Stock Analysis on Net

Generac Holdings Inc. (NYSE:GNRC)

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 1,848,464 1,669,733 1,195,829 1,120,769 818,556
Adjustments
Add: Allowance for credit losses 12,025 12,001 6,968 4,873 4,805
After Adjustment
Adjusted current assets 1,860,489 1,681,734 1,202,797 1,125,642 823,361

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.

AI Ask an analyst for more



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 4,877,780 3,235,423 2,665,669 2,426,314 2,019,964
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 41,220 43,924
Add: Allowance for credit losses 12,025 12,001 6,968 4,873 4,805
Less: Deferred tax assets2 15,740 1,497 2,933 163 3,238
After Adjustment
Adjusted total assets 4,874,065 3,245,927 2,669,704 2,472,244 2,065,455

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.

AI Ask an analyst for more



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 1,155,907 641,524 497,064 560,706 388,872
Adjustments
Less: Deferred revenue related to extended warranties, current portion 20,556 18,857 15,519 13,646 10,002
Less: Product warranty liability, current portion 59,052 37,417 27,885 25,396 20,576
After Adjustment
Adjusted current liabilities 1,076,299 585,250 453,660 521,664 358,294

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.

AI Ask an analyst for more



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 2,605,643 1,779,012 1,571,591 1,604,049 1,416,204
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 41,220 43,924
Less: Deferred tax liabilities2 205,964 115,769 96,328 71,300 43,789
Less: Deferred revenue related to extended warranties 111,647 89,788 78,738 68,340 50,941
Less: Product warranty liability 94,213 59,218 49,316 41,785 35,422
After Adjustment
Adjusted total liabilities 2,193,819 1,514,237 1,347,209 1,463,844 1,329,976

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.

AI Ask an analyst for more


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. 2,213,774 1,390,293 1,032,382 760,549 559,552
Adjustments
Less: Net deferred tax assets (liabilities)1 (190,223) (114,272) (93,395) (71,137) (40,551)
Add: Allowance for credit losses 12,025 12,001 6,968 4,873 4,805
Add: Deferred revenue related to extended warranties 111,647 89,788 78,738 68,340 50,941
Add: Product warranty liability 94,213 59,218 49,316 41,785 35,422
Add: Redeemable noncontrolling interest 58,050 66,207 61,227 61,004 43,929
Add: Noncontrolling interests 313 (89) 469 712 279
After Adjustment
Adjusted total stockholders’ equity 2,680,245 1,731,690 1,322,495 1,008,400 735,479

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.

AI Ask an analyst for more


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 72,035 39,282 58,714 45,583 20,602
Current portion of long-term borrowings and finance lease obligations 5,930 4,147 2,383 1,977 1,572
Long-term borrowings and finance lease obligations, excluding current portion 902,091 841,764 837,767 876,396 906,548
Total reported debt 980,056 885,193 898,864 923,956 928,722
Stockholders’ equity attributable to Generac Holdings Inc. 2,213,774 1,390,293 1,032,382 760,549 559,552
Total reported capital 3,193,830 2,275,486 1,931,246 1,684,505 1,488,274
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 41,220 43,924
Add: Operating lease liabilities, current (recorded in Other accrued liabilities)2 23,549 17,192 7,231
Add: Operating lease liabilities, noncurrent (recorded in Operating lease and other long-term liabilities)3 80,370 46,558 29,778
Adjusted total debt 1,083,975 948,943 935,873 965,176 972,646
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (190,223) (114,272) (93,395) (71,137) (40,551)
Add: Allowance for credit losses 12,025 12,001 6,968 4,873 4,805
Add: Deferred revenue related to extended warranties 111,647 89,788 78,738 68,340 50,941
Add: Product warranty liability 94,213 59,218 49,316 41,785 35,422
Add: Redeemable noncontrolling interest 58,050 66,207 61,227 61,004 43,929
Add: Noncontrolling interests 313 (89) 469 712 279
Adjusted total stockholders’ equity 2,680,245 1,731,690 1,322,495 1,008,400 735,479
After Adjustment
Adjusted total capital 3,764,220 2,680,633 2,258,368 1,973,576 1,708,125

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.

AI Ask an analyst for more


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 3,737,184 2,485,200 2,204,336 2,023,464 1,672,445
Adjustment
Add: Increase (decrease) in deferred revenue related to extended warranties 21,859 11,050 10,398 10,486 19,861
After Adjustment
Adjusted net sales 3,759,043 2,496,250 2,214,734 2,033,950 1,692,306

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.

AI Ask an analyst for more


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. 550,494 350,576 252,007 238,257 159,386
Adjustments
Add: Deferred income tax expense (benefit)1 (1,073) 20,498 19,520 24,614 18,986
Add: Increase (decrease) in allowance for credit losses 24 5,033 2,095 68 (837)
Add: Increase (decrease) in deferred revenue related to extended warranties 21,859 11,050 10,398 10,486 19,861
Add: Increase (decrease) in product warranty liability 34,995 9,902 7,531 6,363 3,727
Add: Other comprehensive income (loss) (20,501) (9,337) (1,104) (2,615) 18,965
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 5,496 (364) (635) 1,647 5,549
After Adjustment
Adjusted net income 591,294 387,358 289,812 278,820 225,637

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.

AI Ask an analyst for more