Skip to main content

LINDE PLC

For the period ended Dec 31, 2024. Filed Feb 26, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Feb 26, 2025

LIN$520.33+1.0%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Non-GAAP Financial Measures

The following non-GAAP measures are intended to supplement investors’ understanding of the company’s financial information by providing measures which investors, financial analysts and management use to help evaluate the company’s financial leverage and operating performance. Special items which the company does not believe to be indicative of on-going business performance are excluded from these calculations so that investors can better evaluate and analyze historical and future business trends on a consistent basis. Definitions of these non-GAAP measures may not be comparable to similar definitions used by other companies and are not a substitute for similar GAAP measures.

The non-GAAP measures in the following reconciliations are presented in this MD&A.

Adjusted Amounts

(Dollar amounts in millions, except per share data)
Year Ended December 31,20242023
Adjusted Operating Profit and Operating Margin
Reported operating profit$8,635$8,024
Add: Cost reduction program and other charges14540
Add: Purchase accounting impacts - Linde AG (c)9401,006
Total adjustments1,0851,046
Adjusted operating profit$9,720$9,070
Reported percentage change8%
Adjusted percentage change7%
Reported sales$33,005$32,854
Reported operating margin26.2%24.4%
Adjusted operating margin29.5%27.6%
Adjusted Depreciation and amortization
Reported depreciation and amortization$3,780$3,816
Less: Purchase accounting impacts - Linde AG (c)(923)(991)
Adjusted depreciation and amortization$2,857$2,825
Adjusted Other Income (Expense) - net
Reported Other Income (Expense) - net$185$(41)
Add: Purchase accounting impacts - Linde AG (c)(17)(15)
Adjusted Other Income (Expense) - net$202$(26)
Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost
Reported net pension and OPEB cost (benefit), excluding service cost$(190)$(164)
Add: Pension settlement charges(10)(16)
Adjusted Net Pension and OPEB cost (benefit), excluding service costs$(200)$(180)
Adjusted Interest Expense - Net
Reported interest expense - net$256$200
Add: Purchase accounting impacts - Linde AG (c)316
Adjusted interest expense - net$259$216
(Dollar amounts in millions, except per share data)
Year Ended December 31,20242023
Adjusted Income Taxes (a)
Reported income taxes$2,002$1,814
Add: Purchase accounting impacts - Linde AG (c)220232
Add: Pension settlement charges23
Add: Cost reduction program and other charges3681
Total adjustments258316
Adjusted income taxes$2,260$2,130
Adjusted Effective Tax Rate (a)
Reported income before income taxes and equity investments$8,569$7,988
Add: Pension settlement charge1016
Add: Purchase accounting impacts - Linde AG (c)937990
Add: Cost reduction program and other charges14540
Total adjustments1,0921,046
Adjusted income before income taxes and equity investments$9,661$9,034
Reported Income taxes$2,002$1,814
Reported effective tax rate23.4%22.7%
Adjusted income taxes$2,260$2,130
Adjusted effective tax rate23.4%23.6%
Income from Equity Investments
Reported income from equity investments$170$167
Add: Purchase accounting impacts - Linde AG (c)7272
Adjusted income from equity investments$242$239
Adjusted Noncontrolling Interests
Reported noncontrolling interests$(172)$(142)
Add: Purchase accounting impacts - Linde AG (c)(12)(12)
Add: Cost reduction program and other charges16—
Total adjustments4(12)
Adjusted noncontrolling interests$(168)$(154)
Adjusted Net Income - Linde plc (b)
Reported net income$6,565$6,199
Add: Pension settlement charge813
Add: Cost reduction program and other charges125(41)
Add: Purchase accounting impacts - Linde AG (c)777818
Total adjustments910790
Adjusted net income - Linde plc$7,475$6,989
Adjusted Diluted EPS (b)
Reported diluted EPS$13.62$12.59
(Dollar amounts in millions, except per share data)
Year Ended December 31,20242023
Add: Pension settlement charge0.020.03
Add: Cost reduction program and other charges0.26(0.08)
Add: Purchase accounting impacts - Linde AG (c)1.611.66
Total adjustments1.891.61
Adjusted diluted EPS$15.51$14.20
Reported percentage change8%
Adjusted percentage change9%
Adjusted EBITDA and % of Sales
Net Income - Linde plc$6,565$6,199
Add: Noncontrolling interests172142
Add: Net pension and OPEB cost (benefit), excluding service cost(190)(164)
Add: Interest expense256200
Add: Income taxes2,0021,814
Add: Depreciation and amortization3,7803,816
EBITDA12,58512,007
Add: Cost reduction program and other charges14540
Add: Purchase accounting impacts - Linde AG (c)8986
Total adjustments234126
Adjusted EBITDA$12,819$12,133
Reported sales$33,005$32,854
% of sales
EBITDA38.1%36.5%
Adjusted EBITDA as a % of Sales38.8%36.9%

(a)The income tax expense (benefit) on the non-GAAP pre-tax adjustments was determined using the applicable tax rates for the jurisdictions that were utilized in calculating the GAAP income tax expense (benefit) and included both current and deferred income tax amounts.

(b) Net of income taxes which are shown separately in “Adjusted Income Taxes and Effective Tax Rate”.

(c)The company believes that its non-GAAP measures excluding Purchase accounting impacts - Linde AG are useful to investors because: (i) the 2018 business combination was a merger of equals in an all-stock merger transaction, with no cash consideration, (ii) the company is managed on a geographic basis and the results of certain geographies are more heavily impacted by purchase accounting than others, causing results that are not comparable at the reportable segment level, therefore, the impacts of purchasing accounting adjustments to each segment vary and are not comparable within the company and when compared to other companies in similar regions, (iii) business management is evaluated and variable compensation is determined based on results excluding purchase accounting impacts, and; (iv) it is important to investors and analysts to understand the purchase accounting impacts to the financial statements.

A summary of each of the adjustments made for Purchase accounting impacts - Linde AG are as follows:

Adjusted Operating Profit and Margin: The purchase accounting adjustments for the periods presented relate primarily to depreciation and amortization related to the fair value step up of fixed assets and intangible assets (primarily customer related) acquired in the merger and the allocation of fair value step-up for ongoing Linde AG asset disposals (reflected in Other Income/(Expense)).

Adjusted Interest Expense - Net: Relates to the amortization of the fair value of debt acquired in the merger.

Adjusted Income Taxes and Effective Tax Rate: Relates to the current and deferred income tax impact on the adjustments discussed above. The income tax expense (benefit) on the non-GAAP pre-tax adjustments was determined using the applicable tax rates for the jurisdictions that were utilized in calculating the GAAP income tax expense (benefit) and included both current and deferred income tax amounts.

Adjusted Income from Equity Investments: Represents the amortization of increased fair value on equity investments related to depreciable and amortizable assets.

Adjusted Noncontrolling Interests: Represents the noncontrolling interests’ ownership portion of the adjustments described above determined on an entity by entity basis.

Net Debt and Adjusted Net Debt

Net debt is a financial liquidity measure used by investors, financial analysts and management to evaluate the ability of a company to repay its debt. Purchase accounting impacts have been excluded as they are non-cash and do not have an impact on liquidity.

(Millions of dollars)
December 31,20242023
Debt$21,623$19,373
Less: cash and cash equivalents(4,850)(4,664)
Net debt16,77314,709
Less: purchase accounting impacts - Linde AG(4)(7)
Adjusted net debt$16,769$14,702
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.