TAMPA, Fla. and STAMFORD, Conn., Feb. 26, 2026 /PRNewswire/ - Primo Brands Corporation (NYSE: PRMB) ("Primo Brands" or the "Company") today announced its results for the fourth quarter and full year ended December 31, 2025.
"2025 was a year of transition as we continued to integrate two companies to form a leader in healthy hydration and across the US Liquid Refreshment Beverage category, said Eric Foss, Chairman and Chief Executive Officer. "Our fourth quarter performance indicates early signs that our initiatives are resulting in an improved trajectory for the business. This speaks to the strength and resilience of our business model.
"While I am encouraged by our progress, we need to continue to focus on improving our customer experience and fully leveraging the power of our brands and our advantaged go to market system.
"Since stepping into the Chairman and CEO role in November, I am even more energized and excited about our future. The challenges are within our control. We will continue to strategically reinvest in the business to take advantage of strong category momentum and our well-positioned brand portfolio to better service and execute, setting the company up to drive sustained growth, margin expansion, free cash flow generation and long-term value for shareholders."
FOURTH QUARTER PERFORMANCE
For the Three Months Ended
(USD $M except %, per
share amounts or
unless as otherwise
noted) December 31, 2025 December 31, 2024 Change
-------------------- ------------------- ---------
Net sales $ 1,554.1 $ 1,397.2 11.2 %
Net loss from
continuing
operations $ (25.3) $ (153.9) $ 128.6
Net loss per diluted
share from continuing
operations $ (0.07) $ (0.49) $ 0.42
Adjusted net income $ 94.1 $ 39.6 $ 54.5
Adjusted net income
per diluted share $ 0.26 $ 0.13 $ 0.13
Adjusted EBITDA $ 334.1 $ 254.8 31.1 %
Adjusted EBITDA margin
% 21.5 % 18.2 % 330 bps
-- Net sales increased 11.2% to $1.6 billion compared to $1.4 billion
primarily driven by the inclusion of net sales attributable to Primo
Water for the entire 2025 period due to the merger transaction, partially
offset by a decrease in sales attributable to the sale of the production
facility in Ontario, Canada in the first quarter of 2025.
-- Gross margin was 27.7% compared to 30.8%, primarily driven by lower gross
margin attributable to Primo Water due to the merger transaction and
non-recurring integration costs attributable to BlueTriton Brands.
-- SG&A expenses increased 1.5% to $341.0 million compared to $335.9 million,
primarily driven by SG&A expense attributable to Primo Water due to the
merger transaction, partially offset by nonrecurring management fees
incurred in the prior year period.
-- Net loss from continuing operations and net loss per diluted share were
$25.3 million and $0.07 per diluted share, respectively, compared to net
loss from continuing operations and net loss per diluted share of $153.9
million and $0.49, respectively.
-- Adjusted EBITDA increased 31.1% to $334.1 million compared to $254.8
million and Adjusted EBITDA margin increased 330 bps to 21.5%, compared
to 18.2%.
-- Net cash provided by operating activities from continuing operations of
$203.1 million, less $160.6 million of capital expenditures and additions
to intangible assets, resulted in $42.5 million of free cash flow, or
$214.8 million of Adjusted Free Cash Flow (adjusting for the items set
forth on Exhibit 5), compared to net cash provided by operating
activities from continuing operations of $93.7 million and Adjusted Free
Cash Flow of $171.8 million in the prior year period.
FISCAL YEAR PERFORMANCE
For the Fiscal Year Ended
(USD $M except %,
per share amounts
or unless as
otherwise noted) December 31, 2025 December 31, 2024 Y/Y Change
------------------- ------------------- ------------
Net sales $ 6,664.0 $ 5,152.5 29.3 %
Net income (loss)
from continuing
operations $ 80.4 $ (12.6) $ 93.0
Net income (loss)
per diluted share
from continuing
operations $ 0.21 $ (0.05) $ 0.26
Adjusted net income $ 498.1 $ 245.0 $ 253.1
Adjusted net income
per diluted share $ 1.33 $ 1.01 $ 0.32
Adjusted EBITDA $ 1,446.8 $ 994.6 45.5 %
Adjusted EBITDA
margin % 21.7 % 19.3 % 240 bps
-- Net sales increased 29.3% to $6.7 billion compared to $5.2 billion
primarily driven by net sales attributable to Primo Water due to the
merger transaction, partially offset by a decrease in sales attributable
to the sale of the production facility in Ontario, Canada in the first
quarter of 2025.
-- Gross margin was 30.3% compared to 31.5%, primarily driven by lower gross
margin attributable to Primo Water due to the merger transaction and
non-recurring integration costs attributable to BlueTriton Brands.
-- SG&A expenses increased 32.3% to $1.4 billion compared to $1.1 billion,
primarily driven by SG&A expenses attributable to Primo Water due to the
merger transaction, partially offset by nonrecurring management fees
incurred in the prior year period.
-- Net income from continuing operations and net income per diluted share
were $80.4 million and $0.21 per diluted share, respectively, compared to
net loss from continuing operations and net loss per diluted share of
$12.6 million and $0.05, respectively.
-- Adjusted EBITDA increased 45.5% to $1,446.8 million compared to $994.6
million and Adjusted EBITDA margin increased 240 bps to 21.7%, compared
to 19.3%.
FISCAL YEAR CASH FLOW & LIQUIDITY
-- Net cash provided by operating activities from continuing operations of
$680.3 million, less $434.4 million of capital expenditures and additions
to intangible assets, resulted in $245.9 million of free cash flow, or
$750.3 million of Adjusted Free Cash Flow (adjusting for the items set
forth on Exhibit 5), compared to net cash provided by operating
activities from continuing operations of $463.8 million and Adjusted Free
Cash Flow of $456.2 million in the prior year period.
-- Total debt, excluding unamortized debt costs and discounts, as of
December 31, 2025 was $5.2 billion and unrestricted cash and cash
equivalents totaled $376.7 million, resulting in net debt of $4.9 billion
and a net debt to underlying EBITDA ratio of 3.37x.
-- We paid cash dividends of $151.3 million for the year ended December 31,
2025.
-- We paid approximately $192.9 million, including brokerage commissions,
for share repurchases under our share repurchase plan during the year
ended December 31, 2025, respectively.
EARNINGS CONFERENCE CALL
Primo Brands will host a conference call to discuss these results on Thursday, February 26, 2026 at 8:00 a.m. Eastern Time. The company's supplemental earnings presentation is now available on the Events & Presentation section of Primo Brand's investor relations website at ir.primobrands.com. Access to a live listen-only audio webcast, as well as a replay, will be available on the company's investor relations website. Details to access the earnings call and webcast are below.
North America: (888) 510-2154
International: (437) 900-0527
Conference ID: 21804
Webcast Link: https://app.webinar.net/GDanBKJlJyP
A slide presentation and live audio webcast will be available through Primo Brands' website at ir.primobrands.com. The Company's full year 2026 Organic Net Sales, Adjusted EBITDA, and Adjusted Free Cash Flow guidance are available in the slide presentation and are expected to be discussed on the webcast.
Replay Information:
The earnings conference call will be recorded and archived for playback on the investor relations section of Primo Brands' website following the event.
