Linde PLC
NASDAQ:LIN
Balance Sheet
Balance Sheet Decomposition
Linde PLC
Linde PLC
Balance Sheet
Linde PLC
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
39
|
50
|
25
|
173
|
36
|
17
|
32
|
45
|
39
|
90
|
157
|
138
|
126
|
147
|
524
|
617
|
4 466
|
2 700
|
3 754
|
2 823
|
5 436
|
4 664
|
4 850
|
5 056
|
|
| Cash Equivalents |
39
|
50
|
25
|
173
|
36
|
17
|
32
|
45
|
39
|
90
|
157
|
138
|
126
|
147
|
524
|
617
|
4 466
|
2 700
|
3 754
|
2 823
|
5 436
|
4 664
|
4 850
|
5 056
|
|
| Total Receivables |
860
|
962
|
1 231
|
1 386
|
1 456
|
1 723
|
1 604
|
1 579
|
1 664
|
1 795
|
1 834
|
1 892
|
1 796
|
1 601
|
1 641
|
1 804
|
4 830
|
4 965
|
4 590
|
4 829
|
4 908
|
5 092
|
5 062
|
5 235
|
|
| Accounts Receivables |
831
|
918
|
1 166
|
1 285
|
1 366
|
1 609
|
1 492
|
1 470
|
1 541
|
1 655
|
1 671
|
1 717
|
1 644
|
1 500
|
1 519
|
1 676
|
4 538
|
4 690
|
4 329
|
4 633
|
4 683
|
4 914
|
4 885
|
5 235
|
|
| Other Receivables |
29
|
44
|
65
|
101
|
90
|
114
|
112
|
109
|
123
|
140
|
163
|
175
|
152
|
101
|
122
|
128
|
292
|
275
|
261
|
196
|
225
|
178
|
177
|
0
|
|
| Inventory |
277
|
302
|
328
|
373
|
381
|
474
|
445
|
377
|
399
|
456
|
476
|
506
|
551
|
531
|
550
|
614
|
1 651
|
1 697
|
1 729
|
1 733
|
1 978
|
2 115
|
1 946
|
2 055
|
|
| Other Current Assets |
110
|
135
|
160
|
201
|
186
|
194
|
220
|
222
|
276
|
266
|
325
|
380
|
366
|
347
|
165
|
250
|
6 325
|
990
|
851
|
774
|
725
|
749
|
1 087
|
979
|
|
| Total Current Assets |
1 286
|
1 449
|
1 744
|
2 133
|
2 059
|
2 408
|
2 301
|
2 223
|
2 378
|
2 607
|
2 792
|
2 916
|
2 839
|
2 626
|
2 880
|
3 285
|
17 272
|
10 352
|
10 924
|
10 159
|
13 047
|
12 620
|
12 945
|
13 325
|
|
| PP&E Net |
4 666
|
5 252
|
5 946
|
6 108
|
6 694
|
7 963
|
7 922
|
8 990
|
9 532
|
10 131
|
11 453
|
12 278
|
11 997
|
10 998
|
11 477
|
11 825
|
29 717
|
30 089
|
29 801
|
27 019
|
24 420
|
25 490
|
25 764
|
28 260
|
|
| PP&E Gross |
4 666
|
5 252
|
5 946
|
6 108
|
6 694
|
7 963
|
7 922
|
8 990
|
9 532
|
10 131
|
11 453
|
12 278
|
11 997
|
10 998
|
11 477
|
11 825
|
29 717
|
30 089
|
29 801
|
27 019
|
24 420
|
25 490
|
25 764
|
0
|
|
| Accumulated Depreciation |
4 761
|
5 543
|
6 088
|
6 553
|
7 203
|
8 213
|
8 341
|
9 448
|
10 142
|
10 497
|
11 226
|
11 753
|
11 857
|
11 696
|
12 444
|
13 466
|
12 220
|
15 254
|
19 288
|
22 453
|
27 139
|
30 773
|
33 944
|
0
|
|
| Intangible Assets |
50
|
56
|
88
|
81
|
71
|
134
|
121
|
142
|
132
|
167
|
173
|
596
|
603
|
568
|
583
|
785
|
16 223
|
16 137
|
16 184
|
13 802
|
12 420
|
12 399
|
11 330
|
11 871
|
|
| Goodwill |
985
|
1 075
|
1 551
|
1 545
|
1 613
|
1 967
|
1 909
|
2 070
|
2 066
|
2 372
|
2 507
|
3 194
|
3 121
|
2 986
|
3 117
|
3 233
|
26 874
|
27 019
|
28 201
|
27 038
|
25 817
|
26 751
|
25 937
|
27 927
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
118
|
78
|
64
|
51
|
53
|
46
|
36
|
43
|
33
|
46
|
54
|
135
|
150
|
201
|
105
|
164
|
163
|
28
|
0
|
|
| Long-Term Investments |
184
|
182
|
210
|
218
|
218
|
400
|
427
|
446
|
576
|
532
|
663
|
709
|
701
|
677
|
731
|
739
|
1 914
|
2 067
|
2 084
|
2 637
|
2 534
|
2 377
|
2 236
|
0
|
|
| Other Long-Term Assets |
230
|
291
|
339
|
406
|
447
|
392
|
296
|
382
|
539
|
494
|
456
|
526
|
465
|
431
|
498
|
515
|
1 251
|
798
|
834
|
845
|
1 256
|
1 011
|
1 907
|
5 434
|
|
| Other Assets |
985
|
1 075
|
1 551
|
1 545
|
1 613
|
1 967
|
1 909
|
2 070
|
2 066
|
2 372
|
2 507
|
3 194
|
3 121
|
2 986
|
3 117
|
3 233
|
26 874
|
27 019
|
28 201
|
27 038
|
25 817
|
26 751
|
25 937
|
27 927
|
|
| Total Assets |
7 401
N/A
|
8 305
+12%
|
9 878
+19%
|
10 491
+6%
|
11 102
+6%
|
13 382
+21%
|
13 054
-2%
|
14 317
+10%
|
15 274
+7%
|
16 356
+7%
|
18 090
+11%
|
20 255
+12%
|
19 769
-2%
|
18 319
-7%
|
19 332
+6%
|
20 436
+6%
|
93 386
+357%
|
86 612
-7%
|
88 229
+2%
|
81 605
-8%
|
79 658
-2%
|
80 811
+1%
|
80 147
-1%
|
86 817
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
378
|
413
|
502
|
639
|
682
|
818
|
820
|
730
|
830
|
896
|
928
|
921
|
864
|
791
|
906
|
922
|
3 219
|
3 266
|
3 095
|
3 503
|
2 995
|
3 020
|
2 507
|
2 810
|
|
| Accrued Liabilities |
233
|
323
|
446
|
466
|
425
|
524
|
474
|
422
|
530
|
545
|
535
|
590
|
603
|
483
|
551
|
623
|
2 203
|
2 200
|
2 522
|
2 560
|
2 726
|
2 705
|
2 554
|
0
|
|
| Short-Term Debt |
215
|
133
|
454
|
231
|
130
|
788
|
642
|
227
|
370
|
337
|
638
|
782
|
587
|
250
|
434
|
238
|
1 485
|
1 732
|
3 251
|
1 163
|
4 117
|
4 713
|
4 223
|
4 510
|
|
| Current Portion of Long-Term Debt |
23
|
22
|
195
|
290
|
56
|
40
|
674
|
71
|
32
|
387
|
39
|
3
|
2
|
6
|
164
|
979
|
1 523
|
1 531
|
751
|
1 709
|
1 599
|
1 263
|
2 111
|
1 796
|
|
| Other Current Liabilities |
251
|
226
|
278
|
375
|
465
|
480
|
369
|
363
|
348
|
370
|
339
|
368
|
434
|
363
|
423
|
545
|
4 526
|
3 431
|
4 121
|
4 708
|
5 042
|
4 016
|
3 149
|
6 082
|
|
| Total Current Liabilities |
1 100
|
1 117
|
1 875
|
2 001
|
1 758
|
2 650
|
2 979
|
1 813
|
2 110
|
2 535
|
2 479
|
2 664
|
2 490
|
1 893
|
2 478
|
3 307
|
12 956
|
12 160
|
13 740
|
13 643
|
16 479
|
15 717
|
14 544
|
15 198
|
|
| Long-Term Debt |
2 510
|
2 661
|
2 876
|
2 926
|
2 981
|
3 364
|
3 709
|
4 757
|
5 155
|
5 838
|
6 685
|
8 026
|
8 636
|
8 975
|
8 917
|
7 783
|
12 288
|
10 693
|
12 152
|
11 335
|
12 198
|
13 397
|
15 493
|
20 683
|
|
| Deferred Income Tax |
293
|
299
|
317
|
574
|
598
|
857
|
699
|
722
|
911
|
738
|
977
|
1 396
|
1 281
|
1 390
|
1 272
|
1 236
|
7 611
|
7 236
|
7 236
|
6 998
|
6 799
|
6 798
|
6 757
|
0
|
|
| Minority Interest |
164
|
195
|
225
|
202
|
222
|
321
|
302
|
333
|
353
|
529
|
609
|
701
|
563
|
517
|
431
|
504
|
5 500
|
2 561
|
2 265
|
1 406
|
1 359
|
1 375
|
1 396
|
1 496
|
|
| Other Liabilities |
994
|
945
|
977
|
886
|
989
|
1 048
|
1 356
|
1 377
|
953
|
1 228
|
1 276
|
859
|
1 176
|
1 155
|
1 213
|
1 588
|
3 435
|
4 888
|
5 519
|
4 188
|
2 795
|
3 804
|
3 865
|
11 195
|
|
| Total Liabilities |
5 061
N/A
|
5 217
+3%
|
6 270
+20%
|
6 589
+5%
|
6 548
-1%
|
8 240
+26%
|
9 045
+10%
|
9 002
0%
|
9 482
+5%
|
10 868
+15%
|
12 026
+11%
|
13 646
+13%
|
14 146
+4%
|
13 930
-2%
|
14 311
+3%
|
14 418
+1%
|
41 790
+190%
|
37 538
-10%
|
40 912
+9%
|
37 570
-8%
|
39 630
+5%
|
41 091
+4%
|
42 055
+2%
|
48 572
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
2 593
|
3 027
|
3 529
|
4 022
|
4 687
|
5 325
|
6 068
|
6 831
|
7 475
|
8 510
|
9 534
|
10 528
|
11 461
|
12 229
|
12 879
|
13 224
|
16 529
|
16 842
|
17 178
|
18 710
|
20 541
|
8 845
|
12 634
|
16 608
|
|
| Additional Paid In Capital |
1 965
|
2 148
|
2 314
|
2 489
|
2 729
|
3 074
|
3 328
|
3 473
|
3 702
|
3 809
|
3 889
|
3 970
|
3 994
|
4 005
|
4 074
|
4 084
|
40 151
|
40 201
|
40 202
|
40 180
|
40 005
|
39 812
|
39 603
|
39 430
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
547
|
739
|
1 059
|
1 356
|
1 739
|
2 589
|
3 623
|
3 838
|
4 371
|
5 089
|
5 511
|
5 912
|
6 651
|
7 253
|
7 336
|
7 196
|
629
|
3 156
|
5 374
|
9 808
|
14 737
|
3 133
|
7 252
|
11 561
|
|
| Other Equity |
1 673
|
1 352
|
1 180
|
1 257
|
1 127
|
672
|
1 768
|
1 155
|
1 018
|
1 746
|
1 852
|
1 981
|
3 185
|
4 596
|
4 600
|
4 098
|
4 455
|
4 814
|
4 690
|
5 048
|
5 782
|
5 805
|
6 894
|
6 233
|
|
| Total Equity |
2 340
N/A
|
3 088
+32%
|
3 608
+17%
|
3 902
+8%
|
4 554
+17%
|
5 142
+13%
|
4 009
-22%
|
5 315
+33%
|
5 792
+9%
|
5 488
-5%
|
6 064
+10%
|
6 609
+9%
|
5 623
-15%
|
4 389
-22%
|
5 021
+14%
|
6 018
+20%
|
51 596
+757%
|
49 074
-5%
|
47 317
-4%
|
44 035
-7%
|
40 028
-9%
|
39 720
-1%
|
38 092
-4%
|
38 245
+0%
|
|
| Total Liabilities & Equity |
7 401
N/A
|
8 305
+12%
|
9 878
+19%
|
10 491
+6%
|
11 102
+6%
|
13 382
+21%
|
13 054
-2%
|
14 317
+10%
|
15 274
+7%
|
16 356
+7%
|
18 090
+11%
|
20 255
+12%
|
19 769
-2%
|
18 319
-7%
|
19 332
+6%
|
20 436
+6%
|
93 386
+357%
|
86 612
-7%
|
88 229
+2%
|
81 605
-8%
|
79 658
-2%
|
80 811
+1%
|
80 147
-1%
|
86 817
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
325
|
326
|
324
|
322
|
321
|
315
|
307
|
306
|
304
|
299
|
296
|
294
|
289
|
285
|
285
|
287
|
547
|
534
|
523
|
509
|
492
|
482
|
473
|
467
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|