Stock Analysis on Net
Stock Analysis on Net

Sherwin-Williams Co. (NYSE:SHW)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Sherwin-Williams Co., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jun 30, 2026 Mar 31, 2026 Dec 31, 2025 Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Net income
Depreciation
Non-cash lease expense
Amortization of intangible assets
Provisions for environmental-related matters, net
Deferred income taxes
(Gain) loss on divestiture of business
Impairment
(Gain) loss on extinguishment of debt
Stock-based compensation expense
Amortization of non-traded investments
(Gain) loss on sale or disposition of assets
Provisions for restructuring
Other
Change in working capital accounts, net
Change in operating lease liabilities
Costs incurred for environmental-related matters
Costs incurred for restructuring
Adjustments to reconcile net income to net operating cash
Other
Net operating cash
Capital expenditures
Acquisition of businesses, net of cash acquired
Proceeds from divestiture of businesses
Proceeds from sale of assets
Other
Net investing cash
Net increase (decrease) in short-term borrowings
Proceeds from long-term debt
Payments of long-term debt
Payments for credit facility and debt issuance costs
Payments of cash dividends
Proceeds from stock options exercised
Treasury stock purchased
Proceeds from treasury stock issued
Proceeds from real estate financing transactions
Other
Net financing cash
Effect of exchange rate changes on cash and cash equivalents
Net increase (decrease) in cash and cash equivalents

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).


The cash flow profile exhibits strong operational generation with significant cyclicality, consistent investment in growth, and a disciplined approach to shareholder returns through dividends and share repurchases.

Operating Cash Flow and Seasonality
Net operating cash shows a recurring seasonal pattern, with substantial inflows typically peaking in the second and third quarters and contracting significantly in the first quarter. This trend is closely linked to the change in working capital accounts, which frequently records large outflows during the March quarters, suggesting an annual cycle of inventory accumulation or receivables growth. Net income demonstrates a general upward trajectory over the observed period, providing a solid foundation for operational cash flow despite quarterly volatility.
Investing Activities and Capital Allocation
Investing activities are consistently negative, reflecting a sustained commitment to capital expenditures and strategic acquisitions. Capital expenditures have generally increased over time, scaling from approximately 64 million in early 2021 to peaks exceeding 300 million in later periods. Acquisition activity has been periodic but significant, most notably a substantial net outflow of over 1 billion in September 2025, indicating a major strategic expansion.
Financing Strategy and Shareholder Returns
Financing activities are characterized by consistent and growing returns to shareholders. Dividend payments have increased steadily from approximately 145 million to nearly 200 million per quarter. Treasury stock purchases represent a primary use of cash, though the volume of these repurchases fluctuates based on available liquidity. To support these outflows and fund investments, the organization utilizes a combination of short-term borrowings and periodic long-term debt issuances, with significant debt proceeds observed in December 2021, September 2022, and September 2025.
Non-Cash Adjustments and Fixed Costs
Depreciation and amortization expenses remain relatively stable with a modest upward trend, reflecting an expanding asset base. Non-cash lease expenses have experienced a gradual increase, moving from under 100 million to over 120 million per quarter. Stock-based compensation has also trended upward, peaking in December 2024 at over 55 million, indicating a shift in compensation structures or employee growth.
Liquidity and Cash Position
The net increase or decrease in cash and cash equivalents fluctuates significantly due to the timing of large debt repayments, major acquisitions, and aggressive share buyback programs. While operating cash is robust, the overall cash position is frequently managed through active financing, ensuring that strategic investments and shareholder obligations are met regardless of the quarterly operational cycle.