Linde plc (LIN)

Growth

Revenue 5Y10.07%
Revenue 3Y9.72%
EPS 5Y7.11%
EPS 3Y-17.66%
Dividend 5Y7.16%
Dividend 3Y6.27%

Capital Efficiency

ROIC8.47%
ROE9.36%
ROA5.17%
ROTA6.15%

Capital Structure

Market Cap163.56B
EV175.14B
Cash3.76B
Current Ratio0.74
Debt/Equity0.48
Net Debt/EBITDA1.19
Show More

Income Statement

Select a metric from the list below to chart it

Dec '91
Dec '97
Dec '03
Dec '09
Dec '15
Dec '21
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
11,925.0
12,273.0
10,776.0
10,534.0
11,437.0
14,900.0
28,228.0
27,243.0
30,793.0
33,763.0
Revenue % Chg.
6.2%
2.9%
-12.2%
-2.2%
8.6%
30.3%
89.4%
-3.5%
13.0%
13.4%
Cost of Revenue
6,744.0
6,962.0
5,960.0
5,860.0
6,455.0
9,084.0
16,644.0
15,383.0
17,543.0
19,950.0
Cost of Revenue % Chg.
5.4%
3.2%
-14.4%
-1.7%
10.2%
40.7%
83.2%
-7.6%
14.0%
19.4%
Gross Profit
5,181.0
5,311.0
4,816.0
4,674.0
4,982.0
5,816.0
11,584.0
11,860.0
13,250.0
13,813.0
Gross Profit % Chg.
7.3%
2.5%
-9.3%
-2.9%
6.6%
16.7%
99.2%
2.4%
11.7%
5.7%
Gross Profit Margin
43.4%
43.3%
44.7%
44.4%
43.6%
39.0%
41.0%
43.5%
43.0%
40.9%
Gross Profit Margin % Chg.
1.0%
-0.4%
3.3%
-0.7%
-1.8%
-10.4%
5.1%
6.1%
-1.2%
-6.8%
R&D Expenses
98.0
96.0
93.0
92.0
93.0
113.0
184.0
152.0
143.0
145.0
R&D Expenses % Chg.
-
-2.0%
-3.1%
-1.1%
1.1%
21.5%
62.8%
-17.4%
-5.9%
1.4%
Selling, General, & Admin Expenses
1,349.0
1,308.0
1,152.0
1,145.0
1,207.0
1,629.0
3,457.0
3,193.0
3,189.0
3,130.0
Selling, General, & Admin Expenses % Chg.
6.2%
-3.0%
-11.9%
-0.6%
5.4%
35.0%
112.2%
-7.6%
-0.1%
-2.3%
Other Expenses
1,109.0
1,170.0
1,106.0
1,122.0
1,184.0
1,830.0
4,675.0
4,626.0
4,635.0
4,383.0
Other Expenses % Chg.
10.8%
5.5%
-5.5%
1.4%
5.5%
54.6%
155.5%
-1.0%
0.2%
-6.6%
Operating Income
2,625.0
2,608.0
2,321.0
2,238.0
2,448.0
5,247.0
2,933.0
3,322.0
4,984.0
5,019.0
Operating Income % Chg.
7.7%
-0.6%
-11.0%
-3.6%
9.4%
114.3%
-44.1%
13.3%
50.0%
7.3%
Operating Income Margin
22.0%
21.2%
21.5%
21.2%
21.4%
35.2%
10.4%
12.2%
16.2%
14.9%
Operating Income Margin % Chg.
1.4%
-3.5%
1.4%
-1.4%
0.7%
64.5%
-70.5%
17.4%
32.7%
-5.4%
Total Other Income/Expenses Net
-178.0
-213.0
-161.0
-190.0
-161.0
-198.0
-6.0
62.0
115.0
165.0
Total Other Income/Expenses Net % Chg.
26.2%
19.7%
24.4%
18.0%
15.3%
23.0%
97.0%
-
85.5%
52.8%
Income Before Tax
2,447.0
2,395.0
2,160.0
2,048.0
2,287.0
5,049.0
2,927.0
3,384.0
5,099.0
5,184.0
Income Before Tax % Chg.
6.6%
-2.1%
-9.8%
-5.2%
11.7%
120.8%
-42.0%
15.6%
50.7%
8.4%
Income Before Tax Margin
20.5%
19.5%
20.0%
19.4%
20.0%
33.9%
10.4%
12.4%
16.6%
15.4%
Income Before Tax Margin % Chg.
0.3%
-4.9%
2.7%
-3.0%
2.9%
69.5%
-69.4%
19.8%
33.3%
-4.5%
Income Tax Expense
649.0
691.0
612.0
551.0
1,026.0
817.0
769.0
847.0
1,262.0
1,385.0
Income Tax Expense % Chg.
10.8%
6.5%
-11.4%
-10.0%
86.2%
-20.4%
-5.9%
10.1%
49.0%
17.8%
Net Income
1,755.0
1,694.0
1,547.0
1,500.0
1,247.0
4,381.0
2,285.0
2,501.0
3,826.0
3,845.0
Net Income % Chg.
3.7%
-3.5%
-8.7%
-3.0%
-16.9%
251.3%
-47.8%
9.5%
53.0%
7.7%
Net Income Margin
14.7%
13.8%
14.4%
14.2%
10.9%
29.4%
8.1%
9.2%
12.4%
11.4%
Net Income Margin % Chg.
-2.4%
-6.2%
4.0%
-0.8%
-23.4%
169.7%
-72.5%
13.4%
35.3%
-5.0%
Weighted Avg. Shares Out
295.5
292.5
287.0
285.7
286.3
330.4
541.1
526.7
516.9
504.2
Weighted Avg. Shares Out % Chg.
-0.9%
-1.0%
-1.9%
-0.5%
0.2%
15.4%
63.8%
-2.7%
-1.9%
-3.1%
EPS
5.9
5.8
5.4
5.3
4.4
13.3
4.2
4.8
7.4
7.6
EPS % Chg.
4.8%
-2.5%
-6.9%
-2.6%
-17.0%
204.1%
-68.2%
12.6%
55.8%
10.9%
Weighted Avg. Shares Out Dil
299.0
295.6
289.1
287.8
289.1
334.1
545.2
531.2
521.9
508.5
Weighted Avg. Shares Out Dil % Chg.
-1.0%
-1.1%
-2.2%
-0.4%
0.5%
15.6%
63.2%
-2.6%
-1.7%
-3.1%
EPS Diluted
5.9
5.7
5.4
5.2
4.3
13.1
4.2
4.7
7.3
7.6
EPS Diluted % Chg.
4.6%
-2.4%
-6.6%
-2.6%
-17.1%
203.5%
-68.0%
12.4%
55.6%
11.3%
Interest Income
-
-
-
-
-
-
112.0
55.0
40.0
-
Interest Income % Chg.
-
-
-
-
-
-
-
-50.9%
-27.3%
-
Interest Expense
182.0
213.0
161.0
190.0
161.0
202.0
246.0
255.0
170.0
156.0
Interest Expense % Chg.
16.7%
17.0%
-24.4%
18.0%
-15.3%
25.5%
21.8%
3.7%
-33.3%
-29.4%
EBIT
2,265.0
2,182.0
1,999.0
1,858.0
2,126.0
4,847.0
2,793.0
3,184.0
4,969.0
5,028.0
EBIT % Chg.
5.8%
-3.7%
-8.4%
-7.1%
14.4%
128.0%
-42.4%
14.0%
56.1%
10.2%
EBIT Margin
19.0%
17.8%
18.6%
17.6%
18.6%
32.5%
9.9%
11.7%
16.1%
14.9%
EBIT Margin % Chg.
-0.4%
-6.4%
4.3%
-4.9%
5.4%
75.0%
-69.6%
18.1%
38.1%
-2.9%
Depreciation & Amortization
1,109.0
1,170.0
1,106.0
1,122.0
1,184.0
1,830.0
4,675.0
4,626.0
4,635.0
4,383.0
Depreciation & Amortization % Chg.
10.8%
5.5%
-5.5%
1.4%
5.5%
54.6%
155.5%
-1.0%
0.2%
-6.6%
EBITDA
3,374.0
3,352.0
3,105.0
2,980.0
3,310.0
6,677.0
7,468.0
7,810.0
9,604.0
9,411.0
EBITDA % Chg.
7.4%
-0.7%
-7.4%
-4.0%
11.1%
101.7%
11.8%
4.6%
23.0%
1.7%
EBITDA Margin
28.3%
27.3%
28.8%
28.3%
28.9%
44.8%
26.5%
28.7%
31.2%
27.9%
EBITDA Margin % Chg.
1.1%
-3.5%
5.5%
-1.8%
2.3%
54.8%
-41.0%
8.4%
8.8%
-10.3%