An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.

Adjustments to Financial Statements for Operating Leases
Adjusted Financial Ratios for Operating Leases (Summary)
Adjusted Total Asset Turnover
Adjusted Debt to Equity
Adjusted Return on Assets (ROA)

Sherwin-Williams Co., adjustments to financial statements

US$ in thousands

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported)	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Total assets (adjusted)	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Adjustment to Total Debt
Total debt (as reported)	10,077,700)	9,850,900)	10,569,700)	9,615,000)	8,292,100)
Add: Operating lease liability (before adoption of FASB Topic 842)²	—)	—)	—)	—)	—)
Add: Current portion of operating lease liabilities	466,600)	449,300)	425,300)	409,700)	387,300)
Add: Long-term operating lease liabilities, excluding current portion	1,558,300)	1,509,500)	1,512,900)	1,470,700)	1,434,100)
Total debt (adjusted)	12,102,600)	11,809,700)	12,507,900)	11,495,400)	10,113,500)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

^{1, 2} Equal to total present value of future operating lease payments.

Sherwin-Williams Co., Financial Data: Reported vs. Adjusted

Download chart

Sherwin-Williams Co., adjusted financial ratios

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Total Asset Turnover¹
Reported total asset turnover	0.98	1.00	0.98	0.97	0.90
Adjusted total asset turnover	0.98	1.00	0.98	0.97	0.90
Debt to Equity²
Reported debt to equity	2.49	2.65	3.41	3.95	2.30
Adjusted debt to equity	2.99	3.18	4.03	4.72	2.80
Return on Assets³ (ROA)
Reported ROA	11.35%	10.41%	8.94%	9.02%	9.95%
Adjusted ROA	11.35%	10.41%	8.94%	9.02%	9.95%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ See details »

² See details »

³ See details »

Financial ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Sherwin-Williams Co. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted debt to equity	A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity.	Sherwin-Williams Co. adjusted debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Sherwin-Williams Co. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Sherwin-Williams Co., Financial Ratios: Reported vs. Adjusted

Download chart

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net sales	23,098,500)	23,051,900)	22,148,900)	19,944,600)	18,361,700)
Total assets	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Activity Ratio
Total asset turnover¹	0.98	1.00	0.98	0.97	0.90
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net sales	23,098,500)	23,051,900)	22,148,900)	19,944,600)	18,361,700)
Adjusted total assets	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Activity Ratio
Adjusted total asset turnover²	0.98	1.00	0.98	0.97	0.90

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ Total asset turnover = Net sales ÷ Total assets
= 23,098,500 ÷ 23,632,600 = 0.98

² Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 23,098,500 ÷ 23,632,600 = 0.98

Download chart

Activity ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Sherwin-Williams Co. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Total debt	10,077,700)	9,850,900)	10,569,700)	9,615,000)	8,292,100)
Shareholders’ equity	4,051,200)	3,715,800)	3,102,100)	2,437,200)	3,610,800)
Solvency Ratio
Debt to equity¹	2.49	2.65	3.41	3.95	2.30
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt	12,102,600)	11,809,700)	12,507,900)	11,495,400)	10,113,500)
Shareholders’ equity	4,051,200)	3,715,800)	3,102,100)	2,437,200)	3,610,800)
Solvency Ratio
Adjusted debt to equity²	2.99	3.18	4.03	4.72	2.80

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ Debt to equity = Total debt ÷ Shareholders’ equity
= 10,077,700 ÷ 4,051,200 = 2.49

² Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 12,102,600 ÷ 4,051,200 = 2.99

Download chart

Solvency ratio	Description	The company
Adjusted debt-to-equity	A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity.	Sherwin-Williams Co. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net income	2,681,400)	2,388,800)	2,020,100)	1,864,400)	2,030,400)
Total assets	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Profitability Ratio
ROA¹	11.35%	10.41%	8.94%	9.02%	9.95%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net income	2,681,400)	2,388,800)	2,020,100)	1,864,400)	2,030,400)
Adjusted total assets	23,632,600)	22,954,400)	22,594,000)	20,666,700)	20,401,600)
Profitability Ratio
Adjusted ROA²	11.35%	10.41%	8.94%	9.02%	9.95%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ ROA = 100 × Net income ÷ Total assets
= 100 × 2,681,400 ÷ 23,632,600 = 11.35%

² Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 2,681,400 ÷ 23,632,600 = 11.35%

Download chart

Profitability ratio	Description	The company
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Sherwin-Williams Co. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Sherwin-Williams Co. (NYSE:SHW)

Analysis of Operating Leases

Adjustments to Financial Statements for Operating Leases

Sherwin-Williams Co., Financial Data: Reported vs. Adjusted

Adjusted Financial Ratios for Operating Leases (Summary)

Sherwin-Williams Co., Financial Ratios: Reported vs. Adjusted

Adjusted Total Asset Turnover

Adjusted Debt to Equity

Adjusted Return on Assets (ROA)