Sealed Air Corp. (SEE)

Index:

S&P 500

$ 32.01
   
  • Change Today:
    $-0.69
  • 52 Week High: $38.05
  • 52 Week Low: $23.93
  • Currency: US Dollars
  • Shares Issued: 144.67m
  • Volume: 641,328
  • Market Cap: $4,630.95m
  • RiskGrade: 135
  • Beta: 1.17

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 5,641.90 5,533.80 4,903.20 4,791.10 4,732.70
Operating Profit/(Loss) 944.80 900.90 788.10 578.50 656.30
Profit Before Tax 729.30 716.20 626.20 370.30 457.80
Profit After Tax 491.60 491.20 484.10 293.70 150.30
           
Earnings per Share - Basic 337.00¢ 326.00¢ 312.00¢ 190.00¢ 94.00¢
Earnings per Share - Adjusted 337.00¢ 326.00¢ 312.00¢ 190.00¢ 94.00¢
           
Dividend per Share 80.00¢ 76.00¢ 64.00¢ 64.00¢ 64.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,275.90 1,295.80 1,265.80 1,232.00 1,036.20
Intangible Assets 2,312.90 2,342.00 2,393.60 2,399.00 2,049.30
Other Non-Current Assets 509.10 521.90 542.90 570.20 409.90
  4,097.90 4,159.70 4,202.30 4,201.20 3,495.40
Current Assets          
Inventories 866.30 725.70 596.70 570.30 544.90
Cash at Bank & in Hand 456.10 561.00 548.70 262.40 271.70
Other Current Assets 794.40 782.90 736.10 731.30 738.20
  2,116.80 2,069.60 1,881.50 1,564.00 1,554.80
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 6,214.70 6,229.30 6,083.80 5,765.20 5,050.20
Current Liabilities          
Borrowings 464.60 509.70 53.80 141.80 237.70
Other Current Liabilities 1,617.20 1,497.60 1,313.60 1,294.40 1,250.90
           
Current Liabilities 2,081.80 2,007.30 1,367.40 1,436.20 1,488.60
           
Net Current Assets c35.00 c62.30 c514.10 c127.80 c66.20
           
Borrowings 3,287.50 3,264.10 3,784.60 3,764.30 3,236.50
Other Non-Current Liabilities 501.30 709.20 759.30 760.90 673.70
Non-Current Liabilities 3,788.80 3,973.30 4,543.90 4,525.20 3,910.20
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 5,870.60 5,980.60 5,911.30 5,961.40 5,398.80
           
Net Assets 344.10 248.70 172.50 (196.20) (348.60)
           
Shareholders Funds 344.10 248.70 172.50 (196.20) (348.60)
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 344.10 248.70 172.50 (196.20) (348.60)
Cash Flow 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Net Cash Flow From Operating Activities 613.30 709.70 737.00 511.10 428.00
Net Cash Flow from Investing Activities (243.00) (125.70) (159.80) (665.60) (266.70)
Net Cash Flow from Financing Activities (475.20) (571.70) (290.90) 145.20 (483.60)
Net Increase/Decrease In Cash (104.90) 12.30 286.30 (9.30) (322.30)
Ratios - based on IFRS 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
PE Ratio - Adjusted 14.8 20.7 14.7 21.0 36.4
PEG - Adjusted 4.9 5.2 0.2 0.2 0.2
Earnings per Share Growth - Adjusted 3% 4% 64% 102% 176%
Dividend Cover 4.21 4.29 4.88 2.97 1.47
Revenue per Share 3,899.79¢ 38.61¢ 3,389.18¢ 3,311.70¢ 3,271.33¢
Pre-Tax Profit per Share 504.11¢ 5.00¢ 432.84¢ 255.96¢ 316.44¢
Operating Margin 16.75% 16.28% 16.07% 12.07% 13.87%
Return on Capital Employed 40.90% 0.43% 38.72% 28.25% 42.53%
           
Dividend Yield 1.6% 1.1% 1.4% 1.6% 1.9%
Dividend per Share Growth 5.26% 18.75% n/a n/a n/a
Operating Cash Flow per Share 423.92¢ 490.56¢ 509.43¢ 353.28¢ 295.84¢
Cash Incr/Decr per Share (72.51¢) 0.086¢ 197.90¢ (6.43¢) (222.78¢)
Net Asset Value per Share (exc. Intangibles) (1,360.87¢) (1,446.93¢) (1,535.27¢) (1,793.85¢) (1,657.47¢)
Net Gearing 957.86% 1,291.84% 1,907.07% n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page