Company logo

SEE - Sealed Air Corporation

NYSE -> Consumer Cyclical -> Packaging & Containers
Charlotte, United States
Type: Equity

SEE price evolution
SEE
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $346.1 $281.3 $285.1 $303.1
Short term investments
Net receivables $536.8 $565.8 $553.6 $576.3
Inventory $774.3 $834.2 $938.8 $961.7
Total current assets $1963.3 $2122.8 $2213.9 $2067.1
Long term investments
Property, plant & equipment $1502.9 $1472.2 $1502.6 $1478.9
Goodwill & intangible assets $3331.5 $3359.1 $3382.6 $3380.9
Total noncurrent assets $5237.3 $5244.9 $5310.5 $5289.1
Total investments
Total assets $7200.6 $7367.7 $7524.4 $7356.2
Current liabilities
Accounts payable $764.6 $746.1 $793.3 $826.3
Deferred revenue
Short long term debt $205.6 $269 $363.5 $216.8
Total current liabilities $1509 $1719.9 $1850 $1732.8
Long term debt $4580.6 $4695.4 $4702.6 $4698.6
Total noncurrent liabilities $5142.1 $5239.4 $5262 $5276.9
Total debt $4786.2 $4964.4 $5066.1 $4915.4
Total liabilities $6651.1 $6959.3 $7112 $7009.7
Shareholders' equity
Retained earnings $496.5 $3293.7 $3266.3 $3195.5
Other shareholder equity -$955.5 -$1000.5 -$957.6 -$949.2
Total shareholder equity $549.5 $408.4 $412.4 $346.5
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $346.1 $456.1 $561 $548.7
Short term investments
Net receivables $536.8 $736.9 $704 $610.5
Inventory $774.3 $866.3 $725.7 $596.7
Total current assets $1963.3 $2116.8 $2069.6 $1881.5
Long term investments $25.4
Property, plant & equipment $1502.9 $1346.1 $1295.8 $1265.8
Goodwill & intangible assets $3331.5 $2312.9 $2342 $2393.6
Total noncurrent assets $5237.3 $4097.9 $4159.7 $4202.3
Total investments
Total assets $7200.6 $6214.7 $6229.3 $6083.8
Current liabilities
Accounts payable $764.6 $865.6 $959.9 $754.2
Deferred revenue
Short long term debt $205.6 $464.6 $509.7 $53.8
Total current liabilities $1509 $2081.8 $2007.3 $1367.4
Long term debt $4580.6 $3237.9 $3264.1 $3784.6
Total noncurrent liabilities $5142.1 $3788.8 $3973.3 $4543.9
Total debt $4786.2 $3752.1 $3773.8 $3838.4
Total liabilities $6651.1 $5870.6 $5980.6 $5911.3
Shareholders' equity
Retained earnings $496.5 $3163.4 $2790.7 $2400.7
Other shareholder equity -$955.5 -$978.8 -$933.9 -$963.5
Total shareholder equity $549.5 $344.1 $248.7 $172.5
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1377.5 $1381.8 $1380.8 $1348.8
Cost of revenue $972.6 $968.5 $962.8 $943.7
Gross Profit $404.9 $413.3 $418 $405.1
Operating activities
Research & development
Selling, general & administrative $176.5 $181.8 $185.7 $221.6
Total operating expenses $222.6 $265.3 $210.1 $250.6
Operating income $182.3 $148 $207.9 $154.5
Income from continuing operations
EBIT $181.4 $147 $213.1 $153.5
Income tax expense -$9 $20.3 $45.3 $33.8
Interest expense $66.4 $70.1 $68.7 $57.8
Net income
Net income $124 $56.6 $99.1 $61.9
Income (for common shares) $124 $56.6 $99.1 $61.9
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $5488.9 $5641.9 $5533.8 $4903.2
Cost of revenue $3847.6 $3869 $3852.9 $3293.9
Gross Profit $1641.3 $1772.9 $1680.9 $1609.3
Operating activities
Research & development
Selling, general & administrative $759.1 $786.2 $772.4 $772.7
Total operating expenses $948.6 $828.1 $780 $821.2
Operating income $692.7 $944.8 $900.9 $788.1
Income from continuing operations
EBIT $695 $891.9 $899.6 $819.4
Income tax expense $90.4 $238 $225 $142.1
Interest expense $263 $162.3 $167.8 $174.4
Net income
Net income $341.6 $491.6 $506.8 $502.9
Income (for common shares) $341.6 $491.6 $506.8 $502.9
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $124 $56.6 $99.1 $61.9
Operating activities
Depreciation $58.7 $59.9 $58.9 $55.9
Business acquisitions & disposals $10.5 $1.3 -$14.9 -$1147.4
Stock-based compensation $7.9 $17.7 $8.4 $24.4
Total cash flows from operations $323.7 $199.1 -$58.5 $51.9
Investing activities
Capital expenditures -$59.2 -$61.3 -$58.8 -$64.9
Investments -$3.5 $4.8 $8.2 $5.4
Total cash flows from investing -$52.2 -$53.6 -$65.5 -$1206.9
Financing activities
Dividends paid -$29 -$28.9 -$28.9 -$31.1
Sale and purchase of stock -$79.9
Net borrowings -$189 -$102 $135.2 $1131.1
Total cash flows from financing -$218.5 -$131.2 $106.3 $999.1
Effect of exchange rate $11.8 -$18.1 -$0.3 $2.9
Change in cash and equivalents $64.8 -$3.8 -$18 -$153
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $341.6 $491.6 $506.8 $502.9
Operating activities
Depreciation $233.4 $184.6 $186.4 $174.2
Business acquisitions & disposals -$1150.5 -$0.2 $89.3 $5.4
Stock-based compensation $58.4 $74 $65.9 $69.5
Total cash flows from operations $516.2 $613.3 $709.7 $737
Investing activities
Capital expenditures -$244.2 -$237.3 -$213.1 -$181.1
Investments $14.9 -$5.5 -$9.6 $15.4
Total cash flows from investing -$1378.2 -$243 -$125.7 -$159.8
Financing activities
Dividends paid -$117.9 -$118.5 -$115.6 -$100.4
Sale and purchase of stock -$79.9 -$280.2 -$403.1 -$33
Net borrowings $975.3 -$21.4 -$42.3 -$116.2
Total cash flows from financing $755.7 -$446.7 -$575.8 -$261.7
Effect of exchange rate -$3.7 -$28.5 $4.1 -$29.2
Change in cash and equivalents -$110 -$104.9 $12.3 $286.3
Fundamentals
Market cap $5.44B
Enterprise value $9.88B
Shares outstanding 144.47M
Revenue $5.49B
EBITDA $928.40M
EBIT $695.00M
Net Income $341.60M
Revenue Q/Q -2.02%
Revenue Y/Y -2.71%
P/E ratio 15.93
EV/Sales 1.80
EV/EBITDA 10.64
EV/EBIT 14.22
P/S ratio 0.99
P/B ratio 3.62
Book/Share 10.42
Cash/Share 2.40
EPS $2.36
ROA 4.64%
ROE 79.59%
Debt/Equity 12.10
Net debt/EBITDA 6.79
Current ratio 1.30
Quick ratio 0.79