SEALED AIR CORP/DE (SEE)

Import this data to Google Sheets with:

=jivedata("SEE","financials")

Full statements spill as a table. For one cell: =jivedata("SEE","Revenue") or =jivedata("SEE","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

SEALED AIR CORP/DE

SEE • CIK 0001012100

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenues	$5,488,900	$5,392,600	$5,359,800	$5,359,800
Cost of Revenue	$3,847,600	$3,767,500	$3,763,000	$3,763,000
Gross Profit	$1,641,300	$1,625,100	$1,596,800	$1,596,800
Selling, General and Administrative Expense	$759,100	$752,600	$744,900	$744,900
Gain (Loss) on Disposition of Assets	—	—	$-26,800	$-26,800
Amortization of Intangible Assets	$62,700	$62,600	$59,500	$59,500
Restructuring Charges	$15,600	$57,800	$39,900	$39,900
Operating Income (Loss)	$754,600	$735,900	$725,700	$725,700
Interest Income (Expense), Nonoperating, Net	—	—	$-218,900	$-218,900
Other Nonoperating Income (Expense)	—	—	$-30,300	$-30,300
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest	$429,700	$458,400	$476,500	$476,500
Income Tax Expense (Benefit)	$90,400	$188,900	$35,300	$35,300
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent	$339,300	$269,500	$441,200	$441,200
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax	$2,300	$-4,800	$64,300	$64,300
Net Income (Loss) Attributable to Parent	$341,600	$264,700	$505,500	$505,500
Weighted Average Number of Shares Outstanding, Basic	144,400,000	145,500,000	146,900,000	146,900,000
Weighted Average Number of Shares Outstanding, Diluted	144,900,000	146,000,000	147,500,000	147,500,000
Other Restructuring Costs	—	$30,300	$41,100	$41,100
Restructuring, Settlement and Impairment Provisions	$64,700	$88,000	$84,900	$84,900
Derivative, Gain (Loss) on Derivative, Net	$16,300	$-27,300	$42,700	$42,700

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Cash and Cash Equivalents, at Carrying Value	$346,100	$371,800	$344,000	$344,000
Accounts Receivable, after Allowance for Credit Loss, Current	$442,600	$443,100	$522,200	$522,200
Property, Plant and Equipment, Net	$1,416,400	$1,397,900	$1,423,100	$1,423,100
Income Taxes Receivable, Current	$44,900	$25,000	$57,300	$57,300
Goodwill	$2,892,500	$2,878,500	$2,900,800	$2,900,800
Other Receivables, Net, Current	$94,200	$99,800	$96,500	$96,500
Intangible Assets, Net (Excluding Goodwill)	$439,000	$381,600	$333,300	$333,300
Inventory, Net	$774,300	$722,200	$737,000	$737,000
Deferred Income Tax Assets, Net	$130,800	$112,000	$70,000	$70,000
Prepaid Expense and Other Assets, Current	$188,400	$193,800	$162,500	$162,500
Operating Lease, Right-of-Use Asset	$86,500	$98,000	$82,400	$82,400
Assets, Current	$1,963,300	$1,891,800	$1,919,500	$1,919,500
Other Assets, Noncurrent	$272,100	$262,300	$283,700	$283,700
Assets	$7,200,600	$7,022,100	$7,012,800	$7,012,800
Long-term Debt and Lease Obligation	$4,513,900	$4,198,800	$3,284,900	$3,284,900
Operating Lease, Liability, Noncurrent	$66,700	$74,800	$60,300	$60,300
Deferred Income Tax Liabilities, Net	$35,800	$26,100	$41,600	$41,600
Other Liabilities, Noncurrent	$525,700	$462,400	$287,100	$287,100
Liabilities	$6,651,100	$6,397,600	$5,775,300	$5,775,300
Short-term Debt	$140,700	$140,500	$99,600	$99,600
Long-term Debt and Lease Obligation, Current	$35,700	$64,600	$625,200	$625,200
Operating Lease, Liability, Current	$29,200	$29,700	$30,100	$30,100
Accounts Payable, Current	$764,600	$771,000	$769,400	$769,400
Restructuring Reserve, Current	$23,100	$42,600	$33,300	$33,300
Accrued Income Taxes, Current	$28,700	$53,300	$20,100	$20,100
Other Liabilities, Current	$487,000	$533,800	$523,700	$523,700
Liabilities, Current	$1,509,000	$1,635,500	$2,101,400	$2,101,400
Preferred Stock, Value, Issued	$0	$0	$0	$0
Common Stock, Value, Issued	$15,400	$15,500	$15,500	$15,500
Additional Paid in Capital, Common Stock	$1,429,500	$1,445,700	$1,461,100	$1,461,100
Retained Earnings (Accumulated Deficit)	$496,500	$643,400	$1,029,400	$1,029,400
Treasury Stock, Value	$436,400	$404,200	$366,600	$366,600
Stockholders' Equity Attributable to Parent	$549,500	$624,500	$1,237,500	$1,237,500
Accumulated Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax	$146,400	$141,800	$135,300	$135,300
Accumulated Other Comprehensive Income (Loss), Foreign Currency Translation Adjustment, Net of Tax	$-770,600	$-917,100	$-709,300	$-709,300
AOCI, Cash Flow Hedge, Cumulative Gain (Loss), after Tax	$-400	$3,700	$700	$700
Accumulated Other Comprehensive Income (Loss), Net of Tax	$-955,500	$-1,075,900	$-901,900	$-901,900
Accounts Receivable, Allowance for Credit Loss, Current	$14,900	$12,600	$11,600	$11,600
Inventory Valuation Reserves	$43,300	$45,400	$51,000	$51,000
Preferred Stock, Shares Authorized	50,000,000	50,000,000	50,000,000	50,000,000
Preferred Stock, Shares Issued	0	0	0	0
Common Stock, Shares Authorized	400,000,000	400,000,000	400,000,000	400,000,000
Common Stock, Shares, Issued	154,054,011	154,610,375	155,307,121	155,307,121
Common Stock, Shares, Outstanding	144,467,719	145,731,673	147,252,812	147,252,812
Treasury Stock, Common, Shares	9,586,292	8,878,702	8,054,309	8,054,309

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss) Attributable to Parent	$341,600	$264,700	$505,500	$505,500
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$-3,700	$-37,000	$46,700	$46,700
Depreciation, Depletion and Amortization	$233,400	$240,900	$243,600	$243,600
Share-based Payment Arrangement, Noncash Expense	$33,000	$31,600	$39,500	$39,500
Gain (Loss) on Extinguishment of Debt	$-13,200	$-6,800	$-5,800	$-5,800
Debt Securities, Available-for-sale, Unrealized Gain (Loss)	$0	$-8,500	$0	$0
Accounts Receivable, Credit Loss Expense (Reversal)	$3,100	$1,300	$1,100	$1,100
Inventory Write-down	$18,300	$18,600	$22,700	$22,700
Deferred Income Taxes and Tax Credits	$-27,800	$-16,400	$73,300	$73,300
Gain (Loss) on Disposition of Business	$-52,500	$-4,800	$64,300	$64,300
Other Noncash Income (Expense)	$-25,200	$-27,300	$-31,700	$-31,700
Net Cash Provided by (Used in) Operating Activities	$516,200	$728,000	$628,000	$628,000
Payments to Acquire Property, Plant, and Equipment	$244,200	$220,200	$169,500	$169,500
Payments to Acquire Businesses, Net of Cash Acquired	$1,160,700	$-4,200	$0	$0
Payments for (Proceeds from) Investments	$-2,800	$1,100	$600	$600
Proceeds from Derivative Instrument, Investing Activities	—	$3,100	$5,300	$5,300
Payments for (Proceeds from) Hedge, Investing Activities	—	$19,500	$-30,900	$-30,900
Net Cash Provided by (Used in) Investing Activities	$-1,378,200	$-232,500	$-133,600	$-133,600
Proceeds from (Repayments of) Short-term Debt	$131,600	$5,200	$-51,600	$-51,600
Proceeds from Issuance of Long-term Debt	$1,833,400	$416,200	$15,400	$15,400
Repayments of Long-term Debt	$958,400	$710,500	$383,000	$383,000
Payments of Ordinary Dividends, Common Stock	$117,900	$118,000	$119,200	$119,200
Payments for Repurchase of Common Stock	$79,900	$0	$0	$0
Payment for Debt Extinguishment or Debt Prepayment Cost	$22,300	$7,600	$5,800	$5,800
Payment, Tax Withholding, Share-based Payment Arrangement	$21,800	$9,900	$13,600	$13,600
Finance Lease, Principal Payments	$9,000	$8,200	$9,800	$9,800
Net Cash Provided by (Used in) Financing Activities	$755,700	$-432,800	$-567,600	$-567,600
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$346,100	$371,800	$345,300	$345,300
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect	$-110,000	$25,700	$-26,500	$-26,500
Interest Paid, Excluding Capitalized Interest, Operating Activities	$265,200	$284,100	$268,500	$268,500
Stock Issued	$23,900	$25,400	$26,300	$26,300
Capital Expenditures Incurred but Not yet Paid	—	$33,000	$32,400	$32,400
Increase (Decrease) in Accounts Receivable	$-73,400	$34,100	$2,800	$2,800
Increase (Decrease) in Inventories	$-136,000	$4,300	$-6,200	$-6,200
Increase (Decrease) in Income Taxes Receivable	$400	$-45,600	$64,300	$64,300
Increase (Decrease) in Accounts Payable	$-122,800	$28,100	$-29,300	$-29,300
Increase (Decrease) in Other Operating Assets and Liabilities, Net	$77,500	$-24,200	$165,300	$165,300

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("SEE","financials")

Full statements spill as a table. For one cell: =jivedata("SEE","Revenue") or =jivedata("SEE","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.