Generac Holdings Inc
NYSE:GNRC
Income Statement
Earnings Waterfall
Generac Holdings Inc
Revenue
|
4B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-978.8m
USD
|
Operating Income
|
386.7m
USD
|
Other Expenses
|
-183.6m
USD
|
Net Income
|
203.1m
USD
|
Income Statement
Generac Holdings Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 486
N/A
|
1 428
-4%
|
1 444
+1%
|
1 433
-1%
|
1 461
+2%
|
1 431
-2%
|
1 357
-5%
|
1 364
+1%
|
1 317
-3%
|
1 292
-2%
|
1 371
+6%
|
1 385
+1%
|
1 445
+4%
|
1 488
+3%
|
1 516
+2%
|
1 599
+5%
|
1 679
+5%
|
1 749
+4%
|
1 852
+6%
|
1 958
+6%
|
2 024
+3%
|
2 102
+4%
|
2 146
+2%
|
2 185
+2%
|
2 204
+1%
|
2 210
+0%
|
2 215
+0%
|
2 315
+5%
|
2 485
+7%
|
2 817
+13%
|
3 190
+13%
|
3 431
+8%
|
3 737
+9%
|
4 066
+9%
|
4 437
+9%
|
4 583
+3%
|
4 565
0%
|
4 317
-5%
|
4 026
-7%
|
4 008
0%
|
4 023
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(916)
|
(893)
|
(912)
|
(910)
|
(945)
|
(931)
|
(889)
|
(896)
|
(857)
|
(837)
|
(887)
|
(894)
|
(930)
|
(964)
|
(982)
|
(1 047)
|
(1 095)
|
(1 131)
|
(1 188)
|
(1 251)
|
(1 298)
|
(1 350)
|
(1 377)
|
(1 398)
|
(1 407)
|
(1 402)
|
(1 394)
|
(1 435)
|
(1 528)
|
(1 710)
|
(1 952)
|
(2 133)
|
(2 377)
|
(2 667)
|
(2 921)
|
(3 041)
|
(3 043)
|
(2 883)
|
(2 721)
|
(2 688)
|
(2 657)
|
|
Gross Profit |
570
N/A
|
536
-6%
|
533
-1%
|
524
-2%
|
516
-1%
|
499
-3%
|
467
-6%
|
467
N/A
|
460
-2%
|
455
-1%
|
484
+6%
|
491
+2%
|
514
+5%
|
525
+2%
|
534
+2%
|
552
+3%
|
585
+6%
|
618
+6%
|
663
+7%
|
708
+7%
|
725
+2%
|
752
+4%
|
769
+2%
|
786
+2%
|
798
+1%
|
808
+1%
|
821
+2%
|
880
+7%
|
958
+9%
|
1 107
+16%
|
1 238
+12%
|
1 298
+5%
|
1 360
+5%
|
1 399
+3%
|
1 516
+8%
|
1 541
+2%
|
1 522
-1%
|
1 434
-6%
|
1 305
-9%
|
1 320
+1%
|
1 365
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(218)
|
(215)
|
(215)
|
(223)
|
(228)
|
(231)
|
(233)
|
(236)
|
(240)
|
(253)
|
(277)
|
(296)
|
(310)
|
(316)
|
(317)
|
(320)
|
(334)
|
(342)
|
(354)
|
(364)
|
(368)
|
(381)
|
(392)
|
(410)
|
(426)
|
(445)
|
(460)
|
(468)
|
(479)
|
(502)
|
(539)
|
(581)
|
(618)
|
(713)
|
(774)
|
(885)
|
(954)
|
(981)
|
(979)
|
(976)
|
(979)
|
|
Selling, General & Administrative |
(163)
|
(160)
|
(161)
|
(169)
|
(175)
|
(178)
|
(179)
|
(180)
|
(183)
|
(194)
|
(214)
|
(229)
|
(239)
|
(245)
|
(246)
|
(249)
|
(262)
|
(270)
|
(282)
|
(291)
|
(296)
|
(306)
|
(311)
|
(324)
|
(329)
|
(340)
|
(352)
|
(357)
|
(366)
|
(384)
|
(412)
|
(443)
|
(463)
|
(502)
|
(554)
|
(639)
|
(691)
|
(711)
|
(711)
|
(704)
|
(701)
|
|
Research & Development |
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(34)
|
(36)
|
(37)
|
(39)
|
(40)
|
(42)
|
(43)
|
(45)
|
(47)
|
(49)
|
(50)
|
(52)
|
(57)
|
(61)
|
(68)
|
(73)
|
(75)
|
(78)
|
(80)
|
(84)
|
(90)
|
(96)
|
(104)
|
(122)
|
(138)
|
(151)
|
(160)
|
(162)
|
(164)
|
(168)
|
(173)
|
|
Depreciation & Amortization |
(26)
|
(25)
|
(24)
|
(22)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(26)
|
(28)
|
(32)
|
(33)
|
(32)
|
(31)
|
(29)
|
(29)
|
(27)
|
(26)
|
(24)
|
(22)
|
(22)
|
(24)
|
(25)
|
(29)
|
(31)
|
(32)
|
(32)
|
(32)
|
(34)
|
(37)
|
(41)
|
(50)
|
(67)
|
(82)
|
(95)
|
(103)
|
(103)
|
(104)
|
(105)
|
(104)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Operating Income |
351
N/A
|
320
-9%
|
317
-1%
|
301
-5%
|
289
-4%
|
268
-7%
|
234
-13%
|
231
-1%
|
220
-5%
|
202
-8%
|
207
+2%
|
195
-6%
|
205
+5%
|
209
+2%
|
216
+4%
|
233
+7%
|
251
+8%
|
276
+10%
|
310
+12%
|
344
+11%
|
357
+4%
|
371
+4%
|
377
+2%
|
377
0%
|
372
-1%
|
363
-2%
|
362
0%
|
412
+14%
|
479
+16%
|
605
+26%
|
699
+15%
|
717
+3%
|
743
+4%
|
686
-8%
|
742
+8%
|
656
-12%
|
568
-13%
|
452
-20%
|
327
-28%
|
344
+5%
|
387
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(54)
|
(50)
|
(48)
|
(47)
|
(47)
|
(47)
|
(46)
|
(44)
|
(43)
|
(43)
|
(43)
|
(44)
|
(45)
|
(44)
|
(44)
|
(43)
|
(42)
|
(42)
|
(41)
|
(40)
|
(39)
|
(39)
|
(38)
|
(39)
|
(39)
|
(38)
|
(35)
|
(32)
|
(31)
|
(30)
|
(30)
|
(30)
|
(32)
|
(34)
|
(37)
|
(44)
|
(54)
|
(67)
|
(81)
|
(89)
|
(93)
|
|
Non-Reccuring Items |
(16)
|
(15)
|
4
|
3
|
2
|
1
|
(7)
|
(5)
|
(47)
|
(46)
|
(42)
|
(43)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(22)
|
0
|
(25)
|
(25)
|
(5)
|
0
|
(1)
|
(1)
|
(0)
|
|
Total Other Income |
(2)
|
(2)
|
15
|
14
|
15
|
12
|
(5)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(13)
|
(14)
|
(14)
|
(14)
|
(2)
|
3
|
3
|
3
|
3
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
Pre-Tax Income |
279
N/A
|
254
-9%
|
289
+14%
|
270
-7%
|
258
-4%
|
235
-9%
|
176
-25%
|
174
-1%
|
123
-29%
|
108
-12%
|
118
+9%
|
106
-10%
|
156
+48%
|
161
+3%
|
167
+4%
|
186
+11%
|
204
+10%
|
229
+12%
|
262
+15%
|
299
+14%
|
311
+4%
|
327
+5%
|
335
+2%
|
333
0%
|
320
-4%
|
312
-2%
|
313
+1%
|
366
+17%
|
446
+22%
|
579
+30%
|
671
+16%
|
689
+3%
|
692
+0%
|
652
-6%
|
681
+4%
|
588
-14%
|
508
-13%
|
385
-24%
|
243
-37%
|
251
+3%
|
290
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(104)
|
(95)
|
(105)
|
(96)
|
(84)
|
(75)
|
(56)
|
(56)
|
(45)
|
(40)
|
(43)
|
(40)
|
(58)
|
(60)
|
(62)
|
(67)
|
(73)
|
(76)
|
(81)
|
(80)
|
(70)
|
(74)
|
(74)
|
(74)
|
(67)
|
(62)
|
(61)
|
(73)
|
(99)
|
(125)
|
(153)
|
(153)
|
(135)
|
(128)
|
(128)
|
(107)
|
(100)
|
(79)
|
(49)
|
(57)
|
(73)
|
|
Income from Continuing Operations |
175
|
159
|
184
|
174
|
175
|
160
|
120
|
118
|
78
|
68
|
74
|
66
|
99
|
101
|
105
|
119
|
131
|
153
|
182
|
218
|
241
|
253
|
261
|
259
|
252
|
250
|
252
|
292
|
347
|
454
|
518
|
536
|
557
|
524
|
553
|
481
|
409
|
306
|
194
|
194
|
217
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(0)
|
2
|
4
|
3
|
3
|
1
|
(2)
|
(3)
|
(6)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
|
Net Income (Common) |
175
N/A
|
159
-9%
|
184
+16%
|
174
-6%
|
175
+1%
|
160
-9%
|
120
-25%
|
118
-2%
|
78
-34%
|
68
-12%
|
74
+9%
|
67
-10%
|
99
+49%
|
101
+2%
|
105
+4%
|
118
+13%
|
158
+33%
|
172
+9%
|
197
+15%
|
227
+15%
|
220
-3%
|
242
+10%
|
252
+4%
|
257
+2%
|
253
-1%
|
249
-2%
|
252
+1%
|
294
+17%
|
349
+19%
|
456
+30%
|
520
+14%
|
528
+2%
|
533
+1%
|
486
-9%
|
500
+3%
|
429
-14%
|
350
-18%
|
252
-28%
|
152
-39%
|
160
+5%
|
203
+27%
|
|
EPS (Diluted) |
2.49
N/A
|
2.26
-9%
|
2.63
+16%
|
2.48
-6%
|
2.49
+0%
|
2.27
-9%
|
1.71
-25%
|
1.7
-1%
|
1.12
-34%
|
1.02
-9%
|
1.11
+9%
|
1.02
-8%
|
1.51
+48%
|
1.6
+6%
|
1.68
+5%
|
1.9
+13%
|
2.52
+33%
|
2.74
+9%
|
3.17
+16%
|
3.64
+15%
|
3.54
-3%
|
3.89
+10%
|
4.05
+4%
|
4.09
+1%
|
4.03
-1%
|
3.95
-2%
|
3.99
+1%
|
4.6
+15%
|
5.48
+19%
|
7.1
+30%
|
8.12
+14%
|
8.23
+1%
|
8.3
+1%
|
7.5
-10%
|
7.75
+3%
|
6.67
-14%
|
5.42
-19%
|
4.04
-25%
|
2.44
-40%
|
2.57
+5%
|
3.27
+27%
|