Sealed Air Corporation (SEE) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 | Q1'21 |
|---|
| Total Current Assets | 1.92B | 1.98B | 2.03B | 1.91B | 1.89B | 2.06B | 2.05B | 1.99B | 1.96B | 2.12B | 2.21B | 2.07B | 2.12B | 2.03B | 2.01B | 1.95B | 2.07B | 1.97B | 1.81B | 1.76B |
| Cash & Short-Term Investments | 344M | 282.5M | 354.4M | 335.2M | 371.8M | 386M | 388.6M | 352.8M | 346.1M | 281.3M | 285.1M | 303.1M | 456.1M | 248.8M | 281.2M | 278.2M | 561M | 393.7M | 273.1M | 370M |
| Cash Only | 344M | 282.5M | 354.4M | 335.2M | 371.8M | 386M | 388.6M | 352.8M | 346.1M | 281.3M | 285.1M | 303.1M | 456.1M | 248.8M | 281.2M | 278.2M | 561M | 393.7M | 273.1M | 370M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 676M | 660.7M | 633.6M | 605.8M | 567.9M | 574.3M | 658.9M | 651M | 581.7M | 811.3M | 788.6M | 608.5M | 724.2M | 753.9M | 732.8M | 775.4M | 732.8M | 766.7M | 744.5M | 690.2M |
| Days Sales Outstanding | 43.89 | 44.06 | 42.24 | 41.51 | 38.27 | 42.17 | 44.31 | 42.18 | 46.52 | 53.26 | 46.04 | 44.46 | 48.36 | 48.83 | 48.39 | 47.88 | 45.04 | 49.42 | 49.14 | 48.72 |
| Inventory | 737M | 825.1M | 824.5M | 766.8M | 722.2M | 807.3M | 806.1M | 790.2M | 774.3M | 834.2M | 938.8M | 961.7M | 866.3M | 962.4M | 932.7M | 843.7M | 725.7M | 741M | 730.7M | 652.3M |
| Days Inventory Outstanding | 72.71 | 78.62 | 77.95 | 76.07 | 72.83 | 78.65 | 78.17 | 76.64 | 76.08 | 84.21 | 89.81 | 87.17 | 85.67 | 90.17 | 82.5 | 75.08 | 63.88 | 67.5 | 67.82 | 64.9 |
| Other Current Assets | 162.5M | 214.6M | 216.1M | 198M | 193.8M | 224.5M | 127.1M | 129.1M | 188.4M | 196M | 201.4M | 193.8M | 57.5M | 0 | 0 | 0 | 0 | 3.3M | 0 | 0 |
| Total Non-Current Assets | 5.09B | 5.1B | 5.22B | 5.14B | 5.13B | 5.26B | 5.22B | 5.21B | 5.24B | 5.24B | 5.31B | 5.29B | 4.1B | 4.04B | 4.09B | 4.17B | 4.16B | 4.19B | 4.2B | 4.16B |
| Property, Plant & Equipment | 1.51B | 1.54B | 1.54B | 1.5B | 1.5B | 1.54B | 1.54B | 1.51B | 1.5B | 1.47B | 1.5B | 1.48B | 1.35B | 1.3B | 1.31B | 1.32B | 1.3B | 1.28B | 1.27B | 1.25B |
| Fixed Asset Turnover | 0.92x | 0.88x | 0.88x | 0.85x | 0.91x | 0.88x | 0.88x | 0.88x | 0.93x | 0.93x | 0.93x | 0.95x | 1.06x | 1.07x | 1.08x | 1.08x | 1.19x | 1.10x | 1.05x | 1.01x |
| Goodwill | 2.9B | 2.9B | 2.9B | 2.89B | 2.88B | 2.9B | 2.88B | 2.89B | 2.89B | 2.91B | 2.92B | 2.91B | 2.17B | 2.16B | 2.17B | 2.19B | 2.19B | 2.21B | 2.22B | 2.22B |
| Intangible Assets | 333.3M | 344.1M | 357.8M | 368.9M | 381.6M | 397.6M | 409.9M | 425.6M | 439M | 445.8M | 463.3M | 472M | 138.4M | 140.6M | 147.1M | 150.9M | 152.6M | 157.4M | 162.1M | 164.2M |
| Long-Term Investments | 14.7M | 14.7M | 14.7M | 13.5M | 0 | 13.9M | 13.4M | 13.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 339M | 248.3M | 265M | 255.9M | 262.3M | 417.8M | 238.3M | 235.3M | 272.1M | 294.1M | 302.4M | 305.6M | 297.4M | 328M | 340.1M | 370.9M | 383.5M | 368.9M | 364.1M | 357.2M |
| Total Assets | 7.01B | 7.08B | 7.25B | 7.05B | 7.02B | 7.32B | 7.27B | 7.2B | 7.2B | 7.37B | 7.52B | 7.36B | 6.21B | 6.08B | 6.11B | 6.12B | 6.23B | 6.16B | 6.01B | 5.92B |
| Asset Turnover | 0.20x | 0.19x | 0.19x | 0.18x | 0.19x | 0.18x | 0.19x | 0.18x | 0.19x | 0.19x | 0.19x | 0.20x | 0.23x | 0.23x | 0.23x | 0.23x | 0.25x | 0.23x | 0.22x | 0.21x |
| Asset Growth % | -0.13% | -3.24% | -0.29% | -2.08% | -2.48% | -0.63% | -3.4% | -2.13% | 15.86% | 21.28% | 23.24% | 20.26% | -0.23% | -1.38% | 1.64% | 3.35% | 2.39% | 5.69% | 4.35% | 4.37% |
| Total Current Liabilities | 2.1B | 1.54B | 1.7B | 1.51B | 1.64B | 1.59B | 1.57B | 1.5B | 1.51B | 1.72B | 1.85B | 1.73B | 2.08B | 1.88B | 1.51B | 1.48B | 2.01B | 1.93B | 1.41B | 1.33B |
| Accounts Payable | 769.4M | 779M | 805.6M | 788M | 771M | 800.9M | 836.6M | 811.8M | 764.6M | 746.1M | 793.3M | 826.3M | 865.6M | 912.5M | 987.8M | 958.1M | 959.9M | 918.3M | 880.7M | 814M |
| Days Payables Outstanding | 72.08 | 75.52 | 78.07 | 79.65 | 74.85 | 79.83 | 80.73 | 77.22 | 71.45 | 73.12 | 76.54 | 80.68 | 83.3 | 90.42 | 90.37 | 91.76 | 81.81 | 82.51 | 83.11 | 81.49 |
| Short-Term Debt | 754.9M | 232.9M | 359.7M | 200.7M | 198.5M | 190.7M | 178.1M | 171M | 169.7M | 269M | 363.5M | 182.9M | 440.6M | 395M | 10.7M | 1.1M | 478.3M | 477.3M | 12.1M | 20.6M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 30.5M | 28.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 577.1M | 515.9M | 453.9M | 411.7M | 0 | 517.6M | 444.2M | 400.3M | 0 | 685M | 669.5M | 653.3M | 0 | 504.2M | 443.5M | 444.1M | 0 | 464.1M | 447.3M | 423.5M |
| Current Ratio | 0.91x | 1.29x | 1.19x | 1.26x | 1.16x | 1.29x | 1.30x | 1.33x | 1.30x | 1.23x | 1.20x | 1.19x | 1.02x | 1.08x | 1.34x | 1.31x | 1.03x | 1.02x | 1.29x | 1.33x |
| Quick Ratio | 0.56x | 0.75x | 0.71x | 0.76x | 0.72x | 0.79x | 0.79x | 0.80x | 0.79x | 0.75x | 0.69x | 0.64x | 0.60x | 0.57x | 0.72x | 0.74x | 0.67x | 0.64x | 0.77x | 0.83x |
| Cash Conversion Cycle | 44.53 | 47.16 | 42.13 | 37.93 | 36.25 | 41 | 41.76 | 41.6 | 51.14 | 64.36 | 59.31 | 50.95 | 50.73 | 48.59 | 40.52 | 31.2 | 27.12 | 34.41 | 33.85 | 32.14 |
| Total Non-Current Liabilities | 3.67B | 4.35B | 4.59B | 4.74B | 4.76B | 4.96B | 5.04B | 5.1B | 5.14B | 5.24B | 5.26B | 5.28B | 3.79B | 3.98B | 4.4B | 4.44B | 3.97B | 4.11B | 4.51B | 4.49B |
| Long-Term Debt | 3.27B | 3.96B | 3.97B | 4.18B | 4.2B | 4.32B | 4.42B | 4.47B | 4.51B | 4.61B | 4.62B | 4.62B | 3.24B | 3.22B | 3.64B | 3.67B | 3.2B | 3.3B | 3.69B | 3.68B |
| Capital Lease Obligations | 72.3M | 76.3M | 79.4M | 80.5M | 74.8M | 89M | 91.6M | 75.6M | 66.7M | 87M | 87.5M | 78.8M | 49.6M | 69.4M | 62.4M | 64.7M | 63.7M | 67.9M | 70.6M | 70.7M |
| Deferred Tax Liabilities | 41.6M | 27.8M | 27.2M | 27M | 26.1M | 36M | 34.8M | 34.6M | 35.8M | 58.3M | 70.7M | 97M | 33.4M | 51.9M | 46.8M | 45.7M | 46.7M | 39.2M | 38.6M | 32M |
| Other Non-Current Liabilities | 287.1M | 291.4M | 516.5M | 452.5M | 462.4M | 512M | 502.5M | 517.6M | 525.7M | 485.7M | 488.7M | 481.3M | 467.9M | 640.4M | 654M | 662.7M | 662.5M | 704.4M | 707.7M | 704M |
| Total Liabilities | 5.78B | 5.89B | 6.29B | 6.25B | 6.4B | 6.55B | 6.62B | 6.6B | 6.65B | 6.96B | 7.11B | 7.01B | 5.87B | 5.86B | 5.91B | 5.93B | 5.98B | 6.03B | 5.91B | 5.82B |
| Total Debt | 4.1B | 4.27B | 4.44B | 4.5B | 4.51B | 4.64B | 4.72B | 4.75B | 4.79B | 4.96B | 5.07B | 4.92B | 3.75B | 3.71B | 3.73B | 3.77B | 3.77B | 3.87B | 3.81B | 3.81B |
| Net Debt | 3.76B | 3.99B | 4.09B | 4.17B | 4.14B | 4.25B | 4.33B | 4.4B | 4.44B | 4.68B | 4.78B | 4.61B | 3.3B | 3.46B | 3.45B | 3.49B | 3.21B | 3.48B | 3.53B | 3.44B |
| Debt / Equity | 3.31x | 3.59x | 4.66x | 5.64x | 7.22x | 6.01x | 7.26x | 7.94x | 8.71x | 12.16x | 12.28x | 14.19x | 10.90x | 17.02x | 18.69x | 19.78x | 15.17x | 30.34x | 40.59x | 37.57x |
| Debt / EBITDA | 22.57x | 15.08x | 17.24x | 18.55x | 20.74x | 18.65x | 17.74x | 19.42x | 17.73x | 22.82x | 18.41x | 21.81x | 13.65x | 13.51x | 13.70x | 12.25x | 10.76x | 15.75x | 15.69x | 15.36x |
| Net Debt / EBITDA | 20.67x | 14.08x | 15.86x | 17.17x | 19.03x | 17.10x | 16.28x | 17.98x | 16.45x | 21.53x | 17.37x | 20.46x | 11.99x | 12.60x | 12.67x | 11.35x | 9.16x | 14.15x | 14.57x | 13.87x |
| Interest Coverage | 1.32x | 2.73x | 3.36x | 3.24x | 1.85x | 2.97x | 3.14x | 2.46x | 2.70x | 1.98x | 2.84x | 2.59x | 4.84x | 5.10x | 4.64x | 5.97x | 6.59x | 4.38x | 4.38x | 4.39x |
| Total Equity | 1.24B | 1.19B | 953.1M | 797.9M | 624.5M | 771.2M | 650.1M | 598.3M | 549.5M | 408.4M | 412.4M | 346.5M | 344.1M | 218.2M | 199.7M | 190.4M | 248.7M | 127.7M | 93.8M | 101.4M |
| Equity Growth % | 98.16% | 54.34% | 46.61% | 33.36% | 13.65% | 88.83% | 57.64% | 72.67% | 59.69% | 87.17% | 106.51% | 81.99% | 38.36% | 70.87% | 112.9% | 87.77% | 44.17% | 421.22% | 233.81% | 155.74% |
| Book Value per Share | 8.39 | 8.06 | 6.47 | 5.44 | 4.27 | 5.28 | 4.45 | 4.11 | 3.79 | 2.82 | 2.85 | 2.39 | 2.36 | 1.49 | 1.35 | 1.27 | 1.65 | 0.84 | 0.61 | 0.65 |
| Total Shareholders' Equity | 1.24B | 1.19B | 953.1M | 797.9M | 624.5M | 771.2M | 650.1M | 598.3M | 549.5M | 408.4M | 412.4M | 346.5M | 344.1M | 218.2M | 199.7M | 190.4M | 248.7M | 127.7M | 93.8M | 101.4M |
| Common Stock | 15.5M | 15.5M | 15.5M | 15.5M | 15.5M | 15.5M | 15.5M | 15.4M | 15.4M | 23.4M | 23.4M | 23.4M | 23.3M | 23.3M | 23.3M | 23.3M | 23.2M | 23.2M | 23.2M | 23.2M |
| Retained Earnings | 1.03B | 1.02B | 790.4M | 727.1M | 643.4M | 680.1M | 617.8M | 548.9M | 496.5M | 3.29B | 3.27B | 3.2B | 3.16B | 3.1B | 2.99B | 2.91B | 2.79B | 2.64B | 2.56B | 2.49B |
| Treasury Stock | -366.6M | -366.6M | -366.6M | -366.6M | -404.2M | -404.2M | -404.2M | -404.2M | -436.4M | -4.08B | -4.08B | -4.08B | -4.02B | -4.02B | -3.99B | -3.94B | -3.75B | -3.68B | -3.65B | -3.53B |
| Accumulated OCI | -901.9M | -930.3M | -933.4M | -1.02B | -1.08B | -958.5M | -1.01B | -985.2M | -955.5M | -1B | -957.6M | -949.2M | -978.8M | -1.03B | -962.3M | -926.1M | -933.9M | -967.6M | -944.8M | -969.6M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |