MIDLAND,
Mich., July 25, 2024 /PRNewswire/ -- Dow (NYSE:
DOW):
FINANCIAL HIGHLIGHTS
- GAAP earnings per share was $0.62; operating earnings per share
(EPS)1 was $0.68, compared
to $0.75 in the year-ago period and
$0.56 in the prior quarter. Operating
EPS excludes significant items in the quarter related to
restructuring and efficiency costs totaling $0.06 per share.
- Net sales were $10.9 billion,
down 4% versus the year-ago period. Sales were up 1% sequentially,
driven by gains in Performance Materials & Coatings and
Packaging & Specialty Plastics.
- Volume increased 1% versus the year-ago period, with gains led
by the U.S. & Canada.
Sequentially, volume increased 1%, with gains in all regions except
Asia Pacific, which was flat.
Excluding Hydrocarbons & Energy, volume increased 4%
year-over-year and 2% sequentially.
- Local price decreased 4% year-over-year. Sequentially, local
price increased 1%, led by gains in Europe, the Middle
East, Africa and
India (EMEAI).
- Currency decreased net sales by 1% both year-over-year and
sequentially.
- Equity earnings were $26 million,
an $83 million improvement compared
to the year-ago period, driven by gains at the Kuwait and Sadara joint ventures.
Sequentially, equity earnings were up $9
million.
- GAAP net income was $458 million.
Operating EBIT1 was $819
million, down $66 million
year-over-year, primarily driven by lower integrated margins and
higher planned maintenance activity, which were partly offset by
improved equity earnings. Sequentially, Op. EBIT was up
$145 million, reflecting gains in
Performance Materials & Coatings and Packaging & Specialty
Plastics.
- Cash provided by operating activities – continuing operations
was $832 million, down $515 million year-over-year and up $372 million compared to the prior quarter due to
stronger cash flow conversion1 and a release of working
capital.
- Returns to shareholders totaled $691
million in the quarter, including $491 million in dividends and $200 million in share repurchases.
SUMMARY FINANCIAL RESULTS
|
Three Months Ended
Jun 30
|
Three Months Ended
Mar 31
|
In millions,
except per share amounts
|
2Q24
|
2Q23
|
vs.
SQLY
[B /
(W)]
|
1Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$10,915
|
$11,420
|
$(505)
|
$10,765
|
$150
|
GAAP Income, Net of
Tax
|
$458
|
$501
|
$(43)
|
$538
|
$(80)
|
Operating
EBIT¹
|
$819
|
$885
|
$(66)
|
$674
|
$145
|
Operating EBIT
Margin¹
|
7.5 %
|
7.7 %
|
(20) bps
|
6.3 %
|
120 bps
|
Operating
EBITDA¹
|
$1,501
|
$1,534
|
$(33)
|
$1,394
|
$107
|
GAAP Earnings Per
Share
|
$0.62
|
$0.68
|
$(0.06)
|
$0.73
|
$(0.11)
|
Operating Earnings
Per Share¹
|
$0.68
|
$0.75
|
$(0.07)
|
$0.56
|
$0.12
|
Cash Provided by
Operating Activities – Cont. Ops
|
$832
|
$1,347
|
$(515)
|
$460
|
$372
|
|
1. Op. Earnings Per
Share, Op. EBIT, Cash Flow Conversion, 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 second quarter, Team Dow delivered sequential earnings
improvement and our third consecutive quarter of year-over-year
volume growth," said Fitterling. "The pace of the global
macroeconomic recovery has been slower than expected. We remain
focused on working capital, reducing costs, and matching our
operating rates to current demand. We're innovating with our
customers, which was evident in the quarter as we captured growing
demand in packaging, electronics, and home & personal care.
With a continued focus on cash generation, we delivered cash flow
from operations of $832 million and free cash flow of
$109 million. This enabled us to return $691 million to
shareholders while progressing our higher-return growth
investments."
SEGMENT HIGHLIGHTS
Packaging & Specialty Plastics
|
Three Months Ended
Jun 30
|
Three Months Ended
Mar 31
|
In millions,
except margin
percentages
|
2Q24
|
2Q23
|
vs.
SQLY
[B /
(W)]
|
1Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$5,515
|
$5,940
|
$(425)
|
$5,430
|
$85
|
Operating
EBIT
|
$703
|
$918
|
$(215)
|
$605
|
$98
|
Operating EBIT
Margin
|
12.7 %
|
15.5 %
|
(280)
bps
|
11.1 %
|
160 bps
|
Equity
Earnings
|
$55
|
$19
|
$36
|
$25
|
$30
|
Packaging & Specialty Plastics segment net sales in the
quarter were $5.5 billion,
down 7% versus the year-ago period. Local price
decreased 4% year-over-year, due to lower downstream polymer
prices primarily in Asia Pacific.
Currency was flat. Volume decreased 3% year-over-year,
driven by lower merchant hydrocarbon sales, partly offset by higher
demand for functional polymers and polyethylene. On a sequential
basis, net sales increased by 2%, led by gains in EMEAI.
Equity earnings were $55 million, an increase of
$36 million compared to the prior year, led by gains at our
principal joint ventures, including Sadara which had planned
maintenance turnaround activity in the prior year. Sequentially,
equity earnings were up $30 million, driven by gains at our
non-principal joint ventures.
Operating EBIT was $703 million, a decrease of
$215 million compared to the year-ago period, driven by lower
integrated margins, higher planned maintenance activity, and lower
non-recurring licensing sales. Sequentially, Op. EBIT increased by
$98 million, primarily due to higher integrated margins.
Packaging and Specialty Plastics business reported a net sales
decline versus the year-ago period as higher demand for industrial,
consumer, and flexible food packaging was more than offset by lower
prices, primarily in infrastructure and mobility end-markets, and
lower non-recurring licensing sales. Sequentially, net sales
increased, led by higher polyethylene sales in the U.S. &
Canada, EMEAI, and Latin America.
Hydrocarbons & Energy business reported a net sales decline
compared to the year-ago period, driven by lower merchant olefin
and aromatic sales primarily due to lighter feedslate cracking in
EMEAI. Sequentially, net sales decreased slightly due to lower
third-party power and steam sales in the U.S. &
Canada.
Industrial Intermediates & Infrastructure
|
Three Months Ended
Jun 30
|
Three Months Ended
Mar 31
|
In millions,
except margin
percentages
|
2Q24
|
2Q23
|
vs.
SQLY
[B /
(W)]
|
1Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,951
|
$3,177
|
$(226)
|
$3,008
|
$(57)
|
Operating
EBIT
|
$7
|
$(35)
|
$42
|
$87
|
$(80)
|
Operating EBIT
Margin
|
0.2 %
|
(1.1) %
|
130 bps
|
2.9 %
|
(270)
bps
|
Equity
Losses
|
$(31)
|
$(83)
|
$52
|
$(15)
|
$(16)
|
Industrial Intermediates & Infrastructure segment net sales
were $3 billion, down 7% versus the year-ago period.
Local price declined 7% year-over-year. Currency decreased net
sales by 1%. Volume was up 1% year-over-year, driven by
gains in Polyurethanes & Construction Chemicals. On a
sequential basis, net sales decreased 2% as volume gains in
Industrial Solutions were more than offset by lower volumes in
Polyurethanes & Construction Chemicals, primarily in the U.S.
& Canada, including the impact of a third-party supplier
outage.
Equity losses for the segment were $31 million, an
improvement of $52 million versus the year-ago period, driven
by improved MEG margins at the Kuwait joint ventures. Equity losses in the
prior quarter were $15 million. Sequentially, the earnings
decline was primarily driven by lower prices and volumes at
Sadara.
Operating EBIT was $7 million, an improvement of
$42 million versus the year-ago period, driven by improved
equity earnings, partly offset by lower integrated margins. On a
sequential basis, operating EBIT decreased $80 million, driven
by higher planned maintenance activity and equity losses, as well
as lower volumes.
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 EMEAI, led by building & construction. Sequentially,
net sales decreased as price gains in all geographic regions except
Latin America were more than
offset by lower volumes in the U.S. & Canada, including the impact of a third-party
supplier outage.
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 outage at Louisiana Operations, which successfully
restarted at the end of June. Sequentially, net sales increased,
led by volume gains in Asia
Pacific and local price gains in EMEAI and Latin America.
Performance Materials & Coatings
|
Three Months Ended
Jun 30
|
Three Months Ended
Mar 31
|
In millions,
except margin
percentages
|
2Q24
|
2Q23
|
vs.
SQLY
[B /
(W)]
|
1Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,243
|
$2,197
|
$46
|
$2,152
|
$91
|
Operating
EBIT
|
$146
|
$66
|
$80
|
$41
|
$105
|
Operating EBIT
Margin
|
6.5 %
|
3.0 %
|
350 bps
|
1.9 %
|
460 bps
|
Equity
Earnings
|
$2
|
$6
|
$(4)
|
$6
|
$(4)
|
Performance Materials & Coatings segment net sales in the
quarter were $2.2 billion,
up 2% versus the year-ago period. Local price
decreased 4% year-over-year, with declines in both businesses.
Currency decreased net sales by 1%. Volume was up 7%
year-over-year, driven by gains in both businesses and all
geographic regions. On a sequential basis, net sales were
up 4%, driven by higher volumes in both businesses, primarily
in the U.S. & Canada and
Asia Pacific.
Operating EBIT was $146 million, an improvement of
$80 million compared to the year-ago period, driven by
broad-based business and geographic volume growth. Sequentially,
Op. EBIT increased $105 million, driven by volume gains in
both businesses and lower planned maintenance activity.
Consumer Solutions business reported a decrease in net
sales versus the year-ago period, as higher volumes in all
geographic regions and most end-markets, including home &
personal care and consumer electronics, were more than offset by
lower prices. Sequentially, net sales increased, driven by volume
gains across all end-markets as well as price gains in the U.S.
& Canada and EMEAI, which were
partly offset by lower prices in Asia Pacific.
Coatings & Performance Monomers business reported an
increase in net sales compared to the year-ago period, driven by
volume gains in all geographic regions, which were partly offset by
lower prices. Sequentially, net sales increased, driven by
seasonally higher demand for pavement markings and architectural
coatings.
OUTLOOK
"As we look to the second half of the year, Team Dow is focused
on continuing to deliver sequential earnings improvements while
navigating through the slower macro environment we remain in," said
Fitterling. "While near-term demand in many markets that we serve
is growing, building & construction and consumer durables are
unlikely to significantly change in 2024. We will continue driving
higher sales through our innovation portfolio and diverse product
mix. And, through leveraging our global scale, strategically
advantaged cost positions, and counter-cyclical growth investments,
we remain on track to enable higher earnings and shareholder
returns."
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 and
its consolidated subsidiaries 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.
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 per common share - diluted" excluding the after-tax
impact of significant items.
Operating EBIT is defined as earnings (i.e.,
"Income 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 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
|
Six Months Ended
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Net sales
|
$
10,915
|
$
11,420
|
$
21,680
|
$
23,271
|
Cost of
sales
|
9,591
|
9,875
|
19,079
|
20,504
|
Research and
development expenses
|
196
|
205
|
400
|
419
|
Selling, general and
administrative expenses
|
390
|
408
|
832
|
836
|
Amortization of
intangibles
|
77
|
81
|
158
|
162
|
Restructuring and
asset related charges - net
|
—
|
8
|
45
|
549
|
Equity in earnings
(losses) of nonconsolidated affiliates
|
26
|
(57)
|
43
|
(105)
|
Sundry income
(expense) - net
|
76
|
31
|
137
|
110
|
Interest
income
|
42
|
66
|
107
|
142
|
Interest expense and
amortization of debt discount
|
197
|
172
|
396
|
357
|
Income before income
taxes
|
608
|
711
|
1,057
|
591
|
Provision for income
taxes
|
150
|
210
|
61
|
163
|
Net income
|
458
|
501
|
996
|
428
|
Net income
attributable to noncontrolling interests
|
19
|
16
|
41
|
36
|
Net income available
for Dow Inc. common stockholders
|
$ 439
|
$ 485
|
$ 955
|
$ 392
|
|
|
|
|
|
Per common share
data:
|
|
|
|
|
Earnings per common
share - basic
|
$ 0.62
|
$ 0.68
|
$ 1.35
|
$ 0.55
|
Earnings per common
share - diluted
|
$ 0.62
|
$ 0.68
|
$ 1.35
|
$ 0.54
|
|
|
|
|
|
Weighted-average common
shares outstanding - basic
|
703.8
|
707.0
|
704.1
|
707.6
|
Weighted-average common
shares outstanding - diluted
|
705.3
|
709.9
|
705.5
|
710.7
|
Dow Inc. and
Subsidiaries
Consolidated
Balance Sheets
|
|
In millions, except
share amounts (Unaudited)
|
Jun 30,
2024
|
Dec 31,
2023
|
Assets
|
|
|
Current
Assets
|
|
|
Cash and cash
equivalents
|
$
3,341
|
$
2,987
|
Accounts and notes
receivable:
|
|
|
Trade (net of
allowance for doubtful receivables - 2024: $96; 2023:
$81)
|
5,098
|
4,718
|
Other
|
1,981
|
1,896
|
Inventories
|
6,459
|
6,076
|
Other current
assets
|
1,174
|
1,937
|
Total current
assets
|
18,053
|
17,614
|
Investments
|
|
|
Investment in
nonconsolidated affiliates
|
1,239
|
1,267
|
Other investments
(investments carried at fair value - 2024: $2,054; 2023:
$1,877)
|
2,844
|
2,740
|
Noncurrent
receivables
|
461
|
438
|
Total
investments
|
4,544
|
4,445
|
Property
|
|
|
Property
|
61,369
|
60,203
|
Less: Accumulated
depreciation
|
39,779
|
39,137
|
Net
property
|
21,590
|
21,066
|
Other Assets
|
|
|
Goodwill
|
8,559
|
8,641
|
Other intangible
assets (net of accumulated amortization - 2024: $5,528; 2023:
$5,374)
|
1,875
|
2,072
|
Operating lease
right-of-use assets
|
1,321
|
1,320
|
Deferred income tax
assets
|
1,342
|
1,486
|
Deferred charges and
other assets
|
1,242
|
1,323
|
Total other
assets
|
14,339
|
14,842
|
Total Assets
|
$
58,526
|
$
57,967
|
Liabilities and Equity
|
|
|
Current
Liabilities
|
|
|
Notes
payable
|
$
114
|
$
62
|
Long-term debt due
within one year
|
238
|
117
|
Accounts
payable:
|
|
|
Trade
|
4,979
|
4,529
|
Other
|
1,990
|
1,797
|
Operating lease
liabilities - current
|
321
|
329
|
Income taxes
payable
|
309
|
419
|
Accrued and other
current liabilities
|
2,357
|
2,704
|
Total current
liabilities
|
10,308
|
9,957
|
Long-Term
Debt
|
16,016
|
14,907
|
Other Noncurrent
Liabilities
|
|
|
Deferred income tax
liabilities
|
372
|
399
|
Pension and other
postretirement benefits - noncurrent
|
4,675
|
4,932
|
Asbestos-related
liabilities - noncurrent
|
744
|
788
|
Operating lease
liabilities - noncurrent
|
1,032
|
1,032
|
Other noncurrent
obligations
|
6,579
|
6,844
|
Total other noncurrent
liabilities
|
13,402
|
13,995
|
Stockholders'
Equity
|
|
|
Common stock
(authorized 5,000,000,000 shares of $0.01 par value
each;
issued 2024:
782,006,798 shares; 2023: 778,595,514 shares)
|
8
|
8
|
Additional paid-in
capital
|
9,012
|
8,880
|
Retained
earnings
|
21,739
|
21,774
|
Accumulated other
comprehensive loss
|
(7,785)
|
(7,681)
|
Treasury stock at cost
(2024: 81,085,770 shares; 2023: 76,302,081 shares)
|
(4,656)
|
(4,374)
|
Dow Inc.'s
stockholders' equity
|
18,318
|
18,607
|
Noncontrolling
interests
|
482
|
501
|
Total
equity
|
18,800
|
19,108
|
Total Liabilities and
Equity
|
$
58,526
|
$
57,967
|
Dow Inc. and
Subsidiaries
Consolidated
Statements of Cash Flows
|
|
In millions
(Unaudited)
|
Six Months Ended
|
Jun 30,
2024
|
Jun 30,
2023
|
Operating
Activities
|
|
|
Net income
|
$
996
|
$
428
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization
|
1,402
|
1,297
|
Provision (credit) for
deferred income tax
|
28
|
(589)
|
Earnings of
nonconsolidated affiliates less than dividends received
|
156
|
267
|
Net periodic pension
benefit credit
|
(95)
|
(46)
|
Pension
contributions
|
(63)
|
(76)
|
Net gain on sales of
assets, businesses and investments
|
(20)
|
(51)
|
Restructuring and
asset related charges - net
|
45
|
549
|
Other net
loss
|
155
|
492
|
Changes in assets and
liabilities, net of effects of acquired and divested
companies:
|
|
|
Accounts and notes
receivable
|
(485)
|
156
|
Inventories
|
(383)
|
501
|
Accounts
payable
|
544
|
(986)
|
Other assets and
liabilities, net
|
(988)
|
(64)
|
Cash provided by
operating activities - continuing operations
|
1,292
|
1,878
|
Cash provided by
operating activities - discontinued operations
|
8
|
4
|
Cash provided by
operating activities
|
1,300
|
1,882
|
Investing
Activities
|
|
|
Capital
expenditures
|
(1,437)
|
(1,001)
|
Investment in gas
field developments
|
(96)
|
(124)
|
Purchases of
previously leased assets
|
—
|
(3)
|
Proceeds from sales of
property, businesses and consolidated companies, net of cash
divested
|
8
|
59
|
Acquisitions of
property and businesses, net of cash acquired
|
—
|
(54)
|
Investments in and
loans to nonconsolidated affiliates
|
(4)
|
(2)
|
Distributions and loan
repayments from nonconsolidated affiliates
|
—
|
1
|
Proceeds from sales of
ownership interests in nonconsolidated affiliates
|
—
|
63
|
Purchases of
investments
|
(1,072)
|
(821)
|
Proceeds from sales
and maturities of investments
|
1,824
|
1,083
|
Other investing
activities, net
|
12
|
(35)
|
Cash used for
investing activities
|
(765)
|
(834)
|
Financing
Activities
|
|
|
Changes in short-term
notes payable
|
26
|
(255)
|
Proceeds from issuance
of short-term debt greater than three months
|
40
|
—
|
Proceeds from issuance
of long-term debt
|
1,396
|
55
|
Payments on long-term
debt
|
(183)
|
(320)
|
Collections on
securitization programs
|
21
|
—
|
Purchases of treasury
stock
|
(400)
|
(375)
|
Proceeds from issuance
of stock
|
51
|
55
|
Transaction financing,
debt issuance and other costs
|
(11)
|
(1)
|
Employee taxes paid
for share-based payment arrangements
|
(38)
|
(41)
|
Distributions to
noncontrolling interests
|
(47)
|
(36)
|
Dividends paid to
stockholders
|
(984)
|
(989)
|
Cash used for
financing activities
|
(129)
|
(1,907)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
(69)
|
(98)
|
Summary
|
|
|
Increase (decrease) in
cash, cash equivalents and restricted cash
|
337
|
(957)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
3,048
|
3,940
|
Cash, cash equivalents
and restricted cash at end of period
|
$
3,385
|
$
2,983
|
Less: Restricted cash
and cash equivalents, included in "Other current assets"
|
44
|
59
|
Cash and cash
equivalents at end of period
|
$
3,341
|
$
2,924
|
Dow Inc. and
Subsidiaries
Net Sales by
Segment and Geographic Region
|
|
Net Sales by Segment
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Packaging &
Specialty Plastics
|
$
5,515
|
$
5,940
|
$
10,945
|
$
12,054
|
Industrial
Intermediates & Infrastructure
|
2,951
|
3,177
|
5,959
|
6,555
|
Performance Materials
& Coatings
|
2,243
|
2,197
|
4,395
|
4,473
|
Corporate
|
206
|
106
|
381
|
189
|
Total
|
$
10,915
|
$
11,420
|
$
21,680
|
$
23,271
|
U.S. &
Canada
|
$
4,191
|
$
4,249
|
$
8,321
|
$
8,699
|
EMEAI
1
|
3,572
|
3,774
|
7,056
|
7,827
|
Asia Pacific
|
1,901
|
2,058
|
3,822
|
4,105
|
Latin
America
|
1,251
|
1,339
|
2,481
|
2,640
|
Total
|
$
10,915
|
$
11,420
|
$
21,680
|
$
23,271
|
Net Sales Variance by
Segment and
Geographic Region
|
Three Months Ended Jun 30, 2024
|
Six Months Ended Jun 30, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior year
|
|
Packaging &
Specialty
Plastics
|
(4) %
|
— %
|
(3) %
|
(7) %
|
(6) %
|
— %
|
(3) %
|
(9) %
|
|
Industrial
Intermediates &
Infrastructure
|
(7)
|
(1)
|
1
|
(7)
|
(11)
|
(1)
|
3
|
(9)
|
|
Performance Materials
&
Coatings
|
(4)
|
(1)
|
7
|
2
|
(6)
|
(1)
|
5
|
(2)
|
|
Total
|
(4) %
|
(1) %
|
1 %
|
(4) %
|
(7) %
|
(1) %
|
1 %
|
(7) %
|
|
Total, excluding
the
Hydrocarbons & Energy
business
|
(6) %
|
(1) %
|
4 %
|
(3) %
|
(8) %
|
(1) %
|
4 %
|
(5) %
|
|
U.S. &
Canada
|
(4) %
|
— %
|
3 %
|
(1) %
|
(6) %
|
— %
|
2 %
|
(4) %
|
|
EMEAI
1
|
(4)
|
(1)
|
—
|
(5)
|
(9)
|
—
|
(1)
|
(10)
|
|
Asia Pacific
|
(6)
|
(3)
|
1
|
(8)
|
(9)
|
(2)
|
4
|
(7)
|
|
Latin
America
|
(7)
|
—
|
—
|
(7)
|
(7)
|
—
|
1
|
(6)
|
|
Total
|
(4) %
|
(1) %
|
1 %
|
(4) %
|
(7) %
|
(1) %
|
1 %
|
(7) %
|
|
Net Sales Variance by Segment and Geographic
Region
|
Three Months Ended Jun 30, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior quarter
|
|
Packaging &
Specialty Plastics
|
1 %
|
— %
|
1 %
|
2 %
|
|
Industrial
Intermediates & Infrastructure
|
—
|
(1)
|
(1)
|
(2)
|
|
Performance Materials
& Coatings
|
1
|
(1)
|
4
|
4
|
|
Total
|
1 %
|
(1) %
|
1 %
|
1 %
|
|
Total, excluding the
Hydrocarbons & Energy business
|
— %
|
— %
|
2 %
|
2 %
|
|
U.S. &
Canada
|
— %
|
— %
|
1 %
|
1 %
|
|
EMEAI
1
|
3
|
(1)
|
1
|
3
|
|
Asia Pacific
|
—
|
(1)
|
—
|
(1)
|
|
Latin
America
|
(2)
|
—
|
4
|
2
|
|
Total
|
1 %
|
(1) %
|
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
|
Six Months Ended
|
In millions
(Unaudited)
|
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Packaging &
Specialty Plastics
|
|
$ 703
|
$ 918
|
$
1,308
|
$
1,560
|
Industrial
Intermediates & Infrastructure
|
|
7
|
(35)
|
94
|
88
|
Performance Materials
& Coatings
|
|
146
|
66
|
187
|
101
|
Corporate
|
|
(37)
|
(64)
|
(96)
|
(156)
|
Total
|
|
$ 819
|
$ 885
|
$
1,493
|
$
1,593
|
|
|
|
|
|
|
Depreciation and Amortization by
Segment
|
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Packaging &
Specialty Plastics
|
|
$ 343
|
$ 320
|
$ 714
|
$ 640
|
Industrial
Intermediates & Infrastructure
|
|
141
|
129
|
288
|
257
|
Performance Materials
& Coatings
|
|
191
|
194
|
384
|
390
|
Corporate
|
|
7
|
6
|
16
|
10
|
Total
|
|
$ 682
|
$ 649
|
$
1,402
|
$
1,297
|
|
|
|
|
|
|
Operating EBITDA by Segment
|
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Packaging &
Specialty Plastics
|
|
$
1,046
|
$
1,238
|
$
2,022
|
$
2,200
|
Industrial
Intermediates & Infrastructure
|
|
148
|
94
|
382
|
345
|
Performance Materials
& Coatings
|
|
337
|
260
|
571
|
491
|
Corporate
|
|
(30)
|
(58)
|
(80)
|
(146)
|
Total
|
|
$
1,501
|
$
1,534
|
$
2,895
|
$
2,890
|
|
|
|
|
|
|
Equity in Earnings (Losses) of Nonconsolidated
Affiliates by Segment
|
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Packaging &
Specialty Plastics
|
|
$
55
|
$
19
|
$
80
|
$
40
|
Industrial
Intermediates & Infrastructure
|
|
(31)
|
(83)
|
(46)
|
(156)
|
Performance Materials
& Coatings
|
|
2
|
6
|
8
|
9
|
Corporate
|
|
—
|
1
|
1
|
2
|
Total
|
|
$
26
|
$
(57)
|
$
43
|
$ (105)
|
|
|
|
|
|
|
Reconciliation of "Net income" to "Operating
EBIT"
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
Mar 31,
2024
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Net income
|
$ 538
|
$ 458
|
$ 501
|
$ 996
|
$ 428
|
+ Provision (credit)
for income taxes
|
(89)
|
150
|
210
|
61
|
163
|
Income before income
taxes
|
$ 449
|
$ 608
|
$ 711
|
$
1,057
|
$ 591
|
- Interest
income
|
65
|
42
|
66
|
107
|
142
|
+ Interest expense and
amortization of debt discount
|
199
|
197
|
172
|
396
|
357
|
- Significant
items
|
(91)
|
(56)
|
(68)
|
(147)
|
(787)
|
Operating EBIT
(non-GAAP)
|
$ 674
|
$ 819
|
$ 885
|
$
1,493
|
$
1,593
|
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Jun 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 608
|
$ 439
|
$ 0.62
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(56)
|
(43)
|
(0.06)
|
Cost of sales ($44
million);
R&D ($1 million);
SG&A ($11 million)
|
Total significant
items
|
$ (56)
|
$ (43)
|
$
(0.06)
|
|
Operating results
(non-GAAP)
|
$ 664
|
$ 482
|
$ 0.68
|
|
Significant Items Impacting Results for the Three
Months Ended Jun 30, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 711
|
$ 485
|
$ 0.68
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(55)
|
(42)
|
(0.06)
|
Cost of sales ($35
million);
R&D ($1
million); SG&A ($11 million);
Restructuring and asset related
charges - net ($8 million)
|
Indemnification and
other transaction
related costs 5
|
(13)
|
(10)
|
(0.01)
|
Sundry income (expense)
- net
|
Total significant
items
|
$ (68)
|
$
(52)
|
$
(0.07)
|
|
Operating results
(non-GAAP)
|
$
779
|
$
537
|
$ 0.75
|
|
- "Income before income taxes."
- "Net income 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 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.
- 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.
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Significant Items Impacting Results for the Six
Months Ended Jun 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
1,057
|
$ 955
|
$ 1.35
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(147)
|
(115)
|
(0.16)
|
Cost of sales ($77
million);
R&D ($2
million); SG&A ($23 million);
Restructuring and asset related
charges - net ($45 million)
|
Income tax related
items 5
|
—
|
194
|
0.27
|
Provision for income
taxes
|
Total significant
items
|
$
(147)
|
$ 79
|
$ 0.11
|
|
Operating results
(non-GAAP)
|
$
1,204
|
$ 876
|
$ 1.24
|
|
Significant Items Impacting Results for the Six
Months Ended Jun 30, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 591
|
$ 392
|
$ 0.54
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(606)
|
(478)
|
(0.67)
|
Cost of sales ($63
million);
R&D ($2
million); SG&A ($22 million);
Restructuring and asset related
charges - net ($549 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
|
(4)
|
(1)
|
—
|
Sundry income (expense)
- net
|
Income tax related
items 8
|
—
|
57
|
0.08
|
Provision for income
taxes
|
Total significant
items
|
$
(787)
|
$
(560)
|
$
(0.78)
|
|
Operating results
(non-GAAP)
|
$
1,378
|
$ 952
|
$ 1.32
|
|
- "Income before income taxes"
- "Net income 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 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 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
|
|
- "Income before income taxes."
- "Net income 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 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.
- Reassessment of interest and penalties related to a tax matter
in a foreign jurisdiction.
Reconciliation of Free Cash
Flow
|
Three Months Ended
|
Six Months Ended
|
In millions
(Unaudited)
|
Jun 30,
2024
|
Jun 30,
2023
|
Jun 30,
2024
|
Jun 30,
2023
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 832
|
$
1,347
|
$
1,292
|
$
1,878
|
Capital
expenditures
|
(723)
|
(561)
|
(1,437)
|
(1,001)
|
Free Cash Flow
(non-GAAP)
|
$ 109
|
$ 786
|
$ (145)
|
$ 877
|
Reconciliation of Cash Flow
Conversion
|
Three Months Ended
|
In millions
(Unaudited)
|
Sep 30,
2023
|
Dec 31,
2023
|
Mar 31,
2024
|
Jun 30,
2024
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 1,658
|
$ 1,628
|
$
460
|
$
832
|
Net income (loss)
(GAAP)
|
$
327
|
$ (95)
|
$
538
|
$
458
|
Cash flow from
operations to net income (GAAP) 1
|
507.0 %
|
N/A
|
85.5 %
|
181.7 %
|
Cash flow from
operations to net income - trailing twelve months
(GAAP)
|
|
372.8 %
|
Operating EBITDA
(non-GAAP)
|
$ 1,283
|
$ 1,216
|
$ 1,394
|
$ 1,501
|
Cash Flow Conversion
(Cash flow from operations to Operating
EBITDA) (non-GAAP)
|
129.2 %
|
133.9 %
|
33.0 %
|
55.4 %
|
Cash Flow Conversion -
trailing twelve months (non-GAAP)
|
|
84.9 %
|
- 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:
Andrew Riker
ajriker@dow.com
+1
989-633-5564
|
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-second-quarter-2024-results-302206466.html
SOURCE The Dow Chemical Company