Berry Global Group Inc
NYSE:BERY
Income Statement
Earnings Waterfall
Berry Global Group Inc
Revenue
|
12.5B
USD
|
Cost of Revenue
|
-10.2B
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-576m
USD
|
Net Income
|
562m
USD
|
Income Statement
Berry Global Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 715
N/A
|
4 775
+1%
|
4 852
+2%
|
4 958
+2%
|
5 038
+2%
|
5 052
+0%
|
4 995
-1%
|
4 881
-2%
|
5 273
+8%
|
5 663
+7%
|
6 067
+7%
|
6 489
+7%
|
6 379
-2%
|
6 571
+3%
|
6 832
+4%
|
7 095
+4%
|
7 369
+4%
|
7 530
+2%
|
7 696
+2%
|
7 869
+2%
|
8 065
+2%
|
8 048
0%
|
7 913
-2%
|
8 878
+12%
|
9 722
+10%
|
10 747
+11%
|
11 720
+9%
|
11 709
0%
|
12 029
+3%
|
12 424
+3%
|
13 189
+6%
|
13 850
+5%
|
14 287
+3%
|
14 692
+3%
|
14 743
+0%
|
14 495
-2%
|
13 982
-4%
|
13 495
-3%
|
12 998
-4%
|
12 664
-3%
|
12 457
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 904)
|
(3 991)
|
(4 082)
|
(4 190)
|
(4 263)
|
(4 240)
|
(4 154)
|
(4 012)
|
(4 298)
|
(4 567)
|
(4 860)
|
(5 202)
|
(5 088)
|
(5 272)
|
(5 494)
|
(5 691)
|
(5 932)
|
(6 075)
|
(6 247)
|
(6 438)
|
(6 610)
|
(6 592)
|
(6 459)
|
(7 259)
|
(7 936)
|
(8 749)
|
(9 464)
|
(9 301)
|
(9 523)
|
(9 838)
|
(10 615)
|
(11 352)
|
(11 872)
|
(12 320)
|
(12 376)
|
(12 123)
|
(11 627)
|
(11 155)
|
(10 699)
|
(10 354)
|
(10 191)
|
|
Gross Profit |
811
N/A
|
784
-3%
|
770
-2%
|
768
0%
|
775
+1%
|
812
+5%
|
841
+4%
|
869
+3%
|
975
+12%
|
1 096
+12%
|
1 207
+10%
|
1 287
+7%
|
1 291
+0%
|
1 299
+1%
|
1 338
+3%
|
1 404
+5%
|
1 437
+2%
|
1 455
+1%
|
1 449
0%
|
1 431
-1%
|
1 455
+2%
|
1 456
+0%
|
1 454
0%
|
1 619
+11%
|
1 786
+10%
|
1 998
+12%
|
2 256
+13%
|
2 408
+7%
|
2 506
+4%
|
2 586
+3%
|
2 574
0%
|
2 498
-3%
|
2 415
-3%
|
2 372
-2%
|
2 367
0%
|
2 372
+0%
|
2 355
-1%
|
2 340
-1%
|
2 299
-2%
|
2 310
+0%
|
2 266
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(411)
|
(416)
|
(422)
|
(422)
|
(430)
|
(432)
|
(435)
|
(448)
|
(525)
|
(589)
|
(639)
|
(674)
|
(630)
|
(629)
|
(633)
|
(648)
|
(657)
|
(653)
|
(644)
|
(634)
|
(645)
|
(659)
|
(663)
|
(777)
|
(915)
|
(1 014)
|
(1 123)
|
(1 150)
|
(1 161)
|
(1 173)
|
(1 180)
|
(1 155)
|
(1 143)
|
(1 122)
|
(1 121)
|
(1 107)
|
(1 100)
|
(1 108)
|
(1 106)
|
(1 129)
|
(1 128)
|
|
Selling, General & Administrative |
(307)
|
(314)
|
(321)
|
(320)
|
(329)
|
(333)
|
(340)
|
(357)
|
(423)
|
(475)
|
(512)
|
(531)
|
(490)
|
(484)
|
(483)
|
(494)
|
(498)
|
(496)
|
(487)
|
(480)
|
(487)
|
(500)
|
(506)
|
(583)
|
(688)
|
(749)
|
(822)
|
(850)
|
(862)
|
(878)
|
(887)
|
(867)
|
(861)
|
(848)
|
(856)
|
(850)
|
(851)
|
(864)
|
(864)
|
(886)
|
(885)
|
|
Depreciation & Amortization |
(104)
|
(102)
|
(101)
|
(102)
|
(101)
|
(99)
|
(95)
|
(91)
|
(102)
|
(114)
|
(127)
|
(143)
|
(140)
|
(145)
|
(150)
|
(154)
|
(159)
|
(157)
|
(157)
|
(154)
|
(158)
|
(159)
|
(157)
|
(194)
|
(227)
|
(265)
|
(301)
|
(300)
|
(299)
|
(295)
|
(293)
|
(288)
|
(282)
|
(274)
|
(265)
|
(257)
|
(249)
|
(244)
|
(242)
|
(243)
|
(243)
|
|
Operating Income |
400
N/A
|
368
-8%
|
348
-5%
|
346
-1%
|
345
0%
|
380
+10%
|
406
+7%
|
421
+4%
|
450
+7%
|
507
+13%
|
568
+12%
|
613
+8%
|
661
+8%
|
670
+1%
|
705
+5%
|
756
+7%
|
780
+3%
|
802
+3%
|
805
+0%
|
797
-1%
|
810
+2%
|
797
-2%
|
791
-1%
|
842
+6%
|
871
+3%
|
984
+13%
|
1 133
+15%
|
1 258
+11%
|
1 345
+7%
|
1 413
+5%
|
1 394
-1%
|
1 343
-4%
|
1 272
-5%
|
1 250
-2%
|
1 246
0%
|
1 265
+2%
|
1 255
-1%
|
1 232
-2%
|
1 193
-3%
|
1 181
-1%
|
1 138
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(229)
|
(225)
|
(224)
|
(221)
|
(219)
|
(214)
|
(205)
|
(191)
|
(213)
|
(235)
|
(261)
|
(291)
|
(284)
|
(277)
|
(272)
|
(269)
|
(263)
|
(262)
|
(261)
|
(259)
|
(265)
|
(247)
|
(113)
|
(189)
|
(243)
|
(306)
|
(483)
|
(435)
|
(414)
|
(387)
|
(353)
|
(336)
|
(310)
|
(297)
|
(291)
|
(286)
|
(286)
|
(294)
|
(302)
|
(306)
|
(307)
|
|
Non-Reccuring Items |
(67)
|
(23)
|
(70)
|
(65)
|
(59)
|
(57)
|
(106)
|
(107)
|
(118)
|
(122)
|
(35)
|
(36)
|
(24)
|
(23)
|
(21)
|
(34)
|
(41)
|
(50)
|
(49)
|
(36)
|
(36)
|
(26)
|
(21)
|
132
|
126
|
112
|
95
|
(79)
|
(65)
|
(94)
|
(91)
|
(78)
|
(78)
|
(38)
|
(29)
|
(23)
|
(32)
|
(49)
|
(79)
|
(102)
|
(112)
|
|
Total Other Income |
5
|
4
|
4
|
7
|
7
|
6
|
2
|
(1)
|
(6)
|
2
|
22
|
22
|
27
|
0
|
(17)
|
(4)
|
(14)
|
1
|
(3)
|
(25)
|
(12)
|
(48)
|
(319)
|
(295)
|
(308)
|
(267)
|
14
|
(31)
|
(39)
|
(35)
|
(44)
|
(24)
|
(3)
|
(13)
|
(18)
|
(22)
|
(23)
|
(18)
|
(22)
|
(31)
|
(42)
|
|
Pre-Tax Income |
109
N/A
|
124
+14%
|
58
-53%
|
67
+16%
|
74
+10%
|
115
+55%
|
97
-16%
|
122
+26%
|
113
-7%
|
152
+35%
|
294
+93%
|
308
+5%
|
380
+23%
|
370
-3%
|
395
+7%
|
449
+14%
|
462
+3%
|
491
+6%
|
492
+0%
|
477
-3%
|
497
+4%
|
476
-4%
|
338
-29%
|
490
+45%
|
446
-9%
|
523
+17%
|
759
+45%
|
713
-6%
|
827
+16%
|
897
+8%
|
906
+1%
|
905
0%
|
881
-3%
|
902
+2%
|
908
+1%
|
934
+3%
|
914
-2%
|
871
-5%
|
790
-9%
|
742
-6%
|
677
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
(40)
|
1
|
(4)
|
(4)
|
(19)
|
(29)
|
(36)
|
(36)
|
(54)
|
(87)
|
(72)
|
(97)
|
(74)
|
(88)
|
(109)
|
(105)
|
(116)
|
(114)
|
(105)
|
(105)
|
(100)
|
(59)
|
(86)
|
(83)
|
(108)
|
(166)
|
(154)
|
(185)
|
(200)
|
(206)
|
(172)
|
(157)
|
(154)
|
(147)
|
(168)
|
(163)
|
(151)
|
(134)
|
(133)
|
(115)
|
|
Income from Continuing Operations |
73
|
84
|
59
|
63
|
70
|
96
|
68
|
86
|
77
|
98
|
207
|
236
|
283
|
296
|
307
|
340
|
357
|
375
|
378
|
372
|
392
|
376
|
279
|
404
|
363
|
415
|
593
|
559
|
642
|
697
|
700
|
733
|
724
|
748
|
761
|
766
|
751
|
720
|
656
|
609
|
562
|
|
Income to Minority Interest |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
73
N/A
|
84
+15%
|
59
-30%
|
62
+5%
|
69
+11%
|
95
+38%
|
67
-29%
|
86
+28%
|
77
-10%
|
98
+27%
|
207
+111%
|
236
+14%
|
283
+20%
|
296
+5%
|
307
+4%
|
340
+11%
|
452
+33%
|
470
+4%
|
473
+1%
|
496
+5%
|
421
-15%
|
405
-4%
|
308
-24%
|
404
+31%
|
363
-10%
|
415
+14%
|
593
+43%
|
559
-6%
|
642
+15%
|
697
+9%
|
700
+0%
|
733
+5%
|
724
-1%
|
748
+3%
|
761
+2%
|
766
+1%
|
751
-2%
|
720
-4%
|
656
-9%
|
609
-7%
|
562
-8%
|
|
EPS (Diluted) |
0.6
N/A
|
0.69
+15%
|
0.48
-30%
|
0.51
+6%
|
0.56
+10%
|
0.77
+38%
|
0.56
-27%
|
0.7
+25%
|
0.62
-11%
|
0.78
+26%
|
1.65
+112%
|
1.89
+15%
|
2.23
+18%
|
2.22
0%
|
2.27
+2%
|
2.56
+13%
|
3.32
+30%
|
3.46
+4%
|
3.49
+1%
|
3.67
+5%
|
3.14
-14%
|
3.02
-4%
|
2.29
-24%
|
3
+31%
|
2.7
-10%
|
3.09
+14%
|
4.41
+43%
|
4.14
-6%
|
4.74
+14%
|
5.09
+7%
|
5.05
-1%
|
5.3
+5%
|
5.22
-2%
|
5.46
+5%
|
5.82
+7%
|
5.77
-1%
|
5.99
+4%
|
5.87
-2%
|
5.5
-6%
|
4.95
-10%
|
4.75
-4%
|