Press Release
<< Back
Generac Reports Fourth Quarter and Full-Year 2017 Results
Fourth Quarter 2017 Highlights
- Net sales increased 16.9% to
$488.0 million during the fourth quarter of 2017 as compared to$417.4 million in the prior-year fourth quarter, including$9.6 million of contribution from the Motortech acquisition. - Net income attributable to the Company during the fourth quarter was
$81.2 million , or$1.30 per share, as compared to$41.5 million , or$0.64 per share, for the same period of 2016. The current year net income includes the impact of a$28.4 million non-cash gain, or$0.45 per share, largely from the revaluation of the Company’s net deferred tax liabilities associated with the enactment of the Tax Cuts and Jobs Act of 2017 (“Tax Reform Act”). - Adjusted net income attributable to the Company, as defined in the accompanying reconciliation schedules, was
$85.9 million , or$1.37 per share, as compared to$71.4 million , or$1.12 per share, in the fourth quarter of 2016. The current-year adjusted net income includes the favorable impact from the acceleration of certain tax deductions, mostly in response to the Tax Reform Act, that resulted in a$0.15 benefit on a per share basis. - Adjusted EBITDA attributable to the Company, as defined in the accompanying reconciliation schedules, was
$108.6 million as compared to$91.0 million in the fourth quarter last year. - Cash flow from operations was a quarterly record of
$138.4 million as compared to$123.9 million in the prior year quarter. Free cash flow, as defined in the accompanying reconciliation schedules, was also a quarterly record of$121.8 million as compared to$114.3 million in the fourth quarter of 2016. - The Company amended its Term Loan credit facility which reduced the applicable margin interest rate by 25 basis points from the level previously in effect, and eliminated the annual excess cash flow payment requirement if the consolidated net debt to adjusted EBITDA leverage ratio (“net leverage ratio”) is maintained below 3.75 times. The net leverage ratio, as defined in the accompanying reconciliation schedules, declined to 2.5 times as of
December 31, 2017 compared to 3.6 times as ofDecember 31, 2016 .
Full-Year 2017 Highlights
- Net sales increased 15.8% to
$1.672 billion during 2017 as compared to$1.444 billion during 2016, including$69.7 million of contribution from acquisitions, resulting in total organic sales growth for the year of 11.0%. Domestic segment sales increased 10.5% to$1.297 billion as compared to$1.174 billion in the prior year. International segment sales increased 38.8% to$375.9 million as compared to$270.9 million in the prior year.
- Net income attributable to the Company during 2017 was
$159.4 million , or$2.56 per share, as compared to$98.8 million , or$1.50 per share for 2016. Net income for 2017 includes the impact of the$28.4 million non-cash gain as a result of the Tax Reform Act. The prior-year net income includes the impact of$7.1 million of non-recurring, pre-tax charges relating to the downturn for capital spending within the oil & gas industry. - Adjusted net income attributable to the Company was
$212.9 million , or$3.40 per share, as compared to$198.3 million , or$3.03 per share, in 2016. - Adjusted EBITDA attributable to the Company for 2017 was
$311.7 million as compared to$274.6 million last year. - Cash flow from operations was
$261.1 million as compared to$253.4 million in the prior year. Free cash flow was$227.9 million as compared to$222.9 million in 2016.
“Our fourth quarter results put an exclamation point on a great 2017 as strong organic sales growth led to record quarterly sales and cash flow,” said
Additional Fourth Quarter 2017 Consolidated Highlights
Residential product sales increased 11.2% to
Gross profit margin was largely flat at 36.8% compared to 36.9% in the prior-year fourth quarter, which was due to a variety of factors. Favorable pricing impacts along with improved leverage of fixed manufacturing costs were offset by unfavorable sales mix attributable to significantly higher International segment and mobile products sales compared to prior year along with higher commodity prices.
Operating expenses increased
Cash flow from operations was
On
Business Segment Results
Domestic Segment
Domestic segment sales increased 11.2% to
Adjusted EBITDA for the segment was
International Segment
International segment sales increased 41.8% to
Adjusted EBITDA for the segment, before deducting for non-controlling interests, improved to
2018 Outlook
The Company is initiating guidance for 2018 with net sales expected to increase between 3 to 5% as compared to the prior year, which includes a favorable foreign currency impact of between 1 to 2%. Excluding the benefit of elevated portable generator shipments during 2017 related to major outage events from the active hurricane season, net sales are expected to increase between 7 to 9% as compared to the prior year. This top-line guidance assumes no major outage events and a baseline power outage severity level similar to the longer-term average. Should the baseline power outage environment in 2018 be higher, or if there is “major” outage activity during the year, it is likely the Company could exceed these expectations.
Net income margins, before deducting for non-controlling interests, are expected to be between 9.5 to 10.0% for the full-year 2018, with adjusted EBITDA margins, also before deducting for non-controlling interests, expected to be between 19.0 to 19.5% for the year.
Operating and free cash flow generation is expected to be strong, with the conversion of adjusted net income to free cash flow expected to be over 90%.
Tax Reform
As a result of the Tax Reform Act, the Company recognized a one-time, non-cash gain of
Conference Call and Webcast
The conference call will also be webcast simultaneously on
Following the live webcast, a replay will be available on the Company's website. A telephonic replay will also be available approximately two hours after the call and can be accessed by dialing (855) 859-2056 (domestic) or +1 (404) 537-3406 (international) and entering passcode 1776607. The telephonic replay will be available for 7 days.
About
Since 1959,
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
Generac products; - availability, cost and quality of raw materials and key components used in producing
Generac products; - the impact on our results of possible fluctuations in interest rates, foreign currency exchange rates, commodities and product mix;
- 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;
- difficulties
Generac may encounter as its business expands globally; 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 or recalls; and
- changes in environmental, health and safety laws and regulations.
Should one or more of these risks or uncertainties materialize,
Any forward-looking statement made by
Reconciliations to GAAP Financial Metrics
Adjusted EBITDA
The computation of adjusted EBITDA attributable to the Company is based on the definition of EBITDA contained in
Adjusted Net Income
To further supplement
Free Cash Flow
In addition, we reference 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 U.S. GAAP. Please see our
SOURCE:
CONTACT:
Vice President – Finance
(262) 544-4811 x2675
Michael.Harris@Generac.com
Generac Holdings Inc. | |||||||||||||||
Consolidated Statements of Comprehensive Income | |||||||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Audited) | ||||||||||||
Net sales | $ | 488,002 | $ | 417,421 | $ | 1,672,445 | $ | 1,444,453 | |||||||
Costs of goods sold | 308,300 | 263,294 | 1,090,328 | 930,347 | |||||||||||
Gross profit | 179,702 | 154,127 | 582,117 | 514,106 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and service | 44,053 | 40,543 | 171,755 | 164,607 | |||||||||||
Research and development | 11,193 | 9,717 | 42,925 | 37,229 | |||||||||||
General and administrative | 23,076 | 19,208 | 87,512 | 74,700 | |||||||||||
Amortization of intangibles | 7,307 | 7,428 | 28,861 | 32,953 | |||||||||||
Total operating expenses | 85,629 | 76,896 | 331,053 | 309,489 | |||||||||||
Income from operations | 94,073 | 77,231 | 251,064 | 204,617 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest expense | (10,314 | ) | (10,854 | ) | (42,667 | ) | (44,568 | ) | |||||||
Investment income | 241 | 8 | 298 | 44 | |||||||||||
Loss on extinguishment of debt | – | (574 | ) | – | (574 | ) | |||||||||
Loss on change in contractual interest rate | – | – | – | (2,957 | ) | ||||||||||
Costs related to acquisition | (405 | ) | (88 | ) | (777 | ) | (1,082 | ) | |||||||
Other, net | (497 | ) | 338 | (3,230 | ) | 902 | |||||||||
Total other expense, net | (10,975 | ) | (11,170 | ) | (46,376 | ) | (48,235 | ) | |||||||
Income before provision for income taxes | 83,098 | 66,061 | 204,688 | 156,382 | |||||||||||
Provision for income taxes | 607 | 24,416 | 43,553 | 57,570 | |||||||||||
Net income | 82,491 | 41,645 | 161,135 | 98,812 | |||||||||||
Net income attributable to noncontrolling interests | 1,316 | 136 | 1,749 | 24 | |||||||||||
Net income attributable to Generac Holdings Inc. | $ | 81,175 | $ | 41,509 | $ | 159,386 | $ | 98,788 | |||||||
Net income attributable to common shareholders per | |||||||||||||||
common share - basic: | $ | 1.31 | $ | 0.64 | $ | 2.58 | $ | 1.51 | |||||||
Weighted average common shares outstanding - basic: | 61,883,857 | 63,021,966 | 62,040,704 | 64,905,793 | |||||||||||
Net income attributable to common shareholders per | |||||||||||||||
common share - diluted: | $ | 1.30 | $ | 0.64 | $ | 2.56 | $ | 1.50 | |||||||
Weighted average common shares outstanding - diluted: | 62,500,072 | 63,533,112 | 62,642,872 | 65,382,774 | |||||||||||
Other comprehensive income (loss): | |||||||||||||||
Foreign currency translation adjustment | $ | (825 | ) | $ | (7,498 | ) | $ | 15,191 | $ | (18,545 | ) | ||||
Net unrealized gain on derivatives | 2,367 | 1,044 | 3,712 | 535 | |||||||||||
Pension liability adjustment | 62 | 322 | 62 | 322 | |||||||||||
Other comprehensive income (loss) | 1,604 | (6,132 | ) | 18,965 | (17,688 | ) | |||||||||
Total comprehensive income | 84,095 | 35,513 | 180,100 | 81,124 | |||||||||||
Comprehensive income (loss) attributable to | |||||||||||||||
noncontrolling interests | 1,721 | (1,727 | ) | 5,549 | (973 | ) | |||||||||
Comprehensive income attributable to Generac Holdings Inc. | $ | 82,374 | $ | 37,240 | $ | 174,551 | $ | 82,097 | |||||||
Generac Holdings Inc. | |||||||
Consolidated Balance Sheets | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | |||||||
December 31, | |||||||
2017 | 2016 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 138,472 | $ | 67,272 | |||
Accounts receivable, less allowance for doubtful accounts of $4,805 and | |||||||
$5,642 at December 31, 2017 and 2016, respectively | 280,002 | 241,857 | |||||
Inventories | 380,341 | 349,731 | |||||
Prepaid expenses and other assets | 19,741 | 24,649 | |||||
Total current assets | 818,556 | 683,509 | |||||
Property and equipment, net | 230,380 | 212,793 | |||||
Customer lists, net | 41,064 | 45,312 | |||||
Patents, net | 39,617 | 48,061 | |||||
Other intangible assets, net | 2,401 | 2,925 | |||||
Tradenames, net | 152,683 | 158,874 | |||||
Goodwill | 721,523 | 704,640 | |||||
Deferred income taxes | 3,238 | 3,337 | |||||
Other assets | 10,502 | 2,233 | |||||
Total assets | $ | 2,019,964 | $ | 1,861,684 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities: | |||||||
Short-term borrowings | $ | 20,602 | $ | 31,198 | |||
Accounts payable | 233,639 | 181,519 | |||||
Accrued wages and employee benefits | 27,992 | 21,189 | |||||
Other accrued liabilities | 105,067 | 93,068 | |||||
Current portion of long-term borrowings and capital lease obligations | 1,572 | 14,965 | |||||
Total current liabilities | 388,872 | 341,939 | |||||
Long-term borrowings and capital lease obligations | 906,548 | 1,006,758 | |||||
Deferred income taxes | 43,789 | 17,278 | |||||
Other long-term liabilities | 76,995 | 61,459 | |||||
Total liabilities | 1,416,204 | 1,427,434 | |||||
Redeemable noncontrolling interest | 43,929 | 33,138 | |||||
Stockholders’ equity: | |||||||
Common stock, par value $0.01, 500,000,000 shares authorized, 70,820,173 | |||||||
and 70,261,481 shares issued at December 31, 2017 and 2016, respectively | 708 | 702 | |||||
Additional paid-in capital | 459,816 | 449,049 | |||||
Treasury stock, at cost, 8,448,874 and 7,564,874 shares at December 31, | |||||||
2017 and 2016, respectively | (294,005 | ) | (262,402 | ) | |||
Excess purchase price over predecessor basis | (202,116 | ) | (202,116 | ) | |||
Retained earnings | 616,347 | 456,052 | |||||
Accumulated other comprehensive loss | (21,198 | ) | (40,163 | ) | |||
Stockholders’ equity attributable to Generac Holdings Inc. | 559,552 | 401,122 | |||||
Noncontrolling interests | 279 | (10 | ) | ||||
Total stockholders’ equity | 559,831 | 401,112 | |||||
Total liabilities and stockholders’ equity | $ | 2,019,964 | $ | 1,861,684 | |||
Generac Holdings Inc. | |||||||
Consolidated Statements of Cash Flows | |||||||
(Dollars in Thousands) | |||||||
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
(Unaudited) | (Audited) | ||||||
Operating activities | |||||||
Net income | $ | 161,135 | $ | 98,812 | |||
Adjustment to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 23,127 | 21,465 | |||||
Amortization of intangible assets | 28,861 | 32,953 | |||||
Amortization of original issue discount and deferred financing costs | 3,516 | 3,940 | |||||
Loss on extinguishment of debt | – | 574 | |||||
Loss on change in contractual interest rate | – | 2,957 | |||||
Deferred income taxes | 21,439 | 39,347 | |||||
Share-based compensation expense | 10,205 | 9,493 | |||||
Other | 410 | 127 | |||||
Net changes in operating assets and liabilities: | |||||||
Accounts receivable | (29,771 | ) | (9,082 | ) | |||
Inventories | (16,278 | ) | 15,514 | ||||
Other assets | (14,783 | ) | 406 | ||||
Accounts payable | 42,788 | 32,908 | |||||
Accrued wages and employee benefits | 6,105 | 5,196 | |||||
Other accrued liabilities | 27,514 | 6,719 | |||||
Excess tax benefits from equity awards | (3,152 | ) | (7,920 | ) | |||
Net cash provided by operating activities | 261,116 | 253,409 | |||||
Investing activities | |||||||
Proceeds from sale of property and equipment | 82 | 1,360 | |||||
Expenditures for property and equipment | (33,261 | ) | (30,467 | ) | |||
Acquisition of business, net of cash acquired | 1,257 | (61,386 | ) | ||||
Deposit paid related to acquisition | – | (15,329 | ) | ||||
Net cash used in investing activities | (31,922 | ) | (105,822 | ) | |||
Financing activities | |||||||
Proceeds from short-term borrowings | 101,991 | 28,712 | |||||
Proceeds from long-term borrowings | 3,069 | – | |||||
Repayments of short-term borrowings | (114,874 | ) | (27,755 | ) | |||
Repayments of long-term borrowings and capital lease obligations | (117,475 | ) | (37,627 | ) | |||
Stock repurchases | (30,012 | ) | (149,937 | ) | |||
Payment of debt issuance costs | (3,901 | ) | (4,557 | ) | |||
Cash dividends paid | – | (76 | ) | ||||
Taxes paid related to equity awards | (5,892 | ) | (14,008 | ) | |||
Proceeds from the exercise of stock options | 6,951 | 1,623 | |||||
Excess tax benefits from equity awards | – | 7,920 | |||||
Net cash used in financing activities | (160,143 | ) | (195,705 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | 2,149 | (467 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 71,200 | (48,585 | ) | ||||
Cash and cash equivalents at beginning of period | 67,272 | 115,857 | |||||
Cash and cash equivalents at end of period | $ | 138,472 | $ | 67,272 | |||
Supplemental disclosure of cash flow information | |||||||
Cash paid during the period | |||||||
Interest | $ | 41,105 | $ | 42,456 | |||
Income taxes | 23,836 | 8,889 | |||||
Generac Holdings Inc. | ||||||||||||
Segment Reporting and Product Class Information | ||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||
(Unaudited) | ||||||||||||
Net Sales | ||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||
Reportable Segments | 2017 | 2016 | 2017 | 2016 | ||||||||
Domestic | $ | 377,851 | $ | 339,728 | $ | 1,296,578 | $ | 1,173,559 | ||||
International | 110,151 | 77,693 | 375,867 | 270,894 | ||||||||
Total net sales | $ | 488,002 | $ | 417,421 | $ | 1,672,445 | $ | 1,444,453 | ||||
Product Classes | ||||||||||||
Residential products | $ | 265,516 | $ | 238,864 | $ | 870,410 | $ | 772,436 | ||||
Commercial & industrial products | 188,316 | 148,136 | 685,052 | 557,532 | ||||||||
Other | 34,170 | 30,421 | 116,983 | 114,485 | ||||||||
Total net sales | $ | 488,002 | $ | 417,421 | $ | 1,672,445 | $ | 1,444,453 | ||||
Adjusted EBITDA | ||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Domestic | $ | 100,589 | $ | 87,907 | $ | 290,720 | $ | 261,428 | ||||
International | 10,539 | 3,909 | 27,010 | 16,959 | ||||||||
Total adjusted EBITDA (1) | $ | 111,128 | $ | 91,816 | $ | 317,730 | $ | 278,387 | ||||
(1) See reconciliation of Adjusted EBITDA to Net income attributable to Generac Holdings Inc. on the following reconciliation schedule. | ||||||||||||
Generac Holdings, Inc. | ||||||||||||||||||
Reconciliation Schedules | ||||||||||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||||||||
Net income to Adjusted EBITDA reconciliation | ||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||
2017 |
2016 | 2017 | 2016 | |||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||
Net income attributable to Generac Holdings Inc. | $ | 81,175 | $ | 41,509 | $ | 159,386 | $ | 98,788 | ||||||||||
Net income attributable to noncontrolling interests (1) | 1,316 | 136 | 1,749 | 24 | ||||||||||||||
Net income | 82,491 | 41,645 | 161,135 | 98,812 | ||||||||||||||
Interest expense | 10,314 | 10,854 | 42,667 | 44,568 | ||||||||||||||
Depreciation and amortization | 13,297 | 13,075 | 51,988 | 54,418 | ||||||||||||||
Provision for income taxes | 607 | 24,416 | 43,553 | 57,570 | ||||||||||||||
Non-cash write-down and other adjustments (2) | 291 | (1,332 | ) | 2,923 | 357 | |||||||||||||
Non-cash share-based compensation expense (3) | 1,803 | 1,688 | 10,205 | 9,493 | ||||||||||||||
Loss on extinguishment of debt (4) | – | 574 | - | 574 | ||||||||||||||
Loss on change in contractual interest rate (5) | – | – | - | 2,957 | ||||||||||||||
Transaction costs and credit facility fees (6) | 1,175 | 943 | 2,145 | 2,442 | ||||||||||||||
Business optimization expenses (7) | 979 | 152 | 2,912 | 7,316 | ||||||||||||||
Other | 171 | (199 | ) | 202 | (120 | ) | ||||||||||||
Adjusted EBITDA | 111,128 | 91,816 | 317,730 | 278,387 | ||||||||||||||
Adjusted EBITDA attributable to noncontrolling interests | 2,486 | 769 | 6,075 | 3,784 | ||||||||||||||
Adjusted EBITDA attributable to Generac Holdings Inc. | $ | 108,642 | $ | 91,047 | $ | 311,655 | $ | 274,603 | ||||||||||
(1) Includes the noncontrolling interests' share of expenses related to Pramac purchase accounting, including the step-up in value of inventories and intangible amortization, of $1.2 million and $4.7 million for the three months and year ended December 31, 2017, respectively, and $1.1 million and $8.0 million for the three months and year ended December 31, 2016, respectively. | ||||||||||||||||||
(2) Includes gains/losses on disposals of assets, unrealized mark-to-market adjustments on commodity contracts, and certain foreign currency and purchase accounting related adjustments. A full description of these and the other reconciliation adjustments contained in these schedules is included in Generac's SEC filings. | ||||||||||||||||||
(3) Represents share-based compensation expense to account for stock options, restricted stock and other stock awards over their respective vesting periods. | ||||||||||||||||||
(4) Represents the write-off of original issue discount and capitalized debt issuance costs due to voluntary debt prepayments. | ||||||||||||||||||
(5) For the year ended December 31, 2016, represents a non-cash loss relating to the continued 25 basis point increase in borrowing costs as a result of the credit agreement leverage ratio remaining above 3.0 times based on projections at that time. | ||||||||||||||||||
(6) 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. | ||||||||||||||||||
(7) For the three months and year ended December 31, 2017, represents severance and other non-recurring plant consolidation costs. For the year ended December 31, 2016, primarily represents charges relating to business optimization and restructuring costs to address the significant and extended downturn for capital spending within the oil & gas industry, consisting of $2.7 million classified within cost of goods sold and $4.4 million classified within operating expenses. | ||||||||||||||||||
Net income to Adjusted net income reconciliation | ||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||
2017 |
2016 | 2017 | 2016 | |||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||
Net income attributable to Generac Holdings Inc. | $ | 81,175 | $ | 41,509 | $ | 159,386 | $ | 98,788 | ||||||||||
Net income attributable to noncontrolling interests (1) | 1,316 | 136 | 1,749 | 24 | ||||||||||||||
Net income | 82,491 | 41,645 | 161,135 | 98,812 | ||||||||||||||
Provision for income taxes | 607 | 24,416 | 43,553 | 57,570 | ||||||||||||||
Income before provision for income taxes | 83,098 | 66,061 | 204,688 | 156,382 | ||||||||||||||
Amortization of intangible assets | 7,307 | 7,428 | 28,861 | 32,953 | ||||||||||||||
Amortization of deferred finance costs and original issue discount | 1,116 | 711 | 3,516 | 3,940 | ||||||||||||||
Loss on extinguishment of debt (5) | – | 574 | - | 574 | ||||||||||||||
Loss on change in contractual interest rate (6) | – | – | - | 2,957 | ||||||||||||||
Transaction costs and other purchase accounting adjustments (8) | 727 | 494 | 1,706 | 5,653 | ||||||||||||||
Business optimization expenses (7) | 979 | 152 | 2,912 | 7,316 | ||||||||||||||
Adjusted net income before provision for income taxes | 93,227 | 75,420 | 241,683 | 209,775 | ||||||||||||||
Cash income tax expense (9) | (6,017 | ) | (3,704 | ) | (25,624 | ) | (9,299 | ) | ||||||||||
Adjusted net income | 87,210 | 71,716 | 216,059 | 200,476 | ||||||||||||||
Adjusted net income attributable to noncontrolling interests | 1,289 | 280 | 3,201 | 2,219 | ||||||||||||||
Adjusted net income attributable to Generac Holdings Inc. | $ | 85,921 | $ | 71,436 | $ | 212,858 | $ | 198,257 | ||||||||||
Adjusted net income attributable to Generac Holdings Inc. per | ||||||||||||||||||
common share - diluted: | $ | 1.37 | $ | 1.12 | $ | 3.40 | $ | 3.03 | ||||||||||
Weighted average common shares outstanding - diluted: | 62,500,072 | 63,533,112 | 62,642,872 | 65,382,774 | ||||||||||||||
(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 adjustments. | ||||||||||||||||||
(9) Amount for the three months and year ended December 31, 2017 is based on an anticipated cash income tax rate of 12.5% for the full year ended 2017. Amount for the three months and year ended December 31, 2016 is based on an anticipated cash income tax rate of 5.9% for the full year ended 2016. Cash income tax expense for the respective periods is based on the projected taxable income and corresponding cash tax rate for the full year after considering the effects of current and deferred income tax items, and is calculated for each respective period by applying the derived cash tax rate to the period’s pretax income. | ||||||||||||||||||
Free Cash Flow Reconciliation | ||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||
2017 |
2016 | 2017 | 2016 | |||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||
Net cash provided by operating activities | $ | 138,397 | $ | 123,896 | $ | 261,116 | $ | 253,409 | ||||||||||
Expenditures for property and equipment | (16,603 | ) | (9,620 | ) | (33,261 | ) | (30,467 | ) | ||||||||||
Free cash flow | $ | 121,794 | $ | 114,276 | $ | 227,855 | $ | 222,942 | ||||||||||
Net Debt to Adjusted EBITDA Leverage Ratio | ||||||||||||||||||
Year Ended December 31, | ||||||||||||||||||
2017 |
2016 | |||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||
Short-term borrowings | $ | 20,602 | $ | 31,198 | ||||||||||||||
Current portion of long-term borrowings and capital lease obligations | 1,572 | 14,965 | ||||||||||||||||
Long-term borrowings and capital lease obligations | 906,548 | 1,006,758 | ||||||||||||||||
Less: Cash | (138,472 | ) | (67,272 | ) | ||||||||||||||
Net debt | 790,250 | 985,649 | ||||||||||||||||
Adjusted EBITDA attributable to Generac Holdings Inc. | 311,655 | 274,603 | ||||||||||||||||
Net debt to adjusted EBITDA leverage ratio | 2.5 | 3.6 | ||||||||||||||||