Company logo

LIN - Linde plc

NYSE -> Basic Materials -> Specialty Chemicals
Guildford, United Kingdom
Type: Equity

LIN price evolution
LIN
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $4664 $3894 $3357 $4962
Short term investments
Net receivables $4914 $4692 $4799 $4753
Inventory $2115 $2078 $2079 $2054
Total current assets $12620 $11737 $11411 $12904
Long term investments $2190
Property, plant & equipment $24552 $23624 $23808 $23796
Goodwill & intangible assets $39150 $38047 $38966 $39056
Total noncurrent assets $68191 $66090 $67307 $67404
Total investments $2190
Total assets $80811 $77827 $78718 $80308
Current liabilities
Accounts payable $3020 $2750 $2977 $2941
Deferred revenue $8699 $1985 $3246 $3070
Short long term debt $5976 $4771 $3962 $7033
Total current liabilities $15717 $14162 $14552 $17785
Long term debt $13397 $13232 $13528 $11744
Total noncurrent liabilities $23999 $23427 $22918 $21187
Total debt $19373 $18003 $17490 $18777
Total liabilities $41091 $37589 $37470 $38972
Shareholders' equity
Retained earnings $8845 $7940 $7024 $6092
Other shareholder equity -$5805 -$6676 -$5899 -$5810
Total shareholder equity $39720 $38898 $39911 $39970
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $4664 $5436 $2823 $3754
Short term investments
Net receivables $4914 $4683 $4499 $4167
Inventory $2115 $1978 $1733 $1729
Total current assets $12620 $13047 $10159 $10924
Long term investments $2190 $2350 $2619 $2061
Property, plant & equipment $24552 $23548 $26003 $28711
Goodwill & intangible assets $39150 $38237 $40840 $44385
Total noncurrent assets $68191 $66611 $71446 $77305
Total investments $2190 $2350 $2619 $2061
Total assets $80811 $79658 $81605 $88229
Current liabilities
Accounts payable $3020 $2995 $3503 $3095
Deferred revenue $8699 $9872 $9938 $9005
Short long term debt $5976 $5716 $2872 $4002
Total current liabilities $15717 $16479 $13643 $13740
Long term debt $13397 $12198 $11335 $12152
Total noncurrent liabilities $23999 $21792 $22521 $24907
Total debt $19373 $17914 $14207 $16154
Total liabilities $41091 $39630 $36164 $38647
Shareholders' equity
Retained earnings $8845 $20541 $18710 $17178
Other shareholder equity -$5805 -$5782 -$5048 -$4690
Total shareholder equity $39720 $40028 $44035 $47317
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $8302 $8155 $8204 $8193
Cost of revenue $4314 $4316 $4431
Gross Profit $3871 $3841 $3888 $3762
Operating activities
Research & development $36 $35 $36
Selling, general & administrative $808 $833 $822
Total operating expenses $1845 $1805 $1850 $1824
Operating income $2036 $2038 $1938
Income from continuing operations
EBIT $2092 $2065 $1983
Income tax expense $459 $487 $438 $430
Interest expense -$71 $40 $52 $37
Net income
Net income $1543 $1565 $1575 $1516
Income (for common shares) $1565 $1575 $1516
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $33364 $27243
Cost of revenue $19450 $15383
Gross Profit $13914 $11860
Operating activities
Research & development $143 $152
Selling, general & administrative $3107 $3193
Total operating expenses $8483 $8477
Operating income $5431 $3383
Income from continuing operations
EBIT $5644 $3463
Income tax expense $1434 $847
Interest expense $63 $115
Net income
Net income $4147 $2501
Income (for common shares) $4147 $2501
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $1565 $1575 $1516
Operating activities
Depreciation $959 $960 $948
Business acquisitions & disposals $2 -$5 -$805
Stock-based compensation $36 $36 $30
Total cash flows from operations $2520 $2150 $1908
Investing activities
Capital expenditures -$948 -$859 -$829
Investments
Total cash flows from investing -$4670 -$946 -$864 -$1634
Financing activities
Dividends paid -$2482 -$620 -$623 -$623
Sale and purchase of stock -$1154 -$900 -$846
Net borrowings $869 -$1359 $717
Total cash flows from financing -$5400 -$964 -$2892 -$764
Effect of exchange rate -$7 -$73 $1 $16
Change in cash and equivalents -$772 $537 -$1605 -$474
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $4147 $3826 $2501
Operating activities
Depreciation $4204 $4635 $4626
Business acquisitions & disposals $85 $79 $414
Stock-based compensation $107 $128 $133
Total cash flows from operations $8864 $9725 $7429
Investing activities
Capital expenditures -$3173 -$3086 -$3400
Investments
Total cash flows from investing -$4670 -$3088 -$3007 -$2986
Financing activities
Dividends paid -$2482 -$2344 -$2189 -$2028
Sale and purchase of stock -$5132 -$4562 -$2410
Net borrowings $4475 -$514 $1313
Total cash flows from financing -$5400 -$3089 -$7588 -$3345
Effect of exchange rate -$7 -$74 -$61 -$44
Change in cash and equivalents -$772 $2613 -$931 $1054
Fundamentals
Market cap $216.64B
Enterprise value $231.35B
Shares outstanding 484.89M
Revenue $32.85B
EBITDA N/A
EBIT N/A
Net Income $6.20B
Revenue Q/Q 5.10%
Revenue Y/Y -1.53%
P/E ratio 34.95
EV/Sales 7.04
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 6.59
P/B ratio 4.76
Book/Share 93.89
Cash/Share 9.62
EPS $12.78
ROA 7.81%
ROE 15.64%
Debt/Equity 1.03
Net debt/EBITDA N/A
Current ratio 0.80
Quick ratio 0.67