Investor Relations

Press Release

View printer-friendly version

<<  Back

Generac Reports Record Second Quarter 2022 Results

Increased capacity, strong execution and improving margins drive record results; maintaining 2022 outlook which anticipates continued strong sales growth and sequentially improving margin profile

WAUKESHA, Wis., Aug. 03, 2022 (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 second quarter ended June 30, 2022 and provided an update on its outlook for the full year 2022.

Second Quarter 2022 Highlights

  • Net sales increased 40% to a record $1.29 billion during the second quarter of 2022 as compared to $920 million in the prior-year second quarter. Core sales growth, which excludes both the impact of acquisitions and foreign currency, increased approximately 33%.
    • Residential product sales grew 49% to $896 million as compared to $600 million last year.
    • Commercial & Industrial (“C&I”) product sales increased 22% to $309 million as compared to $254 million in the prior year.
  • Net income attributable to the Company during the second quarter was $156 million, or $2.21 per share, as compared to $127 million, or $2.01 per share, for the same period of 2021.
  • Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was a record $194 million, or $2.99 per share, as compared to $153 million, or $2.39 per share, in the second quarter of 2021.
  • Adjusted EBITDA before deducting for noncontrolling interests, as defined in the accompanying reconciliation schedules, was a record $271 million, or 21.0% of net sales, as compared to $218 million, or 23.7% of net sales, in the prior year.
  • The Company is maintaining its full-year 2022 net sales growth guidance of approximately 36 to 40% compared to the prior year on an as-reported basis.   Adjusted EBITDA margin, before deducting for non-controlling interests, is still expected to be approximately 21.5 to 22.5%.
  • On June 29th, the Company amended its existing term loan credit agreement. This included establishing a new term loan facility in an aggregate principal amount of $750 million and establishing a new revolving facility in an aggregate principal amount of $1.25 billion, which was unfunded at closing. Proceeds were used to prepay $250 million of the existing term loan B facility and to fully pay off the existing ABL revolving credit facility, with the remaining funds to be used for general corporate purposes.
  • Subsequent to quarter end, the Company repurchased approximately $124.0 million of its common stock, which was the amount remaining under its share repurchase authorization at the time. Additionally, on July 29, 2022, the Company’s Board of Directors approved a new stock repurchase program that allows for the repurchase of up to $500 million of the Company's common stock over a 24-month period.

“We continued to experience robust growth during the second quarter as ongoing capacity expansion helped drive shipments to new records,” said Aaron Jagdfeld, President and Chief Executive Officer. “In addition to the tremendous year-over-year increase in sales, we experienced significant sequential margin improvement in the quarter, which reinforces our prior expectations that margins bottomed in the first quarter and will continue to improve throughout 2022. Given the positive underlying demand trends and elevated backlog, we are maintaining our sales growth and adjusted EBITDA margin guidance for the full-year 2022. The mega-trends supporting this demand remain as compelling as ever, and we believe our unique suite of energy technology solutions has Generac well-positioned to lead the evolution to a more resilient, efficient and sustainable energy future.”

Additional Second Quarter 2022 Consolidated Highlights

Gross profit margin was 35.4% as compared to 36.9% in the prior-year second quarter. While headwinds eased relative to previous quarters, gross margins continued to be impacted by higher input costs including increased commodity prices, logistics costs, and labor. These costs were mostly offset by the growing realization of previously implemented pricing actions and favorable sales mix. The increasing benefit of pricing actions implemented over the past several quarters and projected easing of input costs are expected to result in gross margins continuing to improve in the second half of the year.

Operating expenses increased $83.4 million, or 53.2%, as compared to the second quarter of 2021, including a $14.8 million increase in acquisition-related amortization expense. The remaining increase was primarily driven by the impact of recurring operating expenses from recent acquisitions, increased employee costs, and additional variable expenses from the significant increase in sales volumes.

Provision for income taxes for the current year quarter was $45.8 million, or an effective tax rate of 22.5%, as compared to $46.4 million, or a 26.6% effective tax rate, for the prior year. The decrease in effective tax rate was primarily due to a discrete tax item in the prior year quarter resulting from a legislative tax rate change in a foreign jurisdiction that unfavorably revalued deferred tax liabilities by $7.0 million, or approximately 4% tax rate impact to the prior year quarter.

Cash flow from operations was $23.8 million during the second quarter, as compared to $122.5 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was $5.8 million as compared to $96.3 million in the second quarter of 2021. The decline in free cash flow was due to significantly higher working capital investment in the current year quarter, partially offset by higher operating earnings.

Business Segment Results

Domestic Segment

Domestic segment total sales (including inter-segment sales) increased 42% to $1.13 billion as compared to $792.9 million in the prior year quarter, with the impact of acquisitions contributing approximately 6% of the revenue growth for the quarter.   The strong core sales growth was led by home standby generators, while C&I channels also experienced significant year-over-year growth in the quarter, highlighted by national rental equipment and telecom customers and the industrial distributor channel.

Adjusted EBITDA for the segment was $241.9 million, or 21.5% of domestic segment total sales, as compared to $203.9 million in the prior year, or 25.7% of total sales. This margin performance was primarily impacted by higher input costs and the impact of acquisitions, partially offset by pricing benefits and favorable sales mix.

International Segment

International segment total sales (including inter-segment sales) increased 43% to $203.3 million as compared to $142.4 million in the prior year quarter, with the net impact of acquisitions and foreign currency contributing approximately 9% of the revenue growth for the quarter.   The core sales growth for the segment was driven by growth across all major regions as compared to the prior year, most notably in Europe and Latin America.

Adjusted EBITDA for the segment, before deducting for noncontrolling interests, was $29.5 million, or 14.5% of international segment total sales, as compared to $13.7 million, or 9.7% of total sales, in the prior year.   This strong margin performance was primarily driven by the positive impact of recent acquisitions and improved operating leverage on higher volumes.

2022 Outlook Update

The Company is maintaining its full-year 2022 net sales growth guidance range of approximately 36 to 40% compared to the prior year, which includes approximately 5 to 7% net impact from acquisitions and foreign currency.

Additionally, the Company still expects net income margin, before deducting for non-controlling interests, to be approximately 13.0 to 14.0% for the full-year 2022. The corresponding adjusted EBITDA margin is still expected to be approximately 21.5 to 22.5%.

Conference Call and Webcast

Generac management will hold a conference call at 10:00 a.m. EDT on Wednesday, August 3, 2022 to discuss second quarter 2022 operating results. The conference call can be accessed at the following link: https://register.vevent.com/register/BIa03208708aae4babae97d724881c5969. Individuals that 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.
        
About Generac

Generac is a leading energy technology company that provides backup and prime power systems for home and industrial applications, solar + battery storage solutions, smart home energy management devices and energy services, advanced power grid software platforms and engine- and battery-powered tools and equipment. Founded in 1959, Generac introduced the first affordable backup generator and later created the category of automatic home standby generator. The company is committed to sustainable, cleaner energy products poised to revolutionize the 21st century electrical grid.  

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:

  • frequency and duration of power outages impacting demand for our products;
  • fluctuations in cost and quality of raw materials required to manufacture our products;
  • availability of both labor and key components from our global supply chain, including single-sourced components, needed in producing our products;
  • the possibility that the expected synergies, efficiencies and cost savings of our acquisitions will not be realized, or will not be realized within the expected time period;
  • the risk that our acquisitions will not be integrated successfully;
  • the impact on our results of possible fluctuations in interest rates, foreign currency exchange rates, commodities, product mix, logistics costs and regulatory tariffs;
  • the duration and impact of the COVID-19 pandemic;
  • difficulties we may encounter as our business expands globally or into new markets;
  • our dependence on our distribution network;
  • our ability to invest in, develop or adapt to changing technologies and manufacturing techniques;
  • loss of our key management and employees;
  • increase in product and other liability claims or recalls;
  • failures or security breaches of our networks, information technology systems, or connected products;
  • changes in environmental, health and safety, or product compliance laws and regulations affecting our products, operations, or customer demand;
  • significant legal proceedings, claims, lawsuits or government investigations.

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. In the current environment, some of the above factors have materialized and may or will continue to be impacted by the COVID-19 pandemic, which may cause actual results to vary from these 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 2021 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

The computation of adjusted EBITDA attributable to the Company and adjusted EBITDA margin is based on the definition of EBITDA contained in Generac's credit agreements. To supplement the Company's condensed consolidated financial statements presented in accordance with U.S. GAAP, Generac provides a summary to show the computation of adjusted EBITDA, which excludes the impact of noncontrolling interests, taking into account certain charges and gains that were recognized during the periods presented.

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, losses on extinguishment of debt, business optimization expenses, certain other non-cash gains and losses, and adjusted net income attributable to non-controlling interests. In addition, for periods prior to 2022, adjusted net income reflects cash income tax expense due to the existence of the tax shield from the amortization of tax-deductible goodwill and intangible assets from the acquisition of the Company by CCMP Capital Advisors, LLC in 2006. Due to the expiration of this tax shield in the fourth quarter of 2021, there is no similar reconciling item starting in 2022.

Free Cash Flow

In addition, we reference 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:
Michael W. Harris
Senior Vice President – Corporate Development & Investor Relations
(262) 506-6064
InvestorRelations@generac.com

Generac Holdings Inc.
Condensed Consolidated Statements of Comprehensive Income
(U.S. Dollars in Thousands, Except Share and Per Share Data)
(Unaudited)
           
  Three Months Ended June 30,   Six Months Ended June 30,
    2022       2021       2022       2021  
               
Net sales $ 1,291,391     $ 919,981     $ 2,427,247     $ 1,727,415  
Costs of goods sold   834,406       580,246       1,609,514       1,065,866  
Gross profit   456,985       339,735       817,733       661,549  
               
Operating expenses:              
Selling and service   120,066       78,777       218,309       147,201  
Research and development   41,599       25,344       81,343       47,732  
General and administrative   52,600       41,610       94,572       74,509  
Amortization of intangibles   25,876       11,052       51,930       20,031  
Total operating expenses   240,141       156,783       446,154       289,473  
Income from operations   216,844       182,952       371,579       372,076  
               
Other (expense) income:              
Interest expense   (10,235 )     (7,721 )     (19,789 )     (15,444 )
Investment income   92       244       169       847  
Loss on extinguishment of debt   (3,743 )     (831 )     (3,743 )     (831 )
Other, net   505       (373 )     751       2,936  
Total other expense, net   (13,381 )     (8,681 )     (22,612 )     (12,492 )
               
Income before provision for income taxes   203,463       174,271       348,967       359,584  
Provision for income taxes   45,826       46,362       74,434       81,730  
Net income   157,637       127,909       274,533       277,854  
Net income (loss) attributable to noncontrolling interests   1,278       873       4,316       1,825  
Net income attributable to Generac Holdings Inc. $ 156,359     $ 127,036     $ 270,217     $ 276,029  
               
Net income attributable to common shareholders per common share - basic: $ 2.24     $ 2.06     $ 3.85     $ 4.44  
Weighted average common shares outstanding - basic:   63,662,510       62,605,166       63,607,711       62,533,725  
               
Net income attributable to common shareholders per common share - diluted: $ 2.21     $ 2.01     $ 3.78     $ 4.34  
Weighted average common shares outstanding - diluted:   64,713,748       64,088,709       64,799,002       64,097,378  
               
Comprehensive income attributable to Generac Holdings Inc. $ 120,864     $ 119,246     $ 243,229     $ 273,062  
               



Generac Holdings Inc.  
Condensed Consolidated Balance Sheets  
(U.S. Dollars in Thousands, Except Share and Per Share Data)  
(Unaudited)  
         
  June 30,   December 31,  
    2022       2021    
Assets        
Current assets:        
Cash and cash equivalents $ 467,140     $ 147,339    
Accounts receivable, less allowance for credit losses   692,291       546,466    
Inventories   1,240,524       1,089,705    
Prepaid expenses and other assets   91,356       64,954    
Total current assets   2,491,311       1,848,464    
         
Property and equipment, net   446,007       440,852    
         
Customer lists, net   217,152       238,722    
Patents and technology, net   469,384       492,473    
Other intangible assets, net   51,727       66,436    
Tradenames, net   233,023       243,531    
Goodwill   1,388,051       1,409,674    
Deferred income taxes   14,091       15,740    
Operating lease and other assets   162,205       121,888    
Total assets $ 5,472,951     $ 4,877,780    
         
Liabilities and stockholders’ equity        
Current liabilities:        
Short-term borrowings $ 77,514     $ 72,035    
Accounts payable   614,009       674,208    
Accrued wages and employee benefits   61,249       72,060    
Other accrued liabilities   415,730       331,674    
Current portion of long-term borrowings and finance lease obligations   3,674       5,930    
Total current liabilities   1,172,176       1,155,907    
         
Long-term borrowings and finance lease obligations   1,286,499       902,091    
Deferred income taxes   151,643       205,964    
Operating lease and other long-term liabilities   360,041       341,681    
Total liabilities   2,970,359       2,605,643    
         
Redeemable noncontrolling interest   82,830       58,050    
         
Stockholders’ equity:        
Common stock, par value $0.01, 500,000,000 shares authorized, 72,588,588 and 72,386,017        
shares issued at June 30, 2022 and December 31, 2021, respectively   727       725    
Additional paid-in capital   967,819       952,939    
Treasury stock, at cost   (475,294 )     (448,976 )  
Excess purchase price over predecessor basis   (202,116 )     (202,116 )  
Retained earnings   2,210,582       1,965,957    
Accumulated other comprehensive loss   (82,839 )     (54,755 )  
Stockholders’ equity attributable to Generac Holdings Inc.   2,418,879       2,213,774    
Noncontrolling interests   883       313    
Total stockholders’ equity   2,419,762       2,214,087    
Total liabilities and stockholders’ equity $ 5,472,951     $ 4,877,780    
         



Generac Holdings Inc.  
Condensed Consolidated Statements of Cash Flows  
(U.S. Dollars in Thousands)  
(Unaudited)  
         
  Six Months Ended June 30,  
    2022       2021    
Operating activities                
Net income $ 274,533     $ 277,854    
Adjustment to reconcile net income to net cash provided by operating activities:                
Depreciation   25,629       19,435    
Amortization of intangible assets   51,930       20,031    
Amortization of original issue discount and deferred financing costs   1,287       1,295    
Loss on extinguishment of debt   3,743       831    
Deferred income taxes   (61,625 )     7,003    
Share-based compensation expense   16,562       12,421    
Gain on disposal of assets   (587 )     (3,978 )  
Other noncash (gains) charges   (2,037 )     (142 )  
Net changes in operating assets and liabilities, net of acquisitions:                
Accounts receivable   (143,308 )     (96,846 )  
Inventories   (158,232 )     (163,820 )  
Other assets   1,637       (4,172 )  
Accounts payable   (54,583 )     186,041    
Accrued wages and employee benefits   (11,876 )     2,537    
Other accrued liabilities   86,616       38,028    
Excess tax benefits from equity awards   (15,996 )     (21,525 )  
Net cash provided by operating activities   13,693       274,993    
                 
Investing activities                
Proceeds from sale of property and equipment   1,883       74    
Proceeds from sale of investment   1,308       4,902    
Proceeds from beneficial interests in securitization transactions   1,843       1,363    
Contribution to equity method investment   (10,229 )     (216 )  
Expenditures for property and equipment   (46,503 )     (54,222 )  
Acquisition of business, net of cash acquired   (11,421 )     (419,017 )  
Net cash used in investing activities   (63,119 )     (467,116 )  
                 
Financing activities                
Proceeds from short-term borrowings   216,681       57,589    
Proceeds from long-term borrowings   935,000       50,000    
Repayments of short-term borrowings   (208,244 )     (73,675 )  
Repayments of long-term borrowings and finance lease obligations   (538,401 )     (53,095 )  
Payment of contingent acquisition consideration         (3,750 )  
Payment of debt issuance costs   (10,330 )     (1,185 )  
Purchase of additional ownership interest   (375 )     (27,164 )  
Taxes paid related to equity awards   (38,347 )     (39,967 )  
Proceeds from the exercise of stock options   10,383       18,567    
Net cash provided by (used in) financing activities   366,367       (72,680 )  
                 
Effect of exchange rate changes on cash and cash equivalents   2,860       (239 )  
                 
Net increase (decrease) in cash and cash equivalents   319,801       (265,042 )  
Cash and cash equivalents at beginning of period   147,339       655,128    
Cash and cash equivalents at end of period $ 467,140     $ 390,086    
                 



Generac Holdings Inc.
Segment Reporting and Product Class Information
(U.S. Dollars in Thousands)
(Unaudited)
                         
    Total Sales by Reportable Segment
    Three Months Ended June 30, 2022   Three Months Ended June 30, 2021
    External Net Sales   Intersegment Sales   Total Sales   External Net Sales   Intersegment Sales   Total Sales
Domestic $ 1,107,431   $ 18,987     $ 1,126,418     $ 784,146   $ 8,798     $ 792,944  
International   183,960     19,334       203,294       135,835     6,549       142,384  
Intercompany elimination   -     (38,321 )     (38,321 )         (15,347 )     (15,347 )
Total net sales $ 1,291,391   $ -     $ 1,291,391     $ 919,981   $ -     $ 919,981  
                         
                         
    Total Sales by Reportable Segment
    Six Months Ended June 30, 2022   Six Months Ended June 30, 2021
    External Net Sales   Intersegment Sales   Total Sales   External Net Sales   Intersegment Sales   Total Sales
Domestic $ 2,072,105   $ 29,257     $ 2,101,362     $ 1,476,884   $ 15,479     $ 1,492,363  
International   355,142     33,659       388,801       250,531     8,552       259,083  
Intercompany elimination   -     (62,916 )     (62,916 )     -     (24,031 )     (24,031 )
Total net sales $ 2,427,247   $ -     $ 2,427,247     $ 1,727,415   $ -     $ 1,727,415  
                         
                         
    External Net Sales by Product Class        
    Three Months Ended June 30,   Six Months Ended June 30,        
      2022     2021       2022       2021        
Residential products $ 896,013   $ 599,991     $ 1,672,957     $ 1,142,140        
Commercial & industrial products   309,348     254,295       588,077       456,686        
Other   86,030     65,695       166,213       128,589        
Total net sales $ 1,291,391   $ 919,981     $ 2,427,247     $ 1,727,415        
                         
    Adjusted EBITDA        
    Three Months Ended June 30, 2022   Six Months Ended June 30,        
      2022     2021       2022       2021        
Domestic $ 241,928   $ 203,931     $ 412,349     $ 411,004        
International   29,534     13,748       55,526       20,869        
Total adjusted EBITDA (1) $ 271,462   $ 217,679     $ 467,875     $ 431,873        
                         
(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 June 30,   Six Months Ended June 30,  
          2022       2021       2022       2021    
                                       
Net income attributable to Generac Holdings Inc. $ 156,359     $ 127,036     $ 270,217     $ 276,029    
Net income attributable to noncontrolling interests   1,278       873       4,316       1,825    
Net income         157,637       127,909       274,533       277,854    
Interest expense       10,235       7,721       19,789       15,444    
Depreciation and amortization     39,098       21,229       77,559       39,466    
Provision for income taxes     45,826       46,362       74,434       81,730    
Non-cash write-down and other adjustments (1)   4,607       1,173       (3,185 )     (2,695 )  
Non-cash share-based compensation expense (2)   7,735       6,973       16,562       12,421    
Loss on extinguishment of debt (3)     3,743       831       3,743       831    
Transaction costs and credit facility fees (4)   1,592       5,172       2,581       6,086    
Business optimization and other charges (5)   1,590       -       2,749       159    
Other         (601 )     309       (890 )     577    
Adjusted EBITDA       271,462       217,679       467,875       431,873    
Adjusted EBITDA attributable to noncontrolling interests   3,742       2,015       7,167       4,207    
Adjusted EBITDA attributable to Generac Holdings Inc. $ 267,720     $ 215,664     $ 460,708     $ 427,666    
                       
(1) Includes gains/losses on disposals of assets and 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 the write-off of original issue discount and capitalized debt issuance costs due to voluntary debt prepayments.  
                       
(4) 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.      
                       
(5) The current year period predominantly represents severance and other non-recurring restructuring charges related to the suspension of operations at certain of our facilities.      
                       
Net income to Adjusted net income reconciliation                
        Three Months Ended June 30,   Six Months Ended June 30,  
          2022       2021       2022       2021    
                                       
Net income attributable to Generac Holdings Inc. $ 156,359     $ 127,036     $ 270,217     $ 276,029    
Net income attributable to noncontrolling interests   1,278       873       4,316       1,825    
Net income         157,637       127,909       274,533       277,854    
Provision for income taxes (8)     -       46,362       -       81,730    
Amortization of intangible assets     25,876       11,052       51,930       20,031    
Amortization of deferred finance costs and original issue discount   650       649       1,287       1,295    
Loss on extinguishment of debt (3)     3,743       831       3,743       831    
Transaction costs and other purchase accounting adjustments (6)   5,710       4,954       (46 )     5,643    
(Gain)/loss attributable to business or asset dispositions (7)   -             (229 )     (3,991 )  
Business optimization and other charges (5)   1,590             2,749       159    
Cash income tax expense (8)     -       (37,406 )     -       (75,274 )  
Adjusted net income       195,206       154,351       333,967       308,278    
Adjusted net income (loss) attributable to noncontrolling interests   1,678       1,121       5,168       2,344    
Adjusted net income attributable to Generac Holdings Inc. $ 193,528     $ 153,230     $ 328,799     $ 305,934    
                                       
Adjusted net income attributable to Generac Holdings Inc. per                                
common share - diluted:   $ 2.99     $ 2.39     $ 5.07     $ 4.77    
Weighted average common shares outstanding - diluted:   64,713,748       64,088,709       64,799,002       64,097,378    
                       
(6) 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.      
                       
(7) Represents gains and losses attributable to the disposition of a business or assets occurring in other than ordinary course, as defined in our credit agreement.      
                       
(8) Amount for the three and six months ended June 30, 2021 is based on an anticipated cash income tax rate at the time of approximately 21.0% to 21.5% for the full year ended 2021 due to the existence of the tax shield from the amortization of tax-deductible goodwill and intangible assets from our acquisition by CCMP Capital Advisors, LLC in 2006. Due to the expiration of this tax shield in the fourth quarter of 2021, there is no similar reconciling item for the current year period. For comparative purposes to the current year, using the GAAP tax expense for the three and six months ended June 30, 2021 would result in adjusted net income per diluted share of $2.25 and $4.67, respectively, on a pro forma basis.  
                       
Free Cash Flow Reconciliation                  
        Three Months Ended June 30,   Six Months Ended June 30,  
          2022       2021       2022       2021    
                                       
Net cash provided by operating activities $ 23,835     $ 122,450     $ 13,693     $ 274,993    
Proceeds from beneficial interests in securitization transactions   270       651       1,843       1,363    
Expenditures for property and equipment   (18,303 )     (26,753 )     (46,503 )     (54,222 )  
Free cash flow     $ 5,802     $ 96,348     $ (30,967 )   $ 222,134    
                                       
                                       

Primary Logo

Source: Generac Holdings Inc