UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (Date of earliest event reported): May 1, 2026
Linde plc |
(Exact name of registrant as specified in its charter) |
Ireland |
| 001-38730 |
| 98-1448883 |
(State or other jurisdiction of incorporation) |
| (Commission File Number) |
| (I.R.S. Employer Identification No.) |
| Forge |
10 Riverview Dr. | 43 Church Street West |
Danbury, Connecticut | Woking, Surrey GU21 6HT |
United States 06810 | United Kingdom |
(Address of principal executive offices) (Zip Code)
+44 1483 242200
(Registrant’s telephone numbers, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | ||
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading symbol(s) |
| Name of each exchange on which registered |
Ordinary shares (€0.001 nominal value per share) |
| LIN |
| Nasdaq Stock Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02 Results of Operations and Financial Condition
On May 1, 2026, Linde plc issued a press release setting forth Linde plc’s results of operations for the quarter ended March 31, 2026. A copy of Linde plc’s press release is furnished herewith as Exhibit 99.1 and is hereby incorporated by reference in this Item 2.02.
ITEM 9.01. Financial Statements and Exhibits.
(d) Exhibits. The following exhibit is furnished herewith pursuant to Item 2.02 hereof:
Exhibit No. |
| Description |
|
|
|
| ||
|
|
|
104 |
| Cover Page Interactive Data File (embedded within the Inline XBRL document) |
2 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
LINDE PLC |
| |||
|
|
|
| |
Date: May 1, 2026 | By: | /s/ | Kelcey E. Hoyt |
|
| Name: |
| Kelcey E. Hoyt |
|
| Title: |
| Principal Accounting Officer |
|
3 |
EXHIBIT 99.1
|
|
| |
Linde Reports First-Quarter 2026 Results
First-Quarter Highlights
|
| ➢ | Sales $8.8 billion, up 8% YoY, underlying sales up 3% |
|
| ➢ | Operating profit $2.4 billion, adjusted operating profit $2.6 billion, up 8% |
|
| ➢ | Operating profit margin 27.8%; adjusted operating profit margin 30.0%, down 10 basis points YoY |
|
| ➢ | EPS $3.98, up 13%; adjusted EPS $4.33, up 10% YoY |
|
| ➢ | First-quarter operating cash flow of $2.2 billion, up 4% YoY |
|
| ➢ | Full-year 2026 adjusted EPS guidance of $17.60 - $17.90 representing 7% to 9% growth |
Woking, UK, May 1, 2026 – Linde plc (Nasdaq: LIN) today reported first-quarter 2026 net income of $1,857 million and diluted earnings per share of $3.98, up 11% and up 13%, respectively. Excluding Linde AG purchase accounting impacts and cost reduction program and other charges, adjusted net income was $2,019 million, up 7% versus prior year. Adjusted earnings per share was $4.33, 10% above prior year.
Linde’s sales for the first quarter were $8,781 million, up 8% versus prior year including 5% favorable currency impact. Compared to prior year, underlying sales increased 3% from 2% price attainment and 1% volumes, primarily from project start-ups. Acquisitions increased sales by 1%.
First-quarter operating profit was $2,439 million. Adjusted operating profit of $2,630 million was up 8% versus prior year led by higher price and continued productivity initiatives across all segments. Adjusted operating profit margin was 30.0%.
First-quarter operating cash flow of $2,240 million increased 4% versus prior year. After capital expenditures of $1,342 million, free cash flow was $898 million. During the quarter, the company returned $1,545 million to shareholders through dividends and stock repurchases, net of issuances.
Commenting on the financial results and business outlook, Chief Executive Officer Sanjiv Lamba said, “Linde employees delivered another solid quarter with 10% EPS growth, 30% operating margin and 24% return on capital under increasingly challenging global conditions. These results underscore the resiliency of our operating model, discipline of capital allocation and perseverance of management actions.”
Lamba continued, “Looking ahead, I’m confident the Linde team will continue to create shareholder value in any environment.”
For the second quarter of 2026, Linde expects adjusted diluted earnings per share in the range of $4.40 to $4.50, up 8% to 10% versus prior-year quarter or 7% to 9% when excluding estimated favorable currency of 1%.
For the full year 2026, the company expects adjusted diluted earnings per share to be in the range of $17.60 to $17.90, up 7% to 9%, assuming favorable currency of 1%. Full-year capital expenditures are expected to be in the range of $5.0 billion to $5.5 billion to support growth and maintenance requirements including the $7.1 billion contractual sale of gas project backlog.
| Page 1/13 |
|
|
|
|
First-Quarter 2026 Results by Segment
Americas sales of $4,025 million were up 10% versus prior year. Compared with first quarter 2025, underlying sales increased 6%, driven by 4% higher pricing and 2% higher volumes, primarily in the electronics, manufacturing and metals and mining end markets. Operating profit of $1,272 million was 31.6% of sales, 60 basis points above prior year.
APAC (Asia Pacific) sales of $1,701 million were up 11% versus prior year. Compared with first quarter 2025, underlying sales increased 6%, driven by 6% volumes primarily in the electronics, and chemicals and energy end markets and project startups. Operating profit of $477 million was 28.0% of sales, 130 basis points below prior year.
EMEA (Europe, Middle East & Africa) sales of $2,171 million were up 7% versus prior year. Compared with first quarter 2025, underlying sales decreased 2%, driven by 1% higher pricing and 3% lower volumes, primarily in the chemicals and energy and manufacturing end markets. Operating profit of $784 million was 36.1% of sales, 60 basis points above prior year.
Linde Engineering sales were $517 million, down 8% versus prior year, and operating profit was $101 million or 19.5% of sales. Order intake for the quarter was $640 million and third-party sale of equipment backlog was $2.8 billion.
Earnings Call
A teleconference on Linde’s first-quarter 2026 results is being held today at 9:00 am EDT.
| Live conference call | US Toll-Free Dial-In Number: 1 888 770 7292 UK Toll-Free Dial-In Number: 0800 358 0970 Access code: 6877110 |
| Live webcast (listen-only) | https://www.linde.com/investors/financial-reports |
Materials to be used in the teleconference are also available on the website.
About Linde
Linde is a leading global industrial gases and engineering company with 2025 sales of $34 billion. We live our mission of making our world more productive every day by providing high-quality solutions, technologies and services which are making our customers more successful and helping to sustain, decarbonize and protect our planet. Linde serves a variety of end markets such as chemicals & energy, food & beverage, electronics, healthcare, manufacturing, metals and mining. Linde’s industrial gases and technologies are used in countless applications, enabling space exploration and launch technologies, delivering ultra-high-purity and specialty gases for semiconductor manufacturing, providing life-saving medical oxygen and enabling clean hydrogen production and carbon capture to reduce greenhouse gas emissions. Linde also delivers state-of-the-art gas processing solutions to support customer growth, efficiency improvements and emissions reductions.
For more information about the company and its products and services, please visit www.linde.com
Adjusted amounts, free cash flow and return on capital are non-GAAP measures. See the attachments for a summary of non-GAAP reconciliations and calculations for adjusted amounts.
Attachments: Summary Non-GAAP Reconciliations, Statements of Income, Balance Sheets, Statements of Cash Flows, Segment Information and Appendix: Non-GAAP Measures and Reconciliations.
| Page 2/13 |
|
|
|
|
*Note: We are providing adjusted earnings per share (“EPS”) guidance for 2026. This is a non-GAAP financial measure that represents diluted earnings per share from continuing operations (a GAAP measure) but excludes the impact of certain items that we believe are not representative of our underlying business performance, such as cost reduction and other charges, and the impact of other potentially significant items. Given the uncertainty of timing and magnitude of such items, we cannot provide a reconciliation of the differences between the non-GAAP adjusted EPS guidance and the corresponding GAAP EPS measure without unreasonable effort.
Forward-looking Statements
This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are identified by terms and phrases such as: anticipate, believe, intend, estimate, expect, continue, should, could, may, plan, project, predict, will, potential, forecast, and similar expressions. They are based on management’s reasonable expectations and assumptions as of the date the statements are made but involve risks and uncertainties. These risks and uncertainties include, without limitation: the performance of stock markets generally; developments in worldwide and national economies and other international events and circumstances, including trade conflicts and tariffs; changes in foreign currencies and in interest rates; the cost and availability of electric power, natural gas and other raw materials; the ability to achieve price increases to offset cost increases; catastrophic events including natural disasters, epidemics, and acts of war and terrorism; the ability to attract, hire, and retain qualified personnel; the impact of changes in financial accounting standards; the impact of changes in pension plan liabilities; the impact of tax, environmental, healthcare and other legislation and government regulation in jurisdictions in which the company operates; the cost and outcomes of investigations, litigation and regulatory proceedings; the impact of potential unusual or non-recurring items; continued timely development and market acceptance of new products and applications; the impact of competitive products and pricing; future financial and operating performance of major customers and industries served; the impact of information technology system failures, network disruptions and cybersecurity breaches; and the effectiveness and speed of integrating new acquisitions into the business. These risks and uncertainties may cause future results or circumstances to differ materially from adjusted projections, estimates or other forward-looking statements.
Linde plc assumes no obligation to update or provide revisions to any forward-looking statement in response to changing circumstances. The above listed risks and uncertainties are further described in Item 1A. Risk Factors in Linde plc’s Form 10-K for the fiscal year ended December 31, 2025 filed with the SEC on February 25, 2026 which should be reviewed carefully. Please consider Linde plc’s forward-looking statements in light of those risks.
| Page 3/13 |
LINDE PLC AND SUBSIDIARIES
SUMMARY NON-GAAP RECONCILIATIONS
(UNAUDITED)
The following adjusted amounts are Non-GAAP measures and are intended to supplement investors’ understanding of the company’s financial statements by providing measures which investors, financial analysts and management use to help evaluate the company’s operating performance. Items which the company does not believe to be indicative of ongoing business trends 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. See the “NON GAAP MEASURES AND RECONCILIATIONS” starting on page 9 for additional details relating to the adjustments.
| (Millions of dollars, except per share amounts) |
| Sales |
|
| Operating Profit |
|
| Net Income |
|
| Diluted EPS |
| ||||||||||||||||||||
| Quarter Ended March 31, |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||||||
| Reported GAAP Amounts |
| $ | 8,781 |
|
| $ | 8,112 |
|
| $ | 2,439 |
|
| $ | 2,184 |
|
| $ | 1,857 |
|
| $ | 1,673 |
|
| $ | 3.98 |
|
| $ | 3.51 |
|
| Cost reduction program and other charges (a) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 55 |
|
|
| — |
|
|
| 37 |
|
|
| — |
|
|
| 0.08 |
|
| Purchase accounting impacts - Linde AG (b) |
|
| — |
|
|
| — |
|
|
| 191 |
|
|
| 199 |
|
|
| 162 |
|
|
| 170 |
|
|
| 0.35 |
|
|
| 0.36 |
|
| Total adjustments |
|
| — |
|
|
| — |
|
|
| 191 |
|
|
| 254 |
|
|
| 162 |
|
|
| 207 |
|
|
| 0.35 |
|
|
| 0.44 |
|
| Adjusted amounts |
| $ | 8,781 |
|
| $ | 8,112 |
|
| $ | 2,630 |
|
| $ | 2,438 |
|
| $ | 2,019 |
|
| $ | 1,880 |
|
| $ | 4.33 |
|
| $ | 3.95 |
|
| (a) | 2025 cost reduction program and other charges are primarily related to severance. |
|
|
|
| (b) | To adjust for purchase accounting impacts related to the merger. |
| Page 4/13 |
LINDE PLC AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)
|
|
| Quarter Ended March 31, |
| |||||
| (Millions of dollars, except per share data) |
| 2026 |
|
| 2025 |
| ||
| Sales |
| $ | 8,781 |
|
| $ | 8,112 |
|
| Cost of sales |
|
| 4,523 |
|
|
| 4,157 |
|
| Selling, general and administrative |
|
| 893 |
|
|
| 786 |
|
| Depreciation and amortization |
|
| 951 |
|
|
| 910 |
|
| Research and development |
|
| 38 |
|
|
| 38 |
|
| Cost reduction program and other charges |
|
| — |
|
|
| 55 |
|
| Other income (expense) - net |
|
| 63 |
|
|
| 18 |
|
| Operating Profit |
|
| 2,439 |
|
|
| 2,184 |
|
| Interest expense - net |
|
| 62 |
|
|
| 60 |
|
| Net pension and OPEB cost (benefit), excluding service cost |
|
| (54 | ) |
|
| (56 | ) |
| Income Before Income Taxes and Equity Investments |
|
| 2,431 |
|
|
| 2,180 |
|
| Income taxes |
|
| 571 |
|
|
| 511 |
|
| Income Before Equity Investments |
|
| 1,860 |
|
|
| 1,669 |
|
| Income from equity investments |
|
| 40 |
|
|
| 38 |
|
| Income (Including Noncontrolling Interests) |
|
| 1,900 |
|
|
| 1,707 |
|
| Less: noncontrolling interests |
|
| (43 | ) |
|
| (34 | ) |
| Net Income – Linde plc |
| $ | 1,857 |
|
| $ | 1,673 |
|
|
|
|
|
|
|
|
|
|
|
| Per Share Data – Linde plc Shareholders |
|
|
|
|
|
|
|
|
| Basic earnings per share |
| $ | 4.00 |
|
| $ | 3.53 |
|
| Diluted earnings per share |
| $ | 3.98 |
|
| $ | 3.51 |
|
|
|
|
|
|
|
|
|
|
|
| Cash dividends per share |
| $ | 1.60 |
|
| $ | 1.50 |
|
|
|
|
|
|
|
|
|
|
|
| Weighted Average Shares Outstanding (000’s): |
|
|
|
|
|
|
|
|
| Basic shares outstanding (000’s) |
|
| 464,051 |
|
|
| 473,303 |
|
| Diluted shares outstanding (000’s) |
|
| 466,319 |
|
|
| 476,262 |
|
|
|
|
|
|
|
|
|
|
|
| Note: See page 9 for a reconciliation to adjusted amounts which are Non-GAAP. |
|
|
|
|
|
|
|
|
| Page 5/13 |
LINDE PLC AND SUBSIDIARIES CONDENSED
CONSOLIDATED BALANCE SHEET
(UNAUDITED)
| (Millions of dollars) |
| March 31, 2026 |
|
| December 31, 2025 |
| ||
| Assets |
|
|
|
|
|
| ||
| Cash and cash equivalents |
| $ | 3,959 |
|
| $ | 5,056 |
|
| Accounts receivable - net |
|
| 5,321 |
|
|
| 4,966 |
|
| Contract assets |
|
| 321 |
|
|
| 269 |
|
| Inventories |
|
| 2,079 |
|
|
| 2,055 |
|
| Prepaid and other current assets |
|
| 1,071 |
|
|
| 979 |
|
| Total Current Assets |
|
| 12,751 |
|
|
| 13,325 |
|
| Property, plant and equipment - net |
|
| 28,564 |
|
|
| 28,260 |
|
| Goodwill |
|
| 27,882 |
|
|
| 27,927 |
|
| Other intangibles - net |
|
| 11,673 |
|
|
| 11,871 |
|
| Other long-term assets |
|
| 5,445 |
|
|
| 5,434 |
|
| Total Assets |
| $ | 86,315 |
|
| $ | 86,817 |
|
| Liabilities and Equity |
|
|
|
|
|
|
|
|
| Accounts payable |
| $ | 2,659 |
|
| $ | 2,810 |
|
| Short-term debt |
|
| 4,822 |
|
|
| 4,510 |
|
| Current portion of long-term debt |
|
| 1,636 |
|
|
| 1,796 |
|
| Contract liabilities |
|
| 1,168 |
|
|
| 1,231 |
|
| Other current liabilities |
|
| 5,106 |
|
|
| 4,851 |
|
| Total Current Liabilities |
|
| 15,391 |
|
|
| 15,198 |
|
| Long-term debt |
|
| 19,859 |
|
|
| 20,683 |
|
| Other long-term liabilities |
|
| 10,973 |
|
|
| 11,195 |
|
| Total Liabilities |
| $ | 46,223 |
|
| $ | 47,076 |
|
| Redeemable noncontrolling interests |
|
| 13 |
|
|
| 13 |
|
| Linde plc Shareholders’ Equity |
|
|
|
|
|
|
|
|
| Ordinary shares |
|
| 1 |
|
|
| 1 |
|
| Additional paid-in capital |
|
| 39,177 |
|
|
| 39,430 |
|
| Retained earnings |
|
| 17,639 |
|
|
| 16,608 |
|
| Accumulated other comprehensive income (loss) |
|
| (6,147 | ) |
|
| (6,233 | ) |
| Less: Treasury shares, at cost |
|
| (12,104 | ) |
|
| (11,561 | ) |
| Total Linde plc Shareholders’ Equity |
|
| 38,566 |
|
|
| 38,245 |
|
| Noncontrolling interests |
|
| 1,513 |
|
|
| 1,483 |
|
| Total Equity |
| $ | 40,079 |
|
| $ | 39,728 |
|
| Total Liabilities and Equity |
| $ | 86,315 |
|
| $ | 86,817 |
|
| Page 6/13 |
LINDE PLC AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
|
|
| Quarter Ended March 31, |
| |||||
| (Millions of dollars) |
| 2026 |
|
| 2025 |
| ||
| Operations |
|
|
|
|
|
| ||
| Net income - Linde plc |
| $ | 1,857 |
|
| $ | 1,673 |
|
| Add: Noncontrolling interests |
|
| 43 |
|
|
| 34 |
|
| Net income (including noncontrolling interests) |
|
| 1,900 |
|
|
| 1,707 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
| Cost reduction program and other charges (a) |
|
| (44 | ) |
|
| 18 |
|
| Depreciation and amortization |
|
| 951 |
|
|
| 910 |
|
| Accounts receivable |
|
| (361 | ) |
|
| (230 | ) |
| Contract assets and liabilities, net |
|
| (108 | ) |
|
| (65 | ) |
| Inventory |
|
| (48 | ) |
|
| 9 |
|
| Payables and accruals |
|
| 35 |
|
|
| (209 | ) |
| Pension contributions |
|
| (7 | ) |
|
| (5 | ) |
| Deferred income taxes and other |
|
| (78 | ) |
|
| 26 |
|
| Net cash provided by (used for) operating activities |
|
| 2,240 |
|
|
| 2,161 |
|
| Investing |
|
|
|
|
|
|
|
|
| Capital expenditures |
|
| (1,342 | ) |
|
| (1,270 | ) |
| Acquisitions, net of cash acquired |
|
| (153 | ) |
|
| (112 | ) |
| Divestitures, net of cash divested and asset sales |
|
| 112 |
|
|
| 13 |
|
| Other investing, net |
|
| (1 | ) |
|
| — |
|
| Net cash provided by (used for) investing activities |
|
| (1,384 | ) |
|
| (1,369 | ) |
| Financing |
|
|
|
|
|
|
|
|
| Debt increase (decrease) - net |
|
| (336 | ) |
|
| 1,493 |
|
| Issuances of ordinary shares |
|
| 3 |
|
|
| 11 |
|
| Purchases of ordinary shares |
|
| (807 | ) |
|
| (1,111 | ) |
| Cash dividends - Linde plc shareholders |
|
| (741 | ) |
|
| (708 | ) |
| Noncontrolling interest transactions and other |
|
| (87 | ) |
|
| (73 | ) |
| Net cash provided by (used for) financing activities |
|
| (1,968 | ) |
|
| (388 | ) |
| Effect of exchange rate changes on cash and cash equivalents |
|
| 15 |
|
|
| 40 |
|
| Change in cash and cash equivalents |
|
| (1,097 | ) |
|
| 444 |
|
| Cash and cash equivalents, beginning-of-period |
|
| 5,056 |
|
|
| 4,850 |
|
| Cash and cash equivalents, end-of-period |
| $ | 3,959 |
|
| $ | 5,294 |
|
| (a) | There were no cost reduction program and other charges for the three months ended March 31, 2026. 2025 charges were primarily related to severance. Related cash outflows were $44 million and $37 million for the three months ended March 31, 2026 and 2025, respectively. |
| Page 7/13 |
LINDE PLC AND SUBSIDIARIES
SEGMENT INFORMATION
(UNAUDITED)
|
|
| Quarter Ended March 31, |
| |||||
| (Millions of dollars) |
| 2026 |
|
| 2025 |
| ||
| Sales |
|
|
|
|
|
| ||
| Americas |
| $ | 4,025 |
|
| $ | 3,666 |
|
| EMEA |
|
| 2,171 |
|
|
| 2,031 |
|
| APAC |
|
| 1,701 |
|
|
| 1,539 |
|
| Engineering |
|
| 517 |
|
|
| 565 |
|
| Other |
|
| 367 |
|
|
| 311 |
|
| Total segment sales |
| $ | 8,781 |
|
| $ | 8,112 |
|
| Operating Profit |
|
|
|
|
|
|
|
|
| Americas |
| $ | 1,272 |
|
| $ | 1,137 |
|
| EMEA |
|
| 784 |
|
|
| 722 |
|
| APAC |
|
| 477 |
|
|
| 451 |
|
| Engineering |
|
| 101 |
|
|
| 114 |
|
| Other |
|
| (4 | ) |
|
| 14 |
|
| Segment operating profit |
|
| 2,630 |
|
|
| 2,438 |
|
| Cost reduction program and other charges |
|
| — |
|
|
| (55 | ) |
| Purchase accounting impacts - Linde AG |
|
| (191 | ) |
|
| (199 | ) |
| Total operating profit |
| $ | 2,439 |
|
| $ | 2,184 |
|
| Page 8/13 |
LINDE PLC AND SUBSIDIARIES
APPENDIX
NON-GAAP MEASURES AND RECONCILIATIONS
(UNAUDITED)
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 operating performance and liquidity. Items which the company does not believe to be indicative of on-going business trends 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.
|
|
| 2026 |
|
| 2025 |
| ||||||||||||||
| (Millions of dollars) |
| Q1 |
|
| Q4 |
|
| Q3 |
|
| Q2 |
|
| Q1 |
| |||||
| Adjusted Operating Profit and Operating Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
| Reported operating profit |
| $ | 2,439 |
|
| $ | 2,018 |
|
| $ | 2,367 |
|
| $ | 2,354 |
|
| $ | 2,184 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 229 |
|
|
| (11 | ) |
|
| — |
|
|
| 55 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 191 |
|
|
| 338 |
|
|
| 202 |
|
|
| 202 |
|
|
| 199 |
|
| Total adjustments |
|
| 191 |
|
|
| 567 |
|
|
| 191 |
|
|
| 202 |
|
|
| 254 |
|
| Adjusted operating profit |
| $ | 2,630 |
|
| $ | 2,585 |
|
| $ | 2,558 |
|
| $ | 2,556 |
|
| $ | 2,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported percentage change |
|
| 12 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted percentage change |
|
| 8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported sales |
| $ | 8,781 |
|
| $ | 8,764 |
|
| $ | 8,615 |
|
| $ | 8,495 |
|
| $ | 8,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported operating margin |
|
| 27.8 | % |
|
| 23.0 | % |
|
| 27.5 | % |
|
| 27.7 | % |
|
| 26.9 | % |
| Adjusted operating margin |
|
| 30.0 | % |
|
| 29.5 | % |
|
| 29.7 | % |
|
| 30.1 | % |
|
| 30.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Depreciation and Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported depreciation and amortization |
| $ | 951 |
|
| $ | 950 |
|
| $ | 961 |
|
| $ | 942 |
|
| $ | 910 |
|
| Less: Purchase accounting impacts - Linde AG (c) |
|
| (191 | ) |
|
| (186 | ) |
|
| (202 | ) |
|
| (198 | ) |
|
| (191 | ) |
| Adjusted depreciation and amortization |
| $ | 760 |
|
| $ | 764 |
|
| $ | 759 |
|
| $ | 744 |
|
| $ | 719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Other Income (Expense) - net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported other income (expense) - net |
| $ | 63 |
|
| $ | (105 | ) |
| $ | 14 |
|
| $ | 15 |
|
| $ | 18 |
|
| Add: Purchase accounting impacts - Linde AG (c) (e) |
|
| — |
|
|
| (152 | ) |
|
| — |
|
|
| (4 | ) |
|
| (8 | ) |
| Adjusted other income (expense) - net |
| $ | 63 |
|
| $ | 47 |
|
| $ | 14 |
|
| $ | 19 |
|
| $ | 26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net pension and OPEB cost (benefit), excluding service cost |
| $ | (54 | ) |
| $ | (57 | ) |
| $ | (57 | ) |
| $ | (59 | ) |
| $ | (56 | ) |
| Add: Pension settlement charges |
|
| — |
|
|
| — |
|
|
| (2 | ) |
|
| — |
|
|
| — |
|
| Adjusted Net Pension and OPEB cost (benefit), excluding service costs |
| $ | (54 | ) |
| $ | (57 | ) |
| $ | (59 | ) |
| $ | (59 | ) |
| $ | (56 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Income Taxes (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income taxes |
| $ | 571 |
|
| $ | 481 |
|
| $ | 424 |
|
| $ | 573 |
|
| $ | 511 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 45 |
|
|
| 83 |
|
|
| 155 |
|
|
| 46 |
|
|
| 44 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 62 |
|
|
| 1 |
|
|
| — |
|
|
| 18 |
|
| Total adjustments |
|
| 45 |
|
|
| 145 |
|
|
| 156 |
|
|
| 46 |
|
|
| 62 |
|
| Adjusted income taxes |
| $ | 616 |
|
| $ | 626 |
|
| $ | 580 |
|
| $ | 619 |
|
| $ | 573 |
|
| Page 9/13 |
|
|
| 2026 |
|
| 2025 |
| ||||||||||||||
| (Millions of dollars) |
| Q1 |
|
| Q4 |
|
| Q3 |
|
| Q2 |
|
| Q1 |
| |||||
| Adjusted Effective Tax Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
| Reported income before income taxes and equity investments |
| $ | 2,431 |
|
| $ | 2,011 |
|
| $ | 2,360 |
|
| $ | 2,346 |
|
| $ | 2,180 |
|
| Add: Pension settlement charge |
|
| — |
|
|
| — |
|
|
| 2 |
|
|
| — |
|
|
| — |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 191 |
|
|
| 338 |
|
|
| 202 |
|
|
| 202 |
|
|
| 199 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 229 |
|
|
| (11 | ) |
|
| — |
|
|
| 55 |
|
| Total adjustments |
|
| 191 |
|
|
| 567 |
|
|
| 193 |
|
|
| 202 |
|
|
| 254 |
|
| Adjusted income before income taxes and equity investments |
| $ | 2,622 |
|
| $ | 2,578 |
|
| $ | 2,553 |
|
| $ | 2,548 |
|
| $ | 2,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported Income taxes |
| $ | 571 |
|
| $ | 481 |
|
| $ | 424 |
|
| $ | 573 |
|
| $ | 511 |
|
| Reported effective tax rate |
|
| 23.5 | % |
|
| 23.9 | % |
|
| 18.0 | % |
|
| 24.4 | % |
|
| 23.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted income taxes |
| $ | 616 |
|
| $ | 626 |
|
| $ | 580 |
|
| $ | 619 |
|
| $ | 573 |
|
| Adjusted effective tax rate |
|
| 23.5 | % |
|
| 24.3 | % |
|
| 22.7 | % |
|
| 24.3 | % |
|
| 23.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income from Equity Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income from equity investments |
| $ | 40 |
|
| $ | 43 |
|
| $ | 36 |
|
| $ | 33 |
|
| $ | 38 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 19 |
|
|
| 18 |
|
|
| 18 |
|
|
| 18 |
|
|
| 18 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| — |
|
|
| 6 |
|
|
| — |
|
|
| — |
|
| Total adjustments |
|
| 19 |
|
|
| 18 |
|
|
| 24 |
|
|
| 18 |
|
|
| 18 |
|
| Adjusted income from equity investments |
| $ | 59 |
|
| $ | 61 |
|
| $ | 60 |
|
| $ | 51 |
|
| $ | 56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported noncontrolling interests |
| $ | (43 | ) |
| $ | (43 | ) |
| $ | (43 | ) |
| $ | (40 | ) |
| $ | (34 | ) |
| Add: Purchase accounting impacts - Linde AG (c) |
|
| (3 | ) |
|
| (2 | ) |
|
| (3 | ) |
|
| (3 | ) |
|
| (3 | ) |
| Adjusted noncontrolling interests |
| $ | (46 | ) |
| $ | (45 | ) |
| $ | (46 | ) |
| $ | (43 | ) |
| $ | (37 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Net Income - Linde plc (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income |
| $ | 1,857 |
|
| $ | 1,530 |
|
| $ | 1,929 |
|
| $ | 1,766 |
|
| $ | 1,673 |
|
| Add: Pension settlement charge |
|
| — |
|
|
| — |
|
|
| 2 |
|
|
| — |
|
|
| — |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 167 |
|
|
| (6 | ) |
|
| — |
|
|
| 37 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 162 |
|
|
| 271 |
|
|
| 62 |
|
|
| 171 |
|
|
| 170 |
|
| Total adjustments |
|
| 162 |
|
|
| 438 |
|
|
| 58 |
|
|
| 171 |
|
|
| 207 |
|
| Adjusted net income - Linde plc |
| $ | 2,019 |
|
| $ | 1,968 |
|
| $ | 1,987 |
|
| $ | 1,937 |
|
| $ | 1,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Diluted EPS (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported diluted EPS |
| $ | 3.98 |
|
| $ | 3.26 |
|
| $ | 4.09 |
|
| $ | 3.73 |
|
| $ | 3.51 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 0.36 |
|
|
| (0.01 | ) |
|
| — |
|
|
| 0.08 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 0.35 |
|
|
| 0.58 |
|
|
| 0.13 |
|
|
| 0.36 |
|
|
| 0.36 |
|
| Total adjustments |
|
| 0.35 |
|
|
| 0.94 |
|
|
| 0.12 |
|
|
| 0.36 |
|
|
| 0.44 |
|
| Adjusted diluted EPS |
| $ | 4.33 |
|
| $ | 4.20 |
|
| $ | 4.21 |
|
| $ | 4.09 |
|
| $ | 3.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported percentage change |
|
| 13 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| Adjusted percentage change |
|
| 10 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
| ||||||||||||
|
|
| Second Quarter 2026 |
|
| Full Year 2026 |
| ||||||||||
| Adjusted Diluted EPS Guidance (d) |
| Low End |
|
| High End |
|
| Low End |
|
| High End |
| ||||
| 2026 Adjusted Guidance |
| $ | 4.40 |
|
| $ | 4.50 |
|
| $ | 17.60 |
|
| $ | 17.90 |
|
| Adjusted percentage changes versus 2025 adjusted diluted EPS |
|
| 8 | % |
|
| 10 | % |
|
| 7 | % |
|
| 9 | % |
| Add: Estimated currency headwind/(tailwind) |
|
| (1 | )% |
|
| (1 | )% |
|
| (1 | )% |
|
| (1 | )% |
| Adjusted percentage change excluding currency |
|
| 7 | % |
|
| 9 | % |
|
| 6 | % |
|
| 8 | % |
| Page 10/13 |
|
|
| 2026 |
|
| 2025 |
| ||||||||||||||
| (Millions of dollars) |
| Q1 |
|
| Q4 |
|
| Q3 |
|
| Q2 |
|
| Q1 |
| |||||
| Adjusted EBITDA and % of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
| Net Income - Linde plc |
| $ | 1,857 |
|
| $ | 1,530 |
|
| $ | 1,929 |
|
| $ | 1,766 |
|
| $ | 1,673 |
|
| Add: Noncontrolling interests |
|
| 43 |
|
|
| 43 |
|
|
| 43 |
|
|
| 40 |
|
|
| 34 |
|
| Add: Net pension and OPEB cost (benefit), excluding service cost |
|
| (54 | ) |
|
| (57 | ) |
|
| (57 | ) |
|
| (59 | ) |
|
| (56 | ) |
| Add: Interest expense |
|
| 62 |
|
|
| 64 |
|
|
| 64 |
|
|
| 67 |
|
|
| 60 |
|
| Add: Income taxes |
|
| 571 |
|
|
| 481 |
|
|
| 424 |
|
|
| 573 |
|
|
| 511 |
|
| Add: Depreciation and amortization |
|
| 951 |
|
|
| 950 |
|
|
| 961 |
|
|
| 942 |
|
|
| 910 |
|
| EBITDA |
|
| 3,430 |
|
|
| 3,011 |
|
|
| 3,364 |
|
|
| 3,329 |
|
|
| 3,132 |
|
| Add: Cost reduction program and other charges |
|
| — |
|
|
| 229 |
|
|
| (5 | ) |
|
| — |
|
|
| 55 |
|
| Add: Purchase accounting impacts - Linde AG (c) |
|
| 19 |
|
|
| 170 |
|
|
| 18 |
|
|
| 22 |
|
|
| 26 |
|
| Total adjustments |
|
| 19 |
|
|
| 399 |
|
|
| 13 |
|
|
| 22 |
|
|
| 81 |
|
| Adjusted EBITDA |
| $ | 3,449 |
|
| $ | 3,410 |
|
| $ | 3,377 |
|
| $ | 3,351 |
|
| $ | 3,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported sales |
| $ | 8,781 |
|
| $ | 8,764 |
|
| $ | 8,615 |
|
| $ | 8,495 |
|
| $ | 8,112 |
|
| % of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EBITDA |
|
| 39.1 | % |
|
| 34.4 | % |
|
| 39.0 | % |
|
| 39.2 | % |
|
| 38.6 | % |
| Adjusted EBITDA as a % of Sales |
|
| 39.3 | % |
|
| 38.9 | % |
|
| 39.2 | % |
|
| 39.4 | % |
|
| 39.6 | % |
(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 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.
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) We are providing adjusted earnings per share (“EPS”) guidance for 2026. This is a non-GAAP financial measure that represents diluted earnings per share (a GAAP measure) but excludes the impact of certain items that we believe are not representative of our underlying business performance, such as cost reduction and other charges and the impact of other potentially significant items. Given the uncertainty of timing and magnitude of such items, we cannot provide a reconciliation of the differences between the non-GAAP adjusted EPS guidance and the corresponding GAAP EPS measure without unreasonable effort.
(e) Fourth quarter 2025 Adjusted other income (expense) - net includes a charge associated with Linde AG merger-related purchase accounting.
| Page 11/13 |
LINDE PLC AND SUBSIDIARIES
APPENDIX
NON-GAAP MEASURES AND RECONCILIATIONS
(UNAUDITED)
|
|
| 2026 |
|
| 2025 | ||||||||
| (Millions of dollars) |
| Q1 |
|
| Q4 |
| Q3 |
| Q2 |
| Q1 | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Free Cash Flow (FCF) - Free cash flow is a measure used by investors, financial analysts and management to evaluate the ability of a company to pursue opportunities that enhance shareholder value. FCF equals cash flow from operations less capital expenditures.
After-tax Return on Capital and Adjusted After-tax Return on Capital (ROC) - After-tax return on capital is a measure used by investors, financial analysts and management to evaluate the return on net assets employed in the business. ROC measures the after-tax operating profit that the company was able to generate with the investments made by all parties in the business (debt, noncontrolling interests and Linde plc shareholders’ equity).
| Page 12/13 |
| Page 13/13 |