Linde plc
Linde plc operates as an industrial gas and engineering company in North and South America, Europe, the Middle East, Africa, and the Asia Pacific. It offers atmospheric gases, including oxygen, nitrogen, argon, and rare gases; and process gases, such as …
Chemicals - Specialty
GB, Woking [HQ]
Cash Flow Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 2,168.00 | 1,905.00 | 2,455.00 | 2,752.00 | 2,917.00 | 2,868.00 | 2,682.00 | 2,773.00 | 3,041.00 | 3,702.00 | 6,188.00 | 7,429.00 | 9,725.00 | 8,864.00 | 9,305.00 | |
| Operating Cash (Net) | 2,168.00 | 1,905.00 | 2,455.00 | 2,752.00 | 2,917.00 | 2,868.00 | 2,682.00 | 2,773.00 | 3,041.00 | 3,702.00 | 6,188.00 | 7,429.00 | 9,725.00 | 8,864.00 | 9,305.00 | |
| Accounts Receivable | 39.00 | -114.00 | -108.00 | -36.00 | -84.00 | -80.00 | 1.00 | -33.00 | -92.00 | -124.00 | 80.00 | 19.00 | -553.00 | -423.00 | -86.00 | |
| Accounts Payable | -178.00 | 163.00 | - - | -86.00 | 89.00 | 42.00 | 47.00 | 86.00 | -46.00 | 383.00 | -174.00 | 109.00 | 447.00 | - - | -102.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 12.00 | -467.00 | -95.00 | -88.00 | -31.00 | -109.00 | -62.00 | 46.00 | -92.00 | 202.00 | -88.00 | 236.00 | 1,072.00 | -153.00 | -483.00 | |
| Other WC | 93.00 | -490.00 | 44.00 | 52.00 | 18.00 | -29.00 | -87.00 | 6.00 | 68.00 | -53.00 | 87.00 | 90.00 | 1,307.00 | 617.00 | -168.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -1,452.00 | -1,484.00 | -2,005.00 | -2,378.00 | -3,237.00 | -1,803.00 | -1,303.00 | -1,770.00 | -1,314.00 | 5,340.00 | 1,129.00 | -2,986.00 | -3,007.00 | -3,088.00 | -4,670.00 | |
| Capital Expenditure | -1,352.00 | -1,388.00 | -1,797.00 | -2,180.00 | -2,020.00 | -1,689.00 | -1,541.00 | -1,465.00 | -1,311.00 | -1,883.00 | -3,682.00 | -3,400.00 | -3,086.00 | -3,173.00 | -3,787.00 | |
| Purchases of Investments | 1,352.00 | 1,388.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | 31.00 | 52.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -1,352.00 | -1,388.00 | -1,797.00 | -2,180.00 | -2,020.00 | -1,689.00 | -1,541.00 | -1,465.00 | -1,311.00 | -1,883.00 | -3,682.00 | -3,400.00 | -3,086.00 | -3,173.00 | -3,787.00 | |
| Acquisitions (Net) | -131.00 | -148.00 | -294.00 | -198.00 | -1,217.00 | -114.00 | 238.00 | -305.00 | -3.00 | 7,246.00 | 4,871.00 | 414.00 | 79.00 | 85.00 | -883.00 | |
| Other Investing Activities | -1,352.00 | -1,388.00 | 86.00 | -198.00 | 106.00 | 92.00 | 320.00 | 58.00 | 30.00 | -23.00 | -60.00 | 482.00 | 167.00 | 195.00 | 70.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -711.00 | -419.00 | -380.00 | -303.00 | -328.00 | -1,008.00 | -1,297.00 | -643.00 | -1,656.00 | -4,996.00 | -8,992.00 | -3,345.00 | -7,588.00 | -3,089.00 | -5,400.00 | |
| Debt Repayment | -2,308.00 | -1,515.00 | -580.00 | -1,522.00 | -1,347.00 | -764.00 | -1,000.00 | -770.00 | -771.00 | -3,124.00 | -1,583.00 | -115.00 | -1,468.00 | -1,785.00 | -1,682.00 | |
| Dividends Paid | -491.00 | -551.00 | -602.00 | -655.00 | -708.00 | -759.00 | -819.00 | -856.00 | -901.00 | -1,166.00 | -1,891.00 | -2,028.00 | -2,189.00 | -2,344.00 | -2,482.00 | |
|
Common Stock
|
331 | 770 | 1,132 | 787 | 744 | 965 | 813 | 367 | 132 | 676 | 2,730 | 2,504 | 4,662 | 5,204 | 3,991 | |
| Issued | 95.00 | 183.00 | 195.00 | 164.00 | 154.00 | 103.00 | 88.00 | 139.00 | 120.00 | 77.00 | 72.00 | 47.00 | 50.00 | 36.00 | 33.00 | |
| Repurchased | -236.00 | -587.00 | -937.00 | -623.00 | -590.00 | -862.00 | -725.00 | -228.00 | -12.00 | -599.00 | -2,658.00 | -2,457.00 | -4,612.00 | -5,168.00 | -3,958.00 | |
| Other Financing Activities | 2,229.00 | 2,051.00 | 1,544.00 | 2,333.00 | 2,819.00 | 1,274.00 | 1,159.00 | 1,072.00 | -92.00 | -184.00 | -2,932.00 | 1,025.00 | 631.00 | 6,172.00 | 2,689.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 32.00 | 45.00 | 39.00 | 90.00 | 157.00 | 138.00 | 126.00 | 147.00 | 524.00 | 617.00 | 4,466.00 | 2,700.00 | 3,754.00 | 2,823.00 | 5,436.00 | |
| End of Period | 45.00 | 39.00 | 90.00 | 157.00 | 138.00 | 126.00 | 147.00 | 524.00 | 617.00 | 4,603.00 | 2,700.00 | 3,754.00 | 2,823.00 | 5,436.00 | 4,664.00 | |
| Change | 13.00 | -6.00 | 51.00 | 67.00 | -19.00 | -12.00 | 21.00 | 377.00 | 93.00 | 3,986.00 | -1,766.00 | 1,054.00 | -931.00 | 2,613.00 | -772.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 846.00 | 925.00 | 1,003.00 | 1,001.00 | 1,109.00 | 1,170.00 | 1,106.00 | 1,122.00 | 1,184.00 | 1,830.00 | 4,675.00 | 4,626.00 | 4,635.00 | 4,204.00 | 3,816.00 | |
| Stock Based Compensation | 39.00 | 47.00 | 62.00 | 70.00 | 70.00 | 51.00 | 30.00 | 39.00 | 59.00 | 62.00 | 95.00 | 133.00 | 128.00 | 107.00 | 141.00 | |
| Other | 238.00 | 33.00 | -234.00 | -233.00 | -99.00 | 69.00 | 76.00 | 33.00 | -52.00 | -2,432.00 | -452.00 | 34.00 | -72.00 | 744.00 | -284.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 816.00 | 517.00 | 658.00 | 572.00 | 897.00 | 1,179.00 | 1,141.00 | 1,308.00 | 1,730.00 | 1,819.00 | 2,506.00 | 4,029.00 | 6,639.00 | 5,691.00 | 5,518.00 | |
| Cash Conversion Cycle (CCC) | 38.00 | 32.00 | 33.00 | 33.00 | 35.00 | 37.00 | 38.00 | 34.00 | 37.00 | 55.00 | 26.00 | 25.00 | 18.00 | 32.00 | 37.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 8.00 | -8.00 | -19.00 | -4.00 | -27.00 | -69.00 | -61.00 | 17.00 | 22.00 | -60.00 | -77.00 | -44.00 | -61.00 | -74.00 | -7.00 |