BERY
Berry Global Group, Inc. (BERY)
Last Price$71.8(0.0%)
Market Cap$8,352.9M
$11.8B
-5.4% YoY
$538.0M
-4.3% YoY
$628.0M
Net Debt to FCF - 1.0x
$624.0M
5.3% margin

BERY Income Statement

BERY Income Statement Overview

Annual
Quarterly
LTM
Sep'15
Oct'16
Sep'17
Sep'18
Sep'19
Sep'20
Oct'21
Oct'22
Sep'23
Sep'24
$12.3B (3.2%) YoY
$2,253.0M (2.5%) YoY
18.4% margin
Cost of revenue
$10.0B (3.4%) YoY
Operating income
$937.0M (13.2%) YoY
7.6% margin
Other: $15.0M
Net interest: $311.0M
Operating expenses
$1,316.0M 6.9% YoY
Pre-tax income
$611.0M (17.7%) YoY
5.0% margin
Net income
$516.0M (15.3%) YoY
4.2% margin
Income tax
$95.0M
15.5% tax rate
SG&A
$892.0M 0.7% YoY
7.3% of revenue

BERY Income statement key metrics

Annual
Quarterly
LTM

Revenue

$12.3B -3.2% YoY

Operating Income

$0.9B -13.2% YoY

Net Income

$0.5B -15.3% YoY

BERY Balance Sheet

BERY Balance Sheet Overview

Annual
Quarterly
LTM
Sep'15
Oct'16
Sep'17
Sep'18
Sep'19
Sep'20
Oct'21
Oct'22
Sep'23
Sep'24
Assets
Liabilities
Total assets
$16.6B
Current assets ($4,574.0M, 27.5% of total)
$1,095.0M (6.6%)
$1,604.0M (9.7%)
Other current assets
$1,875.0M (11.3%)
Non-current assets ($12.0B, 72.5% of total)
$1,534.0M (9.2%)
Other non-current assets
$5,279.0M (31.8%)
Financial position
$7,754.0M
$1,095.0M$8,849.0M
Cash & Short-term Investments
Total Debt

BERY Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$16.6B +0.2% YoY

Liabilities

$13.0B -2.7% YoY

Shareholder's Equity

$3,608.0M +12.2% YoY

BERY Cash Flow Statement

BERY Cash Flow Statement Overview

Annual
Quarterly
LTM
Sep'15
Oct'16
Sep'17
Sep'18
Sep'19
Sep'20
Oct'21
Oct'22
Sep'23
Sep'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,203.0M$1,405.0M($572.0M)($965.0M)$25.0M$1,096.0M

BERY Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,405.0M -13.0% YoY

Capital Expenditure (CAPEX)

($551.0M) -20.0% YoY

Free Cash Flow (FCF)

$854.0M -7.8% YoY

BERY Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Sep'10Sep'11Dec'12Sep'13Sep'14Sep'15Oct'16Sep'17Sep'18Sep'19Sep'20Oct'21Oct'22Sep'23Sep'24
% growth
4,257.0
0.0%
4,561.0
7.1%
4,766.0
4.5%
4,647.0
(2.5%)
4,958.0
6.7%
4,881.0
(1.6%)
6,489.0
32.9%
7,095.0
9.3%
7,869.0
10.9%
8,878.0
12.8%
11,709.0
31.9%
13,850.0
18.3%
14,495.0
4.7%
12,664.0
(12.6%)
12,258.0
(3.2%)
Cost of Goods Sold (COGS)3,667.03,878.03,949.03,835.04,190.04,012.05,202.05,691.06,438.07,259.09,301.011,352.012,123.010,354.010,005.0
% margin
590.0
13.9%
683.0
15.0%
817.0
17.1%
812.0
17.5%
768.0
15.5%
869.0
17.8%
1,287.0
19.8%
1,404.0
19.8%
1,431.0
18.2%
1,619.0
18.2%
2,408.0
20.6%
2,498.0
18.0%
2,372.0
16.4%
2,310.0
18.2%
2,253.0
18.4%
Operating Expenses425.0420.0461.0412.0422.0448.0674.0648.0634.0777.01,150.01,155.01,107.01,231.01,316.0
Research & Development Expenses (R&D)0.00.025.028.032.033.048.045.045.050.079.090.081.082.00.0
Selling, General & Administrative Expenses (SG&A)272.0275.0308.0307.0320.0357.0531.0494.0480.0583.0850.0867.0850.0886.0892.0
124.0
2.9%
263.0
5.8%
325.0
6.8%
386.0
8.3%
316.0
6.4%
408.0
8.4%
581.0
9.0%
732.0
10.3%
761.0
9.7%
687.0
7.7%
1,179.0
10.1%
1,292.0
9.3%
1,242.0
8.6%
1,079.0
8.5%
937.0
7.6%
Interest Income0.00.00.00.00.00.00.00.00.0329.0435.0336.0286.00.00.0
Interest Expense313.0327.0328.0244.0221.0191.0291.0269.0259.0329.0435.0336.0286.0306.0311.0
Pre-tax Income(162.0)(346.0)4.085.067.0122.0308.0449.0477.0490.0713.0905.0934.0742.0611.0
% effective tax rate
(49.0)
30.2%
(47.0)
13.6%
2.0
50.0%
28.0
32.9%
4.0
6.0%
36.0
29.5%
72.0
23.4%
109.0
24.3%
(19.0)
(4.0%)
86.0
17.6%
154.0
21.6%
172.0
19.0%
168.0
18.0%
133.0
17.9%
95.0
15.5%
% margin
(113.0)
(2.7%)
(299.0)
(6.6%)
2.0
0.0%
57.0
1.2%
62.0
1.3%
86.0
1.8%
236.0
3.6%
340.0
4.8%
496.0
6.3%
404.0
4.6%
559.0
4.8%
733.0
5.3%
766.0
5.3%
609.0
4.8%
516.0
4.2%
EPS(1.35)(3.58)0.020.500.530.721.952.663.773.084.225.455.875.074.48
Diluted EPS(1.30)(3.45)0.020.480.510.701.892.563.673.004.145.305.774.954.38
% margin
461.0
10.8%
323.0
7.1%
683.0
14.3%
741.0
15.9%
704.0
14.2%
771.0
15.8%
1,140.0
17.6%
1,280.0
18.0%
1,339.0
17.0%
1,461.0
16.5%
2,118.0
18.1%
2,197.0
15.9%
2,020.0
13.9%
1,966.0
15.5%
937.0
7.6%