Income Statement

Revenue

+6%

+28%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	50	45	41	40	40	40	40	39	38	37	38	40	43	47	49	50	55	58	63	67	68	68	69	72	71	72	70	66	60	52	46	40	39	55	58	71	70	55	54	42	42	41	41	43	48	53	58	63	64	65	66	64	60	57	58	62	75	103	130	154	154	170	217	263	329	366	367	367	366	362	355	349	345	343	341	340	337	333	333	335	340	349	367	391	412	431	431	418	411	410	412	416	417	419	433	476
Revenue	5 057 N/A	5 103 +1%	5 162 +1%	5 185 +0%	5 184 0%	5 203 +0%	5 279 +1%	5 408 +2%	5 579 +3%	5 725 +3%	5 899 +3%	6 114 +4%	6 333 +4%	6 680 +5%	6 980 +4%	7 191 +3%	7 421 +3%	7 585 +2%	7 725 +2%	7 810 +1%	7 798 0%	7 866 +1%	7 946 +1%	8 005 +1%	8 031 +0%	8 062 +0%	8 134 +1%	7 980 -2%	7 749 -3%	7 467 -4%	7 195 -4%	7 094 -1%	7 109 +0%	7 304 +3%	7 480 +2%	7 776 +4%	8 067 +4%	8 278 +3%	8 591 +4%	8 766 +2%	9 046 +3%	9 265 +2%	9 383 +1%	9 534 +2%	9 565 +0%	9 706 +1%	9 950 +3%	10 186 +2%	10 385 +2%	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%	23 008 +0%	23 054 +0%	23 099 +0%	23 037 0%	23 080 +0%	23 276 +1%	23 574 +1%
Gross Profit
Cost of Revenue	(2 834)	(2 837)	(2 852)	(2 846)	(2 836)	(2 840)	(2 884)	(2 952)	(3 054)	(3 144)	(3 253)	(3 412)	(3 542)	(3 773)	(3 976)	(4 110)	(4 230)	(4 296)	(4 340)	(4 395)	(4 363)	(4 381)	(4 409)	(4 406)	(4 443)	(4 488)	(4 587)	(4 481)	(4 350)	(4 146)	(3 905)	(3 831)	(3 835)	(3 953)	(4 086)	(4 295)	(4 480)	(4 641)	(4 887)	(5 021)	(5 189)	(5 280)	(5 286)	(5 328)	(5 306)	(5 364)	(5 463)	(5 569)	(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)	(11 948)	(11 883)	(11 903)	(11 814)	(11 802)	(11 900)	(12 059)
Gross Profit	2 223 N/A	2 266 +2%	2 310 +2%	2 339 +1%	2 348 +0%	2 362 +1%	2 396 +1%	2 455 +2%	2 525 +3%	2 581 +2%	2 646 +3%	2 701 +2%	2 791 +3%	2 907 +4%	3 004 +3%	3 080 +3%	3 191 +4%	3 289 +3%	3 386 +3%	3 415 +1%	3 435 +1%	3 485 +1%	3 537 +2%	3 599 +2%	3 588 0%	3 574 0%	3 547 -1%	3 499 -1%	3 399 -3%	3 321 -2%	3 290 -1%	3 263 -1%	3 275 +0%	3 351 +2%	3 394 +1%	3 481 +3%	3 587 +3%	3 637 +1%	3 704 +2%	3 745 +1%	3 857 +3%	3 985 +3%	4 097 +3%	4 206 +3%	4 259 +1%	4 342 +2%	4 488 +3%	4 617 +3%	4 720 +2%	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%	11 059 +2%	11 171 +1%	11 195 +0%	11 223 +0%	11 278 +0%	11 376 +1%	11 516 +1%
Operating Income
Operating Expenses	(1 754)	(1 773)	(1 785)	(1 807)	(1 825)	(1 839)	(1 862)	(1 901)	(1 940)	(1 975)	(2 024)	(2 088)	(2 145)	(2 232)	(2 312)	(2 357)	(2 413)	(2 485)	(2 524)	(2 537)	(2 557)	(2 576)	(2 614)	(2 623)	(2 664)	(2 667)	(2 663)	(2 649)	(2 628)	(2 604)	(2 584)	(2 556)	(2 551)	(2 589)	(2 632)	(2 739)	(2 809)	(2 870)	(2 925)	(2 965)	(3 024)	(3 084)	(3 123)	(3 266)	(3 279)	(3 305)	(3 397)	(3 466)	(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)	(7 336)	(7 428)	(7 433)	(7 433)	(7 620)	(7 696)	(7 719)
Selling, General & Administrative	(1 730)	(1 752)	(1 764)	(1 785)	(1 803)	(1 821)	(1 845)	(1 882)	(1 926)	(1 956)	(2 003)	(2 083)	(2 126)	(2 205)	(2 280)	(2 355)	(2 385)	(2 446)	(2 492)	(2 512)	(2 545)	(2 566)	(2 602)	(2 597)	(2 661)	(2 663)	(2 661)	(2 644)	(2 621)	(2 597)	(2 569)	(2 535)	(2 539)	(2 577)	(2 627)	(2 728)	(2 806)	(2 871)	(2 927)	(2 961)	(3 028)	(3 082)	(3 122)	(3 260)	(3 281)	(3 308)	(3 398)	(3 468)	(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)	(7 173)	(7 269)	(7 397)	(7 096)	(7 424)	(7 597)	(7 665)	(7 367)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	(327)	0	0	0	(337)
Other Operating Expenses	(24)	(21)	(20)	(21)	(22)	(17)	(16)	(19)	(14)	(19)	(21)	(3)	(19)	(28)	(32)	(2)	(28)	(39)	(32)	(26)	(12)	(10)	(11)	(26)	(3)	(4)	(2)	(6)	(7)	(7)	(14)	(21)	(12)	(12)	(5)	(10)	(2)	1	3	(5)	3	(2)	(1)	(7)	1	2	1	3	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)	(85)	(67)	(31)	(11)	(9)	(23)	(31)	(15)
Operating Income	469 N/A	493 +5%	526 +7%	532 +1%	524 -2%	524 0%	534 +2%	555 +4%	585 +5%	606 +4%	622 +3%	614 -1%	646 +5%	675 +5%	692 +2%	723 +5%	778 +8%	804 +3%	861 +7%	877 +2%	877 +0%	909 +4%	924 +2%	976 +6%	924 -5%	908 -2%	884 -3%	849 -4%	771 -9%	717 -7%	706 -2%	707 +0%	724 +2%	762 +5%	762 0%	743 -2%	778 +5%	767 -1%	780 +2%	780 +0%	833 +7%	901 +8%	974 +8%	940 -4%	980 +4%	1 037 +6%	1 091 +5%	1 151 +5%	1 150 0%	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%	3 723 +3%	3 743 +1%	3 762 +1%	3 790 +1%	3 658 -3%	3 681 +1%	3 797 +3%
Pre-Tax Income
Interest Income Expense	(47)	(42)	(38)	(35)	(34)	(34)	(34)	(32)	(32)	(31)	(31)	(34)	(37)	(42)	(44)	(45)	(46)	(44)	(43)	(42)	(42)	(40)	(48)	(58)	(57)	(63)	(58)	(68)	(62)	(57)	(53)	(39)	(51)	(61)	(64)	(64)	(68)	(62)	(67)	(39)	(41)	(39)	(28)	(41)	(51)	(60)	(70)	(71)	(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)	(451)	(459)	(407)	(416)	(431)	(451)	(506)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(22)	(22)	0	0	(1)	1	1	12	(5)	(5)	(29)	(38)	(67)	(57)	(33)	(33)	(45)	(41)	(43)	(43)	(1)	3	5	4	1	(3)	(2)	(4)	(3)	(6)	(6)	(6)	(5)	(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)	(16)	(0)	50	49	30	52	16
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11	11	16	16	11	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	40	27	47	42	20	33	31
Pre-Tax Income	422 N/A	452 +7%	488 +8%	497 +2%	490 -1%	490 N/A	499 +2%	523 +5%	554 +6%	575 +4%	591 +3%	580 -2%	609 +5%	633 +4%	647 +2%	656 +1%	711 +8%	760 +7%	818 +8%	834 +2%	836 +0%	870 +4%	888 +2%	913 +3%	862 -6%	816 -5%	787 -3%	714 -9%	652 -9%	628 -4%	621 -1%	623 +0%	631 +1%	659 +4%	655 0%	678 +3%	713 +5%	711 0%	716 +1%	742 +4%	789 +6%	860 +9%	943 +10%	907 -4%	933 +3%	987 +6%	1 031 +5%	1 086 +5%	1 084 0%	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%	3 296 +5%	3 310 +0%	3 452 +4%	3 465 +0%	3 277 -5%	3 315 +1%	3 338 +1%
Net Income
Tax Provision	(161)	(174)	(189)	(186)	(183)	(180)	(181)	(191)	(201)	(206)	(208)	(186)	(182)	(179)	(175)	(192)	(216)	(235)	(265)	(258)	(262)	(278)	(274)	(297)	(281)	(265)	(260)	(238)	(216)	(206)	(200)	(187)	(200)	(204)	(200)	(215)	(215)	(215)	(216)	(300)	(315)	(338)	(365)	(276)	(286)	(310)	(326)	(333)	(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)	(784)	(753)	(770)	(785)	(732)	(743)	(770)
Income from Continuing Operations	261	278	299	311	307	309	318	332	353	370	382	395	427	454	473	465	495	525	553	576	574	592	613	616	582	551	528	477	436	423	421	436	431	455	455	462	498	496	500	442	474	523	578	631	647	677	705	753	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	2 513	2 558	2 681	2 680	2 545	2 572	2 569
Income to Minority Interest	0	0	0	0	0	0	0	0	0	(0)	(1)	(1)	(2)	(2)	(2)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	78 N/A	95 +22%	116 +22%	128 +11%	307 +140%	309 +1%	318 +3%	332 +4%	353 +6%	369 +5%	382 +3%	393 +3%	425 +8%	452 +6%	471 +4%	463 -2%	494 +7%	525 +6%	553 +5%	576 +4%	574 0%	592 +3%	613 +4%	616 +0%	582 -6%	551 -5%	528 -4%	472 -11%	436 -8%	421 -4%	417 -1%	431 +3%	427 -1%	450 +5%	450 N/A	458 +2%	493 +8%	490 -1%	495 +1%	437 -12%	469 +7%	518 +10%	573 +11%	626 +9%	642 +3%	672 +5%	700 +4%	748 +7%	747 0%	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%	2 513 +4%	2 558 +2%	2 681 +5%	2 680 0%	2 545 -5%	2 572 +1%	2 569 0%
EPS (Diluted)	0.17 N/A	0.2 +18%	0.25 +25%	0.28 +12%	0.69 +146%	0.69 N/A	0.72 +4%	0.75 +4%	0.8 +7%	0.84 +5%	0.88 +5%	0.91 +3%	0.98 +8%	1.05 +7%	1.1 +5%	1.09 -1%	1.17 +7%	1.25 +7%	1.34 +7%	1.4 +4%	1.41 +1%	1.48 +5%	1.57 +6%	1.57 N/A	1.58 +1%	1.54 -3%	1.48 -4%	1.33 -10%	1.23 -8%	1.2 -2%	1.2 N/A	1.26 +5%	1.29 +2%	1.35 +5%	1.38 +2%	1.4 +1%	1.51 +8%	1.51 N/A	1.58 +5%	1.38 -13%	1.49 +8%	1.66 +11%	1.84 +11%	2.01 +9%	2.06 +2%	2.16 +5%	2.26 +5%	2.47 +9%	2.46 0%	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%	9.88 +5%	10.07 +2%	10.55 +5%	10.61 +1%	10.12 -5%	10.32 +2%	10.26 -1%

Income Statement Balance Sheet Cash Flow Statement

Sherwin-Williams Co
NYSE:SHW

Income Statement

Earnings Waterfall
Sherwin-Williams Co

Income Statement
Sherwin-Williams Co

See Also

Company

Help

Tools

Stocks

Sherwin-Williams Co NYSE:SHW

Income Statement

Earnings Waterfall Sherwin-Williams Co

Income Statement Sherwin-Williams Co

See Also

Company

Help

Tools

Stocks

Sherwin-Williams Co
NYSE:SHW

Earnings Waterfall
Sherwin-Williams Co

Income Statement
Sherwin-Williams Co