DOW INC
For the period ended Apr 10, 2025. Filed Feb 28, 2025.
View on SEC.govAbout this filing
What shareholders are asked to vote on at a company's meeting. It is where to find what directors and top executives are paid, and who owns the most shares.
Apr 10, 2025 · Filed Feb 28, 2025
Contents
Appendix
Select Financial Information
Reconciliation of “Net income” to “Operating EBIT” and “Operating EBITDA”
| In millions (Unaudited)Twelve months ended December 31 | 2024 | 2023 | 2022 |
|---|---|---|---|
| Net income (GAAP) | $1,201 | $660 | $4,640 |
| + Provision (credit) for income taxes | 399 | (4) | 1,450 |
| Income before income taxes | $1,600 | $656 | $6,090 |
| - Interest income | 200 | 229 | 173 |
| + Interest expense and amortization of debt discount | 811 | 746 | 662 |
| - Significant items | (377) | (1,605) | (11) |
| Operating EBIT (non-GAAP) | $2,588 | $2,778 | $6,590 |
| Depreciation and amortization | 2,894 | 2,611 | 2,758 |
| Operating EBITDA (non-GAAP) | $5,482 | $5,389 | $9,348 |
Reconciliation of “Cash provided by operating activities—continuing operations” to “Free Cash Flow” and “Cash Flow Conversion”
| In millions (Unaudited)Twelve months ended December 31 | 2024 | 2023 | 2022 |
|---|---|---|---|
| Cash provided by operating activities—continuing operations (GAAP) | $2,903 | $5,164 | $7,486 |
| Capital expenditures | (2,940) | (2,356) | (1,823) |
| Free Cash Flow (non-GAAP) | $(37) | $2,808 | $5,663 |
| Net income (GAAP) | $1,201 | $660 | $4,640 |
| Cash flow from operations to net income (GAAP) | 242% | 782% | 161% |
| Operating EBITDA (non-GAAP) | $5,482 | $5,389 | $9,348 |
| Cash Flow Conversion (Cash flow from operations to Operating EBITDA) (non-GAAP) | 53% | 96% | 80% |
Reconciliation of Operating Return on Capital (ROC)
| In millions (Unaudited)Twelve months ended December 31 | 2024 | 2023 | 2022 |
|---|---|---|---|
| Net income available for Dow Inc. common stockholders (GAAP) | $1,116 | $589 | $4,582 |
| - Significant items, after tax | (96) | (1,017) | (22) |
| Operating Net Income Available for Dow Inc. Common Stockholders (non-GAAP) | $1,212 | $1,606 | $4,604 |
| Net income attributable to noncontrolling interests | 85 | 71 | 58 |
| Gross interest expense | 945 | 834 | 725 |
| Imputed interest expense—operating leases | 65 | 62 | 56 |
| Tax on gross interest expense | (267) | (232) | (179) |
| Operating Net Operating Profit After Tax (non-GAAP) | $2,040 | $2,341 | $5,264 |
| $ | |||
| Average Total Capital (non-GAAP) | $36,363 | $36,800 | $34,935 |
| Operating Return on Capital (non-GAAP) | 6% | 6% | 15% |
2025 | Dow Proxy Statement 105
Reconciliation of Net Debt
| In millions (Unaudited)Twelve months ended December 31 | 2024 | 2023 | 2022 |
|---|---|---|---|
| Notes payable | $135 | $62 | $362 |
| Long-term debt due within one year | 497 | 117 | 362 |
| Long-term debt | 15,711 | 14,907 | 14,698 |
| Gross debt (GAAP) | $16,343 | $15,086 | $15,422 |
| - Cash and cash equivalents | 2,189 | 2,987 | 3,886 |
| - Marketable securities 1 | 383 | 1,300 | 939 |
| Net debt (non-GAAP) | $13,771 | $10,799 | $10,597 |
1 The Company’s investments in marketable securities are included in “Other current assets” in the consolidated balance sheets.
Non-GAAP Financial Measures
This document includes financial information that does not conform to GAAP and is 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 Proxy Statement are defined below.
Cash Flow Conversionis 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.
Free Cash Flowis 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.
Net Debt is defined as total gross debt minus “Cash and cash equivalents” and “Marketable securities.” The Company believes Net Debt is the best representation of its financial leverage at this point in time.
Operating EBIT is defined as earnings (i.e., “Income before income taxes”) before interest, excluding the impact of significant items.
Operating EBITDA is defined as earnings (i.e., “Income before income taxes”) before interest, depreciation and amortization, excluding the impact of significant items.
Operating Net Income is defined as net income, excluding the after-tax impact of significant items.
Operating ROC is defined as net operating profit after tax (excluding significant items) divided by total average capital. Operating ROC measures how effectively a company has utilized the money invested in its operations. Net operating profit after tax (excluding significant items) is a net income measure the Company uses in presentations to investors that excludes net income attributable to noncontrolling interests, and interest expense, exclusive of the significant items.
106 2025 | Dow Proxy Statement
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.