CLEVELAND, Jan. 30,
2025 /PRNewswire/ -- The Sherwin-Williams Company
(NYSE: SHW) announced its financial results for the year and fourth
quarter ended December 31, 2024. All
comparisons are to the full year and fourth quarter of the prior
year, unless otherwise noted.
SUMMARY
- Consolidated Net sales increased in the year to a record
$23.10 billion
- Net sales from stores in the Paint Stores Group open more than
twelve calendar months increased 1.7% in the year
- Diluted net income per share increased 14.1% to $10.55 per share in the year compared to
$9.25 per share in the full year 2023
- Adjusted diluted net income per share increased 9.5% to
$11.33 per share in the year compared
to $10.35 per share in the full year
2023
- Diluted net income per share increased 36.7% to $1.90 per share and adjusted diluted net income
per share increased 15.5% to $2.09
per share in the fourth quarter of 2024
- Generated Net operating cash of $3.15
billion, or 13.7% of Net sales, in the year
- Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (Adjusted EBITDA) increased 6.0% in the year to
$4.49 billion or 19.4% of Net
sales
- Full year 2025 diluted net income per share guidance in the
range of $10.70 to $11.10 per share, including acquisition-related
amortization expense of $0.80 per
share and restructuring expense of $0.15 per share
- Full year 2025 adjusted diluted net income per share guidance
in the range of $11.65 to
$12.05 per share
CEO REMARKS
"Sherwin-Williams delivered strong fourth quarter results
despite continued demand choppiness in the majority of our end
markets," said Chair, President and Chief Executive Officer,
Heidi G. Petz. "Consolidated Net
sales grew by a low-single digit percentage, and gross margin
improved slightly year-over-year. We expanded adjusted segment
margin in all three segments, and adjusted diluted earnings per
share and EBITDA grew by double-digit percentages. In our
architectural business, residential repaint significantly outgrew
the market and increased by a high-single digit percentage as we
continued to see a return on prior growth investments. We delivered
low-single digit percentage growth in new residential driven by
continued above-market growth. Sales in our industrial businesses
were led by double-digit percentage growth in Packaging and
low-single digit percentage growth in Coil. For the full year, Net
sales grew slightly to a record $23.10
billion, as above-market growth in the Paint Stores Group
offset softness in our other segments, and gross margin expanded
180 basis points to 48.5%. Adjusted diluted earnings per
share grew 9.5% to a record $11.33 per share. We continued to generate strong
cash flow and returned $2.46 billion
to shareholders through dividends and share repurchases."
FOURTH QUARTER CONSOLIDATED RESULTS
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
5,297.2
|
|
$
5,252.2
|
|
$
45.0
|
|
0.9 %
|
Income before income
taxes
|
$
615.6
|
|
$
474.0
|
|
$
141.6
|
|
29.9 %
|
As a % of Net
sales
|
11.6 %
|
|
9.0 %
|
|
|
|
|
Net income per share -
diluted
|
$
1.90
|
|
$
1.39
|
|
$
0.51
|
|
36.7 %
|
Adjusted net income per
share - diluted
|
$
2.09
|
|
$
1.81
|
|
$
0.28
|
|
15.5 %
|
Consolidated Net sales increased primarily due to higher sales
in the Paint Stores Group. This increase was partially offset by
lower sales in the Consumer Brands and Performance Coatings Groups
as well as 1.3% unfavorable foreign currency translation.
Income before income taxes increased primarily due to higher Net
sales, lower provisions for environmental matters recorded in the
Administrative function and higher other income. In addition,
foreign currency losses specific to the devaluation of the
Argentine peso (Argentine Devaluation) and impairment related to
trademarks recorded in the fourth quarter of 2023 did not occur in
the fourth quarter of 2024.
Diluted net income per share included a charge of $0.19 per share for acquisition-related
amortization expense in both the fourth quarter of 2024 and 2023.
In the fourth quarter of 2023, diluted net income per share also
included charges of $0.16 per share
related to the Argentine Devaluation and $0.07 per share associated with impairment
related to trademarks.
FOURTH QUARTER SEGMENT RESULTS
Paint Stores Group (PSG)
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
3,044.9
|
|
$
2,944.6
|
|
$
100.3
|
|
3.4 %
|
Same-store sales
(1)
|
2.0 %
|
|
2.1 %
|
|
|
|
|
Segment
profit
|
$
606.4
|
|
$
567.3
|
|
$
39.1
|
|
6.9 %
|
Reported segment
margin
|
19.9 %
|
|
19.3 %
|
|
|
|
|
(1)
Same-store sales represents net sales from stores open more than
twelve calendar months.
|
Net sales in PSG increased primarily due to selling price
increases, which impacted Net sales by a low-single digit
percentage, as well as low-single digit percentage sales volume
growth. Net sales increased in residential repaint, protective and
marine and new residential. PSG Segment profit increased due to
growth in Net sales.
Consumer Brands Group (CBG)
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
662.2
|
|
$
692.3
|
|
$
(30.1)
|
|
(4.3) %
|
Segment
profit
|
$
66.6
|
|
$
3.6
|
|
$
63.0
|
|
nm
|
Reported segment
margin
|
10.1 %
|
|
0.5 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
82.0
|
|
$
74.7
|
|
$
7.3
|
|
9.8 %
|
Adjusted segment
margin
|
12.4 %
|
|
10.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
nm - not
meaningful
|
|
|
|
|
|
|
|
(1)
|
Adjusted segment profit
equals Segment profit excluding the impact of Valspar
acquisition-related amortization expense, the Argentine Devaluation
and impairment related to trademarks. In CBG, Valspar
acquisition-related amortization expense was $15.4 million and
$16.4 million in the fourth quarter of 2024 and 2023,
respectively, and the loss related to the Argentine Devaluation and
the impairment related to trademarks were $30.8 million and $23.9
million, respectively, in the fourth quarter of
2023.
|
Net sales in CBG decreased primarily due to a 5.5% impact from
unfavorable foreign currency translation in Latin America, partially offset by modest
sales volume growth and selling price increases, which impacted Net
sales by a low-single digit percentage. CBG Segment profit
increased primarily due to non-recurring expenses recorded in
the fourth quarter of 2023, including the Argentine Devaluation and
impairment related to trademarks, as well as effective cost control
in the fourth quarter of 2024. These increases were partially
offset by lower Net sales.
Acquisition-related amortization expense reduced Segment profit
as a percent of Net sales by 230 basis points in the fourth quarter
of 2024 as compared to 240 basis points in the fourth quarter of
2023. In the fourth quarter of 2023, the loss related to the
Argentine Devaluation and the impairment related to trademarks
reduced Segment profit as a percent of Net sales by 450 basis
points and 340 basis points, respectively.
Performance Coatings Group (PCG)
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
1,589.0
|
|
$
1,614.2
|
|
$
(25.2)
|
|
(1.6) %
|
Segment
profit
|
$
229.0
|
|
$
220.3
|
|
$
8.7
|
|
3.9 %
|
Reported segment
margin
|
14.4 %
|
|
13.6 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
277.9
|
|
$
278.7
|
|
$
(0.8)
|
|
(0.3) %
|
Adjusted segment
margin
|
17.5 %
|
|
17.3 %
|
|
|
|
|
(1)
|
Adjusted segment profit
equals Segment Profit excluding the impact of Valspar
acquisition-related amortization expense and the Argentine
Devaluation. In PCG, Valspar acquisition-related amortization
expense was $48.9 million and $47.4 million in the fourth
quarter of 2024 and 2023, respectively, and the loss related to the
Argentine Devaluation was $11.0 million in the fourth quarter
of 2023.
|
Net sales in PCG decreased primarily due to a 1.7% impact from
unfavorable foreign currency translation. Low-single digit
percentage sales volume growth was offset by the impact of selling
price decreases, primarily attributable to product mix. Performance
was led by Packaging, which increased in all regions and by a
low-double digit percentage overall, and Coil, offset by a decrease
in General Industrial. PCG Segment profit increased primarily as a
result of the Argentine Devaluation that was recorded in the fourth
quarter of 2023, partially offset by lower Net sales.
Acquisition-related amortization expense reduced Segment profit
as a percent of Net sales by 310 basis points in the fourth
quarter of 2024 compared to 300 basis points in the fourth quarter
of 2023. In the fourth quarter of 2023, the loss related to the
Argentine Devaluation reduced Segment profit as a percent of Net
sales by 70 basis points.
LIQUIDITY AND CASH FLOW
The Company generated $3.15
billion in Net operating cash and returned cash of
$2.46 billion to our shareholders in
the form of dividends and repurchases of 5.2 million shares of
its common stock during the year. At December 31, 2024, the
Company had remaining authorization to purchase 34.4 million shares
of its common stock through open market purchases.
2025 GUIDANCE
|
First
Quarter
|
|
Full
Year
|
|
2025
|
|
2025
|
Net sales
|
Up or down low-single
digit %
|
|
Up low-single digit
%
|
Effective tax
rate
|
|
|
Low twenty
percent
|
Diluted net income per
share
|
|
|
$10.70
|
-
|
$11.10
|
Adjusted diluted net
income per share (1)
|
|
|
$11.65
|
-
|
$12.05
|
(1)
|
Excludes $0.80 per
share of acquisition-related amortization expense and $0.15 per
share of restructuring expenses.
|
"We enter 2025 with confidence in our differentiated strategy
that continues to deliver innovative and productive solutions for
our customers," said Ms. Petz. "We expect demand softness to
persist in several end markets well into the second half of the
year, if not into 2026. At the same time, we have significant
above-market growth opportunities in every one of our businesses.
We will pursue these opportunities aggressively and relentlessly,
leveraging our world-class team, recent growth investments and
unique assets. We will support our profitable above-market growth
plans and further separate ourselves from our competitors by
executing initiatives within our enterprise priorities, including
talent, simplification, digitization, supply chain responsiveness
and sustainability.
"Based on customer sentiment and the macro-economic indicators
we see at this time, we expect first quarter 2025 consolidated Net
sales will be up or down a low-single digit percentage compared to
the first quarter of 2024 with the Paint Stores Group at or above
the high end of that range. For the full year 2025, we expect
consolidated Net sales to be up a low-single digit percentage with
the Paint Stores Group at or above the high end of that range. We
expect to see full-year gross margin expansion driven by price-cost
discipline and efficiency gains. We will work to control spending
tightly, and we expect growth in SG&A to moderate to a
low-single digit level. Costs associated with the transition into
our new buildings in the year are expected to be $100 million, comprised of $80 million in SG&A and $20 million of interest. In addition, refinancing
activity associated with managing our 2024 and 2025 debt maturities
is expected to increase interest expense by approximately
$40 million. Given these assumptions,
we expect adjusted diluted net income per share will be in the
range of $11.65 to $12.05 per share, which represents 4.6% growth
from 2024 at the mid-point. Should the demand environment prove to
be more robust than we are currently anticipating, we would expect
to leverage higher volume to drive this initial earnings guidance
upward."
CONFERENCE CALL INFORMATION
The Company will host a conference call to discuss its financial
results for the fourth quarter and full year 2024, and its outlook
for the first quarter and full year 2025, at 10:00 a.m. EST on Thursday, January 30,
2025. Heidi G. Petz,
Sherwin-Williams Chair, President and Chief Executive Officer,
along with other senior executives, will participate on the
call.
The conference call will be webcast simultaneously in listen
only mode. To listen to the webcast on the Sherwin-Williams
website, click on
https://investors.sherwin-williams.com/financials/quarterly-results/,
then click on the webcast icon following the reference to the Q4
webcast. An archived replay of the webcast will be available at
https://investors.sherwin-williams.com/financials/quarterly-results/
beginning approximately two hours after the call ends.
ABOUT THE SHERWIN-WILLIAMS COMPANY
Founded in 1866, The Sherwin-Williams Company is a global leader
in the manufacture, development, distribution, and sale of paint,
coatings and related products to professional, industrial,
commercial, and retail customers. The Company manufactures products
under well-known brands such as Sherwin-Williams®, Valspar®, HGTV
HOME® by Sherwin-Williams, Dutch Boy®, Krylon®, Minwax®,
Thompson's® WaterSeal®, Cabot® and
many more. With global headquarters in Cleveland, Ohio, Sherwin-Williams® branded
products are sold exclusively through a chain of more than 5,000
Company-operated stores and branches, while the Company's other
brands are sold through leading mass merchandisers, home centers,
independent paint dealers, hardware stores, automotive retailers,
and industrial distributors. The Sherwin-Williams Performance
Coatings Group supplies a broad range of highly-engineered
solutions for the construction, industrial, packaging and
transportation markets in more than 120 countries around the world.
Sherwin-Williams shares are traded on the New York Stock Exchange
(symbol: SHW). For more information, visit www.sherwin.com.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
INFORMATION
Certain statements contained in this press release constitute
"forward-looking statements" within the meaning of federal
securities laws. These forward-looking statements are based upon
management's current expectations, predictions, estimates,
assumptions and beliefs concerning future events and conditions and
may discuss, among other things, anticipated future performance
(including sales and earnings), expected growth, future business
plans and the costs and potential liability for
environmental-related matters and lead pigment and lead-based paint
litigation. Any statement that is not historical in nature is a
forward-looking statement and may be identified by the use of words
and phrases such as "anticipate," "aspire," "believe," "could,"
"estimate," "expect," "goal," "intend," "may," "plan," "potential,"
"project," "seek," "should," "strive," "target," "will," or
"would," or the negative thereof or comparable terminology.
Readers are cautioned not to place undue reliance on any
forward-looking statements. Forward-looking statements are
necessarily subject to risks, uncertainties and other factors, many
of which are outside our control, that could cause actual results
to differ materially from such statements and from our historical
results, performance and experience. These risks, uncertainties and
other factors include such things as: general business and economic
conditions in the United States
and worldwide; inflation rates, interest rates, unemployment rates,
labor costs, healthcare costs, recessionary conditions,
geopolitical conditions, terrorist activity, armed conflicts and
wars, public health crises, pandemics, outbreaks of disease, and
supply chain disruptions; shifts in consumer behavior driven by
economic downturns in cyclical segments of the economy; shortages
and increases in the cost of raw materials and energy; catastrophic
events, adverse weather conditions and natural disasters (including
those that may be related to climate change); the loss of any of
our largest customers; increased competition or failure to keep
pace with developments in key competitive areas of our business;
cybersecurity incidents and other disruptions to our information
technology systems; our ability to attract, retain, develop and
progress a qualified global workforce; our ability to successfully
integrate past and future acquisitions into our existing
operations; risks and uncertainties associated with our expansion
into and our operations in Asia,
Europe, South America and other foreign markets;
policy changes affecting international trade, including
import/export restrictions and tariffs; our ability to achieve our
strategies or expectations relating to sustainability
considerations, including as a result of evolving legal,
regulatory, and other standards, processes and assumptions, the
pace of scientific and technological developments, increased costs,
the availability of requisite suppliers, energy sources, or
financing, and changes in carbon markets; damage to our business,
reputation, image or brands due to negative publicity; the
infringement or loss of our intellectual property rights or the
theft or unauthorized use of our trade secrets or other
confidential business information; a weakening of global credit
markets or changes to our credit ratings; our ability to generate
cash to service our indebtedness; fluctuations in foreign currency
exchange rates and changing monetary policies; our ability to
comply with a variety of complex U.S. and non-U.S. laws, rules and
regulations; increases in tax rates, or changes in tax laws or
regulations; our ability to comply with numerous, complex and
increasingly stringent domestic and foreign health, safety and
environmental (including related to climate change and chemical
management) laws, regulations and requirements; our liability
related to environmental investigation and remediation activities
at some of our currently- and formerly-owned sites; the nature,
cost, quantity and outcome of pending and future litigation,
including lead pigment and lead-based paint litigation; and the
other risk factors discussed in Part 1, Item 1A of our Annual
Report on Form 10-K for the fiscal year ended December 31, 2023 and our other reports filed
with the SEC.
Readers are cautioned that it is not possible to predict or
identify all of the risks, uncertainties and other factors that may
affect future results and that the above list should not be
considered a complete list. Any forward-looking statement speaks
only as of the date on which such statement is made, and we
undertake no obligation to update or revise any forward-looking
statement, whether as a result of new information, future events or
otherwise, except as otherwise required by law.
INVESTOR RELATIONS CONTACTS:
Jim Jaye
Senior Vice President, Investor Relations & Corporate
Communications
Direct: 216.515.8682
investor.relations@sherwin.com
Eric Swanson
Vice President, Investor Relations
Direct:
216.566.2766
investor.relations@sherwin.com
MEDIA CONTACT:
Julie Young
Vice President, Global Corporate Communications
Direct: 216.515.8849
corporatemedia@sherwin.com
The
Sherwin-Williams Company and Subsidiaries
|
Statements of
Consolidated Income (Unaudited)
|
(in millions, except
per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
5,297.2
|
|
$
5,252.2
|
|
$
23,098.5
|
|
$
23,051.9
|
Cost of goods
sold
|
2,724.0
|
|
2,703.5
|
|
11,903.4
|
|
12,293.8
|
Gross profit
|
2,573.2
|
|
2,548.7
|
|
11,195.1
|
|
10,758.1
|
Percent to
Net sales
|
48.6 %
|
|
48.5 %
|
|
48.5 %
|
|
46.7 %
|
Selling, general and
administrative expenses
|
1,882.9
|
|
1,855.9
|
|
7,422.1
|
|
7,065.4
|
Percent to
Net sales
|
35.5 %
|
|
35.3 %
|
|
32.1 %
|
|
30.6 %
|
Other general (income)
expense - net
|
(7.9)
|
|
27.2
|
|
(38.8)
|
|
67.1
|
Impairment
|
—
|
|
23.9
|
|
—
|
|
57.9
|
Interest
expense
|
98.5
|
|
94.6
|
|
415.7
|
|
417.5
|
Interest
income
|
(1.4)
|
|
(9.4)
|
|
(11.0)
|
|
(25.2)
|
Other (income) expense
- net
|
(14.5)
|
|
82.5
|
|
(44.7)
|
|
65.5
|
Income before income
taxes
|
615.6
|
|
474.0
|
|
3,451.8
|
|
3,109.9
|
Income taxes
|
135.5
|
|
117.8
|
|
770.4
|
|
721.1
|
Net income
|
$
480.1
|
|
$
356.2
|
|
$
2,681.4
|
|
$
2,388.8
|
|
|
|
|
|
|
|
|
Net income per common
share:
|
|
|
|
|
|
|
|
Basic
|
$
1.92
|
|
$
1.40
|
|
$
10.68
|
|
$
9.35
|
Diluted
|
$
1.90
|
|
$
1.39
|
|
$
10.55
|
|
$
9.25
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
249.8
|
|
254.0
|
|
251.0
|
|
255.4
|
Diluted
|
253.2
|
|
256.9
|
|
254.1
|
|
258.3
|
The
Sherwin-Williams Company and Subsidiaries
|
Business Segments
(Unaudited)
|
(millions of
dollars)
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
Net
|
|
Segment
|
|
Net
|
|
Segment
|
|
Sales
|
|
Profit
(Loss)
|
|
Sales
|
|
Profit
(Loss)
|
Three Months Ended
December 31:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$
3,044.9
|
|
$
606.4
|
|
$ 2,944.6
|
|
$
567.3
|
Consumer Brands
Group
|
662.2
|
|
66.6
|
|
692.3
|
|
3.6
|
Performance Coatings
Group
|
1,589.0
|
|
229.0
|
|
1,614.2
|
|
220.3
|
Administrative
|
1.1
|
|
(286.4)
|
|
1.1
|
|
(317.2)
|
Consolidated
totals
|
$
5,297.2
|
|
$
615.6
|
|
$ 5,252.2
|
|
$
474.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December
31:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$
13,188.0
|
|
$
2,902.6
|
|
$
12,839.5
|
|
$ 2,860.8
|
Consumer Brands
Group
|
3,108.0
|
|
589.9
|
|
3,365.6
|
|
309.3
|
Performance Coatings
Group
|
6,797.3
|
|
1,027.9
|
|
6,843.1
|
|
991.6
|
Administrative
|
5.2
|
|
(1,068.6)
|
|
3.7
|
|
(1,051.8)
|
Consolidated
totals
|
$
23,098.5
|
|
$
3,451.8
|
|
$
23,051.9
|
|
$ 3,109.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
Sherwin-Williams Company and Subsidiaries
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
(millions of
dollars)
|
|
|
|
|
|
December 31,
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
210.4
|
|
$
276.8
|
Accounts receivable,
net
|
2,388.8
|
|
2,467.9
|
Inventories
|
2,288.1
|
|
2,329.8
|
Other current
assets
|
513.5
|
|
438.4
|
Total current
assets
|
5,400.8
|
|
5,512.9
|
Property, plant and
equipment, net
|
3,533.2
|
|
2,836.8
|
Goodwill
|
7,580.1
|
|
7,626.0
|
Intangible
assets
|
3,533.2
|
|
3,880.5
|
Operating lease
right-of-use assets
|
1,953.8
|
|
1,887.4
|
Other assets
|
1,631.5
|
|
1,210.8
|
Total assets
|
$
23,632.6
|
|
$ 22,954.4
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Short-term
borrowings
|
$
662.4
|
|
$
374.2
|
Accounts
payable
|
2,253.2
|
|
2,315.0
|
Compensation and taxes
withheld
|
842.8
|
|
862.7
|
Accrued
taxes
|
174.3
|
|
197.4
|
Current portion of
long-term debt
|
1,049.2
|
|
1,098.8
|
Current portion of
operating lease liabilities
|
466.6
|
|
449.3
|
Other
accruals
|
1,360.2
|
|
1,329.5
|
Total current
liabilities
|
6,808.7
|
|
6,626.9
|
Long-term
debt
|
8,176.8
|
|
8,377.9
|
Postretirement benefits
other than pensions
|
120.7
|
|
133.2
|
Deferred income
taxes
|
607.5
|
|
683.1
|
Long-term operating
lease liabilities
|
1,558.3
|
|
1,509.5
|
Other long-term
liabilities
|
2,309.4
|
|
1,908.0
|
Shareholders'
equity
|
4,051.2
|
|
3,715.8
|
Total liabilities and
shareholders' equity
|
$
23,632.6
|
|
$ 22,954.4
|
Regulation G Reconciliations
Management of the Company utilizes certain financial measures
that are not in accordance with U.S. generally accepted accounting
principles (US GAAP) to analyze and manage the performance of the
business. Management provides non-GAAP information in reporting its
financial results to give investors additional data to evaluate the
Company's operations. Management does not, nor does it suggest
investors should, consider such non-GAAP measures in isolation
from, or in substitution for, financial information prepared in
accordance with US GAAP.
Management believes that investors' understanding of the
Company's operating performance is enhanced by the disclosure of
diluted net income per share excluding Valspar acquisition-related
amortization and certain other adjustments. Valspar
acquisition-related amortization expense is excluded from diluted
net income per share due to its significance as a result of the
purchase price assigned to finite-lived intangible assets at the
date of acquisition and the related impact on underlying business
performance and trends. While these intangible assets contribute to
the Company's revenue generation, the related revenue is not
excluded. This adjusted earnings per share measurement is not in
accordance with US GAAP. It should not be considered a substitute
for earnings per share computed in accordance with US GAAP and may
not be comparable to similarly titled measures reported by other
companies. The following tables reconcile diluted net income per
share computed in accordance with US GAAP to adjusted diluted net
income per share.
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Three Months
Ended
|
|
Year Ended
|
|
December 31,
2025
|
|
December 31,
2024
|
|
December 31,
2024
|
|
(after-tax
guidance)
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
|
Low
|
|
High
|
Diluted net income per
share
|
|
|
$ 1.90
|
|
|
|
$
10.55
|
|
$ 10.70
|
|
$ 11.10
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related
amortization expense (2)
|
.25
|
.06
|
.19
|
|
1.02
|
.24
|
.78
|
|
.80
|
|
.80
|
Severance and other
restructuring expenses
|
|
|
|
|
|
|
|
|
.15
|
|
.15
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net
income per share
|
|
|
$ 2.09
|
|
|
|
$
11.33
|
|
$ 11.65
|
|
$ 12.05
|
|
Three Months
Ended
|
|
Year Ended
|
|
December 31,
2023
|
|
December 31,
2023
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
Diluted net income per
share
|
|
|
$ 1.39
|
|
|
|
$ 9.25
|
|
|
|
|
|
|
|
|
Items related to
Restructuring Plan:
|
|
|
|
|
|
|
|
Severance and
other
|
$
—
|
$
—
|
—
|
|
$ .06
|
$ .02
|
.04
|
Impairment of assets
related to China divestiture
|
—
|
—
|
—
|
|
.13
|
.08
|
.05
|
Gain on divestiture of
domestic aerosol business
|
—
|
—
|
—
|
|
(.08)
|
(.02)
|
(.06)
|
Discrete income tax
expense related to China divestiture (1)
|
—
|
—
|
—
|
|
—
|
(.06)
|
.06
|
Total
|
—
|
—
|
—
|
|
.11
|
.02
|
.09
|
|
|
|
|
|
|
|
|
Impairment related to
trademarks
|
.09
|
.02
|
.07
|
|
.09
|
.02
|
.07
|
Devaluation of the
Argentine peso
|
.16
|
—
|
.16
|
|
.16
|
—
|
.16
|
Acquisition-related
amortization expense (2)
|
.25
|
.06
|
.19
|
|
1.03
|
.25
|
.78
|
Adjusted diluted net
income per share
|
|
|
$ 1.81
|
|
|
|
$
10.35
|
|
|
(1)
|
The tax effect is
calculated based on the statutory rate and the nature of the item,
unless otherwise noted.
|
(2)
|
Acquisition-related
amortization expense, which is included within Selling, general and
administrative expenses, consists of the amortization of intangible
assets related to the Valspar acquisition. These intangible assets
are primarily customer relationships and intellectual property and
are being amortized over their remaining useful lives.
|
Management believes that investors' understanding of the
Company's operating performance is enhanced by the disclosure of
EBITDA, which is a non-GAAP financial measure defined as Net income
before income taxes and Interest expense, depreciation and
amortization, as well as Adjusted EBITDA, which is a non-GAAP
financial measure that excludes certain adjustments that management
further believes enhances investors' understanding of the Company's
operating performance. The reader is cautioned that the Company's
EBITDA and Adjusted EBITDA should not be compared to other entities
unknowingly. Further, EBITDA and Adjusted EBITDA should not be
considered alternatives to Net income or Net operating cash as an
indicator of operating performance or as a measure of liquidity.
The following table reconciles Net income computed in accordance
with US GAAP to EBITDA and Adjusted EBITDA, as applicable.
(millions of
dollars)
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2024
|
|
June 30,
2024
|
|
September 30,
2024
|
|
December 31,
2024
|
|
December 31,
2024
|
Net income
|
$
505.2
|
|
$
889.9
|
|
$
806.2
|
|
$
480.1
|
|
$
2,681.4
|
Interest
expense
|
103.0
|
|
110.8
|
|
103.4
|
|
98.5
|
|
415.7
|
Income taxes
|
134.8
|
|
283.5
|
|
216.6
|
|
135.5
|
|
770.4
|
Depreciation
|
71.1
|
|
71.8
|
|
74.4
|
|
80.1
|
|
297.4
|
Amortization
|
82.1
|
|
81.5
|
|
81.2
|
|
81.8
|
|
326.6
|
EBITDA
|
$
896.2
|
|
$
1,437.5
|
|
$
1,281.8
|
|
$
876.0
|
|
$
4,491.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2023
|
|
June 30,
2023
|
|
September 30,
2023
|
|
December 31,
2023
|
|
December 31,
2023
|
Net income
|
$
477.4
|
|
$
793.7
|
|
$
761.5
|
|
$
356.2
|
|
$
2,388.8
|
Interest
expense
|
109.3
|
|
111.7
|
|
101.9
|
|
94.6
|
|
417.5
|
Income taxes
|
137.4
|
|
218.4
|
|
247.5
|
|
117.8
|
|
721.1
|
Depreciation
|
70.4
|
|
75.7
|
|
71.9
|
|
74.3
|
|
292.3
|
Amortization
|
83.7
|
|
83.0
|
|
83.5
|
|
80.0
|
|
330.2
|
EBITDA
|
$
878.2
|
|
$
1,282.5
|
|
$
1,266.3
|
|
$
722.9
|
|
$
4,149.9
|
Restructuring
expense
|
0.9
|
|
8.7
|
|
—
|
|
—
|
|
9.6
|
Impairment of assets
related to China divestiture
|
—
|
|
34.0
|
|
—
|
|
—
|
|
34.0
|
Gain on divestiture of
domestic aerosol business
|
—
|
|
(20.1)
|
|
—
|
|
—
|
|
(20.1)
|
Impairment related to
trademarks
|
—
|
|
—
|
|
—
|
|
23.9
|
|
23.9
|
Devaluation of the
Argentine peso
|
—
|
|
—
|
|
—
|
|
41.8
|
|
41.8
|
Adjusted
EBITDA
|
$
879.1
|
|
$
1,305.1
|
|
$
1,266.3
|
|
$
788.6
|
|
$
4,239.1
|
The
Sherwin-Williams Company and Subsidiaries
|
Selected
Information (Unaudited)
|
(millions of
dollars, except store count data)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year Ended
|
|
December 31,
|
|
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Depreciation
|
$
80.1
|
|
$
74.3
|
|
$
297.4
|
|
$ 292.3
|
Capital
expenditures
|
300.0
|
|
319.5
|
|
1,070.0
|
|
888.4
|
Cash
dividends
|
179.8
|
|
155.3
|
|
723.4
|
|
623.7
|
Amortization of
intangibles
|
81.8
|
|
80.0
|
|
326.6
|
|
330.2
|
|
|
|
|
|
|
|
|
Significant
components of Other general (income) expense - net
|
|
|
|
|
Provisions for
environmental related matters - net
|
$
6.4
|
|
$
28.0
|
|
$
(1.3)
|
|
$
80.7
|
Gain on divestiture of
businesses
|
—
|
|
—
|
|
—
|
|
(20.1)
|
(Gain) loss on sale or
disposition of assets
|
(24.7)
|
|
9.0
|
|
(49.9)
|
|
0.9
|
Other
|
10.4
|
|
(9.8)
|
|
12.4
|
|
5.6
|
|
|
|
|
|
|
|
|
Significant
components of Other (income) expense - net
|
|
|
|
|
Loss on extinguishment
of debt
|
$
—
|
|
$
12.8
|
|
$
—
|
|
$
12.8
|
Investment
gains
|
(6.1)
|
|
(3.7)
|
|
(16.9)
|
|
(22.9)
|
Net expense from
banking activities
|
4.4
|
|
4.1
|
|
15.7
|
|
15.0
|
Foreign currency
transaction related (gains) losses - net (1)
|
(5.9)
|
|
55.8
|
|
3.9
|
|
80.5
|
Other
(2)
|
(6.9)
|
|
13.5
|
|
(47.4)
|
|
(19.9)
|
|
|
|
|
|
|
|
|
Store Count
Data
|
|
|
|
|
|
|
|
Paint Stores Group -
net new stores
|
34
|
|
34
|
|
79
|
|
70
|
Paint Stores Group -
total stores
|
4,773
|
|
4,694
|
|
4,773
|
|
4,694
|
Consumer Brands Group
- net new stores
|
6
|
|
2
|
|
16
|
|
11
|
Consumer Brands Group
- total stores
|
334
|
|
318
|
|
334
|
|
318
|
Performance Coatings
Group - net new branches
|
—
|
|
4
|
|
2
|
|
5
|
Performance Coatings
Group - total branches
|
324
|
|
322
|
|
324
|
|
322
|
|
|
|
|
|
|
|
|
(1)
The three months and year ended December 31, 2023 includes the
$41.8 million loss related to the Argentine Devaluation.
|
(2)
Consists of revenue, gains, expenses and losses unrelated to the
primary business purpose of the Company.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/the-sherwin-williams-company-reports-2024-year-end-and-fourth-quarter-financial-results-302364355.html
SOURCE The Sherwin-Williams Company