Primo Brands Corporation (PRMB)
NYSE: PRMB · Real-Time Price · USD
31.89
+0.73 (2.34%)
Mar 14, 2025, 12:23 PM EDT - Market open
Primo Brands Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Net Income | -16.4 | 92.8 | -126.7 | -175.2 |
| Depreciation & Amortization | 342.3 | 306.2 | 326.2 | 420.44 |
| Other Amortization | 18.4 | 13.5 | 13.9 | 10.91 |
| Asset Writedown & Restructuring Costs | 7.1 | 14.3 | 3.7 | - |
| Stock-Based Compensation | 8.7 | 1.3 | 1.8 | - |
| Provision & Write-off of Bad Debts | 12.6 | 14.1 | 18.4 | 12.33 |
| Other Operating Activities | -35.4 | -13.5 | -26.8 | -29.24 |
| Change in Accounts Receivable | 83.6 | 51.3 | -188 | 3.71 |
| Change in Inventory | -0.1 | 23.1 | -113.1 | -27.6 |
| Change in Accounts Payable | -23.4 | -228 | 212.4 | -5.02 |
| Change in Other Net Operating Assets | 66.4 | 45.8 | -13.5 | -75.71 |
| Operating Cash Flow | 467.2 | 320.9 | 108.3 | 134.62 |
| Operating Cash Flow Growth | 45.59% | 196.31% | -19.55% | - |
| Capital Expenditures | -150.2 | -203.6 | -258.5 | -161.89 |
| Cash Acquisitions | 665.9 | - | - | -4,285 |
| Sale (Purchase) of Intangibles | -40.7 | -14.1 | -78.2 | -54.55 |
| Investment in Securities | -10 | -3 | -1.2 | -18.55 |
| Other Investing Activities | 9.4 | 3.1 | 18.5 | 581.13 |
| Investing Cash Flow | 474.4 | -217.6 | -319.4 | -3,939 |
| Long-Term Debt Issued | 425.3 | 182 | - | - |
| Total Debt Issued | 425.3 | 182 | - | 3,776 |
| Long-Term Debt Repaid | -158.7 | -114.1 | -75.1 | - |
| Total Debt Repaid | -158.7 | -114.1 | -75.1 | -14.84 |
| Net Debt Issued (Repaid) | 266.6 | 67.9 | -75.1 | 3,761 |
| Issuance of Common Stock | 1.9 | 3.3 | 2.4 | 1,113 |
| Repurchase of Common Stock | -10.4 | - | - | - |
| Preferred Dividends Paid | - | -49.9 | -8.6 | -26.51 |
| Common Dividends Paid | -615.8 | - | - | -804 |
| Dividends Paid | -615.8 | -49.9 | -8.6 | -830.51 |
| Other Financing Activities | -8.7 | - | - | - |
| Financing Cash Flow | -366.4 | -162.3 | -147.7 | 4,312 |
| Foreign Exchange Rate Adjustments | -1.5 | 0.2 | -0.2 | -0.65 |
| Miscellaneous Cash Flow Adjustments | - | - | - | -0.11 |
| Net Cash Flow | 573.7 | -58.8 | -359 | 507.05 |
| Free Cash Flow | 317 | 117.3 | -150.2 | -27.27 |
| Free Cash Flow Growth | 170.25% | - | - | - |
| Free Cash Flow Margin | 6.15% | 2.50% | -3.38% | -0.81% |
| Free Cash Flow Per Share | 1.31 | 0.54 | -0.69 | -26.51 |
| Cash Interest Paid | 320.2 | 274.3 | 198.2 | 111.27 |
| Cash Income Tax Paid | 97.1 | 65.9 | 13.9 | 0.11 |
| Levered Free Cash Flow | 631.4 | 109.55 | - | - |
| Unlevered Free Cash Flow | 825.25 | 276.11 | - | - |
| Change in Net Working Capital | -312.4 | 78 | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.