Financhill
Sell
38

LIN Quote, Financials, Valuation and Earnings

Last price:
$403.69
Seasonality move :
2.74%
Day range:
$406.00 - $411.02
52-week range:
$404.27 - $486.38
Dividend yield:
1.47%
P/E ratio:
27.40x
P/S ratio:
5.80x
P/B ratio:
4.95x
Volume:
2M
Avg. volume:
2.8M
1-year change:
-10.69%
Market cap:
$191.1B
Revenue:
$33B
EPS (TTM):
$14.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.2B $30.8B $33.4B $32.9B $33B
Revenue Growth (YoY) -3.49% 13.03% 8.35% -1.53% 0.46%
 
Cost of Revenues $20B $22.2B $23.7B $21.3B $20.9B
Gross Profit $7.2B $8.6B $9.7B $11.5B $12.1B
Gross Profit Margin 26.55% 27.98% 29.1% 35.14% 36.61%
 
R&D Expenses $152M $143M $143M $146M $150M
Selling, General & Admin $3.2B $3.2B $3.1B $3.3B $3.3B
Other Inc / (Exp) -$390M -$107M -$854M $83M $230M
Operating Expenses $3.3B $3.3B $3.3B $3.4B $3.5B
Operating Income $3.9B $5.3B $6.5B $8.1B $8.6B
 
Net Interest Expenses $114M $159M $192M $488M $572M
EBT. Incl. Unusual Items $3.4B $5.1B $5.5B $8B $8.6B
Earnings of Discontinued Ops. $4M $5M -- -- --
Income Tax Expense $847M $1.3B $1.4B $1.8B $2B
Net Income to Company $2.5B $3.8B $4.1B $6.2B $6.6B
 
Minority Interest in Earnings $125M $135M $134M $142M $172M
Net Income to Common Excl Extra Items $2.6B $4B $4.3B $6.3B $6.7B
 
Basic EPS (Cont. Ops) $4.75 $7.40 $8.30 $12.70 $13.71
Diluted EPS (Cont. Ops) $4.71 $7.33 $8.23 $12.59 $13.62
Weighted Average Basic Share $526.7M $516.9M $499.7M $488.2M $478.8M
Weighted Average Diluted Share $531.2M $521.9M $504M $492.3M $482.1M
 
EBITDA $8.5B $9.9B $10.7B $11.9B $12.4B
EBIT $3.9B $5.3B $6.5B $8.1B $8.6B
 
Revenue (Reported) $27.2B $30.8B $33.4B $32.9B $33B
Operating Income (Reported) $3.9B $5.3B $6.5B $8.1B $8.6B
Operating Income (Adjusted) $3.9B $5.3B $6.5B $8.1B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.7B $8.8B $8.2B $8.4B $8.6B
Revenue Growth (YoY) 11.86% 14.72% -7.3% 2.47% 3.1%
 
Cost of Revenues $5.5B $6B $5.3B $5.3B $5.3B
Gross Profit $2.1B $2.8B $2.9B $3B $3.3B
Gross Profit Margin 27.87% 32.33% 35.34% 36.38% 38.02%
 
R&D Expenses $36M $35M $36M $37M $36M
Selling, General & Admin $793M $770M $808M $823M $897M
Other Inc / (Exp) $29M $4M $49M -$49M --
Operating Expenses $829M $834M $844M $860M $933M
Operating Income $1.3B $2B $2B $2.2B $2.3B
 
Net Interest Expenses -- $26M $73M -- $81M
EBT. Incl. Unusual Items $1.3B $1.6B $2B $2.1B $2.4B
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $321M $391M $487M $498M $424M
Net Income to Company $1B $1.3B $1.6B $1.6B $2B
 
Minority Interest in Earnings $31M $27M $36M $53M $43M
Net Income to Common Excl Extra Items $1B $1.3B $1.6B $1.6B $2B
 
Basic EPS (Cont. Ops) $1.90 $2.56 $3.21 $3.25 $4.11
Diluted EPS (Cont. Ops) $1.88 $2.54 $3.19 $3.22 $4.09
Weighted Average Basic Share $515.2M $497.2M $487.1M $477.7M $468.8M
Weighted Average Diluted Share $520.1M $501.2M $491.1M $480.9M $471.5M
 
EBITDA $2.5B $2.7B $3B $3.1B $3.3B
EBIT $1.3B $2B $2B $2.2B $2.3B
 
Revenue (Reported) $7.7B $8.8B $8.2B $8.4B $8.6B
Operating Income (Reported) $1.3B $2B $2B $2.2B $2.3B
Operating Income (Adjusted) $1.3B $2B $2B $2.2B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.8B $33.8B $32.5B $33B $33.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.4B $23.1B $21.3B $21.1B $20.9B
Gross Profit $8.4B $10.6B $11.1B $12B $12.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143M $145M $143M $150M $151M
Selling, General & Admin $3.2B $3.1B $3.2B $3.4B $3.4B
Other Inc / (Exp) -$161M -$908M $96M $126M --
Operating Expenses $3.3B $3.3B $3.4B $3.5B $3.5B
Operating Income $5B $7.3B $7.8B $8.5B $9.1B
 
Net Interest Expenses $208M $116M $126M $345M $344M
EBT. Incl. Unusual Items $4.8B $5.2B $7.7B $8.3B $9.1B
Earnings of Discontinued Ops. $4M $2M -- -- --
Income Tax Expense $1.2B $1.4B $1.7B $1.9B $2B
Net Income to Company $3.6B $3.8B $6B $6.4B $7.1B
 
Minority Interest in Earnings $139M $131M $142M $161M $161M
Net Income to Common Excl Extra Items $3.7B $4B $6.1B $6.5B $7.3B
 
Basic EPS (Cont. Ops) $6.87 $7.62 $12.20 $13.27 $15.02
Diluted EPS (Cont. Ops) $6.80 $7.56 $12.10 $13.18 $14.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.7B $10.5B $11.6B $12.3B $12.8B
EBIT $5B $7.3B $7.8B $8.5B $9.1B
 
Revenue (Reported) $29.8B $33.8B $32.5B $33B $33.5B
Operating Income (Reported) $5B $7.3B $7.8B $8.5B $9.1B
Operating Income (Adjusted) $5B $7.3B $7.8B $8.5B $9.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $22.5B $25.5B $24.6B $24.7B $25.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1B $17.1B $15.9B $15.7B $15.7B
Gross Profit $6.4B $8.4B $8.6B $9B $9.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $105M $107M $107M $111M $112M
Selling, General & Admin $2.4B $2.3B $2.5B $2.5B $2.6B
Other Inc / (Exp) -$82M -$883M $67M $110M $93M
Operating Expenses $2.5B $2.5B $2.6B $2.6B $2.7B
Operating Income $3.9B $5.9B $6.1B $6.4B $6.9B
 
Net Interest Expenses $67M $59M $117M $129M $112M
EBT. Incl. Unusual Items $3.7B $3.8B $6B $6.3B $6.9B
Earnings of Discontinued Ops. $3M -- -- -- --
Income Tax Expense $923M $1B $1.4B $1.5B $1.5B
Net Income to Company $2.9B $2.9B $4.8B $5B $5.5B
 
Minority Interest in Earnings $105M $101M $109M $128M $117M
Net Income to Common Excl Extra Items $2.9B $2.9B $4.8B $5B $5.5B
 
Basic EPS (Cont. Ops) $5.40 $5.62 $9.51 $10.09 $11.40
Diluted EPS (Cont. Ops) $5.35 $5.57 $9.44 $10.02 $11.33
Weighted Average Basic Share $1.6B $1.5B $1.5B $1.4B $1.4B
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $7.4B $8B $8.9B $9.3B $9.7B
EBIT $3.9B $5.9B $6.1B $6.4B $6.9B
 
Revenue (Reported) $22.5B $25.5B $24.6B $24.7B $25.2B
Operating Income (Reported) $3.9B $5.9B $6.1B $6.4B $6.9B
Operating Income (Adjusted) $3.9B $5.9B $6.1B $6.4B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $2.8B $5.4B $4.7B $4.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3B $4.6B $4.7B $4.9B $4.9B
Inventory $1.7B $1.7B $2B $2.1B $1.9B
Prepaid Expenses $516M $527M $597M $583M $579M
Other Current Assets $221M $146M $104M $93M $206M
Total Current Assets $10.9B $10.2B $13B $12.6B $12.9B
 
Property Plant And Equipment $29.8B $27B $24.4B $25.5B $25.8B
Long-Term Investments $2.4B $2.8B $2.7B $2.5B $2.3B
Goodwill $28.2B $27B $25.8B $26.8B $25.9B
Other Intangibles $16.2B $13.8B $12.4B $12.4B $11.3B
Other Long-Term Assets $278M $324M $243M $261M $238M
Total Assets $88.2B $81.6B $79.7B $80.8B $80.1B
 
Accounts Payable $3.1B $3.5B $3B $3B $2.5B
Accrued Expenses $2.2B $2.1B $2.3B $2.3B $2.2B
Current Portion Of Long-Term Debt $751M $1.7B $1.6B $1.3B $2.1B
Current Portion Of Capital Lease Obligations $275M $262M $223M $227M $230M
Other Current Liabilities $1.2B $1.2B $1.3B $1.3B $1.2B
Total Current Liabilities $13.7B $13.6B $16.5B $15.7B $14.5B
 
Long-Term Debt $12.9B $12.1B $12.9B $14.1B $16.1B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $36.2B $38.3B $39.7B $40.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$4.7B -$5B -$5.8B -$5.8B -$6.9B
Common Equity $47.3B $44B $40B $39.7B $38.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.4B $1.4B $1.4B $1.4B
Total Equity $49.6B $45.4B $41.4B $41.1B $39.5B
 
Total Liabilities and Equity $88.2B $81.6B $79.7B $80.8B $80.1B
Cash and Short Terms $3.8B $2.8B $5.4B $4.7B $4.9B
Total Debt $17.2B $13.8B $14.5B $15.4B $18.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.7B $3.8B $3.9B $5.2B $4.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5B $4.7B $4.8B $5.1B $5.6B
Inventory $1.7B $1.9B $2.1B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $889M $922M $1.1B --
Total Current Assets $12B $11.2B $11.7B $13.5B $13.3B
 
Property Plant And Equipment $26.2B $22.6B $23.6B $25.1B $27.5B
Long-Term Investments -- $6M $44M $5M $236M
Goodwill $27.2B $24.6B $26B $27.1B --
Other Intangibles $14B $11.8B $12.1B $12.1B --
Other Long-Term Assets $4.8B $4.2B $4.4B $4.7B --
Total Assets $84.2B $74.3B $77.8B $82.5B $86B
 
Accounts Payable $3.1B $3.1B $2.8B $2.8B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.3B $1.6B $922M $1.3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.3B $4.4B $4.7B $4.7B --
Total Current Liabilities $14.8B $15.1B $14.2B $14B $16.2B
 
Long-Term Debt $11.5B $10.6B $13.2B $17.5B $18.6B
Capital Leases -- -- -- -- --
Total Liabilities $38.5B $35.4B $37.6B $41.9B $45.9B
 
Common Stock $1M $1M -- $1M $1M
Other Common Equity Adj -$5.6B -$8.1B -$6.7B -$6.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.3B $1.3B $1.4B $1.5B
Total Equity $45.7B $38.9B $40.2B $40.6B $40.1B
 
Total Liabilities and Equity $84.2B $74.3B $77.8B $82.5B $86B
Cash and Short Terms $4.7B $3.8B $3.9B $5.2B $4.5B
Total Debt $16.7B $12.2B $14.2B $18.8B $21B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $3.8B $4.1B $6.2B $6.6B
Depreciation & Amoritzation $4.6B $4.6B $4.2B $3.8B $3.8B
Stock-Based Compensation $133M $128M $107M $141M $160M
Change in Accounts Receivable $19M -$553M -$423M -$86M -$160M
Change in Inventories $18M -$129M -$347M -$127M $56M
Cash From Operations $7.4B $9.7B $8.9B $9.3B $9.4B
 
Capital Expenditures $3.4B $3.1B $3.2B $3.8B $4.5B
Cash Acquisitions $68M $88M $110M $953M $317M
Cash From Investing -$3B -$3B -$3.1B -$4.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) $2B $2.2B $2.3B $2.5B $2.7B
Special Dividend Paid
Long-Term Debt Issued $2.8B $2.3B $3.2B $2.2B $4.8B
Long-Term Debt Repaid -$2.7B -$1.5B -$1.8B -$1.7B -$1.3B
Repurchase of Common Stock $2.5B $4.6B $5.2B $4B $4.5B
Other Financing Activities -$220M -$323M -$88M -$53M -$420M
Cash From Financing -$3.3B -$7.6B -$3.1B -$5.4B -$4.4B
 
Beginning Cash (CF) $3.8B $2.8B $5.4B $4.7B $4.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$931M $2.6B -$772M $186M
Ending Cash (CF) $4.8B $1.8B $8B $3.9B $4.8B
 
Levered Free Cash Flow $4B $6.6B $5.7B $5.5B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $1.3B $1.6B $1.6B $2B
Depreciation & Amoritzation $1.2B $1B $959M $960M $961M
Stock-Based Compensation $32M $27M $36M $42M $45M
Change in Accounts Receivable -$151M -$29M $6M $224M -$70M
Change in Inventories -$35M -$156M -$40M $55M -$1M
Cash From Operations $2.6B $2.6B $2.5B $2.7B $2.9B
 
Capital Expenditures $741M $762M $948M $1.1B $1.3B
Cash Acquisitions -- $61M $8M $23M $123M
Cash From Investing -$671M -$700M -$946M -$957M -$1.4B
 
Dividends Paid (Ex Special Dividend) $546M $581M $620M $662M $701M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- $8M $8M --
Long-Term Debt Repaid -$3M -$22M -$10M -$16M --
Repurchase of Common Stock $1.2B $1.1B $1.2B $667M $989M
Other Financing Activities -$42M -$27M -$59M -$44M --
Cash From Financing -$256M -$1.7B -$964M -$1.3B -$1.8B
 
Beginning Cash (CF) $4.7B $3.8B $3.9B $5.2B $4.5B
Foreign Exchange Rate Adjustment -$66M -$115M -$73M $60M -$9M
Additions / Reductions $1.6B $101M $537M $561M -$277M
Ending Cash (CF) $6.2B $3.7B $4.4B $5.8B $4.2B
 
Levered Free Cash Flow $1.8B $1.9B $1.6B $1.7B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.6B $3.8B $6B $6.4B $7.1B
Depreciation & Amoritzation $4.7B $4.4B $3.8B $3.8B $3.7B
Stock-Based Compensation $124M $111M $131M $159M $173M
Change in Accounts Receivable -$444M -$586M -$20M -$115M -$341M
Change in Inventories $42M -$352M -$172M $30M -$13M
Cash From Operations $8.9B $10B $8.7B $9.3B $10.1B
 
Capital Expenditures $3.3B $3.1B $3.6B $4.4B $5.1B
Cash Acquisitions $58M $167M $842M $286M $535M
Cash From Investing -$3.1B -$3.1B -$4.3B -$4.5B -$5.6B
 
Dividends Paid (Ex Special Dividend) $2.2B $2.3B $2.5B $2.6B $2.8B
Special Dividend Paid
Long-Term Debt Issued $2.3B $2.3B $3B $4.9B --
Long-Term Debt Repaid -$1.9B -$2.4B -$1.7B -$1B --
Repurchase of Common Stock $3.7B $5.8B $3.6B $4.2B $4.5B
Other Financing Activities -$338M -$66M -$107M -$233M --
Cash From Financing -$6.3B -$7.7B -$4.2B -$3.5B -$5.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$499M -$944M $138M $1.3B -$678M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.7B $6.9B $5.1B $4.9B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.9B $2.9B $4.8B $5B $5.5B
Depreciation & Amoritzation $3.5B $3.2B $2.9B $2.9B $2.8B
Stock-Based Compensation $95M $78M $102M $120M $133M
Change in Accounts Receivable -$539M -$572M -$169M -$198M -$379M
Change in Inventories -$77M -$300M -$125M $32M -$37M
Cash From Operations $6.5B $6.8B $6.6B $6.6B $7.3B
 
Capital Expenditures $2.2B $2.2B $2.6B $3.2B $3.8B
Cash Acquisitions $31M $110M $842M $175M $393M
Cash From Investing -$2.1B -$2.2B -$3.4B -$3.3B -$4.3B
 
Dividends Paid (Ex Special Dividend) $1.6B $1.8B $1.9B $2B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $2.3B $2.1B $4.8B $3.1B
Long-Term Debt Repaid -$821M -$1.7B -$1.7B -$973M -$1.6B
Repurchase of Common Stock $3.3B $4.5B $2.9B $3.1B $3.2B
Other Financing Activities -$319M -$62M -$81M -$261M $26M
Cash From Financing -$3.4B -$3.5B -$4.6B -$2.7B -$3.5B
 
Beginning Cash (CF) $11.9B $11.9B $12.2B $14.7B $14.6B
Foreign Exchange Rate Adjustment -$44M -$150M -$56M -$74M $135M
Additions / Reductions $946M $933M -$1.5B $523M -$341M
Ending Cash (CF) $12.8B $12.7B $10.6B $15.1B $14.4B
 
Levered Free Cash Flow $4.2B $4.5B $3.9B $3.4B $3.5B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock