Generac Holdings Inc. Financial Ratios — GNRC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	90.1	24.3	23.6	29.71	30.52	26.42	27.74	31.38	16.35	8.4	12.12	5.46
Return on Assets (%)	23.5	5.91	10.26	9.49	4.25	5.29	8.17	9.9	9.95	11.84	13.15	6.97	3.96	6.38	2.99
Return on Capital (%)	- -	19.26	19.55	15.45	7.56	8.38	12.23	13.59	14.34	15.88	18.16	9.1	6.32	9.39	4.87
Return on Invested Capital (%)	- -	6.74	12.06	10.01	7.79	8.57	13.07	16.97	15.27	16.13	19.62	12.11	7.23	10.41	5.83
Gross Margin (%)	37.2	37.44	38.33	35.34	34.92	35.39	34.82	35.83	36.19	38.53	36.39	33.34	33.94	38.77	38.29
EBITDA Margin (%)	22.54	23.61	26.13	22.12	19.78	17.76	18.02	19.99	19.73	22.1	22.33	15.83	13.74	16.49	11.5
Operating Margin (%)	15.45	19	23.66	19.75	16.72	14	14.92	17.65	16.97	19.34	19.87	12.41	9.6	12.49	6.87
Incremental Operating Margin (%)	16.11	26.33	41.33	253.43	47.52	-13.41	20.67	30.96	9.31	37.92	20.93	-21.3	33.23	55.11	285.57
Pretax Margin (%)	10.98	13.29	18.76	17.68	9.34	10.62	12.13	15.37	14.5	17.95	18.5	11.14	7.22	9.53	4.73
Profit Margin (%)	40.99	7.93	11.75	11.95	5.9	6.65	9.45	10.89	11.49	14.06	14.27	7.67	5.05	7.57	3.79
Net Income to Common Margin (%)	40.99	7.93	11.75	11.95	5.9	6.65	9.45	10.89	11.49	14.06	14.27	7.67	5.05	7.57	3.79
Effective Tax Rate (%)	- -	40.38	37.38	32.42	36.78	36.77	21.67	22.46	21.06	22.18	19.52	19.59	25.21	22.58	18.94
Dvd Payout Ratio (%)	- -	433.73	196.76	0.52	1.85	0.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	89.63	23.85	23.58	29.71	30.52	26.42	27.74	31.38	16.35	8.4	12.12	5.46

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	598	894	1,197	1,088	1,046	1,053	929	924	1,039	1,065	1,322	1,600	1,734	1,476	1,498
ST Debt	23	95	22	6	9	46	22	48	61	43	78	62	128	123	73
LT Debt	575	799	1,175	1,082	1,037	1,007	907	876	978	1,022	1,244	1,538	1,606	1,352	1,425
Total Debt/EBITDA	3.35	3.22	3.08	3.37	4.02	4.09	3.07	2.28	2.39	1.94	1.58	2.21	3.14	2.08	3.1
Net Debt/EBITDA	2.83	2.83	2.7	2.78	3.57	3.83	2.61	1.68	1.26	0.37	0.95	1.76	2.36	1.39	1.86
Total Debt/EBIT	4.89	4	3.41	3.77	4.75	5.19	3.71	2.59	2.78	2.22	1.78	2.83	4.49	2.75	5.18
Net Debt/EBIT	4.12	3.51	2.98	3.11	4.22	4.86	3.15	1.9	1.47	0.42	1.07	2.24	3.37	1.84	3.11
EBITDA to Interest Expense	7.53	5.65	7.13	6.85	6.08	5.77	7.09	9.88	10.47	16.65	25.33	13.18	5.66	7.9	6.85
EBITDA-CapEx/Interest Expense	7.02	5.2	6.57	6.11	5.37	5.09	6.31	8.72	9.01	14.77	25.33	13.18	5.66	7.9	6.85
EBIT to Interest Expense	5.16	4.55	6.46	6.11	5.14	4.55	5.87	8.72	9	14.57	22.54	10.33	3.96	5.98	4.09
Interest Expense	24	49	54	47	43	45	43	41	42	33	33	55	98	90	71
Common Equity/Total Assets	-10.07	-3.93	5.92	14.93	20.18	24.53	30.19	34.28	40.71	44.3	40.32	44.82	49.48	55.68	53.9
Long-Term Debt/Equity (%)	37.39	86.17	185.34	110.46	222.62	231.84	151.53	106.58	89.41	70.15	54.74	64.91	68.35	54.15	54.01
Long-Term Debt/Capital (%)	130.23	96.19	90.14	79.04	73.8	65.26	57.21	48.22	44.75	39.84	37.16	38.18	37.67	31.27	31.61
Long-Term Debt/Total Assets (%)	37.03	49.82	65.36	57.48	58.31	54.08	44.75	36.12	36.7	31.58	25.5	29.76	31.53	26.47	25.57
Total Debt/Equity (%)	38.88	96.39	188.82	111.07	224.61	242.47	155.24	112.37	94.99	73.14	58.17	67.52	73.78	59.09	56.77
Total Debt/Capital (%)	135.41	107.6	91.83	79.47	74.46	68.25	58.61	50.84	47.54	41.53	39.49	39.71	40.67	34.13	33.23
Total Debt/Total Assets (%)	38.5	55.73	66.59	57.8	58.83	56.56	45.84	38.08	38.99	32.92	27.1	30.95	34.04	28.88	26.88
Net Debt to Equity	32.82	84.74	165.14	91.7	199.74	226.98	132.09	82.61	50.27	13.92	34.92	53.51	55.45	39.5	34.13
Net Debt/Capital (%)	144.87	108.73	90.77	76.16	72.17	66.8	54.65	42.64	29.52	10.62	24.8	32.54	32.08	24.4	21.61
EBITDA	178	278	388	323	261	257	303	405	435	549	835	722	553	709	484
EBITDA-CapEx	166	255	357	289	230	227	269	357	374	487	835	722	553	709	484
Operating Income (Loss)	122	224	351	288	220	203	251	357	374	481	743	566	386	537	289

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.56	0.37	0.6	0.79	0.54	0.2	0.35	0.4	0.65	1.02	0.13	0.13	0.23	0.27	0.28
Current Ratio	2.32	1.77	2.61	3.04	2.96	2	2.08	2	2.41	2.6	1.6	2.2	2.27	1.97	2.03
Quick Ratio	1.23	0.82	1.26	1.58	1.4	0.9	1.05	0.98	1.29	1.61	0.6	0.66	0.84	0.86	0.78
CFO/Avg Current Liab	1.35	1.02	0.95	1.03	0.83	0.87	0.7	0.52	0.58	0.85	0.46	0.05	0.56	0.77	0.39
Common Equity/Total Assets	-10.07	-3.93	5.92	14.93	20.18	24.53	30.19	34.28	40.71	44.3	40.32	44.82	49.48	55.68	53.9
Long-Term Debt/Equity (%)	37.39	86.17	185.34	110.46	222.62	231.84	151.53	106.58	89.41	70.15	54.74	64.91	68.35	54.15	54.01
Long-Term Debt/Capital (%)	130.23	96.19	90.14	79.04	73.8	65.26	57.21	48.22	44.75	39.84	37.16	38.18	37.67	31.27	31.61
Long-Term Debt/Total Assets (%)	37.03	49.82	65.36	57.48	58.31	54.08	44.75	36.12	36.7	31.58	25.5	29.76	31.53	26.47	25.57
Total Debt/Equity (%)	38.88	96.39	188.82	111.07	224.61	242.47	155.24	112.37	94.99	73.14	58.17	67.52	73.78	59.09	56.77
Total Debt/Capital (%)	135.41	107.6	91.83	79.47	74.46	68.25	58.61	50.84	47.54	41.53	39.49	39.71	40.67	34.13	33.23
Total Debt/Total Assets (%)	38.5	55.73	66.59	57.8	58.83	56.56	45.84	38.08	38.99	32.92	27.1	30.95	34.04	28.88	26.88
CFO/Total Liabilities	1,130.28	34.82	22.33	28.02	14.37	16.89	18.02	15.41	19.65	27.35	15.78	2.09	19.01	28.38	14.92
CFO/CapEx	14.07	10.52	8.45	7.29	6.15	7.91	7.74	5.19	5.08	7.83	- -	- -	- -	- -	- -
Altman's Z-Score	51.32	4.5	5.6	5.66	4.5	4.62	4.92	4.71	6.09	8.28	9.11	5.27	5.34	5.98	4.8

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.16	9.61	9.91	8.25	7.1	6.83	6.44	6.68	6.83	7.16	8.11	8.54	7.59	7.47	6.93
Days Sales Outstanding	39.83	37.96	36.84	44.22	51.44	53.45	56.63	54.6	53.46	51	44.99	42.74	48.08	48.83	52.67
Inventory Turnover	3.44	3.79	3.48	3.05	2.66	2.77	2.97	2.79	2.64	2.71	2.81	2.44	2.07	2.39	2.28
Days Inventory Outstanding	106.15	96.21	104.79	119.7	137.25	131.73	122.84	130.97	138.41	134.45	129.98	149.65	176.71	152.59	160.23
Accounts Payable Turnover	8.67	9.11	9.72	7.98	7.18	6.62	5.45	5.18	4.69	5.43	5.7	6	6.15	6.24	6.29
Accounts Payable Turnover Days	42.12	40.08	37.54	45.72	50.86	55.12	66.94	70.4	77.82	67.18	64.02	60.88	59.35	58.49	58.05
Cash Conversion Cycle	103.86	94.09	104.08	118.2	137.83	130.06	112.54	115.17	114.05	118.26	110.96	131.51	165.44	142.93	154.86
Inventory to Cash Days	-66.32	-58.25	-67.95	-75.48	-85.81	-78.27	-66.21	-76.36	-84.95	-83.45	-84.99	-106.92	-128.63	-103.76	-107.56
Inventories	162	226	300	319	325	350	387	545	522	603	1,090	1,405	1,167	1,032	1,249
Raw Materials	121	168	184	184	180	219	243	349	328	376	727	798	677	612	706
Work In Process	1	9	10	9	3	3	3	7	10	7	11	15	11	7	13
Finished Goods	45	56	113	136	143	128	142	189	184	221	352	592	479	413	531
Other Inventory	- -	- -	- -	- -	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,240	2,029	3,856	3,205	2,027	2,644	3,072	3,065	6,229	14,163	22,060	6,353	7,918	9,235	7,981
- Cash & Cash Equivalents	93	108	150	190	116	67	138	224	323	655	147	133	201	281	341
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	33	44	62	62	66	58	112	9	3	7
+ Total Debt	598	894	1,197	1,088	1,046	1,053	929	924	1,039	1,065	1,322	1,600	1,734	1,476	1,498
Enterprise Value	1,745	2,815	4,903	4,103	2,958	3,663	3,907	3,826	7,007	14,639	23,293	7,933	9,460	10,432	9,144
Total Capital	442	831	1,304	1,369	1,405	1,543	1,584	1,818	2,186	2,565	3,347	4,029	4,263	4,324	4,509
Total Debt/Capital (%)	135.41	107.6	91.83	79.47	74.46	68.25	58.61	50.84	47.54	41.53	39.49	39.71	40.67	34.13	33.23
Total Debt / EV	0.34	0.32	0.24	0.27	0.35	0.29	0.24	0.24	0.15	0.07	0.06	0.2	0.18	0.14	0.16
