- Company Dashboard
- Financials
- Filings
- Holdings
- Transcripts
- ETFs
- Insider
- Institutional
-
Shorts
-
8-K Filing
Dow Chemical 8-KDow Reports Fourth Quarter and Full-Year Results
Filed: 29 Jan 14, 12:00am
• | The Company reported earnings of $0.79 per share, or $0.65 per share on an adjusted basis(1). This compares with a loss of $0.61 per share in the year-ago period, or earnings of $0.33 per share on an adjusted basis. |
• | EBITDA(2) was $2.3 billion, or $2.1 billion on an adjusted basis(3), an increase of 31 percent versus the year-ago period with gains in every operating segment. Adjusted EBITDA margin(4) expanded more than 300 basis points, led by Performance Plastics, Performance Materials, and Coatings and Infrastructure Solutions. |
• | Sales were $14.4 billion, up 3 percent versus the same quarter last year or up 4 percent on an adjusted basis(5). Sales increased in all operating segments, excluding Feedstocks and Energy. Gains were led by record fourth quarter revenue in Agricultural Sciences (up 13 percent), Coatings and Infrastructure Solutions (up 10 percent) and Performance Plastics (up 8 percent) on an adjusted basis. |
• | Volume rose 2 percent, or 3 percent on an adjusted basis versus the same quarter last year. Gains were reported in most operating segments and geographic areas. Volume growth was led by emerging geographies, which increased 7 percent, driven by Latin America (up 13 percent). Volume gains were also reported in the United States (up 3 percent). |
• | Price increased 1 percent, primarily due to gains in Performance Plastics (up 7 percent) and Performance Materials (up 1 percent) partially offset by declines in Feedstocks and Energy (down 6 percent). |
• | The Company’s previously announced cost actions gained further traction in the quarter, enabling Dow to exceed its $500 million target for the year. |
• | Cash flow from operations was $2.2 billion for the quarter, bringing full-year cash flow from operations to $7.8 billion. Excluding the K-Dow award, full-year cash flow from operations was a record $6 billion. |
• | The Company reduced gross debt in the quarter nearly $660 million, bringing Dow’s net debt to EBITDA(6) to 1.4x and net debt to capitalization to 30 percent - both well below the Company’s historical average. |
• | The Company demonstrated its ongoing commitment to shareholder remuneration, returning more than $550 million to shareholders in the quarter through declared dividends and share repurchases(7). For the full year, Dow has returned $1.8 billion to shareholders, representing a nearly 30 percent increase versus 2012. |
(1) | “Adjusted earnings per share” is defined as earnings per share excluding the impact of “Certain Items.” See Supplemental Information at the end of the release for a description of these items, as well as a reconciliation of adjusted earnings per share to “Earnings per common share - diluted.” |
(2) | EBITDA is defined as earnings (i.e., “Net Income”) before interest, income taxes, depreciation and amortization. A reconciliation of EBITDA to "Net Income (Loss) Available for The Dow Chemical Company Common Stockholders" is provided following the Operating Segments table. |
(3) | Adjusted EBITDA is defined as EBITDA excluding the impact of “Certain Items.” |
(4) | Adjusted EBITDA margin is defined as EBITDA excluding the impact of Certain Items as a percentage of reported sales. |
(5) | “Adjusted sales” is defined as “Net Sales” excluding sales related to prior-period divestitures. |
(6) | “Net debt to EBITDA” is defined as net debt divided by “Adjusted EBITDA.” Net debt equals total debt (“Notes Payable” plus “Long-term debt due within one year” plus “Long-Term Debt”) minus “Cash and cash equivalents.” |
(7) | Declared dividends equals “Common stock dividends declared per share of common stock” times “Share count - diluted, excluding preferred stock conversion to common shares” as of December 31, 2013. Share repurchases equals the current period change in “Treasury stock at cost.” |
• | Dow reported full-year 2013 earnings of $3.68 per share, or $2.48 per share on an adjusted basis. This compares with prior-year earnings of $0.70 per share, or $1.90 per share on an adjusted basis - an increase of 31 percent versus 2012. |
• | Sales were $57.1 billion, up 1 percent versus the prior year, or up 3 percent on an adjusted basis and excluding sales from Feedstocks and Energy. On an adjusted basis, sales gains were posted in all geographic areas excluding Europe, Middle East and Africa (EMEA). Emerging geographies represented 35 percent of total Company sales for the first time in Dow’s history. |
• | EBITDA totaled $10.5 billion, or $8.4 billion on an adjusted basis. For the full year, Dow expanded adjusted EBITDA margin nearly 150 basis points. The largest gain was achieved by Performance Plastics, which expanded margins nearly 700 basis points as the Company extracted further value from both its technology differentiation advantages in key downstream markets such as packaging, as well as its feedstock integration advantage. |
• | Equity earnings exceeded $1 billion, compared with $536 million in the year-ago period, or $698 million excluding certain items. |
• | Dow accelerated its cost savings and portfolio management actions throughout the year, exceeding its goal to deliver $500 million in cost reductions and $850 million in proceeds from divestitures. |
• | The Company delivered $7.8 billion of cash from operating activities in 2013, a $3.7 billion increase versus 2012. This includes final resolution and receipt of the $2.2 billion K-Dow arbitration cash award. |
• | In 2013, Dow reduced gross debt by $3 billion and its interest expense by approximately $170 million. |
Three Months Ended | ||
In millions, except per share amounts | Dec. 31, 2013 | Dec. 31, 2012 |
Net Sales | $14,386 | $13,917 |
Adjusted Sales | $14,386 | $13,807 |
Net Income (Loss) Available for Common Stockholders | $963 | $(716) |
Net Income Available for Common Stockholders, excluding Certain Items | $793 | $389 |
Earnings (Loss) per Common Share | $0.79 | $(0.61) |
Adjusted Earnings Per Share | $0.65 | $0.33 |
Twelve Months Ended | ||
In millions, except per share amounts | Dec 31, 2013 | Dec 31, 2012 |
Net Sales | $57,080 | $56,786 |
Adjusted Sales | $57,080 | $56,571 |
Net Income Available for Common Stockholders | $4,447 | $842 |
Net Income Available for Common Stockholders, excluding Certain Items | $2,981 | $2,249 |
Earnings per Common Share | $3.68 | $0.70 |
Adjusted Earnings Per Share | $2.48 | $1.90 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
In millions, except per share amounts (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||
Net Sales | $ | 14,386 | $ | 13,917 | $ | 57,080 | $ | 56,786 | |||||||
Cost of sales | 12,068 | 11,939 | 47,594 | 47,792 | |||||||||||
Research and development expenses | 477 | 463 | 1,747 | 1,708 | |||||||||||
Selling, general and administrative expenses | 838 | 741 | 3,024 | 2,861 | |||||||||||
Amortization of intangibles (Note B) | 117 | 117 | 461 | 478 | |||||||||||
Goodwill impairment loss (Note C) | — | 220 | — | 220 | |||||||||||
Restructuring charges (credits) (Note D) | (22 | ) | 986 | (22 | ) | 1,343 | |||||||||
Equity in earnings of nonconsolidated affiliates (Note E) | 254 | 44 | 1,034 | 536 | |||||||||||
Sundry income (expense) - net (Note F) | 474 | (50 | ) | 2,554 | (27 | ) | |||||||||
Interest income | 12 | 15 | 41 | 41 | |||||||||||
Interest expense and amortization of debt discount | 262 | 310 | 1,101 | 1,269 | |||||||||||
Income (Loss) Before Income Taxes | 1,386 | (850 | ) | 6,804 | 1,665 | ||||||||||
Provision (Credit) for income taxes (Note G) | 358 | (99 | ) | 1,988 | 565 | ||||||||||
Net Income (Loss) | 1,028 | (751 | ) | 4,816 | 1,100 | ||||||||||
Net income (loss) attributable to noncontrolling interests | (20 | ) | (120 | ) | 29 | (82 | ) | ||||||||
Net Income (Loss) Attributable to The Dow Chemical Company | 1,048 | (631 | ) | 4,787 | 1,182 | ||||||||||
Preferred stock dividends | 85 | 85 | 340 | 340 | |||||||||||
Net Income (Loss) Available for The Dow Chemical Company Common Stockholders | $ | 963 | $ | (716 | ) | $ | 4,447 | $ | 842 | ||||||
Per Common Share Data: | |||||||||||||||
Earnings (Loss) per common share - basic | $ | 0.80 | $ | (0.61 | ) | $ | 3.72 | $ | 0.71 | ||||||
Earnings (Loss) per common share - diluted (Note H) | $ | 0.79 | $ | (0.61 | ) | $ | 3.68 | $ | 0.70 | ||||||
Common stock dividends declared per share of common stock | $ | 0.32 | $ | 0.32 | $ | 1.28 | $ | 1.21 | |||||||
Weighted-average common shares outstanding - basic | 1,190.1 | 1,175.6 | 1,186.2 | 1,169.7 | |||||||||||
Weighted-average common shares outstanding - diluted (Note H) | 1,201.1 | 1,175.6 | 1,290.4 | 1,176.4 | |||||||||||
Depreciation | $ | 533 | $ | 527 | $ | 2,051 | $ | 2,057 | |||||||
Capital Expenditures | $ | 884 | $ | 1,009 | $ | 2,302 | $ | 2,614 |
In millions (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | |||||
Assets | |||||||
Current Assets | |||||||
Cash and cash equivalents (variable interest entities restricted - 2013: $147; 2012: $146) | $ | 5,940 | $ | 4,318 | |||
Accounts and notes receivable: | |||||||
Trade (net of allowance for doubtful receivables - 2013: $148; 2012: $121) | 4,935 | 5,074 | |||||
Other | 4,712 | 4,605 | |||||
Inventories | 8,303 | 8,476 | |||||
Deferred income tax assets - current | 743 | 877 | |||||
Other current assets | 344 | 334 | |||||
Total current assets | 24,977 | 23,684 | |||||
Investments | |||||||
Investment in nonconsolidated affiliates | 4,501 | 4,121 | |||||
Other investments (investments carried at fair value - 2013: $2,056; 2012: $2,061) | 2,541 | 2,565 | |||||
Noncurrent receivables | 365 | 313 | |||||
Total investments | 7,407 | 6,999 | |||||
Property | |||||||
Property | 55,114 | 54,366 | |||||
Less accumulated depreciation | 37,660 | 36,846 | |||||
Net property (variable interest entities restricted - 2013: $2,646; 2012: $2,554) | 17,454 | 17,520 | |||||
Other Assets | |||||||
Goodwill | 12,798 | 12,739 | |||||
Other intangible assets (net of accumulated amortization - 2013: $3,270; 2012: $2,785) | 4,314 | 4,711 | |||||
Deferred income tax assets - noncurrent | 1,964 | 3,333 | |||||
Asbestos-related insurance receivables - noncurrent | 86 | 155 | |||||
Deferred charges and other assets | 501 | 464 | |||||
Total other assets | 19,663 | 21,402 | |||||
Total Assets | $ | 69,501 | $ | 69,605 | |||
Liabilities and Equity | |||||||
Current Liabilities | |||||||
Notes payable | $ | 443 | $ | 396 | |||
Long-term debt due within one year | 697 | 672 | |||||
Accounts payable: | |||||||
Trade | 4,590 | 5,010 | |||||
Other | 2,290 | 2,327 | |||||
Income taxes payable | 435 | 251 | |||||
Deferred income tax liabilities - current | 133 | 95 | |||||
Dividends payable | 467 | 86 | |||||
Accrued and other current liabilities | 2,916 | 2,656 | |||||
Total current liabilities | 11,971 | 11,493 | |||||
Long-Term Debt (variable interest entities nonrecourse - 2013: $1,360; 2012: $1,406) | 16,820 | 19,919 | |||||
Other Noncurrent Liabilities | |||||||
Deferred income tax liabilities - noncurrent | 718 | 837 | |||||
Pension and other postretirement benefits - noncurrent | 8,176 | 11,459 | |||||
Asbestos-related liabilities - noncurrent | 434 | 530 | |||||
Other noncurrent obligations | 3,302 | 3,353 | |||||
Total other noncurrent liabilities | 12,630 | 16,179 | |||||
Redeemable Noncontrolling Interest | 156 | 147 | |||||
Stockholders’ Equity | |||||||
Preferred stock, series A | 4,000 | 4,000 | |||||
Common stock | 3,054 | 3,008 | |||||
Additional paid-in capital | 3,928 | 3,281 | |||||
Retained earnings | 21,407 | 18,495 | |||||
Accumulated other comprehensive loss | (4,827 | ) | (7,516 | ) | |||
Unearned ESOP shares | (357 | ) | (391 | ) | |||
Treasury stock at cost | (307 | ) | — | ||||
The Dow Chemical Company’s stockholders’ equity | 26,898 | 20,877 | |||||
Noncontrolling interests | 1,026 | 990 | |||||
Total equity | 27,924 | 21,867 | |||||
Total Liabilities and Equity | $ | 69,501 | $ | 69,605 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
In millions (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||
Sales by operating segment | |||||||||||||||
Electronic and Functional Materials | $ | 1,130 | $ | 1,098 | $ | 4,591 | $ | 4,481 | |||||||
Coatings and Infrastructure Solutions | 1,738 | 1,577 | 7,132 | 6,898 | |||||||||||
Agricultural Sciences | 1,774 | 1,566 | 7,137 | 6,382 | |||||||||||
Performance Materials | 3,391 | 3,355 | 13,415 | 13,608 | |||||||||||
Performance Plastics | 3,855 | 3,677 | 14,645 | 14,479 | |||||||||||
Feedstocks and Energy | 2,427 | 2,582 | 9,854 | 10,695 | |||||||||||
Corporate | 71 | 62 | 306 | 243 | |||||||||||
Total | $ | 14,386 | $ | 13,917 | $ | 57,080 | $ | 56,786 | |||||||
EBITDA (1) by operating segment | |||||||||||||||
Electronic and Functional Materials | $ | 226 | $ | 155 | $ | 1,040 | $ | 958 | |||||||
Coatings and Infrastructure Solutions | 113 | 36 | 832 | 823 | |||||||||||
Agricultural Sciences | 177 | 156 | 969 | 977 | |||||||||||
Performance Materials | 398 | (137 | ) | 1,436 | 1,036 | ||||||||||
Performance Plastics | 1,617 | 803 | 4,549 | 3,018 | |||||||||||
Feedstocks and Energy | 238 | 186 | 858 | 718 | |||||||||||
Corporate | (444 | ) | (1,074 | ) | 861 | (1,939 | ) | ||||||||
Total | $ | 2,325 | $ | 125 | $ | 10,545 | $ | 5,591 | |||||||
Certain items increasing (decreasing) EBITDA by operating segment (2) | |||||||||||||||
Electronic and Functional Materials | $ | — | $ | (56 | ) | $ | — | $ | (73 | ) | |||||
Coatings and Infrastructure Solutions | (60 | ) | (93 | ) | (60 | ) | (134 | ) | |||||||
Agricultural Sciences | — | — | — | — | |||||||||||
Performance Materials | (23 | ) | (404 | ) | (23 | ) | (590 | ) | |||||||
Performance Plastics | 457 | (26 | ) | 457 | (26 | ) | |||||||||
Feedstocks and Energy | 21 | (7 | ) | 21 | (7 | ) | |||||||||
Corporate | (172 | ) | (895 | ) | 1,788 | (1,032 | ) | ||||||||
Total | $ | 223 | $ | (1,481 | ) | $ | 2,183 | $ | (1,862 | ) | |||||
EBITDA excluding certain items by operating segment | |||||||||||||||
Electronic and Functional Materials | $ | 226 | $ | 211 | $ | 1,040 | $ | 1,031 | |||||||
Coatings and Infrastructure Solutions | 173 | 129 | 892 | 957 | |||||||||||
Agricultural Sciences | 177 | 156 | 969 | 977 | |||||||||||
Performance Materials | 421 | 267 | 1,459 | 1,626 | |||||||||||
Performance Plastics | 1,160 | 829 | 4,092 | 3,044 | |||||||||||
Feedstocks and Energy | 217 | 193 | 837 | 725 | |||||||||||
Corporate | (272 | ) | (179 | ) | (927 | ) | (907 | ) | |||||||
Total | $ | 2,102 | $ | 1,606 | $ | 8,362 | $ | 7,453 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
In millions (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||
Equity in earnings (losses) of nonconsolidated affiliates by operating segment (included in EBITDA) | |||||||||||||||
Electronic and Functional Materials | $ | 31 | $ | 13 | $ | 112 | $ | 94 | |||||||
Coatings and Infrastructure Solutions | 38 | (46 | ) | 121 | 50 | ||||||||||
Agricultural Sciences | — | (2 | ) | 6 | 1 | ||||||||||
Performance Materials | (18 | ) | (25 | ) | (64 | ) | (92 | ) | |||||||
Performance Plastics | 80 | 33 | 359 | 134 | |||||||||||
Feedstocks and Energy | 140 | 152 | 539 | 452 | |||||||||||
Corporate | (17 | ) | (81 | ) | (39 | ) | (103 | ) | |||||||
Total | $ | 254 | $ | 44 | $ | 1,034 | $ | 536 |
(1) | The Company uses EBITDA (which Dow defines as earnings (i.e., "Net Income") before interest, income taxes, depreciation and amortization) as its measure of profit/loss for segment reporting purposes. EBITDA by operating segment includes all operating items relating to the businesses, except depreciation and amortization; items that principally apply to the Company as a whole are assigned to Corporate. A reconciliation of EBITDA to "Net Income (Loss) Available for The Dow Chemical Company Common Stockholders" is provided below. |
Reconciliation of EBITDA to "Net Income (Loss) Available for The Dow Chemical Company Common Stockholders" | Three Months Ended | Twelve Months Ended | |||||||||||||
In millions (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||
EBITDA | $ | 2,325 | $ | 125 | $ | 10,545 | $ | 5,591 | |||||||
- Depreciation and amortization | 689 | 680 | 2,681 | 2,698 | |||||||||||
+ Interest income | 12 | 15 | 41 | 41 | |||||||||||
- Interest expense and amortization of debt discount | 262 | 310 | 1,101 | 1,269 | |||||||||||
Income (Loss) Before Income Taxes | $ | 1,386 | $ | (850 | ) | $ | 6,804 | $ | 1,665 | ||||||
- Provision (Credit) for income taxes | 358 | (99 | ) | 1,988 | 565 | ||||||||||
- Net income (loss) attributable to noncontrolling interests | (20 | ) | (120 | ) | 29 | (82 | ) | ||||||||
- Preferred stock dividends | 85 | 85 | 340 | 340 | |||||||||||
Net Income (Loss) Available for The Dow Chemical Company Common Stockholders | $ | 963 | $ | (716 | ) | $ | 4,447 | $ | 842 |
(2) | See Supplemental Information for a description of certain items affecting results in 2013 and 2012. |
Three Months Ended | Twelve Months Ended | ||||||||||||||
In millions (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||
North America | $ | 5,108 | $ | 4,814 | $ | 20,849 | $ | 20,294 | |||||||
Europe, Middle East and Africa | 4,450 | 4,505 | 18,244 | 19,185 | |||||||||||
Asia Pacific | 2,629 | 2,662 | 10,193 | 10,247 | |||||||||||
Latin America | 2,199 | 1,936 | 7,794 | 7,060 | |||||||||||
Total | $ | 14,386 | $ | 13,917 | $ | 57,080 | $ | 56,786 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||
December 31, 2013 | December 31, 2013 | ||||||||||||||||
Percentage change from prior year | Volume | Price | Total | Volume | Price | Total | |||||||||||
Electronic and Functional Materials | 4 | % | (1 | )% | 3 | % | 4 | % | (2 | )% | 2 | % | |||||
Coatings and Infrastructure Solutions | 11 | (1 | ) | 10 | 4 | (1 | ) | 3 | |||||||||
Agricultural Sciences | 15 | (2 | ) | 13 | 11 | 1 | 12 | ||||||||||
Performance Materials | — | 1 | 1 | (2 | ) | — | (2 | ) | |||||||||
Performance Plastics | (2 | ) | 7 | 5 | (3 | ) | 4 | 1 | |||||||||
Feedstocks and Energy | — | (6 | ) | (6 | ) | (5 | ) | (3 | ) | (8 | ) | ||||||
Total | 2 | % | 1 | % | 3 | % | — | % | 1 | % | 1 | % | |||||
North America | 2 | % | 4 | % | 6 | % | 1 | % | 2 | % | 3 | % | |||||
Europe, Middle East and Africa | — | (1 | ) | (1 | ) | (5 | ) | — | (5 | ) | |||||||
Asia Pacific | — | (1 | ) | (1 | ) | 1 | (2 | ) | (1 | ) | |||||||
Latin America | 13 | 1 | 14 | 8 | 2 | 10 | |||||||||||
Total | 2 | % | 1 | % | 3 | % | — | % | 1 | % | 1 | % | |||||
Developed geographies | — | % | 1 | % | 1 | % | (2 | )% | — | % | (2 | )% | |||||
Emerging geographies (3) | 7 | 1 | 8 | 4 | 1 | 5 | |||||||||||
Total | 2 | % | 1 | % | 3 | % | — | % | 1 | % | 1 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||
December 31, 2013 | December 31, 2013 | ||||||||||||||||
Percentage change from prior year | Volume | Price | Total | Volume | Price | Total | |||||||||||
Electronic and Functional Materials | 4 | % | (1 | )% | 3 | % | 4 | % | (2 | )% | 2 | % | |||||
Coatings and Infrastructure Solutions | 11 | (1 | ) | 10 | 4 | (1 | ) | 3 | |||||||||
Agricultural Sciences | 15 | (2 | ) | 13 | 11 | 1 | 12 | ||||||||||
Performance Materials | — | 1 | 1 | (2 | ) | — | (2 | ) | |||||||||
Performance Plastics | 1 | 7 | 8 | (1 | ) | 4 | 3 | ||||||||||
Feedstocks and Energy | — | (6 | ) | (6 | ) | (5 | ) | (3 | ) | (8 | ) | ||||||
Total | 3 | % | 1 | % | 4 | % | — | % | 1 | % | 1 | % | |||||
North America | 2 | % | 4 | % | 6 | % | 1 | % | 2 | % | 3 | % | |||||
Europe, Middle East and Africa | — | (1 | ) | (1 | ) | (5 | ) | — | (5 | ) | |||||||
Asia Pacific | 4 | (1 | ) | 3 | 4 | (2 | ) | 2 | |||||||||
Latin America | 13 | 1 | 14 | 8 | 2 | 10 | |||||||||||
Total | 3 | % | 1 | % | 4 | % | — | % | 1 | % | 1 | % | |||||
Developed geographies | 1 | % | 1 | % | 2 | % | (2 | )% | 1 | % | (1 | )% | |||||
Emerging geographies (3) | 7 | 1 | 8 | 5 | 1 | 6 | |||||||||||
Total | 3 | % | 1 | % | 4 | % | — | % | 1 | % | 1 | % |
(3) | Emerging geographies includes Eastern Europe, Middle East, Africa, Latin America and Asia Pacific excluding Australia, Japan and New Zealand. |
(4) | Excludes sales related to Nippon Unicar Company, Limited, which was divested on July 1, 2013. |
Certain Items Impacting Results | Pretax Impact (1) | Net Income (2) | EPS - Diluted (3) | ||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||
In millions, except per share amounts (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||||||||
Adjusted to exclude certain items (non-GAAP measures) | $ | 793 | $ | 389 | $ | 0.65 | $ | 0.33 | |||||||||||||||
Certain items: | |||||||||||||||||||||||
Asset impairments and related costs | $ | (194 | ) | $ | — | (132 | ) | — | (0.11 | ) | — | ||||||||||||
Restructuring plan implementation costs | (13 | ) | (22 | ) | (11 | ) | (14 | ) | (0.01 | ) | (0.01 | ) | |||||||||||
Goodwill impairment | — | (220 | ) | — | (220 | ) | — | (0.19 | ) | ||||||||||||||
1Q12 Restructuring credits | 16 | 4 | 16 | 7 | 0.01 | — | |||||||||||||||||
4Q12 Restructuring (charge) credits | 6 | (990 | ) | 5 | (671 | ) | 0.01 | (0.57 | ) | ||||||||||||||
Charge related to Dow Corning restructuring and asset abandonment | — | (89 | ) | — | (82 | ) | — | (0.07 | ) | ||||||||||||||
Charge for Sadara related development and other costs | — | (73 | ) | — | (70 | ) | — | (0.06 | ) | ||||||||||||||
Gain on sale of Dow Polypropylene Licensing and Catalysts business | 451 | — | 356 | — | 0.29 | — | |||||||||||||||||
Gain on sale of a 7.5 percent ownership interest in Freeport LNG Development, L.P. | 87 | — | 69 | — | 0.06 | — | |||||||||||||||||
Gain on sale of ownership interest in Dow Kokam LLC | 26 | — | 18 | — | 0.01 | — | |||||||||||||||||
Gain on sale of contract manufacturing business | — | 8 | — | 8 | — | 0.01 | |||||||||||||||||
Loss on early extinguishment of debt | (156 | ) | (99 | ) | (98 | ) | (63 | ) | (0.08 | ) | (0.05 | ) | |||||||||||
Uncertain tax position adjustments | — | — | (53 | ) | — | (0.04 | ) | — | |||||||||||||||
Total certain items | $ | 223 | $ | (1,481 | ) | $ | 170 | $ | (1,105 | ) | $ | 0.14 | $ | (0.94 | ) | ||||||||
Reported (GAAP amounts) | $ | 963 | $ | (716 | ) | $ | 0.79 | $ | (0.61 | ) |
(1) | Impact on "Income (Loss) Before Income Taxes." |
(2) | "Net Income (Loss) Available for The Dow Chemical Company Common Stockholders." |
(3) | "Earnings (Loss) per common share - diluted." |
Certain Items Impacting Results | Pretax Impact (1) | Net Income (2) | EPS - Diluted (3) | ||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | |||||||||||||||||||||
In millions, except per share amounts (Unaudited) | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||||||||||||
Adjusted to exclude certain items (non-GAAP measures) (4) | $ | 2,981 | $ | 2,249 | $ | 2.48 | $ | 1.90 | |||||||||||||||
Certain items: | |||||||||||||||||||||||
Asset impairments and related costs (4) | $ | (194 | ) | $ | — | (132 | ) | — | (0.11 | ) | — | ||||||||||||
Restructuring plan implementation costs (4) | (44 | ) | (22 | ) | (32 | ) | (14 | ) | (0.03 | ) | (0.01 | ) | |||||||||||
Goodwill impairment | — | (220 | ) | — | (220 | ) | — | (0.19 | ) | ||||||||||||||
1Q12 Restructuring (charge) credits (4) | 16 | (353 | ) | 16 | (280 | ) | 0.01 | (0.25 | ) | ||||||||||||||
4Q12 Restructuring (charge) credits (4) | 6 | (990 | ) | 5 | (671 | ) | 0.01 | (0.57 | ) | ||||||||||||||
Charge related to Dow Corning restructuring and asset abandonment | — | (89 | ) | — | (82 | ) | — | (0.07 | ) | ||||||||||||||
Charge for Sadara related development and other costs | — | (73 | ) | — | (70 | ) | — | (0.06 | ) | ||||||||||||||
Gain from K-Dow arbitration (4) | 2,161 | — | 1,647 | — | 1.37 | — | |||||||||||||||||
Gain on sale of Dow Polypropylene Licensing and Catalysts business (4) | 451 | — | 356 | — | 0.29 | — | |||||||||||||||||
Gain on sale of 7.5 percent ownership in Freeport LNG Development, L.P. (4) | 87 | — | 69 | — | 0.06 | — | |||||||||||||||||
Gain on sale of ownership interest in Dow Kokam LLC (4) | 26 | — | 18 | — | 0.01 | — | |||||||||||||||||
Gain on sale of a contract manufacturing business | — | 8 | — | 8 | — | 0.01 | |||||||||||||||||
Loss on early extinguishment of debt (4) | (326 | ) | (123 | ) | (205 | ) | (78 | ) | (0.17 | ) | (0.06 | ) | |||||||||||
Adjustment of uncertain tax positions (4) | — | — | (276 | ) | — | (0.23 | ) | — | |||||||||||||||
Total certain items (4) | $ | 2,183 | $ | (1,862 | ) | $ | 1,466 | $ | (1,407 | ) | $ | 1.21 | $ | (1.20 | ) | ||||||||
Dilutive effect of assumed preferred stock conversion into shares of common stock | (0.01 | ) | — | ||||||||||||||||||||
Reported (GAAP amounts) (5) (6) | $ | 4,447 | $ | 842 | $ | 3.68 | $ | 0.70 |
(1) | Impact on "Income (Loss) Before Income Taxes." |
(2) | "Net Income (Loss) Available for The Dow Chemical Company Common Stockholders." |
(3) | "Earnings (Loss) per common share - diluted." |
(4) | For the year ended December 31, 2013, conversion of the Company's Cumulative Convertible Perpetual Preferred Stock, Series A into shares of the Company's common stock was excluded from the calculation of "Diluted earnings per share adjusted to exclude certain items" as well as the earnings per share impact of certain items because the effect of including them would have been antidilutive. |
(5) | For the year ended December 31, 2013, an assumed conversion of the Company's Cumulative Convertible Perpetual Preferred Stock, Series A into shares of the Company's common stock was included in the calculation of diluted earnings per share (reported GAAP amount). |
(6) | The Company used "Net Income (Loss) Attributable to The Dow Chemical Company" when calculating diluted earnings per share (reported GAAP amount) for the twelve-month period ended December 31, 2013, as it excludes preferred dividends of $340 million. |
Common Shares - Diluted | Three Months Ended | Twelve Months Ended | |||||||||
In millions | Dec 31, 2013 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2012 | |||||||
Share count - diluted, excluding preferred stock conversion to common shares | 1,201.1 | 1,175.6 | 1,193.6 | 1,176.4 | |||||||
Potential common shares from assumed conversion of preferred stock, included in reported GAAP EPS calculation | N/A | N/A | 96.8 | N/A | |||||||
Share count - diluted, including assumed preferred stock conversion to common shares | N/A | N/A | 1,290.4 | N/A |
• | Pretax charges of $194 million for asset impairments and related costs, including the shutdown of manufacturing facilities, in the Chlor-Alkali/Chlor-Vinyl business, Dow Building and Construction business, Dow Formulated Systems business, Dow Plastics Additives business, Epoxy business, and Corporate. The charges were included in "Cost of sales" ($181 million), "Amortization of intangibles" ($3 million) and "Equity in earnings of nonconsolidated affiliates" ($10 million) in the consolidated statements of income and reflected in Coatings and Infrastructure Solutions ($61 million), Performance Materials ($38 million), Feedstocks and Energy ($66 million) and Corporate ($29 million). |
• | Pretax charges of $13 million for implementation costs related to the Company's restructuring programs. The charges were included in "Cost of sales" ($10 million), "Research and development expenses" ($2 million) and "Selling, general and administrative expenses" ($1 million) in the consolidated statements of income and reflected in Corporate. |
• | Pretax gain of $16 million for adjustments to asbestos abatement costs and contract cancellation fees related to the 1Q12 Restructuring plan. The gain was included in "Restructuring charges (credits)" in the consolidated statements of income and reflected in Coatings and Infrastructure Solutions ($1 million) and Performance Materials ($15 million). |
• | Pretax gain of $6 million for adjustments to contract cancellation fees related to the 4Q12 Restructuring plan. The gain was included in "Restructuring charges (credits)" in the consolidated statements of income and reflected in Performance Plastics. |
• | A $451 million pretax gain on the December 2, 2013 divestiture of the Dow Polypropylene Licensing and Catalysts business, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Performance Plastics. |
• | Pretax gain of $87 million on the sale of a 7.5 percent ownership interest in Freeport LNG Development, L.P., included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Feedstocks and Energy. |
• | Pretax gain of $26 million on the sale of the Company's ownership interest in Dow Kokam LLC, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |
• | Pretax loss of $156 million on the early extinguishment of debt, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |
• | A tax charge of $53 million for the accrual of additional penalties and interest related to court rulings on two separate matters that resulted in the adjustment of uncertain tax positions. |
• | Pretax charges of $22 million for implementation costs related to the Company's restructuring programs. The charges were included in "Cost of sales" ($1 million) and "Selling, general and administrative expenses" ($21 million) in the consolidated statements of income and reflected in Corporate. |
• | Pretax charge of $220 million for a goodwill impairment loss related to the Dow Formulated Systems reporting unit. The charge was included in "Goodwill impairment loss" in the consolidated statements of income and reflected in Performance Materials. |
• | Pretax gain of $4 million ($7 million gain after tax) for adjustments to asset write-downs and contract cancellation fees related to the 1Q12 Restructuring plan. The gain was included in "Restructuring charges (credits)" in the consolidated statements of income and reflected in Coatings and Infrastructure Solutions. |
• | Pretax restructuring charges of $990 million. On October 23, 2012, the Company's Board of Directors approved a restructuring plan ("4Q12 Restructuring") to advance the next stage of the Company's transformation and to address macroeconomic uncertainties. The 4Q12 Restructuring plan accelerates the Company's structural cost reduction program and will affect approximately 2,800 positions. The 4Q12 Restructuring plan also includes asset impairments related to the shutdown of 20 manufacturing facilities, the write-off of certain capital project spending and an impairment charge related to the write-down of Dow Kokam LLC's long-lived assets. As a result of these activities, the Company recorded pretax |
• | Pretax loss of $89 million related to the abandonment of a polycrystalline silicon plant expansion as well as restructuring charges incurred at Dow Corning Corporation, a nonconsolidated affiliate. The loss was included in "Equity in earnings of nonconsolidated affiliates" in the consolidated statements of income and reflected in Electronic and Functional Materials ($8 million) and Coatings and Infrastructure Solutions ($81 million). |
• | Pretax loss of $73 million related to expensed project development and other costs associated with Sadara Chemical Company, a nonconsolidated affiliate. The loss was included in "Equity in earnings of nonconsolidated affiliates" in the consolidated statements of income and reflected in Corporate. |
• | Pretax gain of $8 million related post-closing adjustments on the sale of a contract manufacturing business. The gain was included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Performance Materials. |
• | Pretax loss of $99 million on the early extinguishment of debt, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |
• | Pretax charges of $31 million for implementation costs related to the Company's restructuring programs. The charges were included in "Cost of sales" ($30 million) and "Selling, general and administrative expenses" ($1 million) in the consolidated statements of income and reflected in Corporate. |
• | Pretax loss of $170 million on the early extinguishment of debt, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |
• | Pretax gain of $2.161 billion related to damages awarded to the Company in the K-Dow arbitration proceeding. The gain was included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |
• | A tax charge of $223 million related to court rulings on two separate matters that resulted in the adjustment of uncertain tax positions. |
• | Pretax restructuring charges of $357 million. On March 27, 2012, the Company's Board of Directors approved a restructuring plan ("1Q12 Restructuring") as part of a series of actions to optimize its portfolio, respond to changing and volatile economic conditions, particularly in Western Europe, and to advance the Company's Efficiency for Growth program, initiated by the Company in the second quarter of 2011. The restructuring plan includes the shutdown of a number of manufacturing facilities and a workforce reduction. As a result of these activities, the Company recorded pretax restructuring charges of $357 million in the first quarter of 2012 consisting of costs associated with exit and disposal activities of $150 million, severance costs of $113 million and costs associated with asset write-downs and write-offs of $94 million. The impact of the charges was shown as "Restructuring charges (credits)" in the consolidated statements of income and reflected in the Company's segment results as follows: $17 million in Electronic and Functional Materials, $41 million in Coatings and Infrastructure Solutions, $186 million in Performance Materials and $113 million in Corporate. |
• | Pretax loss of $24 million on the early extinguishment of debt, included in "Sundry income (expense) - net" in the consolidated statements of income and reflected in Corporate. |