Consumer Cyclical - Packaging & Containers - NYSE - US
$ 35.86
0.645 %
$ 5.22 B
Market Cap
13.23
P/E
BALANCE SHEET
7.2 B
ASSETS
6.65 B
LIABILITIES
550 M
EQUITY
BALANCE SHEET DECOMPOSITION
Balance Sheet Decomposition
Sealed Air Corporation
| Current Assets | 1.96 B |
| Cash & Short-Term Investments | 346 M |
| Receivables | 443 M |
| Other Current Assets | 1.17 B |
| Non-Current Assets | 5.24 B |
| Long-Term Investments | 13.8 M |
| PP&E | 1.52 B |
| Other Non-Current Assets | 3.7 B |
| Current Liabilities | 1.51 B |
| Accounts Payable | 765 M |
| Short-Term Debt | 242 M |
| Other Current Liabilities | 503 M |
| Non-Current Liabilities | 5.14 B |
| Long-Term Debt | 4.57 B |
| Other Non-Current Liabilities | 574 M |
Balance Sheet
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 346.1 | 456.1 | 561.0 | 548.7 | 262.4 | 271.7 | 594.0 | 363.7 | 358.4 | 322.6 | 992.4 | 679.6 | 722.8 | 675.6 | 694.5 | 128.9 | 430.3 | 373.1 | 455.8 | 358.0 | 365.0 | 126.8 | 13.8 | 11.2 | 13.7 | 45.0 | 35.5 | 68.3 |
| Short Term Investments | 0 | 0 | 0 | 0 | 13.2 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.9 | 44.1 | 54.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 443.0 | 592.9 | 732.8 | 681.7 | 669.6 | 613.1 | 727.7 | 544.7 | 758.4 | 1 129.3 | 1 274.3 | 1 313.9 | 1 385.8 | 697.1 | 666.7 | 682.8 | 789.8 | 721.3 | 674.0 | 662.5 | 615.2 | 546.8 | 418.2 | 505.9 | 470.0 | 453.1 | 140.4 | 831.4 |
| Inventory | 774.3 | 866.3 | 725.7 | 596.7 | 570.3 | 544.9 | 506.8 | 659.9 | 660.8 | 707.6 | 688.4 | 736.4 | 798.1 | 495.8 | 469.4 | 564.3 | 581.7 | 509.4 | 409.1 | 417.9 | 371.2 | 329.4 | 288.6 | 309.1 | 245.9 | 275.3 | 58.9 | 376.1 |
| Other Current Assets | 399.9 | 201.5 | 50.1 | 54.4 | 61.7 | 125.1 | 37.9 | 880.2 | 444.8 | 386.6 | 462.6 | 566.9 | 428.5 | 171.5 | 242.8 | 362.9 | 156.2 | 137.2 | 112.4 | 118.7 | 76.4 | 53.3 | 55.8 | 50.8 | 73.6 | 71.2 | 16.0 | 499.1 |
| Total Current Assets | 1 963.3 | 2 116.8 | 2 069.6 | 1 881.5 | 1 564.0 | 1 554.8 | 1 866.4 | 2 215.3 | 2 215.6 | 2 691.6 | 3 420.0 | 3 364.7 | 3 215.5 | 2 038.3 | 2 071.2 | 1 672.7 | 1 936.1 | 1 756.7 | 1 695.4 | 1 611.2 | 1 427.8 | 1 056.3 | 776.4 | 877.1 | 803.2 | 844.6 | 250.8 | 1 774.9 |
| PP&E | 1 524.0 | 1 346.1 | 1 295.8 | 1 265.8 | 1 236.3 | 1 036.2 | 998.4 | 1 060.3 | 930.7 | 993.2 | 1 134.5 | 1 212.8 | 1 322.1 | 948.3 | 1 010.7 | 1 051.4 | 1 080.1 | 970.1 | 911.2 | 1 008.6 | 1 042.4 | 1 013.0 | 1 050.4 | 1 032.1 | 1 023.4 | 1 116.6 | 171.1 | 1 871.3 |
| Intangible Assets | 439.0 | 138.4 | 152.6 | 171.0 | 177.8 | 101.7 | 83.6 | 710.1 | 784.3 | 872.2 | 1 016.9 | 1 729.9 | 2 119.3 | 0 | 0 | 0 | 0 | 0 | 1 908.8 | 1 953.4 | 1 939.5 | 1 926.2 | 1 913.0 | 1 959.9 | 1 860.0 | 1 907.7 | 52.6 | 0 |
| Goodwill | 2 892.5 | 2 174.5 | 2 189.4 | 2 222.6 | 2 216.9 | 1 947.6 | 1 939.8 | 2 855.6 | 2 909.5 | 3 005.5 | 3 114.6 | 3 137.1 | 4 222.7 | 1 945.9 | 1 948.7 | 1 938.1 | 1 969.7 | 1 957.1 | 1 908.8 | 1 953.4 | 1 939.5 | 1 926.2 | 0 | 0 | 0 | 0 | 0 | 40.6 |
| Long Term Investments | 13.8 | 13.3 | 45.8 | 25.4 | 7.5 | 0 | 0 | (210.5) | (204.7) | (105.9) | (63.1) | (255.8) | (129.3) | (179.6) | (146.0) | 10.7 | 40.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 237.2 | 284.1 | 337.7 | 330.4 | 324.1 | 239.4 | 215.9 | 547.8 | 585.9 | 479.2 | 440.1 | 570.9 | 538.4 | 468.5 | 385.3 | 229.0 | 248.4 | 161.6 | 218.4 | 215.5 | 209.4 | 181.0 | 162.4 | 179.0 | 168.6 | 171.0 | 23.9 | 949.8 |
| Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 7 200.6 | 6 214.7 | 6 229.3 | 6 083.8 | 5 765.2 | 5 050.2 | 5 280.3 | 7 389.1 | 7 426.0 | 8 041.7 | 9 126.1 | 10 015.4 | 11 418.0 | 5 401.0 | 5 415.9 | 4 986.0 | 5 438.3 | 5 020.9 | 4 864.2 | 4 855.0 | 4 704.1 | 4 260.8 | 3 907.9 | 4 048.1 | 3 855.2 | 4 039.9 | 498.4 | 4 945.8 |
| LIABILITIES | ||||||||||||||||||||||||||||
| Accounts Payable | 764.6 | 865.6 | 959.9 | 754.2 | 738.5 | 765.0 | 723.8 | 539.2 | 669.0 | 638.7 | 524.5 | 480.2 | 533.8 | 232.0 | 214.2 | 277.2 | 316.3 | 283.9 | 250.3 | 248.5 | 191.7 | 167.0 | 135.5 | 140.5 | 175.2 | 176.6 | 114.9 | 274.7 |
| Short Term Debt | 241.5 | 488.6 | 541.1 | 88.6 | 178.4 | 237.7 | 27.5 | 380.0 | 294.8 | 131.5 | 283.1 | 41.0 | 36.4 | 30.0 | 34.7 | 189.1 | 340.2 | 25.7 | 263.2 | 17.9 | 20.6 | 55.4 | 137.5 | 291.8 | 159.6 | 85.2 | 26.6 | 315.2 |
| Other Current Liabilities | 474.2 | 707.7 | 483.6 | 504.7 | 507.0 | 462.4 | 579.6 | 1 142.2 | 793.6 | 922.6 | 1 857.6 | 1 790.0 | 1 732.0 | 1 185.7 | 1 184.9 | 1 155.9 | 1 085.1 | 1 096.5 | 1 020.0 | 1 026.0 | 972.3 | 930.4 | 348.9 | 242.2 | 247.3 | 273.2 | 22.1 | 773.9 |
| Total Current Liabilities | 1 509.0 | 2 081.8 | 2 007.3 | 1 367.4 | 1 436.9 | 1 488.6 | 1 378.2 | 2 118.9 | 1 807.1 | 1 730.9 | 2 728.5 | 2 339.3 | 2 368.1 | 1 448.4 | 1 434.7 | 1 622.2 | 1 741.6 | 1 406.1 | 1 533.5 | 1 303.8 | 1 190.4 | 1 152.8 | 627.0 | 674.6 | 582.1 | 535.0 | 163.6 | 1 487.1 |
| Long Term Debt | 4 567.8 | 3 271.4 | 3 264.1 | 3 784.6 | 3 764.3 | 3 236.5 | 3 230.5 | 3 762.6 | 4 266.8 | 4 282.5 | 4 094.9 | 4 540.8 | 5 010.9 | 1 399.2 | 1 626.3 | 1 289.9 | 1 531.6 | 1 826.6 | 1 813.0 | 2 088.0 | 2 259.8 | 868.0 | 788.1 | 944.5 | 665.1 | 996.5 | 48.5 | 1 073.0 |
| Deferred Tax Income | 35.8 | 33.4 | 46.7 | 31.0 | 30.7 | 20.4 | 28.5 | 51.0 | 75.0 | 161.5 | 278.6 | 472.5 | 532.0 | 8.0 | 6.4 | 5.8 | 9.9 | 7.6 | 23.9 | 26.9 | 34.9 | 31.0 | 210.8 | 210.6 | 214.9 | 200.7 | 16.6 | 43.5 |
| Other Liabilities | 538.5 | 484.0 | 662.5 | 728.3 | 730.2 | 653.3 | 490.8 | 924.2 | 729.0 | 759.6 | 912.5 | 1 359.0 | 627.6 | 142.9 | 153.3 | 143.5 | 135.6 | 125.8 | 101.7 | 102.8 | 95.4 | 69.0 | 65.7 | 73.0 | 80.4 | 79.7 | 12.4 | 1 709.8 |
| Total Liabilities | 6 651.1 | 5 870.6 | 5 980.6 | 5 911.3 | 5 961.4 | 5 398.8 | 5 128.0 | 6 779.4 | 6 898.9 | 6 878.9 | 7 735.9 | 8 239.1 | 8 446.3 | 3 024.0 | 3 203.7 | 3 061.4 | 3 418.7 | 3 366.1 | 3 472.1 | 3 521.5 | 3 580.5 | 3 447.8 | 3 057.8 | 1 902.6 | 1 542.5 | 1 811.9 | 241.1 | 4 313.4 |
| EQUITY | ||||||||||||||||||||||||||||
| Common Stock | 15.4 | 23.3 | 23.2 | 23.2 | 23.2 | 23.2 | 23.0 | 22.8 | 22.6 | 22.5 | 22.4 | 22.4 | 22.1 | 18.8 | 18.7 | 16.8 | 16.8 | 8.6 | 9.5 | 8.6 | 8.6 | 8.5 | 8.4 | 8.4 | 8.4 | 0 | 0 | 0.8 |
| Retained Earnings | 496.5 | 3 163.4 | 2 790.7 | 2 400.7 | 1 998.5 | 1 835.0 | 1 735.2 | 1 040.0 | 675.2 | 448.5 | 276.4 | 254.8 | 1 766.5 | 1 706.1 | 1 531.1 | 1 364.3 | 1 260.8 | 972.4 | 715.1 | 459.3 | 243.7 | 31.9 | 394.8 | 293.1 | 132.1 | (8.0) | 95.9 | 172.6 |
| Other Accumulative Comprehensive Income/Loss | (955.5) | (978.8) | (933.9) | (963.5) | (909.0) | (919.9) | (844.9) | (949.1) | (820.0) | (613.8) | (277.4) | (164.9) | (145.1) | (110.3) | (112.7) | (175.8) | (57.2) | (123.9) | (186.0) | (90.5) | (156.0) | (233.4) | (221.1) | (206.4) | (198.0) | (829.5) | (144.1) | (64.6) |
| Total Equity | 549.5 | 344.1 | 248.7 | 172.5 | (196.2) | (348.6) | 152.3 | 609.7 | 527.1 | 1 162.8 | 1 390.2 | 1 776.3 | 2 971.7 | 2 377.0 | 2 212.2 | 1 924.6 | 2 019.6 | 1 654.8 | 1 392.1 | 1 333.5 | 1 123.6 | 813.0 | 850.2 | 2 145.5 | 2 312.7 | 2 228.0 | 257.3 | 632.4 |
| Total Liabilities and Equity | 7 200.6 | 6 214.7 | 6 229.3 | 6 083.8 | 5 765.2 | 5 050.2 | 5 280.3 | 7 389.1 | 7 426.0 | 8 041.7 | 9 126.1 | 10 015.4 | 11 418.0 | 5 401.0 | 5 415.9 | 4 986.0 | 5 438.3 | 5 020.9 | 4 864.2 | 4 855.0 | 4 704.1 | 4 260.8 | 3 907.9 | 4 048.1 | 3 855.2 | 4 039.9 | 498.4 | 4 945.8 |
| SHARES OUTSTANDING | ||||||||||||||||||||||||||||
| Common Shares Outstanding | 144.4 | 145.9 | 150.9 | 155.2 | 154.3 | 159.4 | 186.9 | 194.3 | 203.9 | 210.0 | 194.6 | 192.8 | 167.0 | 158.3 | 157.2 | 157.6 | 159.7 | 161.2 | 165.6 | 168.4 | 145.2 | 172.8 | 156.4 | 130.4 | 165.8 | 166.6 | 136.8 | 184.0 |