Sealed Air (SEE) Financials

$26.40 +0.53 (+2.04%)

Closing price 04/17/2025 03:59 PM Eastern

Extended Trading

$26.83 +0.43 (+1.64%)

As of 04/17/2025 06:04 PM Eastern

Annual Income Statements for Sealed Air

This table shows Sealed Air'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
Net Income / (Loss) Attributable to Common Shareholders	335	486	815	193	263	503	507	492	342	265
Consolidated Net Income / (Loss)	335	486	815	193	263	503	507	492	342	265
Net Income / (Loss) Continuing Operations	159	292	63	150	294	484	491	491	339	270
Total Pre-Tax Income	291	388	393	458	370	626	716	729	430	458
Total Operating Income	617	629	571	656	579	788	901	945	755	736
Total Gross Profit	1,455	1,401	1,412	1,502	1,565	1,609	1,681	1,773	1,641	1,625
Total Revenue	4,410	4,211	4,462	4,733	4,791	4,903	5,534	5,642	5,489	5,393
Operating Revenue	4,410	4,211	4,462	4,733	4,791	4,903	5,534	5,642	5,489	5,393
Total Cost of Revenue	2,955	2,810	3,050	3,231	3,226	3,294	3,853	3,869	3,848	3,768
Operating Cost of Revenue	2,955	2,810	3,050	3,231	3,226	3,294	3,853	3,869	3,848	3,768
Total Operating Expenses	838	772	841	846	986	821	780	828	887	889
Selling, General & Admin Expense	778	754	816	782	913	774	772	786	759	753
Amortization Expense	11	15	13	16	29	38	39	36	63	63
Other Operating Expenses / (Income)	-	-	-	-	2.20	-1.00	-	-6.30	-	16
Restructuring Charge	49	2.80	12	48	42	11	15	12	16	58
Total Other Income / (Expense), net	-326	-241	-178	-199	-208	-162	-185	-216	-325	-278
Interest Expense	321	192	184	178	184	174	168	162	263	248
Other Income / (Expense), net	-12	-49	6.20	-21	-24	13	-17	-53	-62	-30
Income Tax Expense	133	96	331	308	77	142	225	238	90	189
Net Income / (Loss) Discontinued Operations	177	194	111	43	-31	19	16	0.30	2.30	-4.80
Basic Earnings per Share	$1.63	$2.49	$4.33	$1.21	$1.70	$3.24	$3.36	$3.37	$2.37	$1.82
Weighted Average Basic Shares Outstanding	203.90M	194.30M	186.90M	159.40M	154.30M	155.20M	150.90M	145.90M	144.40M	145.50M
Diluted Earnings per Share	$1.62	$2.46	$4.29	$1.20	$1.69	$3.22	$3.32	$3.33	$2.36	$1.81
Weighted Average Diluted Shares Outstanding	206.70M	197.20M	188.90M	160.20M	155.20M	156M	152.40M	147.40M	144.90M	146M
Weighted Average Basic & Diluted Shares Outstanding	205.80M	195.30M	188.20M	159.60M	154.67M	154.92M	148.16M	143.96M	144.49M	145.76M
Cash Dividends to Common per Share	$0.52	$0.61	$0.64	$0.64	$0.64	$0.64	$0.76	$0.80	$0.80	$0.80

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

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	134	94	62	99	57	124	82	98	92	-7.30
Consolidated Net Income / (Loss)	134	94	62	99	57	124	82	98	92	-7.30
Net Income / (Loss) Continuing Operations	133	95	63	94	58	125	83	98	89	-0.40
Total Pre-Tax Income	184	179	97	139	78	116	119	136	119	84
Total Operating Income	228	228	170	216	158	211	185	206	186	159
Total Gross Profit	434	424	405	418	413	405	401	416	402	407
Total Revenue	1,400	1,406	1,349	1,381	1,382	1,378	1,330	1,345	1,345	1,373
Operating Revenue	1,400	1,406	1,349	1,381	1,382	1,378	1,330	1,345	1,345	1,373
Total Cost of Revenue	967	982	944	963	969	973	929	929	944	966
Operating Cost of Revenue	967	982	944	963	969	973	929	929	944	966
Total Operating Expenses	206	196	236	202	256	194	216	210	215	248
Selling, General & Admin Expense	196	186	222	186	182	170	186	192	187	188
Amortization Expense	8.70	9.10	15	15	15	17	15	16	16	16
Restructuring Charge	0.60	7.50	-1.20	0.60	9.80	6.40	16	2.50	6.80	33
Total Other Income / (Expense), net	-44	-49	-73	-77	-80	-95	-66	-70	-67	-75
Interest Expense	41	43	58	69	70	66	65	63	61	59
Other Income / (Expense), net	-3.10	-5.80	-15	-8.40	-9.60	-29	-0.80	-6.80	-6.40	-16
Income Tax Expense	51	85	34	45	20	-9.00	36	38	31	85
Net Income / (Loss) Discontinued Operations	1.60	-0.40	-1.00	5.20	-1.00	-0.90	-1.40	0.50	3.00	-6.90
Basic Earnings per Share	$0.92	$0.66	$0.43	$0.69	$0.39	$0.86	$0.57	$0.67	$0.63	($0.05)
Weighted Average Basic Shares Outstanding	145.20M	145.90M	144.10M	144.50M	144.50M	144.40M	144.90M	145.70M	145.80M	145.50M
Diluted Earnings per Share	$0.92	$0.64	$0.43	$0.68	$0.39	$0.86	$0.56	$0.67	$0.63	($0.05)
Weighted Average Diluted Shares Outstanding	146.60M	147.40M	144.80M	144.80M	144.90M	144.90M	145.40M	146M	146.10M	146M
Weighted Average Basic & Diluted Shares Outstanding	144.66M	143.96M	144.39M	144.41M	144.44M	144.49M	145.61M	145.67M	145.69M	145.76M

