Generac Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Generac Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 74,430,000 | 44,278,000 | 117,669,000 | 113,778,000 | 59,053,000 | 26,478,000 | 96,810,000 | 60,634,000 | 45,515,000 | 14,161,000 | 73,891,000 | 60,446,000 | 157,637,000 | 116,896,000 | 145,962,000 | 132,753,000 | 127,909,000 | 149,945,000 | 124,980,000 | 115,235,000 | 63,592,000 | 43,411,000 | 69,936,000 | 74,897,000 | 61,706,000 | 45,769,000 | 76,697,000 | 76,522,000 | 54,231,000 | 33,770,000 | 82,491,000 | 40,050,000 | 26,012,000 | 20,943,000 | 10,212,000 | 9,182,000 | 34,036,000 | 14,844,000 | 19,685,000 | 49,390,000 | 36,497,000 | 54,025,000 | 34,701,000 | 48,518,000 | 50,674,000 | 28,287,000 | 25,541,000 | 9,335,000 | 30,060,000 | 267,131,000 | 37,379,000 | 15,289,000 | 4,844,000 | 18,613,000 | 22,998,000 | 12,834,000 | 2,468,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and finance lease amortization | 22,640,000 | 20,652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 25,681,000 | 25,489,000 | 24,045,000 | 24,157,000 | 24,791,000 | 24,750,000 | 25,260,000 | 26,718,000 | 26,393,000 | 25,823,000 | 25,639,000 | 25,751,000 | 25,876,000 | 26,054,000 | 17,649,000 | 12,206,000 | 11,052,000 | 8,979,000 | 8,940,000 | 7,892,000 | 7,667,000 | 7,781,000 | 8,645,000 | 7,406,000 | 7,251,000 | 5,342,000 | 5,320,000 | 5,678,000 | 5,482,000 | 5,632,000 | 7,307,000 | 7,242,000 | 9,511,000 | 8,217,000 | 7,797,000 | 6,131,000 | 6,285,000 | 5,980,000 | 5,195,000 | 5,303,000 | 5,277,000 | 5,099,000 | 5,345,000 | 6,286,000 | 6,185,000 | 8,965,000 | 12,389,000 | ||||||||||
amortization of deferred financing costs and original issue discount | 642,000 | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -14,486,000 | -4,182,000 | -37,069,000 | -5,406,000 | -12,735,000 | -5,405,000 | -15,763,000 | -4,563,000 | -3,440,000 | -10,712,000 | -12,193,000 | -21,647,000 | -12,469,000 | -49,156,000 | -10,306,000 | 1,207,000 | 5,301,000 | 1,702,000 | 5,762,000 | 7,404,000 | 6,458,000 | 1,571,000 | -781,000 | 8,406,000 | 5,957,000 | 5,151,000 | 6,382,000 | 10,961,000 | 1,974,000 | 4,283,000 | -7,264,000 | 11,539,000 | 13,837,000 | 4,003,000 | 5,069,000 | -364,000 | 18,384,000 | 5,753,000 | 3,182,000 | 2,306,000 | 7,427,000 | 15,539,000 | 12,606,000 | 25,312,000 | 20,075,000 | 22,903,000 | 15,916,000 | 5,371,000 | 18,239,000 | ||||||||
share-based compensation expense | 14,752,000 | 11,608,000 | 10,978,000 | 13,115,000 | 12,715,000 | 12,440,000 | 5,186,000 | 9,927,000 | 10,045,000 | 10,334,000 | 6,058,000 | 6,861,000 | 7,735,000 | 8,827,000 | 5,750,000 | 5,783,000 | 6,973,000 | 5,448,000 | 6,555,000 | 4,353,000 | 5,400,000 | 4,574,000 | 5,217,000 | 3,549,000 | 4,334,000 | 3,594,000 | 4,653,000 | 2,919,000 | 3,885,000 | 3,106,000 | 1,803,000 | 2,584,000 | 2,419,000 | 2,901,000 | 2,485,000 | 1,352,000 | 1,799,000 | 2,582,000 | 2,508,000 | 3,209,000 | 3,200,000 | 2,881,000 | 3,322,000 | 2,897,000 | 2,931,000 | 2,759,000 | 2,764,000 | 2,818,000 | 2,439,000 | 1,729,000 | 1,675,000 | ||||||
gain on disposal of assets | 299,000 | 303,000 | 172,000 | -6,000 | 253,000 | -6,000 | -562,000 | 30,000 | -37,000 | 32,000 | -16,000 | -571,000 | -375,000 | -40,000 | 1,000 | -3,979,000 | |||||||||||||||||||||||||||||||||||||||||
loss attributable to the disposition of a business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash charges | 887,000 | 626,000 | 2,876,000 | 1,224,000 | 270,000 | 1,410,000 | 5,542,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax expense (benefits) from equity awards | 1,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -48,835,000 | 48,350,000 | 37,321,000 | -45,670,000 | -88,131,000 | 13,664,000 | 50,703,000 | -53,440,000 | -49,460,000 | 33,925,000 | 27,357,000 | 122,498,000 | -76,798,000 | -66,510,000 | -15,093,000 | -19,922,000 | -40,136,000 | -56,710,000 | 29,498,000 | -66,453,000 | -13,334,000 | -5,687,000 | 53,774,000 | -36,749,000 | -55,764,000 | 46,970,000 | 12,406,000 | -30,773,000 | -43,620,000 | 18,744,000 | 40,337,000 | -75,470,000 | -2,253,000 | -17,626,000 | 8,237,000 | 24,448,000 | -44,782,000 | -1,986,000 | 31,930,000 | 25,759,000 | 10,177,000 | -21,600,000 | -17,324,000 | 11,011,000 | -34,648,000 | 18,147,000 | -28,960,000 | 13,931,000 | -3,255,000 | 32,237,000 | -37,845,000 | -17,342,000 | 715,000 | 11,037,000 | 1,475,000 | ||
inventories | -142,076,000 | -57,203,000 | 49,562,000 | 61,145,000 | 30,354,000 | -18,109,000 | 160,776,000 | 117,791,000 | 7,923,000 | -23,820,000 | 34,344,000 | -195,386,000 | -10,982,000 | -147,250,000 | -148,037,000 | -159,134,000 | -117,987,000 | -45,833,000 | -63,379,000 | 20,712,000 | 12,829,000 | -48,145,000 | -821,000 | 48,347,000 | 20,487,000 | -41,644,000 | -52,637,000 | -14,365,000 | -36,794,000 | -48,798,000 | -33,016,000 | 30,719,000 | 7,223,000 | 9,706,000 | -10,752,000 | 37,403,000 | 37,993,000 | -28,840,000 | -37,472,000 | 13,009,000 | -21,961,000 | 4,529,000 | 7,931,000 | 8,822,000 | -33,007,000 | -6,971,000 | 39,924,000 | -26,909,000 | -37,700,000 | -34,728,000 | 36,095,000 | 4,059,000 | -16,650,000 | 507,000 | -15,922,000 | -4,347,000 | 16,611,000 |
other assets | 5,845,000 | 2,145,000 | 4,894,000 | -17,229,000 | 13,801,000 | -920,000 | -7,909,000 | 15,842,000 | 21,909,000 | -5,576,000 | 11,799,000 | -8,670,000 | -616,000 | 2,253,000 | 6,055,000 | -2,702,000 | -2,399,000 | -1,773,000 | 10,316,000 | 3,763,000 | 4,797,000 | -6,017,000 | -1,846,000 | 4,574,000 | -1,793,000 | -1,293,000 | 10,126,000 | -3,441,000 | -15,705,000 | 2,658,000 | -10,931,000 | -4,921,000 | 366,000 | 6,179,000 | -3,882,000 | 4,491,000 | 3,770,000 | -3,453,000 | 255,000 | -312,000 | 1,929,000 | 470,000 | 369,000 | -10,897,000 | 13,000 | -6,357,000 | -1,753,000 | 224,000 | -530,000 | -8,530,000 | 513,000 | 900,000 | 283,000 | -254,000 | -568,000 | 1,158,000 | 841,000 |
accounts payable | 162,496,000 | -33,007,000 | 36,228,000 | 13,349,000 | 29,312,000 | 44,682,000 | -63,034,000 | -55,417,000 | 22,039,000 | -24,488,000 | -86,742,000 | -81,706,000 | -80,946,000 | 26,363,000 | 27,372,000 | 83,910,000 | 129,272,000 | 56,769,000 | 54,416,000 | 34,611,000 | -35,804,000 | 12,817,000 | 13,770,000 | -14,635,000 | -31,363,000 | -37,176,000 | 38,800,000 | 14,117,000 | 42,881,000 | -9,439,000 | 42,994,000 | 26,354,000 | -20,155,000 | 23,885,000 | -6,348,000 | -15,545,000 | -29,603,000 | 14,758,000 | 2,619,000 | -4,946,000 | 13,498,000 | 2,258,000 | 4,459,000 | 758,000 | 22,601,000 | 19,540,000 | -17,395,000 | -15,706,000 | 9,663,000 | 19,147,000 | -3,557,000 | -7,476,000 | 10,403,000 | -19,952,000 | 18,502,000 | ||
accrued wages and employee benefits | 3,257,000 | -31,554,000 | 4,388,000 | 16,803,000 | 14,191,000 | -8,512,000 | -2,282,000 | 3,550,000 | 5,064,000 | 1,630,000 | -9,951,000 | -5,542,000 | 9,682,000 | -21,558,000 | 1,317,000 | 1,960,000 | 18,349,000 | -15,812,000 | 8,364,000 | 15,397,000 | 14,521,000 | -18,125,000 | 3,793,000 | 7,395,000 | -764,000 | -14,148,000 | -418,000 | 8,534,000 | 3,697,000 | 813,000 | -183,000 | 4,386,000 | -1,185,000 | -1,135,000 | 7,301,000 | -4,194,000 | 568,000 | 569,000 | -2,304,000 | 2,632,000 | -1,610,000 | 1,130,000 | -11,557,000 | 721,000 | -3,358,000 | 1,486,000 | 3,716,000 | 705,000 | -2,739,000 | 4,175,000 | 2,360,000 | 284,000 | -303,000 | 314,000 | |||
other accrued liabilities | -39,026,000 | 20,228,000 | 37,310,000 | 17,763,000 | -25,551,000 | -3,681,000 | 43,285,000 | 2,121,000 | -18,953,000 | -53,790,000 | 4,492,000 | 18,928,000 | -15,399,000 | 102,015,000 | 23,811,000 | 11,959,000 | -24,986,000 | 63,014,000 | 22,382,000 | 6,360,000 | 18,875,000 | 12,976,000 | 840,000 | -1,015,000 | -10,315,000 | -5,762,000 | -1,039,000 | -18,567,000 | 25,513,000 | 11,065,000 | 10,195,000 | 17,878,000 | 3,166,000 | -4,453,000 | 2,628,000 | 3,089,000 | -900,000 | -1,288,000 | -456,000 | 9,461,000 | -2,711,000 | 1,012,000 | -1,533,000 | 8,996,000 | 7,684,000 | 12,844,000 | 13,055,000 | 6,240,000 | 3,188,000 | 11,734,000 | 9,674,000 | 3,385,000 | -2,818,000 | 3,350,000 | |||
net cash from operating activities | 72,189,000 | 58,152,000 | 339,454,000 | 212,285,000 | 77,664,000 | 111,898,000 | 316,946,000 | 140,136,000 | 83,147,000 | -18,559,000 | 100,868,000 | -56,045,000 | 23,835,000 | -10,142,000 | 61,752,000 | 74,411,000 | 122,450,000 | 152,543,000 | 218,223,000 | 155,196,000 | 101,768,000 | 11,346,000 | 175,085,000 | 111,188,000 | 8,043,000 | 14,571,000 | 108,229,000 | 59,341,000 | 50,689,000 | 28,968,000 | 138,397,000 | 67,045,000 | 48,278,000 | 59,084,000 | 22,151,000 | 111,760,000 | 35,280,000 | 16,322,000 | 25,257,000 | 110,475,000 | 57,226,000 | 48,932,000 | 36,353,000 | 104,731,000 | 38,266,000 | 106,370,000 | 69,517,000 | 21,123,000 | 38,584,000 | 80,697,000 | 61,031,000 | 15,313,000 | 12,671,000 | 31,360,000 | 36,476,000 | 28,209,000 | 18,436,000 |
capex | -57,716,000 | -30,937,000 | -53,334,000 | -28,627,000 | -27,952,000 | -26,820,000 | -51,342,000 | -23,818,000 | -29,923,000 | -23,977,000 | -21,355,000 | -18,330,000 | -18,303,000 | -28,200,000 | -22,536,000 | -33,234,000 | -26,753,000 | -27,469,000 | -28,188,000 | -7,608,000 | -13,438,000 | -12,894,000 | -15,355,000 | -11,071,000 | -18,474,000 | -15,902,000 | -22,024,000 | -13,251,000 | -5,830,000 | -6,496,000 | -16,603,000 | -6,628,000 | -6,843,000 | -6,911,000 | -7,093,000 | -10,543,000 | -5,850,000 | -7,730,000 | -6,528,000 | -11,967,000 | -9,405,000 | -8,392,000 | -4,925,000 | -16,513,000 | -4,322,000 | -8,967,000 | -7,921,000 | -3,366,000 | -2,138,000 | -7,599,000 | -1,057,000 | -1,835,000 | -1,569,000 | -5,307,000 | 0 | 0 | 0 |
free cash flows | 14,473,000 | 27,215,000 | 286,120,000 | 183,658,000 | 49,712,000 | 85,078,000 | 265,604,000 | 116,318,000 | 53,224,000 | -42,536,000 | 79,513,000 | -74,375,000 | 5,532,000 | -38,342,000 | 39,216,000 | 41,177,000 | 95,697,000 | 125,074,000 | 190,035,000 | 147,588,000 | 88,330,000 | -1,548,000 | 159,730,000 | 100,117,000 | -10,431,000 | -1,331,000 | 86,205,000 | 46,090,000 | 44,859,000 | 22,472,000 | 121,794,000 | 60,417,000 | 41,435,000 | 52,173,000 | 15,058,000 | 101,217,000 | 29,430,000 | 8,592,000 | 18,729,000 | 98,508,000 | 47,821,000 | 40,540,000 | 31,428,000 | 88,218,000 | 33,944,000 | 97,403,000 | 61,596,000 | 17,757,000 | 36,446,000 | 73,098,000 | 59,974,000 | 13,478,000 | 11,102,000 | 26,053,000 | 36,476,000 | 28,209,000 | 18,436,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 54,000 | 67,000 | 59,000 | 34,000 | 51,000 | 963,000 | 132,000 | 1,717,000 | 84,000 | 28,000 | 166,000 | 19,000 | 1,864,000 | 77,000 | 108,000 | 69,000 | 5,000 | 153,000 | 14,000 | 12,000 | 34,000 | 26,000 | 23,000 | 1,000 | 17,000 | 195,000 | 1,000 | 5,000 | 32,000 | 1,302,000 | 40,000 | 7,000 | 0 | 17,000 | 59,000 | 29,000 | 387,000 | 0 | 1,000 | 6,000 | 5,000 | 72,000 | 3,000 | 10,000 | 0 | 1,000 | 3,000 | 38,000 | |||||||||
contribution to tax equity investment | 0 | 0 | 0 | -1,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investments | -703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for property and equipment | -57,716,000 | -30,937,000 | -53,334,000 | -28,627,000 | -27,952,000 | -26,820,000 | -51,342,000 | -23,818,000 | -29,923,000 | -23,977,000 | -21,355,000 | -18,330,000 | -18,303,000 | -28,200,000 | -22,536,000 | -33,234,000 | -26,753,000 | -27,469,000 | -28,188,000 | -7,608,000 | -13,438,000 | -12,894,000 | -15,355,000 | -11,071,000 | -18,474,000 | -15,902,000 | -22,024,000 | -13,251,000 | -5,830,000 | -6,496,000 | -16,603,000 | -6,628,000 | -6,843,000 | -6,911,000 | -7,093,000 | -10,543,000 | -5,850,000 | -7,730,000 | -6,528,000 | -11,967,000 | -9,405,000 | -8,392,000 | -4,925,000 | -16,513,000 | -4,322,000 | -8,967,000 | -7,921,000 | -3,366,000 | -2,138,000 | -7,599,000 | -1,057,000 | -1,835,000 | -1,569,000 | -5,307,000 | |||
acquisition of business, net of cash acquired | 214,000 | 0 | -16,188,000 | 0 | -10,422,000 | -999,000 | -41,982,000 | 8,862,000 | -7,922,000 | -51,392,000 | -61,549,000 | 6,486,000 | 0 | -71,557,000 | -369,000 | -500,000 | -42,152,000 | ||||||||||||||||||||||||||||||||||||||||
other investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -59,769,000 | -33,539,000 | -66,926,000 | -67,762,000 | -47,387,000 | -26,637,000 | -79,618,000 | -23,003,000 | -34,156,000 | -41,286,000 | -49,150,000 | -21,963,000 | -35,744,000 | -27,375,000 | -270,514,000 | -79,657,000 | -445,266,000 | -21,850,000 | -69,364,000 | -29,735,000 | -12,720,000 | -12,276,000 | -5,887,000 | -18,319,000 | -69,187,000 | -76,685,000 | -14,429,000 | -12,338,000 | -76,130,000 | -5,997,000 | -16,598,000 | -6,499,000 | -6,041,000 | -6,477,000 | -68,366,000 | -9,848,000 | -80,543,000 | -7,812,000 | -6,125,000 | -67,467,000 | -14,285,000 | -8,820,000 | -4,919,000 | -58,660,000 | -4,322,000 | -53,664,000 | -7,914,000 | -3,350,000 | -4,417,000 | -91,496,000 | -1,057,000 | -1,834,000 | -1,566,000 | -6,918,000 | |||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term borrowings | 2,624,000 | 19,236,000 | 0 | 8,491,000 | 11,758,000 | 8,970,000 | 15,179,000 | 3,089,000 | 26,474,000 | 19,515,000 | 11,027,000 | 20,501,000 | 80,017,000 | 136,664,000 | 145,002,000 | 70,227,000 | 25,374,000 | 32,215,000 | 59,506,000 | 75,598,000 | 101,795,000 | 20,694,000 | 4,538,000 | 33,012,000 | 22,259,000 | 13,531,000 | 25,633,000 | 16,199,000 | -2,182,000 | 14,315,000 | 27,548,000 | 12,008,000 | 3,839,000 | 1,770,000 | 8,508,000 | 12,064,000 | 5,320,000 | 5,000,000 | 4,000,000 | 1,650,000 | 900,000 | 0 | 4,000,000 | 0 | 18,000 | 10,000,000 | |||||||||||
proceeds from long-term borrowings | 91,642,000 | 943,000 | 35,010,000 | 503,584,000 | 2,410,000 | 471,000 | 3,443,000 | 27,409,000 | 50,106,000 | 267,869,000 | 90,670,000 | 614,000 | 825,000,000 | 110,000,000 | 100,088,000 | 0 | -20,000 | 216,000 | 0 | 1,425,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 882,000,000 | 573,614,000 | ||||||||||||||||||||||||||||
repayments of short-term borrowings | -10,186,000 | -19,985,000 | -5,680,000 | -9,857,000 | -20,522,000 | -18,489,000 | -11,194,000 | -4,785,000 | -16,045,000 | -5,080,000 | -28,583,000 | -31,306,000 | -83,635,000 | -124,609,000 | -133,907,000 | -31,531,000 | -29,696,000 | -43,979,000 | -66,865,000 | -85,109,000 | -100,219,000 | -25,526,000 | -14,081,000 | -21,112,000 | -11,043,000 | -13,282,000 | -15,402,000 | -4,306,000 | -4,261,000 | -3,911,000 | -33,922,000 | -7,981,000 | -1,917,000 | -2,176,000 | -4,151,000 | -7,951,000 | -3,832,000 | -5,110,000 | -6,256,000 | -1,703,000 | -17,675,000 | -495,000 | -6,571,000 | -8,438,000 | -18,000 | 0 | |||||||||||