ABOUT PRIMO BRANDS CORPORATION
Primo Brands is a leading North American branded beverage company focused on healthy hydration, delivering responsibly sourced diversified offerings across products, formats, channels, price points, and consumer occasions, distributed in every U.S. state and Canada. Primo Brands has a comprehensive portfolio of highly recognizable and conveniently packaged branded water and beverages that reach consumers whenever, wherever, and however they hydrate through distribution across retail outlets, away from home such as hotels and hospitals, and hospitality and food service accounts, as well as direct delivery to homes and businesses. These brands include established "billion-dollar brands" Poland Spring$(R)$ and Pure Life(R), premium brands like Saratoga(R) and The Mountain Valley(R), leading regional spring water offerings such as Arrowhead(R), Deer Park(R), Ice Mountain(R), Ozarka(R), and Zephyrhills(R), purified water brands including Primo Water(R) and Sparkletts(R), and flavored and enhanced beverages like Splash Refresher$(TM)$ and AC+ION(R). Primo Brands also has an industry-leading line-up of innovative water dispensers, which create consumer connectivity through recurring water purchases. Primo Brands operates a vertically integrated coast-to-coast network that distributes its brands to more than 200,000 retail outlets, as well as directly reaching
customers and consumers through its Direct Delivery, Exchange and Refill offerings. Through Direct Delivery, Primo Brands delivers responsibly sourced hydration solutions direct to home and business customers. Through its Exchange business, consumers can visit approximately 26,500 retail locations and purchase a pre-filled, multi-use bottle of water that can be exchanged after use for a discount on the next purchase. Through its Refill business, consumers have the option to refill empty multi-use bottles at over 23,500 self-service refill stations. Primo Brands also offers water filtration units for home and business customers across North America. Primo Brands is a leader in reusable beverage packaging, helping to reduce waste through its multi-serve bottles and innovative brand packaging portfolio, which includes recycled plastic, aluminum, and glass. Primo Brands has a portfolio of over 80 springs and actively manages water resources to help assure a steady supply of quality, safe drinking water today and in the future. Primo Brands also helps conserve over 28,000 acres of land across the U.S. and Canada. Primo Brands is proud to partner with the International Bottled Water Association ("IBWA") in North America, which supports strict adherence to safety, quality, sanitation, and regulatory standards for the benefit of consumer protection. Primo Brands is committed to supporting the communities it serves, investing in local and national programs and delivering hydration solutions following natural disasters and other local community challenges. Primo Brands employs more than 12,000 associates with dual headquarters in Tampa, Florida, and Stamford, Connecticut. For more information, please visit www.primobrands.com.
Basis of Presentation
As a result of the timing of the consummation of the business combination of Primo Water Corporation ("Primo Water") and Triton Water Parent, Inc. ("BlueTriton Brands"), to form Primo Brands Corporation on November 8, 2024, the Company's GAAP consolidated financial information presented herein (a) for the three months and fiscal year ended December 31, 2024,reflects BlueTriton Brands' results through November 8, 2024 and Primo Brands' results (inclusive of both BlueTriton Brands and Primo Water) from November 9, 2024 to December 31, 2024 and (b) for the three months and fiscal year ended December 31, 2025, reflects Primo Brands results.
Non-GAAP Measures
To supplement its reporting of financial measures determined in accordance with generally accepted accounting principles in the United States ("GAAP"), Primo Brands utilizes certain non-GAAP financial measures. Primo Brands 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 as listed in the below reconciliations from the underlying business. Because Primo Brands 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 Brands' underlying business performance and the performance of its management. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by Net Sales. Additionally, Primo Brands 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. Primo Brands also presents net debt, defined as total debt minus unrestricted cash and cash equivalents, as well as its net debt to adjusted EBITDA ratio. Management believes Free Cash Flow, Adjusted Free Cash Flow, net debt and net debt to Adjusted EBITDA ratio provide useful information to investors in assessing our performance, comparing Primo Brands' 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 Brands' business, making strategic acquisitions, paying dividends, and strengthening the balance sheet.
The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, Primo Brands' financial statements prepared in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP. Also, other companies might calculate these measures differently. Investors are encouraged to review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP measures included in this press release and the accompanying tables. 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 and forward-looking information 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 Brands makes the statements. Forward-looking statements involve inherent risks and uncertainties and Primo Brands 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 Brands' 2026 outlook and resiliency in 2026 and beyond), anticipated synergies and other benefits from the business combination of BlueTriton and Primo Water, the future optimization of headcount, execution of the Company's strategy and Primo Brands' competitive position. 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: our ability to manage our expanded operations following the business combination; we face significant competition in the segment in which we operate; our success depends, in part, on our intellectual property; we may not be able to consummate acquisitions, or acquisitions may be difficult to integrate, and we may not realize the expected benefits; our business is dependent on our ability to maintain access to our water sources; our ability to respond successfully to consumer trends related to our products; the loss or reduction in sales to any significant customer; our packaging supplies and other costs are subject to price increases; risks related to our common stock; the affiliates of One Rock Capital Partners, LLC own a significant amount of the voting power of the Company, and their interests may conflict with or differ from the interests of other stockholders; legislative and executive action risks; risks related to sustainability matters; costs to comply with developing laws and regulations, including those surrounding the production and use of plastics, as well as related litigation relating to plastics pollution; our products may not meet health and safety standards or could become contaminated, and we could be liable for injury, illness, or death caused by consumption of our products; risks related to litigation or legal proceedings; risks related to loss of controlled company status; risks related to uncertainties regarding the interpretation of tax laws and regulations; and risks associated with our substantial indebtedness.
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 Brands' Annual Report on Form 10-K and its quarterly reports on Form 10-Q, as well as other filings with the securities commissions. Primo Brands 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: ir.primobrands.com
EXHIBIT
PRIMO BRANDS CORPORATION 1
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
(in millions of U.S. dollars,
except share and per share
amounts)
Unaudited
For the Fiscal
For the Three Months Year Ended
Ended December 31, December 31,
----------------------- ------------------
2025 2024 2025 2024
------------ --------- -------- --------
Net sales $ 1,554.1 $ 1,397.2 $6,664.0 $5,152.5
Cost of sales 1,124.0 967.1 4,643.8 3,530.9
------------ --------- -------- --------
Gross profit 430.1 430.1 2,020.2 1,621.6
Selling, general
and administrative
expenses 341.0 335.9 1,390.4 1,050.6
Acquisition,
integration and
restructuring
expenses 33.8 175.1 167.5 204.1
Intangible asset
impairment 35.6 -- 35.6 --
Other operating
expense (income),
net 1.7 0.1 (3.7) 6.6
------------ --------- -------- --------
Operating income
(loss) 18.0 (81.0) 430.4 360.3
Other income, net (40.3) -- (59.7) --