This table details how cash moves in and out of Sealed Air'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
Net Change in Cash & Equivalents	-152	8.40	207	-322	-9.30	286	12	-105	-110	26
Net Cash From Operating Activities	783	907	424	428	511	737	710	613	516	728
Net Cash From Continuing Operating Activities	783	907	424	428	511	737	710	613	516	728
Net Income / (Loss) Continuing Operations	335	486	815	193	263	503	507	492	342	265
Consolidated Net Income / (Loss)	335	486	815	193	263	503	507	492	342	265
Depreciation Expense	213	214	149	131	151	174	186	185	233	241
Non-Cash Adjustments To Reconcile Net Income	190	139	-526	44	128	51	48	151	171	125
Changes in Operating Assets and Liabilities, net	44	67	-14	59	-30	8.90	-31	-214	-230	97
Net Cash From Investing Activities	-60	-315	1,786	-267	-666	-160	-126	-243	-1,378	-233
Net Cash From Continuing Investing Activities	-60	-315	1,786	-267	-666	-160	-126	-243	-1,378	-233
Purchase of Property, Plant & Equipment	-184	-276	-184	-169	-192	-181	-213	-237	-244	-220
Acquisitions	-28	-5.80	-119	-84	-453	1.20	-0.10	-9.60	-1,161	4.20
Purchase of Investments	24	0.00	-8.70	-11	-13	7.20	-18	-5.50	15	-21
Divestitures	-	0.00	2,160	-	-	12	89	9.40	10	1.00
Sale and/or Maturity of Investments	-	-46	-	-	-8.20	-	8.40	0.00	1.60	3.10
Net Cash From Financing Activities	-814	-545	-1,890	-478	140	-262	-576	-447	756	-433
Net Cash From Continuing Financing Activities	-814	-545	-1,890	-478	140	-262	-576	-447	756	-433
Repayment of Debt	-863	-175	-463	-6.10	-569	-105	-633	-435	-981	-718
Repurchase of Common Equity	-802	-217	-1,302	-583	-67	-33	-403	-280	-80	0.00
Payment of Dividends	-107	-122	-120	-104	-99	-100	-116	-119	-118	-118
Issuance of Debt	966	-	0.00	224	895	0.00	602	423	1,965	421
Other Financing Activities, net	-9.30	-31	-4.70	-9.50	-20	-23	-25	-37	-31	-18
Effect of Exchange Rate Changes	-60	-39	-113	-5.30	5.30	-29	4.10	-29	-3.70	-37
Cash Interest Paid	230	215	211	191	195	188	175	175	265	284
Cash Income Taxes Paid	102	126	162	155	95	102	113	192	358	110

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

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	-32	207	-153	-18	-3.80	65	6.70	36	-2.60	-14
Net Cash From Operating Activities	108	293	52	-59	199	324	125	188	171	244
Net Cash From Continuing Operating Activities	108	293	52	-59	199	324	125	188	171	244
Net Income / (Loss) Continuing Operations	134	94	62	99	57	124	82	98	92	-7.30
Consolidated Net Income / (Loss)	134	94	62	99	57	124	82	98	92	-7.30
Depreciation Expense	47	47	56	59	60	59	60	61	62	58
Non-Cash Adjustments To Reconcile Net Income	37	23	50	18	79	24	19	30	26	50
Changes in Operating Assets and Liabilities, net	-111	128	-115	-234	3.30	117	-36	-0.80	-9.40	143
Net Cash From Investing Activities	-62	-59	-1,207	-66	-54	-52	-38	-60	-67	-67
Net Cash From Continuing Investing Activities	-62	-59	-1,207	-66	-54	-52	-38	-60	-67	-67
Purchase of Property, Plant & Equipment	-65	-54	-65	-59	-61	-59	-47	-59	-55	-59
Purchase of Investments	-1.90	-2.90	-	-	15	-3.50	-	-	-8.80	-8.50
Net Cash From Financing Activities	-62	-28	999	106	-131	-219	-69	-87	-126	-151
Net Cash From Continuing Financing Activities	-62	-28	999	106	-131	-219	-69	-87	-126	-151
Repayment of Debt	-1.10	5.40	-278	137	-100	-740	-29	-459	-103	-127
Payment of Dividends	-29	-29	-31	-29	-29	-29	-31	-29	-29	-29
Issuance of Debt	1.90	-1.40	1,411	-	-	554	0.00	404	9.40	8.00
Other Financing Activities, net	-3.30	-2.70	-23	-2.00	-2.40	-3.10	-9.60	-2.30	-3.40	-2.80
Effect of Exchange Rate Changes	-17	1.70	2.90	-0.30	-18	12	-11	-5.90	20	-40
Cash Interest Paid	44	46	51	69	82	64	81	74	66	64
Cash Income Taxes Paid	63	59	14	259	37	48	21	36	18	35

This table presents Sealed Air'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
Total Assets	7,405	7,416	5,280	5,050	5,765	6,084	6,229	6,215	7,201	7,022
Total Current Assets	2,216	2,215	1,866	1,555	1,564	1,882	2,070	2,117	1,963	1,892
Cash & Equivalents	352	334	594	272	262	549	561	456	346	372
Accounts Receivable	890	533	643	555	637	611	704	684	537	543
Inventories, net	661	457	507	545	570	597	726	866	774	722
Prepaid Expenses	280	55	34	125	59	54	50	58	188	194
Current Deferred & Refundable Income Taxes	23	12	85	58	33	71	29	40	45	25
Other Current Assets	-	-	-	-	-	-	-	13	73	36
Plant, Property, & Equipment, net	946	890	998	1,036	1,142	1,190	1,232	1,276	1,416	1,398
Total Noncurrent Assets	4,242	4,311	2,416	2,459	3,059	3,013	2,928	2,822	3,821	3,732
Noncurrent Note & Lease Receivables	-	-	-	-	-	-	64	70	87	98
Goodwill	2,910	1,883	1,940	1,948	2,217	2,223	2,189	2,175	2,893	2,879
Intangible Assets	784	40	84	102	182	171	153	138	439	382
Noncurrent Deferred & Refundable Income Taxes	205	197	176	171	239	187	138	142	131	112
Other Noncurrent Operating Assets	343	175	216	239	422	432	382	297	272	262
Total Liabilities & Shareholders' Equity	7,405	7,416	5,280	5,050	5,765	6,084	6,229	6,215	7,201	7,022
Total Liabilities	6,878	6,806	5,128	5,399	5,961	5,911	5,981	5,871	6,651	6,398
Total Current Liabilities	1,807	2,119	1,378	1,489	1,436	1,367	2,007	2,082	1,509	1,636
Short-Term Debt	295	380	28	238	116	30	489	441	176	205
Accounts Payable	669	539	724	765	739	754	960	866	765	771
Current Deferred & Payable Income Tax Liabilities	-	48	47	24	12	20	23	20	29	53
Other Current Liabilities	843	468	577	462	570	564	536	756	539	606
Total Noncurrent Liabilities	5,071	4,687	3,750	3,910	4,525	4,544	3,973	3,789	5,142	4,762
Long-Term Debt	4,267	3,763	3,231	3,237	3,699	3,731	3,220	3,238	4,514	4,199
Capital Lease Obligations	-	-	-	-	-	-	45	50	67	75
Noncurrent Deferred & Payable Income Tax Liabilities	75	4.90	29	20	31	31	47	33	36	26
Other Noncurrent Operating Liabilities	729	402	491	653	796	782	662	468	526	462
Commitments & Contingencies	0.00	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-295	610	152	-349	-196	173	249	344	550	625
Total Preferred & Common Equity	527	610	152	-349	-196	173	249	344	550	625
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	-295	610	152	-349	-196	173	249	344	550	625
Common Stock	1,938	1,997	1,963	2,073	2,097	2,116	2,147	2,179	1,445	1,461
Retained Earnings	675	1,040	1,735	1,836	1,999	2,401	2,791	3,163	497	643
Treasury Stock	-1,266	-1,478	-2,701	-3,337	-3,382	-3,381	-3,755	-4,019	-436	-404
Accumulated Other Comprehensive Income / (Loss)	-1,642	-949	-845	-920	-909	-964	-934	-979	-956	-1,076

This table presents Sealed Air'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
Total Assets	6,075	7,356	7,524	7,368	7,199	7,268	7,321
Total Current Assets	2,031	2,067	2,214	2,123	1,993	2,051	2,060
Cash & Equivalents	249	303	285	281	353	389	386
Accounts Receivable	733	576	554	566	554	568	574
Inventories, net	962	962	939	834	790	806	807
Prepaid Expenses	66	194	200	195	199	197	205
Current Deferred & Refundable Income Taxes	21	32	45	47	28	21	20
Other Current Assets	-	-	190	199	70	70	67
Plant, Property, & Equipment, net	1,231	1,397	1,410	1,386	1,411	1,417	1,438
Total Noncurrent Assets	2,813	3,893	3,901	3,859	3,795	3,801	3,824
Noncurrent Note & Lease Receivables	70	82	93	86	80	97	98
Goodwill	2,157	2,909	2,919	2,913	2,888	2,884	2,897
Intangible Assets	141	472	463	446	426	410	398
Noncurrent Deferred & Refundable Income Taxes	117	124	123	120	131	135	152
Other Noncurrent Operating Assets	328	306	302	294	271	274	280
Total Liabilities & Shareholders' Equity	6,075	7,356	7,524	7,368	7,199	7,268	7,321
Total Liabilities	5,857	7,010	7,112	6,959	6,601	6,618	6,550
Total Current Liabilities	1,877	1,733	1,850	1,720	1,503	1,574	1,593
Short-Term Debt	403	190	334	240	178	185	198
Accounts Payable	913	826	793	746	812	837	801
Current Deferred & Payable Income Tax Liabilities	26	25	24	20	28	31	48
Other Current Liabilities	535	692	699	714	485	522	547
Total Noncurrent Liabilities	3,980	5,277	5,262	5,239	5,098	5,044	4,957
Long-Term Debt	3,236	4,640	4,637	4,631	4,484	4,430	4,334
Capital Lease Obligations	52	58	66	65	62	77	75
Noncurrent Deferred & Payable Income Tax Liabilities	52	97	71	58	35	35	36
Other Noncurrent Operating Liabilities	640	481	489	486	518	503	512
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	218	347	412	408	598	650	771
Total Preferred & Common Equity	218	347	412	408	598	650	771
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	218	347	412	408	598	650	771
Common Stock	2,169	2,176	2,180	2,191	1,439	1,447	1,454
Retained Earnings	3,098	3,196	3,266	3,294	549	618	680
Treasury Stock	-4,019	-4,076	-4,076	-4,076	-404	-404	-404
Accumulated Other Comprehensive Income / (Loss)	-1,030	-949	-958	-1,001	-985	-1,010	-959

This table displays calculated financial ratios and metrics derived from Sealed Air's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-43.10%	-4.51%	5.94%	6.08%	1.23%	2.34%	12.86%	1.95%	-2.71%	-1.75%
EBITDA Growth	4.72%	-3.07%	-8.44%	5.52%	-8.05%	38.23%	9.81%	0.54%	-13.95%	2.25%
EBIT Growth	-8.67%	-4.26%	-0.40%	10.08%	-12.79%	44.41%	10.42%	0.86%	-22.31%	1.92%
NOPAT Growth	-46.71%	40.85%	-80.75%	136.20%	112.95%	32.79%	1.41%	3.01%	-6.38%	-27.39%
Net Income Growth	29.95%	45.02%	67.54%	-76.30%	36.20%	91.22%	0.78%	-3.00%	-30.51%	-22.51%
EPS Growth	35.00%	51.85%	74.39%	-72.03%	40.83%	90.53%	3.11%	0.30%	-29.13%	-23.31%
Operating Cash Flow Growth	72.80%	15.88%	-53.20%	0.85%	19.42%	44.20%	-3.70%	-13.58%	-15.83%	41.03%
Free Cash Flow Firm Growth	166.09%	212.35%	-97.73%	221.09%	-123.02%	1,520.43%	-2.61%	-18.22%	-262.68%	188.40%
Invested Capital Growth	-8.49%	-41.20%	1.30%	1.38%	17.51%	0.94%	1.63%	5.13%	37.18%	-4.62%
Revenue Q/Q Growth	-39.18%	87.79%	2.92%	0.69%	0.81%	0.86%	3.57%	-2.18%	-0.51%	-0.09%
EBITDA Q/Q Growth	-1.04%	21.79%	-2.87%	0.42%	4.23%	5.02%	6.42%	-6.00%	-2.93%	-4.00%
EBIT Q/Q Growth	-17.49%	31.98%	-0.62%	0.84%	3.34%	6.04%	7.10%	-6.79%	-5.45%	-5.26%
NOPAT Q/Q Growth	-49.65%	171.31%	-67.05%	731.16%	-18.41%	-3.39%	7.02%	-11.80%	23.20%	-31.88%
Net Income Q/Q Growth	20.56%	10.85%	-20.07%	574.45%	-26.74%	8.15%	8.27%	-14.98%	9.52%	-33.16%
EPS Q/Q Growth	22.73%	11.82%	-19.36%	850.00%	-23.87%	7.69%	9.57%	-14.18%	10.28%	-33.46%
Operating Cash Flow Q/Q Growth	-50.71%	57.01%	-45.18%	76.93%	-3.42%	9.98%	0.77%	-6.08%	6.43%	-9.85%
Free Cash Flow Firm Q/Q Growth	-46.13%	4,513.11%	-97.72%	184.07%	-156.81%	-2.66%	15.01%	-22.77%	18.39%	-6.06%
Invested Capital Q/Q Growth	-0.57%	-43.00%	2.63%	-2.23%	-1.65%	-1.80%	-2.68%	-1.21%	-1.99%	-5.22%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	33.00%	33.27%	31.65%	31.74%	32.66%	32.82%	30.38%	31.42%	29.90%	30.14%
EBITDA Margin	18.57%	18.85%	16.29%	16.20%	14.72%	19.88%	19.34%	19.08%	16.87%	17.56%
Operating Margin	14.00%	14.93%	12.80%	13.87%	12.07%	16.07%	16.28%	16.75%	13.75%	13.65%
EBIT Margin	13.73%	13.77%	12.94%	13.43%	11.57%	16.33%	15.97%	15.80%	12.62%	13.09%
Profit (Net Income) Margin	7.60%	11.55%	18.26%	4.08%	5.49%	10.26%	9.16%	8.71%	6.22%	4.91%
Tax Burden Percent	115.10%	125.39%	207.20%	42.18%	71.02%	80.31%	70.76%	67.41%	79.50%	57.74%
Interest Burden Percent	48.12%	66.90%	68.10%	72.02%	66.79%	78.22%	81.02%	81.80%	62.03%	64.93%
Effective Tax Rate	45.50%	24.65%	84.03%	67.17%	20.69%	22.69%	31.42%	32.63%	21.04%	41.21%
Return on Invested Capital (ROIC)	6.81%	12.63%	3.26%	7.60%	14.79%	18.09%	18.11%	18.04%	13.89%	8.93%
ROIC Less NNEP Spread (ROIC-NNEP)	6.78%	12.98%	33.22%	6.84%	8.98%	14.94%	14.64%	13.56%	7.28%	4.98%
Return on Net Nonoperating Assets (RNNOA)	70.46%	296.10%	210.62%	-204.34%	-111.34%	-4,261.97%	222.54%	147.82%	62.56%	36.17%
Return on Equity (ROE)	77.26%	308.73%	213.88%	-196.74%	-96.55%	-4,243.88%	240.65%	165.86%	76.45%	45.09%
Cash Return on Invested Capital (CROIC)	15.67%	64.52%	1.97%	6.23%	-1.31%	17.15%	16.49%	13.04%	-17.45%	13.65%
Operating Return on Assets (OROA)	7.89%	7.82%	9.10%	12.31%	10.25%	13.51%	14.36%	14.33%	10.33%	9.93%
Return on Assets (ROA)	4.37%	6.56%	12.84%	3.74%	4.86%	8.49%	8.23%	7.90%	5.09%	3.72%
Return on Common Equity (ROCE)	77.26%	308.73%	213.88%	-196.74%	-96.55%	-4,243.88%	240.65%	165.86%	76.45%	45.09%
Return on Equity Simple (ROE_SIMPLE)	63.63%	79.78%	535.06%	-55.39%	-134.05%	291.54%	203.78%	142.87%	62.17%	42.39%
Net Operating Profit after Tax (NOPAT)	336	474	91	215	459	609	618	636	596	433
NOPAT Margin	7.63%	11.25%	2.04%	4.55%	9.58%	12.43%	11.17%	11.28%	10.86%	8.02%
Net Nonoperating Expense Percent (NNEP)	0.02%	-0.35%	-29.96%	0.76%	5.80%	3.15%	3.47%	4.48%	6.62%	3.94%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	15.63%	11.23%	8.48%
Cost of Revenue to Revenue	67.00%	66.73%	68.35%	68.26%	67.34%	67.18%	69.62%	68.58%	70.10%	69.86%
SG&A Expenses to Revenue	17.64%	17.91%	18.28%	16.53%	19.06%	15.78%	13.96%	13.94%	13.83%	13.96%
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	19.00%	18.33%	18.85%	17.87%	20.59%	16.75%	14.10%	14.68%	16.15%	16.49%
Earnings before Interest and Taxes (EBIT)	606	580	578	636	554	801	884	892	693	706
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	819	794	727	767	705	975	1,070	1,076	926	947
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	12.72	52.41	0.00	0.00	38.81	38.40	20.08	9.39	7.89
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.74	1.84	1.79	1.05	1.19	1.37	1.73	1.22	0.94	0.91
Price to Earnings (P/E)	22.93	15.95	9.79	25.82	21.67	13.31	18.84	14.06	15.10	18.62
Dividend Yield	1.33%	1.52%	1.45%	2.01%	1.73%	1.48%	1.18%	1.67%	2.24%	2.36%
Earnings Yield	4.36%	6.27%	10.21%	3.87%	4.61%	7.51%	5.31%	7.11%	6.62%	5.37%
Enterprise Value to Invested Capital (EV/IC)	2.52	4.16	3.78	2.87	2.76	2.93	3.70	2.82	1.93	1.91
Enterprise Value to Revenue (EV/Rev)	2.70	2.75	2.39	1.73	1.93	2.02	2.30	1.80	1.74	1.68
Enterprise Value to EBITDA (EV/EBITDA)	14.53	14.57	14.65	10.68	13.12	10.16	11.90	9.46	10.33	9.54
Enterprise Value to EBIT (EV/EBIT)	19.65	19.95	18.43	12.88	16.69	12.38	14.41	11.42	13.81	12.80
Enterprise Value to NOPAT (EV/NOPAT)	35.37	24.40	116.70	38.00	20.16	16.26	20.62	16.00	16.06	20.88
Enterprise Value to Operating Cash Flow (EV/OCF)	15.21	12.75	25.08	19.13	18.10	13.44	17.95	16.60	18.54	12.41
Enterprise Value to Free Cash Flow (EV/FCFF)	15.36	4.78	193.48	46.35	0.00	17.15	22.65	22.13	0.00	13.66
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	-15.48	6.79	21.39	-9.97	-19.44	21.80	15.09	10.83	8.66	7.17
Long-Term Debt to Equity	-14.48	6.17	21.21	-9.28	-18.85	21.63	13.12	9.55	8.34	6.84
Financial Leverage	10.39	22.81	6.34	-29.87	-12.39	-285.27	15.20	10.90	8.60	7.26
Leverage Ratio	17.69	47.03	16.66	-52.63	-19.85	-499.96	29.23	20.99	15.01	12.11
Compound Leverage Factor	8.51	31.47	11.35	-37.90	-13.26	-391.05	23.68	17.17	9.31	7.87
Debt to Total Capital	106.90%	87.17%	95.53%	111.15%	105.42%	95.61%	93.78%	91.55%	89.64%	87.76%
Short-Term Debt to Total Capital	6.91%	8.00%	0.81%	7.60%	3.20%	0.75%	12.21%	10.82%	3.32%	4.02%
Long-Term Debt to Total Capital	100.00%	79.17%	94.73%	103.55%	102.23%	94.86%	81.58%	80.73%	86.32%	83.74%
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	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	-6.90%	12.83%	4.47%	-11.15%	-5.42%	4.39%	6.22%	8.45%	10.36%	12.24%
Debt to EBITDA	5.57	5.22	4.48	4.53	5.41	3.86	3.51	3.46	5.14	4.73
Net Debt to EBITDA	5.14	4.80	3.67	4.18	5.04	3.30	2.98	3.04	4.76	4.34
Long-Term Debt to EBITDA	5.21	4.74	4.44	4.22	5.24	3.83	3.05	3.05	4.95	4.51
Debt to NOPAT	13.56	8.74	35.72	16.12	8.31	6.17	6.07	5.86	7.98	10.35
Net Debt to NOPAT	12.51	8.04	29.20	14.86	7.74	5.27	5.17	5.14	7.40	9.49
Long-Term Debt to NOPAT	12.68	7.94	35.41	15.02	8.06	6.12	5.28	5.17	7.69	9.88
Altman Z-Score	1.73	1.72	2.71	2.43	2.23	2.57	2.95	2.81	1.72	1.73
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.23	1.05	1.35	1.04	1.09	1.38	1.03	1.02	1.30	1.16
Quick Ratio	0.69	0.41	0.90	0.56	0.63	0.85	0.63	0.55	0.59	0.56
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	775	2,421	55	177	-41	578	563	460	-748	662
Operating Cash Flow to CapEx	517.94%	334.90%	230.90%	253.86%	266.06%	406.96%	333.04%	258.45%	211.38%	330.61%
Free Cash Flow to Firm to Interest Expense	2.41	12.61	0.30	0.99	-0.22	3.31	3.35	2.83	-2.85	2.67
Operating Cash Flow to Interest Expense	2.44	4.73	2.30	2.41	2.78	4.23	4.23	3.78	1.96	2.94
Operating Cash Flow Less CapEx to Interest Expense	1.97	3.31	1.31	1.46	1.73	3.19	2.96	2.32	1.03	2.05
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.57	0.57	0.70	0.92	0.89	0.83	0.90	0.91	0.82	0.76
Accounts Receivable Turnover	4.37	5.92	7.59	7.91	8.04	7.86	8.42	8.13	8.99	9.99
Inventory Turnover	4.38	5.03	6.33	6.14	5.79	5.65	5.83	4.86	4.69	5.04
Fixed Asset Turnover	4.67	4.59	4.73	4.65	4.40	4.21	4.57	4.50	4.08	3.83
Accounts Payable Turnover	4.57	4.65	4.83	4.34	4.29	4.41	4.50	4.24	4.72	4.91
Days Sales Outstanding (DSO)	83.53	61.67	48.10	46.17	45.39	46.43	43.35	44.89	40.59	36.54
Days Inventory Outstanding (DIO)	83.33	72.57	57.66	59.41	63.08	64.66	62.64	75.09	77.82	72.49
Days Payable Outstanding (DPO)	79.87	78.46	75.59	84.10	85.05	82.70	81.19	86.11	77.32	74.39
Cash Conversion Cycle (CCC)	87.00	55.78	30.17	21.48	23.42	28.38	24.80	33.88	41.08	34.65
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,725	2,778	2,815	2,853	3,353	3,384	3,440	3,616	4,960	4,731
Invested Capital Turnover	0.89	1.12	1.60	1.67	1.54	1.46	1.62	1.60	1.28	1.11
Increase / (Decrease) in Invested Capital	-439	-1,947	36	39	500	32	55	176	1,344	-229
Enterprise Value (EV)	11,901	11,566	10,646	8,188	9,252	9,908	12,742	10,181	9,569	9,036
Market Capitalization	7,691	7,757	7,982	4,986	5,700	6,695	9,550	6,909	5,158	4,929
Book Value per Share	($1.49)	$3.15	$0.84	($2.22)	($1.27)	$1.11	$1.68	$2.38	$3.80	$4.29
Tangible Book Value per Share	($20.20)	($6.79)	($10.37)	($15.28)	($16.80)	($14.32)	($14.13)	($13.61)	($19.26)	($18.09)
Total Capital	4,267	4,752	3,410	3,126	3,618	3,933	4,001	4,072	5,307	5,103
Total Debt	4,562	4,143	3,258	3,474	3,814	3,761	3,753	3,728	4,757	4,479
Total Long-Term Debt	4,267	3,763	3,231	3,237	3,699	3,731	3,264	3,288	4,581	4,274
Net Debt	4,210	3,809	2,664	3,203	3,552	3,212	3,192	3,272	4,411	4,107
Capital Expenditures (CapEx)	151	271	184	169	192	181	213	237	244	220
Debt-free, Cash-free Net Working Capital (DFCFNWC)	352	143	-78	32	-19	-5.10	-10	20	285	90
Debt-free Net Working Capital (DFNWC)	703	476	516	304	243	544	551	476	631	461
Net Working Capital (NWC)	409	96	488	66	128	514	62	35	454	256
Net Nonoperating Expense (NNE)	1.06	-12	-724	22	196	106	111	145	254	168
Net Nonoperating Obligations (NNO)	5,020	2,169	2,662	3,202	3,549	3,212	3,191	3,272	4,411	4,107
Total Depreciation and Amortization (D&A)	213	214	149	131	151	174	186	185	233	241
Debt-free, Cash-free Net Working Capital to Revenue	7.97%	3.39%	-1.76%	0.68%	-0.40%	-0.10%	-0.18%	0.35%	5.19%	1.66%
Debt-free Net Working Capital to Revenue	15.95%	11.31%	11.56%	6.42%	5.08%	11.09%	9.95%	8.43%	11.49%	8.56%
Net Working Capital to Revenue	9.26%	2.29%	10.94%	1.40%	2.67%	10.49%	1.13%	0.62%	8.28%	4.75%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.63	$2.49	$4.33	$1.21	$1.70	$3.24	$3.36	$3.37	$2.37	$1.82
Adjusted Weighted Average Basic Shares Outstanding	203.90M	194.30M	186.90M	159.40M	154.30M	155.20M	150.90M	145.90M	144.40M	145.50M
Adjusted Diluted Earnings per Share	$1.62	$2.46	$4.29	$1.20	$1.69	$3.22	$3.32	$3.33	$2.36	$1.81
Adjusted Weighted Average Diluted Shares Outstanding	206.70M	197.20M	188.90M	160.20M	155.20M	156M	152.40M	147.40M	144.90M	146M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding	195.99M	193.48M	167.37M	155.63M	154.67M	154.92M	148.16M	143.96M	144.49M	145.76M
Normalized Net Operating Profit after Tax (NOPAT)	363	476	408	493	492	618	596	645	647	467
Normalized NOPAT Margin	8.23%	11.30%	9.15%	10.41%	10.27%	12.60%	10.78%	11.43%	11.79%	8.65%
Pre Tax Income Margin	6.61%	9.21%	8.82%	9.67%	7.73%	12.77%	12.94%	12.93%	7.83%	8.50%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	1.89	3.02	3.14	3.57	3.01	4.59	5.27	5.49	2.63	2.85
NOPAT to Interest Expense	1.05	2.47	0.50	1.21	2.49	3.49	3.68	3.92	2.27	1.75
EBIT Less CapEx to Interest Expense	1.42	1.61	2.14	2.63	1.97	3.55	4.00	4.03	1.71	1.96
NOPAT Less CapEx to Interest Expense	0.58	1.06	-0.50	0.26	1.45	2.46	2.41	2.46	1.34	0.86
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	31.84%	25.00%	14.69%	53.91%	37.68%	19.96%	22.81%	24.11%	34.51%	44.58%
Augmented Payout Ratio	270.96%	69.61%	174.48%	355.62%	63.27%	26.53%	102.35%	81.10%	57.90%	44.58%

This table displays calculated financial ratios and metrics derived from Sealed Air's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-0.45%	-8.20%	-4.85%	-2.62%	-1.33%	-2.02%	-1.42%	-2.59%	-2.66%	-0.34%
EBITDA Growth	12.55%	-20.34%	-28.24%	10.16%	-23.51%	-10.41%	15.92%	-2.81%	16.50%	-16.39%
EBIT Growth	14.28%	-22.63%	-37.68%	5.75%	-34.19%	-17.96%	19.22%	-4.38%	21.55%	-21.50%
NOPAT Growth	16.91%	-41.34%	-41.23%	-11.61%	-29.08%	88.90%	17.50%	1.70%	18.77%	-100.33%
Net Income Growth	24.61%	-47.87%	-58.51%	-12.99%	-57.82%	31.50%	32.47%	-0.81%	62.01%	-105.89%
EPS Growth	29.58%	-46.22%	-57.00%	-11.69%	-57.61%	34.38%	30.23%	-1.47%	61.54%	-105.81%
Operating Cash Flow Growth	-39.38%	-11.95%	7.23%	-135.56%	84.52%	10.67%	141.04%	421.71%	-14.36%	-24.56%
Free Cash Flow Firm Growth	-26.62%	-137.25%	-89,994.85%	-1,606.24%	-3,443.69%	-1,897.28%	107.88%	125.77%	116.16%	120.44%
Invested Capital Growth	3.56%	5.13%	34.83%	42.29%	38.27%	37.18%	0.77%	-4.06%	-1.37%	-4.62%
Revenue Q/Q Growth	-1.24%	0.39%	-4.06%	2.37%	0.07%	-0.31%	-3.48%	1.17%	0.00%	2.06%
EBITDA Q/Q Growth	12.22%	-1.03%	-21.78%	26.81%	-22.08%	15.92%	1.20%	6.31%	-6.59%	-16.80%
EBIT Q/Q Growth	14.39%	-1.20%	-30.47%	34.56%	-28.81%	23.18%	1.04%	7.93%	-9.51%	-20.46%
NOPAT Q/Q Growth	-0.47%	-26.67%	-8.49%	32.34%	-20.13%	95.31%	-43.08%	14.55%	-6.74%	-100.54%
Net Income Q/Q Growth	17.82%	-29.73%	-34.36%	60.10%	-42.89%	119.08%	-33.87%	19.88%	-6.71%	-107.96%
EPS Q/Q Growth	19.48%	-30.43%	-32.81%	58.14%	-42.65%	120.51%	-34.88%	19.64%	-5.97%	-107.94%
Operating Cash Flow Q/Q Growth	-34.41%	171.08%	-82.26%	-212.72%	440.34%	62.58%	-61.35%	50.44%	-9.40%	43.23%
Free Cash Flow Firm Q/Q Growth	-58.33%	-245.57%	-1,981.24%	-19.32%	7.51%	13.05%	108.21%	290.41%	-41.98%	9.95%
Invested Capital Q/Q Growth	0.87%	-1.21%	36.38%	4.69%	-1.97%	-1.99%	0.19%	-0.32%	0.77%	-5.22%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	30.96%	30.16%	30.03%	30.27%	29.91%	29.39%	30.14%	30.93%	29.85%	29.63%
EBITDA Margin	19.41%	19.13%	15.60%	19.32%	15.05%	17.50%	18.34%	19.28%	18.01%	14.68%
Operating Margin	16.28%	16.22%	12.57%	15.66%	11.41%	15.33%	13.91%	15.29%	13.85%	11.58%
EBIT Margin	16.06%	15.80%	11.45%	15.06%	10.71%	13.23%	13.85%	14.78%	13.37%	10.42%
Profit (Net Income) Margin	9.58%	6.71%	4.59%	7.18%	4.10%	9.00%	6.17%	7.31%	6.82%	-0.53%
Tax Burden Percent	72.93%	52.62%	64.01%	71.19%	72.66%	106.99%	68.85%	72.55%	76.80%	-8.65%
Interest Burden Percent	81.81%	80.65%	62.59%	66.96%	52.64%	63.58%	64.66%	68.16%	66.37%	58.98%
Effective Tax Rate	27.93%	47.15%	34.95%	32.54%	26.06%	-7.77%	29.97%	27.82%	25.71%	100.47%
Return on Invested Capital (ROIC)	18.81%	13.71%	10.61%	13.31%	10.67%	21.15%	10.76%	11.85%	11.05%	-0.06%
ROIC Less NNEP Spread (ROIC-NNEP)	17.93%	12.90%	9.41%	12.16%	9.19%	18.45%	9.70%	10.75%	10.00%	-0.21%
Return on Net Nonoperating Assets (RNNOA)	355.05%	140.59%	141.08%	162.54%	118.71%	158.64%	91.98%	91.57%	75.19%	-1.56%
Return on Equity (ROE)	373.86%	154.30%	151.69%	175.84%	129.38%	179.79%	102.75%	103.42%	86.24%	-1.62%
Cash Return on Invested Capital (CROIC)	16.56%	13.04%	-16.65%	-22.63%	-21.03%	-17.45%	11.61%	16.32%	14.01%	13.65%
Operating Return on Assets (OROA)	15.14%	14.33%	9.48%	12.23%	8.79%	10.83%	10.41%	10.86%	9.83%	7.90%
Return on Assets (ROA)	9.03%	6.08%	3.80%	5.83%	3.36%	7.37%	4.64%	5.37%	5.01%	-0.40%
Return on Common Equity (ROCE)	373.86%	154.30%	151.69%	175.84%	129.38%	179.79%	102.75%	103.42%	86.24%	-1.62%
Return on Equity Simple (ROE_SIMPLE)	264.99%	0.00%	116.68%	94.45%	76.37%	0.00%	60.45%	55.51%	51.35%	0.00%
Net Operating Profit after Tax (NOPAT)	164	120	110	146	117	228	130	148	138	-0.75
NOPAT Margin	11.73%	8.57%	8.17%	10.57%	8.43%	16.52%	9.74%	11.03%	10.29%	-0.05%
Net Nonoperating Expense Percent (NNEP)	0.88%	0.81%	1.20%	1.14%	1.48%	2.70%	1.06%	1.11%	1.05%	0.15%
Return On Investment Capital (ROIC_SIMPLE)	-	2.96%	-	-	-	4.29%	-	-	-	-0.01%
Cost of Revenue to Revenue	69.04%	69.84%	69.97%	69.73%	70.09%	70.61%	69.86%	69.07%	70.15%	70.37%
SG&A Expenses to Revenue	14.00%	13.23%	16.43%	13.45%	13.16%	12.34%	13.95%	14.24%	13.91%	13.72%
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	14.68%	13.94%	17.47%	14.61%	18.50%	14.06%	16.23%	15.64%	16.00%	18.05%
Earnings before Interest and Taxes (EBIT)	225	222	155	208	148	182	184	199	180	143
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	272	269	210	267	208	241	244	259	242	202
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	28.59	20.08	18.56	13.69	11.36	9.39	8.93	7.79	6.86	7.89
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.08	1.22	1.15	1.02	0.84	0.94	0.98	0.93	0.98	0.91
Price to Earnings (P/E)	10.79	14.06	15.90	14.50	14.87	15.10	14.78	14.04	13.35	18.62
Dividend Yield	1.86%	1.67%	1.79%	2.05%	2.49%	2.24%	2.16%	2.30%	2.20%	2.36%
Earnings Yield	9.27%	7.11%	6.29%	6.90%	6.73%	6.62%	6.77%	7.12%	7.49%	5.37%
Enterprise Value to Invested Capital (EV/IC)	2.64	2.82	2.23	2.01	1.84	1.93	1.96	1.89	1.90	1.91
Enterprise Value to Revenue (EV/Rev)	1.68	1.80	1.98	1.88	1.68	1.74	1.78	1.72	1.76	1.68
Enterprise Value to EBITDA (EV/EBITDA)	8.46	9.46	11.09	10.21	9.74	10.33	10.13	9.84	9.64	9.54
Enterprise Value to EBIT (EV/EBIT)	10.12	11.42	13.80	12.85	12.68	13.81	13.45	13.14	12.76	12.80
Enterprise Value to NOPAT (EV/NOPAT)	13.41	16.00	19.71	19.27	19.21	16.06	15.85	15.21	14.97	20.88
Enterprise Value to Operating Cash Flow (EV/OCF)	14.82	16.60	17.86	26.40	19.16	18.54	16.48	11.21	11.78	12.41
Enterprise Value to Free Cash Flow (EV/FCFF)	16.25	22.13	0.00	0.00	0.00	0.00	16.90	11.35	13.50	13.66
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	16.92	10.83	14.11	12.21	12.08	8.66	7.90	7.22	5.97	7.17
Long-Term Debt to Equity	15.07	9.55	13.56	11.40	11.50	8.34	7.60	6.93	5.72	6.84
Financial Leverage	19.80	10.90	15.00	13.36	12.92	8.60	9.48	8.52	7.52	7.26
Leverage Ratio	35.37	20.99	25.09	22.27	21.45	15.01	15.41	13.92	12.45	12.11
Compound Leverage Factor	28.94	16.93	15.71	14.91	11.29	9.54	9.96	9.49	8.26	7.15
Debt to Total Capital	94.42%	91.55%	93.38%	92.43%	92.36%	89.64%	88.76%	87.83%	85.66%	87.76%
Short-Term Debt to Total Capital	10.32%	10.82%	3.62%	6.13%	4.49%	3.32%	3.35%	3.47%	3.68%	4.02%
Long-Term Debt to Total Capital	84.10%	80.73%	89.76%	86.30%	87.87%	86.32%	85.41%	84.36%	81.98%	83.74%
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	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	5.58%	8.45%	6.62%	7.57%	7.64%	10.36%	11.24%	12.17%	14.34%	12.24%
Debt to EBITDA	3.22	3.46	4.92	4.95	5.17	5.14	4.92	4.93	4.67	4.73
Net Debt to EBITDA	3.01	3.04	4.62	4.67	4.88	4.76	4.56	4.52	4.28	4.34
Long-Term Debt to EBITDA	2.87	3.05	4.73	4.62	4.92	4.95	4.74	4.73	4.47	4.51
Debt to NOPAT	5.11	5.86	8.75	9.33	10.20	7.98	7.71	7.62	7.25	10.35
Net Debt to NOPAT	4.77	5.14	8.21	8.80	9.62	7.40	7.13	6.99	6.65	9.49
Long-Term Debt to NOPAT	4.56	5.17	8.41	8.71	9.71	7.69	7.42	7.32	6.94	9.88
Altman Z-Score	2.46	2.45	2.04	1.97	1.91	1.48	1.52	1.49	1.51	1.47
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.08	1.02	1.19	1.20	1.23	1.30	1.33	1.30	1.29	1.16
Quick Ratio	0.52	0.55	0.51	0.45	0.49	0.59	0.60	0.61	0.60	0.56
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	38	-56	-1,164	-1,388	-1,284	-1,117	92	358	208	228
Operating Cash Flow to CapEx	167.03%	543.68%	79.97%	-99.49%	324.80%	546.79%	265.61%	320.61%	308.32%	413.20%
Free Cash Flow to Firm to Interest Expense	0.94	-1.30	-20.13	-20.21	-18.32	-16.82	1.41	5.65	3.43	3.89
Operating Cash Flow to Interest Expense	2.64	6.80	0.90	-0.85	2.84	4.88	1.92	2.97	2.82	4.16
Operating Cash Flow Less CapEx to Interest Expense	1.06	5.55	-0.22	-1.71	1.97	3.98	1.20	2.05	1.90	3.15
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.94	0.91	0.83	0.81	0.82	0.82	0.75	0.73	0.73	0.76
Accounts Receivable Turnover	7.86	8.13	8.35	8.71	8.50	8.99	9.68	9.69	9.47	9.99
Inventory Turnover	4.63	4.86	4.29	4.12	4.29	4.69	4.38	4.35	4.60	5.04
Fixed Asset Turnover	4.73	4.50	4.21	4.17	4.22	4.08	3.90	3.84	3.82	3.83
Accounts Payable Turnover	4.31	4.24	4.34	4.33	4.65	4.72	4.68	4.66	4.88	4.91
Days Sales Outstanding (DSO)	46.46	44.89	43.70	41.92	42.96	40.59	37.70	37.68	38.55	36.54
Days Inventory Outstanding (DIO)	78.84	75.09	85.09	88.59	85.01	77.82	83.42	83.82	79.38	72.49
Days Payable Outstanding (DPO)	84.73	86.11	84.10	84.31	78.48	77.32	78.00	78.30	74.81	74.39
Cash Conversion Cycle (CCC)	40.57	33.88	44.69	46.20	49.49	41.08	43.12	43.20	43.12	34.65
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	3,660	3,616	4,932	5,163	5,061	4,960	4,970	4,954	4,992	4,731
Invested Capital Turnover	1.60	1.60	1.30	1.26	1.27	1.28	1.10	1.07	1.07	1.11
Increase / (Decrease) in Invested Capital	126	176	1,274	1,534	1,401	1,344	38	-209	-69	-229
Enterprise Value (EV)	9,680	10,181	11,015	10,398	9,291	9,569	9,716	9,370	9,509	9,036
Market Capitalization	6,238	6,909	6,429	5,646	4,637	5,158	5,345	5,066	5,288	4,929
Book Value per Share	$1.50	$2.38	$2.41	$2.86	$2.83	$3.80	$4.13	$4.46	$5.29	$4.29
Tangible Book Value per Share	($14.32)	($13.61)	($21.08)	($20.57)	($20.43)	($19.26)	($18.74)	($18.16)	($17.32)	($18.09)
Total Capital	3,909	4,072	5,235	5,449	5,344	5,307	5,322	5,342	5,378	5,103
Total Debt	3,691	3,728	4,888	5,037	4,935	4,757	4,724	4,692	4,607	4,479
Total Long-Term Debt	3,288	3,288	4,699	4,703	4,695	4,581	4,546	4,507	4,409	4,274
Net Debt	3,442	3,272	4,585	4,752	4,654	4,411	4,371	4,304	4,221	4,107
Capital Expenditures (CapEx)	65	54	65	59	61	59	47	59	55	59
Debt-free, Cash-free Net Working Capital (DFCFNWC)	309	20	221	413	361	285	315	274	278	90
Debt-free Net Working Capital (DFNWC)	558	476	524	698	643	631	668	662	664	461
Net Working Capital (NWC)	154	35	334	364	403	454	490	477	467	256
Net Nonoperating Expense (NNE)	30	26	48	47	60	104	48	50	47	6.55
Net Nonoperating Obligations (NNO)	3,442	3,272	4,585	4,751	4,653	4,411	4,371	4,304	4,221	4,107
Total Depreciation and Amortization (D&A)	47	47	56	59	60	59	60	61	62	58
Debt-free, Cash-free Net Working Capital to Revenue	5.35%	0.35%	3.96%	7.46%	6.55%	5.19%	5.76%	5.03%	5.16%	1.66%
Debt-free Net Working Capital to Revenue	9.67%	8.43%	9.40%	12.61%	11.65%	11.49%	12.21%	12.18%	12.31%	8.56%
Net Working Capital to Revenue	2.67%	0.62%	6.00%	6.57%	7.30%	8.28%	8.96%	8.77%	8.65%	4.75%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.92	$0.66	$0.43	$0.69	$0.39	$0.86	$0.57	$0.67	$0.63	($0.05)
Adjusted Weighted Average Basic Shares Outstanding	145.20M	145.90M	144.10M	144.50M	144.50M	144.40M	144.90M	145.70M	145.80M	145.50M
Adjusted Diluted Earnings per Share	$0.92	$0.64	$0.43	$0.68	$0.39	$0.86	$0.56	$0.67	$0.63	($0.05)
Adjusted Weighted Average Diluted Shares Outstanding	146.60M	147.40M	144.80M	144.80M	144.90M	144.90M	145.40M	146M	146.10M	146M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding	144.66M	143.96M	144.39M	144.41M	144.44M	144.49M	145.61M	145.67M	145.69M	145.76M
Normalized Net Operating Profit after Tax (NOPAT)	165	124	109	146	124	152	140	150	143	134
Normalized NOPAT Margin	11.78%	8.85%	8.12%	10.60%	8.96%	11.06%	10.56%	11.17%	10.66%	9.79%
Pre Tax Income Margin	13.14%	12.75%	7.17%	10.08%	5.64%	8.41%	8.96%	10.07%	8.88%	6.15%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	5.50	5.17	2.67	3.03	2.11	2.75	2.83	3.14	2.97	2.44
NOPAT to Interest Expense	4.02	2.80	1.91	2.12	1.66	3.43	1.99	2.34	2.29	-0.01
EBIT Less CapEx to Interest Expense	3.92	3.92	1.55	2.17	1.24	1.85	2.11	2.21	2.06	1.43
NOPAT Less CapEx to Interest Expense	2.44	1.55	0.78	1.27	0.79	2.54	1.27	1.42	1.37	-1.02
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	20.60%	24.11%	29.31%	30.35%	37.80%	34.51%	32.43%	32.56%	29.75%	44.58%
Augmented Payout Ratio	81.79%	81.10%	68.88%	58.56%	63.42%	57.90%	32.43%	32.56%	29.75%	44.58%

Frequently Asked Questions About Sealed Air's Financials

When does Sealed Air's fiscal year end?

According to the most recent income statement we have on file, Sealed Air's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Sealed Air's net income changed over the last 9 years?

Sealed Air's net income appears to be on a downward trend, with a most recent value of $264.70 million in 2024, falling from $335.40 million in 2015. The previous period was $341.60 million in 2023.

What is Sealed Air's operating income?

Sealed Air's total operating income in 2024 was $735.90 million, based on the following breakdown:

Total Gross Profit: $1.63 billion
Total Operating Expenses: $889.20 million

How has Sealed Air revenue changed over the last 9 years?

Over the last 9 years, Sealed Air's total revenue changed from $4.41 billion in 2015 to $5.39 billion in 2024, a change of 22.3%.

How much debt does Sealed Air have?

Sealed Air's total liabilities were at $6.40 billion at the end of 2024, a 3.8% decrease from 2023, and a 7.0% decrease since 2015.

How much cash does Sealed Air have?

In the past 9 years, Sealed Air's cash and equivalents has ranged from $262.40 million in 2019 to $594 million in 2017, and is currently $371.80 million as of their latest financial filing in 2024.

How has Sealed Air's book value per share changed over the last 9 years?

Over the last 9 years, Sealed Air's book value per share changed from -1.49 in 2015 to 4.29 in 2024, a change of -387.3%.

Related Companies

This page (NYSE:SEE) was last updated on 4/20/2025 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.

Sealed Air (SEE) Financials

Frequently Asked Questions About Sealed Air'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

Sealed Air (SEE) Financials

Annual Income Statements for Sealed Air

Quarterly Income Statements for Sealed Air

Annual Cash Flow Statements for Sealed Air

Quarterly Cash Flow Statements for Sealed Air

Annual Balance Sheets for Sealed Air

Quarterly Balance Sheets for Sealed Air

Annual Metrics and Ratios for Sealed Air

Quarterly Metrics and Ratios for Sealed Air

Frequently Asked Questions About Sealed Air's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools