Linde plc

NasdaqGS-LIN

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Total Revenues						28,228	27,243	30,793	33,364	32,854	32,824
Total Revenues % Chg.						90.3%	-3.5%	13%	8.3%	-1.5%	-0.8%
Cost of Goods Sold, Total						16,644	15,383	17,543	19,450	17,492	17,212
Gross Profit						11,584	11,860	13,250	13,914	15,362	15,612
Selling General & Admin Expenses, Total						3,425	3,016	2,997	2,870	3,131	3,167
R&D Expenses						184	152	143	143	146	149
Depreciation & Amortization						4,675	4,626	4,635	4,204	3,816	3,815
Other Operating Expenses						-68	-40	-26	40	-10	-102
Other Operating Expenses, Total						8,216	7,754	7,749	7,257	7,083	7,029
Operating Income						3,368	4,106	5,501	6,657	8,279	8,583
Interest Expense, Total						-246	-239	-170	-215	-413	-525
Interest And Investment Income	—	—	—			112	55	40	117	197	197
Net Interest Expenses						-134	-184	-130	-98	-216	-328
Income (Loss) On Equity Invest.						122	95	132	190	169	175
Currency Exchange Gains (Loss)						-11	-28	-29	-18	-47	16
Other Non Operating Income (Expenses)	—	—	—	—		96	85	53	35	16	16
EBT, Excl. Unusual Items						3,441	4,074	5,527	6,766	8,201	8,462
Restructuring Charges						-311	-396	-343	-78	-52	-52
Merger & Related Restructuring Charges	—	—	—			-190	-115	13	-74	—	—
Gain (Loss) On Sale Of Investments	—	—	—	—	—	—	—	52	—	—	—
Gain (Loss) On Sale Of Assets						174	-78	-31	-9	6	6
Insurance Settlements	—	—	—	—	—	—	—	—	—	—	43
Other Unusual Items				—		-73	-16	—	-890	—	—
EBT, Incl. Unusual Items						3,041	3,469	5,218	5,715	8,155	8,459
Income Tax Expense						769	847	1,262	1,434	1,814	1,917
Earnings From Continuing Operations						2,272	2,622	3,956	4,281	6,341	6,542
Earnings Of Discontinued Operations	—	—	—	—		102	4	5	—	—	—
Minority Interest						-89	-125	-135	-134	-142	-144
Net Income						2,285	2,501	3,826	4,147	6,199	6,398
Net Income to Common Incl Extra Items						2,285	2,501	3,826	4,147	6,199	6,398
Net Income to Common Excl. Extra Items						2,183	2,497	3,821	4,147	6,199	6,398
Total Shares Outstanding						534.4	523.3	508.7	492.5	482.4	477.5
Weighted Avg. Shares Outstanding						541.1	526.7	516.9	499.7	488.2	483.3
Weighted Avg. Shares Outstanding Dil						545.2	531.2	521.9	504	492.3	487.1
EPS						4.2	4.7	7.4	8.3	12.7	13.2
EPS Diluted						4.2	4.7	7.3	8.2	12.6	13.1
EBITDA						8,043	8,732	10,136	10,861	12,095	12,398
Effective Tax Rate						25.3%	24.4%	24.2%	25.1%	22.2%	22.7%