Free cash flow generation remains highly erratic, swinging from a $234.0M peak in 2024Q3 to a $700.0K deficit in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Jan'98 | Jan'97 |
|---|
| Cash from Operations | 758.44M | 687.4M | 467.2M | 320.9M | 281.6M | 247.1M | 176.2M | 246.8M | 244.3M | 176M | 145.5M | 254.6M | 56.7M | 154.4M | 171.8M | 163.5M | 178.4M | 155.1M | 66.9M | 79.5M | 109.4M | 129.1M | 102.7M | 142.7M | 90.6M | 93.4M | 91.5M | 55.9M | -11.2M | 42.8M | 54.8M |
| Operating CF Margin % | - | 10.32% | 9.07% | 6.83% | 16.63% | 11.92% | 9.02% | 13.75% | 10.3% | 7.75% | 8.96% | 8.65% | 2.7% | 7.37% | 7.63% | 7% | 9.89% | 9.71% | 4.06% | 4.48% | 6.17% | 7.35% | 6.24% | 10.06% | 7.56% | 8.57% | 9.24% | 5.64% | -1.17% | 4.21% | 5.47% |
| Operating CF Growth % | 280.1% | 47.13% | 45.59% | 13.96% | 13.96% | 40.24% | -28.61% | 1.02% | 38.81% | 20.96% | -42.85% | 349.03% | -63.28% | -10.13% | 5.08% | -8.35% | 15.02% | 131.84% | -15.85% | -27.33% | -15.26% | 25.71% | -28.03% | 57.51% | -3% | 2.08% | 63.69% | 599.11% | -126.17% | -21.9% | 394.62% |
| Net Income | 58.7M | 60.1M | -12.6M | 92.8M | 58.7M | -3.2M | -156.8M | -10.8M | 28.9M | -3.6M | -60.3M | 2.5M | 10.8M | 17M | 47.8M | 37.6M | 54.7M | 81.5M | -122.8M | -71.4M | -17.5M | 24.6M | 78.3M | 77.4M | 58.3M | 39.9M | 26.6M | 20.6M | -99.6M | -5.3M | 25.3M |
| Depreciation & Amortization | 622.6M | 610.2M | 333.3M | 305.7M | 182M | 219.1M | 202.1M | 168.6M | 194.6M | 188.6M | 151.1M | 223.8M | 110.7M | 103.6M | 101.4M | 99.2M | 79.1M | 66.2M | 80.7M | 71.7M | 86.8M | 70.2M | 60.7M | 52.7M | 45.8M | 42.1M | 39M | 39.1M | 43.7M | 38.5M | 35.1M |
| Stock-Based Compensation | 13.1M | 49.9M | 0 | 1.3M | 0 | 0 | 22.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 16.29M | -46.2M | -78.1M | -40.5M | 17.3M | 4M | 200K | -1.1M | -6.7M | -33.9M | 19.9M | -30.4M | -65.8M | 900K | 3.8M | -3.7M | 17M | 6.2M | -13.4M | 1M | -6.6M | -6.5M | 9.1M | 9.6M | 9.8M | 9.3M | 20.1M | -6.1M | -6.9M | -4.7M | 4.7M |
| Other Non-Cash Items | 69.6M | 127.6M | 98.1M | 69.4M | 48.8M | 48.8M | 129.8M | 68M | 14.1M | 24.6M | 27.6M | 25.1M | 21.3M | 14.1M | 8.7M | 10.8M | -6.6M | 11.8M | 92.8M | 79.7M | 43.7M | 41.8M | 800K | 1.6M | 2.4M | -700K | 300K | -6.1M | 10.6M | 4.7M | -3.5M |
| Working Capital Changes | -36.14M | -114.2M | 126.5M | -107.8M | -25.2M | -21.6M | -21.2M | 22.1M | 13.4M | 300K | 7.2M | 33.6M | -20.3M | 18.8M | 10.1M | 19.6M | 34.2M | -10.6M | 29.6M | -1.5M | 3M | -1M | -52.4M | -3.8M | -16.5M | 2.4M | 5.5M | 8.4M | -7.2M | 17.8M | -5.2M |
| Change in Receivables | -82.66M | -30.9M | 83.6M | 51.3M | -2.6M | -32.6M | 14.2M | 13.9M | -10.8M | -8M | -3.1M | 4.5M | 1.5M | 13.9M | 15M | -4.2M | -3.9M | 20.8M | 33.8M | -22.3M | 9.9M | -5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -13.67M | -33.5M | -100K | 23.1M | -9.4M | -10.9M | 1M | -5.4M | -500K | -2M | 12.9M | 6.5M | 12.9M | -1M | -12.1M | 6.5M | -28.4M | 16M | 6.4M | 7M | 15.2M | -15.4M | -22.8M | -11M | -3.5M | 1.7M | 2.1M | 8.3M | 14.8M | 200K | 400K |
| Change in Payables | 0 | 0 | 76.5M | -184M | -5.1M | 26.2M | -35.2M | 7.7M | 29.2M | 7.3M | 3.3M | -3.3M | -6.8M | -600K | -2.2M | 11.5M | 39.8M | -6.5M | -3.9M | 13M | -22.6M | 18.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -379.53M | -299.1M | 474.4M | -217.6M | -181.5M | -242.7M | -178M | -147.8M | 75.5M | -739M | -903.7M | -99.7M | -850.3M | -71.9M | -80.4M | -90.2M | -554.7M | -32.2M | -54.8M | -78.1M | -46.5M | -217.7M | -93.4M | -101.8M | -72.3M | -158.6M | -62.4M | -5.6M | -42.1M | -177.8M | -74.7M |
| Capital Expenditures | -483.91M | -434.4M | -190.9M | -217.7M | -168.8M | -161.7M | -123.3M | -110.1M | -144M | -126.9M | -99.3M | -115.4M | -53.6M | -61.5M | -74.9M | -54.5M | -48.2M | -33.9M | -59.3M | -77.2M | -48.1M | -84.8M | -50.3M | -49.1M | -41.2M | -35.8M | -23.9M | -43.5M | -39.6M | -79M | -51.7M |
| CapEx % of Revenue | 7.25% | 6.52% | 3.71% | 4.63% | 9.97% | 7.8% | 6.31% | 6.13% | 6.07% | 5.59% | 6.12% | 3.92% | 2.55% | 2.94% | 3.33% | 2.33% | 2.67% | 2.12% | 3.6% | 4.35% | 2.71% | 4.83% | 3.06% | 3.46% | 3.44% | 3.28% | 2.41% | 4.39% | 4.13% | 7.77% | 5.16% |
| Acquisitions | -27.8M | -29M | 0 | 0 | 42.7M | -81.5M | -444.3M | -1.9M | -147.1M | -27.7M | -953.7M | 16.9M | -796.7M | -11M | -7.4M | -33.9M | -506.5M | 1.7M | 4.5M | -900K | 1.6M | -135.1M | -38.4M | 0 | -30.6M | -127.6M | -55.5M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 132.18M | 164.3M | 675.3M | 3.1M | -55.4M | 500K | 389.6M | -35.8M | 358.7M | -584.4M | 149.3M | -1.2M | 0 | 600K | 1.9M | -1.8M | 0 | 0 | 0 | 0 | 0 | 2.2M | -4.7M | -52.7M | -500K | 4.8M | 17M | 37.9M | -2.5M | -98.8M | -23M |
| Cash from Financing | -545.63M | -634.2M | -366.4M | -162.3M | -102.8M | 10.8M | -91.1M | -66M | -296.6M | 596.5M | 807.1M | -160.1M | 835.7M | -212.5M | -15M | -20.3M | 393.3M | -107.5M | -19.3M | 12.4M | -71.3M | 84.5M | -2.5M | -26.6M | -19.6M | 62.7M | -23.2M | -76.4M | -19.3M | 178.5M | 22.1M |
| Debt Issued (Net) | -68.37M | -78.9M | 261.5M | 67.9M | -26.1M | 71.7M | -25.2M | 5.9M | -194.8M | 629.7M | 488.1M | -111M | 935.8M | -171M | -3.3M | -14.6M | 343.8M | -142.1M | -3.2M | 16.2M | -66.9M | 90.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -323.96M | -410.8M | -8.5M | -180.3M | -25.2M | -22.6M | -30.9M | -30.6M | -68.5M | -300K | 361.1M | -6.5M | -12.1M | -13M | -300K | 300K | 71.1M | 47.5M | -6.4M | 500K | 400K | 3.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -157.22M | -151.3M | -615.8M | -49.9M | -45.4M | -38.9M | -39.6M | -32.5M | -33.4M | -33.4M | -31.4M | -31M | -22.8M | -21.9M | -5.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.9M | -4.1M | -3.9M | -700K | 0 | 0 | -2.2M | -3.3M | -1.1M |
| Share Repurchases | -335.39M | -421.5M | -10.4M | -183.6M | -27.7M | -48.1M | -33.2M | -31.8M | -74.9M | -3.8M | -5.7M | -149.6M | -12.1M | -13M | -300K | 0 | 0 | 0 | -6.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30M | 0 | 0 |
| Other Financing | 3.91M | 6.8M | -3.6M | 0 | -6.1M | 600K | 4.6M | -8.8M | 100K | 500K | -10.7M | -11.6M | -65.2M | -6.6M | -5.6M | -6M | -21.6M | -12.9M | -9.7M | -4.3M | -4.8M | -10M | 3.4M | -22.5M | -15.7M | 63.4M | -23.2M | -76.4M | -17.1M | 181.8M | 23.2M |
| Net Change in Cash | -161.5M | -237.5M | 567.4M | -31.8M | -49.6M | 13.3M | -41.8M | -13.9M | 78.9M | 13.8M | 1M | -9.1M | 39M | -132.2M | 78.5M | 52.7M | 17.3M | 16.2M | -12.7M | 14M | -8.3M | 21.7M | 8.2M | 15.1M | -600K | -2.7M | 5M | -25.5M | -75.5M | 43.5M | 2.2M |
| Free Cash Flow | 337.75M | 310M | 317M | 117.3M | 119.5M | 95.1M | 62.2M | 145.5M | 113.5M | 54.7M | 50.4M | 143.8M | 10M | 98.8M | 102.1M | 114.7M | 134.4M | 122.8M | 11M | 6.2M | 74.3M | 53.3M | 52.4M | 93.6M | 49.4M | 57.6M | 67.6M | 12.4M | -50.8M | -36.2M | 3.1M |
| FCF Margin % | 5.06% | 4.65% | 6.15% | 2.5% | 7.06% | 4.59% | 3.18% | 8.1% | 4.78% | 2.41% | 3.1% | 4.88% | 0.48% | 4.72% | 4.54% | 4.91% | 7.45% | 7.69% | 0.67% | 0.35% | 4.19% | 3.04% | 3.18% | 6.6% | 4.12% | 5.28% | 6.82% | 1.25% | -5.3% | -3.56% | 0.31% |
| FCF Growth % | -19.63% | -2.21% | 170.25% | -1.84% | 25.66% | 52.89% | -57.25% | 28.19% | 107.5% | 8.53% | -64.95% | 1338% | -89.88% | -3.23% | -10.99% | -14.66% | 9.45% | 1016.36% | 77.42% | -91.66% | 39.4% | 1.72% | -44.02% | 89.47% | -14.24% | -14.79% | 445.16% | 124.41% | -40.33% | -1267.74% | 107.08% |
| FCF per Share | 0.92 | 0.83 | 1.31 | 0.73 | 0.74 | 0.59 | 0.40 | 1.08 | 0.82 | 0.39 | 0.39 | 1.40 | 0.11 | 1.03 | 1.08 | 1.21 | - | 1.63 | - | 0.09 | 1.04 | 0.74 | 0.73 | 1.32 | 0.76 | 0.84 | 1.01 | 0.19 | -0.81 | -0.54 | 0.05 |
| FCF Conversion (FCF/Net Income) | 5.75x | 11.44x | -28.49x | 3.46x | 9.51x | -77.22x | -0.95x | 85.10x | -5.43x | -125.71x | -1.87x | 101.84x | 5.25x | 9.08x | 3.59x | 4.35x | 3.26x | 1.90x | -0.54x | -1.11x | -6.25x | 5.25x | 1.31x | 1.84x | 23.23x | 2.34x | 3.60x | 3.02x | 0.10x | -8.08x | 2.17x |
| Interest Paid | 65.9M | 0 | 320.2M | 274.3M | 198.2M | 111.27M | 87.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 8.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Logistics cost volatility
As reported in recent financial statements, the relationship between net income and operating cash flow remains highly volatile, with the OCF/NI ratio swinging from 3.80 in 2026Q1 to a negative 15.64 in 2025Q4, indicating significant non-cash adjustments and working capital fluctuations that obscure core profitability.
The wide variance between net income and operating cash flow suggests that reported earnings are heavily influenced by non-cash charges, likely related to the heavy depreciation of the company's extensive dispenser and bottle fleet. Investors should monitor whether this divergence persists, as it complicates the assessment of the company's ability to generate sustainable cash from its core beverage operations.
Based on the provided cash flow data, free cash flow trajectory remains erratic, oscillating between a peak of $234.0M in 2024Q3 and a deficit of $700.0K in 2026Q1, reflecting the capital-intensive nature of the business and the ongoing impact of integration-related expenditures on liquidity.
The inability to maintain a consistent positive free cash flow margin suggests that the company's current business model requires substantial reinvestment to sustain its retail exchange network. This inconsistency warrants further investigation into whether the company can achieve a steady-state cash generation profile once the current phase of asset integration concludes.
According to quarterly filings, capital expenditures as a percentage of revenue have remained elevated, reaching 7.3% in 2026Q1, which underscores the persistent requirement to replace and maintain the company's vast network of water dispensers and proprietary bottles to support its core delivery model.
The high level of capital intensity relative to revenue suggests that a significant portion of cash flow is consumed by maintenance capex rather than growth initiatives. This structural requirement for constant asset replacement may continue to limit the company's ability to deleverage or return excess capital to shareholders.
As evidenced by the cash flow statements, working capital changes have been a major source of volatility, with a $72.0M cash outflow in 2026Q1 following a $46.2M inflow in 2025Q4, highlighting the challenges in managing inventory and receivables within a complex, multi-channel beverage distribution network.
The significant swings in working capital suggest that the company's cash conversion cycle is sensitive to seasonal demand and the timing of large-scale retail placements. Investors should monitor these fluctuations closely, as they may indicate underlying inefficiencies in the reverse logistics process or potential build-ups in inventory that could necessitate future write-downs.
Based on reported figures, the company has prioritized share repurchases and dividend payments, with $32.2M and $44.2M allocated respectively in 2026Q1, despite the company's thin net margins and the ongoing need to fund its capital-intensive water delivery infrastructure through external or operational cash sources.
The decision to return capital to shareholders while simultaneously managing a high debt-to-equity ratio and significant capex requirements appears aggressive. This strategy may limit the company's financial flexibility, particularly if the core business faces further margin compression or if the need for additional investment in filtration technology increases.
Quick answers to the most common questions about buying PRMB stock.
Primo Brands Corporation (PRMB) generated $687.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Primo Brands Corporation (PRMB) generated $310.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Primo Brands Corporation (PRMB) spent $434.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Primo Brands Corporation (PRMB) returned $151.3M to shareholders via cash dividends and spent $421.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.