Primo Water Corp
TSX:PRMW

Watchlist Manager
Primo Water Corp Logo
Primo Water Corp
TSX:PRMW
Watchlist
Price: 37.4 CAD 5.77% Market Closed
Market Cap: 7.9B CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

Operating Cash Flow
+
3Y
+46%
5Y
+70%
10Y
+173%
Investing Cash Flow
+
3Y
-
5Y
-
10Y
-
Financing Cash Flow
+
3Y
-81%
5Y
-2 619%
10Y
-172%

Cash Flow Statement
Primo Water Corp

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2000 Mar-2001 Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Jan-2004 Apr-2004 Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
27
30
36
39
40
43
37
56
4
6
22
18
77
82
87
84
78
71
67
43
25
14
(3)
5
(18)
(11)
(14)
(26)
(69)
(94)
(100)
(182)
(121)
(79)
(43)
59
86
78
67
59
60
55
59
69
41
40
39
38
53
47
39
36
22
19
(4)
(16)
16
18
41
45
21
20
11
4
(72)
(105)
(135)
(90)
7
404
437
402
384
2
(5)
(5)
3
26
(114)
(102)
(132)
(145)
(18)
(22)
(3)
0
(14)
(31)
30
42
86
118
238
257
252
257
Depreciation & Amortization
37
37
38
38
40
41
41
43
44
46
48
49
51
54
56
58
60
62
63
66
70
73
76
77
87
85
84
83
72
75
77
79
81
77
73
70
66
65
64
66
74
82
91
96
95
96
95
96
97
98
99
100
101
101
102
104
111
143
175
206
128
219
214
153
151
142
138
190
189
192
192
193
172
164
158
150
169
174
184
196
202
210
209
209
219
227
235
242
182
229
247
252
193
194
166
152
Change in Deffered Taxes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(13)
(18)
(19)
(12)
(1)
1
1
(5)
0
7
4
4
4
2
6
8
17
14
19
15
2
2
(8)
(6)
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
3
5
3
4
5
4
7
6
2
1
1
1
0
0
0
5
0
0
0
3
4
5
6
5
5
5
5
4
5
5
5
6
0
0
0
8
0
0
0
7
11
16
18
18
17
16
21
23
17
16
11
23
11
13
17
22
0
0
0
18
0
0
0
16
18
21
23
14
15
21
25
Other Non-Cash Items
2
0
0
1
1
4
7
5
54
54
51
54
9
8
10
10
8
7
8
31
42
47
48
33
44
43
42
41
78
78
76
155
91
79
71
(14)
7
15
24
24
(7)
(4)
(1)
(7)
12
12
9
14
10
9
9
10
14
16
18
19
16
5
(3)
1
116
12
26
95
163
154
208
128
117
(317)
(375)
(380)
(402)
58
60
66
54
(0)
117
125
127
171
77
79
59
60
74
94
78
40
(19)
(38)
(104)
(123)
(93)
(91)
Cash Taxes Paid
2
0
0
0
6
0
0
0
19
0
0
0
22
0
0
0
27
0
0
0
14
0
0
0
8
0
0
0
(0)
(3)
(2)
1
(10)
(7)
(9)
(7)
11
(3)
(1)
(14)
(24)
(7)
(8)
2
1
(2)
(3)
(2)
0
1
1
0
0
(0)
0
(1)
3
3
4
1
3
7
5
1
3
(0)
1
6
2
3
2
10
9
8
12
9
7
8
4
7
8
8
12
9
8
7
5
4
1
4
9
9
27
27
38
52
Cash Interest Paid
23
0
0
0
30
0
0
0
38
0
0
0
26
0
0
0
25
0
0
0
27
0
0
0
32
0
0
0
33
36
48
51
31
31
31
30
24
23
21
20
23
39
39
54
54
52
51
51
51
51
51
51
51
52
51
39
46
37
76
84
35
124
113
81
49
47
26
59
82
75
95
83
69
73
73
75
75
75
63
76
87
95
89
75
71
51
63
65
65
68
71
72
69
65
60
56
Change in Working Capital
26
24
30
8
12
8
(8)
5
(11)
4
4
(4)
6
(8)
(42)
(41)
(43)
(35)
4
(2)
(8)
(19)
(18)
(12)
(4)
0
(21)
(24)
(1)
5
40
21
16
13
1
26
(4)
(16)
(18)
(6)
51
13
(14)
(22)
15
(2)
19
9
13
4
7
37
19
26
41
22
(86)
(58)
(59)
(67)
(10)
(14)
(2)
(4)
27
93
91
77
(34)
(49)
(96)
(78)
6
16
4
8
22
10
80
24
(21)
(24)
(62)
(30)
(22)
(38)
(41)
(43)
(25)
(32)
(31)
11
21
49
89
41
Cash from Operating Activities
91
N/A
91
+0%
104
+14%
86
-17%
93
+8%
96
+4%
77
-20%
108
+40%
91
-16%
110
+21%
125
+13%
117
-6%
143
+22%
137
-4%
111
-19%
110
-1%
103
-7%
105
+2%
141
+34%
138
-2%
129
-7%
115
-11%
102
-11%
102
0%
109
+7%
117
+7%
92
-22%
74
-20%
80
+8%
63
-21%
92
+47%
73
-21%
67
-9%
89
+33%
102
+14%
140
+38%
155
+10%
142
-8%
136
-4%
142
+5%
178
+25%
145
-19%
135
-7%
136
+1%
164
+21%
146
-11%
163
+12%
157
-4%
173
+10%
158
-9%
154
-3%
183
+19%
155
-15%
161
+4%
156
-3%
130
-17%
57
-56%
108
+91%
154
+43%
186
+20%
255
+37%
237
-7%
249
+5%
248
-1%
270
+9%
285
+6%
302
+6%
305
+1%
279
-9%
231
-17%
157
-32%
136
-13%
147
+8%
222
+51%
199
-11%
208
+5%
247
+19%
211
-15%
267
+27%
238
-11%
176
-26%
218
+24%
211
-4%
242
+15%
257
+6%
251
-2%
261
+4%
270
+4%
282
+4%
292
+4%
302
+3%
358
+18%
350
-2%
380
+9%
406
+7%
354
-13%
Investing Cash Flow
Capital Expenditures
(28)
(27)
(28)
(30)
(37)
(37)
(38)
(40)
(42)
(33)
(43)
(42)
(50)
(41)
(34)
(48)
(55)
(67)
(83)
(76)
(83)
(56)
(38)
(30)
(48)
(43)
(56)
(65)
(77)
(76)
(63)
(70)
(59)
(43)
(42)
(25)
(34)
(35)
(40)
(47)
(48)
(52)
(53)
(50)
(55)
(62)
(70)
(75)
(75)
(75)
(70)
(68)
(61)
(51)
(48)
(48)
(54)
(73)
(90)
(106)
(73)
(118)
(122)
(99)
(99)
(97)
(95)
(131)
(127)
(130)
(128)
(126)
(128)
(120)
(114)
(111)
(110)
(124)
(130)
(118)
(123)
(115)
(120)
(136)
(162)
(174)
(186)
(220)
(169)
(220)
(222)
(197)
(148)
(143)
(133)
(120)
Other Items
(35)
(37)
(51)
(179)
(122)
(126)
(154)
(24)
(31)
(36)
(9)
(12)
(52)
(80)
(76)
(78)
(38)
(26)
(31)
(165)
(135)
(143)
(144)
(8)
2
(10)
(6)
(6)
(1)
(5)
(3)
(3)
5
2
(0)
0
2
(1)
(1)
(508)
(507)
(507)
(509)
(27)
(36)
(41)
(38)
(14)
(6)
(0)
(8)
(10)
(10)
(11)
(85)
(79)
(797)
(796)
(676)
(699)
(27)
(26)
(70)
(989)
(997)
(971)
(1 001)
(74)
(71)
1 146
1 157
1 178
1 071
(104)
(104)
(120)
(38)
(94)
(81)
(79)
(55)
(27)
(15)
(23)
(79)
(79)
(86)
(79)
(13)
17
22
38
489
500
546
554
Cash from Investing Activities
(62)
N/A
(64)
-3%
(79)
-23%
(209)
-164%
(159)
+24%
(162)
-2%
(192)
-19%
(64)
+67%
(72)
-13%
(70)
+4%
(52)
+25%
(54)
-3%
(102)
-89%
(121)
-18%
(111)
+8%
(126)
-14%
(93)
+26%
(93)
+1%
(113)
-22%
(240)
-112%
(218)
+9%
(199)
+9%
(182)
+9%
(38)
+79%
(47)
-22%
(53)
-14%
(63)
-19%
(71)
-12%
(78)
-11%
(81)
-3%
(66)
+19%
(73)
-11%
(55)
+25%
(40)
+26%
(42)
-4%
(25)
+41%
(32)
-30%
(36)
-12%
(41)
-14%
(555)
-1 253%
(555)
0%
(559)
-1%
(561)
0%
(78)
+86%
(90)
-16%
(103)
-14%
(108)
-4%
(89)
+18%
(80)
+9%
(75)
+7%
(78)
-4%
(79)
-1%
(72)
+9%
(62)
+13%
(133)
-114%
(127)
+5%
(850)
-568%
(869)
-2%
(766)
+12%
(805)
-5%
(100)
+88%
(144)
-45%
(192)
-33%
(1 088)
-465%
(1 097)
-1%
(1 067)
+3%
(1 096)
-3%
(205)
+81%
(198)
+3%
1 017
N/A
1 028
+1%
1 053
+2%
943
-10%
(223)
N/A
(218)
+2%
(231)
-6%
(148)
+36%
(218)
-48%
(211)
+3%
(197)
+7%
(178)
+9%
(142)
+21%
(135)
+5%
(159)
-18%
(241)
-51%
(252)
-5%
(272)
-8%
(299)
-10%
(182)
+39%
(203)
-12%
(199)
+2%
(160)
+20%
341
N/A
357
+5%
414
+16%
435
+5%
Financing Cash Flow
Net Issuance of Common Stock
0
2
2
3
8
11
12
10
6
2
7
7
12
13
17
18
14
13
7
5
4
0
1
0
0
0
1
1
1
0
(6)
(6)
(6)
0
0
47
48
0
0
71
71
0
71
0
0
0
0
(0)
(0)
(3)
(8)
(13)
(13)
(11)
(8)
(8)
(12)
(12)
(16)
(11)
(7)
137
364
362
361
217
(3)
0
(0)
(3)
(17)
(41)
(69)
(75)
(81)
(59)
(31)
(51)
(32)
(31)
(30)
(1)
1
(26)
(23)
(21)
(22)
(7)
(25)
(40)
(42)
(31)
(20)
(10)
(6)
(6)
Net Issuance of Debt
(21)
(28)
(34)
67
(10)
371
112
256
(300)
(329)
(63)
(348)
(34)
(18)
(5)
14
(11)
(16)
(20)
94
91
89
80
(38)
(67)
(65)
(29)
(24)
16
38
6
32
(3)
(38)
(59)
(153)
(142)
(129)
(122)
381
344
375
378
(57)
(15)
(42)
(26)
(4)
(3)
(3)
(20)
(21)
(171)
(107)
45
1
936
863
709
708
0
(164)
(207)
463
498
1 310
1 265
641
641
(384)
(276)
(276)
(193)
53
81
80
6
59
116
45
(14)
(41)
(115)
(26)
72
71
65
56
(26)
(5)
(33)
(121)
(209)
(236)
(216)
(139)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
(17)
(23)
(22)
(27)
(22)
(22)
(23)
(27)
(30)
(31)
(31)
(29)
(28)
(30)
(31)
(33)
(33)
(33)
(33)
(33)
(34)
(33)
(33)
(33)
(33)
(33)
(33)
(34)
(37)
(38)
(40)
(40)
(39)
(39)
(39)
(41)
(42)
(44)
(45)
(47)
(48)
(50)
(52)
(54)
(55)
(57)
Other
(2)
0
(0)
0
64
(303)
(7)
(306)
275
273
(24)
274
(5)
(5)
(5)
(6)
(6)
(8)
(9)
(10)
(10)
(8)
(7)
(6)
(5)
(4)
(4)
(4)
(4)
(5)
(9)
(9)
(10)
(10)
(6)
(8)
(13)
(14)
(13)
(26)
(22)
(21)
(21)
(6)
(6)
(6)
(5)
(6)
(7)
(8)
(8)
(7)
(7)
(8)
(17)
(51)
(65)
(65)
(59)
(26)
(123)
(12)
(9)
106
48
(231)
(561)
(681)
(654)
(1 145)
(814)
(803)
(771)
3
4
4
(9)
(5)
(6)
(0)
(8)
(10)
(23)
(29)
(11)
(10)
2
0
(6)
2
5
4
(6)
(10)
(14)
(15)
Cash from Financing Activities
(23)
N/A
(27)
-14%
(33)
-24%
70
N/A
63
-11%
79
+26%
116
+46%
(40)
N/A
(20)
+51%
(54)
-174%
(80)
-50%
(67)
+17%
(27)
+60%
(9)
+65%
6
N/A
27
+319%
(3)
N/A
(11)
-332%
(22)
-105%
89
N/A
85
-5%
84
-1%
74
-12%
(43)
N/A
(71)
-66%
(69)
+3%
(33)
+53%
(28)
+15%
12
N/A
33
+168%
(9)
N/A
17
N/A
(19)
N/A
(54)
-181%
(66)
-21%
(114)
-73%
(108)
+6%
(95)
+12%
(88)
+7%
426
N/A
393
-8%
425
+8%
428
+1%
(63)
N/A
(20)
+68%
(47)
-132%
(31)
+34%
(11)
+65%
(16)
-49%
(19)
-20%
(54)
-178%
(64)
-18%
(213)
-236%
(152)
+29%
(2)
+99%
(80)
-4 894%
836
N/A
759
-9%
605
-20%
641
+6%
(160)
N/A
(69)
+57%
120
N/A
901
+651%
876
-3%
1 263
+44%
668
-47%
(74)
N/A
(47)
+36%
(1 566)
-3 238%
(1 140)
+27%
(1 153)
-1%
(1 066)
+8%
(53)
+95%
(30)
+44%
(8)
+73%
(66)
-725%
(32)
+51%
42
N/A
(24)
N/A
(91)
-286%
(91)
+1%
(176)
-94%
(120)
+32%
(1)
+99%
(1)
-25%
2
N/A
5
+126%
(103)
N/A
(90)
+13%
(119)
-32%
(198)
-67%
(286)
-44%
(309)
-8%
(292)
+6%
(218)
+25%
Change in Cash
Effect of Foreign Exchange Rates
(1)
(1)
(1)
(0)
(0)
(0)
0
1
1
1
0
0
1
1
1
1
1
1
1
1
(1)
(0)
(0)
(0)
0
(0)
0
0
0
(0)
(0)
(1)
(6)
(5)
(4)
(4)
1
1
(0)
1
0
1
2
0
(0)
0
(1)
2
2
(2)
(2)
(3)
(2)
1
3
(1)
(3)
(4)
(5)
(5)
(4)
(4)
(6)
(6)
(8)
(5)
(0)
3
6
0
(7)
(8)
(10)
(4)
(0)
(2)
2
(2)
(1)
1
3
4
3
1
(2)
(2)
(4)
(6)
(3)
(1)
0
3
2
1
1
2
Net Change in Cash
5
N/A
(0)
N/A
(9)
-2 100%
(53)
-505%
(3)
+94%
13
N/A
1
-91%
5
+292%
(1)
N/A
(13)
-2 017%
(8)
+35%
(4)
+54%
15
N/A
8
-50%
7
-4%
12
+59%
8
-29%
2
-71%
6
+163%
(12)
N/A
(5)
+60%
(1)
+88%
(6)
-917%
21
N/A
(8)
N/A
(5)
+45%
(3)
+26%
(25)
-629%
14
N/A
15
+9%
18
+15%
16
-10%
(13)
N/A
(11)
+15%
(11)
+1%
(2)
+85%
16
N/A
13
-22%
7
-44%
14
+96%
17
+24%
13
-27%
4
-71%
(5)
N/A
53
N/A
(4)
N/A
23
N/A
60
+159%
79
+31%
61
-22%
20
-68%
38
+91%
(132)
N/A
(52)
+60%
24
N/A
(78)
N/A
39
N/A
(6)
N/A
(12)
-95%
16
N/A
(9)
N/A
21
N/A
171
+728%
55
-68%
41
-26%
475
+1 060%
(126)
N/A
29
N/A
40
+36%
(318)
N/A
39
N/A
28
-30%
13
-53%
(58)
N/A
(49)
+16%
(32)
+34%
35
N/A
(42)
N/A
98
N/A
18
-81%
(90)
N/A
(10)
+89%
(97)
-869%
(37)
+62%
13
N/A
(4)
N/A
(12)
-186%
(30)
-148%
(6)
+81%
(2)
+74%
(15)
-927%
2
N/A
408
+17 635%
429
+5%
529
+23%
573
+8%
Free Cash Flow
Free Cash Flow
63
N/A
64
+1%
76
+18%
56
-26%
56
+0%
60
+6%
39
-35%
69
+76%
49
-29%
77
+56%
81
+6%
75
-8%
93
+24%
96
+3%
77
-20%
62
-20%
48
-23%
38
-21%
58
+53%
63
+8%
47
-26%
59
+27%
65
+9%
72
+11%
61
-15%
74
+21%
36
-52%
9
-76%
2
-74%
(13)
N/A
30
N/A
3
-89%
8
+138%
46
+509%
60
+29%
116
+94%
121
+5%
107
-12%
96
-10%
96
0%
130
+36%
93
-29%
82
-11%
85
+4%
109
+28%
84
-23%
93
+11%
82
-11%
98
+19%
83
-15%
83
+0%
115
+38%
94
-18%
110
+17%
108
-1%
81
-25%
3
-96%
35
+1 042%
65
+83%
79
+23%
182
+129%
119
-35%
127
+6%
149
+17%
171
+15%
188
+10%
207
+10%
174
-16%
152
-13%
101
-34%
29
-71%
11
-63%
19
+78%
103
+439%
85
-17%
97
+15%
137
+40%
87
-37%
137
+58%
120
-13%
53
-56%
104
+96%
90
-13%
105
+16%
95
-9%
78
-19%
75
-3%
50
-33%
113
+125%
73
-36%
81
+11%
161
+99%
203
+26%
237
+17%
273
+15%
234
-14%

See Also

Summary
PRMW intrinsic value, competitors valuation, and company profile.
DCF Valuation
PRMW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PRMW stock valuation using valuation multiples.
Wall Street Estimates
PRMW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PRMW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.