Stock Analysis on Net

Linde plc (NASDAQ:LIN)

$24.99

Common-Size Income Statement
Quarterly Data

Linde plc, common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Sales
Cost of sales, exclusive of depreciation and amortization
Gross margin
Selling, general and administrative
Depreciation and amortization
Research and development
Cost reduction program and other charges
Other income (expense), net
Operating profit
Interest expense, net
Net pension and OPEB benefit, excluding service cost
Income before income taxes and equity investments
Income taxes
Income from continuing operations before equity investments
Income from equity investments
Income from continuing operations, including noncontrolling interests
Income from discontinued operations, net of tax
Net income, including noncontrolling interests
Noncontrolling interests
Net income, Linde plc

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Gross Margin Trends
The gross margin as a percentage of sales generally improved over the observed periods. Beginning at approximately 43% in early 2020, there was a dip toward the end of 2021 reaching about 40.6%, but a notable recovery followed. From 2022 through the first quarter of 2025, gross margin gradually increased, reaching nearly 49%. This suggests some improvement in cost management or pricing power relative to cost of sales.
Cost of Sales Movement
Cost of sales exclusive of depreciation and amortization displayed a slight upward pressure in the later part of 2020 and 2021, peaking near -59.4% of sales. However, from 2022 onward, a consistent reduction in cost as a percentage of sales is evident, lowering to about -51.3% by the first quarter of 2025. This reflects better control of direct costs relative to sales.
Selling, General and Administrative Expenses
SG&A expenses have shown a gradual decrease as a percentage of sales from around -12.8% in early 2020 to roughly -9.7% by March 2025. This indicates increasing operational efficiency or cost control in overhead expenses over time.
Depreciation and Amortization
A declining trend is observed in depreciation and amortization expenses proportionate to sales, starting near -17% and reducing steadily to approximately -11.2% by early 2025. This might be related to asset base changes or improved capital expenditure strategies.
Research and Development
R&D spending remained relatively stable and low, fluctuating narrowly between -0.47% and -0.4% of sales, indicating consistent investment in innovation relative to sales over the entire period.
Cost Reduction Program and Other Charges
This line item was volatile, with significant negative spikes, notably around mid-2022 wherein a considerable unfavorable charge appeared (-11.74%). Outside of this anomaly, the costs were minor or near zero, indicating occasional non-recurring expenses impacting margins.
Operating Profit
Operating profit margins showed variability, with a notable dip around mid-2022 to approximately 7%, possibly due to the large cost charge or other factors. Overall, a strong upward trend resumed, with margins improving from roughly 11% in early 2020 to near 27% by the end of the observed period, reflecting enhanced operational profitability.
Interest Expense
Interest expenses remained low as a percentage of sales, fluctuating mildly around -0.3% to -0.8%. Some increase in expense intensity is seen around 2023-2024 but still remained a small portion of sales.
Pension and OPEB Benefits
Net pension and OPEB benefits as a share of sales were steady and positive, averaging around 0.5%-0.7%. This positive contribution remained consistent, providing a modest support to overall profitability.
Income Before Taxes and Equity Investments
This metric closely tracked operating profit trends, showing a dip to approximately 7.6% in mid-2022 before rising steadily toward a peak near 27% by early 2025, mirroring the operational improvements.
Income Taxes
Income tax rates as a percentage of sales trended upwards over time, increasing from about -2.5% in early 2020 to approximately -6.3% by early 2025, possibly reflecting higher taxable income levels or changes in tax planning strategies.
Net Income and Components
Net income including noncontrolling interests demonstrated an upward trajectory from around 9% of sales in early 2020 to over 21% approaching 2025. Income from continuing operations and equity investments followed similarly positive trends. Noncontrolling interests remained a small negative percentage, relatively stable over time.
Summary of Key Insights
The data reveals resilience and improving profitability over the examined quarters. Cost control measures appear effective, as evidenced by declining cost of sales and SG&A percentages. The sharp cost charge in mid-2022 impacted profitability temporarily but was followed by strong recovery. Operating and net income margins improved substantially, supported by stable R&D investments and manageable interest expenses. The increasing tax rate corresponds with rising profitability levels. Overall, financial efficiency and profitability indicators improved consistently toward 2025.