The Sherwin-Williams Company
NYSE:SHW · New York Stock Exchange
+$7.46 today
Vol 2.31M · Avg 2.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:SHW · Revenue to Net Income
Key Ratios
Analysis
$23.9B of revenue converted into $2.6B of net income for the selected period. Gross margin is 49.1% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $10.42, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $23.6B +2.1% | $23.1B +0.2% | $23.1B +4.1% | $22.1B +11.1% | $19.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $12.0B +1.1% | $11.9B -3.2% | $12.3B -4.1% | $12.8B +12.5% | $11.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $11.5B +3.0% | $11.2B +4.1% | $10.8B +15.4% | $9.3B +9.2% | $8.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 48.9% +0.5pp | 48.5% +1.8pp | 46.7% +4.6pp | 42.1% -0.7pp | 42.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $7.7B +3.7% | $7.4B +5.1% | $7.1B +11.7% | $6.3B +7.6% | $5.9B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $7.7B +4.0% | $7.4B +3.9% | $7.2B +13.1% | $6.3B +7.6% | $5.9B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $588.8M -5.6% | $624.0M +0.2% | $622.5M +7.1% | $581.1M +1.5% | $572.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $4.4B -2.1% | $4.5B +8.2% | $4.1B +17.1% | $3.5B +12.3% | $3.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.6% -0.8pp | 19.4% +1.4pp | 18.0% +2.0pp | 16.0% +0.2pp | 15.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $3.8B +1.1% | $3.8B +4.3% | $3.6B +20.2% | $3.0B +12.6% | $2.7B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.1% -0.1pp | 16.3% +0.6pp | 15.6% +2.1pp | 13.5% +0.2pp | 13.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $11.2M +1.8% | $11.0M -56.3% | $25.2M +215.0% | $8.0M +63.3% | $4.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $468.9M +8.7% | $431.4M -0.3% | $432.5M +7.3% | $403.0M +16.8% | $345.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$466.6M -50.5% | -$310.1M +37.5% | -$496.5M -16.1% | -$427.5M -2.7% | -$416.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $3.3B -3.3% | $3.5B +11.0% | $3.1B +20.9% | $2.6B +14.4% | $2.2B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 14.2% -0.8pp | 14.9% +1.5pp | 13.5% +1.9pp | 11.6% +0.3pp | 11.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $769.7M -0.1% | $770.4M +6.8% | $721.1M +30.4% | $553.0M +43.9% | $384.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.6B -4.2% | $2.7B +12.2% | $2.4B +18.3% | $2.0B +8.4% | $1.9B | $4.9B | $4.8B | $4.7B |
| Net Margin | 10.9% -0.7pp | 11.6% +1.2pp | 10.4% +1.2pp | 9.1% -0.2pp | 9.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $10 -2.8% | $11 +14.2% | $9 +19.4% | $8 +10.3% | $7 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $10 -2.7% | $11 +14.1% | $9 +19.8% | $8 +10.6% | $7 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $246.4M -3.0% | $254.1M -0.5% | $255.4M -1.0% | $258.0M -1.7% | $262.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $248.8M -2.1% | $254.1M -1.6% | $258.3M -1.3% | $261.8M -2.0% | $267.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BHP Group Limited
NYSE:BHP
$224.55B
Southern Copper Corporation
NYSE:SCCO
$160.73B
Newmont Corporation
NYSE:NEM
$110.29B
Freeport-McMoRan Inc.
NYSE:FCX
$98.80B
Agnico Eagle Mines Limited
NYSE:AEM
$83.16B
Ecolab Inc.
NYSE:ECL
$76.04B
CRH plc
NYSE:CRH
$74.68B
Air Products and Chemicals, Inc.
NYSE:APD
$62.39B
PPG Industries, Inc.
NYSE:PPG
$26.48B
RPM International Inc.
NYSE:RPM
$13.86B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SHW generate?
The Sherwin-Williams Company (SHW) reported $23.57B of revenue in fiscal 2025.
Is SHW profitable?
The Sherwin-Williams Company (SHW) reported $2.57B of net income, with a net margin of 10.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.