repayments of long-term borrowings and finance lease obligations | -14,582,000 | -14,450,000 | -233,956,000 | -545,987,000 | -7,627,000 | -7,030,000 | -55,598,000 | -72,544,000 | -46,984,000 | -113,573,000 | -1,710,000 | -2,080,000 | -536,664,000 | -1,737,000 | -53,667,000 | -1,794,000 | -51,491,000 | -1,604,000 | -1,174,000 | -1,124,000 | -1,284,000 | -1,176,000 | -49,939,000 | -1,110,000 | -1,092,000 | -908,000 | |||||||||||||||||||||||||||||||
stock repurchases | -50,463,000 | -97,454,000 | 0 | -102,134,000 | -151,246,000 | -221,940,000 | 0 | 0 | 0 | -25,656,000 | 0 | 0 | -65,358,000 | -35,564,000 | |||||||||||||||||||||||||||||||||||||||||||
payment of deferred acquisition consideration | -60,000 | 0 | -1,361,000 | -6,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid to noncontrolling interest of subsidiary | 0 | 0 | 0 | 0 | 0 | 0 | -314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of additional ownership interest | 0 | 0 | 0 | 0 | 0 | -104,844,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to equity awards | -792,000 | -8,601,000 | -12,501,000 | -2,285,000 | -4,528,000 | -5,455,000 | -829,000 | -882,000 | -4,476,000 | -4,710,000 | -451,000 | -2,125,000 | -3,727,000 | -34,620,000 | -9,334,000 | -9,602,000 | -4,066,000 | -35,901,000 | -1,377,000 | -2,582,000 | -3,285,000 | -7,666,000 | -689,000 | -1,308,000 | -1,285,000 | -3,156,000 | -2,882,000 | -1,052,000 | -99,000 | -1,626,000 | |||||||||||||||||||||||||||
proceeds from the exercise of stock options | 451,000 | 592,000 | 15,192,000 | 1,746,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 18,401,000 | -119,719,000 | -202,268,000 | -150,058,000 | -60,178,000 | -36,331,000 | -199,569,000 | -147,064,000 | 5,823,000 | 63,673,000 | -150,828,000 | -151,496,000 | 270,766,000 | 95,601,000 | -69,525,000 | 39,235,000 | -32,672,000 | -40,008,000 | -8,832,000 | -8,580,000 | 3,068,000 | -16,084,000 | -64,096,000 | 14,020,000 | 9,780,000 | -1,622,000 | -42,891,000 | 14,737,000 | -7,680,000 | -16,200,000 | -111,361,000 | 724,000 | -63,944,000 | -45,617,000 | -1,106,000 | -31,729,000 | -63,002,000 | -3,196,000 | -56,556,000 | -25,501,000 | -66,705,000 | -15,958,000 | -7,859,000 | -12,626,000 | -87,640,000 | -2,649,000 | -13,944,000 | -99,196,000 | -35,563,000 | -34,795,000 | 0 | -24,730,000 | 309,000 | -74,193,000 | |||
effect of foreign exchange rate changes on cash and cash equivalents | 5,246,000 | 1,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 36,067,000 | -93,813,000 | 67,100,000 | -4,140,000 | -31,038,000 | 48,361,000 | 39,469,000 | -31,243,000 | 55,403,000 | 4,642,000 | -97,188,000 | -237,229,000 | 261,117,000 | 58,684,000 | -276,387,000 | 33,640,000 | -354,728,000 | 89,686,000 | 141,184,000 | 117,210,000 | 106,845,000 | -63,216,000 | 50,481,000 | 7,690,000 | 9,692,000 | 69,403,000 | -109,121,000 | 5,490,000 | -39,676,000 | 16,599,000 | -24,797,000 | 24,219,000 | 23,593,000 | 33,626,000 | 50,057,000 | 47,659,000 | -81,423,000 | -1,396,000 | -45,594,000 | 59,974,000 | -11,251,000 | 11,414,000 | -49,751,000 | ||||||||||||||
cash and cash equivalents at beginning of period | 0 | 281,277,000 | 0 | 0 | 0 | 200,994,000 | 0 | 0 | 0 | 132,723,000 | 0 | 0 | 0 | 147,339,000 | 0 | 0 | 0 | 655,128,000 | 0 | 0 | 0 | 322,883,000 | 0 | 0 | 0 | 224,482,000 | 0 | 0 | 0 | 138,472,000 | 0 | 0 | 0 | 0 | 115,857,000 | 0 | 0 | 0 | 189,761,000 | 0 | 0 | 0 | 150,147,000 | 0 | 108,023,000 | 0 | 0 | 0 | 93,126,000 | 0 | 0 | 0 | 78,583,000 | 0 | 0 | 0 | 161,307,000 |
cash and cash equivalents at end of period | 36,067,000 | 187,464,000 | 67,100,000 | -4,140,000 | -31,038,000 | 249,355,000 | 39,469,000 | -31,243,000 | 55,403,000 | 137,365,000 | -97,188,000 | -237,229,000 | 261,117,000 | 206,023,000 | -276,387,000 | 33,640,000 | -354,728,000 | 744,814,000 | 141,184,000 | 117,210,000 | 89,278,000 | 307,456,000 | 106,845,000 | 105,671,000 | -50,899,000 | 161,266,000 | 50,481,000 | 62,287,000 | -34,448,000 | 146,162,000 | 9,692,000 | 61,709,000 | -21,478,000 | 6,271,000 | 69,370,000 | 69,403,000 | -109,121,000 | 5,490,000 | 150,085,000 | 16,599,000 | -24,797,000 | 24,219,000 | 173,740,000 | 33,626,000 | 54,337,000 | 50,057,000 | 47,659,000 | -81,423,000 | 91,730,000 | -45,594,000 | 59,974,000 | -11,251,000 | 89,997,000 | -49,751,000 | 35,225,000 | 26,738,000 | 66,371,000 |
change in fair value of investment | 9,947,000 | 35,068,000 | -5,198,000 | 2,117,000 | 6,019,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefits) expense from equity awards | -164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investment | -2,656,000 | -592,000 | 0 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,427,000 | 1,368,000 | 248,000 | 0 | 1,839,000 | 0 | 0 | 9,999,000 | 4,309,000 | |||||||||||||||||||||||||||||||||||||||
excess tax benefits from equity awards | -4,427,000 | -40,000 | -57,000 | 120,000 | -42,000 | -998,000 | 158,000 | -1,072,000 | -1,893,000 | -14,103,000 | -4,929,000 | -5,355,000 | -2,133,000 | -19,392,000 | -746,000 | -1,516,000 | -1,503,000 | -3,203,000 | -355,000 | -453,000 | -715,000 | -740,000 | -1,445,000 | -244,000 | 8,000 | -196,000 | -2,491,000 | -258,000 | -25,000 | 0 | -6,729,000 | -586,000 | -79,000 | -2,088,000 | -6,806,000 | -1,805,000 | -1,938,000 | -701,000 | -6,528,000 | -2,062,000 | -7,694,000 | 2,728,000 | 314,000 | 815,000 | 731,000 | ||||||||||||
net changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from beneficial interest in securitization transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -12,956,000 | -247,545,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | 0 | 0 | 0 | 0 | -229,000 | -2,384,000 | 0 | -50,000 | -7,000 | 0 | 0 | 0 | -4,000 | -441,000 | 0 | -763,000 | -14,172,000 | -10,756,000 | |||||||||||||||||||||||||||||||||||||
payment of contingent acquisition consideration | 0 | 0 | -4,500,000 | -479,000 | 0 | 0 | 0 | 0 | -3,750,000 | 0 | 0 | 0 | -4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 18,995,000 | 18,089,000 | 17,152,000 | 17,193,000 | 16,233,000 | 14,854,000 | 14,128,000 | 13,778,000 | 13,414,000 | 13,222,000 | 12,407,000 | 11,710,000 | 11,010,000 | 10,177,000 | 9,258,000 | 9,746,000 | 9,276,000 | 9,136,000 | 8,335,000 | 9,423,000 | 8,088,000 | 7,489,000 | 7,265,000 | 6,964,000 | 6,163,000 | 6,118,000 | 6,051,000 | 5,990,000 | 5,866,000 | 5,389,000 | 5,433,000 | 4,996,000 | 4,442,000 | 4,312,000 | 4,149,000 | 3,839,000 | 3,682,000 | 3,512,000 | 3,282,000 | 3,230,000 | 2,986,000 | 2,565,000 | 2,177,000 | 2,121,000 | 2,002,000 | 1,993,000 | 2,039,000 | 2,124,000 | 2,004,000 | 1,936,000 | 1,855,000 | 1,948,000 | 1,938,000 | 1,891,000 | |||
amortization of capitalized debt fees and original issue discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from beneficial interests in securitization transactions | 1,061,000 | 677,000 | 795,000 | 902,000 | 270,000 | 1,573,000 | 877,000 | 651,000 | 712,000 | 674,000 | 706,000 | 618,000 | 640,000 | 653,000 | 743,000 | 1,062,000 | 867,000 | ||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 1,395,000 | -1,137,000 | -569,000 | 1,710,000 | -1,312,000 | 589,000 | 814,000 | 1,922,000 | -7,725,000 | 2,260,000 | 600,000 | 1,900,000 | -349,000 | 760,000 | -999,000 | 1,157,000 | 329,000 | -2,838,000 | 1,587,000 | 1,743,000 | -1,218,000 | 465,000 | 520,000 | -428,000 | 547,000 | -1,327,000 | 919,000 | -746,000 | 439,000 | 229,000 | -719,000 | 834,000 | -780,000 | -856,000 | 176,000 | -2,252,000 | -908,000 | -1,033,000 | 65,000 | 18,000 | 181,000 | 10,000 | |||||||||||||||
amortization of original issue discount and deferred financing costs | 975,000 | 973,000 | 983,000 | 981,000 | 967,000 | 954,000 | 973,000 | 974,000 | 650,000 | 637,000 | 648,000 | 646,000 | 649,000 | 646,000 | 658,000 | 654,000 | 644,000 | 642,000 | 1,115,000 | 1,221,000 | 1,199,000 | 1,177,000 | 1,195,000 | 1,187,000 | 1,190,000 | 1,177,000 | 1,116,000 | 1,092,000 | 1,107,000 | 1,066,000 | 1,056,000 | ||||||||||||||||||||||||||
net proceeds from (purchase of) long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | -52,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (purchase of) long-term investment | 1,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for additional ownership interest | -9,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 319,000 | 916,000 | 1,248,000 | 4,975,000 | 3,244,000 | 480,000 | 9,903,000 | 11,935,000 | 5,556,000 | 13,011,000 | 4,421,000 | 5,980,000 | 1,590,000 | 4,538,000 | 1,226,000 | 2,193,000 | 3,067,000 | 724,000 | 1,400,000 | 463,000 | 0 | 0 | 0 | 0 | 0 | 1,000 | 309,000 | ||||||||||||||||||||||||||||||
proceeds from sale of investment | 0 | 0 | 0 | 1,308,000 | 0 | 66,000 | 0 | 4,902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contribution to equity method investment | 0 | 0 | -4,701,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash (gains) charges | 895,000 | -160,000 | 9,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash (gains) charges | -6,446,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution to equity method investment | -2,921,000 | -565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on pension settlement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 218,000 | 130,000 | 416,000 | 529,000 | 157,000 | 334,000 | 66,000 | 1,225,000 | 650,000 | 497,000 | 102,000 | 49,000 | -16,000 | -91,000 | -35,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||
other non-cash charges | 281,000 | -2,492,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -15,427,000 | -21,478,000 | 6,271,000 | -46,487,000 | -53,686,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in contractual interest rate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit paid related to acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings and capital lease obligations | -50,663,000 | -367,000 | -50,389,000 | -408,000 | -104,424,000 | -3,245,000 | -324,000 | -10,606,000 | -46,000 | -231,000 | -142,000 | -100,078,000 | -50,375,000 | -25,130,000 | -50,338,000 | -15,241,000 | -3,326,000 | -3,252,000 | |||||||||||||||||||||||||||||||||||||||
cash dividends paid | 0 | 0 | -76,000 | -7,000 | -2,000 | 0 | -1,427,000 | -197,000 | -246,000 | -5,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from beneficial interests in securitization transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tradename and goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | 97,000 | -61,280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to the net share settlement of equity awards | -521,000 | -209,000 | -29,000 | -12,070,000 | -569,000 | -40,000 | -3,043,000 | -9,304,000 | -1,926,000 | -1,305,000 | -798,000 | -8,152,000 | -2,552,000 | -10,417,000 | -3,145,000 | -495,000 | -1,507,000 | -1,278,000 | |||||||||||||||||||||||||||||||||||||||
amortization of original issue discount | 556,000 | 546,000 | 961,000 | 987,000 | 1,026,000 | 1,059,000 | 1,062,000 | 452,000 | 459,000 | 616,000 | 653,000 | 602,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 505,000 | 478,000 | 678,000 | 718,000 | 744,000 | 765,000 | 756,000 | 751,000 | 554,000 | 510,000 | 506,000 | 495,000 | 494,000 | 502,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of unrealized loss on interest rate swaps | 0 | 1,002,000 | 1,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on change in contractual interest rate | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of contingent consideration | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | 157,000 | 61,000 | 255,000 | 8,000 | 328,000 | 229,000 | 48,000 | 67,000 | 157,000 | 225,000 | 188,000 | -51,000 | -12,000 | 79,000 | -40,000 | 62,000 | -58,000 | 29,000 | -125,000 | ||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 6,000 | 31,000 | 21,000 | 1,000 | 441,000 | 40,000 | 33,000 | 62,000 | 1,000 | 2,000 | 155,000 | 15,000 | -16,000 | 107,000 | -7,000 | -1,000 | 15,000 | 3,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | -74,710,000 | -141,000 | 374,000 | -4,880,000 | 4,000 | 0 | -2,279,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change in contractual interest rate | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain in remeasurement of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid for restricted stock upon vesting | -334,000 | -2,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade name write-down | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred finance costs | 766,000 | 561,000 | 569,000 | 569,000 | 562,000 | 739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -82,250,000 | -2,250,000 | 0 | -575,000,000 | -597,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 0 | 0 | 248,309,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 12,225,000 | 12,450,000 | 11,987,000 | 11,856,000 | 11,727,000 | 13,063,000 | 13,063,000 | 12,921,000 | 12,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing costs related to debt extinguishment | 191,000 | 0 | 629,000 | 0 | 0 | 4,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
collections on receivable notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ contributions of capital – series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of expenses incurred in advance of stock issuance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of long-term debt | -34,624,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash financing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions of capital related to debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 1,745,000 | 1,717,000 | 2,000,000 | 1,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to condensed consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and tradename impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ contributions of capital – | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares from management – | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class b common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of stockholder notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash financing and investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of short-term and long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment |
We provide you with 20 years of cash flow statements for Generac stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Generac stock. Explore the full financial landscape of Generac stock with our expertly curated income statements.
The information provided in this report about Generac stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.