EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.

Economic Profit
Net Operating Profit after Taxes (NOPAT)
Cash Operating Taxes
Invested Capital
Cost of Capital
Economic Spread Ratio
Economic Profit Margin

Sherwin-Williams Co., economic profit calculation

US$ in thousands

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net operating profit after taxes (NOPAT)¹	2,962,399)	2,509,420)	2,478,341)	2,357,407)	2,190,395)
Cost of capital²	15.28%	15.13%	14.53%	14.66%	14.69%
Invested capital³	16,707,900)	16,412,900)	17,346,300)	15,808,100)	15,489,500)

Economic profit⁴	409,378)	26,647)	(41,985)	40,127)	(85,187)

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 NOPAT. See details »

² Cost of capital. See details »

³ Invested capital. See details »

⁴ 2024 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 2,962,399 – 15.28% × 16,707,900 = 409,378

Download chart

Sherwin-Williams Co., NOPAT calculation

US$ in thousands

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net income	2,681,400)	2,388,800)	2,020,100)	1,864,400)	2,030,400)
Deferred income tax expense (benefit)¹	(74,900)	(88,900)	(144,800)	(80,300)	(145,300)
Increase (decrease) in allowance for current expected credit losses²	800)	3,000)	7,700)	(4,600)	17,000)
Increase (decrease) in LIFO reserve³	(37,800)	(124,700)	199,700)	280,900)	(27,700)
Increase (decrease) in accrual for product warranty claims⁴	6,000)	4,200)	1,000)	(8,100)	1,000)
Increase (decrease) in restructuring Plan⁵	—)	(41,700)	41,700)	—)	—)
Increase (decrease) in equity equivalents⁶	(105,900)	(248,100)	105,300)	187,900)	(155,000)
Interest expense	415,700)	417,500)	390,800)	334,700)	340,400)
Interest expense, operating lease liability⁷	85,046)	74,434)	63,961)	56,412)	61,928)
Adjusted interest expense	500,746)	491,934)	454,761)	391,112)	402,328)
Tax benefit of interest expense⁸	(105,157)	(103,306)	(95,500)	(82,134)	(84,489)
Adjusted interest expense, after taxes⁹	395,589)	388,628)	359,261)	308,978)	317,839)
Interest income	(11,000)	(25,200)	(8,000)	(4,900)	(3,600)
Investment income, before taxes	(11,000)	(25,200)	(8,000)	(4,900)	(3,600)
Tax expense (benefit) of investment income¹⁰	2,310)	5,292)	1,680)	1,029)	756)
Investment income, after taxes¹¹	(8,690)	(19,908)	(6,320)	(3,871)	(2,844)
Net operating profit after taxes (NOPAT)	2,962,399)	2,509,420)	2,478,341)	2,357,407)	2,190,395)

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 Elimination of deferred tax expense. See details »

² Addition of increase (decrease) in allowance for current expected credit losses.

³ Addition of increase (decrease) in LIFO reserve. See details »

⁴ Addition of increase (decrease) in accrual for product warranty claims.

⁵ Addition of increase (decrease) in restructuring Plan.

⁶ Addition of increase (decrease) in equity equivalents to net income.

⁷ 2024 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 2,024,900 × 4.20% = 85,046

⁸ 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 500,746 × 21.00% = 105,157

⁹ Addition of after taxes interest expense to net income.

¹⁰ 2024 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 11,000 × 21.00% = 2,310

¹¹ Elimination of after taxes investment income.

Download chart

Sherwin-Williams Co., cash operating taxes calculation

US$ in thousands

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Provisions for income taxes	770,400)	721,100)	553,000)	384,200)	488,800)
Less: Deferred income tax expense (benefit)	(74,900)	(88,900)	(144,800)	(80,300)	(145,300)
Add: Tax savings from interest expense	105,157)	103,306)	95,500)	82,134)	84,489)
Less: Tax imposed on investment income	2,310)	5,292)	1,680)	1,029)	756)
Cash operating taxes	948,147)	908,014)	791,620)	545,605)	717,833)

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).

Download chart

Sherwin-Williams Co., invested capital calculation (financing approach)

US$ in thousands

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Short-term borrowings	662,400)	374,200)	978,100)	763,500)	100)
Current portion of long-term debt	1,049,200)	1,098,800)	600)	260,600)	25,100)
Current portion of finance lease liabilities	3,700)	—)	—)	—)	—)
Long-term debt, excluding current portion	8,176,800)	8,377,900)	9,591,000)	8,590,900)	8,266,900)
Long-term finance lease liabilities, excluding current portion	185,600)	—)	—)	—)	—)
Operating lease liability¹	2,024,900)	1,958,800)	1,938,200)	1,880,400)	1,821,400)
Total reported debt & leases	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)
Net deferred tax (assets) liabilities²	540,000)	606,100)	604,600)	705,400)	778,500)
Allowance for current expected credit losses³	60,400)	59,600)	56,600)	48,900)	53,500)
Excess of FIFO over LIFO⁴	630,200)	668,000)	792,700)	593,000)	312,100)
Accrual for product warranty claims⁵	46,400)	40,400)	36,200)	35,200)	43,300)
Restructuring Plan⁶	—)	—)	41,700)	—)	—)
Equity equivalents⁷	1,277,000)	1,374,100)	1,531,800)	1,382,500)	1,187,400)
Accumulated other comprehensive (income) loss, net of tax⁸	875,200)	624,300)	700,600)	698,400)	718,300)
Adjusted shareholders’ equity	6,203,400)	5,714,200)	5,334,500)	4,518,100)	5,516,500)
Construction in progress⁹	(1,598,100)	(1,111,000)	(496,100)	(205,400)	(140,500)
Invested capital	16,707,900)	16,412,900)	17,346,300)	15,808,100)	15,489,500)

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 Addition of capitalized operating leases.

² Elimination of deferred taxes from assets and liabilities. See details »

³ Addition of allowance for doubtful accounts receivable.

⁴ Addition of LIFO reserve. See details »

⁵ Addition of accrual for product warranty claims.

⁶ Addition of restructuring Plan.

⁷ Addition of equity equivalents to shareholders’ equity.

⁸ Removal of accumulated other comprehensive income.

⁹ Subtraction of construction in progress.

Download chart

Sherwin-Williams Co., cost of capital calculations

Dec 31, 2024

	Capital (fair value)¹	Weights					Cost of capital
Equity²	87,982,475)	87,982,475)	÷	99,032,075)	=	0.89	0.89	×	16.82%	=	14.94%
Debt and finance lease liabilities³	9,024,700)	9,024,700)	÷	99,032,075)	=	0.09	0.09	×	3.76% × (1 – 21.00%)	=	0.27%
Operating lease liability⁴	2,024,900)	2,024,900)	÷	99,032,075)	=	0.02	0.02	×	4.20% × (1 – 21.00%)	=	0.07%
Total:	99,032,075)					1.00					15.28%

Based on: 10-K (reporting date: 2024-12-31).

¹ US$ in thousands

² Equity. See details »

³ Debt and finance lease liabilities. See details »

⁴ Operating lease liability. See details »

Dec 31, 2023

	Capital (fair value)¹	Weights					Cost of capital
Equity²	79,204,627)	79,204,627)	÷	90,153,527)	=	0.88	0.88	×	16.82%	=	14.78%
Debt and finance lease liabilities³	8,990,100)	8,990,100)	÷	90,153,527)	=	0.10	0.10	×	3.63% × (1 – 21.00%)	=	0.29%
Operating lease liability⁴	1,958,800)	1,958,800)	÷	90,153,527)	=	0.02	0.02	×	3.80% × (1 – 21.00%)	=	0.07%
Total:	90,153,527)					1.00					15.13%

Based on: 10-K (reporting date: 2023-12-31).

¹ US$ in thousands

² Equity. See details »

³ Debt and finance lease liabilities. See details »

⁴ Operating lease liability. See details »

Dec 31, 2022

	Capital (fair value)¹	Weights					Cost of capital
Equity²	57,537,005)	57,537,005)	÷	68,837,105)	=	0.84	0.84	×	16.82%	=	14.06%
Debt and finance lease liabilities³	9,361,900)	9,361,900)	÷	68,837,105)	=	0.14	0.14	×	3.71% × (1 – 21.00%)	=	0.40%
Operating lease liability⁴	1,938,200)	1,938,200)	÷	68,837,105)	=	0.03	0.03	×	3.30% × (1 – 21.00%)	=	0.07%
Total:	68,837,105)					1.00					14.53%

Based on: 10-K (reporting date: 2022-12-31).

¹ US$ in thousands

² Equity. See details »

³ Debt and finance lease liabilities. See details »

⁴ Operating lease liability. See details »

Dec 31, 2021

	Capital (fair value)¹	Weights					Cost of capital
Equity²	69,577,080)	69,577,080)	÷	82,000,280)	=	0.85	0.85	×	16.82%	=	14.27%
Debt and finance lease liabilities³	10,542,800)	10,542,800)	÷	82,000,280)	=	0.13	0.13	×	3.29% × (1 – 21.00%)	=	0.33%
Operating lease liability⁴	1,880,400)	1,880,400)	÷	82,000,280)	=	0.02	0.02	×	3.00% × (1 – 21.00%)	=	0.05%
Total:	82,000,280)					1.00					14.66%

Based on: 10-K (reporting date: 2021-12-31).

¹ US$ in thousands

² Equity. See details »

³ Debt and finance lease liabilities. See details »

⁴ Operating lease liability. See details »

Dec 31, 2020

	Capital (fair value)¹	Weights					Cost of capital
Equity²	64,236,476)	64,236,476)	÷	75,791,476)	=	0.85	0.85	×	16.82%	=	14.25%
Debt and finance lease liabilities³	9,733,600)	9,733,600)	÷	75,791,476)	=	0.13	0.13	×	3.67% × (1 – 21.00%)	=	0.37%
Operating lease liability⁴	1,821,400)	1,821,400)	÷	75,791,476)	=	0.02	0.02	×	3.40% × (1 – 21.00%)	=	0.06%
Total:	75,791,476)					1.00					14.69%

Based on: 10-K (reporting date: 2020-12-31).

¹ US$ in thousands

² Equity. See details »

³ Debt and finance lease liabilities. See details »

⁴ Operating lease liability. See details »

Sherwin-Williams Co., economic spread ratio calculation, comparison to benchmarks

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selected Financial Data (US$ in thousands)
Economic profit¹	409,378)	26,647)	(41,985)	40,127)	(85,187)
Invested capital²	16,707,900)	16,412,900)	17,346,300)	15,808,100)	15,489,500)
Performance Ratio
Economic spread ratio³	2.45%	0.16%	-0.24%	0.25%	-0.55%
Benchmarks
Economic Spread Ratio, Competitors⁴
Linde plc	-3.96%	-4.47%	-7.72%	-7.69%	-9.17%

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 Economic profit. See details »

² Invested capital. See details »

³ 2024 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × 409,378 ÷ 16,707,900 = 2.45%

⁴ Click competitor name to see calculations.

Download chart

Sherwin-Williams Co., economic profit margin calculation, comparison to benchmarks

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selected Financial Data (US$ in thousands)
Economic profit¹	409,378)	26,647)	(41,985)	40,127)	(85,187)
Net sales	23,098,500)	23,051,900)	22,148,900)	19,944,600)	18,361,700)
Performance Ratio
Economic profit margin²	1.77%	0.12%	-0.19%	0.20%	-0.46%
Benchmarks
Economic Profit Margin, Competitors³
Linde plc	-8.99%	-10.00%	-16.74%	-18.12%	-26.50%

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 Economic profit. See details »

² 2024 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × 409,378 ÷ 23,098,500 = 1.77%

³ Click competitor name to see calculations.

Download chart

Sherwin-Williams Co. (NYSE:SHW)

Economic Value Added (EVA)

Economic Profit

Net Operating Profit after Taxes (NOPAT)

Cash Operating Taxes

Invested Capital

Cost of Capital

Economic Spread Ratio

Economic Profit Margin