SEALED AIR CORP
10-K405, 1995-03-28
MISCELLANEOUS PLASTICS PRODUCTS
Previous: SCOTTS LIQUID GOLD INC, DEF 14A, 1995-03-28
Next: SERVICE MERCHANDISE CO INC, 10-K405, 1995-03-28



		    SECURITIES AND EXCHANGE COMMISSION
			  Washington, D. C. 20549

				 FORM 10-K
(Mark one)
    [X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
	  SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED] For the
	  fiscal year ended December 31, 1994
     OR
    [ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
	  THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
	  For the transition period from         to          

		       Commission File Number 1-7834

			  SEALED AIR CORPORATION
	  (Exact name of registrant as specified in its charter)

State or other jurisdiction 
     of incorporation or organization:  Delaware
I.R.S. Employer Identification Number: 22-1682767
Address of principal executive offices: Park 80 East, Saddle
     Brook, New Jersey  07663-5291
Registrant's telephone number, including area code: 
     (201) 791-7600

Securities registered pursuant to Section 12(b) of the Act:

					Name of each exchange
     Title of each class                on which registered     

Common Stock, par value $0.01           New York Stock Exchange
per share                                                   

Securities registered pursuant to Section 12(g) of the Act:  None

     Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes   X     No        

     Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of registrant's knowledge,
in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [X]

     The aggregate market value of the registrant's Common Stock
held by non-affiliates of the registrant on March 15, 1995 was
approximately $879,466,000.

     The number of outstanding shares of the registrant's Common
Stock as of March 15, 1995 was 20,969,614.

		    DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the registrant's 1994 Annual Report to
Stockholders are incorporated by reference into Part I and Part
II of this Annual Report on Form 10-K.

     Portions of the registrant's definitive proxy statement for
its 1995 Annual Meeting of Stockholders are incorporated by
reference into Part III of this Annual Report on Form 10-K. 
<PAGE>
				  PART I

ITEM 1.   BUSINESS

	  Sealed Air Corporation (together with its subsidiaries,
the "Company") is engaged primarily in the manufacture and sale
of a wide variety of protective and specialty packaging materials
and systems.  

	  The Company's operations are conducted primarily in
North America, Europe and the Asia/Pacific region, and its
products are distributed in these areas as well as in other parts
of the world.  Information by geographic area, including net
sales, operating profit and identifiable assets, for each of the
three years in the period ended December 31, 1994 appears in Note
3 of the Notes to Consolidated Financial Statements, which are
contained in the Company's 1994 Annual Report to Stockholders. 
Such Note is incorporated herein by reference.

RECENT DEVELOPMENTS

	  On January 10, 1995, the Company acquired Trigon
Industries Limited, a privately owned New Zealand corporation
("Trigon"), for a purchase price of approximately $57 million
consisting of 882,930 newly-issued shares of the Company's Common
Stock and $25,496,000 in cash.  The cash portion of the purchase
price was paid by borrowings by the Company and certain of its
subsidiaries under available lines of credit, including primarily
borrowings under the Credit Agreement dated as of June 8, 1994
among the Company, certain of its subsidiaries, Bankers Trust
Company, as agent, and a syndicate of banks.

	  Trigon is engaged primarily in the manufacture and sale
of flexible packaging materials sold primarily for food
packaging, durable mailer and bag products for the banking,
security and courier industries, and specialty adhesive products. 
Trigon employs approximately 730 people, operates six
manufacturing facilities in New Zealand, England and the United
States and has subsidiaries in Australia and Germany that market
certain of its products.  The Company intends to integrate
Trigon's operations into the Company's other protective and
specialty packaging operations.

	  Further information concerning the Trigon acquisition
is set forth in Note 9 of the Notes to Consolidated Financial
Statements, which Note appears in the Company's 1994 Annual
Report to Stockholders and is incorporated herein by reference.

PRODUCTS

	  The Company's principal protective and specialty
packaging products are engineered products, surface protection
and other cushioning products, and food packaging products. 
Certain of these products are also produced for non-packaging
applications.  The Company also manufactures and sells certain
other products discussed below.

	  The net sales contributed by each class of product for
each of the five years in the period ended December 31, 1994
appears in the table under the caption "Selected Financial 
<PAGE>
Data" in the Company's 1994 Annual Report to Stockholders, which 
data is incorporated herein by reference.

ENGINEERED PRODUCTS

	  The Company's engineered products include its
Instapak(R) polyurethane foam packaging systems, specialty
polyethylene foams for packaging and non-packaging uses, and
certain other engineered packaging products.

	  Instapak(R) Systems

	  Instapak(R) polyurethane foam packaging systems consist
of proprietary blends of polyurethane chemicals and specially
designed dispensing equipment, certain features of which are
patented.  The Company also manufactures a line of Instamate(R)
polyolefin films, which are high-performance plastic films
designed for use with Instapak(R) packaging systems.   Most of
the Company's net sales from Instapak(R) systems are attributable
to the sale of the polyurethane chemicals and polyolefin films
used in the systems installed at customer locations.

	  Instapak(R) chemicals, films and equipment are marketed
as integrated packaging systems to provide protective packaging
for a wide variety of products, including computer, electronic,
office, medical and communications equipment, compressors and
motors, furniture and spare parts, and void-fill packaging of
office supplies, books, cosmetics and other small products for
distribution.  Instapak(R) systems are also used to produce
polyurethane foams used in certain non-packaging applications,
including Instapak(R)-Floral, a foam used as a design base for
artificial flower arrangements.  The Company's Instapak(R)
products are sold primarily in North America, Europe and the
Asia/Pacific region.

	  An Instapak(R) packaging system allows a customer to
create protective cushions for products of any shape and thus to
tailor its protective packaging to its individual products and
needs.  When Instapak(R) chemicals are mixed together and
dispensed, they expand up to 200 times their liquid volume within
seconds after they are dispensed to form a foam cushion.  Because
Instapak(R) chemicals expand significantly in volume only when
mixed together, the storage space required for the chemicals
before use is very low.  

	  The Company purchases chemicals from various suppliers,
including major chemical companies, and blends these chemicals
according to its own proprietary formulations.  The Company
offers its Instapak(R) customers a family of protective packaging
foams, ranging from low-density foams used for light cushioning
and void-fill applications to heavy-duty foams used for blocking
and bracing heavy items.  

	  The Company produces a number of dispensing equipment
models for low, medium and high volume use and maintains an
ongoing program to develop new equipment models to meet evolving
customer needs.  The Company's high-speed Instapacker(TM)
automated system and its VersaPacker(TM) system, a bench-top
version of the Instapacker(TM) system, produce 
				 2
<PAGE>
ready-to-use foam cushions consisting of Instamate(R) film bags 
filled with Instapak(R) foam.  Hand-held equipment models range 
from low-volume single station systems to microprocessor-controlled
multiple station systems.  Generally, customers may either buy or
lease equipment from the Company for use with Instapak(R)
systems. 

	  Customers are also able to produce pre-formed
Instapak(R) foam cushions for use in packaging a wide range of
products.  The Company offers assistance to its customers in
producing, or in preparing the molds used to produce, such pre-
formed cushions.  The Company offers Instamolder(TM) semi-
automated cushion molding equipment that produces Instapak(R)
cushions using the Instapacker(TM) system.

	  Specialty Polyethylene Foams

	  The Company manufactures and sells extruded plank and
laminated foams for packaging and non-packaging applications. 
Extruded plank foam is offered in varying densities and
thicknesses up to three inches.  Laminated foams, which are sold
under various trademarks including Polylam(R) in the United
States and Stratocell(R) in Europe, are produced in various
densities and laminated into thicknesses ranging up to six
inches.  Certain of the Company's specialty polyethylene foam
product lines contain post-consumer recycled polyethylene resins.
These foams can be produced in various colors and are available
in anti-static form.

	  The Company's specialty polyethylene foams are
generally sold to fabricators and converters for packaging and
non-packaging applications in which a clean, non-abrasive
material is required with such properties as shock absorption,
vibration dampening, thermal insulation or buoyancy.  In
packaging applications, these foams are fabricated into a wide
range of protective packaging shapes, forms and die-cuts for
designed packages in which a clean, attractive appearance and
cushioning or blocking and bracing performance is needed.  Non-
packaging applications for specialty foams include construction,
automotive, sporting and athletic equipment products.  The
Company's specialty polyethylene foams are sold primarily in
North America and Europe.

	  In May 1994, the Company acquired a French fabricator
of polyethylene foams and other packaging materials.  This
acquisition was not material to the Company's consolidated
financial statements.

	  Other Engineered Products     

	  The Company is engaged in the development, manufacture
and sale of Korrvu(R) suspension packaging, which is covered by
certain patents.  A Korrvu(R) package suspends the product to be
packaged in the air space of its shipping container between two
strong, flexible low-slip films.  Korrvu(R) packaging is sold
primarily in North America and Europe.

	  In September 1994, the Company acquired certain
patented technology for the manufacture of Sup-Air-Pack(TM)
inflatable cushions, which are cushions made in engineered 
			       3
<PAGE>
shapes from proprietary films for packaging applications, and the
Company is currently engaged in the development of this product
line.  This acquisition was not material to the Company's
consolidated financial statements.

SURFACE PROTECTION AND OTHER CUSHIONING PRODUCTS  

	  The Company's surface protection and other cushioning
products include air cellular cushioning materials, protective
and durable mailers and bags, thin polyethylene foams, paper
packaging products, automated packaging systems and certain other
packaging products.

	  Air Cellular Cushioning Materials         

	  The Company manufactures and markets air cellular
cushioning materials primarily under the trademarks AirCap(R) and
PolyCap(R).  These materials consist of air bubbles encapsulated
between two layers of plastic film, each containing a barrier
layer to retard air loss, that form a pneumatic cushion to
protect products from damage through shock or vibration during
shipment.  The Company's PolyCap(R)R line of air cellular
cushioning material is similar to AirCap(R)R cushioning in
construction except that its plastic film contains a lighter
barrier layer.  

	  The Company's air cellular cushioning materials are
used by a wide variety of end users, including both manufacturers
and retailers.  AirCap(R)R cushioning is used primarily to
protect a wide variety of lightweight and medium-weight delicate
items, such as instruments, electronic components and glassware,
that have no limitation on their shipping and shelf-life cycles. 
PolyCap(R)R cushioning is used primarily for a wide variety of
lightweight products that have a relatively short shipping and
shelf-life cycle. The Company also markets anti-static forms of
its air cellular cushioning materials.  The Company's air
cellular materials are manufactured and sold primarily in North
America and Europe.  During 1994, the Company acquired
manufacturers of air cellular and other packaging materials in
Italy and Norway.  Such acquisitions were not material to the
Company's consolidated financial statements.

	  The Company's air cellular cushioning materials are
produced in various forms, including continuous rolls, perforated
rolls and sheets, depending on customer preference.  These
materials can be used alone or laminated to other materials such
as paper or cardboard.  They are also available in bag form
(marketed under the trademark Bubblebags(R)), primarily used to
provide product protection to small parts.  The Company's air
cellular cushioning materials can be varied in the size, shape
and spacing of their encapsulated air bubbles and the thickness
of the plastic to provide specific types of performance in
protective packaging and cushioning.  The Company's AirCap(R)R
and PolyCap(R)R product lines contain post-industrial and post-
consumer recycled polyethylene resins.

	  The Company also manufactures and sells adhesive-coated
air cellular cushioning material under the trademark
BubbleMask(R) and cohesive air cellular cushioning material under
				4
<PAGE>
the trademark Cold Seal(R)AirCap(R).  Polypride(TM) air cellular
materials are multi-web materials with high tensile strength used
primarily as furniture wrapping.

	  Protective and Durable Mailers and Bags  

	  The Company manufactures and markets a variety of
protective and durable mailers and bags that are made in several
standard sizes and are used for mailing or shipping a wide
variety of items for which clean, lightweight preconstructed
protective packages are desirable.  They can provide the user
with significant postage savings, ease of use and enhanced
product protection relative to other types of mailers and
shipping containers.  

	  The Company's protective mailers include lightweight,
tear-resistant, heat-sealable mailers marketed primarily in North
America and Europe under the trademark Jiffylite(R) that are
lined with air cellular cushioning material.  The Company's
Jiffylite(R)R line of mailers are made from recycled kraft paper
and the Company's PolyCap(R)R air cellular cushioning materials.  

	  These products also include the widely used Jiffy(TM)
padded mailers made from recycled kraft paper padded with
macerated recycled newspaper, Jiffy(TM) reinforced mailers, which
are highly tear resistant and moisture retardant, Jiffy(TM)
utility mailers, which are low-cost, lightweight mailers without
padding, and Jiffy(TM) Rigi Bag(R) mailers, which are rigid
mailers without padding that are well suited for products such as
books and photographs.  The Company also manufactures and markets
Jiffy(TM) foam-lined mailers and Jiffy(TM) floppy disk mailers,
which are lined with thin polyethylene foam.  The kraft paper
used in many of these mailer lines and the foam lining of certain
foam mailer products contain recycled content.  These mailers are
marketed primarily in North America.

	  The Company's and Trigon's durable plastic mailers and
bags, which are produced from coextruded polyolefin film, are
lightweight, water-resistant and puncture-resistant and are
available in tamper-evident varieties.  Such mailers and bags are
used by a wide range of customers, including air courier, mail
order, banking, security and office supply services, primarily in
North America, Europe and the Asia/Pacific region.  Such mailers
and bags are marketed under a number of brand names, including
Shurtuff(R), Cache-Pak(R), Lok-Sure(R), Protec(R), Keepsafe(TM)
and Crush-Gard(TM).

	  Thin Polyethylene Foams         

	  In addition to the specialty polyethylene foams
described above, the Company manufactures thin polyethylene foams
in roll or sheet form in low, medium and special densities, in
flat, ribbed or bag form and in a number of colors and
thicknesses up to one-half inch.  The Company also sells thin
polyethylene foam that has anti-static properties and foam
laminate products in which the foam is laminated to paper,
polyethylene film or other substrates for specialized
applications.  The Company's Quicksilver(TM) polyethylene film
and foam laminates 
				  5
<PAGE>
have cohesive properties for masking and other applications.  
Certain of the Company's thin polyethylene foam
product lines are made using post-consumer recycled resins.

	  Low-density thin polyethylene foam manufactured by the
Company is marketed primarily in North America and Europe under
the trademark Cell-Aire(R) and is used primarily for surface
protection and light-duty cushioning.

	  Medium-density thin polyethylene foam is marketed in
North America and Europe under the trademark Cellu-Cushion(R) as
a cushioning material to protect products from damage through
shock or vibration during shipment.  The Company also
manufactures special density polyethylene foams for a variety of
packaging and non-packaging applications.

	  Paper Packaging Products

	  The Company manufactures recycled kraft, tissue and
creped paper for use as a raw material in the manufacture of the
Company's protective mailer and food packaging products or sale
to unaffiliated customers.  The Company also manufactures and
sells paper packaging products under the trademarks Kushion
Kraft(R), Custom Wrap(TM), Jiffy(TM) Padwrap(R) and Void
Kraft(TM) for industrial surface protection, furniture surface
protection, moving and storage blankets, and for use as
cushioning or void fill in various packaging applications.  The
Company's paper packaging products are sold primarily in North
America and Europe.

	  Packaging Systems

	  The Company produces and markets the Instasheeter(TM)
high-speed converting system, designed for on-line packaging
applications, which automatically converts the Company's flexible
packaging materials, including air cellular cushioning materials,
thin polyethylene foam and paper packaging materials, described
above, into sheets of a pre-selected size and quantity. The
Company also produces and markets the Accu-Cut(TM) converting
system, an economical system for converting the Company's
flexible packaging materials in off-line packaging applications. 
Such systems are sold primarily in North America and Europe.

	  The Company's Jiffy Packer(TM) high-speed dunnage
system, which is marketed in Europe under the name Paper Boy(TM)
and in Japan under the name EcoPacker(TM), produces paper dunnage
material on site from the Company's 3-ply Void Kraft(TM) recycled
kraft paper.  The Jiffy Packer(TM) system is also offered in a
bench-top version.  The Company's VoidPak(TM) inflatable
packaging system, marketed in North America and Europe, consists
of a compact, portable inflator and self-sealing inflatable
plastic bags, available in several sizes.  When inflated, the
bags can be used in a wide range of void fill applications, and
they can be deflated and re-inflated for reuse.  

	  In September 1994, the Company acquired a French
business that sells on-site air cellular packaging systems for
void fill and light-duty cushioning applications.  The systems,
marketed primarily in Europe under the trademark Fill-Air(TM),
convert rolls of polyethylene film 
				6
<PAGE>
into air cellular packaging materials using patented technology.  
This acquisition was not material to the Company's consolidated 
financial statements.

	  Other Surface Protection and Cushioning Products

	  The Company participates in a joint venture called
PolyMask Corporation with Minnesota Mining and Manufacturing
Company ("3M") that manufactures and sells protective tapes
consisting of adhesive-coated polyethylene films marketed by 3M. 
These products are used primarily for protecting the surfaces of
polished metal, glass, plastic and other materials from abrasion
during fabrication, handling and shipping.  This joint venture is
accounted for using the equity method.  

FOOD PACKAGING PRODUCTS

	  The Company's food packaging products include absorbent
pads and flexible films, bags, pouches and related equipment.

	  Absorbent Pads

	  The Company manufactures and sells absorbent pads used
for food packaging, including its Dri-Loc(R) absorbent pads,
certain features of which are covered by patents.  The Company
also produces other absorbent pads that utilize the features of
its Dri-Loc(R) pads, including the Company's Pad-Loc(TM) pad for
the poultry processor industry.  These products are used in meat,
fish and poultry trays to absorb excess fluids and are sold
primarily in North America, Europe and the Asia/Pacific region.

	  The Company's Dri-Loc(R) pads consist of two layers of
polyethylene film sealed on all four sides which enclose a layer
of fluffed virgin wood-pulp fibers.  On one side, the layer of
film has tiny holes that permit fluids to be absorbed and
retained by the enclosed fibers.  The Company believes that Dri-
Loc(R) pads are more effective and aesthetically attractive than
conventional absorbent pads.

	  The Company also manufactures conventional padding,
sold as individual pads and in roll stock form for use by
converters and processors to prepad trays.  This padding consists
of layers of bleached crepe tissue with one or two outer layers
of polyethylene film.  The Company also sells supermarket display
case liners, which are similar in construction to conventional
padding, under the trademark Cellu Liner(TM).  In July 1994, the
Company acquired an English manufacturer of conventional pads
used for food and non-food applications.  Such acquisition was
not material to the Company's consolidated financial statements.

	  Flexible Films and Related Equipment

	  Trigon produces a variety of flexible films, bags and
pouches and associated packaging systems marketed and sold
primarily in Australasia and Europe and used to package a 
			       7
<PAGE>
broad range of perishable foods such as meat, poultry, fish, prepared
foods, cheese and other dairy products.  

	  Trigon produces proprietary flexible films, bags and
pouches in permeable and barrier varieties.  Trigon's permeable
films, bags and pouches are designed primarily for frozen or
dried foods.  The oxygen permeability and water vapor barrier
properties of the film allow for the retention of fresh product
color and appearance to enhance product presentation.  Trigon's
barrier films, bags and pouches provide a high barrier to oxygen
and water, allowing extended storage for fresh chilled or
processed products by preserving the texture, taste and moisture
balance of the chilled or processed product.  Both permeable and
barrier films and bags are produced in various grades to meet
customer requirements.

	  Trigon markets permeable and barrier shrinkbags under
the Shrinkvac(TM) trademark and barrier shrinkbags under the
Perflex(TM) trademark.  Permeable and barrier vacuum skin
packaging is marketed under the Intact(TM) and Trifresh(TM)
trademarks.  Trigon also offers Tufflex(TM) barrier pouches with
high puncture resistance.

	  Trigon's packaging equipment offerings include
automatic film and bag making, dispensing and loading units to
package foods in vacuum or vacuum skin packages using Trigon's
films.  Systems are marketed to the food processing industry
under the Intact(TM), Flexibag(TM) and other trademarks.  

	  Trigon also manufactures printed co-extruded films for
frozen food and similar loose product packaging as well as a wide
range of mono- and multi-layer films for other food and general
applications.

OTHER PRODUCTS

	  The Company's other products consist primarily of
specialty adhesive products, loose-fill polystyrene packaging,
products that control static electricity, and recreation and
energy conservation products.

	  Through a subsidiary in New Zealand, Trigon
manufactures and sells a wide range of specialty adhesive tapes
on a variety of substrates.  These specialty adhesive tapes
provide custom formulations for a wide range of applications that
include the tape strip or closure tape for disposable diapers,
foil tapes used in heating, air conditioning and refrigeration,
and cloth based tapes used in construction and underground
applications on pipe work for corrosion protection.

	  Subsidiaries of the Company in the Asia/Pacific region
and Mexico produce loose-fill polystyrene packaging for sale
under the trademark Mic-Pac(TM) to customers in those countries.
			     8
<PAGE>          
	  In addition to air cellular cushioning materials and
polyethylene foam with anti-static properties, the Company sells
other products related to the elimination and neutralization of
static electricity, including conductive shielding bags, floor
mats, worktable coverings, and wrist and foot straps.  Static
control products, which are sold primarily in North America and
the Asia/Pacific region, are used principally by manufacturers of
static-sensitive microelectronic devices.

	  In certain countries, subsidiaries of the Company sell
translucent air cellular material similar to AirCap(R) cushioning
that is fabricated into solar pool covers.  In the United States,
the Company manufactures and sells solar heating systems for
swimming pools that use thermostatically controlled pumps to
circulate pool water through plastic solar collector panels.  

FOREIGN OPERATIONS

	  The Company sells most of its product lines in a number
of foreign countries as well as in the United States, as
described more fully above.  In addition, the Company has foreign
licensees that manufacture certain of its protective packaging
products in Australia, Canada, Chile, England, Germany, Japan, 
South Africa and Sweden.  Licensing revenues are not material to 
the Company's consolidated financial statements.

	  During 1994, 1993 and 1992, foreign net sales
represented approximately 29%, 27% and 30%, respectively, of the
Company's total net sales, while operating profit from foreign
operations represented approximately 21%, 20% and 25%,
respectively, of the Company's total operating profit.  For a
discussion of the factors affecting these changes in foreign net
sales and operating profit, see Management's Discussion and
Analysis of Results of Operations and Financial Condition, which
appears in the Company's 1994 Annual Report to Stockholders and
is incorporated by reference into Item 7 of this Annual Report on
Form 10-K.  As a consequence of the Trigon acquisition, the
Company believes that the percentage of its net sales from
foreign operations should increase in 1995.  In maintaining its
foreign operations, the Company runs the risks inherent in such
operations, including those of currency fluctuations.  

MARKETING, DISTRIBUTION AND CUSTOMERS

	  The Company employs several hundred sales and account
representatives in the countries in which it has operations who
market the Company's products through a large number of
distributors, fabricators and converters as well as directly to
end users.  In the United States and certain other countries, the
Company has separate sales and marketing groups for its
engineered products, its surface protection and other cushioning
products, its food packaging products and certain of its other
products.  These groups often work together to develop market
opportunities for the Company's products. 

	  To assist its marketing efforts and to provide
specialized customer services, the Company maintains packaging
laboratories in many of its United States and foreign facilities. 
These laboratories are staffed by professional packaging
engineers and equipped with drop-
				9
<PAGE>
testing and other equipment used to develop and test cost-effective 
package designs to meet the particular protective packaging requirements 
of each customer.  Certain of these laboratories also design and 
construct molds for Instapak(R) packaging customers who prefer to use 
preformed foam cushions.

	  The Company has no material long-term contracts for the
distribution of its protective packaging products.  In 1994, no
customer or affiliated group of customers accounted for as much
as 10% of the Company's consolidated net sales.

RAW MATERIALS

	  The raw materials utilized in the Company's operations
generally have been readily available on the open market and are
purchased from several suppliers, reprocessed from scrap
generated in the Company's manufacturing operations or obtained
through participation in recycling programs.  The principal raw
materials used in the Company's operations include polyethylene
resins and films, polyurethane chemicals, and paper and wood pulp
products (including recycled or reprocessed paper products,
resins, films and chemicals), and blowing agents used in foam
products.

PRODUCT DEVELOPMENT

	  The Company incurred expenses of $10,912,000 related to
Company-sponsored research and development in 1994 compared with
$9,168,000 during 1993 and $9,414,000 during 1992.  The Company
maintains a continuing effort to develop new products based on
its existing product lines as well as new packaging and non-
packaging applications for its products.  The Company also
maintains ongoing efforts to add or increase recycled or
reprocessed content in its product lines.

PATENTS AND LICENSES

	  The Company is the owner or licensee of a number of
United States and foreign patents and patent applications that
relate to certain of its products, manufacturing processes and
equipment.  While some of these patents and licenses, as well as
certain trademarks which the Company owns, offer some protection
and competitive advantage for the Company's products and their
manufacture, the Company believes that its success depends
primarily on its marketing, engineering and manufacturing skills
and on its research and product technology.

COMPETITION

	  The Company's products compete with similar products
made by others and with a number of other packaging materials,
including various forms of paper packaging products, expanded
plastics, corrugated die cuts, loosefill packaging materials, and
with envelopes, reinforced bags, boxes and other containers and
various corrugated materials.  Heavy-duty applications of the
Company's engineered products also compete with various types of
molded foam plastics, fabricated foam plastics and mechanical
shock mounts and with wood blocking 
				  10
<PAGE>
and bracing systems.  Certain firms producing competing products 
are well established and may have greater financial resources than 
the Company.  Competition for most of the Company's protective and 
specialty packaging products is based primarily on packaging performance
characteristics, service and price.  As discussed below under
"Environmental Matters," the Company is also subject to
competitive factors affecting packaging materials that are based
upon customers' environmental preferences.

	  The Company believes that it is the leading
manufacturer of air cellular cushioning materials containing a
barrier layer and polyurethane foam packaging systems in the
geographic areas in which it sells these products.

	  There are a number of competing manufacturers of food
packaging products.   The  Company believes that its Dri-Loc(R)
products have a competitive advantage over conventional pads
because of their efficiency and aesthetic appearance. 
Conventional pads and display case liners compete primarily on
the basis of price, absorbency and service.  The Company believes
it is one of the leading suppliers of meat, fish and poultry
absorbent pads to supermarkets and poultry processors in the
United States and Europe.  Trigon's food packaging films and
systems compete with similar flexible films and systems produced
by other companies around the world as well as with other food
packaging materials. 

ENVIRONMENTAL MATTERS

	  The Company, like other manufacturers, is subject to
various laws, rules and regulations in the countries,
jurisdictions and localities in which it operates regulating the
discharge of materials into the environment or otherwise relating
to the protection of the environment.  The Company believes that
compliance with current environmental laws and regulations has
not had a material effect on the Company's capital expenditures
or financial position. 

	  In some jurisdictions in which the Company's packaging
products are sold or used, laws and regulations have been adopted
or proposed that seek to regulate, among other things, recycled
or reprocessed content, sale and disposal of packaging materials. 
In addition, customer demand for packaging materials that are
viewed as being "environmentally responsible" and that minimize
the generation of solid waste continues to evolve.  While these
issues have become a competitive factor in the marketplace for
packaging materials, the Company maintains active programs
designed to comply with these laws and regulations, to monitor
their evolution, and to meet such customer demand.  The Company
believes that its protective packaging materials offer superior
packaging protection, enabling customers to achieve lower package
cube and weight using the Company's protective packaging
materials than with many alternative packaging methods, thereby
reducing the disposal of damaged products as well as the
generation of packaging waste.  Because the Company offers both
plastic-based and paper-based protective packaging materials,
customers can select the protective packaging materials that they
consider to best meet their performance and cost needs and
environmental preferences.  A number of the Company's product
lines incorporate recycled 
				 11
<PAGE>
or reprocessed content, and the Company maintains ongoing efforts to 
add or increase recycled or reprocessed content in many of its product 
lines.  

	  The Company also supports its customers' interests in
eliminating waste by offering or participating in collection
programs for certain of the Company's products or product
packaging and for materials used in certain of the Company's
products, including a program with Dow Chemical Company aimed at
recovering and recycling polyethylene materials from customers,
an Instapak(R) foam return program with return sites throughout
the United States, collection programs for packaging materials in
Germany and elsewhere in Europe, and local newspaper collection
programs to obtain materials used to produce Jiffy(TM) padded
mailers and certain other products.  Whenever possible, materials
collected through these collection programs are reprocessed and
either reused in the Company's operations or offered to other
manufacturers for use in other products.  Certain of the
Company's protective packaging products can be reused and, as an
alternative to recycling or disposal in solid waste landfills,
are suitable fuel sources for waste-to-energy conversion
facilities.

EMPLOYEES

	  At December 31, 1994, the Company had approximately
3,000 employees, with approximately 320 employees covered by
collective bargaining agreements.  The Company believes that its
employee relations are satisfactory.

ITEM 2.   PROPERTIES

	  The Company has manufacturing facilities at twenty-four
locations in the United States, three other locations in North
America, including facilities in Puerto Rico, Canada and Mexico,
sixteen locations in Europe, including facilities in England,
France, Germany, Italy, the Netherlands, Norway, Spain and
Sweden, and six locations in the Asia/Pacific region, including
two facilities in New Zealand and facilities in Hong Kong,
Malaysia, Singapore and Taiwan.  The Company occupies other
facilities containing sales, technical, warehouse or
administrative offices at several locations in the United States
and in the other countries in which the Company conducts
business.

	  In the United States, the Company's Instapak(R)
products are manufactured at facilities in Connecticut and North
Carolina, its surface protection and other cushioning products 
and certain of its other products are manufactured at facilities
in California, Georgia, Illinois, Massachusetts, New Jersey, New
York, North Carolina, Pennsylvania, Texas and Washington, and its
food packaging products are manufactured at facilities in
California, Mississippi, North Carolina and Pennsylvania. 
Because of the light but bulky nature of the Company's air
cellular, polyethylene foam and protective mailer products,
significant freight savings may be realized by locating
manufacturing facilities for these products near markets.  To
realize the benefit of such savings, the Company has facilities
for manufacturing these products in various locations in
proximity to major markets.
			       12
<PAGE>         
	
	  The Company owns twenty-four of its manufacturing
facilities, certain of which are owned subject to mortgages or
similar financing arrangements.  The balance of the Company's
manufacturing facilities are located in leased premises.  The
Company's manufacturing facilities are located in general purpose
buildings in which the Company's specialized machinery for the
manufacture of one or more products is contained.

ITEM 3.   LEGAL PROCEEDINGS

	  The Company is a party to various lawsuits and
administrative and other proceedings incidental to its business,
including certain federal or state governmental environmental
proceedings or private environmental claims relating to Superfund
sites or other alleged clean-up obligations.  The Company
believes that its liability with respect to such proceedings is
not material.  

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

	  No matters were submitted to a vote of the Company's
stockholders during the fourth quarter of 1994.

EXECUTIVE OFFICERS OF THE REGISTRANT

	  The information appearing in the table below sets forth
the current position or positions held by each executive officer
of the Company, his or her age as of March 15, 1995, the year in
which he or she first was elected to the position currently held,
and the year in which he or she first was elected an officer of
the Company.

	  All of the Company's officers serve at the pleasure of
the Board of Directors.  All officers have been employed by the
Company or its subsidiaries for more than five years.  There are
no family relationships among any of the Company's officers or
directors.
			       13
<PAGE>

Name and            Age as of    First Elected to  First Elected
Current Position  March 15, 1995 Current Position    an Officer   

T. J. Dermot Dunphy      62             1971           1971 
President, Chief
Executive Officer
and Director

William V. Hickey        50             1995           1980 
Executive Vice President

Elmer N. Funkhouser III  53             1984           1982 
Senior Vice President

Warren H. McCandless     54             1994           1990
Senior Vice President-
Finance

Dale Wormwood            60             1991           1989 
Senior Vice President

Jonathan B. Baker        42             1994           1994
Vice President

James A. Bixby           51             1990           1990
Vice President
 
Mary A. Coventry         41             1994           1994
Vice President

Bruce A. Cruikshank      52             1990           1990
Vice President

Jean-Luc Debry           49             1992           1992
Vice President

James P. Mix             43             1994           1994
Vice President

Robert A. Pesci          49             1990           1990
Vice President 

Abraham N. Reichental    38             1994           1994
Vice President

Horst Tebbe              54             1986           1986
Vice President                

Robert M. Grace, Jr.     48             1981           1981   
General Counsel            
and Secretary
				 14
<PAGE>
				  PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON  
	  EQUITY AND RELATED STOCKHOLDER MATTERS         

	  The information appearing under the caption "Common
Stock Information" in the Company's 1994 Annual Report to
Stockholders is incorporated herein by reference. 

ITEM 6.   SELECTED FINANCIAL DATA

	  The information appearing under the caption "Selected
Financial Data" in the Company's 1994 Annual Report to
Stockholders is incorporated herein by reference. 

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
	  CONDITION AND RESULTS OF OPERATIONS               

	  The information appearing under the caption
"Management's Discussion and Analysis of Results of Operations
and Financial Condition" in the Company's 1994 Annual Report to
Stockholders is incorporated herein by reference.  

ITEM 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INTERIM FINANCIAL INFORMATION (UNAUDITED)

	  The information appearing under the caption "Interim
Financial Information (Unaudited)" in the Company's 1994 Annual
Report to Stockholders is incorporated herein by reference. 

FINANCIAL STATEMENTS AND SCHEDULE

	  See Index to Consolidated Financial Statements and 
Schedule on page F-2 of this Annual Report on Form 10-K.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH  ACCOUNTANTS
	  ON ACCOUNTING AND FINANCIAL DISCLOSURE                
     
	  There has been no change in the independent auditors of 
the Company's financial statements during 1993 or 1994 or
subsequent thereto.
				15
<PAGE>

				 PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT 
     

	  Part of the information required in response to this
Item is set forth in Part I of this Annual Report on Form 10-K
under the caption "Executive Officers of the Registrant," and the
balance will be set forth in the Company's Proxy Statement for
its 1995 Annual Meeting of Stockholders under the caption
"Information Concerning Nominees."  All such information is
incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

	  The information required in response to this Item will
be set forth in the Company's Proxy Statement for its 1995 Annual
Meeting of Stockholders under the caption "Directors'
Compensation" and under the subheadings "Summary Compensation
Table" and "Compensation Committee Interlocks and Insider
Participation" under the caption "Executive Compensation," and
such information is incorporated herein by reference.  Such
incorporated information does not include the information under
the subheadings "Report of Organization and Compensation
Committee on Executive Compensation" and "Common Stock
Performance Comparison" under the caption "Executive
Compensation" in such Proxy Statement.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
	  AND MANAGEMENT                                          
		 

	  The information required in response to this Item will
be set forth in the Company's Proxy Statement for its 1995 Annual
Meeting of Stockholders under the caption "Voting Securities,"
and such information is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

	  The information required in response to this Item will
be set forth in the Company's Proxy Statement for its 1995 Annual
Meeting of Stockholders under the caption "Information Concerning
Nominees," and such information is incorporated herein by
reference.
				  16
<PAGE>

				  PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT 
	  SCHEDULES, AND REPORTS ON FORM 8-K         

     (a)  DOCUMENTS FILED AS A PART OF THIS ANNUAL REPORT ON FORM
10-K:         

	  (i)  Financial Statements and Financial Statement
Schedule      

	  See Index to Consolidated Financial Statements and
Schedule on page F-2 herein.         

	  (ii)  Exhibits          

Exhibit Number                 Description

3.1            Unofficial Composite Certificate of Incorporation
	       of the Company as currently in effect.  (Exhibit
	       (2)(B) to the Company's Quarterly Report on Form
	       10-Q for the quarterly period ended June 30, 1992,
	       File No. 1-7834, is incorporated herein by
	       reference.)

3.2            By-Laws of the Company as currently in effect. 
	       (Exhibit 3.3 to the Company's Annual Report on
	       Form 10-K for the fiscal year ended December 31,
	       1993, File No. 1-7834, is incorporated herein by
	       reference.)

4.1            Credit Agreement dated as of June 8, 1994 among
	       the Company, certain of its subsidiaries, various
	       banks and Bankers Trust Company, as agent (Exhibit
	       4 to the Company's Quarterly Report on Form 10-Q
	       for the quarterly period ended June 30, 1994, File
	       No. 1-7834, is incorporated herein by reference.)

4.2            Consent to Credit Agreement among the Company,
	       certain of its subsidiaries, various financial
	       institutions and Bankers Trust Company, as agent,
	       dated as of December 7, 1994 (Exhibit 4.1 to the
	       Company's Current Report on Form 8-K, Date of
	       Report January 10, 1995, File No. 1-7834, is
	       incorporated herein by reference.)

4.3            Amendment No. 1 to Credit Agreement among the
	       Company, certain of its subsidiaries, various
	       financial institutions and Bankers Trust Company,
	       as agent, dated as of January 3, 1995 (Exhibit 4.2
	       to the Company's Current Report on Form 8-K, Date
	       of Report January 10, 1995, File No. 1-7834, is
	       incorporated herein by reference.)
				   17
<PAGE>

10.1           Contingent Stock Plan of the Company, as amended. 
	       (Exhibit 4(c) to the Company's Registration
	       Statement on Form S-8, Registration No. 33-41734,
	       is incorporated herein by reference.)*

10.2           Restricted Stock Plan for Non-Employee Directors
	       of the Company.  (Exhibit A to the Company's Proxy
	       Statement for the annual meeting held on May 17,
	       1991, File No. 1-7834, is incorporated herein by
	       reference.)*

10.3           Share Purchase Agreement dated as of January 10,
	       1995 among Sealed Air Corporation, Trigon
	       Industries Limited, Sealed Air Holdings (NZ)
	       Limited, a wholly owned New Zealand subsidiary of
	       Sealed Air, James William Ferguson Foreman and
	       Diane Shirley Foreman (Exhibit 2 to the Company's
	       Current Report on Form 8-K, Date of Report January
	       10, 1995, File No. 1-7834, is incorporated herein
	       by reference.)

13             Portions of the Company's 1994 Annual Report to
	       Stockholders that are incorporated by reference
	       into this Annual Report on Form 10-K.

21             Subsidiaries of the Company.             

23             Consent of KPMG Peat Marwick LLP.

27             Financial Data Schedule
	  
*Compensatory plan or arrangement of management required to be
filed as an exhibit to this report on Form 10-K.

     (b)  REPORTS ON FORM 8-K:

     The Company did not file any reports on Form 8-K during the
fiscal quarter ended December 31, 1994.                                 

				18
<PAGE>                            
			    SIGNATURES
     
	  Pursuant to the requirements of Section 13 or 15(d) of
the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

				   SEALED AIR CORPORATION         
				   (Registrant)                   
	    


Date:  March 28, 1995              By s/T. J. DERMOT DUNPHY       
					President                 
	       


	  Pursuant to the requirements of the Securities Exchange
Act of 1934, this report has been signed below by the following
persons on behalf of the registrant and in the capacities and on
the dates indicated.


					    Date 

By s/ T. J. DERMOT DUNPHY               March 28, 1995        
President and Director
(Principal Executive Officer)


By s/ WILLIAM V. HICKEY                 March 28, 1995      
Executive Vice President
(Principal Financial Officer
and Principal Accounting Officer)


By s/ JOHN K. CASTLE                    March 28, 1995
Director


By s/ LAWRENCE R. CODEY                 March 28, 1995
Director

			      19
<PAGE>
By s/ CHARLES F. FARRELL, JR.           March 28, 1995      
Director


By s/ DAVID FREEMAN                     March 28, 1995
Director


By s/ SHIRLEY A. JACKSON                March 28, 1995
Director


By s/ ALAN H. MILLER                    March 28, 1995
Director


By s/ R. L. SAN SOUCIE                  March 28, 1995
Director

				20
<PAGE>










SEALED AIR CORPORATION




CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES
Years ended December 31, 1994, 1993 and 1992







F-1
<PAGE>










	    
SEALED AIR CORPORATION AND SUBSIDIARIES
Index to Consolidated Financial Statements and Schedules





 
							     Page
 
Independent Auditors' Report                                    *

Financial Statements:
    Consolidated Statements of Earnings for the years
      ended December 31, 1994, 1993 and 1992                    *
    Consolidated Balance Sheets - December 31, 1994 and 1993    *
    Consolidated Statements of Shareholders' Equity (Deficit)
      for the years ended December 31, 1994, 1993 and 1992      *
    Consolidated Statements of Cash Flows for the years ended
      December 31, 1994, 1993 and 1992                          *
    Notes to Consolidated Financial Statements                  *


Independent Auditors' Report on Schedule                      F-3


Consolidated Schedule:
VIII - Valuation and Qualifying Accounts                      F-4

______________________________
*The information required appears on pages 17 through 35 of the 
Company's 1994 Annual Report to Stockholders and is incorporated 
by reference into this Annual Report on Form 10-K.

All other schedules are omitted, as the required information is 
inapplicable or the information is presented in the consolidated 
financial statements or related notes.






F-2
<PAGE>





Independent Auditors' Report on Schedule


The Board of Directors and Shareholders
Sealed Air Corporation:

Under date of January 18, 1995, we reported on the consolidated 
balance sheets of Sealed Air Corporation and subsidiaries as of 
December 31, 1994 and 1993, and the related consolidated statements 
of earnings, shareholders' equity (deficit), and cash flows for 
each of the years in the three-year period ended December 31, 1994, 
as contained in the 1994 annual report to shareholders.  These  
consolidated financial statements and our report thereon are 
incorporated by reference in the annual report on Form 10-K for the 
year 1994.  In connection with our audits of the aforementioned 
consolidated financial statements, we also audited the related 
consolidated financial statement schedule as listed in the 
accompanying index.  This financial statement schedule is the 
responsibility of the Company's management.  Our responsibility is 
to express an opinion on this financial statement schedule based on 
our audits.

In our opinion, such financial statement schedule, when considered 
in relation to the basic consolidated financial statements taken as 
a whole, presents fairly, in all material respects, the information 
set forth therein.


							KPMG Peat Marwick LLP
						
					
Short Hills, New Jersey
January 18, 1995








F-3
<PAGE>






<TABLE>

									      SCHEDULE VIII



			     SEALED AIR CORPORATION AND SUBSIDIARIES
				VALUATION AND QUALIFYING ACCOUNTS
			  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
				    (In thousands of dollars)
<CAPTION>



						   ADDITIONS        
				BALANCE AT   CHARGED TO  CHARGED TO
				BEGINNING    COSTS AND   OTHER                     BALANCE AT
DESCRIPTION                     OF YEAR      EXPENSES    ACCOUNTS(1) DEDUCTIONS(2) END OF YEAR


Year ended December 31, 1994-
<S>                               <C>         <C>         <C>          <C>          <C>
  Allowance for doubtful
      accounts                    $2,675      $1,210      $  764       $  679       $3,970 
											   
Year ended December 31, 1993-

  Allowance for doubtful
      accounts                    $2,665      $  734      $    6       $  730       $2,675 
											  
Year ended December 31, 1992-

  Allowance for doubtful
      accounts                    $2,872      $  716      $   20       $  943       $2,665 
											  


(1)  Primarily recoveries of bad debts and allowance for doubtful accounts of companies
       acquired at dates of acquisition.

(2)  Primarily accounts receivable balances written off.










F-4
</TABLE>


 



 

 




					


<TABLE>
EXHIBIT 13
Selected Financial Data
(In thousands of dollars except per share data)

<CAPTION>
						   1994      1993       1992      1991(1)    1990
<S>                                             <C>        <C>        <C>        <C>       <C>
Consolidated Earnings Statement Data
Net sales by class of product:
  Engineered products                           $208,363   $180,508   $176,541   $165,926  $160,548
  Surface protection and other
    cushioning products                          242,864    209,909    206,447    199,800   188,108
  Food packaging products                         56,444     51,023     52,727     49,207    44,247
  Other products                                  11,515     10,254     10,343     20,195    20,365
    Total                                        519,186    451,694    446,058    435,128   413,268
Cost of sales                                    327,423    282,147    278,427    271,006   262,694
Marketing, administrative and
  development expenses                           107,854     95,434     95,441     94,642    83,130
Operating profit                                  83,909     74,113     72,190     69,480    67,444
Other income (expense), net                      (22,706)   (28,652)   (33,372)   (38,014)  (42,970
Earnings before income taxes                      61,203     45,461     38,818     31,466    24,474
Income taxes                                      23,987     19,547     18,050     15,291    13,094
Earnings before cumulative effect of
  accounting change and early 
  redemption of subordinated notes                37,216     25,914     20,768     16,175    11,380
Cumulative effect of accounting change(2)              -      1,459          -          -         -
Early redemption of subordinated 
  notes, net of income taxes(3)                   (5,576)         -          -          -         -
Net earnings                                    $ 31,640   $ 27,373   $ 20,768   $ 16,175  $ 11,380

Earnings per common share(4): 
  Before cumulative effect of accounting
   change and early redemption of 
   subordinated notes                           $   1.87   $   1.32   $   1.08   $    .88  $    .65
  Cumulative effect of accounting change(2)            -        .08          -          -         -
  Early redemption of subordinated notes,
   net of income taxes(3)                           (.28)         -          -          -         -
  Net earnings                                  $   1.59   $   1.40   $   1.08   $    .88  $    .65
									       
____________________________________________________________________________________________________
Consolidated Balance Sheet Data
Working capital                                 $ 15,767   $ 33,828   $ 29,417   $ 18,495  $ 22,320
Total assets                                     331,117    279,818    268,264    274,877   225,473
Long-term debt, less                   
  current installments                           155,293    190,058    225,278    253,746   259,082
Shareholders' equity (deficit)                    11,012    (29,419)   (66,311)   (94,626) (131,558)
 
</TABLE>     


[FN]
(1)Includes the operations of Sentinel Holdings, Inc. from the date 
of its acquisition in August 1991.

(2)Reflects cumulative effect of the implementation as of January 1, 
1993 of Financial Accounting Standard No. 109, "Accounting for 
Income Taxes." (See notes 1 and 7 to the Consolidated Financial 
Statements.)

(3)Reflects charge arising from the early redemption in July 1994 of 
the Company's 12-5/8% Senior Subordinated Notes, net of applicable 
income taxes. (See note 4 to the Consolidated Financial Statements.)

(4)Per common share data has been restated for periods prior to 1992 
to reflect the two-for-one stock split in the nature of a 100% stock 
dividend distributed on September 18, 1992 to shareholders of record 
at the close of business on September 4, 1992.





Management's Discussion and Analysis of Results of Operations and 
Financial Condition

     On January 10, 1995, the Company acquired Trigon Industries 
Limited ("Trigon"), a privately owned New Zealand manufacturer of 
flexible packaging materials, for a purchase price of approximately 
$57 million consisting of 882,930 newly issued shares of the 
Company's common stock and $25,496,000 in cash paid primarily from 
borrowings under the Company's 1994 Credit Facility discussed below.  
As this acquisition occurred after December 31, 1994, the following 
discussion does not reflect any of the operating results of Trigon.

     On an unaudited pro forma basis, assuming that this acquisition 
had occurred on January 1, 1994, the Company's net sales in 1994 
would have been $591,529,000 and earnings and earnings per common 
share, excluding the extraordinary after-tax charge to earnings 
attributable to the refinancing of the Company's 12-5/8% senior 
subordinaed Notes (the "12-5/8% Notes"), would have been $39,050,000 
and $1.88, respectively.  (See note 9 to the Consolidated Financial 
Statements.)  These pro forma results give effect to certain 
adjustments and estimates and are not necessarily indicative of the 
results of operations that would have occurred had the Trigon 
acquisition actually taken place on January 1, 1994 or of the 
Company's future operating results.

Results of Operations

Net Sales

     Net sales increased 15% in 1994 compared with 1993 and 1% in 
1993 compared with 1992.  

     The increase in net sales in 1994 resulted primarily from 
increased unit volume in the Company's major classes of products 
and, to a lesser extent, the additional net sales of businesses 
acquired in 1994 and 1993.  Higher average selling prices also 
contributed modestly to the increase in net sales.  Foreign currency 
translation did not have a significant effect on the Company's 
operating results in 1994.

     The modest increase in net sales in 1993, which reflected the 
worldwide recessionary business environment during 1993, resulted 
primarily from increased unit volume in certain of the Company's 
products and the additional sales of Shurtuff(R) durable mailers, a 
product line acquired in August 1993.  These higher net sales were 
partially offset by the unfavorable effect of foreign currency 
translation and, to a lesser extent, lower average selling prices in 
certain product lines.  The increase in net sales would have been 
higher by approximately 3% in 1993 had foreign exchange rates for 
1993 been at their 1992 levels.  

     Net sales from domestic operations increased 12% in 1994 
compared with 1993 and 4% in 1993 compared with 1992. The increase 
in 1994 resulted primarily from increases in unit volume of the 
Company's major classes of products and the additional sales of 
Shurtuff(R) durable mailer products.  The increase in 1993 was 
primarily due to increased unit volume of the Company's principal 
engineered products, air cellular products and the additional sales 
of Shurtuff(R) durable mailer products, which increases were 
partially offset by lower net sales of food packaging products and, 
to a lesser extent, other products.  

     Net sales from foreign operations increased 22% in 1994 
compared with 1993 primarily due to increased unit volume of the 
Company's major classes of products and the additional sales of 
products added as a result of acquisitions that the Company made in 
Europe during 1994.  Net sales from foreign operations decreased 7% 
in 1993 compared with 1992 primarily due to the unfavorable effect 
of foreign currency translation in 1993 and lower average selling 
prices in certain product lines, which more than offset higher unit 
volume experienced by the Company's foreign operations in 1993.  
Excluding the unfavorable effect of foreign currency translation, 
net sales from foreign operations would have increased modestly in 
1993.

     Net sales of engineered products, which consist primarily of 
Instapak(R) products and thick polyethylene foams, increased 15% in 
1994 compared with 1993 and 2% in 1993 compared with 1992.  The 
increase in 1994 was due primarily to increased unit volume of these 
products and Korrvu(R) suspension packaging as well as fabricated 
packaging materials produced by Delsopak S.A., a small French 
company acquired in May 1994.  The 1993 increase was primarily due 
to increased unit volume of thick polyethylene foams. 

     Net sales of surface protection and other cushioning products, 
primarily air cellular products, thin polyethylene foam products and 
protective and durable mailers, increased 16% in 1994 compared with 
1993 and 2% in 1993 compared with 1992 primarily due to increased 
unit volume of certain products, including in 1994 the additional 
sales of Emballasje-Teknikk A/S, a Norwegian manufacturer of air 
cellular and other protective packaging products that the Company 
acquired in September 1994 and the additional sales of Shurtuff(R) 
products, which also contributed to the 1993 increase.

     Net sales of food packaging products, which consist primarily 
of Dri-Loc(R) pads, increased 11% in 1994 compared with 1993 but 
decreased 3% in 1993 compared with 1992.  In each of 1994 and 1993, 
this class of products experienced higher unit volume.  In 1994, the 
added sales of Hereford Paper and Allied Products Limited, an 
English manufacturer of absorbent food pads that the Company 
acquired in July 1994, also contributed to the increased sales. In 
1993, changes in product mix to products with lower average selling 
prices more than offset the higher 1993 unit volume.
 
    Net sales of other products increased 12% in 1994 compared with 
1993 but decreased 1% in 1993 compared with 1992.

Costs and Expenses

     Cost of sales increased 16% in 1994 compared with 1993 and 1% 
in 1993 compared with 1992 reflecting primarily the higher level of 
net sales in each period.  In 1994, the effect of certain higher raw 
material costs was partially offset by certain production 
efficiencies.  In 1993, the effect of certain manufacturing 
consolidation expenses was partially offset by certain lower raw 
material costs.  Cost of sales as a percentage of net sales 
increased modestly in 1994, 1993 and 1992.  

     Marketing, administrative and development expenses increased 
13% in 1994 compared with 1993 and remained substantially unchanged 
in 1993 compared with 1992. The increase in 1994 reflects primarily 
the Company's higher level of net sales, the added marketing, 
administrative and development expenses of acquired companies, and 
costs associated with integrating acquisitions completed in 1994.  
Marketing, administrative and development expenses declined modestly 
as a percentage of net sales each year from 1992 to 1994 primarily 
reflecting certain operating efficiencies as well as certain cost 
control measures.

Operating Profit

     Operating profit increased 13% in 1994 compared with 1993 and 
3% in 1993 compared with 1992 primarily due in each year to the 
Company's higher net sales and the relative changes in the Company's 
costs and expenses discussed above.  Domestic operating profit 
increased 12% in 1994 compared with 1993 and 10% in 1993 compared 
with 1992.

     Foreign operating profit increased 20% in 1994 compared with 
1993 primarily due to higher net sales partially offset by changes 
in certain costs and expenses.  Foreign operating profit decreased 
18% in 1993 compared with 1992 primarily reflecting the unfavorable 
effect of foreign currency translation and the level of costs and 
expenses related to sales.

Other Income (Expense)

     Other income (expense) decreased to $22,706,000 in 1994 
compared with $28,652,000 in 1993 and $33,372,000 in 1992.  Interest 
expense, which is the principal component of this item, decreased to 
$19,363,000 in 1994 from $28,828,000 in 1993 and $31,080,000 in 
1992.  The lower amount of interest expense in each year resulted 
primarily from lower average borrowings as well as, in 1994, the 
refinancing of the 12-5/8% Notes at lower interest rates in July 
1994.

Income Taxes

     The Company's effective income tax rate was 39.2%, 43.0% and 
46.5% in 1994, 1993 and 1992, respectively.  The Company's effective 
tax rate was higher than the statutory U.S. federal income tax rate 
in each year primarily due to state income taxes, foreign 
withholding taxes on the repatriation of accumulated earnings from 
the Company's foreign subsidiaries and additional United States 
income taxes on such accumulated foreign earnings.  The Company's 
effective tax rate declined to 39.2% in 1994 from 43.0% in 1993 
primarily due to other lower tax provisions required, including a 
lesser amount of U.S. expenses not subject to tax benefit.  The 
Company anticipates that its effective income tax rate in 1995 will 
remain at a rate comparable to that in 1994.

     As of January 1, 1993, the Company implemented Financial 
Accounting Standards Board ("FASB") Statement No. 109, "Accounting 
for Income Taxes" ("FAS 109").  Under FAS 109, deferred tax assets 
and liabilities are established or modified based on enacted tax 
laws or tax rates.  For periods prior to January 1, 1993, the 
Company accounted for income taxes as prescribed by Accounting 
Principles Board Opinion No. 11 under which previously established 
deferred tax assets and liabilities were not adjusted when tax laws 
or tax rates were changed.  As a result of implementing FAS 109, the 
Company adjusted its deferred tax assets and liabilities in 1993 to 
conform with current enacted tax rates and made certain other 
adjustments required by FAS 109.  The cumulative effect of this 
accounting change resulted in a credit to earnings of $1,459,000, or 
$0.08 per share, in 1993.

Early Redemption of Senior Subordinated Notes

     On July 8, 1994, the Company redeemed all of the outstanding 
12-5/8% Notes at a price of 104.734% of their aggregate principal 
amount together with accrued interest to the date of redemption.  
The early redemption of the 12-5/8% Notes resulted in an after-tax 
charge to earnings of $5,576,000, or $.28 per share, in 1994 
reflecting the 4.734% call premium due on the redemption of the 12-
5/8% Notes and the write-off of the related unamortized deferred 
financing costs.

Earnings

     Excluding the extraordinary charge to earnings in 1994 
attributable to the refinancing of the 12-5/8% Notes and the 
cumulative effect of the accounting change in 1993 related to the 
implementation of FAS 109, earnings increased 44% in 1994 compared 
with 1993 and 25% in 1993 compared with 1992.  After giving effect 
to these items, net earnings increased 16% in 1994 compared with 
1993 and 32% in 1993 compared with 1992.

Liquidity and Capital Resources

     On June 8, 1994, the Company and certain of its subsidiaries 
entered into a credit agreement (the "1994 Credit Facility") with 
Bankers Trust Company, as agent, and a syndicate of banks, which 
provides for a five-year $175 million unsecured revolving credit 
facility (the "1994 Revolving Credit Facility") and an unsecured 
five-year $100 million term loan facility (the "1994 Term Loan 
Facility"). The 12-5/8% Notes were redeemed on July 8, 1994 with the 
proceeds of $178 million of borrowings under the 1994 Credit 
Facility. 

     Long-term debt, less current installments declined to 
$155,293,000 at December 31, 1994 from $190,058,000 at December 31, 
1993 due primarily to a net reduction of outstanding long-term 
indebtedness during 1994, while current installments of long-term 
debt increased to $22,579,000 at December 31, 1994 from $10,061,000 
at December 31, 1993 reflecting the timing of scheduled maturities.  
As noted above, in connection with the Trigon acquisition, the 
Company incurred $25,496,000 of additional borrowings in January 
1995 primarily under the 1994 Credit Facility and also assumed 
approximately $20 million of Trigon's net long-term indebtedness.  
Such Trigon indebtedness is due in varying annual installments 
through 2006 with fixed and variable interest rates ranging from 
6.0% to 10.8%.  

     The 1994 Term Loan Facility is repayable at the rate of 
$20,000,000 aggregate principal amount per year in equal quarterly 
installments through June 30, 1999.  The 1994 Revolving Credit 
Facility has no required annual minimum paydown provision, but the 
available commitment under such Facility will be reduced by 
$25,000,000 on each of June 30, 1997 and June 30, 1998.  The 1994 
Credit Facility terminates on June 30, 1999, and all outstanding 
loans thereunder must be repaid on or before such date.

     The Company's obligations under the 1994 Credit Facility and 
certain other lines of credit bear interest at floating rates.  The 
1994 Credit Facility provides for changes in interest rate margins 
based on certain financial criteria and imposes certain limitations 
on the operations of the Company that include restrictions on the 
incurrence of additional indebtedness, the creation of liens, the 
making of investments and capital expenditures, dispositions of 
property or assets, certain transactions with affiliates and the 
payment by the Company of cash dividends to its stockholders, as 
well as certain financial covenants including requirements as to 
interest coverage and debt leverage.  The Company was in compliance 
with these requirements as of December 31, 1994.

     The Company expects that the payment of principal and interest 
on its indebtedness will remain a significant use of the Company's 
funds for the foreseeable future.  The Company expects to continue 
to make the principal and interest payments on its outstanding 
indebtedness as well as to meet its working capital and capital 
expenditure requirements primarily with funds provided by operations 
and borrowings under its available lines of credit.  As of December 
31, 1994, on a pro forma basis after giving effect to the Trigon 
acquisition, such lines of credit amounted to approximately 
$197,000,000 of which approximately $97,000,000 were unused.  The 
ability of the Company to make payments of principal and interest on 
its indebtedness, and to comply with the financial covenants to 
which it is subject in connection with such indebtedness, is 
dependent on the Company's future performance and business growth, 
which are subject to financial, economic, competitive and other 
factors affecting the Company, many of which may be beyond the 
Company's control.

     The Company's shareholders' equity increased to $11,012,000 at 
December 31, 1994 from a deficit of $29,419,000 at December 31, 1993 
primarily as a result of the Company's net earnings for 1994 and the 
value of shares of common stock issued for non-cash compensation and 
for acquisitions.  The prior deficit in shareholders' equity arose 
from the payment in 1989 of a special cash dividend of approximately 
$330 million.
     
     Cash flows from operating activities were $62,941,000 in 1994, 
$53,100,000 in 1993 and $46,526,000 in 1992.  The increase each year 
was due primarily to increased earnings partially offset by changes 
in operating assets and liabilities.
    
     Cash flows used in investing activities were $32,518,000 in 
1994, $23,438,000 in 1993 and $10,147,000 in 1992.  Such cash was 
used primarily to fund capital expenditures and acquisitions.  The 
fluctuation between years was primarily due to the timing of 
acquisitions and capital expenditures.

     Cash flows used in financing activities were $39,097,000 in 
1994, $36,206,000 in 1993 and $30,288,000 in 1992.  Such activities 
primarily involved, in 1994, the refinancing of the 12-5/8% Notes 
and, in each year, repayment of long-term debt.
       
     At December 31, 1994 the Company had working capital of 
$15,767,000, or 5% of total assets, compared to working capital of 
$33,828,000, or 12% of total assets, at December 31, 1993.  The 
decrease in working capital was due primarily to an increase in 
current liabilities which more than offset increases in accounts 
receivable and inventories and to a decrease in cash and cash 
equivalents at December 31, 1994.  Such changes to the Company's 
operating accounts are primarily attributable to the 1994 level of 
operations combined with the effect of acquisitions, the timing of 
debt maturities and the refinancing of the 12-5/8% Notes.

     The Company's ratio of current assets to current liabilities 
(current ratio) was 1.1 at December 31, 1994 and 1.4 at December 31, 
1993.  The Company's ratio of current assets less inventory to 
current liabilities (quick ratio) was 0.8 at December 31, 1994 and 
1.0 at December 31, 1993.  The decrease in the current ratio in 1994 
resulted primarily from the decrease in working capital discussed 
above.

Impact of Inflation

     Inflation did not have a material impact on the Company's 
consolidated financial statements in the 1992 to 1994 period.

Other Matters

     In 1993 and 1994, the FASB issued Statement No. 112, 
"Employers' Accounting for Post-employment Benefits", and Statement 
No. 115, "Accounting for Certain Investments in Debt and Equity 
Securities", which are effective for fiscal years beginning after 
December 15, 1993.  The adoption of such statements did not have a 
material effect on the Company's consolidated financial statements.

     The Company's worldwide operations are subject to environmental 
laws and regulations which, among other things, impose limitations 
on the discharge of pollutants into the air and water and establish 
standards for the treatment, storage and disposal of solid and 
hazardous wastes.  The Company reviews the effects of environmental 
laws and regulations on its operations and believes that it is in 
substantial compliance with all material applicable environmental 
laws and regulations.

     At December 31, 1994, the Company was a party to, or otherwise 
involved in, several federal and state government environmental 
proceedings or private environmental claims for the cleanup of 
superfund or other sites.  The Company may have potential liability 
for investigation and clean-up of such sites.  At most of such 
sites, numerous companies, including either the Company or one of 
its predecessor companies, have been identified as potentially 
responsible parties ("PRPs") under superfund or related laws.  It is 
the Company's policy to provide for environmental cleanup costs if 
it is probable that a liability has been incurred and if an amount 
which is within the estimated range of the costs associated with 
various alternative remediation strategies is reasonably estimable 
without giving effect to any possible future insurance proceeds.  As 
assessments and cleanups proceed, these liabilities are reviewed 
periodically and adjusted as additional information becomes 
available.  At December 31, 1994 and 1993, such environmental 
related provisions are not material and the Company believes that 
its potential liability with respect to such sites is not material.  
Environmental liabilities are paid over an extended period and the 
timing of such payments cannot be predicted with certainty.







<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
Consolidated Statements of Earnings
Years Ended December 31, 1994, 1993 and 1992
(In thousands of dollars except per share data)
<CAPTION>
						     1994        1993        1992
____________________________________________________________________________________    
<S>                                                <C>         <C>         <C>      
Net sales                                          $519,186    $451,694    $446,058              
Cost of sales                                       327,423     282,147     278,427       

   Gross profit                                     191,763         169,547     167,631              

Marketing, administrative and
   development expenses                             107,854      95,434      95,441        

   Operating profit                                  83,909      74,113      72,190       

Other income (expense):
   Interest income                                    1,140       1,145       1,010              
   Interest expense                                 (19,363)    (28,828)    (31,080)               
   Other, net                                        (4,483)       (969)     (3,302)       
     Other income (expense), net                    (22,706)    (28,652)    (33,372)       

Earnings before income taxes                         61,203      45,461      38,818       
Income taxes                                         23,987      19,547      18,050       

Earnings before cumulative effect of 
  accounting change and early redemption
  of subordinated notes                              37,216      25,914      20,768                 

Cumulative effect of accounting change                    -       1,459           -   

Early redemption of subordinated notes,
  net of income taxes                                (5,576)          -           -                

Net earnings                                       $ 31,640    $ 27,373    $ 20,768                   

Earnings per common share:
  Before cumulative effect of accounting change
    and early redemption of subordinated notes     $   1.87    $   1.32    $   1.08   

  Cumulative effect of accounting change                  -         .08           -   

  Early redemption of subordinated notes,
  net of income taxes                                  (.28)          -           -

  Net earnings per common share                    $   1.59    $   1.40    $   1.08              
											    
See accompanying notes to consolidated financial statements.
</TABLE>


<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
December 31, 1994 and 1993
(In thousands of dollars except share data)
<CAPTION>
								1994          1993
<S>                                                           <C>          <C>      
Assets
Current assets:
   Cash and cash equivalents                                  $11,153      $ 19,392      
   Accounts receivable, less allowance for doubtful
     accounts of $3,970 in 1994 and $2,675 in 1993             91,321        66,966      
   Other receivables                                            3,866         2,598      
   Inventories                                                 38,259        32,035      
   Prepaid expenses                                             1,009         1,278      
   Deferred income taxes                                        6,223         5,892      

     Total current assets                                     151,831       128,161      

Property and equipment:
   Land and buildings                                          67,226        58,658      
   Machinery and equipment                                    141,981       121,782      
   Leasehold improvements                                       5,029         4,202      
   Furniture and fixtures                                      12,224        10,180      
   Construction in progress                                     5,864         7,386      
							      232,324       202,208      
   Less accumulated depreciation and amortization              96,154        81,458      
     Property and equipment, net                              136,170       120,750      


Patents and patent rights, less accumulated
  amortization of $11,819 in 1994 and $10,357 in 1993           9,647         8,348      

Excess of cost over fair value of net assets acquired, less
  accumulated amortization of $4,715 in 1994 and
  $3,988 in 1993                                               19,710         8,190      

Deferred financing and other costs, less accumulated
  amortization of $153 in 1994 and $16,262 in 1993                931         1,611      

Other assets                                                   12,828        12,758      
							     $331,117      $279,818      
								  


See accompanying notes to consolidated financial statements.

</TABLE>




<TABLE>
								      1994       1993
<S>                                                                <C>         <C>   
Liabilities and Shareholders' Equity (Deficit)
Current liabilities:
   Notes payable                                                   $  7,929    $ 5,557   
   Current installments of long-term debt                            22,579     10,061   
   Accounts payable                                                  43,009     22,908   
   Accrued wages, salaries and related costs                         20,788     17,368   
   Accrued interest                                                   1,323     11,127   
   Other accrued liabilities                                         23,859     16,272   
   Income taxes payable                                              16,577     11,040   
     Total current liabilities                                      136,064     94,333   

Long-term debt, less current installments                           155,293    190,058   

Deferred income taxes                                                17,215     14,960   
Deferred credits and other liabilities                               11,533      9,886   
     Total liabilities                                              320,105    309,237   

Commitments and contingent liabilities (notes 5 and 8)

Shareholders' equity (deficit):
   Preferred stock, no par value.  Authorized 1,000,000
     shares, none issued in 1994 and 1993                                 -          -
   Common stock, $.01 par value.  Authorized: 35,000,000 
     shares in 1994 and 1993; Issued: 20,111,618
     shares in 1994 and 19,924,661 shares in 1993                       201        199   
   Additional paid-in capital                                       114,686    108,361   
   Retained earnings (deficit)                                     (106,036)  (137,676)  
   Accumulated translation adjustment                                 6,126      5,063   
								     14,977    (24,053)  
   Less deferred compensation and cost of treasury stock              3,965      5,366   
     Shareholders' equity (deficit)                                  11,012    (29,419)  
								   $331,117   $279,818   
								     
</TABLE>




<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
Consolidated Statements of Shareholders' Equity (Deficit)
Years Ended December 31, 1994, 1993 and 1992
(In thousands of dollars)
<CAPTION>
							  Additional  Retained     Accumulated
						Common    Paid-in     Earnings     Translation  Deferred      Treasury
						 Stock    Capital     (Deficit)    Adjustment   Compensation  Stock
__________________________________________________________________________________________________________________________



<S>                                            <C>       <C>         <C>         <C>          <C>           <C>    
Balance, December 31, 1991                     $     96  $  88,607   $(185,817)  $   7,802    $  (5,052)    $   (262)
Net earnings                                          -          -      20,768            -           -            -
Two-for-one stock split                              96        (96)          -            -           -            -
Proceeds from awards of contingent stock, net         1        101           -            -           -            -
Excess of fair value over proceeds from awards
    of contingent stock, net                          -      1,218           -            -      (1,218)           -
Amortization                                          -          -           -            -       2,802            -
Tax benefit in excess of amortization on
    stock awards                                      -        405           -            -           -            -
Non-cash compensation                                 1      3,786           -            -           -            -
Shares issued in acquisitions                         -      1,530           -            -           -            -
Foreign currency translation                          -          -           -       (1,079)          -            -
															    
Balance, December 31, 1992                          194     95,551    (165,049)       6,723      (3,468)        (262)
Net earnings                                          -          -      27,373            -           -            -
Proceeds from awards of contingent stock, net         2        199           -            -           -            -
Excess of fair value over proceeds from awards
    of contingent stock, net                          -      4,591           -            -      (4,591)           -
Amortization                                          -          -           -            -       2,929            -
Tax benefit in excess of amortization on
    stock awards                                      -        542           -            -           -            -
Contingent stock forfeited                            -        (10)          -            -          10           (1)
Non-cash compensation                                 1      1,807           -            -           -            -
Shares issued in acquisitions                         2      5,681           -            -           -           17
Foreign currency translation                          -          -           -       (1,660)          -            -

Balance, December 31, 1993                          199    108,361    (137,676)       5,063      (5,120)        (246)
Net earnings                                          -          -      31,640            -           -            -
Proceeds from awards of contingent stock, net         1         52           -            -           -            -
Excess of fair value over proceeds from awards
    of contingent stock, net                          -      1,615           -            -      (1,615)           -
Amortization                                          -          -           -            -       2,957            -
Tax benefit in excess of amortization on
    stock awards                                      -        664           -            -           -            -
Contingent stock forfeited                            -        (61)          -            -          61           (2)
Non-cash compensation                                 1      2,360           -            -           -            -
Shares issued in acquisitions                         -      1,695           -            -           -            -
Foreign currency translation                          -          -           -        1,063           -            -
Balance, December 31, 1994                     $    201  $ 114,686   $(106,036)   $   6,126   $  (3,717)    $   (248)
															     


See accompanying notes to consolidated financial statements.

</TABLE>




<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Years Ended December 31, 1994, 1993 and 1992
(In thousands of dollars)
<CAPTION>

										1994          1993             1992  
<S>                                                                         <C>            <C>              <C>    
    CASH FLOWS FROM OPERATING ACTIVITIES:
	Net earnings                                                        $ 31,640       $ 27,373         $ 20,768      
	Adjustments to net earnings to reconcile to
	  net cash provided by operating activities:
	   Cumulative adjustment for effect of accounting change                   -         (1,459)               -      
	   Early redemption of subordinated notes                              5,576              -                -  
	   Depreciation and amortization of property and equipment            14,921         14,334           13,770      
	   Other depreciation and amortization                                 8,599         10,210            9,837      
	   Deferred tax provision                                                385          2,886              810      
	   Net losses on disposals of property and equipment                     397            408              247      
	   Non-cash compensation                                               3,100          2,293            1,836      
	   Other, net                                                           (505)        (2,172)            (760)     
	   Change in operating assets and liabilities:
	      Receivables                                                    (17,478)        (1,716)             201      
	      Inventories                                                     (4,018)        (2,466)              99      
	      Prepaid expenses                                                   666           (664)           1,620      
	      Accounts payable                                                14,913          1,555             (515)     
	      Accrued interest                                                (9,810)          (519)            (152)     
	      Other accrued liabilities                                        4,264          1,892           (3,166)     
	      Income taxes payable                                            10,291          1,145            1,931      
	    Net cash provided by operating activities                         62,941         53,100           46,526      

    CASH FLOWS FROM INVESTING ACTIVITIES:

	Capital expenditures for property and equipment                      (17,470)       (22,474)         (11,226)     
	Proceeds from joint venture                                                -              -            1,000      
	Proceeds from sales of property and equipment                            226            203               79      
	Net cash utilized in purchase of subsidiaries                        (15,274)        (1,167)               -      

	    Net cash used in investing activities                            (32,518)       (23,438)         (10,147)     


    CASH FLOWS FROM FINANCING ACTIVITIES:

	Proceeds from long-term debt                                         203,857          5,501                -      
	Principal payments on long-term debt                                (234,613)       (43,753)         (24,326)     
	Net (payments) proceeds on notes payable                                (293)         2,046           (5,962)     
	Subordinated debt redemption premium                                  (8,048)             -                - 
 
	    Net cash used in financing activities                            (39,097)       (36,206)         (30,288)     

	Effect of exchange rate changes on cash and cash equivalents             435           (106)            (207)     

    CASH AND CASH EQUIVALENTS:

	(Decrease) increase during the period                                 (8,239)        (6,650)           5,884      
	Balance, beginning of period                                          19,392         26,042           20,158      

	Balance, end of period                                             $  11,153       $ 19,392         $ 26,042      
															  
    SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

	Cash paid during the year for:
	  Interest                                                          $ 28,645       $ 26,735         $ 28,577      
	  Income taxes                                                      $ 14,349       $ 16,058         $ 15,714      

See accompanying notes to consolidated financial statements.

</TABLE>







SEALED AIR CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements

Note 1 Summary of Significant Accounting Policies

Consolidation

The consolidated financial statements include the accounts of Sealed 
Air Corporation and its subsidiaries (the "Company").  All 
significant intercompany transactions and balances have been 
eliminated in consolidation.  Certain of the Company's non-U.S. 
subsidiaries are included in the consolidated financial statements 
on a calendar year basis while the remaining non-U.S. subsidiaries 
are included on the basis of a fiscal year ended November 30.  
During 1994, the Company's German subsidiary, Sealed Air GmbH, 
changed its fiscal year to the calendar year.  During 1993, the 
Company's U.K. subsidiary, Sealed Air Limited, changed its fiscal 
year to the calendar year.  These changes did not have a material 
effect on the Company's consolidated financial statements.

Prior years' financial statement amounts have been reclassified to 
conform with their 1994 presentation.

Foreign Currency

All balance sheet accounts are translated at year-end exchange 
rates, and statement of earnings items are translated at applicable 
month-end exchange rates.  Resulting translation adjustments are 
made directly to a separate component of shareholders' equity 
(deficit).

Earnings before income taxes include aggregate exchange losses of 
$697,000, $86,000 and $819,000 for the years ended December 31, 
1994, 1993 and 1992 respectively.

Cash and Cash Equivalents

The Company's policy is to invest cash in excess of short-term 
operating and debt service requirements in temporary cash 
investments with original maturities of three months or less of 
$7,426,000 and $4,347,000 at December 31, 1994 and 1993, 
respectively.  These instruments consisted of money market and 
commercial paper amounts stated at cost, which approximates market 
because of the short maturity of these instruments.

Financial Instruments

The Company is a party to various financial instruments with 
off-balance-sheet risk.  These financial instruments include 
interest rate swap and cap agreements, foreign currency swap 
agreements, foreign exchange contracts and foreign currency option 
contracts.  Such financial instruments are used to limit, fix or 
offset certain interest rate or foreign currency exposures with 
respect to the Company's borrowings, trade activities and 
acquisitions.  The Company does not purchase, hold or sell financial 
instruments for trading purposes.  The Company would be exposed to 
credit risk in the event of non-performance by the counterparties to 
such financial instruments.  However, the Company seeks to minimize 
such risk by entering into such transactions with counterparties who 
are major financial institutions with high credit ratings.

Gains and losses on the various financial instruments are included 
in the carrying amounts of those underlying assets or liabilities 
for which the financial instruments were entered and are recognized 
in income as part of those carrying amounts.  Gains and losses 
related to qualifying hedges of firm commitments or anticipated 
transactions are also deferred and are recognized in income or as 
adjustments of carrying amounts when the hedged transaction occurs.  
Gains and losses on foreign currency contracts and options that do 
not qualify as hedges are recognized as other income or expense.

Inventories

Inventories are stated at the lower of cost or market.  The majority 
of U.S. inventories are valued using the last-in, first-out ("LIFO") 
method; other U.S. inventories, principally parts used in packaging 
systems, are valued using the first-in, first-out ("FIFO") method.
Inventories of foreign operations are valued using primarily the 
FIFO method.  Had the FIFO method (which approximates current cost) 
been used for all inventory at December 31, 1994, inventories would 
have been higher by $4,848,000 ($1,158,000 and $2,280,000 in 1993 
and 1992, respectively).  The cost elements of work in process and 
finished goods inventories are raw materials, direct labor and 
manufacturing overhead.  Because the cost of certain inventories is 
determined on the LIFO method, it is not practicable to present 
separately the components of inventories (raw materials, work in 
process and finished goods).

Property and Equipment

Property and equipment are stated at acquisition cost.  Property and 
equipment no longer in use or surplus to the Company's needs are 
carried at the lower of cost or fair value.  Depreciation of 
buildings and equipment is provided over the estimated useful lives 
(generally periods ranging up to 40 years and 10 years, 
respectively) of the related assets.  Amortization of leasehold 
improvements is provided over the lesser of the term of the lease 
and the asset's useful life. The Company uses primarily the 
straight-line method of depreciation for financial reporting 
purposes and accelerated methods of depreciation for income tax 
purposes.

Intangibles and Other Assets

Patents and patent rights are stated at acquisition cost.  
Amortization of patents is recorded using the straight-line method 
over the legal lives of the patents, generally for periods ranging 
up to 17 years.  The excess of cost over fair value of net assets 
acquired is amortized over periods ranging up to 40 years.  Other 
intangible assets, including non-competition agreements, included in 
other assets are amortized over the life of such agreements.  The 
carrying value of intangible assets is periodically reviewed by the 
Company and impairments are recognized when the expected future 
operating cash flows derived from such intangible assets are less 
than their carrying value.

Deferred financing costs, which were incurred by the Company in 
connection with various financing instruments, are capitalized and 
charged to operations as additional interest expense over the life 
of the underlying indebtedness using the interest method adjusted to 
give effect to any early repayments.

Employee Benefit Plans

The Company has a noncontributory profit-sharing plan covering most 
U.S. employees except those employees covered by collective 
bargaining agreements.  Contributions to this plan, which are made 
at the discretion of the Board of Directors, may be made in cash, 
shares of the Company's common stock, or in a combination of cash 
and shares of the Company's common stock.  The Company also has a 
thrift and section 401(k) plan in which most U.S. employees of the 
Company are eligible to participate except those employees who are 
covered by certain collective bargaining agreements that do not 
provide for participation in the plan.  Under this plan, the Company 
matches 50% of each employee's contributions to a maximum Company 
contribution of 3% of the employee's compensation.  Forfeitures of 
nonvested interests in each of these plans remain in the respective 
plans for the benefit of the remaining participants.  The Company 
also has pension or profit-sharing plans for employees of certain 
foreign subsidiaries and certain U.S. employees who are covered by 
collective bargaining agreements.  Company contributions to or 
provisions for its profit-sharing, thrift and pension plans, net of 
forfeitures, are charged to operations and amounted to $8,718,000 in 
1994 ($6,734,000 and $5,870,000 in 1993 and 1992, respectively).

The Company provides various other benefit programs to active 
employees including group medical, insurance and other welfare 
benefits.  The costs of these benefit programs are charged to 
operations as incurred.  Eligibility to participate in these 
programs generally ceases upon retirement or other separation from 
service except as required by applicable law.

Research and Development Costs

Research and development costs are charged to operations as incurred 
and amounted to $10,912,000 in 1994 ($9,168,000 and $9,414,000 in 
1993 and 1992, respectively).

Environmental Expenditures

Environmental expenditures that relate to ongoing business ctivities 
are expensed or capitalized, as appropriate.  Expenditures that 
relate to an existing condition caused by past operations, and which 
do not contribute to current or future revenues, are expensed.  
Liabilities are recorded when the Company determines that 
environmental assessments or remediations are probable and that the 
costs or a range of costs to the Company associated therewith can be 
reasonably estimated.

Income Taxes

The Company and its domestic subsidiaries file a consolidated U.S. 
federal income tax return.  The Company's non-U.S. subsidiaries file 
income tax returns in their respective local jurisdictions.

As of January 1, 1993, the Company implemented FASB Statement No. 
109 ("FAS 109"), "Accounting for Income Taxes," which prescribes the 
liability method of accounting for income taxes.  Prior to January 
1, 1993, the Company accounted for income taxes as prescribed by 
Accounting Principles Board Opinion No. 11 ("APB 11") under which 
deferred taxes were recorded based on the current period's tax rates 
and laws and were not adjusted for subsequent changes in tax rates 
or laws.  Under the liability method, deferred taxes are determined 
based on the difference between the financial statement and tax 
basis of assets and liabilities using enacted tax rates in effect in 
the years in which the differences are expected to reverse.  
Deferred tax assets are recorded when it is more likely than not 
such tax benefits will be realized (note 7).

Earnings Per Common Share

Earnings per common share are computed on the basis of the weighted 
average number of shares of common stock outstanding during the 
year, including contingent stock awards and shares issued as non-
cash compensation (note 6).  The weighted average number of common 
shares outstanding in 1994 was 19,942,000 (19,584,000 and 19,208,000 
in 1993 and 1992, respectively).

Note 2 Acquisitions

In December 1994, the Company acquired SPIC Srl, an Italian 
manufacturer of air cellular and other protective packaging 
products.  In September 1994, the Company acquired Emballasje-
Teknikk A/S, a Norwegian manufacturer of air cellular and other 
protective packaging products.  In July 1994, the Company acquired 
Hereford Paper and Allied Products Limited, an English manufacturer 
of absorbent food pads.  In May 1994, the Company acquired Delsopak 
S.A., a French fabricator of polyethylene foam and other protective 
packaging products, and an exclusive license and option to purchase 
certain patents related to its business.

In August 1993, the Company acquired the assets of the Shurtuff 
Division of Shuford Mills, Inc., a manufacturer of durable 
protective mailers.  In July 1993, the Company acquired the assets 
of Polypride, Inc., a manufacturer of multi-web air cellular 
materials.  In April 1992, the Company acquired Aire Sellado S.A. de 
C.V., the Mexican licensee of the Company's air cellular technology. 

These transactions, each of which was effected in exchange for 
shares of the Company's common stock, cash or a combination of 
shares of the Company's common stock and cash, were accounted for as 
purchases, and were not material to the Company's consolidated 
financial statements in the years in which they were made 
individually or in the aggregate.

Note 3 Geographic Areas

Sealed Air Corporation is a multinational company engaged in a 
single line of business, the manufacture and sale of protective and 
specialty packaging materials and systems to a diverse group of 
customers.  The Company's operations are conducted primarily in the 
United States, Europe and other countries, including primarily 
countries in North America and the Asia/Pacific region, and its 
products are distributed in these areas as well as other parts of 
the world.  Net sales for each major geographic area include 
transfers to other geographic areas.  Such transfers are made at 
prices intended to provide reasonable and appropriate returns to the 
selling unit, and applicable eliminations have been applied to the 
intergeographic transactions.

Operating profit consists of net sales less operating expenses.  
Other income (expense), net and income taxes have not been added or 
deducted in the computation of operating profit for each geographic 
area.  Corporate expenses have been allocated to the geographic 
areas for whose benefit the expenses were incurred.




Identifiable assets are those assets that are used in the Company's 
operations in each geographic area.

Information by Major Geographic Area:
(In thousands of dollars)

		       Net     Operating    Identifiable
		     Sales        Profit          Assets
							   

1994
United States      $385,484      $ 65,884       $196,941
Europe              107,990        13,882        125,283
Other                44,681         4,143         28,807
Eliminations        (18,969)            -        (19,914)
   Consolidated    $519,186      $ 83,909       $331,117


1993
United States      $341,321      $ 59,059       $192,868
Europe               87,939        12,433         77,904
Other                34,893         2,621         22,891
Eliminations        (12,459)            -        (13,845)
   Consolidated    $451,694      $ 74,113       $279,818
		  

1992
United States      $327,966      $ 53,886       $186,479
Europe              100,765        15,731         75,037
Other                30,919         2,573         20,135
Eliminations        (13,592)            -        (13,387)
   Consolidated    $446,058      $ 72,190       $268,264
		  

NOTE:  Net sales shown for the United States, Europe and Other 
include transfers to other geographic areas as follows:  United 
States, 1994 --$14,850,000; 1993 --$11,130,000; 1992 --
$12,471,000; Europe, 1994 --$1,368,000; 1993 --$754,000; 1992 
- --$886,000;  Other, 1994 -- $2,751,000; 1993 --$575,000; 1992 
- --$235,000.


Note 4 Long-Term Debt

A summary of long-term debt at December 31, 1994 and 1993 follows:

(In thousands of dollars)                   
									     



<TABLE>                                                                                       
						      1994                1993        
<S>                                                <C>                 <C>          
1994 Credit Facility                               $155,681            $      -            
12-5/8% Senior Subordinated Notes                         -             170,000           
Senior Secured Credit Agreement                           -              16,851           
Other foreign loans                                  20,729               9,948           
Other                                                 1,462               3,320            
   Total                                            177,872             200,119            
Less current installments                            22,579              10,061     
   Long-term debt, less current installments       $155,293            $190,058    

</TABLE>                                      



On June 8, 1994, the Company and certain of its subsidiaries entered 
into a credit agreement with Bankers Trust Company, as agent for a 
syndicate of banks (the "1994 Credit Facility"), which provides for 
a five-year $175 million unsecured revolving credit facility (the 
"1994 Revolving Credit Facility") and an unsecured five-year $100 
million term loan facility (the "1994 Term Loan Facility").  On July 
8, 1994, the Company redeemed at a price of 104.734% of their 
aggregate principal amount all of the outstanding 12-5/8% Senior 
Subordinated Notes (the "12-5/8% Notes") from the proceeds of a $100 
million borrowing under the 1994 Term Loan Facility and a $78 
million borrowing under the 1994 Revolving Credit Facility.  The 
early redemption of the 12-5/8% Notes resulted in a charge to 
earnings of $5,576,000, or $.28 per share, after giving effect to an 
income tax benefit of $3,716,000 in 1994 reflecting the 4.734% call 
premium due on the redemption of the 12-5/8% Notes and the write-off 
of the related unamortized deferred financing costs.  At December 
31, 1994, the Company's borrowings under the 1994 Credit Facility 
consisted of $71,681,000 of indebtedness under the 1994 Revolving 
Credit Facility and $84,000,000 of indebtedness under the 1994 Term 
Loan Facility.  The weighted average interest rate under the 1994 
Credit Facility was 7.1% at December 31, 1994.

Long-term debt at December 31, 1993 consisted primarily of the 12-
5/8% Notes and indebtedness under the Company's prior senior secured 
credit agreement.  Such senior secured credit agreement bore 
interest at floating rates with a weighted average rate of 9.2% at 
December 31, 1993.  The remaining principal amount outstanding under 
such senior secured credit agreement was repaid during 1994.

Under the terms of the 1994 Credit Facility, $20,000,000 aggregate 
principal amount of the 1994 Term Loan Facility is repayable each 
year in equal quarterly installments through June 30, 1999.  There 
is no required annual minimum paydown provision under the 1994 
Revolving Credit Facility, but the available commitment under this 
Facility will be reduced by $25 million on each of June 30, 1997 and 
June 30, 1998.  The 1994 Credit Facility terminates on June 30, 
1999.

The Company's obligations under the 1994 Credit Facility and certain 
other loans and other lines of credit bear interest at floating 
rates.  The 1994 Credit Facility provides for changes in interest 
rates based on certain financial criteria and imposes certain 
limitations on the operations of the Company that include 
restrictions on the incurrence of additional indebtedness, the 
creation of liens, the making of investments and capital 
expenditures, dispositions of property or assets, certain 
transactions with affiliates, and the payment by the Company of cash 
dividends to its stockholders as well as certain financial covenants 
including requirements as to interest coverage and debt leverage.  
The Company was in compliance with these requirements as of December 
31, 1994.

Other foreign loans, certain of which are secured by foreign assets, 
are due in varying annual installments through 2006 with fixed and 
variable interest rates with weighted average interest rates of 9.2% 
and 7.9% at December 31, 1994 and 1993, respectively.

Under the 1994 Credit Facility and other credit facilities, the 
Company had available lines of credit at December 31, 1994 of 
approximately $197,000,000 of which approximately $123,000,000 was 
unused. The Company is not subject to any material compensating 
balance requirements in connection with its lines of credit (note 
9).

Scheduled annual maturities of long-term debt for the five years 
subsequent to December 31, 1994 are as follows:  1995 -- 
$22,579,000; 1996 -- $30,964,000; 1997 --$23,888,000; 1998 --
$22,025,000 and 1999 -- $75,311,000.


Note 5 Financial Instruments

The Company is required by generally accepted accounting principles 
to disclose its estimate of the fair value of material financial 
instruments, including those recorded as assets or liabilities in 
its consolidated financial statements and derivative financial 
instruments.  Such estimates are subjective and involve 
uncertainties and matters of significant judgment and therefore 
cannot be determined with precision.  Changes in assumptions could 
significantly affect the Company's estimates.  The carrying amounts 
and estimated fair values of the Company's financial instruments at 
December 31, 1994 and 1993 are as follows:

(In thousands of dollars)




<TABLE>
							  1994                 1993
						Carrying       Fair     Carrying    Fair
						 Amount        Value     Amount     Value  

<S>                                            <C>           <C>        <C>        <C>
Financial assets:
   Cash and cash equivalents                   $ 11,153      $ 11,153   $ 19,392   $ 19,392
   Accounts receivable, net                      91,321        91,321     66,966     66,966
   Other assets (derivatives)                     1,086         1,484        418        418

Financial liabilities:
   Accounts payable                              43,009        43,009     22,908     22,908
   Debt:
      1994 Credit Facility                      155,681       155,681          -          -
      12-5/8% Senior Subordinated Notes               -             -    170,000    183,600
      Senior Secured Credit Agreement                 -             -     16,851     16,851
      Other Foreign Loans                        20,729        20,733      9,948      9,728
      Other                                       1,462         1,302      3,320      3,494
   Debt (derivatives)                                 -           156          -      1,009

</TABLE>



The carrying amounts of cash and cash equivalents, accounts 
receivable, net of the allowance for doubtful accounts, and accounts 
payable approximate fair value due to their short-term maturity. The 
Company believes that due to the large number of customers with 
which it deals and their dispersion across many different geographic 
areas, concentration of credit risk with respect to accounts 
receivable is limited.

The fair value estimates of the Company's various debt instruments 
were derived by evaluating the nature and terms of each instrument, 
considering prevailing economic and market conditions, and examining 
the cost of similar debt offered at the time such estimates are 
made.  In the case of the 12-5/8% Notes, such estimate is based on a 
published over-the-counter bid price.

The Company has limited involvement with derivative financial 
instruments.  The Company uses such instruments are used primarily 
to manage market risks from changes in foreign exchange rates as 
well as the exposure related to outstanding borrowings which are 
dependent on changes in interest rates.  The Company does not hold 
or issue financial instruments for trading purposes.

Other assets (derivatives) in the preceding table includes foreign 
currency options and forwards.  Foreign currency options and 
forwards are generally used by the Company to limit the risk on 
anticipated international transactions and future foreign currency 
commitments.  At December 31, 1994, the Company was party to several 
foreign currency options with an aggregate notional amount of 
approximately $59 million, primarily for the purchase of New Zealand 
dollars in anticipation of the Company's acquisition of Trigon 
Industries Limited (see note 9). Such options have various 
expiration dates up to November 1995.  At December 31, 1993 the 
Company was party to foreign currency options with an aggregate 
notional amount of $11 million. The Company believes that its risk 
of loss on such options is limited to unamortized premium paid for 
such options, which amortization is not material to the Company's 
financial statements.  At December 31, 1994 and 1993, the Company 
was not party to any material foreign currency forwards.

Debt (derivatives) in the preceding table includes interest rate and 
currency swaps and interest rate caps.  Interest rate and currency 
swaps allow the Company to swap borrowings denominated in U.S. 
dollars for borrowings denominated in foreign currencies, gaining 
access to additional sources of international financing while 
limiting foreign exchange risk.  At December 31, 1994 and 1993, the 
Company was party to several such interest rate and currency swaps 
with an aggregate notional amount of approximately $22.8 million and 
$16.1 million, respectively.  Such swaps have various expiration 
dates up to December 1995.

Interest rate caps limit exposure to rising interest rates by giving 
the Company the right to receive, at specified intervals, the 
difference between certain fixed and floating interest rates 
multiplied by agreed notional principal amounts.  At December 31, 
1994, the Company was party to several interest rate caps with 
various expiration dates up to December 1997 with an aggregate 
notional amount of approximately $90 million.  Such instruments were 
designated as hedges against borrowings under the 1994 Credit 
Facility.  As of December 31, 1993, the Company was not party to any 
interest rate cap agreements.

The fair values of the Company's various derivative instruments, as 
advised by the Company's bankers, generally reflect the estimated 
amounts that the Company would receive or pay to terminate the 
contracts at the reporting date, thereby taking into account the 
current unrealized gains or losses of open contracts.

Realized gains and losses on its financial instruments and 
derivatives were not material to the Company's consolidated 
financial statements.

The Company is exposed to credit losses in the event of non-
performance by the counterparties to its interest rate and currency 
swaps and interest rate caps but it does not expect any 
counterparties to fail to meet their obligations given their high 
credit ratings and financial strength.  The Company believes that 
off-balance sheet risk in conjunction with interest rate and 
currency swaps would not be material in the case of non-performance 
on the part of counterparties on such agreements.  The Company 
believes that there is minimal off-balance sheet risk relating to 
interest rate caps.

Note 6 Shareholders' Equity (Deficit)

The Company's shareholders' equity increased to $11,012,000 at 
December 31, 1994 from a deficit of $29,419,000 at December 31, 1993 
primarily as a result of the Company's net earnings in 1994 and the 
value of shares of common stock issued for non-cash compensation and 
for acquisitions.  The prior deficit in shareholders' equity arose 
from the payment in 1989 of a special cash dividend of approximately 
$330 million.

A two-for-one stock split in the nature of a 100% stock dividend was 
distributed on September 18, 1992 to the holders of record of the 
Company's common stock at the close of business on September 4, 
1992.





<TABLE>


A summary of changes in issued and outstanding shares of common stock and shares of treasury
stock of the Company follows:
							1994          1993             1992
<S>                                                  <C>            <C>             <C>     
Changes in common stock:
   Number of shares issued, beginning of year        19,924,661     19,343,238      9,554,681     
   Two-for-one stock split                                    -              -      9,671,619     
   Non-cash compensation                                 78,200         70,900         52,741     
   Awards of contingent stock                            52,000        294,200         34,200     
   Shares issued in acquisitions                         56,757        216,323         29,997     
   Number of shares issued, end of year              20,111,618     19,924,661     19,343,238     
						
Changes in treasury stock:
   Number of shares held, beginning of year             119,306        126,986         63,493     
   Two-for-one stock split                                    -              -         63,493     
   Shares issued in acquisition                               -         (8,180)             -     
   Contingent stock forfeited                             3,000            500              -     
   Number of shares held, end of year                   122,306        119,306        126,986     

</TABLE>                                                                      



Non-cash compensation in each year includes shares issued for a 
portion of the Company's contribution to its profit-sharing plan for 
the respective preceding year and shares issued to non-employee 
directors in the form of awards under the restricted stock plan for 
non-employee directors discussed below.  The aggregate amount of 
non-cash compensation charged to operations amounted to $3,100,000, 
$2,293,000 and $1,836,000 in 1994, 1993 and 1992, respectively.

The Company's contingent stock plan provides for the granting to 
employees of awards to purchase common stock (during the succeeding 
60-day period) for less than 100% of fair market value at the date 
of award.  Shares issued under the contingent stock plan 
("contingent stock") are restricted as to disposition by the holders 
for a period of three years after issue.  In the event of 
termination of employment prior to lapse of the restriction, the 
shares are subject to an option to repurchase by the Company at the 
price at which the shares were issued.  Such restriction will lapse 
prior to the expiration of the three-year period if certain events 
occur which affect the existence or control of the Company. At 
December 31, 1994, 490,200 shares of common stock were reserved for 
issuance under such plan.

The excess of fair value over the award price of contingent stock is 
charged to operations as compensation over the vesting periods of 
such awards.  In 1994, such charges amounted to $2,957,000 
($2,929,000 and $2,802,000 in 1993 and 1992, respectively).

The aggregate fair value of contingent stock issued is credited to 
common stock and additional paid-in capital accounts, and the 
unamortized portion of the compensation is deducted from
shareholders' equity (deficit).

The Company's restricted stock plan for non-employee directors 
provides for initial grants of shares to newly elected non-employee 
directors and annual grants of shares to non-employee directors for 
less than 100% of fair value at date of grant in lieu of cash 
payments for certain directors' fees.  Shares issued under this plan 
are restricted as to disposition by the holders as long as such 
holders remain directors of the Company.  The excess of fair value 
over the granting price of shares issued under this plan is charged 
to operations at the date of such grant.  In 1994 the Company issued 
5,600 shares under such plan (3,600 and 4,600 in 1993 and 1992, 
respectively).  At December 31, 1994, 82,200 shares of common stock 
were reserved for issuance under such plan.

The Company currently has the authority to issue 1,000,000 shares of 
preferred stock, without par value, none of which were issued at 
December 31, 1994.

Note 7 Income Taxes

The Company adopted FAS 109 effective January 1, 1993.  FAS 109 
provides a liability method under which deferred taxes are provided 
based upon enacted tax rates and laws applicable to the periods in 
which the taxes become payable.  For periods prior to January 1, 
1993, the Company accounted for income taxes as prescribed by APB 11 
under which deferred taxes were recorded based on the current 
period's tax rates and laws without adjustment for subsequent 
changes.  The cumulative effect of this change at January 1, 1993 
was a reduction of deferred tax liability and a corresponding credit 
to earnings of $1,459,000, or $0.08 per share.

The components of earnings before income taxes and the cumulative 
effect of this accounting change in 1993 and the early redemption of 
the 12-5/8% Notes in 1994 (note 4) follow:

(In thousands of dollars)


<TABLE>

						 1994              1993               1992
 
<S>                                            <C>              <C>                 <C>
Domestic                                       $ 44,150         $ 32,721            $ 24,246        
Foreign                                          17,053           12,740              14,572        
					       $ 61,203         $ 45,461            $ 38,818        
					       

The components of the provision for income taxes on earnings before the cumulative effect of accounting 
change in 1993 and the early redemption of the 12-5/8% Notes in 1994 follow:
</TABLE>

(In thousands of dollars)
<TABLE>
<CAPTION>
						 1994              1993               1992
______________________________________________________________________________________________ 
Current tax provision:
<S>                                            <C>              <C>                 <C> 
  U.S. federal                                 $ 13,543         $  9,816            $  9,364        
  U.S. state and local                            3,981            2,210               2,525        
  Foreign                                         6,078            4,635               5,351        
						 23,602           16,661              17,240        
Deferred tax provision (benefit):

  Domestic                                          631            3,090                 400        
  Foreign                                          (246)            (204)                410        
						    385            2,886                 810        
Provision for income taxes                     $ 23,987         $ 19,547            $ 18,050        

</TABLE>


<TABLE>
The Company's deferred tax liability net of deferred tax assets at December 31, 1994 and 1993 amounted to 
$10,444,000  and $8,490,000, respectively.  The significant components of the Company's deferred tax 
liabilities and assets at December 31, 1994 as established in accordance with FAS 109 are as follows:

(In thousands of dollars)
								 1994               1993
_____________________________________________________________________________________________
<S>                                                           <C>                 <C>
Deferred tax assets:
  Facilities consolidation and integration                    $ 3,207             $ 2,766 
  Accrued expenses                                              1,787               2,237
  Deferred financing and other costs                              202               1,000
  Property and equipment                                        2,555               1,636
  Deferred revenue                                                600                 924
  Other                                                         4,420               2,501
							       12,771              11,064
  Valuation allowance                                            (725)                  -
    Net deferred tax asset                                    $12,046             $11,064

Deferred tax liabilities:
  Property and equipment                                      $16,373             $14,071
  Patents and other intangibles                                 1,927               2,611
  Other                                                         4,190               2,872
    Net deferred tax liability                                $22,490             $19,554
</TABLE>

<TABLE>
Prior to the implementation of FAS 109, deferred income taxes arose from differences in the timing of the 
recognition of revenue and expenses for income tax purposes without subsequent adjustment for changes in 
tax laws and regulations.  The major components of the deferred income tax provision (benefit) relate to 
deferred revenue, amortization, depreciation and other items.

(In thousands of dollars)
								  1992 
<S>                                                              <C> 
Domestic:
  Facilities consolidation and integration expense               $(412)
  Deferred revenue                                                 349
  Amortization                                                     438
  Non-cash compensation                                           (382)
  Depreciation                                                     496
  Other                                                            (89)
    Domestic deferred tax provision                                400
Foreign:
  Depreciation                                                     202
  Other                                                            208
    Foreign deferred tax provision                                 410
Deferred tax provision                                           $ 810
</TABLE>



The Company expects that it is more likely than not that the 
deferred tax assets of $12,046,000 at December 31, 1994 will be 
realized based on the future reversals of existing deferred tax 
liabilities and the continuation of earnings, which may be affected 
by factors outside the Company's control.  The valuation allowance 
of $725,000 was established in 1994 for certain foreign deferred tax 
assets primarily relating to insignificant net operating losses.

Implementation of FAS 109 required certain adjustments to intangible 
assets arising from acquisitions by the Company.  As a result, the 
Company increased patents and other intangible assets as recorded on 
its balance sheet at January 1, 1993 by approximately $2,000,000.

An explanation of the difference between the effective income tax 
rate and the statutory U.S.
federal income tax rate expressed as a percentage of earnings before 
income taxes for the years ended December 31, 1994, 1993 and 1992 
follows:




<TABLE>

								 1994       1993       1992


<S>                                                              <C>       <C>        <C>
Statutory U.S. federal income tax rate                           35.0%     35.0%      34.0%      

Provision for foreign withholding taxes
 and additional U.S. taxes on
 repatriated and accumulated earnings of
 foreign subsidiaries                                             1.4       1.8        2.2       

Tax effect of U.S. expenses not subject
 to tax benefit                                                   0.5       1.7        3.0       

State income taxes, net of U.S. federal income tax benefit        4.1       4.2        4.3       

Taxes on foreign earnings at other than the
  statutory U.S. federal income tax rate                         (1.0)     (1.1)       0.7       


Other miscellaneous items                                        (0.8)      1.4        2.3       

Effective income tax rate                                        39.2%     43.0%      46.5%      

</TABLE>                                                             



The Company's tax provision for 1994, 1993 and 1992 gives effect to 
foreign withholding taxes on the repatriation of accumulated 
earnings from the Company's foreign subsidiaries and additional U.S. 
taxes on such accumulated earnings. The Company has provided U.S. 
and foreign income taxes on the accumulated earnings of the 
Company's foreign subsidiaries through December 31, 1994.

The Company's Dutch subsidiary is entitled to certain tax incentives 
to manufacture certain product lines under agreements with local tax 
authorities.  The total amount of such incentives is dependent on 
the profitability of such product lines over a period extending 
through 1999.

Note 8 Commitments and Contingent Liabilities

The Company is obligated under the terms of various leases covering 
many of the facilities occupied by the Company.  The Company 
accounts for substantially all of its leases as operating leases.  
Net rental expense for 1994 was $8,281,000 ($7,803,000 and 
$7,888,000 in 1993 and 1992, respectively).  Estimated future 
minimum annual rental commitments under noncancelable real property 
leases expiring through 2006 are as follows:  1995 -- $6,977,000; 
1996 -- $5,385,000; 1997 -- $4,538,000; 1998 -- $3,849,000; 1999 -- 
$2,792,000; and subsequent years - $7,495,000.

The Company's worldwide operations are subject to environmental laws 
and regulations which, among other things, impose limitations on the 
discharge of pollutants into the air and water and establish 
standards for the treatment, storage and disposal of solid and 
hazardous wastes.  The Company reviews the effects of environmental 
laws and regulations on its operations  and believes that it is in 
substantial compliance with all material applicable environmental 
laws and regulations.

At December 31, 1994, the Company was a party to, or otherwise 
involved in, several federal and state government environmental 
proceedings or private environmental claims for the cleanup of 
superfund or other sites.  The Company may have potential liability 
for investigation and clean-up of such sites.  At most of such 
sites, numerous companies, including either the Company or one of 
its predecessor companies, have been identified as potentially 
responsible parties ("PRPs") under superfund or related laws.  It is 
the Company's policy to provide for  environmental cleanup costs if 
it is probable that a liability has been incurred and if an amount 
which is within the estimated range of the costs associated with 
various alternative remediation strategies is reasonably estimable, 
without giving effect to any possible future insurance proceeds.  As 
assessments and cleanups proceed, these liabilities are reviewed 
periodically and adjusted as additional information becomes 
available.  At December 31, 1994 and 1993, such environmental 
related provisions are not material, and the Company believes that 
its potential liability with respect to such sites is not material.  
Environmental liabilities are paid over an extended period, and the 
timing of such payments cannot be predicted with certainty.

The Company is also involved in various legal actions incidental to 
its business.  Company management believes, after consulting with 
counsel, that the disposition of its litigation and other legal 
proceedings and matters, including environmental matters, will not 
have a material effect on the Company's consolidated financial 
statements.

Note 9 Subsequent Acquisition of Trigon Industries Limited 
(unaudited) 

On January 10, 1995, the Company acquired Trigon Industries Limited 
("Trigon"), a privately owned, New Zealand based manufacturer of 
flexible packaging materials, for 882,930 newly issued shares of 
common stock valued at $35.70 per share and $25,496,000 in cash 
primarily provided by proceeds from borrowings under the 1994 Credit 
Facility representing a purchase price of approximately $57 million.  
Such acquisition is being accounted for as a purchase.

The following table presents selected financial information 
(unaudited) for the Company and Trigon on a pro forma basis as if 
such acquisition had occurred on January 1, 1994.  Such information 
combines consolidated earnings statement data for the Company for 
the year ended December 31, 1994 with consolidated income statement 
data of Trigon for the twelve months ended September 30, 1994.  Such 
information gives effect to pro forma adjustments necessary to 
account for the acquisition as a purchase, principally for the 
amortization of the excess of cost over fair value of net assets 
acquired and other intangible assets, specific cost reductions which 
management expects to realize from the combined operations, interest 
expense on borrowings incurred to finance the acquisition, and 
additional shares issued in the acquisition.


<TABLE>
(Amount in thousands, except per common share data)             1994                                     
<S>                                                          <C>
Net sales                                                    $591,529
Earnings(1)                                                     39,050
Earnings per common share(1)                                      1.88
</TABLE>



(1)  Before reflecting the after-tax charge of $5,576,000, or $0.28 
per share, to earnings in 1994 arising from the early redemption of 
the 12-5/8% Notes.

Pro forma results are not necessarily indicative of future results 
or of the results that would have occurred had the acquisition 
actually taken place on January 1, 1994.
 




Independent Auditors' Report


The Board of Directors and Shareholders
Sealed Air Corporation:

We have audited the accompanying consolidated balance sheets of 
Sealed Air Corporation and subsidiaries as of December 31, 1994 and 
1993 and the related consolidated statements of earnings, 
shareholders' equity (deficit) and cash flows for each of the years 
in the three-year period ended December 31, 1994.  These 
consolidated financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion 
on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted 
auditing standards.  These standards require that we plan and 
perform the audit to obtain reasonable assurance about whether the 
financial statements are free of material misstatement.  An audit 
includes examining, on a test basis, evidence supporting the amounts 
and disclosures in the financial statements.  An audit also includes 
assessing the accounting principles used and significant estimates 
made by management, as well as evaluating the overall financial 
statement presentation.  We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to 
above present fairly, in all material respects, the financial 
position of Sealed Air Corporation and subsidiaries as of December 
31, 1994 and 1993, and the results of their operations and their 
cash flows for each of the years in the three-year period ended 
December 31, 1994 in conformity with generally accepted accounting 
principles.

As discussed in notes 1 and 7 to the consolidated financial 
statements, the Company changed its method of accounting for income 
taxes in 1993.






Short Hills, New Jersey
January 18, 1995






<TABLE>
Interim Financial Information (Unaudited)
(In thousands of dollars except per share data)
<CAPTION>

Quarter       Net sales              Gross Profit             Net Earnings             Earnings Per Share 
													  
	  1994       1993          1994        1993         1994         1993           1994         1993
<S>     <C>        <C>          <C>         <C>          <C>          <C>            <C>         <C>      
First(1)$117,461   $109,146     $ 44,458    $ 41,107     $  7,548     $  7,517       $    .38    $    .39
Second(2)126,761    113,652       47,754      43,131        3,093        7,029            .15         .36
Third    131,121    110,215       47,932      41,419       10,309        5,827            .52         .30
Fourth   143,843    118,681       51,619      43,890       10,690        7,000            .54         .35
Year    $519,186   $451,694     $191,763    $169,547     $ 31,640     $ 27,373       $   1.59    $   1.40


<FN>          
(1)Included in net earnings and earnings per share for the first quarter of 1993 is a cumulative credit of 
  $1,459,000, or $0.08 per share, resulting from the implementation of Financial Accounting Standard No. 109.

(2) Included in net earnings and earnings per share for the second quarter of 1994 is an after-tax charge of $5,576,000,
  or $0.28 per share, resulting from the early redemption of the Company's 12-5/8% Senior Subordinated notes.
</FN>

</TABLE>





<TABLE>
Common Stock Information
						   1993               High        Low
<S>                                                <C>                <C>         <C>
The Company's Common Stock is listed
on the New York Stock Exchange
(trading symbol: SEE).                             First Quarter      $26         $21       

The adjacent table sets forth the                  Second Quarter     $25-7/8     $21-3/4 
high and low sales prices for the
Company's Common Stock for each quarter            Third Quarter      $29-1/4     $23-1/8 
during the two-year period ended
December 31, 1994.                                 Fourth Quarter     $32         $27     


The Company is currently subject to                1994
certain covenants in loan documents
that restrict the payment of cash                  First Quarter      $31-5/8     $28-1/8
dividends.  No dividends were paid
in 1994 or 1993.                                   Second Quarter     $30-1/8     $26-5/8
 
As of March 10, 1995, there were approximately     Third Quarter      $36-1/4     $27-5/8
1,220 holders of record of the Company's
Common Stock.                                    Fourth Quarter     $36-1/4     $30-1/2


</TABLE>














						  Exhibit 21      
			 



			SUBSIDIARIES OF THE COMPANY

     The following table sets forth the name and state or other
jurisdiction of incorporation of the Company's subsidiaries. 
Except as otherwise indicated, each subsidiary is wholly-owned,
directly or indirectly, by the Company.  Such subsidiaries do
business under their corporate names.


     Aire Sellado, S.A. de C.V.              Mexico
     Cascades Sealed Air Inc.*               Canada
     Danco (NZ) Limited**                    New Zealand    
     Delsopak S.A.                           France    
     Emballasje Teknikk A/S                  Norway
     Europads Sarl                           France    
     Hereford Paper and Allied               England
	  Products Limited    
     Instapak France S.A.                    France
     PolyMask Corporation*                   Delaware
     Polypride, Inc.                         Delaware
     Sealed Air N.V.                         Belgium
     Sealed Air of Canada Limited            Ontario, Canada
     Sealed Air Espana, S.A.                 Spain
     Sealed Air Limited                      England
     Sealed Air S.A.***                      France
     Sealed Air (Far East) Limited           Hong Kong
     Sealed Air GmbH                         Germany   
     Sealed Air Holdings (NZ) Limited        New Zealand    
     Sealed Air Japan Limited                Nevada
     Sealed Air S.p.A.                       Italy
     Sealed Air (Korea) Limited              Korea          
     Sealed Air (Malaysia) Sdn. Bhd.         Malaysia
     Sealed Air B.V.                         Netherlands
     Sealed Air (Puerto Rico) Incorporated   Delaware
     Sealed Air (Singapore) Pte. Limited     Singapore
     Sealed Air Svenska AB                   Sweden
     Sealed Air Taiwan Limited               Taiwan
     Sealed Air Thailand Limited             Thailand  
     Sealed Air Trucking, Inc.               Delaware
     SPIC Srl                                Italy     
     Static, Inc.                            Delaware
     Trigon Industries Limited               New Zealand
     Trigon Packaging Systems (NZ) Limited   New Zealand
     Trigon Engineering Limited              New Zealand
     Trigon Packaging Systems                Queensland,
	 (Aust) Pty Limited                  Australia    
     Trigon Packaging Corporation            Washington
     Trigon Cambridge Limited                England
     Trigon Packaging Systems (UK) Limited   England
     Trigon Verpackungssysteme GmbH          Germany
	  
	 
*The Company owns 50% of the outstanding shares.
**The Company owns 95% of the outstanding shares.
***The Company indirectly owns a majority of the outstanding
shares.

     Certain subsidiaries are omitted from the above table.  Such
subsidiaries, if considered in the aggregate as a single
subsidiary, would not constitute a significant subsidiary as of
December 31, 1994.
 


					     EXHIBIT 23




		       Independent Auditors' Consent


The Board of Directors
Sealed Air Corporation:


We consent to incorporation by reference in the Registration
Statement No. 33-41734 on Form S-8, Registration Statement No.
33-66716 on Form S-3, Registration Statement No. 33-68614 on Form
S-3, Registration Statement No. 33-57441 on Form S-3 and
Registration Statement No. 33-53751 on Form S-3 of Sealed Air
Corporation of our reports dated January 18, 1995, relating to
the consolidated balance sheets of Sealed Air Corporation and
subsidiaries as of December 31, 1994 and 1993, and the related
consolidated statements of earnings, shareholders' equity
(deficit), and cash flows for each of the years in the three-year
period ended December 31, 1994, and related schedule, which
reports appear or are incorporated by reference in the December
31, 1994 annual report on Form 10-K of Sealed Air Corporation. 
Our report on the aforementioned consolidated financial
statements refers to a change in the Company's method of
accounting for income taxes in 1993.



			      KPMG Peat Marwick LLP

Short Hills, New Jersey
March 28, 1995



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary information extracted from the consolidated
statement of earnings for the year ended December 31, 1994 and the consolidated
balance sheet at December 31, 1994 and is qualified in its entirety by reference
to such financial statements.
</LEGEND>
<CIK> 0000088204
<NAME> SEALED AIR CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                      11,153,000
<SECURITIES>                                         0
<RECEIVABLES>                               95,291,000
<ALLOWANCES>                                 3,970,000
<INVENTORY>                                 38,259,000
<CURRENT-ASSETS>                           151,831,000
<PP&E>                                     232,324,000
<DEPRECIATION>                              96,154,000
<TOTAL-ASSETS>                             331,117,000
<CURRENT-LIABILITIES>                      136,064,000
<BONDS>                                              0
<COMMON>                                       201,000
                                0
                                          0
<OTHER-SE>                                  10,811,000
<TOTAL-LIABILITY-AND-EQUITY>               331,117,000
<SALES>                                    519,186,000
<TOTAL-REVENUES>                           519,186,000
<CGS>                                      327,423,000
<TOTAL-COSTS>                              327,423,000
<OTHER-EXPENSES>                           107,854,000
<LOSS-PROVISION>                             1,210,000
<INTEREST-EXPENSE>                          19,363,000
<INCOME-PRETAX>                             61,203,000
<INCOME-TAX>                                23,987,000
<INCOME-CONTINUING>                         37,216,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                            (5,576,000)<F1>
<CHANGES>                                            0
<NET-INCOME>                                31,640,000
<EPS-PRIMARY>                                     1.59<F2>
<EPS-DILUTED>                                        0
<FN>
<F1>Cost of the early redemption of the Company's 12-5/8% Subordinated Notes.
Reflects the 4.734% call premium paid at redemption and the w/o of related
unamortized deferred financing costs.  Amount is net of tax.
<F2>Earnings per share before early redemption      $1.87
    Extraordinary charge to earnings                 (.28)
    Net earnings per share                          $1.59
</FN>
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission