EX-99.1 2 lin_ex991.htm PRESS RELEASE lin_ex991.htm

EXHIBIT 99.1

   

  

   

Press release

   

Linde Reports Full-Year and Fourth-Quarter 2021 Results

 

Full-Year Highlights

 

 

Sales $30.8 billion, up 13%

 

Operating profit $5.0 billion, up 50%; adjusted operating profit $7.2 billion, up 24%

 

Operating profit margin 16.2%; adjusted operating profit margin 23.3%, up 200 basis points versus prior year

 

EPS $7.32, up 56%; adjusted EPS $10.69, up 30%

 

Operating cash flow $9.7 billion, up 31%

 

Returned $6.8 billion to shareholders through dividends and share repurchases

 

Increased backlog to $13 billion

 

Fourth-Quarter Highlights

 

 

Sales $8.3 billion, up 14% YoY

 

Operating profit $1.3 billion, adjusted operating profit $1.8 billion, up 14%

 

Operating profit margin 16.1%; adjusted operating profit margin 22.2%, flat versus prior year

 

EPS $1.98; adjusted EPS $2.77, up 20%

 

Operating cash flow of $3.2 billion, up 33%

 

2022

 

 

First-quarter 2022 adjusted EPS guidance $2.70 - $2.80, represents 11%-15% growth ex. FX

 

Full-year 2022 adjusted EPS guidance $11.55 - $11.85, represents 10%-13% growth ex. FX

 

Guildford, UK, February 10, 2022 - Linde plc (NYSE: LIN; FWB: LIN) today reported fourth-quarter 2021 income from continuing operations of $1,024 million and diluted earnings per share of $1.98, up 33% and 37% respectively. Excluding Linde AG purchase accounting impacts and other charges, adjusted income from continuing operations was $1,431 million, up 18% versus prior year and 1% sequentially. Adjusted earnings per share was $2.77, 20% above prior year and 1% higher sequentially.

 

Linde’s sales for the fourth quarter were $8,298 million, 14% above prior year and 8% sequentially. Compared to prior year, underlying sales increased 9% from 3% price attainment and 6% higher volumes, mostly from the electronics, chemicals and energy end markets. Sequentially, underlying sales increased 2%, led by higher price across all geographic segments.

 

Fourth-quarter operating profit was $1,337 million. Adjusted operating profit of $1,841 million was up 14% versus prior year led by higher price, strong volumes and continued productivity initiatives across all segments. Excluding the effects of cost pass-through, adjusted operating margins expanded 120 basis points versus prior year.

 

Fourth-quarter operating cash flow of $3,233 million increased 33% versus prior year and 26% sequentially. After capital expenditures of $839 million, free cash flow was $2,394 million, up 70% versus prior year. During the quarter, the company returned $1,891 million to shareholders through dividends and stock repurchases, net of issuances.

 

For full-year 2021, sales were $30.8 billion, 13% above 2020. Compared to prior year, underlying sales increased 11% from 3% price attainment and 8% higher volumes, mostly from the electronics, chemicals and energy end markets. Operating profit was $5.0 billion and adjusted operating profit was $7.2 billion, 24% above prior year. Operating profit margin was 23.3% of sales, 200 basis points higher versus 2020, or 270 basis points higher when excluding the effects of cost pass-through. Diluted earnings per share were $7.32 and adjusted diluted earnings per share were $10.69, up 30% versus prior year.
 

 

 
Page 1 of 11

 

     

  

   

Press release

 

In 2021, Linde generated strong operating cash flow of $9.7 billion, up 31% versus prior year. The company invested $3.1 billion in capital expenditures and paid dividends of $2.2 billion. In addition, Linde repurchased $4.6 billion of stock, net of issuances.

 

Commenting on the financial results and business outlook, Chief Executive Officer Steve Angel said, “2021 was another successful year for the company thanks to the extraordinary work of our employees worldwide. The Linde team delivered another quarter of record financial results by growing EPS 20%, operating cash flow 33%, and increasing ROC to 17.7% - all while positioning the company for future growth with a contractually secured project backlog of $13 billion. In addition, the company stepped up its commitment to reduce GHG emissions, targeting a 35% reduction by 2035 and climate neutrality by 2050.”

 

Angel continued, “Looking ahead, the economic outlook remains uncertain. However, I have confidence in our ability to grow EPS double-digit percent from our industry-leading supply network and project backlog. And as I transition to Chairman, with Sanjiv Lamba taking the CEO reins, I’m convinced the best days for Linde lie ahead.”

 

For the full year 2022, the company expects adjusted diluted earnings per share to be in the range of $11.55 to $11.85, up 8% to 11% versus prior year or 10% to 13% when excluding estimated currency headwinds. Full-year capital expenditures are expected to range between $3.0 billion and $3.5 billion to support operating and growth requirements, including the $13 billion contractual sale of gas and plant backlog. For the first quarter 2022, adjusted earnings per share is expected to be in the range of $2.70 to $2.80, 8% to 12% above prior-year quarter. This range assumes 3% unfavorable currency.

 

Fourth-Quarter 2021 Results by Segment

 

Americas sales of $3,152 million grew 16% versus prior-year quarter and 2% sequentially. Compared with fourth quarter 2020, underlying sales increased 10% driven by 3% higher pricing and 7% higher volume, primarily in the energy and chemicals end markets. Sequentially, underlying sales were flat, with 1% higher pricing offset by slightly lower volumes mainly due to seasonality. Operating profit of $843 million was 26.7% of sales, 80 basis points below prior year or 60 basis points higher when excluding the effects of cost pass-through.

 

APAC (Asia Pacific) sales of $1,589 million were 1% above prior year and up 2% sequentially. Compared to prior year, underlying sales grew 10% driven by 3% price attainment and 7% volume growth, primarily in the electronics, chemicals and energy end markets plus project start-ups. Sequentially, higher pricing of 2% was offset by seasonally lower volumes. Divestitures were driven by an accounting deconsolidation of a joint venture, which reduced sales 12% versus prior year but had no impact on earnings per share. Operating profit of $380 million was 23.9% of sales, 70 basis points above prior year or 140 basis points higher when excluding the effects of cost pass-through.

 

EMEA (Europe, Middle East & Africa) sales of $2,058 million were up 18% versus prior year and grew 8% sequentially. Compared with fourth-quarter 2020, underlying sales grew 8%, primarily led by 6% higher pricing and 2% higher volumes. Sequentially, underlying sales grew 4% driven by price while volumes were flat. Operating profit of $475 million was 23.1% of sales, 190 basis points below prior year or 80 basis points higher when excluding the effects of cost pass-through.

  

 
Page 2 of 11

 

     

  

   

Press release

 

Linde Engineering sales were $946 million, 25% above prior year, and operating profit was $150 million or 15.9% of sales. Order intake for the quarter was $799 million and third-party sale of equipment backlog was $9.6 billion.

 

Earnings Call

 

A teleconference on Linde’s fourth-quarter 2021 results is being held today at 10:00 am EST.

 

Live conference call

US Toll-Free Dial-In Number: 888 204 4368

Germany Toll-Free Dial-In Number: 0800 589 4609

UK Toll-Free Dial-In Number: 0800 358 6377

Access code: 7649248

Live webcast (listen-only)

 

https://investors.linde.com/events-presentations

Short URL: https://t1p.de/i2ho

 

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 2021 sales of $31 billion (€26 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 and protect our planet.

 

The company serves a variety of end markets including chemicals & energy, food & beverage, electronics, healthcare, manufacturing, metals and mining. Linde’s industrial gases are used in countless applications, from life-saving oxygen for hospitals to high-purity & specialty gases for electronics manufacturing, hydrogen for clean fuels and much more. Linde also delivers state-of-the-art gas processing solutions to support customer expansion, 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.

 

*Note: We are providing adjusted earnings per share (“EPS”) guidance for 2022. 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, the impact of potential divestitures or 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.

 

 
Page 3 of 11

 

     

  

   

Press release

 

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, pandemics such as COVID-19 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 breaches in data security; and the effectiveness and speed of integrating new acquisitions into the business. These risks and uncertainties may cause actual future results or circumstances to differ materially from accounting principles generally accepted in the United States of America, International Financial Reporting Standards or 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, 2020 filed with the SEC on March 1, 2021 which should be reviewed carefully. Please consider Linde plc’s forward-looking statements in light of those risks.

 

 
Page 4 of 11

 

   

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 10 for additional details relating to the adjustments.

 

(Millions of dollars, except per share amounts)

 

 

 

Sales

 

 

Operating Profit

 

 

Income from Continuing

Operations

 

 

Diluted EPS from

Continuing Operations

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Quarter Ended December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP Amounts

 

$ 8,298

 

 

$ 7,272

 

 

$ 1,337

 

 

$ 1,029

 

 

$ 1,024

 

 

$ 769

 

 

$ 1.98

 

 

$ 1.45

 

Cost reduction program and other charges (a)

 

 

-

 

 

 

-

 

 

 

51

 

 

 

78

 

 

 

51

 

 

 

54

 

 

 

0.10

 

 

 

0.10

 

Purchase accounting impacts - Linde AG (c)

 

 

-

 

 

 

-

 

 

 

453

 

 

 

506

 

 

 

356

 

 

 

382

 

 

 

0.69

 

 

 

0.73

 

Bond Redemption (d)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12

 

 

 

-

 

 

 

0.02

 

Total adjustments

 

 

-

 

 

 

-

 

 

 

504

 

 

 

584

 

 

 

407

 

 

 

448

 

 

 

0.79

 

 

 

0.85

 

Adjusted amounts

 

$ 8,298

 

 

$ 7,272

 

 

$ 1,841

 

 

$ 1,613

 

 

$ 1,431

 

 

$ 1,217

 

 

$ 2.77

 

 

$ 2.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

Operating Profit

 

 

Income from Continuing

Operations

 

 

Diluted EPS from

Continuing Operations

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Year to Date December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP Amounts

 

$ 30,793

 

 

$ 27,243

 

 

$ 4,984

 

 

$ 3,322

 

 

$ 3,821

 

 

$ 2,497

 

 

$ 7.32

 

 

$ 4.70

 

Cost reduction program and other charges (a)

 

 

-

 

 

 

-

 

 

 

273

 

 

 

506

 

 

 

279

 

 

 

372

 

 

 

0.53

 

 

 

0.70

 

Pension settlement charges (b)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

5

 

 

 

0.01

 

 

 

0.01

 

Purchase accounting impacts - Linde AG (c)

 

 

-

 

 

 

-

 

 

 

1,919

 

 

 

1,969

 

 

 

1,476

 

 

 

1,485

 

 

 

2.83

 

 

 

2.80

 

Bond Redemption (d)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12

 

 

 

-

 

 

 

0.02

 

Total adjustments

 

 

-

 

 

 

-

 

 

 

2,192

 

 

 

2,475

 

 

 

1,758

 

 

 

1,874

 

 

 

3.37

 

 

 

3.53

 

Adjusted amounts

 

$ 30,793

 

 

$ 27,243

 

 

$ 7,176

 

 

$ 5,797

 

 

$ 5,579

 

 

$ 4,371

 

 

$ 10.69

 

 

$ 8.23

 

  

(a)

To adjust for cost reduction program and other charges; 2021 includes severance of $31 million and $259 million for the quarter and year-to-date periods, other cost reduction charges of $30 million and $79 million for the quarter and year-to-date periods, and an other net benefit of $10 million for the quarter and $65 million for the year-to-date period.

(b)

To adjust for pension settlement charges.

(c)

To adjust for purchase accounting impacts related to the merger.

(d)

To adjust for $16 million charge to interest expense in the 2020 fourth quarter related to a bond redemption.

 

 
Page 5 of 11

 

 

LINDE PLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF INCOME

(Millions of dollars, except per share data)

(UNAUDITED)

   

 

 

Quarter Ended

 

 

Year To Date

 

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SALES

 

$ 8,298

 

 

$ 7,272

 

 

$ 30,793

 

 

$ 27,243

 

Cost of sales

 

 

4,927

 

 

 

4,086

 

 

 

17,543

 

 

 

15,383

 

Selling, general and administrative

 

 

787

 

 

 

802

 

 

 

3,189

 

 

 

3,193

 

Depreciation and amortization

 

 

1,135

 

 

 

1,192

 

 

 

4,635

 

 

 

4,626

 

Research and development

 

 

38

 

 

 

38

 

 

 

143

 

 

 

152

 

Cost reduction programs and other charges

 

 

51

 

 

 

78

 

 

 

273

 

 

 

506

 

Other income (expense) - net

 

 

(23 )

 

 

(47 )

 

 

(26 )

 

 

(61 )

OPERATING PROFIT

 

 

1,337

 

 

 

1,029

 

 

 

4,984

 

 

 

3,322

 

Interest expense - net

 

 

31

 

 

 

35

 

 

 

77

 

 

 

115

 

Net pension and OPEB cost (benefit), excluding service cost

 

 

(49 )

 

 

(46 )

 

 

(192 )

 

 

(177 )

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY INVESTMENTS

 

 

1,355

 

 

 

1,040

 

 

 

5,099

 

 

 

3,384

 

Income taxes

 

 

339

 

 

 

253

 

 

 

1,262

 

 

 

847

 

INCOME FROM CONTINUING OPERATIONS BEFORE EQUITY INVESTMENTS

 

 

1,016

 

 

 

787

 

 

 

3,837

 

 

 

2,537

 

Income from equity investments

 

 

38

 

 

 

16

 

 

 

119

 

 

 

85

 

INCOME FROM CONTINUING OPERATIONS (INCLUDING NONCONTROLLING INTERESTS)

 

 

1,054

 

 

 

803

 

 

 

3,956

 

 

 

2,622

 

Add:  income from discontinued operations, net of tax

 

 

2

 

 

 

1

 

 

 

5

 

 

 

4

 

INCOME (INCLUDING NONCONTROLLING INTERESTS)

 

 

1,056

 

 

 

804

 

 

 

3,961

 

 

 

2,626

 

Less: noncontrolling interests from continuing operations

 

 

(30 )

 

 

(34 )

 

 

(135 )

 

 

(125 )

Less: noncontrolling interests from discontinued operations

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

NET INCOME - LINDE PLC

 

$ 1,026

 

 

$ 770

 

 

$ 3,826

 

 

$ 2,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME - LINDE PLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$ 1,024

 

 

$ 769

 

 

$ 3,821

 

 

$ 2,497

 

Income from discontinued operations

 

$ 2

 

 

$ 1

 

 

$ 5

 

 

$ 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA - LINDE PLC SHAREHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

$ 2.00

 

 

$ 1.47

 

 

$ 7.39

 

 

$ 4.74

 

Basic earnings per share from discontinued operations

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

0.01

 

Basic earnings per share

 

$ 2.00

 

 

$ 1.47

 

 

$ 7.40

 

 

$ 4.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations

 

$ 1.98

 

 

$ 1.45

 

 

$ 7.32

 

 

$ 4.70

 

Diluted earnings per share from discontinued operations

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

0.01

 

Diluted earnings per share

 

$ 1.98

 

 

$ 1.45

 

 

$ 7.33

 

 

$ 4.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends

 

$ 1.06

 

 

$ 0.963

 

 

$ 4.24

 

 

$ 3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares outstanding (000's)

 

 

511,234

 

 

 

524,442

 

 

 

516,896

 

 

 

526,736

 

Diluted shares outstanding (000's)

 

 

516,276

 

 

 

529,038

 

 

 

521,875

 

 

 

531,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note:  See page 10 for a reconciliation to adjusted amounts which are Non-GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 
Page 6 of 11

 

 

LINDE PLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

(Millions of dollars)

(UNAUDITED)

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$ 2,823

 

 

$ 3,754

 

Accounts receivable - net

 

 

4,499

 

 

 

4,167

 

Contract assets

 

 

134

 

 

 

162

 

Inventories

 

 

1,733

 

 

 

1,729

 

Prepaid and other current assets

 

 

970

 

 

 

1,112

 

TOTAL CURRENT ASSETS

 

 

10,159

 

 

 

10,924

 

Property, plant and equipment - net

 

 

26,003

 

 

 

28,711

 

Goodwill

 

 

27,038

 

 

 

28,201

 

Other intangibles - net

 

 

13,802

 

 

 

16,184

 

Other long-term assets

 

 

4,603

 

 

 

4,209

 

TOTAL ASSETS

 

$ 81,605

 

 

$ 88,229

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Accounts payable

 

$ 3,503

 

 

$ 3,095

 

Short-term debt

 

 

1,163

 

 

 

3,251

 

Current portion of long-term debt

 

 

1,709

 

 

 

751

 

Contract liabilities

 

 

2,940

 

 

 

1,769

 

Other current liabilities

 

 

4,328

 

 

 

4,874

 

TOTAL CURRENT LIABILITIES

 

 

13,643

 

 

 

13,740

 

Long-term debt

 

 

11,335

 

 

 

12,152

 

Other long-term liabilities

 

 

11,186

 

 

 

12,755

 

TOTAL LIABILITIES

 

 

36,164

 

 

 

38,647

 

 

 

 

 

 

 

 

 

 

REDEEMABLE NONCONTROLLING INTERESTS

 

 

13

 

 

 

13

 

 

 

 

 

 

 

 

 

 

LINDE PLC SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

Common stock

 

 

1

 

 

 

1

 

Additional paid-in capital

 

 

40,180

 

 

 

40,202

 

Retained earnings

 

 

18,710

 

 

 

17,178

 

Accumulated other comprehensive income (loss)

 

 

(5,048 )

 

 

(4,690 )

Less: Treasury stock, at cost

 

 

(9,808 )

 

 

(5,374 )

Total Linde plc shareholders' equity

 

 

44,035

 

 

 

47,317

 

Noncontrolling interests

 

 

1,393

 

 

 

2,252

 

TOTAL EQUITY

 

 

45,428

 

 

 

49,569

 

TOTAL LIABILITIES AND EQUITY

 

$ 81,605

 

 

$ 88,229

 

  

 
Page 7 of 11

 

 

LINDE PLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Millions of dollars)

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

Net income - Linde plc

 

$ 1,026

 

 

$ 770

 

 

$ 3,826

 

 

$ 2,501

 

Less: income from discontinued operations, net of tax and noncontrolling interests

 

 

(2 )

 

 

(1 )

 

 

(5 )

 

 

(4 )

Add:  noncontrolling interests

 

 

30

 

 

 

34

 

 

 

135

 

 

 

125

 

Net income (including noncontrolling interests)

 

 

1,054

 

 

 

803

 

 

 

3,956

 

 

 

2,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost reduction programs and other charges, net of payments (a)

 

 

15

 

 

 

18

 

 

 

98

 

 

 

258

 

Depreciation and amortization

 

 

1,135

 

 

 

1,192

 

 

 

4,635

 

 

 

4,626

 

Accounts receivable

 

 

(14 )

 

 

95

 

 

 

(553 )

 

 

19

 

Contract assets and liabilities, net

 

 

777

 

 

 

1

 

 

 

1,307

 

 

 

90

 

Inventory

 

 

(52 )

 

 

119

 

 

 

(129 )

 

 

18

 

Payables and accruals

 

 

316

 

 

 

121

 

 

 

447

 

 

 

109

 

Pension contributions

 

 

(10 )

 

 

(15 )

 

 

(42 )

 

 

(91 )

Deferred income taxes and other

 

 

12

 

 

 

100

 

 

 

6

 

 

 

(222 )

Net cash provided by operating activities

 

 

3,233

 

 

 

2,434

 

 

 

9,725

 

 

 

7,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(839 )

 

 

(1,027 )

 

 

(3,086 )

 

 

(3,400 )

Acquisitions, net of cash acquired

 

 

(57 )

 

 

(27 )

 

 

(88 )

 

 

(68 )

Divestitures and asset sales

 

 

20

 

 

 

47

 

 

 

167

 

 

 

482

 

Net cash provided by (used for) investing activities

 

 

(876 )

 

 

(1,007 )

 

 

(3,007 )

 

 

(2,986 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt increase (decrease) - net

 

 

(2,322 )

 

 

(2,022 )

 

 

(514 )

 

 

1,313

 

Issuances of ordinary shares

 

 

11

 

 

 

6

 

 

 

50

 

 

 

47

 

Purchases of ordinary shares

 

 

(1,361 )

 

 

(427 )

 

 

(4,612 )

 

 

(2,457 )

Cash dividends - Linde plc shareholders

 

 

(541 )

 

 

(505 )

 

 

(2,189 )

 

 

(2,028 )

Noncontrolling interest transactions and other

 

 

(4 )

 

 

(19 )

 

 

(323 )

 

 

(220 )

Net cash provided by (used for) financing activities

 

 

(4,217 )

 

 

(2,967 )

 

 

(7,588 )

 

 

(3,345 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(17 )

 

 

95

 

 

 

(61 )

 

 

(44 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

 

(1,877 )

 

 

(1,445 )

 

 

(931 )

 

 

1,054

 

Cash and cash equivalents, beginning-of-period

 

 

4,700

 

 

 

5,199

 

 

 

3,754

 

 

 

2,700

 

Cash and cash equivalents, end-of-period

 

$ 2,823

 

 

$ 3,754

 

 

$ 2,823

 

 

$ 3,754

 

 

(a) 

Cost reduction programs and other charges of $51 million and $78 million for the quarters ended December 31, 2021 and 2020 were partially offset by related cash outflows of $36 million and $60 million, respectively.  Cost reduction programs and other charges of $273 million and $506 million for the years ended December 31, 2021 and 2020 were offset by related cash outflows of $175 million and $248 million, respectively. 

 

 
Page 8 of 11

 

 

LINDE PLC AND SUBSIDIARIES

SEGMENT INFORMATION

(Millions of dollars)

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 Quarter Ended December 31,

 

 

Year to Date December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

SALES

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$ 3,152

 

 

$ 2,724

 

 

$ 12,103

 

 

$ 10,459

 

EMEA

 

 

2,058

 

 

 

1,746

 

 

 

7,643

 

 

 

6,449

 

APAC

 

 

1,589

 

 

 

1,572

 

 

 

6,133

 

 

 

5,687

 

Engineering

 

 

946

 

 

 

755

 

 

 

2,867

 

 

 

2,851

 

Other

 

 

553

 

 

 

475

 

 

 

2,047

 

 

 

1,797

 

Total sales

 

$ 8,298

 

 

$ 7,272

 

 

$ 30,793

 

 

$ 27,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$ 843

 

 

$ 748

 

 

$ 3,368

 

 

$ 2,773

 

EMEA

 

 

475

 

 

 

437

 

 

 

1,889

 

 

 

1,465

 

APAC

 

 

380

 

 

 

365

 

 

 

1,502

 

 

 

1,277

 

Engineering

 

 

150

 

 

 

100

 

 

 

473

 

 

 

435

 

Other

 

 

(7 )

 

 

(37 )

 

 

(56 )

 

 

(153 )

Segment operating profit

 

$ 1,841

 

 

$ 1,613

 

 

$ 7,176

 

 

$ 5,797

 

Cost reduction programs and other charges

 

 

(51 )

 

 

(78 )

 

 

(273 )

 

 

(506 )

Purchase accounting impacts - Linde AG

 

 

(453 )

 

 

(506 )

 

 

(1,919 )

 

 

(1,969 )

Total operating profit

 

$ 1,337

 

 

$ 1,029

 

 

$ 4,984

 

 

$ 3,322

 

 

 

 
Page 9 of 11

 

   

LINDE PLC AND SUBSIDIARIES 

APPENDIX 

NON-GAAP MEASURES AND RECONCILIATIONS 

(Millions of dollars, except per share data) 

(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.  

 

 

 

 2021

2020

 

 

 

Year to Date December 31,

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Year to Date December 31,

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Adjusted Operating Profit and Operating Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported operating profit

 

$ 4,984

 

 

$ 1,337

 

 

$ 1,292

 

 

$ 1,142

 

 

$ 1,213

 

 

$ 3,322

 

 

$ 1,029

 

 

$ 969

 

 

$ 591

 

 

$ 733

 

Add: Cost reduction programs and other charges

 

 

273

 

 

 

51

 

 

 

26

 

 

 

204

 

 

 

(8 )

 

 

506

 

 

 

78

 

 

 

48

 

 

 

249

 

 

 

131

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

1,919

 

 

 

453

 

 

 

492

 

 

 

491

 

 

 

483

 

 

 

1,969

 

 

 

506

 

 

 

498

 

 

 

477

 

 

 

488

 

Total adjustments

 

 

2,192

 

 

 

504

 

 

 

518

 

 

 

695

 

 

 

475

 

 

 

2,475

 

 

 

584

 

 

 

546

 

 

 

726

 

 

 

619

 

Adjusted operating profit

 

$ 7,176

 

 

$ 1,841

 

 

$ 1,810

 

 

$ 1,837

 

 

$ 1,688

 

 

$ 5,797

 

 

$ 1,613

 

 

$ 1,515

 

 

$ 1,317

 

 

$ 1,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported percentage change

 

 

50 %

 

 

30 %

 

 

33 %

 

 

93 %

 

 

65 %

 

 

13 %

 

 

57 %

 

 

(3 )%

 

 

(12 )%

 

 

20 %

Adjusted percentage change

 

 

24 %

 

 

14 %

 

 

19 %

 

 

39 %

 

 

25 %

 

 

10 %

 

 

20 %

 

 

9 %

 

- %

 

 

 

11 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported sales

 

$ 30,793

 

 

$ 8,298

 

 

$ 7,668

 

 

$ 7,584

 

 

$ 7,243

 

 

$ 27,243

 

 

$ 7,272

 

 

$ 6,855

 

 

$ 6,377

 

 

$ 6,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported operating margin

 

 

16.2 %

 

 

16.1 %

 

 

16.8 %

 

 

15.1 %

 

 

16.7 %

 

 

12.2 %

 

 

14.2 %

 

 

14.1 %

 

 

9.3 %

 

 

10.9 %

Adjusted operating margin

 

 

23.3 %

 

 

22.2 %

 

 

23.6 %

 

 

24.2 %

 

 

23.3 %

 

 

21.3 %

 

 

22.2 %

 

 

22.1 %

 

 

20.7 %

 

 

20.1 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported depreciation and amortization

 

$ 4,635

 

 

$ 1,135

 

 

$ 1,163

 

 

$ 1,171

 

 

$ 1,166

 

 

$ 4,626

 

 

$ 1,192

 

 

$ 1,168

 

 

$ 1,124

 

 

$ 1,142

 

Less: Purchase accounting impacts - Linde AG (c)

 

 

(1,863 )

 

 

(437 )

 

