Dow Inc
NYSE:DOW
Income Statement
Earnings Waterfall
Dow Inc
Revenue
|
44.6B
USD
|
Cost of Revenue
|
-39.7B
USD
|
Gross Profit
|
4.9B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
578m
USD
|
Income Statement
Dow Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
43 730
N/A
|
42 737
-2%
|
41 692
-2%
|
40 693
-2%
|
49 604
+22%
|
48 336
-3%
|
46 561
-4%
|
44 691
-4%
|
42 951
-4%
|
41 752
-3%
|
39 092
-6%
|
38 040
-3%
|
38 542
+1%
|
40 654
+5%
|
46 185
+14%
|
51 310
+11%
|
54 968
+7%
|
58 350
+6%
|
60 129
+3%
|
59 407
-1%
|
56 902
-4%
|
53 489
-6%
|
49 245
-8%
|
45 860
-7%
|
44 622
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(36 350)
|
(36 136)
|
(35 915)
|
(35 708)
|
(41 074)
|
(40 232)
|
(39 112)
|
(38 033)
|
(36 657)
|
(35 749)
|
(33 933)
|
(32 915)
|
(33 329)
|
(35 157)
|
(38 293)
|
(41 545)
|
(44 191)
|
(46 531)
|
(48 690)
|
(49 460)
|
(48 338)
|
(46 565)
|
(43 541)
|
(40 752)
|
(39 742)
|
|
Gross Profit |
7 380
N/A
|
6 601
-11%
|
5 777
-12%
|
4 985
-14%
|
8 530
+71%
|
8 104
-5%
|
7 449
-8%
|
6 658
-11%
|
6 294
-5%
|
6 003
-5%
|
5 159
-14%
|
5 125
-1%
|
5 213
+2%
|
5 497
+5%
|
7 892
+44%
|
9 765
+24%
|
10 777
+10%
|
11 819
+10%
|
11 439
-3%
|
9 947
-13%
|
8 564
-14%
|
6 924
-19%
|
5 704
-18%
|
5 108
-10%
|
4 880
-4%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(2 998)
|
(2 473)
|
(2 012)
|
(1 444)
|
(3 051)
|
(2 997)
|
(2 907)
|
(2 870)
|
(2 774)
|
(2 633)
|
(2 538)
|
(2 521)
|
(2 640)
|
(2 688)
|
(2 817)
|
(2 865)
|
(2 890)
|
(3 033)
|
(3 002)
|
(2 919)
|
(2 862)
|
(2 781)
|
(2 738)
|
(2 766)
|
(2 780)
|
|
Selling, General & Administrative |
(1 795)
|
(1 019)
|
(784)
|
(469)
|
(1 782)
|
(1 748)
|
(1 685)
|
(1 664)
|
(1 590)
|
(1 476)
|
(1 411)
|
(1 395)
|
(1 471)
|
(1 503)
|
(1 586)
|
(1 617)
|
(1 645)
|
(1 777)
|
(1 772)
|
(1 725)
|
(1 675)
|
(1 605)
|
(1 578)
|
(1 602)
|
(1 627)
|
|
Research & Development |
(803)
|
(1 024)
|
(837)
|
(622)
|
(800)
|
(782)
|
(769)
|
(770)
|
(765)
|
(754)
|
(728)
|
(727)
|
(768)
|
(783)
|
(829)
|
(846)
|
(857)
|
(881)
|
(870)
|
(851)
|
(851)
|
(847)
|
(835)
|
(841)
|
(829)
|
|
Depreciation & Amortization |
(400)
|
(430)
|
(391)
|
(353)
|
(469)
|
(467)
|
(453)
|
(436)
|
(419)
|
(403)
|
(399)
|
(399)
|
(401)
|
(402)
|
(402)
|
(402)
|
(388)
|
(375)
|
(360)
|
(343)
|
(336)
|
(329)
|
(325)
|
(323)
|
(324)
|
|
Operating Income |
4 382
N/A
|
4 128
-6%
|
3 765
-9%
|
3 541
-6%
|
5 479
+55%
|
5 107
-7%
|
4 542
-11%
|
3 788
-17%
|
3 520
-7%
|
3 370
-4%
|
2 621
-22%
|
2 604
-1%
|
2 573
-1%
|
2 809
+9%
|
5 075
+81%
|
6 900
+36%
|
7 887
+14%
|
8 786
+11%
|
8 437
-4%
|
7 028
-17%
|
5 702
-19%
|
4 143
-27%
|
2 966
-28%
|
2 342
-21%
|
2 100
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(454)
|
(472)
|
(350)
|
(351)
|
(426)
|
(633)
|
(814)
|
(971)
|
(946)
|
(999)
|
(1 052)
|
(945)
|
(838)
|
(458)
|
(78)
|
153
|
291
|
300
|
253
|
(30)
|
(338)
|
(634)
|
(941)
|
(932)
|
(976)
|
|
Non-Reccuring Items |
(3 310)
|
(3 740)
|
(3 918)
|
(3 857)
|
(1 346)
|
(1 697)
|
(1 808)
|
(1 758)
|
(4 587)
|
(3 835)
|
(3 474)
|
(3 843)
|
(395)
|
(786)
|
(863)
|
(601)
|
(480)
|
(654)
|
(541)
|
(130)
|
(62)
|
(438)
|
(443)
|
(415)
|
(515)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
592
|
48
|
62
|
74
|
105
|
88
|
86
|
84
|
399
|
433
|
430
|
420
|
186
|
|
Total Other Income |
(381)
|
344
|
8
|
(263)
|
42
|
118
|
131
|
435
|
766
|
316
|
359
|
243
|
139
|
1 385
|
1 441
|
1 317
|
342
|
357
|
355
|
391
|
389
|
411
|
445
|
458
|
(139)
|
|
Pre-Tax Income |
237
N/A
|
260
+10%
|
(495)
N/A
|
(930)
-88%
|
3 749
N/A
|
2 895
-23%
|
2 051
-29%
|
1 494
-27%
|
(1 247)
N/A
|
(1 148)
+8%
|
(1 546)
-35%
|
(1 941)
-26%
|
2 071
N/A
|
2 998
+45%
|
5 637
+88%
|
7 843
+39%
|
8 145
+4%
|
8 877
+9%
|
8 590
-3%
|
7 343
-15%
|
6 090
-17%
|
3 915
-36%
|
2 457
-37%
|
1 873
-24%
|
656
-65%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(1 524)
|
(1 537)
|
(1 331)
|
(987)
|
(809)
|
(724)
|
(600)
|
(410)
|
(470)
|
(467)
|
(376)
|
(329)
|
(777)
|
(956)
|
(1 446)
|
(1 945)
|
(1 740)
|
(1 926)
|
(1 890)
|
(1 589)
|
(1 450)
|
(900)
|
(622)
|
(471)
|
4
|
|
Income from Continuing Operations |
(1 287)
|
(1 277)
|
(1 826)
|
(1 917)
|
2 940
|
2 171
|
1 451
|
1 084
|
(1 717)
|
(1 615)
|
(1 922)
|
(2 270)
|
1 294
|
2 042
|
4 191
|
5 898
|
6 405
|
6 951
|
6 700
|
5 754
|
4 640
|
3 015
|
1 835
|
1 402
|
660
|
|
Income to Minority Interest |
(130)
|
(138)
|
(131)
|
(145)
|
(134)
|
(144)
|
(128)
|
(106)
|
(87)
|
(63)
|
(58)
|
(71)
|
(78)
|
(72)
|
(93)
|
(89)
|
(94)
|
(62)
|
(51)
|
(49)
|
(58)
|
(95)
|
(91)
|
(95)
|
(71)
|
|
Net Income (Common) |
465
N/A
|
981
+111%
|
993
+1%
|
1 223
+23%
|
4 641
+279%
|
3 793
-18%
|
2 535
-33%
|
1 855
-27%
|
(1 359)
N/A
|
(1 678)
-23%
|
(1 980)
-18%
|
(2 341)
-18%
|
1 216
N/A
|
1 965
+62%
|
4 083
+108%
|
5 786
+42%
|
6 279
+9%
|
6 854
+9%
|
6 615
-3%
|
5 675
-14%
|
4 558
-20%
|
2 901
-36%
|
1 731
-40%
|
1 296
-25%
|
578
-55%
|
|
EPS (Diluted) |
0.62
N/A
|
1.3
+110%
|
1.32
+2%
|
1.63
+23%
|
6.21
+281%
|
5.07
-18%
|
3.41
-33%
|
2.5
-27%
|
-1.82
N/A
|
-2.25
-24%
|
-2.66
-18%
|
-3.15
-18%
|
1.64
N/A
|
2.62
+60%
|
5.44
+108%
|
7.71
+42%
|
8.38
+9%
|
9.26
+11%
|
9.03
-2%
|
7.9
-13%
|
6.28
-21%
|
4.09
-35%
|
2.42
-41%
|
1.82
-25%
|
0.82
-55%
|