Sherwin-Williams Co
NYSE:SHW
Income Statement
Earnings Waterfall
Sherwin-Williams Co
Revenue
|
23B
USD
|
Cost of Revenue
|
-12.1B
USD
|
Gross Profit
|
10.9B
USD
|
Operating Expenses
|
-7.3B
USD
|
Operating Income
|
3.6B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
2.4B
USD
|
Income Statement
Sherwin-Williams Co
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 385
N/A
|
10 714
+3%
|
11 017
+3%
|
11 130
+1%
|
11 213
+1%
|
11 302
+1%
|
11 304
+0%
|
11 339
+0%
|
11 463
+1%
|
11 550
+1%
|
11 678
+1%
|
11 856
+2%
|
12 043
+2%
|
12 559
+4%
|
13 787
+10%
|
14 984
+9%
|
16 187
+8%
|
17 225
+6%
|
17 450
+1%
|
17 534
+0%
|
17 610
+0%
|
17 715
+1%
|
17 851
+1%
|
17 901
+0%
|
18 007
+1%
|
17 733
-2%
|
17 987
+1%
|
18 362
+2%
|
18 871
+3%
|
19 647
+4%
|
19 671
+0%
|
19 945
+1%
|
20 287
+2%
|
20 780
+2%
|
21 681
+4%
|
22 149
+2%
|
22 593
+2%
|
22 961
+2%
|
23 030
+0%
|
23 052
+0%
|
22 977
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 665)
|
(5 818)
|
(5 947)
|
(5 965)
|
(5 982)
|
(5 951)
|
(5 849)
|
(5 780)
|
(5 774)
|
(5 756)
|
(5 821)
|
(5 934)
|
(6 041)
|
(6 458)
|
(7 420)
|
(8 265)
|
(9 125)
|
(9 859)
|
(9 975)
|
(10 116)
|
(10 144)
|
(10 105)
|
(10 026)
|
(9 865)
|
(9 816)
|
(9 515)
|
(9 539)
|
(9 679)
|
(9 966)
|
(10 539)
|
(10 880)
|
(11 402)
|
(11 804)
|
(12 259)
|
(12 710)
|
(12 824)
|
(12 900)
|
(12 840)
|
(12 582)
|
(12 294)
|
(12 104)
|
|
Gross Profit |
4 720
N/A
|
4 896
+4%
|
5 071
+4%
|
5 164
+2%
|
5 231
+1%
|
5 351
+2%
|
5 455
+2%
|
5 560
+2%
|
5 689
+2%
|
5 795
+2%
|
5 857
+1%
|
5 921
+1%
|
6 002
+1%
|
6 101
+2%
|
6 367
+4%
|
6 719
+6%
|
7 063
+5%
|
7 367
+4%
|
7 475
+1%
|
7 419
-1%
|
7 467
+1%
|
7 610
+2%
|
7 825
+3%
|
8 036
+3%
|
8 191
+2%
|
8 218
+0%
|
8 448
+3%
|
8 683
+3%
|
8 905
+3%
|
9 107
+2%
|
8 792
-3%
|
8 543
-3%
|
8 484
-1%
|
8 521
+0%
|
8 971
+5%
|
9 325
+4%
|
9 693
+4%
|
10 121
+4%
|
10 448
+3%
|
10 758
+3%
|
10 873
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 569)
|
(3 700)
|
(3 806)
|
(3 860)
|
(3 906)
|
(3 946)
|
(3 951)
|
(3 945)
|
(4 035)
|
(4 082)
|
(4 140)
|
(4 209)
|
(4 206)
|
(4 333)
|
(4 670)
|
(5 020)
|
(5 303)
|
(5 532)
|
(5 492)
|
(5 528)
|
(5 551)
|
(5 554)
|
(5 632)
|
(5 611)
|
(5 660)
|
(5 610)
|
(5 678)
|
(5 829)
|
(5 842)
|
(5 994)
|
(5 939)
|
(5 878)
|
(5 957)
|
(6 040)
|
(6 211)
|
(6 325)
|
(6 546)
|
(6 698)
|
(6 887)