 

(469 )

 

 

(479 )

 

 

(478 )

 

 

(1,920 )

 

 

(489 )

 

 

(487 )

 

 

(468 )

 

 

(476 )

Adjusted depreciation and amortization

 

$ 2,772

 

 

$ 698

 

 

$ 694

 

 

$ 692

 

 

$ 688

 

 

$ 2,706

 

 

$ 703

 

 

$ 681

 

 

$ 656

 

 

$ 666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Other Income (Expense) - net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Other Income (Expense) - net

 

$ (26 )

 

$ (23 )

 

$ 10

 

 

$ (17 )

 

$ 4

 

 

$ (61 )

 

$ (47 )

 

$ (29 )

 

$ -

 

 

$ 15

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

(56 )

 

 

(16 )

 

 

(23 )

 

 

(12 )

 

 

(5 )

 

 

(49 )

 

 

(17 )

 

 

(11 )

 

 

(9 )

 

 

(12 )

Adjusted Other Income (Expense) - net

 

$ 30

 

 

$ (7 )

 

$ 33

 

 

$ (5 )

 

$ 9

 

 

$ (12 )

 

$ (30 )

 

$ (18 )

 

$ 9

 

 

$ 27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Pension and OPEB Cost (Benefit), Excluding Service Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net pension and OPEB cost (benefit), excluding service cost

 

$ (192 )

 

$ (49 )

 

$ (45 )

 

$ (49 )

 

$ (49 )

 

$ (177 )

 

$ (46 )

 

$ (41 )

 

$ (45 )

 

$ (45 )

Add: Pension settlement charges

 

 

(4 )

 

 

-

 

 

 

(4 )

 

 

-

 

 

 

-

 

 

 

(6 )

 

 

-

 

 

 

(6 )

 

 

-

 

 

 

-

 

Adjusted Net Pension and OPEB cost (benefit), excluding service costs

 

$ (196 )

 

$ (49 )

 

$ (49 )

 

$ (49 )

 

$ (49 )

 

$ (183 )

 

$ (46 )

 

$ (47 )

 

$ (45 )

 

$ (45 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Interest Expense - Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported interest expense - net

 

$ 77

 

 

$ 31

 

 

$ 8

 

 

$ 18

 

 

$ 20

 

 

$ 115

 

 

$ 35

 

 

$ 38

 

 

$ 18

 

 

$ 24

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

53

 

 

 

10

 

 

 

10

 

 

 

15

 

 

 

18

 

 

 

85

 

 

 

18

 

 

 

23

 

 

 

22

 

 

 

22

 

Less: Bond Redemption

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(16 )

 

 

(16 )

 

 

-

 

 

 

-

 

 

 

-

 

Total adjustments

 

 

53

 

 

 

10

 

 

 

10

 

 

 

15

 

 

 

18

 

 

 

69

 

 

 

2

 

 

 

23

 

 

 

22

 

 

 

22

 

Adjusted interest expense - net

 

$ 130

 

 

$ 41

 

 

$ 18

 

 

$ 33

 

 

$ 38

 

 

$ 184

 

 

$ 37

 

 

$ 61

 

 

$ 40

 

 

$ 46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Income Taxes (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported income taxes

 

$ 1,262

 

 

$ 339

 

 

$ 321

 

 

$ 334

 

 

$ 268

 

 

$ 847

 

 

$ 253

 

 

$ 265

 

 

$ 164

 

 

$ 165

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

452

 

 

 

103

 

 

 

115

 

 

 

116

 

 

 

118

 

 

 

399

 

 

 

107

 

 

 

75

 

 

 

95

 

 

 

122

 

Add: Pension settlement charges

 

 

1

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

-

 

Add: Cost reduction programs and other charges

 

 

29

 

 

 

-

 

 

 

3

 

 

 

6

 

 

 

20

 

 

 

130

 

 

 

20

 

 

 

12

 

 

 

62

 

 

 

36

 

Less: Bond Redemption

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

-

 

Total adjustments

 

 

482

 

 

 

103

 

 

 

119

 

 

 

122

 

 

 

138

 

 

 

534

 

 

 

131

 

 

 

88

 

 

 

157

 

 

 

158

 

Adjusted income taxes

 

$ 1,744

 

 

$ 442

 

 

$ 440

 

 

$ 456

 

 

$ 406

 

 

$ 1,381

 

 

$ 384

 

 

$ 353

 

 

$ 321

 

 

$ 323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Effective Tax Rate (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported income before income taxes and equity investments

 

$ 5,099

 

 

$ 1,355

 

 

$ 1,329

 

 

$ 1,173

 

 

$ 1,242

 

 

$ 3,384

 

 

$ 1,040

 

 

$ 972

 

 

$ 618

 

 

$ 754

 

Add: Pension settlement charge

 

 

4

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

-

 

 

 

6

 

 

 

-

 

 

 

-

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

1,866

 

 

 

443

 

 

 

482

 

 

 

476

 

 

 

465

 

 

 

1,884

 

 

 

488

 

 

 

475

 

 

 

455

 

 

 

466

 

Add: Cost reduction programs and other charges

 

 

273

 

 

 

51

 

 

 

26

 

 

 

204

 

 

 

(8 )

 

 

506

 

 

 

78

 

 

 

48

 

 

 

249

 

 

 

131

 

Less: Bond Redemption

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16

 

 

 

16

 

 

 

-

 

 

 

-

 

 

 

-

 

Total adjustments

 

 

2,143

 

 

 

494

 

 

 

512

 

 

 

680

 

 

 

457

 

 

 

2,412

 

 

 

582

 

 

 

529

 

 

 

704

 

 

 

597

 

Adjusted income before income taxes and equity investments

 

$ 7,242

 

 

$ 1,849

 

 

$ 1,841

 

 

$ 1,853

 

 

$ 1,699

 

 

$ 5,796

 

 

$ 1,622

 

 

$ 1,501

 

 

$ 1,322

 

 

$ 1,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income taxes

 

$ 1,262

 

 

$ 339

 

 

$ 321

 

 

$ 334

 

 

$ 268

 

 

$ 847

 

 

$ 253

 

 

$ 265

 

 

$ 164

 

 

$ 165

 

Reported effective tax rate

 

 

24.7 %

 

 

25.0 %

 

 

24.2 %

 

 

28.5 %

 

 

21.6 %

 

 

25.0 %

 

 

24.3 %

 

 

27.3 %

 

 

26.5 %

 

 

21.9 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income taxes

 

$ 1,744

 

 

$ 442

 

 

$ 440

 

 

$ 456

 

 

$ 406

 

 

$ 1,381

 

 

$ 384

 

 

$ 353

 

 

$ 321

 

 

$ 323

 

Adjusted effective tax rate

 

 

24.1 %

 

 

23.9 %

 

 

23.9 %

 

