CLEVELAND, July 23,
2024 /PRNewswire/ -- The Sherwin-Williams Company
(NYSE: SHW) announced its financial results for the second quarter
ended June 30, 2024. All comparisons are to the second quarter
of the prior year, unless otherwise noted.
SUMMARY
- Consolidated net sales increased 0.5% in the quarter to
$6.27 billion
- Net sales from stores in the Paint Stores Group open more than
twelve calendar months increased 2.4% in the quarter
- Diluted net income per share increased 14.0% to $3.50 per share in the quarter compared to
$3.07 per share in the second quarter
2023
- Adjusted diluted net income per share increased 12.5% to
$3.70 per share in the quarter
compared to $3.29 per share in the
second quarter 2023
- Earnings Before Interest, Taxes, Depreciation and Amortization
(EBITDA) in the quarter increased 12.1% to $1.44 billion, or 22.9% of net sales
- Increasing full year 2024 diluted net income per share guidance
to a range of $10.30 to $10.60 per share, including acquisition-related
amortization expense of $0.80 per
share
- Increasing full year 2024 adjusted diluted net income per share
guidance in the range of $11.10 to
$11.40 per share
CEO REMARKS
"Led by strong performance in the Paint Stores Group, we
continued to execute on our proven strategy across the Company to
deliver consolidated sales within our expectations, gross margin
expansion, EBITDA growth, and a 12.5% percent increase in adjusted
diluted net income per share," said President and Chief Executive
Officer, Heidi G. Petz. "We
generated strong cash flow and continued to execute our disciplined
capital allocation strategy, including returning $1.34 billion to our shareholders through
dividends and share repurchases during the year.
"Paint Stores Group sales were up, at the midpoint of our
guidance, against a double-digit comparison. Volume increased by a
low-single digit percentage, and price realization increased from
first quarter levels as expected. We are clearly seeing a return on
last year's growth investments in residential repaint, where volume
increased by a mid-single digit percentage in a down market. We're
also encouraged by growth in new residential, where we expect
continued momentum over the back half of the year. Consumer Brands
Group sales continued to be impacted by soft North America DIY
paint demand. Performance Coatings Group sales were led by
growth in Industrial Wood and Coil. Auto Refinish sales increased
by low-single digits in North
America but were offset by softness in Latin America. Packaging sales were down less
than expected, and General Industrial demand was soft in all
regions. Despite the continued choppiness in the overall demand
environment, all three of our reportable segments delivered
sequential and year-over-year margin improvement."
SECOND QUARTER CONSOLIDATED RESULTS
|
Three Months Ended June
30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
6,271.5
|
|
$
6,240.6
|
|
$
30.9
|
|
0.5 %
|
Income before income
taxes
|
$
1,173.4
|
|
$
1,012.1
|
|
$
161.3
|
|
15.9 %
|
As a % of net
sales
|
18.7 %
|
|
16.2 %
|
|
|
|
|
Net income per share -
diluted
|
$
3.50
|
|
$
3.07
|
|
$
0.43
|
|
14.0 %
|
Adjusted net income per
share - diluted
|
$
3.70
|
|
$
3.29
|
|
$
0.41
|
|
12.5 %
|
Consolidated Net sales increased primarily due to higher sales
volumes in the Paint Stores and Performance Coatings Groups,
partially offset by lower sales volumes in the Consumer Brands
Group, inclusive of the impact from the divestiture of the
China architectural business in
2023.
Income before income taxes increased primarily due to benefits
from moderating raw material costs and higher Net sales, partially
offset by continued investments in long-term growth strategies and
digital technologies.
Diluted net income per share included a charge of $0.20 per share for acquisition-related
amortization expense in both the second quarter of 2024 and 2023.
In the second quarter of 2023, diluted net income per share also
included a net charge of $0.02 per
share related to activities associated with the Company's
restructuring plan.
SECOND QUARTER SEGMENT RESULTS
Paint Stores Group
(PSG)
|
|
|
Three Months Ended June
30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
3,619.9
|
|
$
3,498.7
|
|
$
121.2
|
|
3.5 %
|
Same-store sales
change (1)
|
2.4 %
|
|
9.5 %
|
|
|
|
|
Segment
profit
|
$
907.1
|
|
$
849.3
|
|
$
57.8
|
|
6.8 %
|
Reported segment
margin
|
25.1 %
|
|
24.3 %
|
|
|
|
|
|
(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 grew in all end
markets, led by residential repaint, new residential, commercial
and protective and marine, with the exception of property
maintenance which declined modestly year-over-year. PSG Segment
profit increased primarily due to higher Net sales and moderating
raw material costs, partially offset by continued investments in
long-term growth strategies, including higher employee-related
costs.
Consumer Brands
Group (CBG)
|
|
|
Three Months Ended June
30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
844.3
|
|
$
945.8
|
|
$
(101.5)
|
|
(10.7) %
|
Segment
profit
|
$
204.4
|
|
$
110.3
|
|
$
94.1
|
|
85.3 %
|
Reported segment
margin
|
24.2 %
|
|
11.7 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
220.4
|
|
$
148.3
|
|
$
72.1
|
|
48.6 %
|
Adjusted segment
margin
|
26.1 %
|
|
15.7 %
|
|
|
|
|
|
|
(1)
|
Adjusted segment profit
equals Segment profit excluding the impact of Valspar
acquisition-related amortization expense, restructuring costs and
impairment charges. In CBG, Valspar acquisition-related
amortization expense was $16.0 million and $17.9 million
in the second quarter of 2024 and 2023, respectively. Restructuring
costs were $13.2 million and impairment charges were
$6.9 million in the second quarter of 2023.
|
Net sales in CBG decreased primarily due to a mid-single digit
percentage sales volume decline as a result of soft DIY demand in
North America, an approximate 2%
impact from the divestiture of the China architectural business in 2023 and an
approximate 2% impact from unfavorable currency translation. These
decreases were partially offset by selling price increases in
Latin America, which impacted Net
sales by a low-single digit percentage. CBG Segment profit
increased primarily due to higher fixed cost absorption in the
manufacturing and distribution operations within the segment and
moderating raw material costs, partially offset by lower Net sales
and higher employee-related costs. Acquisition-related amortization
expense reduced Segment profit as a percent of Net sales by 190
basis points in the second quarter of 2024 and 2023. Restructuring
costs and impairment charges also reduced Segment profit as a
percent of Net Sales by 140 basis points and 70 basis points,
respectively, in the second quarter of 2023.
Performance Coatings
Group (PCG)
|
|
|
Three Months Ended June
30,
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
Net sales
|
$
1,806.4
|
|
$
1,794.9
|
|
$
11.5
|
|
0.6 %
|
Segment
profit
|
$
301.5
|
|
$
272.7
|
|
$
28.8
|
|
10.6 %
|
Reported segment
margin
|
16.7 %
|
|
15.2 %
|
|
|
|
|
Adjusted segment profit
(1)
|
$
350.5
|
|
$
322.3
|
|
$
28.2
|
|
8.7 %
|
Adjusted segment
margin
|
19.4 %
|
|
18.0 %
|
|
|
|
|
|
|
(1)
|
Adjusted segment profit
equals Segment profit excluding the impact of Valspar
acquisition-related amortization expense. In PCG, Valspar
acquisition-related amortization expense was $49.0 million and
$49.7 million in the second quarter of 2024 and 2023,
respectively.
|
Net sales in PCG increased primarily due to incremental
sales of 1.7% from an acquisition, partially offset by 1.0%
unfavorable currency translation. Sales volume varied by region and
business. Performance was led by Industrial Wood, Coil and
Automotive Refinish in North
America, partially offset by a decrease in General
Industrial across all regions. PCG Segment profit increased
primarily as a result of moderating raw material costs and higher
Net sales, partially offset by higher employee-related costs.
Acquisition-related amortization expense reduced Segment profit as
a percent of Net sales by 270 basis points in the second quarter of
2024, compared to 280 basis points in the second quarter of
2023.
LIQUIDITY AND CASH FLOW
The Company generated $1.14
billion in Net operating cash and returned cash of
$1.34 billion to our shareholders in
the form of dividends and repurchases of 3.1 million shares of its
common stock during the first six months of 2024. At June 30,
2024, the Company had remaining authorization to purchase 36.5
million shares of its common stock through open market
purchases.
2024 GUIDANCE
|
Third
Quarter
|
|
Full
Year
|
|
2024
|
|
2024
|
Net sales
|
Up low-single digit
%
|
|
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.
|
"The macroeconomic environment has been softer for longer than
many economists anticipated at the start of the year, and it is
unclear how this trajectory may unfold in our back half," said Ms.
Petz. "While we are not immune to market conditions, our focus on
providing differentiated solutions to drive our customers'
productivity and profitability remains unchanged. We believe in our
strategy, we've invested in it, and we expect to drive above market
performance. Sherwin-Williams remains well-positioned in each of
our targeted markets, and we expect share gains to become more
evident over time. We have the right enterprise priorities,
disciplined capital allocation, a team that executes better than
anyone in our industry, and favorable demand demographics that
continue to bode well for long-term value creation.
"We expect third quarter 2024 consolidated net sales to be up a
low-single digit percentage compared to the third quarter of 2023.
We are updating our guidance for the full year 2024 to reflect our
better than expected second quarter diluted net income per share
results, tempered by continued demand uncertainty in several end
markets. We now expect consolidated net sales to be up a low-single
digit percentage compared to full year 2023 and diluted net income
per share to be in the range 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. Full year
2024 adjusted diluted net income per share is expected to be in the
range of $11.10 to $11.40 per share compared to $10.35 per share in 2023, an increase of 8.7% at
the mid-point."
CONFERENCE CALL INFORMATION
The Company will host a conference call to discuss its financial
results for the second quarter, and its outlook for the third
quarter and full year 2024, at 11:00 a.m.
EDT on Tuesday, July 23, 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 Q2
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 June
30,
|
|
Six Months Ended June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
6,271.5
|
|
$
6,240.6
|
|
$
11,638.8
|
|
$
11,683.0
|
Cost of goods
sold
|
3,208.1
|
|
3,368.3
|
|
6,044.4
|
|
6,389.8
|
Gross profit
|
3,063.4
|
|
2,872.3
|
|
5,594.4
|
|
5,293.2
|
Percent to
net sales
|
48.8 %
|
|
46.0 %
|
|
48.1 %
|
|
45.3 %
|
Selling, general and
administrative expenses
|
1,845.7
|
|
1,760.0
|
|
3,645.5
|
|
3,453.0
|
Percent to
net sales
|
29.4 %
|
|
28.2 %
|
|
31.3 %
|
|
29.6 %
|
Other general income -
net
|
(33.6)
|
|
(32.5)
|
|
(31.6)
|
|
(22.0)
|
Impairment
|
—
|
|
34.0
|
|
—
|
|
34.0
|
Interest
expense
|
110.8
|
|
111.7
|
|
213.8
|
|
221.0
|
Interest
income
|
(0.9)
|
|
(7.2)
|
|
(7.0)
|
|
(10.7)
|
Other income -
net
|
(32.0)
|
|
(5.8)
|
|
(39.7)
|
|
(9.0)
|
Income before income
taxes
|
1,173.4
|
|
1,012.1
|
|
1,813.4
|
|
1,626.9
|
Income taxes
|
283.5
|
|
218.4
|
|
418.3
|
|
355.8
|
Net income
|
$
889.9
|
|
$
793.7
|
|
$
1,395.1
|
|
$
1,271.1
|
|
|
|
|
|
|
|
|
Net income per common
share:
|
|
|
|
|
|
|
|
Basic
|
$
3.55
|
|
$
3.10
|
|
$
5.54
|
|
$
4.96
|
Diluted
|
$
3.50
|
|
$
3.07
|
|
$
5.47
|
|
$
4.90
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
251.0
|
|
256.0
|
|
251.8
|
|
256.3
|
Diluted
|
254.2
|
|
258.9
|
|
255.1
|
|
259.3
|
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
June 30:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$
3,619.9
|
|
$
907.1
|
|
$
3,498.7
|
|
$
849.3
|
Consumer Brands
Group
|
844.3
|
|
204.4
|
|
945.8
|
|
110.3
|
Performance Coatings
Group
|
1,806.4
|
|
301.5
|
|
1,794.9
|
|
272.7
|
Administrative
|
0.9
|
|
(239.6)
|
|
1.2
|
|
(220.2)
|
Consolidated
totals
|
$
6,271.5
|
|
$
1,173.4
|
|
$
6,240.6
|
|
$
1,012.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30:
|
|
|
|
|
|
|
|
Paint Stores
Group
|
$
6,492.9
|
|
$
1,400.3
|
|
$
6,357.8
|
|
$
1,376.0
|
Consumer Brands
Group
|
1,655.3
|
|
357.8
|
|
1,818.5
|
|
204.1
|
Performance Coatings
Group
|
3,488.3
|
|
539.2
|
|
3,504.7
|
|
491.6
|
Administrative
|
2.3
|
|
(483.9)
|
|
2.0
|
|
(444.8)
|
Consolidated
totals
|
$ 11,638.8
|
|
$
1,813.4
|
|
$ 11,683.0
|
|
$
1,626.9
|
The
Sherwin-Williams Company and Subsidiaries
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
(millions of
dollars)
|
|
|
|
|
|
June 30,
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
200.0
|
|
$
209.4
|
Accounts receivable,
net
|
3,048.1
|
|
3,117.8
|
Inventories
|
2,289.1
|
|
2,439.0
|
Other current
assets
|
513.4
|
|
584.4
|
Total current
assets
|
6,050.6
|
|
6,350.6
|
Property, plant and
equipment, net
|
3,136.6
|
|
2,442.5
|
Goodwill
|
7,606.9
|
|
7,446.5
|
Intangible
assets
|
3,692.8
|
|
3,934.4
|
Operating lease
right-of-use assets
|
1,890.8
|
|
1,869.2
|
Other assets
|
1,356.3
|
|
1,122.9
|
Total assets
|
$
23,734.0
|
|
$ 23,166.1
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Short-term
borrowings
|
$
1,358.3
|
|
$
806.2
|
Accounts
payable
|
2,493.9
|
|
2,489.7
|
Compensation and taxes
withheld
|
708.6
|
|
700.5
|
Accrued
taxes
|
347.1
|
|
308.0
|
Current portion of
long-term debt
|
849.7
|
|
499.5
|
Current portion of
operating lease liabilities
|
457.8
|
|
436.1
|
Other
accruals
|
1,251.2
|
|
1,099.1
|
Total current
liabilities
|
7,466.6
|
|
6,339.1
|
Long-term
debt
|
8,130.8
|
|
9,095.7
|
Postretirement benefits
other than pensions
|
133.2
|
|
139.3
|
Deferred income
taxes
|
642.0
|
|
710.9
|
Long-term operating
lease liabilities
|
1,502.9
|
|
1,503.2
|
Other long-term
liabilities
|
2,106.7
|
|
1,746.8
|
Shareholders'
equity
|
3,751.8
|
|
3,631.1
|
Total liabilities and
shareholders' equity
|
$
23,734.0
|
|
$ 23,166.1
|
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. 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
|
|
Six Months
Ended
|
|
December 31,
2024
|
|
June 30,
2024
|
|
June 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
|
|
|
$ 3.50
|
|
|
|
$ 5.47
|
|
$
10.30
|
|
$
10.60
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related
amortization expense (1)
|
$ .26
|
$ .06
|
$ .20
|
|
$ .51
|
$ .12
|
$ .39
|
|
$ .80
|
|
$ .80
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net
income per share
|
|
|
$ 3.70
|
|
|
|
$ 5.86
|
|
$
11.10
|
|
$
11.40
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
Year Ended
|
|
June 30,
2023
|
|
June 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
|
|
|
$ 3.07
|
|
|
|
$ 4.90
|
|
|
|
$ 9.25
|
|
|
|
|
|
|
|
|
|
|
|
|
Items related to
Restructuring Plan:
|
|
|
|
|
|
|
|
|
|
|
|
Severance and
other
|
$ .06
|
$ .03
|
.03
|
|
$ .06
|
$ .03
|
.03
|
|
$ .06
|
$ .02
|
.04
|
Impairment of assets
related to China divestiture
|
.13
|
.08
|
.05
|
|
.13
|
.08
|
.05
|
|
.13
|
.08
|
.05
|
Gain on divestiture of
domestic aerosol business
|
(.08)
|
(.02)
|
(.06)
|
|
(.08)
|
(.02)
|
(.06)
|
|
(.08)
|
(.02)
|
(.06)
|
Discrete income tax
expense related to China divestiture (2)
|
—
|
—
|
—
|
|
—
|
—
|
—
|
|
—
|
(.06)
|
.06
|
Total
|
.11
|
.09
|
.02
|
|
.11
|
.09
|
.02
|
|
.11
|
.02
|
.09
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment related to
trademarks
|
—
|
—
|
—
|
|
—
|
—
|
—
|
|
.09
|
.02
|
.07
|
Devaluation of the
Argentine Peso
|
—
|
—
|
—
|
|
—
|
—
|
—
|
|
.16
|
—
|
.16
|
Acquisition-related
amortization expense (1)
|
.26
|
.06
|
.20
|
|
.53
|
.11
|
.42
|
|
1.03
|
.25
|
.78
|
Adjusted diluted net
income per share
|
|
|
$ 3.29
|
|
|
|
$ 5.34
|
|
|
|
$
10.35
|
|
|
(1)
|
Acquisition-related
amortization expense consists of the amortization of intangible
assets related to the Valspar acquisition and is included within
Selling, general and administrative expenses.
|
(2)
|
The tax effect is
calculated based on the statutory rate and the nature of the item,
unless otherwise noted.
|
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
believes enhances investors' understanding of the Company's
operating performance. Management considers EBITDA and Adjusted
EBITDA useful in understanding the operating performance of the
Company. 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
|
|
Six Months
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2024
|
|
June 30,
2024
|
|
June 30,
2024
|
Net income
|
$
505.2
|
|
$
889.9
|
|
$
1,395.1
|
Interest
expense
|
103.0
|
|
110.8
|
|
213.8
|
Income taxes
|
134.8
|
|
283.5
|
|
418.3
|
Depreciation
|
71.1
|
|
71.8
|
|
142.9
|
Amortization
|
82.1
|
|
81.5
|
|
163.6
|
EBITDA
|
$
896.2
|
|
$
1,437.5
|
|
$
2,333.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Six Months
|
|
Ended
|
|
Ended
|
|
Ended
|
|
March 31,
2023
|
|
June 30,
2023
|
|
June 30,
2023
|
Net income
|
$
477.4
|
|
$
793.7
|
|
$
1,271.1
|
Interest
expense
|
109.3
|
|
111.7
|
|
221.0
|
Income taxes
|
137.4
|
|
218.4
|
|
355.8
|
Depreciation
|
70.4
|
|
75.7
|
|
146.1
|
Amortization
|
83.7
|
|
83.0
|
|
166.7
|
EBITDA
|
$
878.2
|
|
$
1,282.5
|
|
$
2,160.7
|
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
|
|
$
2,184.2
|
The
Sherwin-Williams Company and Subsidiaries
|
Selected
Information (Unaudited)
|
(millions of
dollars, except store count data)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 30,
|
|
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Depreciation
|
$
71.8
|
|
$
75.7
|
|
$
142.9
|
|
$ 146.1
|
Capital
expenditures
|
250.9
|
|
206.1
|
|
534.7
|
|
416.0
|
Cash
dividends
|
178.6
|
|
156.3
|
|
361.1
|
|
312.8
|
Amortization of
intangibles
|
81.5
|
|
83.0
|
|
163.6
|
|
166.7
|
|
|
|
|
|
|
|
|
Significant
components of Other general income - net:
|
|
|
|
|
Provisions for
environmental matters - net
|
$
(14.1)
|
|
$
0.6
|
|
$
(10.5)
|
|
$
13.3
|
Gain on divestiture of
domestic aerosol business
|
—
|
|
(20.1)
|
|
—
|
|
(20.1)
|
Gain on sale or
disposition of assets
|
(19.8)
|
|
(16.2)
|
|
(23.2)
|
|
(20.8)
|
Other
|
0.3
|
|
3.2
|
|
2.1
|
|
5.6
|
|
|
|
|
|
|
|
|
Significant
components of Other income - net:
|
|
|
|
|
Net investment
gains
|
$
(3.8)
|
|
$ (15.5)
|
|
$
(8.9)
|
|
$ (18.7)
|
Net expense from
banking activities
|
4.4
|
|
3.9
|
|
7.7
|
|
7.8
|
Foreign currency
transaction related (gains) losses - net
|
(4.6)
|
|
16.8
|
|
3.0
|
|
23.6
|
Other
(1)
|
(28.0)
|
|
(11.0)
|
|
(41.5)
|
|
(21.7)
|
|
|
|
|
|
|
|
|
Store Count
Data:
|
|
|
|
|
|
|
|
Paint Stores Group -
net new stores
|
19
|
|
16
|
|
26
|
|
20
|
Paint Stores Group -
total stores
|
4,720
|
|
4,644
|
|
4,720
|
|
4,644
|
Consumer Brands Group
- net new stores
|
5
|
|
6
|
|
7
|
|
6
|
Consumer Brands Group
- total stores
|
325
|
|
313
|
|
325
|
|
313
|
Performance Coatings
Group - net new branches
|
1
|
|
4
|
|
2
|
|
2
|
Performance Coatings
Group - total branches
|
324
|
|
319
|
|
324
|
|
319
|
|
|
|
|
|
|
|
|
(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-second-quarter-financial-results-302203860.html
SOURCE The Sherwin-Williams Company