Linde PLC
NYSE:LIN
Income Statement
Earnings Waterfall
Linde PLC
Revenue
|
32.9B
USD
|
Cost of Revenue
|
-17.5B
USD
|
Gross Profit
|
15.4B
USD
|
Operating Expenses
|
-7.2B
USD
|
Operating Income
|
8.1B
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
6.2B
USD
|
Income Statement
Linde PLC
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 925
N/A
|
12 063
+1%
|
12 162
+1%
|
12 293
+1%
|
12 273
0%
|
12 004
-2%
|
11 629
-3%
|
11 171
-4%
|
10 776
-4%
|
10 528
-2%
|
10 455
-1%
|
10 485
+0%
|
10 534
+0%
|
10 753
+2%
|
10 922
+2%
|
11 128
+2%
|
11 358
+2%
|
11 629
+2%
|
11 839
+2%
|
11 925
+1%
|
14 836
+24%
|
18 797
+27%
|
22 957
+22%
|
26 949
+17%
|
28 228
+5%
|
28 023
-1%
|
27 196
-3%
|
27 051
-1%
|
27 243
+1%
|
27 747
+2%
|
28 954
+4%
|
29 767
+3%
|
30 793
+3%
|
31 761
+3%
|
32 634
+3%
|
33 763
+3%
|
33 364
-1%
|
33 346
0%
|
33 093
-1%
|
32 451
-2%
|
32 854
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 744)
|
(6 832)
|
(6 889)
|
(6 972)
|
(6 962)
|
(6 766)
|
(6 515)
|
(6 223)
|
(5 960)
|
(5 811)
|
(5 763)
|
(5 808)
|
(5 855)
|
(6 028)
|
(6 159)
|
(6 278)
|
(6 382)
|
(6 510)
|
(6 617)
|
(6 663)
|
(9 020)
|
(11 475)
|
(14 049)
|
(16 412)
|
(16 644)
|
(16 371)
|
(15 710)
|
(15 484)
|
(15 383)
|
(15 594)
|
(16 169)
|
(16 702)
|
(17 543)
|
(18 287)
|
(19 033)
|
(19 950)
|
(19 450)
|
(19 083)
|
(18 459)
|
(17 488)
|
(17 492)
|
|
Gross Profit |
5 181
N/A
|
5 231
+1%
|
5 273
+1%
|
5 321
+1%
|
5 311
0%
|
5 238
-1%
|
5 114
-2%
|
4 948
-3%
|
4 816
-3%
|
4 717
-2%
|
4 692
-1%
|
4 677
0%
|
4 679
+0%
|
4 725
+1%
|
4 763
+1%
|
4 850
+2%
|
4 976
+3%
|
5 119
+3%
|
5 222
+2%
|
5 262
+1%
|
5 816
+11%
|
7 322
+26%
|
8 908
+22%
|
10 537
+18%
|
11 584
+10%
|
11 652
+1%
|
11 486
-1%
|
11 567
+1%
|
11 860
+3%
|
12 153
+2%
|
12 785
+5%
|
13 065
+2%
|
13 250
+1%
|
13 474
+2%
|
13 601
+1%
|
13 813
+2%
|
13 914
+1%
|
14 263
+3%
|
14 634
+3%
|
14 963
+2%
|
15 362
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 527)
|
(2 528)
|
(2 539)
|
(2 550)
|
(2 598)
|
(2 682)
|
(2 491)
|
(2 416)
|
(2 354)
|
(2 465)
|
(2 306)
|
(2 314)
|
(2 355)
|
(2 369)
|
(2 375)
|
(2 412)
|
(2 481)
|
(2 525)
|
(2 536)
|
(2 526)
|
(3 562)
|
(5 029)
|
(6 521)
|
(7 914)
|
(8 313)
|
(8 176)
|
(7 947)
|
(7 979)
|
(7 931)
|
(7 984)
|
(8 110)
|
(8 089)
|
(7 941)
|
(7 946)
|
(7 837)
|
(7 739)
|
(7 494)
|
(7 390)
|
(7 310)
|
(7 213)
|
(7 247)
|
|
Selling, General & Administrative |
(1 349)
|
(1 338)
|
(1 329)
|
(1 320)
|
(1 308)
|
(1 281)
|
(1 243)
|
(1 197)
|
(1 152)
|
(1 127)
|
(1 138)
|
(1 148)
|
(1 145)
|
(1 161)
|
(1 158)
|
(1 167)
|
(1 207)
|
(1 227)
|
(1 229)
|
(1 223)
|
(1 629)
|
(2 198)
|
(2 775)
|
(3 331)
|
(3 457)
|
(3 439)
|
(3 315)
|
(3 235)
|
(3 193)
|
(3 119)
|
(3 181)
|
(3 204)
|
(3 189)
|
(3 204)
|
(3 153)
|
(3 130)
|
(3 107)
|
(3 127)
|
(3 189)
|
(3 227)
|
(3 295)
|
|
Research & Development |
(98)
|
(97)
|
(97)
|
(98)
|
(96)
|
(97)
|
(96)
|
(94)
|
(93)
|
(92)
|
(93)
|
(92)
|
(92)
|
(92)
|
(91)
|
(92)
|
(93)
|
(94)
|
(95)
|
(95)
|
(113)
|
(135)
|
(156)
|
(177)
|
(184)
|
(182)
|
(171)
|
(163)
|
(152)
|
(143)
|
(143)
|
(143)
|
(143)
|
(143)
|
(146)
|
(145)
|
(143)
|
(144)
|
(142)
|
(143)
|
(146)
|
|
Depreciation & Amortization |
(1 109)
|
(1 128)
|
(1 146)
|
(1 166)
|
(1 170)
|
(1 162)
|
(1 147)
|
(1 122)
|
(1 106)
|
(1 101)
|
(1 104)
|
(1 112)
|
(1 122)
|
(1 137)
|
(1 148)
|
(1 162)
|
(1 184)
|
(1 208)
|
(1 227)
|
(1 235)
|
(1 830)
|
(2 742)
|
(3 626)
|
(4 415)
|
(4 675)
|
(4 594)
|
(4 523)
|
(4 596)
|
(4 626)
|
(4 650)
|
(4 697)
|
(4 692)
|
(4 635)
|
(4 581)
|
(4 501)
|
(4 383)
|
(4 204)
|
(4 040)
|
(3 909)
|
(3 823)
|
(3 816)
|
|
Other Operating Expenses |
29
|
35
|
33
|
34
|
(24)
|
(142)
|
(4)
|
(3)
|
(3)
|
(145)
|
31
|
40
|
4
|
21
|
22
|
9
|
3
|
4
|
15
|
27
|
10
|
46
|
36
|
9
|
3
|
39
|
62
|
15
|
40
|
(72)
|
(89)
|
(50)
|
26
|
(18)
|
(37)
|
(81)
|
(40)
|
(79)
|
(70)
|
(20)
|
10
|
|
Operating Income |
2 654
N/A
|
2 703
+2%
|
2 734
+1%
|
2 771
+1%
|
2 713
-2%
|
2 556
-6%
|
2 623
+3%
|
2 532
-3%
|
2 462
-3%
|
2 252
-9%
|
2 386
+6%
|
2 363
-1%
|
2 324
-2%
|
2 356
+1%
|
2 388
+1%
|
2 438
+2%
|
2 495
+2%
|
2 594
+4%
|
2 686
+4%
|
2 736
+2%
|
2 254
-18%
|
2 293
+2%
|
2 387
+4%
|
2 623
+10%
|
3 271
+25%
|
3 476
+6%
|
3 539
+2%
|
3 588
+1%
|
3 929
+10%
|
4 169
+6%
|
4 675
+12%
|
4 976
+6%
|
5 309
+7%
|
5 528
+4%
|
5 764
+4%
|
6 074
+5%
|
6 420
+6%
|
6 873
+7%
|
7 324
+7%
|
7 750
+6%
|
8 115
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(198)
|
(178)
|
(179)
|
(188)
|
(194)
|
(211)
|
(208)
|
(198)
|
(159)
|
(182)
|
(186)
|
(194)
|
(180)
|
(165)
|
(158)
|
(157)
|
(158)
|
(165)
|
(171)
|
(166)
|
(213)
|
(184)
|
(147)
|
(79)
|
(72)
|
(13)
|
(54)
|
(88)
|
(218)
|
(111)
|
(111)
|
(81)
|
(146)
|
(66)
|
(53)
|
(63)
|
(98)
|
(91)
|
(138)
|
(160)
|
(261)
|
|
Non-Reccuring Items |
(9)
|
(9)
|
(9)
|
0
|
(124)
|
0
|
(284)
|
(310)
|
(143)
|
0
|
(26)
|
(100)
|
(87)
|
(106)
|
(121)
|
(35)
|
(54)
|
(65)
|
(74)
|
(91)
|
2 984
|
2 915
|
2 798
|
2 868
|
(400)
|
(445)
|
(553)
|
(640)
|
(589)
|
(367)
|
(322)
|
(300)
|
(309)
|
(277)
|
(1 066)
|
(1 055)
|
(1 051)
|
(1 051)
|
(80)
|
(67)
|
(46)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
15
|
13
|
7
|
4
|
(13)
|
(13)
|
(13)
|
24
|
(9)
|
17
|
21
|
128
|
92
|
113
|
156
|
262
|
181
|
185
|
189
|
245
|
207
|
220
|
228
|
272
|
218
|
201
|
183
|
180
|
|
Pre-Tax Income |
2 447
N/A
|
2 516
+3%
|
2 546
+1%
|
2 583
+1%
|
2 395
-7%
|
2 345
-2%
|
2 131
-9%
|
2 024
-5%
|
2 160
+7%
|
2 070
-4%
|
2 174
+5%
|
2 069
-5%
|
