1. United States of America Stocks

  2. •

    Consumer Cyclical

  3. •

    Packaging & Containers
Sealed Air Corporation

Sealed Air Corporation

SEE
Sealed Air CorporationUS flagNew York Stock Exchange
42.15
USD
+0.01
- -
6.21BMarket Cap

Income Statement (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Sales/Revenue/Turnover
5,467
7,559
7,691
7,750
4,410
4,211
4,462
4,733
4,791
4,903
5,534
5,642
5,489
5,393
5,360
+ Sales & Services Revenue
5,467
7,559
7,691
7,750
4,410
4,211
4,462
4,733
4,791
4,903
5,534
5,642
5,489
5,393
5,360
- Cost of Revenue
3,887
5,039
5,101
5,063
2,955
2,810
3,050
3,231
3,226
3,294
3,853
3,869
3,848
3,768
3,763
+ Cost of Goods & Services
3,887
5,039
5,101
5,063
2,955
2,810
3,050
3,231
3,226
3,294
3,853
3,869
3,848
3,768
3,763
Gross Profit
1,581
2,520
2,590
2,688
1,455
1,401
1,412
1,502
1,565
1,609
1,681
1,773
1,641
1,625
1,597
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
1,043
1,908
1,912
1,968
789
769
829
798
942
811
811
822
822
815
804
+ Selling, General & Admin
1,004
1,775
1,788
1,849
778
754
816
782
913
774
772
786
759
753
745
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
38
133
123
119
11
15
13
16
29
38
39
36
63
63
60
Operating Income (Loss)
538
613
678
719
666
632
583
704
623
798
870
951
820
810
792
- Non-Operating (Income) Loss
348
2,497
498
452
375
244
190
246
252
172
154
221
390
352
316
+ Interest Expense, Net
208
373
350
272
204
192
184
178
184
174
168
162
263
248
219
+ Interest Expense
217
385
361
288
211
199
202
193
196
185
175
170
278
288
265
- Interest Income
9
12
11
16
7
8
18
15
12
10
7
7
14
40
46
+ Other Non-Op (Income) Loss
141
2,124
148
180
170
52
6
68
68
-2
-14
59
127
104
97
Pretax Income
189
-1,884
180
267
291
388
393
458
370
626
716
729
430
458
476
- Income Tax Expense (Benefit)
57
-265
85
9
133
96
330
308
77
142
225
238
90
189
35
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
133
-1,619
95
258
159
292
63
150
294
484
491
491
339
270
441
- Net Extraordinary Losses (Gains)
-16
-208
-30
- -
-177
-194
-752
-43
31
-19
-16
- -
-2
5
-64
+ Discontinued Operations
16
208
30
- -
177
194
752
43
-31
19
16
- -
2
-5
64
+ Extraord. & Accounting Changes
-33
-415
-61
- -
-353
-388
-1,504
-86
61
-38
-31
-1
-5
10
-129
Income (Loss) Incl. MI
149
-1,411
126
258
335
486
815
193
263
503
507
492
342
265
506
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
149
-1,411
126
258
335
486
815
193
263
503
507
492
342
265
506
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
149
-1,411
126
258
335
486
815
193
263
503
507
492
342
265
506
EBIT
538
613
678
719
666
632
583
704
623
798
870
951
820
810
792
EBITDA
720
913
962
986
879
846
733
835
773
972
1,056
1,135
1,053
1,051
1,036
EBITDA Margin (%)
13.18
12.08
12.51
12.72
19.94
20.08
16.42
17.65
16.14
19.83
19.08
20.12
19.18
19.49
19.33
EBITA
538
613
678
719
666
632
583
704
623
798
870
951
820
810
792
Gross Margin (%)
28.91
33.34
33.68
34.68
33
33.27
31.65
31.74
32.66
32.82
30.38
31.42
29.9
30.14
29.79
Operating Margin (%)
9.84
8.11
8.82
9.28
15.1
15
13.08
14.88
12.99
16.28
15.72
16.85
14.93
15.02
14.78
Profit Margin (%)
2.73
-18.67
1.64
3.33
7.6
11.55
18.26
4.08
5.49
10.26
9.16
8.71
6.22
4.91
9.43
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.52
0.52
0.52
0.53
0.52
0.63
0.64
0.65
0.64
0.65
0.77
0.81
0.82
0.81
0.81
Depreciation Expense
183
300
283
267
213
214
149
131
151
174
186
185
233
241
244
Basic Weighted Avg Shares
167
193
195
210
204
194
187
159
154
155
151
146
144
146
147
Basic EPS, GAAP
0.89
-7.32
0.65
1.23
1.64
2.5
4.36
1.21
1.7
3.24
3.36
3.37
2.37
1.82
3.44
Basic EPS from Cont Ops
0.79
-8.4
0.49
1.23
0.78
1.5
0.34
0.94
1.9
3.12
3.26
3.37
2.35
1.85
3
Diluted Weighted Avg Shares
185
193
214
214
207
197
189
160
155
156
152
147
145
146
148
Diluted EPS, GAAP
0.8
-7.32
0.59
1.21
1.62
2.47
4.31
1.21
1.69
3.22
3.33
3.34
2.36
1.81
3.43
Diluted EPS from Cont Ops
0.72
-8.4
0.45
1.21
0.77
1.48
0.33
0.94
1.89
3.1
3.22
3.33
2.34
1.85
2.99

Balance Sheet (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Total Current Assets
3,350
3,289
3,460
2,619
2,216
2,215
1,866
1,555
1,564
1,882
2,070
2,117
1,963
1,892
1,920
+ Cash, Cash Equivalents & STI
704
680
992
286
352
334
594
272
262
549
561
456
346
372
344
+ Cash & Cash Equivalents
704
680
992
286
352
334
594
272
262
549
561
456
346
372
344
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
1,314
1,314
1,274
1,406
913
545
728
613
670
682
733
724
582
604
676
+ Accounts Receivable, Net
1,314
1,213
1,126
1,002
758
460
552
473
556
541
620
592
443
443
522
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
101
148
404
154
84
175
140
113
141
112
132
139
161
154
+ Inventories
778
729
730
688
661
457
507
545
570
597
726
866
774
722
737
+ Raw Materials
151
124
117
104
110
82
83
80
99
114
168
230
165
157
149
+ Work In Process
121
117
111
101
112
114
126
142
136
140
158
187
178
155
177
+ Finished Goods
559
539
503
484
439
261
298
323
335
343
400
449
430
410
411
+ Inventory Adjustments
-53
-51
-54
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
54
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
555
567
463
238
291
880
38
125
62
54
50
70
261
194
162
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
8,082
6,042
5,716
5,335
5,189
5,200
3,414
3,495
4,201
4,202
4,160
4,098
5,237
5,130
5,093
+ Property, Plant & Equip, Net
1,269
1,194
1,134
943
946
890
998
1,036
1,232
1,266
1,296
1,346
1,503
1,496
1,506
+ Property, Plant & Equip
3,558
3,607
3,626
3,180
3,165
3,048
3,324
3,386
3,639
3,792
3,850
3,943
4,267
4,298
4,556
- Accumulated Depreciation
2,289
2,413
2,491
2,236
2,219
2,158
2,326
2,350
2,407
2,526
2,554
2,597
2,764
2,802
3,050
+ LT Investments & Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
6,813
4,848
4,582
4,392
4,244
4,311
2,416
2,459
2,969
2,936
2,864
2,752
3,734
3,634
3,588
+ Total Intangible Assets
6,245
4,283
4,132
3,869
3,694
1,923
2,023
2,049
2,399
2,394
2,342
2,313
3,332
3,260
3,234
+ Goodwill
4,210
3,151
- -
2,997
- -
1,883
- -
- -
- -
2,223
- -
- -
- -
- -
- -
+ Other Intangible Assets
2,036
1,132
4,132
872
3,694
40
2,023
2,049
2,399
171
2,342
2,313
3,332
3,260
3,234
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
567
565
450
522
550
2,388
392
410
570
543
522
439
403
374
354
Total Assets
11,432
9,332
9,176
7,953
7,405
7,416
5,280
5,050
5,765
6,084
6,229
6,215
7,201
7,022
7,013
+ Payables & Accruals
2,227
2,265
2,403
1,561
1,506
1,052
1,344
1,246
1,289
1,309
1,498
1,617
1,303
1,401
1,346
+ Accounts Payable
555
480
524
624
669
539
724
765
738
754
960
866
765
771
769
+ Accrued Taxes
61
24
36
38
50
48
47
24
12
20
23
221
30
74
20
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
1,612
1,761
1,842
899
787
465
573
457
538
535
515
530
508
556
557
+ ST Debt
36
41
283
144
295
380
28
238
142
54
510
465
206
235
755
+ ST Borrowings
36
41
283
144
295
380
28
238
105
19
478
441
170
198
718
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
37
35
31
24
36
36
37
+ Other ST Liabilities
242
29
15
22
7
686
7
5
6
5
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
16
10
8
5
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
226
19
7
17
7
686
7
5
6
5
- -
- -
- -
- -
- -
Total Current Liabilities
2,506
2,335
2,701
1,727
1,807
2,119
1,378
1,489
1,436
1,367
2,007
2,082
1,509
1,636
2,101
+ LT Debt
4,967
4,541
4,116
4,282
4,267
3,763
3,230
3,236
3,764
3,785
3,264
3,288
4,581
4,274
3,345
+ LT Borrowings
4,967
4,541
4,116
4,282
4,267
3,763
3,230
3,236
3,670
3,708
3,200
3,238
4,514
4,199
3,285
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
94
77
64
50
67
75
60
+ Other LT Liabilities
1,007
1,012
942
781
804
924
519
674
761
759
709
501
562
488
329
+ Accrued Liabilities
440
367
295
77
75
5
28
20
31
31
47
33
36
26
42
+ Pension Liabilities
69
77
70
77
62
52
46
41
38
38
35
28
26
24
22
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
498
568
578
627
667
868
445
612
692
690
627
440
500
438
265
Total Noncurrent Liabilities
5,973
5,552
5,059
5,063
5,071
4,687
3,750
3,910
4,525
4,544
3,973
3,789
5,142
4,762
3,674
Total Liabilities
8,480
7,887
7,760
6,790
6,878
6,806
5,128
5,399
5,961
5,911
5,981
5,871
6,651
6,398
5,775
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
1,712
1,707
1,718
1,810
1,938
1,997
1,963
2,073
2,097
2,116
2,147
2,179
1,445
1,461
1,477
+ Common Stock
22
22
22
22
23
23
23
23
23
23
23
23
15
16
16
+ Additional Paid in Capital
1,690
1,685
1,695
1,787
1,915
1,974
1,940
2,050
2,074
2,093
2,123
2,155
1,430
1,446
1,461
- Treasury Stock
376
353
328
481
1,266
1,478
2,701
3,336
3,382
3,381
3,755
4,019
436
404
367
+ Retained Earnings
1,766
255
302
448
675
1,040
1,735
1,836
1,998
2,401
2,791
3,163
496
643
1,029
+ Other Equity
-145
-165
-277
-614
-820
-949
-845
-920
-909
-964
-934
-979
-956
-1,076
-902
Equity Before Minority Interest
2,958
1,444
1,415
1,163
527
610
152
-349
-196
172
249
344
550
624
1,238
+ Minority/Non Controlling Interest
-5
- -
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
2,952
1,444
1,416
1,163
527
610
152
-349
-196
172
249
344
550
624
1,238
Total Liabilities & Equity
11,432
9,332
9,176
7,953
7,405
7,416
5,280
5,050
5,765
6,084
6,229
6,215
7,201
7,022
7,013
Shares Outstanding
192
195
196
211
196
193
169
156
155
155
148
145
144
146
147
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
131
112
95
74
103
111
97
Net Debt
4,300
3,902
3,407
4,140
4,210
3,809
2,664
3,202
3,513
3,178
3,118
3,222
4,338
4,026
3,659
Net Debt to Equity
145.63
270.18
240.56
356.03
798.69
624.72
1,749.18
-918.67
-1,790.37
1,842.2
1,253.6
936.47
789.35
644.6
295.66
Tangible Common Equity Ratio
-63.49
-56.22
-53.82
-66.26
-85.33
-23.91
-57.45
-79.91
-77.1
-60.19
-53.85
-50.46
-71.9
-70.06
-52.84
Current Ratio
1.34
1.41
1.28
1.52
1.23
1.05
1.35
1.04
1.09
1.38
1.03
1.02
1.3
1.16
0.91
Cash Conversion Cycle
69.2
77.72
71.78
59.51
75.55
40.79
24.73
15.84
17.93
23.46
22.38
31.23
33.01
27.04
29.22

Cash Flow Statement (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
+ Net Income
133
-1,619
95
258
335
486
815
193
263
503
507
492
342
265
506
+ Depreciation & Amortization
183
300
283
267
213
214
149
131
151
174
186
185
233
241
244
+ Non-Cash Items
61
1,724
157
343
154
77
-405
51
70
133
85
121
143
109
134
+ Stock-Based Compensation
25
17
24
54
61
60
45
29
33
42
44
50
33
32
40
+ Deferred Income Taxes
-61
-319
4
146
-23
-62
121
11
-55
82
37
-30
-28
-16
73
+ Asset Impairment Charge
- -
1,916
2
10
- -
- -
- -
- -
- -
- -
1
31
- -
8
- -
+ Other Non-Cash Adj
97
110
127
133
116
79
-570
11
92
9
3
70
138
85
22
+ Chg in Non-Cash Work Cap
-14
-11
105
-1,087
279
129
-135
53
27
-73
-68
-184
-202
114
-256
+ (Inc) Dec in Accts Receiv
-102
-26
13
-242
37
-34
-81
-1
38
27
-111
3
73
-34
-3
+ (Inc) Dec in Inventories
-11
35
22
-49
-38
-17
-55
-61
12
-25
-166
-178
136
-4
6
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
-28
-39
84
-790
317
228
154
43
-37
1
206
-72
-123
28
-29
+ Inc (Dec) in Other
128
18
-15
-6
-36
-48
-152
72
14
-76
2
64
-288
124
-230
+ Net Cash From Disc Ops
16
3
6
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
379
397
647
-219
982
907
424
428
511
737
710
613
516
728
628
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
10
8
12
16
33
5
2
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
10
8
12
16
33
5
2
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
-12
-10
-4
-187
-811
-248
-1,302
-583
-67
-33
-403
-280
-80
- -
- -
+ Increase in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
-12
-10
-4
-187
-811
-248
-1,302
-583
-67
-33
-403
-280
-80
- -
- -
+ Net Change in LT Investment
-263
- -
-8
15
24
-46
-70
-11
-21
15
8
5
14
-16
36
+ Dec in LT Investment
- -
- -
- -
15
24
- -
- -
- -
- -
15
8
5
14
3
36
+ Inc in LT Investment
-263
- -
-8
- -
- -
-46
-70
-11
-21
- -
- -
- -
- -
-20
- -
+ Net Cash From Acq & Div
-2,247
- -
-1
-4
67
2
2,040
-78
-455
5
89
- -
-1,150
5
- -
+ Cash from Divestitures
- -
- -
- -
- -
95
8
2,160
7
- -
14
89
9
10
5
- -
+ Cash for Acq of Subs
-2,247
- -
-1
-4
-28
-6
-119
-84
-455
-8
- -
-10
-1,161
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
122
189
5
-154
-184
-276
-186
-178
-190
-181
-223
-248
-241
-221
-170
+ Net Cash From Disc Ops
-11
312
121
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-2,377
197
7
-126
-60
-315
1,786
-267
-666
-160
-126
-243
-1,378
-232
-134
+ Dividends Paid
-87
-101
-102
-111
-107
-122
-120
-104
-99
-100
-116
-118
-118
-118
-119
+ Net Cash From Debt
1,814
-460
-241
-32
71
-27
-370
-2
333
-116
-25
-12
866
-302
-377
+ Cash From Debt
3,662
1,306
425
2,283
855
- -
- -
- -
895
- -
602
423
1,833
416
15
+ Repayments of Debt
-1,849
-1,766
-666
-2,315
-784
-27
-370
-2
-562
-116
-627
-435
-967
-719
-393
+ Other Financing Activities
310
-59
27
9
58
-148
-98
210
-27
-12
-32
-36
88
-12
-71
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
2,024
-629
-320
-321
-789
-544
-1,890
-478
140
-262
-576
-447
756
-433
-568
Effect of Foreign Exchange Rates
2
11
-21
-37
-60
-39
-113
-5
5
-29
4
-28
-4
-37
47
Net Changes in Cash
26
-35
334
-666
133
48
321
-317
-15
316
8
-76
-106
63
-73
EBITDA
720
913
962
986
879
846
733
835
773
972
1,056
1,135
1,053
1,051
1,036
EBITDA Margin (%)
13.18
12.08
12.51
12.72
19.94
20.08
16.42
17.65
16.14
19.83
19.08
20.12
19.18
19.49
19.33
Free Cash Flow
379
397
647
-219
982
907
424
428
511
737
710
613
516
728
628
Net Cash Paid for Acquisitions
2,247
- -
1
4
-67
-2
-2,040
78
455
-5
-89
- -
1,150
-5
- -
Free Cash Flow to Firm
531
- -
838
59
1,097
1,057
457
491
667
880
830
727
735
897
873
Free Cash Flow to Equity
2,203
-55
418
-235
1,086
885
57
426
844
621
684
602
1,382
426
251
Free Cash Flow per Basic Share
2.27
2.06
3.32
-1.04
4.82
4.67
2.27
2.69
3.31
4.75
4.7
4.2
3.57
5
4.28
Price/Free Cash Flow
8.41
8.5
11.24
-41.48
9.39
9.86
21.94
13.04
12.09
9.69
14.49
11.99
10.25
6.78
9.73
Cash Flow to Net Income
2.54
-0.28
5.14
-0.85
2.93
1.86
0.52
2.22
1.94
1.47
1.4
1.25
1.51
2.75
1.24
Capital Expenditures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -