Results exceeded high end of Q2 Revenue and Adjusted EBITDA outlook
Revenue of $485 million, increased 7.6%, including 6.6% contribution from organic growth
Gross margin of 65.6%, increased 110 bps, and net income increased to $13 million
Adjusted EBITDA of $113 million, increased 14.9%, and Adjusted EBITDA margin of 23.3%, increased 150 bps
Increases full-year 2024 Revenue and Adjusted EBITDA outlook
Increases full-year 2024 Adjusted Free Cash Flow outlook to between $180 million and $190 million, an increase of $5 million

TAMPA, Fla., Aug. 8, 2024 /PRNewswire/ -- Primo Water Corporation (NYSE: PRMW) (TSX: PRMW) (the "Company" or "Primo Water"), a leading provider of sustainable drinking water solutions in North America, today announced its results for the second quarter ended June 29, 2024.

"We continue to execute well against our clear and focused strategy. As a result, we are delivering accelerated topline growth which is balanced and broad based. Our growth and productivity initiatives are enabling margin expansion and delivering strong earnings growth. Since the beginning of this year our team embraced a new strategy that includes a focus on customer-centric initiatives, must win priorities, as well as a commercial and growth mindset leveraging our portfolio of hydration solutions," said Robbert Rietbroek, Chief Executive Officer.

"The focus on the "must-wins" of delivering exceptional customer service, being the water solutions partner of choice, and operational excellence is driving growth and creating value for our stakeholders. We remain focused on the front-line performance of our business to grow profitably as we prepare for the previously announced proposed merger with BlueTriton Brands. We believe the combination of these two companies and their expansive brand and product portfolios will position us to better serve our customers and to fulfill their hydration needs," continued Mr. Rietbroek.

(Unless stated otherwise, all second quarter 2024 comparisons are relative to the second quarter of 2023; all information is in U.S. dollars. Non-GAAP reconciliations presented on the exhibits to this press release)

SECOND QUARTER HIGHLIGHTS - CONTINUING OPERATIONS

Revenue increased 7.6% to $485 million compared to $451 million driven by revenue growth consisting of 3.1% attributable to volume and 4.5% attributable to pricing. Contribution from organic growth was 6.6% for the quarter. Revenue growth by channel includes 7.4% in Water Direct / Water Exchange, 11.6% in Water Refill / Water Filtration and 86.6% in Other Water, which is primarily Mountain Valley Spring water sold at retail and on-premise.
Gross profit increased 9.4% to $318 million compared to $291 million. Gross margin increased 110 bps to 65.6% compared to 64.5%, driven by pricing, increased volume and operating efficiencies.
SG&A expenses increased 7.2% to $264 million compared to $247 million. The increase was driven by higher selling and operating costs including delivery commissions that supported volume and revenue growth.
Reported net income and net income per diluted share were $13 million and $0.08, respectively, compared to reported net income and net income per diluted share of $14 million and $0.09, respectively. Adjusted net income and adjusted net income per diluted share were $42 million and $0.26, respectively, compared to $31 million and $0.20, respectively.
Adjusted EBITDA increased 14.9% to $113 million compared to $98 million, driven by pricing initiatives, customer demand and effective expense management. Adjusted EBITDA margin was 23.3%, compared to 21.8%.
Net cash provided by operating activities of $101 million, less $40 million of capital expenditures and additions to intangible assets, resulted in $61 million of free cash flow, or $73 million of adjusted free cash flow (adjusting for the items set forth on Exhibit 6), compared to net cash provided by operating activities of $65 million and .adjusted free cash flow of $39 million in the prior year.

                                                                                       For the Three Months Ended



            
              (USD $M except % or unless as otherwise noted)        June 29,
                                                                               2024              July 1, 2023     Y/Y Change



            Revenue, net                                                       $485.0                 $450.6           7.6 %



            Net income from continuing operations                               $13.3                  $13.6          $(0.3)



            Net income from continuing operations per diluted share             $0.08                  $0.09         $(0.01)



            Adjusted net income from continuing operations                      $41.8                  $31.2           $10.6



            Adjusted net income from continuing operations per diluted share    $0.26                  $0.20           $0.06



            Adjusted EBITDA                                                    $112.9                  $98.3          14.9 %


    Adjusted EBITDA margin %                                                  23.3 %                21.8 %        150 bps

OUTLOOK

The Company is increasing its full year 2024 revenue target to between $1.87 billion and $1.89 billion and its full year 2024 Adjusted EBITDA target to between $420 million and $440 million. Full-year 2024 Adjusted Free Cash Flow from continuing operations is forecasted to be between $180 million and $190 million, an increase of $5 million.
Primo Water is targeting the following results from continuing operations for the third quarter and full year 2024:

                                    Q3 2024 Range                 FY 2024 Range


               ($ in millions)  Low               High    Low                    High


       
           Revenue         $485                $495  $1,870                   $1,890


           Adjusted EBITDA     $115                $125    $420                     $440


     
           Cash Taxes                                   $35                      $45


         Cash Interest, Net                               $25                      $45


       
           Cap-Ex                                   ~ 7% of Revenue + $22.5M
                                                                Strategic
                                                         Investment


         Adj. Free Cash Flow                             $180                     $190

SECOND QUARTER 2024 RESULTS CONFERENCE CALL

Primo Water will host a conference call, to be simultaneously webcast, on Thursday, August 8, 2024, at 10:00 a.m. Eastern Time. Considering the pending merger with BlueTriton Brands, Inc. ("BlueTriton"), the Q&A session following management's prepared remarks will be moderated by our Investor Relations team. To ensure a smooth and orderly process, we will not be taking live questions from analysts or investors during this call. Instead, participants were previously invited to submit their questions in advance to investorrelations@primowater.com. The most pertinent questions will be selected and addressed by our management team during the call.

Details for the Earnings Conference Call:

Date: August 8, 2024
Time: 10:00 a.m. Eastern Time
North America: (888) 664-6392
International: (416) 764-8659
Conference ID: 57926036
Webcast Link: https://app.webinar.net/0YLdAr7m9o4

A slide presentation and live audio webcast will be available through Primo Water's website at https://www.primowatercorp.com.

Replay Information:

The earnings conference call will be recorded and archived for playback on the investor relations section of Primo Water's website.

SECOND QUARTER PERFORMANCE - CONTINUING OPERATIONS

Revenue growth by channel is tabulated below:

                                                               
     
     For the Three Months Ended


                   (in millions of U.S. dollars) June 29, 2024       July 1, 2023        
         
           $               %
                                                                                              Change       Change



     Revenue, net



     Water Direct/Water Exchange                       $368.2              $342.9                   $25.3            7.4 %



     Water Refill/Water Filtration                       61.8                55.4                     6.4           11.6 %



     Other Water(1)                                      22.2                11.9                    10.3           86.6 %



     Water Dispensers                                    13.2                16.7                   (3.5)        (21.0 %)



     Other                                               19.6                23.7                   (4.1)        (17.3 %)



     Revenue, net as reported                          $485.0              $450.6                   $34.4            7.6 %


     
     1 Primarily Mountain Valley retail and on-
           premise revenue

QUARTERLY DIVIDEND

Primo Water announced that its Board of Directors declared a dividend of US$0.09 per share on common shares, payable in cash on September 5, 2024 to shareowners of record at the close of business on August 22, 2024.

SHARE REPURCHASE PROGRAM

The Company has paused its share repurchase program in light of the proposed merger with BlueTriton Brands. Prior to the announcement of the proposed merger, the Company had repurchased $6.8 million of its common shares in the second quarter.

ABOUT PRIMO WATER CORPORATION

Primo Water is a leading North America-focused pure-play water solutions provider that operates largely under a recurring revenue model in the large format water category (defined as 3 gallons or greater). This business strategy is commonly referred to as "razor-razorblade" because the initial sale of a product creates a base of users who frequently purchase complementary consumable products. The razor in Primo Water's revenue model is its industry leading line-up of innovative water dispensers, which are sold through approximately 11,350 retail locations and online at various price points. The dispensers help increase household and business penetration which drives recurring purchases of Primo Water's razorblade offering or water solutions. Primo Water's razorblade offering is comprised of Water Direct, Water Exchange, and Water Refill. Through its Water Direct business, Primo Water delivers sustainable hydration solutions direct to customers, whether at home or to businesses. Through its Water Exchange business, customers visit retail locations and purchase a pre-filled bottle of water. Once consumed, empty bottles are exchanged at our recycling center displays, which provide a ticket that offers a discount toward the purchase of a new bottle. Water Exchange is available in approximately 17,950 retail locations. Through its Water Refill business, customers refill empty bottles at approximately 23,500 self-service refill drinking water stations. Primo Water also offers water filtration units across North America.

Primo Water's water solutions expand consumer access to purified, spring, and mineral water to promote a healthier, more sustainable lifestyle while simultaneously reducing plastic waste and pollution. Primo Water is committed to its water stewardship standards and is proud to partner with the International Bottled Water Association (IBWA) in North America which ensures strict adherence to safety, quality, sanitation and regulatory standards for the benefit of consumer protection.

Primo Water is headquartered in Tampa, Florida (USA). For more information, visit www.primowatercorp.com.

Non-GAAP Measures

To supplement its reporting of financial measures determined in accordance with U.S. GAAP (generally accepted accounting principles), Primo Water utilizes certain non-GAAP financial measures. Primo Water utilizes organic revenue growth (which excludes the impact of acquisitions). Primo Water also utilizes Adjusted net income (loss), Adjusted net income (loss) per diluted share, Adjusted EBITDA and Adjusted EBITDA margin to separate the impact of certain items from the underlying business. Because Primo Water uses these adjusted financial results in the management of its business, management believes this supplemental information is useful to investors for their independent evaluation and understanding of Primo Water's underlying business performance and the performance of its management. Additionally, Primo Water supplements its reporting of net cash provided by (used in) operating activities from continuing operations determined in accordance with GAAP by excluding additions to property, plant and equipment and additions to intangible assets to present free cash flow, and by excluding the additional items identified on the exhibits hereto to present adjusted free cash flow, which management believes provides useful information to investors in assessing our performance, comparing Primo Water's performance to the performance of the Company's peer group and assessing the Company's ability to service debt and finance strategic opportunities, which include investing in Primo Water's business, making strategic acquisitions, paying dividends, and strengthening the balance sheet. With respect to the Company's expectations of its future performance, the Company's reconciliations of Q3 2024 and full-year 2024 Adjusted EBITDA and 2024 adjusted free cash flow guidance are not available, as the Company is unable to quantify certain amounts to the degree of precision that would be required in the relevant GAAP measures without unreasonable effort. These items include restructuring costs and restructuring-related impairment charges, acquisition/divestiture related costs, gains or losses on the sale of businesses or other assets, and the income tax effects of these items and/or other income tax-related events. These items depend on highly variable factors and any such reconciliations would imply a degree of precision that would be confusing or misleading to investors. Primo Water expects the variability of these factors to have a significant, and potentially unpredictable, impact on the Company's future GAAP financial results. The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, Primo Water's financial statements prepared in accordance with GAAP. In addition, the non-GAAP financial measures included in this earnings announcement reflect management's judgment of particular items, and may be different from, and therefore may not be comparable to, similarly titled measures reported by other companies.

Safe Harbor Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 conveying management's expectations as to the future based on plans, estimates and projections at the time Primo Water makes the statements. Forward-looking statements involve inherent risks and uncertainties and Primo Water cautions you that several important factors could cause actual results to differ materially from those contained in any such forward-looking statement. You can identify forward-looking statements by words such as "may," "will," "would," "should," "could," "expect," "aim," "anticipate," "believe," "estimate," "intend," "plan," "predict," "project," "seek," "potential," "opportunities," and other similar expressions and the negatives of such expressions. However, not all forward-looking statements contain these words. The forward-looking statements contained in this press release include, but are not limited to, statements regarding future financial and operating trends and results (including Primo Water's outlook on Q3 and full-year 2024 revenue, Adjusted EBITDA and Adjusted Free Cash Flow), the transaction with BlueTriton, and related matters. The forward-looking statements are based on assumptions regarding management's current plans and estimates. Management believes these assumptions to be reasonable, but there is no assurance that they will prove to be accurate.

Factors that could cause actual results to differ materially from those described in this press release include, among others: Primo Water's and BlueTriton's ability to complete the pending combination transaction on the anticipated terms and schedule, including the ability to obtain regulatory approval; the risk that disruptions from the transaction will harm Primo Water's business; Primo Water's ability to compete successfully in the markets in which it operates; Primo Water's ability to manage supply chain disruptions and cost increases related to inflation; fluctuations in commodity prices and Primo Water's ability to pass on increased costs to its customers or hedge against such rising costs, and the impact of those increased prices on its volumes; Primo Water's ability to maintain favorable arrangements and relationships with its suppliers; Primo Water's ability to manage its operations successfully; currency fluctuations that adversely affect the exchange between currencies including the U.S. dollar and the Canadian dollar; the impact on Primo Water's financial results from uncertainty in the financial markets and other adverse changes in general economic conditions, including inflation and interest rates; any disruption to production at Primo Water's manufacturing facilities; Primo Water's ability to maintain access to its water sources; the impact of climate change on Primo Water's business; Primo Water's ability to protect its intellectual property; the seasonal nature of Primo Water's business and the effect of adverse weather conditions; the impact of national, regional and global events, including those of a political, economic, business and competitive nature, such as the Russia/Ukraine war or the Israel/Hamas war; the impact of a pandemic, such as COVID-19, related government actions and Primo Water's strategy in response thereto on our business; Primo Water's ability to fully realize the potential benefit of transactions or other strategic opportunities that it pursues; Primo Water's ability to realize cost synergies of its acquisitions due to integration difficulties and other challenges; Primo Water's exposure to intangible asset risk; Primo Water's ability to meet its obligations under its debt agreements, and risks of further increases to its indebtedness; Primo Water's ability to maintain compliance with the covenants and conditions under its debt agreements; fluctuations in interest rates, which could increase Primo Water's borrowing costs; Primo Water's ability to recruit, retain and integrate new management; the impact of increased labor costs on Primo Water's business; Primo Water's ability to renew its collective bargaining agreements from time to time on satisfactory terms; disruptions in Primo Water's information systems; Primo Water's ability to securely maintain its customers' confidential or credit card information, or other private data relating to Primo Water's employees or the Company; compliance with product health and safety standards; liability for injury or illness caused by the consumption of contaminated products; liability and damage to Primo Water's reputation as a result of litigation or legal proceedings; changes in the legal and regulatory environment in which Primo Water operates; Primo Water's ability to adequately address the challenges and risks associated with its operations and address difficulties in complying with laws and regulations including the U.S. Foreign Corrupt Practices Act and the U.K. Bribery Act of 2010; the impact on Primo Water's tax obligations and effective tax rate arising from changes in local tax laws or countries adopting more aggressive interpretations of tax laws; Primo Water's ability to maintain its quarterly dividend; and credit rating changes.

The foregoing list of factors is not exhaustive. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date hereof. Readers are urged to carefully review and consider the various disclosures, including but not limited to risk factors contained in Primo Water's Annual Report on Form 10-K and its quarterly reports on Form 10-Q, as well as other filings with the securities commissions. Primo Water does not undertake to update or revise any of these statements considering new information or future events, except as expressly required by applicable law.

Website: www.primowatercorp.com


     
                PRIMO WATER CORPORATION                                                                                                                                     EXHIBIT 1



     
                CONSOLIDATED STATEMENTS OF OPERATIONS



     
                (in millions of U.S. dollars, except share and per share amounts)



     
                
                  Unaudited






                                                                                                  For the Three Months Ended                         For the Six Months Ended


                                                                                     June 29, 2024                           July 1, 2023  June 29, 2024                      July 1, 2023



     
                Revenue, net                                                             $485.0                                  $450.6          $937.0                             $863.1



     Cost of sales                                                                          167.0                                   159.8           327.7                              313.3



     
                Gross profit                                                              318.0                                   290.8           609.3                              549.8



     Selling, general and administrative expenses                                           264.4                                   246.6           513.8                              481.2



     Loss on disposal of property, plant and equipment, net                                   1.3                                     0.9             2.8                                2.2



     Acquisition and integration expenses                                                    13.1                                     1.9            18.4                                3.6



     Gain on sale of property                                                                   -                                                 (0.5)



     
                Operating income                                                           39.2                                    41.4            74.8                               62.8



     Other expense, net                                                                       2.7                                     0.6             0.1                                0.3



     Interest expense, net                                                                    9.2                                    18.8            19.2                               37.0



     
                Income from continuing operations before income taxes                      27.3                                    22.0            55.5                               25.5



     Income tax expense                                                                      14.0                                     8.4            23.5                                8.7



     
                Net income from continuing operations                                     $13.3                                   $13.6           $32.0                              $16.8



     Net income from discontinued operations, net of income taxes                             2.7                                     7.7             9.0                               10.3



     
                Net income                                                                $16.0                                   $21.3           $41.0                              $27.1





     
                Net income per common share



     
                Basic:



     Continuing operations                                                                  $0.08                                   $0.09           $0.20                              $0.11



     Discontinued operations                                                                $0.02                                   $0.04           $0.06                              $0.06



     Net income                                                                             $0.10                                   $0.13           $0.26                              $0.17



     
                Diluted:



     Continuing operations                                                                  $0.08                                   $0.09           $0.20                              $0.11



     Discontinued operations                                                                $0.02                                   $0.04           $0.05                              $0.06



     Net income                                                                             $0.10                                   $0.13           $0.25                              $0.17





     
                Weighted-average common shares outstanding (in thousands)



     Basic                                                                                160,112                                 159,196         159,843                            159,465



     Diluted                                                                              161,384                                 159,900         161,041                            160,332


     
                PRIMO WATER CORPORATION                                                                            EXHIBIT 2



     
                CONSOLIDATED BALANCE SHEETS



     
                (in millions of U.S. dollars, except share amounts)



     
                
                  Unaudited




                                                                                                June 29, 2024 December 30, 2023



     
                ASSETS



     
                
                  Current assets



     Cash and cash equivalents                                                                        $603.3             $507.9



     Accounts receivable, net of allowance of $13.2 ($12.7 as of December 30, 2023)                    164.1              156.0



     Inventories                                                                                        47.3               47.3



     Prepaid expenses and other current assets                                                          22.9               26.0



     Current assets of discontinued operations                                                          81.9              128.7



     
                Total current assets                                                                 919.5              865.9



     Property, plant and equipment, net                                                                549.1              556.5



     Operating lease right-of-use-assets                                                               147.5              136.0



     Goodwill                                                                                        1,009.0            1,004.6



     Intangible assets, net                                                                            717.8              714.2



     Other long-term assets, net                                                                        18.4               20.2



     Long-term assets of discontinued operations                                                       158.4              225.6



     
                Total assets                                                                      $3,519.7           $3,523.0



     
                LIABILITIES AND EQUITY



     
                
                  Current liabilities



     Current maturities of long-term debt                                                              $14.6              $14.2



     Accounts payable and accrued liabilities                                                          291.2              276.4



     Current operating lease obligations                                                                26.0               25.6



     Current liabilities of discontinued operations                                                     89.3              109.9



     
                Total current liabilities                                                            421.1              426.1



     Long-term debt                                                                                  1,250.3            1,270.8



     Operating lease obligations                                                                       134.0              124.0



     Deferred tax liabilities                                                                          141.5              144.2



     Other long-term liabilities                                                                        84.6               64.4



     Long-term liabilities of discontinued operations                                                   33.8               52.2



     
                Total liabilities                                                                  2,065.3            2,081.7



     
                
                  Equity



     Common shares, no par value - 160,289,149 (December 30, 2023 - 159,480,638) shares issued       1,310.2            1,288.6



     Additional paid-in capital                                                                         86.6               90.6



     Retained earnings                                                                                 170.6              167.2



     Accumulated other comprehensive loss                                                            (113.0)           (105.1)



     
                Total Primo Water Corporation equity                                               1,454.4            1,441.3



     
                Total liabilities and equity                                                      $3,519.7           $3,523.0


     
                PRIMO WATER CORPORATION                                                                                                                                                                      EXHIBIT 3



     
                CONSOLIDATED STATEMENTS OF CASH FLOWS



     
                (in millions of U.S. dollars)



     
                
                  Unaudited


                                                                                                                                                 For the Three Months
                                                                                                                                                         Ended                         For the Six Months Ended


                                                                                                                                        June 29,                      July 1,  June 29,
                                                                                                                                           2024                          2023       2024                        July 1, 2023





     
                Cash flows from operating activities of continuing operations:



     Net income                                                                                                                           $16.0                         $21.3      $41.0                              $27.1



     Net income from discontinued operations, net of income taxes                                                                           2.7                          $7.7        9.0                               10.3



     Net income from continuing operations                                                                                                $13.3                          $3.6       32.0                               16.8


                   Adjustments to reconcile net income from continuing operations to cash flows from operating activities of continuing
                    operations:



     Depreciation and amortization                                                                                                         49.7                          47.2       97.9                               94.3



     Amortization of financing fees                                                                                                         0.9                           0.9        1.7                                1.7



     Share-based compensation expense                                                                                                       9.5                           2.7       12.5                                4.7



     (Benefit) provision for deferred income taxes                                                                                        (4.9)                          5.4      (3.0)                               6.5



     Loss on disposal of property, plant and equipment, net                                                                                 1.3                           0.9        2.8                                2.2



     Gain on sale of property                                                                                                                                                    (0.5)



     Other non-cash items                                                                                                                   2.0                         (1.2)     (2.6)                             (3.2)



     Change in operating assets and liabilities, net of acquisitions:



     Accounts receivable                                                                                                                    3.3                        (22.6)     (2.7)                            (18.8)



     Inventories                                                                                                                          (3.0)                          2.6      (1.8)                               4.7



     Prepaid expenses and other current assets                                                                                              3.9                           4.2        0.5                                1.9



     Other assets                                                                                                                           4.3                         (0.4)       3.8                              (0.5)



     Accounts payable and accrued liabilities and other liabilities                                                                        21.0                          11.9       24.1                             (14.8)



     Net cash provided by operating activities of continuing operations                                                                   101.3                          65.2      164.7                               95.5



     
                Cash flows from investing activities of continuing operations:



     Acquisitions, net of cash received                                                                                                  (20.1)                       (15.6)    (24.2)                            (23.0)



     Additions to property, plant and equipment                                                                                          (37.3)                       (27.0)    (74.9)                            (69.2)



     Additions to intangible assets                                                                                                       (3.0)                        (2.0)     (5.3)                             (4.0)



     Proceeds from sale of property, plant and equipment                                                                                    0.1                           0.1        0.2                                0.2



     Proceeds from sale of property                                                                                                                                                1.0



     Other investing activities                                                                                                                                          1.1        2.7                                1.9



     Net cash used in investing activities of continuing operations                                                                      (60.3)                       (43.4)   (100.5)                            (94.1)









     
                Cash flows from financing activities of continuing operations:



     Payments of long-term debt                                                                                                           (3.8)                        (2.8)     (6.6)                             (6.0)



     Proceeds from short-term borrowings                                                                                                                                43.0                                        104.0



     Payments on short-term borrowings                                                                                                                                (59.8)                                      (93.0)



     Issuance of common shares                                                                                                             10.5                           0.4       16.7                                4.7



     Common shares repurchased and canceled                                                                                               (9.1)                        (2.5)    (20.2)                            (21.8)



     Dividends paid to common shareholders                                                                                               (14.4)                       (13.1)    (29.2)                            (25.9)



     Payment of contingent consideration for acquisitions                                                                                 (1.1)                        (0.2)     (1.8)                             (1.0)



     Other financing activities                                                                                                                                        (2.5)                                       (5.0)



     Net cash used in financing activities of continuing operations                                                                      (17.9)                       (37.5)    (41.1)                            (44.0)



     
                Cash flows from discontinued operations:



     Net cash provided by operating activities from discontinued operations                                                                 1.4                          11.6        2.2                               15.6



     Net cash provided by (used in) investing activities from discontinued operations                                                      64.7                         (9.0)      59.1                             (19.8)



     Net cash provided by financing activities from discontinued operations                                                                 0.9                           2.8        1.0                                9.6



     Net cash provided by discontinued operations                                                                                          67.0                           5.4       62.3                                5.4



     Effect of exchange rate changes on cash                                                                                                0.1                           0.6      (0.4)                               1.4



     
                Net increase (decrease) in cash, cash equivalents and restricted cash                                                    90.2                         (9.7)      85.0                             (35.8)



     
                Cash and cash equivalents and restricted cash, beginning of period                                                      525.3                          96.5      530.5                              122.6



     
                Cash and cash equivalents and restricted cash, end of period                                                           $615.5                         $86.8     $615.5                              $86.8



     
                Cash and cash equivalents and restricted cash from discontinued operations, end of period                                12.2                          35.6       12.2                               35.6



     
                Cash and cash equivalents and restricted cash of continuing operations, end of period                                  $603.3                         $51.2     $603.3                              $51.2


              
                PRIMO WATER CORPORATION                                                                                              EXHIBIT 4



              
                SEGMENT INFORMATION



              
                (in millions of U.S. dollars, except percentage amounts)



              
                
                  Unaudited


                                                                                                        For the Three Months Ended June 29, 2024


                                                                                        North America                           Other              Total



              
                
                  Revenue, net

    ---


              Water Direct/Water Exchange                                                     $368.2 
       
                $                      -      $368.2



              Water Refill/Water Filtration                                                     61.8                                                  61.8



              Other Water(1)                                                                    22.2                                                  22.2



              Water Dispensers                                                                  13.2                                                  13.2



              Other                                                                             19.4                                       0.2         19.6



              Total                                                                           $484.8                                      $0.2       $485.0





              Gross profit                                                                    $317.8                                      $0.2       $318.0


    Gross margin %                                                                           65.6 %                                  100.0 %      65.6 %



              Selling, general and administrative expenses                                    $243.3                                     $21.1       $264.4



              SG&A % of revenue(2)                                                            50.2 %                            NM                 54.5 %



              Operating income (loss)                                                          $72.9                                   $(33.7)       $39.2



              Depreciation and amortization                                                    $49.2                                      $0.5        $49.7




                                                                                                         For the Three Months Ended July 1, 2023


                                                                                        North America                           Other              Total



              
                
                  Revenue, net

    ---


              Water Direct/Water Exchange                                                     $342.9       
              $                      -      $342.9



              Water Refill/Water Filtration                                                     55.4                                                  55.4



              Other Water(1)                                                                    11.9                                                  11.9



              Water Dispensers                                                                  16.7                                                  16.7



              Other                                                                             23.6                                       0.1         23.7



              Total                                                                           $450.5                                      $0.1       $450.6





              Gross profit                                                                    $290.7                                      $0.1       $290.8


    Gross margin %                                                                           64.5 %                                  100.0 %      64.5 %



              Selling, general and administrative expenses                                    $231.0                                     $15.6       $246.6



              SG&A % of revenue(2)                                                            51.3 %           
              NM                       54.7 %



              Operating income (loss)                                                          $57.3                                   $(15.9)       $41.4



              Depreciation and amortization                                                    $46.8                                      $0.4        $47.2



              ____________________________



              
                (1) Primarily Mountain Valley retail and on-premise revenue



              
                (2) "NM" defined as not meaningful


                                                                                                         For the Six Months Ended June 29, 2024


                                                                                        North America                           Other              Total



              
                
                  Revenue, net

    ---


              Water Direct/Water Exchange                                                     $707.6 
       
                $                      -      $707.6



              Water Refill/Water Filtration                                                    119.8                                                 119.8



              Other Water(1)                                                                    39.9                                                  39.9



              Water Dispensers                                                                  30.0                                                  30.0



              Other                                                                             39.1                                       0.6         39.7



              Total                                                                           $936.4                                      $0.6       $937.0





              Gross profit                                                                    $608.9                                      $0.4       $609.3


    Gross Margin %                                                                           65.0 %                                   66.7 %      65.0 %



              Selling, general and administrative expenses                                    $481.4                                     $32.4       $513.8



              SG&A % of revenue(2)                                                            51.4 %                            NM                 54.8 %



              Operating income (loss)                                                         $124.3                                   $(49.5)       $74.8



              Depreciation and amortization                                                    $97.0                                      $0.9        $97.9




                                                                                                          For the Six Months Ended July 1, 2023


                                                                                        North America                           Other              Total



              
                
                  Revenue, net

    ---


              Water Direct/Water Exchange                                                     $655.3       
              $                      -      $655.3



              Water Refill/Water Filtration                                                    107.6                                                 107.6



              Other Water(1)                                                                    23.2                                                  23.2



              Water Dispensers                                                                  29.4                                                  29.4



              Other                                                                             47.3                                       0.3         47.6



              Total                                                                           $862.8                                      $0.3       $863.1





              Gross profit                                                                    $549.5                                      $0.3       $549.8


    Gross margin %                                                                           63.7 %                                  100.0 %      63.7 %



              Selling, general and administrative expenses                                    $452.1                                     $29.1       $481.2



              SG&A % of revenue(2)                                                            52.4 %           
              NM                       55.8 %



              Operating income (loss)                                                          $92.0                                   $(29.2)       $62.8



              Depreciation and amortization                                                    $93.6                                      $0.7        $94.3



              ____________________________



              
                (1) Primarily Mountain Valley retail and on-premise revenue



              
                (2) "NM" defined as not meaningful


              
                PRIMO WATER CORPORATION                                                                                                                                  EXHIBIT 5



              
                SUPPLEMENTARY INFORMATION - NON-GAAP - EARNINGS BEFORE INTEREST,
    TAXES, DEPRECIATION & AMORTIZATION



              
                (EBITDA)



              
                (in millions of U.S. dollars, except percentage amounts)



              
                
                  Unaudited




                                                                                                           For the Three Months Ended                       For the Six Months Ended


                                                                                             June 29, 2024                            July 1, 2023  June 29,
                                                                                                                                                        2024                         July 1, 2023





              
                Net income from continuing operations                                    $13.3                                    $13.6      $32.0                                $16.8



              Interest expense, net                                                                   9.2                                     18.8       19.2                                 37.0



              Income tax expense                                                                     14.0                                      8.4       23.5                                  8.7



              Depreciation and amortization                                                          49.7                                     47.2       97.9                                 94.3



              
                EBITDA                                                                   $86.2                                    $88.0     $172.6                               $156.8





              Acquisition and integration costs (a)                                                  13.1                                      1.9       18.4                                  3.6



              Share-based compensation costs (b)                                                      9.5                                      2.7       12.5                                  4.7



              Foreign exchange and other losses, net (c)                                              2.7                                      0.3        0.8                                  0.1



              Loss on disposal of property, plant and equipment, net (d)                              1.3                                      0.9        2.8                                  2.2



              Gain on sale of property (e)                                                              -                                             (0.5)



              Other adjustments, net (f)                                                              0.1                                      4.5        0.2                                  6.5



              
                Adjusted EBITDA                                                         $112.9                                    $98.3     $206.8                               $173.9





              
                Revenue, net                                                            $485.0                                   $450.6     $937.0                               $863.1


    Adjusted EBITDA margin %                                                                      23.3 %                                  21.8 %    22.1 %                              20.1 %

                                                                                                                    For the Three Months Ended                   For the Six Months Ended


                                                                          Location in Consolidated June 29, 2024                           July 1,  June 29,                              July 1,
                                                                                                                                              2023       2024                                  2023
                                                  Statements of Operations


                                                                                                                 (Unaudited)                                   (Unaudited)



     (a) Acquisition and integration costs                  Acquisition and
                                                              integration expenses                         $13.1                               $1.9      $18.4                                  $3.6



     (b) Share-based compensation costs                     Selling, general and
                                                              administrative expenses                        9.5                                2.7       12.5                                   4.7


      (c) Foreign exchange and other gains, net              Other expense, net                              2.7                                0.3        0.8                                   0.1


      (d) Loss on disposal of property, plant and            Loss on disposal of
       equipment, net                                         property, plant and
                                                              equipment, net                                 1.3                                0.9        2.8                                   2.2



     (e) Gain on sale of property                           Gain on sale of property                                                                  (0.5)



     (f) Other adjustments, net                             Other expense, net                                                              (0.4)     (0.7)                                (0.6)


                                                             Selling, general and
                                                              administrative expenses                        0.1                                4.9        0.9                                   7.1


     
                PRIMO WATER CORPORATION                                                                                                             EXHIBIT 6



     
                SUPPLEMENTARY INFORMATION - NON-GAAP - FREE CASH FLOW AND ADJUSTED FREE CASH FLOW



     
                (in millions of U.S. dollars)



     
                
                  Unaudited




                                                                                                                         For the Three Months Ended


                                                                                                            June 29, 2024                           July 1, 2023





     
                Net cash provided by operating activities of continuing operations                              $101.3                                   $65.2



     Less:  Additions to property, plant, and equipment                                                           (37.3)                                 (27.0)



     Less:  Additions to intangible assets                                                                         (3.0)                                  (2.0)



     
                Free Cash Flow                                                                                   $61.0                                   $36.2





     Acquisition and integration cash costs                                                                         11.5                                     1.3



     Cash costs related to additions to property, plant and equipment for integration of acquired entities           0.3                                     0.1



     COVID-19 related refunds                                                                                      (0.8)



     Cash taxes paid for property sales                                                                              1.3                                     0.8



     Tariffs refunds related to property, plant, and equipment                                                                                              1.0



     
                Adjusted Free Cash Flow                                                                          $73.3                                   $39.4




                                                                                                                          For the Six Months Ended


                                                                                                            June 29, 2024                           July 1, 2023





     
                Net cash provided by operating activities of continuing operations                              $164.7                                   $95.5



     Less:  Additions to property, plant, and equipment                                                           (74.9)                                 (69.2)



     Less:  Additions to intangible assets                                                                         (5.3)                                  (4.0)



     
                Free Cash Flow                                                                                   $84.5                                   $22.3





     Acquisition and integration cash costs                                                                         13.9                                     3.8



     Cash costs related to additions to property, plant and equipment for integration of acquired entities           0.7                                     0.1



     COVID-19 related refunds                                                                                      (0.8)



     Cash taxes paid for property sales                                                                              1.3                                     0.8



     Tariffs refunds related to property, plant, and equipment                                                       2.1                                     1.4



     
                Adjusted Free Cash Flow                                                                         $101.7                                   $28.4


       
                PRIMO WATER CORPORATION                                                                                                                                           EXHIBIT 7



       
                SUPPLEMENTARY INFORMATION-NON-GAAP-ADJUSTED NET INCOME AND ADJUSTED EPS



       
                (in millions of U.S. dollars, except share amounts)



       
                
                  Unaudited


                                                                                                          For the Three Months Ended                         For the Six Months Ended


                                                                                             June 29, 2024                           July 1, 2023  June 29, 2024                      July 1, 2023



       Net income from continuing operations                                                        $13.3                                   $13.6           $32.0                              $16.8





       Adjustments:



       Amortization expense of customer lists                                                         7.1                                     7.4            14.2                               14.7



       Acquisition and integration costs                                                             13.1                                     1.9            18.4                                3.6



       Share-based compensation costs                                                                 9.5                                     2.7            12.5                                4.7



       Foreign exchange and other losses, net                                                         2.7                                     0.3             0.8                                0.1



       Gain on sale of property                                                                         -                                                 (0.5)



       Other adjustments, net                                                                         0.1                                     4.5             0.2                                6.5



       Tax impact of adjustments(1)                                                                 (4.0)                                    0.8           (5.3)                             (4.0)



       
                Adjusted net income                                                             $41.8                                   $31.2           $72.3                              $42.4





       
                
                  Earnings Per Share (as reported)

    ---


       Net income from continuing operations                                                        $13.3                                   $13.6           $32.0                              $16.8





       Basic EPS                                                                                    $0.08                                   $0.09           $0.20                              $0.11



       Diluted EPS                                                                                  $0.08                                   $0.09           $0.20                              $0.11





       
                Weighted average common shares outstanding (in thousands)



       Basic                                                                                      160,112                                 159,196         159,843                            159,465



       Diluted                                                                                    161,384                                 159,900         161,041                            160,332





       
                
                  Adjusted Earnings Per Share (Non-GAAP)

    ---


       Adjusted net income from continuing operations (Non-GAAP)                                    $41.8                                   $31.2           $72.3                              $42.4



       Adjusted diluted EPS (Non-GAAP)                                                              $0.26                                   $0.20           $0.45                              $0.26





       
                Weighted average common shares outstanding (in thousands)



       Basic                                                                                      160,112                                 159,196         159,843                            159,465


        Diluted weighted average common shares outstanding (in thousands) (Non-GAAP)(2)            161,384                                 159,900         161,041                            160,332

        1 The tax effect for adjusted net income is based upon an analysis of the statutory tax treatment and the applicable tax rate for the jurisdiction in which the pre-tax adjusting items incurred and for which realization of the resulting tax benefit (if
         any) is expected. A reduced or 0% tax rate is applied to jurisdictions where we do not expect to realize a tax benefit due to a history of operating losses or other factors resulting in a valuation allowance related to deferred tax assets.



     
     (2) For the periods presented, the non-GAAP diluted weighted average common shares outstanding equaled the reported diluted weighted average common shares outstanding.

CONTACT: Jon Kathol, Vice President, Investor Relations, Tel:813-544-8515, investorrelations@primowater.com

View original content:https://www.prnewswire.co.uk/news-releases/primo-water-announces-second-quarter-2024-results-raises-full-year-outlook-302217199.html

Tags

More Like This

PRIMO WATER ANNOUNCES STRONG THIRD QUARTER 2023 RESULTS AND INCREASES ANNUAL ADJUSTED FREE CASH FLOW GUIDANCE

Primo Water Reports Full-Year And Fourth Quarter 2023 Results

PRIMO WATER ENTERS INTO AGREEMENT TO SELL SIGNIFICANT PORTION OF ITS INTERNATIONAL BUSINESSES FOR UP TO $575 MILLION IN CASH

Waters Corporation (NYSE: WAT) Reports First Quarter 2026 Financial Results

Waters Corporation (NYSE: WAT) Reports Fourth Quarter and Full-Year 2025 Financial Results

Waters Corporation (NYSE: WAT) Reports Third Quarter 2025 Financial Results

Clarivate Reports Second Quarter 2024 Results

Clarivate Reports Third Quarter 2023 Results