2 048
-1%
|
2 100
+3%
|
2 122
+1%
|
2 253
+6%
|
2 287
+2%
|
2 351
+3%
|
2 428
+3%
|
2 466
+2%
|
5 049
+105%
|
5 015
-1%
|
5 055
+1%
|
5 433
+7%
|
2 927
-46%
|
3 110
+6%
|
3 045
-2%
|
3 016
-1%
|
3 384
+12%
|
3 872
+14%
|
4 427
+14%
|
4 784
+8%
|
5 099
+7%
|
5 392
+6%
|
4 865
-10%
|
5 184
+7%
|
5 543
+7%
|
5 949
+7%
|
7 307
+23%
|
7 706
+5%
|
7 988
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(649)
|
(661)
|
(670)
|
(682)
|
(691)
|
(677)
|
(625)
|
(594)
|
(612)
|
(583)
|
(598)
|
(562)
|
(551)
|
(567)
|
(578)
|
(620)
|
(632)
|
(631)
|
(632)
|
(626)
|
(507)
|
(499)
|
(510)
|
(652)
|
(769)
|
(794)
|
(789)
|
(756)
|
(847)
|
(950)
|
(1 120)
|
(1 176)
|
(1 262)
|
(1 363)
|
(1 315)
|
(1 385)
|
(1 434)
|
(1 495)
|
(1 647)
|
(1 743)
|
(1 814)
|
|
Income from Continuing Operations |
1 798
|
1 855
|
1 876
|
1 901
|
1 704
|
1 668
|
1 506
|
1 430
|
1 548
|
1 487
|
1 576
|
1 507
|
1 497
|
1 533
|
1 544
|
1 633
|
1 655
|
1 720
|
1 796
|
1 840
|
4 542
|
4 516
|
4 545
|
4 781
|
2 158
|
2 316
|
2 256
|
2 260
|
2 537
|
2 922
|
3 307
|
3 608
|
3 837
|
4 029
|
3 550
|
3 799
|
4 109
|
4 454
|
5 660
|
5 963
|
6 174
|
|
Income to Minority Interest |
(81)
|
(80)
|
(78)
|
(74)
|
(52)
|
(50)
|
(47)
|
(46)
|
(44)
|
(42)
|
(41)
|
(34)
|
(38)
|
(43)
|
(47)
|
(58)
|
(61)
|
(56)
|
(61)
|
(64)
|
(15)
|
(35)
|
(45)
|
(29)
|
(89)
|
(94)
|
(90)
|
(118)
|
(125)
|
(128)
|
(139)
|
(139)
|
(135)
|
(133)
|
(135)
|
(131)
|
(134)
|
(134)
|
(133)
|
(142)
|
(142)
|
|
Equity Earnings Affiliates |
38
|
37
|
36
|
39
|
42
|
44
|
44
|
43
|
43
|
42
|
43
|
43
|
41
|
43
|
43
|
45
|
47
|
50
|
53
|
54
|
56
|
75
|
89
|
104
|
114
|
97
|
98
|
93
|
85
|
111
|
119
|
97
|
119
|
120
|
133
|
175
|
172
|
169
|
165
|
163
|
167
|
|
Net Income (Common) |
1 755
N/A
|
1 812
+3%
|
1 834
+1%
|
1 866
+2%
|
1 694
-9%
|
1 662
-2%
|
1 503
-10%
|
1 427
-5%
|
1 547
+8%
|
1 487
-4%
|
1 578
+6%
|
1 516
-4%
|
1 500
-1%
|
1 533
+2%
|
1 540
+0%
|
1 620
+5%
|
1 247
-23%
|
1 320
+6%
|
1 394
+6%
|
1 436
+3%
|
4 381
+205%
|
4 436
+1%
|
4 478
+1%
|
4 752
+6%
|
2 285
-52%
|
2 341
+2%
|
2 277
-3%
|
2 242
-2%
|
2 501
+12%
|
2 908
+16%
|
3 291
+13%
|
3 570
+8%
|
3 826
+7%
|
4 020
+5%
|
3 551
-12%
|
3 845
+8%
|
4 147
+8%
|
4 489
+8%
|
5 692
+27%
|
5 984
+5%
|
6 199
+4%
|
|
EPS (Diluted) |
5.87
N/A
|
6.08
+4%
|
6.19
+2%
|
6.32
+2%
|
5.73
-9%
|
5.69
-1%
|
5.18
-9%
|
4.96
-4%
|
5.35
+8%
|
5.17
-3%
|
5.5
+6%
|
5.28
-4%
|
5.21
-1%
|
5.33
+2%
|
5.35
+0%
|
5.62
+5%
|
4.31
-23%
|
4.53
+5%
|
4.79
+6%
|
4.92
+3%
|
13.11
+166%
|
8.07
-38%
|
8.19
+1%
|
8.74
+7%
|
4.19
-52%
|
4.37
+4%
|
4.3
-2%
|
4.22
-2%
|
4.7
+11%
|
5.5
+17%
|
6.28
+14%
|
6.86
+9%
|
7.32
+7%
|
7.86
+7%
|
7.02
-11%
|
7.67
+9%
|
8.23
+7%
|
9.05
+10%
|
11.52
+27%
|
12.18
+6%
|
12.59
+3%
|