Dow reports third quarter 2025 results
Rhea-AI Summary
Dow (NYSE: DOW) reported 3Q25 results: net sales $9.97B (down 8% YoY, down 1% sequentially) and GAAP net income $124M. Operating EBIT was $180M, down $461M YoY but up $201M sequentially. Operating EPS was a $0.19 loss (GAAP EPS $0.08). Volume fell 1% YoY and rose 1% sequentially after U.S. Gulf Coast asset start-ups. Cash from operations was $1.13B, up $330M YoY and sequentially up $1.6B. The company said it remains on track for >$6.5B in near-term cash support, with over half achieved, and returned $249M in dividends.
Positive
- Cash provided by operations +$330M year-over-year to $1.13B
- Operating EBIT +$201M sequentially to $180M
- Startup of Gulf Coast polyethylene and alkoxylation assets drove sequential volume growth
- On track for >$6.5B near-term cash support; over half already achieved
Negative
- Net sales down 8% year-over-year to $9.97B
- Operating EBIT down $461M year-over-year
- Operating EPS swung to a $(0.19) loss versus $0.47 a year ago
- Local price decline of 8% year-over-year across segments
News Market Reaction 63 Alerts
On the day this news was published, DOW gained 12.95%, reflecting a significant positive market reaction. Argus tracked a peak move of +7.6% during that session. Our momentum scanner triggered 63 alerts that day, indicating high trading interest and price volatility. This price movement added approximately $2.01B to the company's valuation, bringing the market cap to $17.52B at that time. Trading volume was elevated at 2.2x the daily average, suggesting notable buying interest.
Data tracked by StockTitan Argus on the day of publication.
3Q25 FINANCIAL HIGHLIGHTS
- Net sales were
, down$10.0 billion 8% year-over-year, reflecting declines in all operating segments. Sequentially, net sales were down1% , as gains in Industrial Intermediates & Infrastructure were more than offset by declines in Packaging & Specialty Plastics and Performance Materials & Coatings. - Volume decreased
1% year-over-year, as declines inEurope , theMiddle East ,Africa andIndia (EMEAI) were partly offset by gains in theU.S. andCanada andAsia Pacific . Sequentially, volume increased1% , following the startup of Dow's new assets in theU.S. Gulf Coast. Gains in Industrial Intermediates & Infrastructure were partly offset by declines in Packaging & Specialty Plastics due to lower merchant hydrocarbons sales. - Local price was down
8% versus the year-ago period and down3% sequentially. - GAAP net income was
. Op. EBIT1 was$124 million , down$180 million year-over-year. This was primarily driven by declines in price and equity earnings, which were partly offset by tailwinds from the Company's cost reduction actions. Sequentially, Op. EBIT increased$461 million , driven by meaningful cost reduction progress and lower planned maintenance activity, which were partly offset by lower prices across all operating segments.$201 million - GAAP earnings per share (EPS) was
; operating EPS1 was a loss of$0.08 , compared to EPS of$0.19 in the year-ago period and a loss of$0.47 in the prior quarter. Op. EPS excludes significant items totaling$0.42 per share, primarily driven by one-time favorable tax adjustments and gains from the Company's sale of its$0.27 50% interest in the DowAksa joint venture. - Cash provided by operating activities – continuing operations was
, up$1.1 billion year-over-year, driven by working capital improvements. Sequentially, it was up$330 million , primarily driven by working capital improvements and advance payments for low carbon solutions and other long-term supply agreements.$1.6 billion - Returns to shareholders totaled
of dividends in the quarter.$249 million
SUMMARY FINANCIAL RESULTS
|
|
Three Months Ended Sep 30 |
Three Months Ended Jun 30 |
||||
|
In millions, except per share amounts |
3Q25 |
3Q24 |
vs. SQLY [B / (W)] |
2Q25 |
vs. PQ [B / (W)] |
|
|
Net Sales |
|
|
|
|
|
|
|
GAAP Income (Loss) Net of Tax |
|
|
|
|
|
|
|
Operating EBIT ¹ |
|
|
|
|
|
|
|
Operating EBITDA ¹ |
|
|
|
|
|
|
|
GAAP Earnings (Loss) Per Share |
|
|
|
|
|
|
|
Operating Earnings Per Share ¹ |
|
|
|
|
|
|
|
Cash Provided by (Used for) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Op. Earnings Per Share, Op. EBIT, Op. EBIT Margin and Op. EBITDA, Free Cash Flow and Cash Flow Conversion are non-GAAP measures. See page 6 for further discussion. ®TM Trademark of The Dow Chemical Company or an affiliated company of Dow |
CEO QUOTE
"In the third quarter, we delivered sequential earnings and cash flow improvement despite continued pressure across our industry," said Jim Fitterling, Dow chair and CEO. "Our teams are engaging in productive conversations with governments around the world to keep product moving and to ensure a fair-trade environment. We remain confident that Dow is in a strong position to navigate this environment. Additionally, we captured resilient demand from our new polyethylene and alkoxylation assets in the
SEGMENT HIGHLIGHTS
Packaging & Specialty Plastics
|
|
Three Months Ended Sep 30 |
Three Months Ended Jun 30 |
|||
|
In millions |
3Q25 |
3Q24 |
vs. SQLY [B / (W)] |
2Q25 |
vs. PQ [B / (W)] |
|
Net Sales |
|
|
|
|
|
|
Operating EBIT |
|
|
|
|
|
|
Equity Earnings (Losses) |
|
|
|
|
|
Packaging & Specialty Plastics segment net sales in the quarter were
Equity losses for the segment were
Op. EBIT was
Packaging and Specialty Plastics business reported a net sales decrease versus the year-ago period, driven by lower downstream polymer prices and lower licensing revenue, partly offset by higher demand for flexible packaging applications. Sequentially, net sales were flat, as higher demand for flexible packaging was offset by lower prices.
Hydrocarbons & Energy business reported a net sales decrease both year-over-year and sequentially, driven by lower merchant olefins sales in EMEAI.
|
1. Includes a |
Industrial Intermediates & Infrastructure
|
|
Three Months Ended Sep 30 |
Three Months Ended Jun 30 |
|||
|
In millions |
3Q25 |
3Q24 |
vs. SQLY [B / (W)] |
2Q25 |
vs. PQ [B / (W)] |
|
Net Sales |
|
|
|
|
|
|
Operating EBIT |
|
|
|
|
|
|
Equity Earnings (Losses) |
|
|
|
|
|
Industrial Intermediates & Infrastructure segment net sales were
Equity losses for the segment were
Op. EBIT increased
Polyurethanes & Construction Chemicals business reported a decrease in net sales compared to the year-ago period, primarily driven by local price and volume declines, partly offset by increased MDI volumes following a third-party supplier outage in the prior period. Sequentially, net sales increased as higher volumes, primarily in MDI, were partly offset by lower prices in EMEAI.
Industrial Solutions business reported a decrease in net sales compared to the year-ago period, primarily driven by lower local prices, partly offset by higher volumes, led by energy applications, including solutions for data centers. Sequentially, net sales increased, driven by higher volumes from improved supply availability following turnaround activity in the prior period and the startup of our new unit in
Performance Materials & Coatings
|
|
Three Months Ended Sep 30 |
Three Months Ended Jun 30 |
|||
|
In millions |
3Q25 |
3Q24 |
vs. SQLY [B / (W)] |
2Q25 |
vs. PQ [B / (W)] |
|
Net Sales |
|
|
|
|
|
|
Operating EBIT |
|
|
|
|
|
|
Equity Earnings (Losses) |
|
|
|
|
|
Performance Materials & Coatings segment net sales in the quarter were
Op. EBIT decreased
Consumer Solutions business reported a decrease in net sales versus the year-ago period, as higher demand for downstream electronics and home care applications was more than offset by lower prices across the business and lower upstream siloxanes volumes. Sequentially, net sales increased, driven by higher demand for both upstream siloxanes and downstream silicones, partly offset by lower prices.
Coatings & Performance Monomers business reported a decrease in net sales compared to the year-ago period, driven by lower prices, led by declines in acrylic monomers. Sequentially, net sales decreased, primarily driven by seasonally lower demand as well as lower prices, primarily in acrylic monomers.
OUTLOOK
"Our teams are staying close to our customers, maintaining the financial flexibility we have built, and strengthening Dow's competitiveness to drive higher earnings," said Fitterling. "While the near-term market backdrop remains largely unchanged across the end markets Dow serves, we continue to take actions to build on our strong foundation and enable greater long-term shareholder returns when macroeconomic conditions improve. We are focused on resilient areas of our portfolio where we can capture share and premiums. And, we are delivering increased cost savings, rationalizing higher-cost areas of our asset footprint - primarily in
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 30 countries and employ approximately 36,000 people. Dow delivered sales of approximately
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," "could," "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 sanctions, export restrictions, supply chain disruptions or increased economic uncertainty related to the ongoing conflicts between
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, 2024, 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.
®TM Trademark of The Dow Chemical Company 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 (used for) 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 (used for) 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, |
Sep 30, |
Sep 30, |
Sep 30, |
|
|
Net sales |
$ 9,973 |
$ 10,879 |
$ 30,508 |
$ 32,559 |
|
Cost of sales |
9,242 |
9,809 |
28,523 |
28,888 |
|
Research and development expenses |
191 |
208 |
579 |
608 |
|
Selling, general and administrative expenses |
340 |
396 |
1,053 |
1,228 |
|
Amortization of intangibles |
46 |
76 |
185 |
234 |
|
Restructuring and asset related charges - net |
23 |
24 |
822 |
69 |
|
Equity in earnings (losses) of nonconsolidated affiliates |
(72) |
2 |
(122) |
45 |
|
Sundry income (expense) - net |
185 |
119 |
345 |
256 |
|
Interest income |
47 |
36 |
114 |
143 |
|
Interest expense and amortization of debt discount |
221 |
199 |
646 |
595 |
|
Income (loss) before income taxes |
70 |
324 |
(963) |
1,381 |
|
Provision (credit) for income taxes |
(54) |
84 |
4 |
145 |
|
Net income (loss) |
124 |
240 |
(967) |
1,236 |
|
Net income attributable to noncontrolling interests |
62 |
26 |
113 |
67 |
|
Net income (loss) available for Dow Inc. common stockholders |
$ 62 |
$ 214 |
$ (1,080) |
$ 1,169 |
|
|
|
|
|
|
|
Per common share data: |
|
|
|
|
|
Earnings (loss) per common share - basic |
$ 0.08 |
$ 0.30 |
$ (1.53) |
$ 1.65 |
|
Earnings (loss) per common share - diluted |
$ 0.08 |
$ 0.30 |
$ (1.53) |
$ 1.65 |
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic |
711.8 |
702.3 |
709.4 |
703.5 |
|
Weighted-average common shares outstanding - diluted |
713.2 |
703.6 |
709.4 |
704.9 |
|
Dow Inc. and Subsidiaries Consolidated Balance Sheets |
||
|
|
||
|
In millions, except share amounts (Unaudited) |
Sep 30,
|
Dec 31,
|
|
Assets |
|
|
|
Current Assets |
|
|
|
Cash and cash equivalents |
$ 4,609 |
$ 2,189 |
|
Accounts and notes receivable: |
|
|
|
Trade (net of allowance for doubtful receivables - 2025: |
5,044 |
4,756 |
|
Other |
2,117 |
2,108 |
|
Inventories |
6,675 |
6,544 |
|
Other current assets |
1,201 |
993 |
|
Total current assets (variable interest entities restricted - 2025: |
19,646 |
16,590 |
|
Investments |
|
|
|
Investment in nonconsolidated affiliates |
1,255 |
1,266 |
|
Other investments (investments carried at fair value - 2025: |
2,812 |
3,033 |
|
Noncurrent receivables |
427 |
380 |
|
Total investments |
4,494 |
4,679 |
|
Property |
|
|
|
Property |
65,327 |
62,121 |
|
Less: Accumulated depreciation |
42,788 |
40,117 |
|
Net property (variable interest entities restricted - 2025: |
22,539 |
22,004 |
|
Other Assets |
|
|
|
Goodwill |
8,690 |
8,565 |
|
Other intangible assets (net of accumulated amortization - 2025: |
1,546 |
1,721 |
|
Operating lease right-of-use assets |
1,314 |
1,268 |
|
Deferred income tax assets |
1,418 |
1,257 |
|
Deferred charges and other assets |
1,343 |
1,228 |
|
Total other assets (variable interest entities restricted - 2025: |
14,311 |
14,039 |
|
Total Assets |
$ 60,990 |
$ 57,312 |
|
Liabilities and Equity |
|
|
|
Current Liabilities |
|
|
|
Notes payable |
$ 133 |
$ 135 |
|
Long-term debt due within one year |
413 |
497 |
|
Accounts payable: |
|
|
|
Trade |
4,535 |
4,847 |
|
Other |
1,673 |
1,694 |
|
Operating lease liabilities - current |
324 |
318 |
|
Income taxes payable |
271 |
276 |
|
Accrued and other current liabilities |
2,755 |
2,521 |
|
Total current liabilities (variable interest entities nonrecourse - 2025: |
10,104 |
10,288 |
|
Long-Term Debt (variable interest entities nonrecourse - 2025: |
17,709 |
15,711 |
|
Other Noncurrent Liabilities |
|
|
|
Deferred income tax liabilities |
383 |
392 |
|
Pension and other postretirement benefits - noncurrent |
4,656 |
4,736 |
|
Asbestos-related liabilities - noncurrent |
645 |
713 |
|
Operating lease liabilities - noncurrent |
1,046 |
984 |
|
Other noncurrent obligations |
7,383 |
6,637 |
|
Total other noncurrent liabilities (variable interest entities nonrecourse - 2025: |
14,113 |
13,462 |
|
Stockholders' Equity |
|
|
|
Common stock (authorized 5,000,000,000 shares of issued 2025: 785,965,252 shares; 2024: 784,471,939 shares) |
8 |
8 |
|
Additional paid-in capital |
11,099 |
9,203 |
|
Retained earnings |
18,576 |
20,909 |
|
Accumulated other comprehensive loss |
(7,763) |
(8,110) |
|
Treasury stock at cost (2025: 75,197,860 shares; 2024: 80,859,145 shares) |
(4,379) |
(4,655) |
|
Dow Inc.'s stockholders' equity |
17,541 |
17,355 |
|
Noncontrolling interests |
1,523 |
496 |
|
Total equity |
19,064 |
17,851 |
|
Total Liabilities and Equity |
$ 60,990 |
$ 57,312 |
|
Dow Inc. and Subsidiaries Consolidated Statements of Cash Flows |
||
|
|
||
|
In millions (Unaudited) |
Nine Months Ended |
|
|
Sep 30,
|
Sep 30,
|
|
|
Operating Activities |
|
|
|
Net income (loss) |
$ (967) |
$ 1,236 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
2,126 |
2,143 |
|
Credit for deferred income tax |
(179) |
(134) |
|
Earnings of nonconsolidated affiliates less than dividends received |
312 |
221 |
|
Net periodic pension benefit credit |
(73) |
(143) |
|
Pension contributions |
(145) |
(92) |
|
Net gain on sales of assets, businesses and investments |
(211) |
(58) |
|
Restructuring and asset related charges - net |
822 |
69 |
|
Other net loss |
134 |
332 |
|
Changes in assets and liabilities, net of effects of acquired and divested companies: |
|
|
|
Accounts and notes receivable |
(400) |
(818) |
|
Inventories |
(132) |
(676) |
|
Accounts payable |
(492) |
601 |
|
Other assets and liabilities, net |
(31) |
(589) |
|
Cash provided by operating activities - continuing operations |
764 |
2,092 |
|
Cash provided by (used for) operating activities - discontinued operations |
(16) |
8 |
|
Cash provided by operating activities |
748 |
2,100 |
|
Investing Activities |
|
|
|
Capital expenditures |
(1,911) |
(2,173) |
|
Proceeds from incentives related to capital expenditures |
132 |
— |
|
Investment in gas field developments |
(110) |
(157) |
|
Proceeds from sales of property, businesses and consolidated companies, net of cash divested |
135 |
36 |
|
Acquisitions of property and businesses, net of cash acquired |
— |
(121) |
|
Investments in and loans to nonconsolidated affiliates |
(21) |
(25) |
|
Proceeds from sales of ownership interests in nonconsolidated affiliates |
125 |
— |
|
Purchases of investments |
(523) |
(1,381) |
|
Proceeds from sales and maturities of investments |
711 |
2,386 |
|
Other investing activities, net |
5 |
(21) |
|
Cash used for investing activities |
(1,457) |
(1,456) |
|
Financing Activities |
|
|
|
Changes in short-term notes payable |
36 |
(61) |
|
Proceeds from issuance of short-term debt greater than three months |
50 |
114 |
|
Payments on short-term debt greater than three months |
(46) |
(6) |
|
Proceeds from issuance of long-term debt |
2,652 |
1,443 |
|
Payments on long-term debt |
(1,207) |
(224) |
|
Collections on securitization programs, net of remittances |
(3) |
28 |
|
Purchases of treasury stock |
— |
(494) |
|
Proceeds from issuance of stock |
— |
51 |
|
Transaction financing, debt issuance and other costs |
(130) |
(13) |
|
Employee taxes paid for share-based payment arrangements |
(16) |
(38) |
|
Distributions to noncontrolling interests |
(93) |
(49) |
|
Proceeds from sale of noncontrolling interests |
2,943 |
— |
|
Dividends paid to stockholders |
(1,239) |
(1,474) |
|
Other financing activities, net |
(6) |
— |
|
Cash provided by (used for) financing activities |
2,941 |
(723) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
259 |
18 |
|
Summary |
|
|
|
Increase (decrease) in cash, cash equivalents and restricted cash |
2,491 |
(61) |
|
Cash, cash equivalents and restricted cash at beginning of period |
2,263 |
3,048 |
|
Cash, cash equivalents and restricted cash at end of period |
$ 4,754 |
$ 2,987 |
|
Less: Restricted cash and cash equivalents, included in "Other current assets" |
145 |
104 |
|
Cash and cash equivalents at end of period |
$ 4,609 |
$ 2,883 |
|
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, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Packaging & Specialty Plastics |
$ 4,891 |
$ 5,516 |
$ 15,226 |
$ 16,461 |
|
Industrial Intermediates & Infrastructure |
2,834 |
2,962 |
8,475 |
8,921 |
|
Performance Materials & Coatings |
2,082 |
2,214 |
6,282 |
6,609 |
|
Corporate |
166 |
187 |
525 |
568 |
|
Total |
$ 9,973 |
$ 10,879 |
$ 30,508 |
$ 32,559 |
|
|
$ 3,914 |
$ 4,149 |
$ 12,129 |
$ 12,470 |
|
EMEAI 1 |
3,090 |
3,568 |
9,636 |
10,624 |
|
|
1,838 |
1,890 |
5,433 |
5,712 |
|
|
1,131 |
1,272 |
3,310 |
3,753 |
|
Total |
$ 9,973 |
$ 10,879 |
$ 30,508 |
$ 32,559 |
|
Net Sales Variance by |
Three Months Ended Sep 30, 2025 |
Nine Months Ended Sep 30, 2025 |
|
||||||||
|
Local |
Currency |
Volume |
Portfolio |
Total |
Local |
Currency |
Volume |
Portfolio |
Total |
|
|
|
Percent change from prior year |
|
||||||||||
|
Packaging & Specialty |
(10) % |
1 % |
(1) % |
(1) % |
(11) % |
(8) % |
— % |
1 % |
(1) % |
(8) % |
|
|
Industrial Intermediates & |
(8) |
2 |
2 |
— |
(4) |
(5) |
— |
— |
— |
(5) |
|
|
Performance Materials & |
(5) |
1 |
(2) |
— |
(6) |
(3) |
— |
(2) |
— |
(5) |
|
|
Total |
(8) % |
1 % |
(1) % |
— % |
(8) % |
(6) % |
— % |
— % |
— % |
(6) % |
|
|
Total, excluding the |
(8) % |
1 % |
— % |
— % |
(7) % |
(6) % |
— % |
— % |
(1) % |
(7) % |
|
|
|
(9) % |
— % |
3 % |
— % |
(6) % |
(5) % |
— % |
3 % |
(1) % |
(3) % |
|
|
EMEAI 1 |
(8) |
4 |
(8) |
(1) |
(13) |
(6) |
1 |
(3) |
(1) |
(9) |
|
|
|
(9) |
— |
6 |
— |
(3) |
(8) |
— |
3 |
— |
(5) |
|
|
|
(8) |
— |
(3) |
— |
(11) |
(8) |
— |
(4) |
— |
(12) |
|
|
Total |
(8) % |
1 % |
(1) % |
— % |
(8) % |
(6) % |
— % |
— % |
— % |
(6) % |
|
|
Net Sales Variance by Segment and Geographic Region |
Three Months Ended Sep 30, 2025 |
|
|||
|
Local |
Currency |
Volume |
Total |
|
|
|
Percent change from prior quarter |
|
||||
|
Packaging & Specialty Plastics |
(2) % |
1 % |
(2) % |
(3) % |
|
|
Industrial Intermediates & Infrastructure |
(4) |
1 |
5 |
2 |
|
|
Performance Materials & Coatings |
(3) |
1 |
— |
(2) |
|
|
Total |
(3) % |
1 % |
1 % |
(1) % |
|
|
Total, excluding the Hydrocarbons & Energy business |
(3) % |
1 % |
2 % |
— % |
|
|
|
(2) % |
— % |
— % |
(2) % |
|
|
EMEAI 1 |
(4) |
2 |
(4) |
(6) |
|
|
|
(3) |
— |
9 |
6 |
|
|
|
(2) |
— |
4 |
2 |
|
|
Total |
(3) % |
1 % |
1 % |
(1) % |
|
Europe ,Middle East ,Africa andIndia .- Portfolio & Other includes the sales impact of the flexible packaging laminating adhesives business, which was sold to Arkema S.A. in the fourth quarter of 2024.
|
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, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Packaging & Specialty Plastics |
|
$ 199 |
$ 618 |
$ 612 |
$ 1,926 |
|
Industrial Intermediates & Infrastructure |
|
(47) |
(53) |
(360) |
41 |
|
Performance Materials & Coatings |
|
80 |
140 |
281 |
327 |
|
Corporate |
|
(52) |
(64) |
(144) |
(160) |
|
Total |
|
$ 180 |
$ 641 |
$ 389 |
$ 2,134 |
|
|
|
|
|
|
|
|
Depreciation and Amortization by Segment |
|
Three Months Ended |
Nine Months Ended |
||
|
In millions (Unaudited) |
|
Sep 30, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Packaging & Specialty Plastics |
|
$ 349 |
$ 384 |
$ 1,078 |
$ 1,098 |
|
Industrial Intermediates & Infrastructure |
|
158 |
155 |
457 |
443 |
|
Performance Materials & Coatings |
|
174 |
194 |
566 |
578 |
|
Corporate |
|
7 |
8 |
25 |
24 |
|
Total |
|
$ 688 |
$ 741 |
$ 2,126 |
$ 2,143 |
|
|
|
|
|
|
|
|
Operating EBITDA by Segment |
|
Three Months Ended |
Nine Months Ended |
||
|
In millions (Unaudited) |
|
Sep 30, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Packaging & Specialty Plastics |
|
$ 548 |
$ 1,002 |
$ 1,690 |
$ 3,024 |
|
Industrial Intermediates & Infrastructure |
|
111 |
102 |
97 |
484 |
|
Performance Materials & Coatings |
|
254 |
334 |
847 |
905 |
|
Corporate |
|
(45) |
(56) |
(119) |
(136) |
|
Total |
|
$ 868 |
$ 1,382 |
$ 2,515 |
$ 4,277 |
|
|
|
|
|
|
|
|
Equity in Earnings (Losses) of Nonconsolidated |
|
Three Months Ended |
Nine Months Ended |
||
|
In millions (Unaudited) |
|
Sep 30, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Packaging & Specialty Plastics |
|
$ (6) |
$ 16 |
$ 40 |
$ 96 |
|
Industrial Intermediates & Infrastructure |
|
(68) |
(17) |
(165) |
(63) |
|
Performance Materials & Coatings |
|
1 |
1 |
2 |
9 |
|
Corporate |
|
1 |
2 |
1 |
3 |
|
Total |
|
$ (72) |
$ 2 |
$ (122) |
$ 45 |
|
|
|
|
|
|
|
|
Reconciliation of "Net income (loss)" to "Operating EBIT" |
Three Months Ended |
Nine Months Ended |
|||
|
In millions (Unaudited) |
Jun 30, |
Sep 30, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Net income (loss) |
$ (801) |
$ 124 |
$ 240 |
$ (967) |
$ 1,236 |
|
+ Provision (credit) for income taxes |
142 |
(54) |
84 |
4 |
145 |
|
Income (loss) before income taxes |
$ (659) |
$ 70 |
$ 324 |
$ (963) |
$ 1,381 |
|
- Interest income |
39 |
47 |
36 |
114 |
143 |
|
+ Interest expense and amortization of debt discount |
209 |
221 |
199 |
646 |
595 |
|
- Significant items |
(468) |
64 |
(154) |
(820) |
(301) |
|
Operating EBIT (non-GAAP) |
$ (21) |
$ 180 |
$ 641 |
$ 389 |
$ 2,134 |
|
Dow Inc. and Subsidiaries Selected Financial Information and Non-GAAP Measures
|
||||
|
|
||||
|
Significant Items Impacting Results for the Three Months Ended Sep 30, 2025 |
||||
|
In millions, except per share amounts (Unaudited) |
Pretax 1 |
Net |
EPS 3 |
Income Statement Classification |
|
Reported results |
$ 70 |
$ 62 |
$ 0.08 |
|
|
Less: Significant items |
|
|
|
|
|
2025 Restructuring Program severance |
(23) |
(18) |
(0.02) |
Restructuring and asset related charges |
|
Implementation costs 5 |
(5) |
(4) |
(0.01) |
Cost of sales (
SG&A ( |
|
Net gain on divestitures and asset sale 6 |
110 |
110 |
0.15 |
Sundry income (expense) - net |
|
Loss on early extinguishment of debt |
(18) |
(14) |
(0.02) |
Sundry income (expense) - net |
|
Income tax related items 7 |
— |
120 |
0.17 |
Provision for income taxes |
|
Total significant items |
$ 64 |
$ 194 |
$ 0.27 |
|
|
Operating results (non-GAAP) |
$ 6 |
$ (132) |
$ (0.19) |
|
|
Significant Items Impacting Results for the Three Months Ended Sep 30, 2024 |
||||
|
In millions, except per share amounts (Unaudited) |
Pretax 1 |
Net |
EPS 3 |
Income Statement Classification |
|
Reported results |
$ 324 |
$ 214 |
$ 0.30 |
|
|
Less: Significant items |
|
|
|
|
|
Restructuring, implementation and |
(79) |
(62) |
(0.09) |
Cost of sales (
R&D ( |
|
Indemnification and other transaction |
(75) |
(58) |
(0.08) |
Cost of sales |
|
Total significant items |
$ (154) |
$ (120) |
$ (0.17) |
|
|
Operating results (non-GAAP) |
$ 478 |
$ 334 |
$ 0.47 |
|
- "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.
- Severance and related benefit costs and impairment charges related to the write-down of certain manufacturing facilities, corporate assets, leased, non-manufacturing facilities, exit and disposal costs and other miscellaneous assets associated with the Company's 2025 Restructuring Program.
- Implementation costs associated with the Company's 2025 Restructuring Program and the sale of membership interests of the Company's formerly wholly owned subsidiary, Dow InfraCo, LLC.
- Related to a gain on the sale of the Company's ownership interest in a nonconsolidated affiliate.
- Related to a tax benefit stemming from the
U.S. Tax Court's decision in Varian Medical Systems Inc. v. Commissioner and a basis adjustment related to the consolidated infrastructure entity. - Restructuring charges and implementation and efficiency costs associated with the Company's 2023 Restructuring Program.
- Includes a charge related to an arbitration settlement agreement for historical product claims from a divested business.
|
Dow Inc. and Subsidiaries Selected Financial Information and Non-GAAP Measures |
||||
|
|
||||
|
Significant Items Impacting Results for the Nine Months Ended Sep 30, 2025 |
||||
|
In millions, except per share amounts (Unaudited) |
Pretax 1 |
Net |
EPS 3 |
Income Statement Classification |
|
Reported results |
$ (963) |
|
$ (1.53) |
|
|
Less: Significant items |
|
|
|
|
|
Restructuring, implementation and |
(51) |
(39) |
(0.05) |
Cost of sales (
R&D ( |
|
2025 Restructuring Program severance |
(821) |
(653) |
(0.92) |
Restructuring and asset related |
|
Implementation costs 6 |
(10) |
(8) |
(0.02) |
Cost of sales (
SG&A ( |
|
Net gain on divestitures and asset sale 7 |
213 |
187 |
0.26 |
Sundry income (expense) - net |
|
Litigation related charges, awards and |
42 |
33 |
0.05 |
Cost of sales |
|
Loss on early extinguishment of debt |
(78) |
(62) |
(0.09) |
Sundry income (expense) - net |
|
Indemnification and other transaction |
(115) |
(93) |
(0.13) |
Cost of sales ( |
|
Income tax related items 10 |
— |
(33) |
(0.05) |
Provision for income taxes |
|
Total significant items |
$ (820) |
$ (668) |
$ (0.95) |
|
|
Operating results (non-GAAP) |
$ (143) |
$ (412) |
$ (0.58) |
|
|
Significant Items Impacting Results for the Nine Months Ended Sep 30, 2024 |
||||
|
In millions, except per share amounts (Unaudited) |
Pretax 1 |
Net |
EPS 3 |
Income Statement Classification |
|
Reported results |
$ 1,381 |
$ 1,169 |
$ 1.65 |
|
|
Less: Significant items |
|
|
|
|
|
Restructuring, implementation and |
(226) |
(177) |
(0.25) |
Cost of sales (
R&D ( |
|
Indemnification and other transaction |
(75) |
(58) |
(0.08) |
Cost of sales |
|
Income tax related items 10 |
— |
194 |
0.27 |
Provision for income taxes |
|
Total significant items |
$ (301) |
$ (41) |
$ (0.06) |
|
|
Operating results (non-GAAP) |
$ 1,682 |
$ 1,210 |
$ 1.71 |
|
- "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, partly offset by an asset related credit adjustment in 2025 and impairment charges related to the write-down of certain manufacturing assets in 2024.
- Severance and related benefit costs and impairment charges related to the write-down of certain manufacturing facilities, corporate assets, leased, non-manufacturing facilities and other miscellaneous assets associated with the Company's 2025 Restructuring Program.
- Implementation costs associated with the Company's 2025 Restructuring Program and the sale of membership interests of the Company's formerly wholly owned subsidiary, Dow InfraCo, LLC.
- Related to a gain on the sale of the soil fumigation product line and a gain on the sale of the Company's ownership interest in a nonconsolidated affiliate.
- Includes a gain associated with the reassessment of liabilities for certain accrued legacy agricultural products groundwater contamination matters, partially offset by the settlement of a separate claim related to water storage district legacy groundwater contamination matters.
