RPM International (RPM) Financials

$108.84 -1.13 (-1.03%)

Closing price 05/6/2025 03:59 PM Eastern

Extended Trading

$108.79 -0.05 (-0.05%)

As of 05/6/2025 05:37 PM Eastern

Annual Income Statements for RPM International

This table shows RPM International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	5/31/2015	5/31/2016	5/31/2017	5/31/2018	5/31/2019	5/31/2020	5/31/2021	5/31/2022	5/31/2023	5/31/2024
Net Income / (Loss) Attributable to Common Shareholders	239	355	182	338	267	304	503	491	479	588
Consolidated Net Income / (Loss)	228	357	185	339	268	305	504	492	480	589
Net Income / (Loss) Continuing Operations	228	357	185	339	268	305	504	492	480	589
Total Pre-Tax Income	453	483	244	417	340	408	668	607	649	788
Total Operating Income	518	566	329	501	446	511	723	638	740	871
Total Gross Profit	1,941	2,087	2,166	2,017	2,088	2,093	2,405	2,433	2,748	3,015
Total Revenue	4,595	4,814	4,958	5,322	5,565	5,507	6,106	6,708	7,256	7,335
Operating Revenue	4,595	4,814	4,958	5,322	5,565	5,507	6,106	6,708	7,256	7,335
Total Cost of Revenue	2,653	2,727	2,792	3,305	3,476	3,414	3,701	4,275	4,508	4,321
Operating Cost of Revenue	2,653	2,727	2,792	3,305	3,476	3,414	3,701	4,275	4,508	4,321
Total Operating Expenses	1,423	1,521	1,837	1,516	1,643	1,582	1,682	1,795	2,008	2,144
Selling, General & Admin Expense	1,423	1,521	1,644	1,498	1,596	1,549	1,664	1,788	1,956	2,114
Impairment Charge	-	-	193	0.00	4.19	-	0.00	0.00	37	0.00
Restructuring Charge	-	-	0.00	18	42	33	18	6.28	15	30
Total Other Income / (Expense), net	-65	-83	-85	-84	-106	-103	-55	-32	-90	-83
Interest Expense	88	92	97	105	102	101	85	88	119	118
Interest & Investment Income	19	10	14	20	0.73	9.74	44	-7.60	9.75	45
Other Income / (Expense), net	3.87	-1.29	-1.67	0.60	-4.27	-12	-14	64	19	-10
Income Tax Expense	225	126	60	78	72	103	165	114	170	198
Net Income / (Loss) Attributable to Noncontrolling Interest	-11	2.73	2.85	1.49	1.13	0.70	0.86	0.99	1.04	1.05
Basic Earnings per Share	$1.81	$2.70	$1.37	$2.55	$2.03	$2.35	$3.89	$3.81	$3.74	$4.58
Weighted Average Basic Shares Outstanding	129.93M	129.38M	130.66M	131.18M	130.55M	128.47M	128.33M	127.95M	127.51M	127.77M
Diluted Earnings per Share	$1.78	$2.63	$1.36	$2.50	$2.01	$2.34	$3.87	$3.79	$3.72	$4.56
Weighted Average Diluted Shares Outstanding	134.89M	136.72M	135.17M	137.17M	134.33M	129.97M	128.93M	129.58M	128.82M	128.34M
Weighted Average Basic & Diluted Shares Outstanding	132.30M	131.40M	132.70M	132.50M	131.30M	129.86M	129.77M	129.01M	129.05M	128.80M

This table shows RPM International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	8/31/2022	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025
Net Income / (Loss) Attributable to Common Shareholders	169	131	27	151	201	146	61	181	228	183	52
Consolidated Net Income / (Loss)	169	132	27	152	201	146	61	181	229	183	52
Net Income / (Loss) Continuing Operations	169	132	27	152	201	146	61	181	229	183	52
Total Pre-Tax Income	225	175	42	207	269	196	84	239	290	213	41
Total Operating Income	258	199	47	236	291	224	96	260	303	227	62
Total Gross Profit	744	690	538	775	829	748	607	831	837	765	567
Total Revenue	1,932	1,792	1,516	2,016	2,012	1,792	1,523	2,008	1,969	1,845	1,477
Operating Revenue	1,932	1,792	1,516	2,016	2,012	1,792	1,523	2,008	1,969	1,845	1,477
Total Cost of Revenue	1,188	1,101	978	1,241	1,183	1,044	916	1,178	1,132	1,081	909
Operating Cost of Revenue	1,188	1,101	978	1,241	1,183	1,044	916	1,178	1,132	1,081	909
Total Operating Expenses	487	492	491	539	538	525	511	570	533	537	505
Selling, General & Admin Expense	485	491	450	530	531	523	505	555	526	530	502
Impairment Charge	-	-	37	-	0.00	0.00	0.00	-	0.00	0.00	0.00
Restructuring Charge	1.35	1.27	4.15	8.69	6.50	1.24	6.36	16	7.20	7.56	3.46
Total Other Income / (Expense), net	-33	-23	-4.63	-30	-22	-28	-12	-21	-13	-14	-21
Interest Expense	27	28	31	34	32	30	29	27	24	23	23
Interest & Investment Income	-3.66	6.85	2.72	3.84	12	5.29	19	8.58	11	8.53	1.27
Other Income / (Expense), net	-2.42	-2.31	23	0.18	-2.55	-2.82	-2.60	-2.19	0.53	0.48	0.35
Income Tax Expense	56	44	15	55	68	50	22	58	62	30	-11
Net Income / (Loss) Attributable to Noncontrolling Interest	0.27	0.20	0.27	0.31	0.23	0.31	0.28	0.23	0.86	0.25	0.28
Basic Earnings per Share	$1.31	$1.02	$0.21	$1.20	$1.57	$1.13	$0.48	$1.40	$1.78	$1.43	$0.41
Weighted Average Basic Shares Outstanding	127.62M	127.59M	127.50M	127.51M	127.63M	127.76M	127.78M	127.77M	127.69M	127.66M	127.54M
Diluted Earnings per Share	$1.31	$1.02	$0.21	$1.18	$1.56	$1.13	$0.47	$1.40	$1.77	$1.42	$0.40
Weighted Average Diluted Shares Outstanding	128.16M	128.91M	128.04M	128.82M	128.77M	128.25M	128.33M	128.34M	128.42M	128.34M	128.15M
Weighted Average Basic & Diluted Shares Outstanding	129.10M	129.09M	128.91M	129.05M	128.83M	128.87M	128.76M	128.80M	128.70M	128.57M	128.42M

This table details how cash moves in and out of RPM International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	5/31/2015	5/31/2016	5/31/2017	5/31/2018	5/31/2019	5/31/2020	5/31/2021	5/31/2022	5/31/2023	5/31/2024
Net Change in Cash & Equivalents	-158	90	85	-106	-21	10	13	-45	14	22
Net Cash From Operating Activities	330	475	386	390	293	550	766	179	577	1,122
Net Cash From Continuing Operating Activities	330	475	386	390	293	550	766	179	577	1,122
Net Income / (Loss) Continuing Operations	228	357	185	339	268	305	504	492	480	589
Consolidated Net Income / (Loss)	228	357	185	339	268	305	504	492	480	589
Depreciation Expense	62	67	72	128	142	157	147	153	155	171
Non-Cash Adjustments To Reconcile Net Income	28	35	231	41	54	26	-3.68	6.51	41	7.27
Changes in Operating Assets and Liabilities, net	-25	-29	-147	-119	-171	62	119	-473	-98	354
Net Cash From Investing Activities	-559	-166	-340	-261	-248	-210	-326	-260	-250	-206
Net Cash From Continuing Investing Activities	-559	-166	-340	-261	-248	-210	-326	-260	-250	-206
Purchase of Property, Plant & Equipment	-85	-117	-126	-115	-137	-148	-157	-222	-254	-214
Purchase of Investments	-62	-32	-38	-182	-20	-29	-122	-15	-19	-33
Sale of Property, Plant & Equipment	-	-	-	-	-	0.00	0.00	77	58	6.92
Sale and/or Maturity of Investments	49	33	77	139	70	31	112	22	13	47
Other Investing Activities, net	-466	-50	-252	-103	-161	-64	-160	-120	-48	-13
Net Cash From Financing Activities	110	-206	36	-239	-54	-317	-460	57	-301	-890
Net Cash From Continuing Financing Activities	110	-206	36	-239	-54	-317	-460	57	-301	-890
Repayment of Debt	-162	-149	-379	-402	-274	-473	-190	-106	-358	-577
Repurchase of Common Equity	-40	-71	0.00	0.00	-200	-125	-50	-53	-50	-55
Payment of Dividends	-136	-144	-157	-167	-181	-185	-195	-204	-214	-232
Issuance of Debt	462	142	598	351	628	485	0.00	438	342	0.00
Other Financing Activities, net	-14	16	-26	-21	-26	-19	-25	-17	-21	-26
Effect of Exchange Rate Changes	-39	-12	2.91	4.11	-12	-13	33	-22	-12	-4.24
Cash Interest Paid	79	73	79	97	101	103	82	82	114	117
Cash Income Taxes Paid	27	63	71	83	68	103	147	172	134	204

This table details how cash moves in and out of RPM International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	8/31/2022	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025
Net Change in Cash & Equivalents	-4.10	35	-38	22	25	22	-14	-12	-5.82	37	-27
Net Cash From Operating Activities	24	167	72	314	359	409	173	181	248	279	92
Net Cash From Continuing Operating Activities	24	167	72	314	359	409	173	181	248	279	92
Net Income / (Loss) Continuing Operations	169	132	27	152	201	146	61	181	229	183	52
Consolidated Net Income / (Loss)	169	132	27	152	201	146	61	181	229	183	52
Depreciation Expense	38	38	38	40	44	41	42	45	46	47	47
Non-Cash Adjustments To Reconcile Net Income	16	3.81	19	2.13	11	7.52	-12	0.49	0.19	2.35	13
Changes in Operating Assets and Liabilities, net	-200	-6.32	-12	121	103	215	81	-45	-27	47	-21
Net Cash From Investing Activities	-96	-68	-11	-74	-62	-50	-42	-53	-64	-134	-107
Net Cash From Continuing Investing Activities	-96	-68	-11	-74	-62	-50	-42	-53	-64	-134	-107
Purchase of Property, Plant & Equipment	-58	-56	-66	-75	-52	-37	-49	-76	-51	-50	-58
Purchase of Investments	-6.44	-3.87	-2.86	-5.50	-16	-5.82	-8.53	-2.39	-11	-12	-54
Sale and/or Maturity of Investments	4.12	2.96	2.53	3.14	9.44	4.35	8.33	25	4.19	8.61	47
Other Investing Activities, net	-36	-11	1.89	-2.20	-2.52	-12	1.01	-0.04	-6.13	-81	-41
Net Cash From Financing Activities	80	-66	-97	-218	-274	-336	-140	-139	-186	-100	-7.76
Net Cash From Continuing Financing Activities	80	-66	-97	-218	-274	-336	-140	-139	-186	-100	-7.76
Repayment of Debt	-78	-277	-2.40	-1.33	-194	-256	-67	-60	-132	-2.74	-2.68
Repurchase of Common Equity	-25	-	-13	-13	-13	-13	-12	-17	-18	-18	-17
Payment of Dividends	-51	-54	-54	-54	-54	-59	-59	-59	-59	-66	-66
Issuance of Debt	250	268	-28	-148	0.85	-0.85	-	-	38	-13	79
Other Financing Activities, net	-16	-2.40	-0.49	-1.80	-15	-6.94	-1.26	-2.66	-15	-1.88	-0.99
Effect of Exchange Rate Changes	-11	0.31	-1.46	-0.02	1.45	-0.34	-4.48	-0.87	-3.85	-7.41	-3.40
Cash Interest Paid	24	28	31	31	33	29	29	26	26	22	24
Cash Income Taxes Paid	16	68	50	0.68	18	106	47	32	44	86	50

This table presents RPM International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	5/31/2015	5/31/2016	5/31/2017	5/31/2018	5/31/2019	5/31/2020	5/31/2021	5/31/2022	5/31/2023	5/31/2024
Total Assets	4,694	4,765	5,090	5,272	5,441	5,631	6,253	6,708	6,782	6,587
Total Current Assets	2,100	2,135	2,397	2,471	2,518	2,423	2,782	3,152	3,184	2,895
Cash & Equivalents	175	265	350	244	223	233	247	202	216	237
Accounts Receivable	956	963	995	1,114	1,232	1,138	1,281	1,433	1,503	1,419
Inventories, net	674	686	788	834	842	810	938	1,213	1,135	956
Prepaid Expenses	265	221	263	278	221	242	316	305	330	282
Plant, Property, & Equipment, net	590	629	743	780	819	850	965	1,104	1,239	1,331
Plant, Property & Equipment, gross	1,258	1,345	1,485	1,576	1,663	1,755	1,967	-	2,333	2,516
Accumulated Depreciation	669	715	742	796	844	906	1,002	-	1,093	1,185
Total Noncurrent Assets	2,005	1,980	1,931	2,021	2,104	2,358	2,506	2,452	2,358	2,360
Goodwill	1,216	1,220	1,144	1,192	1,246	1,250	1,346	1,338	1,294	1,309
Intangible Assets	604	575	573	584	601	584	629	592	555	513
Noncurrent Deferred & Refundable Income Taxes	5.69	-	-	22	35	31	27	19	15	34
Other Noncurrent Operating Assets	179	185	214	222	222	492	505	503	494	505
Total Liabilities & Shareholders' Equity	4,694	4,765	5,090	5,272	5,441	5,631	6,253	6,708	6,782	6,587
Total Liabilities	3,401	3,390	3,652	3,638	4,033	4,366	4,510	4,724	4,639	4,074
Total Current Liabilities	903	1,002	1,235	1,007	1,539	1,094	1,331	2,016	1,491	1,466
Short-Term Debt	2.04	4.71	254	3.50	552	81	1.28	603	179	136
Accounts Payable	512	501	535	592	557	535	717	800	681	650
Accrued Expenses	220	313	266	234	237	292	355	350	374	383
Current Employee Benefit Liabilities	169	184	181	177	193	186	258	262	257	297
Total Noncurrent Liabilities	2,498	2,388	2,416	2,632	2,493	3,273	3,179	2,707	3,148	2,608
Long-Term Debt	1,654	1,635	1,836	2,171	1,973	2,458	2,379	2,083	2,505	1,991
Noncurrent Deferred & Payable Income Tax Liabilities	91	50	97	104	115	60	106	82	90	121
Other Noncurrent Operating Liabilities	753	703	482	357	405	755	694	542	553	496
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,293	1,375	1,439	1,634	1,409	1,265	1,743	1,984	2,143	2,512
Total Preferred & Common Equity	1,291	1,372	1,436	1,631	1,406	1,262	1,741	1,982	2,141	2,511
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,291	1,372	1,436	1,631	1,406	1,262	1,741	1,982	2,141	2,511
Common Stock	873	923	956	983	996	1,016	1,057	1,097	1,126	1,152
Retained Earnings	937	1,147	1,172	1,343	1,425	1,544	1,852	2,139	2,404	2,761
Treasury Stock	-125	-196	-218	-236	-437	-580	-653	-717	-784	-865
Accumulated Other Comprehensive Income / (Loss)	-394	-502	-474	-459	-578	-717	-515	-537	-605	-537
Noncontrolling Interest	2.07	2.41	2.64	2.77	2.65	2.22	1.96	1.40	2.16	1.34

This table presents RPM International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	2/28/2022	8/31/2022	11/30/2022	2/28/2023	8/31/2023	11/30/2023	2/29/2024	8/31/2024	11/30/2024	2/28/2025
Total Assets	6,331	6,803	6,850	6,609	6,715	6,537	6,382	6,650	6,683	6,620
Total Current Assets	2,810	3,288	3,317	3,079	3,112	2,919	2,747	2,898	2,881	2,759
Cash & Equivalents	193	198	232	194	241	263	249	232	269	242
Accounts Receivable	1,085	1,408	1,340	1,203	1,419	1,233	1,072	1,344	1,291	1,105
Inventories, net	1,192	1,340	1,390	1,341	1,117	1,103	1,081	1,003	995	1,045
Prepaid Expenses	340	342	355	341	335	320	345	319	326	367
Plant, Property, & Equipment, net	1,049	1,099	1,126	1,166	1,245	1,253	1,287	1,350	1,377	1,393
Plant, Property & Equipment, gross	2,081	-	-	2,238	-	2,408	2,459	2,569	2,616	2,630
Accumulated Depreciation	1,032	-	-	1,072	-	1,154	1,172	1,219	1,239	1,237
Total Noncurrent Assets	2,471	2,416	2,407	2,364	2,358	2,365	2,349	2,402	2,425	2,468
Goodwill	1,344	1,333	1,342	1,288	1,301	1,312	1,310	1,316	1,341	1,359
Intangible Assets	602	586	582	563	542	534	524	505	513	510
Noncurrent Deferred & Refundable Income Taxes	23	16	16	17	20	25	18	37	36	34
Other Noncurrent Operating Assets	503	480	467	496	495	495	498	545	536	564
Total Liabilities & Shareholders' Equity	6,331	6,803	6,850	6,609	6,715	6,537	6,382	6,650	6,683	6,620
Total Liabilities	4,494	4,805	4,757	4,554	4,432	4,175	4,034	3,998	3,965	3,944
Total Current Liabilities	1,935	1,649	1,290	1,120	1,269	1,254	1,202	1,283	1,294	1,243
Short-Term Debt	703	303	3.71	3.13	6.89	5.55	6.23	6.78	6.06	7.06
Accounts Payable	676	786	680	578	684	651	578	694	673	640
Accrued Expenses	349	394	409	334	407	393	380	402	401	380
Current Employee Benefit Liabilities	207	166	197	205	170	205	238	181	214	216
Total Noncurrent Liabilities	2,559	3,156	3,467	3,435	3,164	2,920	2,832	2,716	2,672	2,700
Long-Term Debt	1,883	2,534	2,841	2,819	2,498	2,247	2,187	2,045	2,020	2,090
Noncurrent Deferred & Payable Income Tax Liabilities	97	81	80	92	99	97	98	120	102	89
Other Noncurrent Operating Liabilities	579	541	546	523	567	576	547	550	549	521
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,837	1,998	2,092	2,055	2,283	2,363	2,348	2,652	2,718	2,676
Total Preferred & Common Equity	1,835	1,996	2,090	2,053	2,281	2,361	2,347	2,649	2,716	2,674
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,835	1,996	2,090	2,053	2,281	2,361	2,347	2,649	2,716	2,674
Common Stock	1,087	1,107	1,114	1,121	1,135	1,143	1,146	1,158	1,166	1,174
Retained Earnings	1,992	2,257	2,334	2,307	2,551	2,637	2,639	2,929	3,047	3,034
Treasury Stock	-691	-754	-757	-770	-812	-830	-844	-898	-916	-934
Accumulated Other Comprehensive Income / (Loss)	-552	-613	-601	-605	-593	-590	-594	-541	-581	-598
Noncontrolling Interest	1.60	1.54	1.62	1.83	1.69	2.00	1.41	2.10	1.62	1.51

This table displays calculated financial ratios and metrics derived from RPM International's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	5/31/2015	5/31/2016	5/31/2017	5/31/2018	5/31/2019	5/31/2020	5/31/2021	5/31/2022	5/31/2023	5/31/2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	4.99%	4.77%	3.00%	7.33%	4.56%	-1.03%	10.88%	9.85%	8.18%	1.09%
EBITDA Growth	7.19%	8.75%	-34.29%	41.79%	-7.37%	12.45%	30.55%	-0.10%	6.80%	12.97%
EBIT Growth	6.65%	8.14%	-42.05%	53.12%	-11.90%	13.03%	42.15%	-1.00%	8.02%	13.47%
NOPAT Growth	-25.40%	60.26%	-40.59%	63.77%	-13.77%	8.90%	42.42%	-4.85%	5.47%	19.24%
Net Income Growth	-25.38%	56.55%	-48.34%	83.71%	-21.10%	13.97%	65.04%	-2.19%	-2.59%	22.87%
EPS Growth	-18.35%	47.75%	-48.29%	83.82%	-19.60%	16.42%	65.38%	-2.07%	-1.85%	22.58%
Operating Cash Flow Growth	18.80%	43.66%	-18.66%	1.10%	-24.96%	87.72%	39.32%	-76.67%	222.89%	94.47%
Free Cash Flow Firm Growth	-39.27%	453.96%	-138.84%	101.34%	8,291.43%	157.73%	-54.35%	-131.16%	643.15%	112.90%
Invested Capital Growth	6.83%	-1.62%	15.70%	12.82%	4.16%	-3.80%	8.56%	15.29%	3.18%	-4.53%
Revenue Q/Q Growth	2.14%	1.12%	1.35%	1.24%	0.78%	-2.52%	4.90%	3.70%	0.45%	-0.11%
EBITDA Q/Q Growth	6.29%	2.53%	-2.05%	-10.23%	6.64%	-3.76%	4.84%	4.61%	-1.53%	2.62%
EBIT Q/Q Growth	6.56%	2.94%	-3.34%	-12.88%	18.70%	-6.51%	6.79%	5.51%	-1.97%	2.57%
NOPAT Q/Q Growth	7.95%	6.58%	-10.57%	-10.16%	19.36%	-5.84%	7.46%	2.51%	-1.69%	3.69%
Net Income Q/Q Growth	6.94%	7.54%	-11.84%	-11.24%	21.81%	-7.48%	10.34%	9.55%	-9.03%	5.21%
EPS Q/Q Growth	9.88%	6.48%	-9.93%	-11.97%	22.56%	-6.77%	10.57%	9.54%	-8.82%	5.07%
Operating Cash Flow Q/Q Growth	19.57%	-10.46%	-9.01%	10.47%	-25.86%	4.03%	-6.64%	-33.85%	101.93%	-10.59%
Free Cash Flow Firm Q/Q Growth	371.36%	-7.50%	-3,241.46%	109.95%	256.92%	9.81%	-59.90%	33.75%	296.22%	-15.57%
Invested Capital Q/Q Growth	-3.70%	-1.56%	3.34%	0.83%	-1.59%	-3.52%	7.31%	5.65%	-1.55%	2.55%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	42.25%	43.36%	43.68%	37.89%	37.53%	38.00%	39.39%	36.27%	37.87%	41.10%
EBITDA Margin	13.53%	14.04%	8.96%	11.83%	10.48%	11.91%	14.02%	12.75%	12.59%	14.07%
Operating Margin	11.28%	11.76%	6.63%	9.41%	8.01%	9.28%	11.84%	9.52%	10.20%	11.87%
EBIT Margin	11.37%	11.73%	6.60%	9.42%	7.93%	9.06%	11.62%	10.47%	10.45%	11.74%
Profit (Net Income) Margin	4.97%	7.43%	3.72%	6.38%	4.81%	5.54%	8.25%	7.34%	6.61%	8.04%
Tax Burden Percent	50.38%	73.94%	75.58%	81.35%	78.77%	74.82%	75.32%	81.16%	73.88%	74.82%
Interest Burden Percent	86.78%	85.60%	74.65%	83.22%	76.97%	81.71%	94.23%	86.40%	85.60%	91.52%
Effective Tax Rate	49.62%	26.06%	24.42%	18.65%	21.23%	25.18%	24.68%	18.84%	26.13%	25.18%
Return on Invested Capital (ROIC)	9.72%	15.21%	8.45%	12.12%	9.65%	10.50%	14.63%	12.42%	12.04%	14.46%
ROIC Less NNEP Spread (ROIC-NNEP)	7.10%	10.90%	4.28%	8.39%	5.71%	7.15%	12.77%	11.31%	9.34%	11.60%
Return on Net Nonoperating Assets (RNNOA)	6.18%	11.59%	4.68%	9.97%	7.95%	12.32%	18.85%	14.01%	11.21%	10.86%
Return on Equity (ROE)	15.90%	26.79%	13.13%	22.09%	17.60%	22.82%	33.48%	26.43%	23.25%	25.32%
Cash Return on Invested Capital (CROIC)	3.12%	16.84%	-6.12%	0.07%	5.58%	14.37%	6.42%	-1.78%	8.90%	19.10%
Operating Return on Assets (OROA)	11.51%	11.94%	6.64%	9.67%	8.24%	9.01%	11.94%	10.84%	11.25%	12.88%
Return on Assets (ROA)	5.03%	7.56%	3.75%	6.55%	5.00%	5.51%	8.47%	7.60%	7.11%	8.82%
Return on Common Equity (ROCE)	14.80%	26.75%	13.10%	22.05%	17.57%	22.78%	33.43%	26.40%	23.23%	25.30%
Return on Equity Simple (ROE_SIMPLE)	17.68%	26.05%	12.86%	20.80%	19.04%	24.17%	28.92%	24.84%	22.41%	23.48%
Net Operating Profit after Tax (NOPAT)	261	419	249	407	351	382	545	518	547	652
NOPAT Margin	5.68%	8.69%	5.01%	7.65%	6.31%	6.94%	8.92%	7.73%	7.53%	8.88%
Net Nonoperating Expense Percent (NNEP)	2.63%	4.31%	4.16%	3.72%	3.94%	3.36%	1.85%	1.11%	2.70%	2.86%
Cost of Revenue to Revenue	57.75%	56.64%	56.32%	62.11%	62.47%	62.00%	60.61%	63.73%	62.13%	58.90%
SG&A Expenses to Revenue	30.97%	31.60%	33.15%	28.16%	28.68%	28.12%	27.25%	26.66%	26.96%	28.81%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	30.97%	31.60%	37.04%	28.49%	29.52%	28.72%	27.55%	26.75%	27.68%	29.22%
Earnings before Interest and Taxes (EBIT)	522	565	327	501	442	499	709	702	759	861
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	621	676	444	630	583	656	856	855	914	1,032
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	4.26	4.10	4.36	3.59	4.52	7.10	6.55	5.52	4.70	5.73
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	209.28	34.43	20.87
Price to Revenue (P/Rev)	1.20	1.17	1.26	1.10	1.14	1.63	1.87	1.63	1.39	1.96
Price to Earnings (P/E)	22.95	15.87	34.43	17.35	23.85	29.45	22.70	22.27	21.02	24.43
Dividend Yield	2.47%	2.56%	2.51%	2.88%	2.82%	2.07%	1.70%	1.87%	2.13%	1.61%
Earnings Yield	4.36%	6.30%	2.90%	5.76%	4.19%	3.40%	4.40%	4.49%	4.76%	4.09%
Enterprise Value to Invested Capital (EV/IC)	2.52	2.57	2.53	2.19	2.33	3.16	3.50	3.01	2.72	3.70
Enterprise Value to Revenue (EV/Rev)	1.52	1.46	1.61	1.46	1.56	2.05	2.22	2.00	1.73	2.22
Enterprise Value to EBITDA (EV/EBITDA)	11.23	10.37	18.02	12.38	14.85	17.19	15.82	15.70	13.72	15.76
Enterprise Value to EBIT (EV/EBIT)	13.36	12.41	24.45	15.55	19.62	22.59	19.10	19.12	16.52	18.90
Enterprise Value to NOPAT (EV/NOPAT)	26.72	16.74	32.18	19.14	24.67	29.48	24.87	25.92	22.93	24.96
Enterprise Value to Operating Cash Flow (EV/OCF)	21.12	14.76	20.72	19.96	29.57	20.50	17.68	75.15	21.72	14.50
Enterprise Value to Free Cash Flow (EV/FCFF)	83.39	15.12	0.00	3,220.46	42.67	21.54	56.71	0.00	31.00	18.90
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.28	1.19	1.45	1.33	1.79	2.01	1.37	1.35	1.25	0.85
Long-Term Debt to Equity	1.28	1.19	1.28	1.33	1.40	1.94	1.36	1.05	1.17	0.79
Financial Leverage	0.87	1.06	1.09	1.19	1.39	1.72	1.48	1.24	1.20	0.94
Leverage Ratio	3.16	3.55	3.50	3.37	3.52	4.14	3.95	3.48	3.27	2.87
Compound Leverage Factor	2.74	3.03	2.62	2.81	2.71	3.38	3.72	3.00	2.80	2.63
Debt to Total Capital	56.15%	54.40%	59.23%	57.10%	64.20%	66.75%	57.72%	57.52%	55.60%	45.85%
Short-Term Debt to Total Capital	0.07%	0.16%	7.19%	0.09%	14.04%	2.13%	0.03%	12.92%	3.70%	2.94%
Long-Term Debt to Total Capital	56.08%	54.24%	52.04%	57.01%	50.16%	64.63%	57.69%	44.60%	51.90%	42.91%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.07%	0.08%	0.07%	0.07%	0.07%	0.06%	0.05%	0.03%	0.04%	0.03%
Common Equity to Total Capital	43.78%	45.52%	40.70%	42.83%	35.73%	33.19%	42.23%	42.45%	44.35%	54.12%
Debt to EBITDA	2.66	2.43	4.71	3.45	4.33	3.87	2.78	3.14	2.94	2.06
Net Debt to EBITDA	2.38	2.03	3.92	3.06	3.95	3.52	2.49	2.91	2.70	1.83
Long-Term Debt to EBITDA	2.66	2.42	4.14	3.45	3.38	3.75	2.78	2.44	2.74	1.93
Debt to NOPAT	6.34	3.92	8.41	5.34	7.19	6.64	4.37	5.18	4.91	3.26
Net Debt to NOPAT	5.67	3.28	7.00	4.74	6.56	6.03	3.92	4.80	4.52	2.90
Long-Term Debt to NOPAT	6.33	3.91	7.39	5.33	5.62	6.43	4.37	4.02	4.58	3.06
Altman Z-Score	2.90	3.02	2.81	2.98	2.82	3.17	3.56	3.39	3.54	4.51
Noncontrolling Interest Sharing Ratio	6.89%	0.17%	0.18%	0.18%	0.18%	0.18%	0.14%	0.09%	0.09%	0.08%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.32	2.13	1.94	2.45	1.64	2.22	2.09	1.56	2.14	1.97
Quick Ratio	1.25	1.23	1.09	1.35	0.95	1.25	1.15	0.81	1.15	1.13
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	84	464	-180	2.42	203	523	239	-74	404	861
Operating Cash Flow to CapEx	387.11%	405.10%	306.19%	340.59%	214.21%	372.18%	487.38%	122.58%	294.22%	542.05%
Free Cash Flow to Firm to Interest Expense	0.96	5.06	-1.86	0.02	1.98	5.18	2.80	-0.85	3.40	7.30
Operating Cash Flow to Interest Expense	3.77	5.18	3.98	3.73	2.86	5.44	8.97	2.03	4.85	9.51
Operating Cash Flow Less CapEx to Interest Expense	2.80	3.90	2.68	2.64	1.53	3.98	7.13	0.37	3.20	7.76
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.01	1.02	1.01	1.03	1.04	0.99	1.03	1.04	1.08	1.10
Accounts Receivable Turnover	5.02	5.02	5.06	5.05	4.74	4.65	5.05	4.94	4.94	5.02
Inventory Turnover	4.12	4.01	3.79	4.07	4.15	4.13	4.23	3.98	3.84	4.13
Fixed Asset Turnover	8.19	7.90	7.23	6.99	6.96	6.60	6.73	6.48	6.19	5.71
Accounts Payable Turnover	5.11	5.39	5.39	5.87	6.05	6.25	5.91	5.63	6.09	6.49
Days Sales Outstanding (DSO)	72.70	72.77	72.09	72.33	76.95	78.55	72.29	73.83	73.83	72.71
Days Inventory Outstanding (DIO)	88.59	91.03	96.33	89.60	88.01	88.32	86.22	91.82	95.05	88.36
Days Payable Outstanding (DPO)	71.39	67.78	67.66	62.23	60.32	58.37	61.76	64.79	59.96	56.20
Cash Conversion Cycle (CCC)	89.89	96.02	100.76	99.70	104.63	108.50	96.75	100.86	108.92	104.87
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	2,775	2,730	3,158	3,563	3,711	3,570	3,876	4,469	4,611	4,402
Invested Capital Turnover	1.71	1.75	1.68	1.58	1.53	1.51	1.64	1.61	1.60	1.63
Increase / (Decrease) in Invested Capital	177	-45	429	405	148	-141	306	593	142	-209
Enterprise Value (EV)	6,979	7,007	8,002	7,792	8,663	11,272	13,547	13,431	12,533	16,268
Market Capitalization	5,495	5,630	6,259	5,860	6,358	8,964	11,412	10,945	10,063	14,377
Book Value per Share	$9.69	$10.33	$10.75	$12.19	$10.73	$9.75	$13.44	$15.31	$16.61	$19.50
Tangible Book Value per Share	($3.97)	($3.18)	($2.10)	($1.09)	($3.36)	($4.42)	($1.80)	$0.40	$2.27	$5.35
Total Capital	2,950	3,015	3,529	3,808	3,935	3,804	4,123	4,670	4,827	4,639
Total Debt	1,656	1,640	2,090	2,174	2,526	2,539	2,380	2,687	2,684	2,127
Total Long-Term Debt	1,654	1,635	1,836	2,171	1,973	2,458	2,379	2,083	2,505	1,991
Net Debt	1,481	1,375	1,740	1,930	2,303	2,306	2,133	2,485	2,468	1,890
Capital Expenditures (CapEx)	85	117	126	115	137	148	157	146	196	207
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,024	873	1,065	1,223	1,308	1,177	1,205	1,537	1,656	1,328
Debt-free Net Working Capital (DFNWC)	1,199	1,138	1,416	1,468	1,531	1,411	1,452	1,739	1,872	1,565
Net Working Capital (NWC)	1,197	1,133	1,162	1,464	979	1,330	1,451	1,135	1,693	1,429
Net Nonoperating Expense (NNE)	33	61	64	68	83	77	41	26	67	62
Net Nonoperating Obligations (NNO)	1,481	1,355	1,720	1,930	2,303	2,306	2,133	2,485	2,468	1,890
Total Depreciation and Amortization (D&A)	99	111	117	128	142	157	147	153	155	171
Debt-free, Cash-free Net Working Capital to Revenue	22.29%	18.13%	21.48%	22.99%	23.51%	21.38%	19.74%	22.92%	22.82%	18.11%
Debt-free Net Working Capital to Revenue	26.09%	23.64%	28.55%	27.58%	27.52%	25.62%	23.78%	25.92%	25.80%	21.34%
Net Working Capital to Revenue	26.04%	23.54%	23.44%	27.51%	17.59%	24.15%	23.76%	16.93%	23.34%	19.49%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.81	$2.70	$1.37	$2.55	$2.03	$2.35	$3.89	$3.81	$3.74	$4.58
Adjusted Weighted Average Basic Shares Outstanding	129.93M	129.38M	130.66M	131.18M	130.55M	128.47M	128.33M	127.95M	127.51M	127.77M
Adjusted Diluted Earnings per Share	$1.78	$2.63	$1.36	$2.50	$2.01	$2.34	$3.87	$3.79	$3.72	$4.56
Adjusted Weighted Average Diluted Shares Outstanding	134.89M	136.72M	135.17M	137.17M	134.33M	129.97M	128.93M	129.58M	128.82M	128.34M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$2.03	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	133.43M	133.13M	133.63M	133.48M	129.68M	129.86M	129.77M	129.01M	129.05M	128.80M
Normalized Net Operating Profit after Tax (NOPAT)	261	419	395	421	388	407	558	523	585	674
Normalized NOPAT Margin	5.68%	8.69%	7.96%	7.92%	6.97%	7.39%	9.14%	7.80%	8.06%	9.19%
Pre Tax Income Margin	9.87%	10.04%	4.93%	7.84%	6.11%	7.40%	10.95%	9.05%	8.95%	10.74%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	5.96	6.16	3.38	4.79	4.31	4.94	8.31	7.99	6.37	7.30
NOPAT to Interest Expense	2.98	4.57	2.56	3.89	3.43	3.79	6.38	5.89	4.59	5.52
EBIT Less CapEx to Interest Expense	4.99	4.88	2.08	3.70	2.98	3.48	6.47	6.33	4.73	5.54
NOPAT Less CapEx to Interest Expense	2.01	3.29	1.26	2.80	2.09	2.32	4.54	4.24	2.94	3.77
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	59.64%	40.38%	84.88%	49.37%	67.77%	60.67%	38.67%	41.50%	44.59%	39.34%
Augmented Payout Ratio	76.95%	60.34%	84.88%	49.37%	142.57%	101.65%	48.60%	52.16%	55.01%	48.67%

This table displays calculated financial ratios and metrics derived from RPM International's official financial filings.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	8/31/2022	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	17.08%	9.28%	5.74%	1.63%	4.12%	0.03%	0.45%	-0.40%	-2.14%	2.96%	-3.05%
EBITDA Growth	25.19%	4.24%	3.58%	-4.90%	12.98%	11.51%	24.75%	9.55%	5.41%	4.84%	-19.05%
EBIT Growth	29.81%	4.94%	5.46%	-6.05%	12.93%	12.58%	32.51%	9.11%	5.31%	3.06%	-32.92%
NOPAT Growth	34.94%	5.64%	-42.63%	-2.01%	12.26%	11.72%	133.87%	13.39%	9.63%	17.46%	12.70%
Net Income Growth	25.58%	5.14%	-18.08%	-23.90%	18.92%	10.85%	125.70%	19.23%	13.53%	25.81%	-14.91%
EPS Growth	25.96%	6.25%	-16.00%	-23.38%	19.08%	10.78%	123.81%	18.64%	13.46%	25.66%	-14.89%
Operating Cash Flow Growth	-69.05%	101.04%	2,217.89%	1,278.83%	1,424.98%	144.13%	140.47%	-42.32%	-30.94%	-31.60%	-47.22%
Free Cash Flow Firm Growth	-35.17%	-13.48%	25.04%	107.49%	170.76%	216.72%	208.97%	1,202.20%	2.09%	-85.94%	-134.41%
Invested Capital Growth	15.68%	14.45%	10.73%	3.18%	-1.94%	-7.49%	-8.35%	-4.53%	-1.66%	2.82%	5.55%
Revenue Q/Q Growth	-2.60%	-7.28%	-15.38%	32.98%	-0.22%	-10.91%	-15.03%	31.86%	-1.96%	-6.27%	-19.98%
EBITDA Q/Q Growth	1.20%	-20.20%	-53.54%	153.49%	20.23%	-21.25%	-48.03%	122.60%	15.69%	-21.67%	-59.87%
EBIT Q/Q Growth	1.53%	-23.21%	-64.06%	235.27%	22.04%	-23.45%	-57.70%	176.08%	17.79%	-25.09%	-72.47%
NOPAT Q/Q Growth	9.59%	-23.12%	-79.74%	474.07%	25.55%	-23.49%	-57.59%	178.32%	21.39%	-18.03%	-59.31%
Net Income Q/Q Growth	-15.07%	-22.29%	-79.29%	456.82%	32.73%	-27.57%	-57.84%	194.15%	26.39%	-19.73%	-71.48%
EPS Q/Q Growth	-14.94%	-22.14%	-79.41%	461.90%	32.20%	-27.56%	-58.41%	197.87%	26.43%	-19.77%	-71.83%
Operating Cash Flow Q/Q Growth	3.40%	610.51%	-56.92%	335.68%	14.36%	13.74%	-57.57%	4.50%	36.93%	12.65%	-67.26%
Free Cash Flow Firm Q/Q Growth	-4.61%	-2.29%	4.74%	107.35%	887.70%	68.72%	-11.07%	-12.13%	-22.57%	-76.77%	-317.67%
Invested Capital Q/Q Growth	3.78%	1.45%	-0.45%	-1.55%	-1.38%	-4.30%	-1.37%	2.55%	1.59%	0.06%	1.26%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	38.53%	38.53%	35.49%	38.45%	41.19%	41.75%	39.87%	41.36%	42.50%	41.43%	38.43%
EBITDA Margin	15.21%	13.09%	7.19%	13.70%	16.51%	14.59%	8.92%	15.07%	17.78%	14.86%	7.45%
Operating Margin	13.35%	11.08%	3.11%	11.72%	14.47%	12.48%	6.31%	12.96%	15.41%	12.31%	4.22%
EBIT Margin	13.22%	10.95%	4.65%	11.73%	14.34%	12.32%	6.14%	12.85%	15.43%	12.34%	4.24%
Profit (Net Income) Margin	8.76%	7.34%	1.80%	7.52%	10.01%	8.14%	4.04%	9.01%	11.61%	9.94%	3.54%
Tax Burden Percent	75.19%	75.11%	64.11%	73.40%	74.79%	74.46%	73.56%	75.58%	78.69%	86.13%	127.75%
Interest Burden Percent	88.11%	89.26%	60.25%	87.40%	93.28%	88.66%	89.45%	92.75%	95.59%	93.56%	65.34%
Effective Tax Rate	24.81%	24.89%	35.89%	26.60%	25.21%	25.54%	26.45%	24.42%	21.31%	13.87%	-27.75%
Return on Invested Capital (ROIC)	16.23%	13.48%	3.23%	13.75%	17.29%	15.06%	7.59%	15.94%	19.60%	17.65%	8.92%
ROIC Less NNEP Spread (ROIC-NNEP)	15.21%	12.76%	3.11%	12.87%	16.62%	14.15%	7.19%	15.21%	19.11%	16.99%	7.48%
Return on Net Nonoperating Assets (RNNOA)	19.51%	15.87%	4.01%	15.45%	19.04%	14.62%	7.47%	14.24%	15.82%	12.53%	5.66%
Return on Equity (ROE)	35.73%	29.35%	7.24%	29.19%	36.33%	29.68%	15.06%	30.18%	35.42%	30.18%	14.58%
Cash Return on Invested Capital (CROIC)	-1.37%	-0.37%	2.29%	8.90%	14.38%	20.77%	22.71%	19.10%	16.60%	13.13%	10.51%
Operating Return on Assets (OROA)	14.25%	11.94%	5.19%	12.62%	15.57%	13.51%	6.94%	14.10%	16.84%	13.71%	4.77%
Return on Assets (ROA)	9.44%	8.00%	2.01%	8.09%	10.86%	8.92%	4.56%	9.88%	12.67%	11.05%	3.98%
Return on Common Equity (ROCE)	35.70%	29.33%	7.24%	29.17%	36.30%	29.66%	15.04%	30.15%	35.40%	30.16%	14.57%
Return on Equity Simple (ROE_SIMPLE)	26.40%	25.51%	25.69%	0.00%	22.43%	22.28%	23.87%	0.00%	23.28%	24.09%	24.12%
Net Operating Profit after Tax (NOPAT)	194	149	30	173	218	167	71	197	239	196	80
NOPAT Margin	10.04%	8.32%	1.99%	8.60%	10.82%	9.29%	4.64%	9.79%	12.12%	10.60%	5.39%
Net Nonoperating Expense Percent (NNEP)	1.02%	0.72%	0.12%	0.88%	0.67%	0.90%	0.40%	0.72%	0.50%	0.65%	1.44%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	3.61%	-	-	-	4.12%	1.67%
Cost of Revenue to Revenue	61.47%	61.47%	64.51%	61.55%	58.81%	58.25%	60.13%	58.64%	57.50%	58.57%	61.57%
SG&A Expenses to Revenue	25.11%	27.38%	29.68%	26.30%	26.40%	29.20%	33.14%	27.61%	26.72%	28.71%	33.98%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	25.18%	27.45%	32.38%	26.73%	26.72%	29.27%	33.56%	28.40%	27.09%	29.12%	34.21%
Earnings before Interest and Taxes (EBIT)	255	196	71	236	289	221	93	258	304	228	63
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	294	235	109	276	332	262	136	303	350	274	110
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.81	6.20	5.42	4.70	5.55	5.53	6.28	5.73	5.65	6.58	5.96
Price to Tangible Book Value (P/TBV)	150.90	77.60	55.03	34.43	28.86	25.32	28.72	20.87	18.06	20.71	19.78
Price to Revenue (P/Rev)	1.66	1.81	1.54	1.39	1.72	1.78	2.01	1.96	2.05	2.43	2.18
Price to Earnings (P/E)	22.03	24.34	21.16	21.02	24.77	24.85	26.37	24.43	24.35	27.36	24.75
Dividend Yield	1.78%	1.61%	1.90%	2.13%	1.71%	1.70%	1.54%	1.61%	1.58%	1.36%	1.57%
Earnings Yield	4.54%	4.11%	4.73%	4.76%	4.04%	4.02%	3.79%	4.09%	4.11%	3.65%	4.04%
Enterprise Value to Invested Capital (EV/IC)	3.07	3.31	2.94	2.72	3.28	3.45	3.89	3.70	3.76	4.38	3.93
Enterprise Value to Revenue (EV/Rev)	2.04	2.18	1.91	1.73	2.03	2.05	2.27	2.22	2.30	2.67	2.44
Enterprise Value to EBITDA (EV/EBITDA)	15.56	16.85	14.84	13.72	15.67	15.36	16.59	15.76	15.99	18.46	17.15
Enterprise Value to EBIT (EV/EBIT)	18.70	20.22	17.79	16.52	18.84	18.42	19.88	18.90	19.17	22.22	20.87
Enterprise Value to NOPAT (EV/NOPAT)	24.99	26.96	24.76	22.93	26.15	25.57	26.56	24.96	24.95	27.94	25.33
Enterprise Value to Operating Cash Flow (EV/OCF)	112.77	74.04	48.17	21.72	16.34	13.03	13.30	14.50	16.61	22.24	22.23
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	134.92	31.00	22.59	15.99	16.37	18.90	22.44	33.86	38.35
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.42	1.36	1.37	1.25	1.10	0.95	0.93	0.85	0.77	0.75	0.78
Long-Term Debt to Equity	1.27	1.36	1.37	1.17	1.09	0.95	0.93	0.79	0.77	0.74	0.78
Financial Leverage	1.28	1.24	1.29	1.20	1.15	1.03	1.04	0.94	0.83	0.74	0.76
Leverage Ratio	3.42	3.33	3.33	3.27	3.16	3.01	2.95	2.87	2.71	2.60	2.59
Compound Leverage Factor	3.02	2.98	2.00	2.86	2.95	2.66	2.64	2.66	2.59	2.43	1.69
Debt to Total Capital	58.69%	57.62%	57.87%	55.60%	52.32%	48.81%	48.30%	45.85%	43.63%	42.71%	43.94%
Short-Term Debt to Total Capital	6.27%	0.08%	0.06%	3.70%	0.14%	0.12%	0.14%	2.94%	0.14%	0.13%	0.15%
Long-Term Debt to Total Capital	52.41%	57.55%	57.80%	51.90%	52.18%	48.69%	48.16%	42.91%	43.48%	42.58%	43.79%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.03%	0.03%	0.04%	0.04%	0.04%	0.04%	0.03%	0.03%	0.04%	0.03%	0.03%
Common Equity to Total Capital	41.28%	42.34%	42.09%	44.35%	47.64%	51.15%	51.67%	54.12%	56.33%	57.26%	56.03%
Debt to EBITDA	3.10	3.08	3.04	2.94	2.63	2.30	2.18	2.06	1.95	1.91	2.02
Net Debt to EBITDA	2.89	2.83	2.83	2.70	2.38	2.03	1.93	1.83	1.73	1.65	1.79
Long-Term Debt to EBITDA	2.77	3.07	3.04	2.74	2.63	2.30	2.17	1.93	1.95	1.90	2.02
Debt to NOPAT	4.98	4.93	5.08	4.91	4.39	3.83	3.49	3.26	3.05	2.89	2.99
Net Debt to NOPAT	4.64	4.52	4.73	4.52	3.97	3.38	3.09	2.90	2.70	2.50	2.64
Long-Term Debt to NOPAT	4.45	4.92	5.07	4.58	4.38	3.82	3.48	3.06	3.04	2.88	2.98
Altman Z-Score	3.35	3.60	3.44	3.28	3.81	3.98	4.26	4.21	4.40	4.84	4.47
Noncontrolling Interest Sharing Ratio	0.10%	0.08%	0.09%	0.09%	0.08%	0.08%	0.07%	0.08%	0.08%	0.07%	0.06%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.99	2.57	2.75	2.14	2.45	2.33	2.29	1.97	2.26	2.23	2.22
Quick Ratio	0.97	1.22	1.25	1.15	1.31	1.19	1.10	1.13	1.23	1.21	1.08
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-435	-445	-424	31	308	519	462	406	314	73	-159
Operating Cash Flow to CapEx	40.74%	300.76%	556.96%	450.38%	688.13%	1,101.30%	402.76%	242.50%	488.86%	559.01%	157.25%
Free Cash Flow to Firm to Interest Expense	-16.28	-15.93	-13.77	0.93	9.67	17.11	16.18	14.87	12.86	3.15	-6.91
Operating Cash Flow to Interest Expense	0.88	5.99	2.34	9.34	11.29	13.46	6.08	6.64	10.15	12.06	3.98
Operating Cash Flow Less CapEx to Interest Expense	-1.28	4.00	1.92	7.27	9.65	12.24	4.57	3.90	8.08	9.90	1.45
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.08	1.09	1.12	1.08	1.09	1.10	1.13	1.10	1.09	1.11	1.12
Accounts Receivable Turnover	5.42	5.68	6.31	4.94	5.19	5.70	6.46	5.02	5.28	5.82	6.71
Inventory Turnover	3.79	3.68	3.56	3.84	3.67	3.57	3.62	4.13	4.03	4.11	4.05
Fixed Asset Turnover	6.82	6.65	6.52	6.19	6.26	6.17	5.99	5.71	5.62	5.59	5.45
Accounts Payable Turnover	6.17	6.70	7.20	6.09	6.13	6.68	7.59	6.49	6.20	6.51	7.06
Days Sales Outstanding (DSO)	67.36	64.23	57.82	73.83	70.32	64.02	56.55	72.71	69.15	62.71	54.44
Days Inventory Outstanding (DIO)	96.38	99.24	102.44	95.05	99.58	102.30	100.82	88.36	90.66	88.92	90.22
Days Payable Outstanding (DPO)	59.12	54.51	50.68	59.96	59.57	54.60	48.11	56.20	58.88	56.10	51.71
Cash Conversion Cycle (CCC)	104.62	108.96	109.57	108.92	110.33	111.71	109.26	104.87	100.92	95.53	92.94
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,638	4,705	4,684	4,611	4,548	4,352	4,293	4,402	4,472	4,475	4,531
Invested Capital Turnover	1.62	1.62	1.62	1.60	1.60	1.62	1.64	1.63	1.62	1.66	1.65
Increase / (Decrease) in Invested Capital	629	594	454	142	-90	-353	-391	-209	-75	123	238
Enterprise Value (EV)	14,229	15,571	13,767	12,533	14,917	15,036	16,689	16,268	16,795	19,620	17,785
Market Capitalization	11,587	12,957	11,136	10,063	12,651	13,045	14,743	14,377	14,973	17,861	15,928
Book Value per Share	$15.47	$16.19	$15.90	$16.61	$17.68	$18.32	$18.21	$19.50	$20.57	$21.10	$20.80
Tangible Book Value per Share	$0.60	$1.29	$1.57	$2.27	$3.40	$4.00	$3.98	$5.35	$6.44	$6.70	$6.26
Total Capital	4,835	4,937	4,878	4,827	4,788	4,615	4,542	4,639	4,704	4,744	4,773
Total Debt	2,837	2,845	2,823	2,684	2,505	2,252	2,193	2,127	2,052	2,026	2,097
Total Long-Term Debt	2,534	2,841	2,819	2,505	2,498	2,247	2,187	1,991	2,045	2,020	2,090
Net Debt	2,640	2,613	2,629	2,468	2,265	1,990	1,944	1,890	1,821	1,757	1,855
Capital Expenditures (CapEx)	58	56	13	70	52	37	43	75	51	50	58
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,744	1,798	1,769	1,656	1,610	1,407	1,302	1,328	1,391	1,324	1,281
Debt-free Net Working Capital (DFNWC)	1,942	2,031	1,963	1,872	1,850	1,670	1,551	1,565	1,622	1,593	1,523
Net Working Capital (NWC)	1,638	2,027	1,960	1,693	1,843	1,665	1,545	1,429	1,616	1,587	1,515
Net Nonoperating Expense (NNE)	25	18	2.97	22	16	21	9.17	16	10	12	27
Net Nonoperating Obligations (NNO)	2,640	2,613	2,629	2,468	2,265	1,990	1,944	1,890	1,821	1,757	1,855
Total Depreciation and Amortization (D&A)	38	38	38	40	44	41	42	45	46	47	47
Debt-free, Cash-free Net Working Capital to Revenue	24.95%	25.18%	24.49%	22.82%	21.94%	19.18%	17.73%	18.11%	19.07%	18.03%	17.55%
Debt-free Net Working Capital to Revenue	27.78%	28.43%	27.17%	25.80%	25.22%	22.77%	21.12%	21.34%	22.25%	21.68%	20.86%
Net Working Capital to Revenue	23.44%	28.38%	27.13%	23.34%	25.13%	22.69%	21.03%	19.49%	22.16%	21.60%	20.76%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.31	$1.02	$0.21	$1.20	$1.57	$1.13	$0.48	$1.40	$1.78	$1.43	$0.41
Adjusted Weighted Average Basic Shares Outstanding	127.62M	127.59M	127.50M	127.51M	127.63M	127.76M	127.78M	127.77M	127.69M	127.66M	127.54M
Adjusted Diluted Earnings per Share	$1.31	$1.02	$0.21	$1.18	$1.56	$1.13	$0.47	$1.40	$1.77	$1.42	$0.40
Adjusted Weighted Average Diluted Shares Outstanding	128.16M	128.91M	128.04M	128.82M	128.77M	128.25M	128.33M	128.34M	128.42M	128.34M	128.15M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	129.10M	129.09M	128.91M	129.05M	128.83M	128.87M	128.76M	128.80M	128.70M	128.57M	128.42M
Normalized Net Operating Profit after Tax (NOPAT)	195	150	56	180	223	167	75	209	244	202	46
Normalized NOPAT Margin	10.09%	8.38%	3.72%	8.92%	11.06%	9.35%	4.95%	10.39%	12.41%	10.96%	3.12%
Pre Tax Income Margin	11.65%	9.77%	2.80%	10.25%	13.38%	10.93%	5.49%	11.92%	14.75%	11.54%	2.77%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	9.57	7.03	2.29	7.03	9.07	7.28	3.28	9.46	12.44	9.82	2.73
NOPAT to Interest Expense	7.26	5.34	0.98	5.16	6.84	5.49	2.48	7.21	9.77	8.44	3.46
EBIT Less CapEx to Interest Expense	7.40	5.03	1.87	4.96	7.43	6.06	1.77	6.72	10.36	7.66	0.20
NOPAT Less CapEx to Interest Expense	5.10	3.35	0.56	3.08	5.20	4.27	0.97	4.47	7.69	6.28	0.93
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	39.27%	39.24%	40.14%	44.59%	42.32%	42.13%	40.46%	39.34%	38.38%	37.15%	38.65%
Augmented Payout Ratio	51.60%	51.43%	51.99%	55.01%	49.64%	51.63%	49.38%	48.67%	48.11%	47.08%	49.50%

Frequently Asked Questions About RPM International's Financials

When does RPM International's financial year end?

According to the most recent income statement we have on file, RPM International's fiscal year ends in May. Their fiscal year 2024 ended on May 31, 2024.

How has RPM International's net income changed over the last 9 years?

RPM International's net income appears to be on an upward trend, with a most recent value of $589.44 million in 2024, rising from $228.33 million in 2015. The previous period was $479.73 million in 2023. See RPM International's forecast for analyst expectations on what’s next for the company.

What is RPM International's operating income?

RPM International's total operating income in 2024 was $871.00 million, based on the following breakdown:

Total Gross Profit: $3.01 billion
Total Operating Expenses: $2.14 billion

How has RPM International revenue changed over the last 9 years?

Over the last 9 years, RPM International's total revenue changed from $4.59 billion in 2015 to $7.34 billion in 2024, a change of 59.7%.

How much debt does RPM International have?

RPM International's total liabilities were at $4.07 billion at the end of 2024, a 12.2% decrease from 2023, and a 19.8% increase since 2015.

How much cash does RPM International have?

In the past 9 years, RPM International's cash and equivalents has ranged from $174.71 million in 2015 to $350.50 million in 2017, and is currently $237.38 million as of their latest financial filing in 2024.

How has RPM International's book value per share changed over the last 9 years?

Over the last 9 years, RPM International's book value per share changed from 9.69 in 2015 to 19.50 in 2024, a change of 101.2%.

Related Companies

This page (NYSE:RPM) was last updated on 5/7/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

RPM International (RPM) Financials

Frequently Asked Questions About RPM International's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

RPM International (RPM) Financials

Annual Income Statements for RPM International

Quarterly Income Statements for RPM International

Annual Cash Flow Statements for RPM International

Quarterly Cash Flow Statements for RPM International

Annual Balance Sheets for RPM International

Quarterly Balance Sheets for RPM International

Annual Metrics and Ratios for RPM International

Quarterly Metrics and Ratios for RPM International

Frequently Asked Questions About RPM International's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools