Accelerated penetration of home standby generators and Magnum
products drive continued revenue and EBITDA growth in the third quarter
2012 – Outlook raised significantly for remainder of 2012
WAUKESHA, Wis.--(BUSINESS WIRE)--Oct. 31, 2012--
Generac Holdings Inc. (NYSE: GNRC), a leading designer and manufacturer
of generators and other engine powered products, today reported
financial results for its third quarter ended September 30, 2012.
Highlights
-
Net sales increased year-over-year by 25.6% to $300.6 million as
compared to $239.3 million in the third quarter of 2011. Net sales for
the third quarter of 2012 were in line with the high end of the
Company’s previously announced expected range of $295.0 to $300.0
million as pre-released on October 1st.
-
Residential product sales increased 17.8% compared to the strong
third quarter of 2011, in which year-over-year sales growth was
60.5%.
-
Commercial & Industrial (C&I) product sales increased 48.3%
compared to the prior year third quarter.
-
Strong operating earnings during the quarter were more than offset by
higher interest expense from the recent refinancing of the Company’s
senior secured credit facilities that closed on May 30, 2012, as well
as a normalized effective income tax rate. As a result, net income for
the third quarter of 2012 was $25.5 million or $0.37 per share as
compared to $37.4 million or $0.55 per share for the same period of
2011.
-
Adjusted net income, as defined in the accompanying reconciliation
schedules, increased to $54.1 million from $50.6 million in the third
quarter of 2011. Adjusted diluted net income per common share was
$0.78 as compared to $0.75 per share in the third quarter of 2011.
-
Adjusted EBITDA increased to $76.3 million as compared to $61.6
million in the third quarter last year.
-
Cash flow from operations in the third quarter of 2012 was $69.5
million as compared to $61.0 million in the prior year quarter.
Unlevered free cash flow was $67.7 million as compared to $65.5
million in the third quarter of 2011.
-
For the trailing four quarters, net sales were $1.102 billion; net
income was $332.1 million, which includes a net $238.0 million income
tax benefit in the fourth quarter of 2011; adjusted EBITDA was $268.5
million; cash flow from operations was $209.9 million; and unlevered
free cash flow was $214.0 million.
-
As a result of the current major power outage activity, the Company is
raising its sales growth guidance for full-year 2012 to the low-40%
range over the prior year, which represents an increase from the
low-30% growth rate previously expected in the October 1st
business update. As a result, Adjusted EBITDA for the full-year 2012
is now expected to increase in the mid-40% range over the prior year,
which is an increase from the mid-30% growth rate previously expected.
Diluted net income per common share for 2012 is now expected to be in
the range of $1.21 to $1.27, with adjusted diluted net income per
common share of $2.95 to $3.00, compared to the $2.65 to $2.70 per
share range previously expected.
“The events of the last few days continue to demonstrate for home owners
and business owners the importance of having a backup plan for their
power needs. Automatic standby generators have emerged as a cost
effective and increasingly important part of those backup plans. As a
result of the increased awareness these outage events provide, adoption
rates for home standby and light commercial generators have accelerated
over the last several years.” said Aaron Jagdfeld, President and Chief
Executive Officer. “Shipments of home standby generators were again
strong during the third quarter and have continued to build towards a
new and higher baseline level of demand over the longer-term. In our
commercial and industrial markets, we continue to capitalize on our
leadership position in natural gas backup generators as demand for these
products continues to gain traction. In addition, our Magnum branded
light towers and mobile generators continue to perform well and we
remain excited about the strategic fit of these products as they provide
additional diversification and cross-selling opportunities to our
business.”
Third Quarter 2012 Details
Residential product sales for the third quarter of 2012 increased 17.8%
to $191.0 million from $162.1 million for the comparable period in 2011.
The growth was primarily driven by a strong double-digit increase in
shipments for home standby generators as a result of significant
awareness and demand created by major power outages over the last year,
expanded distribution, and increased sales and marketing efforts to
create and close leads more effectively. Although the third quarter
presented a difficult comparison versus the prior year, expanded
placement for portable generator products continues to lead to
year-over-year market share gains. Additionally, increased revenue from
power washer products, which began shipping in the second quarter of
2011, also contributed modestly to the year-over-year sales growth in
residential products.
Commercial & Industrial product sales for the third quarter of 2012
increased 48.3% to $93.6 million from $63.1 million for the comparable
period in 2011. The increase in net sales was primarily driven by the
Magnum Products acquisition.
Gross profit margin for the third quarter of 2012 was 38.5% compared to
37.0% in the third quarter of 2011. Gross margin improved over the prior
year due to improved residential product mix, as well as the positive
impact from moderation in commodity costs, improved pricing and improved
overhead absorption relative to the prior year. These margin
improvements were partially offset from the mix impact from the addition
of Magnum Products sales.
Operating expenses for the third quarter of 2012 increased by $12.2
million or 27.4% as compared to the third quarter of 2011. These
additional expenses were driven primarily by operating expenses
associated with Magnum, and increased sales, engineering and
administrative infrastructure to support the strategic growth
initiatives and higher baseline sales levels of the Company. Operating
expenses during the current-year quarter were also impacted by higher
incentive compensation expenses and increased variable operating
expenses resulting from the increase in organic sales.
Interest expense in the third quarter of 2012 increased to $16.9 million
compared to $5.9 million in the same period last year. The increase was
a result of the higher debt levels from the recently completed
refinancing of the Company’s senior secured credit facilities.
Net income in the current year quarter includes the impact of a
normalized effective income tax rate of 39.0% as compared to a tax rate
of 0.3% in the prior-year third quarter. Until the fourth quarter of
2011, a full valuation allowance was recorded on the Company’s net
deferred tax assets, resulting in substantially no tax provision. A full
valuation allowance is no longer required on the Company’s net deferred
tax assets, and therefore, a normalized income tax provision was
recorded in the third quarter of 2012. However, the Company’s cash tax
obligations are expected to remain nominal given its current tax
attributes.
Outlook
The Company is significantly revising upward its guidance for the
remainder of 2012 due to increased demand for home standby and portable
generators in the fourth quarter as a result of major power outage
activity that is currently taking place. Full-year 2012 total net sales
are now expected to increase in the low-40% range over the prior year,
which represents an increase from the low-30% range previously provided
in the October 1st business update. As a result of the higher
sales outlook, adjusted EBITDA for the full-year 2012 is now expected to
increase in the mid-40% range over the prior year, which is an increase
from the mid-30% growth rate previously expected.
Diluted net income per common share for 2012 is now expected to be in
the range of $1.21 to $1.27 as compared to the $1.02 to $1.08 range
previously expected. Adjusted diluted net income per common share is now
expected to be $2.95 to $3.00 relative to the previous expectation of
$2.65 to $2.70.
As mentioned in the business update earlier this month, the Company has
consistently exceeded its performance goals associated with its Powering
Ahead strategic plan initiated in 2010, reaching many of those targets a
year earlier than originally planned. At its upcoming Investor Day on
November 8, 2012, the Company will provide further insights with regards
to its future growth strategy.
Mr. Jagdfeld continued, “The powerful macro drivers for our business
combined with executing on our Powering Ahead strategic plan has lead to
another strong quarter for Generac. The U.S. electrical grid continues
to age and has suffered from a lack of investment. This coupled with a
shift in demographics to an aging population dependant on a constant
source of power are leading to the ongoing emergence of standby
generators in the residential and commercial markets. Additionally, we
have a number of exciting strategic initiatives underway that we expect
will continue to diversify and grow Generac. With these initiatives and
macro growth drivers, along with our competitive advantages and intense
operating focus, we believe Generac is well positioned to capitalize on
the expected increase in demand for backup power.”
Conference Call and Webcast
Generac management will hold a conference call at 9:00 a.m. EDT on
Wednesday, October 31, 2012 to discuss highlights of this earnings
release. The conference call can be accessed by dialing (866) 578-5801
(domestic) or +1 (617) 213-8058 (international) and entering passcode
86565531.
The conference call will also be webcast simultaneously on Generac's
website (http://www.generac.com),
under the Investor Relations link. The webcast link and supporting
materials, if any, will be made available on the Company’s website prior
to the start of the call.
Following the live webcast, a replay will be available on the Company's
web site. A telephonic replay will also be available approximately one
hour after the call and can be accessed by dialing (888) 286-8010
(domestic) or +1 (617) 801-6888 (international) and entering passcode
19150949. The telephonic replay will be available for 30 days.
Generac company news is available 24 hours a day, on-line at: http://www.generac.com.
About Generac
Since 1959, Generac has been a leading designer and manufacturer of a
wide range of generators and other engine powered products. As a leader
in power equipment serving residential, light commercial, industrial and
construction markets, Generac's power products are available through a
broad network of independent dealers, retailers, wholesalers and
equipment rental companies. The Company markets and distributes its
products primarily under its Generac and Magnum brand names.
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"
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:
-
demand for Generac products;
-
frequency and duration of major power outages;
-
availability, cost and quality of raw materials and key components
used in producing Generac products;
-
the impact on our results of the substantial increases in our
outstanding indebtedness and related interest expense due to the
dividend recapitalization completed in May 2012;
-
the possibility that the expected synergies, efficiencies and cost
savings of the acquisition of the Magnum Products business will not be
realized, or will not be realized within the expected time period;
-
the risk that the Magnum Products business will not be integrated
successfully;
-
competitive factors in the industry in which Generac operates;
-
Generac's dependence on its distribution network;
-
Generac's ability to invest in, develop or adapt to changing
technologies and manufacturing techniques;
-
loss of key management and employees;
-
increase in product and other liability claims; and
-
changes in environmental, health and safety laws and regulations.
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”).
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.
Reconciliations to GAAP Financial Metrics
Adjusted EBITDA
The computation of adjusted EBITDA is based on the definition of EBITDA
contained in Generac's credit agreement, dated as of May 30, 2012, which
is substantially the same definition that was contained in the Company’s
previous credit agreements. To supplement the Company's condensed
consolidated financial statements presented in accordance with US GAAP,
Generac provides a summary to show the computation of adjusted EBITDA,
taking into account certain charges and gains that were taken during the
periods presented.
Adjusted Net Income
To further supplement Generac's condensed consolidated financial
statements presented in accordance with US GAAP, the Company provides a
summary to show the computation of adjusted net income. Adjusted net
income is defined as net income before provision (benefit) for income
taxes adjusted for the following items: cash income tax (expense)
benefit, 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, and certain non-cash gains and losses.
Unlevered Free Cash Flow
In addition, we reference unlevered free cash flow to further supplement
Generac's condensed consolidated financial statements presented in
accordance with US GAAP. Unlevered free cash flow is defined as net cash
provided by operating activities less expenditures for property and
equipment plus cash interest expense. This additional financial metric
is intended to be a measure of operational cash flow excluding the
impact of the Company’s cash debt service costs and 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 US GAAP. Please see our SEC filings for additional
discussion of the basis for Generac's reporting of Non-GAAP financial
measures.
|
|
|
|
|
|
|
|
|
|
|
Generac Holdings Inc.
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
300,586
|
|
|
$
|
239,324
|
|
|
$
|
834,284
|
|
|
$
|
524,668
|
|
|
Costs of goods sold
|
|
|
184,773
|
|
|
|
150,665
|
|
|
|
520,037
|
|
|
|
328,479
|
|
|
Gross profit
|
|
|
115,813
|
|
|
|
88,659
|
|
|
|
314,247
|
|
|
|
196,189
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Selling and service
|
|
|
26,409
|
|
|
|
21,028
|
|
|
|
73,657
|
|
|
|
52,650
|
|
|
Research and development
|
|
|
6,456
|
|
|
|
4,176
|
|
|
|
17,214
|
|
|
|
11,669
|
|
|
General and administrative
|
|
|
11,435
|
|
|
|
7,290
|
|
|
|
30,699
|
|
|
|
19,179
|
|
|
Amortization of intangibles
|
|
|
12,389
|
|
|
|
11,987
|
|
|
|
36,902
|
|
|
|
35,570
|
|
|
Total operating expenses
|
|
|
56,689
|
|
|
|
44,481
|
|
|
|
158,472
|
|
|
|
119,068
|
|
|
Income from operations
|
|
|
59,124
|
|
|
|
44,178
|
|
|
|
155,775
|
|
|
|
77,121
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income:
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(16,933
|
)
|
|
|
(5,895
|
)
|
|
|
(32,501
|
)
|
|
|
(17,830
|
)
|
|
Investment income
|
|
|
6
|
|
|
|
25
|
|
|
|
54
|
|
|
|
84
|
|
|
Costs related to acquisition
|
|
|
–
|
|
|
|
(601
|
)
|
|
|
–
|
|
|
|
(601
|
)
|
|
Loss on extinguishment of debt
|
|
|
–
|
|
|
|
–
|
|
|
|
(14,308
|
)
|
|
|
(186
|
)
|
|
Other, net
|
|
|
(330
|
)
|
|
|
(202
|
)
|
|
|
(2,350
|
)
|
|
|
(770
|
)
|
|
Total other expense, net
|
|
|
(17,257
|
)
|
|
|
(6,673
|
)
|
|
|
(49,105
|
)
|
|
|
(19,303
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
41,867
|
|
|
|
37,505
|
|
|
|
106,670
|
|
|
|
57,818
|
|
|
Provision for income taxes
|
|
|
16,326
|
|
|
|
126
|
|
|
|
41,734
|
|
|
|
306
|
|
|
Net income
|
|
$
|
25,541
|
|
|
$
|
37,379
|
|
|
$
|
64,936
|
|
|
$
|
57,512
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - basic:
|
|
$
|
0.38
|
|
|
$
|
0.56
|
|
|
$
|
0.96
|
|
|
$
|
0.86
|
|
|
Weighted average common shares outstanding - basic:
|
|
|
67,415,363
|
|
|
|
67,134,999
|
|
|
|
67,308,758
|
|
|
|
67,125,953
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted:
|
|
$
|
0.37
|
|
|
$
|
0.55
|
|
|
$
|
0.94
|
|
|
$
|
0.85
|
|
|
Weighted average common shares outstanding - diluted:
|
|
|
69,166,501
|
|
|
|
67,646,423
|
|
|
|
68,980,970
|
|
|
|
67,433,740
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
6.00
|
|
|
$
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
$
|
26,350
|
|
|
$
|
37,036
|
|
|
$
|
66,380
|
|
|
$
|
55,022
|
|
|
|
|
|
|
|
|
Generac Holdings Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
57,966
|
|
|
$
|
93,126
|
|
|
Accounts receivable, less allowance for doubtful accounts
|
|
|
129,119
|
|
|
|
109,705
|
|
|
Inventories
|
|
|
187,114
|
|
|
|
162,124
|
|
|
Deferred income taxes
|
|
|
21,469
|
|
|
|
14,395
|
|
|
Prepaid expenses and other assets
|
|
|
5,104
|
|
|
|
3,915
|
|
|
Total current assets
|
|
|
400,772
|
|
|
|
383,265
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
91,568
|
|
|
|
84,384
|
|
|
|
|
|
|
|
|
Customer lists, net
|
|
|
43,780
|
|
|
|
72,897
|
|
|
Patents, net
|
|
|
72,289
|
|
|
|
78,167
|
|
|
Other intangible assets, net
|
|
|
6,165
|
|
|
|
7,306
|
|
|
Deferred financing costs, net
|
|
|
14,578
|
|
|
|
3,459
|
|
|
Trade names, net
|
|
|
148,417
|
|
|
|
148,401
|
|
|
Goodwill
|
|
|
547,893
|
|
|
|
547,473
|
|
|
Deferred income taxes
|
|
|
181,595
|
|
|
|
227,363
|
|
|
Other assets
|
|
|
116
|
|
|
|
78
|
|
|
Total assets
|
|
$
|
1,507,173
|
|
|
$
|
1,552,793
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
57,996
|
|
|
$
|
81,053
|
|
|
Accrued wages and employee benefits
|
|
|
16,121
|
|
|
|
14,439
|
|
|
Other accrued liabilities
|
|
|
73,701
|
|
|
|
47,024
|
|
|
Current portion of long-term borrowings
|
|
|
9,000
|
|
|
|
22,874
|
|
|
Total current liabilities
|
|
|
156,818
|
|
|
|
165,390
|
|
|
|
|
|
|
|
|
Long-term borrowings
|
|
|
873,865
|
|
|
|
575,000
|
|
|
Other long-term liabilities
|
|
|
42,952
|
|
|
|
43,514
|
|
|
Total liabilities
|
|
|
1,073,635
|
|
|
|
783,904
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock, par value $0.01, 500,000,000 shares authorized,
68,101,331 and 67,652,812 shares issued and outstanding at September
30, 2012 and December 31, 2011, respectively
|
|
|
678
|
|
|
|
676
|
|
|
Additional paid-in capital
|
|
|
740,967
|
|
|
|
1,142,701
|
|
|
Excess purchase price over predecessor basis
|
|
|
(202,116
|
)
|
|
|
(202,116
|
)
|
|
Accumulated deficit
|
|
|
(92,078
|
)
|
|
|
(157,015
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(13,913
|
)
|
|
|
(15,357
|
)
|
|
Total stockholders’ equity
|
|
|
433,538
|
|
|
|
768,889
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,507,173
|
|
|
$
|
1,552,793
|
|
|
|
|
|
|
|
|
Generac Holdings Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(Dollars in Thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
Net income
|
|
$
|
64,936
|
|
|
$
|
57,512
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation
|
|
|
6,116
|
|
|
|
6,064
|
|
|
Amortization of intangible assets
|
|
|
36,902
|
|
|
|
35,570
|
|
|
Amortization of original issue discount
|
|
|
945
|
|
|
|
–
|
|
|
Amortization of deferred financing costs
|
|
|
1,570
|
|
|
|
1,491
|
|
|
Amortization of unrealized loss on interest rate swaps
|
|
|
1,079
|
|
|
|
–
|
|
|
Loss on extinguishment of debt
|
|
|
14,308
|
|
|
|
186
|
|
|
Provision for losses on accounts receivable
|
|
|
16
|
|
|
|
33
|
|
|
Deferred income taxes
|
|
|
39,526
|
|
|
|
–
|
|
|
Loss on disposal of property and equipment
|
|
|
106
|
|
|
|
17
|
|
|
Share-based compensation expense
|
|
|
8,021
|
|
|
|
5,462
|
|
|
Net changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
|
(18,284
|
)
|
|
|
(54,472
|
)
|
|
Inventories
|
|
|
(24,685
|
)
|
|
|
23,504
|
|
|
Other assets
|
|
|
(2,059
|
)
|
|
|
1,696
|
|
|
Accounts payable
|
|
|
(23,438
|
)
|
|
|
(630
|
)
|
|
Accrued wages and employee benefits
|
|
|
1,682
|
|
|
|
2,341
|
|
|
Other accrued liabilities
|
|
|
22,483
|
|
|
|
10,241
|
|
|
Net cash provided by operating activities
|
|
|
129,224
|
|
|
|
89,015
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Proceeds from sale of property and equipment
|
|
|
19
|
|
|
|
4
|
|
|
Expenditures for property and equipment
|
|
|
(13,425
|
)
|
|
|
(4,461
|
)
|
|
Acquisition of business
|
|
|
(2,275
|
)
|
|
|
–
|
|
|
Net cash used in investing activities
|
|
|
(15,681
|
)
|
|
|
(4,457
|
)
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Proceeds from short-term borrowings
|
|
|
23,000
|
|
|
|
–
|
|
|
Proceeds from long-term borrowings
|
|
|
1,455,614
|
|
|
|
–
|
|
|
Repayments of short-term borrowings
|
|
|
(23,000
|
)
|
|
|
–
|
|
|
Repayments of long-term borrowings
|
|
|
(1,172,874
|
)
|
|
|
(24,731
|
)
|
|
Payment of debt issuance costs
|
|
|
(25,691
|
)
|
|
|
–
|
|
|
Cash dividends paid
|
|
|
(404,332
|
)
|
|
|
–
|
|
|
Taxes paid related to the net share settlement of equity awards
|
|
|
(3,280
|
)
|
|
|
–
|
|
|
Excess tax benefits from equity awards
|
|
|
1,860
|
|
|
|
–
|
|
|
Proceeds from exercise of stock options
|
|
|
–
|
|
|
|
310
|
|
|
Net cash used in financing activities
|
|
|
(148,703
|
)
|
|
|
(24,421
|
)
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(35,160
|
)
|
|
|
60,137
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
93,126
|
|
|
|
78,583
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
57,966
|
|
|
$
|
138,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Generac Holdings Inc.
|
|
Reconciliation Schedules
|
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income to Adjusted EBITDA reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
December 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
2011
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
25,541
|
|
|
$
|
37,379
|
|
|
$
|
64,936
|
|
|
$
|
57,512
|
|
|
$
|
324,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
16,933
|
|
|
|
5,895
|
|
|
|
32,501
|
|
|
|
17,830
|
|
|
|
23,718
|
|
|
|
|
Depreciation and amortization
|
|
|
14,510
|
|
|
|
14,111
|
|
|
|
43,018
|
|
|
|
41,634
|
|
|
|
56,123
|
|
|
|
|
Income taxes provision
|
|
|
16,326
|
|
|
|
126
|
|
|
|
41,734
|
|
|
|
306
|
|
|
|
(237,677
|
)
|
|
|
|
Non-cash impairment and other charges (1)
|
|
|
(391
|
)
|
|
|
1,402
|
|
|
|
(141
|
)
|
|
|
2,006
|
|
|
|
10,400
|
|
|
|
|
Non-cash share-based compensation expense (2)
|
|
|
2,764
|
|
|
|
1,745
|
|
|
|
8,021
|
|
|
|
5,462
|
|
|
|
8,646
|
|
|
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
14,308
|
|
|
|
186
|
|
|
|
377
|
|
|
|
|
Transaction costs and credit facility fees (3)
|
|
|
391
|
|
|
|
835
|
|
|
|
1,810
|
|
|
|
1,266
|
|
|
|
1,719
|
|
|
|
|
Other
|
|
|
214
|
|
|
|
74
|
|
|
|
494
|
|
|
|
465
|
|
|
|
527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
76,288
|
|
|
$
|
61,567
|
|
|
$
|
206,681
|
|
|
$
|
126,667
|
|
|
$
|
188,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes losses on disposals of assets, amortization of earn-out
discount and unrealized mark-to-market adjustments on commodity
contracts. A full description of these and the other reconciliation
adjustments contained in these schedules is included in Generac's
SEC filings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Includes 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income to Adjusted net income reconciliation
|
|
|
|
|
|
|
|
|
|
Anticipated
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Year Ended December 31, 2012
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Low
|
|
High
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
25,541
|
|
|
$
|
37,379
|
|
|
$
|
64,936
|
|
|
$
|
57,512
|
|
|
$
|
84,000
|
|
|
$
|
88,000
|
|
|
Provision for income taxes
|
|
|
16,326
|
|
|
|
126
|
|
|
|
41,734
|
|
|
|
306
|
|
|
|
54,900
|
|
|
|
56,600
|
|
|
Income before provision for income taxes
|
|
|
41,867
|
|
|
|
37,505
|
|
|
|
106,670
|
|
|
|
57,818
|
|
|
|
138,900
|
|
|
|
144,600
|
|
|
Amortization of intangible assets
|
|
|
12,389
|
|
|
|
11,987
|
|
|
|
36,902
|
|
|
|
35,570
|
|
|
|
47,000
|
|
|
|
46,000
|
|
|
Amortization of deferred financing costs and original issue discount
|
|
|
1,156
|
|
|
|
495
|
|
|
|
2,515
|
|
|
|
1,491
|
|
|
|
4,400
|
|
|
|
4,000
|
|
|
Transaction costs and other purchase accounting adjustments (4)
|
|
|
(111
|
)
|
|
|
601
|
|
|
|
1,181
|
|
|
|
601
|
|
|
|
2,100
|
|
|
|
1,700
|
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
14,308
|
|
|
|
186
|
|
|
|
15,000
|
|
|
|
14,500
|
|
|
Adjusted net income before provision for income taxes
|
|
|
55,301
|
|
|
|
50,588
|
|
|
|
161,576
|
|
|
|
95,666
|
|
|
|
207,400
|
|
|
|
210,800
|
|
|
Cash income tax expense
|
|
|
(1,156
|
)
|
|
|
(35
|
)
|
|
|
(1,483
|
)
|
|
|
(315
|
)
|
|
|
(2,400
|
)
|
|
|
(2,600
|
)
|
|
Adjusted net income
|
|
$
|
54,145
|
|
|
$
|
50,553
|
|
|
$
|
160,093
|
|
|
$
|
95,351
|
|
|
$
|
205,000
|
|
|
$
|
208,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per common share - diluted:
|
|
$
|
0.78
|
|
|
$
|
0.75
|
|
|
$
|
2.32
|
|
|
$
|
1.41
|
|
|
$
|
2.95
|
|
|
$
|
3.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted:
|
|
|
69,166,501
|
|
|
|
67,646,423
|
|
|
|
68,980,970
|
|
|
|
67,433,740
|
|
|
|
69,600,000
|
|
|
|
69,400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Represents transaction costs incurred directly in connection
with any investment, as defined in our credit agreement, equity
issuance or debt issuance or refinancing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
69,517
|
|
|
$
|
61,031
|
|
|
$
|
129,224
|
|
|
$
|
89,015
|
|
|
|
|
|
|
Expenditures for property and equipment
|
|
|
(7,921
|
)
|
|
|
(1,057
|
)
|
|
|
(13,425
|
)
|
|
|
(4,461
|
)
|
|
|
|
|
|
Free cash flow
|
|
$
|
61,596
|
|
|
$
|
59,974
|
|
|
$
|
115,799
|
|
|
$
|
84,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Interest Expense
|
|
|
6,140
|
|
|
|
5,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlevered free cash flow
|
|
$
|
67,736
|
|
|
$
|
65,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 net cash provided by operating activities, as reported
|
|
$
|
169,712
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: September 2012 YTD net cash provided by operating activities,
as reported
|
|
|
129,224
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: September 2011 YTD net cash provided by operating activities,
as reported
|
|
|
(89,015
|
)
|
|
|
|
|
|
|
|
|
|
|
|
LTM net cash provided by operating activities
|
|
|
209,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 expenditures for property and equipment, as reported
|
|
|
(12,060
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Include: September 2012 YTD expenditures for property and equipment,
as reported
|
|
|
(13,425
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Exclude: September 2011 YTD expenditures for property and equipment,
as reported
|
|
|
4,461
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM expenditures for property and equipment
|
|
|
(21,024
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
188,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Interest Expense
|
|
|
25,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlevered free cash flow
|
|
$
|
213,967
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE: Generac Holdings Inc.

Source: Generac Holdings Inc.
Generac Holdings Inc. York A. Ragen Chief Financial Officer (262)
506-6064 InvestorRelations@generac.com or Michael
W. Harris Director – Finance and Investor Relations (262)
544-4811 x2675 Michael.Harris@generac.com
|