Sealed Air Corporation Financial Ratios — SEE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	8.49	-136.65	41.81	64.88	57.39	55.25	57.77	10.68	13.56	22.62	19.35	16.39	18.47	45.22	59.34
Return on Assets (%)	1.77	-13.59	1.36	3.01	4.37	6.56	12.84	3.74	4.86	8.49	8.23	7.9	5.09	3.72	7.2
Return on Capital (%)	6.05	- -	6.61	11.14	8.87	12.17	16.58	4.96	7.43	10.59	9.75	8.96	9.16	8.29	14.56
Return on Invested Capital (%)	6.36	- -	6.05	12.16	6.77	9.61	2.26	7.01	14.41	15.96	14.81	15.36	13.4	9.03	13.92
Gross Margin (%)	28.91	33.34	33.68	34.68	33	33.27	31.65	31.74	32.66	32.82	30.38	31.42	29.9	30.14	29.79
EBITDA Margin (%)	13.18	12.08	12.51	12.72	19.94	20.08	16.42	17.65	16.14	19.83	19.08	20.12	19.18	19.49	19.33
Operating Margin (%)	9.84	8.11	8.82	9.28	15.1	15	13.08	14.88	12.99	16.28	15.72	16.85	14.93	15.02	14.78
Incremental Operating Margin (%)	-0.49	3.58	49.92	68.51	1.59	17.29	-19.3	44.52	-139.55	156.56	11.35	74.84	85.69	9.97	53.35
Pretax Margin (%)	3.46	-24.93	2.34	3.45	6.61	9.21	8.82	9.67	7.73	12.77	12.94	12.93	7.83	8.5	8.89
Profit Margin (%)	2.73	-18.67	1.64	3.33	7.6	11.55	18.26	4.08	5.49	10.26	9.16	8.71	6.22	4.91	9.43
Net Income to Common Margin (%)	2.73	-18.67	1.64	3.33	7.6	11.55	18.26	4.08	5.49	10.26	9.16	8.71	6.22	4.91	9.43
Effective Tax Rate (%)	29.94	- -	47.11	3.41	45.5	24.65	84.03	67.17	20.69	22.69	31.42	32.63	21.04	41.21	7.41
Dvd Payout Ratio (%)	65.86	-6.23	107.03	42.97	67.25	41.6	190.61	69.26	33.74	20.74	23.53	24.12	34.75	43.78	27.02
Sustainable Growth Rate (%)	2.9	-145.17	-2.94	37	18.79	32.27	-52.35	3.28	8.98	17.93	14.8	12.43	12.05	25.42	43.31

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	5,003	4,582	4,400	4,426	4,562	4,143	3,258	3,474	3,906	3,838	3,774	3,752	4,786	4,508	4,100
ST Debt	36	41	283	144	295	380	28	238	142	54	510	465	206	235	755
LT Debt	4,967	4,541	4,116	4,282	4,267	3,763	3,230	3,236	3,764	3,785	3,264	3,288	4,581	4,274	3,345
Total Debt/EBITDA	6.94	5.02	4.57	4.49	5.19	4.9	4.45	4.16	5.05	3.95	3.57	3.31	4.55	4.29	3.96
Net Debt/EBITDA	5.97	4.27	3.54	4.2	4.79	4.5	3.64	3.83	4.54	3.27	2.95	2.84	4.12	3.83	3.53
Total Debt/EBIT	9.3	7.48	6.49	6.15	6.85	6.56	5.58	4.93	6.27	4.81	4.34	3.95	5.84	5.57	5.17
Net Debt/EBIT	7.99	6.37	5.02	5.76	6.32	6.03	4.57	4.55	5.64	3.98	3.58	3.39	5.29	4.97	4.62
EBITDA to Interest Expense	3.33	2.37	2.66	3.43	4.17	4.24	3.63	4.33	3.95	5.27	6.05	6.7	3.79	3.65	3.91
EBITDA-CapEx/Interest Expense	3.33	2.37	2.66	3.43	4.17	4.24	3.63	4.33	3.95	5.27	6.05	6.7	3.79	3.65	3.91
EBIT to Interest Expense	2.48	1.59	1.88	2.5	3.16	3.17	2.89	3.65	3.18	4.32	4.98	5.61	2.95	2.81	2.99
Interest Expense	217	385	361	288	211	199	202	193	196	185	175	170	278	288	265
Common Equity/Total Assets	15.65	2.97	3.54	5.92	9.42	14.33	33.3	36.8	35.07	39.84	45.17	51.28	7.11	9.38	14.9
Long-Term Debt/Equity (%)	168.23	314.39	290.64	368.25	809.49	617.12	2,121.14	- -	- -	2,193.97	1,312.46	955.39	833.59	684.32	270.32
Long-Term Debt/Capital (%)	73.18	93.44	87.11	87.44	81.13	72.28	64.4	60.69	63.5	60.43	49.55	47.38	86.46	82.7	65.02
Long-Term Debt/Total Assets (%)	43.45	48.66	44.86	53.84	57.62	50.74	61.18	64.09	65.29	62.21	52.4	52.9	63.61	60.86	47.7
Total Debt/Equity (%)	169.46	317.23	310.63	380.66	865.41	679.45	2,139.2	-996.62	-1,990.88	2,225.16	1,517.41	1,090.41	871.01	721.92	331.32
Total Debt/Capital (%)	73.72	94.29	93.1	90.38	86.73	79.58	64.95	65.15	65.89	61.29	57.29	54.07	90.34	87.25	79.69
Total Debt/Total Assets (%)	43.76	49.1	47.95	55.65	61.6	55.86	61.7	68.79	67.75	63.09	60.58	60.37	66.47	64.2	58.47
Net Debt to Equity	145.63	270.18	240.56	356.03	798.69	624.72	1,749.18	-918.67	-1,790.37	1,842.2	1,253.6	936.47	789.35	644.6	295.66
Net Debt/Capital (%)	70.68	93.36	91.27	89.79	85.78	78.18	60.24	63.28	62	55.62	51.73	49.71	87.59	83.94	76.21
EBITDA	720	913	962	986	879	846	733	835	773	972	1,056	1,135	1,053	1,051	1,036
EBITDA-CapEx	720	913	962	986	879	846	733	835	773	972	1,056	1,135	1,053	1,051	1,036
Operating Income (Loss)	538	613	678	719	666	632	583	704	623	798	870	951	820	810	792

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.28	0.29	0.37	0.17	0.19	0.16	0.43	0.18	0.18	0.4	0.28	0.22	0.23	0.23	0.16
Current Ratio	1.34	1.41	1.28	1.52	1.23	1.05	1.35	1.04	1.09	1.38	1.03	1.02	1.3	1.16	0.91
Quick Ratio	0.81	0.85	0.84	0.98	0.7	0.41	0.96	0.59	0.65	0.9	0.64	0.57	0.61	0.6	0.49
CFO/Avg Current Liab	0.19	0.16	0.26	-0.1	0.56	0.46	0.24	0.3	0.35	0.53	0.42	0.3	0.29	0.46	0.34
Common Equity/Total Assets	15.65	2.97	3.54	5.92	9.42	14.33	33.3	36.8	35.07	39.84	45.17	51.28	7.11	9.38	14.9
Long-Term Debt/Equity (%)	168.23	314.39	290.64	368.25	809.49	617.12	2,121.14	- -	- -	2,193.97	1,312.46	955.39	833.59	684.32	270.32
Long-Term Debt/Capital (%)	73.18	93.44	87.11	87.44	81.13	72.28	64.4	60.69	63.5	60.43	49.55	47.38	86.46	82.7	65.02
Long-Term Debt/Total Assets (%)	43.45	48.66	44.86	53.84	57.62	50.74	61.18	64.09	65.29	62.21	52.4	52.9	63.61	60.86	47.7
Total Debt/Equity (%)	169.46	317.23	310.63	380.66	865.41	679.45	2,139.2	-996.62	-1,990.88	2,225.16	1,517.41	1,090.41	871.01	721.92	331.32
Total Debt/Capital (%)	73.72	94.29	93.1	90.38	86.73	79.58	64.95	65.15	65.89	61.29	57.29	54.07	90.34	87.25	79.69
Total Debt/Total Assets (%)	43.76	49.1	47.95	55.65	61.6	55.86	61.7	68.79	67.75	63.09	60.58	60.37	66.47	64.2	58.47
CFO/Total Liabilities	4.47	5.03	8.34	-3.22	14.28	13.33	8.28	7.93	8.57	12.47	11.87	10.45	7.76	11.38	10.87
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.27	2.45	2.75	3.68	2.96	2.21	3.96	3.85	3.53	3.84	4.21	4.14	2.91	2.93	3.07

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	8.32	5.98	6.58	7.28	5.01	6.91	8.81	9.23	9.3	8.94	9.53	9.3	10.61	12.18	11.1
Days Sales Outstanding	43.87	61.01	55.51	50.12	72.85	52.82	41.43	39.56	39.23	40.85	38.3	39.23	34.41	29.97	32.87
Inventory Turnover	6.1	6.69	6.99	7.14	4.38	5.03	6.33	6.14	5.79	5.65	5.83	4.86	4.69	5.04	5.16
Days Inventory Outstanding	59.79	54.56	52.2	51.14	83.33	72.57	57.66	59.41	63.08	64.66	62.64	75.09	77.82	72.49	70.77
Accounts Payable Turnover	10.59	9.64	10.16	8.74	4.53	4.31	4.91	4.39	4.33	4.45	4.65	4.39	4.61	4.84	4.9
Accounts Payable Turnover Days	34.45	37.86	35.94	41.75	80.62	84.6	74.36	83.12	84.38	82.05	78.56	83.09	79.22	75.43	74.41
Cash Conversion Cycle	69.2	77.72	71.78	59.51	75.55	40.79	24.73	15.84	17.93	23.46	22.38	31.23	33.01	27.04	29.22
Inventory to Cash Days	-15.92	6.45	3.31	-1.02	-10.48	-19.75	-16.23	-19.86	-23.85	-23.81	-24.34	-35.87	-43.4	-42.52	-37.9
Inventories	778	729	730	688	661	457	507	545	570	597	726	866	774	722	737
Raw Materials	151	124	117	104	110	82	83	80	99	114	168	230	165	157	149
Work In Process	121	117	111	101	112	114	126	142	136	140	158	187	178	155	177
Finished Goods	559	539	503	484	439	261	298	323	335	343	400	449	430	410	411
Other Inventory	- -	- -	54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	2,874	3,376	6,626	8,910	9,094	8,810	9,214	5,553	6,146	7,107	10,181	7,277	5,273	4,922	6,086
- Cash & Cash Equivalents	704	680	992	286	352	334	594	272	262	549	561	456	346	372	344
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	-5	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,003	4,582	4,400	4,426	4,562	4,143	3,258	3,474	3,906	3,838	3,774	3,752	4,786	4,508	4,100
Enterprise Value	7,168	7,279	10,035	13,050	13,304	12,618	11,878	8,756	9,789	10,396	13,394	10,573	9,714	9,059	9,842
Total Capital	6,787	4,859	4,726	4,897	5,259	5,205	5,016	5,333	5,928	6,262	6,588	6,939	5,298	5,167	5,145
Total Debt/Capital (%)	73.72	94.29	93.1	90.38	86.73	79.58	64.95	65.15	65.89	61.29	57.29	54.07	90.34	87.25	79.69
Total Debt / EV	0.7	0.63	0.44	0.34	0.34	0.33	0.27	0.4	0.4	0.37	0.28	0.35	0.49	0.5	0.42
EV/Sales	1.31	0.96	1.3	1.68	3.02	3	2.66	1.85	2.04	2.12	2.42	1.87	1.77	1.68	1.84
EV/EBITDA	9.95	7.97	10.43	13.24	15.13	14.92	16.21	10.48	12.66	10.69	12.68	9.31	9.23	8.62	9.5
EV/EBIT	13.33	11.88	14.79	18.14	19.97	19.98	20.36	12.44	15.72	13.03	15.4	11.12	11.85	11.19	12.42
EV/Cash Flow to Firm	13.5	10	11.98	220.81	12.13	11.94	26.01	17.82	14.69	11.82	16.15	14.53	13.21	10.1	11.27
EV/Free Cash Flow to Firm	13.5	10	11.98	220.81	12.13	11.94	26.01	17.82	14.69	11.82	16.15	14.53	13.21	10.1	11.27
Diluted Market Cap	3,191	3,376	7,270	9,076	9,219	8,941	9,313	5,581	6,182	7,143	10,282	7,352	5,292	4,939	6,111
Diluted Enterprise Value	7,485	7,279	10,678	13,216	13,429	12,750	11,977	8,784	9,825	10,433	13,495	10,648	9,732	9,076	9,867
EV per Share	42.92	37.75	51.57	62.14	65.25	64.94	63.55	54.93	63.44	66.99	88.76	72.47	67.27	62.26	67
TTM Sales	5,467	7,559	7,691	7,750	4,410	4,211	4,462	4,733	4,791	4,903	5,534	5,642	5,489	5,393	5,360
TTM EBITDA	720	913	962	986	879	846	733	835	773	972	1,056	1,135	1,053	1,051	1,036
TTM Operating Income	538	613	678	719	666	632	583	704	623	798	870	951	820	810	792
TTM Cash Flow to Firm	531	728	838	59	1,097	1,057	457	491	667	880	830	727	735	897	873
TTM Free Cash Flow to Firm	531	728	838	59	1,097	1,057	457	491	667	880	830	727	735	897	873

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	8.41	8.5	11.24	-41.48	9.39	9.86	21.94	13.04	12.09	9.69	14.49	11.99	10.25	6.78	9.73
EV/EBIT	13.33	11.88	14.79	18.14	19.97	19.98	20.36	12.44	15.72	13.03	15.4	11.12	11.85	11.19	12.42
Enterprise Value	7,168	7,279	10,035	13,050	13,304	12,618	11,878	8,756	9,789	10,396	13,394	10,573	9,714	9,059	9,842
Low Price	15.05	11.51	17.78	28.18	38.42	38.02	41.22	30.22	34.34	17.06	41.78	41.24	28.5	30.87	22.78
EV/Sales	1.31	0.96	1.3	1.68	3.02	3	2.66	1.85	2.04	2.12	2.42	1.87	1.77	1.68	1.84
EV/EBITDA	9.95	7.97	10.43	13.24	15.13	14.92	16.21	10.48	12.66	10.69	12.68	9.31	9.23	8.62	9.5
Price/Earnings	19.28	- -	52.67	34.52	27.11	18.11	11.31	28.76	23.37	14.13	20.09	14.8	15.44	18.6	12.04
Price/Earnings Average	24.83	-2.32	39.77	28.07	28.96	18.44	10.4	34.11	24.56	11.13	16.33	17.29	17.28	19.53	9.68
Price/Earnings High	32.22	-2.94	53.17	35.53	33.95	21.1	11.61	41.16	27.65	14.32	20.25	20.99	23.85	22.61	12.87
Price/Earnings Low	16.86	-1.57	27.5	22.93	23.36	15.19	9.45	24.95	20.15	5.26	12.44	12.24	12.05	16.97	6.62
Price/Book Value	1.61	12.18	20.41	18.92	13.03	8.29	5.24	2.99	3.04	2.93	3.62	2.28	10.3	7.47	5.82
Price/Book Value Average	2.07	11.84	15.41	15.38	13.92	8.44	4.82	3.54	3.2	2.31	2.94	2.67	11.53	7.84	4.68
Price/Book Value High	2.69	14.96	20.61	19.47	16.32	9.66	5.38	4.28	3.6	2.97	3.65	3.24	15.92	9.08	6.22
Price/Book Value Low	1.41	8.01	10.66	12.56	11.23	6.95	4.38	2.59	2.62	1.09	2.24	1.89	8.04	6.82	3.2
Price/Tangible Book Value	-0.87	-1.19	-2.44	-3.29	-2.87	-6.71	-4.92	-2.32	-2.37	-3.2	-4.86	-3.7	-1.9	-1.87	-3.05
Price/Tangible Book Value Average	-1.12	-1.16	-1.84	-2.68	-3.07	-6.83	-4.53	-2.75	-2.49	-2.52	-3.95	-4.32	-2.12	-1.96	-2.45
Price/Tangible Book Value High	-1.46	-1.46	-2.46	-3.39	-3.6	-7.82	-5.06	-3.31	-2.8	-3.24	-4.9	-5.24	-2.93	-2.27	-3.26
Price/Tangible Book Value Low	-0.76	-0.78	-1.27	-2.19	-2.47	-5.62	-4.12	-2.01	-2.04	-1.19	-3.01	-3.06	-1.48	-1.7	-1.68
Price/Sales	0.53	0.45	0.86	1.15	2.06	2.09	2.07	1.17	1.28	1.45	1.84	1.29	0.96	0.91	1.14
Price/Sales Average	0.68	0.43	0.65	0.93	2.2	2.13	1.9	1.39	1.35	1.14	1.5	1.51	1.08	0.96	0.91
Price/Sales High	0.88	0.55	0.87	1.18	2.58	2.44	2.12	1.68	1.52	1.47	1.85	1.83	1.48	1.11	1.21
Price/Sales Low	0.46	0.29	0.45	0.76	1.78	1.75	1.73	1.02	1.11	0.54	1.14	1.07	0.75	0.83	0.62
Price/Cash Flow	7.58	8.5	10.24	-40.72	9.26	9.71	21.71	12.98	12.02	9.64	14.35	11.87	10.22	6.76	9.69
Price/Cash Flow Average	9.76	8.26	7.74	-33.11	9.89	9.89	19.97	15.39	12.64	7.6	11.66	13.86	11.43	7.1	7.79
Price/Cash Flow High	12.66	10.44	10.34	-41.91	11.59	11.32	22.29	18.57	14.23	9.77	14.46	16.82	15.79	8.22	10.36
Price/Cash Flow Low	6.62	5.59	5.35	-27.05	7.98	8.15	18.15	11.25	10.37	3.59	8.88	9.81	7.97	6.17	5.33
Price/Free Cash Flow Average	10.83	8.26	8.49	-33.72	10.03	10.04	20.18	15.47	12.71	7.64	11.78	14	11.47	7.12	7.82
Price/Free Cash Flow High	14.06	10.44	11.35	-42.69	11.75	11.49	22.53	18.66	14.31	9.82	14.6	17	15.84	8.25	10.4
Price/Free Cash Flow Low	7.35	5.59	5.87	-27.55	8.09	8.27	18.35	11.31	10.43	3.61	8.97	9.91	8	6.19	5.35
EV/Sales Average	1.46	0.95	1.09	1.47	3.16	3.03	2.5	2.07	2.11	1.81	2.08	2.09	1.88	1.73	1.61
EV/Sales High	1.66	1.06	1.31	1.72	3.54	3.34	2.72	2.36	2.28	2.14	2.44	2.41	2.29	1.88	1.91
EV/Sales Low	1.25	0.81	0.89	1.3	2.73	2.66	2.32	1.69	1.87	1.21	1.72	1.65	1.56	1.6	1.33
EV/EBITDA Average	11.1	7.87	8.75	11.55	15.83	15.11	15.2	11.72	13.06	9.14	10.88	10.39	9.82	8.86	8.35
EV/EBITDA High	12.63	8.82	10.5	13.5	17.73	16.64	16.55	13.35	14.11	10.79	12.76	11.99	11.96	9.63	9.9
EV/EBITDA Low	9.45	6.71	7.14	10.2	13.7	13.24	14.15	9.6	11.56	6.11	9.01	8.2	8.13	8.21	6.86
EV/EBIT Average	14.87	11.72	12.4	15.83	20.9	20.23	19.09	13.9	16.23	11.14	13.21	12.41	12.62	11.49	10.91
EV/EBIT High	16.92	13.14	14.88	18.5	23.41	22.28	20.78	15.84	17.53	13.15	15.49	14.32	15.36	12.5	12.95
EV/EBIT Low	12.66	9.99	10.12	13.98	18.08	17.72	17.77	11.39	14.36	7.44	10.94	9.8	10.44	10.65	8.96
Last Price	17.21	17.51	34.05	42.43	44.6	45.34	49.3	34.84	39.83	45.79	67.47	49.88	36.52	33.83	41.43
High Price	28.77	21.5	34.37	43.67	55.84	52.83	50.62	49.86	47.13	46.41	68.01	70.72	56.43	41.14	44.27
Enterprise Value Average	7,997	7,183	8,412	11,384	13,922	12,778	11,138	9,789	10,104	8,888	11,489	11,797	10,342	9,306	8,649
Enterprise Value High	9,099	8,048	10,097	13,311	15,596	14,074	12,125	11,150	10,916	10,493	13,476	13,614	12,589	10,122	10,259
Enterprise Value Low	6,808	6,122	6,868	10,058	12,044	11,196	10,368	8,020	8,942	5,937	9,517	9,313	8,556	8,628	7,102

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	192	195	196	211	196	193	169	156	155	155	148	145	144	146	147
Diluted Weighted Avg Shares	185	193	214	214	207	197	189	160	155	156	152	147	145	146	148
Basic Weighted Avg Shares	167	193	195	210	204	194	187	159	154	155	151	146	144	146	147
Revenue per Share	32.74	39.21	39.52	36.91	21.63	21.67	23.87	29.69	31.05	31.59	36.67	38.67	38.01	37.06	36.49
EBITDA per Share	4.31	4.73	4.94	4.7	4.31	4.35	3.92	5.24	5.01	6.26	7	7.78	7.29	7.22	7.05
Operating Income per Share	3.22	3.18	3.49	3.43	3.27	3.25	3.12	4.42	4.03	5.14	5.76	6.52	5.68	5.57	5.39
Basic EPS, GAAP	0.89	-7.32	0.65	1.23	1.64	2.5	4.36	1.21	1.7	3.24	3.36	3.37	2.37	1.82	3.44
Basic EPS from Cont Ops	0.79	-8.4	0.49	1.23	0.78	1.5	0.34	0.94	1.9	3.12	3.26	3.37	2.35	1.85	3
Diluted EPS, GAAP	0.8	-7.32	0.59	1.21	1.62	2.47	4.31	1.21	1.69	3.22	3.33	3.34	2.36	1.81	3.43
Diluted EPS from Cont Ops	0.72	-8.4	0.45	1.21	0.77	1.48	0.33	0.94	1.89	3.1	3.22	3.33	2.34	1.85	2.99
Dividend per Share	0.52	0.52	0.52	0.53	0.52	0.63	0.64	0.65	0.64	0.65	0.77	0.81	0.82	0.81	0.81
Cash Flow per Share	2.27	2.06	3.32	-1.04	4.82	4.67	2.27	2.69	3.31	4.75	4.7	4.2	3.57	5	4.28
Free Cash Flow per Basic Share	2.27	2.06	3.32	-1.04	4.82	4.67	2.27	2.69	3.31	4.75	4.7	4.2	3.57	5	4.28
Cash & Equivalents per Share	4.21	3.52	5.1	1.36	1.72	1.72	3.18	1.7	1.7	3.54	3.72	3.13	2.4	2.56	2.34
Book Value per Share	10.71	1.44	1.67	2.24	3.42	5.47	9.41	11.66	13.1	15.62	18.65	21.84	3.55	4.53	7.11
Tangible Book Value per Share	-19.72	-14.72	-13.95	-12.89	-15.53	-6.76	-10.01	-15.04	-16.82	-14.31	-13.87	-13.49	-19.27	-18.11	-13.59

Sealed Air Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)