Linde plc

Rachunek Zysków i Strat


2014-122015-032015-062015-092015-122016-032016-062016-092016-122017-032017-062017-092017-122018-032018-062018-092018-122019-032019-062019-092019-122020-032020-062020-092020-122021-032021-062021-092021-122022-032022-062022-092022-122023-032023-062023-092023-122024-032024-062024-092024-122025-0305B10B0.20.4
PrzychódZysk nettoEBIT %PrzychódEBIT (%)
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 2,990 2,757 2,738 2,686 2,595 2,509 2,665 2,716 2,644 2,728 2,834 2,922 2,953 2,999 3,061 3,024 5,816 6,944 7,204 7,000 7,080 6,739 6,377 6,855 7,272 7,243 7,584 7,668 8,298 8,211 8,457 8,797 7,899 8,193 8,204 8,155 12,733 8,100 8,267 8,356 8,282 8,112
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -13.21% -9.00% -2.67% 1.1% 1.9% 8.7% 6.3% 7.6% 11.7% 9.9% 8.0% 3.5% 97.0% 131.5% 135.3% 131.5% 21.7% -2.95% -11.48% -2.07% 2.7% 7.5% 18.9% 11.9% 14.1% 13.4% 11.5% 14.7% -4.81% -0.22% -2.99% -7.30% 61.2% -1.14% 0.8% 2.5% -34.96% 0.1%
Marża brutto 43.5% 44.5% 44.6% 44.6% 45.0% 45.0% 44.9% 43.6% 44.1% 43.4% 43.6% 43.5% 43.8% 44.1% 43.7% 43.3% 31.7% 40.7% 40.6% 42.0% 40.9% 43.0% 43.2% 44.1% 43.8% 44.0% 44.7% 43.0% 40.6% 41.6% 41.6% 39.9% 44.0% 45.9% 47.4% 47.1% 65.2% 48.0% 37.0% 36.4% 47.8% 48.8%
Koszty i Wydatki (mln) 2,324 2,130 2,114 2,068 1,999 1,950 2,081 2,130 2,058 2,134 2,221 2,277 2,307 2,322 2,365 2,337 5,632 6,264 6,404 6,050 6,242 5,890 5,537 5,809 6,118 6,042 6,221 6,360 6,887 6,747 6,839 7,135 6,183 6,237 6,144 6,117 871 6,013 6,085 6,176 6,012 5,928
EBIT (mln) 525 623 480 594 624 554 588 497 599 582 604 626 636 653 689 669 3,236 609 669 1,000 655 733 591 969 1,029 1,213 1,142 1,292 1,337 1,480 589 1,613 1,687 1,933 2,011 2,052 2,028 2,095 2,182 2,086 2,270 2,184
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 18.9% -11.08% 22.5% -16.33% -4.01% 5.1% 2.7% 26.0% 6.2% 12.2% 14.1% 6.9% 408.8% -6.74% -2.90% 49.5% -79.76% 20.4% -11.66% -3.10% 57.1% 65.5% 93.2% 33.3% 29.9% 22.0% -48.42% 24.8% 26.2% 30.6% 241.4% 27.2% 20.2% 8.4% 8.5% 1.7% 11.9% 4.2%
EBIT (%) 17.6% 22.6% 17.5% 22.1% 24.0% 22.1% 22.1% 18.3% 22.7% 21.3% 21.3% 21.4% 21.5% 21.8% 22.5% 22.1% 55.6% 8.8% 9.3% 14.3% 9.3% 10.9% 9.3% 14.1% 14.2% 16.7% 15.1% 16.8% 16.1% 18.0% 7.0% 18.3% 21.4% 23.6% 24.5% 25.2% 15.9% 25.9% 26.4% 25.0% 27.4% 26.9%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3 0 0 0 0 0 0 0 0 0 0 0 18 66 37 8 40 0 0 0 0 0 0
Koszty finansowe (mln) 79 44 40 35 42 65 44 43 38 41 38 41 41 46 44 40 72 23 10 0 8 24 18 38 35 20 18 8 31 9 5 18 31 37 52 40 71 65 70 68 0 60
Amortyzacja (mln) 291 277 278 276 275 272 281 284 285 287 292 298 307 311 311 306 902 1,223 1,195 1,095 1,162 1,142 1,124 1,168 1,192 1,166 1,171 1,163 1,135 694 690 668 956 948 960 959 949 949 958 960 913 910
EBITDA (mln) 816 900 758 870 899 826 869 781 884 874 910 924 960 979 1,023 997 1,046 1,908 2,025 2,026 2,072 2,092 2,017 2,223 2,398 2,420 2,563 2,524 2,633 6,342 5,591 6,951 2,759 2,944 3,017 3,051 3,060 3,051 3,189 3,023 3,229 3,150
EBITDA(%) 31.9% 32.6% 27.7% 32.4% 34.6% 32.9% 32.6% 28.8% 33.4% 32.1% 32.1% 32.2% 32.5% 32.7% 33.4% 33.1% 18.7% 27.4% 26.2% 27.6% 26.0% 28.5% 30.9% 31.8% 31.2% 33.5% 31.1% 32.6% 30.4% 32.3% 20.6% 30.8% 34.2% 35.7% 36.8% 37.4% 23.7% 38.2% 38.0% 36.2% 39.0% 38.8%
NOPLAT (mln) 446 579 440 559 582 489 544 454 561 541 566 585 595 605 643 623 3,178 571 683 1,001 672 754 618 972 1,040 1,242 1,173 1,329 1,355 1,535 646 1,648 1,714 1,941 2,004 2,047 1,996 2,080 2,163 2,063 2,302 2,180
Podatek (mln) 145 162 131 156 163 133 146 120 152 149 157 162 558 148 158 156 355 140 169 298 162 165 164 265 253 268 334 321 339 369 286 391 388 430 438 487 453 463 508 498 533 507
Zysk Netto (mln) 302 416 308 401 422 356 399 339 406 389 406 419 33 462 480 461 2,978 517 522 735 511 573 458 700 770 980 841 979 1,026 1,174 372 1,273 1,328 1,516 1,575 1,565 1,543 1,627 1,663 1,550 1,725 1,673
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 39.7% -14.42% 29.5% -15.46% -3.79% 9.3% 1.8% 23.6% -91.87% 18.8% 18.2% 10.0% 8924.2% 11.9% 8.7% 59.4% -82.84% 10.8% -12.26% -4.76% 50.7% 71.0% 83.6% 39.9% 33.2% 19.8% -55.77% 30.0% 29.4% 29.1% 323.4% 22.9% 16.2% 7.3% 5.6% -0.96% 11.8% 2.8%
Zysk netto (%) 10.1% 15.1% 11.2% 14.9% 16.3% 14.2% 15.0% 12.5% 15.4% 14.3% 14.3% 14.3% 1.1% 15.4% 15.7% 15.2% 51.2% 7.4% 7.2% 10.5% 7.2% 8.5% 7.2% 10.2% 10.6% 13.5% 11.1% 12.8% 12.4% 14.3% 4.4% 14.5% 16.8% 18.5% 19.2% 19.2% 12.1% 20.1% 20.1% 18.5% 20.8% 20.6%
EPS 1.04 1.44 1.07 1.4 1.48 1.25 1.4 1.19 1.42 1.36 1.42 1.46 0.11 1.61 1.67 1.6 6.44 0.95 0.97 1.36 0.95 1.07 0.87 1.33 1.47 1.87 1.62 1.9 2.0 2.31 0.74 2.56 2.69 3.07 3.22 3.21 3.16 3.38 3.46 3.24 3.6 3.53
EPS (rozwodnione) 1.03 1.43 1.06 1.4 1.47 1.24 1.39 1.18 1.41 1.35 1.41 1.45 0.11 1.59 1.65 1.58 6.44 0.94 0.96 1.35 0.95 1.07 0.87 1.32 1.45 1.86 1.6 1.88 1.98 2.3 0.74 2.54 2.67 3.05 3.19 3.19 3.16 3.35 3.44 3.22 3.6 3.51
Ilośc akcji (mln) 291 289 288 286 285 285 286 286 286 286 286 286 287 288 288 288 458 546 543 540 537 531 526 526 524 522 519 515 511 507 501 497 494 492 490 487 484 482 480 478 479 473
Ważona ilośc akcji (mln) 294 292 290 287 287 287 288 288 288 287 289 289 290 291 291 292 463 549 546 544 541 535 529 530 529 527 524 520 516 511 505 501 498 496 494 491 488 486 483 481 479 476
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD