5.58	5.36	5.25
Price/Earnings	23.71	56.68	20.64	17.16	- -	- -	24.01	14.71	17.69	- -	11.07	9.73	9.25	10.84	11.45
Price/Earnings Average	24.07	50.64	17.92	18.47	-10.29	-42.24	21.29	19.09	18.06	-48.18	9.53	9.03	9.32	11.02	12.78
Price/Earnings High	29.24	58.42	23.15	22.16	-12.22	-55.19	24.4	22.52	22.79	-85.68	12.23	11.34	10.55	12.35	15.07
Price/Earnings Low	16.09	38.7	13.78	15.03	-8.22	-28.84	18.24	13.84	13.59	-25.84	6.05	6.63	7.54	9.63	11.08
Price/Book Value	2.1	2.47	2.97	2.85	3.01	4.17	3.83	2.61	2.25	1.43	2.34	3.07	2.5	2.33	1.89
Price/Book Value Average	2.13	2.21	2.58	3.07	3.62	3.45	3.4	3.39	2.3	1.45	2.02	2.85	2.52	2.37	2.11
Price/Book Value High	2.58	2.55	3.34	3.68	4.31	4.51	3.9	4	2.9	2.57	2.59	3.58	2.85	2.65	2.49
Price/Book Value Low	1.42	1.69	1.98	2.5	2.9	2.36	2.91	2.46	1.73	0.78	1.28	2.09	2.04	2.07	1.83
Price/Tangible Book Value	2.1	2.47	2.97	2.85	3.01	4.17	3.83	2.61	2.25	1.43	2.34	3.07	2.5	2.33	1.89
Price/Tangible Book Value Average	2.13	2.21	2.58	3.07	3.62	3.45	3.4	3.39	2.3	1.45	2.02	2.85	2.52	2.37	2.11
Price/Tangible Book Value High	2.58	2.55	3.34	3.68	4.31	4.51	3.9	4	2.9	2.57	2.59	3.58	2.85	2.65	2.49
Price/Tangible Book Value Low	1.42	1.69	1.98	2.5	2.9	2.36	2.91	2.46	1.73	0.78	1.28	2.09	2.04	2.07	1.83
Price/Sales	2.88	2.92	3.15	3.01	4.46	7.5	5.53	2.93	2.86	2.92	2.62	2.56	3.03	2.97	2.53
Price/Sales Average	2.93	2.61	2.73	3.24	5.38	6.21	4.91	3.8	2.92	2.95	2.26	2.38	3.05	3.02	2.82
Price/Sales High	3.55	3.01	3.53	3.88	6.39	8.11	5.62	4.48	3.68	5.25	2.9	2.98	3.46	3.38	3.32
Price/Sales Low	1.96	2	2.1	2.63	4.3	4.24	4.2	2.75	2.19	1.58	1.44	1.75	2.47	2.64	2.44
Price/Cash Flow	5.65	6.17	6.19	5.78	10.75	23.72	14.54	6.47	5.93	5.77	5.87	6.81	6.2	5.71	5.68
Price/Cash Flow Average	5.74	5.51	5.37	6.22	12.95	19.64	12.89	8.4	6.05	5.82	5.06	6.32	6.24	5.81	6.34
Price/Cash Flow High	6.97	6.36	6.94	7.47	15.39	25.66	14.77	9.91	7.64	10.35	6.49	7.93	7.07	6.51	7.47
Price/Cash Flow Low	3.83	4.21	4.13	5.07	10.34	13.41	11.05	6.09	4.55	3.12	3.21	4.64	5.05	5.08	5.49
Price/Free Cash Flow Average	2.31	2.32	2.77	3.22	5.41	9.37	6.6	4.75	3.4	3.44	3.54	4.38	4.06	3.83	3.85
Price/Free Cash Flow High	2.81	2.68	3.57	3.86	6.43	12.25	7.56	5.6	4.3	6.12	4.54	5.5	4.6	4.29	4.53
Price/Free Cash Flow Low	1.54	1.77	2.13	2.62	4.32	6.4	5.66	3.44	2.56	1.84	2.25	3.22	3.28	3.35	3.33
EV/Sales Average	3.49	3.14	3.08	3.49	6.11	7.19	5.44	4.09	3.14	3.26	2.28	2.37	3	2.89	3.01
EV/Sales High	4.13	3.55	3.89	4.15	7.12	9.17	6.16	4.77	3.91	5.57	2.93	2.99	3.41	3.24	3.51
EV/Sales Low	2.49	2.52	2.44	2.89	5.01	5.14	4.73	3.03	2.42	1.88	1.45	1.74	2.42	2.51	2.64
EV/EBITDA Average	6.89	6.52	5.89	6.73	16.58	18.88	12.45	8.52	6.95	8.34	3.99	3.93	5.62	5.46	5.81
EV/EBITDA High	8.16	7.36	7.44	7.99	19.34	24.09	14.1	9.95	8.65	14.27	5.11	4.95	6.38	6.13	6.77
EV/EBITDA Low	4.93	5.22	4.67	5.56	13.62	13.49	10.83	6.32	5.34	4.81	2.54	2.88	4.53	4.75	5.09
EV/EBIT Average	15.45	16.06	11.29	12.52	-420.58	-75.45	41.02	14.6	13.61	70.22	5.9	4.91	7.83	8.17	9.39
EV/EBIT High	18.3	18.14	14.25	14.86	-490.78	-96.25	46.46	17.05	16.94	120.16	7.57	6.18	8.88	9.18	10.94
EV/EBIT Low	11.04	12.86	8.95	10.34	-345.46	-53.91	35.68	10.84	10.47	40.48	3.75	3.6	6.31	7.11	8.23
Last Price	49.25	60.39	83.92	92.07	70.79	101.1	107.91	87.21	83.76	49.87	88.83	129.52	120.95	122.58	105.01
High Price	60.72	62.25	94.15	118.89	101.36	109.37	109.66	133.53	107.89	89.54	98.2	150.88	137.95	139.67	138.18
Enterprise Value Average	31,286	34,752	44,398	58,146	52,850	53,662	60,911	70,200	53,271	32,162	44,935	70,030	69,607	67,447	68,056
Enterprise Value High	37,063	39,254	56,017	69,009	61,671	68,460	68,989	81,978	66,300	55,035	57,613	88,074	78,976	75,800	79,307
Enterprise Value Low	22,369	27,840	35,197	48,032	43,410	38,345	52,982	52,113	40,951	18,538	28,584	51,290	56,072	58,677	59,634

Shares Outstanding	538	543	546	548	550	577	578	580	582	584	585	588	581	557	538
Diluted Weighted Avg Shares	533	542	546	548	546	553	579	580	581	579	584	587	584	569	546
Basic Weighted Avg Shares	525	535	540	543	546	553	575	577	578	579	581	583	581	566	543
Revenue per Share	17.08	20.66	26.65	30.62	15.86	13.49	19.5	29.79	29.33	17.06	33.85	50.59	39.9	41.3	41.59
EBITDA per Share	8.64	9.97	13.94	15.9	5.84	5.14	8.52	14.3	13.26	6.66	19.39	30.53	21.31	21.84	21.57
Operating Income per Share	3.85	4.04	7.27	8.55	-0.23	-1.29	2.58	8.34	6.77	0.79	13.1	24.45	15.3	14.58	13.35
Basic EPS, GAAP	2.08	1.07	4.07	5.37	-8.29	-1.98	4.49	5.93	4.73	-1.04	8.03	13.31	13.07	11.31	9.17
Basic EPS from Cont Ops	2.08	1.07	4.07	5.37	-8.29	-1.98	4.49	5.93	4.73	-1.04	8.03	13.31	13.07	11.31	9.17
Diluted EPS, GAAP	2.05	1.05	4.02	5.32	-8.29	-1.98	4.46	5.89	4.71	-1.04	7.99	13.22	13	11.25	9.12
Diluted EPS from Cont Ops	2.05	1.05	4.02	5.32	-8.29	-1.98	4.46	5.89	4.71	-1.04	7.99	13.22	13	11.25	9.12
Dividend per Share	0.32	0.34	0.37	0.51	0.67	0.67	0.67	0.76	1.02	1.42	4.62	8.83	5.83	3.69	3.98
Cash Flow per Share	8.71	9.78	13.56	15.92	6.59	4.26	7.42	13.47	14.13	8.65	15.13	19.03	19.52	21.45	18.5
Free Cash Flow per Basic Share	-4.52	-3.96	0.5	0.74	-2.6	-0.4	0.25	2.93	3.01	2.67	8.5	10.45	8.87	10.2	6.35
Cash & Equivalents per Share	1.14	1.61	2.41	3.81	1.31	2.77	1.44	2.68	3.49	5.7	8.9	10.16	9.09	12.73	6.32
Book Value per Share	23.49	24.45	28.23	32.3	23.54	24.24	28.15	33.39	37.19	34.79	37.9	42.16	48.36	52.68	55.49
Tangible Book Value per Share	23.49	24.45	28.23	32.3	23.54	24.24	28.15	33.39	37.19	34.79	37.9	42.16	48.36	52.68	55.49

EOG Resources, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)