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
March 29, 2010
Date of Report (Date of earliest event reported)
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 (see General Instruction A.2. below):
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 March 29, 2010, Generac Holdings Inc. (the Company) issued a press release (the Earnings Release) announcing our financial results for the fourth quarter and fiscal 2009 full year. 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 because they exclude 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) is 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 March 29, 2010, reporting results of operations |
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/ Aaron Jagdfeld |
|
|
Name: |
Aaron Jagdfeld |
|
Title: |
Chief Executive Officer |
|
|
|
Date: March 29, 2010 |
|
Exhibit 99.1
Generac Reports 2009 Earnings
Waukesha, WI, March 29, 2010 Generac Holdings Inc. (NYSE: GNRC), a leading designer and manufacturer of back-up power generation products, today reported results for the fourth quarter and year ended December 31, 2009.
Full Year 2009 Highlights
· Net sales increased 2.4% to $588.2 million from $574.2 million in 2008.
· Net income was $43.1 million versus a net loss of $556.0 million in 2008. Non-GAAP Adjusted net income increased to $83.6 million compared to $13.8 million in 2008.
· Adjusted EBITDA increased 22.5% to $159.1 million from $129.9 million in 2008.
· Launched IPO process (completed in February 2010).
Fourth Quarter 2009 Highlights.
· Net sales of $154.0 million decreased 10.8% from net sales of $172.6 million for the same period last year.
· Net income was $11.9 million versus a net loss of $515.8 million in the fourth quarter of 2008. Non-GAAP Adjusted net income increased to $25.6 million compared to $8.6 million for the fourth quarter of 2008.
· Adjusted EBITDA increased 14.0% to $44.1 million from $38.7 million for the same period last year.
Operations Review
We are pleased with our top and bottom line growth in 2009 given the difficult economic environment. Our strong performance was driven by our introduction of new products and continued expansion in distribution, as well as ongoing cost reduction efforts and the normalization of commodity costs. We continue to invest in our strategic growth initiatives while maintaining strong operating performance and cash flow generation, said Aaron Jagdfeld, Chief Executive Officer of Generac.
Residential sales of $370.7 million increased 11.5% in 2009 from $332.6 million in 2008. This increase was driven in part by the full year impact of Generacs 2008 introduction of new home standby and portable generator products, as well as increased distribution of residential products across several of the Companys sales channels, including dealers, wholesalers, and retail accounts. Residential product sales also benefited from increased marketing spend to drive awareness of the automatic home standby generator category. A stronger winter storm season but weaker summer storm season in 2009 compared to 2008 impacted timing of residential sales during the current year.
Strength in the residential market offset a 9.9% decline in industrial and commercial sales to $187.3 million in 2009 from $207.9 million in 2008. Sales to industrial and commercial national account customers declined in late 2008 and continued throughout 2009 as corporate customers lowered capital spending and the decline in U.S. non-residential construction activity influenced market demand for standby generators.
Gross profit margin improved from 35.2% of net sales in 2008 to 40.1% of net sales in 2009. Gross margin benefited from lower purchasing costs following reductions in steel, copper, and aluminum raw material prices, as well as increases in selling prices and improved engineering and sourcing of components and products. Excluding the impact of the goodwill and trade name impairment charge incurred in 2008, operating expenses increased modestly due to higher amortization expense and higher variable expenses in connection with increased sales volumes. The Company believes that continued investments in product development and marketing in 2009 will position Generac for future growth opportunities. Adjusted EBITDA margins increased to 27.0% for the full year 2009, from 22.6% in 2008.
Fourth quarter 2009 results were negatively affected by weak industrial and commercial market conditions and a weaker summer storm season compared to 2008, which led to a net sales decline of 10.8% as compared to the fourth quarter of 2008. Sales of residential products were $101.9 million, a 10.5% decline from the fourth quarter of 2008. Sales of industrial and commercial products were $44.6 million, a 14.0% decline from the prior period.
Despite these pressures, Generac improved gross margins to 41.3% for the fourth quarter of 2009, up from 33.7% in the fourth quarter of 2008. Gross margin improvement was driven by the aforementioned decline in raw material prices, increases in selling prices, and improved sourcing of components and products. Adjusted EBITDA margin increased to 28.6% in the fourth quarter of 2009, up from 22.4% in the fourth quarter of 2008, resulting in Adjusted EBITDA growth of 14.0% to $44.1 million for the quarter.
Initial Public Offering and Reduction of Debt
On February 17, 2010, Generac completed its initial public offering (IPO) of 18,750,000 shares of common stock at a price of $13.00 per share. Generac received $224.1 million in net proceeds from the offering, after deducting underwriting fees and total expenses
related to the offering. On March 18, 2010, Generac received an additional $23.8 million in proceeds from the exercise of the underwriters option to purchase 1,950,500 additional shares of common stock. Following the offering, using proceeds from the IPO together with a portion of cash on hand, Generac made a $360.1 million prepayment on its term loans, first to pay down its second lien term loan in full and the remainder to repay a portion of its first lien term loan. After giving effect to the IPO and subsequent reductions of debt, Generac reduced its debt balance to $731.4 million of first lien term loan debt. The Company has terminated its second lien facility and has no borrowings outstanding on its revolver, which has $145 million of availability.
2010 Outlook
Regarding 2010, Mr. Jagdfeld stated, We are conscious of the continuing impact of the difficult economic environment on our residential, industrial and commercial customers in 2010. For the full year, we believe that our programs with new distribution partners, expansion of our dealer network, introduction of new products, and continued marketing efforts to promote awareness will allow Generac to offset challenging trends in our end markets. Additionally, we are confident that we will be able to maintain attractive Adjusted EBITDA margins and generate strong cash flow while investing in future growth through new product development and distribution initiatives. Following the IPO and our recent debt reductions, we expect 2010 interest expense to be $25 to $27 million based on our current debt balance and LIBOR assumption of 0.50% for the second half of 2010 (including the impact of interest rate swaps in the second half of 2010 and excluding amortization of deferred financing costs). We expect to spend $7 to $9 million on capital expenditures and pay less than $1 million in cash taxes in 2010. With our capital efficient operating model and attractive tax attributes, we anticipate that we will continue to convert a high percentage of our Adjusted EBITDA to cash flow. Overall, we believe we are well positioned to drive profitable growth in our business.
Conference Call and Webcast
Generac management will hold a conference call at 10:00am EST on Monday, March 29, 2010 to discuss highlights of this earnings release. The conference call can be accessed by dialing 866-730-5769 (domestic) or 857-350-1593 (international) and entering passcode 10316678.
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 two hours after the call and can be accessed by dialing 888-286-8010 (domestic) or 617-801-6888 (international) and entering passcode 39566491. 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, 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 the Companys distribution network;
· Generacs ability to invest in, develop or adapt to changing technologies and manufacturing techniques;
· loss of key management and employees;
· increase in product 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 U.S. 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 quarters and twelve months ended December 31, 2009 and 2008. The computation of Adjusted EBITDA is based on the definition of EBITDA contained in Generacs credit agreement, dated as of November 10, 2006.
Non-GAAP 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 Non-GAAP Adjusted net income (loss). Non-GAAP 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 the 8-K filed March 29, 2010 for additional discussion of the basis for Generacs reporting of Non-GAAP financial measures.
Generac Holdings Inc.
Consolidated statements of operations
(Dollars in thousands, except share and per share data)
|
|
Three months ended December 31, |
|
Year ended December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||
Net sales |
|
$ |
153,964 |
|
$ |
172,624 |
|
$ |
588,248 |
|
$ |
574,229 |
|
Costs of goods sold |
|
90,320 |
|
114,463 |
|
352,398 |
|
372,199 |
|
||||
Gross profit |
|
63,644 |
|
58,161 |
|
235,850 |
|
202,030 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Selling and service |
|
14,960 |
|
16,381 |
|
59,823 |
|
57,449 |
|
||||
Research and development |
|
3,090 |
|
2,448 |
|
10,842 |
|
9,925 |
|
||||
General and administrative |
|
3,175 |
|
4,161 |
|
14,713 |
|
15,869 |
|
||||
Amortization of intangibles |
|
13,097 |
|
11,998 |
|
51,960 |
|
47,602 |
|
||||
Goodwill impairment |
|
|
|
503,193 |
|
|
|
503,193 |
|
||||
Trade name impairment |
|
|
|
80,293 |
|
|
|
80,293 |
|
||||
Total operating expenses |
|
34,322 |
|
618,474 |
|
137,338 |
|
714,331 |
|
||||
Income (loss) from operations |
|
29,322 |
|
(560,313 |
) |
98,512 |
|
(512,301 |
) |
||||
Other (expense) income: |
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
(17,210 |
) |
(26,556 |
) |
(70,862 |
) |
(108,022 |
) |
||||
Gain on extinguishment of debt |
|
|
|
60,074 |
|
14,745 |
|
65,385 |
|
||||
Investment income (expense) |
|
116 |
|
(978 |
) |
2,205 |
|
600 |
|
||||
Other, net |
|
(265 |
) |
(361 |
) |
(1,206 |
) |
(1,217 |
) |
||||
Total other (expense) income, net |
|
(17,359 |
) |
32,179 |
|
(55,118 |
) |
(43,254 |
) |
||||
Income (loss) before provision (benefit) for income taxes |
|
11,963 |
|
(528,134 |
) |
43,394 |
|
(555,555 |
) |
||||
Provision (benefit) for income taxes |
|
15 |
|
(12,369 |
) |
339 |
|
400 |
|
||||
Net income (loss) |
|
$ |
11,948 |
|
$ |
(515,765 |
) |
$ |
43,055 |
|
$ |
(555,955 |
) |
Preferential distribution to: |
|
|
|
|
|
|
|
|
|
||||
Series A preferred stock holders |
|
(4,330 |
) |
(785 |
) |
(14,151 |
) |
(785 |
) |
||||
Class B common stockholders |
|
(25,983 |
) |
(23,540 |
) |
(100,191 |
) |
(90,567 |
) |
||||
Net loss attributable to Class A common stockholders |
|
$ |
(18,365 |
) |
$ |
(540,090 |
) |
$ |
(71,287 |
) |
$ |
(647,307 |
) |
Net (loss) income per common share, basic and diluted (1): |
|
|
|
|
|
|
|
|
|
||||
Class A Common Stock |
|
$ |
(10,613 |
) |
$ |
(309,778 |
) |
$ |
(41,111 |
) |
$ |
(357,628 |
) |
Class B Common Stock |
|
$ |
1,082 |
|
$ |
980 |
|
$ |
4,171 |
|
$ |
3,780 |
|
Weighted average common shares outstanding (1): |
|
|
|
|
|
|
|
|
|
||||
Class A Common Stock |
|
1,730 |
|
1,743 |
|
1,734 |
|
1,810 |
|
||||
Class B Common Stock |
|
24,018 |
|
24,018 |
|
24,018 |
|
23,961 |
|
(1) Net (loss) income per common share and weighted average common shares outstanding do not reflect the share structure subsequent to the IPO, but do retroactively reflect the reverse stock split effective February 10, 2010.
Generac Holdings Inc.
Consolidated balance sheets
(Dollars in thousands)
|
|
December 31, |
|
December 31, |
|
||
|
|
2009 |
|
2008 |
|
||
|
|
(unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
161,307 |
|
$ |
81,229 |
|
Receivables, net |
|
54,130 |
|
66,241 |
|
||
Inventories |
|
123,700 |
|
123,980 |
|
||
Prepaid expenses and other assets |
|
5,880 |
|
3,547 |
|
||
Total current assets |
|
345,017 |
|
274,997 |
|
||
Property and equipment, net |
|
73,374 |
|
76,674 |
|
||
Goodwill |
|
525,875 |
|
525,875 |
|
||
Other intangible assets |
|
379,625 |
|
431,585 |
|
||
Other assets |
|
13,352 |
|
17,083 |
|
||
Total assets |
|
$ |
1,337,243 |
|
$ |
1,326,214 |
|
|
|
|
|
|
|
||
Liabilities and stockholders equity (deficit) |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
33,639 |
|
$ |
54,525 |
|
Other accrued liabilities |
|
59,256 |
|
63,956 |
|
||
Current portion of long-term debt |
|
39,076 |
|
9,500 |
|
||
Total current liabilities |
|
131,971 |
|
127,981 |
|
||
Long-term debt |
|
1,052,463 |
|
1,121,437 |
|
||
Other long-term liabilities |
|
17,418 |
|
43,539 |
|
||
Total liabilities |
|
1,201,852 |
|
1,292,957 |
|
||
Series A convertible preferred stock |
|
113,109 |
|
78,355 |
|
||
Class B convertible common stock |
|
765,096 |
|
765,096 |
|
||
Stockholders equity (deficit) |
|
(742,814 |
) |
(810,194 |
) |
||
Total liabilities and stockholders equity (deficit) |
|
$ |
1,337,243 |
|
$ |
1,326,214 |
|
Generac Holdings Inc.
Consolidated statements of cash flows
(Dollars in thousands)
|
|
Three months ended December 31, |
|
Year ended December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
|
||||
Operating activities |
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
11,948 |
|
$ |
(515,765 |
) |
$ |
43,055 |
|
$ |
(555,955 |
) |
Adjustment to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
14,994 |
|
13,880 |
|
59,675 |
|
54,770 |
|
||||
Goodwill and trade name impairment charge |
|
|
|
583,486 |
|
|
|
583,486 |
|
||||
Gain on extinguishment of debt |
|
|
|
(60,074 |
) |
(14,745 |
) |
(65,385 |
) |
||||
Amortization of unrealized loss on interest rate swaps |
|
6,055 |
|
|
|
24,222 |
|
|
|
||||
Other |
|
1,008 |
|
1,116 |
|
3,723 |
|
4,506 |
|
||||
Net changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
5,685 |
|
14,419 |
|
11,779 |
|
(20,768 |
) |
||||
Inventories |
|
19,991 |
|
(15,348 |
) |
280 |
|
(26,366 |
) |
||||
Other assets |
|
(3,108 |
) |
(1,338 |
) |
(1,739 |
) |
(617 |
) |
||||
Accounts payable |
|
(30,307 |
) |
16,628 |
|
(20,886 |
) |
34,449 |
|
||||
Other accrued liabilities |
|
3,210 |
|
(7,935 |
) |
(30,757 |
) |
2,104 |
|
||||
Net cash provided by operating activities |
|
29,476 |
|
29,069 |
|
74,607 |
|
10,224 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Investing activities |
|
|
|
|
|
|
|
|
|
||||
Proceeds from sale of property and equipment |
|
13 |
|
10 |
|
69 |
|
92 |
|
||||
Expenditures for property and equipment |
|
(1,623 |
) |
(1,309 |
) |
(4,525 |
) |
(5,186 |
) |
||||
Collections on receivable notes |
|
|
|
19 |
|
105 |
|
56 |
|
||||
Net cash used in investing activities |
|
(1,610 |
) |
(1,280 |
) |
(4,351 |
) |
(5,038 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Financing activities |
|
|
|
|
|
|
|
|
|
||||
Stockholders contributions of capital Series A preferred stock |
|
|
|
15,500 |
|
20,000 |
|
15,500 |
|
||||
Repurchase of shares from management Class B common stock |
|
|
|
|
|
|
|
(224 |
) |
||||
Repurchase of shares from management Class A common stock |
|
|
|
(65 |
) |
|
|
(189 |
) |
||||
Payment of expenses incurred in advance of stock issuance |
|
(678 |
) |
|
|
(678 |
) |
|
|
||||
Repayment of stockholder notes receivable |
|
|
|
37 |
|
|
|
37 |
|
||||
Payment of long-term debt |
|
|
|
|
|
(9,500 |
) |
(10,396 |
) |
||||
Net cash used in financing activities |
|
(678 |
) |
15,472 |
|
9,822 |
|
4,728 |
|
||||
Net increase in cash and cash equivalents |
|
27,188 |
|
43,261 |
|
80,078 |
|
9,914 |
|
||||
Cash and cash equivalents at beginning of period |
|
134,119 |
|
37,968 |
|
81,229 |
|
71,315 |
|
||||
Cash and cash equivalents at end of period |
|
$ |
161,307 |
|
$ |
81,229 |
|
$ |
161,307 |
|
$ |
81,229 |
|
Generac Holdings Inc.
Reconciliation schedules
(Dollars in thousands)
Net Income (Loss) to Adjusted EBITDA
|
|
Three months ended December 31, |
|
Year ended December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
||||
Net income (loss) |
|
$ |
11,948 |
|
$ |
(515,765 |
) |
$ |
43,055 |
|
$ |
(555,955 |
) |
Interest Expense |
|
17,210 |
|
26,556 |
|
70,862 |
|
108,022 |
|
||||
Depreciation and Amortization |
|
14,994 |
|
13,880 |
|
59,675 |
|
54,770 |
|
||||
Income taxes provision (benefit) |
|
15 |
|
(12,369 |
) |
339 |
|
400 |
|
||||
Non-cash impairment and other charges (2) |
|
(203 |
) |
585,666 |
|
(1,592 |
) |
585,634 |
|
||||
Transaction costs and credit facility fees |
|
20 |
|
512 |
|
1,188 |
|
1,319 |
|
||||
Non-cash gains |
|
|
|
(60,074 |
) |
(14,745 |
) |
(65,385 |
) |
||||
Business optimization expenses |
|
|
|
247 |
|
|
|
971 |
|
||||
Sponsor fees |
|
125 |
|
125 |
|
500 |
|
500 |
|
||||
Letter of credit fees |
|
26 |
|
24 |
|
135 |
|
169 |
|
||||
Other state taxes |
|
(6 |
) |
53 |
|
72 |
|
53 |
|
||||
Holding company interest income |
|
(48 |
) |
(189 |
) |
(402 |
) |
(640 |
) |
||||
Adjusted EBITDA |
|
$ |
44,081 |
|
$ |
38,666 |
|
$ |
159,087 |
|
$ |
129,858 |
|
(2) Includes losses on disposals of assets, extraordinary bad debt and inventory write-offs related to assets acquired pre-November 2006, unrealized losses / (gains) on commodity contracts, intangible impairment charges, and non-cash stock compensation charges. A full description of these and the other reconciliation adjustments contained in these schedules is contained in Generacs SEC filings.
Net Income (Loss) to Non-GAAP Adjusted Net Income
|
|
Three months ended December 31, |
|
Year ended December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
||||
Net income (loss) |
|
$ |
11,948 |
|
$ |
(515,765 |
) |
$ |
43,055 |
|
$ |
(555,955 |
) |
Provision (benefit) for income taxes |
|
15 |
|
(12,369 |
) |
339 |
|
400 |
|
||||
Income (loss) before provision (benefit) for income taxes |
|
11,963 |
|
(528,134 |
) |
43,394 |
|
(555,555 |
) |
||||
Amortization for intangible assets |
|
13,097 |
|
11,998 |
|
51,960 |
|
47,602 |
|
||||
Amortization of deferred loan costs |
|
491 |
|
1,342 |
|
3,417 |
|
3,905 |
|
||||
Non-cash intangible impairment charges |
|
|
|
583,486 |
|
|
|
583,486 |
|
||||
Non-cash gains |
|
|
|
(60,074 |
) |
(14,745 |
) |
(65,385 |
) |
||||
Adjusted net income before provision for income taxes |
|
25,551 |
|
8,618 |
|
84,026 |
|
14,053 |
|
||||
Cash income tax (benefit) expense |
|
(6 |
) |
41 |
|
383 |
|
295 |
|
||||
Non-GAAP Adjusted net income |
|
$ |
25,557 |
|
$ |
8,577 |
|
$ |
83,643 |
|
$ |
13,758 |
|