SEALED AIR CORPSEE

Market cap

$6.1B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Cash and cash equivalents	676	723	680	992	323	358	364	594	272	262	549	561	456	346	372
Accounts Receivable, after Allowance for Credit Loss, Current	-	-	-	1,126	1,002	758	899	552	473	557	541	620	592	443	443
Income tax receivables	-	-	-	-	277	23	22	85	58	33	71	29	40	45	25
Other receivables	-	-	-	148	127	125	133	90	81	80	70	84	104	94	100
Advances and deposits	-	-	-	-	-	-	-	-	-	-	-	-	-	73	36
Inventory, Net	496	798	736	688	708	661	660	507	545	570	597	726	866	774	722
Prepaid expenses and other current assets	-	126	87	85	122	280	135	34	125	59	54	50	58	188	194
Total current assets	2,040	3,263	3,222	3,418	2,692	2,216	2,215	1,866	1,555	1,564	1,882	2,070	2,117	1,963	1,892
Property, Plant and Equipment, Net	948	1,322	1,213	1,135	993	931	1,060	998	1,036	1,142	1,190	1,232	1,276	1,416	1,398
Goodwill	1,946	4,221	3,191	3,115	3,006	2,910	2,856	1,940	1,948	2,217	2,223	2,189	2,175	2,893	2,879
Intangible Assets, Net (Excluding Goodwill)	-	2,103	1,140	1,017	872	784	710	84	102	182	171	153	138	439	382
Deferred taxes	-	-	-	-	-	-	-	-	-	239	187	138	142	131	112
Operating Lease, Right-of-Use Asset	-	-	-	-	-	-	-	-	-	90	76	64	70	87	98
Other non-current assets	286	459	415	387	373	381	337	216	239	332	356	382	297	272	262
Total assets	5,399	11,497	9,437	9,134	8,042	7,426	7,389	5,280	5,050	5,765	6,084	6,229	6,215	7,201	7,022
Short-Term Debt	24	35	39	82	130	242	93	25	233	99	7	1	7	141	141
Current portion of long-term debt (Note 15)	7	2	2	202	1	47	328	2	5	17	22	487	434	36	65
Operating Lease, Liability, Current	-	-	-	-	-	-	-	-	-	26	24	21	24	29	30
Accounts payable	232	619	484	525	639	675	886	724	765	739	754	960	866	765	771
Restructuring Reserve, Current	8	37	72	70	56	54	45	15	34	30	12	10	15	23	43
Income tax payable	-	-	-	-	-	-	-	47	24	12	20	23	20	29	53
Other Liabilities, Current	385	844	849	890	900	790	768	562	429	514	527	505	717	487	534
Total current liabilities	1,448	2,384	2,334	2,701	1,731	1,807	2,119	1,378	1,489	1,436	1,367	2,007	2,082	1,509	1,636
Long-Term Debt and Lease Obligation	1,399	5,011	4,541	4,116	4,283	4,303	3,938	3,231	3,237	3,699	3,731	3,220	3,238	4,514	4,199
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	-	-	66	53	45	50	67	75
Deferred taxes	-	-	-	-	-	-	-	-	-	31	31	47	33	36	26
Other Liabilities, Noncurrent	143	618	646	648	704	714	671	491	653	730	728	662	468	526	462
Total liabilities	2,998	8,544	7,993	7,744	6,879	6,899	6,779	5,128	5,399	5,961	5,911	5,981	5,871	6,651	6,398
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	17	20	21	21	23	23	23	23	23	23	23	23	23	15	16
Additional paid-in capital	-	-	-	-	-	1,915	1,974	1,940	2,050	2,074	2,093	2,123	2,155	1,430	1,446
Retained earnings	1,706	1,767	255	276	449	675	1,040	1,735	1,836	1,999	2,401	2,791	3,163	497	643
Common stock in treasury, 8,878,702 shares in 2024 and 9,586,292 shares in 2023 (Note 22)	363	376	353	328	481	1,266	1,478	2,701	3,337	3,382	3,381	3,755	4,019	436	404
Unrecognized pension items	48	43	142	146	237	266	277	103	136	146	173	138	126	146	142
Cumulative translation adjustment	-66	-104	-24	-134	-382	-564	-702	-694	-745	-729	-722	-760	-837	-771	-917
Unrealized net loss on net investment hedges	-	-	-	-	-	2	21	-47	-42	-34	-67	-38	-18	-38	-21
Unrealized net gain (loss) on cash flow hedges	-	-	-	-	-	-	-	-	3	0	-2	2	3	-0	4
Total accumulated other comprehensive loss, net of taxes (Note 23)	-110	-145	-165	-277	-614	-820	-949	-845	-920	-909	-963	-934	-979	-955	-1,076
Total stockholders’ equity	2,405	2,958	1,444	1,391	1,163	527	610	152	-349	-196	173	249	344	550	625
Total liabilities and stockholders’ equity	5,399	11,497	9,437	9,134	8,042	7,426	7,389	5,280	5,050	5,765	6,084	6,229	6,215	7,201	7,022