- Primarily Includes a charge related to an arbitration settlement agreement for historical product claims from a divested business. Also includes 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.
- 2025 relates to valuation allowances on deferred tax assets in certain foreign jurisdictions, partially offset by a tax benefit stemming from the
U.S. Tax Court's decision in Varian Medical Systems Inc. v. Commissioner and a basis adjustment related to the consolidated infrastructure entity. 2024 relates to reassessment of interest and penalties related to a tax matter in a foreign jurisdiction.
|
Dow Inc. and Subsidiaries Selected Financial Information and Non-GAAP Measures
|
||||
|
|
||||
|
Significant Items Impacting Results for the Three Months Ended Jun 30, 2025 |
||||
|
In millions, except per share amounts (Unaudited) |
Pretax 1 |
Net |
EPS 3 |
Income Statement Classification |
|
Reported results |
$ (659) |
$ (835) |
$ (1.18) |
|
|
Less: Significant items |
|
|
|
|
|
2025 Restructuring Program severance |
(591) |
(474) |
(0.67) |
Restructuring and asset related charges |
|
Implementation costs 5 |
(5) |
(4) |
(0.01) |
Cost of sales (
SG&A ( |
|
Net gain on divestitures and asset sale 6 |
103 |
77 |
0.11 |
Sundry income (expense) - net |
|
Litigation related charges, awards and |
42 |
33 |
0.05 |
Cost of sales |
|
Indemnification and other transaction |
(17) |
(17) |
(0.02) |
Sundry income (expense) - net |
|
Income tax related items 9 |
— |
(153) |
(0.22) |
Provision for income taxes |
|
Total significant items |
$ (468) |
$ (538) |
$ (0.76) |
|
|
Operating results (non-GAAP) |
$ (191) |
$ (297) |
$ (0.42) |
|
- "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.
- Severance and related benefit costs and impairment charges related to the write-down of certain manufacturing facilities, corporate assets, leased, non-manufacturing facilities and other miscellaneous assets associated with the Company's 2025 Restructuring Program.
- Implementation costs associated with the Company's 2025 Restructuring Program and the sale of membership interests of the Company's wholly owned subsidiary, Dow InfraCo, LLC.
- Related to a gain on the sale of the soil fumigation product line.
- Includes a gain associated with the reassessment of liabilities for certain accrued legacy agricultural products groundwater contamination matters, partially offset by the settlement of a separate claim related to water storage district legacy 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 valuation allowances on deferred tax assets in certain foreign jurisdictions, partially offset by a tax basis adjustment related to the consolidated infrastructure entity.
|
Reconciliation of Free Cash Flow |
Three Months Ended |
Nine Months Ended |
||
|
In millions (Unaudited) |
Sep 30, |
Sep 30, |
Sep 30, |
Sep 30, |
|
Cash provided by operating activities - continuing operations (GAAP) |
$ 1,130 |
$ 800 |
$ 764 |
$ 2,092 |
|
Capital expenditures |
(564) |
(736) |
(1,911) |
(2,173) |
|
Free Cash Flow (non-GAAP) |
$ 566 |
$ 64 |
$ (1,147) |
$ (81) |
|
Reconciliation of Cash Flow Conversion |
Three Months Ended |
|||
|
In millions (Unaudited) |
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
|
Cash provided by (used for) operating activities - continuing |
$ 811 |
$ 104 |
$ (470) |
|
|
Net income (loss) (GAAP) |
$ (35) |
$ (290) |
$ (801) |
$ 124 |
|
Cash flow from operations to net income (GAAP) 1 |
N/A |
N/A |
N/A |
911.3 % |
|
Cash flow from operations to net income - trailing twelve months |
|
N/A |
||
|
Operating EBITDA (non-GAAP) |
|
$ 944 |
$ 703 |
$ 868 |
|
Cash Flow Conversion (Cash flow from operations to Operating |
67.3 % |
11.0 % |
(66.9) % |
130.2 % |
|
Cash Flow Conversion - trailing twelve months (non-GAAP) |
|
42.3 % |
||
- Cash flow from operations to net income is not applicable for the second quarter of 2025, first quarter of 2025 and fourth quarter of 2024 due to a net loss for the period.
- Cash flow from operations to net income - trailing twelve months is not applicable due to a net loss for the trailing twelve months period.
|
For further information, please contact: |
|
|
|
|
|
Investors: Andrew Riker |
Media: Sarah Young |
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-third-quarter-2025-results-302592648.html
SOURCE The Dow Chemical Company