Name: SHW Income Statement - Sherwin Williams Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

SHW - Sherwin Williams Co.

USD | NYSE | Consumer Cyclical

SHW Income Statement - Sherwin Williams Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	5,666.9	5,595.9	6,358.2	6,314.5	5,305.7	5,297.2	6,162.5	6,271.5	5,367.3	5,252.2	6,116.7	6,240.6	5,442.4	5,230.5	6,047.4	5,872.3

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	23,935.5	23,574.3	23,098.5	23,051.9	22,148.9	19,944.6	18,361.7	17,900.8	17,534.5	14,983.8	11,855.6	11,339.0	11,130.0	10,186.0	9,534.0	8,766.0	7,776.4	7,094.2
Cost of Revenue	12,198.6	12,058.8	11,903.4	12,293.8	12,823.8	11,401.9	9,679.1	9,864.7	10,115.9	8,265.0	5,934.3	5,779.7	5,965.0	5,569.0	5,328.2	5,021.1	4,295.3
Gross Profit	11,736.9	11,515.5	11,195.1	10,758.1	9,325.1	8,542.7	8,682.6	8,036.1	7,418.6	6,718.8	5,921.3	5,559.3	5,165.0	4,617.0	4,205.8	3,744.9
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	51.9	58.5	58.0	57.7	50.0	47.0	44.6
Operating Income
Operating Income	-	-	-	4,161.7	3,397.2	3,083.7	3,373.8	2,808.8	2,611.6	2,235.1	2,164.0	1,963.0	1,695.0	1,442.0
Non-Operating
Interest Income	-	-	-	25.2	8.0	4.9	3.6	25.9	5.2	8.6	-	1.4	3.0	3.2	2.9	3.7
Tax & Net
Income Tax Expense	765.7	769.7	770.4	721.1	553.0	384.2	488.8	440.5	251.0	(300.2)	462.5	495.1	392.3	333.4	276.3
Per Share
EPS Basic	10.58	10.37	10.68	9.35	7.83	7.10	7.48	5.60	11.92	18.60	12.33	11.43	9.00	7.41	6.15	4.22
Supplementary Data
EBITDA	-	-	-	4,454.0	3,661.2	3,346.8	3,641.8	3,070.9	2,889.8	2,520.1	2,336.1	2,133.3	1,864.1	1,600.8	1,459.2	1,136.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	1,969.6	1,936.8	1,952.8	2,011.6	1,793.8	1,882.9	1,893.7	1,845.7	1,799.8	1,855.9	1,756.5	1,760.0	1,693.0	1,638.6	1,609.9	1,597.6
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	194.9	128.8	141.3	222.6	187.9	108.5	115.3	83.2	116.9	127.9	105.3
Depreciation & Amortization	98.3	98.3	82.8	79.3	79.9	80.1	74.4	71.8	71.1	-	-	-	70.4	-	-	-
Amortization of Intangibles	88.5	-	-	-	81.0	-	-	-	82.1	-	-	-	83.7	79.3	81.3	78.5	78.0
Other Operating Expenses	(6.3)	20.7	4.7	(6.3)	(8.9)	7.9	(0.7)	33.6	(2.0)	(27.2)	(61.9)	32.5	(10.5)	17.4	14.4	(4.4)	(2.5)
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	-	-	-	-	-	-	1,321.1	1,413.0	884.3	791.2	1,298.8	1,232.3	839.4	686.4	1,095.3	960.7	654.8	503.6	817.7	994.9	767.5	752.8	1,101.0	934.5	585.5	471.7	916.0	903.4	517.7	537.7	766.5	805.0	502.4	490.1	655.6	671.1	418.3	451.5	674.5	672.9

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.0
Interest Expense	131.6	131.6	117.2	112.4	103.8	98.5	103.4	110.8	103.0	94.6	101.9	111.7	109.3	108.3	101.2	92.9	88.4
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	4.0	(11.0)	(2.3)	(4.7)	(2.9)	14.5	(9.5)	32.0	7.7	(82.5)	8.0	5.8	3.2	2.9	(18.1)	(15.5)	(16.3)
Pre-Tax Income	679.8	639.0	1,060.5	985.7	653.0	615.6	1,022.8	1,173.4	640.0	474.0	1,009.0	1,012.1	614.8	494.9	877.2	739.9

Tax & Net
Income Tax Expense	145.1	162.2	227.4	231.0	149.1	135.5	216.6	283.5	134.8	117.8	247.5	218.4	137.4	108.6	192.1	162.0	90.3	4.9	109.3	170.6	99.4	96.9	169.8	151.5	70.6	48.8	133.3	204.7	53.7	1.1	61.9	134.5	53.5	(627.1)	111.1	148.4	67.5	101.0	148.9	161.2
Net Income From Continuing Ops	534.7	476.8	833.1	754.7	503.9	480.1	806.2	889.9	505.2	356.2	761.5	793.7	477.4	386.3	685.1	577.9	370.8
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	534.7	476.8	833.1	754.7	503.9	480.1	806.2	889.9	505.2	356.2	761.5	793.7	477.4	386.3	685.1	577.9	370.8
Net Income Attributable To Parent	534.7	476.8	833.1	754.7	503.9	480.1	806.2	889.9	505.2	356.2	761.5	793.7	477.4	386.3	685.1	577.9
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	534.7	476.8	833.1	754.7	503.9	480.1	806.2	889.9	505.2	356.2	761.5	793.7	477.4	386.3	685.1

Per Share
EPS Basic	2.18	-	3.38	3.04	2.02	-	3.22	3.55	2.00	-	2.98	3.10	1.86	-	2.66	2.24	1.43	-	1.92	2.47	1.54	-	2.60	2.20	1.18	-	6.28	5.13	2.67	-	3.80	4.34	2.68	-	3.40	3.44	2.58	-	4.20	4.12
EPS Diluted	2.15	-	3.35	3.00	2.00	-	3.18	3.50	1.97	-	2.95	3.07	1.84	-	2.62	2.21	1.41	-
Shares Basic	245.7	-	246.2	248.4	249.4	-	250.6	251.0	252.5	-	255.1	256.0	256.7	-	257.7	258.1	258.8	-
Shares Diluted	248.1	-	249.0	251.3	252.5	-	253.9	254.2	255.8	-	258.4	258.9	259.7	-	261.1	261.8	263.1	-

Supplementary Data
EBITDA	-	-	-	-	-	-	1,395.5	1,484.8	955.4	-	-	-	909.8	-	-	-	720.3	-	-	-	832.9	-	-	-	652.0	-	-	-	582.4	-	-	-	574.0	-	-	-	462.8	-	-	-
EBIT	-	-	-	-	-	-	1,321.1	1,413.0	884.3	791.2	1,298.8	1,232.3	839.4	686.4	1,095.3	960.7	654.8	503.6	817.7