Vimeo, Inc. (VMEO)

Berry Global Group Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	13.19	27.01	22.03	-79.59	-52.77	-50.63
Depreciation & Amortization	6.12	6.1	9.29	13.27	10.65	15.2
Loss (Gain) From Sale of Assets	-	-	0.04	-	-10.15	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	-0.29
Stock-Based Compensation	31.49	32.71	12.04	64.34	44.89	11.67
Provision & Write-off of Bad Debts	1.5	0.99	0.78	7.61	1.43	1.83
Other Operating Activities	-0.16	0.05	1.33	-0.43	0.54	4.54
Change in Accounts Receivable	-2.87	-1.09	1.08	-13.03	-19.2	-7.41
Change in Accounts Payable	-5.76	-3.03	-7.74	-23.76	13.95	-12.78
Change in Unearned Revenue	3.93	-5.34	4.13	-2.39	36.7	56.29
Change in Other Net Operating Assets	1.41	-0.54	-5.18	-3.09	-10.09	-4.57
Operating Cash Flow	48.85	56.86	37.79	-37.07	15.95	13.86
Operating Cash Flow Growth	-5.84%	50.49%	-	-	15.10%	-
Capital Expenditures	-0.2	-0.22	-0.11	-0.8	-0.45	-0.84
Sale of Property, Plant & Equipment	-	-	0.64	1.61	7.86	0.29
Cash Acquisitions	-	-	-	0.02	-14.24	0.5
Other Investing Activities	-	-	-	-	-	0.1
Investing Cash Flow	-4.63	-0.22	0.53	0.83	-6.82	0.04
Long-Term Debt Issued	-	-	-	-	-	32.56
Long-Term Debt Repaid	-	-	-	-	-94.57	-35.46
Net Debt Issued (Repaid)	-	-	-	-	-94.57	-2.89
Issuance of Common Stock	1.34	1.11	0.76	0.02	303.11	149.6
Repurchase of Common Stock	-54.04	-33.28	-6.41	-5.45	-4.05	-10.13
Common Dividends Paid	-	-	-	-	-	-31.08
Other Financing Activities	-	-	-6.04	-5.16	-1.44	-11.63
Financing Cash Flow	-52.7	-32.18	-11.7	-10.59	203.06	93.87
Foreign Exchange Rate Adjustments	0.85	-0.41	-0.02	-0.68	0.12	0.3
Net Cash Flow	-7.64	24.06	26.6	-47.51	212.31	108.07
Free Cash Flow	48.64	56.64	37.68	-37.87	15.51	13.02
Free Cash Flow Growth	-5.94%	50.33%	-	-	19.14%	-
Free Cash Flow Margin	11.71%	13.58%	9.03%	-8.75%	3.96%	4.60%
Free Cash Flow Per Share	0.29	0.33	0.23	-0.23	0.10	0.08
Levered Free Cash Flow	41.15	47.23	25.78	11.03	45.8	32.97
Unlevered Free Cash Flow	41.15	47.23	26.4	11.34	46.53	38.67
Change in Net Working Capital	-2.35	4.41	6.02	16.25	-29.56	-38.13

Updated Aug 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q