Transformative all-stock transaction expected
to present an estimated $200
million in run-rate cost synergies
Combined company expected to have significant
financial and operating leverage with $6.5 billion in Net Revenue and $1.5 billion in Adjusted
EBITDA1, including estimated synergies, for the
twelve-month period ended March 31,
2024
Increased presence, leading portfolio of
iconic brands, diversified product offerings and enhanced
distribution capabilities position the combined company for
sustained long-term growth
Primo Water intends to pay a special dividend
of up to $133 million
($0.82/share)2 to
its shareholders prior to closing
TAMPA,
Fla. and STAMFORD,
Conn., June 17, 2024 /PRNewswire/ - Primo Water
Corporation (NYSE: PRMW) (TSX: PRMW) ("Primo Water") and an
affiliate of BlueTriton Brands, Inc. ("BlueTriton") today announced
the entry into a definitive agreement to create a leading North
American pure-play healthy hydration company in an all-stock
transaction (the "Transaction") that was unanimously approved by
their respective Boards of Directors. Upon closing of the
Transaction, Primo Water shareholders and holders of incentive
equity are expected to own 43% of the fully diluted shares of the
combined company ("NewCo"), and BlueTriton shareholders are
expected to own 57% of the fully diluted shares of NewCo.
The Transaction offers a compelling strategic rationale and
combines the complementary strengths of Primo Water and BlueTriton,
creating a North American leader in pure-play healthy hydration
with diversified offerings across products, formats, channels and
consumer occasions. The combined company will have significant
financial and operating presence with combined Net Revenue and
Adjusted EBITDA1, inclusive of $200 million in estimated cost synergies, of
$6.5 billion and $1.5 billion, respectively, for the twelve month
period ended March 31, 2024.
_____________________________
|
1
Adjusted EBITDA is defined as EBITDA adjusted for one-time and
non-cash items including, but not limited to, acquisition and
integration costs, share-based compensation costs, COVID-19 costs,
impairment charges, foreign exchange and other losses, net, loss on
disposal of property, plant and equipment, net, loss on
extinguishment of long-term debt, (gain) loss on sale of business,
(gain) loss on sale of property, and other adjustments, net. This
is a non-GAAP financial measure. Combined financial information
included in this press release is for illustrative purposes only
and does not purport to be in compliance with Article 11 of
Regulation S-X of the rules and regulations of the SEC. Refer to
the "Financial Data and Non-GAAP Measures" section of this press
release and attached exhibit for additional information and
reconciliations.
|
2
Special dividend per share calculated using fully diluted shares
outstanding as of June 14, 2024. Exact treatment to be
determined.
|
NewCo is expected to be dual headquartered in Tampa, Florida and Stamford, Connecticut. Dean Metropoulos, the current Chairman of the
Board of BlueTriton, will serve as Non-Executive Chairman of the
Board of the combined company. Upon close, Robbert Rietbroek, the
current Chief Executive Officer of Primo Water, will serve as Chief
Executive Officer, David Hass, the
current Chief Financial Officer of Primo Water, will serve as Chief
Financial Officer, and Rob Austin,
the current Chief Operating Officer of BlueTriton, will serve as
Chief Operating Officer.
Primo Water is a leading North
America-focused, branded pure-play water solutions company
with a broad portfolio of sustainable hydration brands
operating primarily in the large format water category. Primo
Water's water solutions expand consumer access to purified and
spring water to promote a healthier, more sustainable lifestyle.
Primo Water's brands include Primo Water®, Mountain
Valley®, Crystal
Springs®, Sparkletts® and Alhambra®, amongst others. Primo
Water's Net Revenue from continuing operations grew from
$1.4 billion in 20213 to
$1.8 billion during the twelve-month
period ended March 31, 2024, a
compounded annual growth rate of 11%. Adjusted EBITDA1
grew from $304 million to
$399 million over that same period, a
compounded annual growth rate of 13%.
BlueTriton is a North American beverage company with a portfolio
of iconic national and regional water brands, including Poland
Spring®, Deer
Park®, Ozarka®, Ice
Mountain®, Zephyrhills®,
Arrowhead®, Saratoga® and Pure
Life®. Through its ReadyRefresh® business in
the United States, BlueTriton also
serves the home and office beverage delivery segment with a
portfolio of water brands. BlueTriton was acquired in February 2021 by an affiliate of One Rock Capital
Partners ("One Rock"), in partnership with Metropoulos & Co.
Since the acquisition, BlueTriton's Net Revenue grew from
$3.9 billion in 2021 to $4.7 billion during the twelve-month period ended
March 31, 2024, a compounded annual
growth rate of 9%. Adjusted EBITDA1 grew from
$531 million to $857 million over that same period, a compounded
annual growth rate of 24%.
_____________________________
|
1
Adjusted EBITDA is defined as EBITDA adjusted for one-time and
non-cash items. This is a non-GAAP financial measure. Combined
financial information included in this press release is for
illustrative purposes only and does not purport to be in compliance
with Article 11 of Regulation S-X of the rules and regulations of
the SEC. Refer to the "Financial Data and Non-GAAP Measures"
section of this press release and attached exhibit for additional
information and reconciliations.
|
3
Excludes exited North American small-format retail and Russia
businesses.
|
Robbert Rietbroek, Chief Executive Officer of Primo Water, said,
"We are excited to combine Primo Water with BlueTriton to create a
leading North American pure-play healthy hydration company. The
Transaction is expected to deliver significant value to our
shareholders along with the opportunity to participate in the
long-term upside potential of the combined company, which will
build upon and complement our existing healthy hydration platform.
The combined company will benefit from a diversified portfolio of
iconic brands, a national footprint and the strength of the
combined delivery platform to better serve customers anywhere and
anyway they hydrate. Under the stewardship of One Rock and Metropoulos & Co., BlueTriton
delivered net revenue growth and increased profitability for both
its retail brands and ReadyRefresh."
Joey Bergstein, Chief Executive
Officer of BlueTriton, said, "The combination of BlueTriton and
Primo Water enables our iconic, trusted brands, many with over 100
years of rich heritage, to further expand distribution and reach a
broader base of customers with healthy hydration solutions. With
greater presence, we also believe that we will have greater ability
to positively impact our communities, invest in water stewardship,
and bring circular packaging and refillable options to more people
in more places. Thanks to the hard work and dedication of our team,
our business has experienced strong momentum leading us to this
exciting combination and a bright future with many opportunities
for continued growth. I look forward to working together with the
Primo Water team to make this Transaction a success for all of our
stakeholders."
Dean Metropoulos, incoming
Chairman of NewCo, said, "Today's announcement marks an important
milestone for the North American beverage category with the
creation of a new, leading healthy hydration platform. The
increased presence, diversified product portfolio, focus on free
cash flow generation, strong balance sheet and estimated cost
synergies provide the foundation for long-term value creation for
our shareholders."
Compelling Strategic
Rationale
The Transaction will bring together Primo Water and BlueTriton's
complementary strengths, creating a leader in North American
pure-play healthy hydration with combined Net Revenue and Adjusted
EBITDA1, including $200
million in estimated cost synergies of $6.5 billion and $1.5
billion, respectively, for the twelve month period ended
March 31, 2024. One-time costs
associated in the capture of the $200
million synergies opportunity are estimated to be
approximately $115 million.
______________________________
|
1
Adjusted EBITDA is defined as EBITDA adjusted for one-time and
non-cash items. This is a non-GAAP financial measure. Combined
financial information included in this press release is for
illustrative purposes only and does not purport to be in compliance
with Article 11 of Regulation S-X of the rules and regulations of
the SEC. Refer to the "Financial Data and Non-GAAP Measures"
section of this press release and attached exhibit for additional
information and reconciliations.
|
The combined company will benefit from a diversified portfolio
of iconic brands to provide high-quality service to consumers
across product formats, channels, price points and usage occasions.
It will have a leading healthy hydration brand portfolio
complemented by the convenience of a sustainable delivery platform
with extensive reach to serve millions of customers, leveraging
technology to enhance customer experience, route design and
continued carbon footprint reduction.
The Transaction is expected to present an estimated run-rate
cost synergies opportunity of approximately $200 million, which the companies estimate will
be fully realized within 3 years following the closing of the
Transaction.
The combined company generated over $565
million in combined Adjusted Free Cash Flow4 for
the twelve month period ended March 31,
2024 and is targeting combined normalized capital
expenditures5 as a percent of net revenue to be
approximately 4.0%-5.0% going forward.
The Transaction was structured to allow NewCo to keep both Primo
Water and BlueTriton's bonds and term loans in place, if the
parties desire to do so. At closing, combined net leverage is
expected to be approximately 3.0x, inclusive of estimated run-rate
cost synergies, assuming that closing occurs during the first half
of 2025 and that the existing indebtedness of Primo Water and
BlueTriton remain outstanding. The combined company is targeting
deleveraging to Net Debt/Adjusted EBITDA6 of 2.0x –
2.5x in the medium-term following the closing of the
Transaction.
NewCo currently anticipates maintaining Primo Water's current
annualized dividend of $0.36 per
share. The long-term dividend policy of the combined company will
be determined and communicated post-closing.
___________________________
|
4
Adjusted Free Cash Flow is defined as net cash provided by
operating activities less Capex adjusted for one-time items such as
acquisition and integration cash costs, cash taxes on property
sales, tariff refunds, and others. This is a non-GAAP financial
measure. Combined financial information included in this press
release is for illustrative purposes only and does not purport to
be in compliance with Article 11 of Regulation S-X of the rules and
regulations of the SEC. Refer to the "Financial Data and Non-GAAP
Measures" section of this press release and the attached exhibit
for additional information and reconciliations.
|
5
Normalized capital expenditure target is a management estimate
based on review of historical and anticipated capital expenditures,
excluding Primo Water strategic capital expenditures that are
expected to be completed by the end of FY2024 and other one-time
expenditures.
|
6 Net
debt is defined as total debt less cash and cash equivalents. Net
Debt and Net Debt/Adjusted EBITDA are non-GAAP financial measures.
Combined financial information included in this press release is
for illustrative purposes only and does not purport to be in
compliance with Article 11 of Regulation S-X of the rules and
regulations of the SEC. Refer to "Financial Data and Non-GAAP
Measures" section of this press release and the attached exhibit
for additional information and reconciliations.
|
Transaction Details
Under the terms of the agreement, Primo Water and BlueTriton
shareholders will exchange their respective shares into shares of a
new holding company. Upon closing of the Transaction, Primo Water
shareholders and holders of incentive equity are expected to own
43% of the fully diluted shares of NewCo, and BlueTriton
shareholders are expected to own 57% of the fully diluted shares of
NewCo; the portion of shares of NewCo in excess of 49% that are
held by any individual or group of former BlueTriton shareholders
would be in the form of a separate class of common stock that is
non-voting as to the election of directors of NewCo. The combined
company is expected to continue to be listed on the NYSE, subject
to approval of such listing by the NYSE. Upon closing of the
Transaction, the common shares of Primo Water, as a wholly owned
subsidiary of NewCo, will no longer be listed on any public
market.
Under the terms of the definitive agreement, the Transaction
will be effected by way of a court-approved plan of arrangement
involving Primo Water under the Business Corporations Act
(Ontario) and a merger involving
BlueTriton under the laws of Delaware.
The Transaction is subject to approval by Primo Water's
shareholders, as well as the satisfaction of customary closing
conditions, including expiration of the waiting period under the
HSR Act, receipt of other regulatory approvals and court approval
of the arrangement of Primo Water. The Transaction is expected to
close in the first half of 2025.
The directors and executive officers of Primo Water, holding an
aggregate of approximately 2.1% of the outstanding common shares of
Primo Water, have each entered into support and voting agreements
to vote their shares in favor of the arrangement of Primo
Water.
The definitive agreement permits Primo Water to continue to pay
its regular quarterly dividend to shareholders and to pay a special
dividend to its shareholders in an aggregate amount of up to
$133 million, or $0.82/share2. Primo Water intends to
pay the special dividend following board approval and setting of
the record date and payment date prior to closing of the
Transaction.
A copy of the arrangement agreement and plan of merger will be
filed with the U.S. Securities and Exchange Commission (the "SEC")
and on Primo Water's SEDAR+ profile and will be available for
viewing at www.sec.gov and www.sedarplus.ca.
____________________________
|
2
Special dividend per share calculated using fully diluted shares
outstanding as of June 14, 2024. Exact treatment to be
determined.
|
Governance
The combined company is expected to initially have a 15-person
Board of Directors, 7 members of which will be initially appointed
by Primo Water, 7 members of which will be initially appointed by
BlueTriton and 1 member of which will be mutually agreed.
ADVISORS
Bank of America Securities acted as exclusive financial advisor
and Faegre Drinker Biddle & Reath LLP, Goodmans LLP, and
Kirkland & Ellis LLP served as legal advisors to Primo Water in
the Transaction. BMO Capital Markets Corp. was also financial
advisor to Primo Water's Board of Directors in connection with the
Transaction.