Loss on
modification and
extinguishment of
debt -- -- 18.6 --
Interest and
financing expense,
net 79.4 87.8 326.5 339.6
------------ --------- -------- --------
(Loss) income from
continuing
operations before
income taxes (21.1) (168.8) 145.0 20.7
Provision for
(benefit from)
income taxes 4.2 (14.9) 64.6 33.3
------------ --------- -------- --------
Net (loss) income
from continuing
operations $ (25.3) $ (153.9) $ 80.4 $ (12.6)
Net income (loss)
from discontinued
operations, net of
tax 12.3 (3.8) (20.3) (3.8)
------------ --------- -------- --------
Net (loss) income $ (13.0) $ (157.7) $ 60.1 $ (16.4)
=========== ======== ======= =======
Net (loss) income
per common share
Basic:
Continuing
operations $ (0.07) $ (0.49) $ 0.21 (0.05)
Discontinued
operations $ 0.03 $ (0.01) $ (0.05) $ (0.02)
----------- -------- ------- -------
Net (loss)
income per
common
share $ (0.04) $ (0.50) $ 0.16 (0.07)
----------- -------- ------- -------
Diluted:
Continuing
operations $ (0.07) $ (0.49) $ 0.21 $ (0.05)
Discontinued
operations $ 0.03 $ (0.01) $ (0.05) $ (0.02)
----------- -------- ------- -------
Net (loss)
income per
common
share $ (0.04) $ (0.50) $ 0.16 $ (0.07)
----------- -------- ------- -------
Weighted-average
shares of common
stock outstanding
(in thousands)
Basic 367,824 312,891 373,512 242,315
Diluted 367,824 312,891 374,869 242,315
PRIMO BRANDS CORPORATION EXHIBIT 2
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in millions of U.S. dollars,
except share amounts)
Unaudited
December 31, 2025 December 31, 2024
------------------- -------------------
ASSETS
Current Assets:
Cash, cash equivalents and
restricted cash $ 376.9 $ 614.4
Trade receivables, net of
allowance for expected credit
losses of $20.5 and $4.7 as of
December 31, 2025
and December 31, 2024,
respectively 431.8 444.0
Inventories 223.5 208.4
Prepaid expenses and other
current assets 148.9 150.4
Current assets held for sale 36.7 111.8
------------------- -------------------
Total current assets 1,217.8 1,529.0
Property, plant and equipment, net 2,185.5 2,083.9
Operating lease
right-of-use-assets, net 539.3 628.7
Goodwill 3,581.9 3,572.2
Intangible assets, net 2,992.7 3,191.7
Other non-current assets 85.6 70.1
Non-current assets held for sale -- 118.9
------------------- -------------------
Total assets $ 10,602.8 $ 11,194.5
=============== ===============
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current Liabilities:
Current portion of long-term debt $ 73.3 $ 64.5
Trade payables 518.9 471.6
Accruals and other current
liabilities 597.6 697.7
Current portion of operating
lease obligations 92.9 95.5
Current liabilities held for sale -- 82.2
------------------- -------------------
Total current liabilities 1,282.7 1,411.5
Long-term debt, less current
portion 5,084.6 4,963.6
Operating lease obligations, less
current portion 474.4 555.6
Deferred income taxes 691.5 738.7
Other non-current liabilities 77.0 49.8
Non-current liabilities held for
sale -- 31.1
------------------- -------------------
Total liabilities $ 7,610.2 $ 7,750.3
Stockholders' Equity:
Common stock, $0.01 par value,
900,000,000 shares authorized,
363,940,940 shares and
379,792,996 shares issued and
outstanding as of December 31,
2025 and December 31, 2024,
respectively $ 3.7 $ 3.8
Additional paid-in capital 5,017.3 4,971.3
Accumulated deficit (2,014.5) (1,513.7)
Accumulated other comprehensive
loss (13.9) (17.2)
------------------- -------------------
Total stockholders' equity 2,992.6 3,444.2
------------------- -------------------
Total liabilities and
stockholders' equity $ 10,602.8 $ 11,194.5
=============== ===============
PRIMO BRANDS
CORPORATION EXHIBIT 3
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(in millions of
U.S. dollars)
Unaudited
For the Three Months Ended For the Fiscal Year
December 31, Ended December 31,
------------------------------ ----------------------
2025 2024 2025 2024
---------------- ------------ --------- -----------
Cash flows from
operating
activities of
continuing
operations:
Net (loss)
income $ (13.0) $ (157.7) $ 60.1 $ (16.4)
Less: Net
income (loss)
from
discontinued
operations,
net of income
taxes 12.3 (3.8) (20.3) (3.8)
---------------- ------------ --------- -----------
Net (loss)
income from
continuing
operations $ (25.3) $ (153.9) $ 80.4 $ (12.6)
Adjustments to
reconcile net
income (loss)
from continuing
operations to
cash flows from
operating
activities of
continuing
operations:
Depreciation
and
amortization 173.2 106.0 610.2 333.3
Amortization of
debt discount
and issuance
costs 7.9 5.9 29.8 18.4
Stock-based
compensation
costs 13.1 7.8 49.9 8.7
Restructuring
charges (2.9) 22.0 3.1 22.0
Inventory
obsolescence
expense 2.8 3.6 14.6 16.9
Charge for
expected
credit losses 15.8 6.0 45.9 12.6
Deferred income
taxes (51.9) (34.5) (46.2) (78.1)
Intangible
asset
impairment 35.6 -- 35.6 --
Proceeds from
insurance
settlements (27.3) -- (47.3) --
Other non-cash
items 18.1 3.7 18.5 16.1
Changes in
operating
assets and
liabilities,
net of effects
of businesses
acquired:
Trade
receivables 102.5 145.3 (30.9) 83.6
Inventories 6.8 31.3 (33.5) (0.1)
Prepaid
expenses and
other current
and
non-current
assets (9.1) (49.4) 12.2 (33.5)
Trade payables
and accruals
and other
current and
non-current
liabilities (56.2) (0.1) (62.0) 76.5
Net cash
provided by
operating
activities of
continuing
operations 203.1 93.7 680.3 463.8
---------------- ------------ --------- -----------
Cash flows from
investing
activities of
continuing
operations:
Purchases of
property,
plant and
equipment (145.8) (53.3) (377.4) (150.2)
Purchases of
intangible
assets (14.8) (4.3) (57.0) (40.7)
Acquisitions,
net of cash
received -- -- (29.0) --
Cash acquired
in the
Transaction -- 665.9 -- 665.9
Proceeds from
sale of other
assets -- -- 56.9 --
Purchases of
investments -- (10.0) -- (10.0)
Proceeds from
insurance
settlements 27.3 -- 47.3 --
Other investing
activities 13.3 0.7 21.3 3.6
---------------- ------------ --------- -----------
Net cash (used
in) provided
by investing
activities of
continuing
operations (120.0) 599.0 (337.9) 468.6
---------------- ------------ --------- -----------
Cash flows from
financing
activities of
continuing
operations:
Proceeds from
2024
Incremental
Term Loan, net
of discount -- -- -- 392.0
Proceeds from
borrowings
from ABL
Credit
Facility -- -- -- 25.0
Repayment of
borrowings
from ABL
Credit
Facility -- -- -- (115.0)
Repayment of
Term Loans (7.8) (8.0) (31.0) (32.0)
Proceeds from
borrowings of
other debt -- 0.9 -- 8.3
Principal
repayment of
other debt (1.3) (0.8) (5.4) (3.5)
Principal
payment of
finance
leases (9.8) (3.6) (34.5) (8.2)
Financing fees (0.3) -- (8.0) (5.1)
Issuance of
common stock 3.0 1.9 10.7 1.9
Common stock
repurchased
and cancelled (124.7) (10.4) (421.5) (10.4)
Dividends paid
to common
stockholders (38.1) (35.7) (151.3) (35.7)
Dividends paid
to Primo Water
stockholders -- (131.5) -- (131.5)
Dividends paid
to Sponsor
Stockholder -- (65.9) -- (448.6)
Other financing
activities 10.0 (0.1) 9.0 (0.1)
---------------- ------------ --------- -----------
Net cash used
in financing
activities of
continuing
operations (169.0) (253.2) (632.0) (362.9)
---------------- ------------ --------- -----------
Cash flows from
discontinued
operations:
Net cash (used
in) provided
by operating
activities
from
discontinued
operations (1.7) 3.4 7.1 3.4
Net cash
provided by
investing
activities
from
discontinued
operations 40.6 5.8 38.8 5.8
Net cash used
in financing
activities
from
discontinued
operations (0.3) (3.5) (2.2) (3.5)
---------------- ------------ --------- -----------
Net cash
provided by
discontinuing
operations 38.6 5.7 43.7 5.7
---------------- ------------ --------- -----------
Effect of
exchange rates
on cash, cash
equivalents
and restricted
cash 0.6 (1.2) 2.1 (1.5)
---------------- ------------ --------- -----------
Net (decrease)
increase in
cash, cash
equivalents and
restricted
cash (46.7) 444.0 (243.8) 573.7
Cash and cash
equivalents and
restricted
cash, beginning
of period 423.6 176.7 620.7 47.0
---------------- ------------ --------- -----------
Cash and cash
equivalents and
restricted
cash, end of
period $ 376.9 $ 620.7 $ 376.9 $ 620.7
Cash and cash
equivalents and
restricted cash
of discontinued
operations, end
of period -- 6.3 -- 6.3
---------------- ------------ --------- -----------
Cash and cash
equivalents and
restricted cash
of continuing
operations, end
of period $ 376.9 $ 614.4 $ 376.9 $ 614.4
============ ======== ===== =======
EXHIBIT
PRIMO BRANDS CORPORATION 4
SUPPLEMENTARY INFORMATION - NON-GAAP -
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION
& AMORTIZATION
(EBITDA)
(in millions of
U.S. dollars,
except
percentage
amounts)
Unaudited
For the Fiscal
For the Three Months Ended Year Ended
December 31, December 31,
---------------------------- ------------------
2025 2024 2025 2024
------------ -------------- -------- --------
Net (loss)
income from
continuing
operations $ (25.3) $ (153.9) $ 80.4 $ (12.6)
Interest and
financing
expense, net 79.4 87.8 326.5 339.6
Provision for
(benefit from)
income taxes 4.2 (14.9) 64.6 33.3
Depreciation and
amortization 173.2 106.0 610.2 333.3
------------ -------------- -------- --------
EBITDA $ 231.5 $ 25.0 $1,081.7 $ 693.6
Acquisition,
integration and
restructuring
expenses (a)
(1) 71.0 175.1 271.8 204.1
Stock-based
compensation
costs (b) 13.1 7.4 49.9 8.3
Impairment
charges ( c) 35.6 -- 35.6 --
Unrealized loss
on foreign
exchange and
commodity
forwards, net
(d) 2.7 0.3 4.4 6.4
Loss on disposal
of property
plant and
equipment, net
(e) 9.0 1.6 17.4 5.4
Loss on
modification and
extinguishment
of debt (f) -- -- 18.6 --
Management fees
(g) -- 34.8 -- 53.4
Purchase
accounting
adjustments
(h) -- 4.8 1.2 4.8
Proceeds from
insurance
settlements
(i) (27.3) -- (47.3) --
Other
adjustments,
net (j) (1.5) 5.8 13.5 18.6
------------ -------------- -------- --------
Adjusted EBITDA $ 334.1 $ 254.8 $1,446.8 $ 994.6
=========== ============= ======= =======
Net sales $ 1,554.1 $ 1,397.2 $6,664.0 $5,152.5
Adjusted EBITDA
margin % 21.5 % 18.2 % 21.7 % 19.3 %
For the Three For the Fiscal
Months Ended Year Ended
December 31, December 31,
------------------- -----------------
Location in
Consolidated
Statements of
Operations 2025 2024 2025 2024
--------------- -------- --------- ------ ---------
(Unaudited)
----------------------
(a)
Acquisition, Acquisition,
integration integration
and and
restructuring restructuring
expenses (1) expenses $ 33.8 $ 175.1 $167.5 $ 204.1
Cost of sales 37.2 -- 104.3 --
Selling,
(b) Stock-based general and
compensation administrative
costs expenses 13.1 7.4 49.9 8.3
Intangible
(c ) Impairment asset
charges impairment 35.6 -- 35.6 --
(d) Unrealized
loss on
foreign
exchange and
commodity Other income,
forwards, net net 1.6 0.3 8.1 6.4
Other operating (income)
expense, net 1.1 -- (3.7) --
(e) Loss on
disposal of
property plant
and equipment,
net Cost of sales 9.8 1.6 19.1 5.4
Selling, general and
administrative expenses (0.8) -- (1.7) --
(f) Loss on Loss on
modification modification
and and
extinguishment extinguishment
of debt of debt -- -- 18.6 --
Selling,
general and
(MORE TO FOLLOW) Dow Jones Newswires
February 26, 2026 06:00 ET (11:00 GMT)