The Sherwin-Williams Company (ETR:SJ3)
Germany · Delayed Price · Currency is EUR 300.50
0.00 (0.00%)
At close: Jul 31, 2026
ETR:SJ3 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue | 24,410 | 23,574 | 23,099 | 23,052 | 22,149 | 19,945 |
Revenue Growth | 5.76% | 2.06% | 0.20% | 4.08% | 11.05% | 8.62% |
Cost of Revenue | 12,454 | 12,059 | 11,903 | 12,294 | 12,824 | 11,402 |
Gross Profit | 11,957 | 11,516 | 11,195 | 10,758 | 9,325 | 8,543 |
Selling, General & Admin | 7,963 | 7,695 | 7,422 | 7,065 | 6,332 | 5,882 |
Other Operating Expenses | -15.7 | 7.6 | -38.8 | 125 | -9.4 | 101.8 |
Operating Income | 4,009 | 3,813 | 3,812 | 3,568 | 3,003 | 2,559 |
Interest Income | 13.7 | 11.2 | 11 | 25.2 | 8 | 4.9 |
Interest Expense | -516.3 | -465 | -415.7 | -417.5 | -390.8 | -334.7 |
Other Non-Operating Income (Expense) | 2.8 | -20.9 | 44.7 | -65.5 | -47 | 19.5 |
Total Non-Operating Income (Expense) | -499.8 | -474.7 | -360 | -457.8 | -429.8 | -310.3 |
Pretax Income | 3,492 | 3,338 | 3,452 | 3,110 | 2,573 | 2,249 |
Provision for Income Taxes | 372.5 | 769.7 | 770.4 | 721.1 | 553 | 384.2 |
Net Income | 3,119 | 2,569 | 2,681 | 2,389 | 2,020 | 1,864 |
Net Income to Common | 1,368 | 2,569 | 2,681 | 2,389 | 2,020 | 1,864 |
Net Income Growth | 4.40% | -4.21% | 12.25% | 18.25% | 8.35% | -8.18% |
Shares Outstanding (Basic) | 246 | 248 | 251 | 255 | 258 | 263 |
Shares Outstanding (Diluted) | 248 | 250 | 254 | 258 | 262 | 267 |
Shares Change | -1.88% | -1.46% | -1.63% | -1.34% | -1.98% | -3.15% |
EPS (Basic) | 10.96 | 10.37 | 10.68 | 9.35 | 7.83 | 7.10 |
EPS (Diluted) | 10.85 | 10.26 | 10.55 | 9.25 | 7.72 | 6.98 |
EPS Growth | 7.64% | -2.75% | 14.05% | 19.82% | 10.60% | -5.16% |
Free Cash Flow | 3,213 | 2,654 | 2,083 | 2,634 | 1,275 | 1,873 |
Free Cash Flow Growth | 49.13% | 27.40% | -20.90% | 106.48% | -31.89% | -39.69% |
Free Cash Flow Per Share | 12.96 | 10.60 | 8.20 | 10.20 | 4.87 | 7.01 |
Dividends Per Share | 3.180 | 3.160 | 2.860 | 2.420 | 2.400 | 2.200 |
Dividend Growth | 5.65% | 10.49% | 18.18% | 0.83% | 9.09% | 23.13% |
Gross Margin | 48.98% | 48.85% | 48.47% | 46.67% | 42.10% | 42.83% |
Operating Margin | 16.43% | 16.17% | 16.50% | 15.48% | 13.56% | 12.83% |
Profit Margin | 12.78% | 10.90% | 11.61% | 10.36% | 9.12% | 9.35% |
FCF Margin | 13.16% | 11.26% | 9.02% | 11.42% | 5.76% | 9.39% |
EBITDA | 4,736 | 4,490 | 4,436 | 4,190 | 3,584 | 3,132 |
EBITDA Margin | 19.40% | 19.05% | 19.20% | 18.18% | 16.18% | 15.70% |
EBIT | 4,009 | 3,813 | 3,812 | 3,568 | 3,003 | 2,559 |
EBIT Margin | 16.43% | 16.17% | 16.50% | 15.48% | 13.56% | 12.83% |
Effective Tax Rate | 10.67% | 23.06% | 22.32% | 23.19% | 21.49% | 17.09% |