MIDLAND,
Mich., Jan. 30, 2025 /PRNewswire/ -- Dow (NYSE:
DOW):
FINANCIAL HIGHLIGHTS
- Net sales were $10.4 billion,
down 2% year-over-year, reflecting declines in Packaging &
Specialty Plastics. Sequentially, net sales were down 4%, led by
seasonal declines in Performance Materials & Coatings.
- Volume increased 1% compared to the year-ago period, with gains
in most regions. Sequentially, volume decreased 1%, led by
seasonally lower demand in Performance Materials & Coatings,
partly offset by improved supply availability in Packaging &
Specialty Plastics and Industrial Intermediates &
Infrastructure.
- Local price was down 3% year-over-year and sequentially, with
declines in all operating segments.
- Equity losses were $51 million,
down $44 million compared to the
year-ago period, primarily driven by lower integrated margins at
our Thai joint ventures. Sequentially, equity earnings were down
$53 million, driven by lower earnings
at our principal joint ventures.
- GAAP net loss was $35 million, or
$0.08 per share, including
significant items totaling $0.08,
primarily from restructuring and efficiency costs. Operating
earnings per share¹ was $0.00. Both
earnings per share and operating earnings per share include
higher-than-expected non-cash tax adjustments of $0.27, primarily related to Argentina, amplified by inflation.
- Op. EBIT1 was $454
million, down $105 million
year-over-year, primarily driven by lower prices, which were partly
offset by higher operating rates and lower spending. Sequentially,
Op. EBIT was down $187 million,
reflecting lower integrated margins in Packaging & Specialty
Plastics and seasonally lower demand in Performance Materials &
Coatings.
- Cash provided by operating activities – continuing operations
was $811 million, down $817 million year-over-year, primarily driven by
a significant prior period working capital release from destocking.
Sequentially, cash from operating activities was up $11 million.
- Returns to shareholders totaled $492
million of dividends in the quarter.
- The Company delivered 2024 full year net sales of $43.0 billion compared to $44.6 billion in 2023. GAAP net income was
$1.2 billion, up from $660 million in 2023. Operating EBIT was
$2.6 billion, down from $2.8 billion last year. Cash provided by
operating activities – continuing operations was $2.9 billion compared to $5.2 billion in 2023. The Company delivered
returns to shareholders of $2.5
billion, comprised of $2
billion in dividends and $0.5
billion in share repurchases in 2024.
SUMMARY FINANCIAL RESULTS
|
Three Months Ended
Dec 31
|
Three Months Ended
Sep 30
|
In millions,
except per share amounts
|
4Q24
|
4Q23
|
vs.
SQLY
[B /
(W)]
|
3Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$10,405
|
$10,621
|
$(216)
|
$10,879
|
$(474)
|
GAAP Income (Loss)
Net of Tax
|
$(35)
|
$(95)
|
$60
|
$240
|
$(275)
|
Operating
EBIT¹
|
$454
|
$559
|
$(105)
|
$641
|
$(187)
|
Operating EBIT
Margin¹
|
4.4 %
|
5.3 %
|
(90)
bps
|
5.9 %
|
(150)
bps
|
Operating
EBITDA¹
|
$1,205
|
$1,216
|
$(11)
|
$1,382
|
$(177)
|
GAAP Earnings (Loss)
Per Share
|
$(0.08)
|
$(0.15)
|
$0.07
|
$0.30
|
$(0.38)
|
Operating Earnings
Per Share¹
|
$0.00
|
$0.43
|
$(0.43)
|
$0.47
|
$(0.47)
|
Cash Provided by
Operating
Activities – Cont. Ops
|
$811
|
$1,628
|
$(817)
|
$800
|
$11
|
|
|
|
|
|
|
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.
|
CEO QUOTE
Jim
Fitterling, chair and chief executive officer, commented on
the quarter:
"Despite persistently weak macroeconomic conditions, Team Dow
delivered our fifth consecutive quarter of year-over-year volume
growth, leveraging our cost-advantaged footprint to capture
resilient demand for high-value applications. In December, we
signed a definitive agreement for the sale of a minority stake in
select U.S. Gulf Coast infrastructure assets for expected cash
proceeds of up to approximately $3 billion. The partnership
represents a new business model designed to drive operational
efficiencies and growth with new customers, while providing
near-term financial flexibility. We also announced a strategic
review of select European assets, and today we are announcing
additional actions to deliver $1 billion of targeted cost
reductions. These collective actions represent a continuation of
Dow's commitment to maintaining our strong financial foundation and
supplementing near-term cash flow."
SEGMENT HIGHLIGHTS
Packaging & Specialty Plastics
|
Three Months Ended
Dec 31
|
Three Months Ended
Sep 30
|
In millions,
except margin percentages
|
4Q24
|
4Q23
|
vs.
SQLY
[B /
(W)]
|
3Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$5,315
|
$5,641
|
$(326)
|
$5,516
|
$(201)
|
Operating
EBIT
|
$447
|
$664
|
$(217)
|
$618
|
$(171)
|
Operating EBIT
Margin
|
8.4 %
|
11.8 %
|
(340)
bps
|
11.2 %
|
(280)
bps
|
Equity Earnings
(Losses)
|
$(15)
|
$40
|
$(55)
|
$16
|
$(31)
|
Packaging & Specialty Plastics segment net sales in the
quarter were $5.3 billion,
down 6% versus the year-ago period. Local price
decreased 5% year-over-year, primarily driven by lower
functional polymers and polyethylene prices. Segment volume was
down 1% year-over-year, as polyethylene demand growth was more
than offset by lower merchant hydrocarbons and non-recurring
licensing revenue. On a sequential basis, net sales were
down 4%, primarily driven by lower polyethylene prices.
Equity losses were $15 million, a decrease of
$55 million compared to the prior year, led by lower
integrated margins at the Thai joint ventures. Sequentially, equity
earnings were down $31 million, driven by lower earnings at
our principal joint ventures.
Op. EBIT was $447 million, a decrease of $217 million
compared to the year-ago period, driven by lower integrated
margins, licensing revenue, and reduced equity earnings.
Sequentially, Op. EBIT decreased by $171 million, due to lower
integrated margins and equity earnings, partly offset by the
restart of a cracker in Texas and
lower planned maintenance activity.
Packaging and Specialty Plastics business reported a net sales
decrease versus the year-ago period, driven by lower functional
polymers and polyethylene prices, primarily in Asia Pacific, partly offset by higher demand
for flexible food and specialty packaging in all regions except
Latin America. Sequentially, net
sales decreased, as higher demand for industrial and consumer
packaging was more than offset by lower prices.
Hydrocarbons & Energy business reported a net sales
decline compared to the year-ago period, driven by lower merchant
olefins demand and aromatics prices. Sequentially, net sales
decreased, as higher third-party olefins demand from improved
supply availability after the restart of a cracker in Texas was more than offset by lower olefins
and aromatics prices.
Industrial Intermediates & Infrastructure
|
Three Months Ended
Dec 31
|
Three Months Ended
Sep 30
|
In millions,
except margin percentages
|
4Q24
|
4Q23
|
vs.
SQLY
[B /
(W)]
|
3Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,948
|
$2,948
|
$0
|
$2,962
|
$(14)
|
Operating
EBIT
|
$84
|
$15
|
$69
|
$(53)
|
$137
|
Operating EBIT
Margin
|
2.8 %
|
0.5 %
|
230
bps
|
(1.8) %
|
460 bps
|
Equity Earnings
(Losses)
|
$(39)
|
$(57)
|
$18
|
$(17)
|
$(22)
|
Industrial Intermediates & Infrastructure segment net sales
were $2.9 billion, flat versus
the year-ago period. Local price declined 1% year-over-year.
Volume increased 1% year-over-year, driven by improved supply
availability in Industrial Solutions, partially offset by lower
volumes in Polyurethanes & Construction Chemicals. On a
sequential basis, net sales were flat as seasonal increases in
deicing fluid demand offset local price declines and seasonally
lower volumes in building & construction.
Equity losses for the segment were $39 million, an
improvement of $18 million versus the year-ago period, driven
by improved MEG margins at the Kuwait joint ventures. Equity losses in the
prior quarter were $17 million. Sequentially, the earnings
decline was primarily driven by price declines in Asia Pacific at Sadara.
Op. EBIT increased $69 million versus the year-ago period,
primarily driven by higher operating rates and improved supply
availability in our Industrial Solutions business. On a sequential
basis, Operating EBIT increased by $137 million, driven by
lower planned maintenance activity and higher operating rates that
were partially offset by local price declines.
Polyurethanes & Construction Chemicals business
reported a decrease in net sales compared to the year-ago period,
driven by lower volumes primarily in Asia
Pacific and Europe, the
Middle East, Africa and India (EMEAI). Sequentially, net sales
decreased, driven by seasonally lower demand in building &
construction applications.
Industrial Solutions business reported an increase in net sales
compared to the year-ago period, as local price declines were more
than offset by volume gains in all regions on improved supply
availability following the restart and continued ramp-up from an
outage at Louisiana Operations. Sequentially, net sales increased,
driven by higher ethylene oxide project-related catalyst sales and
seasonally higher demand for deicing fluids, partly offset by local
price declines.
Performance Materials & Coatings
|
Three Months Ended
Dec 31
|
Three Months Ended
Sep 30
|
In millions,
except margin percentages
|
4Q24
|
4Q23
|
vs.
SQLY
[B /
(W)]
|
3Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$1,965
|
$1,894
|
$71
|
$2,214
|
$(249)
|
Operating
EBIT
|
$(9)
|
$(61)
|
$52
|
$140
|
$(149)
|
Operating EBIT
Margin
|
(0.5) %
|
(3.2) %
|
270
bps
|
6.3 %
|
(680)
bps
|
Equity Earnings
(Losses)
|
$2
|
$6
|
$(4)
|
$1
|
$1
|
Performance Materials & Coatings segment net sales in the
quarter were $2 billion, up 4% versus the year-ago
period. Local price decreased 2% year-over-year, primarily
driven by lower prices in Consumer Solutions. Volume was up 5%
year-over-year, driven by gains in both businesses. On a sequential
basis, net sales were down 11%, primarily from seasonally
lower demand.
Op. EBIT increased $52 million versus the year-ago period,
driven by volume gains as well as lower fixed costs. Sequentially,
Op. EBIT decreased $149 million, driven by seasonally lower
demand and operating rates.
Consumer Solutions business reported an increase in net
sales versus the year-ago period, driven by volume gains across all
downstream end markets, led by infrastructure, home care, and
electronics, as well as in upstream siloxanes. Sequentially, net
sales decreased primarily driven by lower seasonal demand.
Coatings & Performance Monomers business reported an
increase in net sales compared to the year-ago period, driven by
higher merchant monomers volumes in the U.S. & Canada, which were partly offset by lower
volumes in EMEAI. Sequentially, net sales decreased, primarily from
seasonally lower demand for pavement markings and architectural
coatings.
OUTLOOK
"We remain confident that Dow will benefit from the completion
of our near-term incremental growth projects and an enhanced focus
on operational discipline in 2025. In addition, we are optimistic
that we will see further demand growth in attractive end markets
such as packaging, energy and electronics," said Fitterling. "Our
differentiated portfolio and strong balance sheet enable us to
deliver on all our capital allocation priorities, including an
industry-leading dividend. Until we see more definitive indications
of a true recovery taking hold – and in order to deliver improved
margins – we are taking actions to reduce our costs by
$1 billion as well as our 2025 CapEx plans by
$300 - 500 million. We will complete these actions
while staying the course on our long-term strategic priorities. Our
proactive interventions are necessary for Dow to continue to
successfully navigate this economic downcycle."
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 $43 billion in 2024.
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,"
"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 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, logistics, and 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; 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; and any global and regional economic impacts of a
pandemic or other public health-related risks and events on Dow's
business.
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.
®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
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 Invested 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
|
Twelve Months Ended
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Net sales
|
$
10,405
|
$
10,621
|
$
42,964
|
$
44,622
|
Cost of
sales
|
9,470
|
9,646
|
38,358
|
39,742
|
Research and
development expenses
|
202
|
213
|
810
|
829
|
Selling, general and
administrative expenses
|
353
|
411
|
1,581
|
1,627
|
Amortization of
intangibles
|
76
|
81
|
310
|
324
|
Restructuring and
asset related charges (credits) - net
|
34
|
(21)
|
103
|
528
|
Equity in losses of
nonconsolidated affiliates
|
(51)
|
(7)
|
(6)
|
(119)
|
Sundry income
(expense) - net
|
159
|
(482)
|
415
|
(280)
|
Interest
income
|
57
|
43
|
200
|
229
|
Interest expense and
amortization of debt discount
|
216
|
197
|
811
|
746
|
Income (loss) before
income taxes
|
219
|
(352)
|
1,600
|
656
|
Provision (credit) for
income taxes
|
254
|
(257)
|
399
|
(4)
|
Net income
(loss)
|
(35)
|
(95)
|
1,201
|
660
|
Net income
attributable to noncontrolling interests
|
18
|
10
|
85
|
71
|
Net income (loss)
available for Dow Inc. common stockholders
|
$
(53)
|
$ (105)
|
$ 1,116
|
$ 589
|
|
|
|
|
|
Per common share
data:
|
|
|
|
|
Earnings (loss) per
common share - basic
|
$ (0.08)
|
$ (0.15)
|
$ 1.57
|
$ 0.82
|
Earnings (loss) per
common share - diluted
|
$ (0.08)
|
$ (0.15)
|
$ 1.57
|
$ 0.82
|
|
|
|
|
|
Weighted-average common
shares outstanding - basic
|
704.7
|
703.6
|
703.8
|
705.7
|
Weighted-average common
shares outstanding - diluted
|
704.7
|
703.6
|
705.1
|
709.0
|
Dow Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
In millions, except
share amounts (Unaudited)
|
Dec 31,
2024
|
Dec 31,
2023
|
Assets
|
|
|
Current
Assets
|
|
|
Cash and cash
equivalents
|
$
2,189
|
$
2,987
|
Accounts and notes
receivable:
|
|
|
Trade (net of
allowance for doubtful receivables - 2024: $95; 2023:
$81)
|
4,756
|
4,718
|
Other
|
2,108
|
1,896
|
Inventories
|
6,544
|
6,076
|
Other current
assets
|
993
|
1,937
|
Total current
assets
|
16,590
|
17,614
|
Investments
|
|
|
Investment in
nonconsolidated affiliates
|
1,266
|
1,267
|
Other investments
(investments carried at fair value - 2024: $2,047; 2023:
$1,877)
|
3,033
|
2,740
|
Noncurrent
receivables
|
380
|
438
|
Total
investments
|
4,679
|
4,445
|
Property
|
|
|
Property
|
62,121
|
60,203
|
Less: Accumulated
depreciation
|
40,117
|
39,137
|
Net
property
|
22,004
|
21,066
|
Other Assets
|
|
|
Goodwill
|
8,565
|
8,641
|
Other intangible
assets (net of accumulated amortization - 2024: $5,394; 2023:
$5,374)
|
1,721
|
2,072
|
Operating lease
right-of-use assets
|
1,268
|
1,320
|
Deferred income tax
assets
|
1,257
|
1,486
|
Deferred charges and
other assets
|
1,228
|
1,323
|
Total other
assets
|
14,039
|
14,842
|
Total Assets
|
$
57,312
|
$
57,967
|
Liabilities and Equity
|
|
|
Current
Liabilities
|
|
|
Notes
payable
|
$
135
|
$
62
|
Long-term debt due
within one year
|
497
|
117
|
Accounts
payable:
|
|
|
Trade
|
4,847
|
4,529
|
Other
|
1,694
|
1,797
|
Operating lease
liabilities - current
|
318
|
329
|
Income taxes
payable
|
276
|
419
|
Accrued and other
current liabilities
|
2,521
|
2,704
|
Total current
liabilities
|
10,288
|
9,957
|
Long-Term
Debt
|
15,711
|
14,907
|
Other Noncurrent
Liabilities
|
|
|
Deferred income tax
liabilities
|
392
|
399
|
Pension and other
postretirement benefits - noncurrent
|
4,736
|
4,932
|
Asbestos-related
liabilities - noncurrent
|
713
|
788
|
Operating lease
liabilities - noncurrent
|
984
|
1,032
|
Other noncurrent
obligations
|
6,637
|
6,844
|
Total other noncurrent
liabilities
|
13,462
|
13,995
|
Stockholders'
Equity
|
|
|
Common stock
(authorized 5,000,000,000 shares of $0.01 par value
each;
issued 2024:
784,471,939 shares; 2023: 778,595,514 shares)
|
8
|
8
|
Additional paid-in
capital
|
9,203
|
8,880
|
Retained
earnings
|
20,909
|
21,774
|
Accumulated other
comprehensive loss
|
(8,110)
|
(7,681)
|
Treasury stock at cost
(2024: 80,859,145 shares; 2023: 76,302,081 shares)
|
(4,655)
|
(4,374)
|
Dow Inc.'s
stockholders' equity
|
17,355
|
18,607
|
Noncontrolling
interests
|
496
|
501
|
Total
equity
|
17,851
|
19,108
|
Total Liabilities and
Equity
|
$
57,312
|
$
57,967
|
Dow Inc. and Subsidiaries
Consolidated Statements of Cash
Flows
|
|
In millions (Unaudited)
For the years ended Dec 31,
|
2024
|
2023
|
Operating
Activities
|
|
|
Net income
|
$
1,201
|
$
660
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization
|
2,894
|
2,611
|
Provision (credit) for
deferred income tax
|
135
|
(1,222)
|
Earnings of
nonconsolidated affiliates less than dividends received
|
348
|
387
|
Net periodic pension
benefit cost (credit)
|
(210)
|
548
|
Pension
contributions
|
(121)
|
(142)
|
Net gain on sales of
assets, businesses and investments
|
(65)
|
(70)
|
Restructuring and
asset related charges - net
|
103
|
528
|
Other net
loss
|
239
|
796
|
Changes in assets and
liabilities, net of effects of acquired and divested
companies:
|
|
|
Accounts and notes
receivable
|
(224)
|
1,161
|
Inventories
|
(529)
|
844
|
Accounts
payable
|
278
|
(734)
|
Other assets and
liabilities, net
|
(1,146)
|
(203)
|
Cash provided by
operating activities - continuing operations
|
2,903
|
5,164
|
Cash provided by
operating activities - discontinued operations
|
11
|
32
|
Cash provided by
operating activities
|
2,914
|
5,196
|
Investing
Activities
|
|
|
Capital
expenditures
|
(2,940)
|
(2,356)
|
Investment in gas
field developments
|
(203)
|
(215)
|
Purchases of
previously leased assets
|
—
|
(7)
|
Proceeds from sales of
property, businesses and consolidated companies, net of cash
divested
|
234
|
95
|
Acquisitions of
property and businesses, net of cash acquired
|
(125)
|
(114)
|
Investments in and
loans to nonconsolidated affiliates
|
(28)
|
(5)
|
Distributions and loan
repayments from nonconsolidated affiliates
|
—
|
2
|
Proceeds from sales of
ownership interests in nonconsolidated affiliates
|
—
|
63
|
Purchases of
investments
|
(1,809)
|
(2,288)
|
Proceeds from sales
and maturities of investments
|
2,536
|
1,958
|
Other investing
activities, net
|
(33)
|
(61)
|
Cash used for
investing activities
|
(2,368)
|
(2,928)
|
Financing
Activities
|
|
|
Changes in short-term
notes payable
|
(61)
|
(249)
|
Proceeds from issuance
of short-term debt greater than three months
|
143
|
—
|
Payments on short-term
debt greater than three months
|
(17)
|
—
|
Proceeds from issuance
of long-term debt
|
1,467
|
104
|
Payments on long-term
debt
|
(267)
|
(446)
|
Collections on
securitization programs, net of remittances
|
(9)
|
18
|
Purchases of treasury
stock
|
(494)
|
(625)
|
Proceeds from issuance
of stock
|
166
|
188
|
Transaction financing,
debt issuance and other costs
|
(14)
|
(2)
|
Employee taxes paid
for share-based payment arrangements
|
(39)
|
(42)
|
Distributions to
noncontrolling interests
|
(77)
|
(89)
|
Dividends paid to
stockholders
|
(1,966)
|
(1,972)
|
Cash used for
financing activities
|
(1,168)
|
(3,115)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
(163)
|
(45)
|
Summary
|
|
|
Decrease in cash, cash
equivalents and restricted cash
|
(785)
|
(892)
|
Cash, cash equivalents
and restricted cash at beginning of year
|
3,048
|
3,940
|
Cash, cash equivalents
and restricted cash at end of year
|
$
2,263
|
$
3,048
|
Less: Restricted cash
and cash equivalents, included in "Other current assets"
|
74
|
61
|
Cash and cash
equivalents at end of year
|
$
2,189
|
$
2,987
|
Dow Inc. and Subsidiaries
Net Sales by Segment and Geographic
Region
|
|
Net Sales by Segment
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Packaging &
Specialty Plastics
|
$ 5,315
|
$ 5,641
|
$
21,776
|
$
23,149
|
Industrial
Intermediates & Infrastructure
|
2,948
|
2,948
|
11,869
|
12,538
|
Performance Materials
& Coatings
|
1,965
|
1,894
|
8,574
|
8,497
|
Corporate
|
177
|
138
|
745
|
438
|
Total
|
$
10,405
|
$
10,621
|
$
42,964
|
$
44,622
|
U.S. &
Canada
|
$ 3,953
|
$ 3,973
|
$
16,423
|
$
16,640
|
EMEAI
1
|
3,334
|
3,312
|
13,958
|
14,537
|
Asia Pacific
|
1,995
|
2,094
|
7,707
|
8,266
|
Latin
America
|
1,123
|
1,242
|
4,876
|
5,179
|
Total
|
$
10,405
|
$
10,621
|
$
42,964
|
$
44,622
|
Net Sales Variance by Segment and
Geographic Region
|
Three Months Ended Dec 31, 2024
|
Twelve Months Ended Dec 31,
2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior year
|
|
Packaging &
Specialty Plastics
|
(5) %
|
— %
|
(1) %
|
(6) %
|
(4) %
|
— %
|
(2) %
|
(6) %
|
|
Industrial
Intermediates & Infrastructure
|
(1)
|
—
|
1
|
—
|
(6)
|
—
|
1
|
(5)
|
|
Performance Materials
& Coatings
|
(2)
|
1
|
5
|
4
|
(3)
|
(1)
|
5
|
1
|
|
Total
|
(3) %
|
— %
|
1 %
|
(2) %
|
(4) %
|
— %
|
— %
|
(4) %
|
|
Total, excluding the
Hydrocarbons &
Energy business
|
(3) %
|
— %
|
2 %
|
(1) %
|
(5) %
|
— %
|
3 %
|
(2) %
|
|
U.S. &
Canada
|
(3) %
|
— %
|
2 %
|
(1) %
|
(3) %
|
— %
|
2 %
|
(1) %
|
|
EMEAI
1
|
(1)
|
1
|
1
|
1
|
(4)
|
—
|
—
|
(4)
|
|
Asia Pacific
|
(6)
|
—
|
1
|
(5)
|
(6)
|
(1)
|
—
|
(7)
|
|
Latin
America
|
(6)
|
—
|
(4)
|
(10)
|
(5)
|
—
|
(1)
|
(6)
|
|
Total
|
(3) %
|
— %
|
1 %
|
(2) %
|
(4) %
|
— %
|
— %
|
(4) %
|
|
Net Sales Variance by Segment and Geographic
Region
|
Three Months Ended Dec 31, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior quarter
|
|
Packaging &
Specialty Plastics
|
(5) %
|
— %
|
1 %
|
(4) %
|
|
Industrial
Intermediates & Infrastructure
|
(1)
|
—
|
1
|
—
|
|
Performance Materials
& Coatings
|
(2)
|
—
|
(9)
|
(11)
|
|
Total
|
(3) %
|
— %
|
(1) %
|
(4) %
|
|
Total, excluding the
Hydrocarbons & Energy business
|
(3) %
|
— %
|
(2) %
|
(5) %
|
|
U.S. &
Canada
|
(4) %
|
— %
|
(1) %
|
(5) %
|
|
EMEAI
1
|
(3)
|
—
|
(4)
|
(7)
|
|
Asia Pacific
|
(4)
|
1
|
9
|
6
|
|
Latin
America
|
(3)
|
—
|
(9)
|
(12)
|
|
Total
|
(3) %
|
— %
|
(1) %
|
(4) %
|
|
|
|
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
|
Twelve Months Ended
|
In millions
(Unaudited)
|
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Packaging &
Specialty Plastics
|
|
$ 447
|
$ 664
|
$ 2,373
|
$ 2,700
|
Industrial
Intermediates & Infrastructure
|
|
84
|
15
|
125
|
124
|
Performance Materials
& Coatings
|
|
(9)
|
(61)
|
318
|
219
|
Corporate
|
|
(68)
|
(59)
|
(228)
|
(265)
|
Total
|
|
$ 454
|
$ 559
|
$ 2,588
|
$ 2,778
|
|
|
|
|
|
|
Depreciation and Amortization by
Segment
|
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Packaging &
Specialty Plastics
|
|
$ 385
|
$ 324
|
$ 1,483
|
$ 1,285
|
Industrial
Intermediates & Infrastructure
|
|
156
|
133
|
599
|
524
|
Performance Materials
& Coatings
|
|
198
|
195
|
776
|
778
|
Corporate
|
|
12
|
5
|
36
|
24
|
Total
|
|
$ 751
|
$ 657
|
$ 2,894
|
$ 2,611
|
|
|
|
|
|
|
Operating EBITDA by Segment
|
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Packaging &
Specialty Plastics
|
|
$ 832
|
$ 988
|
$ 3,856
|
$ 3,985
|
Industrial
Intermediates & Infrastructure
|
|
240
|
148
|
724
|
648
|
Performance Materials
& Coatings
|
|
189
|
134
|
1,094
|
997
|
Corporate
|
|
(56)
|
(54)
|
(192)
|
(241)
|
Total
|
|
$ 1,205
|
$ 1,216
|
$ 5,482
|
$ 5,389
|
|
|
|
|
|
|
Equity in Earnings (Losses) of Nonconsolidated
Affiliates by Segment
|
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Packaging &
Specialty Plastics
|
|
$
(15)
|
$
40
|
$
81
|
$ 130
|
Industrial
Intermediates & Infrastructure
|
|
(39)
|
(57)
|
(102)
|
(276)
|
Performance Materials
& Coatings
|
|
2
|
6
|
11
|
20
|
Corporate
|
|
1
|
4
|
4
|
7
|
Total
|
|
$
(51)
|
$
(7)
|
$
(6)
|
$ (119)
|
|
|
|
|
|
|
Reconciliation of "Net Income (Loss)" to
"Operating
EBIT"
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
Sep 30,
2024
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Net income
(loss)
|
$ 240
|
$
(35)
|
$
(95)
|
$ 1,201
|
$ 660
|
+ Provision (credit)
for income taxes
|
84
|
254
|
(257)
|
399
|
(4)
|
Income (loss) before
income taxes
|
$ 324
|
$ 219
|
$ (352)
|
$ 1,600
|
$ 656
|
- Interest
income
|
36
|
57
|
43
|
200
|
229
|
+ Interest expense and
amortization of debt discount
|
199
|
216
|
197
|
811
|
746
|
- Significant
items
|
(154)
|
(76)
|
(757)
|
(377)
|
(1,605)
|
Operating EBIT
(non-GAAP)
|
$ 641
|
$ 454
|
$ 559
|
$ 2,588
|
$ 2,778
|
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Dec 31, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 219
|
$
(53)
|
$
(0.08)
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and efficiency
costs, and asset related charges - net
4
|
(89)
|
(68)
|
(0.10)
|
Cost of sales ($60
million); R&D ($1 million);
SG&A ($12 million); Restructuring and asset
related charges - net ($34 million); offset by
Sundry income (expense) - net ($18 million)
|
Indemnifications and
other transaction related
costs 5
|
13
|
13
|
0.02
|
Sundry income (expense)
- net
|
Total significant
items
|
$
(76)
|
$
(55)
|
$
(0.08)
|
|
Operating results
(non-GAAP)
|
$ 295
|
$
2
|
$ 0.00
|
|
Significant Items Impacting Results for the Three
Months Ended Dec 31, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ (352)
|
$ (105)
|
$
(0.15)
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and efficiency
costs, and asset related charges - net
4
|
(53)
|
(41)
|
(0.05)
|
Cost of sales ($55
million); R&D ($1 million);
SG&A ($18 million); offset by Restructuring
and asset related charges - net ($21 million)
|
Litigation related
charges, awards and
adjustments 6
|
106
|
87
|
0.12
|
Sundry income (expense)
- net
|
Argentine peso
devaluation 7
|
(177)
|
(67)
|
(0.09)
|
Cost of sales ($68
million); Sundry income
(expense) - net ($109 million)
|
Pension settlement
charges 8
|
(642)
|
(493)
|
(0.70)
|
Sundry income (expense)
- net
|
Indemnifications and
other transaction related
costs 5
|
9
|
9
|
0.01
|
Sundry income (expense)
- net
|
Income tax related
items 9
|
—
|
94
|
0.13
|
Provision for income
taxes
|
Total significant
items
|
$ (757)
|
$ (411)
|
$
(0.58)
|
|
Operating results
(non-GAAP)
|
$ 405
|
$ 306
|
$ 0.43
|
|
- "Income (loss) before income taxes."
- "Net income (loss) available for Dow Inc. common stockholders."
The income tax effect on significant items was calculated based
upon the enacted tax laws and statutory income tax rates applicable
in the tax jurisdiction(s) of the underlying non-GAAP
adjustment.
- "Earnings (loss) per common share - diluted," which includes
the impact of participating securities in accordance with the
two-class method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program. Also
includes certain gains associated with a previously impaired equity
investments in 2024 and partial offset for a credit from a prior
restructuring program in 2023.
- 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 a gain associated with a legal matter with Nova
Chemicals Corporation.
- Foreign currency losses and inventory valuation impacts related
to the devaluation of the Argentine peso by the Argentina government in December 2023.
- Non-cash settlement charges related to the purchase of
nonparticipating group annuity contracts for certain Company
pension plans in the United States
and Canada.
- Related to deferred tax assets in a foreign jurisdiction
partially offset by an adjustment to certain foreign tax
reserves.
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Significant Items Impacting Results for the Twelve
Months Ended Dec 31, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
1,600
|
$
1,116
|
$ 1.57
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and efficiency
costs, and asset related charges - net
4
|
(315)
|
(245)
|
(0.35)
|
Cost of sales ($184
million); R&D ($4 million);
SG&A ($42 million); Restructuring and asset
related charges - net ($103 million); offset by
Sundry income (expense) - net ($18 million)
|
Indemnifications and
other transaction related
costs 5
|
(62)
|
(45)
|
(0.06)
|
Cost of sales ($75
million); offset by Sundry
income (expense) - net ($13 million)
|
Income tax related
items 6
|
—
|
194
|
0.27
|
Provision for income
taxes
|
Total significant
items
|
$ (377)
|
$
(96)
|
$
(0.14)
|
|
Operating results
(non-GAAP)
|
$
1,977
|
$
1,212
|
$ 1.71
|
|
Significant Items Impacting Results for the Twelve
Months Ended Dec 31, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 656
|
$ 589
|
$ 0.82
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and efficiency
costs, and asset related charges - net
4
|
(741)
|
(583)
|
(0.81)
|
Cost of sales ($170
million); R&D ($4 million);
SG&A ($69 million); Restructuring and asset
related charges - net ($528 million); offset by
Sundry income (expense) - net ($30 million)
|
Litigation related
charges, awards and
adjustments 7
|
(71)
|
(51)
|
(0.07)
|
Cost of sales ($177
million); offset by Sundry
income (expense) - net ($106 million)
|
Argentine peso
devaluation 8
|
(177)
|
(67)
|
(0.09)
|
Cost of sales ($68
million); Sundry income
(expense) - net ($109 million)
|
Pension settlement
charges 9
|
(642)
|
(493)
|
(0.70)
|
Sundry income (expense)
- net
|
Indemnifications and
other transaction related
costs 5
|
26
|
29
|
0.04
|
Sundry income (expense)
- net
|
Income tax related
items 10
|
—
|
151
|
0.21
|
Provision for income
taxes
|
Total significant
items
|
$
(1,605)
|
$
(1,014)
|
$
(1.42)
|
|
Operating results
(non-GAAP)
|
$
2,261
|
$
1,603
|
$ 2.24
|
|
- "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 certain gains associated with a previously impaired equity
investment and impairment charges related to the write-down of
certain manufacturing assets in 2024, and certain gains and losses
associated with previously impaired equity investments and a credit
from a prior restructuring program in 2023.
- 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. Also includes a charge
related to an arbitration settlement agreement for historical
product claims from a divested business in 2024.
- 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, partially offset by a gain
associated with a legal matter with Nova Chemicals
Corporation.
- Foreign currency losses and inventory valuation impacts related
to the devaluation of the Argentine peso by the Argentina government in December 2023.
- Non-cash settlement charges related to the purchase of
nonparticipating group annuity contracts for certain Company
pension plans in the United States
and Canada.
- Related to deferred tax assets in a foreign jurisdiction
partially offset by a remeasurement of uncertain tax positions, and
an adjustment to certain foreign tax reserves.
Dow Inc. and Subsidiaries
Selected Financial Information and Non-GAAP
Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Sep 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
324
|
$
214
|
$ 0.30
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and efficiency
costs, and asset related charges - net
4
|
(79)
|
(62)
|
(0.09)
|
Cost of sales ($47
million); R&D ($1 million);
SG&A ($7 million); Restructuring and asset
related charges - net ($24 million)
|
Indemnification and
other transaction related
costs 5
|
(75)
|
(58)
|
(0.08)
|
Cost of
sales
|
Total significant
items
|
$ (154)
|
$ (120)
|
$ (0.17)
|
|
Operating results
(non-GAAP)
|
$
478
|
$
334
|
$ 0.47
|
|
- "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.
- Includes charges related to an arbitration settlement agreement
for historical product claims from a divested business.
Reconciliation of Free Cash
Flow
|
Three Months Ended
|
Twelve Months Ended
|
In millions
(Unaudited)
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2024
|
Dec 31,
2023
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$
811
|
$
1,628
|
$
2,903
|
$
5,164
|
Capital
expenditures
|
(767)
|
(758)
|
(2,940)
|
(2,356)
|
Free Cash Flow
(non-GAAP)
|
$
44
|
$
870
|
$
(37)
|
$
2,808
|
Reconciliation of Cash Flow
Conversion
|
Three Months Ended
|
|
Mar 31,
2024
|
Jun 30,
2024
|
Sep 30,
2024
|
Dec 31,
2024
|
|
In millions
(Unaudited)
|
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 460
|
$ 832
|
$ 800
|
$ 811
|
|
Net income (loss)
(GAAP) 1
|
$ 538
|
$ 458
|
$ 240
|
$ (35)
|
|
Cash flow from
operations to net income (GAAP)
|
85.5 %
|
181.7 %
|
333.3 %
|
N/A
|
|
Cash flow from
operations to net income - trailing twelve months (GAAP)
|
|
241.7 %
|
|
Operating EBITDA
(non-GAAP)
|
$
1,394
|
$
1,501
|
$
1,382
|
$
1,205
|
|
Cash Flow Conversion
(Cash flow from operations to Operating EBITDA)
(non-GAAP)
|
33.0 %
|
55.4 %
|
57.9 %
|
67.3 %
|
|
Cash Flow Conversion -
trailing twelve months (non-GAAP)
|
|
53.0 %
|
|
- Cash flow from operations to net income is not applicable for
the fourth quarter of 2024 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-fourth-quarter-2024-results-302364326.html
SOURCE The Dow Chemical Company