Generac Reports Third Quarter 2024 Results

GlobeNewswire Inc.

October 31, 2024 10:00AM GMT

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

WAUKESHA, Wis., Oct. 31, 2024 (GLOBE NEWSWIRE) -- 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 Rosemann
Director – Corporate Development & Investor Relations
(262) 506-6064
InvestorRelations@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