Linde plc logo LIN - Linde plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 24
HOLD 4
SELL 0
STRONG
SELL 0
| PRICE TARGET: $557.50 DETAILS
HIGH: $600.00
LOW: $525.00
MEDIAN: $565.00
CONSENSUS: $557.50
UPSIDE: 5.23%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991
Revenue
Revenue 33,986 33,005 32,854 33,364 30,793 27,243 28,228 14,836 11,437 10,534 10,776 12,273 11,925 11,224 11,252 10,116 8,956 10,796 9,402 8,324 7,656 6,594 5,613 5,128 5,158 5,043 4,639 4,833 4,735 4,449 3,146 2,711 2,438 2,604 2,469
Cost of Revenue 19,260 20,923 21,308 23,654 22,178 20,009 21,319 10,850 7,645 6,982 7,066 8,132 7,853 7,397 7,461 6,679 5,878 7,345 6,331 5,664 5,306 4,565 3,328 2,950 3,060 3,075 2,732 2,807 2,764 2,564 1,777 1,507 1,387 1,450 1,402
Gross Profit 14,726 12,082 11,546 9,710 8,615 7,234 6,909 3,986 3,792 3,552 3,710 4,141 4,072 3,827 3,791 3,437 3,078 3,451 3,071 2,660 2,350 2,029 2,285 2,178 2,098 1,968 1,907 2,026 1,971 1,885 1,369 1,204 1,051 1,154 1,067
Operating Expenses
R&D Expenses 147 150 146 143 143 152 184 113 93 92 93 96 98 98 90 79 74 97 98 87 80 77 75 69 66 65 67 72 79 72 61 58 0 0 0
SG&A Expenses 3,433 3,337 3,295 3,107 3,189 3,193 3,457 1,629 1,207 1,145 1,152 1,308 1,293 1,270 1,239 1,196 1,088 1,312 1,190 1,086 987 869 766 751 699 683 641 644 662 688 496 409 450 469 455
Other Expenses 2,211 0 0 0 0 0 0 0 0 0 (6) 20 17 0 0 0 0 0 0 15 10 0 522 435 533 513 445 467 392 420 279 273 262 257 236
Operating Expenses 5,791 3,487 3,441 3,250 3,332 3,345 3,641 1,742 1,300 1,237 1,239 1,424 1,408 1,368 1,329 1,275 1,162 1,409 1,288 1,188 1,077 946 1,363 1,255 1,298 1,261 1,153 1,183 1,133 1,180 836 740 712 726 691
Operating Income
Operating Income 8,935 8,595 8,105 6,460 5,283 3,889 3,268 2,244 2,492 2,315 2,471 2,717 2,664 2,459 2,462 2,162 1,916 2,042 1,783 1,472 1,273 1,083 922 923 800 707 754 843 838 705 533 464 339 428 376
Interest Expense 212 572 488 192 159 114 499 238 282 208 0 144 132 174 120 108 164 198 173 160 168 155 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 29 228 197 117 40 55 112 80 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 12,946 12,921 12,292 9,939 9,893 8,124 8,101 7,117 3,753 3,378 3,266 3,709 3,688 3,471 3,446 2,997 2,452 2,733 2,560 2,220 1,963 1,681 1,439 1,406 1,299 1,178 1,199 1,310 1,282 1,125 812 737 601 685 612
EBIT 9,183 9,141 8,476 5,735 5,258 3,498 3,426 5,287 2,569 2,256 2,160 2,539 2,579 2,470 2,443 2,072 1,606 1,883 1,786 1,524 1,298 1,103 922 923 800 707 754 843 838 705 533 464 339 428 376
Income Before Tax 8,971 8,739 8,155 5,715 5,218 3,469 3,041 5,105 2,334 2,089 2,203 2,437 2,485 2,330 2,363 2,002 1,466 1,721 1,639 1,374 1,145 948 771 717 576 483 593 552 622 392 384 285 191 121 175
Income Tax Expense 1,956 2,002 1,814 1,434 1,262 847 769 817 1,026 551 612 691 649 586 641 768 169 465 419 355 376 232 174 158 135 103 152 127 151 110 122 82 48 37 68
Net Income 6,898 6,565 6,199 4,147 3,826 2,501 2,285 4,381 1,247 1,500 1,547 1,694 1,755 1,692 1,672 1,195 1,254 1,211 1,177 988 726 697 585 409 430 363 431 425 405 282 262 203 118 (60) 107
Per Share Data
EPS (Basic) 14.67 13.71 12.70 8.30 7.40 4.75 4.22 13.26 4.36 5.25 5.39 5.79 5.94 5.67 5.53 3.90 4.08 3.87 3.69 3.05 2.24 2.14 1.79 1.25 1.33 1.14 1.36 1.34 1.28 0.93 0.95 0.75 0.44 -0.23 0.42
EPS (Diluted) 14.59 13.62 12.59 8.23 7.33 4.71 4.19 13.11 4.32 5.21 5.35 5.73 5.87 5.61 5.45 3.84 4.01 3.80 3.62 3.00 2.20 2.10 1.77 1.24 1.31 1.13 1.33 1.30 1.23 0.89 0.91 0.73 0.44 -0.23 0.42
Shares Outstanding 466.2 478.8 488.2 499.7 516.9 526.7 541.1 330.4 286.3 285.7 287.0 292.5 295.5 298.3 302.2 306.7 307.7 312.7 319.0 323.5 323.8 325.9 326.4 325.5 323.0 318.2 318.6 316.9 316.2 305.3 288.3 280.0 268.2 260.9 254.8
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991
Current Assets
Cash & Cash Equivalents 5,056 4,850 4,664 5,436 2,823 3,754 2,700 4,466 617 524 147 126 138 157 90 39 45 32 17 36 173 25 50 39 39 31 76 34 43 63 15 63 34 24 82
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 5,235 5,062 5,092 4,908 4,829 4,590 4,965 4,830 1,804 1,641 1,601 1,644 1,892 1,834 1,795 1,664 1,579 1,604 1,723 1,456 1,386 1,231 962 860 857 876 848 919 971 914 617 549 459 491 474
Inventory 2,055 1,946 2,115 1,978 1,733 1,729 1,697 1,651 614 550 531 551 506 476 456 399 377 445 474 381 373 328 302 277 287 297 310 319 329 312 228 163 137 147 179
Other Current Assets 979 508 166 128 247 335 474 5,792 65 57 237 438 235 238 193 0 0 0 140 137 0 126 0 0 0 0 0 0 0 0 70 65 61 29 89
Total Current Assets 13,325 12,945 12,620 13,047 10,159 10,924 10,352 17,272 3,285 2,880 2,626 2,839 2,916 2,792 2,607 2,378 2,223 2,301 2,408 2,059 2,133 1,744 1,449 1,286 1,276 1,361 1,335 1,394 1,497 1,666 930 840 691 691 824
Non-Current Assets
Property, Plant & Equipment 29,339 25,764 25,490 23,548 26,003 28,711 29,064 29,717 12,057 11,477 10,998 11,997 12,278 11,453 10,131 9,532 8,990 7,922 7,963 6,694 6,108 5,946 5,252 4,666 4,817 4,771 4,720 4,875 4,607 4,269 2,737 2,350 2,273 2,315 2,338
Goodwill 27,927 25,937 26,751 25,817 27,038 28,201 27,019 26,874 3,233 3,117 2,986 3,121 3,194 2,507 2,372 2,066 2,070 1,909 1,967 1,613 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 11,871 11,330 12,399 12,420 13,802 16,184 16,137 16,223 553 583 568 603 596 173 167 132 142 121 134 71 1,626 1,639 1,131 1,035 0 0 1,113 1,272 1,213 1,173 174 90 0 0 0
Long-Term Investments 2,123 2,236 2,377 2,534 2,637 2,084 2,067 1,914 739 731 677 701 709 663 523 564 435 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 1,809 1,935 948 2,062 1,724 1,857 1,730 876 371 359 346 443 490 1,165 1,079 1,166 892 801 910 665 624 549 473 414 1,622 1,630 554 555 493 430 293 240 291 338 289
Total Non-Current Assets 73,492 67,202 68,191 66,611 71,446 77,305 76,260 76,114 17,151 16,452 15,693 16,963 17,339 15,298 13,749 12,896 12,094 10,753 10,974 9,043 8,358 8,134 6,856 6,115 6,439 6,401 6,387 6,702 6,313 5,872 3,204 2,680 2,564 2,653 2,627
Total Assets 86,817 80,147 80,811 79,658 81,605 88,229 86,612 93,386 20,436 19,332 18,319 19,802 20,255 18,090 16,356 15,274 14,317 13,054 13,382 11,102 10,491 9,878 8,305 7,401 7,715 7,762 7,722 8,096 7,810 7,538 4,134 3,520 3,255 3,344 3,451
Current Liabilities
Account Payables 2,810 2,507 3,020 2,995 3,503 3,095 3,266 3,219 922 906 791 864 921 928 896 830 730 820 818 682 639 502 413 378 413 409 361 378 383 408 272 215 153 181 208
Short-Term Debt 6,306 6,280 5,976 5,716 2,872 4,002 3,263 3,008 1,217 598 256 589 785 677 724 402 298 1,316 828 186 521 649 155 238 264 500 884 379 431 1,562 385 372 396 783 392
Deferred Revenue 1,231 1,194 1,901 3,073 2,940 1,769 1,758 1,788 9 0 0 0 0 0 0 0 0 150 547 485 401 0 104 74 80 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 4,851 1,274 3,220 3,194 2,889 3,370 2,509 5,193 694 786 681 425 708 517 516 547 472 322 417 364 383 724 445 410 437 530 480 532 552 580 372 302 282 246 1,262
Total Current Liabilities 15,198 14,544 15,717 16,479 13,643 13,740 12,160 12,956 3,307 2,478 1,893 2,490 2,664 2,479 2,535 2,110 1,813 2,979 2,650 1,758 2,001 1,875 1,117 1,100 1,194 1,439 1,725 1,289 1,366 2,550 1,029 889 831 1,210 1,862
Non-Current Liabilities
Long-Term Debt 20,683 15,343 13,397 12,198 11,335 12,152 10,693 12,288 7,783 8,917 8,975 8,669 8,026 6,685 5,838 5,155 4,757 3,709 3,364 2,981 2,926 2,876 2,661 2,510 2,725 2,641 2,111 2,895 2,874 1,703 933 893 964 669 176
Deferred Tax Liabilities 0 0 5,749 0 (6,998) (7,236) (7,236) 2,293 1,167 1,209 0 0 0 0 0 0 0 0 0 598 574 0 0 0 0 0 434 357 0 0 0 0 0 0 0
Other Non-Current Liabilities 11,195 10,016 3,089 8,940 10,439 11,961 11,408 3,354 2,820 1,213 2,545 2,457 2,255 2,253 1,228 953 1,377 1,356 1,048 931 833 1,294 1,244 1,287 1,178 1,167 728 661 852 793 643 528 480 520 381
Total Non-Current Liabilities 31,878 26,115 23,999 21,792 22,521 24,907 22,817 23,334 10,607 11,402 11,520 11,126 10,281 8,938 8,024 7,019 6,856 5,764 5,269 4,568 4,386 4,170 3,905 3,797 3,903 3,808 3,273 3,913 3,726 2,496 1,576 1,421 1,444 1,189 557
Total Liabilities 47,076 40,659 39,716 38,271 36,164 38,647 34,977 36,290 13,914 13,880 13,413 13,616 12,945 11,417 10,559 9,129 8,669 8,743 7,919 6,326 6,387 6,045 5,022 4,897 5,097 5,247 4,998 5,202 5,092 5,046 2,605 2,310 2,275 2,399 2,419
Stockholders' Equity
Common Stock 1 1 1 1 1 1 1 1 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 2 2 2 2 2 2 2 0 0 0 0 0
Retained Earnings 16,608 12,634 8,845 20,541 18,710 17,178 16,842 16,529 13,224 12,879 12,229 11,461 10,528 9,534 8,510 7,475 6,831 6,068 5,325 4,687 4,022 3,529 3,027 2,593 2,307 1,987 1,722 1,380 1,034 698 474 257 91 5 0
Accumulated Other Comprehensive Income (6,233) (6,894) (5,805) (5,782) (5,048) (4,690) (4,814) (4,456) (4,098) (4,600) (4,596) (3,185) (1,981) (1,852) (1,746) (1,018) (1,155) (1,768) (672) (1,127) (1,257) (1,180) (1,352) (1,673) (1,297) (1,011) (828) (412) (256) (126) 0 0 0 0 0
Total Stockholders' Equity 38,245 38,092 39,720 40,028 44,035 47,317 49,074 51,596 6,018 5,021 4,389 5,623 6,609 6,064 5,488 5,792 5,315 4,009 5,142 4,554 3,902 3,608 3,088 2,340 2,477 2,377 2,365 2,407 2,197 1,999 1,121 839 635 544 650
Total Liabilities & Equity 86,817 80,147 80,811 79,658 81,605 88,229 86,612 93,386 20,436 19,332 18,319 19,802 20,255 18,090 16,356 15,274 14,317 13,054 13,382 11,102 10,491 9,878 8,305 7,401 7,715 7,762 7,722 8,096 7,810 7,538 4,134 3,520 3,255 3,344 3,451
Debt Metrics
Total Debt 26,989 22,609 20,315 18,791 15,216 17,223 14,932 15,296 9,000 9,515 9,231 9,258 8,811 7,362 6,562 5,557 5,055 5,025 4,192 3,167 3,447 3,525 2,816 2,748 2,989 3,141 2,995 3,274 3,305 3,265 1,318 1,265 1,360 1,452 568
Net Debt 21,933 17,759 15,651 13,355 12,393 13,469 12,232 10,830 8,383 8,991 9,084 9,132 8,673 7,205 6,472 5,518 5,010 4,993 4,175 3,131 3,274 3,500 2,766 2,709 2,950 3,110 2,919 3,240 3,262 3,202 1,303 1,202 1,326 1,428 486
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991
Operating Activities
Net Income 6,941 6,565 6,199 4,281 3,956 2,622 2,272 4,288 1,308 1,538 1,591 1,746 1,836 1,744 1,722 1,234 1,254 1,211 1,177 988 726 697 585 409 430 363 441 425 416 282 262 203 143 84 107
Depreciation & Amortization 3,763 3,780 3,816 4,204 4,635 4,626 4,675 1,830 1,184 1,122 1,106 1,170 1,109 1,001 1,003 925 846 850 774 696 665 578 517 483 499 471 445 467 444 420 279 273 262 257 236
Stock-Based Compensation 133 0 141 107 128 133 95 62 59 39 30 51 70 70 62 47 39 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (313) (1,071) (483) (198) 1,072 236 (88) 202 (92) 46 (62) (109) (31) (88) (95) (467) 12 (177) (32) (58) (123) (132) (19) (70) 8 (138) 5 (5) (186) (226) (12) 1 (3) 1 (62)
Other Non-Cash Items 144 291 (284) 789 (72) 34 (452) (2,432) (52) 33 76 69 (99) (233) (234) 33 238 177 24 36 1 11 21 3 47 10 19 22 42 49 39 44 42 11 6
Operating Cash Flow 10,350 9,423 9,305 8,864 9,725 7,429 6,188 3,702 3,041 2,773 2,682 2,868 2,917 2,752 2,455 1,905 2,168 2,038 1,958 1,752 1,475 1,243 1,137 1,001 1,020 899 953 936 752 606 611 548 415 336 318
Investing Activities
Capital Expenditure (5,261) (4,497) (3,787) (3,173) (3,086) (3,400) (3,682) (1,883) (1,311) (1,465) (1,541) (1,689) (2,020) (2,180) (1,797) (1,388) (1,352) (1,611) (1,376) (1,100) (877) (668) (983) (498) (595) (704) (653) (781) (902) (893) (600) (326) (240) (333) (417)
Acquisitions (412) (317) (883) 85 79 414 4,871 7,246 (3) (305) 238 (114) (1,217) (198) (294) (148) (131) (130) (437) 112 (44) (929) (73) (113) (213) (290) (136) (241) (101) 0 0 0 0 0 0
Purchases of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,388 1,352 0 0 0 0 0 0 0 0 0 0 0 0 (1,705) (202) (59) (110) (34) (54)
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 52 31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities (48) 170 0 0 0 0 (60) (23) 30 58 320 92 106 (198) 86 (1,388) (1,352) 54 0 0 34 45 64 24 45 106 103 206 300 264 82 23 65 130 107
Investing Cash Flow (5,721) (4,644) (4,670) (3,088) (3,007) (2,986) 1,129 5,340 (1,314) (1,770) (1,303) (1,803) (3,237) (2,378) (2,005) (1,484) (1,452) (1,687) (1,813) (988) (887) (1,552) (992) (587) (763) (888) (686) (816) (703) (2,334) (720) (362) (285) (237) (364)
Financing Activities
Net Debt Issuance 2,911 3,167 1,060 4,475 (514) 1,313 (1,260) (2,908) (771) 357 168 589 1,461 807 914 490 (62) 987 795 (378) (3) 666 43 (245) (189) 127 (247) (36) 59 1,227 50 (153) (5) 942 152
Stock Repurchased (4,601) (4,482) (3,958) (5,168) (4,612) (2,457) (2,658) (599) (12) (228) (725) (862) (590) (623) (937) (587) (236) (1,077) (959) (487) (396) (394) (271) (276) (76) (144) (73) (97) (137) (7) (45) (8) 0 0 0
Dividends Paid (2,811) (2,655) (2,482) (2,344) (2,189) (2,028) (1,891) (1,166) (901) (856) (819) (759) (708) (655) (602) (551) (491) (468) (381) (323) (233) (195) (149) (123) (110) (98) (89) (79) (69) (58) (45) (37) (32) (16) 0
Other Financing Activities (76) (420) (20) (88) (323) (220) (3,183) (323) (92) 84 (9) (79) 165 4 50 46 (17) 40 52 16 (48) (8) (5) 27 (14) (64) 78 (31) (31) 4 (10) (22) (105) (1,092) (78)
Financing Cash Flow (4,554) (4,359) (5,400) (3,089) (7,588) (3,345) (8,992) (4,996) (1,656) (643) (1,297) (1,008) 328 (303) (380) (419) (711) (333) (170) (905) (438) 281 (136) (411) (247) (55) (226) (126) (68) 1,777 61 (149) (94) (149) 74
Cash Position
Net Change in Cash 206 186 (772) 2,613 (931) 1,054 (1,766) 3,986 93 377 21 (12) (19) 67 51 (6) 13 15 (19) (137) 148 (25) 11 0 8 (45) 42 (9) (20) 48 (48) 29 10 (58) 9
Cash at Beginning 4,850 4,664 5,436 2,823 3,754 2,700 4,466 617 524 147 126 138 157 90 39 45 32 17 36 173 25 50 39 39 31 76 34 43 63 15 63 34 24 82 73
Cash at End 5,056 4,850 4,664 5,436 2,823 3,754 2,700 4,603 617 524 147 126 138 157 90 39 45 32 17 36 173 25 50 39 39 31 76 34 43 63 15 63 34 24 82
Free Cash Flow 5,089 4,926 5,518 5,691 6,639 4,029 2,506 1,819 1,730 1,308 1,141 1,179 897 572 658 517 816 427 582 652 598 575 154 503 425 195 300 155 (150) (287) 11 222 175 3 (99)
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991
Income Statement
Revenue 33,986 33,005 32,854 33,364 30,793 27,243 28,228 14,836 11,437 10,534 10,776 12,273 11,925 11,224 11,252 10,116 8,956 10,796 9,402 8,324 7,656 6,594 5,613 5,128 5,158 5,043 4,639 4,833 4,735 4,449 3,146 2,711 2,438 2,604 2,469
Gross Profit 14,726 12,082 11,546 9,710 8,615 7,234 6,909 3,986 3,792 3,552 3,710 4,141 4,072 3,827 3,791 3,437 3,078 3,451 3,071 2,660 2,350 2,029 2,285 2,178 2,098 1,968 1,907 2,026 1,971 1,885 1,369 1,204 1,051 1,154 1,067
Operating Income 8,935 8,595 8,105 6,460 5,283 3,889 3,268 2,244 2,492 2,315 2,471 2,717 2,664 2,459 2,462 2,162 1,916 2,042 1,783 1,472 1,273 1,083 922 923 800 707 754 843 838 705 533 464 339 428 376
Net Income 6,898 6,565 6,199 4,147 3,826 2,501 2,285 4,381 1,247 1,500 1,547 1,694 1,755 1,692 1,672 1,195 1,254 1,211 1,177 988 726 697 585 409 430 363 431 425 405 282 262 203 118 (60) 107
EPS (Diluted) 14.59 13.62 12.59 8.23 7.33 4.71 4.19 13.11 4.32 5.21 5.35 5.73 5.87 5.61 5.45 3.84 4.01 3.80 3.62 3.00 2.20 2.10 1.77 1.24 1.31 1.13 1.33 1.30 1.23 0.89 0.91 0.73 0.44 -0.23 0.42
Balance Sheet
Cash & Equivalents 5,056 4,850 4,664 5,436 2,823 3,754 2,700 4,466 617 524 147 126 138 157 90 39 45 32 17 36 173 25 50 39 39 31 76 34 43 63 15 63 34 24 82
Total Assets 86,817 80,147 80,811 79,658 81,605 88,229 86,612 93,386 20,436 19,332 18,319 19,802 20,255 18,090 16,356 15,274 14,317 13,054 13,382 11,102 10,491 9,878 8,305 7,401 7,715 7,762 7,722 8,096 7,810 7,538 4,134 3,520 3,255 3,344 3,451
Total Debt 26,989 22,609 20,315 18,791 15,216 17,223 14,932 15,296 9,000 9,515 9,231 9,258 8,811 7,362 6,562 5,557 5,055 5,025 4,192 3,167 3,447 3,525 2,816 2,748 2,989 3,141 2,995 3,274 3,305 3,265 1,318 1,265 1,360 1,452 568
Stockholders' Equity 38,245 38,092 39,720 40,028 44,035 47,317 49,074 51,596 6,018 5,021 4,389 5,623 6,609 6,064 5,488 5,792 5,315 4,009 5,142 4,554 3,902 3,608 3,088 2,340 2,477 2,377 2,365 2,407 2,197 1,999 1,121 839 635 544 650
Cash Flow
Operating Cash Flow 10,350 9,423 9,305 8,864 9,725 7,429 6,188 3,702 3,041 2,773 2,682 2,868 2,917 2,752 2,455 1,905 2,168 2,038 1,958 1,752 1,475 1,243 1,137 1,001 1,020 899 953 936 752 606 611 548 415 336 318
Capital Expenditure (5,261) (4,497) (3,787) (3,173) (3,086) (3,400) (3,682) (1,883) (1,311) (1,465) (1,541) (1,689) (2,020) (2,180) (1,797) (1,388) (1,352) (1,611) (1,376) (1,100) (877) (668) (983) (498) (595) (704) (653) (781) (902) (893) (600) (326) (240) (333) (417)
Free Cash Flow 5,089 4,926 5,518 5,691 6,639 4,029 2,506 1,819 1,730 1,308 1,141 1,179 897 572 658 517 816 427 582 652 598 575 154 503 425 195 300 155 (150) (287) 11 222 175 3 (99)