US stock · Consumer Cyclical sector · Packaging & Containers
Company Logo

Sealed Air Corporation

SEENYSE

61.16

USD
+0.21
(+0.34%)
After Hours Market
16.97P/E
13Forward P/E
0.65P/E to S&P500
8.934BMarket CAP
1.31%Div Yield
Scale: |
View:
Currency: USD, in millions
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Income Statement
Revenue
3,454
843
2,507
2,840
3,068
3,067
3,204
3,532
3,798
4,085
4,328
4,651
4,844
4,243
4,490
5,641
7,648
7,691
7,751
7,032
6,778
4,462
4,733
4,791
4,903
5,534
COGS
2,071
478
1,478
1,637
1,864
2,077
2,147
2,419
2,636
2,927
3,088
3,350
3,607
3,024
3,237
4,000
5,104
5,103
5,063
4,445
4,247
3,044
3,231
3,226
3,294
3,853
Gross Profit
1,383
365
1,029
1,203
1,203
990
1,058
1,113
1,162
1,158
1,240
1,301
1,237
1,219
1,253
1,641
2,544
2,588
2,688
2,587
2,532
1,417
1,502
1,565
1,609
1,681
Gross Profit Ratio
40.04%
43.32%
41.04%
42.36%
39.23%
32.28%
33.01%
31.51%
30.60%
28.35%
28.65%
27.97%
25.53%
28.72%
27.90%
29.09%
33.27%
33.64%
34.68%
36.79%
37.35%
31.76%
31.74%
32.66%
32.82%
30.38%
Operating Expenses
992
219
682
751
736
570
543
574
626
646
701
743
755
719
725
1,141
1,919
1,911
1,964
1,745
1,699
809
798
944
810
811
R&D Expenses
94
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Selling, G&A Exp.
713
173
486
527
516
513
543
574
626
646
701
750
755
719
710
1,100
1,785
1,787
1,845
1,656
1,604
796
782
916
773
772
General and Admin. Exp.
713
173
486
527
516
513
543
574
626
646
701
750
755
719
710
1,100
1,785
1,787
1,845
1,656
1,604
796
782
916
- -
- -
Selling and Marketing Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Expenses
184
46
196
224
220
57
- -
- -
- -
- -
- -
(7)
- -
- -
15
41
134
123
119
89
95
13
16
29
38
39
COGS and Expenses
3,063
696
2,160
2,387
2,600
2,647
2,689
2,993
3,262
3,573
3,789
4,094
4,362
3,744
3,963
5,141
7,023
7,014
7,027
6,190
5,946
3,854
4,029
4,171
4,104
4,664
Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
12
11
16
14
13
18
15
- -
10
- -
Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
155
162
217
385
361
288
228
213
202
193
184
185
168
Depreciation and Amortization
184
46
196
224
220
221
166
174
183
178
171
169
172
155
155
190
304
283
267
213
214
149
131
151
174
186
EBITDA
3,177
179
395
619
633
519
(226)
551
506
554
571
625
394
639
660
623
(984)
853
822
867
993
1,497
825
675
1,004
1,086
EBITDA ratio
91.97%
21.27%
15.75%
21.81%
20.65%
16.91%
(7.06)%
15.59%
13.31%
13.57%
13.19%
13.43%
8.13%
15.07%
14.69%
11.04%
(12.86)%
11.09%
10.60%
12.33%
14.65%
33.54%
17.43%
14.08%
20.47%
19.62%
Operating Income
392
147
347
452
467
387
516
539
503
510
526
549
397
492
535
447
(1,417)
602
654
763
819
596
656
579
788
901
Operating Income ratio
11.33%
17.38%
13.82%
15.92%
15.23%
12.63%
16.12%
15.27%
13.24%
12.49%
12.16%
11.81%
8.19%
11.60%
11.92%
7.93%
(18.53)%
7.83%
8.43%
10.86%
12.08%
13.36%
13.87%
12.07%
16.07%
16.28%
Total Other Income Exp.(Gains)
(43)
(13)
(148)
(57)
(54)
(90)
(908)
(162)
(180)
(134)
(126)
(93)
(174)
(162)
(192)
(231)
(455)
(424)
(386)
(338)
(253)
(203)
(199)
(208)
(162)
(185)
Income Before Tax
349
134
199
396
413
297
(392)
377
323
377
400
456
222
330
343
216
(1,872)
178
267
426
566
393
458
370
626
716
Income Before Tax ratio
10.09%
15.84%
7.93%
13.94%
13.48%
9.70%
(12.23)%
10.67%
8.50%
9.22%
9.24%
9.80%
4.59%
7.78%
7.65%
3.83%
(24.48)%
2.31%
3.45%
6.06%
8.35%
8.82%
9.67%
7.73%
12.77%
12.94%
Income Tax Expense (Gain)
135
54
126
184
188
141
(83)
137
107
121
126
103
42
86
88
67
(262)
84
9
91
80
331
308
77
142
225
Net Income
2,858
80
73
212
225
157
(309)
240
216
256
274
353
180
244
256
149
(1,410)
124
258
335
486
815
193
263
503
507
Net Income Ratio
82.73%
9.48%
2.91%
7.45%
7.34%
5.11%
(9.65)%
6.81%
5.68%
6.26%
6.33%
7.59%
3.71%
5.76%
5.70%
2.64%
(18.44)%
1.61%
3.33%
4.77%
7.18%
18.26%
4.08%
5.49%
10.26%
9.16%
EPS
15.53
0.94
0.02
0.84
1.24
0.65
(2.10)
1.10
1.28
1.54
1.69
2.21
1.14
1.55
1.61
0.89
(5.59)
0.64
1.22
1.63
2.49
4.33
1.21
1.70
3.24
3.36
EPS Diluted
15.53
0.94
0.01
0.84
0.96
0.61
(2.15)
1.00
1.13
1.34
1.47
1.89
0.99
1.34
1.44
0.80
(5.59)
0.58
1.20
1.62
2.46
4.29
1.20
1.69
3.22
3.32
Weighted Avg. Shares Outs.
