IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LIN

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents4.903.964.514.795.295.194.634.853.893.364.963.763.664.464.703.144.10
Accounts Receivable5.635.325.335.234.954.875.005.014.694.804.754.604.804.854.374.344.14
Inventory2.122.082.132.121.982.092.092.102.082.082.051.861.791.771.691.691.70
Total Current Assets14.1812.7513.3313.6313.6013.4612.8413.1011.7411.4112.9011.2011.2712.2612.0110.4511.13
Property, Plant & Equipment29.1728.5627.5426.9325.7125.1224.5824.4223.6223.8123.8022.5923.9925.6026.1826.9226.93
Goodwill27.9327.8827.8327.8126.5127.1126.3726.2925.9626.4626.4224.5725.6826.8227.1827.6227.47
Intangible Assets11.5611.6711.9312.0811.5612.1111.8512.0012.0912.5112.6411.8112.6313.5114.0514.4914.56
Total Non-current Assets*74.1773.5672.6672.4569.1169.0967.3767.2566.0967.3167.4063.1266.6170.5172.1873.9073.86
Total Assets88.3586.3285.9986.0882.7082.5580.2280.3577.8378.7280.3174.3277.8982.7784.1984.3584.99
Accounts Payable2.842.662.652.592.452.852.862.892.752.982.943.073.363.393.073.142.95
Short-term Debt4.864.824.964.884.473.513.334.053.853.025.343.183.222.552.903.683.28
Total Current Liabilities16.1315.3916.1914.7114.4914.0513.5014.3914.1614.5517.7915.0615.3014.5114.7614.6815.03
Long-term Debt23.1521.5020.9621.0419.4318.7518.1916.2714.1514.4713.4412.1612.8313.9113.8311.8112.47
Total Non-current Liabilities*31.5930.8329.7231.3828.7627.8927.1625.7323.4322.9221.1920.3221.5523.8723.7022.4422.33
Total Liabilities47.7246.2245.9146.0943.2441.9440.6640.1237.5937.4738.9735.3836.8538.3838.4537.1237.36
Retained Earnings18.8017.6415.8014.6013.5511.5910.729.717.947.026.0919.8519.1619.3918.2417.8217.56
Total Stockholder Equity39.0838.5738.6238.5238.0339.1738.1838.8338.9039.9139.9737.6339.6742.9644.3245.7846.21

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue9.298.788.768.628.498.118.288.368.278.108.308.158.208.197.908.808.468.218.307.67
Research & Development0.040.040.040.040.040.040.040.040.040.040.040.040.040.040.040.040.040.040.040.04
Selling, General & Admin0.890.890.880.900.870.790.810.820.840.860.830.810.830.820.760.770.770.800.790.79
Operating Income2.552.442.022.372.352.182.272.092.182.102.032.052.011.931.691.610.591.481.341.29
Pretax Income2.552.432.012.362.352.182.262.062.162.082.002.052.001.941.711.650.651.541.361.33
Tax Provision0.610.570.480.420.570.510.530.500.510.460.460.490.440.430.390.390.290.370.340.32
Net Income1.931.861.531.931.771.671.731.551.661.631.541.571.581.521.331.270.371.171.030.98
Basic EPS4.174.003.304.113.753.533.633.243.463.383.193.213.223.082.692.560.742.312.011.90
Diluted EPS4.153.983.284.093.733.513.613.223.443.353.153.193.193.062.652.540.742.301.991.88

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow2.272.243.032.952.212.162.812.731.931.952.732.522.151.912.102.642.132.00--2.56
Capital Expenditures1.441.341.461.281.261.271.251.071.131.051.150.950.860.830.940.760.830.650.840.74
Free Cash Flow*0.830.901.571.670.950.891.561.670.800.911.581.571.291.081.161.871.311.35--1.82
Investing Cash Flow(1.66)(1.38)(1.46)(1.43)(1.46)(1.37)(1.38)(0.96)(1.27)(1.04)(1.23)(0.95)(0.86)(1.63)(0.88)(0.70)(0.84)(0.66)--(0.67)
Financing Cash Flow0.32(1.97)(1.02)(1.78)(1.37)(0.39)(1.61)(1.27)(0.81)(0.67)(0.78)(0.96)(2.89)(0.76)0.39(1.72)(2.00)0.24--(0.26)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020
Dividends Per Share1.601.601.501.501.501.501.391.391.391.391.271.271.271.171.171.171.061.061.060.96