Morgan Stanley & Co. LLC and Deutsche Bank Securities Inc.
acted as financial advisors and Latham & Watkins LLP and
Stikeman Elliott LLP served as legal advisors to BlueTriton.
CONFERENCE CALL DETAILS
Primo Water and BlueTriton will host a joint conference call to
discuss the Transaction, to be simultaneously webcast,
today, June 17, 2024, at 8:00 a.m. Eastern Time.
Participants will include Dean
Metropoulos, incoming Chairman of the Board of NewCo,
Robbert Rietbroek, incoming CEO of NewCo, and David Hass, incoming CFO of NewCo.
A question-and-answer session will follow management's
presentation. To participate, please call the following
numbers:
North America:
1-888-644-6392
International: 1-416-764-8659
Conference ID: 68576339
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 www.primowatercorp.com. The conference call will
be recorded and archived for playback on the investor relations
section of the website.
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. Primo Water's revenue model includes 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 water solutions, which includes 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 can be
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 have the option to
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
and spring 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. For more information, visit
www.primowatercorp.com.
ABOUT BLUETRITON
BlueTriton Brands, Inc. is a water and beverage company in
North America that produces and
distributes a portfolio of brands of spring water, purified water,
and other beverages, which include Poland Spring®,
Deer Park®,
Ozarka®, Ice Mountain®, Zephyrhills®,
Arrowhead®, Origin™, Saratoga®,
AC+ION®, Pure Life®, B'EAU®, and
Splash Refresher™.
BlueTriton also owns and operates ReadyRefresh®, a
reuse and refill platform for home and office beverage delivery in
the United States, providing
access to a broad portfolio of water and beverage products, the
majority of which are sold in reusable, multi-serve bottles. As one
of the leaders in home delivery and reusable packaging, the company
strives to save customers time by conveniently and more sustainably
delivering products to their door. ReadyRefresh is proud of its
role in helping reduce waste by delivering healthy hydration to our
neighbors, businesses, and communities in 3- and 5-gallon reusable
bottles, which are collected, sanitized, and refilled.
Headquartered in Stamford,
Connecticut, BlueTriton is a privately held company with
operations and distribution primarily in the United States and Canada, employing more than 7,000 employees.
BlueTriton manages water resources for long-term sustainability and
helps protect more than 20,000 acres of watershed area owned by the
company from harm and destruction. The company sources from 56
springs and has 30 production facilities across North America, with some verified to the
Alliance for Water Stewardship ("AWS") Standard. BlueTriton is a
Water Champion with The Water Council and has committed to be
verified under their WAVE program.
Cautionary Note Regarding
Forward-Looking Information
This press release contains forward-looking statements and
forward-looking information within the meaning of applicable
securities legislation, including Section 27A of the U.S.
Securities Act of 1933 and Section 21E of the U.S. Securities
Exchange Act of 1934 conveying management's expectations as to the
future based on plans, estimates and projections at the time of
such statements. Forward-looking statements involve inherent risks
and uncertainties and 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 the estimated or anticipated future results of the
combined company following the Transaction, the anticipated
benefits and strategic rationale of the Transaction, including
estimated synergies and capital expenditure rates, forecast
performance metrics of the combined company, the ability of Primo
Water and BlueTriton to complete the Transaction on the terms
described herein, or at all, the expected timing of completion of
the Transaction, receipt of regulatory, court and stock exchange
approvals, and other statements that are not historical facts. The
forward-looking statements are based on Primo Water and
BlueTriton's current expectations, plans and estimates. Primo Water
and BlueTriton believe 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:
(i) the ability of the parties to successfully complete the
Transaction on anticipated terms and timing, including obtaining
required shareholder and regulatory approvals and the satisfaction
of other conditions to the completion of the Transaction, (ii)
risks relating to the integration of Primo Water and BlueTriton's
operations, products and employees into the combined company and
the possibility that the estimated synergies and other benefits of
the Transaction will not be realized or will not be realized within
the expected timeframe, (iii) risks relating to the businesses of
Primo Water and BlueTriton and the industries in which they operate
and the combined company will operate following the Transaction,
(iv) potential adverse reactions or changes to business
relationships resulting from the announcement or completion of the
Transaction, (v) risks related to disruption of management's time
from ongoing business operations due to the Transaction, (vi) the
risk of any litigation relating to the Transaction, and (vii) the
risk that the Transaction and its announcement could have an
adverse effect on the ability of Primo Water and BlueTriton to
retain and hire key personnel.
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. Primo Water and
BlueTriton do not undertake to update or revise any of these
statements considering new information or future events, except as
expressly required by applicable law.
Financial Data and Non-GAAP
Measures
Any combined financial information included in this press
release is for illustrative purposes only and does not purport to
be in compliance with Article 11 of Regulation S-X of the rules and
regulations of the SEC, and does not purport to project the
combined company's financial results or results of operations for
any future period. Rather, such information is a simple summation
of the financial results of Primo Water and BlueTriton. Such
results may not be comparable and pro forma information under
Article 11 may be materially different.
This press release contains certain non-GAAP financial measures
and ratios, including Adjusted EBITDA, Adjusted Free Cash Flow, Net
Debt/Adjusted EBITDA and financial information presented on a last
12 months basis, which are not recognized by U.S. generally
accepted accounting practices ("GAAP") and do not have a
standardized meaning under GAAP. Management of Primo Water and
BlueTriton use Adjusted EBITDA and Net Debt/Adjusted EBITDA to
separate the impact of certain items from the underlying business.
Because each of Primo Water and BlueTriton uses these adjusted
financial results in the management of its business, each
management believes this supplemental information is useful to
investors for their independent evaluation and understanding of
such company's underlying business performance, ability to meet
future financial obligations and the performance of its
management.
Additionally, the reporting of net cash provided by (used in)
operating activities from continuing operations determined in
accordance with GAAP is supplemented by excluding certain items
identified on the exhibits hereto to present Adjusted Free Cash
Flow, which Primo Water and BlueTriton management believes provides
useful information to investors in assessing each company's
performance, comparing its performance to the performance of its
peers and assessing each company's ability to service debt and
finance strategic opportunities, which include investing in the
company's business, making strategic acquisitions, paying
dividends, and strengthening the balance sheet.
With respect to the expectations of future performance,
reconciliations of target net leverage ratios and normalized
capital expenditure rates 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
debt extinguishment costs and other items and the income tax
effects of these items and/or other income tax-related events.
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 or BlueTriton's financial statements prepared in
accordance with GAAP. In addition, the non-GAAP financial measures
and ratios included in this press release 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.
Non-Solicitation
This communication is not intended to, and does not, constitute
a proxy statement or solicitation of a proxy, consent, vote or
authorization with respect to any securities or in respect of the
Transaction and shall not constitute an offer to sell or exchange,
or a solicitation of an offer to buy or exchange any securities,
nor shall there be any sale of any such securities in any state or
jurisdiction in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the
securities laws of such state or jurisdiction. No offer of
securities shall be made except by means of a prospectus meeting
the requirements of Section 10 of the Securities Act or an
exemption therefrom. In Canada, no
offering of securities shall be made except by means of a
prospectus in accordance with the requirements of applicable
Canadian securities laws or an exemption therefrom.
Additional Information and Where
to Find It
This press release relates to the proposed Transaction between
Primo Water and BlueTriton. In connection with the Transaction,
Primo Water will file a management information circular and proxy
statement on Schedule 14A containing important information about
the Transaction and related matters. Additionally, Primo Water will
file other relevant materials in connection with the Transaction
with applicable securities regulatory authorities. Investors and
security holders of Primo Water are urged to carefully read the
entire management information circular and proxy statement
(including any amendments or supplements to such documents) when
such document becomes available before making any voting decision
with respect to the Transaction because they will contain important
information about the Transaction and the parties to the
Transaction. The Primo Water management information circular and
proxy statement will be mailed to Primo Water shareholders, as well
as be accessible on the EDGAR and SEDAR+ profile of Primo Water.
Investors and security holders of Primo Water will be able to
obtain a free copy of the management information circular and proxy
statement, as well as other relevant filings containing information
about Primo Water and the Transaction, including materials that
will be incorporated by reference into the management information
circular and proxy statement, without charge, at the SEC website
(www.sec.gov), the SEDAR+ website (www.sedarplus.ca) or from Primo
Water's investor relations website
(www.primowatercorp.com/investors/).
