Linde plc (ETR:LIN)
Germany
· Delayed Price · Currency is EUR 416.40
-7.40 (-1.75%)
At close: Mar 6, 2026
Linde Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 6,898 | 6,565 | 6,199 | 4,147 | 3,826 | Upgrade
|
| Depreciation & Amortization | 3,763 | 3,780 | 3,816 | 4,204 | 4,635 | Upgrade
|
| Asset Writedown & Restructuring Costs | 139 | 31 | -118 | 902 | - | Upgrade
|
| Stock-Based Compensation | 164 | 160 | 141 | 107 | 128 | Upgrade
|
| Other Operating Activities | -442 | -214 | -41 | -432 | -175 | Upgrade
|
| Change in Accounts Receivable | -194 | -569 | -254 | -113 | 754 | Upgrade
|
| Change in Inventory | 47 | 56 | -127 | -347 | -129 | Upgrade
|
| Change in Accounts Payable | -148 | -277 | -168 | 307 | 447 | Upgrade
|
| Change in Other Net Operating Assets | -37 | -281 | -285 | -45 | 109 | Upgrade
|
| Operating Cash Flow | 10,350 | 9,423 | 9,305 | 8,864 | 9,725 | Upgrade
|
| Operating Cash Flow Growth | 9.84% | 1.27% | 4.98% | -8.85% | 30.91% | Upgrade
|
| Capital Expenditures | -5,261 | -4,497 | -3,787 | -3,173 | -3,086 | Upgrade
|
| Cash Acquisitions | -412 | -317 | -953 | -110 | -88 | Upgrade
|
| Divestitures | 42 | 170 | 70 | 195 | 167 | Upgrade
|
| Other Investing Activities | -90 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -5,721 | -4,644 | -4,670 | -3,088 | -3,007 | Upgrade
|
| Short-Term Debt Issued | 41 | - | 554 | 3,050 | - | Upgrade
|
| Long-Term Debt Issued | 5,148 | 4,844 | 2,188 | 3,210 | 2,283 | Upgrade
|
| Total Debt Issued | 5,189 | 4,844 | 2,742 | 6,260 | 2,283 | Upgrade
|
| Short-Term Debt Repaid | - | -372 | - | - | -1,329 | Upgrade
|
| Long-Term Debt Repaid | -2,278 | -1,305 | -1,682 | -1,785 | -1,468 | Upgrade
|
| Total Debt Repaid | -2,278 | -1,677 | -1,682 | -1,785 | -2,797 | Upgrade
|
| Net Debt Issued (Repaid) | 2,911 | 3,167 | 1,060 | 4,475 | -514 | Upgrade
|
| Issuance of Common Stock | 23 | 31 | 33 | 36 | 50 | Upgrade
|
| Repurchase of Common Stock | -4,601 | -4,482 | -3,958 | -5,168 | -4,612 | Upgrade
|
| Common Dividends Paid | -2,811 | -2,655 | -2,482 | -2,344 | -2,189 | Upgrade
|
| Other Financing Activities | -76 | -420 | -53 | -88 | -323 | Upgrade
|
| Financing Cash Flow | -4,554 | -4,359 | -5,400 | -3,089 | -7,588 | Upgrade
|
| Foreign Exchange Rate Adjustments | 131 | -234 | -7 | -74 | -61 | Upgrade
|
| Net Cash Flow | 206 | 186 | -772 | 2,613 | -931 | Upgrade
|
| Free Cash Flow | 5,089 | 4,926 | 5,518 | 5,691 | 6,639 | Upgrade
|
| Free Cash Flow Growth | 3.31% | -10.73% | -3.04% | -14.28% | 64.78% | Upgrade
|
| Free Cash Flow Margin | 14.97% | 14.92% | 16.80% | 17.06% | 21.56% | Upgrade
|
| Free Cash Flow Per Share | 10.78 | 10.22 | 11.21 | 11.29 | 12.72 | Upgrade
|
| Cash Interest Paid | 548 | 443 | 451 | 170 | 233 | Upgrade
|
| Cash Income Tax Paid | 2,274 | 2,216 | 1,955 | 1,735 | 1,710 | Upgrade
|
| Levered Free Cash Flow | 4,787 | 3,075 | 3,709 | 4,919 | 5,889 | Upgrade
|
| Unlevered Free Cash Flow | 5,077 | 3,380 | 3,967 | 5,053 | 5,995 | Upgrade
|
| Change in Working Capital | -332 | -1,071 | -834 | -198 | 1,181 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.