Sealed Air (SEE) Financials

$31.77 -0.55 (-1.71%)

Closing price 03:59 PM Eastern

Extended Trading

$31.75 -0.02 (-0.05%)

As of 05:07 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	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015
Net Income / (Loss) Attributable to Common Shareholders	265	342	492	507	503	263	193	815	486	335
Consolidated Net Income / (Loss)	265	342	492	507	503	263	193	815	486	335
Net Income / (Loss) Continuing Operations	270	339	491	491	484	294	150	63	292	159
Total Pre-Tax Income	458	430	729	716	626	370	458	393	388	291
Total Operating Income	736	755	945	901	788	579	656	571	629	617
Total Gross Profit	1,625	1,641	1,773	1,681	1,609	1,565	1,502	1,412	1,401	1,455
Total Revenue	5,393	5,489	5,642	5,534	4,903	4,791	4,733	4,462	4,211	4,410
Operating Revenue	5,393	5,489	5,642	5,534	4,903	4,791	4,733	4,462	4,211	4,410
Total Cost of Revenue	3,768	3,848	3,869	3,853	3,294	3,226	3,231	3,050	2,810	2,955
Operating Cost of Revenue	3,768	3,848	3,869	3,853	3,294	3,226	3,231	3,050	2,810	2,955
Total Operating Expenses	889	887	828	780	821	986	846	841	772	838
Selling, General & Admin Expense	753	759	786	772	774	913	782	816	754	778
Amortization Expense	63	63	36	39	38	29	16	13	15	11
Other Operating Expenses / (Income)	16	-	-6.30	-	-1.00	2.20	-	-	-	-
Restructuring Charge	58	16	12	15	11	42	48	12	2.80	49
Total Other Income / (Expense), net	-278	-325	-216	-185	-162	-208	-199	-178	-241	-326
Interest Expense	248	263	162	168	174	184	178	184	192	321
Other Income / (Expense), net	-30	-62	-53	-17	13	-24	-21	6.20	-49	-12
Income Tax Expense	189	90	238	225	142	77	308	331	96	133
Net Income / (Loss) Discontinued Operations	-4.80	2.30	0.30	16	19	-31	43	111	194	177
Basic Earnings per Share	$1.82	$2.37	$3.37	$3.36	$3.24	$1.70	$1.21	$4.33	$2.49	$1.63
Weighted Average Basic Shares Outstanding	145.50M	144.40M	145.90M	150.90M	155.20M	154.30M	159.40M	186.90M	194.30M	203.90M
Diluted Earnings per Share	$1.81	$2.36	$3.33	$3.32	$3.22	$1.69	$1.20	$4.29	$2.46	$1.62
Weighted Average Diluted Shares Outstanding	146M	144.90M	147.40M	152.40M	156M	155.20M	160.20M	188.90M	197.20M	206.70M
Weighted Average Basic & Diluted Shares Outstanding	145.76M	144.49M	143.96M	148.16M	154.92M	154.67M	159.60M	188.20M	195.30M	205.80M
Cash Dividends to Common per Share	$0.80	$0.80	$0.80	$0.76	$0.64	$0.64	$0.64	$0.64	$0.61	$0.52

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	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Income / (Loss) Attributable to Common Shareholders	114	-7.30	92	98	82	124	57	99	62	94	134
Consolidated Net Income / (Loss)	114	-7.30	92	98	82	124	57	99	62	94	134
Net Income / (Loss) Continuing Operations	117	-0.40	89	98	83	125	58	94	63	95	133
Total Pre-Tax Income	127	84	119	136	119	116	78	139	97	179	184
Total Operating Income	183	159	186	206	185	211	158	216	170	228	228
Total Gross Profit	392	407	402	416	401	405	413	418	405	424	434
Total Revenue	1,273	1,373	1,345	1,345	1,330	1,378	1,382	1,381	1,349	1,406	1,400
Operating Revenue	1,273	1,373	1,345	1,345	1,330	1,378	1,382	1,381	1,349	1,406	1,400
Total Cost of Revenue	881	966	944	929	929	973	969	963	944	982	967
Operating Cost of Revenue	881	966	944	929	929	973	969	963	944	982	967
Total Operating Expenses	208	248	215	210	216	194	256	202	236	196	206
Selling, General & Admin Expense	191	188	187	192	186	170	182	186	222	186	196
Amortization Expense	15	16	16	16	15	17	15	15	15	9.10	8.70
Restructuring Charge	2.60	33	6.80	2.50	16	6.40	9.80	0.60	-1.20	7.50	0.60
Total Other Income / (Expense), net	-56	-75	-67	-70	-66	-95	-80	-77	-73	-49	-44
Interest Expense	57	59	61	63	65	66	70	69	58	43	41
Other Income / (Expense), net	0.50	-16	-6.40	-6.80	-0.80	-29	-9.60	-8.40	-15	-5.80	-3.10
Income Tax Expense	10	85	31	38	36	-9.00	20	45	34	85	51
Net Income / (Loss) Discontinued Operations	-3.40	-6.90	3.00	0.50	-1.40	-0.90	-1.00	5.20	-1.00	-0.40	1.60
Basic Earnings per Share	$0.78	($0.05)	$0.63	$0.67	$0.57	$0.86	$0.39	$0.69	$0.43	$0.66	$0.92
Weighted Average Basic Shares Outstanding	146.20M	145.50M	145.80M	145.70M	144.90M	144.40M	144.50M	144.50M	144.10M	145.90M	145.20M
Diluted Earnings per Share	$0.77	($0.05)	$0.63	$0.67	$0.56	$0.86	$0.39	$0.68	$0.43	$0.64	$0.92
Weighted Average Diluted Shares Outstanding	146.80M	146M	146.10M	146M	145.40M	144.90M	144.90M	144.80M	144.80M	147.40M	146.60M
Weighted Average Basic & Diluted Shares Outstanding	147.05M	145.76M	145.69M	145.67M	145.61M	144.49M	144.44M	144.41M	144.39M	143.96M	144.66M
Cash Dividends to Common per Share	$0.20	-	$0.20	$0.20	$0.20	-	$0.20	$0.20	$0.20	-	$0.20

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	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015
Net Change in Cash & Equivalents	26	-110	-105	12	286	-9.30	-322	207	8.40	-152
Net Cash From Operating Activities	728	516	613	710	737	511	428	424	907	783
Net Cash From Continuing Operating Activities	728	516	613	710	737	511	428	424	907	783
Net Income / (Loss) Continuing Operations	265	342	492	507	503	263	193	815	486	335
Consolidated Net Income / (Loss)	265	342	492	507	503	263	193	815	486	335
Depreciation Expense	241	233	185	186	174	151	131	149	214	213
Non-Cash Adjustments To Reconcile Net Income	125	171	151	48	51	128	44	-526	139	190
Changes in Operating Assets and Liabilities, net	97	-230	-214	-31	8.90	-30	59	-14	67	44
Net Cash From Investing Activities	-233	-1,378	-243	-126	-160	-666	-267	1,786	-315	-60
Net Cash From Continuing Investing Activities	-233	-1,378	-243	-126	-160	-666	-267	1,786	-315	-60
Purchase of Property, Plant & Equipment	-220	-244	-237	-213	-181	-192	-169	-184	-276	-184
Acquisitions	4.20	-1,161	-9.60	-0.10	1.20	-453	-84	-119	-5.80	-28
Purchase of Investments	-21	15	-5.50	-18	7.20	-13	-11	-8.70	0.00	24
Divestitures	1.00	10	9.40	89	12	-	-	2,160	0.00	-
Sale and/or Maturity of Investments	3.10	1.60	0.00	8.40	-	-8.20	-	-	-46	-
Net Cash From Financing Activities	-433	756	-447	-576	-262	140	-478	-1,890	-545	-814
Net Cash From Continuing Financing Activities	-433	756	-447	-576	-262	140	-478	-1,890	-545	-814
Repayment of Debt	-718	-981	-435	-633	-105	-569	-6.10	-463	-175	-863
Repurchase of Common Equity	0.00	-80	-280	-403	-33	-67	-583	-1,302	-217	-802
Payment of Dividends	-118	-118	-119	-116	-100	-99	-104	-120	-122	-107
Issuance of Debt	421	1,965	423	602	0.00	895	224	0.00	-	966
Other Financing Activities, net	-18	-31	-37	-25	-23	-20	-9.50	-4.70	-31	-9.30
Effect of Exchange Rate Changes	-37	-3.70	-29	4.10	-29	5.30	-5.30	-113	-39	-60
Cash Interest Paid	284	265	175	175	188	195	191	211	215	230
Cash Income Taxes Paid	110	358	192	113	102	95	155	162	126	102

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	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Change in Cash & Equivalents	-37	-14	-2.60	36	6.70	65	-3.80	-18	-153	207	-32
Net Cash From Operating Activities	32	244	171	188	125	324	199	-59	52	293	108
Net Cash From Continuing Operating Activities	32	244	171	188	125	324	199	-59	52	293	108
Net Income / (Loss) Continuing Operations	114	-7.30	92	98	82	124	57	99	62	94	134
Consolidated Net Income / (Loss)	114	-7.30	92	98	82	124	57	99	62	94	134
Depreciation Expense	59	58	62	61	60	59	60	59	56	47	47
Non-Cash Adjustments To Reconcile Net Income	27	50	26	30	19	24	79	18	50	23	37
Changes in Operating Assets and Liabilities, net	-167	143	-9.40	-0.80	-36	117	3.30	-234	-115	128	-111
Net Cash From Investing Activities	-44	-67	-67	-60	-38	-52	-54	-66	-1,207	-59	-62
Net Cash From Continuing Investing Activities	-44	-67	-67	-60	-38	-52	-54	-66	-1,207	-59	-62
Purchase of Property, Plant & Equipment	-44	-59	-55	-59	-47	-59	-61	-59	-65	-54	-65
Acquisitions	0.00	-	-	-	4.20	2.20	0.10	-15	-1,148	0.10	-
Purchase of Investments	-1.20	-8.50	-8.80	-	-	-3.50	15	-	-	-2.90	-1.90
Sale and/or Maturity of Investments	1.60	-	-3.60	2.00	4.70	-	-8.70	4.90	5.40	-2.80	-
Other Investing Activities, net	0.00	-	0.40	0.10	0.20	-	1.20	0.10	0.60	-	2.10
Net Cash From Financing Activities	-45	-151	-126	-87	-69	-219	-131	106	999	-28	-62
Net Cash From Continuing Financing Activities	-45	-151	-126	-87	-69	-219	-131	106	999	-28	-62
Repayment of Debt	-13	-127	-103	-459	-29	-740	-100	137	-278	5.40	-1.10
Payment of Dividends	-30	-29	-29	-29	-31	-29	-29	-29	-31	-29	-29
Issuance of Debt	6.10	8.00	9.40	404	0.00	554	-	-	1,411	-1.40	1.90
Other Financing Activities, net	-8.40	-2.80	-3.40	-2.30	-9.60	-3.10	-2.40	-2.00	-23	-2.70	-3.30
Effect of Exchange Rate Changes	20	-40	20	-5.90	-11	12	-18	-0.30	2.90	1.70	-17
Cash Interest Paid	76	64	66	74	81	64	82	69	51	46	44
Cash Income Taxes Paid	48	35	18	36	21	48	37	259	14	59	63

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	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015
Total Assets	7,022	7,201	6,215	6,229	6,084	5,765	5,050	5,280	7,416	7,405
Total Current Assets	1,892	1,963	2,117	2,070	1,882	1,564	1,555	1,866	2,215	2,216
Cash & Equivalents	372	346	456	561	549	262	272	594	334	352
Accounts Receivable	543	537	684	704	611	637	555	643	533	890
Inventories, net	722	774	866	726	597	570	545	507	457	661
Prepaid Expenses	194	188	58	50	54	59	125	34	55	280
Current Deferred & Refundable Income Taxes	25	45	40	29	71	33	58	85	12	23
Other Current Assets	36	73	13	-	-	-	-	-	-	-
Plant, Property, & Equipment, net	1,398	1,416	1,276	1,232	1,190	1,142	1,036	998	890	946
Total Noncurrent Assets	3,732	3,821	2,822	2,928	3,013	3,059	2,459	2,416	4,311	4,242
Noncurrent Note & Lease Receivables	98	87	70	64	-	-	-	-	-	-
Goodwill	2,879	2,893	2,175	2,189	2,223	2,217	1,948	1,940	1,883	2,910
Intangible Assets	382	439	138	153	171	182	102	84	40	784
Noncurrent Deferred & Refundable Income Taxes	112	131	142	138	187	239	171	176	197	205
Other Noncurrent Operating Assets	262	272	297	382	432	422	239	216	175	343
Total Liabilities & Shareholders' Equity	7,022	7,201	6,215	6,229	6,084	5,765	5,050	5,280	7,416	7,405
Total Liabilities	6,398	6,651	5,871	5,981	5,911	5,961	5,399	5,128	6,806	6,878
Total Current Liabilities	1,636	1,509	2,082	2,007	1,367	1,436	1,489	1,378	2,119	1,807
Short-Term Debt	205	176	441	489	30	116	238	28	380	295
Accounts Payable	771	765	866	960	754	739	765	724	539	669
Current Deferred & Payable Income Tax Liabilities	53	29	20	23	20	12	24	47	48	-
Other Current Liabilities	606	539	756	536	564	570	462	577	468	843
Total Noncurrent Liabilities	4,762	5,142	3,789	3,973	4,544	4,525	3,910	3,750	4,687	5,071
Long-Term Debt	4,199	4,514	3,238	3,220	3,731	3,699	3,237	3,231	3,763	4,267
Capital Lease Obligations	75	67	50	45	-	-	-	-	-	-
Noncurrent Deferred & Payable Income Tax Liabilities	26	36	33	47	31	31	20	29	4.90	75
Other Noncurrent Operating Liabilities	462	526	468	662	782	796	653	491	402	729
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	-	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	625	550	344	249	173	-196	-349	152	610	-295
Total Preferred & Common Equity	625	550	344	249	173	-196	-349	152	610	527
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	625	550	344	249	173	-196	-349	152	610	-295
Common Stock	1,461	1,445	2,179	2,147	2,116	2,097	2,073	1,963	1,997	1,938
Retained Earnings	643	497	3,163	2,791	2,401	1,999	1,836	1,735	1,040	675
Treasury Stock	-404	-436	-4,019	-3,755	-3,381	-3,382	-3,337	-2,701	-1,478	-1,266
Accumulated Other Comprehensive Income / (Loss)	-1,076	-956	-979	-934	-964	-909	-920	-845	-949	-1,642

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	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022
Period end date	3/31/2025	9/30/2024	6/30/2024	3/31/2024	9/30/2023	6/30/2023	3/31/2023	9/30/2022
Total Assets	7,049	7,321	7,268	7,199	7,368	7,524	7,356	6,075
Total Current Assets	1,906	2,060	2,051	1,993	2,123	2,214	2,067	2,031
Cash & Equivalents	335	386	389	353	281	285	303	249
Accounts Receivable	585	574	568	554	566	554	576	733
Inventories, net	767	807	806	790	834	939	962	962
Prepaid Expenses	198	205	197	199	195	200	194	66
Current Deferred & Refundable Income Taxes	21	20	21	28	47	45	32	21
Plant, Property, & Equipment, net	1,409	1,438	1,417	1,411	1,386	1,410	1,397	1,231
Total Noncurrent Assets	3,734	3,824	3,801	3,795	3,859	3,901	3,893	2,813
Noncurrent Note & Lease Receivables	93	98	97	80	86	93	82	70
Goodwill	2,886	2,897	2,884	2,888	2,913	2,919	2,909	2,157
Intangible Assets	369	398	410	426	446	463	472	141
Noncurrent Deferred & Refundable Income Taxes	117	152	135	131	120	123	124	117
Other Noncurrent Operating Assets	269	280	274	271	294	302	306	328
Total Liabilities & Shareholders' Equity	7,049	7,321	7,268	7,199	7,368	7,524	7,356	6,075
Total Liabilities	6,251	6,550	6,618	6,601	6,959	7,112	7,010	5,857
Total Current Liabilities	1,507	1,593	1,574	1,503	1,720	1,850	1,733	1,877
Short-Term Debt	209	198	185	178	240	334	190	403
Accounts Payable	788	801	837	812	746	793	826	913
Current Deferred & Payable Income Tax Liabilities	37	48	31	28	20	24	25	26
Other Current Liabilities	474	547	522	485	714	699	692	535
Total Noncurrent Liabilities	4,744	4,957	5,044	5,098	5,239	5,262	5,277	3,980
Long-Term Debt	4,196	4,334	4,430	4,484	4,631	4,637	4,640	3,236
Capital Lease Obligations	69	75	77	62	65	66	58	52
Noncurrent Deferred & Payable Income Tax Liabilities	27	36	35	35	58	71	97	52
Other Noncurrent Operating Liabilities	453	512	503	518	486	489	481	640
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	798	771	650	598	408	412	347	218
Total Preferred & Common Equity	798	771	650	598	408	412	347	218
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	798	771	650	598	408	412	347	218
Common Stock	1,456	1,454	1,447	1,439	2,191	2,180	2,176	2,169
Retained Earnings	727	680	618	549	3,294	3,266	3,196	3,098
Treasury Stock	-367	-404	-404	-404	-4,076	-4,076	-4,076	-4,019
Accumulated Other Comprehensive Income / (Loss)	-1,018	-959	-1,010	-985	-1,001	-958	-949	-1,030

