security

Dow reports third quarter 2023 results – PR Newswire


MIDLAND, Mich., Oct. 24, 2023 /PRNewswire/ — Dow (NYSE: DOW): 

FINANCIAL HIGHLIGHTS

  • GAAP earnings per share was $0.42; operating earnings per share (EPS)1 was $0.48, compared to $1.11 in the year-ago period and $0.75 in the prior quarter. Operating EPS excludes significant items in the quarter, totaling $0.06 per share, primarily related to costs associated with the Company’s 2023 Restructuring Program.
  • Net sales were $10.7 billion, down 24% versus the year-ago period, reflecting declines in all operating segments due to slower global macroeconomic activity. Sales were down 6% sequentially, as volume gains were more than offset by lower local prices.
  • Volume decreased 6% versus the year-ago period, mainly due to declines in the merchant Hydrocarbons & Energy sales. Sequentially, volume increased by 1%, and was up 3% excluding merchant Hydrocarbons & Energy sales, with gains across all operating segments.
  • Local price decreased 18% year-over-year, with declines in all operating segments and regions, primarily due to lower feedstock and energy costs. Sequentially, local price was down 7%, primarily reflecting lower prices in Europe, the Middle East, Africa, and India (EMEAI).
  • Currency was flat year-over-year and sequentially.
  • Equity losses were $7 million, compared to equity losses of $58 million in the year-ago period and $57 million in the prior quarter, with improved results at all of the Company’s principal joint ventures, primarily Sadara.
  • GAAP net income was $327 million. Operating EBIT1 was $626 million, down from $1.2 billion in the
    year-ago period, primarily driven by lower local prices. Sequentially, Op. EBIT was down $259 million, driven by declines in Packaging & Specialty Plastics and partially offset by Industrial Intermediates & Infrastructure and Performance Materials & Coatings.
  • Cash provided by operating activities – continuing operations was $1.7 billion, down $282 million
    year-over-year and up $311 million compared to the prior quarter. The Company delivered cash flow conversion1 of 103% on a trailing 12-month basis.
  • Returns to shareholders totaled $617 million in the quarter, including $492 million in dividends and $125 million in share repurchases.

SUMMARY FINANCIAL RESULTS


Three Months Ended September 30

Three Months Ended June 30

In millions, except per share amounts

3Q23

3Q22

vs. SQLY

[B / (W)]

2Q23

vs. PQ

[B / (W)]

Net Sales

$10,730

$14,115

$(3,385)

$11,420

$(690)

GAAP Income, Net of Tax

$327

$760

$(433)

$501

$(174)

Operating EBIT¹

$626

$1,195

$(569)

$885

$(259)

Operating EBIT Margin¹

5.8 %

8.5 %

(270) bps  

7.7 %

(190) bps  

Operating EBITDA¹

$1,283

$1,863

$(580)

$1,534

$(251)

GAAP Earnings Per Share

$0.42

$1.02

$(0.60)

$0.68

$(0.26)

Operating Earnings Per Share¹

$0.48

$1.11

$(0.63)

$0.75

$(0.27)

Cash Provided by Operating
Activities – Cont. Ops

$1,658

$1,940

$(282)

$1,347

$311

  1. Op. Earnings Per Share, Op. EBIT, Op. EBIT Margin, Op. EBITDA, and Cash Flow Conversion 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 third quarter, Team Dow continued to advance our long-term strategy while also taking proactive actions to reduce costs and maximize cash generation in a challenging macro environment. Despite higher sequential feedstock costs, we continued to implement targeted actions to deliver $1 billion in cost savings in 2023. Operating cash flow of $1.7 billion improved $311 million sequentially, and enabled more than $615 million in returns to shareholders, reflecting our continued disciplined and balanced approach to capital allocation.”

SEGMENT HIGHLIGHTS

Packaging & Specialty Plastics


Three Months Ended September 30

Three Months Ended June 30

In millions, except margin
percentages

3Q23

3Q22

vs. SQLY

[B / (W)]

2Q23

vs. PQ

[B / (W)]

Net Sales

$5,454

$7,327

$(1,873)

$5,940

$(486)

Operating EBIT

$476

$785

$(309)

$918

$(442)

Operating EBIT Margin

8.7 %

10.7 %

(200) bps  

15.5 %

(680) bps  

Equity Earnings

$50

$55

$(5)

$19

$31

Packaging & Specialty Plastics segment net sales in the quarter were $5.5 billion, down 26% versus the 
year-ago period. Local price decreased 20% year-over-year, driven by lower polyethylene and olefin prices in all regions, primarily due to lower global energy costs. Currency increased net sales by 1%. Volume declined 7% year-over-year, as polyethylene demand across all regions was more than offset by lower merchant volume in the Hydrocarbons & Energy business. On a sequential basis, net sales decreased by 8%. This was due to declines in olefin and aromatic merchant sales and lower polyethylene prices primarily in EMEAI, which were partly offset by higher packaging demand in Asia Pacific, Latin America and EMEAI.

Equity earnings were $50 million, down $5 million compared to the year-ago period. Equity earnings were up $31 million on a sequential basis, primarily due to the completion of planned maintenance turnaround activity at Sadara in the second quarter.

Operating EBIT was $476 million, compared to $785 million in the year-ago period due to lower integrated polyethylene margins. Sequentially, Op. EBIT decreased by $442 million, driven by lower integrated polyethylene margins, increased planned maintenance turnaround activity, and lower licensing revenue.

Packaging and Specialty Plastics business reported a net sales decline versus the year-ago period as higher polyethylene demand in all regions was more than offset by the impact of lower energy costs on local prices. Sequentially, net sales decreased as higher demand for industrial, consumer, and flexible food packaging partly offset polyethylene price declines, primarily in EMEAI.

Hydrocarbons & Energy business reported a net sales decline compared to the year-ago period, primarily driven by lower olefin and aromatic sales in EMEAI and the U.S. & Canada. Sequentially, net sales decreased due to lower merchant hydrocarbon sales, primarily in EMEAI.

Industrial Intermediates & Infrastructure


Three Months Ended September 30

Three Months Ended June 30

In millions, except margin
percentages

3Q23

3Q22

vs. SQLY

[B / (W)]

2Q23

vs. PQ

[B / (W)]

Net Sales

$3,035

$4,059

$(1,024)

$3,177

$(142)

Operating EBIT

$21

$167

$(146)

$(35)

$56

Operating EBIT Margin

0.7 %

4.1 %

(340) bps  

(1.1) %

180 bps  

Equity Earnings (Losses)

$(63)

$(114)

$51

$(83)

$20

Industrial Intermediates & Infrastructure segment net sales were $3 billion, down 25% versus the year-ago period. Local price declined 17% year-over-year and currency decreased net sales by 1%. Volume was down 7% year-over-year with declines in both businesses, driven by slower global demand. On a sequential basis, net sales declined 4% as volume gains in EMEAI and Asia Pacific were more than offset by local price declines in all regions.

Equity losses for the segment were $63 million, compared to equity losses of $114 million in the year-ago period, reflecting higher margins at Sadara. Sequentially, equity losses improved by $20 million primarily driven by increased volumes at Sadara for propylene oxide derivatives and isocyanates upon the completion of planned maintenance activity in the second quarter.

Operating EBIT was $21 million, compared to $167 million in the year-ago period, driven by lower prices and demand in both businesses. On a sequential basis, operating EBIT was up $56 million driven by volume gains and lower costs, which were partly offset by an unplanned event in Industrial Solutions at Louisiana Operations.

Polyurethanes & Construction Chemicals business reported a net sales decrease compared to the year-ago period, with lower volume from consumer durables demand and declines in local price for propylene oxide derivatives and isocyanates. Sequentially, net sales declined as volume gains in all regions were more than offset by local price declines.

Industrial Solutions business reported a decrease in net sales compared to the year-ago period driven by local price declines, lower demand for industrial applications, and reduced supply availability due to an unplanned event at Louisiana Operations. Sequentially, net sales declined as higher demand for energy and mobility applications was more than offset by lower local prices and lower supply availability.

Performance Materials & Coatings


Three Months Ended September 30

Three Months Ended June 30

In millions, except margin
percentages

3Q23

3Q22

vs. SQLY

[B / (W)]

2Q23

vs. PQ

[B / (W)]

Net Sales

$2,130

$2,654

$(524)

$2,197

$(67)

Operating EBIT

$179

$302

$(123)

$66

$113

Operating EBIT Margin

8.4 %

11.4 %

(300) bps  

3.0 %

540 bps  

Equity Earnings

$5

$1

$4

$6

$(1)

Performance Materials & Coatings segment net sales in the quarter were $2.1 billion, down 20% versus the year-ago period. Local price decreased 17% year-over-year with declines in both businesses. Volume was down 3% year-over-year, as volume gains in commercial building & construction end-markets were more than offset by lower demand for personal care and coatings applications in residential construction. On a sequential basis, net sales were down 3% as volume gains in both businesses and all regions were more than offset by lower local prices.

Operating EBIT was $179 million, compared to $302 million in the year-ago period, driven by local price declines in both businesses. Sequentially, Op. EBIT increased $113 million, driven by higher operating rates and cost savings.

Consumer Solutions business reported a decrease in net sales versus the year-ago period, as volume gains in commercial building & construction end-markets were more than offset by lower siloxanes prices. Sequentially,
net sales declined as higher volumes in all regions excluding Latin America were more than offset by declines in siloxanes prices. 

Coatings & Performance Monomers business reported a decrease in net sales compared to the year-ago period, led by local price declines. Sequentially, net sales decreased as higher monomer demand was more than offset by local price declines.

Readers Also Like:  Lawmakers Trying to Ban Chinese-Made Drones...Again - Gizmodo

OUTLOOK

“With our continued focus on operational and financial discipline, we are navigating challenging market dynamics and expect to further benefit from rising oil prices that favor our cost-advantaged asset footprint,” said Fitterling. “We remain committed to our disciplined and balanced capital allocation priorities as we advance our strategy. By 2030, our Decarbonize and Grow and Transform the Waste strategies are expected to deliver more than $3 billion in underlying earnings, reduce greenhouse gas emissions by 5 million metric tons and commercialize 3 million metric tons of circular and renewable solutions annually.”

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) combines global breadth; asset integration and scale; focused innovation and materials science expertise; leading business positions; and environmental, social and governance leadership to achieve profitable growth and help deliver a sustainable future. The Company’s ambition is to become the most innovative, customer centric, inclusive and sustainable materials science company in the world. Dow’s portfolio of plastics, industrial intermediates, coatings and silicones businesses delivers a broad range of differentiated, science-based products and solutions for its customers in high-growth market segments, such as packaging, infrastructure, mobility and consumer applications. Dow operates manufacturing sites in 31 countries and employs approximately 37,800 people. Dow delivered sales of approximately $57 billion in 2022. References to Dow or the Company mean Dow Inc. and its subsidiaries. For more information, please visit www.dow.com or follow @DowNewsroom on Twitter.

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 conflict between Russia and Ukraine; 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; 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 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 conflict between Russia and Ukraine; weather events and natural disasters; disruptions in Dow’s information technology networks and systems; 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, 2022 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.

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

Nine Months Ended

Sep 30,
2023

Sep 30,
2022

Sep 30,
2023

Sep 30,
2022

Net sales

$   10,730

$   14,115

$   34,001

$   45,043

Cost of sales

9,592

12,381

30,096

37,682

Research and development expenses

197

191

616

626

Selling, general and administrative expenses

380

356

1,216

1,289

Amortization of intangibles

81

83

243

256

Restructuring and asset related charges – net

549

186

Equity in earnings (losses) of nonconsolidated affiliates

(7)

(58)

(112)

311

Sundry income (expense) – net

92

69

202

292

Interest income

44

41

186

105

Interest expense and amortization of debt discount

192

155

549

487

Income before income taxes

417

1,001

1,008

5,225

Provision for income taxes

90

241

253

1,232

Net income

327

760

755

3,993

Net income attributable to noncontrolling interests

25

21

61

24

Net income available for Dow Inc. common stockholders

$       302

$       739

$       694

$    3,969






Per common share data:





Earnings per common share – basic

$      0.43

$      1.03

$      0.97

$      5.45

Earnings per common share – diluted

$      0.42

$      1.02

$      0.97

$      5.41






Weighted-average common shares outstanding – basic

704.0

714.3

706.4

724.9

Weighted-average common shares outstanding – diluted

707.5

718.1

709.7

729.8

Readers Also Like:  After Teens' Killing, DC Family Fundraises For Burial - DCist

Dow Inc. and Subsidiaries

Consolidated Balance Sheets


In millions, except share amounts (Unaudited)

Sep 30,
2023

Dec 31,
2022

Assets



Current Assets



Cash and cash equivalents

$          3,080

$          3,886

Accounts and notes receivable:



Trade (net of allowance for doubtful receivables – 2023: $80; 2022: $110)

5,343

5,611

Other

2,039

2,144

Inventories

6,211

6,988

Other current assets

1,625

1,848

Total current assets

18,298

20,477

Investments



Investment in nonconsolidated affiliates

1,289

1,589

Other investments (investments carried at fair value – 2023: $1,929; 2022: $1,757)

2,904

2,793

Noncurrent receivables

555

666

Total investments

4,748

5,048

Property



Property

59,525

58,055

Less: Accumulated depreciation

38,965

37,613

Net property

20,560

20,442

Other Assets



Goodwill

8,580

8,644

Other intangible assets (net of accumulated amortization – 2023: $5,279; 2022: $5,022)

2,132

2,442

Operating lease right-of-use assets

1,288

1,227

Deferred income tax assets

1,248

960

Deferred charges and other assets

1,434

1,363

Total other assets

14,682

14,636

Total Assets

$        58,288

$        60,603

Liabilities and Equity



Current Liabilities



Notes payable

$             223

$             362

Long-term debt due within one year

110

362

Accounts payable:



Trade

4,293

4,940

Other

2,025

2,276

Operating lease liabilities – current

325

287

Income taxes payable

393

334

Accrued and other current liabilities

2,879

2,770

Total current liabilities

10,248

11,331

Long-Term Debt

14,592

14,698

Other Noncurrent Liabilities



Deferred income tax liabilities

668

1,110

Pension and other postretirement benefits – noncurrent

3,617

3,808

Asbestos-related liabilities – noncurrent

804

857

Operating lease liabilities – noncurrent

1,020

997

Other noncurrent obligations

7,259

6,555

Total other noncurrent liabilities

13,368

13,327

Stockholders’ Equity



Common stock (authorized 5,000,000,000 shares of $0.01 par value each;

issued 2023: 775,630,092 shares; 2022: 771,678,525 shares)

8

8

Additional paid-in capital

8,722

8,540

Retained earnings

22,376

23,180

Accumulated other comprehensive loss

(7,261)

(7,139)

Treasury stock at cost (2023: 74,233,086 shares; 2022: 66,798,605 shares)

(4,278)

(3,871)

Dow Inc.’s stockholders’ equity

19,567

20,718

Noncontrolling interests

513

529

Total equity

20,080

21,247

Total Liabilities and Equity

$        58,288

$        60,603

Dow Inc. and Subsidiaries
Consolidated Statements of Cash Flows


In millions (Unaudited)

Nine Months Ended

Sep 30,
2023

Sep 30,
2022

Operating Activities



Net income

$          755

$       3,993

Adjustments to reconcile net income to net cash provided by operating activities:



Depreciation and amortization

1,954

2,104

Provision (credit) for deferred income tax

(817)

124

Earnings of nonconsolidated affiliates less than dividends received

300

517

Net periodic pension benefit cost (credit)

(69)

19

Pension contributions

(111)

(156)

Net gain on sales of assets, businesses and investments

(49)

(11)

Restructuring and asset related charges – net

549

186

Other net loss

588

159

Changes in assets and liabilities, net of effects of acquired and divested companies:



Accounts and notes receivable

365

323

Inventories

777

(254)

Accounts payable

(859)

(860)

Other assets and liabilities, net

153

(736)

Cash provided by operating activities – continuing operations

3,536

5,408

Cash provided by (used for) operating activities – discontinued operations

4

(11)

Cash provided by operating activities

3,540

5,397

Investing Activities



Capital expenditures

(1,598)

(1,224)

Investment in gas field developments

(175)

(134)

Purchases of previously leased assets

(5)

(5)

Proceeds from sales of property, businesses and consolidated companies, net of cash divested

66

16

Acquisitions of property and businesses, net of cash acquired

(103)

(54)

Investments in and loans to nonconsolidated affiliates

(4)

(69)

Distributions and loan repayments from nonconsolidated affiliates

2

10

Proceeds from sales of ownership interests in nonconsolidated affiliates

63

11

Purchases of investments

(1,291)

(445)

Proceeds from sales and maturities of investments

1,244

596

Other investing activities, net

(45)

(41)

Cash used for investing activities

(1,846)

(1,339)

Financing Activities



Changes in short-term notes payable

(122)

72

Payments on short-term debt greater than three months

(14)

Proceeds from issuance of long-term debt

76

82

Payments on long-term debt

(355)

(957)

Collections on securitization programs

8

Purchases of treasury stock

(500)

(2,200)

Proceeds from issuance of stock

63

99

Transaction financing, debt issuance and other costs

(1)

(8)

Employee taxes paid for share-based payment arrangements

(41)

(34)

Distributions to noncontrolling interests

(51)

(42)

Dividends paid to stockholders

(1,481)

(1,511)

Cash used for financing activities

(2,404)

(4,513)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(130)

(261)

Summary



Decrease in cash, cash equivalents and restricted cash

(840)

(716)

Cash, cash equivalents and restricted cash at beginning of period

3,940

3,033

Cash, cash equivalents and restricted cash at end of period

$       3,100

$       2,317

Less: Restricted cash and cash equivalents, included in “Other current assets”

20

101

Cash and cash equivalents at end of period

$       3,080

$       2,216

Dow Inc. and Subsidiaries
Net Sales by Segment and Geographic Region



Net Sales by Segment

Three Months Ended

Nine Months Ended

In millions (Unaudited)

Sep 30,
2023

Sep 30,
2022

Sep 30,
2023

Sep 30,
2022

Packaging & Specialty Plastics

$    5,454

$    7,327

$   17,508

$   23,187

Industrial Intermediates & Infrastructure

3,035

4,059

9,590

12,953

Performance Materials & Coatings

2,130

2,654

6,603

8,706

Corporate

111

75

300

197

Total

$   10,730

$   14,115

$   34,001

$   45,043

U.S. & Canada

$    3,968

$    5,334

$   12,667

$   16,578

EMEAI 1

3,398

4,634

11,225

15,823

Asia Pacific

2,067

2,571

6,172

7,997

Latin America

1,297

1,576

3,937

4,645

Total

$   10,730

$   14,115

$   34,001

$   45,043

Net Sales Variance by
Segment and
Geographic Region

Three Months Ended Sep 30, 2023

Nine Months Ended Sep 30, 2023


Local
Price &
Product
Mix

Currency

Volume

Total

Local
Price &
Product
Mix

Currency

Volume

Total


Percent change from prior year


Packaging & Specialty
  Plastics

(20) %

1 %

(7) %

(26) %

(18) %

— %

(6) %

(24) %


Industrial Intermediates &
  Infrastructure

(17)

(1)

(7)

(25)

(13)

(1)

(12)

(26)


Performance Materials &
  Coatings

(17)

(3)

(20)

(16)

(1)

(7)

(24)


Total

(18) %

— %

(6) %

(24) %

(16) %

(1) %

(8) %

(25) %


Total, excluding the
  Hydrocarbons & Energy
  business

(19) %

— %

(1) %

(20) %

(15) %

(1) %

(6) %

(22) %


U.S. & Canada

(18) %

— %

(8) %

(26) %

(16) %

— %

(8) %

(24) %


EMEAI 1

(19)

1

(9)

(27)

(16)

(1)

(12)

(29)


Asia Pacific

(16)

(2)

(2)

(20)

(15)

(2)

(6)

(23)


Latin America

(22)

4

(18)

(18)

3

(15)


Total

(18) %

— %

(6) %

(24) %

(16) %

(1) %

(8) %

(25) %


Net Sales Variance by Segment and Geographic Region

Three Months Ended Sep 30, 2023


Local
Price &
Product
Mix

Currency

Volume

Total


Percent change from prior quarter


Packaging & Specialty Plastics

(6) %

— %

(2) %

(8) %


Industrial Intermediates & Infrastructure

(7)

(1)

4

(4)


Performance Materials & Coatings

(4)

(1)

2

(3)


Total

(7) %

— %

1 %

(6) %


Total, excluding the Hydrocarbons & Energy business

(7) %

(1) %

3 %

(5) %


U.S. & Canada

(5) %

— %

(2) %

(7) %


EMEAI 1

(8)

(2)

(10)


Asia Pacific

(6)

(2)

8


Latin America

(6)

3

(3)


Total

(7) %

— %

1 %

(6) %


  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

Nine Months Ended

In millions (Unaudited)


Sep 30, 2023

Sep 30, 2022

Sep 30, 2023

Sep 30, 2022

Packaging & Specialty Plastics


$       476

$       785

$    2,036

$    3,455

Industrial Intermediates & Infrastructure


21

167

109

1,254

Performance Materials & Coatings


179

302

280

1,458

Corporate


(50)

(59)

(206)

(178)

Total


$       626

$    1,195

$    2,219

$    5,989







Depreciation and Amortization by Segment


Three Months Ended

Nine Months Ended

In millions (Unaudited)


Sep 30, 2023

Sep 30, 2022

Sep 30, 2023

Sep 30, 2022

Packaging & Specialty Plastics


$       321

$       337

$       961

$    1,076

Industrial Intermediates & Infrastructure


134

132

391

418

Performance Materials & Coatings


193

195

583

592

Corporate


9

4

19

18

Total


$       657

$       668

$    1,954

$    2,104







Operating EBITDA by Segment


Three Months Ended

Nine Months Ended

In millions (Unaudited)


Sep 30, 2023

Sep 30, 2022

Sep 30, 2023

Sep 30, 2022

Packaging & Specialty Plastics


$       797

$    1,122

$    2,997

$    4,531

Industrial Intermediates & Infrastructure


155

299

500

1,672

Performance Materials & Coatings


372

497

863

2,050

Corporate


(41)

(55)

(187)

(160)

Total


$    1,283

$    1,863

$    4,173

$    8,093







Equity in Earnings (Losses) of Nonconsolidated Affiliates by Segment


Three Months Ended

Nine Months Ended

In millions (Unaudited)


Sep 30, 2023

Sep 30, 2022

Sep 30, 2023

Sep 30, 2022

Packaging & Specialty Plastics


$         50

$         55

$         90

$       303

Industrial Intermediates & Infrastructure


(63)

(114)

(219)

5

Performance Materials & Coatings


5

1

14

6

Corporate


1

3

(3)

Total


$         (7)

$        (58)

$      (112)

$       311







Reconciliation of “Net income” to “Operating EBIT”

Three Months Ended

Nine Months Ended

In millions (Unaudited)

Jun 30, 2023

Sep 30, 2023

Sep 30, 2022

Sep 30, 2023

Sep 30, 2022

Net income

$       501

$       327

$       760

$       755

$    3,993

+ Provision for income taxes

210

90

241

253

1,232

Income before income taxes

$       711

$       417

$    1,001

$    1,008

$    5,225

–  Interest income

66

44

41

186

105

+ Interest expense and amortization of debt discount

172

192

155

549

487

–  Significant items

(68)

(61)

(80)

(848)

(382)

Operating EBIT (non-GAAP)

$       885

$       626

$    1,195

$    2,219

$    5,989

Readers Also Like:  Computer Security: The symbiosis of your life - CERN

Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP Measures


Significant Items Impacting Results for the Three Months Ended Sep 30, 2023

In millions, except per share amounts (Unaudited)

Pretax 1

Net
Income 2

EPS 3

Income Statement Classification

Reported results

$     417

$     302

$     0.42


Less: Significant items





Restructuring, implementation and
  efficiency costs, and asset related
  charges – net 4

(82)

(64)

(0.09)

Cost of sales ($52 million);

R&D ($1 million); SG&A ($29 million)

Indemnification and other transaction
  related costs 5

21

21

0.03

Sundry income (expense) – net

 Total significant items

$      (61)

$      (43)

$   (0.06)


Operating results (non-GAAP)

$     478

$     345

$     0.48



Significant Items Impacting Results for the Three Months Ended Sep 30, 2022

In millions, except per share amounts (Unaudited)

Pretax 1

Net
Income 2

EPS 3

Income Statement Classification

Reported results

$   1,001

$     739

$     1.02


Less: Significant items





Digitalization program costs

(62)

(47)

(0.07)

Cost of sales ($55 million);

R&D ($2 million); SG&A ($5 million)

Restructuring, implementation costs and
  asset related charges – net 6

(11)

(9)

(0.01)

Cost of sales ($8 million);

R&D ($1 million); SG&A ($2 million)

Indemnification and other transaction
  related costs 5

(7)

(7)

(0.01)

Sundry income (expense) – net

  Total significant items

$      (80)

$      (63)

$   (0.09)


Operating results (non-GAAP)

$   1,081

$     802

$     1.11


  1. “Income before income taxes.” 
  2. “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.
  3. “Earnings per common share – diluted,” which includes the impact of participating securities in accordance with the two-class method.
  4. Restructuring charges and implementation and efficiency costs associated with the Company’s 2023 Restructuring Program.
  5. 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.
  6. Restructuring charges, asset related charges and costs associated with implementing the Company’s 2020 Restructuring Program.

Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP Measures


Significant Items Impacting Results for the Nine Months Ended Sep 30, 2023

In millions, except per share amounts (Unaudited)

Pretax 1

Net
Income 2

EPS 3

Income Statement Classification

Reported results

$   1,008

$     694

$     0.97


Less: Significant items





Restructuring, implementation and
  efficiency costs, and asset related
  charges – net 4

(688)

(542)

(0.76)

Cost of sales ($115 million);

R&D ($3 million); SG&A ($51 million);
Restructuring and asset related
charges – net ($549 million), offset by
Sundry income (expense) – net
($30 million)

Litigation related charges, awards and
  adjustments 5

(177)

(138)

(0.19)

Cost of sales

Indemnification and other transaction
  related costs 6

17

20

0.03

Sundry income (expense) – net

Income tax related items 7

57

0.08

Provision for income taxes

 Total significant items

$    (848)

$    (603)

$   (0.84)


Operating results (non-GAAP)

$   1,856

$   1,297

$     1.81


Significant Items Impacting Results for the Nine Months Ended Sep 30, 2022

In millions, except per share amounts (Unaudited)

Pretax 1

Net
Income 2

EPS 3

Income Statement Classification

Reported results

$   5,225

$   3,969

$     5.41


Less: Significant items





Digitalization program costs

(154)

(119)

(0.16)

Cost of sales ($137 million);
 R&D ($4 million); SG&A ($13 million)

Restructuring, implementation costs and
  asset related charges – net 8

(31)

(25)

(0.03)

Cost of sales ($23 million);
 R&D ($5 million); SG&A ($3 million)

Russia / Ukraine conflict charges 9

(186)

(142)

(0.19)

Restructuring and asset related

charges – net

Loss on early extinguishment of debt

(8)

(6)

(0.01)

Sundry income (expense) – net

Indemnification and other transaction
  related costs 6

(3)

(3)

Sundry income (expense) – net

Income tax related items

25

0.03

Provision for income taxes

 Total significant items

$    (382)

$    (270)

$   (0.36)


Operating results (non-GAAP)

$   5,607

$   4,239

$     5.77


  1. “Income before income taxes”
  2. “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.
  3. “Earnings per common share – diluted,” which includes the impact of participating securities in accordance with the two-class method.
  4. Restructuring charges and implementation and efficiency costs associated with the Company’s 2023 Restructuring Program. Also includes certain gains and losses associated with previously impaired equity investments.
  5. Includes a loss associated with legacy agricultural products groundwater contamination matters.
  6. 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.
  7. Related to deferred tax assets in a foreign jurisdiction partially offset by a remeasurement of uncertain tax positions.
  8. Restructuring charges, asset related charges and costs associated with implementing the Company’s 2020 Restructuring Program.
  9. Asset related charges including inventory write-downs, bad debt reserves and impairments of other assets related to the conflict between Russia and Ukraine.

Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP Measures



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


  1. “Income before income taxes.”
  2. “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.
  3. “Earnings per common share – diluted,” which includes the impact of participating securities in accordance with the two-class method.
  4. Restructuring charges and implementation and efficiency costs associated with the Company’s 2023 Restructuring Program.
  5. 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.

Reconciliation of Free Cash Flow

Three Months Ended

Nine Months Ended

In millions (Unaudited)

Sep 30,
2023

Sep 30,
2022

Sep 30,
2023

Sep 30,
2022

Cash provided by operating activities – continuing operations (GAAP)

$    1,658

$    1,940

$    3,536

$    5,408

Capital expenditures

(597)

(452)

(1,598)

(1,224)

Free Cash Flow (non-GAAP)

$    1,061

$    1,488

$    1,938

$    4,184


Reconciliation of Cash Flow Conversion

Three Months Ended

In millions (Unaudited)

Dec 31,
2022

Mar 31,
2023

Jun 30,
2023

Sep 30,
2023

Cash provided by operating activities – continuing operations (GAAP)

$ 2,078

$    531

$ 1,347

$ 1,658

Operating EBITDA (non-GAAP)

$ 1,255

$ 1,356

$ 1,534

$ 1,283

Cash Flow Conversion (Operating EBITDA to cash flow from
  operations) (non-GAAP)

165.6 %

39.2 %

87.8 %

129.2 %

Cash Flow Conversion – trailing twelve months (non-GAAP)


103.4 %

Twitter: https://twitter.com/DowNewsroom 
Facebook: https://www.facebook.com/dow/ 
LinkedIn: http://www.linkedin.com/company/dow-chemical 
Instagram: http://instagram.com/dow_official 

SOURCE The Dow Chemical Company





READ SOURCE

This website uses cookies. By continuing to use this site, you accept our use of cookies.