SEALED AIR CORP
10-K, 1997-03-25
PLASTICS PRODUCTS, NEC
Previous: SCUDDER PORTFOLIO TRUST/, 485BPOS, 1997-03-25
Next: SPX CORP, DEF 14A, 1997-03-25



             UNITED STATES 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 For the fiscal year
          ended December 31, 1996
     OR
    [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934 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 per share      New York Stock Exchange

     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.  [   ]

     The aggregate market value of the registrant's Common Stock held by 
non-affiliates of the registrant on March 14, 1997 was approximately 
$1,674,883,000.

     The number of outstanding shares of the registrant's Common Stock as of
March 14, 1997 was 42,593,346.

                    DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the registrant's 1996 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 1997 
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 a single line of business:
the manufacture and sale of protective and specialty packaging
products to a diverse group of customers throughout the world. 
The Company's principal protective packaging products are its
engineered products and its surface protection and other
cushioning products.  Certain of these products are also produced
for non-packaging applications.  The Company's principal
specialty packaging products are its food packaging products. 
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, 1996 appear in the table under the caption "Selected
Financial Data" in the Company's 1996 Annual Report to
Stockholders, which data is incorporated herein by reference.

          The Company's operations are conducted primarily in the
United States, Europe, the Asia/Pacific region, Canada and Latin
America, 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, 1996
appears in Note 3 of the Notes to Consolidated Financial
Statements contained in the Company's 1996 Annual Report to
Stockholders.  Such Note 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
Korrvu(R) 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 high-performance
polyolefin 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 in all geographic areas in which the Company's
operations are conducted.  The Company maintains ongoing programs
to develop new chemical formulations and new equipment models to
meet evolving customer needs.

          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 280 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 small.

          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.  The Company's
SpeedyPacker(TM) foam-in-bag system, introduced in 1996, and its
High-Speed Instapacker(TM) foam-in-bag system produce ready-to-use
foam cushions consisting of polyolefin 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.

          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 molded
Instapak(R) cushions using its foam-in-bag systems.

          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(TM) 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 a percentage of post-consumer recycled polyethylene
resins. These foams can be produced in various colors and are
available in anti-static and fire retardant forms.

          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 in all geographic
areas in which the Company's operations are conducted.

          Korrvu(R) Packaging Products  

          The Company is engaged in the manufacture and sale of
Korrvu(R) suspension and retention packaging.  Korrvu(R) suspension
packaging suspends the product to be packaged in the air space of
its shipping container between two strong, flexible, low-slip
films.  Korrvu(R) retention packaging holds the product to be
packaged against a corrugated base using a single sheet of
flexible retention film.  Korrvu(R) packaging is sold primarily in
North America and Europe.

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 Bubble Wrap(R) air
cellular cushioning materials, which are also marketed under
various other trademarks, including AirCap(R) and PolyCap(R).  The
Company's air cellular cushioning 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) line of
air cellular cushioning material contains a lighter barrier layer
than the Company's AirCap(R) line.

          The Company's air cellular cushioning materials are
used by a wide variety of end users, including both manufacturers
and retailers.  AirCap(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) 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, Europe and, since mid-1996, Australasia.

          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.  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 cushioning, surface
protection and void fill.  Many of the Company's air cellular
cushioning 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 Bubble
Mask(R) and cohesive air cellular cushioning material under 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 pre-constructed
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 mailers are marketed
primarily in North America, Europe and the Asia/Pacific region.

          The Company's protective mailers include lightweight,
tear-resistant mailers marketed under various trademarks,
including Jiffylite(R) and Mail Lite(TM).  These mailers, which are
lined with air cellular cushioning material, are offered in heat-
sealable or self-seal forms.  

          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 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.  The kraft paper used in many of
these mailer lines and the foam lining of certain foam mailer
products contain recycled content.  

          The Company's durable plastic mailers and bags, which
are produced from multi-layered 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, postal, security and office supply services.  Such
mailers and bags are marketed under a number of brand names,
including ShurTuff(R), MailTuff(TM), Trigon(R), Lab Pak(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 and 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.  Certain of the Company's thin polyethylene foam
product lines include a percentage of post-consumer recycled
resins.  Such products are marketed primarily in North America
and Europe and, since mid-1996, in Australasia.

          Low-density thin polyethylene foam manufactured by the
Company is marketed under the trademark Cell-Aire(R) and is used
primarily for surface protection and light-duty cushioning. 
Medium-density thin polyethylene foam is marketed under the
trademark Cellu Cushion(R) as a cushioning material to protect
products from damage through shock or vibration during shipment. 
The Company's Quicksilver(TM) cohesive polyethylene film and foam
laminates and its Cellu-Mask(TM) adhesive foam laminates are used
for masking and other surface protection applications.  In 1996,
the Company introduced its Dolphin Pad(TM) film and foam laminate
wrap for the moving and storage industry.  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.  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 paper dunnage
system, which is marketed in Europe under the name Paperboy(TM)
and in Japan under the name Eco Packer(TM), produces paper dunnage
material on site from the Company's multi-ply Void Kraft(TM)
recycled kraft paper.  The Jiffy Packer(TM) system is also offered
in a bench-top version.  The Company's Rapid Fill(R) inflatable
packaging system, marketed primarily in North America, 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.  

          The Company sells on-site packaging systems for void
fill and light-duty cushioning applications.  These systems,
marketed primarily in Europe under the trademark Fill Air(TM),
convert rolls of polyethylene film into packaging materials on
demand.

          Other Surface Protection and Cushioning Products

          The Company participates in a joint venture named
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.  

          The Company manufactures and sells specialty plastic
films in Europe for a variety of packaging and non-packaging
applications.

Food Packaging Products

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

          Absorbent Pads and Produce Bags 

          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 in
the geographic areas in which the Company's operations are
conducted. 

          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 openings that permit fluids to be absorbed and
retained by the enclosed fibers.  The Company believes that Dri-
Loc(R) pads are more effective and more attractive in use 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).  

          The Company also offers its All Star(TM) produce bagging
systems, which consist of easy-open plastic bags with star seal
bottoms that are dispensed one at a time through patented
dispensers supplied by the Company, for use in supermarket
produce departments. 

          Flexible Films and Related Equipment

          The Company produces a variety of flexible films, bags
and pouches and associated packaging equipment marketed and sold
primarily in the Asia/Pacific region and Europe and used to
package a broad range of perishable foods such as meat, poultry,
fish, prepared foods, cheese and other dairy products.  

          The Company produces proprietary flexible films, bags
and pouches in permeable and barrier varieties.  The Company'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. 
The Company'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.

          The Company markets permeable and barrier shrinkbags
under the Shrinkvac(R) and other trademarks.  Permeable and
barrier vacuum skin packaging is marketed under the Intact(R) and
Tri-fresh(TM) trademarks.  The Company also offers Tuf-flex(TM)
barrier pouches with high puncture resistance.

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

          The Company also manufactures printed co-extruded films
for packaging frozen foods and other loose food products 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,
paper products, products that control static electricity, and
recreation and energy conservation products.

          Through a subsidiary in New Zealand, the Company
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 to
customers in those countries.

          As noted above, the Company manufactures recycled
kraft, tissue and creped paper and sells such paper to
unaffiliated customers in the United States.

          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 and floor
and benchtop mats.  Static control products, which are sold
primarily in the Asia/Pacific region, are used principally by
manufacturers of static-sensitive microelectronic devices.

          Translucent air cellular material similar to AirCap(R)
cushioning that is fabricated into solar pool covers is sold in
certain countries outside the United States.  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 manufactures and 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 unaffiliated foreign licensees that manufacture certain of
its protective packaging products in Chile, England, Japan, the
Netherlands, South Africa and Sweden.  Licensing revenues are not
material to the Company's consolidated financial statements.

          During 1996, 1995 and 1994, foreign net sales
represented approximately 39%, 38% and 29%, respectively, of the
Company's total net sales, while operating profit from foreign
operations represented approximately 27%, 30% and 21%,
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 1996 Annual Report to Stockholders and
is incorporated by reference into Item 7 of this Annual Report on
Form 10-K.  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-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 packaging products.  In 1996, 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
and other resins and films, polyurethane chemicals, 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 $15,449,000 related to
Company-sponsored research and development in 1996 compared with
$14,597,000 during 1995 and $10,912,000 during 1994.  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

          Competition for most of the Company's protective and
specialty packaging products is based primarily on packaging
performance characteristics, service and price.  Certain firms
producing competing products are well established and may have
greater financial resources than the Company. 

          The Company's protective packaging 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
and bracing systems.  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 a
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 appearance in use.  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.  The Company'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 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 programs aimed at recovering and recycling
polyethylene materials from customers in the United States, 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, 1996, the Company had approximately
4,200 employees worldwide, with approximately 600 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-five
locations in the United States, five other locations in North
America, including three facilities in Canada and two in Mexico,
nineteen locations in Europe, including facilities in England,
France, Germany, Italy, the Netherlands, Norway, Spain and
Sweden, and eight locations in the Asia/Pacific region, including
two facilities in New Zealand and facilities in Australia, Hong
Kong, Malaysia, Singapore, Taiwan and Thailand.  The Company
occupies other facilities containing fabricating or converting
operations or sales, distribution, technical, warehouse or
administrative offices at several locations in the United States,
in Brazil, Belgium, Finland, China, India, Japan and Korea and in
a number of the other countries in which the Company manufactures
its products.

          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, Mississippi, 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.

          The Company owns thirty 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 usually located in general
purpose buildings in which the Company's specialized machinery
for the manufacture of one or more products is contained.  The
Company believes that its manufacturing facilities are well
maintained, suitable for their purposes, and adequate for the
Company's needs.

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 the
cleanup of Superfund sites or other sites.  While it is often
difficult to estimate potential environmental liabilities and the
future impact of environmental matters, based upon the
information currently available to the Company and its experience
in dealing with such matters, the Company believes that its
potential liability with respect to such sites is not material. 
The Company believes, after consulting with counsel, that the
disposition of its lawsuits and other legal proceedings,
including environmental matters, will not have a material effect
on the Company's consolidated financial statements.

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 1996.

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, 1997, 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.

Name and             Age as of        First Elected to        First Elected
Current Position   March 15, 1997     Current Position         an Officer     

T. J. Dermot Dunphy      64               1996                   1971 
Chairman of the Board,
Chief Executive Officer
and Director

William V. Hickey        52               1996                   1980 
President and Chief 
Operating Officer

Bruce A. Cruikshank      54               1996                   1990
Senior Vice President

Elmer N. Funkhouser III  55               1984                   1982 
Senior Vice President

Robert A. Pesci          51               1997                   1990
Senior Vice President 

Jonathan B. Baker        44               1994                   1994
Vice President

James A. Bixby           53               1990                   1990
Vice President
 
Mary A. Coventry         43               1994                   1994
Vice President

Jean-Luc Debry           51               1992                   1992
Vice President

Paul B. Hogan            57               1995                   1995
Vice President

James P. Mix             45               1994                   1994
Vice President

Abraham N. Reichental    40               1994                   1994
Vice President

Name and            Age as of         First Elected to        First Elected
Current Position  March 15, 1997      Current Position         an Officer     

Horst Tebbe              56               1997                   1986
Vice President-Finance
and Chief Financial Officer            

Jeffrey S. Warren        43               1996                   1996 
Controller

H. Katherine White       51               1996                   1996
Secretary


                                  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 1996 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 1996 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 1996 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 1996 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                
     
          Not applicable.

