MIDLAND,
Mich., April 25, 2024 /PRNewswire/ -- Dow
(NYSE: DOW):
FINANCIAL HIGHLIGHTS
- GAAP earnings per share was $0.73; operating earnings per share
(EPS)1 was $0.56, compared
to $0.58 in the year-ago period and
$0.43 in the prior quarter. Operating
EPS excludes significant items in the quarter, including income
tax-related items and restructuring and efficiency costs, totaling
$0.17 per share.
- Net sales were $10.8 billion,
down 9% versus the year-ago period. Sales were up 1% sequentially,
driven by gains in Performance Materials & Coatings and
Industrial Intermediates & Infrastructure.
- Volume increased 1% versus the year-ago period, with gains in
all regions except Europe, the
Middle East, Africa and India (EMEAI). Excluding Hydrocarbons &
Energy, volume increased 5% year-over-year. Sequentially, volume
increased 1%, led by Performance Materials & Coatings.
Excluding Hydrocarbons & Energy, volume increased 3%
sequentially.
- Local price decreased 10% year-over-year. Sequentially, local
price was flat, as modest gains in EMEAI were offset by slight
declines in Asia Pacific and the
U.S. & Canada.
- Currency was flat both year-over-year and sequentially.
- Equity earnings were $17 million,
a $65 million improvement compared to
the year-ago period and up $24
million sequentially, reflecting improvements in all of the
Company's principal joint ventures.
- GAAP net income was $538 million.
Operating EBIT1 was $674
million, down $34 million
year-over-year, driven by lower prices. Sequentially, Op. EBIT was
up $115 million, reflecting gains in
Performance Materials & Coatings and Industrial Intermediates
& Infrastructure.
- Cash provided by operating activities – continuing operations
was $460 million, down $71 million year-over-year and down $1.2 billion compared to the prior quarter due to
a normal seasonal increase in working capital, as sales
progressively increased during the quarter.
- Returns to shareholders totaled $693
million in the quarter, including $493 million in dividends and $200 million in share repurchases.
SUMMARY FINANCIAL RESULTS
|
Three Months Ended
Mar 31
|
Three Months Ended
Dec 31
|
In millions,
except per share amounts
|
1Q24
|
1Q23
|
vs.
SQLY
[B /
(W)]
|
4Q23
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$10,765
|
$11,851
|
$(1,086)
|
$10,621
|
$144
|
GAAP Income (Loss),
Net of Tax
|
$538
|
$(73)
|
$611
|
$(95)
|
$633
|
Operating
EBIT¹
|
$674
|
$708
|
$(34)
|
$559
|
$115
|
Operating EBIT
Margin¹
|
6.3 %
|
6.0 %
|
30 bps
|
5.3 %
|
100 bps
|
Operating
EBITDA¹
|
$1,394
|
$1,356
|
$38
|
$1,216
|
$178
|
GAAP Earnings (Loss)
Per Share
|
$0.73
|
$(0.13)
|
$0.86
|
$(0.15)
|
$0.88
|
Operating Earnings
Per Share¹
|
$0.56
|
$0.58
|
$(0.02)
|
$0.43
|
$0.13
|
Cash Provided by
Operating Activities – Cont. Ops
|
$460
|
$531
|
$(71)
|
$1,628
|
$(1,168)
|
1. Op. Earnings Per
Share, Op. EBIT, Op. EBIT Margin and Op. EBITDA are non-GAAP
measures. See page 6 for further discussion.
|
CEO QUOTE
Jim Fitterling, chair and chief
executive officer, commented on the quarter:
"In the first quarter, we captured improving demand, maintained
pricing and benefited from lower feedstock and energy costs. The
strength of our cost-advantaged positions around the world led to
higher operating rates. As a result, Team Dow delivered volume
growth and margin expansion sequentially across our diverse
portfolio. We also delivered on our capital allocation priorities,
including returning $693 million in cash to shareholders
during the quarter."
"Dow once again delivered top-quartile performance in our annual
benchmarking on three-year average cash flow, margins, return on
invested capital and shareholder remuneration. Each of these can be
attributed to our consistent operating and financial
discipline."
SEGMENT HIGHLIGHTS
Packaging & Specialty Plastics
|
Three Months Ended
Mar 31
|
Three Months Ended
Dec 31
|
In millions,
except margin
percentages
|
1Q24
|
1Q23
|
vs.
SQLY
[B /
(W)]
|
4Q23
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$5,430
|
$6,114
|
$(684)
|
$5,641
|
$(211)
|
Operating
EBIT
|
$605
|
$642
|
$(37)
|
$664
|
$(59)
|
Operating EBIT
Margin
|
11.1 %
|
10.5 %
|
60 bps
|
11.8 %
|
(70) bps
|
Equity
Earnings
|
$25
|
$21
|
$4
|
$40
|
$(15)
|
Packaging & Specialty Plastics segment net sales in the
quarter were $5.4 billion,
down 11% versus the year-ago period. Local price
decreased 8% year-over-year, primarily driven by lower energy
and feedstock costs globally. Currency was flat. Volume
decreased 3% year-over-year, driven by declines in the
Hydrocarbons & Energy business primarily due to higher
downstream derivative polymer demand, as well as lighter feedslate
cracking in Europe. On a
sequential basis, net sales decreased by 4% as increased
demand for functional polymers in all regions was more than offset
by lower merchant hydrocarbon and energy sales, as well as
non-recurring licensing revenue.
Equity earnings were $25 million, an increase of
$4 million compared to the year-ago period. Sequentially,
equity earnings were down $15 million, driven by losses at our
non-principal joint ventures and partly offset by lower equity
losses at Sadara.
Operating EBIT was $605 million, a decrease of
$37 million compared to the year-ago period, primarily due to
lower integrated margins. Sequentially, Op. EBIT decreased by
$59 million, as improved polyethylene integrated margins were
more than offset by lower non-recurring licensing revenue and
higher planned maintenance activity.
Packaging and Specialty Plastics business reported a net sales
decline versus the year-ago period as improved demand for
polyethylene, primarily in flexible food and specialty packaging,
and for functional polymers in mobility and consumer end-markets,
was more than offset by lower prices in all regions. Sequentially,
net sales decreased due to lower non-recurring licensing sales,
while derivative polymer sales remained resilient.
Hydrocarbons & Energy business reported a net sales
decline compared to the year-ago period and sequentially, primarily
due to higher internal derivative demand and lighter feedslate
cracking, resulting in lower third-party hydrocarbon sales in EMEAI
and the U.S. & Canada.
Industrial Intermediates & Infrastructure
|
Three Months Ended
Mar 31
|
Three Months Ended
Dec 31
|
In millions,
except margin
percentages
|
1Q24
|
1Q23
|
vs.
SQLY
[B /
(W)]
|
4Q23
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$3,008
|
$3,378
|
$(370)
|
$2,948
|
$60
|
Operating
EBIT
|
$87
|
$123
|
$(36)
|
$15
|
$72
|
Operating EBIT
Margin
|
2.9 %
|
3.6 %
|
(70) bps
|
0.5 %
|
240 bps
|
Equity
Losses
|
$(15)
|
$(73)
|
$58
|
$(57)
|
$42
|
Industrial Intermediates & Infrastructure segment net sales
were $3 billion, down 11% versus the
year-ago period. Local price declined 14% year-over-year. Currency
decreased net sales by 1%. Volume was up 4% year-over-year, driven
by gains in Polyurethanes & Construction Chemicals, primarily
in EMEAI. On a sequential basis, net sales
increased 2% as price and volume gains in the U.S. &
Canada and EMEAI were partly
offset by lower volumes in Asia
Pacific due to typical Lunar New Year seasonality.
Equity losses for the segment were $15 million, an
improvement of $58 million versus the year-ago period, driven
by improvements at the Kuwait and
Sadara joint ventures. Sequentially, equity losses improved by
$42 million, driven primarily by lower equity losses at
Sadara.
Operating EBIT was $87 million, compared to
$123 million in the year-ago period, driven by lower prices in
both businesses, which were partly offset by lower energy and
feedstock costs, primarily in EMEAI, improved equity earnings, and
volume gains in Polyurethanes & Construction Chemicals. On a
sequential basis, operating EBIT was up $72 million, driven by
improved equity earnings and higher operating rates, as well as
lower energy and feedstock costs, primarily in EMEAI.
Polyurethanes & Construction Chemicals business
reported a net sales decrease compared to the year-ago period,
driven by local price declines which were partly offset by volume
gains in all geographic regions. Sequentially, net sales were flat,
as price and volume gains in the U.S. & Canada and EMEAI were offset by lower volumes
in Asia Pacific, due to typical
Lunar New Year seasonality, and in Latin
America.
Industrial Solutions business reported a decrease in net sales
compared to the year-ago period, driven by local price declines and
the impact of an ongoing outage at Louisiana Operations.
Sequentially, net sales increased, driven by volume gains in the
U.S. & Canada and local price
gains, which were partly offset by lower volumes in Asia Pacific, primarily due to lower ethylene
oxide project-related catalyst sales.
Performance Materials & Coatings
|
Three Months Ended
Mar 31
|
Three Months Ended
Dec 31
|
In millions,
except margin
percentages
|
1Q24
|
1Q23
|
vs.
SQLY
[B /
(W)]
|
4Q23
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,152
|
$2,276
|
$(124)
|
$1,894
|
$258
|
Operating
EBIT
|
$41
|
$35
|
$6
|
$(61)
|
$102
|
Operating EBIT
Margin
|
1.9 %
|
1.5 %
|
40 bps
|
(3.2) %
|
510 bps
|
Equity
Earnings
|
$6
|
$3
|
$3
|
$6
|
$0
|
Performance Materials & Coatings segment net sales in the
quarter were $2.2 billion, down 5%
versus the year-ago period. Local price decreased 9% year-over-year
with declines in both businesses. Volume was up 4% year-over-year,
driven by gains primarily in the U.S. & Canada and Latin
America. On a sequential basis, net sales were up 14%
driven by higher volumes in both businesses and all geographic
regions, primarily from typical seasonality.
Operating EBIT was $41 million, compared to
$35 million in the year-ago period, driven by volume growth
and higher operating rates. Sequentially, Op. EBIT increased
$102 million, driven by seasonally higher volumes and overall
improved demand.
Consumer Solutions business reported a decrease in net
sales versus the year-ago period, driven by lower prices in all
geographic regions. Sequentially, net sales increased, driven
by volume gains in all geographic regions and across most
end-markets, led by higher volumes in siloxanes, seasonally higher
volumes in building & construction and stronger demand for
personal care applications.
Coatings & Performance Monomers business reported an
increase in net sales compared to the year-ago period, driven
by volume gains in all geographic regions, partly offset by lower
local price. Sequentially, net sales increased due to
seasonally higher volumes for building & construction
end-markets, with gains across all geographic regions.
OUTLOOK
"In the near-term, demand in key end-markets from packaging and
mobility to energy applications are trending sequentially higher
and in-line with our expectations at the start of the year," said
Fitterling. "In addition, our high-value organic growth investments
and our advantaged portfolio position Dow well to deliver earnings
growth and enhanced shareholder value as the economic recovery
gathers strength. This allows us the financial flexibility to
advance our long-term Decarbonize & Grow and Transform the
Waste strategies and capture more than $3
billion in underlying earnings improvement annually by 2030.
We will share more about our strategic and financial priorities
that will drive earnings growth and enable higher shareholder
returns at our upcoming Investor Day on May
16, 2024."
Conference Call
Dow will host a live webcast of
its quarterly earnings conference call with investors to discuss
its results, business outlook and other matters today at
8:00 a.m. ET. The webcast and slide
presentation that accompany the conference call will be posted on
the events and presentations page of investors.dow.com.
About Dow
Dow (NYSE: DOW) is one of the world's
leading materials science companies, serving customers in
high-growth markets such as packaging, infrastructure, mobility and
consumer applications. Our global breadth, asset integration
and scale, focused innovation, leading business positions and
commitment to sustainability enable us to achieve profitable growth
and help deliver a sustainable future. We operate manufacturing
sites in 31 countries and employ
approximately 35,900 people. Dow delivered sales of
approximately $45 billion in 2023. References to Dow or
the Company mean Dow Inc. and its subsidiaries. Learn more about us
and our ambition to be the most innovative, customer-centric,
inclusive and sustainable materials science company in the world by
visiting www.dow.com.
Cautionary Statement about Forward-Looking Statements
Certain statements in this press release are "forward-looking
statements" within the meaning of the federal securities laws,
including Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended.
Such statements often address expected future business and
financial performance, financial condition, and other matters, and
often contain words or phrases such as "anticipate," "believe,"
"estimate," "expect," "intend," "may," "opportunity," "outlook,"
"plan," "project," "seek," "should," "strategy," "target," "will,"
"will be," "will continue," "will likely result," "would" and
similar expressions, and variations or negatives of these words or
phrases.
Forward-looking statements are based on current assumptions and
expectations of future events that are subject to risks,
uncertainties and other factors that are beyond Dow's control,
which may cause actual results to differ materially from those
projected, anticipated or implied in the forward-looking statements
and speak only as of the date the statements were made. These
factors include, but are not limited to: sales of Dow's products;
Dow's expenses, future revenues and profitability; any global and
regional economic impacts of a pandemic or other public
health-related risks and events on Dow's business; any sanctions,
export restrictions, supply chain disruptions or increased economic
uncertainty related to the ongoing conflicts between Russia and Ukraine and in the Middle East; capital requirements and need for
and availability of financing; unexpected barriers in the
development of technology, including with respect to Dow's
contemplated capital and operating projects; Dow's ability to
realize its commitment to carbon neutrality on the contemplated
timeframe, including the completion and success of its integrated
ethylene cracker and derivatives facility in Alberta, Canada; size of the markets for Dow's
products and services and ability to compete in such markets;
failure to develop and market new products and optimally manage
product life cycles; the rate and degree of market acceptance of
Dow's products; significant litigation and environmental matters
and related contingencies and unexpected expenses; the success of
competing technologies that are or may become available; the
ability to protect Dow's intellectual property in the United States and abroad; developments
related to contemplated restructuring activities and proposed
divestitures or acquisitions such as workforce reduction,
manufacturing facility and/or asset closure and related exit and
disposal activities, and the benefits and costs associated with
each of the foregoing; fluctuations in energy and raw material
prices; management of process safety and product stewardship;
changes in relationships with Dow's significant customers and
suppliers; changes in public sentiment and political leadership;
increased concerns about plastics in the environment and lack of a
circular economy for plastics at scale; changes in consumer
preferences and demand; changes in laws and regulations, political
conditions or industry development; global economic and capital
markets conditions, such as inflation, market uncertainty, interest
and currency exchange rates, and equity and commodity prices;
business or supply disruptions; security threats, such as acts of
sabotage, terrorism or war, including the ongoing conflicts between
Russia and Ukraine and in the Middle East; weather events and natural
disasters; disruptions in Dow's information technology networks and
systems, including the impact of cyberattacks; and risks related to
Dow's separation from DowDuPont Inc. such as Dow's obligation to
indemnify DuPont de Nemours, Inc. and/or Corteva, Inc. for certain
liabilities.
Where, in any forward-looking statement, an expectation or
belief as to future results or events is expressed, such
expectation or belief is based on the current plans and
expectations of management and expressed in good faith and believed
to have a reasonable basis, but there can be no assurance that the
expectation or belief will result or be achieved or accomplished. A
detailed discussion of principal risks and uncertainties which may
cause actual results and events to differ materially from such
forward-looking statements is included in the section titled "Risk
Factors" contained in the Company's Annual Report on Form 10-K for
the year ended December 31, 2023 and
the Company's subsequent Quarterly Reports on Form 10-Q. These are
not the only risks and uncertainties that Dow faces. There may be
other risks and uncertainties that Dow is unable to identify at
this time or that Dow does not currently expect to have a material
impact on its business. If any of those risks or uncertainties
develops into an actual event, it could have a material adverse
effect on Dow's business. Dow Inc. and The Dow Chemical Company
("TDCC") assume no obligation to update or revise publicly any
forward-looking statements whether because of new information,
future events, or otherwise, except as required by securities and
other applicable laws.
®TM Trademark of The Dow Chemical Company ("Dow") or
an affiliated company of
Dow
Non-GAAP Financial Measures
This
earnings release includes information that does not conform to GAAP
and are considered non-GAAP measures. Management uses these
measures internally for planning, forecasting and evaluating the
performance of the Company's segments, including allocating
resources. Dow's management believes that these non-GAAP measures
best reflect the ongoing performance of the Company during the
periods presented and provide more relevant and meaningful
information to investors as they provide insight with respect to
ongoing operating results of the Company and a more useful
comparison of year-over-year results. These non-GAAP measures
supplement the Company's GAAP disclosures and should not be viewed
as alternatives to GAAP measures of performance. Furthermore, such
non-GAAP measures may not be consistent with similar measures
provided or used by other companies. Non-GAAP measures included in
this release are defined below. Reconciliations for these non-GAAP
measures to GAAP are provided in the Selected Financial Information
and Non-GAAP Measures section starting on page 11. Dow does not
provide forward-looking GAAP financial measures or a reconciliation
of forward-looking non-GAAP financial measures to the most
comparable GAAP financial measures on a forward-looking basis
because the Company is unable to predict with reasonable certainty
the ultimate outcome of pending litigation, unusual gains and
losses, foreign currency exchange gains or losses and potential
future asset impairments, as well as discrete taxable events,
without unreasonable effort. These items are uncertain, depend on
various factors, and could have a material impact on GAAP results
for the guidance period.
Operating Earnings Per Share is defined as
"Earnings (loss) per common share - diluted" excluding the
after-tax impact of significant items.
Operating EBIT is defined as earnings (i.e.,
"Income (loss) before income taxes") before interest, excluding the
impact of significant items.
Operating EBIT Margin is defined as Operating
EBIT as a percentage of net sales.
Operating EBITDA is defined as earnings (i.e.,
"Income (loss) before income taxes") before interest, depreciation
and amortization, excluding the impact of significant items.
Free Cash Flow is defined as "Cash provided by
operating activities - continuing operations," less capital
expenditures. Under this definition, Free Cash Flow represents the
cash generated by the Company from operations after investing in
its asset base. Free Cash Flow, combined with cash balances and
other sources of liquidity, represent the cash available to fund
obligations and provide returns to shareholders. Free Cash Flow is
an integral financial measure used in the Company's financial
planning process.
Cash Flow Conversion is defined as "Cash provided
by operating activities - continuing operations," divided by
Operating EBITDA. Management believes Cash Flow Conversion is an
important financial metric as it helps the Company determine how
efficiently it is converting its earnings into cash flow.
Operating Return on Capital (ROC) is defined as
net operating profit after tax, excluding the impact of significant
items, divided by total average capital, also referred to as
ROIC.
Dow Inc. and Subsidiaries
Consolidated Statements of
Income
|
|
In millions, except per
share amounts (Unaudited)
|
Three Months Ended
|
Mar 31,
2024
|
Mar 31,
2023
|
Net sales
|
$
10,765
|
$
11,851
|
Cost of
sales
|
9,488
|
10,629
|
Research and
development expenses
|
204
|
214
|
Selling, general and
administrative expenses
|
442
|
428
|
Amortization of
intangibles
|
81
|
81
|
Restructuring and
asset related charges - net
|
45
|
541
|
Equity in earnings
(losses) of nonconsolidated affiliates
|
17
|
(48)
|
Sundry income
(expense) - net
|
61
|
79
|
Interest
income
|
65
|
76
|
Interest expense and
amortization of debt discount
|
199
|
185
|
Income (loss) before
income taxes
|
449
|
(120)
|
Credit for income
taxes
|
(89)
|
(47)
|
Net income
(loss)
|
538
|
(73)
|
Net income
attributable to noncontrolling interests
|
22
|
20
|
Net income (loss)
available for Dow Inc. common stockholders
|
$ 516
|
$
(93)
|
|
|
|
Per common share
data:
|
|
|
Earnings (loss) per
common share - basic
|
$ 0.73
|
$ (0.13)
|
Earnings (loss) per
common share - diluted
|
$ 0.73
|
$ (0.13)
|
|
|
|
Weighted-average common
shares outstanding - basic
|
704.5
|
708.2
|
Weighted-average common
shares outstanding - diluted
|
705.5
|
708.2
|
Dow Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
In millions, except
share amounts (Unaudited)
|
Mar 31,
2024
|
Dec 31,
2023
|
Assets
|
|
|
Current
Assets
|
|
|
Cash and cash
equivalents
|
$
3,723
|
$
2,987
|
Accounts and notes
receivable:
|
|
|
Trade (net of
allowance for doubtful receivables - 2024: $71; 2023:
$81)
|
5,212
|
4,718
|
Other
|
1,857
|
1,896
|
Inventories
|
6,373
|
6,076
|
Other current
assets
|
1,283
|
1,937
|
Total current
assets
|
18,448
|
17,614
|
Investments
|
|
|
Investment in
nonconsolidated affiliates
|
1,240
|
1,267
|
Other investments
(investments carried at fair value - 2024: $2,030; 2023:
$1,877)
|
2,831
|
2,740
|
Noncurrent
receivables
|
382
|
438
|
Total
investments
|
4,453
|
4,445
|
Property
|
|
|
Property
|
60,662
|
60,203
|
Less: Accumulated
depreciation
|
39,401
|
39,137
|
Net
property
|
21,261
|
21,066
|
Other Assets
|
|
|
Goodwill
|
8,590
|
8,641
|
Other intangible
assets (net of accumulated amortization - 2024: $5,445; 2023:
$5,374)
|
1,967
|
2,072
|
Operating lease
right-of-use assets
|
1,364
|
1,320
|
Deferred income tax
assets
|
1,402
|
1,486
|
Deferred charges and
other assets
|
1,332
|
1,323
|
Total other
assets
|
14,655
|
14,842
|
Total Assets
|
$
58,817
|
$
57,967
|
Liabilities and Equity
|
|
|
Current
Liabilities
|
|
|
Notes
payable
|
$
55
|
$
62
|
Long-term debt due
within one year
|
118
|
117
|
Accounts
payable:
|
|
|
Trade
|
4,940
|
4,529
|
Other
|
1,847
|
1,797
|
Operating lease
liabilities - current
|
324
|
329
|
Income taxes
payable
|
448
|
419
|
Accrued and other
current liabilities
|
2,517
|
2,704
|
Total current
liabilities
|
10,249
|
9,957
|
Long-Term
Debt
|
16,170
|
14,907
|
Other Noncurrent
Liabilities
|
|
|
Deferred income tax
liabilities
|
383
|
399
|
Pension and other
postretirement benefits - noncurrent
|
4,800
|
4,932
|
Asbestos-related
liabilities - noncurrent
|
761
|
788
|
Operating lease
liabilities - noncurrent
|
1,071
|
1,032
|
Other noncurrent
obligations
|
6,466
|
6,844
|
Total other noncurrent
liabilities
|
13,481
|
13,995
|
Stockholders'
Equity
|
|
|
Common stock
(authorized 5,000,000,000 shares of $0.01 par value
each;
issued 2024:
781,810,357 shares; 2023: 778,595,514 shares)
|
8
|
8
|
Additional paid-in
capital
|
8,942
|
8,880
|
Retained
earnings
|
21,796
|
21,774
|
Accumulated other
comprehensive loss
|
(7,814)
|
(7,681)
|
Treasury stock at cost
(2024: 78,604,527 shares; 2023: 76,302,081 shares)
|
(4,507)
|
(4,374)
|
Dow Inc.'s
stockholders' equity
|
18,425
|
18,607
|
Noncontrolling
interests
|
492
|
501
|
Total
equity
|
18,917
|
19,108
|
Total Liabilities and
Equity
|
$
58,817
|
$
57,967
|
Dow Inc. and Subsidiaries
Consolidated Statements of Cash
Flows
|
|
In millions
(Unaudited)
|
Three Months Ended
|
Mar 31,
2024
|
Mar 31,
2023
|
Operating
Activities
|
|
|
Net income
(loss)
|
$
538
|
$
(73)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization
|
720
|
648
|
Provision (credit) for
deferred income tax
|
7
|
(418)
|
Earnings of
nonconsolidated affiliates less than dividends received
|
75
|
102
|
Net periodic pension
benefit credit
|
(48)
|
(23)
|
Pension
contributions
|
(34)
|
(41)
|
Net gain on sales of
assets, businesses and investments
|
(11)
|
(49)
|
Restructuring and
asset related charges - net
|
45
|
541
|
Other net
loss
|
92
|
347
|
Changes in assets and
liabilities, net of effects of acquired and divested
companies:
|
|
|
Accounts and notes
receivable
|
(600)
|
(68)
|
Inventories
|
(297)
|
163
|
Accounts
payable
|
398
|
(631)
|
Other assets and
liabilities, net
|
(425)
|
33
|
Cash provided by
operating activities - continuing operations
|
460
|
531
|
Cash provided by
operating activities - discontinued operations
|
4
|
4
|
Cash provided by
operating activities
|
464
|
535
|
Investing
Activities
|
|
|
Capital
expenditures
|
(714)
|
(440)
|
Investment in gas
field developments
|
(52)
|
(55)
|
Purchases of
previously leased assets
|
—
|
(2)
|
Proceeds from sales of
property, businesses and consolidated companies, net of cash
divested
|
2
|
57
|
Acquisitions of
property and businesses, net of cash acquired
|
—
|
(23)
|
Investments in and
loans to nonconsolidated affiliates
|
(2)
|
—
|
Distributions and loan
repayments from nonconsolidated affiliates
|
—
|
1
|
Purchases of
investments
|
(679)
|
(165)
|
Proceeds from sales
and maturities of investments
|
1,173
|
512
|
Other investing
activities, net
|
1
|
(35)
|
Cash used for
investing activities
|
(271)
|
(150)
|
Financing
Activities
|
|
|
Changes in short-term
notes payable
|
(20)
|
(91)
|
Proceeds from issuance
of short-term debt greater than three months
|
7
|
—
|
Proceeds from issuance
of long-term debt
|
1,381
|
13
|
Payments on long-term
debt
|
(93)
|
(156)
|
Collections on
securitization programs
|
4
|
—
|
Purchases of treasury
stock
|
(200)
|
(125)
|
Proceeds from issuance
of stock
|
42
|
55
|
Transaction financing,
debt issuance and other costs
|
(11)
|
—
|
Employee taxes paid
for share-based payment arrangements
|
(37)
|
(41)
|
Distributions to
noncontrolling interests
|
(14)
|
(13)
|
Dividends paid to
stockholders
|
(493)
|
(496)
|
Cash provided by (used
for) financing activities
|
566
|
(854)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
(54)
|
(41)
|
Summary
|
|
|
Increase (decrease) in
cash, cash equivalents and restricted cash
|
705
|
(510)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
3,048
|
3,940
|
Cash, cash equivalents
and restricted cash at end of period
|
$
3,753
|
$
3,430
|
Less: Restricted cash
and cash equivalents, included in "Other current assets"
|
30
|
111
|
Cash and cash
equivalents at end of period
|
$
3,723
|
$
3,319
|
Dow Inc. and Subsidiaries
Net Sales by Segment and Geographic
Region
|
|
Net Sales by Segment
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Packaging &
Specialty Plastics
|
$
5,430
|
$
6,114
|
Industrial
Intermediates & Infrastructure
|
3,008
|
3,378
|
Performance Materials
& Coatings
|
2,152
|
2,276
|
Corporate
|
175
|
83
|
Total
|
$
10,765
|
$
11,851
|
U.S. &
Canada
|
$
4,130
|
$
4,450
|
EMEAI
1
|
3,484
|
4,053
|
Asia Pacific
|
1,921
|
2,047
|
Latin
America
|
1,230
|
1,301
|
Total
|
$
10,765
|
$
11,851
|
Net Sales Variance by Segment and Geographic
Region
|
Three Months Ended Mar 31, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior year
|
|
Packaging &
Specialty Plastics
|
(8) %
|
— %
|
(3) %
|
(11) %
|
|
Industrial
Intermediates & Infrastructure
|
(14)
|
(1)
|
4
|
(11)
|
|
Performance Materials
& Coatings
|
(9)
|
—
|
4
|
(5)
|
|
Total
|
(10) %
|
— %
|
1 %
|
(9) %
|
|
Total, excluding the
Hydrocarbons & Energy business
|
(11) %
|
(1) %
|
5 %
|
(7) %
|
|
U.S. &
Canada
|
(8) %
|
— %
|
1 %
|
(7) %
|
|
EMEAI
1
|
(12)
|
—
|
(2)
|
(14)
|
|
Asia Pacific
|
(11)
|
(2)
|
7
|
(6)
|
|
Latin
America
|
(7)
|
—
|
2
|
(5)
|
|
Total
|
(10) %
|
— %
|
1 %
|
(9) %
|
|
Net Sales Variance by Segment and Geographic
Region
|
Three Months Ended Mar 31, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior quarter
|
|
Packaging &
Specialty Plastics
|
(1) %
|
— %
|
(3) %
|
(4) %
|
|
Industrial
Intermediates & Infrastructure
|
1
|
1
|
—
|
2
|
|
Performance Materials
& Coatings
|
1
|
1
|
12
|
14
|
|
Total
|
— %
|
— %
|
1 %
|
1 %
|
|
Total, excluding the
Hydrocarbons & Energy business
|
— %
|
— %
|
3 %
|
3 %
|
|
U.S. &
Canada
|
(1) %
|
— %
|
5 %
|
4 %
|
|
EMEAI
1
|
1
|
1
|
3
|
5
|
|
Asia Pacific
|
(2)
|
1
|
(7)
|
(8)
|
|
Latin
America
|
—
|
—
|
(1)
|
(1)
|
|
Total
|
— %
|
— %
|
1 %
|
1 %
|
|
- Europe, Middle East, Africa and India.
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Operating EBIT by Segment
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Packaging &
Specialty Plastics
|
$ 605
|
$ 642
|
Industrial
Intermediates & Infrastructure
|
87
|
123
|
Performance Materials
& Coatings
|
41
|
35
|
Corporate
|
(59)
|
(92)
|
Total
|
$ 674
|
$ 708
|
|
|
|
Depreciation and Amortization by
Segment
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Packaging &
Specialty Plastics
|
$ 371
|
$ 320
|
Industrial
Intermediates & Infrastructure
|
147
|
128
|
Performance Materials
& Coatings
|
193
|
196
|
Corporate
|
9
|
4
|
Total
|
$ 720
|
$ 648
|
|
|
|
Operating EBITDA by Segment
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Packaging &
Specialty Plastics
|
$ 976
|
$ 962
|
Industrial
Intermediates & Infrastructure
|
234
|
251
|
Performance Materials
& Coatings
|
234
|
231
|
Corporate
|
(50)
|
(88)
|
Total
|
$
1,394
|
$
1,356
|
|
|
|
Equity in Earnings (Losses) of Nonconsolidated
Affiliates by Segment
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Packaging &
Specialty Plastics
|
$
25
|
$
21
|
Industrial
Intermediates & Infrastructure
|
(15)
|
(73)
|
Performance Materials
& Coatings
|
6
|
3
|
Corporate
|
1
|
1
|
Total
|
$
17
|
$
(48)
|
|
|
|
Reconciliation of "Net income (loss)" to "Operating
EBIT"
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Net income
(loss)
|
$ 538
|
$
(73)
|
+ Credit for income
taxes
|
(89)
|
(47)
|
Income (loss) before
income taxes
|
$ 449
|
$ (120)
|
- Interest
income
|
65
|
76
|
+ Interest expense and
amortization of debt discount
|
199
|
185
|
- Significant
items
|
(91)
|
(719)
|
Operating EBIT
(non-GAAP)
|
$ 674
|
$ 708
|
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Mar 31, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 449
|
$ 516
|
$ 0.73
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(91)
|
(72)
|
(0.10)
|
Cost of sales ($33
million);
R&D ($1 million);
SG&A ($12 million);
Restructuring and asset related
charges - net ($45 million)
|
Income tax related
items 5
|
—
|
194
|
0.27
|
Credit for income
taxes
|
Total significant
items
|
$ (91)
|
$ 122
|
$ 0.17
|
|
Operating results
(non-GAAP)
|
$ 540
|
$ 394
|
$ 0.56
|
|
Significant Items Impacting Results for the Three
Months Ended Mar 31, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
(120)
|
$ (93)
|
$
(0.13)
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(551)
|
(436)
|
(0.61)
|
Cost of sales ($28
million);
R&D ($1 million);
SG&A ($11 million);
Restructuring and asset related
charges - net ($541 million), offset by
Sundry income (expense) - net
($30 million)
|
Litigation related
charges, awards and
adjustments 6
|
(177)
|
(138)
|
(0.19)
|
Cost of
sales
|
Indemnification and
other transaction
related costs 7
|
9
|
9
|
0.01
|
Sundry income (expense)
- net
|
Income tax related
items 8
|
—
|
57
|
0.08
|
Credit for income
taxes
|
Total significant
items
|
$
(719)
|
$
(508)
|
$
(0.71)
|
|
Operating results
(non-GAAP)
|
$ 599
|
$ 415
|
$ 0.58
|
|
- "Income (loss) before income taxes."
- "Net income (loss) available for Dow Inc. common stockholders."
The income tax effect on significant items was calculated based
upon the enacted tax laws and statutory income tax rates applicable
in the tax jurisdiction(s) of the underlying non-GAAP
adjustment.
- "Earnings (loss) per common share - diluted," which includes
the impact of participating securities in accordance with the
two-class method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program. Also
includes impairment charges related to the write-down of certain
manufacturing assets in 2024 and certain gains and losses
associated with previously impaired equity investments in
2023.
- Reassessment of interest and penalties related to a tax matter
in a foreign jurisdiction.
- Includes a loss associated with legacy agricultural products
groundwater contamination matters.
- Primarily related to charges associated with agreements entered
into with DuPont and Corteva as part of the separation and
distribution which, among other matters, provides for
cross-indemnities and allocations of obligations and liabilities
for periods prior to, at and after the completion of the
separation.
- Related to deferred tax assets in a foreign jurisdiction
partially offset by a remeasurement of uncertain tax
positions.
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Dec 31, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net I
ncome 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
(352)
|
$
(105)
|
$
(0.15)
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(53)
|
(41)
|
(0.05)
|
Cost of sales ($55
million); R&D ($1
million); SG&A ($18 million); offset by
Restructuring and asset related
charges - net ($21 million)
|
Litigation related
charges, awards and
adjustments 5
|
106
|
87
|
0.12
|
Sundry income (expense)
- net
|
Argentine peso
devaluation 6
|
(177)
|
(67)
|
(0.09)
|
Cost of sales ($68
million); Sundry
income (expense) - net ($109 million)
|
Pension settlement
charges 7
|
(642)
|
(493)
|
(0.70)
|
Sundry income (expense)
- net
|
Indemnifications and
other transaction
related costs 8
|
9
|
9
|
0.01
|
Sundry income (expense)
- net
|
Income tax related
items 9
|
—
|
94
|
0.13
|
Credit for income
taxes
|
Total significant
items
|
$
(757)
|
$
(411)
|
$
(0.58)
|
|
Operating results
(non-GAAP)
|
$ 405
|
$ 306
|
$ 0.43
|
|
- "Income (loss) before income taxes."
- "Net income (loss) available for Dow Inc. common stockholders."
The income tax effect on significant items was calculated based
upon the enacted tax laws and statutory income tax rates applicable
in the tax jurisdiction(s) of the underlying non-GAAP
adjustment.
- "Earnings (loss) per common share - diluted," which includes
the impact of participating securities in accordance with the
two-class method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program, partially
offset by a credit from a prior restructuring program.
- Related to a gain associated with a legal matter with Nova
Chemicals Corporation.
- Foreign currency losses and inventory valuation impacts related
to the devaluation of the Argentine peso by the Argentina government in December 2023.
- Non-cash settlement charges related to the purchase of
nonparticipating group annuity contracts for certain Company
pension plans in the United States
and Canada.
- Primarily related to charges associated with agreements entered
into with DuPont and Corteva as part of the separation and
distribution which, among other matters, provides for
cross-indemnities and allocations of obligations and liabilities
for periods prior to, at and after the completion of the
separation.
- Related to deferred tax assets in a foreign jurisdiction
partially offset by an adjustment to certain foreign tax
reserves.
Reconciliation of Free Cash
Flow
|
Three Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Mar 31,
2023
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 460
|
$ 531
|
Capital
expenditures
|
(714)
|
(440)
|
Free Cash Flow
(non-GAAP)
|
$ (254)
|
$
91
|
Reconciliation of Cash Flow
Conversion
|
Three Months Ended
|
In millions
(Unaudited)
|
Jun 30,
2023
|
Sep 30,
2023
|
Dec 31,
2023
|
Mar 31,
2024
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 1,347
|
$ 1,658
|
$ 1,628
|
$
460
|
Net income (loss)
(GAAP)
|
$
501
|
$
327
|
$ (95)
|
$
538
|
Cash flow from
operations to net income (GAAP) 1
|
268.9 %
|
507.0 %
|
N/A
|
85.5 %
|
Cash flow from
operations to net income - trailing twelve months
(GAAP)
|
|
400.7 %
|
Operating EBITDA
(non-GAAP)
|
$ 1,534
|
$ 1,283
|
$ 1,216
|
$ 1,394
|
Cash Flow Conversion
(Cash flow from operations to Operating
EBITDA) (non-GAAP)
|
87.8 %
|
129.2 %
|
133.9 %
|
33.0 %
|
Cash Flow Conversion -
trailing twelve months (non-GAAP)
|
|
93.8 %
|
- Cash flow from operations to net income is not applicable for
the fourth quarter of 2023 due to a net loss for the period.
For further
information, please contact:
|
|
|
Investors:
Pankaj Gupta
pgupta@dow.com
+1
989-638-5265
|
Media:
Sarah Young
syoung3@dow.com
+1
989-638-6871
|
X: https://twitter.com/DowNewsroom
Facebook: https://www.facebook.com/dow/
LinkedIn: http://www.linkedin.com/company/dow-chemical
Instagram: http://instagram.com/dow_official
View original content to download
multimedia:https://www.prnewswire.com/news-releases/dow-reports-first-quarter-2024-results-302127306.html
SOURCE The Dow Chemical Company