The Sherwin-Williams Company
NYSE:SHW · New York Stock Exchange
+$7.46 today
Vol 2.31M · Avg 2.01M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $2.6B -4.2% | $2.7B +12.2% | $2.4B +18.3% | $2.0B +8.4% | $1.9B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $676.9M +8.5% | $624.0M +0.2% | $622.5M +7.1% | $581.1M +1.5% | $572.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $153.2M +304.5% | -$74.9M +15.7% | -$88.9M +38.6% | -$144.8M -80.3% | -$80.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $123.5M -10.6% | $138.1M +19.2% | $115.9M +16.2% | $99.7M +2.0% | $97.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$636.3M -26.3% | -$503.9M -161.2% | -$192.9M +83.2% | -$1.2B -76.1% | -$653.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$178.9M -1707.1% | -$9.9M -108.9% | $111.4M +173.0% | -$152.6M +53.2% | -$326.3M | $592.6M | $1.3B | $626.2M |
| Inventory | $132.5M +502.7% | -$32.9M -110.2% | $323.4M +148.5% | -$666.7M -192.3% | -$228.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$37.8M -273.4% | $21.8M +109.0% | -$241.1M -617.4% | $46.6M -86.5% | $346.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$552.1M -14.3% | -$482.9M -24.9% | -$386.6M -2.4% | -$377.6M +15.1% | -$445.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $565.8M +96.1% | $288.5M -57.4% | $676.5M +31.6% | $514.1M +15.9% | $443.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $3.5B +9.5% | $3.2B -10.5% | $3.5B +83.4% | $1.9B -14.5% | $2.2B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$797.6M +25.5% | -$1.1B -20.4% | -$888.4M -37.8% | -$644.5M -73.3% | -$372.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$1.2B -1435.2% | -$78.9M +51.0% | -$161.0M +83.9% | -$1.0B -1034.7% | -$88.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$47.4M -569.3% | $10.1M -74.8% | $40.0M +350.0% | -$16.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$2.0B -67.9% | -$1.2B -15.1% | -$1.0B +35.4% | -$1.6B -237.4% | -$476.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $1.0B +271.5% | $272.9M +162.9% | -$433.8M -137.6% | $1.2B -12.9% | $1.3B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $140.6M | $0 | $0 -100.0% | $22.0M +88.0% | $11.7M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.7B +4.7% | -$1.7B -21.4% | -$1.4B -62.1% | -$883.2M +67.9% | -$2.8B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$789.8M -9.2% | -$723.4M -16.0% | -$623.7M -0.8% | -$618.5M -5.3% | -$587.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$86.8M -150.4% | $172.2M +165.3% | $64.9M +49.2% | $43.5M -74.3% | $169.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.4B +31.7% | -$2.0B +16.8% | -$2.4B -758.6% | -$282.4M +84.6% | -$1.8B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$67.3M -985.5% | -$6.2M -131.0% | $20.0M +525.0% | $3.2M -34.7% | $4.9M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$3.2M +95.2% | -$66.4M -185.1% | $78.0M +135.6% | $33.1M +154.4% | -$60.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $2.7B +27.4% | $2.1B -20.9% | $2.6B +106.5% | $1.3B -31.9% | $1.9B | $8.6B | -$16.8B | $11.1B |
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.
Does SHW generate free cash flow?
The Sherwin-Williams Company (SHW) generated $2.65B of free cash flow in fiscal 2025.
How much operating cash flow does SHW produce?
Operating cash flow was $3.45B, before capital expenditures of $797.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.