 

24.6 %

 

 

23.9 %

 

 

23.8 %

 

 

23.7 %

 

 

23.5 %

 

 

24.3 %

 

 

23.9 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported income from equity investments

 

$ 119

 

 

$ 38

 

 

$ 1

 

 

$ 37

 

 

$ 43

 

 

$ 85

 

 

$ 16

 

 

$ 23

 

 

$ 29

 

 

$ 17

 

Add: Cost reduction programs and other charges (d)

 

 

35

 

 

 

-

 

 

 

35

 

 

 

-

 

 

 

-

 

 

$ -

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

77

 

 

 

20

 

 

 

19

 

 

 

19

 

 

 

19

 

 

 

57

 

 

 

15

 

 

 

14

 

 

 

14

 

 

 

14

 

Total adjustments

 

 

112

 

 

 

20

 

 

 

54

 

 

 

19

 

 

 

19

 

 

 

57

 

 

 

15

 

 

 

14

 

 

 

14

 

 

 

14

 

Adjusted income from equity investments

 

$ 231

 

 

$ 58

 

 

$ 55

 

 

$ 56

 

 

$ 62

 

 

$ 142

 

 

$ 31

 

 

$ 37

 

 

$ 43

 

 

$ 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Noncontrolling Interests from Continuing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported noncontrolling interests from continuing operations

 

$ (135 )

 

$ (30 )

 

$ (31 )

 

$ (36 )

 

$ (38 )

 

$ (125 )

 

$ (34 )

 

$ (31 )

 

$ (25 )

 

$ (35 )

Add: Cost reduction programs and other charges

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4 )

 

 

(4 )

 

 

-

 

 

 

-

 

 

 

-

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

(15 )

 

 

(4 )

 

 

(4 )

 

 

(2 )

 

 

(5 )

 

 

(57 )

 

 

(14 )

 

 

(14 )

 

 

(14 )

 

 

(15 )

Total adjustments

 

 

(15 )

 

 

(4 )

 

 

(4 )

 

 

(2 )

 

 

(5 )

 

 

(61 )

 

 

(18 )

 

 

(14 )

 

 

(14 )

 

 

(15 )

Adjusted noncontrolling interests from continuing operations

 

$ (150 )

 

$ (34 )

 

$ (35 )

 

$ (38 )

 

$ (43 )

 

$ (186 )

 

$ (52 )

 

$ (45 )

 

$ (39 )

 

$ (50 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Income from Continuing Operations (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported income from continuing operations

 

$ 3,821

 

 

$ 1,024

 

 

$ 978

 

 

$ 840

 

 

$ 979

 

 

$ 2,497

 

 

$ 769

 

 

$ 699

 

 

$ 458

 

 

$ 571

 

Add: Pension settlement charge

 

 

3

 

 

 

-

 

 

 

3

 

 

 

-

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

-

 

Add: Cost reduction programs and other charges

 

 

279

 

 

 

51

 

 

 

58

 

 

 

198

 

 

 

(28 )

 

 

372

 

 

 

54

 

 

 

36

 

 

 

187

 

 

 

95

 

Add: Purchase accounting impacts - Linde AG (c)

 

 

1,476

 

 

 

356

 

 

 

382

 

 

 

377

 

 

 

361

 

 

 

1,485

 

 

 

382

 

 

 

400

 

 

 

360

 

 

 

343

 

Less: Bond Redemption

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12

 

 

 

12

 

 

 

-

 

 

 

-

 

 

 

-

 

Total adjustments

 

 

1,758

 

 

 

407

 

 

 

443

 

 

 

575

 

 

 

333

 

 

 

1,874

 

 

 

448

 

 

 

441

 

 

 

547

 

 

 

438

 

Adjusted income from continuing operations

 

$ 5,579

 

 

$ 1,431

 

 

$ 1,421

 

 

$ 1,415

 

 

$ 1,312

 

 

$ 4,371

 

 

$ 1,217

 

 

$ 1,140

 

 

$ 1,005

 

 

$ 1,009

 

 

 
Page 10 of 11

 

  

LINDE PLC AND SUBSIDIARIES

APPENDIX

NON-GAAP MEASURES AND RECONCILIATIONS

(Millions of dollars, except per share data)

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2021

2020

 

 

 

Year to Date December 31,

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Year to Date December 31,

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Adjusted Diluted EPS from Continuing Operations (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported diluted EPS from continuing operations

 

$ 7.32

 

 

$ 1.98

 

 

$ 1.88

 

 

$ 1.60

 

 

$ 1.86

 

 

$ 4.70

 

 

$ 1.45

 

 

$ 1.32

 

 

$ 0.87

 

 

$ 1.07

 

Add: Pension settlement charge

 

 

0.01

 

 

 

-

 

 

 

0.01

 

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

-

 

 

 

0.01

 

 

 

-

 

 

 

-

 

Add: Cost reduction programs and other charges

 

 

0.53

 

 

 

0.10

 

 

 

0.11

 

 

 

0.38

 

 

 

(0.05 )

 

 

0.70

 

 

 

0.10

 

 

 

0.07

 

 

 

0.35

 

 

 

0.18

 

Less: Bond Redemption

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.02

 

 

 

0.02

 

 

 

-

 

 

 

-

 

 

 

-

 

Add: Purchase accounting impacts - Linde AG

 

 

2.83

 

 

 

0.69

 

 

 

0.73

 

 

 

0.72

 

 

 

0.68

 

 

 

2.80

 

 

 

0.73

 

 

 

0.75

 

 

 

0.68

 

 

 

0.64

 

Total adjustments

 

 

3.37

 

 

 

0.79

 

 

 

0.85

 

 

 

1.10

 

 

 

0.63

 

 

 

3.53

 

 

 

0.85

 

 

 

0.83

 

 

 

1.03

 

 

 

0.82

 

Adjusted diluted EPS from continuing operations

 

$ 10.69

 

 

$ 2.77

 

 

$ 2.73

 

 

$ 2.70

 

 

$ 2.49

 

 

$ 8.23

 

 

$ 2.30

 

 

$ 2.15

 

 

$ 1.90

 

 

$ 1.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported percentage change

 

 

56 %

 

 

37 %

 

 

42 %

 

 

84 %

 

 

74 %

 

 

18 %

 

 

54 %

 

 

(1 )%

 

 

(7 )%

 

 

35 %

Adjusted percentage change

 

 

30 %

 

 

20 %

 

 

27 %

 

 

42 %

 

 

32 %

 

 

12 %

 

 

22 %

 

 

11 %

 

 

4 %

 

 

12 %

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted EPS from Continuing Operations Guidance (e)

 

First Quarter 2022

 

 

Full Year 2022

 

 

 

Low End

 

 

High End

 

 

Low End

 

 

High End

 

2022 Adjusted Guidance

 

$ 2.70

 

 

$ 2.80

 

 

$ 11.55

 

 

$ 11.85

 

Adjusted percentage change versus 2021 adjusted diluted EPS

 

 

8 %

 

 

12 %

 

 

8 %

 

 

11 %

Add:  Estimated currency headwinds

 

 

3 %

 

 

3 %

 

 

2 %

 

 

2 %

Adjusted percentage change excluding currency

 

 

11 %

 

 

15 %

 

 

10 %

 

 

13 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA and % of Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$ 3,821

 

 

$ 1,024

 

 

$ 978

 

 

$ 840

 

 

$ 979

 

 

$ 2,497

 

 

$ 769

 

 

$ 699

 

 

$ 458

 

 

$ 571

 

Add: Noncontrolling interests related to continuing operations

 

 

135

 

 

 

30

 

 

 

31

 

 

 

36

 

 

 

38

 

 

 

125

 

 

 

34

 

 

 

31

 

 

 

25

 

 

 

35

 

Add: Net pension and OPEB cost (benefit), excluding service cost

 

 

(192 )

 

 

(49 )

 

 

(45 )

 

 

(49 )

 

 

(49 )

 

 

(177 )

 

 

(46 )

 

 

(41 )

 

 

(45 )

 

 

(45 )

Add: Interest expense

 

 

77

 

 

 

31

 

 

 

8

 

 

 

18

 

 

 

20

 

 

 

115

 

 

 

35

 

 

 

38

 

 

 

18

 

 

 

24

 

Add: Income taxes

 

 

1,262

 

 

 

339

 

 

 

321

 

 

 

334

 

 

 

268

 

 

 

847

 

 

 

253

 

 

 

265

 

 

 

164

 

 

 

165

 

Add: Depreciation and amortization

 

 

4,635

 

 

 

1,135

 

 

 

1,163

 

 

 

1,171

 

 

 

1,166

 

 

 

4,626

 

 

 

1,192

 

 

 

1,168

 

 

 

1,124

 

 

 

1,142

 

EBITDA from continuing operations

 

 

9,738

 

 

 

2,510

 

 

 

2,456

 

 

 

2,350

 

 

 

2,422

 

 

 

8,033

 

 

 

2,237

 

 

 

2,160

 

 

 

1,744

 

 

 

1,892

 

Add: Cost reduction programs and other charges

 

 

308

 

 

 

51

 

 

 

61

 

 

 

204

 

 

 

(8 )

 

 

506

 

 

 

78

 

 

 

48

 

 

 

249

 

 

 

131

 

Add: Purchase accounting impacts - Linde AG

 

 

133

 

 

 

36

 

 

 

42

 

 

 

31

 

 

 

24

 

 

 

106

 

 

 

32

 

 

 

25

 

 

 

23

 

 

 

26

 

Total adjustments

 

 

441

 

 

 

87

 

 

 

103

 

 

 

235

 

 

 

16

 

 

 

612

 

 

 

110

 

 

 

73

 

 

 

272

 

 

 

157

 

Adjusted EBITDA from continuing operations

 

$ 10,179

 

 

$ 2,597

 

 

$ 2,559

 

 

$ 2,585

 

 

$ 2,438

 

 

$ 8,645

 

 

$ 2,347

 

 

$ 2,233

 

 

$ 2,016

 

 

$ 2,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported sales

 

$ 30,793

 

 

$ 8,298

 

 

$ 7,668

 

 

$ 7,584

 

 

$ 7,243

 

 

$ 27,243

 

 

$ 7,272

 

 

$ 6,855

 

 

$ 6,377

 

 

$ 6,739

 

% of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA from continuing operations

 

 

31.6 %

 

 

30.2 %

 

 

32.0 %

 

 

31.0 %

 

 

33.4 %

 

 

29.5 %

 

 

30.8 %

 

 

31.5 %

 

 

27.3 %

 

 

28.1 %

Adjusted EBITDA from continuing operations

 

 

33.1 %

 

 

31.3 %

 

 

33.4 %

 

 

34.1 %

 

 

33.7 %

 

 

31.7 %

 

 

32.3 %

 

 

32.6 %

 

 

31.6 %

 

 

30.4 %

 

(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

(e)

We are providing adjusted earnings per share ("EPS") guidance for 2022. 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, the impact of potential divestitures or 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.

 

 
Page 10 of 11 (cont'd)

 

 

LINDE PLC AND SUBSIDIARIES

 

APPENDIX

 

NON-GAAP MEASURES AND RECONCILIATIONS

 

(Millions of dollars)

 

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow

 

$ 3,233

 

 

$ 2,556

 

 

$ 1,827

 

 

$ 2,109

 

 

$ 2,434

 

 

$ 1,884

 

 

$ 1,764

 

 

$ 1,347

 

 

$ 2,174

 

Less: Capital Expenditures

 

 

(839 )

 

 

(741 )

 

 

(744 )

 

 

(762 )

 

 

(1,027 )

 

 

(787 )

 

 

(783 )

 

 

(803 )

 

 

(1,015 )

Free Cash Flow

 

$ 2,394

 

 

$ 1,815

 

 

$ 1,083

 

 

$ 1,347

 

 

$ 1,407

 

 

$ 1,097

 

 

$ 981

 

 

$ 544

 

 

$ 1,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt - Net debt is a financial liquidity metric used by investors, financial analysts and management to evaluate the ability of a company to repay its debt and is calculated as total debt (excluding purchase accounting impacts) less liquid assets.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$ 14,207

 

 

$ 16,727

 

 

$ 15,492

 

 

$ 15,750

 

 

$ 16,154

 

 

$ 17,803

 

 

$ 17,480

 

 

$ 16,875

 

 

$ 13,956

 

Less: Cash and cash equivalents

 

 

(2,823 )

 

 

(4,700 )

 

 

(3,137 )

 

 

(4,096 )

 

 

(3,754 )

 

 

(5,199 )

 

 

(4,941 )

 

 

(4,014 )

 

 

(2,700 )

Net debt

 

 

11,384

 

 

 

12,027

 

 

 

12,355

 

 

 

11,654

 

 

 

12,400

 

 

 

12,604

 

 

 

12,539

 

 

 

12,861

 

 

 

11,256

 

Less:  Purchase accounting impacts - Linde AG

 

 

(61 )

 

 

(72 )

 

 

(84 )

 

 

(98 )

 

 

(121 )

 

 

(133 )

 

 

(150 )

 

 

(170 )

 

 

(195 )

Adjusted net debt

 

$ 11,323

 

 

$ 11,955

 

 

$ 12,271

 

 

$ 11,556

 

 

$ 12,279

 

 

$ 12,471

 

 

$ 12,389

 

 

$ 12,691

 

 

$ 11,061

 

Less:  Net assets held for sale

 

 

-

 

 

 

(1 )

 

 

(1 )

 

 

(4 )

 

 

(3 )

 

 

(2 )

 

 

(2 )

 

 

(115 )

 

 

(123 )

Adjusted net debt less net assets held for sale

 

$ 11,323

 

 

$ 11,954

 

 

$ 12,270

 

 

$ 11,552

 

 

$ 12,276

 

 

$ 12,469

 

 

$ 12,387

 

 

$ 12,576

 

 

$ 10,938

 

 

 

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).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported income from continuing operations

 

$ 1,024

 

 

$ 978

 

 

$ 840

 

 

$ 979

 

 

$ 769

 

 

$ 699

 

 

$ 458

 

 

$ 571

 

 

$ 507

 

Add: noncontrolling interests from continuing operations

 

 

30

 

 

 

31

 

 

 

36

 

 

 

38

 

 

 

34

 

 

 

31

 

 

 

25

 

 

 

35

 

 

 

27

 

Add: interest expense - net

 

 

31

 

 

 

8

 

 

 

18

 

 

 

20

 

 

 

35

 

 

 

38

 

 

 

18

 

 

 

24

 

 

 

8

 

Less: tax benefit on interest expense - net *

 

 

(8 )

 

 

(2 )

 

 

(5 )

 

 

(5 )

 

 

(9 )

 

 

(10 )

 

 

(5 )

 

 

(6 )

 

 

(2 )

Reported NOPAT

 

$ 1,077

 

 

$ 1,015

 

 

$ 889

 

 

$ 1,032

 

 

$ 829

 

 

$ 758

 

 

$ 496

 

 

$ 624

 

 

$ 540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income from continuing operations

 

$ 1,431

 

 

$ 1,421

 

 

$ 1,415

 

 

$ 1,312

 

 

$ 1,217

 

 

$ 1,140

 

 

$ 1,005

 

 

$ 1,009

 

 

$ 1,024

 

Add: adjusted noncontrolling interests from continuing operations

 

 

34

 

 

 

35

 

 

 

38

 

 

 

43

 

 

 

52

 

 

 

45

 

 

 

39

 

 

 

50

 

 

 

41

 

Add: adjusted interest expense - net

 

 

41

 

 

 

18

 

 

 

33

 

 

 

38

 

 

 

37

 

 

 

61

 

 

 

40

 

 

 

46

 

 

 

30

 

Less: tax benefit on interest expense - net *

 

 

(10 )

 

 

(5 )

 

 

(8 )

 

 

(10 )

 

 

(9 )

 

 

(15 )

 

 

(10 )

 

 

(12 )

 

 

(7 )

Adjusted NOPAT

 

$ 1,496

 

 

$ 1,469

 

 

$ 1,478

 

 

$ 1,383

 

 

$ 1,297

 

 

$ 1,231

 

 

$ 1,074

 

 

$ 1,093

 

 

$ 1,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4-quarter trailing reported NOPAT

 

$ 4,013

 

 

$ 3,765

 

 

$ 3,508

 

 

$ 3,115

 

 

$ 2,707

 

 

 

 

 

 

 

 

 

 

 

 

 

4-quarter trailing adjusted NOPAT

 

$ 5,826

 

 

$ 5,627

 

 

$ 5,389

 

 

$ 4,985

 

 

$ 4,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity and redeemable noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

$ 13

 

 

$ 13

 

 

$ 13

 

 

$ 13

 

 

$ 13

 

 

$ 13

 

 

$ 13

 

 

$ 92

 

 

$ 113

 

Linde plc shareholders' equity

 

 

44,035

 

 

 

44,323

 

 

 

45,777

 

 

 

46,210

 

 

 

47,317

 

 

 

46,175

 

 

 

45,537

 

 

 

44,776

 

 

 

49,074

 

Noncontrolling interests

 

 

1,393

 

 

 

1,401

 

 

 

1,438

 

 

 

1,410

 

 

 

2,252

 

 

 

2,404

 

 

 

2,387

 

 

 

2,375

 

 

 

2,448

 

Total equity and redeemable noncontrolling interests

 

$ 45,441

 

 

$ 45,737

 

 

$ 47,228

 

 

$ 47,633

 

 

$ 49,582

 

 

$ 48,592

 

 

$ 47,937

 

 

$ 47,243

 

 

$ 51,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported capital

 

$ 56,825

 

 

$ 57,763

 

 

$ 59,582

 

 

$ 59,283

 

 

$ 61,979

 

 

$ 61,194

 

 

$ 60,474

 

 

$ 59,989

 

 

$ 62,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and redeemable noncontrolling interests

 

$ 45,441

 

 

$ 45,737

 

 

$ 47,228

 

 

$ 47,633

 

 

$ 49,582

 

 

$ 48,592

 

 

$ 47,937

 

 

$ 47,243

 

 

$ 51,635

 

Add:  Adjusted net debt less net assets held for sale

 

 

11,323

 

 

 

11,954

 

 

 

12,270

 

 

 

11,552

 

 

 

12,276

 

 

 

12,469

 

 

 

12,387

 

 

 

12,576

 

 

 

10,938

 

Less:  Linde AG Goodwill (a)

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

 

 

24,256

 

Less:  Linde AG Indefinite lived intangibles (a)

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

 

 

1,868

 

Adjusted capital

 

$ 30,640

 

 

$ 31,567

 

 

$ 33,374

 

 

$ 33,061

 

 

$ 35,734

 

 

$ 34,937

 

 

$ 34,200

 

 

$ 33,695

 

 

$ 36,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Represent balance sheet purchase accounting impacts of non-amortizing assets related to the Linde AG merger.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending capital (see above)

 

$ 56,825

 

 

$ 57,763

 

 

$ 59,582

 

 

$ 59,283

 

 

$ 61,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5-quarter average ending capital

 

$ 59,086

 

 

$ 59,960

 

 

$ 60,502

 

 

$ 60,584

 

 

$ 61,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending adjusted capital (see above)

 

$ 30,640

 

 

$ 31,567

 

 

$ 33,374

 

 

$ 33,061

 

 

$ 35,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5-quarter average ending adjusted capital

 

$ 32,875

 

 

$ 33,735

 

 

$ 34,261

 

 

$ 34,325

 

 

$ 35,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After-tax ROC (4 quarter reported NOPAT / 5-quarter average ending capital)

 

 

6.8 %

 

 

6.3 %

 

 

5.8 %

 

 

5.1 %

 

 

4.4 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted after-tax ROC (4 quarter trailing adjusted NOPAT / 5-quarter average ending adjusted capital)

 

 

17.7 %

 

 

16.7 %

 

 

15.7 %

 

 

14.5 %

 

 

13.4 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Tax benefit on interest expense - net is generally presented using the reported effective rate.

 

 
Page 11 of 11