Praxair inc (PX)
Income statement / TTM
Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09Dec'08Sep'08Jun'08Mar'08
Revenue, Net

12,037

11,935

11,708

11,437

11,128

10,922

10,753

10,534

10,485

10,455

10,528

10,776

11,171

11,629

12,004

12,273

12,293

12,162

12,063

11,925

11,714

11,475

11,272

11,224

11,221

11,343

11,390

11,252

11,079

10,721

10,390

10,116

9,900

9,650

9,261

8,956

8,952

9,516

10,256

10,796

0

0

0

Cost of sales, exclusive of depreciation and amortization

6,769

6,707

6,583

6,455

6,278

6,159

6,028

5,860

5,808

5,763

5,811

5,960

6,223

6,515

6,766

6,962

6,972

6,889

6,832

6,744

6,628

6,526

6,418

6,396

6,411

6,500

6,538

6,458

6,352

6,112

5,909

5,754

5,632

5,465

5,218

5,032

5,080

5,537

6,095

6,495

0

0

0

Selling, general and administrative

1,223

1,229

1,227

1,207

1,167

1,158

1,161

1,145

1,148

1,138

1,127

1,152

1,197

1,243

1,281

1,308

1,320

1,329

1,338

1,349

1,336

1,306

1,272

1,270

1,266

1,267

1,266

1,239

1,225

1,217

1,210

1,196

1,169

1,154

1,117

1,088

1,109

1,166

1,242

1,312

0

0

0

Depreciation and amortization

1,235

1,227

1,208

1,184

1,162

1,148

1,137

1,122

1,112

1,104

1,101

1,106

1,122

1,147

1,162

1,170

1,166

1,146

1,128

1,109

1,076

1,043

1,015

1,001

996

1,004

1,011

1,003

994

965

941

925

908

898

875

846

829

830

839

850

0

0

0

Research and development

95

95

94

93

92

91

92

92

92

93

92

93

94

96

97

96

98

97

97

98

97

97

98

98

96

94

92

90

90

87

83

79

74

75

74

74

81

85

91

97

0

0

0

Other Nonrecurring (Income) Expense

93

76

67

54

0

0

0

-

0

-

-

-

0

0

-

-

-

-

-

32

32

88

88

65

0

0

0

-

-

-

-

85

27

333

333

306

306

0

0

-

0

-

-

Other income (expense) - net

32

16

5

4

10

24

22

23

38

29

27

28

-3

-5

-4

9

36

40

41

32

6

24

29

43

53

36

22

7

-5

-8

5

5

-1

-13

-32

-35

7

26

31

35

0

0

0

Pension settlement charge

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Operating Income (Loss)

2,654

2,617

2,534

2,448

2,404

2,269

2,251

2,238

2,263

2,360

2,252

2,321

2,222

2,339

2,556

2,608

2,773

2,732

2,700

2,625

2,551

2,439

2,410

2,437

2,439

2,513

2,504

2,468

2,355

2,274

2,194

2,082

2,089

1,712

1,612

1,575

1,377

1,747

1,843

1,883

0

0

0

Interest expense - net

171

172

166

161

158

160

166

190

194

186

182

161

198

208

211

213

190

186

184

178

157

152

144

141

144

144

147

145

135

128

121

118

123

126

130

133

149

167

186

198

0

0

0

Net pension and OPEB cost (benefit), excluding service cost

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

INCOME BEFORE INCOME TAXES AND EQUITY INVESTMENTS

2,466

2,428

2,351

2,287

2,253

2,122

2,100

2,048

2,069

2,174

2,070

2,160

2,024

2,131

2,345

2,395

2,583

2,546

2,516

2,447

2,394

2,287

2,266

2,296

2,295

2,369

2,357

2,323

2,220

2,146

2,073

1,964

1,966

1,586

1,482

1,442

1,228

1,580

1,657

1,685

0

0

0

Income taxes

1,020

1,026

1,025

1,026

620

578

567

551

562

598

583

612

594

625

677

691

682

670

661

649

675

590

585

586

580

656

650

641

831

811

793

768

555

222

186

169

103

429

457

465

0

0

0

INCOME BEFORE EQUITY INVESTMENTS

1,446

1,402

1,326

1,261

1,633

1,544

1,533

1,497

1,507

1,576

1,487

1,548

1,430

1,506

1,668

1,704

1,901

1,876

1,855

1,798

1,719

1,697

1,681

1,710

1,715

1,713

1,707

1,682

1,389

1,335

1,280

1,196

1,411

1,364

1,296

1,273

1,282

1,307

0

-

0

0

-

Income (Loss) from Continuing Operations, Total

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Income from equity investments

54

53

50

47

45

43

43

41

43

43

42

43

43

44

44

42

39

36

37

38

38

38

37

34

32

37

38

40

44

43

40

38

33

28

26

24

26

30

32

36

0

0

0

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

1,500

1,455

1,376

1,308

1,678

1,587

1,576

1,538

1,550

1,619

1,529

1,591

1,473

1,550

1,712

1,746

1,940

1,912

1,892

1,836

1,757

1,735

1,718

1,744

1,747

1,750

1,745

1,722

1,433

1,378

1,320

1,234

1,444

1,392

1,322

1,297

1,151

1,181

1,232

1,256

0

0

0

Less: noncontrolling interests

64

61

56

61

58

47

43

38

34

41

42

44

46

47

50

52

74

78

80

81

62

55

54

52

49

53

52

50

48

45

41

39

42

42

44

43

37

37

38

45

0

0

0

Net Income (Loss) Attributable to Parent

1,436

1,394

1,320

1,247

1,620

1,540

1,533

1,500

1,516

1,578

1,487

1,547

1,427

1,503

1,662

1,694

1,866

1,834

1,812

1,755

1,695

1,680

1,664

1,692

1,698

1,697

1,693

1,672

1,385

1,333

1,279

1,195

1,402

1,350

1,278

1,254

1,114

1,144

1,194

1,211

0

0

0

Earnings Per Share [Abstract]
Basic earnings per share (usd per share)

1.60

1.67

1.61

0.00

1.46

1.42

1.36

1.41

1.19

1.40

1.25

1.48

1.40

1.07

1.44

1.05

1.63

1.59

1.52

1.61

1.51

1.50

1.32

1.40

1.44

1.43

1.40

1.40

1.42

1.40

1.31

0.45

1.22

1.21

1.02

1.11

1.06

0.97

0.94

0.65

1.13

1.11

0.98

Diluted earnings per share (usd per share)

1.58

1.65

1.59

0.00

1.45

1.41

1.35

1.40

1.18

1.39

1.24

1.46

1.40

1.06

1.43

1.02

1.62

1.58

1.51

1.59

1.49

1.49

1.30

1.38

1.43

1.42

1.38

1.38

1.40

1.38

1.29

0.43

1.21

1.19

1.01

1.08

1.04

0.96

0.93

0.65

1.11

1.08

0.96

Cash dividends per share (usd per share)

-

0.82

0.82

-

-

0.78

0.78

-

0.75

0.75

0.75

-

0.71

0.71

0.71

-

0.65

0.65

0.65

-

0.60

0.60

0.60

-

0.55

0.55

0.55

-

0.50

0.50

0.50

-

0.45

0.45

0.45

-

0.40

0.40

0.40

-

0.37

0.37

0.37

WEIGHTED AVERAGE SHARES OUTSTANDING (000’s):
Basic shares outstanding (in shares)

288

287

287

286

286

286

285

285

285

285

285

285

285

287

289

290

292

292

294

294

295

295

296

296

298

298

299

299

301

303

304

306

307

306

306

307

307

307

307

307

313

315

313

Diluted shares outstanding (in shares)

291

290

290

291

289

288

287

288

288

287

286

287

287

290

291

293

295

295

297

299

298

298

299

300

301

302

302

304

305

308

308

311

311

311

311

313

312

312

311

311

319

322

320

Parent [Member]
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income (Loss) Attributable to Parent

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-