Skip to content
PalanorPalanor

Palanor Data/GNRC

Earnings release · 8-K exhibit

Generac · Earnings release

GNRC · Industrials

Filed 2024-10-31 · CY2024 Q4 · Company’s FY2024 Q3 · 4,838 words

Read the original on sec.gov ↗

EX-99.12ex_738669.htmEXHIBIT 99.1 ex_738669.htm

Exhibit 99.1

Generac Reports Third Quarter 2024 Results

Return to robust overall sales growth with continued margin expansion; increasing 2024 outlook due to recent major outage events

WAUKESHA, WISCONSIN (October 31, 2024) – Generac Holdings Inc. (NYSE: GNRC) (“Generac” or the “Company”), a leading global designer and manufacturer of energy technology solutions and other power products, today reported financial results for its third quarter ended September 30, 2024, and provided an update on its outlook for the full-year 2024.

Third Quarter 2024 Highlights

●

Net sales were $1.17 billion during the third quarter of 2024 as compared to $1.07 billion in the prior-year third quarter, an increase of approximately 10%. Core sales, which excludes both the impact of acquisitions and foreign currency, increased approximately 9% from the prior year period.

-

Residential product sales increased approximately 28% to $723 million as compared to $565 million last year.

-

Commercial & Industrial (“C&I”) product sales decreased approximately 15% to $328 million as compared to $385 million in the prior year.

●

Net income attributable to the Company during the third quarter was $114 million, or $1.89 per share, as compared to $60 million, or $0.97 per share, for the same period of 2023.

●

Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was $136 million, or $2.25 per share, as compared to $102 million, or $1.64 per share, in the third quarter of 2023.

●

Adjusted EBITDA before deducting for noncontrolling interests, as defined in the accompanying reconciliation schedules, was $232 million, or 19.8% of net sales, as compared to $189 million, or 17.6% of net sales, in the prior year.

●

Cash flow from operations was $212 million during the third quarter, as compared to $140 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was $184 million as compared to $117 million in the third quarter of 2023.

●

The Company repurchased 690,711 shares of its common stock during the third quarter for approximately $102 million. There is approximately $347 million remaining under the current repurchase program as of September 30, 2024.

●

G1The Company is updating its overall net sales growth guidance for the full-year 2024 to be 5 to 9% compared to the prior year on an as-reported basis, an increase from the previous guidance range of 4 to 8%. G2Adjusted EBITDA margin, before deducting for non-controlling interests, is now expected to be 17.5 to 18.5% as compared to the previous expectation of 17.0 to 18.0%.

“Our third quarter results outperformed our expectations as elevated power outage activity drove increased shipments of our residential products and strong execution helped to deliver significant margin expansion,” said Aaron Jagdfeld, President and Chief Executive Officer. “Shipments of home standby and portable generators increased at a very strong rate from the prior year period, more than offsetting expected softness in C&I product sales. As a result, we are updating our full year 2024 guidance to include higher residential product sales with further improvements in adjusted EBITDA margins.”

Jagdfeld continued, “The vulnerability of our nation’s electrical grid has never been more evident with the U.S. experiencing the highest level of power outage hours through the first nine months of the year since we began tracking outage data in 2010. In addition to more volatile weather, the rapid adoption of renewable, intermittent power generation sources and accelerating demand for electricity will likely lead to additional stresses on our aging grid. The elevated outage activity and growing grid related supply-demand imbalances are expected to drive both continued near-term demand as well as long-term awareness of the growing need for backup power products.”

Additional Third Quarter 2024 Consolidated Highlights

Gross profit margin was 40.2% as compared to 35.1% in the prior-year third quarter. The increase in gross margin was primarily driven by favorable sales mix and lower input costs.

Operating expenses increased $32.6 million, or 12.0%, as compared to the third quarter of 2023. The growth in operating expenses was primarily driven by increased employee costs to support future growth, additional marketing spend to drive incremental awareness for our products, and higher variable expenses and incentive compensation given higher shipment volumes and profitability. This was partially offset by a $22.1 million provision for certain legal matters that was recorded in the prior year which did not repeat in the current year period.

Provision for income taxes for the current year quarter was $33.5 million, or an effective tax rate of 22.7%, as compared to $19.4 million, or a 24.3% effective tax rate, for the prior year. The decrease in effective tax rate was primarily driven by certain unfavorable discrete tax items in the prior year quarter that did not repeat in the current year.

Cash flow from operations was $212.3 million during the third quarter, as compared to $140.1 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was $183.7 million as compared to $117.4 million in the third quarter of 2023. The increase was primarily due to higher operating earnings and a greater reduction in primary working capital as compared to the prior year.

1

Business Segment Results

Domestic Segment

Domestic segment total sales (including inter-segment sales) increased 14% to $1.02 billion as compared to $894.0 million in the prior year, including a slight benefit from acquisitions. This was primarily driven by strong shipments of home standby and portable generators, as well as continued growth in C&I product sales to industrial distributors, partially offset by lower C&I product shipments for telecom, rental, and “beyond standby” applications.

Adjusted EBITDA for the segment was $211.6 million, or 20.7% of domestic segment total sales, as compared to $160.3 million, or 17.9% of total sales, in the prior year. This margin improvement was primarily due to favorable sales mix and lower input costs, partially offset by higher operating expense investments to support future growth initiatives.

International Segment

International segment total sales (including inter-segment sales) decreased 20% to $166.7 million as compared to $207.6 million in the prior year quarter, including a slight unfavorable impact from foreign currency. The core total sales decline was primarily due to lower inter-segment sales related to softness in the telecom market and a decline in shipments of portable generators and C&I products in Europe due to weaker market conditions.

Adjusted EBITDA for the segment, before deducting for noncontrolling interests, was $20.3 million, or 12.2% of international segment total sales, as compared to $28.3 million, or 13.6% of total sales, in the prior year. This margin decline was primarily due to reduced operating leverage on lower shipments during the quarter.

2024 Outlook

As a result of higher than previously expected power outage activity, including the impact of Hurricane Helene and Hurricane Milton, the Company is increasing its full-year 2024 net sales guidance. The Company now expects full-year 2024 net sales growth between 5 to 9% as compared to the prior year, an increase from the previous outlook of 4 to 8%. By product class, this updated net sales guidance considers an outsized increase in Residential product sales, partially offset by softer market conditions for C&I and Other product sales in certain end markets and geographies.

G3Additionally, the Company now expects net income margin, before deducting for non-controlling interests, to be approximately 7.0 to 8.0% for the full-year 2024 as compared to the prior expectation of 6.5 to 7.5%. The corresponding adjusted EBITDA margin is now expected to be approximately 17.5 to 18.5% as compared to the previous guidance range of 17.0 to 18.0%.

The Company continues to expect strong operating and free cash flow generation for the full year, with free cash flow conversion from adjusted net income well above 100%.

Conference Call and Webcast

Generac management will hold a conference call at 10:00 a.m. EDT on Thursday, October 31, 2024 to discuss third quarter 2024 operating results. The conference call can be accessed at the following link: https://register.vevent.com/register/BIabec574e36cc43abb7ea58d0150702c4. Individuals who wish to listen via telephone will be given dial-in information.

The conference call will also be webcast simultaneously on Generac's website (http://www.generac.com), accessed under the Investor Relations link. The webcast link will be made available on the Company’s website prior to the start of the call within the Events section of the Investor Relations website.

Following the live webcast, a replay will be available on the Company’s website for 12 months.

About Generac

Founded in 1959, Generac is a leading global designer, manufacturer, and provider of a wide range of energy technology solutions. The Company provides power generation equipment, energy storage systems, energy management devices & solutions, and other power products serving the residential, light commercial, and industrial markets. Generac introduced the first affordable backup generator and later created the automatic home standby generator category. The Company has continued to expand its energy technology offerings in its mission to lead the evolution to more resilient, efficient, and sustainable energy solutions.

2

Forward-looking Information

Certain statements contained in this news release, as well as other information provided from time to time by Generac Holdings Inc. or its employees, may contain forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Forward-looking statements give Generac's current expectations and projections relating to the Company's financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate," "estimate," "expect," "forecast," "project," "plan," "intend," "believe," "confident," "may," "should," "can have," "likely," "future," "optimistic" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.

Any such forward-looking statements are not guarantees of performance or results, and involve risks, uncertainties (some of which are beyond the Company's control) and assumptions. Although Generac believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Generac's actual financial results and cause them to differ materially from those anticipated in any forward-looking statements, including:

●

fluctuations in cost, availability, and quality of raw materials, key components and labor required to manufacture our products;

●

our dependence on a small number of contract manufacturers and component suppliers, including single-source suppliers;

●

our ability to protect our intellectual property rights or successfully defend against third party infringement claims;

●

increase in product and other liability claims, warranty costs, recalls, or other claims;

●

significant legal proceedings, claims, fines, penalties, tax assessments, lawsuits or government investigations;

●

our ability to consummate our share repurchase programs;

●

our failure or inability to adapt to, or comply with, current or future changes in applicable laws and regulations;

●

scrutiny regarding our ESG practices;

●

our ability to develop and enhance products and gain customer acceptance for our products;

●

frequency and duration of power outages impacting demand for our products;

●

changes in durable goods spending by consumers and businesses or other macroeconomic conditions, impacting demand for our products;

●

our ability to accurately forecast demand for our products and effectively manage inventory levels relative to such forecast;

●

our ability to remain competitive;

●

our dependence on our dealer and distribution network;

●

market reaction to changes in selling prices or mix of products;

●

loss of our key management and employees;

●

disruptions from labor disputes or organized labor activities;

●

our ability to attract and retain employees;

●

disruptions in our manufacturing operations;

●

changes in U.S. trade policy;

●

the possibility that the expected synergies, efficiencies and cost savings of our acquisitions, divestitures, restructurings, or realignments will not be realized, or will not be realized within the expected time period;

●

risks related to sourcing components in foreign countries;

●

compliance with environmental, health and safety laws and regulations;

●

government regulation of our products;

●

failures or security breaches of our networks, information technology systems, or connected products;

●

our ability to make payments on our indebtedness;

●

terms of our credit facilities that may restrict our operations;

●

our potential need for additional capital to finance our growth or refinancing our existing credit facilities;

●

risks of impairment of the value of our goodwill and other indefinite-lived assets;

●

volatility of our stock price; and

●

potential tax liabilities.

Should one or more of these risks or uncertainties materialize, Generac's actual results may vary in material respects from those projected in any forward-looking statements. A detailed discussion of these and other factors that may affect future results is contained in Generac's filings with the U.S. Securities and Exchange Commission (“SEC”), particularly in the Risk Factors section of the 2023 Annual Report on Form 10-K and in its periodic reports on Form 10-Q. Stockholders, potential investors and other readers should consider these factors carefully in evaluating the forward-looking statements.

Any forward-looking statement made by Generac in this press release speaks only as of the date on which it is made. Generac undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

3

Non-GAAP Financial Metrics

Core Sales

The Company references core sales to further supplement Generac's condensed consolidated financial statements presented in accordance with U.S. GAAP. Core sales excludes the impact of acquisitions and fluctuations in foreign currency translation. Management believes that core sales facilitates easier and more meaningful comparison of net sales performance with prior and future periods.

Adjusted EBITDA

To supplement Generac’s condensed consolidated financial statements presented in accordance with U.S. GAAP, the Company provides the computation of Adjusted EBITDA attributable to the Company, which is defined as net income before noncontrolling interests adjusted for the following items: interest expense, depreciation expense, amortization of intangible assets, income tax expense, certain non-cash gains and losses including certain purchase accounting adjustments and contingent consideration adjustments, share-based compensation expense, certain transaction costs and credit facility fees, business optimization expenses, provision for certain legal and regulatory charges, certain specific provisions, mark-to-market gains and losses on a minority investment, and Adjusted EBITDA attributable to noncontrolling interests, as set forth in the reconciliation table below. The computation of Adjusted EBITDA is based primarily on the definition included in our Credit Agreement.

Adjusted Net Income

To further supplement Generac's condensed consolidated financial statements presented in accordance with U.S. GAAP, the Company provides a summary to show the computation of adjusted net income attributable to the Company. Adjusted net income attributable to the Company is defined as net income before noncontrolling interests adjusted for the following items: amortization of intangible assets, amortization of deferred financing costs and original issue discount related to the Company's debt, intangible impairment charges, certain transaction costs and other purchase accounting adjustments, business optimization expenses, provision for certain legal and regulatory charges, certain specific provisions, mark-to-market gains and losses on a minority investment, other non-cash gains and losses, and adjusted net income attributable to non-controlling interests.

Free Cash Flow

In addition, the Company references free cash flow to further supplement Generac's condensed consolidated financial statements presented in accordance with U.S. GAAP. Free cash flow is defined as net cash provided by operating activities, plus proceeds from beneficial interests in securitization transactions, less expenditures for property and equipment, and is intended to be a measure of operational cash flow taking into account additional capital expenditure investment into the business.

The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with U.S. GAAP. Please see the accompanying Reconciliation Schedules and our SEC filings for additional discussion of the basis for Generac's reporting of Non-GAAP financial measures, which includes why the Company believes these measures provide useful information to investors and the additional purposes for which management uses the non-GAAP financial information.

SOURCE: Generac Holdings Inc.

CONTACT:

Kris Rosemann

Director – Corporate Development & Investor Relations

(262) 506-6064

InvestorRelations@generac.com

4

Generac Holdings Inc.

Condensed Consolidated Balance Sheets

(U.S. Dollars in Thousands, Except Share and Per Share Data)

(Unaudited)

September 30,

December 31,

2024

2023

Assets

Current assets:

Cash and cash equivalents

$

214,177

$

200,994

Accounts receivable, less allowance for credit losses of $34,489 and $33,925 at September 30, 2024 and December 31, 2023, respectively

658,649

537,316

Inventories

1,095,758

1,167,484

Prepaid expenses and other current assets

104,791

91,898

Total current assets

2,073,375

1,997,692

Property and equipment, net

639,733

598,577

Customer lists, net

166,016

184,513

Patents and technology, net

391,841

417,441

Other intangible assets, net

21,419

27,127

Tradenames, net

210,308

216,995

Goodwill

1,454,172

1,432,384

Deferred income taxes

12,179

15,532

Operating lease and other assets

217,896

203,051

Total assets

$

5,186,939

$

5,093,312

Liabilities and stockholders’ equity

Current liabilities:

Short-term borrowings

$

65,540

$

81,769

Accounts payable

424,812

340,719

Accrued wages and employee benefits

78,209

54,970

Accrued product warranty

60,377

65,298

Other accrued liabilities

291,360

292,120

Current portion of long-term borrowings and finance lease obligations

99,176

45,895

Total current liabilities

1,019,474

880,771

Long-term borrowings and finance lease obligations

1,360,637

1,447,553

Deferred income taxes

62,260

90,012

Deferred revenue

186,465

167,008

Operating lease and other long-term liabilities

145,641

158,349

Total liabilities

2,774,477

2,743,693

Redeemable noncontrolling interest

-

6,549

Stockholders’ equity:

Common stock, par value $0.01, 500,000,000 shares authorized, 73,646,420 and 73,195,055 shares issued at September 30, 2024 and December 31, 2023, respectively

736

733

Additional paid-in capital

1,115,525

1,070,386

Treasury stock, at cost, 14,149,513 and 13,057,298 shares at September 30, 2024 and December 31, 2023, respectively

(1,192,435

)

(1,032,921

)

Excess purchase price over predecessor basis

(202,116

)

(202,116

)

Retained earnings

2,715,716

2,519,313

Accumulated other comprehensive loss

(27,987

)

(15,143

)

Stockholders’ equity attributable to Generac Holdings Inc.

2,409,439

2,340,252

Noncontrolling interests

3,023

2,818

Total stockholders’ equity

2,412,462

2,343,070

Total liabilities and stockholders’ equity

$

5,186,939

$

5,093,312

5

Generac Holdings Inc.

Condensed Consolidated Statements of Comprehensive Income

(U.S. Dollars in Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

2024

2023

2024

2023

Net sales

$

1,173,563

$

1,070,667

$

3,061,033

$

2,958,997

Costs of goods sold

701,294

694,880

1,896,824

1,982,290

Gross profit

472,269

375,787

1,164,209

976,707

Operating expenses:

Selling and service

145,310

117,929

382,049

334,360

Research and development

56,936

43,312

160,342

129,074

General and administrative

77,242

83,052

209,392

199,108

Amortization of intangibles

24,157

26,718

73,698

78,934

Total operating expenses

303,645

271,011

825,481

741,476

Income from operations

168,624

104,776

338,728

235,231

Other (expense) income:

Interest expense

(22,910

)

(24,707

)

(69,833

)

(72,862

)

Investment income

1,757

1,160

5,286

2,789

Change in fair value of investment

5,198

-

(2,938

)

-

Loss on extinguishment of debt

(4,861

)

-

(4,861

)

-

Other, net

(577

)

(1,167

)

(1,949

)

(1,664

)

Total other expense, net

(21,393

)

(24,714

)

(74,295

)

(71,737

)

Income before provision for income taxes

147,231

80,062

264,433

163,494

Provision for income taxes

33,453

19,428

65,124

43,184

Net income

113,778

60,634

199,309

120,310

Net income attributable to noncontrolling interests

36

257

220

2,305

Net income attributable to Generac Holdings Inc.

$

113,742

$

60,377

$

199,089

$

118,005

Net income attributable to common shareholders per common share - basic:

$

1.91

$

0.98

$

3.29

$

1.74

Weighted average common shares outstanding - basic:

59,493,640

61,368,440

59,720,597

61,552,949

Net income attributable to common shareholders per common share - diluted:

$

1.89

$

0.97

$

3.25

$

1.72

Weighted average common shares outstanding - diluted:

60,312,393

62,091,163

60,475,478

62,362,743

Comprehensive income attributable to Generac Holdings Inc.

$

129,284

$

37,041

$

186,245

$

141,463

6

Generac Holdings Inc.

Condensed Consolidated Statements of Cash Flows

(U.S. Dollars in Thousands)

(Unaudited)

Nine Months Ended September 30,

2024

2023

Operating activities

Net income

$

199,309

$

120,310

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

54,236

45,215

Amortization of intangible assets

73,698

78,934

Amortization of capitalized debt fees and original issue discount

2,592

2,902

Change in fair value of investment

2,938

-

Loss on extinguishment of debt

4,861

-

Deferred income taxes

(23,546

)

(18,715

)

Share-based compensation expense

38,270

30,306

Gain on disposal of assets

(34

)

(538

)

Other noncash charges

2,904

380

Excess tax benefits from equity awards

(642

)

(920

)

Net changes in operating assets and liabilities, net of acquisitions:

Accounts receivable

(120,137

)

(68,975

)

Inventories

73,390

101,894

Other assets

(4,348

)

32,175

Accounts payable

87,343

(57,866

)

Accrued wages and employee benefits

22,482

10,244

Other accrued liabilities

(11,469

)

(70,622

)

Net cash provided by operating activities

401,847

204,724

Investing activities

Proceeds from sale of property and equipment

144

1,933

Proceeds from beneficial interests in securitization transactions

-

2,533

Contribution to tax equity investment

(1,629

)

(6,627

)

Purchase of long-term investments

(37,118

)

(2,592

)

Proceeds from sale of long-term investment

2,000

-

Expenditures for property and equipment

(83,399

)

(77,718

)

Acquisition of businesses, net of cash acquired

(21,784

)

(15,974

)

Net cash used in investing activities

(141,786

)

(98,445

)

Financing activities

Proceeds from short-term borrowings

29,219

49,078

Proceeds from long-term borrowings

506,465

345,384

Repayments of short-term borrowings

(48,868

)

(25,910

)

Repayments of long-term borrowings and finance lease obligations

(560,644

)

(233,101

)

Stock repurchases

(152,743

)

(100,267

)

Payment of debt issuance costs

(3,616

)

-

Payment of contingent acquisition consideration

-

(4,979

)

Payment of deferred acquisition consideration

(7,361

)

-

Purchase of additional ownership interest

(9,117

)

(104,844

)

Taxes paid related to equity awards

(12,268

)

(10,068

)

Proceeds from the exercise of stock options

12,366

7,139

Net cash used in financing activities

(246,567

)

(77,568

)

Effect of exchange rate changes on cash and cash equivalents

(311

)

91

Net increase in cash and cash equivalents

13,183

28,802

Cash and cash equivalents at beginning of period

200,994

132,723

Cash and cash equivalents at end of period

$

214,177

$

161,525

7

Generac Holdings Inc.

Segment Reporting and Product Class Information

(U.S. Dollars in Thousands)

(Unaudited)

Total Sales by Reportable Segment

Three Months Ended September 30, 2024

Three Months Ended September 30, 2023

External Net Sales

Intersegment Sales

Total Sales

External Net Sales

Intersegment Sales

Total Sales

Domestic

$

1,011,347

$

8,853

$

1,020,200

$

886,365

$

7,640

$

894,005

International

162,216

4,485

166,701

184,302

23,293

207,595

Intercompany elimination

-

(13,338

)

(13,338

)

-

(30,933

)

(30,933

)

Total net sales

$

1,173,563

$

-

$

1,173,563

$

1,070,667

$

-

$

1,070,667

Total Sales by Reportable Segment

Nine Months Ended September 30, 2024

Nine Months Ended September 30, 2023

External Net Sales

Intersegment Sales

Total Sales

External Net Sales

Intersegment Sales

Total Sales

Domestic

$

2,541,242

$

26,571

$

2,567,813

$

2,395,292

$

33,960

$

2,429,252

International

519,791

18,127

537,918

563,705

84,078

647,783

Intercompany elimination

-

(44,698

)

(44,698

)

-

(118,038

)

(118,038

)

Total net sales

$

3,061,033

$

-

$

3,061,033

$

2,958,997

$

-

$

2,958,997

External Net Sales by Product Class

Three Months Ended September 30,

Nine Months Ended September 30,

2024

2023

2024

2023

Residential products

$

722,787

$

565,087

$

1,690,136

$

1,482,538

Commercial & industrial products

327,956

384,533

1,026,095

1,131,876

Other

122,820

121,047

344,802

344,583

Total net sales

$

1,173,563

$

1,070,667

$

3,061,033

$

2,958,997

Adjusted EBITDA by Reportable Segment

Three Months Ended September 30, 2024

Nine Months Ended September 30,

2024

2023

2024

2023

Domestic

$

211,567

$

160,270

$

450,416

$

331,134

International

20,298

28,332

73,371

94,088

Total adjusted EBITDA (1)

$

231,865

$

188,602

$

523,787

$

425,222

(1) See reconciliation of Adjusted EBITDA to Net income attributable to Generac Holdings Inc. on the following reconciliation schedule.

8

Generac Holdings Inc.

Reconciliation Schedules

(U.S. Dollars in Thousands, Except Share and Per Share Data)

(Unaudited)

Net income to Adjusted EBITDA reconciliation

Three Months Ended September 30,

Nine Months Ended September 30,

2024

2023

2024

2023

Net income attributable to Generac Holdings Inc.

$

113,742

$

60,377

$

199,089

$

118,005

Net income attributable to noncontrolling interests

36

257

220

2,305

Net income

113,778

60,634

199,309

120,310

Interest expense

22,910

24,707

69,833

72,862

Depreciation and amortization

43,152

42,951

127,934

124,149

Provision for income taxes

33,453

19,428

65,124

43,184

Non-cash write-down and other adjustments (1)

468

2,055

2,863

(5,257

)

Non-cash share-based compensation expense (2)

13,115

9,927

38,270

30,306

Transaction costs and credit facility fees (3)

1,337

921

4,029

3,161

Business optimization and other charges (4)

1,564

5,291

3,190

8,151

Provision for legal, regulatory, and clean energy product charges (5)

2,382

22,113

5,280

27,913

Change in fair value of investment (6)

(5,198

)

-

2,938

-

Loss on extinguishment of debt (7)

4,861

-

4,861

-

Other

43

575

156

443

Adjusted EBITDA

231,865

188,602

523,787

425,222

Adjusted EBITDA attributable to noncontrolling interests

81

493

521

4,146

Adjusted EBITDA attributable to Generac Holdings Inc.

$

231,784

$

188,109

$

523,266

$

421,076

(1)

Includes (gains)/losses on the disposition of assets other than in the ordinary course of business, (gains)/losses on sales of certain investments, unrealized mark-to-market adjustments on commodity contracts, certain foreign currency related adjustments, and certain purchase accounting and contingent consideration adjustments. A full description of these and the other reconciliation adjustments contained in these schedules is included in Generac's SEC filings.

(2)

Represents share-based compensation expense to account for stock options, restricted stock, and other stock awards over their respective vesting periods.

(3)

Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, together with certain fees relating to our senior secured credit facilities, such as administrative agent fees and credit facility commitment fees under our Amended Credit Agreement.

(4)

Represents severance and other restructuring charges related to the consolidation of certain operating facilities and organizational functions.

(5)

Represents the following significant and unusual charges not indicative of our ongoing operations:

•

A provision for judgments, settlements, and legal expenses related to certain patent and securities lawsuits - $2.4 million in the third quarter of 2024; $4.9 million year-to-date 2024; and $22.1 million in the third quarter of 2023.

•

Additional customer support costs related to a clean energy product customer that filed for bankruptcy in 2022 – $0.4 million in the first quarter of 2024.

•

A provision for a matter with the Consumer Product Safety Commission ("CPSC") concerning the imposition of civil fines for allegedly failing to timely submit a report under the Consumer Product Safety Act ("CPSA") in relation to certain portable generators that were subject to a voluntary recall previously announced on July 29, 2021 - $5.8 million in the first quarter of 2023.

(6)

Represents non-cash (gains)/losses from changes in the fair value of the Company's investment in Wallbox N.V. warrants and equity securities.

(7)

Represents fees paid to creditors and the write-off of the unamortized original issue discount and deferred financing costs in connection with the refinancing of the Company's Tranche B Term Loan Facility.

9

Net income to Adjusted net income reconciliation

Three Months Ended September 30,

Nine Months Ended September 30,

2024

2023

2024

2023

Net income attributable to Generac Holdings Inc.

$

113,742

$

60,377

$

199,089

$

118,005

Net income attributable to noncontrolling interests

36

257

220

2,305

Net income

113,778

60,634

199,309

120,310

Amortization of intangible assets

24,157

26,718

73,698

78,934

Amortization of capitalized debt fees and original issue discount

644

981

2,592

2,902

Transaction costs and other purchase accounting adjustments (8)

747

356

2,272

1,743

Loss/(gain) attributable to business or asset dispositions (9)

-

-

65

(119

)

Business optimization and other charges (4)

1,564

5,291

3,190

8,151

Provision for legal, regulatory, and clean energy product charges (5)

2,382

22,113

5,280

27,913

Change in fair value of investment (6)

(5,198

)

-

2,938

-

Loss on extinguishment of debt (7)

4,861

-

4,861

-

Tax effect of add backs

(7,317

)

(13,887

)

(23,762

)

(28,476

)

Adjusted net income

135,618

102,206

270,443

211,358

Adjusted net income attributable to noncontrolling interests

36

257

220

2,305

Adjusted net income attributable to Generac Holdings Inc.

$

135,582

$

101,949

$

270,223

$

209,053

Adjusted net income attributable to Generac Holdings Inc. per common share - diluted:

$

2.25

$

1.64

$

4.47

$

3.35

Weighted average common shares outstanding - diluted:

60,312,393

62,091,163

60,475,478

62,362,743

(8)

Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, and certain purchase accounting and contingent consideration adjustments.

(9)

Represents (gains)/losses attributable to the disposition of a business or assets occurring in other than ordinary course, as defined in our credit agreement.

Free Cash Flow Reconciliation

Three Months Ended September 30,

Nine Months Ended September 30,

2024

2023

2024

2023

Net cash provided by operating activities

$

212,285

$

140,136

$

401,847

$

204,724

Proceeds from beneficial interests in securitization transactions

-

1,061

-

2,533

Expenditures for property and equipment

(28,627

)

(23,818

)

(83,399

)

(77,718

)

Free cash flow

$

183,658

$

117,379

$

318,448

$

129,539

10

Mentions · how they’re counted

CategoryUnderlinedWord counterModel’s count
AI

AI, artificial intelligence, generative AI, machine learning, large language model, LLM

0——
Layoffs

layoffs, RIF, headcount reduction, workforce optimization, restructuring

2——
Recession

recession, downturn, contraction, slowdown

0——
Tariffs

tariff, trade war, trade barriers, trade restrictions, trade policy

1——
Buybacks

share repurchase, buyback program

1——

Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.

Source: SEC EDGAR · public domain · Highlights by Palanor