EV/Sales	2.2	2.39	3.3	2.81	2.25	2.53	2.33	1.89	3.18	5.89	6.23	1.74	2.35	2.43	2.17
EV/EBITDA	9.77	10.13	12.63	12.69	11.35	14.24	12.91	9.46	16.11	26.65	27.91	10.98	17.11	14.72	18.89
EV/EBIT	14.26	12.59	13.95	14.22	13.43	18.07	15.59	10.71	18.74	30.47	31.37	14.01	24.49	19.44	31.62
EV/Cash Flow to Firm	6.76	10.63	16.68	14.4	13.71	13.6	13.44	13.71	20.51	28.58	53.22	77.32	15.91	12.87	18.46
EV/Free Cash Flow to Firm	6.45	9.8	15.1	12.84	12.01	12.22	12.06	11.71	17.41	25.49	53.22	77.32	15.91	12.87	18.46
Diluted Market Cap	1,252	2,084	3,946	3,281	2,060	2,664	3,102	3,093	6,324	14,495	22,612	6,511	8,020	9,357	8,083
Diluted Enterprise Value	1,757	2,870	4,993	4,179	2,991	3,682	3,937	3,854	7,102	14,971	23,845	8,090	9,562	10,555	9,247
EV per Share	25.99	41.78	72.02	59.87	43.43	56.44	62.97	62.04	113.15	235.06	371.59	125.69	154.41	175.16	156.25
TTM Sales	792	1,176	1,486	1,461	1,317	1,448	1,679	2,023	2,204	2,485	3,737	4,565	4,023	4,296	4,209
TTM EBITDA	178	278	388	323	261	257	303	405	435	549	835	722	553	709	484
TTM Operating Income	122	224	351	288	220	203	251	357	374	481	743	566	386	537	289
TTM Cash Flow to Firm	258	265	294	285	216	269	291	279	342	512	438	103	595	811	495
TTM Free Cash Flow to Firm	270	287	325	320	246	300	324	327	402	574	438	103	595	811	495

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.89	8.08	13.57	11.41	9.4	9.81	10.68	10.49	17.11	26.42	55	111.27	15.37	12.62	18.46
EV/EBIT	14.26	12.59	13.95	14.22	13.43	18.07	15.59	10.71	18.74	30.47	31.37	14.01	24.49	19.44	31.62
Enterprise Value	1,745	2,815	4,903	4,103	2,958	3,663	3,907	3,826	7,007	14,639	23,293	7,933	9,460	10,432	9,144
Low Price	9.48	14.68	28.29	38.64	26.33	26.29	33.77	42.96	48.42	75.5	222.51	86.29	79.86	108.89	99.5
EV/Sales	2.2	2.39	3.3	2.81	2.25	2.53	2.33	1.89	3.18	5.89	6.23	1.74	2.35	2.43	2.17
EV/EBITDA	9.77	10.13	12.63	12.69	11.35	14.24	12.91	9.46	16.11	26.65	27.91	10.98	17.11	14.72	18.89
Price/Earnings	3.82	21.76	22.09	18.35	26.07	27.47	19.36	13.91	24.6	40.54	41.36	18.14	38.99	28.39	50.02
Price/Earnings Average	2.7	14.7	15.13	19.18	33.38	24.45	16.05	14.32	17.09	26.3	43.41	39.95	34.95	26.46	55.33
Price/Earnings High	4.01	24.9	22.25	24.53	44.47	29.46	21.02	16.99	25.14	42.72	61.62	63.79	47.35	35.88	74.55
Price/Earnings Low	1.96	10.61	11.03	15.17	23.06	17.73	13.2	12.03	11.84	13.46	26.15	15.55	24.09	19.94	36.5
Price/Book Value	-7.93	-32.15	36.21	11.4	5.65	5.79	5.02	3.68	5.74	9.88	11.22	2.74	3.14	3.25	2.66
Price/Book Value Average	-5.6	-21.72	24.8	11.92	7.23	5.15	4.17	3.79	3.99	6.41	11.77	6.04	2.82	3.02	2.94
Price/Book Value High	-8.33	-36.79	36.47	15.24	9.63	6.21	5.46	4.5	5.87	10.41	16.71	9.64	3.82	4.1	3.96
Price/Book Value Low	-4.07	-15.67	18.08	9.42	5	3.74	3.43	3.18	2.76	3.28	7.09	2.35	1.94	2.28	1.94
Price/Tangible Book Value	1.81	19.97	-15.01	54.18	-4.4	-5.03	-8.56	-16.23	-696.78	45.81	-123.45	166.61	111.27	30.51	16.07
Price/Tangible Book Value Average	1.28	13.49	-10.28	56.63	-5.63	-4.48	-7.09	-16.7	-484.27	29.72	-129.56	366.94	99.74	28.43	17.77
Price/Tangible Book Value High	1.91	22.86	-15.11	72.41	-7.5	-5.39	-9.29	-19.82	-712.23	48.27	-183.92	585.92	135.13	38.56	23.95
Price/Tangible Book Value Low	0.93	9.74	-7.49	44.77	-3.89	-3.25	-5.84	-14.02	-335.4	15.21	-78.05	142.83	68.76	21.43	11.72
Price/Sales	1.57	1.72	2.6	2.19	1.54	1.83	1.83	1.51	2.83	5.7	5.9	1.39	1.97	2.15	1.9
Price/Sales Average	1.11	1.17	1.78	2.29	1.97	1.63	1.52	1.56	1.96	3.7	6.2	3.07	1.76	2	2.1
Price/Sales High	1.64	1.97	2.61	2.93	2.62	1.96	1.99	1.85	2.89	6.01	8.79	4.89	2.39	2.72	2.83
Price/Sales Low	0.8	0.84	1.3	1.81	1.36	1.18	1.25	1.31	1.36	1.89	3.73	1.19	1.22	1.51	1.38
Price/Cash Flow	7.31	8.61	14.83	12.67	10.75	10.97	11.94	12.4	20.17	29.11	53.65	108.57	15.18	12.46	18.22
Price/Cash Flow Average	5.16	5.82	10.16	13.24	13.76	9.76	9.9	12.76	14.02	18.89	56.31	239.12	13.61	11.61	20.16
Price/Cash Flow High	7.68	9.85	14.94	16.93	18.33	11.76	12.97	15.14	20.61	30.67	79.94	381.81	18.43	15.74	27.16
Price/Cash Flow Low	3.75	4.2	7.41	10.47	9.51	7.08	8.14	10.71	9.71	9.66	33.92	93.07	9.38	8.75	13.3
Price/Free Cash Flow Average	4.87	5.46	9.3	11.92	12.03	8.73	8.85	10.8	11.89	17.14	57.72	245.05	13.78	11.76	20.42
Price/Free Cash Flow High	7.24	9.24	13.67	15.25	16.02	10.52	11.59	12.81	17.48	27.84	81.94	391.28	18.67	15.95	27.51
Price/Free Cash Flow Low	3.54	3.94	6.78	9.43	8.31	6.33	7.28	9.07	8.23	8.77	34.77	95.38	9.5	8.86	13.47
EV/Sales Average	1.74	1.83	2.48	2.91	2.68	2.33	2.01	1.93	2.32	3.89	6.53	3.41	2.15	2.28	2.37
EV/Sales High	2.28	2.64	3.32	3.55	3.33	2.66	2.48	2.23	3.24	6.2	9.12	5.24	2.77	3	3.1
EV/Sales Low	1.44	1.51	2	2.43	2.07	1.88	1.74	1.69	1.71	2.08	4.06	1.54	1.6	1.79	1.66
EV/EBITDA Average	7.74	7.76	9.5	13.14	13.53	13.11	11.17	9.68	11.74	17.59	29.22	21.55	15.63	13.84	20.64
EV/EBITDA High	10.13	11.19	12.7	16.03	16.84	14.99	13.78	11.13	16.43	28.04	40.86	33.11	20.18	18.16	26.98
EV/EBITDA Low	6.39	6.39	7.66	10.97	10.45	10.6	9.68	8.43	8.68	9.43	18.19	9.72	11.64	10.84	14.43
EV/EBIT Average	11.29	9.65	10.49	14.72	16.01	16.63	13.49	10.96	13.66	20.11	32.84	27.5	22.37	18.26	34.55
EV/EBIT High	14.77	13.9	14.03	17.96	19.92	19.01	16.64	12.61	19.1	32.05	45.92	42.24	28.89	23.97	45.15
EV/EBIT Low	9.33	7.94	8.46	12.29	12.37	13.44	11.69	9.55	10.1	10.78	20.44	12.41	16.66	14.31	24.16
Last Price	18.47	30.12	56.64	46.76	29.77	40.74	49.52	49.7	100.59	227.41	351.92	100.66	129.24	155.05	136.37
High Price	19.4	34.46	57.05	62.5	50.77	43.68	53.78	60.7	102.82	239.62	524.31	353.98	156.95	195.94	203.25
Enterprise Value Average	1,381	2,156	3,688	4,248	3,525	3,372	3,382	3,915	5,107	9,664	24,385	15,572	8,640	9,803	9,992
Enterprise Value High	1,807	3,107	4,931	5,182	4,388	3,854	4,171	4,504	7,145	15,400	34,100	23,922	11,157	12,868	13,058
Enterprise Value Low	1,141	1,775	2,973	3,547	2,723	2,725	2,930	3,410	3,777	5,178	15,181	7,026	6,435	7,683	6,987

Shares Outstanding	68	68	69	69	66	63	62	62	63	63	64	61	60	60	59
Diluted Weighted Avg Shares	68	69	70	70	69	65	63	62	63	64	64	65	62	60	59
Basic Weighted Avg Shares	67	67	68	69	68	65	62	62	62	62	63	63	61	60	59
Revenue per Share	11.8	17.46	21.82	21.32	19.34	22.31	27.07	32.82	35.6	39.9	59.62	72.32	65.66	72.13	71.92
EBITDA per Share	2.66	4.12	5.7	4.72	3.83	3.96	4.88	6.56	7.02	8.82	13.31	11.45	9.02	11.9	8.27
Operating Income per Share	1.82	3.32	5.16	4.21	3.23	3.12	4.04	5.79	6.04	7.72	11.85	8.97	6.3	9.01	4.94
Basic EPS, GAAP	4.84	1.38	2.56	2.55	1.14	1.48	2.56	3.57	4.09	5.61	8.51	5.55	3.31	5.46	2.73
Basic EPS from Cont Ops	4.84	1.38	2.56	2.55	1.14	1.5	2.57	3.91	4.07	5.58	8.88	6.48	3.54	5.32	2.76
Diluted EPS, GAAP	4.79	1.35	2.51	2.49	1.12	1.47	2.53	3.54	4.03	5.48	8.3	5.42	3.27	5.39	2.69
Diluted EPS from Cont Ops	4.79	1.35	2.51	2.49	1.12	1.49	2.55	3.88	4.01	5.45	8.66	6.32	3.5	5.25	2.72
Dividend per Share	- -	6	5.04	0.01	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.53	3.5	3.82	3.69	2.77	3.71	4.15	4.01	4.99	7.81	6.56	0.93	8.51	12.45	7.48
Free Cash Flow per Basic Share	2.35	3.17	3.37	3.19	2.32	3.25	3.61	3.24	4.01	6.81	6.56	0.93	8.51	12.45	7.48
Cash & Equivalents per Share	1.39	1.6	2.21	2.77	1.7	1.04	2.23	3.64	5.21	10.52	2.35	2.1	3.28	4.72	5.83
Book Value per Share	-2.33	-0.94	1.56	4.1	5.27	7.04	9.86	13.49	17.52	23.01	31.37	36.71	41.13	47.77	51.33
Tangible Book Value per Share	10.18	1.51	-3.77	0.86	-6.77	-8.1	-5.79	-3.06	-0.14	4.96	-2.85	0.6	1.16	5.08	8.49

Generac Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)