                                 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 1997 Annual Meeting of Stockholders under the captions
"Information Concerning Nominees" and "Section 16(a) Beneficial
Ownership Reporting Compliance."  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 1997 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."  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 1997 Annual
Meeting of Stockholders under the caption "Voting Securities,"
and such information is incorporated herein by reference.

Item 13.       Certain Relationships and Related Transactions

          Not applicable.

                                  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                     Description
Number

3.1            Unofficial Composite Certificate of Incorporation
               of the Company as currently in effect.  

3.2            By-Laws of the Company as currently in effect. 
               (Exhibit 3.2 to the Company's Quarterly Report on
               Form 10-Q for the quarterly period ended September
               30, 1996, File No. 1-7834, is incorporated herein
               by reference.)

4.1            Amended and Restated Credit Agreement among the
               Company, certain of its subsidiaries, Bankers
               Trust Company, as agent, and various financial
               institutions, dated as of June 8, 1994 and amended
               and restated as of August 22, 1996.  (Exhibit 4 to
               the Company's Quarterly Report on Form 10-Q for
               the quarterly period ended September 30, 1996,
               File No. 1-7834, is incorporated herein by
               reference.)

10.1           Contingent Stock Plan of the Company, as amended. 
               (Exhibit 10.1 to the Company's Quarterly Report on
               Form 10-Q for the quarter ended September 30,
               1995, File No. 1-7834, is incorporated herein by
               reference.)*

10.2           Restricted Stock Plan for Non-Employee Directors
               of the Company, as amended.  (Exhibit A to the
               Company's Proxy Statement for the Annual Meeting
               of Stockholders held on May 17, 1996, File Number
               1-7834, is incorporated herein by reference.)*

13             Portions of the Company's 1996 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, 1996. 

                                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 24, 1997              By s/T. J. DERMOT DUNPHY 
                                     T. J. Dermot Dunphy                     
                                     Chief Executive Officer  


          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 24, 1997        
   T. J. Dermot Dunphy
   Chairman of the Board, Chief Executive
   Officer and Director
   (Principal Executive Officer)


By s/ HORST TEBBE                             March 24, 1997  
   Horst Tebbe
   Vice President-Finance and Chief
   Financial Officer
   (Principal Financial Officer)

By s/ JEFFREY S. WARREN                       March 24, 1997
   Jeffrey S. Warren
   Controller
   (Principal Accounting Officer)

By  s/ JOHN K. CASTLE                         March 24, 1997
    John K. Castle
    Director

By  s/ LAWRENCE R. CODEY                      March 24, 1997
    Lawrence R. Codey
    Director

By  s/ CHARLES F. FARRELL, JR.                March 24, 1997      
    Charles F. Farrell, Jr.
    Director

By  s/ DAVID FREEMAN                          March 24, 1997
    David Freeman
    Director

By  s/ ALAN H. MILLER                         March 24, 1997
    Alan H. Miller
    Director

By  s/ R. L. SAN SOUCIE                       March 24, 1997
    R. L. San Soucie
    Director








<PAGE>



                        SEALED AIR CORPORATION

              CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

              Years ended December 31, 1996, 1995 and 1994













F-1
</PAGE>


<PAGE>




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


                                                                         
                                                                        Page

Independent Auditors' Report                                              *

Financial Statements:
  Consolidated Statements of Earnings for the years
   ended December 31, 1996, 1995 and 1994                                 *
  Consolidated Balance Sheets - December 31, 1996 and 1995                *
  Consolidated Statements of Shareholders' Equity   
   for the years ended December 31, 1996, 1995 and 1994                   *
  Consolidated Statements of Cash Flows for the years ended
   December 31, 1996, 1995 and 1994                                       *
  Notes to Consolidated Financial Statements                              *

Independent Auditors' Report on Schedule                                 F-3

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


*The information required appears on pages 21 through 36 of the Company's 
1996 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>

<PAGE>

               Independent Auditors' Report on Schedule


The Board of Directors and Shareholders
Sealed Air Corporation:


Under date of January 20, 1997, we reported on the consolidated balance 
sheets of Sealed Air Corporation and subsidiaries as of December 31, 1996 
and 1995, and the related consolidated statements of earnings, shareholders' 
equity, and cash flows for each of the years in the three-year period 
ended December 31, 1996, as contained in the 1996 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 1996. 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.


                           s/KPMG Peat Marwick LLP


Short Hills, New Jersey
January 20, 1997


F-3
</PAGE>

<PAGE>

                                                        SCHEDULE II

<TABLE>
                  SEALED AIR CORPORATION AND SUBSIDIARIES
                     VALUATION AND QUALIFYING ACCOUNTS
               YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                         (In thousands of dollars)

<CAPTION>
                                              ADDITIONS
                           BALANCE AT  CHARGED TO   CHARGED TO 
                           BEGINNING   COSTS AND      OTHER        DEDUCTIONS    BALANCE AT
DESCRIPTION                 OF YEAR     EXPENSES    ACCOUNTS (1)       (2)       END OF YEAR
<S>                          <C>         <C>         <C>            <C>            <C>                          
Year ended December 31, 1996

  Allowance for doubtful
      accounts                $5,261      $1,151      $    301       $1,090        $5,623

Year ended December 31, 1995

  Allowance for doubtful 
      accounts                $3,970      $2,421      $    350       $ 1,480       $5,261

Year ended December 31, 1994

  Allowance for doubtful
       accounts               $2,675     $ 1,210      $    764        $  679       $3,970

<FN>
(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.
</FN>
</TABLE>

F-4
</PAGE>


                                                  EXHIBIT 3.1

                           UNOFFICIAL COMPOSITE
                       CERTIFICATE OF INCORPORATION
                                    OF
                          SEALED AIR CORPORATION
                     (as amended through May 19, 1995)


          FIRST:  The name of the corporation is Sealed Air
Corporation.

          SECOND:  The registered office of the corporation in
the State of Delaware is to be located at Corporation Trust
Center, 1209 Orange Street, Wilmington, New Castle County,
Delaware 19801.  Its registered agent at such address is The
Corporation Trust Company.

          THIRD:  The purpose of the corporation is to engage in
any lawful act or activity for which corporations may be
organized under the General Corporation Law of Delaware.

          FOURTH:  The total number of shares of stock which the
corporation shall have authority to issue is sixty-one million
(61,000,000), sixty million (60,000,000) of which shall be common
stock with a par value of One Cent ($.01) per share, amounting in
the aggregate to Six Hundred Thousand Dollars ($600,000), and one
million (1,000,000) of which shall be preferred stock without par
value.

          The preferred stock may be issued from time to time in
one or more series.  The powers, designations, preferences and
other rights and qualifications, limitations or restrictions of
the preferred stock of each series shall be such as are stated
and expressed in this Article Fourth and, to the extent not
stated and expressed herein, shall be such as may be fixed by the
board of directors (authority so to do being hereby expressly
granted) and stated and expressed in a resolution or resolutions
adopted by the board of directors providing for the initial issue
of preferred stock of such series.  Such resolution or
resolutions shall (a) fix the dividend rights of holders of
shares of such series, (b) fix the terms on which stock of such
series may be redeemed if the shares of such series are to be
redeemable, (c) fix the rights of the holders of stock of such
series upon dissolution or any distribution of assets, (d) fix
the terms or amount of the sinking fund, if any, to be provided
for the purchase or redemption of stock of such series, (e) fix
the terms upon which the stock of such series may be converted
into or exchanged for stock of any other class or classes or of
any one or more series of preferred stock if the shares of such
series are to be convertible or exchangeable, (f) fix the voting
rights, if any, of the shares of such series and (g) fix such
other powers, designations, preferences and relative,
participating, optional or other special rights, and
qualifications, limitations or restrictions thereof desired to be
so fixed.

          Except to the extent otherwise provided in the
resolution or resolutions of the board of directors providing for
the initial issue of shares of a particular series or expressly
required by law, holders of shares of preferred stock of any
series shall be entitled to one vote for each share thereof so
held, shall vote share for share with the holders of the common
stock without distinction as to class and shall not be entitled
to vote separately as a class or series of a class.  The number
of shares of preferred stock authorized to be issued may be
increased or decreased from time to time by the affirmative vote
of the holders of a majority of the stock of the corporation
entitled to vote, and the holders of the preferred stock shall
not be entitled to vote separately as a class or series of a
class on any such increase or decrease.

          All shares of any one series of preferred stock shall
be identical with each other in all respects except that shares
of any one series issued at different times may differ as to the
dates from which dividends thereon shall accumulate, and all
series of preferred stock shall rank equally and be identical in
all respects except as specified in the respective resolutions of
the board of directors providing for the initial issue thereof.

          Subject to the prior and superior rights of the
preferred stock as set forth in any resolution or resolutions of
the board of directors providing for the initial issuance of any
particular series of preferred stock, such dividends (payable in
cash, stock or otherwise) as may be determined by the board of
directors may be declared and paid on the common stock from time
to time out of any funds legally available therefor and the
preferred stock shall not be entitled to participate in any such
dividend.

          FIFTH:  The name of the incorporator is Edward Beuchert
and his mailing address is Room 1410, 25 Broad Street, New York,
New York 10004.

          SIXTH:  The corporation is to have perpetual existence.

          SEVENTH:  The private property of the stockholders
shall not be subject to the payment of the corporate debts to any
extent whatever except as otherwise provided by law.

          EIGHTH:  In furtherance, and not in limitation of the
powers conferred by statute, the board of directors is expressly
authorized:

               A.  To make, alter or repeal the by-laws of the
          corporation;

               B.  To authorize and cause to be executed
          mortgages and liens, with or without limit as to
          amount, upon the real and personal property of the
          corporation;

               C.  To authorize the guaranty by the corporation
          of securities, evidences of indebtedness and obligation
          of other persons, corporations and business entities;

               D.  By resolution adopted by a majority of the
          whole board, to designate one or more committees, each
          committee to consist of two or more of the directors of
          the corporation, which, to the extent provided in the
          resolution, shall have and may exercise the powers of
          the board of directors in the management of the
          business and affairs of the corporation and may
          authorize the seal of the corporation to be affixed to
          all papers which may require it.  Such committee or
          committees shall have such name or names as may be
          determined from time to time by resolution adopted by
          the board of directors.  The board may designate one or
          more directors as alternate members of any committee,
          who may replace any absent or disqualified member at
          any meeting of the committee.  The members of any such
          committee present at any meeting and not disqualified
          from voting may, whether or not they constitute a
          quorum, unanimously appoint another member of the board
          of directors to act at the meeting in the place of any
          absent or disqualified member.

All corporate powers of the corporation shall be exercised by the
board of directors except as otherwise provided herein or by law.

          NINTH:  Any property of the corporation less than all
of its assets including goodwill and its corporate franchise,
deemed by the board of directors to be not essential to the
conduct of the business of the corporation, may be sold, leased,
exchanged or otherwise disposed of by authority of the board of
directors.  All of the property and assets of the corporation
including its goodwill and its corporate franchises, may be sold,
leased or exchanged upon such terms and conditions and for such
consideration (which may be in whole or in part shares of stock
and/or other securities of any other corporation or corporations)
as the board of directors shall deem expedient and for the best
interests of the corporation, when and as authorized by the
affirmative vote of the holders of a majority of the stock issued
and outstanding having voting power given at a stockholders'
meeting duly called for that purpose upon at least 20 days'
notice containing notice of the proposed sale, lease or exchange,
or when authorized by the written consent of the holders of a
majority of the voting stock issued and outstanding.

          TENTH:  A director or officer of the corporation shall
not be disqualified by his office from dealing or contracting
with the corporation either as a vendor, purchaser or otherwise,
nor shall any transaction or contract of the corporation be void
or voidable by reason of the fact that any director or officer or
any firm of which any director or officer is a member or any
corporation of which any director or officer is a stockholder,
officer or director, is in any way interested in such transaction
or contract, provided that such transaction or contract is or
shall be authorized, ratified or approved either (1) by a vote of
a majority of a quorum of the board of directors or of a
committee thereof, without counting in such majority any director
so interested (although any director so interested may be
included in such quorum), or (2) by a majority of a quorum of the
stockholders entitled to vote at any meeting.  No director or
officer shall be liable to account to the corporation for any
profits realized from any such transaction or contract
authorized, ratified or approved as aforesaid by reason of the
fact that he, or any firm of which he is a member or any
corporation of which he is a stockholder, officer or director,
was interested in such transaction or contract.  Nothing herein
contained shall create liability in the events above described or
prevent the authorization, ratification or approval of such
contracts in any other manner permitted by law.
      
          ELEVENTH: No person shall be liable to the corporation
for any loss or damage suffered by it on account of any action
taken or omitted to be taken by him as a director or officer of
the corporation in good faith, if such person (i) exercised or
used the same degree of diligence, care and skill as an
ordinarily prudent man would have exercised or used under the
circumstances in the conduct of his own affairs, or (ii) took, or
omitted to take, such action in reliance upon advice of counsel
for the corporation, or upon statements made or information
furnished by officers or employees of the corporation which he
had reasonable grounds to believe to be true, or upon a financial
statement of the corporation prepared by an officer or employee
of the corporation in charge of its accounts or certified by a
public accountant or firm of public accountants.

          TWELFTH:  Any contract, transaction or act of the
corporation or of the board of directors which shall be approved
or ratified by a majority of a quorum of the stockholders
entitled to vote at any meeting shall be as valid and binding as
though approved or ratified by every stockholder of the
corporation; but any failure of the stockholders to approve or
ratify such contract, transaction or act, when and if submitted,
shall not be deemed in any way to invalidate the same or to
deprive the corporation, its directors or officers of their right
to proceed with such contract, transaction or act.

          THIRTEENTH:  Every person who was or is a party or is
threatened to be made a party to or is involved in any
threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative, by
reason of the fact that he or a person of whom he is the legal
representative is or was a director or officer of the corporation
or is or was serving at the request of the corporation as a
director or officer of another corporation, or as its
representative in a partnership, joint venture, trust or other
enterprise, shall be indemnified and held harmless by the
corporation to the fullest extent legally permissible under the
General Corporation Law of the State of Delaware against all
expenses, liability and loss (including attorney's fees,
judgments, fines and amounts paid or to be paid in settlement)
reasonably incurred or suffered by him in connection therewith. 
Such right of indemnification shall be a contract right which may
be enforced in any manner desired by such person.  Such right of
indemnification shall not be exclusive of any other right which
such directors, officers or representatives may have or hereafter
acquire and, without limiting the generality of such statement,
they shall be entitled to their respective rights of
indemnification under any by-law, agreement, vote of
stockholders, provision of law or otherwise, as well as their
rights under this Article.

          The Board of Directors may adopt by-laws from time to
time with respect to indemnification to provide at all times the
fullest indemnification permitted by the General Corporation Law
of the State of Delaware and may cause the corporation to
purchase and maintain insurance on behalf of any person who is or
was a director, officer, employee or agent of the corporation, or
is or was serving at the request of the corporation, as a
director or officer of another corporation, or as its
representative in a partnership, joint venture, trust or other
enterprise against any liability asserted against such person and
incurred in any such capacity or arising out of such status,
whether or not the corporation would have the power to indemnify
such person against such liability.

          FOURTEENTH:  Whenever a compromise or arrangement is
proposed between this corporation and its creditors or any class
of them and/or between this corporation and its stockholders or
any class of them, any court of equitable jurisdiction within the
State of Delaware may, on the application in a summary way of
this corporation or of any creditor or stockholder thereof or on
the application of any receiver or receivers appointed for this
corporation under the provisions of Section 291 of Title 8 of the
Delaware Code or on the application of trustees in dissolution or
of any receiver or receivers appointed for this corporation under
the provisions of Section 279 of Title 8 of the Delaware Code,
order a meeting of the creditors or class of creditors, and/or of
the stockholders or class of stockholders of this corporation, as
the case may be, to be summoned in such manner as the said court
directs.  If a majority in number representing three-fourths in
value of the creditors or class of creditors, and/or of the
stockholders or class of stockholders of this corporation, as the
case may be, agree to any compromise or arrangement and to any
reorganization of this corporation as consequence of such
compromise or arrangement, the said compromise or arrangement and
the said reorganization shall, if sanctioned by the court to
which the said application has been made, be binding on all the
creditors or class of creditors, and/or on all the stockholders
or class of stockholders, of this corporation, as the case may
be, and also on this corporation.

          FIFTEENTH:  Meetings of stockholders and directors may
be held within or without the State of Delaware, as the by-laws
may provide.  The books of account of the corporation may be kept
(subject to any provision contained in the statutes) outside the
State of Delaware at such place or places as may be designated
from time to time by the board of directors or in the by-laws of
the corporation.  Elections of directors need not be by written
ballot unless the by-laws of the corporation shall so provide.

          SIXTEENTH:  Whenever the vote of stockholders at a
meeting thereof is required or permitted to be taken for or in
connection with any corporate action, the meeting and vote of
stockholders may be dispensed with if a written consent to such
corporate action is signed by the holders of 51% of the stock who
would have been entitled to vote upon such corporate action if a
meeting were held; provided that in no case shall a written
consent be by the holders of stock having less than the minimum
percentage of the vote required herein or by statute for the
proposed corporate action, and provided that prompt notice must
be given to all stockholders of the taking of corporate action
without a meeting and by less than unanimous written consent.

          SEVENTEENTH:  The corporation reserves the right to
amend, alter, change or repeal any provision contained in this
certificate of incorporation, in the manner now or hereafter
prescribed by statute, and all rights conferred upon stockholders
herein are granted subject to this reservation.

          EIGHTEENTH:  A director of the corporation shall not be
liable to the corporation or its stockholders for monetary
damages for breach of fiduciary duty as a director, except to the
extent such exemption from liability or the limitation thereof is
not permitted under the Delaware General Corporation Law as the
same exists or may hereafter be amended.

          Any repeal or modification of the foregoing paragraph
of this Article EIGHTEENTH shall not adversely affect any right
or protection of a director of the corporation existing hereunder
with respect to any act or omission occurring prior to or at the
time of such repeal or modification.

          IN WITNESS WHEREOF the undersigned, being the
incorporator hereinbefore named, for the purpose of forming a
corporation pursuant to the General Corporation Law of the State
of Delaware, does make this certificate February 13, 1969.
     

                                                  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.  Except as noted, such 
subsidiaries do business under their corporate names.

     Aire Sellado, S.A. de C.V.         Mexico
     Danco (NZ) Limited***              New Zealand    
     E.T. Bygg AS                       Norway
     Noja Inmobiliaria, S.A. de C.V.    Mexico
     Norlepak Oy                        Finland
     Omni Supply Inc.**                 North Carolina
     PolyMask Corporation*              Delaware
     Polypride, Inc.                    Delaware
     Sealed Air Australia Pty. Limited  Queensland, Australia
     Sealed Air Brasil Ltda.            Brazil
     Sealed Air B.V.                    Netherlands
     Sealed Air (Canada) Inc.           Ontario, Canada
     Sealed Air Espana, S.A.            Spain
     Sealed Air (Far East) Limited      Hong Kong
     Sealed Air (FPD) Limited           England
     Sealed Air GmbH                    Germany
     Sealed Air Japan Limited           Nevada
     Sealed Air (Korea) Limited         Korea
     Sealed Air Limited                 England
     Sealed Air (Malaysia) Sdn. Bhd.    Malaysia
     Sealed Air N.V.                    Belgium
     Sealed Air (NZ) Limited            New Zealand    
     Sealed Air Norge AS                Norway
     Sealed Air Oy                      Finland
     Sealed Air Packaging (Shanghai)    China
        Co. Ltd.     
     Sealed Air S.A.**                  France
     Sealed Air (Singapore) Pte.        Singapore
        Limited  
     Sealed Air S.p.A.                  Italy
     Sealed Air Svenska AB              Sweden
     Sealed Air Systems S.A.            France
     Sealed Air Taiwan Limited          Taiwan
     Sealed Air Thailand Limited        Thailand  
     Sealed Air Trucking, Inc.          Delaware
     Trigon Packaging Systems (NZ)      New Zealand
        Limited****
     Trigon/Viskase Pty. Limited*       Queensland, Australia
         
*The Company owns 50% of the outstanding shares.
**The Company indirectly owns a majority of the outstanding
shares.
***Does business as Sealed Air (New Zealand) Packaging Products Division.
****Does business as Sealed Air (New Zealand) Food Packaging Division.

     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, 1996.











                                                  EXHIBIT 23

                       Independent Auditors' Consent

The Board of Directors
Sealed Air Corporation:

We consent to incorporation by reference in Registration
Statement No. 33-41734 on Form S-8, Registration Statement No.
333-341 on Form S-3, Registration Statement No. 333-03985 on Form
S-8, Registration Statement No. 33-57441 on Form S-3,
Registration Statement No. 33-58843 on Form S-3, Registration
Statement No. 333-7297 on Form S-3 and Registration Statement No.
333-7311 on Form S-3 of Sealed Air Corporation of our reports
dated January 20, 1997, relating to the consolidated balance
sheets of Sealed Air Corporation and subsidiaries as of December
31, 1996 and 1995, and the related consolidated statements of
earnings, shareholders' equity and cash flows for each of the
years in the three-year period ending December 31, 1996, and
related schedule, which reports appear in or are incorporated by
reference in the December 31, 1996 annual report on Form 10-K of
Sealed Air Corporation.



                             s/KPMG Peat Marwick LLP

Short Hills, New Jersey
March 24, 1997      

<TABLE>
EXHIBIT 13

PORTION'S OF SEALED AIR CORPORATION'S 1996 ANNUAL REPORT 
THAT ARE INCORPORATED BY REFERENCE

SELECTED FINANCIAL DATA
(In thousands of dollars except per share data)
<CAPTION>
                                                  1996       1995(1)    1994       1993       1992
<S>                                             <C>        <C>        <C>        <C>        <C>          
Consolidated Earnings Statement Data
Net sales by class of product:
  Engineered products                           $284,974   $252,535   $208,363   $180,508   $176,541
  Surface protection and other
    cushioning products                          368,692    333,519    234,587    204,645    200,396
  Food packaging products                        106,473    103,866     56,444     51,023     52,727
  Other products                                  29,473     33,200     19,792     15,518     16,394 
    Total                                        789,612    723,120    519,186    451,694    446,058
Cost of sales                                    495,185    466,952    327,423    282,147    278,427
Marketing, administrative and
  development expenses                           164,355    147,288    107,854     95,434     95,441 
Operating profit                                 130,072    108,880     83,909     74,113     72,190
Other income (expense), net                      (15,477)   (21,726)   (22,706)   (28,652)   (33,372) 
Earnings before income taxes                     114,595     87,154     61,203     45,461     38,818
Income taxes                                      45,266     34,426     23,987     19,547     18,050 
Earnings before cumulative effect of
  accounting change and early 
  redemption of subordinated notes                69,329     52,728     37,216     25,914     20,768
Cumulative effect of accounting change(2)              -          -          -      1,459          - 
Early redemption of subordinated 
  notes, net of income taxes(3)                        -          -     (5,576)         -          - 
Net earnings                                    $ 69,329   $ 52,728   $ 31,640   $ 27,373   $ 20,768 

Earnings per common share(4):
  Before cumulative effect of accounting
   change and early redemption of 
   subordinated notes                           $   1.63   $   1.25   $    .94   $    .66   $    .54
  Cumulative effect of accounting change(2)            -          -          -        .04          - 
  Early redemption of subordinated notes,
   net of income taxes(3)                              -          -       (.14)         -          - 
  
Net earnings per common share                   $   1.63   $   1.25   $    .80   $    .70   $    .54 


Consolidated Balance Sheet Data
Working capital                                 $ 58,910   $ 41,945   $ 15,767   $ 33,828   $ 29,417
Total assets                                     467,119    443,545    331,117    279,818    268,264
Long-term debt, less
  current installments                            99,900    149,808    155,293    190,058    225,278
Shareholders' equity (deficit)                   186,649    106,338     11,012    (29,419)   (66,311)
<FN>      
(1)Includes the operations of Trigon Industries Limited from the date of its acquisition in January 1995.
(2)Reflects cumulative effect of the implementation as of January 1, 1993 of Financial Accounting Standard No. 109, 
"Accounting for Income Taxes." 

(3)Reflects after-tax charge to earnings arising from the early redemption in 1994 of the Company's 12-5/8% Senior 
Subordinated Notes.
(4)Per common share data has been restated for periods prior to 1995 to reflect the effect of a two-for-one stock 
split in the nature of a 100% stock dividend distributed on September 29, 1995 to shareholders of record at the 
close of business on September 15, 1995.
</FN>
</TABLE>



MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION

Results of Operations

Net Sales

     Net sales increased 9% in 1996 compared with 1995 and 39% in 1995 
compared with 1994.  

     The 1996 increase in net sales was due primarily to higher unit volume in 
the Company's major classes of products, the added net sales of businesses 
acquired during 1996, discussed below, and higher average selling prices for 
certain products.  Foreign currency translation did not have a material effect 
on the Company's operating results in 1996 or 1995.
  
	During 1996, the Company made several acquisitions.  These included the 
acquisition in June 1996 of the protective packaging business of Southcorp 
Holdings Limited, which had previously been the Company's licensee in 
Australasia. They also included small acquisitions in Canada, Finland, Germany 
and the United States.  These transactions, which were effected for cash in 
the aggregate amount of approximately $30 million and accounted for as 
purchases, were not material to the Company's consolidated financial 
statements.

     Approximately two-fifths of the 1995 increase in net sales resulted from 
the added sales of Trigon Industries Limited ("Trigon"), which the Company 
acquired in early January 1995. Trigon's operations have subsequently been 
integrated into the Company's other operations.  Trigon, originally based in 
New Zealand, was a multinational manufacturer of food packaging materials and 
systems, durable mailers and bags and specialty adhesive products. The 1995 
increase also reflected higher average selling prices for certain products, 
higher unit volume in the Company's major classes of products and the added 
net sales of other foreign businesses acquired during 1994.  

	Net sales from domestic operations increased 8% in 1996 compared with 
1995 and 20% in 1995 compared with 1994.  The 1996 increase was due primarily 
to higher unit volume in certain of the Company's major classes of products as 
well as higher average selling prices for certain products.  The 1995 increase 
was due primarily to higher average selling prices for certain products, the 
added net sales of Trigon's U.S. operations and higher unit volume in certain 
of the Company's major classes of products.

     Net sales from foreign operations increased 11% in 1996 compared with 
1995 and 86% in 1995 compared with 1994.  The 1996 increase was primarily due 
to the added net sales of businesses acquired in 1996, higher unit volume in 
certain of the Company's major classes of products and, to a lesser extent, 
higher average selling prices for certain products.  The 1995 increase 
resulted primarily from the added net sales of Trigon's operations outside of 
the United States, the added net sales of other foreign businesses acquired 
during 1994, increased unit volume in the Company's major classes of products, 
higher average selling prices for certain products and the modest contribution 
of foreign currency translation. 

     Net sales of engineered products, which consist primarily of Instapak(R) 
products and thick polyethylene foams, increased 13% in 1996 compared with 
1995 and 21% in 1995 compared with 1994.  The increase in net sales in both 
1996 and 1995 was due primarily to higher unit volume and, to a lesser extent, 
higher average selling prices for certain products.  

     Net sales of surface protection and other cushioning products, primarily 
air cellular products, other polyethylene foam products and protective and 
durable mailers and bags, increased 11% in 1996 compared with 1995 and 42% in 
1995 compared with 1994.  In 1996, the increase was due primarily to higher 
unit volume, the added net sales of businesses acquired in 1996 and, to a 
lesser extent, higher average selling prices for certain products.  The 1995 
increase resulted primarily from the added net sales of Trigon's durable 
mailer and bag products, higher average selling prices for certain products, 
the added sales of businesses acquired during 1994, and higher unit volume for 
certain products.  


     Net sales of food packaging products, which consist primarily of Dri-Loc 
(R) pads and food packaging films and systems, increased 3% in 1996 compared 
with 1995 and 84% in 1995 compared with 1994.  The 1996 increase was due 
primarily to higher unit volume of the Company's Dri-Loc (R) products, which 
was partially offset by the effect of the transfer during 1996 of the sales of 
certain food packaging products in Australia to a small unconsolidated joint 
venture in that country and the effect of lower unit volume in certain other 
food packaging products.  The increase in 1995 was due primarily to the added 
sales of Trigon's food packaging products and, to a lesser extent, higher unit 
volume.

     Net sales of other products decreased to $29,473,000 in 1996 from 
$33,200,000 in 1995 primarily due to decreased unit volume of the Company's 
mill tonnage paper products partially offset by an increase in unit volume of 
the Company's specialty adhesive products. Net sales of other products 
increased to $33,200,000 in 1995 from $19,792,000 in 1994 primarily due to the 
added net sales of specialty adhesive products resulting from the Trigon 
acquisition.

Costs and Expenses       

     Cost of sales increased 6% in 1996 compared with 1995 and 43% in 1995 
compared with 1994.  The increase in both the 1996 and 1995 periods reflects 
primarily the higher level of net sales in each period. Cost of sales as a 
percentage of sales was 62.7%, 64.6% and 63.1% in 1996, 1995 and 1994, 
respectively. In 1996, cost of sales as a percentage of net sales benefited 
from certain lower raw material costs, but in 1995 it increased due to certain 
higher raw material costs and the impact of the Trigon and other acquisitions.
	
     Marketing, administrative and development expenses increased 12% in 1996 
compared with 1995 and 37% in 1995 compared with 1994. The increase in both 
1996 and 1995 reflects primarily the Company's higher level of operations, 
including the added marketing, administrative and development expenses of 
acquired companies.  The increase also reflects costs associated with the 
integration of these companies.  Marketing, administrative and development 
expenses changed modestly as a percentage of net sales each year from 1994 
through 1996.

Operating Profit

     Operating profit increased 19% in 1996 compared with 1995 and 30% in 1995 
compared with 1994. Domestic operating profit increased 26% in 1996 compared 
with 1995 and 15% in 1995 compared with 1994, and foreign operating profit 
increased 5% in 1996 compared with 1995 and 83% in 1995 compared with 1994.  
In each case, these increases were due primarily to the Company's higher level 
of net sales and the relative changes in costs and expenses discussed above. 
While consolidated and domestic operating profit increased in 1996 as a 
percentage of net sales, foreign operating profit decreased as a percentage of 
net sales primarily due to the added expenses of acquired companies, including 
additional amortization of acquired intangible assets, and integration costs.

Other Income (Expense)

     Other expense decreased to $15,477,000 in 1996 compared with $21,726,000 
in 1995 and $22,706,000 in 1994.  Interest expense, which is the principal 
component of this item, decreased to $13,350,000 in 1996 from $19,106,000 in 
1995 and $19,363,000 in 1994.  The decrease in interest expense in 1996 
resulted primarily from lower levels of outstanding indebtedness compared with 
1995 and, to a lesser extent, lower effective interest rates.  During 1995, 
although the Company had higher levels of outstanding indebtedness compared 
with 1994, the effective interest rates on such indebtedness were lower than 
those which prevailed in 1994 primarily due to the refinancing in July 1994 of 
the Company's 12-5/8% Senior Subordinated Notes (the "12-5/8% Notes").  




Income Taxes

     The Company's effective income tax rate was 39.5% in 1996 and 1995 and 
39.2% in 1994.  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. 
The Company anticipates that its effective income tax rate in 1997 will remain 
at a rate comparable to that in 1996.


Earnings

     Net earnings increased 31% in 1996 compared with 1995.  Earnings 
increased 42% in 1995 compared with 1994, excluding the effect of an 
extraordinary charge to earnings in 1994 of $5,576,000, or $0.14 per share, 
attributable to the refinancing of the 12-5/8% Notes.   After giving effect to 
this charge, net earnings increased 67% in 1995 compared with 1994.

Liquidity and Capital Resources

     The Company's principal sources of liquidity are cash flows from 
operations and amounts available under the Company's existing lines of credit.  
The Company has met, and currently expects that it will continue to meet, 
substantially all of its working capital and capital expenditure requirements 
as well as its debt servicing requirements with funds provided by operations 
and by borrowings under its available lines of credit or otherwise.

     Cash flows from operating activities were $116,065,000 in 1996, 
$75,218,000 in 1995 and $62,941,000 in 1994.  The increase each year was due 
primarily to higher levels of earnings,  higher levels of depreciation and 
amortization, and changes in operating assets and liabilities resulting 
primarily from the Company's higher level of operations.
    
     Cash flows used in investing activities were $45,544,000 in 1996, 
$47,993,000 in 1995 and $32,518,000 in 1994.  Such cash was used primarily to 
fund acquisitions and capital expenditures.  The fluctuation between years was 
primarily due to the timing of acquisitions and capital expenditures.

     Cash flows used in financing activities were $75,121,000 in 1996, 
$30,912,000 in 1995 and $39,097,000 in 1994.  The higher amount of net cash 
used in financing activities in 1996 primarily reflects the higher level of 
net repayments of outstanding debt in 1996.
 
     At December 31, 1996, the Company had working capital of $58,910,000, or 
13% of total assets, compared to working capital of $41,945,000, or 9% of 
total assets, at December 31, 1995.  The increase in working capital was due 
primarily to an increase in accounts receivable  resulting from the Company's 
higher level of net sales and a decrease in current portion of long-term debt 
and notes payable resulting from the timing of scheduled maturities on the 
remaining outstanding debt.  These changes were partially offset by an 
increase in accrued liabilities, which was primarily due to the higher level 
of operations.

     The Company's ratio of current assets to current liabilities (current 
ratio) was 1.4 at December 31, 1996 and 1.3 at December 31, 1995.  The 
Company's ratio of current assets less inventory to current liabilities (quick 
ratio) was 1.0 at December 31, 1996 and 0.9 at December 31, 1995.  The 
increases in these ratios in 1996 resulted primarily from the increase in 
working capital discussed above.

     Long-term debt, less current installments, declined to $99,900,000 at 
December 31, 1996 from $149,808,000 at December 31, 1995 due primarily to net 
repayments of outstanding long-term debt during 1996, including the repayment 
of the term loan portion of the BT Credit Agreement, mentioned below.  Current 
installments of long-term debt declined to $2,891,000 at December 31, 1996 
from $17,953,000 at December 31, 1995 reflecting the timing of scheduled 
maturities on the remaining outstanding debt.  

     The Company's principal credit agreement is an unsecured $200 million 
revolving credit facility with Bankers Trust Company, as agent for a syndicate 
of banks (the "BT Credit Agreement"), that expires on June 30, 2001.  As of 
December 31, 1996, the Company's available lines of credit, including the BT 
Credit Agreement, amounted to approximately $256 million of which 
approximately $194 million was unused.  Such lines of credit permit the 
Company and certain of its subsidiaries to borrow for working capital and 
other corporate purposes.

     The Company's obligations under the BT Credit Agreement and certain other 
loans and lines of credit bear interest at floating rates.  The Company has 
entered into certain derivative financial instruments, including interest rate 
swap, interest rate collar and interest rate and currency swap agreements that 
have the effect of fixing or limiting the Company's exposure to fluctuations 
in interest rates on a portion of the Company's floating rate debt.

     The BT Credit Agreement provides for changes in borrowing margins based 
on financial criteria and imposes certain limitations on the operations of the 
Company and its subsidiaries.  These limitations include restrictions on the 
incurrence of additional indebtedness, the creation of liens, the making of 
investments, dispositions of property or assets, certain transactions with 
affiliates, and the payment by the Company of cash dividends to its 
stockholders, as well as financial covenants relating to interest coverage and 
debt leverage.  The Company was in compliance with these requirements as of 
December 31, 1996.

The Company's shareholders' equity increased to $186,649,000 at December 
31, 1996 from $106,338,000 at December 31, 1995 primarily as a result of the 
Company's net earnings for 1996.
     
 Impact of Inflation

     Inflation did not have a material impact on the Company's consolidated 
financial statements in the 1994 to 1996 period.

Other Matters

     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, 1996, the Company was a party to, or otherwise involved 
in, several federal and state government environmental proceedings and private 
environmental claims for the cleanup of Superfund or other sites.  The Company 
may have potential liability for investigation and cleanup of certain 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, 1996 and 1995, such 
environmental related provisions were not material.  While it is often 
difficult to estimate potential liabilities and the future impact of 
environmental matters, based upon the information currently available to the 
Company and its experience in dealing with such matters, 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, 1996, 1995 and 1994
(In thousands of dollars except per share data)
<CAPTION>
                                                           1996         1995        1994
________________________________________________________________________________________ 
<S>                                                      <C>         <C>         <C>         
Net sales                                                $789,612    $723,120    $519,186
Cost of sales                                             495,185     466,952     327,423

   Gross profit                                           294,427     256,168     191,763

Marketing, administrative and
   development expenses                                   164,355     147,288     107,854

   Operating profit                                       130,072     108,880      83,909

Other income (expense):	
   Interest income                                          1,482       1,187       1,140
   Interest expense                                       (13,350)    (19,106)    (19,363)
   Other, net                                              (3,609)     (3,807)     (4,483)
     Other income (expense), net                          (15,477)    (21,726)    (22,706)

Earnings before income taxes                              114,595      87,154      61,203
Income taxes                                               45,266      34,426      23,987

Earnings before early redemption of
  subordinated notes                                       69,329      52,728      37,216

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

Net earnings                                             $ 69,329    $ 52,728    $ 31,640

Earnings per common share:
  Before early redemption of subordinated notes          $   1.63    $   1.25    $   0.94

  Early redemption of subordinated notes,
     net of income taxes                                        -           -        (.14)

  Net earnings per common share                          $   1.63    $   1.25    $   0.80
<FN>                                                                                            
See accompanying notes to consolidated financial statements.
</FN>

</TABLE>










<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 1996 and 1995
(In thousands of dollars except share data)
<CAPTION>
                                                                1996          1995
<S>                                                           <C>         <C>                         
Assets
Current assets:
   Cash and cash equivalents                                  $  2,985    $  7,661
   Accounts receivable, less allowance for doubtful
     accounts of $5,623 in 1996 and $5,261 in 1995             124,204     116,446
   Other receivables                                             8,258       6,170
   Inventories                                                  57,231      54,500
   Prepaid expenses                                              1,095       2,470
   Deferred income taxes                                        13,193       8,912

     Total current assets                                      206,966     196,159

Property and equipment:
   Land and buildings                                           81,629      77,603
   Machinery and equipment                                     199,275     177,832
   Leasehold improvements                                        8,409       6,766
   Furniture and fixtures                                       12,029      11,956
   Construction in progress                                      6,139      10,711
                                                               307,481     284,868
   Less accumulated depreciation and amortization              132,919     115,012
     Property and equipment, net                               174,562     169,856


Patents and patent rights, less accumulated
  amortization of $15,139 in 1996 and $13,619 in 1995           11,998      12,107

Excess of cost over fair value of net assets acquired, less
  accumulated amortization of $12,966 in 1996 and         
  $7,607 in 1995                                                47,840      41,932
      
Other assets                                                    25,753      23,491
                                                              $467,119    $443,545
                                                                 

<FN>
See accompanying notes to consolidated financial statements.
</FN>




                                                                 1996        1995


<S>                                                            <C>         <C>                   
Liabilities and Shareholders' Equity 
Current liabilities:
   Notes payable                                               $12,674     $18,887
   Current installments of long-term debt                        2,891      17,953
   Accounts payable                                             46,934      44,460
   Accrued wages, salaries and related costs                    33,448      26,759
   Accrued interest                                                323       1,560
   Other accrued liabilities                                    36,078      28,865
   Income taxes payable                                         15,708      15,730
     Total current liabilities                                 148,056     154,214

Long-term debt, less current installments                       99,900     149,808

Deferred income taxes                                           19,863      21,875
Other liabilities                                               12,651      11,310
     Total liabilities                                         280,470     337,207

Commitments and contingent liabilities (notes 4, 5 and 8)

Shareholders' equity:
   Preferred stock, no par value.  Authorized: 1,000,000             
     shares; none issued in 1996 and 1995                            -           -
   Common stock, $.01 par value.  Authorized: 60,000,000
     shares in 1996 and 1995; Issued:  42,747,704 shares 
     in 1996 and 42,506,573 shares in 1995                         427         425
   Additional paid-in capital                                  167,801     158,400
   Retained earnings (deficit)                                  16,021     (53,308)
   Accumulated translation adjustment                            8,615       7,279
                                                               192,864     112,796
Less:
     Deferred compensation                                       5,988       6,232
     Treasury stock at cost: 226,758 shares held
     in 1996 and 224,758 shares held in 1995                       227         226
         Total shareholders' equity                            186,649     106,338
                                                              $467,119    $443,545

</TABLE>





<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
Years Ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<CAPTION>
                                       Additional Retained     Accumulated
                              Common   Paid-in    Earnings     Translation  Deferred      Treasury
                              Stock    Capital   (Deficit)     Adjustment   Compensation  Stock       Total

<S>                          <C>     <C>        <C>            <C>        <C>            <C>      <C>     
Balance, December 31, 1993   $ 199   $108,361   $(137,676)     $ 5,063    $ (5,120)      $ (246)  $ (29,419)
Net earnings                     -          -      31,640            -           -            -      31,640
Proceeds from awards of 
    contingent stock, net       1         52           -            -           -            -          53
Excess of fair value over
    proceeds from awards of
    contingent stock, net       -      1,615           -            -      (1,615)           -           -
Amortization                    -          -           -            -       2,957            -       2,957
Tax benefit in excess of 
    amortization on stock 
    awards                      -        664           -            -           -            -         664
Contingent stock forfeited      -        (61)          -            -          61           (2)        (2)
Shares issued for non-cash 
    compensation                1      2,360           -            -           -            -       2.361
Shares issued in acquisitions   -      1,695           -            -           -            -       1,695
Foreign currency translation    -          -           -         1,063          -            -       1,063

Balance, December 31, 1994  $ 201   $114,686   $(106,036)     $ 6,126    $ (3,717)      $ (248)   $ 11,012

Net earnings                    -          -      52,728            -           -            -      52,728
Proceeds from awards of 
    contingent stock, net       -        160           -            -           -            -         160
Excess of fair value over 
    proceeds from awards of 
    contingent stock, net       2      5,931           -            -      (5,933)           -          -
Amortization                    -          -           -            -       3,370            -       3,370
Tax benefit in excess of 
    amortization on stock 
    awards                      -        527           -            -           -            -         527
Contingent stock forfeited      -        (48)          -            -          48           (2)         (2)
Shares issued for non-cash 
    compensation                1      3,239           -            -           -            -       3,240
Shares issued in acquisitions   9     34,117           -            -           -           24      34,150
Stock split                   212       (212)          -            -           -            -          -
Foreign currency translation    -          -           -         1,153          -            -      1,153

Balance, December 31, 1995  $ 425  $ 158,400    $(53,308)    $  7,279    $ (6,232)     $  (226)  $ 106,338

Net earnings                    -          -      69,329            -           -            -      69,329
Proceeds from awards of 
    contingent stock, net       -         92           -            -           -            -          92
Excess of fair value over 
    proceeds from awards of
    contingent stock, net       1      3,304           -            -      (3,305)           -           -
Amortization                    -          -           -            -       3,498            -       3,498
Tax benefit in excess of 
    amortization on stock 
    awards                      -      1,700           -            -           -            -       1,700
Contingent stock forfeited      -        (51)          -            -          51           (1)         (1)
Shares issued for non-cash
    compensation                1      3,743           -            -           -            -       3,744
Shares issued related to 
    prior year acquisition      -        613           -            -           -            -         613
Foreign currency translation    -         -            -        1,336           -            -       1,336

Balance, December 31, 1996  $ 427  $ 167,801    $ 16,021     $  8,615    $ (5,988)    $   (227)   $186,649




<FN>
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>







 










<TABLE>
SEALED AIR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 1996, 1995 and 1994
(In thousands of dollars)
<CAPTION>
                                                                      1996          1995          1994  
    <S>                                                            <C>           <C>           <C>
    CASH FLOWS FROM OPERATING ACTIVITIES:
        Net earnings                                               $ 69,329      $ 52,728      $ 31,640
        Adjustments to reconcile net earnings to
          net cash provided by operating activities:
           Early redemption of subordinated notes                         -             -         5,576
           Depreciation and amortization of property and equipment   22,862        20,473        14,921
           Other depreciation and amortization                       17,035        14,807         8,599
           Deferred tax provision                                    (5,297)       (1,375)          385
           Net losses on disposals of property and equipment            149           273           397
           Non-cash compensation                                      3,242         3,556         3,256
           Other, net                                                 2,217           811          (661)
           Change in operating assets and liabilities:
              Receivables                                            (7,798)      (13,016)      (17,478)
              Inventories                                             1,164        (5,953)       (4,018)
              Prepaid expenses                                        1,644        (1,441)          666
              Accounts payable                                        1,113        (9,262)       14,913
              Accrued interest                                       (1,237)          237        (9,810)
              Other accrued liabilities                              13,356        10,813         4,264
              Income taxes payable                                   (1,714)        2,567        10,291
            Net cash provided by operating activities               116,065        75,218        62,941

    CASH FLOWS FROM INVESTING ACTIVITIES:

        Capital expenditures for property and equipment             (17,015)      (21,056)      (17,470)
        Proceeds from sales of property and equipment                 1,497           776           226
        Net cash utilized in purchase of subsidiaries               (30,026)      (27,713)      (15,274)

            Net cash used in investing activities                   (45,544)      (47,993)      (32,518)


    CASH FLOWS FROM FINANCING ACTIVITIES:

        Proceeds from long-term debt                                108,131        75,271        203,85
        Principal payments on long-term debt                       (177,039)     (114,281)     (234,613)
        Net (payments on) proceeds from notes payable                (6,213)        8,098          (293)
        Subordinated debt redemption premium                              -              -        (8,048)
  
            Net cash used in financing activities                   (75,121)      (30,912)      (39,097)
 
    Effect of exchange rate changes on cash and cash equivalents        (76)          195           435 
 
    CASH AND CASH EQUIVALENTS:
 
        Decrease during the period                                   (4,676)       (3,492)       (8,239)
        Balance, beginning of period                                  7,661        11,153        19,392

        Balance, end of period                                     $  2,985     $   7,661      $ 11,153
                                                                    
    SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

        Cash paid during the year for:
          Interest                                                 $ 14,173      $ 18,582      $ 28,645
          Income taxes                                             $ 39,991      $ 33,898      $ 14,349
<FN>
See accompanying notes to consolidated financial statements.
</FN>
</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. 

Prior years' financial statement amounts have been reclassified to conform 
with their 1996 presentation.

Foreign Currency

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

Earnings before income taxes includes an aggregate exchange gain of $271,000 
for the year ended December 31, 1996 and aggregate exchange losses of $828,000 
and $697,000 for the years ended December 31, 1995 and 1994, respectively.

Cash and Cash Equivalents

Investments with original maturities of three months or less are considered to 
be cash equivalents.  The Company's policy is to invest cash in excess of 
short-term operating and debt service requirements in such cash equivalents, 
which amounted to $3,489,000 and $6,134,000 at December 31, 1996 and 1995, 
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.

Derivative Financial Instruments

The Company has limited involvement with derivative financial instruments that 
have off-balance-sheet risk.  These financial instruments generally include 
interest rate and currency swap agreements,  interest rate swap agreements, 
interest rate collar agreements, foreign exchange forward 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 and trade activities.  The Company does 
not purchase, hold or sell derivative financial instruments for trading 
purposes.  The Company is exposed to credit risk in the event of the inability 
of the counterparties to its outstanding derivative contracts to perform their 
obligations.  However, the Company seeks to minimize such risk by entering 
into such transactions with counterparties that are major financial 
institutions with high credit ratings.

Gains and losses related to qualifying hedges of firm commitments or 
anticipated transactions are deferred and are recognized in income or as 
adjustments of carrying amounts when the underlying hedged transaction is 
settled.  Gains and losses on financial instruments that do not qualify as 
hedges are recognized as other income or expense on a current basis.

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, 1996, inventories would have been higher by $4,729,000 
($4,557,000 and $4,848,000 in 1995 and 1994, 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 or the 
asset's useful life. The Company generally uses 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 and patent rights is recorded using the straight-line method over the 
legal lives of the patents, generally for periods ranging up to 20 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, usually ranging from 1 to 5 years.  

The carrying value of the excess of cost over fair value of net assets 
acquired is periodically reviewed by the Company.  Impairments are recognized 
when the expected future undiscounted operating cash flows derived from such 
intangible assets are less than their carrying value.  

Impairment of Long-Lived Assets

Long-lived assets, including property and equipment, certain intangibles, and 
the excess of cost over fair value of net assets acquired related to those 
assets, are reviewed for impairment whenever events or changes in 
circumstances indicate that the carrying amount may not be recoverable.  If 
the sum of the expected future undiscounted cash flows is less than the 
carrying amount of the asset, a loss is recognized for the difference between 
the fair value and the carrying amount.  

Employee Benefit Plans

The Company has a non-contributory profit-sharing plan covering most U.S. 
employees, except those employees covered by collective bargaining agreements 
that do not provide for their participation.  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 non-vested interests in each of these plans remain in the 
respective plans for the benefit of the remaining participants. The Company 
also has pension or other retirement 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 other retirement plans, net of forfeitures, are charged to 
operations and amounted to $10,903,000 in 1996 ($10,069,000 and $8,718,000 in 
1995 and 1994, 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 $15,449,000 in 1996 ($14,597,000 and $10,912,000 in 1995 and 1994, 
respectively).

Environmental Expenditures

Environmental expenditures that relate to ongoing business activities 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. The Company provides for 
taxes on the assumed repatriation of accumulated earnings of its foreign 
subsidiaries.

Income taxes are accounted for under the asset and liability method.  Deferred 
tax assets and liabilities are recognized for the future tax consequences 
attributable to differences between the financial statement carrying amounts 
of existing assets and liabilities and their respective tax bases and 
operating loss and tax credit carryforwards.  A valuation allowance is 
provided when it is more likely than not that all or some portion of the 
deferred tax assets will not be realized.  Deferred tax assets and liabilities 
are measured using enacted tax rates expected to apply to the taxable income 
in the years in which those temporary differences are expected to be recovered 
or settled.

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.  The 
weighted average number of common shares outstanding in 1996 was 42,459,000 
(42,057,000 and 39,884,000 in 1995 and 1994, respectively).

Other Matters

The Company is primarily 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 throughout the world.  The Company performs ongoing 
credit evaluations of its customers' financial condition and generally 
requires no collateral from its customers.  No single customer or affiliated 
group of customers accounts for more than 10% of the Company's net sales.

In conformity with generally accepted accounting principles, management of the 
Company has made a number of estimates and assumptions relating to the 
reporting of assets and liabilities and the disclosure of contingent 
liabilities to prepare the Company's consolidated financial statements.  
Actual results could differ from these estimates.
 



Note 2 Acquisitions

In June 1996, the Company acquired the Australian and New Zealand protective 
packaging business of Southcorp Holdings Limited.  During 1996, the Company 
also made several other small acquisitions, including acquisitions in Canada, 
Finland, Germany and the United States. These transactions, which were 
effected for cash in the aggregate amount of approximately $30 million and 
accounted for as purchases, were not material to the Company's consolidated 
financial statements.

On January 10, 1995, the Company acquired Trigon Industries Limited 
("Trigon"), a privately owned, New Zealand-based manufacturer of food 
packaging films and systems, durable mailers and bags and specialty adhesive 
products, for 882,930 newly issued shares of common stock valued at $35.70 per 
share and $25,592,000 in cash primarily provided by proceeds from borrowings 
under the BT Credit Agreement (note 4), representing a purchase price of 
approximately $57 million.  The acquired net assets of Trigon included 
property and equipment of approximately $28,400,000, intangible assets of 
approximately $43,000,000 including trademarks, non-competition agreements, 
and the excess of cost over the fair value of net assets acquired, $25,000,000 
of net indebtedness, and working capital of approximately $12,000,000.  Such 
acquisition was accounted for as a purchase.

During 1995, the Company made certain other small acquisitions in the United 
States.  These transactions, which were effected in exchange for shares of the 
Company's common stock, cash or a combination of the Company's common stock 
and cash, were accounted for as purchases and were not material to the 
Company's consolidated financial statements.

During 1994, the Company made several small acquisitions in England, France, 
Italy and Norway.  These transactions, which were 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.







Note 3 Geographic Areas

The Company's operations are conducted primarily in the United States, Europe, 
the Asia/Pacific region, Canada and Latin America, 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.







<TABLE>
Information by Major Geographic Area:
(In thousands of dollars)
<CAPTION>
                       Net     Operating    Identifiable
                     Sales        Profit          Assets
<S>                <C>           <C>           <C>                                                            
1996
United States      $ 504,449     $  95,375     $ 213,223
Europe               204,474        25,696       156,242
Asia/Pacific & Other 113,687         9,001        97,654
Eliminations         (32,998)            -             -
   Consolidated    $ 789,612     $ 130,072     $ 467,119



1995
United States      $ 464,820     $  75,828     $ 213,099
Europe               188,558        24,617       153,563
Asia/Pacific & Other  94,864         8,435        76,883
Eliminations         (25,122)            -             -
   Consolidated    $ 723,120     $ 108,880     $ 443,545



1994
United States       $385,484      $ 65,884      $185,510
Europe               107,990        13,882       116,800
Asia/Pacific & Other  44,681         4,143        28,807
Eliminations         (18,969)            -             -
   Consolidated     $519,186      $ 83,909      $331,117



NOTE:  Net sales shown for the United States, Europe and Asia/Pacific and Other include transfers to other 
geographic areas as follows:  United States, 1996--$22,888,000; 1995 --$18,412,000; 1994 --$14,850,000; Europe, 1996 
- - --$4,781,000; 1995 --$2,398,000; 1994 --$1,368,000; Asia/Pacific and Other, 1996--$5,329,000; 1995 --$4,312,000; 
1994 --$2,751,000. 
</TABLE>


Note 4 Long-Term Debt
<TABLE>
A summary of long-term debt at December 31, 1996 and 1995 follows:



(In thousands of dollars)                   
<CAPTION>
                                                                             
     
                                                      1996                1995 
<S>                                                 <C>                <C> 
BT Credit Agreement                                 $38,228            $146,611
Foreign loans                                        59,719              16,352
Other                                                 4,844               4,798
   Total                                            102,791             167,761
Less current installments                             2,891              17,953
   Long-term debt, less current installments       $ 99,900            $149,808
</TABLE>



The Company's principal credit agreement (the "BT Credit Agreement"), as 
amended and restated in August 1996, is an unsecured $200 million revolving 
credit facility ("Revolving Facility") that expires on June 30, 2001. Before 
its restatement, the BT Credit Agreement also provided for a $100 million term 
loan ("Term Loan"), the remaining portion of which was repaid during 1996.  
The Revolving Facility has no minimum annual paydown provision.  The Company's 
borrowings under the Revolving Facility amounted to $38,228,000 at December 
31, 1996.  At December 31, 1995, the Company's outstanding borrowings under 
the Revolving Facility and the Term Loan were $83,611,000 and $63,000,000, 
respectively.  The weighted average interest rates under the BT Credit 
Agreement were approximately 6.8% and 7.1% at December 31, 1996 and 1995, 
respectively.  Had the Company not been a party to derivative financial 
instruments, discussed below, at December 31, 1996 and 1995, the weighted 
average interest rates related to the BT Credit Agreement would have been 
approximately 6.7% and 7.1%, respectively.    

Foreign loans have been incurred for acquisitions, working capital and other 
corporate purposes.  Certain of such loans are secured by foreign assets of 
approximately $14 million and are due in varying annual installments through 
2010 with fixed and variable interest rates.  The weighted average interest 
rates on such loans were 7.4% and 7.8% at December 31, 1996 and 1995, 
respectively.

The Company's obligations under the BT Credit Agreement and certain foreign 
and other loans and lines of credit bear interest at floating rates.  The 
Company utilizes certain derivative financial instruments to manage its 
exposure to fluctuations in interest rates, including interest rate swaps and 
collars and interest rate and currency swaps. 

The BT Credit Agreement provides for changes in borrowing margins based on 
certain financial criteria and imposes certain limitations on the operations 
of the Company and its subsidiaries that include restrictions on the 
incurrence of additional indebtedness, the creation of liens, the making of 
investments, 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 relating to interest 
coverage and debt leverage.  The Company was in compliance with these 
requirements as of December 31, 1996.

Under the BT Credit Agreement and other credit facilities, the Company had 
available lines of credit at December 31, 1996 of approximately $256 million 
of which approximately $194 million was unused. The Company is not subject to 
any material compensating balance requirements in connection with its lines of 
credit.

Scheduled annual maturities of long-term debt for the five years subsequent to 
December 31,1996 are as follows:  1997 -- $2,891,000; 1998 -- $9,183,000; 1999 
- - --$27,968,000; 2000 -$1,526,000 and 2001 -- $57,549,000.

In 1994, the Company redeemed all of its then outstanding 12-5/8% Senior 
Subordinated Notes (the "12-5/8% Notes"), incurring an after-tax charge to 
earnings of $5,576,000, or $0.14 per share. 

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. 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 
balance sheet date.  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 of current assets and liabilities approximate fair value 
due to their short-term  maturity.  The carrying amounts and estimated fair 
values of the Company's material, non-current financial instruments at 
December 31, 1996 and 1995 are as follows:


<TABLE>
(In thousands of dollars)
<CAPTION>
                                                          1996                 1995
                                                Carrying       Fair     Carrying    Fair
                                                 Amount        Value     Amount     Value            
<S>                                            <C>          <C>         <C>           <C>                   
Financial liabilities:

     Debt:
     BT Credit Agreement                       $38,228      $38,228     $146,611      $146,611
     Derivatives                                     -        2,265            -           668    
     BT Credit Agreement, net                   38,228       40,493      146,611       147,279                

     Foreign loans                              59,719       60,163       16,352        16,530
     Derivatives                                     -          324            -             - 
     Foreign loans, net                         59,719       60,487       16,352        16,530

     Other loans                                 4,844        4,565        4,798         5,001

     Other liabilities                          12,651       12,651       11,310        11,310

</TABLE>

The Company utilizes derivative financial instruments to manage its exposure 
to fluctuations in interest rates and foreign exchange rates.  The Company 
does not purchase, hold or sell derivative financial instruments for trading 
purposes.

Interest rate swaps and interest rate collars are used to reduce the Company's 
exposure to fluctuations in interest rates by fixing or limiting the rate of 
interest the Company pays on the notional amount of debt.  At December 31, 
1996, the Company was party to interest rate swaps and collars with an 
aggregate notional amount of $22 million with various expiration dates through 
June 2001.  At December 31, 1995, the Company was party to interest rate swaps 
with an aggregate notional amount of $50 million with various expiration dates 
through June 1999.  

Interest rate and currency swaps allow the Company to gain access to 
additional sources of international financing while limiting foreign exchange 
and interest rate exposure by swapping borrowings in U.S. dollars for 
borrowings denominated in foreign currencies.   At December 31, 1996, the 
Company was party to interest rate and currency swaps with an aggregate 
notional amount of $30 million and various expiration dates through December 
2001.  At December 31, 1995, the Company was party to interest rate and 
currency swaps with an aggregate notional amount of $44 million with various 
expiration dates through June 1999.  
 
Foreign currency options and forwards are generally used by the Company to 
limit the risk on anticipated international transactions.  At December 31, 
1996, the Company was not party to any material foreign currency options or 
forwards.  At December 31, 1995, the Company was party to foreign currency 
options with an aggregate notional amount of approximately $14  million but 
was not party to any material foreign currency forwards.  The carrying value 
and fair value of the foreign currency options were not material at December 
31, 1995.

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.
 
Unrealized losses and realized gains and losses on the Company's financial 
instruments and derivatives were not material to the consolidated financial 
statements in 1996, 1995, and 1994.

The Company is exposed to credit losses in the event of the inability of the 
counterparties to its outstanding derivative contracts to perform their 
obligations, but it does not expect any counterparties to fail to do so given 
their high credit ratings and financial strength.  The Company believes that 
off-balance sheet risk in conjunction with its derivative contracts would not 
be material in the case of non-performance on the part of the counterparties 
to such agreements. 

Note 6 Shareholders' Equity

The Company's shareholders' equity increased to $186,649,000 at December 31, 
1996 from  $106,338,000 at December 31, 1995 primarily as a result of the 
Company's net earnings in 1996.

On September 29, 1995, the Company distributed a two-for-one stock split in 
the nature of a 100% stock dividend (the "1995 stock split") to the holders of 
record of the Company's common stock at the close of business on September 15, 
1995.  As a result, a transfer was made from additional paid-in capital to 
common stock in an amount equal to the aggregate par value of the shares of 
common stock issued pursuant to this stock split.  All per share data and 
share information in the consolidated financial statements and notes thereto 
have been adjusted to give retroactive effect to the 1995 stock split where 
appropriate.


<TABLE>
A summary of changes in issued and outstanding shares of common stock and shares of treasury
stock of the Company follows:
<CAPTION>
       
                                                        1996          1995          1994
<S>                                                  <C>          <C>            <C>
Changes in common stock:
   Number of shares issued, beginning of year        42,506,573   20,111,618     19,924,661
   Non-cash compensation                                127,590       80,400         78,200
   Awards of contingent stock                            92,850      157,550         52,000
   Shares issued related to acquisitions                 20,691      957,335         56,757
   Two-for-one stock split                                   -    21,199,670              -
   Number of shares issued, end of year              42,747,704   42,506,573     20,111,618
                                                
Changes in treasury stock:
   Number of shares held, beginning of year             224,758      122,306        119,306
   Shares issued in acquisition                               -      (11,927)             -
   Contingent stock forfeited                             2,000        2,000          3,000
   Two-for-one stock split                                    -      112,379              -
   Number of shares held, end of year                   226,758      224,758        122,306
                                                                                            
</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 (the "Directors Stock 
Plan"), discussed below.  The aggregate amount of non-cash compensation 
charged to operations amounted to $3,242,000, $3,556,000 and $3,256,000 in 
1996, 1995 and 1994, 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 at least 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 vesting period if certain events occur which affect the existence or 
control of the Company. 

The excess of fair value over the award price of Contingent Stock is charged 
to operations as compensation over a three-year period.  In 1996, such charges 
amounted to $3,498,000 ($3,370,000 and $2,957,000 in 1995 and 1994, 
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.

The Company's restricted stock plan for non-employee directors provides annual 
grants of shares to non-employee directors, and interim grants of shares to 
eligible directors elected at other than an annual meeting, 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 1996, such charges 
amounted to $246,000 ($63,000 and $150,000 in 1995 and 1994, respectively).  
 
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, 1996.

The Company has adopted only the disclosure provisions of Financial Accounting 
Standards Board ("FASB") Statement No. 123, "Accounting for Stock-Based 
Compensation," but applies Accounting Principles Board Opinion No. 25 and 
related interpretations in accounting for its stock-based compensation plans.  
The compensation cost that has been charged against income for the Company's 
stock-based compensation was noted above.   Since such compensation cost is 
consistent with the compensation cost that would have been recognized for the 
Company's stock plans under the provisions of FASB Statement No. 123, the pro 
forma disclosure requirements under such statement are not applicable.

A summary of the changes in shares available for the Directors Stock Plan and 
the Contingent Stock Plan follows:

<TABLE>
<CAPTION>
                                                        
Changes in the Directors Stock Plan shares:                 1996        1995        1994
     <S>                                                  <C>          <C>         <C>           
     Number of shares available, beginning of year        161,400      82,200      87,800
     Shares issued for new awards (1)                      (7,200)     (1,500)     (5,600)
     Two-for-one stock split                                    -      80,700           -
     Reduction in shares authorized during year          (125,000)          -           -
     Number of shares available, end of year               29,200     161,400      82,200 

     Weighted average per share market value
       of stock on grant date (2)                          $35.13      $21.50      $13.89 

Changes in the Contingent Stock Plan shares:                1996        1995         1994
     Number of shares available, beginning of year         737,000     505,900     554,900
     Shares issued for new awards (1)                      (92,850)   (157,550)    (52,000)                   
     Contingent stock forfeited                             2,000       2,000       3,000
     Two-for-one stock split                                    -     386,650           -
     Number of shares available, end of year              646,150     737,000     505,900

     Weighted average per share market value 
          of stock on grant date (2)                       $36.59      $21.97      $16.04

<FN>
(1) For the Directors Stock Plan during 1995, all 1,500 shares were issued before the September 1995 stock split.  For 
the Contingent Stock Plan during 1995, 119,050 shares were issued  before such stock split and the remaining 38,500 
shares were issued after the stock split.

(2) Per share data adjusted to reflect the effect of the September 1995 two-for-one stock split paid in the nature of 
a 100% stock dividend.  
</FN>
</TABLE>

Note 7 Income Taxes

The Company's method of accounting for income taxes is the asset and liability 
method, under which deferred tax assets and liabilities are recognized for 
temporary differences and are measured using enacted tax rates and laws 
applicable to the periods in which the taxes become payable.

The components of earnings before income taxes and, in 1994, before the early 
redemption of the 12-5/8% Notes (note 4) follow:


<TABLE>
(In thousands of dollars)
<CAPTION>
                                                 1996              1995               1994
<S>                                            <C>               <C>              <C> 
 
Domestic                                       $ 91,055          $ 61,007         $ 44,150
Foreign                                          23,540            26,147           17,053
                                               $114,595          $ 87,154         $ 61,203
                                               
The components of the provision for income taxes on earnings and, in 1994, before the effect of the early redemption 
of the 12-5/8% Notes follow:
</TABLE>

<TABLE>
(In thousands of dollars)
<CAPTION>
                                                 1996              1995               1994
<S>                                            <C>               <C>              <C>
 
Current tax provision:

  U.S. federal                                 $ 31,888          $ 20,624         $ 13,543
  U.S. state and local                            8,085             5,830            3,981
  Foreign                                        10,590             9,347            6,078
                                                 50,563            35,801           23,602
Deferred tax provision (benefit):
  Domestic                                       (4,067)           (2,589)             631
  Foreign                                        (1,230)            1,214             (246)
                                                 (5,297)           (1,375)             385
Provision for income taxes                     $ 45,266          $ 34,426         $ 23,987


The Company's deferred tax liability, net of deferred tax assets, at December 31, 1996 and 1995 amounted to 
$6,014,000 and $12,452,000, respectively.  The principal components of the Company's deferred tax assets and 
liabilities at December 31, 1996 and 1995 are as follows:
</TABLE>

<TABLE>
(In thousands of dollars)
<CAPTION>
                                                                 1996               1995
<S>                                                           <C>                <C>                  

Deferred tax assets:
  Accrued expenses                                            $ 7,970            $ 3,057
  Facilities consolidation and integration                      3,801              4,485
  Patents and other intangibles                                 2,830                933
  Property and equipment                                        1,169              3,076
  Deferred revenue                                              1,128                694
  Deferred compensation                                         1,121                683
  Inventory                                                       824                745
  Bad debts                                                       732                626
  Other                                                         5,159              2,439
                                                               24,734             16,738
  Valuation allowance                                            (277)              (522)
    Deferred tax asset                                        $24,457            $16,216



Deferred tax liabilities:
  Property and equipment                                      $24,944            $21,670
  Deferred revenue                                                855              1,230
  Patents and other intangibles                                   598                756
  Other                                                         4,074              5,012
    Deferred tax liability                                    $30,471            $28,668

</TABLE>

The Company expects that it is more likely than not that the net deferred tax 
assets of $24,457,000 at December 31, 1996 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 $277,000 is maintained for certain foreign deferred tax 
assets primarily relating to insignificant net operating losses.  The net 
change in the valuation allowance for deferred tax assets was a decrease of 
$245,000 in 1996 related to benefits arising from these net operating losses.

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, 1996, 1995 and 1994 
follows:


<TABLE>
<CAPTION>
                                                                 1996       1995       1994
<S>                                                              <C>        <C>       <C>             

Statutory U.S. federal income tax rate                           35.0%      35.0%     35.0%

Provision for foreign withholding taxes
 and additional U.S. taxes on
 repatriated and accumulated earnings of
 foreign subsidiaries                                            0.1        0.1       1.4

Tax effect of expenses not subject
 to tax benefit                                                   1.4        1.7       0.5

State income taxes, net of U.S. federal income tax benefit        4.5        4.0       4.1

Taxes on foreign earnings at other than the
  statutory U.S. federal income tax rate                         (0.6)      (0.4)     (1.0)


Other miscellaneous items                                        (0.9)      (0.9)     (0.8)

Effective income tax rate                                        39.5%      39.5%     39.2%
                                                             


</TABLE>
The Company's tax provisions for 1996, 1995 and 1994 give effect to foreign 
withholding taxes on the repatriation of accumulated earnings from the 
Company's foreign subsidiaries and additional, if any, 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, 1996.

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 
1996 was $10,939,000 ($10,228,000 and $8,281,000 in 1995 and 1994, 
respectively).  Estimated future minimum annual rental commitments under 
noncancelable real property leases expiring through 2023 are as follows:  1997 
- - - $9,355,000; 1998 - $7,285,000; 1999 - $4,992,000; 2000 - $3,863,000; 2001 - 
$3,196,000; and subsequent years - $9,125,000.

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, 1996, the Company was a party to, or otherwise involved in, 
several federal and state government environmental proceedings and private 
environmental claims for the cleanup of Superfund or other sites.  The Company 
may have potential liability for investigation and cleanup of certain 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, 1996 and 1995, such 
environmental related provisions are not material.  While it is often 
difficult to estimate potential liabilities and the future impact of 
environmental matters, based upon the information currently available to the 
Company and its experience in dealing with such matters, the Company believes 
that its potential liability with respect to such sites is not material.  
Environmental liabilities may be 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.




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, 1996 and 1995 and the 
related consolidated statements of earnings, shareholders' equity, and cash 
flows for each of the years in the three-year period ended December 31, 
1996.  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, 1996 and 1995, and the 
results of their operations and their cash flows for each of the years in 
the three-year period ended December 31, 1996 in conformity with generally 
accepted accounting principles.

                                   s/KPMG Peat Marwick LLP

Short Hills, New Jersey
January 20, 1997


<TABLE>
INTERIM FINANCIAL INFORMATION (Unaudited)
(In thousands of dollars except per share data)
<CAPTION>
Quarter        Net Sales            Gross Profit              Net Earnings 
 
            1996     1995         1996          1995         1996      1995
<S>      <C>       <C>          <C>          <C>           <C>      <C> 
First    $185,930  $173,354     $ 68,741      $ 60,807     $ 15,890 $ 11,573
Second    193,116   182,087       72,661        63,154       17,573   12,623
Third     196,532   178,536       73,126        62,432       17,141   13,442
Fourth    214,034   189,143       79,899        69,775       18,725   15,090
Year     $789,612  $723,120     $294,427      $256,168     $ 69,329 $ 52,728
</TABLE>

<TABLE>
<CAPTION>
          Earnings Per Share (1)

            1996       1995
<S>      <C>        <C>
First    $   .37    $   .28
Second       .42        .30
Third        .40        .32
Fourth       .44        .35
Year     $  1.63    $  1.25

<FN>
(1) Earnings per share adjusted to reflect the effect 
of the September 1995 two-for-one stock split paid 
in the nature of a 100% stock dividend.
</FN>




</TABLE>
<TABLE>

COMMON STOCK INFORMATION

The Company's Common Stock  
is listed on the New York Stock     
<CAPTION>
                                        1995               High       Low
                                    <S>                <C>        <C>
Exchange(trading symbol: SEE).       First Quarter      $22-3/4    $17-15/16

The adjacent table sets forth the    Second Quarter     $22-7/8    $20-1/8
high and low sales prices for the
Company's Common Stock for each 
quarter during the two-year period   Third Quarter      $28-1/4    $22-1/8
ended December 31, 1996.
                                     Fourth Quarter     $30-3/4    $24-1/4

</TABLE>
<TABLE>
The Company is currently subject 
to certain covenants in loan 
documents that limit the payment 
of cash dividends.  No dividends 
were paid in 1996 or 1995.
<CAPTION>
                                        1996              High       Low
                                     <S>                <C>         <C>
                                     First Quarter      $35-1/4     $26 

                                     Second Quarter     $38-1/4     $32-3/8
As of March 4, 1997, there were 
approximately 1,334 holders of       Third Quarter      $39         $30-1/8
record of the Company's Common 
Stock.                               Fourth Quarter     $44-1/8     $37

Stock prices for periods prior to the fourth quarter of 1995 have
been adjusted to reflect the effect of a two-for-one stock split in
the nature of a 100% stock dividend distributed on September 29, 1995
to stockholders of record at the close of business on September 15, 1995.









</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary information extracted from the consolidated
statement of earnings for the twelve months ended December 31, 1996 and the
consolidated balance sheet at December 31, 1996 and is qualified in its entirety
by reference to such financial statements.
</LEGEND>
<CIK> 0000088204
<NAME> SEALED AIR CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                       2,985,000
<SECURITIES>                                         0
<RECEIVABLES>                              129,827,000
<ALLOWANCES>                                 5,623,000
<INVENTORY>                                 57,231,000
<CURRENT-ASSETS>                           206,966,000
<PP&E>                                     307,481,000
<DEPRECIATION>                             132,919,000
<TOTAL-ASSETS>                             467,119,000
<CURRENT-LIABILITIES>                      148,056,000
<BONDS>                                              0
<COMMON>                                       427,000
                                0
                                          0
<OTHER-SE>                                 186,222,000
<TOTAL-LIABILITY-AND-EQUITY>               467,119,000
<SALES>                                    789,612,000
<TOTAL-REVENUES>                           789,612,000
<CGS>                                      495,185,000
<TOTAL-COSTS>                              495,185,000
<OTHER-EXPENSES>                           164,355,000
<LOSS-PROVISION>                             1,151,000      
<INTEREST-EXPENSE>                          13,350,000
<INCOME-PRETAX>                            114,595,000
<INCOME-TAX>                                45,266,000
<INCOME-CONTINUING>                         69,329,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                69,329,000
<EPS-PRIMARY>                                     1.63
<EPS-DILUTED>                                        0
        

</TABLE>


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