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

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-1.75%	-2.71%	1.95%	12.86%	2.34%	1.23%	6.08%	5.94%	-4.51%	-43.10%
EBITDA Growth	2.25%	-13.95%	0.54%	9.81%	38.23%	-8.05%	5.52%	-8.44%	-3.07%	4.72%
EBIT Growth	1.92%	-22.31%	0.86%	10.42%	44.41%	-12.79%	10.08%	-0.40%	-4.26%	-8.67%
NOPAT Growth	-27.39%	-6.38%	3.01%	1.41%	32.79%	112.95%	136.20%	-80.75%	40.85%	-46.71%
Net Income Growth	-22.51%	-30.51%	-3.00%	0.78%	91.22%	36.20%	-76.30%	67.54%	45.02%	29.95%
EPS Growth	-23.31%	-29.13%	0.30%	3.11%	90.53%	40.83%	-72.03%	74.39%	51.85%	35.00%
Operating Cash Flow Growth	41.03%	-15.83%	-13.58%	-3.70%	44.20%	19.42%	0.85%	-53.20%	15.88%	72.80%
Free Cash Flow Firm Growth	188.40%	-262.68%	-18.22%	-2.61%	1,520.43%	-123.02%	221.09%	-97.73%	212.35%	166.09%
Invested Capital Growth	-4.62%	37.18%	5.13%	1.63%	0.94%	17.51%	1.38%	1.30%	-41.20%	-8.49%
Revenue Q/Q Growth	-0.09%	-0.51%	-2.18%	3.57%	0.86%	0.81%	0.69%	2.92%	87.79%	-39.18%
EBITDA Q/Q Growth	-4.00%	-2.93%	-6.00%	6.42%	5.02%	4.23%	0.42%	-2.87%	21.79%	-1.04%
EBIT Q/Q Growth	-5.26%	-5.45%	-6.79%	7.10%	6.04%	3.34%	0.84%	-0.62%	31.98%	-17.49%
NOPAT Q/Q Growth	-31.88%	23.20%	-11.80%	7.02%	-3.39%	-18.41%	731.16%	-67.05%	171.31%	-49.65%
Net Income Q/Q Growth	-33.16%	9.52%	-14.98%	8.27%	8.15%	-26.74%	574.45%	-20.07%	10.85%	20.56%
EPS Q/Q Growth	-33.46%	10.28%	-14.18%	9.57%	7.69%	-23.87%	850.00%	-19.36%	11.82%	22.73%
Operating Cash Flow Q/Q Growth	-9.85%	6.43%	-6.08%	0.77%	9.98%	-3.42%	76.93%	-45.18%	57.01%	-50.71%
Free Cash Flow Firm Q/Q Growth	-6.06%	18.39%	-22.77%	15.01%	-2.66%	-156.81%	184.07%	-97.72%	4,513.11%	-46.13%
Invested Capital Q/Q Growth	-5.22%	-1.99%	-1.21%	-2.68%	-1.80%	-1.65%	-2.23%	2.63%	-43.00%	-0.57%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	30.14%	29.90%	31.42%	30.38%	32.82%	32.66%	31.74%	31.65%	33.27%	33.00%
EBITDA Margin	17.56%	16.87%	19.08%	19.34%	19.88%	14.72%	16.20%	16.29%	18.85%	18.57%
Operating Margin	13.65%	13.75%	16.75%	16.28%	16.07%	12.07%	13.87%	12.80%	14.93%	14.00%
EBIT Margin	13.09%	12.62%	15.80%	15.97%	16.33%	11.57%	13.43%	12.94%	13.77%	13.73%
Profit (Net Income) Margin	4.91%	6.22%	8.71%	9.16%	10.26%	5.49%	4.08%	18.26%	11.55%	7.60%
Tax Burden Percent	57.74%	79.50%	67.41%	70.76%	80.31%	71.02%	42.18%	207.20%	125.39%	115.10%
Interest Burden Percent	64.93%	62.03%	81.80%	81.02%	78.22%	66.79%	72.02%	68.10%	66.90%	48.12%
Effective Tax Rate	41.21%	21.04%	32.63%	31.42%	22.69%	20.69%	67.17%	84.03%	24.65%	45.50%
Return on Invested Capital (ROIC)	8.93%	13.89%	18.04%	18.11%	18.09%	14.79%	7.60%	3.26%	12.63%	6.81%
ROIC Less NNEP Spread (ROIC-NNEP)	4.98%	7.28%	13.56%	14.64%	14.94%	8.98%	6.84%	33.22%	12.98%	6.78%
Return on Net Nonoperating Assets (RNNOA)	36.17%	62.56%	147.82%	222.54%	-4,261.97%	-111.34%	-204.34%	210.62%	296.10%	70.46%
Return on Equity (ROE)	45.09%	76.45%	165.86%	240.65%	-4,243.88%	-96.55%	-196.74%	213.88%	308.73%	77.26%
Cash Return on Invested Capital (CROIC)	13.65%	-17.45%	13.04%	16.49%	17.15%	-1.31%	6.23%	1.97%	64.52%	15.67%
Operating Return on Assets (OROA)	9.93%	10.33%	14.33%	14.36%	13.51%	10.25%	12.31%	9.10%	7.82%	7.89%
Return on Assets (ROA)	3.72%	5.09%	7.90%	8.23%	8.49%	4.86%	3.74%	12.84%	6.56%	4.37%
Return on Common Equity (ROCE)	45.09%	76.45%	165.86%	240.65%	-4,243.88%	-96.55%	-196.74%	213.88%	308.73%	77.26%
Return on Equity Simple (ROE_SIMPLE)	42.39%	62.17%	142.87%	203.78%	291.54%	-134.05%	-55.39%	535.06%	79.78%	63.63%
Net Operating Profit after Tax (NOPAT)	433	596	636	618	609	459	215	91	474	336
NOPAT Margin	8.02%	10.86%	11.28%	11.17%	12.43%	9.58%	4.55%	2.04%	11.25%	7.63%
Net Nonoperating Expense Percent (NNEP)	3.94%	6.62%	4.48%	3.47%	3.15%	5.80%	0.76%	-29.96%	-0.35%	0.02%
Return On Investment Capital (ROIC_SIMPLE)	8.48%	11.23%	15.63%	-	-	-	-	-	-	-
Cost of Revenue to Revenue	69.86%	70.10%	68.58%	69.62%	67.18%	67.34%	68.26%	68.35%	66.73%	67.00%
SG&A Expenses to Revenue	13.96%	13.83%	13.94%	13.96%	15.78%	19.06%	16.53%	18.28%	17.91%	17.64%
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	16.49%	16.15%	14.68%	14.10%	16.75%	20.59%	17.87%	18.85%	18.33%	19.00%
Earnings before Interest and Taxes (EBIT)	706	693	892	884	801	554	636	578	580	606
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	947	926	1,076	1,070	975	705	767	727	794	819
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	7.89	9.39	20.08	38.40	38.81	0.00	0.00	52.41	12.72	0.00
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)	0.91	0.94	1.22	1.73	1.37	1.19	1.05	1.79	1.84	1.74
Price to Earnings (P/E)	18.62	15.10	14.06	18.84	13.31	21.67	25.82	9.79	15.95	22.93
Dividend Yield	2.36%	2.24%	1.67%	1.18%	1.48%	1.73%	2.01%	1.45%	1.52%	1.33%
Earnings Yield	5.37%	6.62%	7.11%	5.31%	7.51%	4.61%	3.87%	10.21%	6.27%	4.36%
Enterprise Value to Invested Capital (EV/IC)	1.91	1.93	2.82	3.70	2.93	2.76	2.87	3.78	4.16	2.52
Enterprise Value to Revenue (EV/Rev)	1.68	1.74	1.80	2.30	2.02	1.93	1.73	2.39	2.75	2.70
Enterprise Value to EBITDA (EV/EBITDA)	9.54	10.33	9.46	11.90	10.16	13.12	10.68	14.65	14.57	14.53
Enterprise Value to EBIT (EV/EBIT)	12.80	13.81	11.42	14.41	12.38	16.69	12.88	18.43	19.95	19.65
Enterprise Value to NOPAT (EV/NOPAT)	20.88	16.06	16.00	20.62	16.26	20.16	38.00	116.70	24.40	35.37
Enterprise Value to Operating Cash Flow (EV/OCF)	12.41	18.54	16.60	17.95	13.44	18.10	19.13	25.08	12.75	15.21
Enterprise Value to Free Cash Flow (EV/FCFF)	13.66	0.00	22.13	22.65	17.15	0.00	46.35	193.48	4.78	15.36
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	7.17	8.66	10.83	15.09	21.80	-19.44	-9.97	21.39	6.79	-15.48
Long-Term Debt to Equity	6.84	8.34	9.55	13.12	21.63	-18.85	-9.28	21.21	6.17	-14.48
Financial Leverage	7.26	8.60	10.90	15.20	-285.27	-12.39	-29.87	6.34	22.81	10.39
Leverage Ratio	12.11	15.01	20.99	29.23	-499.96	-19.85	-52.63	16.66	47.03	17.69
Compound Leverage Factor	7.87	9.31	17.17	23.68	-391.05	-13.26	-37.90	11.35	31.47	8.51
Debt to Total Capital	87.76%	89.64%	91.55%	93.78%	95.61%	105.42%	111.15%	95.53%	87.17%	106.90%
Short-Term Debt to Total Capital	4.02%	3.32%	10.82%	12.21%	0.75%	3.20%	7.60%	0.81%	8.00%	6.91%
Long-Term Debt to Total Capital	83.74%	86.32%	80.73%	81.58%	94.86%	102.23%	103.55%	94.73%	79.17%	100.00%
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	12.24%	10.36%	8.45%	6.22%	4.39%	-5.42%	-11.15%	4.47%	12.83%	-6.90%
Debt to EBITDA	4.73	5.14	3.46	3.51	3.86	5.41	4.53	4.48	5.22	5.57
Net Debt to EBITDA	4.34	4.76	3.04	2.98	3.30	5.04	4.18	3.67	4.80	5.14
Long-Term Debt to EBITDA	4.51	4.95	3.05	3.05	3.83	5.24	4.22	4.44	4.74	5.21
Debt to NOPAT	10.35	7.98	5.86	6.07	6.17	8.31	16.12	35.72	8.74	13.56
Net Debt to NOPAT	9.49	7.40	5.14	5.17	5.27	7.74	14.86	29.20	8.04	12.51
Long-Term Debt to NOPAT	9.88	7.69	5.17	5.28	6.12	8.06	15.02	35.41	7.94	12.68
Altman Z-Score	1.73	1.72	2.81	2.95	2.57	2.23	2.43	2.71	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	1.16	1.30	1.02	1.03	1.38	1.09	1.04	1.35	1.05	1.23
Quick Ratio	0.56	0.59	0.55	0.63	0.85	0.63	0.56	0.90	0.41	0.69
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	662	-748	460	563	578	-41	177	55	2,421	775
Operating Cash Flow to CapEx	330.61%	211.38%	258.45%	333.04%	406.96%	266.06%	253.86%	230.90%	334.90%	517.94%
Free Cash Flow to Firm to Interest Expense	2.67	-2.85	2.83	3.35	3.31	-0.22	0.99	0.30	12.61	2.41
Operating Cash Flow to Interest Expense	2.94	1.96	3.78	4.23	4.23	2.78	2.41	2.30	4.73	2.44
Operating Cash Flow Less CapEx to Interest Expense	2.05	1.03	2.32	2.96	3.19	1.73	1.46	1.31	3.31	1.97
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.76	0.82	0.91	0.90	0.83	0.89	0.92	0.70	0.57	0.57
Accounts Receivable Turnover	9.99	8.99	8.13	8.42	7.86	8.04	7.91	7.59	5.92	4.37
Inventory Turnover	5.04	4.69	4.86	5.83	5.65	5.79	6.14	6.33	5.03	4.38
Fixed Asset Turnover	3.83	4.08	4.50	4.57	4.21	4.40	4.65	4.73	4.59	4.67
Accounts Payable Turnover	4.91	4.72	4.24	4.50	4.41	4.29	4.34	4.83	4.65	4.57
Days Sales Outstanding (DSO)	36.54	40.59	44.89	43.35	46.43	45.39	46.17	48.10	61.67	83.53
Days Inventory Outstanding (DIO)	72.49	77.82	75.09	62.64	64.66	63.08	59.41	57.66	72.57	83.33
Days Payable Outstanding (DPO)	74.39	77.32	86.11	81.19	82.70	85.05	84.10	75.59	78.46	79.87
Cash Conversion Cycle (CCC)	34.65	41.08	33.88	24.80	28.38	23.42	21.48	30.17	55.78	87.00
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,731	4,960	3,616	3,440	3,384	3,353	2,853	2,815	2,778	4,725
Invested Capital Turnover	1.11	1.28	1.60	1.62	1.46	1.54	1.67	1.60	1.12	0.89
Increase / (Decrease) in Invested Capital	-229	1,344	176	55	32	500	39	36	-1,947	-439
Enterprise Value (EV)	9,036	9,569	10,181	12,742	9,908	9,252	8,188	10,646	11,566	11,901
Market Capitalization	4,929	5,158	6,909	9,550	6,695	5,700	4,986	7,982	7,757	7,691
Book Value per Share	$4.29	$3.80	$2.38	$1.68	$1.11	($1.27)	($2.22)	$0.84	$3.15	($1.49)
Tangible Book Value per Share	($18.09)	($19.26)	($13.61)	($14.13)	($14.32)	($16.80)	($15.28)	($10.37)	($6.79)	($20.20)
Total Capital	5,103	5,307	4,072	4,001	3,933	3,618	3,126	3,410	4,752	4,267
Total Debt	4,479	4,757	3,728	3,753	3,761	3,814	3,474	3,258	4,143	4,562
Total Long-Term Debt	4,274	4,581	3,288	3,264	3,731	3,699	3,237	3,231	3,763	4,267
Net Debt	4,107	4,411	3,272	3,192	3,212	3,552	3,203	2,664	3,809	4,210
Capital Expenditures (CapEx)	220	244	237	213	181	192	169	184	271	151
Debt-free, Cash-free Net Working Capital (DFCFNWC)	90	285	20	-10	-5.10	-19	32	-78	143	352
Debt-free Net Working Capital (DFNWC)	461	631	476	551	544	243	304	516	476	703
Net Working Capital (NWC)	256	454	35	62	514	128	66	488	96	409
Net Nonoperating Expense (NNE)	168	254	145	111	106	196	22	-724	-12	1.06
Net Nonoperating Obligations (NNO)	4,107	4,411	3,272	3,191	3,212	3,549	3,202	2,662	2,169	5,020
Total Depreciation and Amortization (D&A)	241	233	185	186	174	151	131	149	214	213
Debt-free, Cash-free Net Working Capital to Revenue	1.66%	5.19%	0.35%	-0.18%	-0.10%	-0.40%	0.68%	-1.76%	3.39%	7.97%
Debt-free Net Working Capital to Revenue	8.56%	11.49%	8.43%	9.95%	11.09%	5.08%	6.42%	11.56%	11.31%	15.95%
Net Working Capital to Revenue	4.75%	8.28%	0.62%	1.13%	10.49%	2.67%	1.40%	10.94%	2.29%	9.26%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.82	$2.37	$3.37	$3.36	$3.24	$1.70	$1.21	$4.33	$2.49	$1.63
Adjusted Weighted Average Basic Shares Outstanding	145.50M	144.40M	145.90M	150.90M	155.20M	154.30M	159.40M	186.90M	194.30M	203.90M
Adjusted Diluted Earnings per Share	$1.81	$2.36	$3.33	$3.32	$3.22	$1.69	$1.20	$4.29	$2.46	$1.62
Adjusted Weighted Average Diluted Shares Outstanding	146M	144.90M	147.40M	152.40M	156M	155.20M	160.20M	188.90M	197.20M	206.70M
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	145.76M	144.49M	143.96M	148.16M	154.92M	154.67M	155.63M	167.37M	193.48M	195.99M
Normalized Net Operating Profit after Tax (NOPAT)	467	647	645	596	618	492	493	408	476	363
Normalized NOPAT Margin	8.65%	11.79%	11.43%	10.78%	12.60%	10.27%	10.41%	9.15%	11.30%	8.23%
Pre Tax Income Margin	8.50%	7.83%	12.93%	12.94%	12.77%	7.73%	9.67%	8.82%	9.21%	6.61%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	2.85	2.63	5.49	5.27	4.59	3.01	3.57	3.14	3.02	1.89
NOPAT to Interest Expense	1.75	2.27	3.92	3.68	3.49	2.49	1.21	0.50	2.47	1.05
EBIT Less CapEx to Interest Expense	1.96	1.71	4.03	4.00	3.55	1.97	2.63	2.14	1.61	1.42
NOPAT Less CapEx to Interest Expense	0.86	1.34	2.46	2.41	2.46	1.45	0.26	-0.50	1.06	0.58
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	44.58%	34.51%	24.11%	22.81%	19.96%	37.68%	53.91%	14.69%	25.00%	31.84%
Augmented Payout Ratio	44.58%	57.90%	81.10%	102.35%	26.53%	63.27%	355.62%	174.48%	69.61%	270.96%

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

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-4.29%	-0.34%	-2.66%	-2.59%	-1.42%	-2.02%	-1.33%	-2.62%	-4.85%	-8.20%	-0.45%
EBITDA Growth	-0.29%	-16.39%	16.50%	-2.81%	15.92%	-10.41%	-23.51%	10.16%	-28.24%	-20.34%	12.55%
EBIT Growth	-0.16%	-21.50%	21.55%	-4.38%	19.22%	-17.96%	-34.19%	5.75%	-37.68%	-22.63%	14.28%
NOPAT Growth	30.21%	-100.33%	18.77%	1.70%	17.50%	88.90%	-29.08%	-11.61%	-41.23%	-41.34%	16.91%
Net Income Growth	38.41%	-105.89%	62.01%	-0.81%	32.47%	31.50%	-57.82%	-12.99%	-58.51%	-47.87%	24.61%
EPS Growth	37.50%	-105.81%	61.54%	-1.47%	30.23%	34.38%	-57.61%	-11.69%	-57.00%	-46.22%	29.58%
Operating Cash Flow Growth	-74.50%	-24.56%	-14.36%	421.71%	141.04%	10.67%	84.52%	-135.56%	7.23%	-11.95%	-39.38%
Free Cash Flow Firm Growth	120.94%	120.44%	116.16%	125.77%	107.88%	-1,897.28%	-3,443.69%	-1,606.24%	-89,994.85%	-137.25%	-26.62%
Invested Capital Growth	-0.68%	-4.62%	-1.37%	-4.06%	0.77%	37.18%	38.27%	42.29%	34.83%	5.13%	3.56%
Revenue Q/Q Growth	-7.31%	2.06%	0.00%	1.17%	-3.48%	-0.31%	0.07%	2.37%	-4.06%	0.39%	-1.24%
EBITDA Q/Q Growth	20.69%	-16.80%	-6.59%	6.31%	1.20%	15.92%	-22.08%	26.81%	-21.78%	-1.03%	12.22%
EBIT Q/Q Growth	28.51%	-20.46%	-9.51%	7.93%	1.04%	23.18%	-28.81%	34.56%	-30.47%	-1.20%	14.39%
NOPAT Q/Q Growth	22,484.82%	-100.54%	-6.74%	14.55%	-43.08%	95.31%	-20.13%	32.34%	-8.49%	-26.67%	-0.47%
Net Income Q/Q Growth	1,654.79%	-107.96%	-6.71%	19.88%	-33.87%	119.08%	-42.89%	60.10%	-34.36%	-29.73%	17.82%
EPS Q/Q Growth	1,640.00%	-107.94%	-5.97%	19.64%	-34.88%	120.51%	-42.65%	58.14%	-32.81%	-30.43%	19.48%
Operating Cash Flow Q/Q Growth	-86.94%	43.23%	-9.40%	50.44%	-61.35%	62.58%	440.34%	-212.72%	-82.26%	171.08%	-34.41%
Free Cash Flow Firm Q/Q Growth	-11.29%	9.95%	-41.98%	290.41%	108.21%	13.05%	7.51%	-19.32%	-1,981.24%	-245.57%	-58.33%
Invested Capital Q/Q Growth	4.32%	-5.22%	0.77%	-0.32%	0.19%	-1.99%	-1.97%	4.69%	36.38%	-1.21%	0.87%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	30.78%	29.63%	29.85%	30.93%	30.14%	29.39%	29.91%	30.27%	30.03%	30.16%	30.96%
EBITDA Margin	19.11%	14.68%	18.01%	19.28%	18.34%	17.50%	15.05%	19.32%	15.60%	19.13%	19.41%
Operating Margin	14.41%	11.58%	13.85%	15.29%	13.91%	15.33%	11.41%	15.66%	12.57%	16.22%	16.28%
EBIT Margin	14.45%	10.42%	13.37%	14.78%	13.85%	13.23%	10.71%	15.06%	11.45%	15.80%	16.06%
Profit (Net Income) Margin	8.92%	-0.53%	6.82%	7.31%	6.17%	9.00%	4.10%	7.18%	4.59%	6.71%	9.58%
Tax Burden Percent	89.30%	-8.65%	76.80%	72.55%	68.85%	106.99%	72.66%	71.19%	64.01%	52.62%	72.93%
Interest Burden Percent	69.11%	58.98%	66.37%	68.16%	64.66%	63.58%	52.64%	66.96%	62.59%	80.65%	81.81%
Effective Tax Rate	8.03%	100.47%	25.71%	27.82%	29.97%	-7.77%	26.06%	32.54%	34.95%	47.15%	27.93%
Return on Invested Capital (ROIC)	14.28%	-0.06%	11.05%	11.85%	10.76%	21.15%	10.67%	13.31%	10.61%	13.71%	18.81%
ROIC Less NNEP Spread (ROIC-NNEP)	12.98%	-0.21%	10.00%	10.75%	9.70%	18.45%	9.19%	12.16%	9.41%	12.90%	17.93%
Return on Net Nonoperating Assets (RNNOA)	79.13%	-1.56%	75.19%	91.57%	91.98%	158.64%	118.71%	162.54%	141.08%	140.59%	355.05%
Return on Equity (ROE)	93.41%	-1.62%	86.24%	103.42%	102.75%	179.79%	129.38%	175.84%	151.69%	154.30%	373.86%
Cash Return on Invested Capital (CROIC)	10.31%	13.65%	14.01%	16.32%	11.61%	-17.45%	-21.03%	-22.63%	-16.65%	13.04%	16.56%
Operating Return on Assets (OROA)	10.82%	7.90%	9.83%	10.86%	10.41%	10.83%	8.79%	12.23%	9.48%	14.33%	15.14%
Return on Assets (ROA)	6.68%	-0.40%	5.01%	5.37%	4.64%	7.37%	3.36%	5.83%	3.80%	6.08%	9.03%
Return on Common Equity (ROCE)	93.41%	-1.62%	86.24%	103.42%	102.75%	179.79%	129.38%	175.84%	151.69%	154.30%	373.86%
Return on Equity Simple (ROE_SIMPLE)	37.12%	0.00%	51.35%	55.51%	60.45%	0.00%	76.37%	94.45%	116.68%	0.00%	264.99%
Net Operating Profit after Tax (NOPAT)	169	-0.75	138	148	130	228	117	146	110	120	164
NOPAT Margin	13.26%	-0.05%	10.29%	11.03%	9.74%	16.52%	8.43%	10.57%	8.17%	8.57%	11.73%
Net Nonoperating Expense Percent (NNEP)	1.30%	0.15%	1.05%	1.11%	1.06%	2.70%	1.48%	1.14%	1.20%	0.81%	0.88%
Return On Investment Capital (ROIC_SIMPLE)	3.20%	-0.01%	-	-	-	4.29%	-	-	-	2.96%	-
Cost of Revenue to Revenue	69.22%	70.37%	70.15%	69.07%	69.86%	70.61%	70.09%	69.73%	69.97%	69.84%	69.04%
SG&A Expenses to Revenue	14.97%	13.72%	13.91%	14.24%	13.95%	12.34%	13.16%	13.45%	16.43%	13.23%	14.00%
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	16.37%	18.05%	16.00%	15.64%	16.23%	14.06%	18.50%	14.61%	17.47%	13.94%	14.68%
Earnings before Interest and Taxes (EBIT)	184	143	180	199	184	182	148	208	155	222	225
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	243	202	242	259	244	241	208	267	210	269	272
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.28	7.89	6.86	7.79	8.93	9.39	11.36	13.69	18.56	20.08	28.59
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	0.00
Price to Revenue (P/Rev)	0.79	0.91	0.98	0.93	0.98	0.94	0.84	1.02	1.15	1.22	1.08
Price to Earnings (P/E)	14.22	18.62	13.35	14.04	14.78	15.10	14.87	14.50	15.90	14.06	10.79
Dividend Yield	2.77%	2.36%	2.20%	2.30%	2.16%	2.24%	2.49%	2.05%	1.79%	1.67%	1.86%
Earnings Yield	7.03%	5.37%	7.49%	7.12%	6.77%	6.62%	6.73%	6.90%	6.29%	7.11%	9.27%
Enterprise Value to Invested Capital (EV/IC)	1.69	1.91	1.90	1.89	1.96	1.93	1.84	2.01	2.23	2.82	2.64
Enterprise Value to Revenue (EV/Rev)	1.57	1.68	1.76	1.72	1.78	1.74	1.68	1.88	1.98	1.80	1.68
Enterprise Value to EBITDA (EV/EBITDA)	8.83	9.54	9.64	9.84	10.13	10.33	9.74	10.21	11.09	9.46	8.46
Enterprise Value to EBIT (EV/EBIT)	11.83	12.80	12.76	13.14	13.45	13.81	12.68	12.85	13.80	11.42	10.12
Enterprise Value to NOPAT (EV/NOPAT)	17.50	20.88	14.97	15.21	15.85	16.06	19.21	19.27	19.71	16.00	13.41
Enterprise Value to Operating Cash Flow (EV/OCF)	13.15	12.41	11.78	11.21	16.48	18.54	19.16	26.40	17.86	16.60	14.82
Enterprise Value to Free Cash Flow (EV/FCFF)	16.35	13.66	13.50	11.35	16.90	0.00	0.00	0.00	0.00	22.13	16.25
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	5.61	7.17	5.97	7.22	7.90	8.66	12.08	12.21	14.11	10.83	16.92
Long-Term Debt to Equity	5.34	6.84	5.72	6.93	7.60	8.34	11.50	11.40	13.56	9.55	15.07
Financial Leverage	6.09	7.26	7.52	8.52	9.48	8.60	12.92	13.36	15.00	10.90	19.80
Leverage Ratio	10.21	12.11	12.45	13.92	15.41	15.01	21.45	22.27	25.09	20.99	35.37
Compound Leverage Factor	7.05	7.15	8.26	9.49	9.96	9.54	11.29	14.91	15.71	16.93	28.94
Debt to Total Capital	84.86%	87.76%	85.66%	87.83%	88.76%	89.64%	92.36%	92.43%	93.38%	91.55%	94.42%
Short-Term Debt to Total Capital	3.96%	4.02%	3.68%	3.47%	3.35%	3.32%	4.49%	6.13%	3.62%	10.82%	10.32%
Long-Term Debt to Total Capital	80.90%	83.74%	81.98%	84.36%	85.41%	86.32%	87.87%	86.30%	89.76%	80.73%	84.10%
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	0.00%	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	15.14%	12.24%	14.34%	12.17%	11.24%	10.36%	7.64%	7.57%	6.62%	8.45%	5.58%
Debt to EBITDA	4.73	4.73	4.67	4.93	4.92	5.14	5.17	4.95	4.92	3.46	3.22
Net Debt to EBITDA	4.37	4.34	4.28	4.52	4.56	4.76	4.88	4.67	4.62	3.04	3.01
Long-Term Debt to EBITDA	4.51	4.51	4.47	4.73	4.74	4.95	4.92	4.62	4.73	3.05	2.87
Debt to NOPAT	9.38	10.35	7.25	7.62	7.71	7.98	10.20	9.33	8.75	5.86	5.11
Net Debt to NOPAT	8.67	9.49	6.65	6.99	7.13	7.40	9.62	8.80	8.21	5.14	4.77
Long-Term Debt to NOPAT	8.94	9.88	6.94	7.32	7.42	7.69	9.71	8.71	8.41	5.17	4.56
Altman Z-Score	1.46	1.47	1.51	1.49	1.52	1.48	1.91	1.97	2.04	2.45	2.46
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.26	1.16	1.29	1.30	1.33	1.30	1.23	1.20	1.19	1.02	1.08
Quick Ratio	0.61	0.56	0.60	0.61	0.60	0.59	0.49	0.45	0.51	0.55	0.52
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	202	228	208	358	92	-1,117	-1,284	-1,388	-1,164	-56	38
Operating Cash Flow to CapEx	72.67%	413.20%	308.32%	320.61%	265.61%	546.79%	324.80%	-99.49%	79.97%	543.68%	167.03%
Free Cash Flow to Firm to Interest Expense	3.56	3.89	3.43	5.65	1.41	-16.82	-18.32	-20.21	-20.13	-1.30	0.94
Operating Cash Flow to Interest Expense	0.56	4.16	2.82	2.97	1.92	4.88	2.84	-0.85	0.90	6.80	2.64
Operating Cash Flow Less CapEx to Interest Expense	-0.21	3.15	1.90	2.05	1.20	3.98	1.97	-1.71	-0.22	5.55	1.06
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.75	0.76	0.73	0.73	0.75	0.82	0.82	0.81	0.83	0.91	0.94
Accounts Receivable Turnover	9.37	9.99	9.47	9.69	9.68	8.99	8.50	8.71	8.35	8.13	7.86
Inventory Turnover	4.78	5.04	4.60	4.35	4.38	4.69	4.29	4.12	4.29	4.86	4.63
Fixed Asset Turnover	3.78	3.83	3.82	3.84	3.90	4.08	4.22	4.17	4.21	4.50	4.73
Accounts Payable Turnover	4.65	4.91	4.88	4.66	4.68	4.72	4.65	4.33	4.34	4.24	4.31
Days Sales Outstanding (DSO)	38.95	36.54	38.55	37.68	37.70	40.59	42.96	41.92	43.70	44.89	46.46
Days Inventory Outstanding (DIO)	76.40	72.49	79.38	83.82	83.42	77.82	85.01	88.59	85.09	75.09	78.84
Days Payable Outstanding (DPO)	78.50	74.39	74.81	78.30	78.00	77.32	78.48	84.31	84.10	86.11	84.73
Cash Conversion Cycle (CCC)	36.85	34.65	43.12	43.20	43.12	41.08	49.49	46.20	44.69	33.88	40.57
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,936	4,731	4,992	4,954	4,970	4,960	5,061	5,163	4,932	3,616	3,660
Invested Capital Turnover	1.08	1.11	1.07	1.07	1.10	1.28	1.27	1.26	1.30	1.60	1.60
Increase / (Decrease) in Invested Capital	-34	-229	-69	-209	38	1,344	1,401	1,534	1,274	176	126
Enterprise Value (EV)	8,350	9,036	9,509	9,370	9,716	9,569	9,291	10,398	11,015	10,181	9,680
Market Capitalization	4,213	4,929	5,288	5,066	5,345	5,158	4,637	5,646	6,429	6,909	6,238
Book Value per Share	$5.47	$4.29	$5.29	$4.46	$4.13	$3.80	$2.83	$2.86	$2.41	$2.38	$1.50
Tangible Book Value per Share	($16.86)	($18.09)	($17.32)	($18.16)	($18.74)	($19.26)	($20.43)	($20.57)	($21.08)	($13.61)	($14.32)
Total Capital	5,271	5,103	5,378	5,342	5,322	5,307	5,344	5,449	5,235	4,072	3,909
Total Debt	4,473	4,479	4,607	4,692	4,724	4,757	4,935	5,037	4,888	3,728	3,691
Total Long-Term Debt	4,264	4,274	4,409	4,507	4,546	4,581	4,695	4,703	4,699	3,288	3,288
Net Debt	4,138	4,107	4,221	4,304	4,371	4,411	4,654	4,752	4,585	3,272	3,442
Capital Expenditures (CapEx)	44	59	55	59	47	59	61	59	65	54	65
Debt-free, Cash-free Net Working Capital (DFCFNWC)	272	90	278	274	315	285	361	413	221	20	309
Debt-free Net Working Capital (DFNWC)	607	461	664	662	668	631	643	698	524	476	558
Net Working Capital (NWC)	398	256	467	477	490	454	403	364	334	35	154
Net Nonoperating Expense (NNE)	55	6.55	47	50	48	104	60	47	48	26	30
Net Nonoperating Obligations (NNO)	4,138	4,107	4,221	4,304	4,371	4,411	4,653	4,751	4,585	3,272	3,442
Total Depreciation and Amortization (D&A)	59	58	62	61	60	59	60	59	56	47	47
Debt-free, Cash-free Net Working Capital to Revenue	5.10%	1.66%	5.16%	5.03%	5.76%	5.19%	6.55%	7.46%	3.96%	0.35%	5.35%
Debt-free Net Working Capital to Revenue	11.38%	8.56%	12.31%	12.18%	12.21%	11.49%	11.65%	12.61%	9.40%	8.43%	9.67%
Net Working Capital to Revenue	7.47%	4.75%	8.65%	8.77%	8.96%	8.28%	7.30%	6.57%	6.00%	0.62%	2.67%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.78	($0.05)	$0.63	$0.67	$0.57	$0.86	$0.39	$0.69	$0.43	$0.66	$0.92
Adjusted Weighted Average Basic Shares Outstanding	146.20M	145.50M	145.80M	145.70M	144.90M	144.40M	144.50M	144.50M	144.10M	145.90M	145.20M
Adjusted Diluted Earnings per Share	$0.77	($0.05)	$0.63	$0.67	$0.56	$0.86	$0.39	$0.68	$0.43	$0.64	$0.92
Adjusted Weighted Average Diluted Shares Outstanding	146.80M	146M	146.10M	146M	145.40M	144.90M	144.90M	144.80M	144.80M	147.40M	146.60M
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	147.05M	145.76M	145.69M	145.67M	145.61M	144.49M	144.44M	144.41M	144.39M	143.96M	144.66M
Normalized Net Operating Profit after Tax (NOPAT)	171	134	143	150	140	152	124	146	109	124	165
Normalized NOPAT Margin	13.44%	9.79%	10.66%	11.17%	10.56%	11.06%	8.96%	10.60%	8.12%	8.85%	11.78%
Pre Tax Income Margin	9.99%	6.15%	8.88%	10.07%	8.96%	8.41%	5.64%	10.08%	7.17%	12.75%	13.14%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	3.24	2.44	2.97	3.14	2.83	2.75	2.11	3.03	2.67	5.17	5.50
NOPAT to Interest Expense	2.97	-0.01	2.29	2.34	1.99	3.43	1.66	2.12	1.91	2.80	4.02
EBIT Less CapEx to Interest Expense	2.46	1.43	2.06	2.21	2.11	1.85	1.24	2.17	1.55	3.92	3.92
NOPAT Less CapEx to Interest Expense	2.20	-1.02	1.37	1.42	1.27	2.54	0.79	1.27	0.78	1.55	2.44
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	39.74%	44.58%	29.75%	32.56%	32.43%	34.51%	37.80%	30.35%	29.31%	24.11%	20.60%
Augmented Payout Ratio	39.74%	44.58%	29.75%	32.56%	32.43%	57.90%	63.42%	58.56%	68.88%	81.10%	81.79%

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. See Sealed Air's forecast for analyst expectations on what’s next for the company.

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 5/21/2025 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