Stock Analysis on Net

Generac Holdings Inc. (NYSE:GNRC)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 8, 2022.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Generac Holdings Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current assets
Adjustments
Add: Allowance for credit losses
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The analysis of the provided annual financial data for Generac Holdings Inc. reveals a consistent upward trend in both current assets and adjusted current assets over the five-year period from December 31, 2017, to December 31, 2021.

Current Assets
The current assets increased steadily from US$818,556 thousand in 2017 to US$1,848,464 thousand in 2021. This represents more than a doubling of the current assets over the five years, indicating improved liquidity or a greater short-term resource base available to the company. The growth appears particularly marked between 2019 and 2020, where the current assets rose from approximately US$1,195,829 thousand to US$1,669,733 thousand, a significant jump likely reflecting enhanced operational capacity or accumulation of liquid resources during that period.
Adjusted Current Assets
The adjusted current assets follow a very similar increasing trend, starting at US$823,361 thousand in 2017 and reaching US$1,860,489 thousand by 2021. The slight premium over the reported current assets could indicate adjustments for specific accounting treatments or exclusions of certain components considered non-liquid or non-operational. The growth in adjusted current assets mirrors the pattern seen in current assets, confirming the trend of increasing asset liquidity or efficient resource management.

Overall, the data suggests that Generac Holdings Inc. has progressively increased its liquid asset base throughout the observed period. This may reflect expansion activities, improved collection of receivables, higher inventory levels, or strategic accumulation of cash and equivalents. The substantial increases between 2019 and 2020 imply a potential strategic response to market conditions or internal growth plans. Maintaining this upward trajectory may support the company's ability to meet short-term obligations and invest in operational needs.


Adjustments to Total Assets

Generac Holdings Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses
Less: Deferred tax assets2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


The annual financial data indicates a consistent growth in total assets and adjusted total assets over the observed five-year period ending December 31, 2021.

Total assets
Total assets increased steadily from 2,019,964 thousand US dollars in 2017 to 4,877,780 thousand US dollars in 2021. This represents a more than doubling of total assets over the five years, indicating significant asset base expansion. Year-over-year growth appears to accelerate particularly from 2020 to 2021.
Adjusted total assets
Adjusted total assets follow a similar pattern, increasing from 2,065,455 thousand US dollars in 2017 to 4,874,065 thousand US dollars in 2021. The adjusted total assets remain closely aligned with reported total assets throughout the period, suggesting consistent adjustments with minimal divergence.

The data reflects a robust upward trend in asset accumulation, highlighting financial growth and potentially enhanced operational capacity. The close alignment between total and adjusted total assets suggests stability in asset valuation methodologies or adjustments during this timeframe.


Adjustments to Current Liabilities

Generac Holdings Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current liabilities
Adjustments
Less: Deferred revenue related to extended warranties, current portion
Less: Product warranty liability, current portion
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The data reveals a consistent increase in both current liabilities and adjusted current liabilities for the company over the five-year period ending in 2021.

Current liabilities
There is a clear upward trend in current liabilities, which have risen steadily from approximately 388.9 million US dollars at the end of 2017 to about 1.16 billion US dollars by the end of 2021. The most notable jumps occur between 2017 and 2018, as well as from 2020 to 2021, indicating periods of accelerated build-up in short-term obligations.
Adjusted current liabilities
Adjusted current liabilities follow a similar pattern, increasing from roughly 358.3 million US dollars at the end of 2017 to approximately 1.08 billion US dollars at the end of 2021. The progression aligns closely with the trend in reported current liabilities, suggesting that the adjustments applied have maintained proportional consistency over time.

The growth in both metrics suggests expanding operational or financial activity leading to higher short-term obligations. The sharp increase in the final recorded year may warrant further investigation to understand the underlying drivers, such as changes in working capital management, increased short-term borrowings, or other liabilities.


Adjustments to Total Liabilities

Generac Holdings Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Deferred revenue related to extended warranties
Less: Product warranty liability
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


The analysis of the annual financial data indicates a general upward trend in both total liabilities and adjusted total liabilities over the five-year period ending December 31, 2021.

Total Liabilities

Total liabilities increased from approximately $1.42 billion in 2017 to around $2.61 billion in 2021. This growth was relatively steady, with a slight decline observed between 2018 and 2019, followed by a significant rise especially notable in the final year. The total liabilities climbed notably by approximately 46% from 2020 to 2021, indicating a substantial increase in the company's obligations.

Adjusted Total Liabilities

Adjusted total liabilities also demonstrated a consistent upward trajectory, increasing from about $1.33 billion in 2017 to approximately $2.19 billion in 2021. The adjusted figure mirrors the trend observed in total liabilities, showing a peak increase in the last year, which reflects an expansion of financial commitments even after adjustments. The increase from 2020 to 2021 was particularly pronounced, with an approximate 45% rise in adjusted liabilities.

Overall, the financial data reveals a pattern of increasing liabilities over the examined period, with a noteworthy acceleration in the most recent year. The steady rise in adjusted liabilities suggests that the underlying debt structure or risk factors adjusted for have also increased significantly, which may warrant further investigation into the company's debt management and financing strategies.


Adjustments to Stockholders’ Equity

Generac Holdings Inc., adjusted stockholders’ equity attributable to Generac Holdings Inc.

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Stockholders’ equity attributable to Generac Holdings Inc.
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance for credit losses
Add: Deferred revenue related to extended warranties
Add: Product warranty liability
Add: Redeemable noncontrolling interest
Add: Noncontrolling interests
After Adjustment
Adjusted total stockholders’ equity

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Net deferred tax assets (liabilities). See details »


The financial data reveals a notable upward trend in both the stockholders’ equity attributable to Generac Holdings Inc. and the adjusted total stockholders’ equity over the five-year period ending in 2021.

Stockholders’ equity attributable to Generac Holdings Inc.
This figure increased consistently each year, starting from approximately $559.6 million in 2017 and reaching around $2.21 billion in 2021. The growth rate appears to accelerate, especially from 2020 to 2021, indicating strengthening equity capital during this period.
Adjusted total stockholders’ equity
The adjusted total stockholders’ equity followed a similar upward trajectory, beginning at approximately $735.5 million in 2017 and increasing steadily to about $2.68 billion by 2021. The adjusted measure consistently exceeds the reported equity, suggesting adjustments for certain items have a significant positive impact on reported shareholders’ equity.

Overall, the data indicates robust growth in equity positions, with both the reported and adjusted equity more than tripling over the five years. This could imply successful reinvestment of earnings, capital raises, or positive changes in asset valuations, contributing to a stronger financial foundation for the entity.


Adjustments to Capitalization Table

Generac Holdings Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Short-term borrowings
Current portion of long-term borrowings and finance lease obligations
Long-term borrowings and finance lease obligations, excluding current portion
Total reported debt
Stockholders’ equity attributable to Generac Holdings Inc.
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current (recorded in Other accrued liabilities)2
Add: Operating lease liabilities, noncurrent (recorded in Operating lease and other long-term liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance for credit losses
Add: Deferred revenue related to extended warranties
Add: Product warranty liability
Add: Redeemable noncontrolling interest
Add: Noncontrolling interests
Adjusted total stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current (recorded in Other accrued liabilities). See details »

3 Operating lease liabilities, noncurrent (recorded in Operating lease and other long-term liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


The financial data over the five-year period reveals several key trends in the company's capital structure and equity position.

Total Reported Debt
The total reported debt has shown a moderate decline from 2017 to 2020, decreasing from $928.7 million to $885.2 million. However, in 2021, there is a marked increase to $980.1 million, reversing the previous downward trend.
Stockholders’ Equity Attributable to Generac Holdings Inc.
Stockholders’ equity has demonstrated consistent and substantial growth throughout the period. Starting at $559.6 million in 2017, it nearly quadrupled by 2021 to approximately $2.2 billion, indicating a strong increase in the company’s net worth attributable to shareholders.
Total Reported Capital
Total reported capital, which combines both debt and equity, rose steadily each year from $1.49 billion in 2017 to $3.19 billion in 2021, reflecting overall growth in the company's financing base.
Adjusted Total Debt
The trend in adjusted total debt parallels that of reported debt, with a decline from $972.6 million in 2017 to $948.9 million in 2020, followed by an increase to $1.08 billion in 2021. The adjusted figures suggest a slightly higher debt level than the reported debt, yet with a similar overall trajectory.
Adjusted Total Stockholders’ Equity
Adjusted stockholders’ equity consistently increases from $735.5 million in 2017 to $2.68 billion in 2021. This growth reflects robust equity expansion even after adjustments and is consistent with the reported equity increase.
Adjusted Total Capital
There is a clear upward trend in adjusted total capital, rising from $1.71 billion in 2017 to $3.76 billion in 2021. This indicates expansion in the total financing, incorporating both debt and adjusted equity measurements, over the five years.

Overall, the data indicates the company has strengthened its equity base significantly while maintaining relatively stable debt levels until 2021, when debt increased noticeably. The growth in total capital suggests an expansion in the company's financial capacity and resources. The equity growth outpaces debt growth, improving the company’s capitalization and potentially enhancing financial stability.


Adjustments to Revenues

Generac Holdings Inc., adjusted net sales

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net sales
Adjustment
Add: Increase (decrease) in deferred revenue related to extended warranties
After Adjustment
Adjusted net sales

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Net Sales
Net sales exhibit a consistent upward trend over the five-year period from 2017 to 2021. Starting at approximately 1.67 billion USD in 2017, net sales increased to approximately 2.02 billion USD in 2018, representing a growth of about 21%. The growth trend continued in 2019 and 2020 with net sales reaching approximately 2.20 billion USD and 2.49 billion USD, respectively. The most significant increase occurred between 2020 and 2021, with net sales rising sharply to 3.74 billion USD, reflecting a growth rate of roughly 50%. This substantial increase in the final year indicates a marked acceleration in the company's revenue generation capability.
Adjusted Net Sales
Adjusted net sales follow a similar pattern to net sales, showing steady growth from 2017 through 2021. Values increased from approximately 1.69 billion USD in 2017 to approximately 2.03 billion USD in 2018, then to 2.21 billion USD in 2019, and then to 2.50 billion USD in 2020. The adjusted net sales for 2021 show a strong jump to approximately 3.76 billion USD. The consistency between net sales and adjusted net sales figures suggests limited adjustments impacting net sales values, reinforcing the robustness of the reported sales figures.
General Observations
The data indicates a healthy and accelerating growth trajectory for the company over the five-year period, particularly with a pronounced spike in both net sales and adjusted net sales in 2021. The close alignment of adjusted net sales with net sales values suggests stable accounting practices without significant extraordinary adjustments. The strong sales growth, especially in the most recent year, could be indicative of successful expansion, increased market demand, or enhanced operational efficiency.

Adjustments to Reported Income

Generac Holdings Inc., adjusted net income attributable to Generac Holdings Inc.

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net income attributable to Generac Holdings Inc.
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for credit losses
Add: Increase (decrease) in deferred revenue related to extended warranties
Add: Increase (decrease) in product warranty liability
Add: Other comprehensive income (loss)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Deferred income tax expense (benefit). See details »


The financial data reveals a consistent upward trend in both net income attributable to Generac Holdings Inc. and adjusted net income over the five-year period from December 31, 2017, to December 31, 2021.

Net Income Attributable to Generac Holdings Inc.
Net income increased steadily each year, starting at $159,386 thousand in 2017 and rising to $550,494 thousand by the end of 2021. This represents more than a threefold increase over the period, indicating strong profitability growth. The most significant annual increase occurred between 2020 and 2021, showing accelerated earnings expansion in the most recent year.
Adjusted Net Income
Adjusted net income followed a similar upward trajectory, beginning at $225,637 thousand in 2017 and climbing to $591,294 thousand by 2021. The adjusted figures are consistently higher than the reported net income, which suggests the exclusion of certain items for a clearer view of operating performance. The growth in adjusted net income also accelerated significantly in the last year of the period, mirroring the pattern observed in the net income figures.

Overall, the data indicates robust financial health with strong earnings growth. The upward trends in both reported and adjusted net income imply effective management and potentially expanding market opportunities. Notably, the acceleration in income in the latest year points to enhanced operational efficiency or successful strategic initiatives implemented prior to or during 2021.