Press Release
<< Back
Generac Reports Fourth Quarter and Full-Year 2025 Results
Fourth Quarter 2025 Highlights
- Net sales decreased 12% to
$1.09 billion during the fourth quarter of 2025 as compared to$1.23 billion in the prior year fourth quarter. Acquisitions and foreign currency had a slight favorable impact of 1% during the quarter.- Residential product sales decreased approximately 23% to
$572 million as compared to$743 million last year. Continued weakness in power outage activity resulted in lower shipments of home standby and portable generators as compared to a much stronger outage environment in the prior year period. - Commercial & Industrial (“C&I”) product sales increased approximately 10% to
$400 million as compared to$363 million in the prior year. This growth was primarily due to higher revenue from products sold to data center customers.
- Residential product sales decreased approximately 23% to
- Net loss attributable to the Company during the fourth quarter was
($24) million , or ($0.42 ) per share, as compared to net income of$117 million , or$2.15 per share, for the same period of 2024. The current quarter includes a$104.5 million provision for the settlement of a legal matter. - Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was
$95 million , or$1.61 per share, as compared to$168 million , or$2.80 per share, in the fourth quarter of 2024. - Adjusted EBITDA before deducting for noncontrolling interests, as defined in the accompanying reconciliation schedules, was
$185 million , or 17.0% of net sales, as compared to$265 million , or 21.5% of net sales, in the prior year. - Cash flow from operations was
$189 million as compared to$339 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was$130 million as compared to$286 million in the fourth quarter of 2024.
Full-Year 2025 Highlights
- Net sales decreased 2% to $4.21 billion during 2025 as compared to $4.30 billion in 2024. Acquisitions and foreign currency had a slight favorable impact of 1% during the year.
- Residential product sales decreased 7% to $2.27 billion as compared to $2.43 billion in the prior year.
- C&I product sales increased 5% to $1.46 billion as compared to $1.39 billion in the prior year.
- Net income attributable to the Company during 2025 was $160 million, or $2.69 per share, as compared to $316 million, or
$5.39 per share for 2024. - Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was $376 million, or $6.34 per share, as compared to $438 million, or $7.27 per share, in 2024.
- Adjusted EBITDA before deducting for noncontrolling interests, as defined in the accompanying reconciliation schedules, for 2025 was $716 million, or 17.0% of net sales, as compared to $789 million, or 18.4% of net sales, in the prior year.
- Cash flow from operations was $438 million as compared to $741 million in the prior year. Free cash flow, as defined in the accompanying reconciliation schedules, was
$268 million as compared to $605 million for 2024. - The Company repurchased approximately 1.1 million shares of its common stock during 2025 for $148 million. Additionally, on
February 9, 2026 , 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 the next 24 months, replacing the remaining balance of the previous program.
2026 Highlights
- On
January 5 th, the Company completed the acquisition of Allmand, a leading manufacturer of mobile power equipment for C&I markets, headquartered inHoldrege, Nebraska . - The Company is initiating its full-year 2026 net sales growth guidance to be in the mid-teens percent range as compared to the prior year, which includes a 1% favorable impact from the net effect of foreign currency and completed acquisitions and divestitures. Adjusted EBITDA margin, before deducting for non-controlling interests, is expected to be approximately 18.0 to 19.0%.
“Although our fourth quarter results reflect a softer outage environment and lower shipments of home standby and portable generators, our momentum in the data center end market has further accelerated as we continue to develop our position as a key supplier to multiple hyperscale customers which are expected to add significant volumes to our backlog over the next several quarters,” said
Additional Fourth Quarter 2025 Consolidated Highlights
Gross profit margin was 36.3% as compared to 40.6% in the prior-year fourth quarter. The decrease in gross margin was primarily driven by unfavorable sales mix and a certain inventory provision in the current year quarter, as disclosed in the reconciliation schedules attached to this release. In addition, higher input costs and lower manufacturing absorption were mostly offset by increased price realization.
Operating expenses increased to
The Company had a
Cash flow from operations was
Fourth Quarter Business Segment Results
Domestic Segment
Domestic segment total sales (including inter-segment sales) decreased approximately 17% to
Adjusted EBITDA for the segment was
International Segment
International segment total sales (including inter-segment sales) increased approximately 12% to
Adjusted EBITDA for the segment, before deducting for noncontrolling interests, was
2026 Outlook
The Company is initiating guidance for full-year 2026 that anticipates strong net sales growth in the mid-teens percent range as compared to the prior year, which includes a 1% favorable impact from the net effect of foreign currency and completed acquisitions and divestitures. C&I product sales are expected to increase in the 30% range during the year, primarily due to increased revenue from products sold to data center customers and the recent acquisition of Allmand. Residential product sales are projected to increase in the 10% range from the prior year, driven by higher home standby generator price realization and increased shipments assuming a return to power outage activity in line with the longer-term baseline average for the remainder of the year.
Additionally, the Company expects net income margin, before deducting for non-controlling interests, to be approximately 8.0 to 9.0% for the full-year 2026. The corresponding adjusted EBITDA margin is expected to be approximately 18.0 to 19.0%.
Conference Call and Webcast
The webcast of the conference call is also available on
Following the live webcast, a replay will be available on the Company’s website for 12 months.
About
Forward-looking Information
Certain statements contained in this news release, as well as other information provided from time to time by
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
| ● | frequency and duration of power outages impacting demand for our products; | |
| ● | 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; | |
| ● | changes and volatility with respect to the trade policies of various countries, which may result in new or increased tariffs, trade restrictions, or other unfavorable trade actions; | |
| ● | our ability to protect our intellectual property rights or successfully defend against third party infringement claims; | |
| ● | changes in durable goods spending by consumers and businesses or other global macroeconomic conditions, impacting demand for our products; | |
| ● | changes in governmental policies, particularly with respect to tax incentives, tax credits, or grant programs, which could: (i) affect the demand for certain of our products; or (ii) result in a withdrawal or reduction of grants previously awarded to the Company; | |
| ● | 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, regulations, and product standards; | |
| ● | our ability to develop and enhance products and gain customer acceptance for our products including as part of the growing data center market and energy technology product offerings; | |
| ● | 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; | |
| ● | 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; | |
| ● | scrutiny regarding our sustainability practices; | |
| ● | 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,
Any forward-looking statement made by
Non-GAAP Financial Metrics
Core Sales
The Company references core sales to further supplement
Adjusted EBITDA
To supplement Generac’s consolidated financial statements presented in accordance with
Adjusted Net Income
To further supplement
Free Cash Flow
In addition, the Company references free cash flow to further supplement
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
SOURCE:
CONTACT:
Director – Corporate Finance & Investor Relations
(262) 506-6064
InvestorRelations@generac.com
| Condensed Consolidated Balance Sheets | ||||||||
| ( |
||||||||
| (Unaudited) | ||||||||
| 2025 | 2024 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 341,413 | $ | 281,277 | ||||
| Accounts receivable, less allowance for credit losses of |
602,739 | 612,107 | ||||||
| Inventories | 1,248,867 | 1,031,647 | ||||||
| Prepaid expenses and other current assets | 269,459 | 107,139 | ||||||
| Total current assets | 2,462,478 | 2,032,170 | ||||||
| Property and equipment, net | 813,605 | 690,023 | ||||||
| Customer lists, net | 127,517 | 152,737 | ||||||
| Patents and technology, net | 338,308 | 379,095 | ||||||
| Other intangible assets, net | 10,011 | 20,026 | ||||||
| Tradenames, net | 199,430 | 206,664 | ||||||
| 1,467,094 | 1,436,261 | |||||||
| Deferred income taxes | 41,949 | 24,132 | ||||||
| Operating lease and other assets | 113,287 | 168,223 | ||||||
| Total assets | $ | 5,573,679 | $ | 5,109,331 | ||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Short-term borrowings | $ | 50,618 | $ | 55,848 | ||||
| Accounts payable | 436,583 | 458,693 | ||||||
| Accrued wages and employee benefits | 69,850 | 81,485 | ||||||
| Accrued product warranty | 44,716 | 56,127 | ||||||
| Other accrued liabilities | 591,387 | 313,401 | ||||||
| Current portion of long-term borrowings and finance lease obligations | 22,192 | 67,598 | ||||||
| Total current liabilities | 1,215,346 | 1,033,152 | ||||||
| Long-term borrowings and finance lease obligations | 1,260,256 | 1,210,776 | ||||||
| Deferred income taxes | 60,913 | 33,185 | ||||||
| Deferred revenue | 232,921 | 193,260 | ||||||
| Operating lease and other long-term liabilities | 165,197 | 141,515 | ||||||
| Total liabilities | 2,934,633 | 2,611,888 | ||||||
| Redeemable noncontrolling interest | 742 | - | ||||||
| Stockholders’ equity: | ||||||||
| Common stock, par value |
741 | 738 | ||||||
| Additional paid-in capital | 1,187,419 | 1,133,756 | ||||||
| (1,358,053 | ) | (1,196,997 | ) | |||||
| Excess purchase price over predecessor basis | (202,116 | ) | (202,116 | ) | ||||
| Retained earnings | 3,003,557 | 2,844,296 | ||||||
| Accumulated other comprehensive income (loss) | 874 | (85,399 | ) | |||||
| Stockholders’ equity attributable to |
2,632,422 | 2,494,278 | ||||||
| Noncontrolling interests | 5,882 | 3,165 | ||||||
| Total stockholders’ equity | 2,638,304 | 2,497,443 | ||||||
| Total liabilities and stockholders’ equity | $ | 5,573,679 | $ | 5,109,331 | ||||
| Condensed Consolidated Statements of Comprehensive Income | ||||||||||||||||
| ( |
||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net sales | $ | 1,091,504 | $ | 1,234,801 | $ | 4,209,147 | $ | 4,295,834 | ||||||||
| Costs of goods sold | 695,424 | 733,384 | 2,597,410 | 2,630,208 | ||||||||||||
| Gross profit | 396,080 | 501,417 | 1,611,737 | 1,665,626 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling and service | 144,694 | 144,397 | 555,358 | 526,446 | ||||||||||||
| Research and development | 61,009 | 59,258 | 243,470 | 219,600 | ||||||||||||
| General and administrative | 174,287 | 75,703 | 422,211 | 285,095 | ||||||||||||
| Amortization of intangibles | 25,405 | 24,045 | 101,507 | 97,743 | ||||||||||||
| Total operating expenses | 405,395 | 303,403 | 1,322,546 | 1,128,884 | ||||||||||||
| Income from operations | (9,315 | ) | 198,014 | 289,191 | 536,742 | |||||||||||
| Other (expense) income: | ||||||||||||||||
| Interest expense | (16,884 | ) | (19,880 | ) | (70,697 | ) | (89,713 | ) | ||||||||
| Investment income | 2,055 | 2,319 | 7,673 | 7,605 | ||||||||||||
| Change in fair value of investments | (3,472 | ) | (35,068 | ) | (20,610 | ) | (38,006 | ) | ||||||||
| Loss on refinancing of debt | - | - | (1,225 | ) | (4,861 | ) | ||||||||||
| Other, net | (28 | ) | (380 | ) | (5,272 | ) | (2,329 | ) | ||||||||
| Total other expense, net | (18,329 | ) | (53,009 | ) | (90,131 | ) | (127,304 | ) | ||||||||
| (Loss) income before provision for income taxes | (27,644 | ) | 145,005 | 199,060 | 409,438 | |||||||||||
| (Benefit) provision for income taxes | (3,710 | ) | 27,336 | 37,706 | 92,460 | |||||||||||
| Net (loss) income | (23,934 | ) | 117,669 | 161,354 | 316,978 | |||||||||||
| Net income attributable to noncontrolling interests | 529 | 443 | 1,800 | 663 | ||||||||||||
| Net (loss) income attributable to |
(24,463 | ) | 117,226 | 159,554 | 316,315 | |||||||||||
| Other comprehensive income (loss): | ||||||||||||||||
| Foreign currency translation adjustment | 5,817 | (59,923 | ) | 99,817 | (62,842 | ) | ||||||||||
| Net unrealized (loss) gain on derivatives | (2,636 | ) | 2,253 | (12,863 | ) | (7,672 | ) | |||||||||
| Other comprehensive income (loss) | 3,181 | (57,670 | ) | 86,954 | (70,514 | ) | ||||||||||
| Total comprehensive (loss) income: | (20,753 | ) | 59,999 | 248,308 | 246,464 | |||||||||||
| Comprehensive income attributable to noncontrolling interests | 545 | 200 | 2,481 | 405 | ||||||||||||
| Comprehensive (loss) income attributable to |
$ | (21,298 | ) | $ | 59,799 | $ | 245,827 | $ | 246,059 | |||||||
| Net (loss) income attributable to common shareholders per common share - basic: | $ | (0.42 | ) | $ | 2.18 | $ | 2.73 | $ | 5.46 | |||||||
| Weighted average common shares outstanding - basic: | 58,296,527 | 59,122,093 | 58,523,642 | 59,559,797 | ||||||||||||
| Net (loss) income attributable to common shareholders per common share - diluted: | $ | (0.42 | ) | $ | 2.15 | $ | 2.69 | $ | 5.39 | |||||||
| Weighted average common shares outstanding - diluted: | 58,296,527 | 60,012,948 | 59,275,781 | 60,350,412 | ||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| ( |
||||||||
| (Unaudited) | ||||||||
| Year Ended |
||||||||
| 2025 | 2024 | |||||||
| Operating activities | ||||||||
| Net income | $ | 161,354 | $ | 316,978 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and finance lease amortization | 93,328 | 74,025 | ||||||
| Amortization of intangible assets | 101,507 | 97,743 | ||||||
| Amortization of deferred financing costs and original issue discount | 2,380 | 3,242 | ||||||
| Change in fair value of investments | 20,610 | 38,006 | ||||||
| Loss on refinancing of debt | 1,225 | 4,861 | ||||||
| Deferred income tax expense (benefit) | 15,080 | (60,615 | ) | |||||
| Share-based compensation expense | 49,947 | 49,248 | ||||||
| Loss (gain) on disposal of assets | (688 | ) | 138 | |||||
| Loss attributable to the disposition of a business | 3,905 | - | ||||||
| Other noncash charges | 2,857 | 5,780 | ||||||
| Excess tax benefits from equity awards | (404 | ) | (5,069 | ) | ||||
| Net changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 45,637 | (82,816 | ) | |||||
| Inventories | (163,117 | ) | 122,952 | |||||
| Other assets | (40,109 | ) | 546 | |||||
| Accounts payable | (40,701 | ) | 123,571 | |||||
| Accrued wages and employee benefits | (13,555 | ) | 26,870 | |||||
| Other accrued liabilities | 198,722 | 25,841 | ||||||
| Net cash provided by operating activities | 437,978 | 741,301 | ||||||
| Investing activities | ||||||||
| Proceeds from sale of property and equipment | 3,078 | 211 | ||||||
| Contribution to tax equity investment | - | (1,629 | ) | |||||
| Purchase of long-term investments | (3,035 | ) | (37,821 | ) | ||||
| Proceeds from sale of long-term investments | - | 2,000 | ||||||
| Expenditures for property and equipment | (169,850 | ) | (136,733 | ) | ||||
| Acquisition of businesses, net of cash acquired | (762 | ) | (34,740 | ) | ||||
| Other investing activities | (2,335 | ) | - | |||||
| Net cash used in investing activities | (172,904 | ) | (208,712 | ) | ||||
| Financing activities | ||||||||
| Proceeds from short-term borrowings | 36,402 | 29,219 | ||||||
| Proceeds from long-term borrowings | 132,826 | 541,475 | ||||||
| Repayments of short-term borrowings | (48,211 | ) | (54,548 | ) | ||||
| Repayments of long-term borrowings and finance lease obligations | (168,503 | ) | (794,600 | ) | ||||
| Stock repurchases | (147,917 | ) | (152,743 | ) | ||||
| Payment of debt issuance costs | (5,275 | ) | (3,616 | ) | ||||
| Payment of contingent acquisition consideration | (2,700 | ) | - | |||||
| Payment of deferred acquisition consideration | (603 | ) | (7,421 | ) | ||||
| Contributions received from noncontrolling interest in subsidiary | 979 | - | ||||||
| Dividends paid to noncontrolling interest of subsidiary | (293 | ) | (273 | ) | ||||
| Purchase of additional ownership interest | - | (9,117 | ) | |||||
| Taxes paid related to equity awards | (14,284 | ) | (24,769 | ) | ||||
| Proceeds from the exercise of stock options | 4,860 | 27,558 | ||||||
| Net cash used in financing activities | (212,719 | ) | (448,835 | ) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 7,781 | (3,471 | ) | |||||
| Net increase in cash and cash equivalents | 60,136 | 80,283 | ||||||
| Cash and cash equivalents at beginning of period | 281,277 | 200,994 | ||||||
| Cash and cash equivalents at end of period | $ | 341,413 | $ | 281,277 | ||||
| Supplemental disclosure of cash flow information | ||||||||
| Cash paid during the period | ||||||||
| Interest | $ | 75,874 | $ | 89,420 | ||||
| Income taxes | 89,415 | 148,828 | ||||||
| Segment Reporting and Product Class Information | |||||||||||||||||||||||||
| ( |
|||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Total Sales by Reportable Segment | |||||||||||||||||||||||||
| Three Months Ended |
Three Months Ended |
||||||||||||||||||||||||
| External Net Sales |
Intersegment Sales |
Total Sales | External Net Sales |
Intersegment Sales |
Total Sales | ||||||||||||||||||||
| Domestic | $ | 884,447 | $ | 4,787 | $ | 889,234 | $ | 1,057,907 | $ | 9,361 | $ | 1,067,268 | |||||||||||||
| International | 207,057 | 2,137 | 209,194 | 176,894 | 10,572 | 187,466 | |||||||||||||||||||
| Intercompany elimination | - | (6,924 | ) | (6,924 | ) | - | (19,933 | ) | (19,933 | ) | |||||||||||||||
| Total net sales | $ | 1,091,504 | $ | - | $ | 1,091,504 | $ | 1,234,801 | $ | - | $ | 1,234,801 | |||||||||||||
| Total Sales by Reportable Segment | |||||||||||||||||||||||||
| Year Ended |
Year Ended |
||||||||||||||||||||||||
| External Net Sales |
Intersegment Sales |
Total Sales | External Net Sales |
Intersegment Sales |
Total Sales | ||||||||||||||||||||
| Domestic | $ | 3,470,966 | $ | 23,205 | $ | 3,494,171 | $ | 3,599,149 | $ | 35,932 | $ | 3,635,081 | |||||||||||||
| International | 738,181 | 39,250 | 777,431 | 696,685 | 28,700 | 725,385 | |||||||||||||||||||
| Intercompany elimination | - | (62,455 | ) | (62,455 | ) | - | (64,632 | ) | (64,632 | ) | |||||||||||||||
| Total net sales | $ | 4,209,147 | $ | - | $ | 4,209,147 | $ | 4,295,834 | $ | - | $ | 4,295,834 | |||||||||||||
| External |
|||||||||||||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Residential products | $ | 571,866 | $ | 743,336 | $ | 2,266,912 | $ | 2,433,474 | |||||||||||||||||
| Commercial & industrial products | 399,536 | 363,376 | 1,457,385 | 1,389,469 | |||||||||||||||||||||
| Other | 120,102 | 128,089 | 484,850 | 472,891 | |||||||||||||||||||||
| Total net sales | $ | 1,091,504 | $ | 1,234,801 | $ | 4,209,147 | $ | 4,295,834 | |||||||||||||||||
| Adjusted EBITDA by Reportable Segment | |||||||||||||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Domestic | $ | 151,459 | $ | 242,787 | $ | 597,915 | $ | 693,203 | |||||||||||||||||
| International | 33,693 | 22,527 | 117,627 | 95,898 | |||||||||||||||||||||
| Total adjusted EBITDA (1) | $ | 185,152 | $ | 265,314 | $ | 715,542 | $ | 789,101 | |||||||||||||||||
| (1) See reconciliation of Adjusted EBITDA to Net income attributable to |
|||||||||||||||||||||||||
| Reconciliation Schedules | |||||||||||||||||||
| ( |
|||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Net income to Adjusted EBITDA reconciliation | |||||||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Net (loss) income attributable to |
$ | (24,463 | ) | $ | 117,226 | $ | 159,554 | $ | 316,315 | ||||||||||
| Net income attributable to noncontrolling interests | 529 | 443 | 1,800 | 663 | |||||||||||||||
| Net (loss) income | (23,934 | ) | 117,669 | 161,354 | 316,978 | ||||||||||||||
| Interest expense | 16,884 | 19,880 | 70,697 | 89,713 | |||||||||||||||
| Depreciation and amortization | 51,162 | 43,834 | 194,835 | 171,768 | |||||||||||||||
| (Benefit) provision for income taxes | (3,710 | ) | 27,336 | 37,706 | 92,460 | ||||||||||||||
| Non-cash write-down and other adjustments (1) | 1,663 | 1,894 | 6,636 | 4,757 | |||||||||||||||
| Non-cash share-based compensation expense (2) | 10,836 | 10,978 | 49,947 | 49,248 | |||||||||||||||
| Transaction costs and credit facility fees (3) | 1,385 | 1,068 | 3,976 | 5,097 | |||||||||||||||
| Business optimization and other charges (4) | 1,916 | 1,562 | 7,301 | 4,752 | |||||||||||||||
| Provision for legal, regulatory, and other costs (5) | 126,111 | 5,651 | 157,981 | 10,931 | |||||||||||||||
| Change in fair value of investments (6) | 3,472 | 35,068 | 20,610 | 38,006 | |||||||||||||||
| Loss on refinancing of debt (7) | - | - | 1,225 | 4,861 | |||||||||||||||
| Other | (633 | ) | 374 | 3,274 | 530 | ||||||||||||||
| Adjusted EBITDA | 185,152 | 265,314 | 715,542 | 789,101 | |||||||||||||||
| Adjusted EBITDA attributable to noncontrolling interests | 749 | 654 | 2,648 | 1,175 | |||||||||||||||
| Adjusted EBITDA attributable to |
$ | 184,403 | $ | 264,660 | $ | 712,894 | $ | 787,926 | |||||||||||
| Net income to Adjusted net income reconciliation | |||||||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Net (loss) income attributable to |
$ | (24,463 | ) | $ | 117,226 | $ | 159,554 | $ | 316,315 | ||||||||||
| Net income attributable to noncontrolling interests | 529 | 443 | 1,800 | 663 | |||||||||||||||
| Net (loss) income | (23,934 | ) | 117,669 | 161,354 | 316,978 | ||||||||||||||
| Amortization of intangible assets | 25,405 | 24,045 | 101,507 | 97,743 | |||||||||||||||
| Amortization of deferred financing costs and original issue discount | 545 | 650 | 2,380 | 3,242 | |||||||||||||||
| Transaction costs and other purchase accounting adjustments (8) | 1,141 | 445 | 1,797 | 2,717 | |||||||||||||||
| Loss attributable to business or asset dispositions (9) | - | - | 4,295 | 65 | |||||||||||||||
| Business optimization and other charges (4) | 1,916 | 1,562 | 7,301 | 4,752 | |||||||||||||||
| Provision for legal, regulatory, and other costs (5) | 126,111 | 5,651 | 157,981 | 10,931 | |||||||||||||||
| Change in fair value of investments (6) | 3,472 | 35,068 | 20,610 | 38,006 | |||||||||||||||
| Loss on refinancing of debt (7) | - | - | 1,225 | 4,861 | |||||||||||||||
| Tax effect of add backs | (39,251 | ) | (16,411 | ) | (80,658 | ) | (40,173 | ) | |||||||||||
| Adjusted net income | 95,405 | 168,679 | 377,792 | 439,122 | |||||||||||||||
| Adjusted net income attributable to noncontrolling interests | 529 | 443 | 1,800 | 663 | |||||||||||||||
| Adjusted net income attributable to |
$ | 94,876 | $ | 168,236 | $ | 375,992 | $ | 438,459 | |||||||||||
| Adjusted net income attributable to |
|||||||||||||||||||
| common share - diluted: | $ | 1.61 | $ | 2.80 | $ | 6.34 | $ | 7.27 | |||||||||||
| Weighted average common shares outstanding - diluted: | 59,103,751 | 60,012,948 | 59,275,781 | 60,350,412 | |||||||||||||||
| (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 |
|||||||||||||||||||
| (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 litigation, regulatory, and other matters that are not indicative of our ongoing operations: • Legal expenses, judgments, and settlements related to certain patent lawsuits - • Legal expenses and settlements related to certain class action lawsuits - • Legal expenses related to certain government inquiries and other significant matters - • A provision of • A |
|||||||||||||||||||
| (6) Represents non-cash losses primarily from changes in the fair value of the Company's investment in Wallbox N.V. warrants and equity securities. | |||||||||||||||||||
| (7) For the full year ended |
|||||||||||||||||||
| (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) The pre-tax loss for the full year 2025 relates primarily to the sale of our immaterial Tank Utility fleet business during the second quarter of 2025. | |||||||||||||||||||
| Free Cash Flow Reconciliation | |||||||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Net cash provided by operating activities | $ | 189,259 | $ | 339,454 | $ | 437,978 | $ | 741,301 | |||||||||||
| Expenditures for property and equipment | (59,316 | ) | (53,334 | ) | (169,850 | ) | (136,733 | ) | |||||||||||
| Free cash flow | $ | 129,943 | $ | 286,120 | $ | 268,128 | $ | 604,568 | |||||||||||
Source: Generac Holdings Inc



