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.
- The 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%.
Adjusted 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. 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.
Additionally, 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.
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.
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 RosemannDirector –
Corporate Development & Investor Relations (262)
506-6064InvestorRelations@generac.com
|
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 |
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
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 |
|
Generac (NYSE:GNRC)
Historical Stock Chart
From Nov 2024 to Dec 2024
Generac (NYSE:GNRC)
Historical Stock Chart
From Dec 2023 to Dec 2024