Participants In
Solicitation
Primo Water and BlueTriton and their respective directors,
executive officers and other members of management and certain
employees may be deemed to be participants in the solicitation of
proxies from Primo Water shareholders in connection with the
Transaction. Information regarding Primo Water's directors and
executive officers and their ownership of Primo Water securities is
set forth in Primo Water's filings with the SEC, including its
Definitive Proxy Statement on Schedule 14A that was filed with the
SEC on March 28, 2024 under the
heading "Security Ownership of Directors and Management." To
the extent such person's ownership of Primo Water's securities has
changed since the filing of such proxy statement, such changes have
been or will be reflected on Statements of Changes in Beneficial
Ownership on Form 4 filed with the SEC. Information regarding the
persons who may, under SEC rules, be deemed participants in the
solicitation of proxies to Primo Water shareholders in connection
with the Transaction will be set forth in the Primo Water
management information circular and proxy statement for the
Transaction, when available. Other information regarding the
participants in the Primo Water proxy solicitation and a
description of their direct and indirect interests in the
Transaction, by security holdings or otherwise, will be contained
in such management information circular and proxy statement and
other relevant materials to be filed with the SEC in connection
with the Transaction. Copies of these documents may be obtained,
free of charge, from the SEC or Primo Water as described in the
preceding paragraph.
Website: www.primowatercorp.com
Supplementary Information – LTM
Combined Net Revenue
(in millions of U.S.
dollars)
Unaudited
|
Primo Water
Corporation
|
|
Triton Water
Holdings, Inc.
|
|
Combined
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
fiscal year
ended
December 30,
20231
|
For the
three
months
ended
April 1,
20232
|
For the
three
months
ended
March 30,
20242
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
For the year
ended
December 31,
20234
|
For the
three
months
ended
March 31,
20235
|
For the
three
months
ended
March 31,
20245
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
Last twelve
months
March 2024
(LTM Q1
2024)
|
Revenue, net
|
$
1,771.8
|
$
412.5
|
$
452.0
|
$
1,811.3
|
|
$
4,698.7
|
$
1,122.1
|
$
1,135.8
|
$
4,712.4
|
|
$
6,523.7
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
1 Primo Water Corporation 2023
Form 10-K filed February 28, 2024.
|
2 Primo Water Corporation Q1
2024 Form 10-Q filed May 9, 2024.
|
3 LTM calculated as FY 2023
less Q1 2023 plus Q1 2024.
|
4
Triton Water Holdings, Inc. Consolidated Financial Statements as of
and for the years ended December 31, 2023 and 2022 and periods from
February 3, 2021 through December 31, 2021 and January 1, 2021
through March 31, 2021.
|
5
Triton Water Holdings, Inc. Condensed Consolidated Financial
Statements for the three months ended March 31, 2024 and 2023.
|
Supplementary Information –
Non-GAAP – LTM Combined Adj. EBITDA
(in millions of U.S.
dollars)
Unaudited
|
Primo Water
Corporation
|
|
Triton Water
Holdings, Inc.
|
|
Combined
|
|
For the
fiscal year
ended
December 30,
20231
|
For the
three
months
ended
April 1,
20232
|
For the
three
months
ended
March 30,
20242
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
For the year
ended
December 31,
20234
|
For the
three
months
ended
March 31,
20235
|
For the
three
months
ended
March 31,
20245
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
Last twelve
months
March 2024
(LTM Q1
2024)
|
Net income from
continuing operations
|
$
63.8
|
$
3.2
|
$
18.7
|
$
79.3
|
|
$
92.8
|
$
(6.1)
|
$
33.5
|
$
132.4
|
|
$
211.7
|
Interest expense,
net
|
71.4
|
18.2
|
10.0
|
63.2
|
|
288.1
|
72.5
|
79.9
|
295.5
|
|
358.7
|
Income tax
expense
|
27.0
|
0.3
|
9.5
|
36.2
|
|
25.1
|
(2.8)
|
11.4
|
39.3
|
|
75.5
|
Depreciation and
amortization
|
193.3
|
47.1
|
48.2
|
194.4
|
|
305.7
|
61.7
|
75.2
|
319.2
|
|
513.6
|
EBITDA
|
$
355.5
|
$
68.8
|
$
86.4
|
$
373.1
|
|
$
711.7
|
$
125.3
|
$
200.0
|
$
786.4
|
|
$
1,159.5
|
Acquisition and
integration
costs
|
9.5
|
1.7
|
5.3
|
13.1
|
|
22.0
|
6.4
|
1.7
|
17.3
|
|
30.4
|
Share-based
compensation
costs
|
14.1
|
2.0
|
3.0
|
15.1
|
|
1.3
|
0.3
|
0.3
|
1.3
|
|
16.4
|
COVID-19
costs
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
Foreign exchange
and
other losses (gains), net
|
5.7
|
(0.2)
|
(1.9)
|
4.0
|
|
-
|
-
|
-
|
-
|
|
4.0
|
Loss on disposal of
property, plant and
equipment, net
|
9.1
|
1.3
|
1.5
|
9.3
|
|
11.4
|
-
|
1.5
|
12.9
|
|
22.2
|
Loss on extinguishment
of
long-term debt
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
Gain on sale of
property
|
(21.0)
|
-
|
(0.5)
|
(21.5)
|
|
-
|
-
|
-
|
-
|
|
(21.5)
|
Other adjustments,
net
|
7.8
|
2.0
|
0.1
|
5.9
|
|
37.2
|
12.6
|
14.1
|
38.7
|
|
44.6
|
Adjusted
EBITDA
|
$
380.7
|
$
75.6
|
$
93.9
|
$
399.0
|
|
$
783.6
|
$
144.6
|
$
217.6
|
$
856.6
|
|
$
1,255.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Run-Rate
Synergies6
|
|
$
200.0
|
|
|
|
|
|
|
|
|
|
Business
Optimization6
|
|
$
20.0
|
|
|
|
|
|
|
|
|
|
Combined
Adjusted
EBITDA
|
|
$
1,475.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Net
Revenue
|
|
$ 6,523.7
|
|
|
|
|
|
|
|
|
|
Combined
Adjusted
EBITDA
Margin
|
|
23 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
1 Primo Water Corporation 2023
Form 10-K filed February 28, 2024.
|
2 Primo Water Corporation Q1
2024 Form 10-Q filed May 9, 2024.
|
3 LTM calculated as FY 2023
less Q1 2023 plus Q1 2024.
|
4
Amounts used to calculate EBITDA obtained from the Triton Water
Holdings, Inc. Consolidated Financial Statements as of and for the
years ended December 31, 2023 and 2022 and periods from February 3,
2021 through December 31, 2021 and January 1, 2021 through March
31, 2021. Addback amounts obtained from Triton Water Holdings,
Inc. company information.
|
5
Amounts used to calculate EBITDA obtained from the Triton Water
Holdings, Inc. Condensed Consolidated Financial Statements for the
three months ended March 31, 2024 and 2023. Addback amounts
obtained from Triton Water Holdings, Inc. company information.
|
6 Company
estimates.
|
Supplementary Information –
Non-GAAP – 2021 Combined Adj. EBITDA
(in millions of U.S.
dollars)
Unaudited
|
Primo Water
Corporation
|
Triton Water
Holdings, Inc.
|
Combined
|
|
For the fiscal year
ended December 20211,2
|
Net income from
continuing operations
|
$
4.9
|
$
(309.7)
|
$
(304.8)
|
Interest expense,
net
|
68.3
|
125.5
|
193.8
|
Income tax
expense
|
7.7
|
(92.6)
|
(84.9)
|
Depreciation and
amortization
|
160.2
|
438.5
|
598.7
|
EBITDA
|
$
241.1
|
$
161.7
|
$
402.8
|
Acquisition and
integration costs
|
9.1
|
141.4
|
150.5
|
Share-based
compensation costs
|
15.5
|
-
|
15.5
|
COVID-19
costs
|
2.0
|
11.7
|
13.7
|
Foreign exchange and
other (gains), net
|
(0.5)
|
-
|
(0.5)
|
Loss on disposal of
property, plant and
equipment, net
|
9.1
|
-
|
9.1
|
Loss on extinguishment
of long-term
debt
|
27.2
|
-
|
27.2
|
Gain on sale of
property
|
-
|
-
|
-
|
Other adjustments,
net
|
0.8
|
215.7
|
216.5
|
Adjusted
EBITDA
|
$
304.3
|
$
530.5
|
$
834.8
|
|
|
|
|
LTM Q1 2024 Adjusted
EBITDA
|
$
399.0
|
$
856.6
|
|
2021 – LTM
Q1'24
Compound Annual Growth Rate
|
13 %
|
24 %
|
|
|
|
|
|
_____________________________
|
1 Primo Water Corporation 2023
Form 10-K filed February 28, 2024.
|
2
Amounts used to calculate EBITDA obtained from the Triton Water
Holdings, Inc. Consolidated Financial Statements as of and for the
years ended December 31, 2023 and 2022 and periods from February 3,
2021 through December 31, 2021 and January 1, 2021 through March
31, 2021. Addback amounts obtained from Triton Water Holdings,
Inc. company information.
|
Supplementary Information –
Non-GAAP – LTM Combined Adj. Free Cash Flow
(in millions of U.S.
dollars)
Unaudited
|
Primo Water
Corporation
|
|
Triton Water
Holdings, Inc.
|
|
Combined
|
|
For the
fiscal year
ended
December 30,
20231
|
For the
three
months
ended April 1,
20232
|
For the
three
months
ended
March 30,
20242
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
For the year
ended
December 31,
20234
|
For the
three
months
ended
March 31,
20235
|
For the
three
months
ended
March 31,
20245
|
Last twelve
months
March 2024
(LTM Q1
2024)3
|
|
Last twelve
months
March 2024
(LTM Q1
2024)
|
Net cash provided
by
operating activities from
continuing operations
|
$
289.2
|
$
30.3
|
$
63.4
|
$
322.3
|
|
$
320.9
|
$ (56.4)
|
$
6.0
|
$
383.3
|
|
$
705.6
|
Less: Additions to
property, plant, and
equipment
|
(139.2)
|
(42.2)
|
(37.6)
|
(134.6)
|
|
(203.6)
|
(40.4)
|
(23.5)
|
(186.7)
|
|
(321.3)
|
Less: Additions to
intangible assets
|
(8.5)
|
(2.0)
|
(2.3)
|
(8.8)
|
|
(14.1)
|
(4.4)
|
(21.2)
|
(30.9)
|
|
(39.7)
|
Free Cash
Flow
|
$
141.5
|
$ (13.9)
|
$
23.5
|
$
178.9
|
|
$
103.2
|
$
(101.2)
|
$ (38.7)
|
$
165.7
|
|
$
344.6
|
Acquisition and
integration
cash costs
|
7.0
|
2.5
|
2.4
|
6.9
|
|
22.0
|
6.4
|
1.7
|
17.3
|
|
24.2
|
Cash taxes paid for
property sales
|
5.9
|
-
|
-
|
5.9
|
|
-
|
-
|
-
|
-
|
|
5.9
|
Cash costs related
to
additions to property, plant
and equipment for
integration of acquired
entities
|
0.3
|
-
|
0.4
|
0.7
|
|
-
|
-
|
-
|
-
|
|
0.7
|
Management
Fees
|
-
|
-
|
-
|
-
|
|
17.8
|
3.9
|
9.3
|
23.2
|
|
23.2
|
Tariffs refunds related
to
property, plant, and
equipment
|
3.1
|
0.4
|
2.1
|
4.8
|
|
-
|
-
|
-
|
-
|
|
4.8
|
Adjusted Free Cash
Flow
|
$
157.8
|
$ (11.0)
|
$
28.4
|
$
197.2
|
|
$
143.0
|
$ (90.9)
|
$ (27.7)
|
$
206.2
|
|
$
403.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Run-Rate
Synergies6
|
|
$
148.8
|
|
|
|
|
|
|
|
|
|
Business
Optimization6
|
|
$
14.9
|
|
|
|
|
|
|
|
|
|
Adjusted
Free Cash
Flow
|
|
$
567.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
1 Primo Water Corporation Form
8-K filed February 22, 2024.
|
2 Primo Water Corporation Form
8-K filed May 9, 2024.
|
3 LTM calculated as FY 2023
less Q1 2023 plus Q1 2024.
|
4
Amounts used to calculate Free Cash Flow obtained from the Triton
Water Holdings, Inc. Consolidated Financial Statements as of and
for the years ended December 31, 2023 and 2022 and periods from
February 3, 2021 through December 31, 2021 and January 1, 2021
through March 31, 2021. Addback amounts obtained from Triton
Water Holdings, Inc. company information.
|
5
Amounts used to calculate Free Cash Flow obtained from the Triton
Water Holdings, Inc. Condensed Consolidated Financial Statements
for the three months ended March 31, 2024 and 2023. Addback
amounts obtained from Triton Water Holdings, Inc. company
information.
|
6
Company estimates. Tax-effected at 25.6%.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/primo-water-and-bluetriton-agree-to-merge-creating-a-leading-north-american-pure-play-healthy-hydration-company-302173696.html
SOURCE Primo Water Corporation