Stock Analysis on Net

Sherwin-Williams Co. (NYSE:SHW)

Common-Size Balance Sheet: Assets 

Sherwin-Williams Co., common-size consolidated balance sheet: assets

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Cash and cash equivalents 0.89 1.21 0.88 0.80 1.11
Accounts receivable, net 10.11 10.75 11.35 11.38 10.19
Inventories 9.68 10.15 11.62 9.33 8.84
Other current assets 2.17 1.91 2.30 2.94 2.37
Current assets 22.85% 24.02% 26.15% 24.45% 22.51%
Property, plant and equipment, net 14.95 12.36 9.77 9.04 8.99
Finance lease right-of-use assets 0.79 0.00 0.00 0.00 0.00
Property, plant and equipment, net, including finance lease right-of-use assets 15.74% 12.36% 9.77% 9.04% 8.99%
Goodwill 32.07 33.22 33.56 34.52 34.55
Intangible assets 14.95 16.91 17.71 19.36 21.92
Operating lease right-of-use assets 8.27 8.22 8.26 8.81 8.63
Other assets 6.11 5.27 4.55 3.82 3.40
Long-term assets 77.15% 75.98% 73.85% 75.55% 77.49%
Total assets 100.00% 100.00% 100.00% 100.00% 100.00%

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).


Cash and Cash Equivalents
The proportion of cash and cash equivalents relative to total assets showed a fluctuating trend, starting at 1.11% in 2020, dipping to its lowest at 0.8% in 2021, increasing to a peak of 1.21% in 2023, before declining again to 0.89% in 2024. This indicates modest variability in liquidity levels over the reviewed periods.
Accounts Receivable, Net
Accounts receivable as a percentage of total assets increased from 10.19% in 2020 to a high of 11.38% in 2021, then exhibited a gradual decline to 10.11% by 2024. This suggests an initial accumulation of receivables followed by a steady reduction, potentially reflecting improved collection processes or sales mix changes.
Inventories
Inventory levels relative to total assets rose from 8.84% in 2020 to 11.62% in 2022, marking the highest level in the period, then gradually decreased to 9.68% by 2024. This pattern may indicate inventory buildup in earlier years followed by better inventory management or adjustments to demand forecasts.
Other Current Assets
The share of other current assets fluctuated modestly, increasing to 2.94% in 2021, then declining to 1.91% in 2023, with a slight recovery to 2.17% in 2024. This variability points to changes in miscellaneous short-term asset components.
Current Assets
Current assets as a percentage of total assets increased from 22.51% in 2020 to a peak of 26.15% in 2022, followed by a downward trend reaching 22.85% in 2024. This reflects an overall moderate increase in current asset holdings until 2022, then a reversion toward initial levels, indicating potential shifts in liquidity or operational needs.
Property, Plant and Equipment, Net
The net share of property, plant, and equipment steadily increased throughout the period from 8.99% in 2020 to 14.95% in 2024. This signals continued investment or capital expenditure in tangible assets over time.
Finance Lease Right-of-Use Assets
A new component appeared in 2024, accounting for 0.79% of total assets, reflecting the adoption or reporting of finance lease assets that previous periods did not reflect, contributing to the asset base.
Property, Plant and Equipment, Including Finance Lease Right-of-Use Assets
When including finance lease right-of-use assets, the total increased from 8.99% in 2020 to 15.74% in 2024, showing a consistent upward trend that underscores growth in fixed assets and leased asset recognition.
Goodwill
Goodwill as a proportion of total assets showed a gradual decline from 34.55% in 2020 to 32.07% in 2024. This slow decrease might reflect amortization, impairments, or divestitures affecting intangible goodwill components.
Intangible Assets
Intangible assets decreased steadily from 21.92% of total assets in 2020 to 14.95% in 2024. The decline suggests amortization or disposals of intangible assets over time, with a potentially reduced emphasis on these asset types.
Operating Lease Right-of-Use Assets
The share of operating lease right-of-use assets remained relatively stable, fluctuating slightly between 8.22% and 8.81% across the periods, indicating consistent recognition of lease assets under operating leases.
Other Assets
Other assets grew progressively from 3.4% of total assets in 2020 to 6.11% in 2024, more than doubling their share. This growth suggests increasing importance or accumulation of miscellaneous long-term assets.
Long-term Assets
Long-term assets as a portion of total assets remained relatively stable but showed minor fluctuations, decreasing from 77.49% in 2020 to 73.85% in 2022, then rising back to 77.15% by 2024. This stability indicates a consistent asset structure focused on long-term holdings.
Total Assets
Total assets are consistently represented as 100% across all years, serving as the baseline for proportion calculations.