|
(7 152)
|
(7 259)
|
|
Selling, General & Administrative |
(3 573)
|
(3 705)
|
(3 800)
|
(3 823)
|
(3 868)
|
(3 898)
|
(3 907)
|
(3 886)
|
(3 959)
|
(4 014)
|
(4 070)
|
(4 140)
|
(4 160)
|
(4 260)
|
(4 517)
|
(4 798)
|
(5 001)
|
(5 155)
|
(5 121)
|
(5 034)
|
(5 063)
|
(5 087)
|
(5 159)
|
(5 275)
|
(5 323)
|
(5 273)
|
(5 339)
|
(5 478)
|
(5 490)
|
(5 648)
|
(5 605)
|
(5 573)
|
(5 654)
|
(5 735)
|
(5 895)
|
(6 015)
|
(6 302)
|
(6 533)
|
(6 770)
|
(7 065)
|
(7 172)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
(36)
|
(25)
|
(20)
|
(49)
|
(125)
|
(207)
|
(286)
|
(331)
|
(327)
|
(318)
|
(312)
|
(316)
|
(314)
|
(313)
|
(312)
|
(311)
|
(313)
|
(313)
|
(315)
|
(315)
|
(312)
|
(310)
|
(308)
|
(309)
|
(314)
|
(317)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
4
|
5
|
(6)
|
(36)
|
(38)
|
(48)
|
(44)
|
(31)
|
(76)
|
(68)
|
(34)
|
(43)
|
(25)
|
(24)
|
(28)
|
(15)
|
(16)
|
(46)
|
(44)
|
(176)
|
(176)
|
(152)
|
(160)
|
(23)
|
(25)
|
(26)
|
(26)
|
(37)
|
(37)
|
(31)
|
(22)
|
4
|
6
|
4
|
(2)
|
7
|
(244)
|
(165)
|
(117)
|
(86)
|
(87)
|
|
Operating Income |
1 150
N/A
|
1 196
+4%
|
1 265
+6%
|
1 305
+3%
|
1 326
+2%
|
1 406
+6%
|
1 504
+7%
|
1 614
+7%
|
1 654
+2%
|
1 713
+4%
|
1 717
+0%
|
1 712
0%
|
1 797
+5%
|
1 768
-2%
|
1 697
-4%
|
1 699
+0%
|
1 760
+4%
|
1 835
+4%
|
1 983
+8%
|
1 890
-5%
|
1 916
+1%
|
2 056
+7%
|
2 193
+7%
|
2 425
+11%
|
2 531
+4%
|
2 608
+3%
|
2 770
+6%
|
2 854
+3%
|
3 063
+7%
|
3 113
+2%
|
2 853
-8%
|
2 665
-7%
|
2 527
-5%
|
2 481
-2%
|
2 760
+11%
|
3 001
+9%
|
3 148
+5%
|
3 423
+9%
|
3 561
+4%
|
3 606
+1%
|
3 615
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(75)
|
(71)
|
(69)
|
(71)
|
(66)
|
(66)
|
(74)
|
(77)
|
(90)
|
(118)
|
(141)
|
(160)
|
(154)
|
(167)
|
(209)
|
(258)
|
(324)
|
(368)
|
(377)
|
(374)
|
(373)
|
(362)
|
(366)
|
(341)
|
(350)
|
(353)
|
(333)
|
(338)
|
(325)
|
(316)
|
(318)
|
(322)
|
(342)
|
(368)
|
(406)
|
(438)
|
(447)
|
(447)
|
(426)
|
(465)
|
(454)
|
|
Non-Reccuring Items |
(2)
|
(3)
|
(4)
|
(1)
|
1
|
2
|
1
|
1
|
(2)
|
(2)
|
(0)
|
20
|
20
|
19
|
19
|
(7)
|
(10)
|
(5)
|
(151)
|
(187)
|
(216)
|
(221)
|
(57)
|
(151)
|
(157)
|
(158)
|
(172)
|
(14)
|
(112)
|
(103)
|
(106)
|
(104)
|
9
|
1
|
20
|
2
|
8
|
(4)
|
(38)
|
(52)
|
(48)
|
|
Total Other Income |
10
|
11
|
26
|
26
|
25
|
22
|
10
|
11
|
10
|
11
|
13
|
23
|
23
|
35
|
40
|
35
|
41
|
33
|
28
|
30
|
28
|
20
|
16
|
49
|
52
|
50
|
47
|
17
|
10
|
13
|
16
|
10
|
7
|
8
|
13
|
9
|
18
|
27
|
33
|
20
|
23
|
|
Pre-Tax Income |
1 084
N/A
|
1 132
+4%
|
1 219
+8%
|
1 258
+3%
|
1 285
+2%
|
1 364
+6%
|
1 441
+6%
|
1 549
+8%
|
1 572
+1%
|
1 604
+2%
|
1 588
-1%
|
1 595
+0%
|
1 685
+6%
|
1 655
-2%
|
1 547
-7%
|
1 469
-5%
|
1 466
0%
|
1 495
+2%
|
1 484
-1%
|
1 360
-8%
|
1 355
0%
|
1 493
+10%
|
1 786
+20%
|
1 982
+11%
|
2 075
+5%
|
2 147
+3%
|
2 313
+8%
|
2 519
+9%
|
2 636
+5%
|
2 708
+3%
|
2 444
-10%
|
2 249
-8%
|
2 201
-2%
|
2 121
-4%
|
2 387
+13%
|
2 573
+8%
|
2 727
+6%
|
2 999
+10%
|
3 131
+4%
|
3 110
-1%
|
3 135
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(332)
|
(346)
|
(369)
|
(392)
|
(404)
|
(424)
|
(452)
|
(495)
|
(485)
|
(488)
|
(461)
|
(463)
|
(479)
|
(466)
|
(428)
|
(308)
|
(294)
|
(280)
|
(231)
|
(259)
|
(260)
|
(330)
|
(401)
|
(441)
|
(458)
|
(404)
|
(441)
|
(489)
|
(518)
|
(537)
|
(476)
|
(384)
|
(375)
|
(367)
|
(449)
|
(553)
|
(600)
|
(657)
|
(712)
|
(721)
|
(719)
|
|
Income from Continuing Operations |
752
|
786
|
849
|
866
|
882
|
940
|
989
|
1 054
|
1 087
|
1 116
|
1 128
|
1 133
|
1 207
|
1 190
|
1 120
|
1 162
|
1 173
|
1 216
|
1 253
|
1 100
|
1 095
|
1 163
|
1 385
|
1 541
|
1 618
|
1 743
|
1 872
|
2 030
|
2 118
|
2 171
|
1 967
|
1 864
|
1 826
|
1 755
|
1 938
|
2 020
|
2 127
|
2 343
|
2 419
|
2 389
|
2 417
|
|
Net Income (Common) |
747
N/A
|
781
+5%
|
844
+8%
|
866
+3%
|
877
+1%
|
938
+7%
|
988
+5%
|
1 054
+7%
|
1 087
+3%
|
1 116
+3%
|
1 128
+1%
|
1 133
+0%
|
1 207
+7%
|
1 148
-5%
|
1 078
-6%
|
1 728
+60%
|
1 739
+1%
|
1 823
+5%
|
1 861
+2%
|
1 109
-40%
|
1 104
0%
|
1 171
+6%
|
1 394
+19%
|
1 541
+11%
|
1 618
+5%
|
1 743
+8%
|
1 872
+7%
|
2 030
+8%
|
2 118
+4%
|
2 171
+2%
|
1 967
-9%
|
1 864
-5%
|
1 826
-2%
|
1 755
-4%
|
1 938
+10%
|
2 020
+4%
|
2 127
+5%
|
2 343
+10%
|
2 419
+3%
|
2 389
-1%
|
2 417
+1%
|
|
EPS (Diluted) |
2.46
N/A
|
2.64
+7%
|
2.91
+10%
|
2.92
+0%
|
3.08
+5%
|
3.3
+7%
|
3.47
+5%
|
3.72
+7%
|
3.85
+3%
|
3.93
+2%
|
3.97
+1%
|
4
+1%
|
4.24
+6%
|
4.02
-5%
|
3.77
-6%
|
6.06
+61%
|
6.06
N/A
|
6.4
+6%
|
6.51
+2%
|
3.89
-40%
|
3.92
+1%
|
4.17
+6%
|
4.96
+19%
|
5.5
+11%
|
5.8
+5%
|
6.31
+9%
|
6.77
+7%
|
7.36
+9%
|
7.82
+6%
|
8.1
+4%
|
7.37
-9%
|
6.98
-5%
|
6.93
-1%
|
6.7
-3%
|
7.42
+11%
|
7.72
+4%
|
8.18
+6%
|
9.04
+11%
|
9.36
+4%
|
9.25
-1%
|
9.44
+2%
|