- Results exceeded high end of Q1 Revenue and Adjusted EBITDA
guidance
- Revenue of $452 million,
increased 9.6%, including 8.3% organic growth
- Gross margin of 64.4%, increased 160 bps, and net income
increased to $19 million
- Adjusted EBITDA of $94
million, increased 24.2%, and Adjusted EBITDA margin of
20.8%, increased 250 bps
- Increases full-year 2024 Revenue and Adjusted EBITDA
outlook
- Increases full-year 2024 Adjusted Free Cash Flow outlook to
between $175 million and $185 million, an increase of $5 million
TAMPA,
Fla., May 9, 2024 /CNW/ - 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 first quarter ended March 30, 2024.
"This quarter we exceeded the high end of
our guidance for revenue and Adjusted EBITDA. Our balanced
and broad-based channel performance in the first quarter enables us
to raise our revenue, Adjusted EBITDA and Adjusted free cash flow
outlook for the 2024 fiscal year," said Robbert
Rietbroek, Chief Executive Officer.
"Volume performance continues to exceed expectations and
underscores the efforts of our associates to deliver our
high-quality water solutions in the large and growing water
category. Our focus on delivering exceptional customer service,
being the water solutions partner of choice, and operational
excellence is driving growth and delivering value creation,"
continued Mr. Rietbroek.
(Unless stated otherwise, all first quarter 2024
comparisons are relative to the first quarter of 2023; all
information is in U.S. dollars. Non-GAAP reconciliations presented
on the exhibits to this press release)
FIRST QUARTER HIGHLIGHTS - CONTINUING
OPERATIONS
- Revenue increased 9.6% to $452
million compared to $413
million driven by revenue growth consisting of 5.1% volume
and 4.5% pricing. Organic growth was 8.3% for the quarter. Revenue
growth by channel includes 9% in Water Direct / Water Exchange, 11%
in Water Refill / Water Filtration and 57% in Other Water, which is
primarily Mountain Valley Spring water sold at retail.
- Gross profit increased 12% to $291
million compared to $259
million. Gross margin increased 160 bps to 64.4% compared to
62.8%, driven by pricing initiatives, increased volume and
operating efficiencies.
- SG&A expenses increased 6% to $249
million compared to $235
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
$19 million and $0.12, respectively, compared to reported net
income and net income per diluted share of $3 million and $0.02, respectively. Adjusted net income and
adjusted net income per diluted share were $31 million and $0.19, respectively, compared to $11 million and $0.07, respectively.
- Adjusted EBITDA increased 24% to $94
million compared to $76
million, driven primarily by pricing initiatives, customer
demand and effective expense management. Adjusted EBITDA margin was
20.8%, compared to 18.3%.
- Net cash provided by operating activities of $63 million, less $39
million of capital expenditures and additions to intangible
assets, resulted in $24 million of
free cash flow, or $28 million of
adjusted free cash flow (adjusting for the items set forth on
Exhibit 6), compared to adjusted free cash flow of $(11.0) million in the prior year.
|
For the Three Months
Ended
|
(USD $M unless
otherwise noted)
|
March 30,
2024
|
|
April 1,
2023
|
|
Y/Y
Change
|
Revenue, net
|
$
452.0
|
|
$
412.5
|
|
9.6 %
|
Net income from
continuing operations
|
$
18.7
|
|
$
3.2
|
|
$
15.5
|
Net income from
continuing operations per diluted share
|
$
0.12
|
|
$
0.02
|
|
$
0.10
|
Adjusted net income
from continuing operations
|
$
30.5
|
|
$
11.2
|
|
$
19.3
|
Adjusted net income
from continuing operations per diluted share
|
$
0.19
|
|
$
0.07
|
|
$
0.12
|
Adjusted
EBITDA
|
$
93.9
|
|
$
75.6
|
|
24.2 %
|
Adjusted EBITDA margin
%
|
20.8 %
|
|
18.3 %
|
|
250 bps
|
OUTLOOK
- The Company is increasing its full year 2024 revenue target to
between $1.855 billion and
$1.885 billion and its full year 2024
Adjusted EBITDA target to between $410
million and $430 million.
Full-year 2024 Adjusted Free Cash Flow from continuing operations
is forecasted to be between $175
million and $185 million, an
increase of $5 million.
- Primo Water is targeting the
following results from continuing operations for the second quarter
and full year 2024:
|
Q2 2024
Range
|
FY 2024
Range
|
($ in
millions)
|
Low
|
High
|
Low
|
High
|
Revenue
|
$472
|
$482
|
$1,855
|
$1,885
|
Adjusted
EBITDA
|
$103
|
$111
|
$410
|
$430
|
Cash Taxes
|
|
|
$30
|
$40
|
Cash Interest,
Net
|
|
|
$30
|
$50
|
Cap-Ex
|
|
|
~ 7% of Revenue +
$22.5M Strategic Investment
|
Adj. Free Cash
Flow
|
|
|
$175
|
$185
|
FIRST QUARTER 2024 RESULTS CONFERENCE CALL
Primo Water will host a
conference call, to be simultaneously webcast, on Thursday, May 9, 2024, at 10:00 a.m. Eastern Time. A question-and-answer
session will follow management's presentation. To participate,
please call the following numbers:
North America: (888)
664-6392
International: (416) 764-8659
Conference ID: 37820861
This is a live, listen-only dial-in telephone line.
A slide presentation and live audio
webcast will be available through Primo Water's website at
https://www.primowatercorp.com. The earnings conference call will
be recorded and archived for playback on the investor relations
section of the website for a period of two weeks following the
event.
FIRST QUARTER PERFORMANCE - CONTINUING OPERATIONS
Revenue growth by channel is tabulated below:
|
For the Three Months
Ended
|
(in millions of U.S.
dollars)
|
March 30,
2024
|
|
April 1,
2023
|
|
$
Change
|
|
%
Change
|
Revenue, net
|
|
|
|
|
|
|
|
Water Direct/Water
Exchange
|
$
339.4
|
|
$
312.4
|
|
$ 27.0
|
|
8.6 %
|
Water Refill/Water
Filtration
|
58.0
|
|
52.2
|
|
$
5.8
|
|
11.1 %
|
Other Water
|
17.7
|
|
11.3
|
|
$
6.4
|
|
56.6 %
|
Water
Dispensers
|
16.8
|
|
12.7
|
|
$
4.1
|
|
32.3 %
|
Other
|
20.1
|
|
23.9
|
|
$
(3.8)
|
|
(15.9) %
|
Revenue, net as
reported
|
$
452.0
|
|
$
412.5
|
|
$ 39.5
|
|
9.6 %
|
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 June 18, 2024 to shareowners of record at the close of
business on June 7, 2024.
SHARE REPURCHASE PROGRAM
During the first quarter, Primo
Water repurchased shares for approximately $9 million under its share repurchase
program. Under the program, the Company's common shares may
be repurchased periodically in open market or privately negotiated
transactions.
The actual timing, manner, number, and value of shares
repurchased under the program will be determined by management at
its discretion and will depend on a number of factors, including
the market price of Primo Water's
common shares, general market and economic conditions, applicable
law and other requirements, and other business considerations,
provided however that the price per common share will not exceed
the market price as at the date of acquisition (plus reasonable
brokerage fees and commissions) in accordance with applicable
securities laws and exchange rules.
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 11,200 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 17,500 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 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 Q2 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 Q2 and full-year 2024
revenue, Adjusted EBITDA and Adjusted Free Cash Flow), 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:
financial condition and results of operations; 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; or
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
|
|
March 30,
2024
|
|
April 1,
2023
|
Revenue,
net
|
$
452.0
|
|
$
412.5
|
Cost of
sales
|
160.7
|
|
153.5
|
Gross
profit
|
291.3
|
|
259.0
|
Selling, general and
administrative expenses
|
249.4
|
|
234.6
|
Loss on disposal of
property, plant and equipment, net
|
1.5
|
|
1.3
|
Acquisition and
integration expenses
|
5.3
|
|
1.7
|
Gain on sale of
property
|
(0.5)
|
|
—
|
Operating
income
|
35.6
|
|
21.4
|
Other income,
net
|
(2.6)
|
|
(0.3)
|
Interest expense,
net
|
10.0
|
|
18.2
|
Income from
continuing operations before income taxes
|
28.2
|
|
3.5
|
Income tax
expense
|
9.5
|
|
0.3
|
Net income from
continuing operations
|
$
18.7
|
|
$
3.2
|
Net income from
discontinued operations, net of income taxes
|
6.3
|
|
2.6
|
Net
income
|
$
25.0
|
|
$
5.8
|
|
|
|
|
Net income per
common share
|
|
|
|
Basic:
|
|
|
|
Continuing
operations
|
$
0.12
|
|
$
0.02
|
Discontinued
operations
|
$
0.04
|
|
$
0.02
|
Net income
|
$
0.16
|
|
$
0.04
|
Diluted:
|
|
|
|
Continuing
operations
|
$
0.12
|
|
$
0.02
|
Discontinued
operations
|
$
0.04
|
|
$
0.02
|
Net income
|
$
0.16
|
|
$
0.04
|
|
|
|
|
Weighted-average
common shares outstanding (in thousands)
|
|
|
|
Basic
|
159,573
|
|
159,726
|
Diluted
|
160,449
|
|
160,781
|
PRIMO WATER
CORPORATION
|
|
|
EXHIBIT
2
|
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
(in millions of U.S.
dollars, except share amounts)
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
March 30,
2024
|
|
December 30,
2023
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
498.3
|
|
$
507.9
|
Accounts receivable,
net of allowance of $13.1 ($12.7 as of December 30,
2023)
|
161.3
|
|
156.0
|
Inventories
|
46.3
|
|
47.3
|
Prepaid expenses and
other current assets
|
26.3
|
|
26.0
|
Current assets of
discontinued operations
|
125.9
|
|
128.7
|
Total current
assets
|
858.1
|
|
865.9
|
Property, plant and
equipment, net
|
546.5
|
|
556.5
|
Operating lease
right-of-use-assets
|
139.2
|
|
136.0
|
Goodwill
|
1,004.7
|
|
1,004.6
|
Intangible assets,
net
|
709.1
|
|
714.2
|
Other long-term assets,
net
|
16.9
|
|
20.2
|
Long-term assets of
discontinued operations
|
225.2
|
|
225.6
|
Total
assets
|
$
3,499.7
|
|
$
3,523.0
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Current maturities of
long-term debt
|
$
14.3
|
|
$
14.2
|
Accounts payable and
accrued liabilities
|
260.5
|
|
276.4
|
Current operating lease
obligations
|
25.1
|
|
25.6
|
Current liabilities of
discontinued operations
|
102.1
|
|
109.9
|
Total current
liabilities
|
402.0
|
|
426.1
|
Long-term
debt
|
1,255.0
|
|
1,270.8
|
Operating lease
obligations
|
126.5
|
|
124.0
|
Deferred tax
liabilities
|
145.7
|
|
144.2
|
Other long-term
liabilities
|
75.8
|
|
64.4
|
Long-term liabilities
of discontinued operations
|
51.0
|
|
52.2
|
Total
liabilities
|
2,056.0
|
|
2,081.7
|
Equity
|
|
|
|
Common shares, no par
value - 159,707,056 (December 30, 2023 - 159,480,638) shares
issued
|
1,296.4
|
|
1,288.6
|
Additional paid-in
capital
|
85.4
|
|
90.6
|
Retained
earnings
|
173.2
|
|
167.2
|
Accumulated other
comprehensive loss
|
(111.3)
|
|
(105.1)
|
Total Primo Water
Corporation equity
|
1,443.7
|
|
1,441.3
|
Total liabilities
and equity
|
$
3,499.7
|
|
$
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
|
|
March 30,
2024
|
|
April 1,
2023
|
|
|
|
|
Cash flows from
operating activities of continuing operations:
|
|
|
|
Net income
|
$
25.0
|
|
$
5.8
|
Net income from
discontinued operations, net of income taxes
|
6.3
|
|
2.6
|
Net income from
continuing operations
|
18.7
|
|
3.2
|
Adjustments to
reconcile net income from continuing operations to cash flows
from operating activities of continuing operations:
|
|
|
|
Depreciation and
amortization
|
48.2
|
|
47.1
|
Amortization of
financing fees
|
0.8
|
|
0.8
|
Share-based
compensation expense
|
3.0
|
|
2.0
|
Provision for deferred
income taxes
|
1.9
|
|
1.1
|
Loss on disposal of
property, plant and equipment, net
|
1.5
|
|
1.3
|
Gain on sale of
property
|
(0.5)
|
|
—
|
Other non-cash
items
|
(4.6)
|
|
(2.0)
|
Change in operating
assets and liabilities, net of acquisitions:
|
|
|
|
Accounts
receivable
|
(6.0)
|
|
3.8
|
Inventories
|
1.2
|
|
2.1
|
Prepaid expenses and
other current assets
|
(3.4)
|
|
(2.3)
|
Other
assets
|
(0.5)
|
|
(0.1)
|
Accounts payable and
accrued liabilities and other liabilities
|
3.1
|
|
(26.7)
|
Net cash provided by
operating activities of continuing operations
|
63.4
|
|
30.3
|
Cash flows from
investing activities of continuing operations:
|
|
|
|
Acquisitions, net of
cash received
|
(4.1)
|
|
(7.4)
|
Additions to property,
plant and equipment
|
(37.6)
|
|
(42.2)
|
Additions to
intangible assets
|
(2.3)
|
|
(2.0)
|
Proceeds from sale of
property, plant and equipment
|
0.1
|
|
0.1
|
Proceeds from sale of
property
|
1.0
|
|
—
|
Other investing
activities
|
2.7
|
|
0.8
|
Net cash used in
investing activities of continuing operations
|
(40.2)
|
|
(50.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities of continuing operations:
|
|
|
|
Payments of long-term
debt
|
(2.8)
|
|
(3.2)
|
Proceeds from
short-term borrowings
|
—
|
|
61.0
|
Payments on short-term
borrowings
|
—
|
|
(33.2)
|
Issuance of common
shares
|
6.2
|
|
4.3
|
Common shares
repurchased and canceled
|
(11.1)
|
|
(19.3)
|
Dividends paid to
common shareholders
|
(14.8)
|
|
(12.8)
|
Payment of contingent
consideration for acquisitions
|
(0.7)
|
|
(0.8)
|
Other financing
activities
|
—
|
|
(2.5)
|
Net cash used in
financing activities of continuing operations
|
(23.2)
|
|
(6.5)
|
Cash flows from
discontinued operations:
|
|
|
|
Net cash provided by
operating activities from discontinued operations
|
0.8
|
|
4.0
|
Net cash used in
investing activities from discontinued operations
|
(5.6)
|
|
(10.8)
|
Net cash provided by
financing activities from discontinued operations
|
0.1
|
|
6.8
|
Net cash (used in)
provided by discontinued operations
|
(4.7)
|
|
—
|
Effect of exchange
rate changes on cash
|
(0.5)
|
|
0.8
|
Net decrease in
cash, cash equivalents and restricted cash
|
(5.2)
|
|
(26.1)
|
Cash and cash
equivalents and restricted cash, beginning of period
|
530.5
|
|
122.6
|
Cash and cash
equivalents and restricted cash, end of period
|
$
525.3
|
|
$
96.5
|
Cash and cash
equivalents and restricted cash from discontinued operations, end
of period
|
27.0
|
|
40.4
|
Cash and cash
equivalents and restricted cash of continuing operations, end of
period
|
$
498.3
|
|
$
56.1
|
PRIMO WATER
CORPORATION
|
|
|
|
|
|
EXHIBIT
4
|
SEGMENT
INFORMATION
|
|
|
|
|
|
|
(in millions of U.S.
dollars, except percentage amounts)
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 30, 2024
|
|
|
North
America
|
|
Other
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
Water Direct/Water
Exchange
|
|
$
339.4
|
|
$
—
|
|
$
339.4
|
Water Refill/Water
Filtration
|
|
58.0
|
|
—
|
|
58.0
|
Other Water
|
|
17.7
|
|
—
|
|
17.7
|
Water
Dispensers
|
|
16.8
|
|
—
|
|
16.8
|
Other
|
|
19.7
|
|
0.4
|
|
20.1
|
Total
|
|
$
451.6
|
|
$
0.4
|
|
$
452.0
|
|
|
|
|
|
|
|
Gross profit
|
|
$
291.1
|
|
$
0.2
|
|
$
291.3
|
Gross Margin
%
|
|
64.5 %
|
|
50.0 %
|
|
64.4 %
|
Selling, general and
administrative expenses
|
|
$
238.1
|
|
$
11.3
|
|
$
249.4
|
SG&A % of
Revenue1
|
|
52.7 %
|
|
NM
|
|
55.2 %
|
Operating income
(loss)
|
|
$
51.4
|
|
$
(15.8)
|
|
$
35.6
|
Depreciation and
amortization
|
|
$
47.8
|
|
$
0.4
|
|
$
48.2
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended April 1, 2023
|
|
|
North
America
|
|
Other
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
Water Direct/Water
Exchange
|
|
$
312.4
|
|
$
—
|
|
$
312.4
|
Water Refill/Water
Filtration
|
|
52.2
|
|
—
|
|
52.2
|
Other Water
|
|
11.3
|
|
—
|
|
11.3
|
Water
Dispensers
|
|
12.7
|
|
—
|
|
12.7
|
Other
|
|
23.7
|
|
0.2
|
|
23.9
|
Total
|
|
$
412.3
|
|
$
0.2
|
|
$
412.5
|
|
|
|
|
|
|
|
Gross profit
|
|
$
258.8
|
|
$
0.2
|
|
$
259.0
|
Gross margin
%
|
|
62.8 %
|
|
100.0 %
|
|
62.8 %
|
Selling, general and
administrative expenses
|
|
$
221.1
|
|
$
13.5
|
|
$
234.6
|
SG&A % of
revenue1
|
|
53.6 %
|
|
NM
|
|
56.9 %
|
Operating income
(loss)
|
|
$
34.7
|
|
$
(13.3)
|
|
$
21.4
|
Depreciation and
amortization
|
|
$
46.8
|
|
$
0.3
|
|
$
47.1
|
____________________________
|
|
|
|
|
|
|
1
"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
|
|
March 30,
2024
|
|
April 1,
2023
|
|
|
|
|
Net income from
continuing operations
|
$
18.7
|
|
$
3.2
|
Interest expense,
net
|
10.0
|
|
18.2
|
Income tax
expense
|
9.5
|
|
0.3
|
Depreciation and
amortization
|
48.2
|
|
47.1
|
EBITDA
|
$
86.4
|
|
$
68.8
|
|
|
|
|
Acquisition and
integration costs (a)
|
5.3
|
|
1.7
|
Share-based
compensation costs (b)
|
3.0
|
|
2.0
|
Foreign exchange and
other gains, net (c)
|
(1.9)
|
|
(0.2)
|
Loss on disposal of
property, plant and equipment, net (d)
|
1.5
|
|
1.3
|
Gain on sale of
property (e)
|
(0.5)
|
|
—
|
Other adjustments, net
(f)
|
0.1
|
|
2.0
|
Adjusted
EBITDA
|
$
93.9
|
|
$
75.6
|
|
|
|
|
Revenue,
net
|
$
452.0
|
|
$
412.5
|
Adjusted EBITDA
margin %
|
20.8 %
|
|
18.3 %
|
|
|
For the Three Months
Ended
|
|
Location in
Consolidated Statements of
Operations
|
March 30,
2024
|
|
April 1,
2023
|
|
|
(Unaudited)
|
(a) Acquisition and
integration costs
|
Acquisition and
integration expenses
|
$
5.3
|
|
$
1.7
|
(b) Share-based
compensation costs
|
Selling, general and
administrative expenses
|
3.0
|
|
2.0
|
(c) Foreign exchange
and other gains, net
|
Other income,
net
|
(1.9)
|
|
(0.2)
|
(d) Loss on disposal of
property, plant and equipment, net
|
Loss on disposal of
property, plant and equipment, net
|
1.5
|
|
1.3
|
(e) Gain on sale of
property
|
Gain on sale of
property
|
(0.5)
|
|
—
|
(f) Other adjustments,
net
|
Other income,
net
|
(0.7)
|
|
(0.2)
|
|
Selling, general and
administrative expenses
|
0.8
|
|
2.2
|
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
|
|
March 30,
2024
|
|
April 1,
2023
|
|
|
|
|
Net cash provided by
operating activities of continuing operations
|
$
63.4
|
|
$
30.3
|
Less: Additions
to property, plant, and equipment
|
(37.6)
|
|
(42.2)
|
Less: Additions
to intangible assets
|
(2.3)
|
|
(2.0)
|
Free Cash
Flow
|
$
23.5
|
|
$
(13.9)
|
|
|
|
|
Acquisition and
integration cash costs
|
2.4
|
|
2.5
|
Cash costs related to
additions to property, plant and equipment for integration of
acquired entities
|
0.4
|
|
—
|
Tariffs refunds related
to property, plant, and equipment
|
2.1
|
|
0.4
|
Adjusted Free Cash
Flow
|
$
28.4
|
|
$
(11.0)
|
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
|
|
March 30,
2024
|
|
April 1,
2023
|
Net income from
continuing operations
|
$
18.7
|
|
$
3.2
|
|
|
|
|
Adjustments:
|
|
|
|
Amortization expense of
customer lists
|
7.1
|
|
7.3
|
Acquisition and
integration costs
|
5.3
|
|
1.7
|
Share-based
compensation costs
|
3.0
|
|
2.0
|
Foreign exchange and
other (gains), net
|
(1.9)
|
|
(0.2)
|
Gain on sale of
property
|
(0.5)
|
|
—
|
Other adjustments,
net
|
0.1
|
|
2.0
|
Tax impact of
adjustments (a)
|
(1.3)
|
|
(4.8)
|
Adjusted net
income
|
$
30.5
|
|
$
11.2
|
|
|
|
|
Earnings Per Share
(as reported)
|
|
|
|
Net income from
continuing operations
|
$
18.7
|
|
$
3.2
|
|
|
|
|
Basic EPS
|
$
0.12
|
|
$
0.02
|
Diluted EPS
|
$
0.12
|
|
$
0.02
|
|
|
|
|
Weighted average
common shares outstanding (in thousands)
|
|
|
|
Basic
|
159,573
|
|
159,726
|
Diluted
|
160,449
|
|
160,781
|
|
|
|
|
Adjusted Earnings
Per Share (Non-GAAP)
|
|
|
|
Adjusted net income
from continuing operations (Non-GAAP)
|
$
30.5
|
|
$
11.2
|
Adjusted diluted EPS
(Non-GAAP)
|
$
0.19
|
|
$
0.07
|
|
|
|
|
Weighted average
common shares outstanding (in thousands)
|
|
|
|
Basic
|
159,573
|
|
159,726
|
Diluted weighted
average common shares outstanding (in thousands) (Non-GAAP)
(b)
|
160,449
|
|
160,781
|
(a) 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.
|
(b) For the
periods presented, the non-GAAP diluted weighted average common
shares outstanding equaled the reported diluted weighted average
common shares outstanding.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/primo-water-announces-first-quarter-2024-results-and-declares-quarterly-dividend-302140576.html
SOURCE Primo Water Corporation