Sealed Air market cap is $9 b, and annual revenue was $4.9 b in FY 2020

Sealed Air Gross profit (FY, 2020)1.6 B

Sealed Air Gross profit margin (FY, 2020), %32.8%

Sealed Air Net income (FY, 2020)502.9 M

Sealed Air EBIT (FY, 2020)788.1 M

Sealed Air Cash, 31-Dec-2020548.7 M

Sealed Air EV12.3 B

Sealed Air revenue was $4.9 b in FY, 2020

Sealed Air revenue breakdown by business segment: 39.9% from Product Care and 60.1% from Food Care

Sealed Air revenue breakdown by geographic segment: 15.0% from APAC, 59.0% from North America, 21.1% from EMEA and 4.9% from Other

USD | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|

## Revenue | 4.4b | 4.2b | 4.5b | 4.7b | 4.8b | 4.9b |

| (43%) | (5%) | 6% | 6% | 1% | |

## Cost of goods sold | 3.0b | 2.8b | 3.0b | 3.2b | 3.2b | 3.3b |

## Gross profit | 1.5b | 1.4b | 1.4b | 1.5b | 1.6b | 1.6b |

| 33% | 33% | 32% | 32% | 33% | 33% |

## General and administrative expense | 778.0m | 755.7m | 796.0m | 782.3m | 915.5m | 772.7m |

## Operating expense total | 778.0m | 755.7m | 796.0m | 782.3m | 915.5m | 821.2m |

## Depreciation and amortization | 37.5m | |||||

## EBIT | 617.4m | 631.4m | 596.0m | 656.3m | 578.5m | 788.1m |

| 14% | 15% | 13% | 14% | 12% | 16% |

## Interest expense | 211.0m | 199.4m | 201.8m | 177.9m | 184.1m | 174.4m |

## Interest income | 6.8m | 7.5m | 17.6m | |||

## Pre tax profit | 291.4m | 387.9m | 393.3m | 457.8m | 370.3m | 626.2m |

## Income tax expense | 132.6m | 95.6m | 330.5m | 307.5m | 76.6m | 142.1m |

## Net Income | 335.4m | 486.4m | 814.9m | 193.1m | 274.4m | 502.9m |

## EPS | 2.5 | 4.3 | 1.2 | 1.7 |

USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|

## Cash | 333.7m | 594.0m | 271.7m | 262.4m | 548.7m |

## Accounts Receivable | 460.5m | 552.4m | 473.4m | 556.5m | 69.5m |

## Prepaid Expenses | 54.5m | 33.9m | 124.5m | 58.9m | 54.1m |

## Inventories | 456.7m | 506.8m | 544.9m | 570.3m | 596.7m |

## Current Assets | 2.2b | 1.9b | 1.6b | 1.6b | 1.9b |

## PP&E | 889.6m | 998.4m | 1.0b | 1.1b | 1.2b |

## Goodwill | 1.9b | 1.9b | 1.9b | 2.2b | 2.2b |

## Total Assets | 7.4b | 5.3b | 5.1b | 5.8b | 6.1b |

## Accounts Payable | 539.2m | 723.8m | 765.0m | 738.5m | 754.2m |

## Short-term debt | 297.0m | 27.5m | 237.7m | 141.8m | 83.3m |

## Current Liabilities | 2.1b | 1.4b | 1.5b | 1.4b | 1.4b |

## Long-term debt | 3.8b | 3.2b | 3.2b | 3.8b | 3.8b |

## Total Debt | 4.1m | 3.2b | 3.5b | 3.9b | 3.9b |

## Total Liabilities | 6.8b | 5.1b | 5.4b | 6.0b | 5.9b |

## Common Stock | 22.8m | 23.0m | 23.2m | 23.2m | 23.2m |

## Preferred Stock | |||||

## Additional Paid-in Capital | 2.0b | 1.9b | 2.0b | 2.1b | |

## Retained Earnings | 1.0b | 1.7b | 1.8b | 2.0b | 2.4b |

## Total Equity | 609.7m | 152.3m | (348.6m) | (196.2m) | 172.5m |

## Debt to Equity Ratio | 0 x | 21.2 x | -10 x | -19.9 x | |

## Debt to Assets Ratio | 0 x | 0.6 x | 0.7 x | 0.7 x | |

## Financial Leverage | 12.2 x | 34.7 x | -14.5 x | -29.4 x | 35.3 x |

USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|

## Net Income | 486.4m | 814.9m | 193.1m | 263.0m | 502.9m |

## Depreciation and Amortization | 214.0m | 149.3m | 131.2m | 150.8m | 174.2m |

## Accounts Receivable | (33.9m) | (81.4m) | (900.0k) | 38.1m | 27.4m |

## Inventories | (17.1m) | (55.4m) | (61.2m) | 12.4m | (25.2m) |

## Accounts Payable | 228.0m | 154.1m | 42.6m | (37.0m) | 800.0k |

## Cash From Operating Activities | 906.9m | 424.4m | 428.0m | 511.1m | |

## Purchases of PP&E | (275.7m) | (183.8m) | (168.6m) | (189.7m) | (181.1m) |

## Cash From Investing Activities | (314.8m) | 1.8b | (266.7m) | (665.6m) | (159.8m) |

## Short-term Borrowings | (154.2m) | (93.7m) | 224.0m | (127.5m) | |

## Long-term Borrowings | (27.1m) | (369.5m) | (1.6m) | (425.0m) | (17.2m) |

## Dividends Paid | (121.6m) | (119.7m) | (104.1m) | (99.1m) | (100.4m) |

## Cash From Financing Activities | (540.9m) | 1.9b | 478.3m | 139.9m | (261.7m) |

## Net Change in Cash | 12.0m | 260.3m | 594.0m | (9.3m) | 286.3m |

## Interest Paid | 215.1m | 210.8m | 191.4m | 194.9m | 187.7m |

## Income Taxes Paid | 125.8m | 161.7m | 155.0m | 94.7m |

USD | FY, 2015 |
---|---|

## Revenue/Employee | 191.8k |