By Helgi Library - April 2, 2020
Linde Gas Czech Republic's total assets reached CZK 5,658 mil at the end of 2015, up 2.17% compared to the previous year. ...
By Helgi Library - April 2, 2020
Linde Gas Czech Republic's total assets reached CZK 5,658 mil at the end of 2015, up 2.17% compared to the previous year. ...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 5,241 | 5,272 | 5,363 |
| Gross Profit | CZK mil | 2,670 | 2,700 | 2,800 |
| EBITDA | CZK mil | 1,828 | 1,834 | 1,920 |
| EBIT | CZK mil | 1,513 | 1,533 | 1,570 |
| Financing Cost | CZK mil | -323 | -245 | -338 |
| Pre-Tax Profit | CZK mil | 1,835 | 1,778 | 1,908 |
| Net Profit | CZK mil | 1,538 | 1,479 | 1,610 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 5,573 | 5,538 | 5,658 |
| Non-Current Assets | CZK mil | 3,828 | 4,017 | 3,882 |
| Current Assets | CZK mil | 1,706 | 1,488 | 1,752 |
| Working Capital | CZK mil | 328 | 285 | 293 |
| Shareholders' Equity | CZK mil | 4,726 | 4,699 | 4,783 |
| Liabilities | CZK mil | 847 | 839 | 876 |
| Total Debt | CZK mil | 2.10 | 0.715 | 0.673 |
| Net Debt | CZK mil | 2.06 | -8.70 | -33.9 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 32.6 | 31.4 | 34.0 |
| ROCE | % | 38.6 | 35.0 | 38.0 |
| Gross Margin | % | 50.9 | 51.2 | 52.2 |
| EBITDA Margin | % | 34.9 | 34.8 | 35.8 |
| EBIT Margin | % | 28.9 | 29.1 | 29.3 |
| Net Margin | % | 29.3 | 28.1 | 30.0 |
| Net Debt/EBITDA | 0.001 | -0.005 | -0.018 | |
| Net Debt/Equity | < 0.001 | -0.002 | -0.007 | |
| Cost of Financing | % | -30,657 | -17,369 | -48,717 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | 1,935 | 1,793 | 1,932 |
| Total Cash From Investing | CZK mil | -393 | -483 | -208 |
| Total Cash From Financing | CZK mil | -1,563 | -1,300 | -1,699 |
| Net Change In Cash | CZK mil | -20.9 | 9.37 | 25.2 |
| Cash Conversion Cycle | days | 1.55 | -3.31 | -3.15 |
| Cash Earnings | CZK mil | 1,854 | 1,781 | 1,959 |
| Free Cash Flow | CZK mil | 1,542 | 1,310 | 1,725 |
Get all company financials in excel:
| summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | CZK mil | ... | 4,722 | 4,924 | 5,120 | 5,318 | 5,241 | |||
| Gross Profit | CZK mil | ... | 2,479 | 2,523 | 2,567 | 2,644 | 2,670 | |||
| EBIT | CZK mil | ... | 1,106 | 1,256 | 1,365 | 1,400 | 1,513 | |||
| Net Profit | CZK mil | ... | 1,263 | 1,614 | 1,294 | 1,523 | 1,538 | |||
| ROE | % | ... | 26.9 | 34.1 | 27.9 | 33.2 | 32.6 | |||
| EBIT Margin | % | ... | 23.4 | 25.5 | 26.6 | 26.3 | 28.9 | |||
| Net Margin | % | ... | 26.7 | 32.8 | 25.3 | 28.6 | 29.3 | |||
| Employees | ... | 632 | 636 | 645 | 650 | 630 | ||||
| balance sheet | ||||||||||
| Total Assets | CZK mil | 5,284 | 5,574 | 5,294 | 5,458 | 5,573 | ||||
| Non-Current Assets | CZK mil | 3,952 | 3,668 | 3,538 | 3,418 | 3,828 | ||||
| Current Assets | CZK mil | 1,290 | 1,869 | 1,724 | 2,008 | 1,706 | ||||
| Shareholders' Equity | CZK mil | 4,671 | 4,784 | 4,478 | 4,701 | 4,726 | ||||
| Liabilities | CZK mil | 613 | 789 | 816 | 757 | 847 | ||||
| Non-Current Liabilities | CZK mil | 52.3 | 48.5 | 47.5 | 39.6 | 48.1 | ||||
| Current Liabilities | CZK mil | 399 | 524 | 565 | 527 | 603 | ||||
| Net Debt/EBITDA | ... | -0.003 | 0.019 | 0.006 | -0.012 | 0.001 | ||||
| Net Debt/Equity | -0.001 | 0.007 | 0.002 | -0.004 | < 0.001 | |||||
| Cost of Financing | % | ... | -15,642 | -3,669 | -905 | -7,773 | -30,657 | |||
| cash flow | ||||||||||
| Total Cash From Operations | CZK mil | ... | ... | 1,789 | 2,158 | 1,612 | 1,793 | 1,935 | ||
| Total Cash From Investing | CZK mil | ... | ... | -485 | -668 | -16.5 | -463 | -393 | ||
| Total Cash From Financing | CZK mil | ... | ... | -1,303 | -1,493 | -1,597 | -1,310 | -1,563 | ||
| Net Change In Cash | CZK mil | ... | ... | 0.115 | -3.02 | -1.27 | 20.3 | -20.9 |
| income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | CZK mil | ... | 4,722 | 4,924 | 5,120 | 5,318 | 5,241 | |||
| Cost of Goods & Services | CZK mil | ... | 2,243 | 2,401 | 2,554 | 2,674 | 2,571 | |||
| Gross Profit | CZK mil | ... | 2,479 | 2,523 | 2,567 | 2,644 | 2,670 | |||
| Staff Cost | CZK mil | ... | 506 | 485 | 488 | 498 | 504 | |||
| Other Cost | CZK mil | ... | 429 | 380 | 362 | 399 | 338 | |||
| EBITDA | CZK mil | ... | 1,545 | 1,658 | 1,717 | 1,746 | 1,828 | |||
| Depreciation | CZK mil | ... | 439 | 402 | 353 | 346 | 316 | |||
| EBIT | CZK mil | ... | 1,106 | 1,256 | 1,365 | 1,400 | 1,513 | |||
| Financing Cost | CZK mil | ... | -384 | -613 | -197 | -397 | -323 | |||
| Extraordinary Cost | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | |||
| Pre-Tax Profit | CZK mil | ... | 1,490 | 1,869 | 1,562 | 1,797 | 1,835 | |||
| Tax | CZK mil | ... | 227 | 255 | 268 | 274 | 297 | |||
| Minorities | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | |||
| Net Profit | CZK mil | ... | 1,263 | 1,614 | 1,294 | 1,523 | 1,538 | |||
| growth rates | ||||||||||
| Total Revenue Growth | % | ... | ... | -13.6 | 4.27 | 3.99 | 3.85 | -1.44 | ||
| Operating Cost Growth | % | ... | ... | -2.18 | -7.50 | -1.76 | 5.70 | -6.27 | ||
| EBITDA Growth | % | ... | ... | -14.3 | 7.35 | 3.56 | 1.68 | 4.71 | ||
| EBIT Growth | % | ... | ... | -18.6 | 13.6 | 8.65 | 2.59 | 8.05 | ||
| Pre-Tax Profit Growth | % | ... | ... | -12.8 | 25.4 | -16.4 | 15.0 | 2.15 | ||
| Net Profit Growth | % | ... | ... | -10.9 | 27.8 | -19.8 | 17.7 | 1.00 | ||
| ratios | ||||||||||
| ROE | % | ... | 26.9 | 34.1 | 27.9 | 33.2 | 32.6 | |||
| ROCE | % | ... | 27.3 | 38.0 | 32.5 | 39.6 | 38.6 | |||
| Gross Margin | % | ... | 52.5 | 51.2 | 50.1 | 49.7 | 50.9 | |||
| EBITDA Margin | % | ... | 32.7 | 33.7 | 33.5 | 32.8 | 34.9 | |||
| EBIT Margin | % | ... | 23.4 | 25.5 | 26.6 | 26.3 | 28.9 | |||
| Net Margin | % | ... | 26.7 | 32.8 | 25.3 | 28.6 | 29.3 | |||
| Cost of Financing | % | ... | -15,642 | -3,669 | -905 | -7,773 | -30,657 | |||
| Net Debt/EBITDA | ... | -0.003 | 0.019 | 0.006 | -0.012 | 0.001 |
| balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||
| Non-Current Assets | CZK mil | 3,952 | 3,668 | 3,538 | 3,418 | 3,828 | ||||
| Property, Plant & Equipment | CZK mil | 2,486 | 2,207 | 2,074 | 1,954 | 2,366 | ||||
| Intangible Assets | CZK mil | 2.86 | 5.32 | 8.63 | 9.21 | 6.64 | ||||
| Current Assets | CZK mil | 1,290 | 1,869 | 1,724 | 2,008 | 1,706 | ||||
| Inventories | CZK mil | 138 | 146 | 132 | 132 | 115 | ||||
| Receivables | CZK mil | 574 | 596 | 618 | 639 | 623 | ||||
| Cash & Cash Equivalents | CZK mil | 4.95 | 1.93 | 0.668 | 21.0 | 0.039 | ||||
| Total Assets | CZK mil | 5,284 | 5,574 | 5,294 | 5,458 | 5,573 | ||||
| Shareholders' Equity | CZK mil | 4,671 | 4,784 | 4,478 | 4,701 | 4,726 | ||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Liabilities | CZK mil | 613 | 789 | 816 | 757 | 847 | ||||
| Non-Current Liabilities | CZK mil | 52.3 | 48.5 | 47.5 | 39.6 | 48.1 | ||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0.350 | ||||
| Deferred Tax Liabilities | CZK mil | 52.3 | 48.5 | 47.5 | 39.3 | 47.8 | ||||
| Current Liabilities | CZK mil | 399 | 524 | 565 | 527 | 603 | ||||
| Short-Term Debt | CZK mil | 0.010 | 33.4 | 10.2 | 0.003 | 1.75 | ||||
| Trade Payables | CZK mil | 238 | 336 | 405 | 375 | 410 | ||||
| Provisions | CZK mil | 42.3 | 89.0 | 60.2 | 44.9 | 51.1 | ||||
| Equity And Liabilities | CZK mil | 5,284 | 5,574 | 5,294 | 5,458 | 5,573 | ||||
| growth rates | ||||||||||
| Total Asset Growth | % | ... | -3.06 | 5.49 | -5.01 | 3.09 | 2.12 | |||
| Shareholders' Equity Growth | % | ... | -0.785 | 2.44 | -6.40 | 4.97 | 0.542 | |||
| Net Debt Growth | % | ... | -7,700 | -737 | -69.7 | -320 | -110 | |||
| Total Debt Growth | % | ... | -99.8 | 333,680 | -69.4 | -100.0 | 69,967 | |||
| ratios | ||||||||||
| Total Debt | CZK mil | 0.010 | 33.4 | 10.2 | 0.003 | 2.10 | ||||
| Net Debt | CZK mil | -4.94 | 31.4 | 9.54 | -21.0 | 2.06 | ||||
| Working Capital | CZK mil | 474 | 406 | 345 | 396 | 328 | ||||
| Capital Employed | CZK mil | 4,427 | 4,074 | 3,883 | 3,814 | 4,156 | ||||
| Net Debt/Equity | -0.001 | 0.007 | 0.002 | -0.004 | < 0.001 | |||||
| Cost of Financing | % | ... | -15,642 | -3,669 | -905 | -7,773 | -30,657 |
| cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||
| Net Profit | CZK mil | ... | 1,263 | 1,614 | 1,294 | 1,523 | 1,538 | |||
| Depreciation | CZK mil | ... | 439 | 402 | 353 | 346 | 316 | |||
| Non-Cash Items | CZK mil | ... | ... | 98.0 | 74.0 | -95.4 | -24.3 | 13.9 | ||
| Change in Working Capital | CZK mil | ... | -11.2 | 68.2 | 61.0 | -51.3 | 68.1 | |||
| Total Cash From Operations | CZK mil | ... | ... | 1,789 | 2,158 | 1,612 | 1,793 | 1,935 | ||
| Capital Expenditures | CZK mil | ... | ... | -120 | -136 | -208 | -233 | -727 | ||
| Other Investments | CZK mil | ... | ... | -365 | -532 | 192 | -230 | 334 | ||
| Total Cash From Investing | CZK mil | ... | ... | -485 | -668 | -16.5 | -463 | -393 | ||
| Issuance Of Debt | CZK mil | ... | -4.89 | 33.4 | -23.2 | -10.2 | 2.10 | |||
| Total Cash From Financing | CZK mil | ... | ... | -1,303 | -1,493 | -1,597 | -1,310 | -1,563 | ||
| Net Change In Cash | CZK mil | ... | ... | 0.115 | -3.02 | -1.27 | 20.3 | -20.9 | ||
| ratios | ||||||||||
| Days Sales Outstanding | days | ... | 44.3 | 44.2 | 44.1 | 43.8 | 43.4 | |||
| Days Sales Of Inventory | days | ... | 22.5 | 22.2 | 18.8 | 18.1 | 16.4 | |||
| Days Payable Outstanding | days | ... | 38.7 | 51.1 | 57.9 | 51.1 | 58.2 | |||
| Cash Conversion Cycle | days | ... | 28.2 | 15.3 | 5.03 | 10.7 | 1.55 | |||
| Cash Earnings | CZK mil | ... | 1,702 | 2,016 | 1,646 | 1,869 | 1,854 | |||
| Free Cash Flow | CZK mil | ... | ... | 1,303 | 1,490 | 1,595 | 1,330 | 1,542 |
| other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||
| ROA | % | ... | 23.5 | 29.7 | 23.8 | 28.3 | 27.9 | |||
| Gross Margin | % | ... | 52.5 | 51.2 | 50.1 | 49.7 | 50.9 | |||
| Employees | ... | 632 | 636 | 645 | 650 | 630 | ||||
| Cost Per Employee | USD per month | ... | 3,502 | 3,324 | 3,563 | 3,266 | 3,406 | |||
| Cost Per Employee (Local Currency) | CZK per month | ... | 66,737 | 63,529 | 63,012 | 63,890 | 66,646 | |||
| Staff Cost (As % Of Total Cost) | % | ... | 14.0 | 13.2 | 13.0 | 12.7 | 13.5 | |||
| Effective Tax Rate | % | ... | 15.2 | 13.6 | 17.2 | 15.3 | 16.2 | |||
| Capital Expenditures (As % of Sales) | % | ... | ... | 2.55 | 2.76 | 4.07 | 4.38 | 13.9 |
Get all company financials in excel:
Linde Gas a.s. is a Czech Republic-based gas distributor. The Company manages the biggest sales network for industrial gases and accessories in the Czech Republic with more than 300 sales places. The Czech Company is a subsidiary of the German Linde concern. The concern history started in the year 1879 when Carl von Linde founded the Company for development and production of refrigeration equipment in Wiesbaden. Following a merger with the British BOC company in 2006, Linde Group become the largest industrial gas distributor in the world with a turnover of about EUR 12.5 bil.
Linde Gas Czech Republic has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 2.97% a year during that time to total of CZK 1,920 mil in 2015, or 35.8% of sales. That’s compared to 34.4% average margin seen in last five years.
The company netted CZK 1,610 mil in 2015 implying ROE of 34.0% and ROCE of 38.0%. Again, the average figures were 31.8% and 36.7%, respectively when looking at the previous 5 years.
Linde Gas Czech Republic’s net debt amounted to CZK -33.9 mil at the end of 2015, or -0.007 of equity. When compared to EBITDA, net debt was -0.018x, down when compared to average of -0.006x seen in the last 5 years.
Helgi Library 
