CLEVELAND, Oct. 22,
2024 /PRNewswire/ -- The Sherwin-Williams Company
(NYSE: SHW) announced its financial results for the third quarter
ended September 30, 2024. All comparisons are to the third
quarter of the prior year, unless otherwise noted.
SUMMARY
- Consolidated net sales increased 0.7% in the quarter to
$6.16 billion
- Net sales from stores in the Paint Stores Group open more than
twelve calendar months increased 2.2% in the quarter
- Diluted net income per share increased 7.8% to $3.18 per share in the quarter compared to
$2.95 per share in the third quarter
2023
- Adjusted diluted net income per share increased 5.3% to
$3.37 per share in the quarter
compared to $3.20 per share in the
third quarter 2023
- Earnings Before Interest, Taxes, Depreciation and Amortization
(EBITDA) in the quarter increased 1.2% to $1.28 billion, or 20.8% of net sales
- Reaffirming full year 2024 diluted net income per share
guidance in the range of $10.30 to
$10.60 per share, including
acquisition-related amortization expense of $0.80 per share
- Reaffirming full year 2024 adjusted diluted net income per
share guidance in the range of $11.10
to $11.40 per share
CEO REMARKS
"Sherwin-Williams grew sales, expanded gross margin, and
increased EBITDA and adjusted diluted net income per share despite
continued choppiness in the demand environment," said President and
Chief Executive Officer, Heidi G.
Petz. "Strong cash generation in the quarter enabled us to
return $631 million to our
shareholders through dividends and share repurchases. We also chose
to invest ahead of the curve in the quarter, given the
unprecedented long-term opportunities that continue to emerge from
an increasingly uncertain competitive landscape. We are highly
confident these current near-term investments in stores, sales and
technical reps, expanded services and digital capabilities will
help generate sustained and profitable above-market growth. We
expect SG&A to moderate sequentially, resulting in a low to
mid-single digit increase for the second half as anticipated.
"In Paint Stores Group, growth was led by a high-single digit
increase in protective & marine. Our prior investments in
residential repaint continued to drive mid-single digit growth in a
down market. New residential grew at a similar rate as anticipated.
The Group also announced a 5% price increase effective January 6, 2025. Sales in our Consumer Brands
Group declined driven by continued softness in the North American
DIY market. In Performance Coatings Group, our Packaging business
grew by a high-single digit percentage and continued to regain
share. We also delivered growth in our Coil and Industrial Wood
businesses."
THIRD QUARTER CONSOLIDATED RESULTS
|
Three Months Ended
September 30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
6,162.5
|
|
$ 6,116.7
|
|
$
45.8
|
|
0.7 %
|
Income before income
taxes
|
$
1,022.8
|
|
$
1,009.0
|
|
$
13.8
|
|
1.4 %
|
As a % of net
sales
|
16.6 %
|
|
16.5 %
|
|
|
|
|
Net income per share -
diluted
|
$
3.18
|
|
$
2.95
|
|
$
0.23
|
|
7.8 %
|
Adjusted net income per
share - diluted
|
$
3.37
|
|
$
3.20
|
|
$
0.17
|
|
5.3 %
|
Consolidated Net sales increased primarily due to higher sales
in the Paint Stores Group and the impact from the acquisition in
2023. These increases were partially offset by lower sales in the
Consumer Brands and Performance Coatings Groups as well as
approximately 1.0% unfavorable foreign currency translation.
Income before income taxes increased primarily due to
higher Net sales and lower provisions for environmental matters
recorded in the Administrative function, partially offset by
continued investments in the Paint Stores Group and digital
technologies.
Diluted net income per share included a charge of $0.19 per share for acquisition-related
amortization expense in both the third quarter of 2024 and 2023. In
the third quarter of 2023, diluted net income per share also
included a charge of $0.06 per share
related to activities associated with the Company's restructuring
plan.
THIRD QUARTER SEGMENT RESULTS
Paint Stores Group (PSG)
|
Three Months Ended
September 30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
3,650.2
|
|
$
3,537.1
|
|
$
113.1
|
|
3.2 %
|
Same-store sales
change (1)
|
2.2 %
|
|
3.0 %
|
|
|
|
|
Segment
profit
|
$
895.9
|
|
$
917.5
|
|
$
(21.6)
|
|
(2.4) %
|
Reported segment
margin
|
24.5 %
|
|
25.9 %
|
|
|
|
|
(1)
Same-store sales represents Net sales from stores open more than
twelve calendar months.
|
Net sales in PSG increased primarily due to low-single digit
sales volume growth and continued realization of higher selling
prices implemented earlier in the year. Net sales increased in most
professional customer end markets, led by protective and marine,
residential repaint and new residential. PSG Segment profit
decreased primarily due to increased costs to support higher sales
and continued investments in long-term growth strategies, including
higher employee-related costs, partially offset by higher Net
sales.
Consumer Brands Group (CBG)
|
Three Months Ended
September 30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
790.5
|
|
$
854.8
|
|
$
(64.3)
|
|
(7.5) %
|
Segment
profit
|
$
165.5
|
|
$
101.6
|
|
$
63.9
|
|
62.9 %
|
Reported segment
margin
|
20.9 %
|
|
11.9 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
181.4
|
|
$
117.6
|
|
$
63.8
|
|
54.3 %
|
Adjusted segment
margin
|
22.9 %
|
|
13.8 %
|
|
|
|
|
(1)
Adjusted segment profit equals Segment profit excluding the impact
of Valspar acquisition-related amortization expense. In CBG,
Valspar acquisition-related amortization expense was
$15.9 million and $16.0 million in the third quarter of
2024 and 2023, respectively.
|
Net sales in CBG decreased primarily as a result of soft DIY
demand in North America and an
approximate 4% impact from unfavorable foreign currency translation
driven by Latin America. CBG
Segment profit increased primarily due to higher fixed cost
absorption in the manufacturing and distribution operations within
the segment and effective cost control, partially offset by lower
Net sales. Acquisition-related amortization expense reduced Segment
profit as a percent of Net sales by 200 basis points in the third
quarter of 2024 compared to 190 basis points in the third quarter
of 2023.
Performance Coatings Group (PCG)
|
Three Months Ended
September 30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
1,720.0
|
|
$
1,724.2
|
|
$
(4.2)
|
|
(0.2) %
|
Segment
profit
|
$
259.7
|
|
$
279.7
|
|
$
(20.0)
|
|
(7.2) %
|
Reported segment
margin
|
15.1 %
|
|
16.2 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
308.9
|
|
$
329.4
|
|
$
(20.5)
|
|
(6.2) %
|
Adjusted segment
margin
|
18.0 %
|
|
19.1 %
|
|
|
|
|
(1)
Adjusted segment profit equals Segment profit excluding the impact
of Valspar acquisition-related amortization expense. In PCG,
Valspar acquisition-related amortization expense was
$49.2 million and $49.7 million in the third quarter of
2024 and 2023, respectively.
|
Net sales in PCG were effectively flat as a result of sales
volume growth, inclusive of the acquisition in 2023, being fully
offset by unfavorable foreign currency translation. Performance was
led by Packaging, which increased in all regions, Coil and
Industrial Wood. PCG Segment profit decreased primarily as a result
of lower sales in North
America and unfavorable foreign currency related impacts.
Acquisition-related amortization expense reduced Segment profit as
a percent of Net sales by 290 basis points in the third quarter of
2024 and 2023.
LIQUIDITY AND CASH FLOW
The Company generated $2.22
billion in Net operating cash and returned cash of
$1.97 billion to our shareholders in
the form of dividends and repurchases of 4.4 million shares of its
common stock during the first nine months of 2024. At
September 30, 2024, the Company had remaining authorization to
purchase 35.3 million shares of its common stock through open
market purchases.
2024 GUIDANCE
|
Fourth
Quarter
|
|
Full
Year
|
|
2024
|
|
2024
|
Net sales
|
Flat to up low-single
digit %
|
|
Flat to up low-single
digit %
|
Effective tax
rate
|
|
|
Low twenty
percent
|
Diluted net income per
share
|
|
|
$10.30
|
-
|
$10.60
|
Adjusted diluted net
income per share (1)
|
|
|
$11.10
|
-
|
$11.40
|
(1) Excludes
$0.80 per share of acquisition-related amortization
expense.
|
"In what remains a tough macroeconomic environment, our strategy
continues to be providing our customers with differentiated
solutions that make them more productive and profitable," said Ms.
Petz. "We are confident the growth and efficiency investments we
have made will enable us to continue outperforming the market. Our
team is focused, determined and experienced, and we will continue
to aggressively pursue above market growth while controlling what
we can control.
"In our pro architectural business, demand remains variable by
end market, with no impact to date from recent interest rate cuts.
North American DIY demand remains weak driven by inflation and
higher consumer debt levels. In our industrial businesses, demand
remains choppy by end market and region. Against this backdrop, we
expect fourth quarter 2024 consolidated net sales to be flat to up
a low-single digit percentage compared to the fourth quarter of
2023.
"We are maintaining our previous full year earnings guidance,
recognizing the current range is wider than typical entering a
fourth quarter. This range accounts for several variables that are
hard to forecast precisely, including demand related to recovery
from hurricanes Helene and Milton, and the potential for extended
holiday shutdowns by industrial customers. Specifically, we expect
full year 2024 sales to be flat to up a low-single digit percentage
compared to full year 2023. We continue to guide to full year 2024
diluted net income per share of $10.30 to $10.60
per share, including acquisition-related amortization expense of
$0.80 per share, compared to
$9.25 per share in 2023. Our
adjusted diluted net income per share guidance remains $11.10 to $11.40
per share, an increase of 8.7% at the mid-point compared to
2023."
CONFERENCE CALL INFORMATION
The Company will host a conference call to discuss its financial
results for the third quarter, and its outlook for the fourth
quarter and full year 2024, at 10:00 a.m.
EDT on Tuesday, October 22, 2024. Heidi G. Petz, Sherwin-Williams 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 Q3
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
This press release contains "forward-looking statements," as
defined under U.S. federal securities laws, with respect to sales,
earnings and other matters. Forward-looking statements can be
identified by the use of forward-looking words such as "believe,"
"expect," "estimate," "project," "plan," "goal," "target,"
"potential," "intend," "aspire," "strive," "may," "will," "should,"
"could," "would," "seek" or "anticipate" or the negative
thereof or comparable words. Any statements that refer to
expectations, projections or other characterizations of future
events or conditions, are forward-looking statements.
Forward-looking statements are based upon management's current
expectations, predictions, estimates, assumptions and beliefs
concerning future events and conditions. Readers are cautioned not
to place undue reliance on any forward-looking statements.
Forward-looking statements are subject to risks, uncertainties and
other factors, many of which are outside the control of the Company
and actual results may differ materially from such statements and
from the Company's historical performance, results and experience.
These risks, uncertainties and other factors include such things
as: general business conditions, including the strength of retail
and manufacturing economies and growth in the coatings industry;
adverse changes in general economic conditions, including the
inflationary environment, global credit markets, and currency
fluctuations; any disruption in the availability of, or increases
in the price of, raw material and energy supplies; disruptions in
the supply chain; catastrophic events, adverse weather conditions
and natural disasters; losses of or changes in our relationships
with customers and suppliers; our ability to successfully integrate
past and future acquisitions; risks and uncertainties associated
with our expansion into and our operations in foreign markets;
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 execute on
our business strategies related to sustainability matters, and
achieve related expectations; damage to our business, reputation,
image or brands due to negative publicity; our ability to protect
or enforce our material trademarks and other intellectual property
rights; our ability to comply with numerous and evolving laws,
rules and regulations; adverse changes to our tax positions;
increasingly stringent domestic and foreign governmental
regulations; inherent uncertainties involved in assessing our
potential liability for environmental-related activities; other
changes in governmental policies, laws and regulations; the nature,
cost, quantity and outcome of pending and future litigation and
other claims; and other risks, uncertainties and factors described
from time to time in the Company's reports filed with the
Securities and Exchange Commission. Since it is not possible to
predict or identify all of the risks, uncertainties and other
factors that may affect future results, 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 the
Company undertakes no obligation to update or revise any
forward-looking statement, whether as a result of new information,
future events or otherwise.
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
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
6,162.5
|
|
$
6,116.7
|
|
$
17,801.3
|
|
$
17,799.7
|
Cost of goods
sold
|
3,135.0
|
|
3,200.5
|
|
9,179.4
|
|
9,590.3
|
Gross profit
|
3,027.5
|
|
2,916.2
|
|
8,621.9
|
|
8,209.4
|
Percent to
net sales
|
49.1 %
|
|
47.7 %
|
|
48.4 %
|
|
46.1 %
|
Selling, general and
administrative expenses
|
1,893.7
|
|
1,756.5
|
|
5,539.2
|
|
5,209.5
|
Percent to
net sales
|
30.7 %
|
|
28.7 %
|
|
31.1 %
|
|
29.3 %
|
Other general expense
(income) - net
|
0.7
|
|
61.9
|
|
(30.9)
|
|
39.9
|
Impairment
|
—
|
|
—
|
|
—
|
|
34.0
|
Interest
expense
|
103.4
|
|
101.9
|
|
317.2
|
|
322.9
|
Interest
income
|
(2.6)
|
|
(5.1)
|
|
(9.6)
|
|
(15.8)
|
Other expense (income)
- net
|
9.5
|
|
(8.0)
|
|
(30.2)
|
|
(17.0)
|
Income before income
taxes
|
1,022.8
|
|
1,009.0
|
|
2,836.2
|
|
2,635.9
|
Income taxes
|
216.6
|
|
247.5
|
|
634.9
|
|
603.3
|
Net income
|
$
806.2
|
|
$
761.5
|
|
$
2,201.3
|
|
$
2,032.6
|
|
|
|
|
|
|
|
|
Net income per common
share:
|
|
|
|
|
|
|
|
Basic
|
$
3.22
|
|
$
2.98
|
|
$
8.76
|
|
$
7.94
|
Diluted
|
$
3.18
|
|
$
2.95
|
|
$
8.65
|
|
$
7.85
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
250.6
|
|
255.1
|
|
251.4
|
|
255.9
|
Diluted
|
253.9
|
|
258.4
|
|
254.6
|
|
258.8
|
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
September 30:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$
3,650.2
|
|
$
895.9
|
|
$
3,537.1
|
|
$
917.5
|
Consumer Brands
Group
|
790.5
|
|
165.5
|
|
854.8
|
|
101.6
|
Performance Coatings
Group
|
1,720.0
|
|
259.7
|
|
1,724.2
|
|
279.7
|
Administrative
|
1.8
|
|
(298.3)
|
|
0.6
|
|
(289.8)
|
Consolidated
totals
|
$
6,162.5
|
|
$
1,022.8
|
|
$
6,116.7
|
|
$
1,009.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$ 10,143.1
|
|
$
2,296.2
|
|
$
9,894.9
|
|
$
2,293.5
|
Consumer Brands
Group
|
2,445.8
|
|
523.3
|
|
2,673.3
|
|
305.7
|
Performance Coatings
Group
|
5,208.3
|
|
798.9
|
|
5,228.9
|
|
771.3
|
Administrative
|
4.1
|
|
(782.2)
|
|
2.6
|
|
(734.6)
|
Consolidated
totals
|
$ 17,801.3
|
|
$
2,836.2
|
|
$ 17,799.7
|
|
$
2,635.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
Sherwin-Williams Company and Subsidiaries
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
(millions of
dollars)
|
|
|
|
|
|
September
30,
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
238.2
|
|
$
503.4
|
Accounts receivable,
net
|
2,973.4
|
|
2,940.9
|
Inventories
|
2,267.4
|
|
2,244.3
|
Other current
assets
|
495.3
|
|
510.2
|
Total current
assets
|
5,974.3
|
|
6,198.8
|
Property, plant and
equipment, net
|
3,344.7
|
|
2,580.6
|
Goodwill
|
7,657.0
|
|
7,412.3
|
Intangible
assets
|
3,656.9
|
|
3,824.0
|
Operating lease
right-of-use assets
|
1,890.0
|
|
1,874.7
|
Other assets
|
1,445.4
|
|
1,114.1
|
Total assets
|
$
23,968.3
|
|
$ 23,004.5
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Short-term
borrowings
|
$
915.5
|
|
$
338.6
|
Accounts
payable
|
2,537.7
|
|
2,424.8
|
Compensation and taxes
withheld
|
726.0
|
|
768.3
|
Accrued
taxes
|
214.5
|
|
379.8
|
Current portion of
long-term debt
|
1,048.9
|
|
1,098.2
|
Current portion of
operating lease liabilities
|
462.8
|
|
441.1
|
Other
accruals
|
1,312.7
|
|
1,172.4
|
Total current
liabilities
|
7,218.1
|
|
6,623.2
|
Long-term
debt
|
8,175.3
|
|
8,499.2
|
Postretirement benefits
other than pensions
|
133.2
|
|
139.3
|
Deferred income
taxes
|
631.7
|
|
648.4
|
Long-term operating
lease liabilities
|
1,496.5
|
|
1,502.9
|
Other long-term
liabilities
|
2,157.4
|
|
1,811.5
|
Shareholders'
equity
|
4,156.1
|
|
3,780.0
|
Total liabilities and
shareholders' equity
|
$
23,968.3
|
|
$ 23,004.5
|
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 Ending
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
December 31,
2024
|
|
September 30,
2024
|
|
September 30,
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
|
|
|
$ 3.18
|
|
|
|
$ 8.65
|
|
$
10.30
|
|
$
10.60
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related
amortization expense (2)
|
$ .26
|
$ .07
|
$ .19
|
|
$ .77
|
$ .18
|
$ .59
|
|
$ .80
|
|
$ .80
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net
income per share
|
|
|
$ 3.37
|
|
|
|
$ 9.24
|
|
$
11.10
|
|
$
11.40
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
Year Ended
|
|
September 30,
2023
|
|
September 30,
2023
|
|
December 31,
2023
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
|
Pre-Tax
|
Tax
Effect
(1)
|
After-Tax
|
Diluted net income per
share
|
|
|
$ 2.95
|
|
|
|
$ 7.85
|
|
|
|
$ 9.25
|
|
|
|
|
|
|
|
|
|
|
|
|
Items related to
Restructuring Plan:
|
|
|
|
|
|
|
|
|
|
|
|
Severance and
other
|
$
—
|
$
—
|
—
|
|
$ .06
|
$ .02
|
.04
|
|
$ .06
|
$ .02
|
.04
|
Impairment of assets
related to China divestiture
|
—
|
—
|
—
|
|
.13
|
.08
|
.05
|
|
.13
|
.08
|
.05
|
Gain on divestiture of
domestic aerosol business
|
—
|
—
|
—
|
|
(.08)
|
(.02)
|
(.06)
|
|
(.08)
|
(.02)
|
(.06)
|
Discrete income tax
expense related to China divestiture (1)
|
—
|
(.06)
|
.06
|
|
—
|
(.06)
|
.06
|
|
—
|
(.06)
|
.06
|
Total
|
—
|
(.06)
|
.06
|
|
.11
|
.02
|
.09
|
|
.11
|
.02
|
.09
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment related to
trademarks
|
—
|
—
|
—
|
|
—
|
—
|
—
|
|
.09
|
.02
|
.07
|
Devaluation of the
Argentine Peso
|
—
|
—
|
—
|
|
—
|
—
|
—
|
|
.16
|
—
|
.16
|
Acquisition-related
amortization expense (2)
|
.25
|
.06
|
.19
|
|
.78
|
.18
|
.60
|
|
1.03
|
.25
|
.78
|
Adjusted diluted net
income per share
|
|
|
$ 3.20
|
|
|
|
$ 8.54
|
|
|
|
$
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
|
|
Nine Months
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2024
|
|
June 30,
2024
|
|
September 30,
2024
|
|
September 30,
2024
|
Net income
|
$
505.2
|
|
$
889.9
|
|
$
806.2
|
|
$
2,201.3
|
Interest
expense
|
103.0
|
|
110.8
|
|
103.4
|
|
317.2
|
Income taxes
|
134.8
|
|
283.5
|
|
216.6
|
|
634.9
|
Depreciation
|
71.1
|
|
71.8
|
|
74.4
|
|
217.3
|
Amortization
|
82.1
|
|
81.5
|
|
81.2
|
|
244.8
|
EBITDA
|
$
896.2
|
|
$
1,437.5
|
|
$
1,281.8
|
|
$
3,615.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Nine Months
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2023
|
|
June 30,
2023
|
|
September 30,
2023
|
|
September 30,
2023
|
Net income
|
$
477.4
|
|
$
793.7
|
|
$
761.5
|
|
$
2,032.6
|
Interest
expense
|
109.3
|
|
111.7
|
|
101.9
|
|
322.9
|
Income taxes
|
137.4
|
|
218.4
|
|
247.5
|
|
603.3
|
Depreciation
|
70.4
|
|
75.7
|
|
71.9
|
|
218.0
|
Amortization
|
83.7
|
|
83.0
|
|
83.5
|
|
250.2
|
EBITDA
|
$
878.2
|
|
$
1,282.5
|
|
$
1,266.3
|
|
$
3,427.0
|
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)
|
Adjusted
EBITDA
|
$
879.1
|
|
$
1,305.1
|
|
$
1,266.3
|
|
$
3,450.5
|
The
Sherwin-Williams Company and Subsidiaries
|
Selected
Information (Unaudited)
|
(millions of
dollars, except store count data)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Depreciation
|
$
74.4
|
|
$
71.9
|
|
$
217.3
|
|
$ 218.0
|
Capital
expenditures
|
235.3
|
|
152.9
|
|
770.0
|
|
568.9
|
Cash
dividends
|
182.5
|
|
155.6
|
|
543.6
|
|
468.4
|
Amortization of
intangibles
|
81.2
|
|
83.5
|
|
244.8
|
|
250.2
|
|
|
|
|
|
|
|
|
Significant
components of Other general expense (income) - net:
|
|
|
|
|
Provisions for
environmental matters - net
|
$
2.8
|
|
$
39.4
|
|
$
(7.7)
|
|
$
52.7
|
Gain on divestiture of
domestic aerosol business
|
—
|
|
—
|
|
—
|
|
(20.1)
|
(Gains) losses on sale
or disposition of assets
|
(2.0)
|
|
12.7
|
|
(25.2)
|
|
(8.1)
|
Other
|
(0.1)
|
|
9.8
|
|
2.0
|
|
15.4
|
|
|
|
|
|
|
|
|
Significant
components of Other expense (income) - net:
|
|
|
|
|
Net investment
gains
|
$
(1.9)
|
|
$
(0.5)
|
|
$
(10.8)
|
|
$ (19.2)
|
Net expense from
banking activities
|
3.6
|
|
3.1
|
|
11.3
|
|
10.9
|
Foreign currency
transaction related losses - net
|
6.8
|
|
1.1
|
|
9.8
|
|
24.7
|
Other
(1)
|
1.0
|
|
(11.7)
|
|
(40.5)
|
|
(33.4)
|
|
|
|
|
|
|
|
|
Store Count
Data:
|
|
|
|
|
|
|
|
Paint Stores Group -
net new stores
|
19
|
|
16
|
|
45
|
|
36
|
Paint Stores Group -
total stores
|
4,739
|
|
4,660
|
|
4,739
|
|
4,660
|
Consumer Brands Group
- net new stores
|
3
|
|
3
|
|
10
|
|
9
|
Consumer Brands Group
- total stores
|
328
|
|
316
|
|
328
|
|
316
|
Performance Coatings
Group - net new branches
|
—
|
|
(1)
|
|
2
|
|
1
|
Performance Coatings
Group - total branches
|
324
|
|
318
|
|
324
|
|
318
|
|
|
|
|
|
|
|
|
(1)
Consists of items 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-third-quarter-financial-results-302282980.html
SOURCE The Sherwin-Williams Company