LINDE PLC
For the period ended Dec 31, 2024. Filed Feb 26, 2025.
View on SEC.govAbout 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
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
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, | 2024 | 2023 |
| Adjusted Operating Profit and Operating Margin | ||
| Reported operating profit | $8,635 | $8,024 |
| Add: Cost reduction program and other charges | 145 | 40 |
| Add: Purchase accounting impacts - Linde AG (c) | 940 | 1,006 |
| Total adjustments | 1,085 | 1,046 |
| Adjusted operating profit | $9,720 | $9,070 |
| Reported percentage change | 8% | |
| Adjusted percentage change | 7% | |
| Reported sales | $33,005 | $32,854 |
| Reported operating margin | 26.2% | 24.4% |
| Adjusted operating margin | 29.5% | 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) | 3 | 16 |
| Adjusted interest expense - net | $259 | $216 |
| (Dollar amounts in millions, except per share data) | ||
|---|---|---|
| Year Ended December 31, | 2024 | 2023 |
| Adjusted Income Taxes (a) | ||
| Reported income taxes | $2,002 | $1,814 |
| Add: Purchase accounting impacts - Linde AG (c) | 220 | 232 |
| Add: Pension settlement charges | 2 | 3 |
| Add: Cost reduction program and other charges | 36 | 81 |
| Total adjustments | 258 | 316 |
| 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 charge | 10 | 16 |
| Add: Purchase accounting impacts - Linde AG (c) | 937 | 990 |
| Add: Cost reduction program and other charges | 145 | 40 |
| Total adjustments | 1,092 | 1,046 |
| Adjusted income before income taxes and equity investments | $9,661 | $9,034 |
| Reported Income taxes | $2,002 | $1,814 |
| Reported effective tax rate | 23.4% | 22.7% |
| Adjusted income taxes | $2,260 | $2,130 |
| Adjusted effective tax rate | 23.4% | 23.6% |
| Income from Equity Investments | ||
| Reported income from equity investments | $170 | $167 |
| Add: Purchase accounting impacts - Linde AG (c) | 72 | 72 |
| 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 charges | 16 | — |
| Total adjustments | 4 | (12) |
| Adjusted noncontrolling interests | $(168) | $(154) |
| Adjusted Net Income - Linde plc (b) | ||
| Reported net income | $6,565 | $6,199 |
| Add: Pension settlement charge | 8 | 13 |
| Add: Cost reduction program and other charges | 125 | (41) |
| Add: Purchase accounting impacts - Linde AG (c) | 777 | 818 |
| Total adjustments | 910 | 790 |
| 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, | 2024 | 2023 |
| Add: Pension settlement charge | 0.02 | 0.03 |
| Add: Cost reduction program and other charges | 0.26 | (0.08) |
| Add: Purchase accounting impacts - Linde AG (c) | 1.61 | 1.66 |
| Total adjustments | 1.89 | 1.61 |
| Adjusted diluted EPS | $15.51 | $14.20 |
| Reported percentage change | 8% | |
| Adjusted percentage change | 9% | |
| Adjusted EBITDA and % of Sales | ||
| Net Income - Linde plc | $6,565 | $6,199 |
| Add: Noncontrolling interests | 172 | 142 |
| Add: Net pension and OPEB cost (benefit), excluding service cost | (190) | (164) |
| Add: Interest expense | 256 | 200 |
| Add: Income taxes | 2,002 | 1,814 |
| Add: Depreciation and amortization | 3,780 | 3,816 |
| EBITDA | 12,585 | 12,007 |
| Add: Cost reduction program and other charges | 145 | 40 |
| Add: Purchase accounting impacts - Linde AG (c) | 89 | 86 |
| Total adjustments | 234 | 126 |
| Adjusted EBITDA | $12,819 | $12,133 |
| Reported sales | $33,005 | $32,854 |
| % of sales | ||
| EBITDA | 38.1% | 36.5% |
| Adjusted EBITDA as a % of Sales | 38.8% | 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, | 2024 | 2023 |
| Debt | $21,623 | $19,373 |
| Less: cash and cash equivalents | (4,850) | (4,664) |
| Net debt | 16,773 | 14,709 |
| Less: purchase accounting impacts - Linde AG | (4) | (7) |
| Adjusted net debt | $16,769 | $14,702 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.