Interactive Financial Charts Not Available

Primo Water (PRMW) | Financial Analysis & Statements

Primo Water Corp | Mid-cap | Consumer Defensive

$22.61

0.80%

Primo Water vs Coca-Cola Primo Water vs PepsiCo Primo Water vs Primo Brands Primo Water vs National Beverage Primo Water vs Vita Coco Co Primo Water vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Sep 2024

Income Metrics

Revenue 511.4M

Gross Profit 330.8M 64.69%

Operating Income 68.5M 13.39%

Net Income 38.6M 7.55%

EPS (Diluted) $0.24

Balance Sheet Metrics

Total Assets 3.6B

Total Liabilities 2.1B

Shareholders Equity 1.5B

Debt to Equity 1.40

Cash Flow Metrics

Operating Cash Flow 66.0M

Free Cash Flow 59.2M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Primo Water Income Statement From 2019 to 2023

Metric	2023	2022	2021	2020	2019
Revenue i	1.8B	1.7B	1.6B	2.0B	1.8B
Cost of Goods Sold i	634.8M	674.0M	685.4M	839.6M	734.2M
Gross Profit i	1.1B	1.0B	891.0M	1.1B	1.1B
Gross Margin % i	64.2%	60.2%	56.5%	57.0%	59.1%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	976.0M	883.8M	769.8M	1.0B	962.2M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	976.0M	883.8M	769.8M	1.0B	962.2M
Operating Income i	161.0M	135.4M	121.2M	107.3M	99.0M
Operating Margin % i	9.1%	8.0%	7.7%	5.5%	5.5%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	71.4M	67.8M	68.3M	81.6M	77.6M
Other Non-Operating Income	1.2M	10.6M	-40.3M	-178.2M	-27.7M
Pre-tax Income i	90.8M	78.2M	12.6M	-152.5M	-6.3M
Income Tax i	27.0M	19.5M	7.7M	4.3M	4.5M
Effective Tax Rate % i	29.7%	24.9%	61.1%	0.0%	0.0%
Net Income i	238.1M	29.6M	-3.2M	-131.7M	2.9M
Net Margin % i	13.4%	1.7%	-0.2%	-6.7%	0.2%
Key Metrics
EBITDA i	358.8M	320.1M	286.0M	309.4M	270.5M
EPS (Basic) i	$1.49	$0.18	$-0.02	$-0.85	$0.02
EPS (Diluted) i	$1.48	$0.18	$-0.02	$-0.85	$0.02
Basic Shares Outstanding i	159452000	160763000	160778000	155446000	135224000
Diluted Shares Outstanding i	159452000	160763000	160778000	155446000	135224000

Income Statement Trend

Primo Water Balance Sheet From 2019 to 2023

Metric	2023	2022	2021	2020	2019
Assets
Current Assets
Cash & Equivalents i	507.9M	78.8M	128.4M	115.1M	156.9M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	146.4M	156.6M	241.1M	205.8M	201.1M
Inventory i	47.3M	65.3M	94.6M	83.8M	62.9M
Other Current Assets	26.0M	35.9M	25.2M	21.3M	19.1M
Total Current Assets i	865.9M	538.0M	509.8M	442.5M	642.3M
Non-Current Assets
Property, Plant & Equipment i	809.3M	774.3M	833.4M	755.1M	608.9M
Goodwill i	2.7B	2.7B	3.6B	3.6B	2.7B
Intangible Assets i	714.2M	723.8M	969.8M	987.6M	597.0M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	245.8M	715.3M	26.9M	24.1M	360.3M
Total Non-Current Assets i	2.7B	3.1B	3.2B	3.2B	2.7B
Total Assets i	3.5B	3.7B	3.7B	3.6B	3.4B
Liabilities
Current Liabilities
Accounts Payable i	94.3M	108.0M	181.4M	135.2M	126.5M
Short-term Debt i	39.8M	243.3M	272.1M	161.1M	135.8M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	109.9M	164.7M	20.7M	15.5M	118.7M
Total Current Liabilities i	426.1M	690.6M	709.8M	548.8M	607.6M
Non-Current Liabilities
Long-term Debt i	1.4B	1.4B	1.5B	1.5B	1.4B
Deferred Tax Liabilities i	144.2M	142.5M	158.8M	148.1M	90.6M
Other Non-Current Liabilities	64.4M	55.4M	64.9M	67.8M	58.7M
Total Non-Current Liabilities i	1.7B	1.7B	1.7B	1.7B	1.6B
Total Liabilities i	2.1B	2.4B	2.4B	2.3B	2.2B
Equity
Common Stock i	1.3B	1.3B	1.3B	1.3B	892.3M
Retained Earnings i	167.2M	-9.4M	16.4M	81.1M	265.0M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	1.4B	1.3B	1.3B	1.3B	1.2B
Key Metrics
Total Debt i	1.4B	1.6B	1.7B	1.7B	1.6B
Working Capital i	439.8M	-152.6M	-200.0M	-106.3M	34.7M

Balance Sheet Composition

Primo Water Cash Flow Statement From 2019 to 2023

Metric	2023	2022	2021	2020	2019
Operating Activities
Net Income i	63.8M	58.7M	4.9M	-156.8M	-10.8M
Depreciation & Amortization i	193.3M	182.0M	160.2M	202.1M	168.6M
Stock-Based Compensation i	14.1M	16.4M	15.5M	22.1M	11.7M
Working Capital Changes i	21.7M	-15.1M	17.3M	-27.2M	19.2M
Operating Cash Flow i	301.9M	268.6M	205.8M	42.7M	188.7M
Investing Activities
Capital Expenditures i	-107.8M	-109.1M	-114.4M	-112.2M	-99.1M
Acquisitions i	-34.6M	-10.3M	-30.7M	-446.1M	-4.1M
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	0	0
Investing Cash Flow i	-138.8M	-120.4M	-145.9M	-557.6M	-102.8M
Financing Activities
Share Repurchases i	-26.0M	-27.7M	-48.1M	-33.2M	-31.8M
Dividends Paid i	-51.7M	-45.4M	-38.9M	-39.6M	-32.5M
Debt Issuance i	0	0	750.0M	533.5M	0
Debt Repayment i	-324.5M	-63.1M	-788.4M	-880.3M	-69.2M
Financing Cash Flow i	-603.4M	-142.4M	-32.2M	-425.7M	-129.6M
Free Cash Flow i	202.6M	112.8M	135.7M	52.9M	136.7M
Net Change in Cash i	-440.3M	5.8M	27.7M	-940.6M	-43.7M

Cash Flow Trend

Primo Water Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 47.47

Forward P/E 15.23

Price to Book 2.60

Price to Sales 2.19

PEG Ratio 3.32

Profitability Ratios

Profit Margin 64.17%

Operating Margin 9.15%

Return on Equity 16.52%

Return on Assets 6.76%

Financial Health

Current Ratio 2.34

Debt to Equity 0.97

Per Share Data

EPS (TTM) $1.48

Book Value per Share $9.25

Revenue per Share $11.11

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
prmw	3.9B	47.47	2.60	16.52%	64.17%	0.97
Coca-Cola	288.4B	23.76	10.09	42.37%	25.89%	166.37
PepsiCo	196.5B	26.19	10.68	39.86%	8.23%	276.87
Primo Brands	9.0B	88.58	2.76	-2.40%	-0.80%	176.38
National Beverage	3.7B	19.69	7.20	45.84%	15.45%	13.87
Vita Coco Co	2.3B	37.09	7.59	24.36%	11.50%	4.98

Financial data is updated regularly. All figures are in the company's reporting currency.