UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 6, 2010
Generac Holdings Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-34627 |
|
20-5654756 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
S45 W29290 Hwy. 59 |
|
|
Waukesha, Wisconsin |
|
53187 |
(Address of principal executive offices) |
|
(Zip Code) |
(262) 544-4811
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition
On August 6, 2010, Generac Holdings Inc. (the Company, we, us or our) issued a press release (the Earnings Release) announcing its financial results for the second quarter of fiscal year 2010. A copy of the Earnings Release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
The information contained in this Current Report on Form 8-K (including the exhibits) is being furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that Section. The information contained in this Current Report on Form 8-K shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in any such filing.
Discussion of Non-GAAP Financial Measures
In the Earnings Release, we present certain financial information, specifically Adjusted EBITDA and Non-GAAP Adjusted net income (loss), which are not in accordance with generally accepted accounting principles, or U.S. GAAP. We present Adjusted EBITDA and Non-GAAP Adjusted net income (loss) in the Earnings Release because these metrics assist us in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Our management uses Adjusted EBITDA and Non-GAAP Adjusted net income (loss):
· for planning purposes, including the preparation of our annual operating budget and developing and refining our internal projections for future periods;
· to evaluate the effectiveness of our business strategies and as a supplemental tool in evaluating our performance against our budget for each period; and
· in communications with our board of directors and investors concerning our financial performance.
We also use Adjusted EBITDA as a benchmark for the determination of the bonus component of compensation for our senior executives under our management incentive plans.
We believe that the disclosure of Adjusted EBITDA and Non-GAAP Adjusted net income (loss) offers additional financial metrics which, when coupled with U.S. GAAP results and the reconciliation to U.S. GAAP results, provide a more complete understanding of our results of operations and the factors and trends affecting our business for securities analysts, investors and other interested parties in the evaluation of our company. We believe Adjusted EBITDA and Non-GAAP Adjusted net income (loss) are useful to investors for the following reasons:
· Adjusted EBITDA, Non-GAAP Adjusted net income (loss) and similar non-GAAP measures are widely used by investors to measure a companys operating performance without regard to items that can vary substantially from company to company depending upon financing and accounting methods, book values of assets, tax jurisdictions, capital structures and the methods by which assets were acquired; and
· by comparing our Adjusted EBITDA and Non-GAAP Adjusted net income (loss) in different historical periods, our investors can evaluate our operating performance excluding the impact of certain items.
Item 9.01 Financial Statements and Exhibits
(d)
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Press Release, dated August 6, 2010. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
GENERAC HOLDINGS INC. |
|
|
|
|
|
|
|
|
/s/ York Ragen |
|
|
Name: |
York Ragen |
Date: August 6, 2010 |
Title: |
Chief Financial Officer |
Exhibit 99.1
Generac Reports Second Quarter 2010 Earnings
Company achieves strong year-over-year cash flow generation and earnings growth
WAUKESHA, WISCONSIN, (August 6, 2010) Generac Holdings Inc. (NYSE: GNRC), a leading designer and manufacturer of backup power generation products, today reported financial results for its second quarter ended June 30, 2010.
Second Quarter 2010 Highlights
· Net income increased year-over-year by 16.7% to $12.8 million as compared to $11.0 million for the second quarter of 2009; adjusted net income increased 28.9% to $26.1 million from $20.3 million in the second quarter of 2009.
· Cash flow from operations improved over 36% year-over-year, from $20.7 million to $28.2 million during the second quarter 2010.
· Net sales of $140.5 million decreased 6.1% compared to $149.6 million in the second quarter of 2009.
· Adjusted EBITDA of $36.0 million compared to $40.0 million in the second quarter of 2009.
· Diluted net income per common share was $0.19 per share; adjusted diluted net income per common share was $0.39 per share, both of which include $0.03 per share of share based compensation expense.
During the second quarter of 2010, we generated strong earnings growth and cash flows from our operations. While our overall top-line sales results have been challenged by difficult prior year residential market comparisons and ongoing softness in our industrial markets, our year-over-year sales decline has improved for three consecutive quarters. We continue to make the necessary investments in growth initiatives that leverage our technology, distribution and leading market position which will drive growth as market conditions improve. said Aaron Jagdfeld, Chief Executive Officer of Generac.
Residential product sales of $87.9 million decreased 3.3% in the second quarter 2010 from $90.9 million in the second quarter last year. This year-over-year decline was driven by the continued weakness in residential investment coupled with a reduced benefit from power outages. This sales decline was offset by the Companys initiatives to expand product offerings, increase distribution and increase awareness for its products.
Industrial and commercial product sales of $43.3 million in the second quarter decreased 15.7% from $51.4 million for the comparable period in 2009. This decrease was driven by continued weakness in U.S. non-residential construction activity and declines in sales to industrial and commercial national account customers. Despite this decline, we did see sequential growth for these products from the first quarter of 2010, indicating improved activity in this market.
Gross profit margin was 39.0% for the second quarter of 2010, holding relatively steady from first quarter 2010 gross margin of 39.3% and down from prior year second quarter gross margin of 40.2%. Year-over-year gross margins declined 1.2% as a result of a shift in residential sales to lower kilowatt products and an increase in commodity prices versus prior year.
Operating expenses for the second quarter of 2010 increased 1.4% to $35.9 million compared to $35.4 million in second quarter of 2009. On a year-over-year basis, the Company increased its investments in engineering and product development and incurred increased administrative costs following its initial public offering. Additionally, the Company recorded $1.7 million of share based compensation expense during the second quarter of 2010 to account for the time based vesting of stock options, restricted stock and other stock awards issued in connection with Generacs initial public offering. These increases were partially offset by reduced variable operating expenses due to lower sales volumes.
OUTLOOK
Mr. Jagdfeld concluded, As we enter the second half of 2010, we continue to be cautious about the near-term economic environment. Given recent positive trends in our industrial and commercial markets and assuming normalized power outage activity through the balance of the year, we are optimistic about our second half financial results. Further, we expect to generate significant cash flows from operations throughout 2010, allowing us to actively pursue our strategic growth initiatives. Longer term, we remain confident that we will benefit from our focus on increasing the awareness, availability and affordability of stand-by power as market conditions improve.
Conference Call and Webcast
Generac management will hold a conference call at 10:00am EDT on Friday, August 6, 2010 to discuss highlights of this earnings release. The conference call can be accessed by dialing (866) 788-0547 (domestic) or +1 (857) 350-1685 (international) and entering passcode 48354618.
The conference call will also be webcast simultaneously on Generacs website (http://www.generac.com), under the Investor Relations link.
The webcast is also being distributed through the Thomson Reuters StreetEvents Network. Individual investors can listen to the call at http://www.earnings.com, Thomson Reuters individual investor portal, powered by StreetEvents. Institutional investors can access the call via StreetEvents (http://www.streetevents.com), a password-protected event management site.
Following the live webcast, a replay will be available on the Companys web site. A telephonic replay will also be available three hours after the call and can be accessed by dialing (888) 286-8010 (domestic) or +1 (617) 801-6888 (international) and entering passcode 53803371. 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 backup power generation products serving residential, light commercial and industrial markets. Generacs power systems range in output from 800 watts to 9 megawatts and are available through a broad network of independent dealers, retailers and wholesalers.
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 Generacs current expectations and projections relating to the Companys 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, 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 Companys control) and assumptions. Although Generac believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Generacs actual financial results and cause them to differ materially from those anticipated in any forward-looking statements, including:
· demand for Generac products;
· frequency of major power outages;
· availability of raw materials and key components used in producing Generac products;
· competitive factors in the industry in which Generac operates;
· Generacs dependence on its distribution network;
· Generacs ability to invest in, develop or adapt to changing technologies and manufacturing techniques;
· Generacs ability to adjust to operating as a public company
· loss of key management and employees;
· increase in liability claims; and
· changes in environmental, health and safety laws and regulations.
Should one or more of these risks or uncertainties materialize, Generacs 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 Generacs filings with the Securities and Exchange Commission, or 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
To supplement the Companys 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 that were taken during the
periods presented. The computation of Adjusted EBITDA is based on the definition of EBITDA contained in Generacs credit agreement, dated as of November 10, 2006.
Adjusted Net Income
To further supplement Generacs condensed consolidated financial statements presented in accordance with US GAAP, the Company provides a summary to show the computation of Adjusted net income (loss). Adjusted net income (loss) is defined as Net income (loss) before provision (benefit) for income taxes adjusted for the following items: cash income tax expense (benefit), amortization of intangible assets, amortization of deferred loan costs related to the Companys debt, intangible impairment charges, and non-cash gains.
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 Generacs reporting of Non-GAAP financial measures.
Generac Holdings Inc.
Condensed Consolidated Statements of Operations
(Dollars in Thousands, Except Share and Per Share Data)
(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
140,455 |
|
$ |
149,577 |
|
$ |
271,173 |
|
$ |
290,023 |
|
Costs of goods sold |
|
85,710 |
|
89,389 |
|
165,010 |
|
182,308 |
|
||||
Gross profit |
|
54,745 |
|
60,188 |
|
106,163 |
|
107,715 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Selling and service |
|
13,809 |
|
15,853 |
|
28,121 |
|
30,243 |
|
||||
Research and development |
|
3,482 |
|
2,625 |
|
7,204 |
|
5,237 |
|
||||
General and administrative |
|
5,679 |
|
3,970 |
|
10,838 |
|
7,867 |
|
||||
Amortization of intangibles |
|
12,921 |
|
12,954 |
|
25,682 |
|
25,766 |
|
||||
Total operating expenses |
|
35,891 |
|
35,402 |
|
71,845 |
|
69,113 |
|
||||
Income from operations |
|
18,854 |
|
24,786 |
|
34,318 |
|
38,602 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other (expense) income: |
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
(5,720 |
) |
(18,482 |
) |
(14,212 |
) |
(36,448 |
) |
||||
Investment income |
|
36 |
|
694 |
|
110 |
|
1,960 |
|
||||
Gain on extinguishment of debt |
|
|
|
4,414 |
|
|
|
13,510 |
|
||||
Write-off of deferred financing costs related to debt extinguishment |
|
|
|
|
|
(4,180 |
) |
|
|
||||
Other, net |
|
(259 |
) |
(308 |
) |
(575 |
) |
(621 |
) |
||||
Total other expense, net |
|
(5,943 |
) |
(13,682 |
) |
(18,857 |
) |
(21,599 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income before provision for income taxes |
|
12,911 |
|
11,104 |
|
15,461 |
|
17,003 |
|
||||
Provision for income taxes |
|
77 |
|
107 |
|
159 |
|
212 |
|
||||
Net income |
|
12,834 |
|
10,997 |
|
15,302 |
|
16,791 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Preferential distribution to: |
|
|
|
|
|
|
|
|
|
||||
Series A preferred stockholders |
|
|
|
(3,320 |
) |
(2,042 |
) |
(6,112 |
) |
||||
Class B common stockholders |
|
|
|
(24,731 |
) |
(12,133 |
) |
(48,859 |
) |
||||
Beneficial conversion - see note 1 |
|
|
|
|
|
(140,690 |
) |
|
|
||||
Net income (loss) attributable to common stockholders (formerly Class A common stockholders) |
|
$ |
12,834 |
|
$ |
(17,054 |
) |
$ |
(139,563 |
) |
$ |
(38,180 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per common share - basic (2): |
|
|
|
|
|
|
|
|
|
||||
Common stock (formerly Class A common stock) |
|
$ |
0.19 |
|
$ |
(9,824 |
) |
$ |
(2.71 |
) |
$ |
(21,993 |
) |
Class B common stock |
|
n/a |
|
$ |
1,030 |
|
$ |
2,230 |
|
$ |
2,034 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per common share - diluted (2): |
|
|
|
|
|
|
|
|
|
||||
Common stock (formerly Class A common stock) |
|
$ |
0.19 |
|
$ |
(9,824 |
) |
$ |
(2.71 |
) |
$ |
(21,993 |
) |
Class B common stock |
|
n/a |
|
$ |
1,030 |
|
$ |
2,230 |
|
$ |
2,034 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding - basic (2): |
|
|
|
|
|
|
|
|
|
||||
Common stock (formerly Class A common stock) |
|
67,093,250 |
|
1,736 |
|
51,507,358 |
|
1,736 |
|
||||
Class B common stock |
|
n/a |
|
24,018 |
|
5,440 |
|
24,018 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding - diluted (2): |
|
|
|
|
|
|
|
|
|
||||
Common stock (formerly Class A common stock) |
|
67,200,565 |
|
1,736 |
|
51,507,358 |
|
1,736 |
|
||||
Class B common stock |
|
n/a |
|
24,018 |
|
5,440 |
|
24,018 |
|
(1) Beneficial conversion feature related to Class B common stock and Series A preferred stock was reflected during the first quarter as a result of Generacs corporate reorganization and IPO. See discussion of Generacs equity structure and corporate reorganization in the 2009 Annual Report on Form 10-K for the fiscal year ended December 31, 2009.
(2) 2010 Net income (loss) per common share and weighted average common shares outstanding reflect the corporate reorganization and IPO that occurred on February 10, 2010. The share structure prior to February 10, 2010 has been retroactively restated to only reflect the reverse stock split that occurred with the corporate reorganization.
Generac Holdings Inc.
Condensed Consolidated Balance Sheets
(Dollars in Thousands, Except Share and Per Share Data)
|
|
June 30, |
|
December 31, |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
(Unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
93,109 |
|
$ |
161,307 |
|
Accounts and notes receivable, less allowance for doubtful accounts |
|
68,410 |
|
54,130 |
|
||
Inventories |
|
111,436 |
|
123,700 |
|
||
Prepaid expenses and other assets |
|
3,412 |
|
5,880 |
|
||
Total current assets |
|
276,367 |
|
345,017 |
|
||
|
|
|
|
|
|
||
Property and equipment, net |
|
72,580 |
|
73,374 |
|
||
|
|
|
|
|
|
||
Customer lists, net |
|
115,700 |
|
134,674 |
|
||
Patents, net |
|
88,875 |
|
92,753 |
|
||
Other intangible assets, net |
|
7,121 |
|
7,791 |
|
||
Deferred financing costs, net |
|
7,589 |
|
13,070 |
|
||
Trade names |
|
142,247 |
|
144,407 |
|
||
Goodwill |
|
525,875 |
|
525,875 |
|
||
Other assets |
|
73 |
|
282 |
|
||
Total assets |
|
$ |
1,236,427 |
|
$ |
1,337,243 |
|
|
|
|
|
|
|
||
Liabilities and stockholders equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
42,985 |
|
$ |
33,639 |
|
Accrued wages and employee benefits |
|
6,041 |
|
6,930 |
|
||
Other accrued liabilities |
|
36,948 |
|
52,326 |
|
||
Current portion of long-term debt |
|
|
|
39,076 |
|
||
Total current liabilities |
|
85,974 |
|
131,971 |
|
||
|
|
|
|
|
|
||
Long-term debt |
|
731,422 |
|
1,052,463 |
|
||
Other long-term liabilities |
|
20,829 |
|
17,418 |
|
||
Total liabilities |
|
838,225 |
|
1,201,852 |
|
||
|
|
|
|
|
|
||
Class B convertible voting common stock, par value $0.01, 110,000 shares authorized, 0 and 24,018 shares issued at June 30, 2010 and December 31, 2009, respectively |
|
|
|
765,096 |
|
||
Series A convertible non-voting preferred stock, par value $0.01, 30,000 shares authorized, 0 and 11,311 shares issued at June 30, 2010 and December 31, 2009, respectively |
|
|
|
113,109 |
|
||
|
|
|
|
|
|
||
Stockholders equity (deficit): |
|
|
|
|
|
||
Common stock (formerly Class A common stock), par value $0.01, 500,000,000 shares authorized, 67,522,102 and 1,617 shares issued at June 30, 2010 and December 31, 2009, respectively |
|
675 |
|
|
|
||
Additional paid-in capital |
|
1,130,514 |
|
2,394 |
|
||
Excess purchase price over predecessor basis |
|
(202,116 |
) |
(202,116 |
) |
||
Accumulated deficit |
|
(523,269 |
) |
(538,571 |
) |
||
Accumulated other comprehensive loss |
|
(7,602 |
) |
(4,492 |
) |
||
Stockholder notes receivable |
|
|
|
(29 |
) |
||
Total stockholders equity (deficit) |
|
398,202 |
|
(742,814 |
) |
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
1,236,427 |
|
$ |
1,337,243 |
|
Generac Holdings Inc.
Condensed Consolidated Statements of Cash Flows
(Dollars in Thousands)
(Unaudited)
|
|
Six Months Ended June 30, |
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Operating activities |
|
|
|
|
|
||
Net income |
|
$ |
15,302 |
|
$ |
16,791 |
|
Adjustment to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation |
|
3,829 |
|
3,855 |
|
||
Amortization |
|
25,682 |
|
25,766 |
|
||
Gain on extinguishment of debt |
|
|
|
(13,510 |
) |
||
Write-off of deferred financing costs related to debt extinguishment |
|
4,180 |
|
|
|
||
Amortization of deferred finance costs |
|
1,301 |
|
1,710 |
|
||
Amortization of unrealized loss on interest rate swaps |
|
|
|
12,930 |
|
||
Provision for losses on accounts receivable |
|
(69 |
) |
31 |
|
||
Loss on disposal of property and equipment |
|
|
|
59 |
|
||
Share-based compensation expense |
|
2,959 |
|
19 |
|
||
Net changes in operating assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
(14,211 |
) |
2,450 |
|
||
Inventories |
|
12,264 |
|
5,012 |
|
||
Other assets |
|
1,999 |
|
1,155 |
|
||
Accounts payable |
|
9,346 |
|
(8,124 |
) |
||
Accrued wages and employee benefits |
|
(860 |
) |
526 |
|
||
Other accrued liabilities |
|
(15,077 |
) |
(27,849 |
) |
||
Net cash provided by operating activities |
|
46,645 |
|
20,821 |
|
||
|
|
|
|
|
|
||
Investing activities |
|
|
|
|
|
||
Proceeds from sale of property and equipment |
|
|
|
56 |
|
||
Expenditures for property and equipment |
|
(3,035 |
) |
(1,885 |
) |
||
Collections on receivable notes |
|
|
|
105 |
|
||
Net cash used in investing activities |
|
(3,035 |
) |
(1,724 |
) |
||
|
|
|
|
|
|
||
Financing activities |
|
|
|
|
|
||
Proceeds from issuance of common stock |
|
248,309 |
|
|
|
||
Payment of long-term debt |
|
(360,117 |
) |
(9,500 |
) |
||
Net cash used in financing activities |
|
(111,808 |
) |
(9,500 |
) |
||
|
|
|
|
|
|
||
Net (decrease) increase in cash and cash equivalents |
|
(68,198 |
) |
9,597 |
|
||
Cash and cash equivalents at beginning of period |
|
161,307 |
|
81,229 |
|
||
Cash and cash equivalents at end of period |
|
$ |
93,109 |
|
$ |
90,826 |
|
|
|
|
|
|
|
||
Supplemental disclosure of noncash financing and investing activities |
|
|
|
|
|
||
Contributions of capital related to debt extinguishment |
|
$ |
|
|
$ |
13,989 |
|
Generac Holdings Inc.
Reconciliation Schedules
(Dollars in Thousands)
Net income to Adjusted EBITDA |
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
reconciliation |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
12,834 |
|
$ |
10,997 |
|
$ |
15,302 |
|
$ |
16,791 |
|
Interest expense |
|
5,720 |
|
18,482 |
|
14,212 |
|
36,448 |
|
||||
Depreciation and amortization |
|
14,859 |
|
14,894 |
|
29,511 |
|
29,621 |
|
||||
Income taxes provision |
|
77 |
|
107 |
|
159 |
|
212 |
|
||||
Non-cash impairment and other charges (1) |
|
415 |
|
(169 |
) |
564 |
|
(1,366 |
) |
||||
Non-cash share based compensation expense (2) |
|
1,713 |
|
|
|
2,959 |
|
|
|
||||
Write-off of deferred financing costs related to debt extinguishment |
|
|
|
|
|
4,180 |
|
|
|
||||
Transaction costs and credit facility fees |
|
305 |
|
311 |
|
667 |
|
710 |
|
||||
Non-cash gains |
|
|
|
(4,414 |
) |
|
|
(13,510 |
) |
||||
Business optimization expenses |
|
|
|
|
|
108 |
|
|
|
||||
Sponsor fees |
|
|
|
125 |
|
56 |
|
250 |
|
||||
Letter of credit fees |
|
19 |
|
(2 |
) |
21 |
|
23 |
|
||||
Other state franchise taxes |
|
35 |
|
27 |
|
96 |
|
54 |
|
||||
Holding company interest income |
|
(19 |
) |
(317 |
) |
(45 |
) |
(317 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
35,958 |
|
$ |
40,041 |
|
$ |
67,790 |
|
$ |
68,916 |
|
(1) Includes losses on disposals of assets and unrealized losses / (gains) on commodity contracts. A full description of these and the other reconciliation adjustments contained in these schedules is included in Generacs SEC filings.
(2) Second quarter 2010 includes $1.7 million of share based compensation expense to account for the time based vesting of stock options, restricted stock and other stock awards issued in connection with Generacs initial public offering.
Net income to Non-GAAP adjusted net |
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
income reconciliation |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
12,834 |
|
$ |
10,997 |
|
$ |
15,302 |
|
$ |
16,791 |
|
Provision for income taxes |
|
77 |
|
107 |
|
159 |
|
212 |
|
||||
Income before provision for income taxes |
|
12,911 |
|
11,104 |
|
15,461 |
|
17,003 |
|
||||
Amortization of intangible assets |
|
12,921 |
|
12,954 |
|
25,682 |
|
25,766 |
|
||||
Amortization of deferred loan costs |
|
562 |
|
854 |
|
1,301 |
|
1,710 |
|
||||
Write-off of deferred financing costs related to debt extinguishment |
|
|
|
|
|
4,180 |
|
|
|
||||
Non-cash gains |
|
|
|
(4,414 |
) |
|
|
(13,510 |
) |
||||
Adjusted net income before provision for income taxes |
|
26,394 |
|
20,498 |
|
46,624 |
|
30,969 |
|
||||
Cash income tax expense |
|
(263 |
) |
(230 |
) |
(373 |
) |
(363 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP adjusted net income |
|
$ |
26,131 |
(2) |
$ |
20,268 |
|
$ |
46,251 |
(2) |
$ |
30,606 |
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted net income per common share - diluted (3): |
|
0.39 |
|
n/m |
|
n/m |
|
n/m |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding - diluted (3): |
|
67,200,565 |
|
n/m |
|
n/m |
|
n/m |
|
(3) pre-IPO share and per share data is not meaningful due to the corporate reorganization which occurred during the first quarter of 2010.