184
85
167
166
130
156
173
145
168
166
162
160
158
157
158
167
193
195
210
204
194
187
159
154
155
155
Weighted Avg. Shares Outs. Dil.
184
85
167
167
167
167
173
160
192
190
187
187
189
183
177
185
193
214
214
207
197
189
160
155
156
156
Balance Sheet
Cash and Cash Equivalents
68
36
45
14
11
14
127
365
358
456
373
430
129
695
676
723
680
992
323
358
364
594
272
262
549
561
Short-Term Investments
- -
- -
- -
- -
- -
- -
- -
- -
54
44
34
- -
- -
- -
- -
- -
- -
- -
- -
1
- -
- -
- -
- -
- -
- -
Cash & Short-Term Investments
68
36
45
14
11
14
127
365
412
500
407
430
129
695
676
723
680
992
323
359
364
594
272
262
549
561
Net Receivables
831
140
453
470
506
418
547
615
663
674
721
790
683
667
697
1,386
1,326
1,274
1,406
906
1,053
728
613
670
682
733
Inventory
376
59
275
246
309
289
329
371
418
409
509
582
564
469
496
798
736
688
708
661
660
507
545
570
597
726
Other Current Assets
499
16
71
74
51
56
53
76
119
112
119
134
297
243
172
356
480
463
255
290
139
38
125
62
54
50
Total Current Assets
1,775
251
845
803
877
776
1,056
1,428
1,611
1,695
1,757
1,936
1,673
2,073
2,040
3,263
3,222
3,418
2,692
2,216
2,215
1,866
1,555
1,564
1,882
2,070
PP&E
1,871
171
1,117
1,023
1,032
1,050
1,013
1,042
1,009
911
970
1,080
1,051
1,011
948
1,322
1,213
1,135
993
931
1,060
998
1,036
1,232
1,266
1,296
Goodwill
41
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,957
1,970
1,938
1,949
1,946
4,221
3,191
3,115
3,006
2,910
2,856
1,940
1,948
2,217
2,223
2,189
Intangible Assets
- -
53
1,908
1,860
1,960
1,913
1,926
1,940
1,953
1,909
- -
- -
- -
- -
- -
2,103
1,140
1,017
872
784
710
84
102
182
171
153
Goodwill and Intangible Assets
41
53
1,908
1,860
1,960
1,913
1,926
1,940
1,953
1,909
1,957
1,970
1,938
1,949
1,946
6,324
4,331
4,132
3,878
3,694
3,566
2,023
2,049
2,399
2,394
2,342
Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Tax Assets
309
- -
- -
- -
- -
6
84
85
66
130
175
163
84
146
180
129
256
63
106
205
211
176
171
239
187
138
Other Non-Current Assets
950
24
171
169
179
162
181
209
216
218
162
289
240
241
286
459
415
387
373
381
337
216
239
332
356
384
Total Non-Current Assets
3,171
248
3,195
3,052
3,171
3,132
3,205
3,276
3,244
3,169
3,264
3,502
3,313
3,347
3,359
8,234
6,215
5,717
5,350
5,210
5,174
3,414
3,495
4,201
4,203
4,160
Other Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Assets
4,946
498
4,040
3,855
4,048
3,908
4,261
4,704
4,855
4,864
5,021
5,438
4,986
5,420
5,399
11,497
9,437
9,134
8,042
7,426
7,389
5,280
5,050
5,765
6,084
6,229
Accounts Payable
275
49
177
175
155
136
167
192
249
250
284
316
277
214
232
619
484
525
639
675
886
724
765
739
754
960
Short-Term Debt
315
27
85
160
292
137
55
21
24
22
26
340
189
35
30
36
41
283
132
289
421
28
238
116
54
510
Tax Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
20
23
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Current Liabilities
897
88
273
247
228
354
930
978
1,032
1,261
1,097
1,085
1,156
1,185
1,186
1,728
1,809
1,893
961
843
813
627
486
582
559
538
Total Current Liabilities
1,487
164
535
582
675
627
1,153
1,190
1,304
1,534
1,406
1,742
1,622
1,434
1,448
2,384
2,334
2,701
1,731
1,807
2,119
1,378
1,489
1,436
1,367
2,007
Long-Term Debt
1,073
49
997
665
944
788
868
2,260
2,088
1,813
1,827
1,532
1,290
1,626
1,399
5,011
4,541
4,116
4,283
4,303
3,938
3,231
3,237
3,699
3,785
3,264
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Tax Liabilities
44
17
201
215
211
211
31
35
27
24
8
10
6
6
8
532
473
279
162
75
51
29
20
31
31
47
Other Non-Current Liabilities
1,710
12
80
80
73
1,432
1,396
95
103
102
126
136
144
153
143
618
646
648
704
714
671
491
653
796
728
663
Total Non-Current Liabilities
2,826
78
1,277
960
1,228
2,431
2,295
2,390
2,218
1,939
1,960
1,677
1,439
1,786
1,550
6,161
5,659
5,043
5,148
5,092
4,661
3,750
3,910
4,525
4,544
3,973
Other Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
92
112
95
Total Liabilities
4,313
241
1,812
1,543
1,903
3,058
3,448
3,581
3,522
3,472
3,366
3,419
3,061
3,220
2,998
8,544
7,993
7,744
6,879
6,899
6,779
5,128
5,399
5,961
5,911
5,981
Preferred Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Common Stock
1
- -
- -
8
8
8
8
9
9
10
9
17
17
19
19
22
22
22
23
23
23
23
23
23
23
23
Retained Earnings
173
96
(8)
132
293
395
32
244
459
715
972
1,261
1,364
1,531
1,706
1,767
255
276
449
675
1,040
1,735
1,836
1,999
2,401
2,791
Other Compreh. Income(Loss)
- -
(144)
(830)
(923)
(1,011)
(1,110)
(1,279)
(1,524)
(1,705)
(1,742)
(1,912)
(2,019)
(1,992)
(2,142)
(2,201)
(2,289)
(2,434)
(2,491)
(614)
(820)
(949)
(845)
(920)
(909)
(964)
(934)
Other Total Stockhold. Equity
459
306
3,066
3,095
2,855
1,557
2,052
2,395
2,571
2,409
2,585
2,761
2,536
2,792
2,880
3,458
3,601
3,582
1,306
649
496
(761)
(1,287)
(1,309)
(1,288)
(1,631)
Total Stockholders Equity
632
257
2,228
2,313
2,146
850
813
1,124
1,334
1,392
1,655
2,020
1,925
2,200
2,405
2,958
1,444
1,389
1,163
527
610
152
(349)
(196)
173
249
Total Liab.&Stockhold. Equity
4,946
498
4,040
3,855
4,048
3,908
4,261
4,704
4,855
4,864
5,021
5,438
4,986
5,419
5,402
11,502
9,437
9,133
8,042
7,426
7,389
5,280
5,050
5,765
6,084
6,229
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1
(3)
(5)
1
1
- -
- -
- -
- -
- -
- -
0
- -
Total Liabilities & Equity
4,946
498
4,040
3,855
4,048
3,908
4,261
4,704
4,855
4,864
5,021
5,438
4,986
5,420
5,399
11,497
9,437
9,134
8,042
7,426
7,389
5,280
5,050
5,765
6,084
6,229
Cash Flow Statement
Net Income
2,858
80
73
212
225
157
(309)
240
216
256
274
353
180
244
256
149
(1,410)
124
258
335
486
815
193
263
503
507
Depreciation and Amortization
184
46
196
224
220
221
166
174
183
178
171
169
172
155
155
190
304
283
267
213
214
149
131
151
174
186
Deferred Income Tax
- -
(3)
24
19
20
(9)
(257)
(23)
(33)
(30)
(45)
(29)
(40)
(17)
(3)
(56)
(318)
7
136
(23)
(62)
121
11
(55)
82
37
Stock Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
39
31
25
17
24
54
61
60
45
29
33
42
44
Change in Working Capital
(111)
(12)
72
(34)
(136)
107
403
43
43
(44)
36
(87)
58
112
3
6
(14)
113
(1,049)
278
129
(135)
53
27
(73)
(68)
Accounts Receivable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(80)
- -
- -
(27)
36
(21)
37
(34)
(81)
(1)
38
27
(111)
Inventory
52
(5)
33
21
(55)
17
(33)
(12)
(29)
(7)
(34)
(49)
(24)
110
(19)
(9)
32
25
(49)
(38)
(17)
(55)
(61)
12
(25)
(166)
Accounts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(68)
19
(14)
(84)
36
159
81
228
154
43
(37)
1
206
Other Working Capital
288
87
310
221
203
149
(96)
237
307
162
9
(11)
8
(5)
592
879
889
8
1
(69)
(55)
(153)
72
14
(76)
2
Other Non-Cash Items
(2,708)
(3)
47
10
(1)
103
322
36
28
(2)
(3)
(28)
35
19
42
79
1,819
79
132
102
79
(571)
11
92
9
4
Cash Provided by Operating Activities
223
108
412
430
329
579
324
470
436
358
433
378
404
552
483
392
397
631
(202)
968
907
424
428
511
737
710
CAPEX
(457)
(24)
(82)
(101)
(114)
(146)
(92)
(124)
(103)
(97)
(168)
(254)
(181)
(80)
(88)
(125)
(124)
(116)
(154)
(184)
(276)
(184)
(169)
(190)
(181)
(213)
Acquisitions Net
- -
- -
- -
- -
(238)
(36)
(10)
(3)
(6)
(0)
(53)
(33)
(3)
- -
- -
(1,995)
(3)
- -
(4)
67
2
2,066
(84)
(455)
5
71
Purchases of Investments
- -
- -
- -
- -
- -
- -
- -
- -
(403)
(340)
(274)
(388)
- -
- -
- -
(263)
- -
- -
- -
- -
(46)
(71)
(11)
(21)
- -
(18)
Sales/Maturities of Investments
- -
- -
- -
- -
- -
- -
- -
- -
416
350
284
414
- -
- -
13
- -
- -
- -
- -
24
- -
- -
- -
- -
15
8
Other Investing Activities
2,073
(10)
44
4
3
4
5
3
5
3
9
(12)
7
10
(22)
(112)
200
15
(138)
(151)
(271)
(182)
(171)
(190)
(181)
(277)
Cash Used for Investing Activities
2,073
(34)
(38)
(97)
(349)
(178)
(97)
(123)
(91)
(84)
(203)
(274)
(177)
(70)
(97)
(2,370)
197
15
(142)
(60)
(315)
1,814
(267)
(666)
(160)
(126)
Debt Repayment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(601)
(281)
(1,798)
(1,789)
(666)
(2,315)
(763)
(27)
(370)
(2)
(434)
(17)
(627)
Common Stock Issued
71
- -
- -
6
2
1
1
5
1
3
3
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Common Stock Repurchased
(1,319)
(9)
(25)
(42)
(347)
(19)
(29)
(1,335)
(86)
(116)
(52)
(7)
(95)
- -
(10)
(12)
(10)
(4)
(187)
(802)
(248)
(1,324)
(591)
(67)
(33)
(403)
Dividends Paid
(46)
- -
(36)
(72)
(68)
(69)
(41)
(42)
- -
- -
(49)
(65)
(76)
(76)
(80)
(87)
(101)
(102)
(111)
(107)
(122)
(120)
(104)
(99)
(100)
(116)
Other Financing Activities
(973)
(32)
(264)
(260)
421
(315)
(33)
1,263
(215)
(5)
(252)
11
(391)
767
(3)
3,921
1,270
452
2,309
897
(145)
(51)
218
741
(111)
570
Cash Used/Provided by Financing Activities
(2,268)
(41)
(325)
(367)
8
(403)
(102)
(109)
(300)
(118)
(350)
(60)
(563)
90
(373)
2,024
(629)
(320)
(304)
(775)
(541)
(1,864)
(478)
140
(262)
(576)
Effect of Forex Changes on Cash
(1)
(1)
(3)
3
9
4
(13)
1
15
(58)
37
13
34
(6)
(32)
2
11
(14)
(22)
(60)
(39)
(113)
(5)
5
(29)
4
Net Change In Cash
28
(41)
(325)
(31)
(2)
3
113
238
60
98
(83)
57
(301)
566
(19)
47
(24)
313
(670)
72
12
260
(322)
(9)
286
12
Cash at the End of Period
68
- -
- -
14
11
14
127
365
358
456
373
430
129
695
676
723
680
992
323
358
364
594
272
262
549
561
Cash at the Beginning of Period
41
3
- -
45
14
11
14
127
298
358
456
373
430
129
695
676
704
680
992
286
352
334
594
272
262
549
Free Cash Flow
(233)
84
329
330
215
432
232
345
334
261
265
124
224
472
396
268
273
515
(356)
784
631
241
259
321
556
497
Forex Rate
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -