LINDE PLC (LIN)
SIC breadcrumb: Manufacturing > Chemicals And Allied Products > SIC 2810 Industrial Inorganic Chemicals
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1707925. Latest filing source: 0001628280-26-011430.
Informational only - descriptive public-record data, not investment advice.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 33,986,000,000 | USD | 2025 | 2026-02-25 |
| Net income | 6,898,000,000 | USD | 2025 | 2026-02-25 |
| Assets | 86,817,000,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001707925.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,534,000,000 | 11,358,000,000 | 14,836,000,000 | 28,228,000,000 | 27,243,000,000 | 30,793,000,000 | 33,364,000,000 | 32,854,000,000 | 33,005,000,000 | 33,986,000,000 |
| Net income | 1,500,000,000 | 1,247,000,000 | 4,381,000,000 | 2,285,000,000 | 2,501,000,000 | 3,826,000,000 | 4,147,000,000 | 6,199,000,000 | 6,565,000,000 | 6,898,000,000 |
| Operating income | 2,247,000,000 | 2,444,000,000 | 5,247,000,000 | 2,933,000,000 | 3,322,000,000 | 4,984,000,000 | 5,369,000,000 | 8,024,000,000 | 8,635,000,000 | 8,923,000,000 |
| Diluted EPS | 5.21 | 4.32 | 13.11 | 4.19 | 4.71 | 7.33 | 8.23 | 12.59 | 13.62 | 14.61 |
| Operating cash flow | 7,429,000,000 | 9,725,000,000 | 8,864,000,000 | 9,305,000,000 | 9,423,000,000 | 10,350,000,000 | ||||
| Capital expenditures | 1,465,000,000 | 1,311,000,000 | 1,883,000,000 | 3,682,000,000 | 3,400,000,000 | 3,086,000,000 | 3,173,000,000 | 3,787,000,000 | 4,497,000,000 | 5,261,000,000 |
| Dividends paid | 856,000,000 | 901,000,000 | 1,166,000,000 | 1,891,000,000 | 2,028,000,000 | 2,189,000,000 | 2,344,000,000 | 2,482,000,000 | 2,655,000,000 | 2,811,000,000 |
| Share buybacks | 228,000,000 | 12,000,000 | 599,000,000 | 2,658,000,000 | 2,457,000,000 | 4,612,000,000 | 5,168,000,000 | 3,958,000,000 | 4,482,000,000 | 4,601,000,000 |
| Assets | 20,436,000,000 | 93,386,000,000 | 86,612,000,000 | 88,229,000,000 | 81,605,000,000 | 79,658,000,000 | 80,811,000,000 | 80,147,000,000 | 86,817,000,000 | |
| Liabilities | 13,914,000,000 | 36,290,000,000 | 34,977,000,000 | 38,647,000,000 | 36,164,000,000 | 38,271,000,000 | 39,716,000,000 | 40,659,000,000 | 47,076,000,000 | |
| Stockholders' equity | 6,018,000,000 | 51,596,000,000 | 49,074,000,000 | 47,317,000,000 | 44,035,000,000 | 40,028,000,000 | 39,720,000,000 | 38,092,000,000 | 38,245,000,000 | |
| Cash and cash equivalents | 524,000,000 | 617,000,000 | 4,466,000,000 | 2,700,000,000 | 3,754,000,000 | 2,823,000,000 | 5,436,000,000 | 4,664,000,000 | 4,850,000,000 | 5,056,000,000 |
| Free cash flow | 4,029,000,000 | 6,639,000,000 | 5,691,000,000 | 5,518,000,000 | 4,926,000,000 | 5,089,000,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.24% | 10.98% | 29.53% | 8.09% | 9.18% | 12.42% | 12.43% | 18.87% | 19.89% | 20.30% |
| Operating margin | 21.33% | 21.52% | 35.37% | 10.39% | 12.19% | 16.19% | 16.09% | 24.42% | 26.16% | 26.25% |
| Return on equity | 20.72% | 8.49% | 4.66% | 5.29% | 8.69% | 10.36% | 15.61% | 17.23% | 18.04% | |
| Return on assets | 6.10% | 4.69% | 2.64% | 2.83% | 4.69% | 5.21% | 7.67% | 8.19% | 7.95% | |
| Liabilities / equity | 2.31 | 0.70 | 0.71 | 0.82 | 0.82 | 0.96 | 1.00 | 1.07 | 1.23 | |
| Current ratio | 0.99 | 1.33 | 0.85 | 0.80 | 0.74 | 0.79 | 0.80 | 0.89 | 0.88 |
Financial Charts
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-01. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001707925.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.74 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.54 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 3.06 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 8,204,000,000 | 1,575,000,000 | 3.19 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 8,155,000,000 | 1,565,000,000 | 3.19 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 8,302,000,000 | 1,543,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 8,100,000,000 | 1,627,000,000 | 3.35 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 8,267,000,000 | 1,663,000,000 | 3.44 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 8,356,000,000 | 1,550,000,000 | 3.22 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 8,282,000,000 | 1,725,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 8,112,000,000 | 1,673,000,000 | 3.51 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 8,495,000,000 | 1,766,000,000 | 3.73 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 8,615,000,000 | 1,929,000,000 | 4.09 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 8,764,000,000 | 1,530,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 8,781,000,000 | 1,857,000,000 | 3.98 | reported discrete quarter |
Quarterly Charts
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-029165.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations ("MD&A")
Non-GAAP Measures
Throughout MD&A, the company provides adjusted operating results exclusive of certain items such as Cost reduction program and other charges, purchase accounting impacts of the Linde AG merger, and pension settlement charges. Adjusted amounts are non-GAAP measures which are intended to supplement investors’ understanding of the company’s financial information by providing measures which investors, financial analysts and management find useful in evaluating the company’s operating performance. 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. In addition, operating results, excluding these items, is important to management's development of annual and long-term employee incentive compensation plans. 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 and reconciliations are separately included in a later section in the MD&A titled "Non-GAAP Measures and Reconciliations."
23
Table of Contents
Consolidated Results
The following table provides summary information for the three months ended March 31, 2026 and 2025. The reported amounts are GAAP amounts from the Consolidated Statement of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures:
| Quarter Ended March 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Millions of dollars, except per share data) | 2026 | 2025 | Variance | |||||||
| Sales | $ | 8,781 | $ | 8,112 | 8 | % | ||||
| Cost of sales, exclusive of depreciation and amortization | $ | 4,523 | $ | 4,157 | 9 | % | ||||
| As a percent of sales | 51.5 | % | 51.2 | % | ||||||
| Selling, general and administrative | $ | 893 | $ | 786 | 14 | % | ||||
| As a percent of sales | 10.2 | % | 9.7 | % | ||||||
| Depreciation and amortization | $ | 951 | $ | 910 | 5 | % | ||||
| Cost reduction program and other charges | $ | — | $ | 55 | (100) | % | ||||
| Other income (expense) - net | $ | 63 | $ | 18 | 250 | % | ||||
| Operating profit | $ | 2,439 | $ | 2,184 | 12 | % | ||||
| Operating margin | 27.8 | % | 26.9 | % | ||||||
| Interest expense - net | $ | 62 | $ | 60 | 3 | % | ||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (54) | $ | (56) | (4) | % | ||||
| Effective tax rate | 23.5 | % | 23.4 | % | ||||||
| Income from equity investments | $ | 40 | $ | 38 | 5 | % | ||||
| Noncontrolling interests | $ | (43) | $ | (34) | 26 | % | ||||
| Net Income – Linde plc | $ | 1,857 | $ | 1,673 | 11 | % | ||||
| Diluted earnings per share | $ | 3.98 | $ | 3.51 | 13 | % | ||||
| Diluted shares outstanding | 466,319 | 476,262 | (2) | % | ||||||
| Number of employees | 65,034 | 65,069 | — | % | ||||||
| Adjusted Amounts (a) | ||||||||||
| Depreciation and amortization | $ | 760 | $ | 719 | 6 | % | ||||
| Operating profit | $ | 2,630 | $ | 2,438 | 8 | % | ||||
| Operating margin | 30.0 | % | 30.1 | % | ||||||
| Effective tax rate | 23.5 | % | 23.5 | % | ||||||
| Net Income – Linde plc | $ | 2,019 | $ | 1,880 | 7 | % | ||||
| Diluted earnings per share | $ | 4.33 | $ | 3.95 | 10 | % | ||||
| Other Financial Data (a) | ||||||||||
| EBITDA | $ | 3,430 | $ | 3,132 | 10 | % | ||||
| As percent of sales | 39.1 | % | 38.6 | % | ||||||
| Adjusted EBITDA | $ | 3,449 | $ | 3,213 | 7 | % | ||||
| As percent of sales | 39.3 | % | 39.6 | % |
(a)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Measures and Reconciliations" section of this MD&A.
Reported
In the first quarter of 2026, Linde's sales were $8,781 million, 8% above the prior year. Currency translation increased sales by 5% in the quarter, largely driven by the strengthening of the Euro against the U.S dollar. Sales grew 2% from higher price attainment. Volumes increased sales by 1% in the quarter versus the 2025 respective period, primarily due to new project start-ups. Acquisitions increased sales by 1% in the quarter. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, was flat in the quarter. Engineering sales decreased by 1% in the quarter.
Reported operating profit for the first quarter of 2026 was $2,439 million, or 27.8% of sales, 12% above the prior year. The reported year-over-year increase was primarily driven by higher pricing, currency translation and productivity initiatives, which more than offset adverse impacts from cost inflation. The reported effective tax rate ("ETR") was 23.5% in the first quarter
24
Table of Contents
2026 versus 23.4% in the first quarter 2025. Diluted earnings per share ("EPS") was $3.98, or 13% above EPS of $3.51 in the first quarter of 2025, primarily due to higher net income - Linde plc and lower diluted shares outstanding.
Adjusted
In the first quarter of 2026, adjusted operating profit of $2,630 million, or 30.0% of sales, was 8% higher as compared to 2025, driven by higher pricing, currency translation and productivity initiatives, partially offset by cost inflation. On an adjusted basis, the ETR was 23.5% for the first quarter 2026 and the 2025 respective period. On an adjusted basis, EPS was $4.33, 10% above the 2025 adjusted EPS of $3.95, driven by higher adjusted net income - Linde plc and lower diluted shares outstanding.
Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via quarterly earnings releases and investor teleconferences. These updates are available on the company’s website, www.linde.com, but are not incorporated herein.
Results of operations
The changes in consolidated sales compared to the prior year are attributable to the following:
| Quarter Ended March 31, 2026 vs. 2025 | ||
|---|---|---|
| % Change | ||
| Factors Contributing to Changes - Sales | ||
| Volume | 1 | % |
| Price/Mix | 2 | % |
| Cost pass-through | — | % |
| Currency | 5 | % |
| Acquisitions/divestitures | 1 | % |
| Engineering | (1) | % |
| 8 | % |
Sales
Sales increased by 8% for the first quarter of 2026, versus the respective 2025 period. Currency translation increased sales by 5% in the quarter, largely driven by the strengthening of the Euro against the U.S. dollar. Higher price attainment increased sales by 2% in the quarter. Volumes increased sales by 1% for the quarter, primarily due to new project start-ups. Acquisitions increased sales by 1% in the quarter. Cost pass-through was flat in the quarter. Engineering sales decreased by 1% in the quarter.
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, increased $366 million, or 9%, for the first quarter of 2026 primarily due to currency translation, cost inflation, partially offset by productivity gains. Cost of sales, exclusive of depreciation and amortization, was 51.5% of sales for the first quarter, versus 51.2% for the respective 2025 period. The increase as a percentage of sales in the quarter was primarily due to higher costs, partially offset by pricing and productivity gains.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") increased $107 million, or 14%, for the first quarter of 2026. SG&A was 10.2% of sales for the three months ended March 31, 2026 versus 9.7% of sales for the respective 2025 period. Currency impact increased SG&A by approximately $37 million for the first quarter of 2026. Excluding currency impacts, underlying SG&A increased in the first quarter of 2026 driven primarily by higher costs.
Depreciation and amortization
Reported depreciation and amortization expense increased $41 million, or 5%, in the first quarter of 2026. On an adjusted basis, excluding merger-related impact, depreciation and amortization increased $41 million, or 6%, including currency impact of $29
25
Table of Contents
million. Excluding currency for the quarter, the underlying depreciation and amortization increase was largely driven by new project start-ups.
Cost reduction program and other charges
There were no cost reduction program and other charges for the three months ended March 31, 2026. The respective 2025 period primarily included severance charges of $55 million. On an adjusted basis, these costs have been excluded.
Other income (expense) - net
Reported other income (expense) - net was a benefit of $63 million for the first quarter of 2026 primarily driven by a gain on a divestiture in the Americas business. In the respective 2025 period, other income (expense) was a benefit of $18 million.
Operating profit
On a reported basis, operating profit increased $255 million, or 12%, for the first quarter of 2026. The increase was primarily due to higher pricing, currency translation, savings from productivity initiatives and lower cost reduction program and other charges, which more than offset the adverse impacts of cost inflation.
On an adjusted basis, which excludes the impacts of merger-related purchase accounting as well as cost reduction programs and other charges, operating profit increased $192 million, or 8%, for the first quarter of 2026. Operating profit growth was driven by higher pricing, currency translation and productivity initiatives, which more than offset the effects of cost inflation during the first quarter of 2026. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense - net increased $2 million, or 3%, for the first quarter of 2026 versus the respective 2025 period.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost, was a benefit of $54 million for the quarter, versus $56 million for the respective 2025 period. The decrease was driven by higher interest cost and lower amortization of deferred gains, partially offset by higher expected return on plan assets year-over-year.
Effective tax rate
The reported effective tax rate ("ETR") for the first quarter of 2026 was 23.5%, versus 23.4% for the respective 2025 period.
On an adjusted basis, the ETR was 23.5% for the three months ended March 31, 2026 and the 2025 respective period.
Income from equity investments
Reported income from equity investments for the first quarter of 2026 was $40 million, versus $38 million for the respective 2025 period.
On an adjusted basis, income from equity investments for the first quarter of 2026 was $59 million, versus $56 million for the respective 2025 period.
Noncontrolling interests
At March 31, 2026, noncontrolling interests consisted primarily of non-controlling shareholders' investments in APAC (primarily China). Reported noncontrolling interests income was $43 million for the first quarter of 2026 and $34 million for the respective 2025 period.
Net Income – Linde plc
Reported net income - Linde plc increased $184 million, or 11%, for the first quarter of 2026 versus the respective 2025 period. On an adjusted basis, which excludes the impacts of merger-related purchase accounting and cost reduction program and other charges, net income - Linde plc increased $139 million, or 7%, for the first quarter of 2026 versus the respective 2025 period. On both a reported and adjusted basis, the increase was largely driven by higher operating prof
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of the company’s financial condition and results of operations should be read together with its consolidated financial statements and notes to the consolidated financial statements included in Item 8 of this Form 10-K.
| Page | |
|---|---|
| Business Overview | 18 |
| Executive Summary – Financial Results & Outlook | 19 |
| Consolidated Results and Other Information | 20 |
| Segment Discussion | 25 |
| Liquidity, Capital Resources and Other Financial Data | 30 |
| Off-Balance Sheet Arrangements | 32 |
| Critical Accounting Estimates | 32 |
| New Accounting Standards | 34 |
| Fair Value Measurements | 34 |
| Non-GAAP Financial Measures | 35 |
| Supplemental Guarantee Information | 38 |
17
Table of Contents
BUSINESS OVERVIEW
The company's primary products in its industrial gases business are atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (hydrogen, helium, carbon dioxide, carbon monoxide, electronic gases, specialty gases, acetylene). The company also designs, engineers, and builds equipment that produces industrial gases and offers its customers a wide range of gas production and processing services such as olefin plants, natural gas plants, air separation plants, hydrogen and synthesis gas plants and other types of plants.
Linde’s industrial gas operations are managed on a geographical basis and in 2025 90% of sales were generated by Linde's three geographic segments (Americas, EMEA and APAC) and the remaining 10% were related largely to the Engineering segment, and to a lesser extent Other (see Note 18 to the consolidated financial statements for operating segment details).
Linde serves a diverse group of industries including healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics. The diversity of end-markets supports financial stability for Linde in varied business cycles.
Linde's industrial gas business generates most of its revenues and earnings in the following geographies where the company has its strongest market positions and where distribution and production operations allow the company to deliver the highest level of service to its customers at the lowest cost.
| North and South America ("Americas") | Europe, Middle East and Africa (“EMEA”) | Asia and Pacific (“APAC”) | ||
|---|---|---|---|---|
| United States | Germany | China | ||
| Brazil | United Kingdom | Australia | ||
| Mexico | Eastern Europe | South Korea | ||
| Canada | India |
The company manufactures and distributes its industrial gas products through networks of thousands of production plants, pipeline complexes, distribution centers and delivery vehicles. Major pipeline complexes are primarily located in the United States and China. These networks are a competitive advantage, providing the foundation of reliable product supply to the company’s customer base. The majority of Linde’s business is conducted through long-term contracts which provide stability in cash flow and the ability to pass through changes in energy and feedstock costs to customers. The company has growth opportunities in all major geographies and in diverse end-markets such as healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics.
18
Table of Contents
EXECUTIVE SUMMARY – FINANCIAL RESULTS & OUTLOOK
2025 Year in review
•Sales of $33,986 million were 3% above 2024 sales of $33,005 million. Sales increased 2% from higher price attainment primarily in the Americas and EMEA segments. Acquisitions increased sales by 1% largely in APAC and Americas. Sales from volumes were flat as base volume declines were largely offset by new project start-ups. Currency translation and cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, were flat.
•Reported operating profit of $8,923 million was 3% above 2024 reported operating profit of $8,635 million. Adjusted operating profit of $10,137 million was 4% above 2024 adjusted operating profit of $9,720 million. The increase in the reported and adjusted operating profit was primarily driven by higher pricing and savings from productivity initiatives in 2025. These increases more than offset the adverse impacts of cost inflation.*
•Net income - Linde plc of $6,898 million and diluted earnings per share of $14.61 increased from $6,565 million and $13.62, respectively, in 2024. Adjusted net income - Linde plc of $7,772 million and adjusted diluted earnings per share of $16.46 were 4% and 6%, respectively, above 2024 adjusted amounts.*
•Cash flow from operations of $10,350 million was $927 million above 2024. The increase was driven primarily by higher net income and lower net working capital requirements. Capital expenditures were $5,261 million; dividends paid were $2,811 million; net purchases of ordinary shares were $4,578 million; and debt borrowings, net were $2,911 million.
*A reconciliation of the adjusted amounts can be found in the "Non-GAAP Financial Measures" section in this MD&A.
2026 Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via earnings releases and investor teleconferences. These materials are available on the company’s website, www.linde.com, but are not incorporated herein.
19
Table of Contents
CONSOLIDATED RESULTS AND OTHER INFORMATION
The discussion that follows includes a comparison of our results of operations and liquidity and capital resources for the years ended December 31, 2025 and 2024. For the discussion comparing the years ended December 31, 2024 and 2023, refer to Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Form 10-K for the year ended December 31, 2024.
The following table provides summary information for 2025 and 2024. The reported amounts are GAAP amounts from the Consolidated Statements of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures.
| (Millions of dollars, except per share data)Year Ended December 31, | 2025 | 2024 | Variance | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reported Amounts | ||||||||||||
| Sales | $ | 33,986 | $ | 33,005 | 3 | % | ||||||
| Cost of sales, exclusive of depreciation and amortization | $ | 17,389 | $ | 17,143 | 1 | % | ||||||
| As a percent of sales | 51.2 | % | 51.9 | % | ||||||||
| Selling, general and administrative | $ | 3,433 | $ | 3,337 | 3 | % | ||||||
| As a percent of sales | 10.1 | % | 10.1 | % | ||||||||
| Depreciation and amortization | $ | 3,763 | $ | 3,780 | — | % | ||||||
| Cost reduction program and other charges (a) | $ | 273 | $ | 145 | 88 | % | ||||||
| Other income (expense) - net | $ | (58) | $ | 185 | (131) | % | ||||||
| Operating profit | $ | 8,923 | $ | 8,635 | 3 | % | ||||||
| Operating margin | 26.3 | % | 26.2 | % | ||||||||
| Interest expense - net | $ | 255 | $ | 256 | — | % | ||||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (229) | $ | (190) | 21 | % | ||||||
| Effective tax rate | 22.4 | % | 23.4 | % | ||||||||
| Income from equity investments | $ | 150 | $ | 170 | (12) | % | ||||||
| Noncontrolling interests | $ | (160) | $ | (172) | (7) | % | ||||||
| Net Income – Linde plc | $ | 6,898 | $ | 6,565 | 5 | % | ||||||
| Diluted earnings per share | $ | 14.61 | $ | 13.62 | 7 | % | ||||||
| Diluted shares outstanding | 472,195 | 482,092 | (2) | % | ||||||||
| Number of employees | 65,177 | 65,289 | — | % | ||||||||
| Adjusted Amounts (b) | ||||||||||||
| Depreciation and amortization | $ | 2,986 | $ | 2,857 | 5 | % | ||||||
| Operating profit | $ | 10,137 | $ | 9,720 | 4 | % | ||||||
| Operating margin | 29.8 | % | 29.5 | % | ||||||||
| Net Income – Linde plc | $ | 7,772 | $ | 7,475 | 4 | % | ||||||
| Diluted earnings per share | $ | 16.46 | $ | 15.51 | 6 | % | ||||||
| Other Financial Data (b) | ||||||||||||
| EBITDA | $ | 12,836 | $ | 12,585 | 2 | % | ||||||
| As percent of sales | 37.8 | % | 38.1 | % | ||||||||
| Adjusted EBITDA | $ | 13,351 | $ | 12,819 | 4 | % | ||||||
| As percent of sales | 39.3 | % | 38.8 | % |
________________________
(a)See Note 3 to the consolidated financial statements.
(b)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Financial Measures" section of this MD&A.
20
Table of Contents
Results of Operations
The following table provides a summary of changes in consolidated sales:
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | — | % | |
| Price/Mix | 2 | % | |
| Cost pass-through | — | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | 1 | % | |
| Engineering | — | % | |
| 3 | % |
2025 Compared With 2024
Sales
Linde sales increased $981 million, or 3%, for the 2025 year versus 2024. Sales grew 2% from higher price attainment. Acquisitions increased sales by 1% during the year. Volumes were flat, as new project start-ups were largely offset by base volume declines. Currency translation and cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, were flat.
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, increased $246 million, or 1%, for the year primarily due to cost inflation partially offset by productivity gains. Cost of sales, exclusive of depreciation and amortization, was 51.2% and 51.9% of sales, in 2025 and 2024, respectively. The decrease as a percentage of sales was primarily due to higher pricing and productivity gains.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") increased $96 million, or 3%, from $3,337 million in 2024 to $3,433 million in 2025. SG&A was 10.1% of sales in 2025 and 2024. SG&A increased in 2025 due to acquisitions and cost inflation, partially offset by savings from cost reduction programs and productivity initiatives.
Depreciation and amortization
Reported depreciation and amortization expense decreased $17 million versus 2024. The decrease was due to lower depreciation and amortization of assets acquired in the merger, partially offset by the net impact of new project start-ups.
On an adjusted basis, depreciation and amortization expense increased $129 million, or 5%, versus 2024, driven largely by new project start-ups.
Cost reduction program and other charges
Cost reduction program and other charges include global severance charges of $308 million largely related to Engineering, and other benefits of $35 million largely related to a divestiture. 2024 includes severance charges of $165 million, other charges of $23 million and other benefit of $43 million related to a divestiture.
On an adjusted basis, these charges have been excluded in both periods.
Other income (expense) - net
Reported other income (expense) - net was an expense of $58 million in 2025 and a benefit of $185 million in 2024. In 2025, other expense included a charge of $164 million for merger-related purchase accounting impacts. In 2024, other income included a benefit of $41 million related to a settlement with a supplier in the Americas and $45 million in insurance recoveries primarily within the Other segment (Note 7).
On an adjusted basis, which excludes merger-related purchase accounting impacts, other income (expense) - net decreased $96 million from income of $202 million in 2024 to income of $106 million in 2025.
Operating profit
21
Table of Contents
On a reported basis, operating profit increased $288 million in 2025, or 3%. The increase was primarily driven by higher pricing and savings from productivity initiatives which more than offset the adverse impacts of cost inflation, and higher cost reduction program and other charges.
On an adjusted basis, which excludes the merger-related purchase accounting impacts as well as cost reduction program and other charges, operating profit increased $417 million, or 4%, for 2025 versus 2024. Operating profit growth was driven by higher pricing and productivity initiatives, which more than offset the effects of cost inflation during 2025. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense – net was an expense of $255 in 2025 and $256 in 2024.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost were benefits of $229 million and $190 million in 2025 and 2024, respectively. The increase primarily relates to lower interest cost due to lower benefit obligations and higher amortization of deferred gains year-over-year. (see Note 16 to the consolidated financial statements).
Effective tax rate
The reported effective tax rate ("ETR") for 2025 was 22.4% versus 23.4% in 2024. The decrease in the rate was primarily due to a tax rate decrease in Germany including merger-related purchase accounting impacts, partially offset by tax benefits in 2024 from a repatriation that did not recur in 2025. The benefit related to the tax rate decrease in Germany was $158 million.
On an adjusted basis, the ETR for 2025 was 23.7% versus 23.4% in 2024. The increase in the rate is largely due to tax benefits from a repatriation in 2024 that did not recur in 2025, partially offset by a tax rate decrease in Germany excluding merger-related purchase accounting impacts.
On July 4, 2025, H.R.1 - One Big Beautiful Bill Act was enacted into law (OBBBA). The Bill makes permanent key elements of the 2017 Tax Cuts and Jobs Act, including 100% bonus depreciation and domestic research cost expensing. These changes provide current and future cash tax benefits to the company. OBBBA did not have a material impact to 2025 results.
Income from equity investments
Reported income from equity investments for 2025 was $150 million as compared to $170 million in 2024. On an adjusted basis, income from equity investments for 2025 was $228 million versus $242 million in 2024.
Noncontrolling interests
At December 31, 2025, noncontrolling interests consisted primarily of noncontrolling shareholders’ investments in APAC (primarily in China). Reported noncontrolling interests decreased $12 million, from $172 million in 2024 to $160 million in 2025. 2024 noncontrolling interests income included the impact of a divestiture in the APAC segment.
Adjusted noncontrolling interests increased $3 million in 2025 as compared to 2024.
Net Income - Linde plc
Reported net income - Linde plc increased $333 million, or 5%. On an adjusted basis, which excludes merger-related purchase accounting impacts and cost reduction program and other charges, net income - Linde plc increased $297 million, or 4%, in 2025 versus 2024. On both a reported and adjusted basis, the increase was driven by higher operating profit.
Diluted earnings per share
Reported diluted earnings per share increased $0.99, or 7%, in 2025 as compared to 2024. On an adjusted basis, diluted EPS of $16.46 in 2025 increased $0.95 versus 2024. The increase on both a reported and adjusted basis was primarily due to higher net income - Linde plc and lower diluted shares outstanding.
Employees
The number of employees at December 31, 2025 was 65,177, a decrease of 112 employees from 2024, primarily driven by the impact of ongoing cost reduction programs partially offset by acquisitions.
Other Financial Data
EBITDA increased to $12,836 million in 2025 from $12,585 million in 2024. Adjusted EBITDA increased to $13,351 million for 2025 as compared to $12,819 million in 2024. The increase on both a reported and adjusted basis was driven by higher net income - Linde plc versus prior year.
22
Table of Contents
See the "Non-GAAP Financial Measures" section for definitions and reconciliations of these non-GAAP measures to reported GAAP amounts.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) for the year ended December 31, 2025 was income of $693 million that resulted primarily from currency translation adjustments of $646 million. The translation adjustments reflect the impact of translating local currency foreign subsidiary financial statements to U.S. dollars, and are largely driven by the movement of the U.S. dollar against major currencies including the Euro and British pound. See the "Currency" section of the MD&A for exchange rates used for translation purposes and Note 7 to the consolidated financial statements for a summary of the currency translation adjustment component of accumulated other comprehensive income (loss) by segment.
Related Party Transactions
The company’s related parties are primarily unconsolidated equity affiliates. The company did not engage in any material transactions involving related parties that included terms or other aspects that differ from those which would be negotiated with independent parties.
Environmental Matters
Linde’s principal operations relate to the production and distribution of atmospheric and other industrial gases, many of which are used to help customers reduce their emissions. The production and distribution of industrial gases, however, is energy intensive resulting in significant greenhouse gas ("GHG") emissions. Given its own carbon footprint, and the opportunities its gases provide for carbon productivity and energy transition, climate change is an area of significant impact for Linde.
Linde operates in jurisdictions that have, or are developing, laws and/or regulations to reduce or mitigate the adverse effects of GHG emissions and therefore faces a highly uncertain regulatory environment in this area. Linde continues to evaluate emerging regulatory changes and assess appropriate responses. For example, hydrogen production plants and other manufacturing and electricity-generating plants have been identified as sources of carbon dioxide emissions and are subject to carbon taxation or cap-and-trade regulations in jurisdictions including California, China, Singapore and the European Union impacting both Linde and its customers. Linde believes it will be able to mitigate the costs of these regulations through the terms of its product supply contracts. However, legislation that limits GHG emissions may impact growth by increasing capital, compliance, operating and maintenance costs and/or decreasing demand.
To manage business risks from current and potential GHG emission regulation as well as physical risks associated with climate change, Linde actively monitors emerging developments, evaluates the direct and indirect business risks, and takes appropriate actions. Among others, actions include: increasing relevant resources and training; maintaining contingency plans; obtaining advice and counsel from expert vendors, insurance providers and industry experts; incorporating GHG provisions in commercial agreements; and conducting regular reviews of the business risks with management. Although there are considerable uncertainties, Linde believes that the business risk from potential regulations can be effectively managed through its commercial contracts. Additionally, Linde’s plant design, operations, and risk management teams are engaged to manage and mitigate losses from physical climate change, and the company does not anticipate material effects regarding its plant operations or business arising from potential physical risks of climate change.
At the same time, external factors may provide Linde with future business opportunities. Linde anticipates continued growth in clean hydrogen sales due to increased focus on decarbonization projects. Other factors include governmental regulation of GHG and other emissions; uncertain costs of energy and certain natural resources; the development of renewable energy alternatives; and new technologies that help extract natural gas, improve air quality, increase energy efficiency and mitigate the impacts of climate change. Linde continues to develop new applications that can help customers lower emissions by reducing energy consumption and increasing product throughput. Linde’s oxyfuel combustion technology is a significant advancement in industrial combustion processes offering enhanced efficiency, higher productivity, reduced emissions and effective carbon capture solutions across various industries including metals, glass, refining and chemicals processes. Stricter regulation of water quality in emerging economies such as China provide a growing market for a number of gases, e.g., oxygen for wastewater treatment. Increased concern about drought in areas such as California and Australia may create additional markets for carbon dioxide for desalination. Renewable fuel standards in the European Union and U.S. can create a market for second-generation biofuels which use industrial gases such as oxygen, carbon dioxide, and hydrogen.
Linde continuously seeks opportunities to optimize energy use and reduce GHG emissions through research and development in customer applications and operational energy efficiency, sourcing low-carbon energy, and purchasing hydrogen as a chemical byproduct where feasible. Linde tracks GHG emission performance versus targets and reports regularly to business management and the Sustainability Committee of Linde's Board of Directors. The Sustainability
23
Table of Contents
Committee is responsible for oversight of the company's programs and policies related to environmental matters, including climate change, greenhouse gas reduction goals and decarbonization and clean energy efforts.
Costs Relating to the Protection of the Environment
The environmental protection costs incurred in 2025 were not significant. Linde anticipates that future annual environmental protection expenditures will be similar to 2025, subject to any significant changes in existing laws and regulations.
Legal Proceedings
See Note 17 to the consolidated financial statements for information concerning legal proceedings.
Retirement Benefits
Pensions
The net periodic benefit cost (benefit) was a benefit of $147 million, $106 million and $80 million in 2025, 2024 and 2023, respectively.
The funded status (pension benefit obligation ("PBO") less the fair value of plan assets) for the U.S. plans was a surplus of $169 million and $86 million at December 31, 2025 and 2024, respectively. The funded status for non-U.S. plans was a surplus of $615 million and $464 million at December 31, 2025 and 2024, respectively. During 2025, the U.S. and non-U.S. plans derived a benefit from plan asset performance and currency translation impacts, partially offset by actuarial losses due to discount rate environment.
Global pension contributions were $25 million in 2025, $35 million in 2024, and $46 million in 2023. At a minimum, Linde contributes to its pension plans to comply with local regulatory requirements (e.g., ERISA in the U.S.). Discretionary contributions in excess of the local minimum requirements are made based on many factors, including long-term projections of the plans' funded status, the economic environment, potential risk of overfunding, pension insurance costs and alternative uses of cash. Changes to these factors can impact the timing of discretionary contributions from year to year. Estimated required cash contributions for 2026 are currently expected to be in the range of $25 million to $35 million.
Linde assumes expected returns on plan assets for 2026 of 7.00% and 6.01% for the U.S. and non-U.S. plans, respectively, which are consistent with the long-term expected returns on its investment portfolios.
Excluding the impact of any settlements, 2026 consolidated pension expense is expected to be a benefit of approximately $136 million. The benefit derived from the expected return on assets assumption for Linde's most significant plans is anticipated to more than offset the expense from service and interest cost accruals and the higher amortization of deferred losses.
Refer to the Critical Accounting Estimates section and Note 16 to the consolidated financial statements for a more detailed discussion of the company’s retirement benefits, including a description of the various retirement plans and the assumptions used in the calculation of net periodic benefit cost (benefit) and funded status.
Insurance
Linde purchases insurance to limit a variety of property and casualty risks, including those related to property, business interruption, third-party liability and workers’ compensation. Currently, the company self retains up to $10 million per occurrence for vehicle liability and $5 million per occurrence for workers' compensation and general liability in the United States. Linde has a captive insurance company that provides coverage for property damage resulting from fire, flood and other perils and business interruption up to $50 million per event, and $100 million, in the annual aggregate, of losses above local deductibles (ranging from $5 to $7.5 million per event) at the group's sites globally. To mitigate the risk of losses above these self retention levels, the company purchases catastrophic insurance coverage from highly rated insurance companies.
At December 31, 2025 and 2024, the company had recorded a total of $84 million and $80 million, respectively, representing an estimate of the retained liability for the ultimate cost of claims incurred and unpaid as of the balance sheet dates. The estimated liability is established using statistical analysis and is based upon historical experience, actuarial assumptions and professional judgment. These estimates are subject to the effects of trends in loss severity and frequency and are subject to a significant degree of inherent variability. If actual claims differ from the company’s estimates, they will be adjusted at that time and financial results could be impacted.
24
Table of Contents
Linde recognizes estimated insurance proceeds relating to damages at the time of loss only to the extent of incurred losses. Any insurance recoveries for business interruption and for property damages in excess of the net book value of the property are recognized only when realized or pending payments confirmed by its insurance companies.
SEGMENT DISCUSSION
Linde’s operations consist of two major product lines: industrial gases and engineering. As further described in the following paragraph, Linde’s industrial gases operations are managed on a geographic basis, which represents three of the company's reportable segments - Americas, EMEA (Europe/Middle East/Africa), and APAC (Asia/South Pacific); a fourth reportable segment, which represents the company's Engineering business, designs and manufactures equipment for air separation and other industrial gas applications specifically for end customers and is managed on a worldwide basis operating in all geographic segments. Other consists of corporate costs and a few smaller businesses which individually do not meet the quantitative thresholds for separate presentation.
The industrial gases product line centers on the manufacturing and distribution of atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (hydrogen, helium, carbon dioxide, carbon monoxide, electronic gases, specialty gases, acetylene). Many of these products are co-products of the same manufacturing process. Linde manufactures and distributes nearly all of its products and manages its customer relationships on a regional basis. Linde’s industrial gases are distributed to various end-markets within a regional segment through one of three basic distribution methods: on-site or tonnage; merchant or bulk; and packaged or cylinder gases. The distribution methods are generally integrated in order to best meet the customer’s needs and very few of its products can be economically transported outside of a region. Therefore, the distribution economics are specific to the various geographies in which the company operates and are consistent with how management assesses performance.
The company’s measure of profit/loss for segment reporting purposes is segment operating profit. Segment operating profit is defined as operating profit excluding purchase accounting impacts of the Linde AG merger, cost reduction program and other charges, and items not indicative of ongoing business trends. This is the manner in which the company’s Chief Operating Decision Maker ("CODM") assesses performance and allocates resources.
The table below presents sales and operating profit information about reportable segments and Other for the years ended December 31, 2025 and 2024.
| (Millions of dollars)Year Ended December 31, | 2025 | 2024 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||||
| Americas | $ | 15,208 | $ | 14,442 | 5 | % | ||||
| EMEA | 8,549 | 8,352 | 2 | % | ||||||
| APAC | 6,661 | 6,632 | — | % | ||||||
| Engineering | 2,250 | 2,322 | (3) | % | ||||||
| Other | 1,318 | 1,257 | 5 | % | ||||||
| Total sales | $ | 33,986 | $ | 33,005 | 3 | % | ||||
| Operating Profit | ||||||||||
| Americas | $ | 4,747 | $ | 4,550 | 4 | % | ||||
| EMEA | 3,055 | 2,780 | 10 | % | ||||||
| APAC | 1,933 | 1,918 | 1 | % | ||||||
| Engineering | 408 | 410 | (1) | % | ||||||
| Other | (6) | 62 | (110) | % | ||||||
| Segment operating profit | 10,137 | 9,720 | 4 | % | ||||||
| Reconciliation to reported operating profit: | ||||||||||
| Cost reduction program and other charges (Note 3) | (273) | (145) | ||||||||
| Purchase accounting impacts - Linde AG | (941) | (940) | ||||||||
| Total operating profit | $ | 8,923 | $ | 8,635 |
25
Table of Contents
Americas
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 vs 2024 | ||||||||
| Sales | $ | 15,208 | $ | 14,442 | 5 | % | |||||
| Operating profit | $ | 4,747 | $ | 4,550 | 4 | % | |||||
| As a percent of sales | 31.2 | % | 31.5 | % |
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 1 | % | |
| Price/Mix | 3 | % | |
| Cost pass-through | 1 | % | |
| Currency | (1) | % | |
| Acquisitions/Divestitures | 1 | % | |
| 5 | % |
The Americas segment includes Linde’s industrial gases operations in approximately 20 countries including the United States, Canada, Mexico and Brazil.
Sales
Sales for the Americas segment increased $766 million, or 5%, in 2025 versus 2024. Higher pricing contributed 3% to sales. Volumes increased sales by 1% primarily driven by electronics, metals and mining, and chemicals and energy end markets including project start-ups. Cost pass-through increased sales by 1% with minimal impact on operating profit. The impact of net acquisitions increased sales by 1%. Currency translation decreased sales by 1% driven primarily by the weakening of the Brazilian real and Mexican peso against the U.S. dollar.
Operating Profit
Operating profit in the Americas segment increased $197 million, or 4%, in 2025 versus 2024 driven primarily by higher pricing and continued productivity initiatives, which more than offset cost inflation. 2024 included a settlement gain with a supplier.
EMEA
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 vs 2024 | ||||||||
| Sales | $ | 8,549 | $ | 8,352 | 2 | % | |||||
| Operating profit | $ | 3,055 | $ | 2,780 | 10 | % | |||||
| As a percent of sales | 35.7 | % | 33.3 | % |
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (3) | % | |
| Price/Mix | 2 | % | |
| Cost pass-through | — | % | |
| Currency | 3 | % | |
| Acquisitions/Divestitures | — | % | |
| 2 | % |
26
Table of Contents
The EMEA segment includes Linde's industrial gases operations in approximately 50 European, Middle Eastern, and African countries including Germany, the U.K., France, Sweden and the Republic of South Africa.
Sales
EMEA segment sales increased $197 million, or 2%, in 2025 versus 2024. Currency translation increased sales by 3% driven primarily by the strengthening of the Euro and British pound against the U.S. dollar. Higher price attainment increased sales by 2%. Cost pass-through was flat. Volumes decreased sales by 3% primarily driven by the metals and mining, manufacturing, and chemicals and energy end markets.
Operating Profit
Operating Profit for the EMEA segment increased $275 million, or 10%, in 2025 versus 2024. The increase was driven primarily by higher pricing, currency translation, and continued productivity initiatives, partially offset by lower volumes.
APAC
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 vs 2024 | ||||||||
| Sales | $ | 6,661 | $ | 6,632 | — | % | |||||
| Operating profit | $ | 1,933 | $ | 1,918 | 1 | % | |||||
| As a percent of sales | 29.0 | % | 28.9 | % |
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (1) | % | |
| Price/Mix | — | % | |
| Cost pass-through | — | % | |
| Currency | (1) | % | |
| Acquisitions/Divestitures | 2 | % | |
| — | % |
The APAC segment includes Linde's industrial gases operations in approximately 15 Asian and South Pacific countries and regions including China, Australia, India and South Korea.
Sales
Sales for the APAC segment were flat in 2025 versus 2024. Acquisitions increased sales by 2%. Volumes decreased sales by 1%. Currency translation decreased sales by 1% primarily due to the weakening of the Australian dollar and Korean won against the U.S. dollar. Cost pass-through and pricing were flat.
Operating Profit
Operating profit in the APAC segment increased $15 million, or 1%, in 2025 versus 2024. The increase was primarily driven by productivity initiatives and acquisitions, partially offset by cost inflation, lower volumes, and currency translation.
Engineering
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 vs 2024 | ||||||||
| Sales | $ | 2,250 | $ | 2,322 | (3) | % | |||||
| Operating profit | $ | 408 | 410 | (1) | % | ||||||
| As a percent of sales | 18.1 | % | 17.7 | % |
27
Table of Contents
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Currency | 3 | % | |
| Other | (6) | % | |
| (3) | % |
Sales
Engineering segment sales decreased $72 million, or 3%, in 2025 versus 2024 driven by project timing. Currency translation increased sales by 3%, primarily due to the strengthening of the Euro against the U.S. dollar.
Operating profit
Engineering segment operating profit decreased $2 million, or 1%, in 2025 versus 2024, as declines driven by project timing were largely offset by currency translation impacts.
Other
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2025 vs 2024 | ||||||||
| Sales | $ | 1,318 | $ | 1,257 | 5 | % | |||||
| Operating profit | $ | (6) | $ | 62 | (110) | % | |||||
| As a percent of sales | (0.5) | % | 4.9 | % |
| 2025 vs 2024 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Price | 4 | % | |
| Currency | 1 | % | |
| Acquisitions/Divestitures | — | % | |
| 5 | % |
Other consists of corporate costs and a few smaller businesses including: Linde Advanced Materials Technology ("LAMT") and global helium wholesale; which individually do not meet the quantitative thresholds for separate presentation.
Sales
Sales for Other increased $61 million, or 5%, in 2025 versus 2024. Underlying sales increased 4% in 2025 versus 2024 primarily due to higher volumes in LAMT partially offset by helium. Currency translation increased sales by 1% in 2025 versus 2024.
Operating profit
Operating profit in Other decreased $68 million, or 110%, in 2025 versus 2024. The decrease was driven by helium and an insurance recovery in 2024, partially offset by LAMT volumes and continued productivity initiatives.
Currency
The results of Linde’s non-U.S. operations are translated to the company’s reporting currency, the U.S. dollar, from the functional currencies used in the countries in which the company operates. For most foreign operations, Linde uses the local currency as its functional currency. There is inherent variability and unpredictability in the relationship of these functional currencies to the U.S. dollar and such currency movements may materially impact Linde’s results of operations in any given period.
28
Table of Contents
To help understand the reported results, the following is a summary of the significant currencies underlying Linde’s consolidated results and the exchange rates used to translate the financial statements (rates of exchange expressed in units of local currency per U.S. dollar):
| Percentage of 2025 Consolidated Sales | Exchange Rate for Statements of Income | Exchange Rate for Balance Sheet | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Year Ended December 31, | December 31, | ||||||||||||
| Currency | 2025 | 2024 | 2025 | 2024 | |||||||||
| Euro | 17 | % | 0.89 | 0.92 | 0.85 | 0.97 | |||||||
| Chinese yuan | 7 | % | 7.19 | 7.20 | 6.99 | 7.30 | |||||||
| British pound | 4 | % | 0.76 | 0.78 | 0.74 | 0.80 | |||||||
| Brazilian real | 4 | % | 5.59 | 5.37 | 5.47 | 6.18 | |||||||
| Australian dollar | 4 | % | 1.55 | 1.52 | 1.50 | 1.62 | |||||||
| Mexican peso | 3 | % | 19.17 | 18.22 | 18.01 | 20.83 | |||||||
| Korean won | 3 | % | 1,421 | 1,363 | 1,440 | 1,472 | |||||||
| Canadian dollar | 3 | % | 1.40 | 1.37 | 1.37 | 1.44 | |||||||
| Indian rupee | 2 | % | 87.13 | 83.67 | 89.88 | 85.61 | |||||||
| Swedish krona | 1 | % | 9.79 | 10.57 | 9.21 | 11.07 | |||||||
| South African rand | 1 | % | 17.87 | 18.32 | 16.56 | 18.84 | |||||||
| Swiss franc | 1 | % | 0.83 | 0.88 | 0.79 | 0.91 |
29
Table of Contents
LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA
| (Millions of dollars) Year Ended December 31, | 2025 | 2024 | ||||
|---|---|---|---|---|---|---|
| Net Cash Provided by (Used for) | ||||||
| Operating Activities | ||||||
| Net income (including noncontrolling interests) | $ | 7,058 | $ | 6,737 | ||
| Non-cash charges (credits): | ||||||
| Add: Cost reduction program and other charges, net of payments (a) | 139 | 31 | ||||
| Add: Depreciation and amortization | 3,763 | 3,780 | ||||
| Add (Less): Deferred income taxes | (465) | (142) | ||||
| Add (Less): Non-cash charges and other | 187 | 88 | ||||
| Net income adjusted for non-cash charges and other | 10,682 | 10,494 | ||||
| Less: Pension contributions | (25) | (35) | ||||
| Add (Less): Working capital | (240) | (845) | ||||
| Add (Less): Other | (67) | (191) | ||||
| Net cash provided by (used for) operating activities | $ | 10,350 | $ | 9,423 | ||
| Investing Activities | ||||||
| Capital expenditures | $ | (5,261) | $ | (4,497) | ||
| Acquisitions, net of cash acquired | (412) | (317) | ||||
| Divestitures, net of cash divested and asset sales | 42 | 170 | ||||
| Other investing, net | (90) | — | ||||
| Net cash provided by (used for) investing activities | $ | (5,721) | $ | (4,644) | ||
| Financing Activities | ||||||
| Debt increases (decreases) – net | $ | 2,911 | $ | 3,167 | ||
| Issuances (purchases) of ordinary shares – net | (4,578) | (4,451) | ||||
| Cash dividends – Linde plc shareholders | (2,811) | (2,655) | ||||
| Noncontrolling interest transactions and other | (76) | (420) | ||||
| Net cash provided by (used for) financing activities | $ | (4,554) | $ | (4,359) | ||
| Effect of exchange rate changes on cash | $ | 131 | $ | (234) | ||
| Cash and cash equivalents, end-of-period | $ | 5,056 | $ | 4,850 |
____________________
(a)See Note 3 to the consolidated financial statements.
Cash increased $206 million in 2025 versus 2024. The primary sources of cash in 2025 were cash flows from operations of $10,350 million and net debt borrowings of $2,911 million. The primary uses of cash included capital expenditures of $5,261 million, net purchases of ordinary shares of $4,578 million, and cash dividends to shareholders of $2,811 million.
2025 compared with 2024
Cash Flows From Operations
Cash flows from operations were $10,350 million, an increase of $927 million from 2024. The increase was driven primarily by higher net income adjusted for non-cash charges and lower net working capital requirements, including higher inflows for contract liabilities from engineering customer advance payments when compared with 2024.
Investing
Net cash used for investing activities was $5,721 million in 2025 compared to $4,644 million in 2024. The increase was primarily attributable to higher capital expenditures.
Capital expenditures in 2025 were $5,261 million, an increase of $764 million from 2024. Capital expenditures during 2025 related primarily to investments in new plant and production equipment for backlog growth requirements.
30
Table of Contents
Approximately 60% of the capital expenditures were in the Americas segment with 21% in the APAC segment and the rest largely in the EMEA segment.
At December 31, 2025, Linde's sale of gas backlog of large projects under construction was approximately $7.3 billion. This represents the total estimated capital cost of large plants under construction.
Acquisitions, net of cash acquired for 2025 were $412 million, an increase of $95 million from 2024. In 2025, acquisitions were primarily related to the EMEA and APAC segments. Acquisitions in the prior year were $317 million, primarily related to packaged gas businesses in the Americas (see Note 2 to the consolidated financial statements).
Divestitures, net of cash divested and asset sales in 2025 were $42 million compared with $170 million in 2024. Divestiture proceeds in 2024 included $69 million in net proceeds for a divestiture in APAC and a settlement with a supplier in the Americas.
Other investing, net for 2025 was an outflow of $90 million and relates to the cash settlement of foreign exchange contracts designated in a net investment hedging relationship. There were no cash settlements in 2024.
Financing
Linde’s financing strategy is to secure long-term committed funding by issuing public notes and debentures and commercial paper backed by a long-term bank credit agreement. Linde’s international operations are funded through a combination of local borrowing and intercompany funding to minimize the total cost of funds and to manage and centralize currency exchange exposures. As deemed necessary, Linde manages its exposure to interest-rate changes through the use of financial derivatives (see Note 12 to the consolidated financial statements and Item 7A. Quantitative and Qualitative Disclosures About Market Risk).
Cash used for financing activities was $4,554 million in 2025 as compared to $4,359 million in 2024. Cash provided by debt was $2,911 million in 2025 versus $3,167 million in 2024, driven primarily by lower net debt issuances in 2025 partially offset by higher commercial paper issuances. For the twelve months ended December 31, 2025, Linde issued €4,000 million Euro-denominated notes and CHF500 million Swiss-franc denominated notes, and redeemed or repaid $1,000 million U.S. dollar-denominated notes and €1,000 million Euro denominated notes (see Note 11).
Net purchases of ordinary shares were $4,578 million in 2025 versus $4,451 million in 2024. For additional information related to share repurchase programs, see Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Cash dividends increased to $2,811 million in 2025 versus $2,655 million in 2024 driven primarily by an 8% increase in dividends per share to $6.00 per share from $5.56 per share, partially offset by lower shares outstanding. Cash used for Noncontrolling interest transactions and other was $76 million for the year ended December 31, 2025 versus cash used of $420 million for the respective 2024 period, driven primarily by cash inflows from financing related derivatives and the collection of notes receivable from the sale of the Company's GIST business (see Note 7).
Linde’s total net debt outstanding at December 31, 2025 was $21,933 million, $5,160 million higher than $16,773 million at December 31, 2024, and included higher foreign currency translation impacts of approximately $2,400 million. The December 31, 2025 net debt balance includes $26,388 million in public securities, and $601 million representing primarily worldwide bank borrowings, net of $5,056 million of cash. Linde’s global effective borrowing rate was approximately 2.3% for 2025.
The company believes that it has sufficient operating flexibility, cash reserves, and funding sources to maintain adequate amounts of liquidity to meet its business needs around the world. At December 31, 2025, Linde's credit ratings as reported by Standard & Poor’s and Moody’s were A-1 and P-1 for short-term debt, respectively, and A and A2 for long-term debt, respectively. The company maintains a $5 billion and a $1.5 billion unsecured and undrawn revolving credit agreement with no associated financial covenants. No borrowings were outstanding under the credit agreements as of December 31, 2025. The company does not anticipate any limitations on its ability to access the debt capital markets and/or other external funding sources and remains committed to its strong ratings from Moody’s and Standard & Poor’s.
Note 11 to the consolidated financial statements includes information with respect to the company’s debt activity, current debt position, debt covenants and the available credit facilities; and Note 12 includes information relating to derivative financial instruments. Linde's credit facilities are with major financial institutions and are non-cancelable until maturity. Therefore, the company believes the risk of the financial institutions being unable to make required loans under the credit facilities, if requested, to be low. Linde’s major bank credit and long-term debt agreements contain standard covenants. The company was in compliance with these covenants at December 31, 2025 and expects to remain in compliance for the foreseeable future.
31
Table of Contents
OFF-BALANCE SHEET ARRANGEMENTS
As discussed in Note 17 to the consolidated financial statements, at December 31, 2025, Linde had undrawn outstanding letters of credit, bank guarantees and surety bonds entered into in connection with normal business operations and they are not reasonably likely to have a material impact on Linde’s consolidated financial condition, results of operations, or liquidity.
CRITICAL ACCOUNTING ESTIMATES
The policies discussed below are considered by management to be critical to understanding Linde’s financial statements and accompanying notes prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). Their application places significant importance on management’s judgment as a result of the need to make estimates of matters that are inherently uncertain. Linde’s financial position, results of operations and cash flows could be materially affected if actual results differ from estimates made. These policies are determined by management and have been reviewed by Linde’s Audit Committee.
Revenue Recognition
Long-Term Construction Contracts
The company designs and manufactures equipment for air separation and other varied gas production and processing plants manufactured specifically for end customers. Revenues for sale of equipment contracts are generally recognized over time as Linde has an enforceable right to payment for performance completed to date and performance does not create an asset with alternative use. For contracts recognized over time, revenue is recognized primarily using a cost incurred input method. Costs incurred to date relative to total estimated costs at completion are used to measure progress toward satisfying performance obligations. The result is applied to total expected revenue and results in financial statement recognition of revenue in addition to costs incurred to date. Any expected loss on a contract is recognized as an expense immediately. Contract modifications are typically accounted for as part of the existing contract and are recognized as a cumulative adjustment for the inception-to-date effect of such change. We assess performance as progress towards completion is achieved on specific projects, earnings will be impacted by changes to our forecast of revenues and costs on these projects.
The cost incurred input method places considerable importance on accurate estimates of the extent of progress towards completion and may involve estimates on the scope of deliveries and services required to fulfill the contractually defined obligations. The key source of estimation uncertainty is the total estimated costs at completion including material, labor and overhead costs and the resultant state of completion of the contracts. There are inherent uncertainties associated with the estimation process, including technical complexity, duration of construction cycle, potential cost inflation (whether equipment or manpower), and scope considerations all of which may affect the total estimation process. Changes in these estimates may lead to a significant impact on future financial statements.
Pension Benefits
Pension benefits represent financial obligations that will be ultimately settled in the future with employees who meet eligibility requirements. Because of the uncertainties involved in estimating the timing and amount of future payments, significant estimates are required to calculate pension expense and liabilities related to the company’s plans. The company utilizes the services of independent actuaries, whose models are used to facilitate these calculations.
Several key assumptions are used in actuarial models to calculate pension expense and liability amounts recorded in the financial statements. Management believes the three most significant variables in the models are the expected long-term rate of return on plan assets, the discount rate, and the expected rate of compensation increase. The actuarial models also use assumptions for various other factors, including long-term inflation rates, employee turnover, retirement age, and mortality. Linde management believes the assumptions used in the actuarial calculations are reasonable, reflect the company’s experience and expectations for the future and are within accepted practices in each of the respective geographic locations in which it operates. Actual results in any given year will often differ from actuarial assumptions because of economic and other factors. The sensitivities to each of the key assumptions presented below exclude the impact of special items that occurred during the year.
The weighted-average expected long-term rates of return on pension plan assets were 7.00% for U.S. plans and 6.01% for non-U.S. plans at December 31, 2025 (7.00% and 6.02%, respectively at December 31, 2024). The expected long-term rate of return on the U.S. and Non-U.S. plan assets is estimated based on the plans' investment strategy and asset allocation, historical capital market performance and, to a lesser extent, historical plan performance. A 0.50% change in these expected long-term rates of return, with all other assumptions held constant, would change Linde’s pension expense by approximately $45 million.
32
Table of Contents
The company has consistently used a market-related value of assets rather than the fair value at the measurement date to determine annual pension expense. The market-related value recognizes investment gains or losses over a five-year period. As a result, changes in the fair value of assets from year to year are not immediately reflected in the company’s annual pension expense. Instead, annual pension expense in future periods will be impacted as deferred investment gains or losses are recognized in the market-related value of assets over the five-year period. The consolidated market-related value of assets was $9,245 million, or $334 million higher than the fair value of assets of $8,911 million at December 31, 2025. These net deferred investment losses of $334 million will be recognized in the calculation of the market-related value of assets ratably over the next four years and will impact future pension expense. Future actual investment gains or losses will impact the market-related value of assets and, therefore, will impact future annual pension expense in a similar manner.
Discount rates are used to calculate the present value of plan liabilities and pension costs and are determined annually by management. The company measures the service and interest cost components of pension and OPEB expense for significant U.S. and non-U.S. plans using the spot rate approach. U.S. plans that do not use the spot rate approach continue to determine discount rates by using a cash flow matching model provided by the company's independent actuaries. The model includes a portfolio of corporate bonds graded AA or better by at least half of the ratings agencies and matches the U.S. plans' projected cash flows to the calculated spot rates. Discount rates for the remaining Non-U.S. plans are based on market yields for high-quality fixed income investments representing the approximate duration of the pension liabilities on the measurement date. Refer to Note 16 to the consolidated financial statements for a summary of the discount rates used to calculate plan liabilities and benefit costs, and to the Retirement Benefits section of the Consolidated Results and Other Information section of this MD&A for a further discussion of 2025 benefit costs. A 0.50% reduction in discount rates, with all other variables held constant, would increase Linde’s pension expense by approximately $3 million, whereas a 0.50% increase in discount rates would result in a decrease of $4 million. A 0.50% reduction in discount rates would increase the PBO by approximately $433 million whereas a 0.50% increase in discount rates would have a favorable impact to the PBO of approximately $394 million.
The weighted-average expected rate of compensation increase was 3.50% for U.S. plans and 2.53% for non-U.S. plans at December 31, 2025 (3.50% and 2.55%, respectively, at December 31, 2024). The estimated annual compensation increase is determined by management every year and is based on historical trends and market indices. A 0.50% change in the expected rate of compensation increase, with all other variables held constant, would change Linde’s pension expense by approximately $3 million and would impact the PBO by approximately $25 million.
Asset Impairments
Goodwill and Other Indefinite-Lived Intangibles Assets
At December 31, 2025, the company had goodwill of $27,927 million and $1,826 million of other indefinite-lived intangible assets. Goodwill represents the aggregate of the excess consideration paid for acquired businesses over the fair value of the net assets acquired. Indefinite-lived other intangibles relate to the Linde name.
The company performs a goodwill impairment test annually as of October 1 or more frequently if events or circumstances indicate that an impairment loss may have been incurred. The impairment test performed during the fourth quarter of 2025 indicated no impairment. At December 31, 2025, Linde’s enterprise value was approximately $220 billion (outstanding shares multiplied by the year-end stock price plus net debt, and without any control premium) while its total capital was approximately $62 billion.
The impairment test allows an entity to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than carrying value. If it is determined that it is more likely than not that the fair value of a reporting unit is less than carrying value then the company will estimate and compare the fair value of its reporting units to their carrying value, including goodwill. Reporting units are determined based on one level below the operating segment level.
Management believes that the quantitative and qualitative factors used to perform its annual goodwill impairment assessment are appropriate and reasonable. Although the 2025 assessment indicated that it is more likely than not that the fair value of each reporting unit exceeded its carrying value, changes in circumstances or conditions affecting this analysis could have a significant impact on the fair value determination, which could then result in a material impairment charge to the company's results of operations.
Other indefinite-lived intangible assets are evaluated for impairment on an annual basis or more frequently if events and circumstances indicate that an impairment loss may have been incurred, and no impairments were indicated.
See Notes 9 and 10 to the consolidated financial statements.
33
Table of Contents
Long-Lived Assets
Long-lived assets, including property, plant and equipment and finite-lived other intangible assets, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an individual asset or asset group may not be recoverable. For purposes of this test, asset groups are determined based upon the lowest level for which there are independent and identifiable cash flows. Based upon Linde's business model an asset group may be a single plant and related assets used to support on-site, merchant and packaged gas customers. Alternatively, the asset group may be a collection of distribution related assets (cylinders, distribution centers, and stores) or be a pipeline complex which includes multiple interdependent plants and related assets connected by pipelines within a geographic area used to support the same distribution methods.
Income Taxes
At December 31, 2025, Linde had deferred tax assets of $1,284 million (net of valuation allowances of $151 million), and deferred tax liabilities of $6,417 million. At December 31, 2025, uncertain tax positions totaled $315 million (see Note 1 and Note 5 to the consolidated financial statements). Income tax expense was $1,989 million for the year ended December 31, 2025, or about 22.4% of pre-tax income (see Note 5 to the consolidated financial statements for additional information related to taxes).
In the preparation of consolidated financial statements, Linde estimates income taxes based on diverse legislative and regulatory structures that exist in various jurisdictions where the company conducts business. Deferred income tax assets and liabilities represent tax benefits or obligations that arise from temporary differences due to differing treatment of certain items for accounting and income tax purposes. Linde evaluates deferred tax assets each period to ensure that estimated future taxable income will be sufficient in character (e.g. capital gain versus ordinary income treatment), amount and timing to result in their recovery. A valuation allowance is established when management determines that it is more likely than not that a deferred tax asset will not be realized to reduce the assets to their realizable value. Considerable judgments are required in establishing deferred tax valuation allowances and in assessing exposures related to tax matters. As events and circumstances change, related reserves and valuation allowances are adjusted to income at that time. Linde’s tax returns are subject to audit and local taxing authorities could challenge the company’s tax positions. The company’s practice is to review tax filing positions by jurisdiction and to record provisions for uncertain income tax positions, including interest and penalties when applicable. Linde believes it records and/or discloses such potential tax liabilities as appropriate and has reasonably estimated its income tax liabilities and recoverable tax assets. If new information becomes available, adjustments are charged or credited against income at that time. Management does not anticipate that such adjustments would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Contingencies
The company accrues liabilities for non-income tax contingencies when management believes that a loss is probable and the amounts can be reasonably estimated, while contingent gains are recognized only when realized or realizable. If new information becomes available or losses are sustained in excess of recorded amounts, adjustments are charged against income at that time. Management does not anticipate that in the aggregate such losses would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Linde is subject to various claims, legal proceedings and government investigations that arise from time to time in the ordinary course of business. These actions are based upon alleged environmental, tax, antitrust and personal injury claims, among others (see Note 17 to the consolidated financial statements). Such contingencies are significant and the accounting requires considerable management judgments in analyzing each matter to assess the likely outcome and the need for establishing appropriate liabilities and providing adequate disclosures. Linde believes it records and/or discloses such contingencies as appropriate, and has reasonably estimated its liabilities.
NEW ACCOUNTING STANDARDS
See Note 1 to the consolidated financial statements for information concerning new accounting standards and the impact of the implementation of these standards on the company’s financial statements.
FAIR VALUE MEASUREMENTS
Linde does not expect changes in the aggregate fair value of its financial assets and liabilities to have a material impact on the consolidated financial statements. See Note 13 to the consolidated financial statements.
34
Table of 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, | 2025 | 2024 | |||
| Adjusted Operating Profit and Operating Margin | |||||
| Reported operating profit | $ | 8,923 | $ | 8,635 | |
| Add: Cost reduction program and other charges | 273 | 145 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 941 | 940 | |||
| Total adjustments | 1,214 | 1,085 | |||
| Adjusted operating profit | $ | 10,137 | $ | 9,720 | |
| Reported percentage change | 3 | % | |||
| Adjusted percentage change | 4 | % | |||
| Reported sales | $ | 33,986 | $ | 33,005 | |
| Reported operating margin | 26.3 | % | 26.2 | % | |
| Adjusted operating margin | 29.8 | % | 29.5 | % | |
| Adjusted Depreciation and Amortization | |||||
| Reported depreciation and amortization | $ | 3,763 | $ | 3,780 | |
| Less: Purchase accounting impacts - Linde AG (c) | (777) | (923) | |||
| Adjusted depreciation and amortization | $ | 2,986 | $ | 2,857 | |
| Adjusted Other Income (Expense) - net | |||||
| Reported other income (expense) - net | $ | (58) | $ | 185 | |
| Add: Purchase accounting impacts - Linde AG (c) (d) | (164) | (17) | |||
| Adjusted other income (expense) - net | $ | 106 | $ | 202 | |
| Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost | |||||
| Reported net pension and OPEB cost (benefit), excluding service cost | $ | (229) | $ | (190) | |
| Add: Pension settlement charges | (2) | (10) | |||
| Adjusted Net Pension and OPEB cost (benefit), excluding service costs | $ | (231) | $ | (200) | |
| Adjusted Interest Expense - Net | |||||
| Reported interest expense - net | $ | 255 | $ | 256 | |
| Add: Purchase accounting impacts - Linde AG (c) | — | 3 | |||
| Adjusted interest expense - net | $ | 255 | $ | 259 |
35
Table of Contents
| (Dollar amounts in millions, except per share data) | |||||
|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | |||
| Adjusted Income Taxes (a) | |||||
| Reported income taxes | $ | 1,989 | $ | 2,002 | |
| Add: Purchase accounting impacts - Linde AG (c) | 328 | 220 | |||
| Add: Pension settlement charges | — | 2 | |||
| Add: Cost reduction program and other charges | 81 | 36 | |||
| Total adjustments | 409 | 258 | |||
| Adjusted income taxes | $ | 2,398 | $ | 2,260 | |
| Adjusted Effective Tax Rate (a) | |||||
| Reported income before income taxes and equity investments | $ | 8,897 | $ | 8,569 | |
| Add: Pension settlement charge | 2 | 10 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 941 | 937 | |||
| Add: Cost reduction program and other charges | 273 | 145 | |||
| Total adjustments | 1,216 | 1,092 | |||
| Adjusted income before income taxes and equity investments | $ | 10,113 | $ | 9,661 | |
| Reported Income taxes | $ | 1,989 | $ | 2,002 | |
| Reported effective tax rate | 22.4% | 23.4% | |||
| Adjusted income taxes | $ | 2,398 | $ | 2,260 | |
| Adjusted effective tax rate | 23.7% | 23.4% | |||
| Income from Equity Investments | |||||
| Reported income from equity investments | $ | 150 | $ | 170 | |
| Add: Purchase accounting impacts - Linde AG (c) | 72 | 72 | |||
| Add: Cost reduction program and other charges | 6 | — | |||
| Total adjustments | 78 | 72 | |||
| Adjusted income from equity investments | $ | 228 | $ | 242 | |
| Adjusted Noncontrolling Interests | |||||
| Reported noncontrolling interests | $ | (160) | $ | (172) | |
| Add: Purchase accounting impacts - Linde AG (c) | (11) | (12) | |||
| Add: Cost reduction program and other charges | — | 16 | |||
| Total adjustments | (11) | 4 | |||
| Adjusted noncontrolling interests | $ | (171) | $ | (168) | |
| Adjusted Net Income - Linde plc (b) | |||||
| Reported net income | $ | 6,898 | $ | 6,565 | |
| Add: Pension settlement charge | 2 | 8 | |||
| Add: Cost reduction program and other charges | 198 | 125 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 674 | 777 | |||
| Total adjustments | 874 | 910 | |||
| Adjusted net income - Linde plc | $ | 7,772 | $ | 7,475 |
36
Table of Contents
| (Dollar amounts in millions, except per share data) | |||||
|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | |||
| Adjusted Diluted EPS (b) | |||||
| Reported diluted EPS | $ | 14.61 | $ | 13.62 | |
| Add: Pension settlement charge | — | 0.02 | |||
| Add: Cost reduction program and other charges | 0.42 | 0.26 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1.43 | 1.61 | |||
| Total adjustments | 1.85 | 1.89 | |||
| Adjusted diluted EPS | $ | 16.46 | $ | 15.51 | |
| Reported percentage change | 7 | % | |||
| Adjusted percentage change | 6 | % | |||
| Adjusted EBITDA and % of Sales | |||||
| Net Income - Linde plc | $ | 6,898 | $ | 6,565 | |
| Add: Noncontrolling interests | 160 | 172 | |||
| Add: Net pension and OPEB cost (benefit), excluding service cost | (229) | (190) | |||
| Add: Interest expense | 255 | 256 | |||
| Add: Income taxes | 1,989 | 2,002 | |||
| Add: Depreciation and amortization | 3,763 | 3,780 | |||
| EBITDA | 12,836 | 12,585 | |||
| Add: Cost reduction program and other charges | 279 | 145 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 236 | 89 | |||
| Total adjustments | 515 | 234 | |||
| Adjusted EBITDA | $ | 13,351 | $ | 12,819 | |
| Reported sales | $ | 33,986 | $ | 33,005 | |
| % of sales | |||||
| EBITDA | 37.8 | % | 38.1 | % | |
| Adjusted EBITDA as a % of Sales | 39.3 | % | 38.8 | % |
(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 merger 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 merger purchase accounting than others, causing results that are not comparable at the reportable segment level, therefore, the impacts of merger 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 merger 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.
37
Table of Contents
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.
(d)2025 Adjusted other income (expense) - net excludes a charge of $150 million associated with Linde AG merger-related purchase accounting impacts.
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, | 2025 | 2024 | ||||
| Debt | $ | 26,989 | $ | 21,623 | ||
| Less: cash and cash equivalents | (5,056) | (4,850) | ||||
| Net debt | 21,933 | 16,773 | ||||
| Less: purchase accounting impacts - Linde AG | (3) | (4) | ||||
| Adjusted net debt | $ | 21,930 | $ | 16,769 |
SUPPLEMENTAL GUARANTEE INFORMATION
On May 3, 2023, the company filed a Form S-3 Registration Statement with the SEC ("the Registration Statement").
Linde plc may offer debt securities, preferred shares, depositary shares and ordinary shares under the Registration Statement, and debt securities exchangeable for or convertible into preferred shares, ordinary shares or other debt securities. Debt securities of Linde plc may be guaranteed by Linde Inc and/or Linde GmbH. Linde plc may provide guarantees of debt securities offered by its wholly owned subsidiaries Linde Inc. or Linde Finance under the Registration Statement.
Linde Inc. is a wholly owned subsidiary of Linde plc. Linde Inc. may offer debt securities under the Registration Statement. Debt securities of Linde Inc. will be guaranteed by Linde plc, and such guarantees by Linde plc may be guaranteed by Linde GmbH. Linde Inc. may also provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Finance offered under the Registration Statement.
Linde Finance B.V. is a wholly owned subsidiary of Linde plc. Linde Finance may offer debt securities under the Registration Statement. Linde plc will guarantee debt securities of Linde Finance offered under the Registration Statement. Linde GmbH and Linde Inc. may guarantee Linde plc’s obligations under its downstream guarantee.
Linde GmbH is a wholly owned subsidiary of Linde plc. Linde GmbH may provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Inc. or Linde Finance offered under the Registration Statement.
In September 2019, Linde plc provided downstream guarantees of all pre-existing Linde Inc. and Linde Finance notes, and Linde GmbH and Linde Inc., respectively, provided upstream guarantees of Linde plc’s downstream guarantees.
Linde plc established a European debt issuance program on May 11, 2020, and filed a base prospectus with the Luxembourg Stock Exchange as subsequently updated on May 8, 2025 and supplemented by the first supplement on August 21, 2025 and the second supplement on October 31, 2025, for a €20.0 billion debt issuance program (or the equivalent in other currencies), under which Linde plc may offer debt securities. Linde Inc. and Linde GmbH have provided to Linde plc upstream guarantees in relation to debt securities of Linde plc offered under the European debt issuance program, as confirmed to the current program amount. Under the European debt issuance program, Linde plc may issue unsecured notes with such terms, including currency, interest rate and maturity, as agreed by Linde plc and the purchasers of such notes at the time of sale and as set out in the final terms for the relevant issue of notes. The current
38
Table of Contents
European debt issuance program will be valid for a period of one year from May 8, 2025, after which it will require updating prior to any further issuance of notes.
For further information about the guarantees of the debt securities registered under the Registration Statement (including the ranking of such guarantees, limitations on enforceability of such guarantees and the circumstances under which such guarantees may be released), see “Description of Debt Securities – Guarantees” and “Description of Debt Securities – Ranking” in the Registration Statement, which subsections are incorporated herein by reference.
The following tables present summarized financial information for Linde plc, Linde Inc., Linde GmbH and Linde Finance on a combined basis, after eliminating intercompany transactions and balances between them and excluding investments in and equity in earnings from non-guarantor subsidiaries.
| (Millions of dollars) | ||||||
|---|---|---|---|---|---|---|
| Statement of Income Data | ||||||
| Year Ended December 31, | 2025 | 2024 | ||||
| Sales | $ | 8,844 | $ | 7,995 | ||
| Operating profit | 1,512 | 1,526 | ||||
| Net income | 3 | 3,553 | ||||
| Transactions with non-guarantor subsidiaries | 3,989 | 7,177 | ||||
| Balance Sheet Data (at period end) | ||||||
| Current assets (a) | 4,815 | 7,827 | ||||
| Long-term assets (b) | 16,808 | 14,481 | ||||
| Current liabilities (c) | 10,085 | 10,309 | ||||
| Long-term liabilities (d) | 73,336 | 64,848 | ||||
| (a) From current assets above, amount due from non-guarantor subsidiaries | 1,097 | 4,425 | ||||
| (b) From long-term assets above, amount due from non-guarantor subsidiaries | 724 | 1,031 | ||||
| (c) From current liabilities above, amount due to non-guarantor subsidiaries | 1,325 | 1,841 | ||||
| (d) From long-term liabilities above, amount due to non-guarantor subsidiaries | $ | 48,301 | $ | 45,378 |
39
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001628280-25-007990.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of the company’s financial condition and results of operations should be read together with its consolidated financial statements and notes to the consolidated financial statements included in Item 8 of this Form 10-K.
| Page | |
|---|---|
| Business Overview | 17 |
| Executive Summary – Financial Results & Outlook | 18 |
| Consolidated Results and Other Information | 19 |
| Segment Discussion | 24 |
| Liquidity, Capital Resources and Other Financial Data | 30 |
| Off-Balance Sheet Arrangements | 32 |
| Critical Accounting Estimates | 32 |
| New Accounting Standards | 34 |
| Fair Value Measurements | 34 |
| Non-GAAP Financial Measures | 35 |
| Supplemental Guarantee Information | 38 |
16
Table of Contents
BUSINESS OVERVIEW
The company's primary products in its industrial gases business are atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (hydrogen, helium, carbon dioxide, carbon monoxide, electronic gases, specialty gases, acetylene). The company also designs, engineers, and builds equipment that produces industrial gases and offers its customers a wide range of gas production and processing services such as olefin plants, natural gas plants, air separation plants, hydrogen and synthesis gas plants and other types of plants.
Linde’s industrial gas operations are managed on a geographical basis and in 2024 89% of sales were generated by Linde's three geographic segments (Americas, EMEA and APAC) and the remaining 11% were related largely to the Engineering segment, and to a lesser extent Other (see Note 18 to the consolidated financial statements for operating segment details).
Linde serves a diverse group of industries including healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics. The diversity of end-markets supports financial stability for Linde in varied business cycles.
Linde's industrial gas business generates most of its revenues and earnings in the following geographies where the company has its strongest market positions and where distribution and production operations allow the company to deliver the highest level of service to its customers at the lowest cost.
| North and South America ("Americas") | Europe, Middle East and Africa (“EMEA”) | Asia and Pacific (“APAC”) | ||
|---|---|---|---|---|
| United States | Germany | China | ||
| Brazil | United Kingdom | Australia | ||
| Mexico | Eastern Europe | South Korea | ||
| Canada | India |
The company manufactures and distributes its industrial gas products through networks of thousands of production plants, pipeline complexes, distribution centers and delivery vehicles. Major pipeline complexes are primarily located in the United States and China. These networks are a competitive advantage, providing the foundation of reliable product supply to the company’s customer base. The majority of Linde’s business is conducted through long-term contracts which provide stability in cash flow and the ability to pass through changes in energy and feedstock costs to customers. The company has growth opportunities in all major geographies and in diverse end-markets such as healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics.
17
Table of Contents
EXECUTIVE SUMMARY – FINANCIAL RESULTS & OUTLOOK
2024 Year in review
•Sales of $33,005 million were flat versus 2023 sales. Sales increased 2% from higher price attainment primarily in the Americas and EMEA segments. Sales from volume were flat as growth from new project start-ups was offset by base volume declines. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, decreased sales by 1% with minimal impact on operating profit. Currency translation decreased sales by 1%, largely in the Americas and APAC.
•Reported operating profit of $8,635 million was 8% above 2023 reported operating profit of $8,024 million. Adjusted operating profit of $9,720 million was 7% above 2023 adjusted operating profit of $9,070 million. The increase in the reported and adjusted operating profit was primarily driven by higher pricing and savings from productivity initiatives in 2024. These increases more than offset the adverse impacts of cost inflation and currency translation.*
•Net income - Linde plc of $6,565 million and diluted earnings per share of $13.62 increased from $6,199 million and $12.59, respectively in 2023. Adjusted net income - Linde plc of $7,475 million and adjusted diluted earnings per share of $15.51 were 7% above 2023 adjusted amounts.*
•Cash flow from operations of $9,423 million was $118 million above 2023. The increase was driven by higher net income, partially offset by higher net working capital requirements, including lower inflows for contract liabilities from engineering customer advance payments and higher cash taxes. Capital expenditures were $4,497 million; dividends paid were $2,655 million; net purchases of ordinary shares were $4,451 million; and debt borrowings, net were $3,167 million.
*A reconciliation of the adjusted amounts can be found in the "Non-GAAP Financial Measures" section in this MD&A.
2025 Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via earnings releases and investor teleconferences. These materials are available on the company’s website, www.linde.com, but are not incorporated herein.
18
Table of Contents
CONSOLIDATED RESULTS AND OTHER INFORMATION
The discussion that follows includes a comparison of our results of operations and liquidity and capital resources for the years ended December 31, 2024 and 2023. For the discussion comparing the years ended December 31, 2023 and 2022, refer to Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Form 10-K for the year ended December 31, 2023.
The following table provides summary information for 2024 and 2023. The reported amounts are GAAP amounts from the Consolidated Statements of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures.
| (Millions of dollars, except per share data)Year Ended December 31, | 2024 | 2023 | Variance | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reported Amounts | ||||||||||||
| Sales | $ | 33,005 | $ | 32,854 | — | % | ||||||
| Cost of sales, exclusive of depreciation and amortization | $ | 17,143 | $ | 17,492 | (2) | % | ||||||
| As a percent of sales | 51.9 | % | 53.2 | % | ||||||||
| Selling, general and administrative | $ | 3,337 | $ | 3,295 | 1 | % | ||||||
| As a percent of sales | 10.1 | % | 10.0 | % | ||||||||
| Depreciation and amortization | $ | 3,780 | $ | 3,816 | (1) | % | ||||||
| Cost reduction program and other charges (a) | $ | 145 | $ | 40 | 263 | % | ||||||
| Other income (expense) - net | $ | 185 | $ | (41) | 551 | % | ||||||
| Operating profit | $ | 8,635 | $ | 8,024 | 8 | % | ||||||
| Operating margin | 26.2 | % | 24.4 | % | ||||||||
| Interest expense - net | $ | 256 | $ | 200 | 28 | % | ||||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (190) | $ | (164) | 16 | % | ||||||
| Effective tax rate | 23.4 | % | 22.7 | % | ||||||||
| Income from equity investments | $ | 170 | $ | 167 | 2 | % | ||||||
| Noncontrolling interests | $ | (172) | $ | (142) | 21 | % | ||||||
| Net Income – Linde plc | $ | 6,565 | $ | 6,199 | 6 | % | ||||||
| Diluted earnings per share | $ | 13.62 | $ | 12.59 | 8 | % | ||||||
| Diluted shares outstanding | 482,092 | 492,290 | (2) | % | ||||||||
| Number of employees | 65,289 | 66,323 | (2) | % | ||||||||
| Adjusted Amounts (b) | ||||||||||||
| Operating profit | $ | 9,720 | $ | 9,070 | 7 | % | ||||||
| Operating margin | 29.5 | % | 27.6 | % | ||||||||
| Net Income – Linde plc | $ | 7,475 | $ | 6,989 | 7 | % | ||||||
| Diluted earnings per share | $ | 15.51 | $ | 14.20 | 9 | % | ||||||
| Other Financial Data (b) | ||||||||||||
| EBITDA | $ | 12,585 | $ | 12,007 | 5 | % | ||||||
| As percent of sales | 38.1 | % | 36.5 | % | ||||||||
| Adjusted EBITDA | $ | 12,819 | $ | 12,133 | 6 | % | ||||||
| As percent of sales | 38.8 | % | 36.9 | % |
________________________
(a)See Note 3 to the consolidated financial statements.
(b)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Financial Measures" section of this MD&A.
19
Table of Contents
Results of Operations
The following table provides a summary of changes in consolidated sales:
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | — | % | |
| Price/Mix | 2 | % | |
| Cost pass-through | (1) | % | |
| Currency | (1) | % | |
| Acquisitions/Divestitures | — | % | |
| Engineering | — | % | |
| — | % |
2024 Compared With 2023
Sales
Linde sales were flat for the 2024 year versus 2023. Sales grew 2% from higher price attainment. Volumes were flat, as new project start-ups were largely offset by base volume declines. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers decreased sales by 1%, with minimal impact on operating profit. Currency translation decreased sales by 1%, primarily due to the weakening of the Brazilian real, Chinese yuan, and Mexican peso against the U.S. dollar.
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, decreased $349 million, or 2%, for the year primarily due to lower cost pass-through and productivity gains, which more than offset cost inflation. Cost of sales, exclusive of depreciation and amortization, was 51.9% and 53.2% of sales, in 2024 and 2023, respectively. The decrease as a percentage of sales was primarily due to higher pricing and lower cost pass-through.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") increased $42 million, or 1%, from $3,295 million in 2023 to $3,337 million in 2024 driven by higher costs. SG&A was 10.1% of sales in 2024 versus 10.0% in 2023. Currency impacts decreased SG&A by approximately $28 million in 2024.
Depreciation and amortization
Reported depreciation and amortization expense decreased $36 million, or 1%, versus 2023. The decrease is due to lower depreciation and amortization of assets acquired in the merger partially offset by the net impact of new project start ups.
On an adjusted basis, depreciation and amortization expense increased $32 million, or 1%, versus 2023. Currency impacts decreased depreciation and amortization by $17 million in 2024. Excluding currency, underlying depreciation and amortization increased due to the net impact of new project start ups.
Cost reduction program and other charges
Cost reduction program and other charges were $145 million and $40 million for 2024 and 2023, respectively. 2024 includes severance charges of $165 million, other cost reduction charges of $23 million, and other benefit of $43 million related to a divestiture in APAC. In 2023, the costs primarily related to severance in the Engineering segment and expenses incurred due to the intercompany reorganization.
On an adjusted basis, these charges have been excluded in both periods.
Other income (expense) - net
Reported other income (expense) - net was a benefit of $185 million in 2024 and expense of $41 million in 2023. In 2024, other income included a benefit of $41 million related to a settlement with a supplier in the Americas and $45 million in insurance recoveries primarily within the Other segment (Note 7).
Operating profit
20
Table of Contents
On a reported basis, operating profit increased $611 million in 2024, or 8%. The increase was primarily driven by higher pricing and savings from productivity initiatives, which more than offset the effects of cost inflation, cost reduction program and other charges and currency.
On an adjusted basis, which excludes the impacts of merger-related purchase accounting as well as cost reduction program and other charges, operating profit increased $650 million, or 7%, for 2024 versus 2023. Operating profit growth was driven by higher pricing and productivity initiatives, which more than offset the effects of cost inflation and currency during 2024. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense – net in 2024 increased $56 million, or 28%, versus 2023. The increase was driven primarily by higher outstanding borrowings due to net issuances in 2024 and higher interest rates on borrowings.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost were benefits of $190 million and $164 million in 2024 and 2023, respectively. The increase was driven primarily by a higher expected return on assets and lower interest cost due to decrease in benefit obligations, partially offset by lower amortization of deferred gains year-over-year. (see Note 16 to the consolidated financial statements).
Effective tax rate
The reported effective tax rate ("ETR") for 2024 was 23.4% versus 22.7% in 2023. The increase in the rate is primarily related to a prior year benefit from a net decrease in the company’s uncertain tax positions. On an adjusted basis, the ETR for 2024 was 23.4% versus 23.6% in 2023.
Income from equity investments
Reported income from equity investments for 2024 was $170 million as compared to $167 million in 2023. On an adjusted basis, income from equity investments for 2024 was $242 million versus $239 million million in 2023.
Noncontrolling interests
At December 31, 2024, noncontrolling interests consisted primarily of noncontrolling shareholders’ investments in APAC (primarily in China). Reported noncontrolling interests increased $30 million, from $142 million in 2023 to $172 million in 2024 and included the impact of a divestiture in the APAC segment.
Adjusted noncontrolling interests increased $14 million in 2024 as compared to 2023.
Net Income - Linde plc
Reported net income - Linde plc increased $366 million, or 6%. On an adjusted basis, which excludes the impacts of purchase accounting and cost reduction program and other charges, net income - Linde plc increased $486 million, or 7%, in 2024 versus 2023. On both a reported and adjusted basis, the increase was driven by higher operating profit.
Diluted earnings per share
Reported diluted earnings per share increased $1.03, or 8%, in 2024 as compared to 2023. On an adjusted basis, diluted EPS of $15.51 in 2024 increased $1.31 versus 2023. The increase on both a reported and adjusted basis is primarily due to higher net income - Linde plc and lower diluted shares outstanding.
Employees
The number of employees at December 31, 2024 was 65,289, a decrease of 2%, or 1,034 employees from 2023, driven primarily by the impact of cost reduction programs and a divestiture in APAC.
Other Financial Data
EBITDA increased to $12,585 million in 2024 from $12,007 million in 2023. Adjusted EBITDA increased to $12,819 million for 2024 as compared to $12,133 million in 2023. The increase in both periods was driven by higher operating profit versus prior year.
See the "Non-GAAP Financial Measures" section for definitions and reconciliations of these non-GAAP measures to reported GAAP amounts.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) for the year ended December 31, 2024 was a loss of $1,126 million that resulted primarily from currency translation adjustments of $1,632 million partially offset by gains related to change in funded status of retirement plans of $519 million. The translation adjustments reflect the impact of translating local currency
21
Table of Contents
foreign subsidiary financial statements to U.S. dollars, and are largely driven by the movement of the U.S. dollar against major currencies including the Euro, British pound and the Chinese yuan. See the "Currency" section of the MD&A for exchange rates used for translation purposes and Note 7 to the consolidated financial statements for a summary of the currency translation adjustment component of accumulated other comprehensive income (loss) by segment.
Related Party Transactions
The company’s related parties are primarily unconsolidated equity affiliates. The company did not engage in any material transactions involving related parties that included terms or other aspects that differ from those which would be negotiated with independent parties.
Environmental Matters
Linde’s principal operations relate to the production and distribution of atmospheric and other industrial gases, many of which are used to help customers reduce their emissions. Worldwide costs relating to environmental protection may continue to grow due to increasingly stringent laws and regulations. In addition, Linde may face physical risks from climate change and extreme weather.
Climate Change
Linde operates in jurisdictions that have, or are developing, laws and/or regulations to reduce or mitigate the adverse effects of greenhouse gas ("GHG") emissions and therefore faces a highly uncertain regulatory environment in this area. Linde continues to evaluate ongoing regulatory changes and assess appropriate response. For example, the U.S. Environmental Protection Agency ("EPA") has promulgated rules requiring reporting of GHG emissions to which Linde, its suppliers and customers are subject to. EPA has also promulgated regulations to restrict GHG emissions, including final rules regulating GHG emissions from light-duty vehicles and certain large manufacturing facilities, including some of Linde’s suppliers and customers. In addition to these developments in the United States, several other countries worldwide have implemented carbon taxation or trading systems which impact the company and its customers, including regulations in China, Singapore and the European Union. Among other impacts, such regulations are expected to affect the cost of energy, which is a significant cost for Linde. Nevertheless, Linde's long-term customer contracts typically provide rights to recover increased electricity, natural gas, and other costs that are incurred by the company as a result of climate change regulation.
Linde anticipates continued growth in hydrogen sales due to increased focus on decarbonization projects. Traditionally, hydrogen production plants and a large number of other manufacturing and electricity-generating plants have been identified as sources of carbon dioxide emissions and these plants are subject to cap-and-trade regulations in jurisdictions including California and the European Union. Linde believes it will be able to mitigate the costs of these regulations through the terms of its product supply contracts. However, legislation that limits GHG emissions may impact growth by increasing capital, compliance, operating and maintenance costs and/or decreasing demand.
To manage business risks from current and potential GHG emission regulation as well as physical consequences of climate change, Linde actively monitors current developments, evaluates the direct and indirect business risks, and takes appropriate actions. Among others, actions include: increasing relevant resources and training; maintaining contingency plans; obtaining advice and counsel from expert vendors, insurance providers and industry experts; incorporating GHG provisions in commercial agreements; and conducting regular reviews of the business risks with management. Although there are considerable uncertainties, Linde believes that the business risk from potential regulations can be effectively managed through its commercial contracts. Additionally, Linde’s plant design, operations, and risk management teams are engaged to manage and mitigate losses from physical climate change, and the company does not anticipate material effects regarding its plant operations or business arising from potential physical risks of climate change.
Linde continuously seeks opportunities to optimize energy use and GHG emissions through research and development in customer applications and operational energy efficiency, sourcing low-carbon source energy, and purchasing hydrogen as a chemical byproduct where feasible. Linde tracks GHG emission performance versus targets and reports regularly to business management and annually to Linde's Board of Directors. The Sustainability Committee is responsible for oversight of the Company's programs and policies related to environmental matters, including climate change, greenhouse gas reduction goals and decarbonization solutions, such as clean energy and carbon management.
At the same time, external factors may provide Linde with future business opportunities. Examples include current legislation, such as the Inflation Reduction Act in the U.S., which provides for investments in production of clean hydrogen and decarbonization technologies. Other factors include governmental regulation of GHG and other emissions; uncertain costs of energy and certain natural resources; the development of renewable energy alternatives; and new technologies that help extract natural gas, improve air quality, increase energy efficiency and mitigate the impacts of climate change. Linde
22
Table of Contents
continues to develop new applications that can help customers lower emissions by reducing energy consumption and increasing product throughput. Stricter regulation of water quality in emerging economies such as China provide a growing market for a number of gases, e.g., oxygen for wastewater treatment. Increased concern about drought in areas such as California and Australia may create additional markets for carbon dioxide for desalination. Renewable fuel standards in the European Union and U.S. can create a market for second-generation biofuels which use industrial gases such as oxygen, carbon dioxide, and hydrogen.
Costs Relating to the Protection of the Environment
The environmental protection costs incurred in 2024 were not significant. Linde anticipates that future annual environmental protection expenditures will be similar to 2024, subject to any significant changes in existing laws and regulations. Based on historical results and current estimates, management does not believe that environmental expenditures will have a material adverse effect on the consolidated financial position, the consolidated results of operations or cash flows in any given year.
Legal Proceedings
See Note 17 to the consolidated financial statements for information concerning legal proceedings.
Retirement Benefits
Pensions
The net periodic benefit cost (benefit) was a benefit of $106 million, $80 million and $110 million in 2024, 2023 and 2022, respectively.
The funded status (pension benefit obligation ("PBO") less the fair value of plan assets) for the U.S. plans was a surplus of $86 million and deficit of $137 million at December 31, 2024 and 2023, respectively. The funded status for non-U.S. plans was a surplus of $464 million and deficit of $207 million at December 31, 2024 and 2023, respectively. During 2024, the U.S. and non U.S plans derived a benefit from actuarial gains due to higher discount rate environment.
Global pension contributions were $35 million in 2024, $46 million in 2023, and $51 million in 2022. At a minimum, Linde contributes to its pension plans to comply with local regulatory requirements (e.g., ERISA in the U.S.). Discretionary contributions in excess of the local minimum requirements are made based on many factors, including long-term projections of the plans' funded status, the economic environment, potential risk of overfunding, pension insurance costs and alternative uses of cash. Changes to these factors can impact the timing of discretionary contributions from year to year. Estimated required contributions for 2025 are currently expected to be in the range of $25 million to $35 million.
Linde assumes expected returns on plan assets for 2025 of 7.00% and 6.02% for the U.S. and non-U.S. plans, respectively, which are consistent with the long-term expected returns on its investment portfolios.
Excluding the impact of any settlements, 2025 consolidated pension expense is expected to be a benefit of approximately $145 million. The benefit derived from the expected return on assets assumption for Linde's most significant plans is anticipated to more than offset the expense from service and interest cost accruals and the higher amortization of deferred losses.
Refer to the Critical Accounting Estimates section and Note 16 to the consolidated financial statements for a more detailed discussion of the company’s retirement benefits, including a description of the various retirement plans and the assumptions used in the calculation of net periodic benefit cost (benefit) and funded status.
Insurance
Linde purchases insurance to limit a variety of property and casualty risks, including those related to property, business interruption, third-party liability and workers’ compensation. Currently, the company self retains up to $10 million per occurrence for vehicle liability in the United States and $5 million per occurrence for workers' compensation and general liability. Through December 31, 2024, the company self retained risk up to €5 to €7.5 million at its various properties worldwide for property damage resulting from fire, flood and other perils affecting its properties along with a separate €5 to €7.5 million deductible on business interruption resulting from a major peril loss. As of January 1, 2025 Linde has a captive insurance company that provides coverage for up to $50 million per event, and $100 million, in the annual aggregate, of losses above local deductibles for property damage and business interruption at the group’s sites globally. To mitigate the risk of losses above these self retention levels, the company purchases catastrophic insurance coverage from highly rated insurance companies.
23
Table of Contents
At December 31, 2024 and 2023, the company had recorded a total of $80 million and $75 million, respectively, representing an estimate of the retained liability for the ultimate cost of claims incurred and unpaid as of the balance sheet dates. The estimated liability is established using statistical analysis and is based upon historical experience, actuarial assumptions and professional judgment. These estimates are subject to the effects of trends in loss severity and frequency and are subject to a significant degree of inherent variability. If actual claims differ from the company’s estimates, they will be adjusted at that time and financial results could be impacted.
Linde recognizes estimated insurance proceeds relating to damages at the time of loss only to the extent of incurred losses. Any insurance recoveries for business interruption and for property damages in excess of the net book value of the property are recognized only when realized or pending payments confirmed by its insurance companies.
SEGMENT DISCUSSION
Linde’s operations consist of two major product lines: industrial gases and engineering. As further described in the following paragraph, Linde’s industrial gases operations are managed on a geographic basis, which represents three of the company's reportable segments - Americas, EMEA (Europe/Middle East/Africa), and APAC (Asia/South Pacific); a fourth reportable segment, which represents the company's Engineering business, designs and manufactures equipment for air separation and other industrial gas applications specifically for end customers and is managed on a worldwide basis operating in all geographic segments. Other consists of corporate costs and a few smaller businesses which individually do not meet the quantitative thresholds for separate presentation.
The industrial gases product line centers on the manufacturing and distribution of atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (hydrogen, helium, carbon dioxide, carbon monoxide, electronic gases, specialty gases, acetylene). Many of these products are co-products of the same manufacturing process. Linde manufactures and distributes nearly all of its products and manages its customer relationships on a regional basis. Linde’s industrial gases are distributed to various end-markets within a regional segment through one of three basic distribution methods: on-site or tonnage; merchant or bulk; and packaged or cylinder gases. The distribution methods are generally integrated in order to best meet the customer’s needs and very few of its products can be economically transported outside of a region. Therefore, the distribution economics are specific to the various geographies in which the company operates and are consistent with how management assesses performance.
The company’s measure of profit/loss for segment reporting purposes is segment operating profit. Segment operating profit is defined as operating profit excluding purchase accounting impacts of the Linde AG merger, cost reduction program and other charges, and items not indicative of ongoing business trends. This is the manner in which the company’s Chief Operating Decision Maker ("CODM") assesses performance and allocates resources.
24
Table of Contents
The table below presents sales and operating profit information about reportable segments and Other for the years ended December 31, 2024 and 2023.
| (Millions of dollars)Year Ended December 31, | 2024 | 2023 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||||
| Americas | $ | 14,442 | $ | 14,304 | 1 | % | ||||
| EMEA | 8,352 | 8,542 | (2) | % | ||||||
| APAC | 6,632 | 6,559 | 1 | % | ||||||
| Engineering | 2,322 | 2,160 | 8 | % | ||||||
| Other | 1,257 | 1,289 | (2) | % | ||||||
| Total sales | $ | 33,005 | $ | 32,854 | — | % | ||||
| Operating Profit | ||||||||||
| Americas | $ | 4,550 | $ | 4,244 | 7 | % | ||||
| EMEA | 2,780 | 2,486 | 12 | % | ||||||
| APAC | 1,918 | 1,806 | 6 | % | ||||||
| Engineering | 410 | 491 | (16) | % | ||||||
| Other | 62 | 43 | 44 | % | ||||||
| Segment operating profit | 9,720 | 9,070 | 7 | % | ||||||
| Reconciliation to reported operating profit: | ||||||||||
| Cost reduction program and other charges (Note 3) | (145) | (40) | ||||||||
| Purchase accounting impacts - Linde AG | (940) | (1,006) | ||||||||
| Total operating profit | $ | 8,635 | $ | 8,024 |
Americas
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 vs 2023 | ||||||||
| Sales | $ | 14,442 | $ | 14,304 | 1 | % | |||||
| Operating profit | $ | 4,550 | $ | 4,244 | 7 | % | |||||
| As a percent of sales | 31.5 | % | 29.7 | % |
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | — | % | |
| Price/Mix | 3 | % | |
| Cost pass-through | (1) | % | |
| Currency | (2) | % | |
| Acquisitions/Divestitures | 1 | % | |
| 1 | % |
The Americas segment includes Linde’s industrial gases operations in approximately 20 countries including the United States, Canada, Mexico and Brazil.
Sales
Sales for the Americas segment increased $138 million, or 1%, in 2024 versus 2023. Higher pricing contributed 3% to sales. The impact of net acquisitions increased sales by 1%. Cost past-through decreased sales by 1% with minimal impact
25
Table of Contents
on operating profit. Currency translation decreased sales by 2% driven primarily by the weakening of the Brazilian real and Mexican peso against the U.S. Dollar. Volumes remained flat due base volume declines largely offset by project start-ups.
Operating Profit
Operating profit in the Americas segment increased $306 million, or 7%, in 2024 versus 2023 driven primarily by higher pricing, continued productivity initiatives and a settlement gain with a supplier, which more than offset cost inflation.
EMEA
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 vs 2023 | ||||||||
| Sales | $ | 8,352 | $ | 8,542 | (2) | % | |||||
| Operating profit | $ | 2,780 | $ | 2,486 | 12 | % | |||||
| As a percent of sales | 33.3 | % | 29.1 | % |
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (1) | % | |
| Price/Mix | 3 | % | |
| Cost pass-through | (4) | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | — | % | |
| (2) | % |
The EMEA segment includes Linde's industrial gases operations in approximately 45 European, Middle Eastern and African countries including Germany, the U.K., France, Sweden and the Republic of South Africa.
Sales
EMEA segment sales decreased $190 million, or 2%, in 2024 versus 2023. Cost pass-through decreased sales by 4% with minimal impact on operating profit. Higher price attainment increased sales by 3%. Volumes decreased sales by 1% led by the manufacturing end market. Currency translation was flat.
Operating Profit
Operating Profit for the EMEA segment increased $294 million, or 12%, in 2024 versus 2023. The increase was driven primarily by higher pricing and continued productivity initiatives, partially offset by cost inflation and lower volumes.
APAC
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 vs 2023 | ||||||||
| Sales | $ | 6,632 | $ | 6,559 | 1 | % | |||||
| Operating profit | $ | 1,918 | $ | 1,806 | 6 | % | |||||
| As a percent of sales | 28.9 | % | 27.5 | % |
26
Table of Contents
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 2 | % | |
| Price/Mix | — | % | |
| Cost pass-through | 1 | % | |
| Currency | (2) | % | |
| Acquisitions/Divestitures | — | % | |
| 1 | % |
The APAC segment includes Linde's industrial gases operations in approximately 20 Asian and South Pacific countries and regions including China, Australia, India and South Korea.
Sales
Sales for the APAC segment increased $73 million, or 1%, in 2024 versus 2023. Volumes increased 2% including project start-ups in the electronics end market. Currency translation decreased sales by 2% driven primarily by the weakening of the Korean won and Chinese yuan against the U.S. Dollar. Cost pass-through increased sales by 1% with minimal impact on operating profit. Pricing was flat.
Operating Profit
Operating profit in the APAC segment increased $112 million, or 6%, in 2024 versus 2023. The increase was primarily driven by volume including project start-ups and continued productivity initiatives which more than offset the impact of currency and cost inflation.
Engineering
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 vs 2023 | ||||||||
| Sales | $ | 2,322 | $ | 2,160 | 8 | % | |||||
| Operating profit | $ | 410 | $ | 491 | (16) | % | |||||
| As a percent of sales | 17.7 | % | 22.7 | % |
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Currency | — | % | |
| Other | 8 | % | |
| 8 | % |
Sales
Engineering segment sales increased $162 million, or 8%, in 2024 versus 2023 driven by project timing.
Operating profit
Engineering segment operating profit decreased $81 million, or 16%, in 2024 versus 2023 due to larger benefits in the prior year from higher margin on lawful wind down of projects subject to sanctions in Russia.
27
Table of Contents
Other
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2024 vs 2023 | ||||||||
| Sales | $ | 1,257 | $ | 1,289 | (2) | % | |||||
| Operating profit | $ | 62 | $ | 43 | 44 | % | |||||
| As a percent of sales | 4.9 | % | 3.3 | % |
| 2024 vs 2023 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Price | (2) | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | — | % | |
| (2) | % |
Other consists of corporate costs and a few smaller businesses including: Linde Advanced Materials Technology ("LAMT") and global helium wholesale; which individually do not meet the quantitative thresholds for separate presentation.
Sales
Sales for Other decreased $32 million, or 2%, in 2024 versus 2023. Underlying sales decreased 2% in 2024 versus 2023 primarily due to lower volumes in global helium and LAMT. The impact of currency translation was flat in 2024 versus 2023.
Operating profit
Operating profit in Other increased $19 million, or 44%, in 2024 versus 2023. The increase was driven by insurance recovery for LAMT partially offset by higher costs due to helium.
Currency
The results of Linde’s non-U.S. operations are translated to the company’s reporting currency, the U.S. dollar, from the functional currencies used in the countries in which the company operates. For most foreign operations, Linde uses the local currency as its functional currency. There is inherent variability and unpredictability in the relationship of these functional currencies to the U.S. dollar and such currency movements may materially impact Linde’s results of operations in any given period.
28
Table of Contents
To help understand the reported results, the following is a summary of the significant currencies underlying Linde’s consolidated results and the exchange rates used to translate the financial statements (rates of exchange expressed in units of local currency per U.S. dollar):
| Percentage of 2024 Consolidated Sales | Exchange Rate for Statements of Income | Exchange Rate for Balance Sheet | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Year Ended December 31, | December 31, | ||||||||||||
| Currency | 2024 | 2023 | 2024 | 2023 | |||||||||
| Euro | 18 | % | 0.92 | 0.92 | 0.97 | 0.92 | |||||||
| Chinese yuan | 8 | % | 7.20 | 7.08 | 7.30 | 7.10 | |||||||
| British pound | 5 | % | 0.78 | 0.80 | 0.80 | 0.79 | |||||||
| Australian dollar | 4 | % | 1.52 | 1.50 | 1.62 | 1.47 | |||||||
| Brazilian real | 4 | % | 5.37 | 4.99 | 6.18 | 4.86 | |||||||
| Mexican peso | 3 | % | 18.22 | 17.71 | 20.83 | 16.97 | |||||||
| Canadian dollar | 3 | % | 1.37 | 1.35 | 1.44 | 1.32 | |||||||
| Korean won | 3 | % | 1,363 | 1,306 | 1,472 | 1,288 | |||||||
| Indian rupee | 2 | % | 83.67 | 84.51 | 85.61 | 83.21 | |||||||
| South African rand | 1 | % | 18.32 | 18.43 | 18.84 | 18.36 | |||||||
| Swedish krona | 1 | % | 10.57 | 10.60 | 11.07 | 10.07 | |||||||
| Thailand bhat | 1 | % | 35.24 | 34.78 | 34.09 | 34.14 |
29
Table of Contents
LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA
| (Millions of dollars) Year Ended December 31, | 2024 | 2023 | ||||
|---|---|---|---|---|---|---|
| Net Cash Provided by (Used for) | ||||||
| Operating Activities | ||||||
| Net income (including noncontrolling interests) | $ | 6,737 | $ | 6,341 | ||
| Non-cash charges (credits): | ||||||
| Add: Cost reduction program and other charges, net of payments (a) | 31 | (118) | ||||
| Add: Depreciation and amortization | 3,780 | 3,816 | ||||
| Add (Less): Deferred income taxes | (142) | (84) | ||||
| Add (Less): Non-cash charges and other | 88 | 184 | ||||
| Net income adjusted for non-cash charges and other | 10,494 | 10,139 | ||||
| Less: Pension contributions | (35) | (46) | ||||
| Add (Less): Working capital | (845) | (483) | ||||
| Add (Less): Other | (191) | (305) | ||||
| Net cash provided by (used for) operating activities | $ | 9,423 | $ | 9,305 | ||
| Investing Activities | ||||||
| Capital expenditures | $ | (4,497) | $ | (3,787) | ||
| Acquisitions, net of cash acquired | (317) | (953) | ||||
| Divestitures, net of cash divested and asset sales | 170 | 70 | ||||
| Net cash provided by (used for) investing activities | $ | (4,644) | $ | (4,670) | ||
| Financing Activities | ||||||
| Debt increases (decreases) – net | $ | 3,167 | $ | 1,060 | ||
| Issuances (purchases) of ordinary shares – net | (4,451) | (3,925) | ||||
| Cash dividends – Linde plc shareholders | (2,655) | (2,482) | ||||
| Noncontrolling interest transactions and other | (420) | (53) | ||||
| Net cash provided by (used for) financing activities | $ | (4,359) | $ | (5,400) | ||
| Effect of exchange rate changes on cash | $ | (234) | $ | (7) | ||
| Cash and cash equivalents, end-of-period | $ | 4,850 | $ | 4,664 |
____________________
(a)See Note 3 to the consolidated financial statements.
Cash increased $186 million in 2024 versus 2023. The primary sources of cash in 2024 were cash flows from operations of $9,423 million and net debt borrowings of $3,167 million. The primary uses of cash included capital expenditures of $4,497 million, net purchases of ordinary shares of $4,451 million, and cash dividends to shareholders of $2,655 million.
2024 compared with 2023
Cash Flows From Operations
Cash flows from operations was $9,423 million, an increase of $118 million from 2023. The increase was primarily attributable to higher net income, which was partially offset by higher net working capital requirements, including lower inflows for contract liabilities from engineering customer advance payments, and higher cash taxes.
Investing
Net cash used for investing activities was $4,644 million in 2024 compared to $4,670 million in 2023. The decrease was due to lower acquisition spend and higher proceeds from divestiture and asset sales, which more than offset higher capital expenditures.
Capital expenditures in 2024 were $4,497 million, an increase of $710 million from 2023. Capital expenditures during 2024 related primarily to investments in new plant and production equipment for backlog growth requirements.
30
Table of Contents
Approximately 58% of the capital expenditures were in the Americas segment with 22% in the APAC segment and the rest largely in the EMEA segment.
At December 31, 2024, Linde's sale of gas backlog of large projects under construction was approximately $7.1 billion. This represents the total estimated capital cost of large plants under construction.
Acquisitions, net of cash acquired for 2024 were $317 million, a decrease of $636 million from 2023. In 2024, acquisitions were primarily related to packaged gas businesses in the Americas. Acquisitions in the prior year were $953 million related primarily to the acquisition of nexAir in the Americas (see Note 2 to the consolidated financial statements).
Divestitures, net of cash divested and asset sales in 2024 were $170 million compared with $70 million in 2023. Divestiture proceeds in 2024 include $69 million in net proceeds for a divestiture in APAC and a settlement with a supplier in the Americas.
Financing
Linde’s financing strategy is to secure long-term committed funding by issuing public notes and debentures and commercial paper backed by a long-term bank credit agreement. Linde’s international operations are funded through a combination of local borrowing and intercompany funding to minimize the total cost of funds and to manage and centralize currency exchange exposures. As deemed necessary, Linde manages its exposure to interest-rate changes through the use of financial derivatives (see Note 12 to the consolidated financial statements and Item 7A. Quantitative and Qualitative Disclosures About Market Risk).
Cash used for financing activities was $4,359 million in 2024 compared to $5,400 million in 2023. Cash provided by debt was $3,167 million in 2024 versus $1,060 million in 2023, driven primarily by higher net debt issuances partially offset by lower commercial paper issuances in 2024. In February 2024, Linde repaid €550 million of 1.20% notes that became due and issued €700 million of 3.00% notes due in 2028, €850 million of 3.20% notes due in 2031 and €700 million of 3.40% notes due in 2036. In May 2024, Linde repaid €300 million of 1.875% notes that became due. In June 2024, Linde issued €750 million of 3.375% notes due in 2030, €750 million of 3.500% notes due in 2034 and €700 million of 3.75% notes due in 2044. In December 2024, Linde repaid $300 million of 4.800% notes that became due.
In February 2025, Linde issued €850 million of 2.625% notes due in 2029, €750 million of 3.00% notes due in 2033 and €650 million of 3.25% notes due in 2037. Linde redeemed $600 million of 4.70% notes that were due in 2025.
Net purchases of ordinary shares were $4,451 million in 2024 versus $3,925 million in 2023. For additional information related to share repurchase programs, see Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Cash dividends increased to $2,655 million in 2024 versus $2,482 million in 2023 driven primarily by a 9% increase in dividends per share to $5.56 per share from $5.10 per share, partially offset by lower shares outstanding. Cash used for Noncontrolling interest transactions and other was $420 million for the year ended December 31, 2024 versus cash used of $53 million for the respective 2023 period, primarily driven by financing related derivative outflows.
Linde’s total net debt outstanding at December 31, 2024 was $16,773 million, $2,064 million higher than $14,709 million at December 31, 2023. The December 31, 2024 net debt balance includes $21,140 million in public securities, and $483 million representing primarily worldwide bank borrowings, net of $4,850 million of cash. Linde’s global effective borrowing rate was approximately 2.5% for 2024.
The company believes that it has sufficient operating flexibility, cash reserves, and funding sources to maintain adequate amounts of liquidity to meet its business needs around the world. At December 31, 2024, Linde's credit ratings as reported by Standard & Poor’s and Moody’s were A-1 and P-1 for short-term debt, respectively, and A and A2 for long-term debt, respectively. The company maintains a $5 billion and a $1.5 billion unsecured and undrawn revolving credit agreements with no associated financial covenants. No borrowings were outstanding under the credit agreements as of December 31, 2024. The company does not anticipate any limitations on its ability to access the debt capital markets and/or other external funding sources and remains committed to its strong ratings from Moody’s and Standard & Poor’s.
Note 11 to the consolidated financial statements includes information with respect to the company’s debt activity, current debt position, debt covenants and the available credit facilities; and Note 12 includes information relating to derivative financial instruments. Linde's credit facilities are with major financial institutions and are non-cancelable until maturity. Therefore, the company believes the risk of the financial institutions being unable to make required loans under the credit facilities, if requested, to be low. Linde’s major bank credit and long-term debt agreements contain standard covenants. The company was in compliance with these covenants at December 31, 2024 and expects to remain in compliance for the foreseeable future.
31
Table of Contents
OFF-BALANCE SHEET ARRANGEMENTS
As discussed in Note 17 to the consolidated financial statements, at December 31, 2024, Linde had undrawn outstanding letters of credit, bank guarantees and surety bonds entered into in connection with normal business operations and they are not reasonably likely to have a material impact on Linde’s consolidated financial condition, results of operations, or liquidity.
CRITICAL ACCOUNTING ESTIMATES
The policies discussed below are considered by management to be critical to understanding Linde’s financial statements and accompanying notes prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). Their application places significant importance on management’s judgment as a result of the need to make estimates of matters that are inherently uncertain. Linde’s financial position, results of operations and cash flows could be materially affected if actual results differ from estimates made. These policies are determined by management and have been reviewed by Linde’s Audit Committee.
Revenue Recognition
Long-Term Construction Contracts
The company designs and manufactures equipment for air separation and other varied gas production and processing plants manufactured specifically for end customers. Revenues for sale of equipment contracts are generally recognized over time as Linde has an enforceable right to payment for performance completed to date and performance does not create an asset with alternative use. For contracts recognized over time, revenue is recognized primarily using a cost incurred input method. Costs incurred to date relative to total estimated costs at completion are used to measure progress toward satisfying performance obligations. The result is applied to total expected revenue and results in financial statement recognition of revenue in addition to costs incurred to date. Any expected loss on a contract is recognized as an expense immediately. Contract modifications are typically accounted for as part of the existing contract and are recognized as a cumulative adjustment for the inception-to-date effect of such change. We assess performance as progress towards completion is achieved on specific projects, earnings will be impacted by changes to our forecast of revenues and costs on these projects.
The cost incurred input method places considerable importance on accurate estimates of the extent of progress towards completion and may involve estimates on the scope of deliveries and services required to fulfill the contractually defined obligations. The key source of estimation uncertainty is the total estimated costs at completion including material, labor and overhead costs and the resultant state of completion of the contracts. There are inherent uncertainties associated with the estimation process, including technical complexity, duration of construction cycle, potential cost inflation (whether equipment or manpower), and scope considerations all of which may affect the total estimation process. Changes in these estimates may lead to a significant impact on future financial statements.
Pension Benefits
Pension benefits represent financial obligations that will be ultimately settled in the future with employees who meet eligibility requirements. Because of the uncertainties involved in estimating the timing and amount of future payments, significant estimates are required to calculate pension expense and liabilities related to the company’s plans. The company utilizes the services of independent actuaries, whose models are used to facilitate these calculations.
Several key assumptions are used in actuarial models to calculate pension expense and liability amounts recorded in the financial statements. Management believes the three most significant variables in the models are the expected long-term rate of return on plan assets, the discount rate, and the expected rate of compensation increase. The actuarial models also use assumptions for various other factors, including long-term inflation rates, employee turnover, retirement age, and mortality. Linde management believes the assumptions used in the actuarial calculations are reasonable, reflect the company’s experience and expectations for the future and are within accepted practices in each of the respective geographic locations in which it operates. Actual results in any given year will often differ from actuarial assumptions because of economic and other factors. The sensitivities to each of the key assumptions presented below exclude the impact of special items that occurred during the year.
The weighted-average expected long-term rates of return on pension plan assets were 7.00% for U.S. plans and 6.02% for non-U.S. plans at December 31, 2024 (7.00% and 5.64%, respectively at December 31, 2023). The expected long-term rate of return on the U.S. and Non-U.S. plan assets is estimated based on the plans' investment strategy and asset allocation, historical capital market performance and, to a lesser extent, historical plan performance. A 0.50% change in these expected long-term rates of return, with all other assumptions held constant, would change Linde’s pension expense by approximately $44 million.
32
Table of Contents
The company has consistently used a market-related value of assets rather than the fair value at the measurement date to determine annual pension expense. The market-related value recognizes investment gains or losses over a five-year period. As a result, changes in the fair value of assets from year to year are not immediately reflected in the company’s annual pension expense. Instead, annual pension expense in future periods will be impacted as deferred investment gains or losses are recognized in the market-related value of assets over the five-year period. The consolidated market-related value of assets was $8,839 million, or $713 million higher than the fair value of assets of $8,126 million at December 31, 2024. These net deferred investment losses of $713 million will be recognized in the calculation of the market-related value of assets ratably over the next four years and will impact future pension expense. Future actual investment gains or losses will impact the market-related value of assets and, therefore, will impact future annual pension expense in a similar manner.
Discount rates are used to calculate the present value of plan liabilities and pension costs and are determined annually by management. The company measures the service and interest cost components of pension and OPEB expense for significant U.S. and non-U.S. plans using the spot rate approach. U.S. plans that do not use the spot rate approach continue to determine discount rates by using a cash flow matching model provided by the company's independent actuaries. The model includes a portfolio of corporate bonds graded AA or better by at least half of the ratings agencies and matches the U.S. plans' projected cash flows to the calculated spot rates. Discount rates for the remaining Non-U.S. plans are based on market yields for high-quality fixed income investments representing the approximate duration of the pension liabilities on the measurement date. Refer to Note 16 to the consolidated financial statements for a summary of the discount rates used to calculate plan liabilities and benefit costs, and to the Retirement Benefits section of the Consolidated Results and Other Information section of this MD&A for a further discussion of 2024 benefit costs. A 0.50% reduction in discount rates, with all other variables held constant, would increase Linde’s pension expense by approximately $1 million whereas a 0.50% increase in discount rates would result in a decrease of $5 million. A 0.50% reduction in discount rates would increase the PBO by approximately $429 million whereas a 0.50% increase in discount rates would have a favorable impact to the PBO of approximately $392 million.
The weighted-average expected rate of compensation increase was 3.50% for U.S. plans and 2.55% for non-U.S. plans at December 31, 2024 (3.50% and 2.58%, respectively, at December 31, 2023). The estimated annual compensation increase is determined by management every year and is based on historical trends and market indices. A 0.50% change in the expected rate of compensation increase, with all other variables held constant, would change Linde’s pension expense by approximately $4 million and would impact the PBO by approximately $33 million.
Asset Impairments
Goodwill and Other Indefinite-Lived Intangibles Assets
At December 31, 2024, the company had goodwill of $25,937 million and $1,650 million of other indefinite-lived intangible assets. Goodwill represents the aggregate of the excess consideration paid for acquired businesses over the fair value of the net assets acquired. Indefinite-lived other intangibles relate to the Linde name.
The company performs a goodwill impairment test annually as of October 1 or more frequently if events or circumstances indicate that an impairment loss may have been incurred. The impairment test performed during the fourth quarter of 2024 indicated no impairment. At December 31, 2024, Linde’s enterprise value was approximately $215 billion (outstanding shares multiplied by the year-end stock price plus net debt, and without any control premium) while its total capital was approximately $56 billion.
The impairment test allows an entity to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than carrying value. If it is determined that it is more likely than not that the fair value of a reporting unit is less than carrying value then the company will estimate and compare the fair value of its reporting units to their carrying value, including goodwill. Reporting units are determined based on one level below the operating segment level.
Management believes that the quantitative and qualitative factors used to perform its annual goodwill impairment assessment are appropriate and reasonable. Although the 2024 assessment indicated that it is more likely than not that the fair value of each reporting unit exceeded its carrying value, changes in circumstances or conditions affecting this analysis could have a significant impact on the fair value determination, which could then result in a material impairment charge to the company's results of operations.
Other indefinite-lived intangible assets are evaluated for impairment on an annual basis or more frequently if events and circumstances indicate that an impairment loss may have been incurred, and no impairments were indicated.
See Notes 9 and 10 to the consolidated financial statements.
33
Table of Contents
Long-Lived Assets
Long-lived assets, including property, plant and equipment and finite-lived other intangible assets, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an individual asset or asset group may not be recoverable. For purposes of this test, asset groups are determined based upon the lowest level for which there are independent and identifiable cash flows. Based upon Linde's business model an asset group may be a single plant and related assets used to support on-site, merchant and packaged gas customers. Alternatively, the asset group may be a collection of distribution related assets (cylinders, distribution centers, and stores) or be a pipeline complex which includes multiple interdependent plants and related assets connected by pipelines within a geographic area used to support the same distribution methods. As a result of the Russia-Ukraine conflict, Linde deconsolidated its Russian gas and engineering business entities as of June 30, 2022. See Note 3 to the consolidated financial statements.
Income Taxes
At December 31, 2024, Linde had deferred tax assets of $1,289 million (net of valuation allowances of $146 million), and deferred tax liabilities of $6,520 million. At December 31, 2024, uncertain tax positions totaled $292 million (see Note 1 and Note 5 to the consolidated financial statements). Income tax expense was $2,002 million for the year ended December 31, 2024, or about 23.4% of pre-tax income (see Note 5 to the consolidated financial statements for additional information related to taxes).
In the preparation of consolidated financial statements, Linde estimates income taxes based on diverse legislative and regulatory structures that exist in various jurisdictions where the company conducts business. Deferred income tax assets and liabilities represent tax benefits or obligations that arise from temporary differences due to differing treatment of certain items for accounting and income tax purposes. Linde evaluates deferred tax assets each period to ensure that estimated future taxable income will be sufficient in character (e.g. capital gain versus ordinary income treatment), amount and timing to result in their recovery. A valuation allowance is established when management determines that it is more likely than not that a deferred tax asset will not be realized to reduce the assets to their realizable value. Considerable judgments are required in establishing deferred tax valuation allowances and in assessing exposures related to tax matters. As events and circumstances change, related reserves and valuation allowances are adjusted to income at that time. Linde’s tax returns are subject to audit and local taxing authorities could challenge the company’s tax positions. The company’s practice is to review tax filing positions by jurisdiction and to record provisions for uncertain income tax positions, including interest and penalties when applicable. Linde believes it records and/or discloses such potential tax liabilities as appropriate and has reasonably estimated its income tax liabilities and recoverable tax assets. If new information becomes available, adjustments are charged or credited against income at that time. Management does not anticipate that such adjustments would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Contingencies
The company accrues liabilities for non-income tax contingencies when management believes that a loss is probable and the amounts can be reasonably estimated, while contingent gains are recognized only when realized or realizable. If new information becomes available or losses are sustained in excess of recorded amounts, adjustments are charged against income at that time. Management does not anticipate that in the aggregate such losses would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Linde is subject to various claims, legal proceedings and government investigations that arise from time to time in the ordinary course of business. These actions are based upon alleged environmental, tax, antitrust and personal injury claims, among others (see Note 17 to the consolidated financial statements). Such contingencies are significant and the accounting requires considerable management judgments in analyzing each matter to assess the likely outcome and the need for establishing appropriate liabilities and providing adequate disclosures. Linde believes it records and/or discloses such contingencies as appropriate and has reasonably estimated its liabilities.
NEW ACCOUNTING STANDARDS
See Note 1 to the consolidated financial statements for information concerning new accounting standards and the impact of the implementation of these standards on the company’s financial statements.
FAIR VALUE MEASUREMENTS
Linde does not expect changes in the aggregate fair value of its financial assets and liabilities to have a material impact on the consolidated financial statements. See Note 13 to the consolidated financial statements.
34
Table of 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, | 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 |
35
Table of Contents
| (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 |
36
Table of Contents
| (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
37
Table of Contents
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 |
SUPPLEMENTAL GUARANTEE INFORMATION
On May 3, 2023, the company filed a Form S-3 Registration Statement with the SEC ("the Registration Statement").
Linde plc may offer debt securities, preferred shares, depositary shares and ordinary shares under the Registration Statement, and debt securities exchangeable for or convertible into preferred shares, ordinary shares or other debt securities. Debt securities of Linde plc may be guaranteed by Linde Inc and/or Linde GmbH. Linde plc may provide guarantees of debt securities offered by its wholly owned subsidiaries Linde Inc. or Linde Finance under the Registration Statement.
Linde Inc. is a wholly owned subsidiary of Linde plc. Linde Inc. may offer debt securities under the Registration Statement. Debt securities of Linde Inc. will be guaranteed by Linde plc, and such guarantees by Linde plc may be guaranteed by Linde GmbH. Linde Inc. may also provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Finance offered under the Registration Statement.
Linde Finance B.V. is a wholly owned subsidiary of Linde plc. Linde Finance may offer debt securities under the Registration Statement. Linde plc will guarantee debt securities of Linde Finance offered under the Registration Statement. Linde GmbH and Linde Inc. may guarantee Linde plc’s obligations under its downstream guarantee.
Linde GmbH is a wholly owned subsidiary of Linde plc. Linde GmbH may provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Inc. or Linde Finance offered under the Registration Statement.
In September 2019, Linde plc provided downstream guarantees of all pre-existing Linde Inc. and Linde Finance notes, and Linde GmbH and Linde Inc., respectively, provided upstream guarantees of Linde plc’s downstream guarantees.
Linde plc has filed a base prospectus with the Luxembourg Stock Exchange, as supplemented, for a €15.0 billion debt issuance program, under which Linde plc may offer debt securities. Linde Inc. and Linde GmbH have provided to Linde plc upstream guarantees in relation to debt securities of Linde plc offered under the European debt program.
For further information about the guarantees of the debt securities registered under the Registration Statement (including the ranking of such guarantees, limitations on enforceability of such guarantees and the circumstances under which such guarantees may be released), see “Description of Debt Securities – Guarantees” and “Description of Debt Securities – Ranking” in the Registration Statement, which subsections are incorporated herein by reference.
38
Table of Contents
The following tables present summarized financial information for Linde plc, Linde Inc., Linde GmbH and Linde Finance on a combined basis, after eliminating intercompany transactions and balances between them and excluding investments in and equity in earnings from non-guarantor subsidiaries.
| (Millions of dollars) | ||||||
|---|---|---|---|---|---|---|
| Statement of Income Data | Twelve Months Ended December 31, 2024 | Twelve Months Ended December 31, 2023 | ||||
| Sales | $ | 7,995 | $ | 8,143 | ||
| Operating profit | 1,526 | 1,656 | ||||
| Net income | 3,553 | 735 | ||||
| Transactions with non-guarantor subsidiaries | 7,177 | 3,004 | ||||
| Balance Sheet Data (at period end) | ||||||
| Current assets (a) | 7,827 | 4,423 | ||||
| Long-term assets (b) | 14,481 | 13,833 | ||||
| Current liabilities (c) | 10,309 | 10,882 | ||||
| Long-term liabilities (d) | 64,848 | 56,546 | ||||
| (a) From current assets above, amount due from non-guarantor subsidiaries | 4,425 | 1,753 | ||||
| (b) From long-term assets above, amount due from non-guarantor subsidiaries | 1,031 | 816 | ||||
| (c) From current liabilities above, amount due to non-guarantor subsidiaries | 1,841 | 1,684 | ||||
| (d) From long-term liabilities above, amount due to non-guarantor subsidiaries | $ | 45,378 | $ | 39,458 |
39
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001628280-24-007424.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of the company’s financial condition and results of operations should be read together with its consolidated financial statements and notes to the consolidated financial statements included in Item 8 of this Form 10-K.
| Page | |
|---|---|
| Business Overview | 20 |
| Executive Summary – Financial Results & Outlook | 21 |
| Consolidated Results and Other Information | 22 |
| Segment Discussion | 28 |
| Liquidity, Capital Resources and Other Financial Data | 34 |
| Off-Balance Sheet Arrangements | 36 |
| Critical Accounting Estimates | 36 |
| New Accounting Standards | 39 |
| Fair Value Measurements | 39 |
| Non-GAAP Financial Measures | 40 |
| Supplemental Guarantee Information | 44 |
19
Table of Contents
BUSINESS OVERVIEW
The company's primary products in its industrial gases business are atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). The company also designs, engineers, and builds equipment that produces industrial gases and offers its customers a wide range of gas production and processing services such as olefin plants, natural gas plants, air separation plants, hydrogen and synthesis gas plants and other types of plants.
Linde’s industrial gas operations are managed on a geographical basis and in 2023 90% of sales were generated by Linde's three geographic segments (Americas, EMEA and APAC) and the remaining 10% are related largely to the Engineering segment, and to a lesser extent Other (see Note 18 to the consolidated financial statements for operating segment details).
Linde serves a diverse group of industries including healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics. The diversity of end-markets supports financial stability for Linde in varied business cycles.
Linde's industrial gas business generates most of its revenues and earnings in the following geographies where the company has its strongest market positions and where distribution and production operations allow the company to deliver the highest level of service to its customers at the lowest cost.
| North and South America ("Americas") | Europe, Middle East and Africa (“EMEA”) | Asia and Pacific (“APAC”) | ||
|---|---|---|---|---|
| United States | Germany | China | ||
| Brazil | United Kingdom | Australia | ||
| Mexico | Eastern Europe | South Korea | ||
| Canada | India |
The company manufactures and distributes its industrial gas products through networks of thousands of production plants, pipeline complexes, distribution centers and delivery vehicles. Major pipeline complexes are primarily located in the United States and China. These networks are a competitive advantage, providing the foundation of reliable product supply to the company’s customer base. The majority of Linde’s business is conducted through long-term contracts which provide stability in cash flow and the ability to pass through changes in energy and feedstock costs to customers. The company has growth opportunities in all major geographies and in diverse end-markets such as healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics.
20
Table of Contents
EXECUTIVE SUMMARY – FINANCIAL RESULTS & OUTLOOK
2023 Year in review
•Sales of $32,854 million were 2% below 2022 sales of $33,364 million. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, decreased sales by 3% with minimal impact on operating profit. Engineering decreased sales by 2%. Volumes decreased sales by 1%. Currency translation decreased sales by 1%, largely in APAC. Divestitures, net of acquisitions, decreased sales by 1% primarily due to the divestment of the GIST business, partially offset by the nexAir, LLC acquisition. The aforementioned drivers were partially offset by 6% higher price attainment across all geographic segments.
•Reported operating profit of $8,024 million was 49% above 2022. Adjusted operating profit of $9,070 million was 15% above 2022. The increase in the reported operating profit was primarily driven by the Russia-Ukraine conflict and other charges recorded in 2022 and included higher pricing, savings from productivity initiatives, and lower depreciation and amortization driven by merger related intangible assets. These increases more than offset the adverse impacts of cost inflation and lower volumes in the year. The adjusted operating profit increase was primarily due to higher pricing and productivity initiatives, which more than offset the effects of cost inflation and lower volumes during the year.*
•Net income - Linde plc of $6,199 million and diluted earnings per share of $12.59 increased from $4,147 million and $8.23, respectively in 2022. Adjusted net income - Linde plc of $6,989 million and adjusted diluted earnings per share of $14.20 were 13% and 16%, respectively above 2022 adjusted amounts.*
•Cash flow from operations of $9,305 million was $441 million above 2022. The increase was driven by higher net income partially offset by higher net working capital requirements, including lower inflows from contract liabilities from engineering customer advanced payments. Capital expenditures were $3,787 million; dividends paid were $2,482 million; net purchases of ordinary shares of $3,925 million; and debt borrowings, net were $1,060 million.
*A reconciliation of the adjusted amounts can be found in the "Non-GAAP Financial Measures" section in this MD&A.
2024 Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via earnings releases and investor teleconferences. These materials are available on the company’s website, www.linde.com, but are not incorporated herein.
21
Table of Contents
CONSOLIDATED RESULTS AND OTHER INFORMATION
The discussion that follows includes a comparison of our results of operations and liquidity and capital resources for the years ended December 31, 2023 and 2022. For the discussion comparing the years ended December 31, 2022 and 2021, refer to Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Form 10-K for the year ended December 31, 2022.
The following table provides summary information for 2023 and 2022. The reported amounts are GAAP amounts from the Consolidated Statements of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures.
| (Millions of dollars, except per share data)Year Ended December 31, | 2023 | 2022 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reported Amounts | ||||||||||
| Sales | $ | 32,854 | $ | 33,364 | (2) | % | ||||
| Cost of sales, exclusive of depreciation and amortization | $ | 17,492 | $ | 19,450 | (10) | % | ||||
| As a percent of sales | 53.2 | % | 58.3 | % | ||||||
| Selling, general and administrative | $ | 3,295 | $ | 3,107 | 6 | % | ||||
| As a percent of sales | 10.0 | % | 9.3 | % | ||||||
| Depreciation and amortization | $ | 3,816 | $ | 4,204 | (9) | % | ||||
| Other charges (a) | $ | 40 | $ | 1,029 | — | |||||
| Operating Profit | $ | 8,024 | $ | 5,369 | 49 | % | ||||
| Operating margin | 24.4 | % | 16.1 | % | ||||||
| Interest expense – net | $ | 200 | $ | 63 | 217 | % | ||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (164) | $ | (237) | (31) | % | ||||
| Effective tax rate | 22.7 | % | 25.9 | % | ||||||
| Income from equity investments | $ | 167 | $ | 172 | (3) | % | ||||
| Noncontrolling interests | $ | (142) | $ | (134) | 6 | % | ||||
| Net Income - Linde plc | $ | 6,199 | $ | 4,147 | 49 | % | ||||
| Diluted earnings per share | $ | 12.59 | $ | 8.23 | 53 | % | ||||
| Diluted shares outstanding | 492,290 | 504,038 | (2) | % | ||||||
| Number of employees | 66,323 | 65,010 | 2 | % | ||||||
| Adjusted Amounts (b) | ||||||||||
| Operating profit | $ | 9,070 | $ | 7,904 | 15 | % | ||||
| Operating margin | 27.6 | % | 23.7 | % | ||||||
| Net Income - Linde plc | $ | 6,989 | $ | 6,195 | 13 | % | ||||
| Diluted earnings per share | $ | 14.20 | $ | 12.29 | 16 | % | ||||
| Other Financial Data (b) | ||||||||||
| EBITDA | $ | 12,007 | $ | 9,745 | 23 | % | ||||
| As percent of sales | 36.5 | % | 29.2 | % | ||||||
| Adjusted EBITDA | $ | 12,133 | $ | 10,873 | 12 | % | ||||
| As percent of sales | 36.9 | % | 32.6 | % |
________________________
(a)See Note 3 to the consolidated financial statements.
(b)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Financial Measures" section of this MD&A.
22
Table of Contents
Results of Operations
The following table provides a summary of changes in consolidated sales:
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (1) | % | |
| Price/Mix | 6 | % | |
| Cost pass-through | (3) | % | |
| Currency | (1) | % | |
| Acquisitions/divestitures | (1) | % | |
| Engineering | (2) | % | |
| (2) | % |
2023 Compared With 2022
Sales
Linde sales decreased $510 million, or 2%, for the 2023 year versus 2022. Higher pricing across all geographic segments contributed 6% to sales. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, decreased sales by 3%, with minimal impact on operating profit. Volumes decreased sales by 1% primarily driven by the electronics and metals and mining end markets. The impact of divestitures, net of acquisitions decreased sales by 1%. Currency translation decreased sales by 1%, largely in APAC, driven by the weakening of the Chinese yuan and Australian dollar against the U.S. dollar, partially offset by EMEA, driven by the strengthening of the Euro and British pound.
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, decreased $1,958 million, or 10%, for the year primarily due to lower cost pass-through and volumes, the net impact of acquisitions and divestitures and productivity gains which more than offset cost inflation. Cost of sales, exclusive of depreciation and amortization, was 53.2% and 58.3% of sales, respectively, in 2023 compared to 2022. The decrease as a percentage of sales was primarily due to higher pricing and lower cost pass-through.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") increased $188 million, from $3,107 in 2022 to $3,295 million in 2023. SG&A was 10.0% of sales in 2023 versus 9.3% in 2022. Currency impacts decreased SG&A by approximately $3 million in 2023. Excluding currency impacts, underlying SG&A increased primarily due to higher costs including the acquisition of nexAir.
Depreciation and amortization
Reported depreciation and amortization expense decreased $388 million, or 9% versus 2022. The decrease is primarily due to lower depreciation and amortization of assets acquired in the merger.
On an adjusted basis, depreciation and amortization expense increased $102 million, or 4%, versus 2022. Currency impacts decreased depreciation and amortization by $29 million in 2023. Excluding currency, underlying depreciation and amortization increased due to the net impact of acquisitions and new project start ups.
Other charges
Other charges were $40 million and $1,029 million for 2023 and 2022, respectively. In 2023, the costs primarily related to severance in the Engineering segment and expenses incurred due to the intercompany reorganization. The charge for 2022 relates primarily to the deconsolidation and impairment of Russian subsidiaries resulting from the ongoing war in Ukraine and related sanctions recorded as of June 30, 2022.
On an adjusted basis, these charges have been excluded in both periods.
Operating profit
Reported operating profit increased $2,655 million in 2023, or 49%. On an adjusted basis, operating profit increased $1,166 million, or 15%, for 2023 versus 2022.
23
Table of Contents
On a reported basis, the increase was primarily driven by Russia-Ukraine conflict and other charges recorded in 2022 and included higher pricing, savings from productivity initiatives, and lower depreciation and amortization driven by merger related intangible assets. These increases more than offset the adverse impacts of inflation and currency in the year as well as other charges of $40 million.
On an adjusted basis, which excludes the impacts of purchase accounting as well as other charges, operating profit increased $1,166 million, or 15%. Operating profit growth was driven by higher pricing, and productivity initiatives, partially offset by cost inflation and lower volumes. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense – net in 2023 increased $137 million, or 217%, versus 2022. On an adjusted basis interest expense increased $118 million, or 120% in 2023 as compared to 2022. The increase was driven primarily by higher interest rates on debt and included approximately $28 million of devaluation impacts from hyperinflationary countries.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost were benefits of $164 million and $237 million in 2023 and 2022, respectively. The decrease in benefit primarily relates to higher interest cost reflective of the higher discount rate environment year-over-year (see Note 16 to the consolidated financial statements).
Effective tax rate
The reported effective tax rate ("ETR") for 2023 was 22.7% versus 25.9% in 2022. The decrease in the rate is primarily related to a net decrease in the company's uncertain tax positions and the absence of the net unfavorable tax expense resulting from the Russia impairment and deconsolidation in 2022 (see Note 3 to the consolidated financial statements).
On an adjusted basis, the ETR for 2023 was 23.6% versus 24.2% in 2022. The decrease includes higher tax benefits from share based compensation.
Income from equity investments
Reported income from equity investments for 2023 was $167 million as compared to $172 million in 2022. On an adjusted basis, income from equity investments for 2023 was $239 million versus $247 million in 2022.
On an adjusted basis, the year-over-year decrease in income from equity investments was primarily driven by the overall performance of investments in APAC.
Noncontrolling interests
At December 31, 2023, noncontrolling interests from continuing operations consisted primarily of noncontrolling shareholders’ investments in APAC (primarily in China).
Reported noncontrolling interests from continuing operations increased $8 million, from $134 million in 2022 to $142 million in 2023.
Adjusted noncontrolling interests from continuing operations decreased $2 million in 2023 as compared to 2022.
Net Income - Linde plc
Reported net income - Linde plc increased $2,052 million, or 49%. On an adjusted basis, which excludes the impacts of purchase accounting and other charges, net income - Linde plc increased $794 million, or 13%, in 2023 versus 2022. On both a reported and adjusted basis, the increase was driven by higher operating profit.
Diluted earnings per share
Reported diluted earnings per share increased $4.36, or 53%, in 2023 as compared to 2022. On an adjusted basis, diluted EPS of $14.20 in 2023 increased 16% versus 2022. The increase on both a reported and adjusted basis is primarily due to higher net income - Linde plc and lower diluted shares outstanding.
Employees
The number of employees at December 31, 2023 was 66,323, an increase of 2%, or 1,313 employees from 2022, driven primarily by the acquisition of nexAir.
24
Table of Contents
Other Financial Data
EBITDA increased to $12,007 million in 2023 from $9,745 million in 2022. Adjusted EBITDA increased to $12,133 million for 2023 as compared to $10,873 million in 2022. The increase in both periods was driven by higher net income - Linde plc versus prior year.
See the "Non-GAAP Financial Measures" section for definitions and reconciliations of these non-GAAP measures to reported GAAP amounts.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) for the year ended December 31, 2023 was a loss of $35 million resulted primarily from losses related to the change in funded status of retirement plans of $380 million and derivative losses of $55 million largely offset by currency translation adjustments of $400 million. The translation adjustments reflect the impact of translating local currency foreign subsidiary financial statements to U.S. dollars, and are largely driven by the movement of the U.S. dollar against major currencies including the Euro, British pound and the Chinese yuan. See the "Currency" section of the MD&A for exchange rates used for translation purposes and Note 7 to the consolidated financial statements for a summary of the currency translation adjustment component of accumulated other comprehensive income (loss) by segment.
Related Party Transactions
The company’s related parties are primarily unconsolidated equity affiliates. The company did not engage in any material transactions involving related parties that included terms or other aspects that differ from those which would be negotiated with independent parties.
Environmental Matters
Linde’s principal operations relate to the production and distribution of atmospheric and other industrial gases, many of which are used to help customers reduce their emissions. Worldwide costs relating to environmental protection may continue to grow due to increasingly stringent laws and regulations. In addition, Linde may face physical risks from climate change and extreme weather.
Climate Change
Linde operates in jurisdictions that have, or are developing, laws and/or regulations to reduce or mitigate the adverse effects of greenhouse gas ("GHG") emissions and therefore faces a highly uncertain regulatory environment in this area. For example, the U.S. Environmental Protection Agency ("EPA") has promulgated rules requiring reporting of GHG emissions to which Linde, its suppliers and customers are subject to. EPA has also promulgated regulations to restrict GHG emissions, including final rules regulating GHG emissions from light-duty vehicles and certain large manufacturing facilities, including some of Linde’s suppliers and customers. In addition to these developments in the United States, several other countries worldwide have implemented carbon taxation or trading systems which impact the company and its customers, including regulations in China, Singapore and the European Union. Among other impacts, such regulations are expected to raise the cost of energy, which is a significant cost for Linde. Nevertheless, Linde's long-term customer contracts routinely provide rights to recover increased electricity, natural gas, and other costs that are incurred by the company as a result of climate change regulation.
Linde anticipates continued growth in hydrogen sales due to increased focus on decarbonization projects. Traditionally, hydrogen production plants and a large number of other manufacturing and electricity-generating plants have been identified as sources of carbon dioxide emissions and these plants are subject to cap-and-trade regulations in jurisdictions including California and the European Union. Linde believes it will be able to mitigate the costs of these regulations through the terms of its product supply contracts. However, legislation that limits GHG emissions may impact growth by increasing capital, compliance, operating and maintenance costs and/or decreasing demand.
To manage business risks from current and potential GHG emission regulation as well as physical consequences of climate change, Linde actively monitors current developments, evaluates the direct and indirect business risks, and takes appropriate actions. Among others, actions include: increasing relevant resources and training; maintaining contingency plans; obtaining advice and counsel from expert vendors, insurance providers and industry experts; incorporating GHG provisions in commercial agreements; and conducting regular reviews of the business risks with management. Although there are considerable uncertainties, Linde believes that the business risk from potential regulations can be effectively managed through its commercial contracts. Additionally, Linde’s plant design, operations, and risk management teams are
25
Table of Contents
engaged to manage and mitigate losses from physical climate change, and the company does not anticipate any material effects regarding its plant operations or business arising from potential physical risks of climate change.
Linde continuously seeks opportunities to optimize energy use and GHG emissions through research and development in customer applications and rigorous operational energy efficiency, sourcing low-carbon source energy, and purchasing hydrogen as a chemical byproduct where feasible. Linde tracks GHG emission performance versus targets and reports regularly to business management and annually to Linde's Board of Directors. The Sustainability Committee is responsible for oversight of the Company's programs, policies and strategies related to environmental matters, including climate change, greenhouse gas reduction goals and decarbonization solutions, such as clean energy and carbon management.
At the same time, external factors may provide Linde with future business opportunities. Examples include current legislation, such as the Inflation Reduction Act in the U.S., which provides for investments in production of clean hydrogen and decarbonization technologies. Other factors include governmental regulation of GHG and other emissions; uncertain costs of energy and certain natural resources; the development of renewable energy alternatives; and new technologies that help extract natural gas, improve air quality, increase energy efficiency and mitigate the impacts of climate change. Linde continues to develop new applications that can help customers lower emissions by reducing energy consumption and increasing product throughput. Stricter regulation of water quality in emerging economies such as China provide a growing market for a number of gases, e.g., oxygen for wastewater treatment. Increased concern about drought in areas such as California and Australia may create additional markets for carbon dioxide for desalination. Renewable fuel standards in the European Union and U.S. can create a market for second-generation biofuels which use industrial gases such as oxygen, carbon dioxide, and hydrogen.
Costs Relating to the Protection of the Environment
Environmental protection costs in 2023 were not significant. Linde anticipates that future annual environmental protection expenditures will be similar to 2023, subject to any significant changes in existing laws and regulations. Based on historical results and current estimates, management does not believe that environmental expenditures will have a material adverse effect on the consolidated financial position, the consolidated results of operations or cash flows in any given year.
Legal Proceedings
See Note 17 to the consolidated financial statements for information concerning legal proceedings.
Retirement Benefits
Pensions
The net periodic benefit cost (benefit) for the U.S. and non-U.S. pension plans was a benefit of $80 million, $110 million and $35 million in 2023, 2022 and 2021, respectively.
The funded status (pension benefit obligation ("PBO") less the fair value of plan assets) for the U.S. plans was a deficit of $137 million and $238 million at December 31, 2023 and 2022, respectively. The funded status for non-U.S. plans was a deficit of $207 million and surplus of $208 million at December 31, 2023 and 2022, respectively. The U.S. plan derived a benefit from the actual return on plan assets. Non-U.S. plans also experienced an increase in plan assets, offset by unfavorability generated from a higher PBO due to a decrease in discount rates.
Global pension contributions were $46 million in 2023, $51 million in 2022, and $42 million in 2021. At a minimum, Linde contributes to its pension plans to comply with local regulatory requirements (e.g., ERISA in the U.S.). Discretionary contributions in excess of the local minimum requirements are made based on many factors, including long-term projections of the plans' funded status, the economic environment, potential risk of overfunding, pension insurance costs and alternative uses of cash. Changes to these factors can impact the timing of discretionary contributions from year to year. Estimated required contributions for 2024 are currently expected to be in the range of $35 million to $45 million.
Linde assumes expected returns on plan assets for 2024 of 7.00% and 5.83% for the U.S. and non-U.S. plans, respectively, which are consistent with the long-term expected returns on its investment portfolios.
Excluding the impact of any settlements, 2024 consolidated pension expense is expected to be a benefit of approximately $115 million. The benefit derived from the expected return on assets assumption for Linde's most significant plans is anticipated to more than offset the expense from service and interest cost accruals and the higher amortization of deferred losses.
26
Table of Contents
Refer to the Critical Accounting Estimates section and Note 16 to the consolidated financial statements for a more detailed discussion of the company’s retirement benefits, including a description of the various retirement plans and the assumptions used in the calculation of net periodic benefit cost (benefit) and funded status.
Insurance
Linde purchases insurance to limit a variety of property and casualty risks, including those related to property, business interruption, third-party liability and workers’ compensation. Currently, the company self retains up to $10 million per occurrence for vehicle liability in the United States, $5 million per occurrence for workers' compensation and general liability. In addition, the company self retains risk up to €5 to €7.5 million at its various properties worldwide for property damage resulting from fire, flood and other perils affecting its properties along with a separate €5 to €7.5 million deductible on business interruption resulting from a major peril loss. To mitigate its aggregate loss potential above these retentions, the company purchases catastrophic insurance coverage from highly rated insurance companies. The company does not currently operate or participate in any captive insurance companies or other non-traditional risk transfer alternatives.
At December 31, 2023 and 2022, the company had recorded a total of $75 million and $71 million, respectively, representing an estimate of the retained liability for the ultimate cost of claims incurred and unpaid as of the balance sheet dates. The estimated liability is established using statistical analysis and is based upon historical experience, actuarial assumptions and professional judgment. These estimates are subject to the effects of trends in loss severity and frequency and are subject to a significant degree of inherent variability. If actual claims differ from the company’s estimates, they will be adjusted at that time and financial results could be impacted.
Linde recognizes estimated insurance proceeds relating to damages at the time of loss only to the extent of incurred losses. Any insurance recoveries for business interruption and for property damages in excess of the net book value of the property are recognized only when realized or pending payments confirmed by its insurance companies.
27
Table of Contents
SEGMENT DISCUSSION
Linde’s operations consist of two major product lines: industrial gases and engineering. As further described in the following paragraph, Linde’s industrial gases operations are managed on a geographic basis, which represents three of the company's reportable segments - Americas, EMEA (Europe/Middle East/Africa), and APAC (Asia/South Pacific); a fourth reportable segment, which represents the company's Engineering business, designs and manufactures equipment for air separation and other industrial gas applications specifically for end customers and is managed on a worldwide basis operating in all geographic segments. Other consists of corporate costs and a few smaller businesses which individually do not meet the quantitative thresholds for separate presentation.
The industrial gases product line centers on the manufacturing and distribution of atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). Many of these products are co-products of the same manufacturing process. Linde manufactures and distributes nearly all of its products and manages its customer relationships on a regional basis. Linde’s industrial gases are distributed to various end-markets within a regional segment through one of three basic distribution methods: on-site or tonnage; merchant or bulk; and packaged or cylinder gases. The distribution methods are generally integrated in order to best meet the customer’s needs and very few of its products can be economically transported outside of a region. Therefore, the distribution economics are specific to the various geographies in which the company operates and are consistent with how management assesses performance.
The company’s measure of profit/loss for segment reporting purposes is segment operating profit. Segment operating profit is defined as operating profit excluding purchase accounting impacts of the Linde AG merger, intercompany royalties, and items not indicative of ongoing business trends. This is the manner in which the company’s Chief Operating Decision Maker ("CODM") assesses performance and allocates resources.
The table below presents sales and operating profit information about reportable segments and Other for the years ended December 31, 2023 and 2022.
| (Millions of dollars)Year Ended December 31, | 2023 | 2022 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||||
| Americas | $ | 14,304 | $ | 13,874 | 3 | % | ||||
| EMEA | 8,542 | 8,443 | 1 | % | ||||||
| APAC | 6,559 | 6,480 | 1 | % | ||||||
| Engineering | 2,160 | 2,762 | (22) | % | ||||||
| Other | 1,289 | 1,805 | (29) | % | ||||||
| Total sales | $ | 32,854 | $ | 33,364 | (2) | % | ||||
| Operating Profit | ||||||||||
| Americas | $ | 4,244 | $ | 3,732 | 14 | % | ||||
| EMEA | 2,486 | 2,013 | 23 | % | ||||||
| APAC | 1,806 | 1,670 | 8 | % | ||||||
| Engineering | 491 | 555 | (12) | % | ||||||
| Other | 43 | (66) | 165 | % | ||||||
| Segment operating profit | 9,070 | 7,904 | 15 | % | ||||||
| Reconciliation to reported operating profit : | ||||||||||
| Other charges (Note 3) | (40) | (1,029) | ||||||||
| Purchase accounting impacts - Linde AG | (1,006) | (1,506) | ||||||||
| Total operating profit | $ | 8,024 | $ | 5,369 |
28
Table of Contents
Americas
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 vs. 2022 | ||||||||
| Sales | $ | 14,304 | $ | 13,874 | 3 | % | |||||
| Operating profit | $ | 4,244 | $ | 3,732 | 14 | % | |||||
| As a percent of sales | 29.7 | % | 26.9 | % |
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | — | % | |
| Price/Mix | 6 | % | |
| Cost pass-through | (6) | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | 3 | % | |
| 3 | % |
The Americas segment includes Linde’s industrial gases operations in approximately 20 countries including the United States, Canada, Mexico and Brazil.
Sales
Sales for the Americas segment increased $430 million, or 3%, in 2023 versus 2022. Higher pricing contributed 6% to sales. The impact of net acquisitions increased sales by 3% primarily due to the acquisition of nexAir, LLC (See Note 2 to the consolidated financial statements). Cost past-through decreased sales by 6% with minimal impact on operating profit. Volumes and currency translation remained flat.
Operating Profit
Operating profit in the Americas segment increased $512 million, or 14%, in 2023 versus 2022 driven primarily by higher pricing, acquisitions and continued productivity initiatives which more than offset cost inflation the year.
EMEA
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 vs. 2022 | ||||||||
| Sales | $ | 8,542 | $ | 8,443 | 1 | % | |||||
| Operating profit | $ | 2,486 | $ | 2,013 | 23 | % | |||||
| As a percent of sales | 29.1 | % | 23.8 | % |
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (4) | % | |
| Price/Mix | 9 | % | |
| Cost pass-through | (3) | % | |
| Currency | 1 | % | |
| Acquisitions/Divestitures | (2) | % | |
| 1 | % |
29
Table of Contents
The EMEA segment includes Linde's industrial gases operations in approximately 45 European, Middle Eastern and African countries including Germany, the U.K., France, Sweden and the Republic of South Africa.
Sales
EMEA segment sales increased by $99 million, or 1%, in 2023 versus 2022. Higher price attainment increased sales by 9%. Volumes decreased sales by 4% led by the chemicals and energy end market. Cost pass-through decreased sales by 3% with minimal impact on operating profit. Currency translation increased sales by 1% due largely to the strengthening of the Euro and British pound against the U.S. Dollar. The impact of net divestitures decreased sales by 2% primarily due to the deconsolidation of the Russian subsidiaries in June 2022.
Operating Profit
Operating Profit for the EMEA segment increased $473 million, or 23%, in 2023 versus 2022. The increase was driven primarily by higher pricing and continued productivity initiatives, partially offset by cost inflation, lower volumes and divestitures.
APAC
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 vs. 2022 | ||||||||
| Sales | $ | 6,559 | $ | 6,480 | 1 | % | |||||
| Operating profit | $ | 1,806 | $ | 1,670 | 8 | % | |||||
| As a percent of sales | 27.5 | % | 25.8 | % |
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Equipment | 2 | % | |
| Price/Mix | 4 | % | |
| Cost pass-through | (1) | % | |
| Currency | (4) | % | |
| Acquisitions/Divestitures | — | % | |
| 1 | % |
The APAC segment includes Linde's industrial gases operations in approximately 20 Asian and South Pacific countries and regions including China, Australia, India and South Korea.
Sales
Sales for the APAC segment increased $79 million, or 1%, in 2023 versus 2022. Volume increased 2% including project start-ups in the electronics and chemicals and energy end markets. Higher price increased sales by 4%. Cost pass-through decreased sales by 1% with minimal impact on operating profit. Currency translation decreased sales by 4% driven primarily by the weakening of the Australian dollar, Indian rupee and Chinese Yuan against the U.S. Dollar.
Operating Profit
Operating profit in the APAC segment increased $136 million, or 8%, in 2023 versus 2022. The increase was primarily driven by higher pricing and continued productivity initiatives which more than offset the impact of currency and cost inflation.
30
Table of Contents
Engineering
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 vs. 2022 | ||||||||
| Sales | $ | 2,160 | $ | 2,762 | (22) | % | |||||
| Operating profit | $ | 491 | $ | 555 | (12) | % | |||||
| As a percent of sales | 22.7 | % | 20.1 | % |
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Currency | 1 | % | |
| Other | (23) | % | |
| (22) | % |
Sales
Engineering segment sales decreased $602 million, or 22%, in 2023 versus 2022 . The decrease was driven by project timing.
Projects for Russia that were sanctioned, and therefore terminated or suspended, have been lawfully wound down and represented approximately $238 million and $894 million of the Engineering segment sales during 2023 and 2022, respectively.
Operating profit
Engineering segment operating profit decreased $64 million, or 12%, in 2023 versus 2022. The decline from lower sales was partially offset by higher margin on wind down of terminated or suspended projects sanctioned in Russia.
31
Table of Contents
Other
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2023 vs. 2022 | ||||||||
| Sales | $ | 1,289 | $ | 1,805 | (29) | % | |||||
| Operating profit | $ | 43 | $ | (66) | 165 | % | |||||
| As a percent of sales | 3.3 | % | (3.7) | % |
| 2023 vs. 2022 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Price | 2 | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | (31) | % | |
| (29) | % |
Other consists of corporate costs and a few smaller businesses including: Linde Advanced Materials Technology and global helium wholesale; which individually do not meet the quantitative thresholds for separate presentation.
Sales
Sales for Other decreased $516 million, or 29%, in 2023 versus 2022. Divestitures decreased sales by 31% primarily due to sale of GIST business in third quarter of 2022. Volume/Price increased sales by 2% driven primarily by price in the coatings and global helium businesses, partially offset by lower coatings volumes.
Operating profit
Operating profit in Other increased $109 million, or 165%, in 2023 versus 2022 driven primarily by higher pricing in global helium and coatings and lower corporate costs which more than offset the impact of divestitures and lower volumes.
32
Table of Contents
Currency
The results of Linde’s non-U.S. operations are translated to the company’s reporting currency, the U.S. dollar, from the functional currencies used in the countries in which the company operates. For most foreign operations, Linde uses the local currency as its functional currency. There is inherent variability and unpredictability in the relationship of these functional currencies to the U.S. dollar and such currency movements may materially impact Linde’s results of operations in any given period.
To help understand the reported results, the following is a summary of the significant currencies underlying Linde’s consolidated results and the exchange rates used to translate the financial statements (rates of exchange expressed in units of local currency per U.S. dollar):
| Percent of 2023 | Statements of Income | Balance Sheets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | Average Year Ended December 31, | December 31, | |||||||||||
| Currency | Sales | 2023 | 2022 | 2023 | 2022 | ||||||||
| Euro | 19 | % | 0.92 | 0.95 | 0.92 | 0.93 | |||||||
| Chinese yuan | 8 | % | 7.08 | 6.72 | 7.10 | 6.90 | |||||||
| British pound | 5 | % | 0.80 | 0.81 | 0.79 | 0.83 | |||||||
| Australian dollar | 4 | % | 1.50 | 1.44 | 1.47 | 1.47 | |||||||
| Brazilian real | 4 | % | 4.99 | 5.16 | 4.86 | 5.28 | |||||||
| Korean won | 3 | % | 1,306 | 1,286 | 1,288 | 1,266 | |||||||
| Canadian dollar | 3 | % | 1.35 | 1.36 | 1.32 | 1.36 | |||||||
| Mexican peso | 3 | % | 17.71 | 20.10 | 16.97 | 19.50 | |||||||
| Indian rupee | 2 | % | 84.51 | 78.49 | 83.21 | 82.73 | |||||||
| Republic of South African rand | 1 | % | 18.43 | 16.30 | 18.36 | 17.04 | |||||||
| Swedish krona | 1 | % | 10.60 | 10.08 | 10.07 | 10.43 | |||||||
| Thailand bhat | 1 | % | 34.78 | 34.96 | 34.14 | 34.61 |
33
Table of Contents
LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA
| (Millions of dollars) Year Ended December 31, | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Net Cash Provided by (Used for) | ||||||
| Operating Activities | ||||||
| Income from continuing operations (including noncontrolling interests) | $ | 6,341 | $ | 4,281 | ||
| Non-cash charges (credits): | ||||||
| Add: Other charges, net of payments (a) | (118) | 902 | ||||
| Add: Depreciation and amortization | 3,816 | 4,204 | ||||
| Add (Less): Deferred income taxes | (84) | (383) | ||||
| Add (Less): Non-cash charges and other | 184 | 58 | ||||
| Income from continuing operations adjusted for non-cash charges and other | 10,139 | 9,062 | ||||
| Less: Pension contributions | (46) | (51) | ||||
| Add (Less): Working capital | (483) | (310) | ||||
| Add (Less): Other | (305) | 163 | ||||
| Net cash provided by (used for) operating activities | $ | 9,305 | $ | 8,864 | ||
| Investing Activities | ||||||
| Capital expenditures | $ | (3,787) | $ | (3,173) | ||
| Acquisitions, net of cash acquired | (953) | (110) | ||||
| Divestitures and asset sales, net of cash divested | 70 | 195 | ||||
| Net cash provided by (used for) investing activities | $ | (4,670) | $ | (3,088) | ||
| Financing Activities | ||||||
| Debt increases (decreases) – net | $ | 1,060 | $ | 4,475 | ||
| Issuances (purchases) of ordinary shares – net | (3,925) | (5,132) | ||||
| Cash dividends – Linde plc shareholders | (2,482) | (2,344) | ||||
| Noncontrolling interest transactions and other | (53) | (88) | ||||
| Net cash provided by (used for) financing activities | $ | (5,400) | $ | (3,089) | ||
| Effect of exchange rate changes on cash | $ | (7) | $ | (74) | ||
| Cash and cash equivalents, end-of-period | $ | 4,664 | $ | 5,436 |
____________________
(a)See Note 3 to the consolidated financial statements.
Cash decreased $772 million in 2023 versus 2022. The primary sources of cash in 2023 were cash flows from operations of $9,305 million and debt borrowings, net of $1,060 million. The primary uses of cash included capital expenditures of $3,787 million, net purchases of ordinary shares of $3,925 million, cash dividends to shareholders of $2,482 million.
2023 compared with 2022
Cash Flows From Operations
Cash flows from operations was $9,305 million, an increase of $441 million from 2022. The increase was driven primarily by higher net income adjusted for non-cash charges, partially offset by higher working capital requirements, including lower inflows from contract liabilities from engineering customer advanced payments and higher cash tax payments. Other charges were $40 million and $1,029 million, for the years ended December 31, 2023 and 2022, respectively. 2022 charges related primarily to the deconsolidation and impairment of Russian subsidiaries resulting from the ongoing war in Ukraine and related sanctions. Related Other charges cash outflows were $158 million and $127 million for the years ended December 31, 2023 and 2022, respectively.
As of December 31, 2023, Linde has approximately $418 million recorded in contract liabilities within the consolidated balance sheet related to suspended engineering projects in Russia.
34
Table of Contents
Investing
Net cash used for investing activities was $4,670 million in 2023 compared to $3,088 million in 2022 due to higher acquisitions, net of cash acquired and higher capital expenditures.
Capital expenditures in 2023 were $3,787 million, an increase of $614 million from 2022. Capital expenditures during 2023 related primarily to investments in new plant and production equipment for operating and growth requirements. Approximately 63% of the capital expenditures were in the Americas segment with 21% in the APAC segment and the rest primarily in the EMEA segment.
At December 31, 2023 , Linde's sale of gas backlog of large projects under construction was approximately $4.9 billion. This represents the total estimated capital cost of large plants under construction.
Acquisitions, net of cash acquired for 2023 were $953 million, an increase of $843 million from 2022, and related primarily to the acquisition of nexAir in the Americas (see Note 2 to the consolidated financial statements). Acquisitions, net of cash acquired for the year ended December 31, 2022 were $110 million related primarily to the Americas and EMEA segments.
Divestitures and asset sales, net of cash divested in 2023 were $70 million as compared to $195 million in 2022. Divestiture proceeds in 2022 include cash received from the sale of the company's GIST business of $184 million, net of cash divested of $75 million, for net proceeds of $109 million (see Note 2 to the consolidated financial statements).
Financing
Linde’s financing strategy is to secure long-term committed funding by issuing public notes and debentures and commercial paper backed by a long-term bank credit agreement. Linde’s international operations are funded through a combination of local borrowing and intercompany funding to minimize the total cost of funds and to manage and centralize currency exchange exposures. As deemed necessary, Linde manages its exposure to interest-rate changes through the use of financial derivatives (see Note 12 to the consolidated financial statements and Item 7A. Quantitative and Qualitative Disclosures About Market Risk).
Cash used for financing activities was $5,400 million in 2023 compared to $3,089 million in 2022. Cash provided by debt was $1,060 million in 2023 versus $4,475 million in 2022, driven primarily by lower inflows from commercial paper borrowings and lower net debt issuances in 2023. In February 2023, Linde repaid $500 million of 2.70% notes that became due. In April 2023, Linde repaid €650 million of 2.00% notes and £300 million of 5.875% notes that became due. In June 2023, Linde issued €500 million of 3.625% notes due in 2025, €750 million of 3.375% notes due in 2029 and €650 million of 3.625% notes due in 2034.
In February 2024, Linde issued €700 million of 3.00% notes due in 2028, €850 million of 3.20% notes due in 2031 and €700 million of 3.40% notes due in 2036.
Net purchases of ordinary shares were $3,925 million in 2023 versus $5,132 million in 2022. On October 23, 2023, the company's board of directors approved a new share repurchase program for up to $15 billion of Linde's ordinary shares. For additional information related to share repurchase programs, see Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Cash dividends increased to $2,482 million in 2023 versus $2,344 million in 2022 driven primarily by a 9% increase in dividends per share to $5.10 per share from $4.68 per share, partially offset by lower shares outstanding. Cash used for Noncontrolling interest transactions and other was $53 million for the year ended December 31, 2023 versus cash used of $88 million for the respective 2022 period.
Linde’s total net debt outstanding at December 31, 2023 was $14,709 million, $2,231 million higher than $12,478 million at December 31, 2022. The December 31, 2023 net debt balance includes $18,907 million in public securities, and $466 million representing primarily worldwide bank borrowings, net of $4,664 million of cash. Linde’s global effective borrowing rate was approximately 2.6% for 2023.
The company believes that it has sufficient operating flexibility, cash reserves, and funding sources to maintain adequate amounts of liquidity to meet its business needs around the world. At December 31, 2023, Linde's credit ratings as reported by Standard & Poor’s and Moody’s were A-1 and P-1 for short-term debt, respectively, and A and A2 for long-term debt, respectively. The company maintains a $5 billion and a $1.5 billion unsecured and undrawn revolving credit agreements with no associated financial covenants. No borrowings were outstanding under the credit agreements as of December 31, 2023. The company does not anticipate any limitations on its ability to access the debt capital markets and/or other external funding sources and remains committed to its strong ratings from Moody’s and Standard & Poor’s.
35
Table of Contents
Note 11 to the consolidated financial statements includes information with respect to the company’s debt activity, current debt position, debt covenants and the available credit facilities; and Note 12 includes information relating to derivative financial instruments. Linde's credit facilities are with major financial institutions and are non-cancelable until maturity. Therefore, the company believes the risk of the financial institutions being unable to make required loans under the credit facilities, if requested, to be low. Linde’s major bank credit and long-term debt agreements contain standard covenants. The company was in compliance with these covenants at December 31, 2023 and expects to remain in compliance for the foreseeable future.
OFF-BALANCE SHEET ARRANGEMENTS
As discussed in Note 17 to the consolidated financial statements, at December 31, 2023, Linde had undrawn outstanding letters of credit, bank guarantees and surety bonds entered into in connection with normal business operations and they are not reasonably likely to have a material impact on Linde’s consolidated financial condition, results of operations, or liquidity.
CRITICAL ACCOUNTING ESTIMATES
The policies discussed below are considered by management to be critical to understanding Linde’s financial statements and accompanying notes prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). Their application places significant importance on management’s judgment as a result of the need to make estimates of matters that are inherently uncertain. Linde’s financial position, results of operations and cash flows could be materially affected if actual results differ from estimates made. These policies are determined by management and have been reviewed by Linde’s Audit Committee.
Revenue Recognition
Long-Term Construction Contracts
The company designs and manufactures equipment for air separation and other varied gas production and processing plants manufactured specifically for end customers. Revenues for sale of equipment contracts are generally recognized over time as Linde has an enforceable right to payment for performance completed to date and performance does not create an asset with alternative use. For contracts recognized over time, revenue is recognized primarily using a cost incurred input method. Costs incurred to date relative to total estimated costs at completion are used to measure progress toward satisfying performance obligations. The result is applied to total expected revenue and results in financial statement recognition of revenue in addition to costs incurred to date. Any expected loss on a contract is recognized as an expense immediately. Contract modifications are typically accounted for as part of the existing contract and are recognized as a cumulative adjustment for the inception-to-date effect of such change. We assess performance as progress towards completion is achieved on specific projects, earnings will be impacted by changes to our forecast of revenues and costs on these projects.
The cost incurred input method places considerable importance on accurate estimates of the extent of progress towards completion and may involve estimates on the scope of deliveries and services required to fulfill the contractually defined obligations. The key source of estimation uncertainty is the total estimated costs at completion including material, labor and overhead costs and the resultant state of completion of the contracts. There are inherent uncertainties associated with the estimation process, including technical complexity, duration of construction cycle, potential cost inflation (whether equipment or manpower), and scope considerations all of which may affect the total estimation process. Changes in these estimates may lead to a significant impact on future financial statements.
Pension Benefits
Pension benefits represent financial obligations that will be ultimately settled in the future with employees who meet eligibility requirements. Because of the uncertainties involved in estimating the timing and amount of future payments, significant estimates are required to calculate pension expense and liabilities related to the company’s plans. The company utilizes the services of independent actuaries, whose models are used to facilitate these calculations.
Several key assumptions are used in actuarial models to calculate pension expense and liability amounts recorded in the financial statements. Management believes the three most significant variables in the models are the expected long-term rate of return on plan assets, the discount rate, and the expected rate of compensation increase. The actuarial models also use assumptions for various other factors, including long-term inflation rates, employee turnover, retirement age, and mortality. Linde management believes the assumptions used in the actuarial calculations are reasonable, reflect the company’s experience and expectations for the future and are within accepted practices in each of the respective
36
Table of Contents
geographic locations in which it operates. Actual results in any given year will often differ from actuarial assumptions because of economic and other factors. The sensitivities to each of the key assumptions presented below exclude the impact of special items that occurred during the year.
The weighted-average expected long-term rates of return on pension plan assets were 7.00% for U.S. plans and 5.64% for non-U.S. plans at December 31, 2023 (7.00% and 5.60%, respectively at December 31, 2022). The expected long-term rate of return on the U.S. and Non-U.S. plan assets is estimated based on the plans' investment strategy and asset allocation, historical capital market performance and, to a lesser extent, historical plan performance. A 0.50% change in these expected long-term rates of return, with all other assumptions held constant, would change Linde’s pension expense by approximately $44 million.
The company has consistently used a market-related value of assets rather than the fair value at the measurement date to determine annual pension expense. The market-related value recognizes investment gains or losses over a five-year period. As a result, changes in the fair value of assets from year to year are not immediately reflected in the company’s annual pension expense. Instead, annual pension expense in future periods will be impacted as deferred investment gains or losses are recognized in the market-related value of assets over the five-year period. The consolidated market-related value of assets was $9,180 million, or $952 million higher than the fair value of assets of $8,228 million at December 31, 2023. These net deferred investment lo of $952 million will be recognized in the calculation of the market-related value of assets ratably over the next four years and will impact future pension expense. Future actual investment gains or losses will impact the market-related value of assets and, therefore, will impact future annual pension expense in a similar manner.
Discount rates are used to calculate the present value of plan liabilities and pension costs and are determined annually by management. The company measures the service and interest cost components of pension and OPEB expense for significant U.S. and non-U.S. plans using the spot rate approach. U.S. plans that do not use the spot rate approach continue to determine discount rates by using a cash flow matching model provided by the company's independent actuaries. The model includes a portfolio of corporate bonds graded AA or better by at least half of the ratings agencies and matches the U.S. plans' projected cash flows to the calculated spot rates. Discount rates for the remaining Non-U.S. plans are based on market yields for high-quality fixed income investments representing the approximate duration of the pension liabilities on the measurement date. Refer to Note 16 to the consolidated financial statements for a summary of the discount rates used to calculate plan liabilities and benefit costs, and to the Retirement Benefits section of the Consolidated Results and Other Information section of this MD&A for a further discussion of 2023 benefit costs. A 0.50% reduction in discount rates, with all other variables held constant, would increase Linde’s pension expense by approximately $4 million whereas a 0.50% increase in discount rates would result in a decrease of $3 million. A 0.50% reduction in discount rates would increase the PBO by approximately $521 million whereas a 0.50% increase in discount rates would have a favorable impact to the PBO of approximately $477 million.
The weighted-average expected rate of compensation increase was 3.50% for U.S. plans and 2.58% for non-U.S. plans at December 31, 2023 (3.25% and 2.59%, respectively, at December 31, 2022). The estimated annual compensation increase is determined by management every year and is based on historical trends and market indices. A 0.50% change in the expected rate of compensation increase, with all other variables held constant, would change Linde’s pension expense by approximately $5 million and would impact the PBO by approximately $50 million.
Asset Impairments
Goodwill and Other Indefinite-Lived Intangibles Assets
At December 31, 2023, the company had goodwill of $26,751 million and $1,745 million of other indefinite-lived intangible assets. Goodwill represents the aggregate of the excess consideration paid for acquired businesses over the fair value of the net assets acquired. Indefinite-lived other intangibles relate to the Linde name.
The company performs a goodwill impairment test annually as of October 1 or more frequently if events or circumstances indicate that an impairment loss may have been incurred. The impairment test performed during the fourth quarter of 2023 indicated no impairment. At December 31, 2023, Linde’s enterprise value was approximately $213 billion (outstanding shares multiplied by the year-end stock price plus net debt, and without any control premium) while its total capital was approximately $56 billion.
The impairment test allows an entity to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than carrying value. If it is determined that it is more likely than not that the fair value of a reporting unit is less than carrying value then the company will estimate and compare the fair value of its reporting units to their carrying value, including goodwill. Reporting units are determined based on one level below the operating segment level.
37
Table of Contents
Management believes that the quantitative and qualitative factors used to perform its annual goodwill impairment assessment are appropriate and reasonable. Although the 2023 assessment indicated that it is more likely than not that the fair value of each reporting unit exceeded its carrying value, changes in circumstances or conditions affecting this analysis could have a significant impact on the fair value determination, which could then result in a material impairment charge to the company's results of operations.
Other indefinite-lived intangible assets are evaluated for impairment on an annual basis or more frequently if events and circumstances indicate that an impairment loss may have been incurred, and no impairments were indicated.
See Notes 9 and 10 to the consolidated financial statements.
Long-Lived Assets
Long-lived assets, including property, plant and equipment and finite-lived other intangible assets, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an individual asset or asset group may not be recoverable. For purposes of this test, asset groups are determined based upon the lowest level for which there are independent and identifiable cash flows. Based upon Linde's business model an asset group may be a single plant and related assets used to support on-site, merchant and packaged gas customers. Alternatively, the asset group may be a collection of distribution related assets (cylinders, distribution centers, and stores) or be a pipeline complex which includes multiple interdependent plants and related assets connected by pipelines within a geographic area used to support the same distribution methods. As a result of the Russia-Ukraine conflict, Linde deconsolidated its Russian gas and engineering business entities as of June 30, 2022. See Note 3 to the consolidated financial statements.
Income Taxes
At December 31, 2023, Linde had deferred tax assets of $1,292 million (net of valuation allowances of $176 million), and deferred tax liabilities of $6,815 million. At December 31, 2023, uncertain tax positions totaled $304 million (see Note 1 and Note 5 to the consolidated financial statements). Income tax expense was $1,814 million for the year ended December 31, 2023, or about 22.7% of pre-tax income (see Note 5 to the consolidated financial statements for additional information related to taxes).
In the preparation of consolidated financial statements, Linde estimates income taxes based on diverse legislative and regulatory structures that exist in various jurisdictions where the company conducts business. Deferred income tax assets and liabilities represent tax benefits or obligations that arise from temporary differences due to differing treatment of certain items for accounting and income tax purposes. Linde evaluates deferred tax assets each period to ensure that estimated future taxable income will be sufficient in character (e.g. capital gain versus ordinary income treatment), amount and timing to result in their recovery. A valuation allowance is established when management determines that it is more likely than not that a deferred tax asset will not be realized to reduce the assets to their realizable value. Considerable judgments are required in establishing deferred tax valuation allowances and in assessing exposures related to tax matters. As events and circumstances change, related reserves and valuation allowances are adjusted to income at that time. Linde’s tax returns are subject to audit and local taxing authorities could challenge the company’s tax positions. The company’s practice is to review tax filing positions by jurisdiction and to record provisions for uncertain income tax positions, including interest and penalties when applicable. Linde believes it records and/or discloses such potential tax liabilities as appropriate and has reasonably estimated its income tax liabilities and recoverable tax assets. If new information becomes available, adjustments are charged or credited against income at that time. Management does not anticipate that such adjustments would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Contingencies
The company accrues liabilities for non-income tax contingencies when management believes that a loss is probable and the amounts can be reasonably estimated, while contingent gains are recognized only when realized or realizable. If new information becomes available or losses are sustained in excess of recorded amounts, adjustments are charged against income at that time. Management does not anticipate that in the aggregate such losses would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Linde is subject to various claims, legal proceedings and government investigations that arise from time to time in the ordinary course of business. These actions are based upon alleged environmental, tax, antitrust and personal injury claims, among others (see Note 17 to the consolidated financial statements). Such contingencies are significant and the accounting requires considerable management judgments in analyzing each matter to assess the likely outcome and the need for
38
Table of Contents
establishing appropriate liabilities and providing adequate disclosures. Linde believes it records and/or discloses such contingencies as appropriate and has reasonably estimated its liabilities.
NEW ACCOUNTING STANDARDS
See Note 1 to the consolidated financial statements for information concerning new accounting standards and the impact of the implementation of these standards on the company’s financial statements.
FAIR VALUE MEASUREMENTS
Linde does not expect changes in the aggregate fair value of its financial assets and liabilities to have a material impact on the consolidated financial statements. See Note 13 to the consolidated financial statements.
39
Table of 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, | 2023 | 2022 | |||
| Adjusted Operating Profit and Operating Margin | |||||
| Reported operating profit | $ | 8,024 | $ | 5,369 | |
| Add: Other charges (a) | 40 | 1,029 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,006 | 1,506 | |||
| Total adjustments | 1,046 | 2,535 | |||
| Adjusted operating profit | $ | 9,070 | $ | 7,904 | |
| Reported percentage change | 49 | % | |||
| Adjusted percentage change | 15 | % | |||
| Reported sales | $ | 32,854 | $ | 33,364 | |
| Reported operating margin | 24.4 | % | 16.1 | % | |
| Adjusted operating margin | 27.6 | % | 23.7 | % | |
| Adjusted Depreciation and amortization | |||||
| Reported depreciation and amortization | $ | 3,816 | $ | 4,204 | |
| Less: Purchase accounting impacts - Linde AG (c) | (991) | (1,481) | |||
| Adjusted depreciation and amortization | $ | 2,825 | $ | 2,723 | |
| Adjusted Other Income (Expense) - net | |||||
| Reported Other Income (Expense) - net | $ | (41) | $ | (62) | |
| Add: Purchase accounting impacts - Linde AG (c) | (15) | (25) | |||
| Adjusted Other Income (Expense) - net | $ | (26) | $ | (37) | |
| Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost | |||||
| Reported net pension and OPEB cost (benefit), excluding service cost | $ | (164) | $ | (237) | |
| Add: Pension settlement charges | (16) | (6) | |||
| Adjusted Net Pension and OPEB cost (benefit), excluding service costs | $ | (180) | $ | (243) | |
| Adjusted Interest Expense - Net | |||||
| Reported interest expense - net | $ | 200 | $ | 63 | |
| Add: Purchase accounting impacts - Linde AG (c) | 16 | 35 | |||
| Adjusted interest expense - net | $ | 216 | $ | 98 |
40
Table of Contents
| Adjusted Income Taxes (a) | |||||
|---|---|---|---|---|---|
| Reported income taxes | $ | 1,814 | $ | 1,434 | |
| Add: Purchase accounting impacts - Linde AG (c) | 232 | 374 | |||
| Add: Pension settlement charges | 3 | 1 | |||
| Add: Other charges (a) | 81 | 136 | |||
| Total adjustments | 316 | 511 | |||
| Adjusted income taxes | $ | 2,130 | $ | 1,945 | |
| Adjusted Effective Tax Rate (a) | |||||
| Reported income before income taxes and equity investments | $ | 7,988 | $ | 5,543 | |
| Add: Pension settlement charge | 16 | 6 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 990 | 1,471 | |||
| Add: Other charges (a) | 40 | 1,029 | |||
| Total adjustments | 1,046 | 2,506 | |||
| Adjusted income before income taxes and equity investments | $ | 9,034 | $ | 8,049 | |
| Reported Income taxes | $ | 1,814 | $ | 1,434 | |
| Reported effective tax rate | 22.7% | 25.9% | |||
| Adjusted income taxes | $ | 2,130 | $ | 1,945 | |
| Adjusted effective tax rate | 23.6% | 24.2% | |||
| Income from Equity Investments | |||||
| Reported income from equity investments | $ | 167 | $ | 172 | |
| Add: Purchase accounting impacts - Linde AG (c) | 72 | 75 | |||
| Total adjustments | 72 | 75 | |||
| Adjusted income from equity investments | $ | 239 | $ | 247 | |
| Adjusted Noncontrolling Interests | |||||
| Reported noncontrolling interests | $ | (142) | $ | (134) | |
| Add: Purchase accounting impacts - Linde AG (c) | (12) | (22) | |||
| Adjusted noncontrolling interests | $ | (154) | $ | (156) | |
| Adjusted Net Income - Linde plc (b) | |||||
| Reported net income | $ | 6,199 | $ | 4,147 | |
| Add: Pension settlement charge | 13 | 5 | |||
| Add: Other charges (a) | (41) | 893 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 818 | 1,150 | |||
| Total adjustments | 790 | 2,048 | |||
| Adjusted net income - Linde plc | $ | 6,989 | $ | 6,195 | |
| Adjusted Diluted EPS (b) | |||||
| Reported diluted EPS | $ | 12.59 | $ | 8.23 | |
| Add: Pension settlement charge | 0.03 | 0.01 | |||
| Add: Other charges (a) | (0.08) | 1.77 |
41
Table of Contents
| Add: Purchase accounting impacts - Linde AG (c) | 1.66 | 2.28 | |||
|---|---|---|---|---|---|
| Total adjustments | 1.61 | 4.06 | |||
| Adjusted diluted EPS | $ | 14.20 | $ | 12.29 | |
| Reported percentage change | 53 | % | |||
| Adjusted percentage change | 16 | % | |||
| Adjusted EBITDA and % of Sales | |||||
| Net Income - Linde plc | $ | 6,199 | $ | 4,147 | |
| Add: Noncontrolling interests | 142 | 134 | |||
| Add: Net pension and OPEB cost (benefit), excluding service cost | (164) | (237) | |||
| Add: Interest expense | 200 | 63 | |||
| Add: Income taxes | 1,814 | 1,434 | |||
| Add: Depreciation and amortization | 3,816 | 4,204 | |||
| EBITDA | 12,007 | 9,745 | |||
| Add: Other charges (a) | 40 | 1,029 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 86 | 99 | |||
| Total adjustments | 126 | 1,128 | |||
| Adjusted EBITDA | $ | 12,133 | $ | 10,873 | |
| Reported sales | $ | 32,854 | $ | 33,364 | |
| % of sales | |||||
| EBITDA | 36.5 | % | 29.2 | % | |
| Adjusted EBITDA | 36.9 | % | 32.6 | % |
| (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 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 from Continuing Operations: Represents the noncontrolling interests’ ownership portion of the adjustments described above determined on an entity by entity basis. |
42
Table of Contents
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.
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| (Millions of dollars) | ||||||
| Debt | $ | 19,373 | $ | 17,914 | ||
| Less: cash and cash equivalents | (4,664) | (5,436) | ||||
| Net debt | 14,709 | 12,478 | ||||
| Less: purchase accounting impacts - Linde AG | (7) | (22) | ||||
| Adjusted net debt | $ | 14,702 | $ | 12,456 |
43
Table of Contents
SUPPLEMENTAL GUARANTEE INFORMATION
On May 3, 2023, the company filed a Form S-3 Registration Statement with the SEC ("the Registration Statement").
Linde plc may offer debt securities, preferred shares, depositary shares and ordinary shares under the Registration Statement, and debt securities exchangeable for or convertible into preferred shares, ordinary shares or other debt securities. Debt securities of Linde plc may be guaranteed by Linde Inc and/or Linde GmbH. Linde plc may provide guarantees of debt securities offered by its wholly owned subsidiaries Linde Inc. or Linde Finance under the Registration Statement.
Linde Inc. is a wholly owned subsidiary of Linde plc. Linde Inc. may offer debt securities under the Registration Statement. Debt securities of Linde Inc. will be guaranteed by Linde plc, and such guarantees by Linde plc may be guaranteed by Linde GmbH. Linde Inc. may also provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Finance offered under the Registration Statement.
Linde Finance B.V. is a wholly owned subsidiary of Linde plc. Linde Finance may offer debt securities under the Registration Statement. Linde plc will guarantee debt securities of Linde Finance offered under the Registration Statement. Linde GmbH and Linde Inc. may guarantee Linde plc’s obligations under its downstream guarantee.
Linde GmbH is a wholly owned subsidiary of Linde plc. Linde GmbH may provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Inc. or Linde Finance offered under the Registration Statement.
In September 2019, Linde plc provided downstream guarantees of all pre-existing Linde Inc. and Linde Finance notes, and Linde GmbH and Linde Inc., respectively, provided upstream guarantees of Linde plc’s downstream guarantees.
Linde plc has filed a base prospectus with the Luxembourg Stock Exchange for a €10.0 billion debt issuance program, under which Linde plc may offer debt securities. Linde Inc. and Linde GmbH have provided to Linde plc upstream guarantees in relation to debt securities of Linde plc offered under the European debt program.
For further information about the guarantees of the debt securities registered under the Registration Statement (including the ranking of such guarantees, limitations on enforceability of such guarantees and the circumstances under which such guarantees may be released), see “Description of Debt Securities – Guarantees” and “Description of Debt Securities – Ranking” in the Registration Statement, which subsections are incorporated herein by reference.
The following tables present summarized financial information for Linde plc, Linde Inc., Linde GmbH and Linde Finance on a combined basis, after eliminating intercompany transactions and balances between them and excluding investments in and equity in earnings from non-guarantor subsidiaries.
44
Table of Contents
| (Millions of dollars) | ||||||
|---|---|---|---|---|---|---|
| Statement of Income Data | Twelve Months Ended December 31, 2023 | Twelve Months Ended December 31, 2022 | ||||
| Sales | $ | 8,143 | $ | 8,850 | ||
| Operating profit | 1,656 | 1,337 | ||||
| Net income | 735 | 675 | ||||
| Transactions with non-guarantor subsidiaries | 3,004 | 2,241 | ||||
| Balance Sheet Data (at period end) | ||||||
| Current assets (a) | $ | 4,423 | $ | 11,478 | ||
| Long-term assets (b) | 13,833 | 13,949 | ||||
| Current liabilities (c) | 10,882 | 11,767 | ||||
| Long-term liabilities (d) | 56,546 | 48,210 | ||||
| (a) From current assets above, amount due from non-guarantor subsidiaries | $ | 1,753 | $ | 7,260 | ||
| (b) From long-term assets above, amount due from non-guarantor subsidiaries | 816 | 1,982 | ||||
| (c) From current liabilities above, amount due to non-guarantor subsidiaries | 1,684 | 1,334 | ||||
| (d) From long-term liabilities above, amount due to non-guarantor subsidiaries | 39,458 | 33,268 |
45
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001628280-23-005434.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of the company’s financial condition and results of operations should be read together with its consolidated financial statements and notes to the consolidated financial statements included in Item 8 of this Form 10-K.
| Page | |
|---|---|
| Business Overview | 19 |
| Executive Summary – Financial Results & Outlook | 20 |
| Consolidated Results and Other Information | 21 |
| Segment Discussion | 27 |
| Liquidity, Capital Resources and Other Financial Data | 33 |
| Off-Balance Sheet Arrangements | 35 |
| Critical Accounting Estimates | 35 |
| New Accounting Standards | 38 |
| Fair Value Measurements | 38 |
| Non-GAAP Financial Measures | 39 |
| Supplemental Guarantee Information | 43 |
18
Table of Contents
BUSINESS OVERVIEW
The company's primary products in its industrial gases business are atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). The company also designs, engineers, and builds equipment that produces industrial gases and offers its customers a wide range of gas production and processing services such as olefin plants, natural gas plants, air separation plants, hydrogen and synthesis gas plants and other types of plants.
Linde’s industrial gas operations are managed on a geographical basis and in 2022 86% of sales were generated by Linde's three geographic segments (Americas, EMEA and APAC) and the remaining 14% are related largely to the Engineering segment, and to a lesser extent Other (see Note 18 to the consolidated financial statements for operating segment details).
Linde serves a diverse group of industries including healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics. The diversity of end-markets supports financial stability for Linde in varied business cycles.
Linde generates most of its revenues and earnings in the following geographies where the company has its strongest market positions and where distribution and production operations allow the company to deliver the highest level of service to its customers at the lowest cost.
| North and South America ("Americas") | Europe, Middle East and Africa (“EMEA”) | Asia and Pacific (“APAC”) | ||
|---|---|---|---|---|
| United States | Germany | China | ||
| Brazil | United Kingdom | Australia | ||
| Mexico | Eastern Europe | South Korea | ||
| Canada | India |
The company manufactures and distributes its industrial gas products through networks of thousands of production plants, pipeline complexes, distribution centers and delivery vehicles. Major pipeline complexes are primarily located in the United States and China. These networks are a competitive advantage, providing the foundation of reliable product supply to the company’s customer base. The majority of Linde’s business is conducted through long-term contracts which provide stability in cash flow and the ability to pass through changes in energy and feedstock costs to customers. The company has growth opportunities in all major geographies and in diverse end-markets such as healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics.
19
Table of Contents
EXECUTIVE SUMMARY – FINANCIAL RESULTS & OUTLOOK
2022 Year in review
•Sales of $33,364 million were 8% above 2021 sales of $30,793 million. Higher pricing across all geographic segments contributed 7% to sales. Cost pass-through increased sales by 6% with minimal impact on operating profit. Volume increased sales by 1%. Currency translation decreased sales by 5%, largely in EMEA and APAC. Divestitures decreased sales by 1%.
•Reported operating profit of $5,369 million was 8% above 2021. Adjusted operating profit of $7,904 million was 10% above 2021. The increase in the reported operating profit was primarily due to higher pricing, productivity initiatives and lower depreciation and amortization driven by merger related assets, which more than offset Russia-Ukraine conflict and other charges and the adverse impacts of inflation and currency in the year. The increase in adjusted operating profit increase was primarily due to higher pricing and productivity initiatives, which more than offset the adverse impacts of inflation and currency in the year.*
•Income from continuing operations of $4,147 million and diluted earnings per share from continuing operations of $8.23 increased from $3,821 million and $7.32, respectively in 2021. Adjusted income from continuing operations of $6,195 million and adjusted diluted earnings per share from continuing operations of $12.29 were 11% and 15%, respectively above 2021 adjusted amounts.*
•Cash flow from operations of $8,864 million was $861 million below 2021. The decrease was driven by higher working capital requirements, including lower inflows from contract liabilities from engineering customer advanced payments, partially offset by higher net income adjusted for non cash charges. Capital expenditures were $3,173 million; dividends paid were $2,344 million; net purchases of ordinary shares of $5,132 million; and debt borrowings, net were $4,475 million.
*A reconciliation of the adjusted amounts can be found in the "Non-GAAP Financial Measures" section in this MD&A.
2023 Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via earnings releases and investor teleconferences. These materials are available on the company’s website, www.linde.com, but are not incorporated herein.
20
Table of Contents
CONSOLIDATED RESULTS AND OTHER INFORMATION
The discussion that follows includes a comparison of our results of operations and liquidity and capital resources for the years ended December 31, 2022 and 2021. For the discussion comparing the years ended December 31, 2021 and 2020, refer to Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Form 10-K for the year ended December 31, 2021.
The following table provides summary information for 2022 and 2021. The reported amounts are GAAP amounts from the Consolidated Statements of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures.
| (Millions of dollars, except per share data)Year Ended December 31, | 2022 | 2021 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reported Amounts | ||||||||||
| Sales | $ | 33,364 | $ | 30,793 | 8 | % | ||||
| Cost of sales, exclusive of depreciation and amortization | $ | 19,450 | $ | 17,543 | 11 | % | ||||
| As a percent of sales | 58.3 | % | 57.0 | % | ||||||
| Selling, general and administrative | $ | 3,107 | $ | 3,189 | (3) | % | ||||
| As a percent of sales | 9.3 | % | 10.4 | % | ||||||
| Depreciation and amortization | $ | 4,204 | $ | 4,635 | (9) | % | ||||
| Russia-Ukraine conflict and other charges (a) | $ | 1,029 | $ | 273 | — | |||||
| Operating Profit | $ | 5,369 | $ | 4,984 | 8 | % | ||||
| Operating margin | 16.1 | % | 16.2 | % | ||||||
| Interest expense – net | $ | 63 | $ | 77 | (18) | % | ||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (237) | $ | (192) | 23 | % | ||||
| Effective tax rate | 25.9 | % | 24.7 | % | ||||||
| Income from equity investments | $ | 172 | $ | 119 | 45 | % | ||||
| Noncontrolling interests from continuing operations | $ | (134) | $ | (135) | (1) | % | ||||
| Income from continuing operations | $ | 4,147 | $ | 3,821 | 9 | % | ||||
| Diluted earnings per share from continuing operations | $ | 8.23 | $ | 7.32 | 12 | % | ||||
| Diluted shares outstanding | 504,038 | 521,875 | (3) | % | ||||||
| Number of employees | 65,010 | 72,327 | (10) | % | ||||||
| Adjusted Amounts (b) | ||||||||||
| Operating profit | $ | 7,904 | $ | 7,176 | 10 | % | ||||
| Operating margin | 23.7 | % | 23.3 | % | ||||||
| Income from continuing operations | $ | 6,195 | $ | 5,579 | 11 | % | ||||
| Diluted earnings per share from continuing operations | $ | 12.29 | $ | 10.69 | 15 | % | ||||
| Other Financial Data (b) | ||||||||||
| EBITDA from continuing operations | $ | 9,745 | $ | 9,738 | — | % | ||||
| As percent of sales | 29.2 | % | 31.6 | % | ||||||
| Adjusted EBITDA from continuing operations | $ | 10,873 | $ | 10,179 | 7 | % | ||||
| As percent of sales | 32.6 | % | 33.1 | % |
________________________
(a)See Note 3 to the consolidated financial statements.
(b)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Financial Measures" section of this MD&A.
21
Table of Contents
Results of Operations
The following table provides a summary of changes in consolidated sales:
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 1 | % | |
| Price/Mix | 7 | % | |
| Cost pass-through | 6 | % | |
| Currency | (5) | % | |
| Acquisitions/divestitures | (1) | % | |
| Engineering | — | % | |
| 8 | % |
2022 Compared With 2021
Sales
Linde sales increased $2,571 million, or 8%, for the 2022 year versus 2021. Higher pricing across all geographic segments contributed 7% to sales. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, increased sales by 6%, with minimal impact on operating profit. Volume growth in all end markets, except healthcare, and startups increased sales by 1%. Currency translation decreased sales by 5%, largely in EMEA and APAC, driven by the weakening of the Euro, Chinese yuan, British pound and Australian dollar against the U.S. dollar. The impact of divestitures decreased sales by 1%.
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, increased $1,907 million, or 11%, for the year primarily due to inflation and higher volumes, partially offset by productivity gains and currency effects. Cost of sales, exclusive of depreciation and amortization, was 58.3% and 57.0% of sales, respectively, in 2022 compared to 2021. The increase as a percentage of sales was due primarily to higher cost pass-through to customers.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") decreased $82 million, from $3,189 in 2021 to $3,107 million in 2022. SG&A was 9.3% of sales in 2022 versus 10.4% in 2021. Currency impacts decreased SG&A by approximately $127 million in 2022. Excluding currency impacts, underlying SG&A increased primarily due to higher costs.
Depreciation and amortization
Reported depreciation and amortization expense decreased $431 million, or 9% versus 2021. The decrease is primarily due to lower depreciation and amortization of assets acquired in the merger and currency impacts.
On an adjusted basis, depreciation and amortization expense decreased $49 million, or 2%, versus 2021. Currency impacts decreased depreciation and amortization by $123 million in 2022. Excluding currency impacts, underlying depreciation and amortization increased including new project start ups.
Russia-Ukraine conflict and other charges
Russia-Ukraine conflict and other charges were $1,029 million and $273 million for 2022 and 2021, respectively. The charge for 2022 relates primarily to the deconsolidation and impairment of Russian subsidiaries resulting from the ongoing war in Ukraine and related sanctions recorded as of June 30, 2022. 2021 charges relate to cost reduction program and other charges, primarily severance (see Note 3 to the condensed consolidated financial statements).
On an adjusted basis, these benefits and costs have been excluded in both periods.
Operating profit
Reported operating profit increased $385 million in 2022, or 8%. On an adjusted basis, operating profit increased $728 million, or 10%, for 2022 versus 2021.
On a reported basis, operating profit increased $385 million, or 8% in 2022. The increase was primarily due to higher pricing, volumes, savings from productivity initiatives, and lower depreciation and amortization driven by merger related
22
Table of Contents
assets. These increases more than offset the adverse impacts of inflation and currency in the year as well as the Russia-Ukraine conflict and other charges of $1,029 million. Cost reduction programs and other charges was $273 million in 2021.
On an adjusted basis, which excludes the impacts of purchase accounting as well as Russia-Ukraine conflict and other charges, operating profit increased $728 million, or 10%. Operating profit growth was driven by higher pricing, volumes and productivity initiatives, which more than offset the effects of inflation and currency during the period. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense – net in 2022 decreased $14 million, or 18%, versus 2021. On an adjusted basis interest expense decreased $32 million, or 25% in 2022 as compared to 2021.
On both a reported and adjusted basis, the decrease year over year was driven primarily by higher interest income on cash deposits, partially offset by higher borrowing costs on short-term debt.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost were benefits of $237 million and $192 million in 2022 and 2021, respectively. The increase in benefit primarily relates to lower amortization of deferred losses, partially offset by higher interest cost reflective of the higher discount rate environment year-over-year (see Note 16 to the consolidated financial statements).
Effective tax rate
The reported effective tax rate ("ETR") for 2022 was 25.9% versus 24.7% in 2021. The increase in the rate is primarily related to the net tax expense resulting from the deconsolidation and impairment of the company’s business in Russia in 2022. 2021 included a deferred income tax charge related to the revaluation of net deferred tax liabilities for a tax rate increase in the United Kingdom (see Note 5 to the consolidated financial statements).
On an adjusted basis, the ETR for 2022 was 24.2% versus 24.1% in 2021.
Income from equity investments
Reported income from equity investments for 2022 was $172 million as compared to $119 million in 2021. On an adjusted basis, income from equity investments for 2022 was $247 million versus $231 million in 2021.
On a reported basis, the year-over-year increase in income from equity investments was due to a $35 million impairment charge taken in the third quarter of 2021 related to a joint venture in the APAC segment.
On an adjusted basis, the year-over-year increase in income from equity investments was primarily driven by the overall performance of investments in APAC.
Noncontrolling interests from continuing operations
At December 31, 2022, noncontrolling interests from continuing operations consisted primarily of noncontrolling shareholders’ investments in APAC (primarily in China).
Reported noncontrolling interests from continuing operations decreased $1 million, from $135 million in 2021 to $134 million in 2022.
Adjusted noncontrolling interests from continuing operations increased $6 million in 2022 as compared to 2021.
Income from continuing operations
Reported income from continuing operations increased $326 million, or 9%. On an adjusted basis, which excludes the impacts of purchase accounting and Russia-Ukraine conflict and other charges, income from continuing operations increased $616 million, or 11%, in 2022 versus 2021. On both a reported and adjusted basis, the increase was driven by higher operating profit.
Diluted earnings per share from continuing operations
Reported diluted earnings per share from continuing operations increased $0.91, or 12%, in 2022 as compared to 2021. On an adjusted basis, diluted EPS of $12.29 in 2022 increased 15% versus 2021. The increase on both reported and adjusted basis was primarily due to higher income from continuing operations and lower diluted shares outstanding.
Employees
The number of employees at December 31, 2022 was 65,010, a decrease of 10%, or 7,317 employees from 2021, primarily driven by the sale of GIST business, cost reduction initiatives and the deconsolidation of Russian subsidiaries in the EMEA and Engineering segments.
23
Table of Contents
Other Financial Data
EBITDA from continuing operations increased to $9,745 million in 2022 from $9,738 million in 2021. Adjusted EBITDA from continuing operations increased to $10,873 million for 2022 as compared to $10,179 million in 2021, primarily due to higher adjusted income from continuing operations plus depreciation and amortization versus the prior period.
See the "Non-GAAP Financial Measures" section for definitions and reconciliations of these non-GAAP measures to reported GAAP amounts.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) for the year ended December 31, 2022 was a loss of $778 million resulted primarily from currency translation adjustments of $1,835 million, partially offset by an increase in the funded status of the company's retirement obligations of $1,070 million driven by a higher discount rate environment. The translation adjustments reflect the impact of translating local currency foreign subsidiary financial statements to U.S. dollars, and are largely driven by the movement of the U.S. dollar against major currencies including the Euro, the Chinese yuan and the British pound. See the "Currency" section of the MD&A for exchange rates used for translation purposes and Note 7 to the consolidated financial statements for a summary of the currency translation adjustment component of accumulated other comprehensive income by segment.
Related Party Transactions
The company’s related parties are primarily unconsolidated equity affiliates. The company did not engage in any material transactions involving related parties that included terms or other aspects that differ from those which would be negotiated with independent parties.
Environmental Matters
Linde’s principal operations relate to the production and distribution of atmospheric and other industrial gases, which for the most part are used to help customers reduce their emissions. Worldwide costs relating to environmental protection may continue to grow due to increasingly stringent laws and regulations. In addition, Linde may face physical risks from climate change and extreme weather.
Climate Change
Linde operates in jurisdictions that have, or are developing, laws and/or regulations to reduce or mitigate the adverse effects of greenhouse gas ("GHG") emissions and therefore faces a highly uncertain regulatory environment in this area. For example, the U.S. Environmental Protection Agency ("EPA") has promulgated rules requiring reporting of GHG emissions to which Linde, its suppliers and customers are subject to. EPA has also promulgated regulations to restrict GHG emissions, including final rules regulating GHG emissions from light-duty vehicles and certain large manufacturing facilities, many of which are Linde suppliers or customers. In addition to these developments in the United States, several other countries worldwide have already implemented carbon taxation or trading systems which impact the company and its customers, including regulations in China, Singapore and the European Union. Among other impacts, such regulations are expected to raise the cost of energy, which is a significant cost for Linde. Nevertheless, Linde's long-term customer contracts routinely provide rights to recover increased electricity, natural gas, and other costs that are incurred by the company as a result of climate change regulation.
Linde anticipates continued growth in hydrogen sales due to increased focus on decarbonization projects. Traditionally, hydrogen production plants and a large number of other manufacturing and electricity-generating plants have been identified in California and the European Union as a source of carbon dioxide emissions and these plants are subject to cap-and-trade regulations in those jurisdictions. Linde believes it will be able to mitigate the costs of these regulations through the terms of its product supply contracts. However, legislation that limits GHG emissions may impact growth by increasing capital, compliance, operating and maintenance costs and/or decreasing demand.
To manage business risks from current and potential GHG emission regulation as well as physical consequences of climate change, Linde actively monitors current developments, evaluates the direct and indirect business risks, and takes appropriate actions. Among others, actions include: increasing relevant resources and training; maintaining contingency plans; obtaining advice and counsel from expert vendors, insurance providers and industry experts; incorporating GHG provisions in commercial agreements; and conducting regular reviews of the business risks with management. Although there are considerable uncertainties, Linde believes that the business risk from potential regulations can be effectively managed through its commercial contracts. Additionally, Linde does not anticipate any material effects regarding its plant operations or business arising from potential physical risks of climate change.
24
Table of Contents
Linde continuously seeks opportunities to optimize energy use and GHG emissions through research and development in customer applications and rigorous operational energy efficiency, sourcing low-carbon source energy, and purchasing hydrogen as a chemical byproduct where feasible. Linde tracks GHG emission performance versus targets and reports regularly to business management and annually to Linde's Board of Directors. In 2021, a new Sustainability Committee was created. The Committee is responsible for oversight of the Company's programs, policies and strategies related to environmental matters, including climate change, greenhouse gas reduction goals and decarbonization solutions, such as clean energy and carbon management.
At the same time, external factors may provide Linde with future business opportunities. For example, in 2022, several pieces of legislation were enacted, including the Inflation Reduction Act in the U.S., which provides for investments in decarbonization opportunities including hydrogen projects. Other factors include governmental regulation of GHG and other emissions; uncertain costs of energy and certain natural resources; the development of renewable energy alternatives; and new technologies that help extract natural gas, improve air quality, increase energy efficiency and mitigate the impacts of climate change. Linde continues to develop new applications that can help customers lower emissions by reducing energy consumption and increasing product throughput. Stricter regulation of water quality in emerging economies such as China provide a growing market for a number of gases, e.g., oxygen for wastewater treatment. Increased concern about drought in areas such as California and Australia may create additional markets for carbon dioxide for desalination. Renewable fuel standards in the European Union and U.S. can create a market for second-generation biofuels which use industrial gases such as oxygen, carbon dioxide, and hydrogen.
Costs Relating to the Protection of the Environment
Environmental protection costs in 2022 were not significant. Linde anticipates that future annual environmental protection expenditures will be similar to 2022, subject to any significant changes in existing laws and regulations. Based on historical results and current estimates, management does not believe that environmental expenditures will have a material adverse effect on the consolidated financial position, the consolidated results of operations or cash flows in any given year.
Legal Proceedings
See Note 17 to the consolidated financial statements for information concerning legal proceedings.
Retirement Benefits
Pensions
The net periodic benefit cost (benefit) for the U.S. and non-U.S. pension plans was a benefit of $110 million, $35 million and $25 million in 2022, 2021 and 2020, respectively.
The funded status (pension benefit obligation ("PBO") less the fair value of plan assets) for the U.S. plans was a deficit of $238 million and $271 million at December 31, 2022 and 2021, respectively. The funded status for non-U.S. plans was a surplus of $208 million and deficit of $1,430 million at December 31, 2022 and 2021, respectively. Both the U.S. and non-U.S. plans derived the benefit from a lower PBO due to an increase in discount rates.
Global pension contributions were $51 million in 2022, $42 million in 2021, and $91 million in 2020. At a minimum, Linde contributes to its pension plans to comply with local regulatory requirements (e.g., ERISA in the U.S.). Discretionary contributions in excess of the local minimum requirements are made based on many factors, including long-term projections of the plans' funded status, the economic environment, potential risk of overfunding, pension insurance costs and alternative uses of cash. Changes to these factors can impact the timing of discretionary contributions from year to year. Estimated required contributions for 2023 are currently expected to be in the range of $40 million to $50 million.
Linde assumes expected returns on plan assets for 2023 of 7.00% and 5.60% for the U.S. and non-U.S. plans, respectively, which are consistent with the long-term expected returns on its investment portfolios.
Excluding the impact of any settlements, 2023 consolidated pension expense is expected to be a benefit of approximately $118 million. The benefit derived from the expected return on assets assumption for Linde's most significant plans is anticipated to more than offset the expense from service and interest cost accruals and the higher amortization of deferred losses.
Refer to the Critical Accounting Estimates section and Note 16 to the consolidated financial statements for a more detailed discussion of the company’s retirement benefits, including a description of the various retirement plans and the assumptions used in the calculation of net periodic benefit cost (benefit) and funded status.
25
Table of Contents
Insurance
Linde purchases insurance to limit a variety of property and casualty risks, including those related to property, business interruption, third-party liability and workers’ compensation. Currently, the company self retains up to $10 million per occurrence for vehicle liability in the United States, $5 million per occurrence for workers' compensation and general liability. In addition, the company self retains risk up to €5 million at its various properties worldwide for property damage resulting from fire, flood and other perils affecting its properties along with a separate €5 million deductible on all business interruption resulting from a major peril loss. To mitigate its aggregate loss potential above these retentions, the company purchases catastrophic insurance coverage from highly rated insurance companies. The company does not currently operate or participate in any captive insurance companies or other non-traditional risk transfer alternatives.
At December 31, 2022 and 2021, the company had recorded a total of $71 million and $75 million, respectively, representing an estimate of the retained liability for the ultimate cost of claims incurred and unpaid as of the balance sheet dates. The estimated liability is established using statistical analysis and is based upon historical experience, actuarial assumptions and professional judgment. These estimates are subject to the effects of trends in loss severity and frequency and are subject to a significant degree of inherent variability. If actual claims differ from the company’s estimates, they will be adjusted at that time and financial results could be impacted.
Linde recognizes estimated insurance proceeds relating to damages at the time of loss only to the extent of incurred losses. Any insurance recoveries for business interruption and for property damages in excess of the net book value of the property are recognized only when realized or pending payments confirmed by its insurance companies.
26
Table of Contents
SEGMENT DISCUSSION
Linde’s operations consist of two major product lines: industrial gases and engineering. As further described in the following paragraph, Linde’s industrial gases operations are managed on a geographic basis, which represents three of the company's reportable segments - Americas, EMEA (Europe/Middle East/Africa), and APAC (Asia/South Pacific); a fourth reportable segment, which represents the company's Engineering business, designs and manufactures equipment for air separation and other industrial gas applications specifically for end customers and is managed on a worldwide basis operating in all geographic segments. Other consists of corporate costs and a few smaller businesses which individually do not meet the quantitative thresholds for separate presentation.
The industrial gases product line centers on the manufacturing and distribution of atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). Many of these products are co-products of the same manufacturing process. Linde manufactures and distributes nearly all of its products and manages its customer relationships on a regional basis. Linde’s industrial gases are distributed to various end-markets within a regional segment through one of three basic distribution methods: on-site or tonnage; merchant or bulk; and packaged or cylinder gases. The distribution methods are generally integrated in order to best meet the customer’s needs and very few of its products can be economically transported outside of a region. Therefore, the distribution economics are specific to the various geographies in which the company operates and are consistent with how management assesses performance.
The company’s measure of profit/loss for segment reporting purposes is segment operating profit. Segment operating profit is defined as operating profit excluding purchase accounting impacts of the Linde AG merger, intercompany royalties, and items not indicative of ongoing business trends. This is the manner in which the company’s Chief Operating Decision Maker ("CODM") assesses performance and allocates resources.
The table below presents sales and operating profit information about reportable segments and Other for the years ended December 31, 2022 and 2021.
| (Millions of dollars)Year Ended December 31, | 2022 | 2021 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||||
| Americas | $ | 13,874 | $ | 12,103 | 15 | % | ||||
| EMEA | 8,443 | 7,643 | 10 | % | ||||||
| APAC | 6,480 | 6,133 | 6 | % | ||||||
| Engineering | 2,762 | 2,867 | (4) | % | ||||||
| Other | 1,805 | 2,047 | (12) | % | ||||||
| Total sales | $ | 33,364 | $ | 30,793 | 8 | % | ||||
| Operating Profit | ||||||||||
| Americas | $ | 3,732 | $ | 3,368 | 11 | % | ||||
| EMEA | 2,013 | 1,889 | 7 | % | ||||||
| APAC | 1,670 | 1,502 | 11 | % | ||||||
| Engineering | 555 | 473 | 17 | % | ||||||
| Other | (66) | (56) | (18) | % | ||||||
| Segment operating profit | 7,904 | 7,176 | 10 | % | ||||||
| Reconciliation to reported operating profit : | ||||||||||
| Russia-Ukraine conflict and other charges (Note 3) | (1,029) | (273) | ||||||||
| Purchase accounting impacts - Linde AG | (1,506) | (1,919) | ||||||||
| Total operating profit | $ | 5,369 | $ | 4,984 |
27
Table of Contents
Americas
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 vs. 2021 | ||||||||
| Sales | $ | 13,874 | $ | 12,103 | 15 | % | |||||
| Operating profit | $ | 3,732 | $ | 3,368 | 11 | % | |||||
| As a percent of sales | 26.9 | % | 27.8 | % |
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 4 | % | |
| Price/Mix | 6 | % | |
| Cost pass-through | 5 | % | |
| Currency | — | % | |
| Acquisitions/Divestitures | — | % | |
| 15 | % |
The Americas segment includes Linde’s industrial gases operations in approximately 20 countries including the United States, Canada, Mexico and Brazil.
Sales
Sales for the Americas segment increased $1,771 million, or 15%, in 2022 versus 2021. Higher pricing contributed 6% to sales. Higher volumes increased sales by 4%, driven by higher demand across all end markets except healthcare, led by chemicals and energy. Cost past-through increased sales by 5% with minimal impact on operating profit.
Operating Profit
Operating profit in the Americas segment increased $364 million, or 11%, in 2022 versus 2021 driven primarily by higher pricing, volumes and continued productivity initiatives which more than offset inflation.
EMEA
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 vs. 2021 | ||||||||
| Sales | $ | 8,443 | $ | 7,643 | 10 | % | |||||
| Operating profit | $ | 2,013 | $ | 1,889 | 7 | % | |||||
| As a percent of sales | 23.8 | % | 24.7 | % |
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (3) | % | |
| Price/Mix | 13 | % | |
| Cost pass-through | 13 | % | |
| Currency | (11) | % | |
| Acquisitions/Divestitures | (2) | % | |
| 10 | % |
28
Table of Contents
The EMEA segment includes Linde's industrial gases operations in approximately 45 European, Middle Eastern and African countries including Germany, the U.K., France, Sweden and the Republic of South Africa.
Sales
EMEA segment sales increased $800 million, or 10%, in 2022 versus 2021. Higher price attainment increased sales by 13%. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, increased sales by 13% with minimal impact on operating profit. Currency translation decreased sales by 11% due largely to the weakening of the Euro and British pound against the U.S. Dollar. Volume decreased sales by 3%. The impact of net divestitures decreased sales by 2% primarily due to the deconsolidation of Russian subsidiaries as of June 30, 2022.
Operating Profit
Operating Profit for the EMEA segment increased $124 million, or 7%, in 2022 versus 2021. The increase was driven largely by higher pricing and continued productivity initiatives which more than offset currency, inflation and divestitures.
APAC
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 vs. 2021 | ||||||||
| Sales | $ | 6,480 | $ | 6,133 | 6 | % | |||||
| Operating profit | $ | 1,670 | $ | 1,502 | 11 | % | |||||
| As a percent of sales | 25.8 | % | 24.5 | % |
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Equipment | 5 | % | |
| Price/Mix | 5 | % | |
| Cost pass-through | 2 | % | |
| Currency | (6) | % | |
| Acquisitions/Divestitures | — | % | |
| 6 | % |
The APAC segment includes Linde's industrial gases operations in approximately 20 Asian and South Pacific countries and regions including China, Australia, India and South Korea.
Sales
Sales for the APAC segment increased $347 million, or 6%, in 2022 versus 2021. Volume increased 5% including project start-ups in the electronics and chemicals and energy end markets. Higher price increased sales by 5%. Cost pass-through increased sales by 2% with minimal impact on operating profit. Currency translation decreased sales by 6% driven primarily by the weakening of the Australian dollar, Korean won and Chinese Yuan against the U.S. Dollar.
Operating Profit
Operating profit in the APAC segment increased $168 million, or 11%, in 2022 versus 2021. The increase was primarily driven by higher volumes and pricing and continued productivity initiatives which more than offset the impact of currency and inflation.
29
Table of Contents
Engineering
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 vs. 2021 | ||||||||
| Sales | $ | 2,762 | $ | 2,867 | (4) | % | |||||
| Operating profit | $ | 555 | $ | 473 | 17 | % | |||||
| As a percent of sales | 20.1 | % | 16.5 | % |
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 5 | % | |
| Currency | (9) | % | |
| (4) | % |
Sales
Engineering segment sales decreased $105 million, or 4%, in 2022 versus 2021 . The decrease was driven by project timing and negative currency translation, partially offset by a $321 million project progress recognition during the third quarter.
Projects for Russia that were sanctioned and have been wound down represented approximately $894 million of the Engineering segment sales during 2022.
Operating profit
Engineering segment operating profit increased $82 million, or 17%, in 2022 versus 2021 driven by the aforementioned third quarter project and a fourth quarter project settlement, partially offset by other project timing and currency impacts.
30
Table of Contents
Other
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2022 vs. 2021 | ||||||||
| Sales | $ | 1,805 | $ | 2,047 | (12) | % | |||||
| Operating profit | $ | (66) | $ | (56) | (18) | % | |||||
| As a percent of sales | (3.7) | % | (2.7) | % |
| 2022 vs. 2021 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Price | 3 | % | |
| Cost pass-through | 1 | % | |
| Currency | (4) | % | |
| Acquisitions/Divestitures | (12) | % | |
| (12) | % |
Other consists of corporate costs and a few smaller businesses including: Surface Technologies, GIST and global helium wholesale; which individually do not meet the quantitative thresholds for separate presentation.
Sales
Sales for Other decreased $242 million, or 12%, in 2022 versus 2021. Divestitures decreased sales by 12% due primarily to the sale of the GIST business as of September 30, 2022. Currency translation decreased sales by 4%. Underlying sales increased 3% in the year driven primarily by price and higher volumes of aviation and electronic sales in the coatings business. Cost pass-through increased sales by 1% in 2022.
Sales of the GIST business which was divested as of September 30, 2022 represented approximately $630 million of Other sales during the nine months ended September 30, 2022.
Operating profit
Operating profit in Other decreased $10 million, or 18%, in 2022 versus 2021 due primarily to higher sourcing costs in the global helium business and the impact of divestitures, partially offset by lower corporate costs .
31
Table of Contents
Currency
The results of Linde’s non-U.S. operations are translated to the company’s reporting currency, the U.S. dollar, from the functional currencies used in the countries in which the company operates. For most foreign operations, Linde uses the local currency as its functional currency. There is inherent variability and unpredictability in the relationship of these functional currencies to the U.S. dollar and such currency movements may materially impact Linde’s results of operations in any given period.
To help understand the reported results, the following is a summary of the significant currencies underlying Linde’s consolidated results and the exchange rates used to translate the financial statements (rates of exchange expressed in units of local currency per U.S. dollar):
| Percent of 2022 | Statements of Income | Balance Sheets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | Average Year Ended December 31, | December 31, | |||||||||||
| Currency | Sales | 2022 | 2021 | 2022 | 2021 | ||||||||
| Euro | 21 | % | 0.95 | 0.85 | 0.93 | 0.88 | |||||||
| Chinese yuan | 8 | % | 6.72 | 6.45 | 6.90 | 6.36 | |||||||
| British pound | 6 | % | 0.81 | 0.73 | 0.83 | 0.74 | |||||||
| Australian dollar | 4 | % | 1.44 | 1.33 | 1.47 | 1.38 | |||||||
| Brazilian real | 4 | % | 5.16 | 5.39 | 5.28 | 5.58 | |||||||
| Korean won | 3 | % | 1,286 | 1,144 | 1,266 | 1,189 | |||||||
| Canadian dollar | 3 | % | 1.36 | 1.25 | 1.36 | 1.26 | |||||||
| Mexican peso | 2 | % | 20.10 | 20.28 | 19.50 | 20.53 | |||||||
| Indian rupee | 2 | % | 78.49 | 73.91 | 82.73 | 74.34 | |||||||
| Republic of South African rand | 1 | % | 16.30 | 14.77 | 17.04 | 15.94 | |||||||
| Swedish krona | 1 | % | 10.08 | 8.58 | 10.43 | 9.05 | |||||||
| Thailand bhat | 1 | % | 34.96 | 31.93 | 34.61 | 33.40 |
32
Table of Contents
LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA
| (Millions of dollars) Year Ended December 31, | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Net Cash Provided by (Used for) | ||||||
| Operating Activities | ||||||
| Income from continuing operations (including noncontrolling interests) | $ | 4,281 | $ | 3,956 | ||
| Non-cash charges (credits): | ||||||
| Add: Russia-Ukraine and other charges, net of payments (a) | 902 | 98 | ||||
| Add: Depreciation and amortization | 4,204 | 4,635 | ||||
| Add (Less): Deferred income taxes | (383) | (254) | ||||
| Add (Less): Non-cash charges and other | 58 | 109 | ||||
| Income from continuing operations adjusted for non-cash charges and other | 9,062 | 8,544 | ||||
| Less: Pension contributions | (51) | (42) | ||||
| Add (Less): Working capital | (310) | 1,148 | ||||
| Add (Less): Other | 163 | 75 | ||||
| Net cash provided by (used for) operating activities | $ | 8,864 | $ | 9,725 | ||
| Investing Activities | ||||||
| Capital expenditures | $ | (3,173) | $ | (3,086) | ||
| Acquisitions, net of cash acquired | (110) | (88) | ||||
| Divestitures and asset sales, net of cash divested | 195 | 167 | ||||
| Net cash provided by (used for) investing activities | $ | (3,088) | $ | (3,007) | ||
| Financing Activities | ||||||
| Debt increases (decreases) – net | $ | 4,475 | $ | (514) | ||
| Issuances (purchases) of ordinary shares – net | (5,132) | (4,562) | ||||
| Cash dividends – Linde plc shareholders | (2,344) | (2,189) | ||||
| Noncontrolling interest transactions and other | (88) | (323) | ||||
| Net cash provided by (used for) financing activities | $ | (3,089) | $ | (7,588) | ||
| Effect of exchange rate changes on cash | $ | (74) | $ | (61) | ||
| Cash and cash equivalents, end-of-period | $ | 5,436 | $ | 2,823 |
____________________
(a)See Note 3 to the consolidated financial statements.
Cash increased $2,613 million in 2022 versus 2021. The primary sources of cash in 2022 were cash flows from operations of $8,864 million and debt borrowings, net of $4,475 million. The primary uses of cash included capital expenditures of $3,173 million, net purchases of ordinary shares of $5,132 million, cash dividends to shareholders of $2,344 million.
2022 compared with 2021
Cash Flows From Operations
Cash flows from operations was $8,864 million, a decrease of $861 million from 2021. The decrease was driven primarily by higher working capital requirements, including lower inflows from contract liabilities from engineering customer advanced payments, partially offset by higher net income adjusted for non cash charges. Russia-Ukraine conflict and other charges, net of payments, were $902 million and $98 million for the years ended December 31, 2022 and 2021, respectively, representing charges of $1,029 million and $273 million net of related cash outflows of $127 million and $175 million, respectively, in each period.
As of December 31, 2022, Linde has approximately $1.7 billion recorded in contract liabilities within the consolidated balance sheet related to engineering projects in Russia. Any obligation to satisfy the related residual contract liabilities may have an adverse effect on Linde’s cash flows.
33
Table of Contents
Investing
Net cash used for investing activities was $3,088 million in 2022 compared to $3,007 million in 2021. The increase was primarily driven by higher capital expenditures and acquisitions, partially offset by proceeds from divestitures, net of cash divested and asset sales.
Capital expenditures in 2022 were $3,173 million, an increase of $87 million from 2021. Capital expenditures during 2022 related primarily to investments in new plant and production equipment for operating and growth requirements. Approximately 52% of the capital expenditures were in the Americas segment with 27% in the APAC segment and the rest primarily in the EMEA segment.
At December 31, 2022 , Linde's sale of gas backlog of large projects under construction was approximately $5.7 billion. This represents the total estimated capital cost of large plants under construction.
Acquisitions, net of cash acquired for 2022 were $110 million, an increase of $22 million from 2021. Acquisitions, net of cash acquired for the year ended December 31, 2021 were $88 million. Acquisitions in each period related primarily to the Americas and EMEA. On January 6, 2023, Linde purchased the remaining 77.2% ownership interest in nexAir, LLC in an all cash transaction with a total purchase price of approximately $0.8 billion (see Note 20 to the consolidated financial statements).
Divestitures and asset sales, net of cash divested in 2022 were $195 million as compared to $167 million in 2021. Divestiture proceeds for the year include cash received from the sale of the company's GIST business of $184 million, net of cash divested of $75 million, for net proceeds of $109 million (See Note 2 to the consolidated financial statements).
Financing
Linde’s financing strategy is to secure long-term committed funding by issuing public notes and debentures and commercial paper backed by a long-term bank credit agreement. Linde’s international operations are funded through a combination of local borrowing and intercompany funding to minimize the total cost of funds and to manage and centralize currency exchange exposures. As deemed necessary, Linde manages its exposure to interest-rate changes through the use of financial derivatives (see Note 12 to the consolidated financial statements and Item 7A. Quantitative and Qualitative Disclosures About Market Risk).
Cash used for financing activities was $3,089 million in 2022 compared to $7,588 million in 2021. Cash provided by debt was $4,475 million in 2022 versus cash used for debt of $514 million in 2021 primarily driven by higher commercial paper borrowings and debt issuances in 2022. Net purchases of ordinary shares were $5,132 million in 2022 versus $4,562 million in 2021. Cash dividends increased to $2,344 million in 2022 versus $2,189 million in 2021 driven primarily by a 10% increase in dividends per share to $4.68 per share from $4.24 per share, partially offset by lower shares outstanding. Cash used for Noncontrolling interest transactions and other was $88 million for the year ended December 31, 2022 versus cash used of $323 million for the respective 2021 period primarily due to the settlement of the buyout of minority interests in the Republic of South Africa in 2021.
The company believes that it has sufficient operating flexibility, cash reserves, and funding sources to maintain adequate amounts of liquidity to meet its business needs around the world. At December 31, 2022, Linde's credit ratings as reported by Standard & Poor’s and Moody’s were A-1 and P-1 for short-term debt, respectively, and A and A2 for long-term debt, respectively.
Note 11 to the consolidated financial statements includes information with respect to the company’s debt activity in 2022, current debt position, debt covenants and the available credit facilities; and Note 12 includes information relating to derivative financial instruments. Linde's credit facilities are with major financial institutions and are non-cancelable until maturity. Therefore, the company believes the risk of the financial institutions being unable to make required loans under the credit facilities, if requested, to be low. Linde’s major bank credit and long-term debt agreements contain standard covenants. The company was in compliance with these covenants at December 31, 2022 and expects to remain in compliance for the foreseeable future.
The company maintains a $5 billion and a $1.5 billion unsecured and undrawn revolving credit agreements with no associated financial covenants. No borrowings were outstanding under the credit agreements as of December 31, 2022. The company does not anticipate any limitations on its ability to access the debt capital markets and/or other external funding sources and remains committed to its strong ratings from Moody’s and Standard & Poor’s.
Linde’s total net debt outstanding at December 31, 2022 was $12,478 million, $1,094 million higher than $11,384 million at December 31, 2021. The December 31, 2022 net debt balance includes $17,561 million in public securities, and $353 million representing primarily worldwide bank borrowings, net of $5,436 million of cash. Linde’s global effective borrowing rate was approximately 1.7% for 2022.
34
Table of Contents
In January 2022, Linde repaid €1.0 billion of 0.250% notes that became due. In March 2022, Linde issued €500 million of 1.000% notes due 2027, €750 million of 1.375% notes due 2031, and €800 million of 1.625% notes due 2035. In May 2022, Linde repaid $500 million of 2.20% notes due in August 2022. In November 2022, Linde issued $300 million of 4.80% notes due in 2024 and $600 million of 4.70% notes due in 2025.
On February 28, 2022, the company’s Board of Directors approved the additional repurchase of $10.0 billion of its ordinary shares. For additional information related to the share repurchase programs, see Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
OFF-BALANCE SHEET ARRANGEMENTS
As discussed in Note 17 to the consolidated financial statements, at December 31, 2022, Linde had undrawn outstanding letters of credit, bank guarantees and surety bonds entered into in connection with normal business operations and they are not reasonably likely to have a material impact on Linde’s consolidated financial condition, results of operations, or liquidity.
CRITICAL ACCOUNTING ESTIMATES
The policies discussed below are considered by management to be critical to understanding Linde’s financial statements and accompanying notes prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). Their application places significant importance on management’s judgment as a result of the need to make estimates of matters that are inherently uncertain. Linde’s financial position, results of operations and cash flows could be materially affected if actual results differ from estimates made. These policies are determined by management and have been reviewed by Linde’s Audit Committee.
Revenue Recognition
Long-Term Construction Contracts
The company designs and manufactures equipment for air separation and other varied gas production and processing plants manufactured specifically for end customers. Revenues for sale of equipment contracts are generally recognized over time as Linde has an enforceable right to payment for performance completed to date and performance does not create an asset with alternative use. For contracts recognized over time, revenue is recognized primarily using a cost incurred input method. Costs incurred to date relative to total estimated costs at completion are used to measure progress toward satisfying performance obligations. The result is applied to total expected revenue and results in financial statement recognition of revenue in addition to costs incurred to date. Any expected loss on a contract is recognized as an expense immediately. Contract modifications are typically accounted for as part of the existing contract and are recognized as a cumulative adjustment for the inception-to-date effect of such change. We assess performance as progress towards completion is achieved on specific projects, earnings will be impacted by changes to our forecast of revenues and costs on these projects.
The cost incurred input method places considerable importance on accurate estimates of the extent of progress towards completion and may involve estimates on the scope of deliveries and services required to fulfill the contractually defined obligations. The key source of estimation uncertainty is the total estimated costs at completion including material, labor and overhead costs and the resultant state of completion of the contracts. There are inherent uncertainties associated with the estimation process, including technical complexity, duration of construction cycle, potential cost inflation (whether equipment or manpower), and scope considerations all of which may affect the total estimation process. Changes in these estimates may lead to a significant impact on future financial statements.
35
Table of Contents
Pension Benefits
Pension benefits represent financial obligations that will be ultimately settled in the future with employees who meet eligibility requirements. Because of the uncertainties involved in estimating the timing and amount of future payments, significant estimates are required to calculate pension expense and liabilities related to the company’s plans. The company utilizes the services of independent actuaries, whose models are used to facilitate these calculations.
Several key assumptions are used in actuarial models to calculate pension expense and liability amounts recorded in the financial statements. Management believes the three most significant variables in the models are the expected long-term rate of return on plan assets, the discount rate, and the expected rate of compensation increase. The actuarial models also use assumptions for various other factors, including long-term inflation rates, employee turnover, retirement age, and mortality. Linde management believes the assumptions used in the actuarial calculations are reasonable, reflect the company’s experience and expectations for the future and are within accepted practices in each of the respective geographic locations in which it operates. Actual results in any given year will often differ from actuarial assumptions because of economic and other factors. The sensitivities to each of the key assumptions presented below exclude the impact of special items that occurred during the year.
The weighted-average expected long-term rates of return on pension plan assets were 7.00% for U.S. plans and 5.60% for non-U.S. plans for the year ended December 31, 2022 (7.00% and 5.28%, respectively at December 31, 2021). The expected long-term rate of return on the U.S. and Non-U.S. plan assets is estimated based on the plans' investment strategy and asset allocation, historical capital market performance and, to a lesser extent, historical plan performance. A 0.50% change in these expected long-term rates of return, with all other variables held constant, would change Linde’s pension expense by approximately $44 million.
The company has consistently used a market-related value of assets rather than the fair value at the measurement date to determine annual pension expense. The market-related value recognizes investment gains or losses over a five-year period. As a result, changes in the fair value of assets from year to year are not immediately reflected in the company’s annual pension expense. Instead, annual pension expense in future periods will be impacted as deferred investment gains or losses are recognized in the market-related value of assets over the five-year period. The consolidated market-related value of assets was $8,898 million, or $1,213 million higher than the fair value of assets of $7,685 million at December 31, 2022. These net deferred investment gains of $1,213 million will be recognized in the calculation of the market-related value of assets ratably over the next four years and will impact future pension expense. Future actual investment gains or losses will impact the market-related value of assets and, therefore, will impact future annual pension expense in a similar manner.
Discount rates are used to calculate the present value of plan liabilities and pension costs and are determined annually by management. The company measures the service and interest cost components of pension and OPEB expense for significant U.S. and non-U.S. plans using the spot rate approach. U.S. plans that do not use the spot rate approach continue to determine discount rates by using a cash flow matching model provided by the company's independent actuaries. The model includes a portfolio of corporate bonds graded Aa or better by at least half of the ratings agencies and matches the U.S. plans' projected cash flows to the calculated spot rates. Discount rates for the remaining Non-U.S. plans are based on market yields for high-quality fixed income investments representing the approximate duration of the pension liabilities on the measurement date. Refer to Note 16 to the consolidated financial statements for a summary of the discount rates used to calculate plan liabilities and benefit costs, and to the Retirement Benefits section of the Consolidated Results and Other Information section of this MD&A for a further discussion of 2022 benefit costs. A 0.50% reduction in discount rates, with all other variables held constant, would increase Linde’s pension expense by approximately $22 million whereas a 0.50% increase in discount rates would result in a decrease of $96 million. A 0.50% reduction in discount rates would increase the PBO by approximately $462 million whereas a 0.50% increase in discount rates would have a favorable impact to the PBO of approximately $417 million.
The weighted-average expected rate of compensation increase was 3.25% for U.S. plans and 2.59% for non-U.S. plans at December 31, 2022 (3.25% and 2.55%, respectively, at December 31, 2021). The estimated annual compensation increase is determined by management every year and is based on historical trends and market indices. A 0.50% change in the expected rate of compensation increase, with all other variables held constant, would change Linde’s pension expense by approximately $6 million and would impact the PBO by approximately $28 million.
Asset Impairments
Goodwill and Other Indefinite-Lived Intangibles Assets
At December 31, 2022, the company had goodwill of $25,817 million and $1,706 million of other indefinite-lived intangible assets. Goodwill represents the aggregate of the excess consideration paid for acquired businesses over the fair value of the net assets acquired. Indefinite-lived other intangibles relate to the Linde name.
36
Table of Contents
The company performs a goodwill impairment test annually as of October 1 or more frequently if events or circumstances indicate that an impairment loss may have been incurred. The impairment test performed during the fourth quarter of 2022 indicated no impairment. At December 31, 2022, Linde’s enterprise value was approximately $173 billion (outstanding shares multiplied by the year-end stock price plus net debt, and without any control premium) while its total capital was approximately $54 billion.
The impairment test allows an entity to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than carrying value. If it is determined that it is more likely than not that the fair value of a reporting unit is less than carrying value then the company will estimate and compare the fair value of its reporting units to their carrying value, including goodwill. Reporting units are determined based on one level below the operating segment level.
Management believes that the quantitative and qualitative factors used to perform its annual goodwill impairment assessment are appropriate and reasonable. Although the 2022 assessment indicated that it is more likely than not that the fair value of each reporting unit exceeded its carrying value, changes in circumstances or conditions affecting this analysis could have a significant impact on the fair value determination, which could then result in a material impairment charge to the company's results of operations. Reporting units with greater concentration of Linde AG assets fair valued during the 2018 Praxair, Inc. and Linde AG merger are at greater risk of impairment in future periods.
Other indefinite-lived intangible assets are evaluated for impairment on an annual basis or more frequently if events and circumstances indicate that an impairment loss may have been incurred, and no impairments were indicated.
See Notes 9 and 10 to the consolidated financial statements.
Long-Lived Assets
Long-lived assets, including property, plant and equipment and finite-lived other intangible assets, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an individual asset or asset group may not be recoverable. For purposes of this test, asset groups are determined based upon the lowest level for which there are independent and identifiable cash flows. Based upon Linde's business model an asset group may be a single plant and related assets used to support on-site, merchant and packaged gas customers. Alternatively, the asset group may be a collection of distribution related assets (cylinders, distribution centers, and stores) or be a pipeline complex which includes multiple interdependent plants and related assets connected by pipelines within a geographic area used to support the same distribution methods. As a result of the Russia-Ukraine conflict, Linde deconsolidated its Russian gas and engineering business entities as of June 30, 2022. See Note 3 to the consolidated financial statements.
Income Taxes
At December 31, 2022, Linde had deferred tax assets of $1,247 million (net of valuation allowances of $276 million), and deferred tax liabilities of $6,903 million. At December 31, 2022, uncertain tax positions totaled $325 million (see Note 1 and Note 5 to the consolidated financial statements). Income tax expense was $1,434 million for the year ended December 31, 2022, or about 25.9% of pre-tax income (see Note 5 to the consolidated financial statements for additional information related to taxes).
In the preparation of consolidated financial statements, Linde estimates income taxes based on diverse legislative and regulatory structures that exist in various jurisdictions where the company conducts business. Deferred income tax assets and liabilities represent tax benefits or obligations that arise from temporary differences due to differing treatment of certain items for accounting and income tax purposes. Linde evaluates deferred tax assets each period to ensure that estimated future taxable income will be sufficient in character (e.g. capital gain versus ordinary income treatment), amount and timing to result in their recovery. A valuation allowance is established when management determines that it is more likely than not that a deferred tax asset will not be realized to reduce the assets to their realizable value. Considerable judgments are required in establishing deferred tax valuation allowances and in assessing exposures related to tax matters. As events and circumstances change, related reserves and valuation allowances are adjusted to income at that time. Linde’s tax returns are subject to audit and local taxing authorities could challenge the company’s tax positions. The company’s practice is to review tax filing positions by jurisdiction and to record provisions for uncertain income tax positions, including interest and penalties when applicable. Linde believes it records and/or discloses such potential tax liabilities as appropriate and has reasonably estimated its income tax liabilities and recoverable tax assets. If new information becomes available, adjustments are charged or credited against income at that time. Management does not anticipate that such adjustments would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
37
Table of Contents
Contingencies
The company accrues liabilities for non-income tax contingencies when management believes that a loss is probable and the amounts can be reasonably estimated, while contingent gains are recognized only when realized or realizable. If new information becomes available or losses are sustained in excess of recorded amounts, adjustments are charged against income at that time. Management does not anticipate that in the aggregate such losses would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Linde is subject to various claims, legal proceedings and government investigations that arise from time to time in the ordinary course of business. These actions are based upon alleged environmental, tax, antitrust and personal injury claims, among others (see Note 17 to the consolidated financial statements). Such contingencies are significant and the accounting requires considerable management judgments in analyzing each matter to assess the likely outcome and the need for establishing appropriate liabilities and providing adequate disclosures. Linde believes it records and/or discloses such contingencies as appropriate and has reasonably estimated its liabilities.
NEW ACCOUNTING STANDARDS
See Note 1 to the consolidated financial statements for information concerning new accounting standards and the impact of the implementation of these standards on the company’s financial statements.
FAIR VALUE MEASUREMENTS
Linde does not expect changes in the aggregate fair value of its financial assets and liabilities to have a material impact on the consolidated financial statements. See Note 13 to the consolidated financial statements.
38
Table of 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, | 2022 | 2021 | |||
| Adjusted Operating Profit and Operating Margin | |||||
| Reported operating profit | $ | 5,369 | $ | 4,984 | |
| Add: Russia-Ukraine conflict and other charges (a) | 1,029 | 273 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,506 | 1,919 | |||
| Total adjustments | 2,535 | 2,192 | |||
| Adjusted operating profit | $ | 7,904 | $ | 7,176 | |
| Reported percentage change | 8 | % | |||
| Adjusted percentage change | 10 | % | |||
| Reported sales | $ | 33,364 | $ | 30,793 | |
| Reported operating margin | 16.1 | % | 16.2 | % | |
| Adjusted operating margin | 23.7 | % | 23.3 | % | |
| Adjusted Depreciation and amortization | |||||
| Reported depreciation and amortization | $ | 4,204 | $ | 4,635 | |
| Less: Purchase accounting impacts - Linde AG (c) | (1,481) | (1,863) | |||
| Adjusted depreciation and amortization | $ | 2,723 | $ | 2,772 | |
| Adjusted Other Income (Expense) - net | |||||
| Reported Other Income (Expense) - net | $ | (62) | $ | (26) | |
| Add: Purchase accounting impacts - Linde AG (c) | (25) | (56) | |||
| Adjusted Other Income (Expense) - net | $ | (37) | $ | 30 | |
| Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost | |||||
| Reported net pension and OPEB cost (benefit), excluding service cost | $ | (237) | $ | (192) | |
| Add: Pension settlement charges | (6) | (4) | |||
| Adjusted Net Pension and OPEB cost (benefit), excluding service costs | $ | (243) | $ | (196) | |
| Adjusted Interest Expense - Net | |||||
| Reported interest expense - net | $ | 63 | $ | 77 | |
| Add: Purchase accounting impacts - Linde AG (c) | 35 | 53 | |||
| Adjusted interest expense - net | $ | 98 | $ | 130 |
39
Table of Contents
| Adjusted Income Taxes (a) | |||||
|---|---|---|---|---|---|
| Reported income taxes | $ | 1,434 | $ | 1,262 | |
| Add: Purchase accounting impacts - Linde AG (c) | 374 | 452 | |||
| Add: Pension settlement charges | 1 | 1 | |||
| Add: Russia-Ukraine conflict and other charges (a) | 136 | 29 | |||
| Total adjustments | 511 | 482 | |||
| Adjusted income taxes | $ | 1,945 | $ | 1,744 | |
| Adjusted Effective Tax Rate (a) | |||||
| Reported income before income taxes and equity investments | $ | 5,543 | $ | 5,099 | |
| Add: Pension settlement charge | 6 | 4 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,471 | 1,866 | |||
| Add: Russia-Ukraine conflict and other charges (a) | 1,029 | 273 | |||
| Total adjustments | 2,506 | 2,143 | |||
| Adjusted income before income taxes and equity investments | $ | 8,049 | $ | 7,242 | |
| Reported Income taxes | $ | 1,434 | $ | 1,262 | |
| Reported effective tax rate | 25.9% | 24.7% | |||
| Adjusted income taxes | $ | 1,945 | $ | 1,744 | |
| Adjusted effective tax rate | 24.2% | 24.1% | |||
| Income from Equity Investments | |||||
| Reported income from equity investments | $ | 172 | $ | 119 | |
| Add: Russia-Ukraine conflict and other charges (d) | — | 35 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 75 | 77 | |||
| Total adjustments | 75 | 112 | |||
| Adjusted income from equity investments | $ | 247 | $ | 231 | |
| Adjusted Noncontrolling Interests from Continuing Operations | |||||
| Reported noncontrolling interests from continuing operations | $ | (134) | $ | (135) | |
| Add: Purchase accounting impacts - Linde AG (c) | (22) | (15) | |||
| Adjusted noncontrolling interests from continuing operations | $ | (156) | $ | (150) | |
| Adjusted Income from Continuing Operations (b) | |||||
| Reported income from continuing operations | $ | 4,147 | $ | 3,821 | |
| Add: Pension settlement charge | 5 | 3 | |||
| Add: Russia-Ukraine conflict and other charges (a) | 893 | 279 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,150 | 1,476 | |||
| Total adjustments | 2,048 | 1,758 | |||
| Adjusted income from continuing operations | $ | 6,195 | $ | 5,579 | |
| Adjusted Diluted EPS from Continuing Operations (b) | |||||
| Reported diluted EPS from continuing operations | $ | 8.23 | $ | 7.32 | |
| Add: Pension settlement charge | 0.01 | 0.01 | |||
| Add: Russia-Ukraine conflict and other charges (a) | 1.77 | 0.53 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 2.28 | 2.83 | |||
| Total adjustments | 4.06 | 3.37 | |||
| Adjusted diluted EPS from continuing operations | $ | 12.29 | $ | 10.69 |
40
Table of Contents
| Reported percentage change | 12 | % | |||
|---|---|---|---|---|---|
| Adjusted percentage change | 15 | % | |||
| Adjusted EBITDA and % of Sales | |||||
| Income from continuing operations | $ | 4,147 | $ | 3,821 | |
| Add: Noncontrolling interests related to continuing operations | 134 | 135 | |||
| Add: Net pension and OPEB cost (benefit), excluding service cost | (237) | (192) | |||
| Add: Interest expense | 63 | 77 | |||
| Add: Income taxes | 1,434 | 1,262 | |||
| Add: Depreciation and amortization | 4,204 | 4,635 | |||
| EBITDA from continuing operations | 9,745 | 9,738 | |||
| Add: Russia-Ukraine conflict and other charges (a) | 1,029 | 308 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 99 | 133 | |||
| Total adjustments | 1,128 | 441 | |||
| Adjusted EBITDA from continuing operations | $ | 10,873 | $ | 10,179 | |
| Reported sales | $ | 33,364 | $ | 30,793 | |
| % of sales | |||||
| EBITDA from continuing operations | 29.2 | % | 31.6 | % | |
| Adjusted EBITDA from continuing operations | 32.6 | % | 33.1 | % |
| (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 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 from Continuing Operations: Represents the noncontrolling interests’ ownership portion of the adjustments described above determined on an entity by entity basis. |
| (d) Impairment charge related to a joint venture in the APAC segment. |
41
Table of Contents
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.
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| (Millions of dollars) | ||||||
| Debt | $ | 17,914 | $ | 14,207 | ||
| Less: cash and cash equivalents | (5,436) | (2,823) | ||||
| Net debt | 12,478 | 11,384 | ||||
| Less: purchase accounting impacts - Linde AG | (22) | (61) | ||||
| Adjusted net debt | $ | 12,456 | $ | 11,323 |
42
Table of Contents
SUPPLEMENTAL GUARANTEE INFORMATION
On June 6, 2020, the company filed a Form S-3 Registration Statement with the SEC (the "Registration Statement").
Linde plc may offer debt securities, preferred shares, depositary shares and ordinary shares under the Registration Statement, and debt securities exchangeable for or convertible into preferred shares, ordinary shares or other debt securities. Debt securities of Linde plc may be guaranteed by Linde Inc. (previously Praxair, Inc.) and/or Linde GmbH (previously Linde AG). Linde plc may provide guarantees of debt securities offered by its wholly owned subsidiaries Linde Inc. or Linde Finance under the Registration Statement.
Linde Inc. is a wholly owned subsidiary of Linde plc. Linde Inc. may offer debt securities under the Registration Statement. Debt securities of Linde Inc. will be guaranteed by Linde plc, and such guarantees by Linde plc may be guaranteed by Linde GmbH. Linde Inc. may also provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) guarantees of the guarantees provided by Linde plc of debt securities of Linde Finance offered under the Registration Statement.
Linde Finance B.V. is a wholly owned subsidiary of Linde plc. Linde Finance may offer debt securities under the Registration Statement. Linde plc will guarantee debt securities of Linde Finance offered under the Registration Statement. Linde GmbH and Linde Inc. may guarantee Linde plc’s obligations under its downstream guarantee.
Linde GmbH is a wholly owned subsidiary of Linde plc. Linde GmbH may provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Inc. or Linde Finance offered under the Registration Statement.
In September 2019, Linde plc provided downstream guarantees of all of the pre-business combination Linde Inc. and Linde Finance notes, and Linde GmbH and Linde Inc., respectively, provided upstream guarantees of Linde plc’s downstream guarantees.
For further information about the guarantees of the debt securities registered under the Registration Statement (including the ranking of such guarantees, limitations on enforceability of such guarantees and the circumstances under which such guarantees may be released), see “Description of Debt Securities – Guarantees” and “Description of Debt Securities – Ranking” in the Registration Statement, which subsections are incorporated herein by reference.
The following tables present summarized financial information for Linde plc, Linde Inc., Linde GmbH and Linde Finance on a combined basis, after eliminating intercompany transactions and balances between them and excluding investments in and equity in earnings from non-guarantor subsidiaries.
43
Table of Contents
| (Millions of dollars) | ||||||
|---|---|---|---|---|---|---|
| Statement of Income Data | Twelve Months Ended December 31, 2022 | Twelve Months Ended December 31, 2021 | ||||
| Sales | $ | 8,850 | $ | 7,767 | ||
| Operating profit | 1,337 | 973 | ||||
| Net income | 675 | 721 | ||||
| Transactions with non-guarantor subsidiaries | 2,241 | 2,067 | ||||
| Balance Sheet Data (at period end) | ||||||
| Current assets (a) | $ | 11,478 | $ | 5,826 | ||
| Long-term assets (b) | 13,949 | 15,928 | ||||
| Current liabilities (c) | 11,767 | 8,853 | ||||
| Long-term liabilities (d) | 48,210 | 42,860 | ||||
| (a) From current assets above, amount due from non-guarantor subsidiaries | $ | 7,260 | $ | 4,209 | ||
| (b) From long-term assets above, amount due from non-guarantor subsidiaries | 1,982 | 3,257 | ||||
| (c) From current liabilities above, amount due to non-guarantor subsidiaries | 1,334 | 1,304 | ||||
| (d) From long-term liabilities above, amount due to non-guarantor subsidiaries | 33,268 | 28,142 |
44
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001628280-22-004180.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of the company’s financial condition and results of operations should be read together with its consolidated financial statements and notes to the consolidated financial statements included in Item 8 of this Form 10-K.
| Page | |
|---|---|
| Business Overview | 19 |
| Executive Summary – Financial Results & Outlook | 20 |
| Consolidated Results and Other Information | 21 |
| Segment Discussion | 27 |
| Liquidity, Capital Resources and Other Financial Data | 32 |
| Off-Balance Sheet Arrangements | 34 |
| Critical Accounting Estimates | 34 |
| New Accounting Standards | 37 |
| Fair Value Measurements | 37 |
| Non-GAAP Financial Measures | 38 |
| Supplemental Guarantee Information | 42 |
18
Table of Contents
BUSINESS OVERVIEW
The company's primary products in its industrial gases business are atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). The company also designs, engineers, and builds equipment that produces industrial gases and offers its customers a wide range of gas production and processing services such as olefin plants, natural gas plants, air separation plants, hydrogen and synthesis gas plants and other types of plants.
Linde’s industrial gas operations are managed on a geographical basis and in 2021 84% of sales were generated by Linde's three geographic segments (Americas, EMEA and APAC) and the remaining 16% are related primarily to the Engineering segment, and to a lesser extent Other (see Note 18 to the consolidated financial statements for operating segment details).
Linde serves a diverse group of industries including healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics. The diversity of end-markets supports financial stability for Linde in varied business cycles.
Linde generates most of its revenues and earnings in the following geographies where the company has its strongest market positions and where distribution and production operations allow the company to deliver the highest level of service to its customers at the lowest cost.
| North and South America ("Americas") | Europe, Middle East and Africa (“EMEA”) | Asia and Pacific (“APAC”) | ||
|---|---|---|---|---|
| United States | Germany | China | ||
| Brazil | United Kingdom | Australia | ||
| Mexico | Eastern Europe | South Korea | ||
| Canada | South Africa | India |
The company manufactures and distributes its industrial gas products through networks of thousands of production plants, pipeline complexes, distribution centers and delivery vehicles. Major pipeline complexes are primarily located in the United States and China. These networks are a competitive advantage, providing the foundation of reliable product supply to the company’s customer base. The majority of Linde’s business is conducted through long-term contracts which provide stability in cash flow and the ability to pass through changes in energy and feedstock costs to customers. The company has growth opportunities in all major geographies and in diverse end-markets such as healthcare, chemicals and energy, manufacturing, metals and mining, food and beverage, and electronics.
19
Table of Contents
EXECUTIVE SUMMARY – FINANCIAL RESULTS & OUTLOOK
2021 Year in review
•Sales of $30,793 million were 13% above 2020 sales of $27,243 million. Volume growth across all end markets and project start-ups increased sales by 8% . Higher pricing across all geographic segments contributed 3% to sales. Favorable currency translation and higher cost pass-through increased sales by 5%, partially offset by the deconsolidation of a joint venture with operations in APAC which decreased sales by 3% .
•Reported operating profit of $4,984 million was 50% above 2020. Adjusted operating profit of $7,176 million was 24% above 2020. The increase in both reported and adjusted operating profit was primarily driven by higher volume and price and the benefit of cost reduction programs and other charges and productivity initiatives, partially offset by the deconsolidation of a joint venture with operations in APAC.*
•Income from continuing operations of $3,821 million and diluted earnings per share from continuing operations of $7.32 increased from $2,497 million and $4.70, respectively in 2020. Adjusted income from continuing operations of $5,579 million and adjusted diluted earnings per share from continuing operations of $10.69 were 28% and 30%, respectively above 2020 adjusted amounts.*
•Cash flow from operations of $9,725 million was 31% above 2020. Capital expenditures were $3,086 million; dividends paid were $2,189 million; net purchases of ordinary shares of $4,562 million; and debt repayments, net were $514 million.
*A reconciliation of the adjusted amounts can be found in the "Non-GAAP Financial Measures" section in this MD&A.
2022 Outlook
Linde provides quarterly updates on operating results, material trends that may affect financial performance, and financial guidance via earnings releases and investor teleconferences. These materials are available on the company’s website, www.linde.com, but are not incorporated herein.
20
Table of Contents
CONSOLIDATED RESULTS AND OTHER INFORMATION
The discussion that follows includes a comparison of our results of operations and liquidity and capital resources for the years ended December 31, 2021 and 2020. For the discussion comparing the years ended December 31, 2020 and 2019, refer to Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Form 10-K for the year ended December 31, 2020.
The following table provides summary information for 2021 and 2020. The reported amounts are GAAP amounts from the Consolidated Statements of Income. The adjusted amounts are intended to supplement investors' understanding of the company's financial information and are not a substitute for GAAP measures.
| (Millions of dollars, except per share data)Year Ended December 31, | 2021 | 2020 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reported Amounts | ||||||||||
| Sales | $ | 30,793 | $ | 27,243 | 13 | % | ||||
| Cost of sales, exclusive of depreciation and amortization | $ | 17,543 | $ | 15,383 | 14 | % | ||||
| As a percent of sales | 57.0 | % | 56.5 | % | ||||||
| Selling, general and administrative | $ | 3,189 | $ | 3,193 | — | % | ||||
| As a percent of sales | 10.4 | % | 11.7 | % | ||||||
| Depreciation and amortization | $ | 4,635 | $ | 4,626 | — | % | ||||
| Cost reduction programs and other charges (a) | $ | 273 | $ | 506 | (46) | % | ||||
| Operating Profit | $ | 4,984 | $ | 3,322 | 50 | % | ||||
| Operating margin | 16.2 | % | 12.2 | % | ||||||
| Interest expense – net | $ | 77 | $ | 115 | (33) | % | ||||
| Net pension and OPEB cost (benefit), excluding service cost | $ | (192) | $ | (177) | 8 | % | ||||
| Effective tax rate | 24.7 | % | 25.0 | % | ||||||
| Income from equity investments | $ | 119 | $ | 85 | 40 | % | ||||
| Noncontrolling interests from continuing operations | $ | (135) | $ | (125) | 8 | % | ||||
| Income from continuing operations | $ | 3,821 | $ | 2,497 | 53 | % | ||||
| Diluted earnings per share from continuing operations | $ | 7.32 | $ | 4.70 | 56 | % | ||||
| Diluted shares outstanding | 521,875 | 531,157 | (2) | % | ||||||
| Number of employees | 72,327 | 74,207 | (3) | % | ||||||
| Adjusted Amounts (b) | ||||||||||
| Operating profit | $ | 7,176 | $ | 5,797 | 24 | % | ||||
| Operating margin | 23.3 | % | 21.3 | % | ||||||
| Income from continuing operations | $ | 5,579 | $ | 4,371 | 28 | % | ||||
| Diluted earnings per share from continuing operations | $ | 10.69 | $ | 8.23 | 30 | % | ||||
| Other Financial Data (b) | ||||||||||
| EBITDA from continuing operations | $ | 9,738 | $ | 8,033 | 21 | % | ||||
| As percent of sales | 31.6 | % | 29.5 | % | ||||||
| Adjusted EBITDA from continuing operations | $ | 10,179 | $ | 8,645 | 18 | % | ||||
| As percent of sales | 33.1 | % | 31.7 | % |
________________________
(a)See Note 3 to the consolidated financial statements.
(b)Adjusted amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Financial Measures" section of this MD&A.
21
Table of Contents
Results of Operations
The following table provides a summary of changes in consolidated sales:
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 8 | % | |
| Price/Mix | 3 | % | |
| Cost pass-through | 3 | % | |
| Currency | 2 | % | |
| Acquisitions/divestitures | (3) | % | |
| Engineering | — | % | |
| 13 | % |
2021 Compared With 2020
Sales
Linde sales increased $3,550 million, or 13%, for the 2021 year versus 2020. Volume growth across all end markets and project start ups increased sales by 8%. Higher pricing across all geographic segments contributed 3% to sales. Currency translation increased sales by 2%, largely in EMEA and APAC, driven by the strengthening of the Euro, Australian dollar, Chinese yuan and British pound against the U.S. dollar. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers, increased sales by 3%, with minimal impact on operating profit. Divestitures decreased sales by 3% primarily driven by the deconsolidation of a joint venture with operations in APAC (see Note 2 to the consolidated financial statements).
Cost of sales, exclusive of depreciation and amortization
Cost of sales, exclusive of depreciation and amortization, increased $2,160 million, or 14%, for the year primarily due to higher volumes, cost pass-through and currency impacts, partially offset by productivity initiatives. Cost of sales, exclusive of depreciation and amortization, was 57.0% and 56.5% of sales, respectively, in 2021 compared to 2020. The increase as a percentage of sales was due primarily to higher cost pass-through.
Selling, general and administrative expenses
Selling, general and administrative expense ("SG&A") decreased $4 million, from $3,193 in 2020 to $3,189 million in 2021. SG&A was 10.4% of sales in 2021 versus 11.7% in 2020, primarily due to continued productivity initiatives and the impact of higher cost pass-through on sales. Currency impacts increased SG&A by approximately $62 million in 2021. Excluding currency impacts, underlying SG&A decreased due to continued productivity initiatives.
Depreciation and amortization
Reported depreciation and amortization expense increased $9 million versus 2020. The increase is primarily due to currency translation impacts, partially offset by a decrease related primarily to intangible assets acquired in the merger becoming fully amortized.
On an adjusted basis, depreciation and amortization expense increased $66 million, or 2%, versus 2020. The increase is primarily due to currency translation impacts which increased depreciation and amortization by approximately $60 million in 2021. Excluding currency impacts, underlying depreciation was relatively flat as the impact of new project start ups was largely offset by the decrease related to the deconsolidation of a joint venture with operations in APAC (see Note 2 to the consolidated financial statements).
Cost reduction programs and other charges
Linde recorded cost reduction programs and other charges of $273 million and $506 million for 2021 and 2020, respectively, primarily associated with the company's cost reduction program, which represents charges for achieving synergies and cost efficiencies related to the merger (see Note 3 to the consolidated financial statements).
On an adjusted basis, these costs have been excluded in both periods.
Operating profit
Reported operating profit increased $1,662 million in 2021, or 50%. On an adjusted basis, operating profit increased $1,379 million, or 24%, for 2021 versus 2020.
22
Table of Contents
On a reported basis, operating profit increased $1,662 million, or 50% in 2021. The increase in the year was driven by higher volumes and price, partially offset by the deconsolidation of a joint venture with operations in APAC. Cost reduction programs and other charges were $273 million in 2021 and $506 million in 2020.
On an adjusted basis, which excludes the impacts of purchase accounting, cost reduction programs and other charges, operating profit increased $1,379 million, or 24%. Operating profit growth was driven by higher volume and price and the benefit of cost reduction programs and productivity initiatives, partially offset by the deconsolidation of a joint venture with operations in APAC. A discussion of operating profit by segment is included in the segment discussion that follows.
Interest expense - net
Reported interest expense – net in 2021 decreased $38 million, or 33%, versus 2020 . On an adjusted basis interest expense decreased $54 million, or 29% in 2021 as compared to 2020.
On both a reported and adjusted basis, the decrease year over year was driven by a lower effective borrowing rate and the impact of unfavorable foreign currency revaluation on an unhedged intercompany loan in the prior year.
Net pension and OPEB cost (benefit), excluding service cost
Reported net pension and OPEB cost (benefit), excluding service cost was a benefit of $192 million and $177 million in 2021 and 2020, respectively. The increase in benefit largely relates to a higher expected return on plan assets and lower interest costs, partially offset by higher amortization of deferred losses (see Note 16 to the consolidated financial statements).
Effective tax rate
The reported effective tax rate ("ETR") for 2021 was 24.7% versus 25.0% in 2020. The decrease is primarily driven by increased pre-tax income and jurisdictional mix. 2021 includes a deferred income tax charge related to the revaluation of net deferred tax liabilities for a tax rate increase in the United Kingdom, offset by a reduction to tax expense related to uncertain tax benefits and accrued interest and penalties of $47 million (see Note 5 to the consolidated financial statements).
On an adjusted basis, the ETR for 2021 was 24.1% versus 23.8% in 2020. The increase in the adjusted ETR is primarily due to lower tax benefits in 2021 relative to higher pre-tax income.
Income from equity investments
Reported income from equity investments for 2021 was $119 million as compared to $85 million in 2020. On an adjusted basis, income from equity investments for 2021 was $231 million versus $142 million in 2020.
On a reported basis, the increase in income from equity investments was primarily driven by the deconsolidation of a joint venture with operations in APAC which is reflected in equity income effective January 1, 2021, partially offset by a $35 million impairment charge related to a joint venture in the APAC segment in the third quarter of 2021.
On an adjusted basis, the increase in income from equity investments was primarily driven by the deconsolidation of a joint venture with operations in APAC which is reflected in equity income effective January 1, 2021.
Noncontrolling interests from continuing operations
At December 31, 2021, noncontrolling interests from continuing operations consisted primarily of noncontrolling shareholders’ investments in APAC (primarily in China) and surface technologies.
Reported noncontrolling interests from continuing operations increased $10 million, from $125 million in 2020 to $135 million in 2021, primarily driven by higher income from continuing operations, partially offset by the deconsolidation of a joint venture with operations in APAC (see Note 2 to the consolidated financial statements) and the buyout of minority shareholders in the Republic of South Africa.
Adjusted noncontrolling interests from continuing operations decreased $36 million in 2021 as compared to 2020, primarily driven by the deconsolidation of a joint venture with operations in APAC (See Note 2 to the consolidated financial statements) and the buyout of minority shareholders in the Republic of South Africa, which more than offset the increase from higher income from continuing operations.
Income from continuing operations
Reported income from continuing operations increased $1,324 million, or 53%, primarily due to higher overall operating profit.
23
Table of Contents
On an adjusted basis, which excludes the impacts of purchase accounting and other non-GAAP adjustments, income from continuing operations increased $1,208 million, or 28%, in 2021 versus 2020. The increase was primarily due to higher adjusted operating profit.
Diluted earnings per share from continuing operations
Reported diluted earnings per share from continuing operations increased $2.62, or 56%, in 2021 as compared to 2020. On an adjusted basis, diluted EPS of $10.69 in 2021 increased 30% versus 2020. The increase on both reported and adjusted basis was primarily due to higher income from continuing operations and lower diluted shares outstanding.
Employees
The number of employees at December 31, 2021 was 72,327, a decrease of 3%, or 1,880 employees from December 31, 2020, primarily driven by cost reduction actions and divestitures.
Other Financial Data
EBITDA increased to $9,738 million in 2021 from $8,033 million in 2020. Adjusted EBITDA from continuing operations increased to $10,179 million for 2021 as compared to $8,645 million in 2020, primarily due to higher income from continuing operations versus the prior year period.
See the "Non-GAAP Financial Measures" section for definitions and reconciliations of these non-GAAP measures to reported GAAP amounts.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) for the year ended December 31, 2021 of $358 million resulted primarily from currency translation adjustments of $1,175 million largely offset by an increase in the funded status of the company's retirement obligations of $746 million driven by a higher discount rate environment and strong asset performance. The translation adjustments reflect the impact of translating local currency foreign subsidiary financial statements to U.S. dollars, and are largely driven by the movement of the U.S. dollar against major currencies including the Euro, the Chinese yuan and the British pound. See the "Currency" section of the MD&A for exchange rates used for translation purposes and Note 7 to the consolidated financial statements for a summary of the currency translation adjustment component of accumulated other comprehensive income by segment.
Related Party Transactions
The company’s related parties are primarily unconsolidated equity affiliates. The company did not engage in any material transactions involving related parties that included terms or other aspects that differ from those which would be negotiated with independent parties.
Environmental Matters
Linde’s principal operations relate to the production and distribution of atmospheric and other industrial gases, which historically have not had a significant impact on the environment. However, worldwide costs relating to environmental protection may continue to grow due to increasingly stringent laws and regulations, and Linde's ongoing commitment to rigorous internal standards. In addition, Linde may face physical risks from climate change and extreme weather.
Climate Change
Linde operates in jurisdictions that have, or are developing, laws and/or regulations to reduce or mitigate the adverse effects of greenhouse gas ("GHG") emissions and faces a highly uncertain regulatory environment in this area. For example, the U.S. Environmental Protection Agency ("EPA") has promulgated rules requiring reporting of GHG emissions, and Linde and many of its suppliers and customers are subject to these rules. EPA has also promulgated regulations to restrict GHG emissions, including final rules regulating GHG emissions from light-duty vehicles and certain large manufacturing facilities, many of which are Linde suppliers or customers. In addition to these developments in the United States, several other countries worldwide have already implemented carbon taxation or trading systems which impact the company's customers and Linde operations, including regulations in China, Singapore and the European Union. Among other impacts, such regulations are expected to raise the cost of energy, which is a significant cost for Linde. Nevertheless, Linde's long-term customer contracts routinely provide rights to recover increased electricity, natural gas, and other costs that are incurred by the company as a result of climate change regulation.
24
Table of Contents
Linde anticipates continued growth in its hydrogen business due to increased focus on lowering GHG emissions. Traditionally, hydrogen production plants and a large number of other manufacturing and electricity-generating plants have been identified in California and the European Union as a source of carbon dioxide emissions and these plants are subject to cap-and-trade regulations in those jurisdictions. Linde believes it will be able to mitigate the costs of these regulations through the terms of its product supply contracts. However, legislation that limits GHG emissions may impact growth by increasing capital, compliance, operating and maintenance costs and/or decreasing demand.
To manage business risks from current and potential GHG emission regulation as well as physical consequences of climate change, Linde actively monitors current developments, evaluates the direct and indirect business risks, and takes appropriate actions. Among others, actions include: increasing relevant resources and training; maintaining contingency plans; obtaining advice and counsel from expert vendors, insurance providers and industry experts; incorporating GHG provisions in commercial agreements; and conducting regular reviews of the business risks with management. Although there are considerable uncertainties, Linde believes that the business risk from potential regulations can be effectively managed through its commercial contracts. Additionally, Linde does not anticipate any material effects regarding its plant operations or business arising from potential physical risks of climate change.
Linde continuously seeks opportunities to optimize energy use and GHG emissions through research and development in customer applications and rigorous operational energy efficiency, sourcing renewable energy, and purchasing hydrogen as a chemical byproduct where feasible. Linde tracks GHG emission performance versus targets and reports regularly to business management and annually to Linde's Board of Directors. Effective November 2021, a new Sustainability Committee was created. The Committee is responsible for Board oversight of the Company's programs, policies and strategies related to environmental matters generally, including climate change, greenhouse gas reduction goals and decarbonization solutions, such as clean hydrogen and carbon capture.
At the same time, external factors may provide Linde with future business opportunities. Examples of such factors include governmental regulation of GHG and other emissions; uncertain costs of energy and certain natural resources; the development of renewable energy alternatives; and new technologies that help extract natural gas, improve air quality, increase energy efficiency and mitigate the impacts of climate change. Linde continues to develop new applications that can lower emissions and help customers lower energy consumption and increase product throughput. Stricter regulation of water quality in emerging economies such as China provide a growing market for a number of gases, e.g., oxygen for wastewater treatment. Increased concern about drought in areas such as California and Australia may create additional markets for carbon dioxide for desalination. Renewable fuel standards in the European Union and U.S. can create a market for second-generation biofuels which use industrial gases such as oxygen, carbon dioxide, and hydrogen.
Costs Relating to the Protection of the Environment
Environmental protection costs in 2021 were not significant. Linde anticipates that future annual environmental protection expenditures will be similar to 2021, subject to any significant changes in existing laws and regulations. Based on historical results and current estimates, management does not believe that environmental expenditures will have a material adverse effect on the consolidated financial position, the consolidated results of operations or cash flows in any given year.
Legal Proceedings
See Note 17 to the consolidated financial statements for information concerning legal proceedings.
Retirement Benefits
Pensions
The net periodic benefit cost (benefit) for the U.S. and non-U.S. pension plans was a benefit of $35 million and $28 million in 2021 and 2020, respectively, and costs of $107 million in 2019. 2019 net periodic pension cost included pension settlement charges of $97 million related to lump sum payments, which were triggered by either a change in control provision or merger-related divestitures, and a net curtailment charge of $8 million for termination benefits, primarily in connection with a defined benefit pension plan freeze. Settlement charges were $4 million and $6 million for 2021 and 2020, respectively.
The funded status (pension benefit obligation ("PBO") less the fair value of plan assets) for the U.S. plans was a deficit of $135 million and $436 million at December 31, 2021 and 2020, respectively. The funded status for non-U.S. plans was a deficit of $1,409 million and $2,334 million at December 31, 2021 and 2020, respectively. Both the U.S. and non-U.S.
25
Table of Contents
plans derived the benefit from the actual return on plan assets, as well as favorability generated from a lower PBO due to an increase in discount rates.
Global pension contributions were $42 million in 2021, $91 million in 2020, and $94 million in 2019. At a minimum, Linde contributes to its pension plans to comply with local regulatory requirements (e.g., ERISA in the U.S.). Discretionary contributions in excess of the local minimum requirements are made based on many factors, including long-term projections of the plans' funded status, the economic environment, potential risk of overfunding, pension insurance costs and alternative uses of cash. Changes to these factors can impact the timing of discretionary contributions from year to year. Estimated required contributions for 2021 are currently expected to be in the range of $40 million to $50 million.
Linde assumes expected returns on plan assets for 2022 of 7.00% and 5.54% for the U.S. and non-U.S. plans, respectively, which are consistent with the long-term expected returns on its investment portfolios.
Excluding the impact of any settlements, 2022 consolidated pension expense is expected to be a benefit of approximately $91 million. The benefit derived from the expected return on assets assumption for Linde's most significant plans is anticipated to more than offset the expense from service and interest cost accruals and the higher amortization of deferred losses.
Refer to the Critical Accounting Policies section and Note 16 to the consolidated financial statements for a more detailed discussion of the company’s retirement benefits, including a description of the various retirement plans and the assumptions used in the calculation of net periodic benefit cost (benefit) and funded status.
Insurance
Linde purchases insurance to limit a variety of property and casualty risks, including those related to property, business interruption, third-party liability and workers’ compensation. Currently, the company self retains up to $10 million per occurrence for vehicle liability in the United States, $5 million per occurrence for workers' compensation and general liability. In addition, the company self retains risk up to €5 million at its various properties worldwide for property damage resulting from fire, flood and other perils affecting its properties along with a separate €5 million deductible on all business interruption resulting from a major peril loss. To mitigate its aggregate loss potential above these retentions, the company purchases catastrophic insurance coverage from highly rated insurance companies. The company does not currently operate or participate in any captive insurance companies or other non-traditional risk transfer alternatives.
At December 31, 2021 and 2020, the company had recorded a total of $75 million and $71 million, respectively, representing an estimate of the retained liability for the ultimate cost of claims incurred and unpaid as of the balance sheet dates. The estimated liability is established using statistical analysis and is based upon historical experience, actuarial assumptions and professional judgment. These estimates are subject to the effects of trends in loss severity and frequency and are subject to a significant degree of inherent variability. If actual claims differ from the company’s estimates, they will be adjusted at that time and financial results could be impacted.
Linde recognizes estimated insurance proceeds relating to damages at the time of loss only to the extent of incurred losses. Any insurance recoveries for business interruption and for property damages in excess of the net book value of the property are recognized only when realized or pending payments confirmed by its insurance companies.
26
Table of Contents
SEGMENT DISCUSSION
Linde’s operations consist of two major product lines: industrial gases and engineering. As further described in the following paragraph, Linde’s industrial gases operations are managed on a geographic basis, which represents three of the company's reportable segments - Americas, EMEA (Europe/Middle East/Africa), and APAC (Asia/South Pacific); a fourth reportable segment which represents the company's Engineering business which designs and manufactures equipment for air separation and other industrial gas applications specifically for end customers and is managed on a worldwide basis operating in all geographic segments. Other consists of corporate costs and a few smaller businesses which individually do not meet the quantitative thresholds for separate presentation.
The industrial gases product line centers on the manufacturing and distribution of atmospheric gases (oxygen, nitrogen, argon, rare gases) and process gases (carbon dioxide, helium, hydrogen, electronic gases, specialty gases, acetylene). Many of these products are co-products of the same manufacturing process. Linde manufactures and distributes nearly all of its products and manages its customer relationships on a regional basis. Linde’s industrial gases are distributed to various end-markets within a regional segment through one of three basic distribution methods: on-site or tonnage; merchant or bulk; and packaged or cylinder gases. The distribution methods are generally integrated in order to best meet the customer’s needs and very few of its products can be economically transported outside of a region. Therefore, the distribution economics are specific to the various geographies in which the company operates and are consistent with how management assesses performance.
The company’s measure of profit/loss for segment reporting purposes is segment operating profit. Segment operating profit is defined as operating profit excluding purchase accounting impacts of the Linde AG merger, intercompany royalties, and items not indicative of ongoing business trends. This is the manner in which the company’s Chief Operating Decision Maker ("CODM") assesses performance and allocates resources.
The table below presents sales and operating profit information about reportable segments and Other for the years ended December 31, 2021 and 2020.
| (Millions of dollars)Year Ended December 31, | 2021 | 2020 | Variance | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||||
| Americas | $ | 12,103 | $ | 10,459 | 16 | % | ||||
| EMEA | 7,643 | 6,449 | 19 | % | ||||||
| APAC | 6,133 | 5,687 | 8 | % | ||||||
| Engineering | 2,867 | 2,851 | 1 | % | ||||||
| Other | 2,047 | 1,797 | 14 | % | ||||||
| Total sales | $ | 30,793 | $ | 27,243 | 13 | % | ||||
| Operating Profit | ||||||||||
| Americas | $ | 3,368 | $ | 2,773 | 21 | % | ||||
| EMEA | 1,889 | 1,465 | 29 | % | ||||||
| APAC | 1,502 | 1,277 | 18 | % | ||||||
| Engineering | 473 | 435 | 9 | % | ||||||
| Other | (56) | (153) | 63 | % | ||||||
| Segment operating profit | 7,176 | 5,797 | 24 | % | ||||||
| Reconciliation to reported operating profit : | ||||||||||
| Cost reduction programs and other charges (Note 3) | (273) | (506) | ||||||||
| Purchase accounting impacts - Linde AG | (1,919) | (1,969) | ||||||||
| Total operating profit | $ | 4,984 | $ | 3,322 |
27
Table of Contents
Americas
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 vs. 2020 | ||||||||
| Sales | $ | 12,103 | $ | 10,459 | 16 | % | |||||
| Operating profit | $ | 3,368 | $ | 2,773 | 21 | % | |||||
| As a percent of sales | 27.8 | % | 26.5 | % |
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 9 | % | |
| Price/Mix | 3 | % | |
| Cost pass-through | 3 | % | |
| Currency | 1 | % | |
| Acquisitions/Divestitures | — | % | |
| 16 | % |
The Americas segment includes Linde’s industrial gases operations in approximately 20 countries including the United States, Canada, Mexico and Brazil.
Sales
Sales for the Americas segment increased $1,644 million, or 16%, in 2021 versus 2020. Higher pricing contributed 3% to sales. Higher volumes increased sales by 9%, led by higher demand across all end markets and project start-ups. Currency translation increased sales by 1%, primarily driven by the strengthening of the Canadian dollar and Mexican peso against the U.S. Dollar. Cost past-through increased sales by 3% with minimal impact on operating profit.
Operating Profit
Operating profit in the Americas segment increased $595 million, or 21%, in 2021 versus 2020. Operating profit increased due primarily to higher pricing and volumes and continued productivity initiatives.
EMEA
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 vs. 2020 | ||||||||
| Sales | $ | 7,643 | $ | 6,449 | 19 | % | |||||
| Operating profit | $ | 1,889 | $ | 1,465 | 29 | % | |||||
| As a percent of sales | 24.7 | % | 22.7 | % |
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | 5 | % | |
| Price/Mix | 4 | % | |
| Cost pass-through | 6 | % | |
| Currency | 5 | % | |
| Acquisitions/Divestitures | (1) | % | |
| 19 | % |
28
Table of Contents
The EMEA segment includes Linde's industrial gases operations in approximately 45 European, Middle Eastern and African countries including Germany, France, Sweden, the Republic of South Africa, and the U.K.
Sales
EMEA segment sales increased $1,194 million, or 19%, in 2021 versus 2020. Volumes increased 5% driven by increased demand across all end markets. Currency translation increased sales by 5% due to the strengthening of the Euro, British pound and Swedish Krona against the U.S. dollar. Higher price contributed 4% to sales. Cost pass-through, representing the contractual billing of energy cost variances primarily to onsite customers increased sales by 6% with minimal impact on operating profit. Sales decreased 1% related to the divestiture of a non-core business in Scandinavia.
Operating Profit
Operating Profit for the EMEA segment increased $424 million, or 29%, in 2021 versus 2020 driven primarily by higher price and volumes and continued productivity initiatives.
APAC
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 vs. 2020 | ||||||||
| Sales | $ | 6,133 | $ | 5,687 | 8 | % | |||||
| Operating profit | $ | 1,502 | $ | 1,277 | 18 | % | |||||
| As a percent of sales | 24.5 | % | 22.5 | % |
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Equipment | 11 | % | |
| Price/Mix | 2 | % | |
| Cost pass-through | 2 | % | |
| Currency | 5 | % | |
| Acquisitions/Divestitures | (12) | % | |
| 8 | % |
The APAC segment includes Linde's industrial gases operations in approximately 20 Asian and South Pacific countries and regions including China, Australia, India and South Korea.
Sales
Sales for the APAC segment increased $446 million, or 8%, in 2021 versus 2020. Volumes increased 11% driven by increased demand across all end markets, led by cyclical end markets and electronics and project start-us. Higher price increased sales by 2%. Currency translation increased sales by 5% driven primarily by the strengthening of the Chinese yuan, Australian dollar and Korean won against the U.S. dollar. Cost pass-through increased sales by 2% with minimal impact on operating profit. Divestitures decreased sales by 12% primarily due to the deconsolidation of a joint venture with operations in Taiwan which decreased sales by $639 million (See Note 2 to the consolidated financial statements).
Operating Profit
Operating profit in the APAC segment increased $225 million, or 18%, in 2021 versus 2020. Higher volumes and price, and continued productivity initiatives were partially offset by a $126 million reduction due to the deconsolidation of the joint venture with operations in Taiwan.
29
Table of Contents
Engineering
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 vs. 2020 | ||||||||
| Sales | $ | 2,867 | $ | 2,851 | 1 | % | |||||
| Operating profit | $ | 473 | $ | 435 | 9 | % | |||||
| As a percent of sales | 16.5 | % | 15.3 | % |
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume | (3) | % | |
| Currency | 4 | % | |
| 1 | % |
Sales
Engineering segment sales increased $16 million, or 1%, in 2021 versus 2020, driven by project timing, partially offset by currency impacts which increased sales by 4% .
Operating profit
Engineering segment operating profit increased $38 million, or 9%, in 2021 versus 2020 driven primarily by currency, favorable cost performance and project timing.
Other
| (Dollar amounts in millions) | Variance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2021 vs. 2020 | ||||||||
| Sales | $ | 2,047 | $ | 1,797 | 14 | % | |||||
| Operating profit | $ | (56) | $ | (153) | 63 | % | |||||
| As a percent of sales | (2.7) | % | (8.5) | % |
| 2021 vs. 2020 | |||
|---|---|---|---|
| % Change | |||
| Factors Contributing to Changes - Sales | |||
| Volume/Price | 11 | % | |
| Cost pass-through | — | % | |
| Currency | 3 | % | |
| Acquisitions/Divestitures | — | % | |
| 14 | % |
Other consists of corporate costs and a few smaller businesses including: Surface Technologies, GIST, and global helium wholesale; which individually do not meet the quantitative thresholds for separate presentation.
30
Table of Contents
Sales
Sales for Other increased $250 million, or 14%, in 2021 versus 2020. Higher volumes and price increased sales by 11%. Currency translation increased sales 3%.
Operating profit
Operating profit in Other increased $97 million, or 63%, in 2021 versus 2020, due primarily to volume growth, higher price and continued productivity initiatives.
Currency
The results of Linde’s non-U.S. operations are translated to the company’s reporting currency, the U.S. dollar, from the functional currencies used in the countries in which the company operates. For most foreign operations, Linde uses the local currency as its functional currency. There is inherent variability and unpredictability in the relationship of these functional currencies to the U.S. dollar and such currency movements may materially impact Linde’s results of operations in any given period.
To help understand the reported results, the following is a summary of the significant currencies underlying Linde’s consolidated results and the exchange rates used to translate the financial statements (rates of exchange expressed in units of local currency per U.S. dollar):
| Percent of 2021 | Statements of Income | Balance Sheets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | Average Year Ended December 31, | December 31, | |||||||||||
| Currency | Sales | 2021 | 2020 | 2021 | 2020 | ||||||||
| Euro | 21 | % | 0.85 | 0.88 | 0.88 | 0.82 | |||||||
| Chinese yuan | 9 | % | 6.45 | 6.90 | 6.36 | 6.53 | |||||||
| British pound | 7 | % | 0.73 | 0.78 | 0.74 | 0.73 | |||||||
| Australian dollar | 4 | % | 1.33 | 1.45 | 1.38 | 1.30 | |||||||
| Brazilian real | 4 | % | 5.39 | 5.11 | 5.58 | 5.20 | |||||||
| Korean won | 3 | % | 1,144 | 1,178 | 1,189 | 1,087 | |||||||
| Canadian dollar | 3 | % | 1.25 | 1.34 | 1.26 | 1.27 | |||||||
| Mexican peso | 2 | % | 20.28 | 21.35 | 20.53 | 19.91 | |||||||
| Indian rupee | 2 | % | 73.91 | 74.08 | 74.34 | 73.07 | |||||||
| Republic of South African rand | 2 | % | 14.77 | 16.37 | 15.94 | 14.69 | |||||||
| Swedish krona | 1 | % | 8.58 | 9.18 | 9.05 | 8.23 | |||||||
| Thailand bhat | 1 | % | 31.93 | 31.28 | 33.40 | 29.96 | |||||||
| Russian ruble | 1 | % | 73.69 | 71.95 | 74.68 | 74.04 |
31
Table of Contents
LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA
| (Millions of dollars) Year Ended December 31, | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Net Cash Provided by (Used for) | ||||||
| Operating Activities | ||||||
| Income from continuing operations (including noncontrolling interests) | $ | 3,956 | $ | 2,622 | ||
| Non-cash charges (credits): | ||||||
| Add: Cost reduction programs and other charges, net of payments (a) | 98 | 258 | ||||
| Add: Depreciation and amortization | 4,635 | 4,626 | ||||
| Add (Less): Deferred income taxes | (254) | (369) | ||||
| Add (Less): non-cash charges and other | 109 | 285 | ||||
| Income from continuing operations adjusted for non-cash charges and other | 8,544 | 7,422 | ||||
| Less: Pension contributions | (42) | (91) | ||||
| Add (Less): Working capital | 1,148 | 364 | ||||
| Add (Less): Other | 75 | (266) | ||||
| Net cash provided by operating activities | $ | 9,725 | $ | 7,429 | ||
| Investing Activities | ||||||
| Capital expenditures | $ | (3,086) | $ | (3,400) | ||
| Acquisitions, net of cash acquired | (88) | (68) | ||||
| Divestitures and asset sales, net of cash divested | 167 | 482 | ||||
| Net cash provided by (used for) investing activities | $ | (3,007) | $ | (2,986) | ||
| Financing Activities | ||||||
| Debt increases (decreases) – net | $ | (514) | $ | 1,313 | ||
| Issuances (purchases) of ordinary shares – net | (4,562) | (2,410) | ||||
| Cash dividends – Linde plc shareholders | (2,189) | (2,028) | ||||
| Noncontrolling interest transactions and other | (323) | (220) | ||||
| Net cash (used) for financing activities | $ | (7,588) | $ | (3,345) | ||
| Effect of exchange rate changes on cash | $ | (61) | $ | (44) | ||
| Cash and cash equivalents, end-of-period | $ | 2,823 | $ | 3,754 |
____________________
(a)See Note 3 to the consolidated financial statements.
Cash decreased $931 million in 2021 versus 2020. The primary sources of cash in 2021 were cash flows from operations of $9,725 million. The primary uses of cash included capital expenditures of $3,086 million, net purchases of ordinary shares of $4,562 million, and cash dividends to shareholders of $2,189 million.
Cash Flows From Operations
2021 compared with 2020
Cash flows from operations was $9,725 million, an increase of $2,296 million, or 31% from 2020. The increase was driven by higher net income adjusted for non-cash charges and lower working capital requirements, including an increase in contract liabilities due to engineering customer advanced payments, which more than offset higher cash taxes. Cost reduction programs and other charges, net of payments was $98 million and $258 million for the years ended December 31, 2021 and 2020, respectively, representing charges of $273 million and $506 million net of related cash outflows of $175 million and $248 million, respectively, in each period.
32
Table of Contents
Investing
2021 compared with 2020
Net cash used for investing activities was $3,007 million in 2021 compared to $2,986 million in 2020. The increase was primarily driven by lower proceeds from divestitures in 2021, largely offset by lower capital expenditures.
Capital expenditures in 2021 were $3,086 million, a decrease of $314 million from 2020. Capital expenditures during 2021 related primarily to investments in new plant and production equipment for growth. Approximately 42% of the capital expenditures were in the Americas segment with 32% in the APAC segment and the rest primarily in the EMEA segment.
At December 31, 2021 , Linde's sale of gas backlog of large projects under construction was approximately $3.5 billion. This represents the total estimated capital cost of large plants under construction.
Acquisition expenditures in 2021 were $88 million, an increase of $20 million from 2020 and related primarily to acquisitions in the Americas and EMEA. Acquisitions for the year ended December 31, 2020 were $68 million and related to acquisitions in the Americas and APAC.
Divestitures and asset sales in 2021 totaled $167 million as compared to $482 million in 2020. The 2020 period includes net proceeds from merger-related divestitures of $98 million from the sale of selected assets of Linde China and proceeds of approximately $130 million related to the divestiture of a non-core business in Scandinavia.
Financing
Linde’s financing strategy is to secure long-term committed funding by issuing public notes and debentures and commercial paper backed by a long-term bank credit agreement. Linde’s international operations are funded through a combination of local borrowing and intercompany funding to minimize the total cost of funds and to manage and centralize currency exchange exposures. As deemed necessary, Linde manages its exposure to interest-rate changes through the use of financial derivatives (see Note 12 to the consolidated financial statements and Item 7A. Quantitative and Qualitative Disclosures About Market Risk).
Cash used for financing activities was $7,588 million in 2021 compared to $3,345 million in 2020. Cash used for debt was $514 million in 2021 versus cash provided by debt of $1,313 million in 2020 primarily due to lower proceeds from debt issuances and decreased commercial paper borrowings, partially offset by lower debt repayments. Net purchases of ordinary shares were $4,562 million in 2021 versus $2,410 million in 2020. Cash dividends increased to $2,189 million in 2021 versus $2,028 million in 2020 driven primarily by a 10% increase in dividends per share from $3.852 per share to $4.24 per share. Cash used for Noncontrolling interest transactions and other was $323 million for the year ended December 31, 2021 versus cash used of $220 million for the respective 2020 period primarily due to the settlement of the buyout of minority interests in the Republic of South Africa in January of 2021.
The company believes that it has sufficient operating flexibility, cash reserves, and funding sources to maintain adequate amounts of liquidity to meet its business needs around the world. At December 31, 2021, Linde's credit ratings as reported by Standard & Poor’s and Moody’s were A-1 and P-1 for short-term debt, respectively, and A and A2 for long-term debt, respectively.
Note 11 to the consolidated financial statements includes information with respect to the company’s debt activity in 2021, current debt position, debt covenants and the available credit facilities; and Note 12 includes information relating to derivative financial instruments. Linde's credit facilities are with major financial institutions and are non-cancelable until maturity. Therefore, the company believes the risk of the financial institutions being unable to make required loans under the credit facilities, if requested, to be low. Linde’s major bank credit and long-term debt agreements contain standard covenants. The company was in compliance with these covenants at December 31, 2021 and expects to remain in compliance for the foreseeable future.
The company maintains a $5 billion unsecured and undrawn revolving credit agreement with no associated financial covenants. No borrowings were outstanding under the credit agreement as of December 31, 2021. The company does not anticipate any limitations on its ability to access the debt capital markets and/or other external funding sources and remains committed to its strong ratings from Moody’s and Standard & Poor’s.
Linde’s total net debt outstanding at December 31, 2021 was $11,384 million, $1,016 million lower than $12,400 million at December 31, 2020. The December 31, 2021 net debt balance includes $13,069 million in public securities, $1,138 million representing primarily worldwide bank borrowings, net of $2,823 million of cash. Linde’s global effective borrowing rate was approximately 1.4% for 2021.
33
Table of Contents
In June 2021, Linde repaid €600 million of 3.875% notes that became due. In September 2021, Linde issued €700 million of 0.000% notes due 2026, €500 million of 0.375% notes due 2033, and €700 million of 1.000% notes due 2051. In November 2021, Linde repaid $600 million of 2.45% notes that were due in 2022. There was no impact to interest within the consolidated statements of income (see Note 11 to the consolidated financial statements).
In January 2022, Linde repaid €1.0 billion of 0.250% notes that became due in 2022.
On February 28, 2022, the company’s Board of Directors approved the additional repurchase of $10.0 billion of its ordinary shares. For additional information related to the share repurchase programs, see Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
OFF-BALANCE SHEET ARRANGEMENTS
As discussed in Note 17 to the consolidated financial statements, at December 31, 2021, Linde had undrawn outstanding letters of credit, bank guarantees and surety bonds entered into in connection with normal business operations and they are not reasonably likely to have a material impact on Linde’s consolidated financial condition, results of operations, or liquidity.
CRITICAL ACCOUNTING ESTIMATES
The policies discussed below are considered by management to be critical to understanding Linde’s financial statements and accompanying notes prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). Their application places significant importance on management’s judgment as a result of the need to make estimates of matters that are inherently uncertain. Linde’s financial position, results of operations and cash flows could be materially affected if actual results differ from estimates made. These policies are determined by management and have been reviewed by Linde’s Audit Committee.
Revenue Recognition
Long-Term Construction Contracts
The company designs and manufactures equipment for air separation and other varied gas production and processing plants manufactured specifically for end customers. Revenues for sale of equipment contracts are generally recognized over time as Linde has an enforceable right to payment for performance completed to date and performance does not create an asset with alternative use. For contracts recognized over time, revenue is recognized primarily using a cost incurred input method. Costs incurred to date relative to total estimated costs at completion are used to measure progress toward satisfying performance obligations. The result is applied to total expected revenue and results in financial statement recognition of revenue in addition to costs incurred to date. Any expected loss on a contract is recognized as an expense immediately. Contract modifications are typically accounted for as part of the existing contract and are recognized as a cumulative adjustment for the inception-to-date effect of such change. We assess performance as progress towards completion is achieved on specific projects, earnings will be impacted by changes to our forecast of revenues and costs on these projects.
The cost incurred input method places considerable importance on accurate estimates of the extent of progress towards completion and may involve estimates on the scope of deliveries and services required to fulfill the contractually defined obligations. The key source of estimation uncertainty is the total estimated costs at completion including material, labor and overhead costs and the resultant state of completion of the contracts. There are inherent uncertainties associated with the estimation process, including technical complexity, duration of construction cycle, potential cost inflation (whether equipment or manpower), and scope considerations all of which may affect the total estimation process. Changes in these estimates may lead to a significant impact on future financial statements.
Pension Benefits
Pension benefits represent financial obligations that will be ultimately settled in the future with employees who meet eligibility requirements. Because of the uncertainties involved in estimating the timing and amount of future payments, significant estimates are required to calculate pension expense and liabilities related to the company’s plans. The company utilizes the services of independent actuaries, whose models are used to facilitate these calculations.
Several key assumptions are used in actuarial models to calculate pension expense and liability amounts recorded in the financial statements. Management believes the three most significant variables in the models are the expected long-term rate of return on plan assets, the discount rate, and the expected rate of compensation increase. The actuarial models also use assumptions for various other factors, including long-term inflation rates, employee turnover, retirement age, and
34
Table of Contents
mortality. Linde management believes the assumptions used in the actuarial calculations are reasonable, reflect the company’s experience and expectations for the future and are within accepted practices in each of the respective geographic locations in which it operates. Actual results in any given year will often differ from actuarial assumptions because of economic and other factors. The sensitivities to each of the key assumptions presented below exclude the impact of special items that occurred during the year.
The weighted-average expected long-term rates of return on pension plan assets were 7.00% for U.S. plans and 5.28% for non-U.S. plans for the year ended December 31, 2021 (7.00% and 5.31%, respectively at December 31, 2020). The expected long-term rate of return on the U.S. and Non-U.S. plan assets is estimated based on the plans' investment strategy and asset allocation, historical capital market performance and, to a lesser extent, historical plan performance. A 0.50% change in these expected long-term rates of return, with all other variables held constant, would change Linde’s pension expense by approximately $46 million.
The company has consistently used a market-related value of assets rather than the fair value at the measurement date to determine annual pension expense. The market-related value recognizes investment gains or losses over a five-year period. As a result, changes in the fair value of assets from year to year are not immediately reflected in the company’s annual pension expense. Instead, annual pension expense in future periods will be impacted as deferred investment gains or losses are recognized in the market-related value of assets over the five-year period. The consolidated market-related value of assets was $9,612 million, or $804 million lower than the fair value of assets of $10,416 million at December 31, 2021. These net deferred investment losses of $804 million will be recognized in the calculation of the market-related value of assets ratably over the next four years and will impact future pension expense. Future actual investment gains or losses will impact the market-related value of assets and, therefore, will impact future annual pension expense in a similar manner.
Discount rates are used to calculate the present value of plan liabilities and pension costs and are determined annually by management. The company measures the service and interest cost components of pension and OPEB expense for significant U.S. and non-U.S. plans using the spot rate approach. U.S. plans that do not use the spot rate approach continue to determine discount rates by using a cash flow matching model provided by the company's independent actuaries. The model includes a portfolio of corporate bonds graded Aa or better by at least half of the ratings agencies and matches the U.S. plans' projected cash flows to the calculated spot rates. Discount rates for the remaining Non-U.S. plans are based on market yields for high-quality fixed income investments representing the approximate duration of the pension liabilities on the measurement date. Refer to Note 16 to the consolidated financial statements for a summary of the discount rates used to calculate plan liabilities and benefit costs, and to the Retirement Benefits section of the Consolidated Results and Other Information section of this MD&A for a further discussion of 2021 benefit costs. A 0.50% reduction in discount rates, with all other variables held constant, would increase Linde’s pension expense by approximately $52 million whereas a 0.50% increase in discount rates would result in a decrease of $47 million. A 0.50% reduction in discount rates would increase the PBO by approximately $951 million whereas a 0.50% increase in discount rates would have a favorable impact to the PBO of approximately $841 million.
The weighted-average expected rate of compensation increase was 3.25% for U.S. plans and 2.55% for non-U.S. plans at December 31, 2021 (3.25% and 2.55%, respectively, at December 31, 2020). The estimated annual compensation increase is determined by management every year and is based on historical trends and market indices. A 0.50% change in the expected rate of compensation increase, with all other variables held constant, would change Linde’s pension expense by approximately $8 million and would impact the PBO by approximately $54 million.
Asset Impairments
Goodwill and Other Indefinite-Lived Intangibles Assets
At December 31, 2021, the company had goodwill of $27,038 million and $1,813 million of other indefinite-lived intangible assets. Goodwill represents the aggregate of the excess consideration paid for acquired businesses over the fair value of the net assets acquired. Indefinite-lived other intangibles relate to the Linde name.
The company performs a goodwill impairment test annually or more frequently if events or circumstances indicate that an impairment loss may have been incurred.
The impairment tests performed during the fourth quarter of 2021 indicated no impairment. At December 31, 2021, Linde’s enterprise value was approximately $188 billion (outstanding shares multiplied by the year-end stock price plus net debt, and without any control premium) while its total capital was approximately $57 billion.
The impairment test allows an entity to first assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than carrying value. If it is determined that it is more likely than not that the fair value of a reporting unit is less than carrying value then the company will estimate and compare the fair value of its reporting units to
35
Table of Contents
their carrying value, including goodwill. Reporting units are determined based on one level below the operating segment level.
Management believes that the quantitative and qualitative factors used to perform its annual goodwill impairment assessment are appropriate and reasonable. Although the 2021 assessment indicated that it is more likely than not that the fair value of each reporting unit exceeded its carrying value, changes in circumstances or conditions affecting this analysis could have a significant impact on the fair value determination, which could then result in a material impairment charge to the company's results of operations. Reporting units with greater concentration of Linde AG assets fair valued during the 2018 Praxair, Inc. and Linde AG merger are at greater risk of impairment in future periods.
Other indefinite-lived intangible assets are evaluated for impairment on an annual basis or more frequently if events and circumstances indicate that an impairment loss may have been incurred, and no impairments were indicated.
See Notes 9 and 10 to the consolidated financial statements.
Long-Lived Assets
Long-lived assets, including property, plant and equipment and finite-lived other intangible assets, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an individual asset or asset group may not be recoverable. For purposes of this test, asset groups are determined based upon the lowest level for which there are independent and identifiable cash flows. Based upon Linde's business model an asset group may be a single plant and related assets used to support on-site, merchant and packaged gas customers. Alternatively, the asset group may be a collection of distribution related assets (cylinders, distribution centers, and stores) or be a pipeline complex which includes multiple interdependent plants and related assets connected by pipelines within a geographic area used to support the same distribution methods.
Income Taxes
At December 31, 2021, Linde had deferred tax assets of $1,829 million (net of valuation allowances of $235 million), and deferred tax liabilities of $7,826 million. At December 31, 2021, uncertain tax positions totaled $387 million (see Note 1 and Note 5 to the consolidated financial statements). Income tax expense was $1,262 million for the year ended December 31, 2021, or about 24.7% of pre-tax income (see Note 5 to the consolidated financial statements for additional information related to taxes).
In the preparation of consolidated financial statements, Linde estimates income taxes based on diverse legislative and regulatory structures that exist in various jurisdictions where the company conducts business. Deferred income tax assets and liabilities represent tax benefits or obligations that arise from temporary differences due to differing treatment of certain items for accounting and income tax purposes. Linde evaluates deferred tax assets each period to ensure that estimated future taxable income will be sufficient in character (e.g. capital gain versus ordinary income treatment), amount and timing to result in their recovery. A valuation allowance is established when management determines that it is more likely than not that a deferred tax asset will not be realized to reduce the assets to their realizable value. Considerable judgments are required in establishing deferred tax valuation allowances and in assessing exposures related to tax matters. As events and circumstances change, related reserves and valuation allowances are adjusted to income at that time. Linde’s tax returns are subject to audit and local taxing authorities could challenge the company’s tax positions. The company’s practice is to review tax filing positions by jurisdiction and to record provisions for uncertain income tax positions, including interest and penalties when applicable. Linde believes it records and/or discloses such potential tax liabilities as appropriate and has reasonably estimated its income tax liabilities and recoverable tax assets. If new information becomes available, adjustments are charged or credited against income at that time. Management does not anticipate that such adjustments would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
Contingencies
The company accrues liabilities for non-income tax contingencies when management believes that a loss is probable and the amounts can be reasonably estimated, while contingent gains are recognized only when realized or realizable. If new information becomes available or losses are sustained in excess of recorded amounts, adjustments are charged against income at that time. Management does not anticipate that in the aggregate such losses would have a material adverse effect on the company’s consolidated financial position or liquidity; however, it is possible that the final outcomes could have a material impact on the company’s reported results of operations.
36
Table of Contents
Linde is subject to various claims, legal proceedings and government investigations that arise from time to time in the ordinary course of business. These actions are based upon alleged environmental, tax, antitrust and personal injury claims, among others (see Note 17 to the consolidated financial statements). Such contingencies are significant and the accounting requires considerable management judgments in analyzing each matter to assess the likely outcome and the need for establishing appropriate liabilities and providing adequate disclosures. Linde believes it records and/or discloses such contingencies as appropriate and has reasonably estimated its liabilities.
NEW ACCOUNTING STANDARDS
See Note 1 to the consolidated financial statements for information concerning new accounting standards and the impact of the implementation of these standards on the company’s financial statements.
FAIR VALUE MEASUREMENTS
Linde does not expect changes in the aggregate fair value of its financial assets and liabilities to have a material impact on the consolidated financial statements. See Note 13 to the consolidated financial statements.
37
Table of 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, | 2021 | 2020 | |||
| Adjusted Operating Profit and Operating Margin | |||||
| Reported operating profit | $ | 4,984 | $ | 3,322 | |
| Add: Cost reduction programs and other charges | 273 | 506 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,919 | 1,969 | |||
| Total adjustments | 2,192 | 2,475 | |||
| Adjusted operating profit | $ | 7,176 | $ | 5,797 | |
| Reported percentage change | 50 | % | |||
| Adjusted percentage change | 24 | % | |||
| Reported sales | $ | 30,793 | $ | 27,243 | |
| Reported operating margin | 16.2 | % | 12.2 | % | |
| Adjusted operating margin | 23.3 | % | 21.3 | % | |
| Adjusted Depreciation and amortization | |||||
| Reported depreciation and amortization | $ | 4,635 | $ | 4,626 | |
| Less: Purchase accounting impacts - Linde AG (c) | (1,863) | (1,920) | |||
| Adjusted depreciation and amortization | $ | 2,772 | $ | 2,706 | |
| Adjusted Other Income (Expense) - net | |||||
| Reported Other Income (Expense) - net | $ | (26) | $ | (61) | |
| Add: Purchase accounting impacts - Linde AG (c) | (56) | (49) | |||
| Adjusted Other Income (Expense) - net | $ | 30 | $ | (12) | |
| Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost | |||||
| Reported net pension and OPEB cost (benefit), excluding service cost | $ | (192) | $ | (177) | |
| Add: Pension settlement charges | (4) | (6) | |||
| Adjusted Net Pension and OPEB cost (benefit), excluding service costs | $ | (196) | $ | (183) | |
| Adjusted Interest Expense - Net | |||||
| Reported interest expense - net | $ | 77 | $ | 115 | |
| Add: Purchase accounting impacts - Linde AG (c) | 53 | 85 | |||
| Less: Bond Redemption | — | (16) | |||
| Adjusted interest expense - net | $ | 130 | $ | 184 |
38
Table of Contents
| Adjusted Income Taxes (a) | |||||
|---|---|---|---|---|---|
| Reported income taxes | $ | 1,262 | $ | 847 | |
| Add: Purchase accounting impacts - Linde AG (c) | 452 | 399 | |||
| Add: Pension settlement charges | 1 | 1 | |||
| Add: Cost reduction programs and other charges | 29 | 130 | |||
| Less: Bond Redemption | — | 4 | |||
| Total adjustments | 482 | 534 | |||
| Adjusted income taxes | $ | 1,744 | $ | 1,381 | |
| Adjusted Effective Tax Rate (a) | |||||
| Reported income before income taxes and equity investments | $ | 5,099 | $ | 3,384 | |
| Add: Pension settlement charge | 4 | 6 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,866 | 1,884 | |||
| Add: Cost reduction programs and other charges | 273 | 506 | |||
| Less: Bond Redemption | — | 16 | |||
| Total adjustments | 2,143 | 2,412 | |||
| Adjusted income before income taxes and equity investments | $ | 7,242 | $ | 5,796 | |
| Reported Income taxes | $ | 1,262 | $ | 847 | |
| Reported effective tax rate | 24.7 | % | 25.0 | % | |
| Adjusted income taxes | $ | 1,744 | $ | 1,381 | |
| Adjusted effective tax rate | 24.1 | % | 23.8 | % | |
| Income from Equity Investments | |||||
| Reported income from equity investments | $ | 119 | $ | 85 | |
| Add: Cost reduction programs and other charges (d) | 35 | — | |||
| Add: Purchase accounting impacts - Linde AG (c) | 77 | 57 | |||
| Adjusted income from equity investments | $ | 231 | $ | 142 | |
| Adjusted Noncontrolling Interests from Continuing Operations | |||||
| Reported noncontrolling interests from continuing operations | $ | (135) | $ | (125) | |
| Add: Cost reduction programs and other charges | — | (4) | |||
| Add: Purchase accounting impacts - Linde AG (c) | (15) | (57) | |||
| Total adjustments | (15) | (61) | |||
| Adjusted noncontrolling interests from continuing operations | $ | (150) | $ | (186) | |
| Adjusted Income from Continuing Operations (b) | |||||
| Reported income from continuing operations | $ | 3,821 | $ | 2,497 | |
| Add: Pension settlement charge | 3 | 5 | |||
| Add: Cost reduction programs and other charges | 279 | 372 | |||
| Add: Purchase accounting impacts - Linde AG (c) | 1,476 | 1,485 | |||
| Less: Bond Redemption | — | 12 | |||
| Total adjustments | 1,758 | 1,874 | |||
| Adjusted income from continuing operations | $ | 5,579 | $ | 4,371 |
39
Table of Contents
| Adjusted Diluted EPS from Continuing Operations (b) | |||||
|---|---|---|---|---|---|
| Reported diluted EPS from continuing operations | $ | 7.32 | $ | 4.70 | |
| Add: Pension settlement charge | 0.01 | 0.01 | |||
| Add: Cost reduction programs and other charges | 0.53 | 0.70 | |||
| Less: Bond Redemption | — | 0.02 | |||
| Add: Purchase accounting impacts - Linde AG | 2.83 | 2.80 | |||
| Total adjustments | 3.37 | 3.53 | |||
| Adjusted diluted EPS from continuing operations | $ | 10.69 | $ | 8.23 | |
| Reported percentage change | 56 | % | |||
| Adjusted percentage change | 30 | % | |||
| Adjusted EBITDA and % of Sales | |||||
| Income from continuing operations | $ | 3,821 | $ | 2,497 | |
| Add: Noncontrolling interests related to continuing operations | 135 | 125 | |||
| Add: Net pension and OPEB cost (benefit), excluding service cost | (192) | (177) | |||
| Add: Interest expense | 77 | 115 | |||
| Add: Income taxes | 1,262 | 847 | |||
| Add: Depreciation and amortization | 4,635 | 4,626 | |||
| EBITDA from continuing operations | 9,738 | 8,033 | |||
| Add: Cost reduction programs and other charges | 308 | 506 | |||
| Add: Purchase accounting impacts - Linde AG | 133 | 106 | |||
| Total adjustments | 441 | 612 | |||
| Adjusted EBITDA from continuing operations | $ | 10,179 | $ | 8,645 | |
| Reported sales | $ | 30,793 | $ | 27,243 | |
| % of sales | |||||
| EBITDA from continuing operations | 31.6 | % | 29.5 | % | |
| Adjusted EBITDA from continuing operations | 33.1 | % | 31.7 | % |
40
Table of Contents
| (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 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 from Continuing Operations: Represents the noncontrolling interests’ ownership portion of the adjustments described above determined on an entity by entity basis. |
| (d) Impairment charge related to a joint venture in the APAC segment |
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.
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (Millions of dollars) | ||||||
| Debt | $ | 14,207 | $ | 16,154 | ||
| Less: cash and cash equivalents | (2,823) | (3,754) | ||||
| Net debt | 11,384 | 12,400 | ||||
| Less: purchase accounting impacts - Linde AG | (61) | (121) | ||||
| Adjusted net debt | $ | 11,323 | $ | 12,279 |
41
Table of Contents
SUPPLEMENTAL GUARANTEE INFORMATION
On June 6, 2020, the company filed a Form S-3 Registration Statement with the SEC (the "Registration Statement").
Linde plc may offer debt securities, preferred shares, depositary shares and ordinary shares under the Registration Statement, and debt securities exchangeable for or convertible into preferred shares, ordinary shares or other debt securities. Debt securities of Linde plc may be guaranteed by Linde Inc. (previously Praxair, Inc.) and/or Linde GmbH (previously Linde AG). Linde plc may provide guarantees of debt securities offered by its wholly owned subsidiaries Linde Inc. or Linde Finance under the Registration Statement.
Linde Inc. is a wholly owned subsidiary of Linde plc. Linde Inc. may offer debt securities under the Registration Statement. Debt securities of Linde Inc. will be guaranteed by Linde plc, and such guarantees by Linde plc may be guaranteed by Linde GmbH. Linde Inc. may also provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) guarantees of the guarantees provided by Linde plc of debt securities of Linde Finance offered under the Registration Statement.
Linde Finance B.V. is a wholly owned subsidiary of Linde plc. Linde Finance may offer debt securities under the Registration Statement. Linde plc will guarantee debt securities of Linde Finance offered under the Registration Statement. Linde GmbH and Linde Inc. may guarantee Linde plc’s obligations under its downstream guarantee.
Linde GmbH is a wholly owned subsidiary of Linde plc. Linde GmbH may provide (i) guarantees of debt securities offered by Linde plc under the Registration Statement and (ii) upstream guarantees of downstream guarantees provided by Linde plc of debt securities of Linde Inc. or Linde Finance offered under the Registration Statement.
In September 2019, Linde plc provided downstream guarantees of all of the pre-business combination Linde Inc. and Linde Finance notes, and Linde GmbH and Linde Inc., respectively, provided upstream guarantees of Linde plc’s downstream guarantees.
For further information about the guarantees of the debt securities registered under the Registration Statement (including the ranking of such guarantees, limitations on enforceability of such guarantees and the circumstances under which such guarantees may be released), see “Description of Debt Securities – Guarantees” and “Description of Debt Securities – Ranking” in the Registration Statement, which subsections are incorporated herein by reference.
The following tables present summarized financial information for Linde plc, Linde Inc., Linde GmbH and Linde Finance on a combined basis, after eliminating intercompany transactions and balances between them and excluding investments in and equity in earnings from non-guarantor subsidiaries.
42
Table of Contents
| (Millions of dollars) | ||||||
|---|---|---|---|---|---|---|
| Statement of Income Data | Twelve Months Ended December 31, 2021 | Twelve Months Ended December 31, 2020 | ||||
| Sales | $ | 7,767 | $ | 6,876 | ||
| Operating profit | 973 | 786 | ||||
| Net income | 721 | 690 | ||||
| Transactions with non-guarantor subsidiaries | 2,067 | 2,222 | ||||
| Balance Sheet Data (at period end) | ||||||
| Current assets (a) | $ | 5,826 | $ | 4,174 | ||
| Long-term assets (b) | 15,928 | 17,978 | ||||
| Current liabilities (c) | 8,853 | 8,337 | ||||
| Long-term liabilities (d) | 42,860 | 39,208 | ||||
| (a) From current assets above, amount due from non-guarantor subsidiaries | $ | 4,209 | $ | 1,984 | ||
| (b) From long-term assets above, amount due from non-guarantor subsidiaries | 3,257 | 4,565 | ||||
| (c) From current liabilities above, amount due to non-guarantor subsidiaries | 1,304 | 1,054 | ||||
| (d) From long-term liabilities above, amount due to non-guarantor subsidiaries | 28,142 | 23,394 |
43
Table of Contents