US stock · Consumer Cyclical sector · Packaging & Containers
S
Sealed Air Corporation
SEE
NYSE40.10
USD
-0.12
(-0.30%)
Market Closed
14.29P/E
10Forward P/E
0.59P/E to S&P500
5.790BMarket CAP
1.99%Div Yield
Scale: |
View:
To be able to download in Excel format or copy to your clipboard 28 years of financial statements, we ask you for a tweet about us. This will help us provide a good service in the future. You need to make a tweet only once a month, and you're free to write whatever you want.
Just mention roic.ai in your tweet (or click here) and type in your nickname in the field below.
Your Twitter username
Currency: USD, in millions
1995
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
2022
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
5,642
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
3,869
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
1,773
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%
31.42%
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
786
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
786
General and Admin. Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,785
1,787
1,845
1,656
1,604
796
782
- -
- -
- -
- -
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
4,655
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
162
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
185
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
1,077
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%
19.08%
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
945
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%
16.75%
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)
(216)
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
729
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%
12.93%
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
238
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
492
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%
8.71%
EPS
- -
15.53
1.76
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
3.37
EPS Diluted
- -
15.53
1.73
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
3.34
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
151
146
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
152
147
SEC Link
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
456
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
456
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
697
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
866
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
98
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
2,117
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
1,346
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
2,175
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
138
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
2,313
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
142
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
297
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
4,098
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
6,215
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
866
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
142
54
510
465
Tax Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
66
24
36
38
50
58
47
24
12
20
23
20
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
1,662
1,785
1,858
923
794
755
580
462
544
540
515
732
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
2,082
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
3,764
3,785
3,264
3,288
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
730
728
663
501
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
3,789
Other Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
92
112
95
74
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
5,871
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
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
3,163
Other Compreh. Income(Loss)
- -
- -
(144)
(830)
(923)
(1,011)
(1,110)
(233)
(156)
(91)
(186)
(124)
(57)
(176)
(113)
(110)
(145)
(165)
(277)
(614)
(820)
(949)
(845)
(920)
(909)
(964)
(934)
(979)
Other Total Stockhold. Equity
- -
459
306
3,066
3,095
2,855
1,557
1,006
1,027
956
854
798
799
719
763
790
1,314
1,332
1,368
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
344
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
6,215
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
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
5,419
5,402
11,502
9,437
9,133
8,042
7,426
7,389
5,280
5,050
5,765
6,084
6,229
6,215
SEC Link
Cash Flow Statement
Net Income
- -
- -
80
73
212
225
157
(309)
240
216
256
274
353
180
244
256
- -
(1,610)
94
258
335
486
815
193
263
503
507
492
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
185
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
(30)
Stock Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
39
31
25
17
24
54
61
60
45
29
33
42
44
(27)
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)
(159)
Accounts Receivable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(80)
- -
- -
(27)
36
(21)
37
(34)
(81)
(1)
38
27
(111)
3
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)
(179)
Accounts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(68)
19
(14)
(84)
36
159
81
228
154
43
(37)
1
206
(72)
Other Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
9
(11)
8
(5)
- -
- -
- -
8
1
(69)
(55)
(153)
72
14
(76)
2
- -
Other Non-Cash Items
- -
150
(3)
47
10
(1)
103
322
36
28
(2)
(3)
(28)
35
19
42
228
2,019
110
132
102
79
(571)
11
92
9
4
(155)
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
306
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)
(237)
Acquisitions Net
- -
- -
- -
- -
- -
(238)
(36)
(10)
(3)
(6)
(0)
(53)
(33)
(3)
- -
- -
(1,995)
(3)
- -
(4)
67
2
2,066
(84)
(455)
5
71
9
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)
(187)
(252)
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)
(243)
Debt Repayment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(601)
(281)
(1,798)
(1,789)
(666)
(2,315)
(763)
(27)
(370)
(2)
(434)
(17)
(627)
(451)
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)
(280)
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)
(119)
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
403
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)
(447)
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
(29)
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
(105)
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
456
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
561
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
69
SEC Link
Forex Rate
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -