What is Berry Plastics WACC? Please use the formula and show the work?

Rwacc = S/B + S * Rs + B/B + S * Rb

Rb = cost of debt

Rs = cost of equity

B = value of the firms debt or bonds

S = the value of the firms stock or equity

Rwacc = the firms weighted average cost of capital

						Berry's Financials
						Financial Statements	2013	2014	2015
						Net Sales	$ 4,647	$ 4,958	$ 4,881
						Total Assets	$ 5,135	$ 5,252	$ 5,028
	Income Statement	2013	2014	2015		P&L (% of sales)
	Net Sales	$ 4,647	$ 4,958	$ 4,881		Cost of Sales	83%	85%	82%
	Cost of Sales	$ 3,835	$ 4,190	$ 4,012		Gross Profit	17%	15%	18%
	Gross Profit	$ 812	$ 768	$ 869		SG&A Expense	7%	6%	7%
	SG&A Expense	$ 307	$ 320	$ 357		Operating Income	8%	6%	8%
	Operating Income	$ 386	$ 316	$ 408		Interest Expense	5.3%	4.5%	3.9%
	Interest Expense	$ 244	$ 221	$ 191		Earnings Before Tax	1.8%	1.4%	2.5%
	Earnings Before Tax	$ 85	$ 67	$ 122		Net Income	1.2%	1.3%	1.8%
	Net Income from Continuing Operations	$ 57	$ 63	$ 86		Balance Sheet (% of Assets)
	Earnings Per Share (diluted)	$ 0.48	$ 0.51	$ 0.70		Cash	3%	2%	5%
	Balance Sheet					Fixed Assets	25%	26%	26%
	Total Assets	$ 5,135	$ 5,252	$ 5,028		ST Debt	5%	6%	7%
	Cash	$ 142	$ 129	$ 228		LT Debt	75%	73%	73%
	Fixed Assets	$ 1,266	$ 1,364	$ 1,294		Equity	-4%	-2%	-1%
	ST Debt	$ 276	$ 314	$ 338		Cash Flow (% of Sales)
	LT Debt	$ 3,875	$ 3,844	$ 3,648		Operating Cash Flow	10%	11%	13%
	Equity	$ (196)	$ (101)	$ (53)		Depreciation	5%	5%	5%
	Cash Flow Statement					Capital Expenditures	5%	4%	4%
	Operating Cash Flow	464	530	637		Free Cash Flow	5%	6%	9%
	Depreciation	236	256	259
	Capital Expenditures	239	215	180
	Free Cash Flow	225	315	457