Generac Holdings Inc. (NYSE: GNRC), a leading designer and manufacturer
of generators and other engine powered products, today reported
financial results for its first quarter ended March 31, 2013.
First Quarter 2013 Highlights
-
Net sales increased year-over-year by 35.7% to $399.6 million as
compared to $294.6 million in the first quarter of 2012.
-
Residential product sales increased 45.8% compared to the strong
first quarter of 2012, in which year-over-year sales growth was
153.1%.
-
Commercial & Industrial (C&I) product sales increased 21.0%
compared to the prior year first quarter.
-
Gross profit margin during the first quarter improved 70 basis points
over the prior year, contributing to an overall improved outlook for
gross margins for full-year 2013.
-
Net income during the first quarter of 2013 was $50.7 million or $0.73
per share as compared to $30.1 million or $0.44 per share for the same
period of 2012.
-
Adjusted net income, as defined in the accompanying reconciliation
schedules, increased to $83.9 million from $66.1 million in the first
quarter of 2012. Adjusted diluted net income per common share was
$1.21 as compared to $0.96 per share in the first quarter of 2012.
-
Adjusted EBITDA increased 43.5% to $108.8 million as compared to $75.8
million in the first quarter last year.
-
Cash flow from operations in the first quarter of 2013 was $38.3
million as compared to $38.6 million in the prior year quarter. Free
cash flow was $33.9 million as compared to $36.4 million in the first
quarter of 2012.
-
For the trailing four quarters, including the first quarter of 2013,
net sales were $1.281 billion; net income was $113.8 million; adjusted
EBITDA was $322.8 million; cash flow from operations was $235.3
million; and free cash flow was $210.7 million.
“We have started 2013 with yet another record quarter in revenues and
earnings,” said Aaron Jagdfeld, President and CEO at Generac. “Organic
revenue growth continues to be very strong and broad based across all
major regions of the United States as the market for standby generators
continues to expand with more homeowners and businesses becoming aware
of the importance of having a backup power solution. We believe the
significant growth that we delivered during the quarter has further
elevated the Generac brand as being the household name in backup power.
Additionally, we took the initial steps in accelerating our Latin
American expansion efforts with the first full quarter of the
Ottomotores acquisition and we’re excited about the opportunity to
execute on the potential revenue and cost synergies of the combined
companies.”
Additional First Quarter 2013 Highlights
Residential product sales for the first quarter of 2013 increased 45.8%
to $255.2 million from $175.1 million for the comparable period in 2012.
The strength in shipments was primarily driven by a significant increase
in demand for home standby and portable generators from the additional
awareness created by major power outages in recent years, as well as the
Company’s expanded distribution, increased sales and marketing efforts
and overall strong operational execution. In addition, increased revenue
from power washer products also contributed to the year-over-year sales
growth in residential products due to added shelf space for the 2013
selling season.
Commercial & Industrial product sales for the first quarter of 2013
increased 21.0% to $127.1 million from $105.0 million for the comparable
period in 2012. The increase in net sales was primarily driven by the
Ottomotores acquisition. Strong shipments to national account customers
as well as increased sales of natural gas generators used in light
commercial/retail applications also contributed to year-over-year
organic growth.
Gross profit margin for the first quarter of 2013 was 38.4% compared to
37.7% in the first quarter of 2012. Gross margin improved over the prior
year due to the combination of cost-reduction initiatives, improved
pricing and a moderation in commodity costs. These margin improvements
were partially offset by the mix impact from the addition of Ottomotores
sales.
Operating expenses for the first quarter of 2013 increased $5.4 million
or 10.5% as compared to the first quarter of 2012. These additional
expenses were driven primarily by operating expenses associated with the
Ottomotores businesses, and increased sales, engineering and
administrative infrastructure to support the strategic growth
initiatives and higher baseline sales levels of the Company. These
operating expense increases were partially offset by a decline in the
amortization of intangibles.
Interest expense in the first quarter of 2013 increased to $15.7 million
compared to $5.7 million in the same period last year. The increase was
a result of the higher debt levels from the refinancing of the Company’s
senior secured credit facilities in the second quarter of 2012.
Outlook
The Company is revising upward its sales guidance for full-year 2013
primarily due to continued strong demand for home standby and portable
generators. Full-year 2013 net sales are now expected to increase at a
low-to-mid teens rate over the prior year, which is an increase from the
approximately 10% rate previously expected. Specifically for the second
quarter of 2013, net sales are forecasted to increase between 30-35% in
comparison to the second quarter of 2012. This top-line guidance
continues to assume no material changes in the current macroeconomic
environment and no major power outage events for the remainder of 2013.
Gross margins for 2013 are now expected to be approximately flat as
compared to the prior year, which is an improvement from a decline of
approximately 80 to 100 basis points previously expected. The improved
outlook for gross margins is primarily due to the benefit from
additional cost-reductions and a moderation in commodity costs, along
with a slight improvement in product mix.
Operating expenses as a percentage of net sales, excluding amortization
of intangibles, are still expected to be slightly up compared to 2012,
as the Company continues to invest in its infrastructure to support its
various strategic growth initiatives and an overall higher level of
baseline sales.
As a result of the higher sales outlook and the improved margin
guidance, adjusted EBITDA for the full-year 2013 is now expected to
increase in the low-teens percentage range over the prior year, which is
an increase from the mid single-digit percentage range previously
expected.
Cash flow conversion is still expected to remain strong during 2013 and
be consistent with the cumulative average during the past four years of
free cash flow representing between 90-95% of adjusted net income.
Proposed Special Cash Dividend to Shareholders
In addition to the upwardly revised outlook for full-year 2013, the
Company is announcing its plan to execute a recapitalization in which it
intends to incur, subject to market and other conditions, approximately
$335 million of additional debt to fund a special cash dividend of up to
$5 per share on its outstanding common stock. As part of this
transaction, the Company expects to enter into new debt financing in the
aggregate amount of approximately $1.15 billion, which is expected to be
comprised entirely of senior-secured term-loan credit facilities, the
proceeds of which will be used to pay the special cash dividend and
refinance the Company’s existing senior-secured term-loan credit
facilities. The new debt financing would also include a $150 million
asset-based revolving credit facility, which is expected to be undrawn
at the closing of the financing. The declaration of the special cash
dividend will not occur unless new debt financing is obtained under
acceptable terms. The Company expects its Board of Directors to declare
and the Company to pay the special cash dividend before the end of the
second quarter of 2013.
Mr. Jagdfeld continued, “For a second consecutive year we are pleased to
announce that we plan to return significant capital to shareholders
through a special cash dividend, which is directly attributable to our
strong free cash flow and demonstrated track record of paying down debt.
We are confident this capital structure will allow us to further invest
in organic growth initiatives and provide the flexibility to pursue
additional acquisitions in the future as we execute our Powering Ahead
strategy. Given the new credit facility is expected to provide a
meaningfully lower interest rate than our current facility, we believe
this is another attractive use of capital as we continue to drive
shareholder value higher through strong execution.”
“We believe that continued underinvestment in the electrical grid, an
aging and more electrically dependent population and more severe and
unpredictable weather will continue to drive additional awareness of the
need for backup power,” concluded Mr. Jagdfeld. “We are also working on
a number of strategic initiatives that we believe will further grow our
baseline business over the long term. When considering all the
compelling macro growth drivers to our business, our internal
initiatives, and the potential for a more meaningful recovery in
residential investment and non-residential construction, we believe
Generac is well positioned for future growth as a more balanced company
with improved global focus.”
Conference Call and Webcast
Generac management will hold a conference call at 9:00 a.m. EDT on
Thursday, May 2, 2013 to discuss highlights of this earnings release.
The conference call can be accessed by dialing (866) 318-8615 (domestic)
or +1 (617) 399-5134 (international) and entering passcode 45155295.
The conference call will also be webcast simultaneously on Generac's
website (http://www.generac.com),
under the Investor Relations link. The webcast link and supporting
materials, if any, will be made available on the Company’s website prior
to the start of the call.
Following the live webcast, a replay will be available on the Company's
web site. A telephonic replay will also be available approximately one
hour after the call and can be accessed by dialing (888) 286-8010
(domestic) or +1 (617) 801-6888 (international) and entering passcode
96396239. The telephonic replay will be available for 30 days.
Generac company news is available
24 hours a day, on-line
at: http://www.generac.com.
About Generac
Since 1959, Generac has been a leading designer and manufacturer of a
wide range of generators and other engine powered products. As a leader
in power equipment serving residential, light commercial, industrial and
construction markets, Generac's power products are available
internationally through a broad network of independent dealers,
retailers, wholesalers and equipment rental companies.
Forward-looking Information
Certain statements contained in this news release, as well as other
information provided from time to time by Generac Holdings Inc. or its
employees, may contain forward looking statements that involve risks and
uncertainties that could cause actual results to differ materially from
those in the forward looking statements. Forward-looking statements give
Generac's current expectations and projections relating to the Company's
financial condition, results of operations, plans, objectives, future
performance and business. You can identify forward-looking statements by
the fact that they do not relate strictly to historical or current
facts. These statements may include words such as "anticipate,"
"estimate," "expect," "forecast," "project," "plan," "intend,"
"believe," "confident," "may," "should," "can have," "likely," "future"
and other words and terms of similar meaning in connection with any
discussion of the timing or nature of future operating or financial
performance or other events.
Any such forward looking statements are not guarantees of performance or
results, and involve risks, uncertainties (some of which are beyond the
Company's control) and assumptions. Although Generac believes any
forward-looking statements are based on reasonable assumptions, you
should be aware that many factors could affect Generac's actual
financial results and cause them to differ materially from those
anticipated in any forward-looking statements, including:
-
demand for Generac products;
-
frequency and duration of major power outages;
-
availability, cost and quality of raw materials and key components
used in producing Generac products;
-
the impact on our results of the substantial increases in our
outstanding indebtedness and related interest expense due to the
dividend recapitalization transaction completed in May 2012 and our
proposed dividend recapitalization transaction that is discussed above
under “Proposed Special Cash Dividend to Shareholders”;
-
the possibility that the expected synergies, efficiencies and cost
savings of the acquisition of the Ottomotores businesses or other
acquisitions will not be realized, or will not be realized within the
expected time period;
-
the risk that the Ottomotores businesses or other acquisitions that we
make will not be integrated successfully;
-
competitive factors in the industry in which Generac operates;
-
Generac's dependence on its distribution network;
-
Generac's ability to invest in, develop or adapt to changing
technologies and manufacturing techniques;
-
loss of key management and employees;
-
increase in product and other liability claims; and
-
changes in environmental, health and safety laws and regulations.
Should one or more of these risks or uncertainties materialize,
Generac's actual results may vary in material respects from those
projected in any forward-looking statements. A detailed discussion of
these and other factors that may affect future results is contained in
Generac's filings with the U.S. Securities and Exchange Commission
(“SEC”).
Any forward-looking statement made by Generac in this press release
speaks only as of the date on which it is made. Generac undertakes no
obligation to update any forward-looking statement, whether as a result
of new information, future developments or otherwise, except as may be
required by law.
Reconciliations to GAAP Financial Metrics
Adjusted EBITDA
The computation of adjusted EBITDA is based on the definition of EBITDA
contained in Generac's credit agreement, dated as of May 30, 2012, which
is substantially the same definition that was contained in the Company’s
previous credit agreements. To supplement the Company's condensed
consolidated financial statements presented in accordance with US GAAP,
Generac provides a summary to show the computation of adjusted EBITDA,
taking into account certain charges and gains that were recognized
during the periods presented.
Adjusted Net Income
To further supplement Generac's condensed consolidated financial
statements presented in accordance with US GAAP, the Company provides a
summary to show the computation of adjusted net income. Adjusted net
income is defined as net income before provision (benefit) for income
taxes adjusted for the following items: cash income tax expense,
amortization of intangible assets, amortization of deferred financing
costs and original issue discount related to the Company's debt,
intangible impairment charges, certain transaction costs and other
purchase accounting adjustments, and certain non-cash gains and losses.
Free Cash Flow
In addition, we reference free cash flow to further supplement Generac's
condensed consolidated financial statements presented in accordance with
US GAAP. Free cash flow is defined as net cash provided by operating
activities less expenditures for property and equipment and is intended
to be a measure of operational cash flow taking into account additional
capital expenditure investment into the business.
The presentation of this additional information is not meant to be
considered in isolation of, or as a substitute for, results prepared in
accordance with US GAAP. Please see our SEC filings for additional
discussion of the basis for Generac's reporting of Non-GAAP financial
measures.
Generac Holdings Inc.
|
Condensed Consolidated Statements of Comprehensive Income
|
(Dollars in Thousands, Except Share and Per Share Data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
399,572
|
|
|
$
|
294,561
|
|
Costs of goods sold
|
|
|
246,110
|
|
|
|
183,556
|
|
Gross profit
|
|
|
153,462
|
|
|
|
111,005
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
Selling and service
|
|
|
31,681
|
|
|
|
25,126
|
|
Research and development
|
|
|
6,645
|
|
|
|
5,055
|
|
General and administrative
|
|
|
12,426
|
|
|
|
9,106
|
|
Amortization of intangibles
|
|
|
6,185
|
|
|
|
12,225
|
|
Total operating expenses
|
|
|
56,937
|
|
|
|
51,512
|
|
Income from operations
|
|
|
96,525
|
|
|
|
59,493
|
|
|
|
|
|
|
Other (expense) income:
|
|
|
|
|
Interest expense
|
|
|
(15,675
|
)
|
|
|
(5,674
|
)
|
Investment income
|
|
|
17
|
|
|
|
19
|
|
Loss on extinguishment of debt
|
|
|
(1,839
|
)
|
|
|
(4,309
|
)
|
Other, net
|
|
|
396
|
|
|
|
(425
|
)
|
Total other expense, net
|
|
|
(17,101
|
)
|
|
|
(10,389
|
)
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
79,424
|
|
|
|
49,104
|
|
Provision for income taxes
|
|
|
28,750
|
|
|
|
19,044
|
|
Net income
|
|
$
|
50,674
|
|
|
$
|
30,060
|
|
|
|
|
|
|
Net income per common share - basic:
|
|
$
|
0.75
|
|
|
$
|
0.45
|
|
Weighted average common shares outstanding - basic:
|
|
|
67,864,475
|
|
|
|
67,200,480
|
|
|
|
|
|
|
Net income per common share - diluted:
|
|
$
|
0.73
|
|
|
$
|
0.44
|
|
Weighted average common shares outstanding - diluted:
|
|
|
69,554,941
|
|
|
|
68,637,927
|
|
|
|
|
|
|
Comprehensive income
|
|
$
|
51,676
|
|
|
$
|
29,991
|
|
|
|
|
|
|
Generac Holdings Inc.
|
Condensed Consolidated Balance Sheets
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2013
|
|
2012
|
|
|
(Unaudited)
|
|
(Audited)
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
54,337
|
|
|
$
|
108,023
|
|
Accounts receivable, less allowance for doubtful accounts
|
|
|
169,388
|
|
|
|
134,978
|
|
Inventories
|
|
|
258,821
|
|
|
|
225,817
|
|
Deferred income taxes
|
|
|
37,538
|
|
|
|
48,687
|
|
Prepaid expenses and other assets
|
|
|
5,111
|
|
|
|
5,048
|
|
Total current assets
|
|
|
525,195
|
|
|
|
522,553
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
106,474
|
|
|
|
104,718
|
|
|
|
|
|
|
Customer lists, net
|
|
|
33,956
|
|
|
|
37,823
|
|
Patents, net
|
|
|
68,358
|
|
|
|
70,302
|
|
Other intangible assets, net
|
|
|
5,409
|
|
|
|
5,783
|
|
Deferred financing costs, net
|
|
|
12,655
|
|
|
|
13,987
|
|
Trade names, net
|
|
|
158,831
|
|
|
|
158,831
|
|
Goodwill
|
|
|
552,943
|
|
|
|
552,943
|
|
Deferred income taxes
|
|
|
127,883
|
|
|
|
136,754
|
|
Other assets
|
|
|
22
|
|
|
|
153
|
|
Total assets
|
|
$
|
1,591,726
|
|
|
$
|
1,603,847
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Short-term borrowings
|
|
$
|
12,532
|
|
|
$
|
12,550
|
|
Accounts payable
|
|
|
117,134
|
|
|
|
94,543
|
|
Accrued wages and employee benefits
|
|
|
16,077
|
|
|
|
19,435
|
|
Other accrued liabilities
|
|
|
82,388
|
|
|
|
86,081
|
|
Current portion of long-term borrowings
|
|
|
30,000
|
|
|
|
82,250
|
|
Total current liabilities
|
|
|
258,131
|
|
|
|
294,859
|
|
|
|
|
|
|
Long-term borrowings
|
|
|
770,702
|
|
|
|
799,018
|
|
Other long-term liabilities
|
|
|
47,299
|
|
|
|
46,342
|
|
Total liabilities
|
|
|
1,076,132
|
|
|
|
1,140,219
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
Common stock, par value $0.01, 500,000,000 shares authorized,
68,546,806 and 68,295,960 shares issued at March 31, 2013 and
December 31, 2012, respectively
|
|
|
686
|
|
|
|
683
|
|
Additional paid-in capital
|
|
|
750,179
|
|
|
|
743,349
|
|
Treasury stock, at cost
|
|
|
(6,543
|
)
|
|
|
–
|
|
Excess purchase price over predecessor basis
|
|
|
(202,116
|
)
|
|
|
(202,116
|
)
|
Accumulated deficit
|
|
|
(13,118
|
)
|
|
|
(63,792
|
)
|
Accumulated other comprehensive loss
|
|
|
(13,494
|
)
|
|
|
(14,496
|
)
|
Total stockholders’ equity
|
|
|
515,594
|
|
|
|
463,628
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,591,726
|
|
|
$
|
1,603,847
|
|
|
|
|
|
|
Generac Holdings Inc.
|
Condensed Consolidated Statements of Cash Flows
|
(Dollars in Thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
Operating activities
|
|
|
|
|
Net income
|
|
$
|
50,674
|
|
|
$
|
30,060
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation
|
|
|
2,565
|
|
|
|
1,993
|
|
Amortization of intangible assets
|
|
|
6,185
|
|
|
|
12,225
|
|
Amortization of original issue discount
|
|
|
616
|
|
|
|
37
|
|
Amortization of deferred finance costs
|
|
|
561
|
|
|
|
469
|
|
Amortization of unrealized loss on interest rate swaps
|
|
|
1,002
|
|
|
|
–
|
|
Loss on extinguishment of debt
|
|
|
1,839
|
|
|
|
4,309
|
|
Provision for losses on accounts receivable
|
|
|
225
|
|
|
|
79
|
|
Deferred income taxes
|
|
|
20,075
|
|
|
|
18,239
|
|
Loss on disposal of property and equipment
|
|
|
2
|
|
|
|
107
|
|
Share-based compensation expense
|
|
|
2,931
|
|
|
|
2,439
|
|
Net changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(34,648
|
)
|
|
|
(3,255
|
)
|
Inventories
|
|
|
(33,007
|
)
|
|
|
(37,700
|
)
|
Other assets
|
|
|
13
|
|
|
|
(530
|
)
|
Accounts payable
|
|
|
22,601
|
|
|
|
9,663
|
|
Accrued wages and employee benefits
|
|
|
(3,358
|
)
|
|
|
(2,739
|
)
|
Other accrued liabilities
|
|
|
7,684
|
|
|
|
3,919
|
|
Excess tax benefits from equity awards
|
|
|
(7,694
|
)
|
|
|
(731
|
)
|
Net cash provided by operating activities
|
|
|
38,266
|
|
|
|
38,584
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Expenditures for property and equipment
|
|
|
(4,322
|
)
|
|
|
(2,138
|
)
|
Acquisition of business, net of cash acquired
|
|
|
–
|
|
|
|
(2,279
|
)
|
Net cash used in investing activities
|
|
|
(4,322
|
)
|
|
|
(4,417
|
)
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Proceeds from long-term borrowings
|
|
|
–
|
|
|
|
573,614
|
|
Repayments of short-term borrowings
|
|
|
(18
|
)
|
|
|
–
|
|
Repayments of long-term borrowings
|
|
|
(82,250
|
)
|
|
|
(597,874
|
)
|
Payment of debt issuance costs
|
|
|
–
|
|
|
|
(10,756
|
)
|
Cash dividends paid for restricted stock upon vesting
|
|
|
(2,649
|
)
|
|
|
–
|
|
Taxes paid related to the net share settlement of equity awards
|
|
|
(10,417
|
)
|
|
|
(1,278
|
)
|
Excess tax benefits from equity awards
|
|
|
7,694
|
|
|
|
731
|
|
Net cash used in financing activities
|
|
|
(87,640
|
)
|
|
|
(35,563
|
)
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
10
|
|
|
|
–
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(53,686
|
)
|
|
|
(1,396
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
108,023
|
|
|
|
93,126
|
|
Cash and cash equivalents at end of period
|
|
$
|
54,337
|
|
|
$
|
91,730
|
|
|
|
|
|
|
|
|
|
Generac Holdings Inc.
|
Reconciliation Schedules
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
Net income to Adjusted EBITDA reconciliation
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
50,674
|
|
|
$
|
30,060
|
|
Interest expense
|
|
|
15,675
|
|
|
|
5,674
|
|
Depreciation and amortization
|
|
|
8,750
|
|
|
|
14,218
|
|
Income taxes provision
|
|
|
28,750
|
|
|
|
19,044
|
|
Non-cash write-down and other charges (1)
|
|
|
(423
|
)
|
|
|
(204
|
)
|
Non-cash share-based compensation expense (2)
|
|
|
2,931
|
|
|
|
2,439
|
|
Loss on extinguishment of debt
|
|
|
1,839
|
|
|
|
4,309
|
|
Transaction costs and credit facility fees (3)
|
|
|
314
|
|
|
|
135
|
|
Other
|
|
|
291
|
|
|
|
127
|
|
Adjusted EBITDA
|
|
$
|
108,801
|
|
|
$
|
75,802
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes losses on disposals of assets, inventory write-off and
unrealized mark-to-market adjustments on commodity contracts. A full
description of these and the other reconciliation adjustments
contained in these schedules is included in Generac's SEC filings.
|
|
|
|
|
|
|
|
|
|
|
(2) Includes share-based compensation expense to account for stock
options, restricted stock and other stock awards over their
respective vesting periods.
|
|
|
|
|
|
|
|
|
|
|
(3) Represents transaction costs incurred directly in connection
with any investment, as defined in our credit agreement, equity
issuance or debt issuance or refinancing, together with certain fees
relating to our senior secured credit facilities.
|
|
|
|
|
|
|
|
|
|
|
Net income to Adjusted net income reconciliation
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
50,674
|
|
|
$
|
30,060
|
|
Provision for income taxes
|
|
|
28,750
|
|
|
|
19,044
|
|
Income before provision for income taxes
|
|
|
79,424
|
|
|
|
49,104
|
|
Amortization of intangible assets
|
|
|
6,185
|
|
|
|
12,225
|
|
Amortization of deferred finance costs and original issue discount
|
|
|
1,177
|
|
|
|
506
|
|
Loss on extinguishment of debt
|
|
|
1,839
|
|
|
|
4,309
|
|
Transaction costs and other purchase accounting adjustments (4)
|
|
|
(253
|
)
|
|
|
-
|
|
Adjusted net income before provision for income taxes
|
|
|
88,372
|
|
|
|
66,144
|
|
Cash income tax expense (5)
|
|
|
(4,520
|
)
|
|
|
(55
|
)
|
Adjusted net income
|
|
$
|
83,852
|
|
|
$
|
66,089
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per common share - diluted:
|
|
$
|
1.21
|
|
|
|
0.96
|
|
Weighted average common shares outstanding - diluted:
|
|
|
69,554,941
|
|
|
|
68,637,927
|
|
|
|
|
|
|
|
|
|
|
|
(4) Represents transaction costs incurred directly in connection
with any investment, as defined in our credit agreement, equity
issuance or debt issuance or refinancing. Also includes certain
purchase accounting adjustments.
|
|
(5) Amount for the three months ended March 31, 2013 is based on an
anticipated cash income tax rate of approximately 6%.
|
|
|
|
|
|
|
|
|
|
|
Free cash flow reconciliation
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
38,266
|
|
|
$
|
38,584
|
|
Expenditures for property and equipment
|
|
|
(4,322
|
)
|
|
|
(2,138
|
)
|
Free cash flow
|
|
$
|
33,944
|
|
|
$
|
36,446
|
|
|
|
|
|
|
|
|
|
|
|
LTM free cash flow reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
LTM March 31,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 net cash provided by operating activities, as reported
|
|
$
|
235,594
|
|
|
|
|
Add: March 2013 net cash provided by operating activities, as
reported
|
|
|
38,266
|
|
|
|
|
Less: March 2012 net cash provided by operating activities, as
reported
|
|
|
(38,584
|
)
|
|
|
|
LTM net cash provided by operating activities
|
|
|
235,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 expenditures for property and equipment, as reported
|
|
|
(22,392
|
)
|
|
|
|
Add: March 2013 expenditures for property and equipment, as reported
|
|
|
(4,322
|
)
|
|
|
|
Less: March 2012 expenditures for property and equipment, as reported
|
|
|
2,138
|
|
|
|
|
LTM expenditures for property and equipment
|
|
|
(24,576
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
210,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM Adjusted EBITDA reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
LTM March 31,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 Adjusted EBITDA, as reported
|
|
$
|
289,809
|
|
|
|
|
Add: March 2013 Adjusted EBITDA, as reported
|
|
|
108,801
|
|
|
|
|
Less: March 2012 Adjusted EBITDA, as reported
|
|
|
(75,802
|
)
|
|
|
|
Adjusted EBITDA
|
|
$
|
322,808
|
|
|
|
|
SOURCE: Generac Holdings Inc.