Home
Holley Inc
Holley Reports Second Quarter 2025 Results
Business
Aug 6 2025
21 min read

Holley Reports Second Quarter 2025 Results

SECOND CONSECUTIVE QUARTER OF CORE NET SALES GROWTH
SUCCESSFUL TARIFF MITIGATION TO DATE THROUGH STRATEGIC SOURCING AND PRICING

Strong first half results driven by continued execution of our 2025 strategic framework. Core business growth improved again in the second quarter. Focused execution on tariff mitigation brings greater guidance visibility.

BOWLING GREEN, Ky., Aug. 06, 2025 (GLOBE NEWSWIRE) -- Holley Performance Brands (NYSE: HLLY), a leader in automotive aftermarket performance solutions, today announced financial results for its second quarter ended June 29, 2025.

Second Quarter Highlights vs. Prior Year Period

  • Net Sales decreased (1.7)% to $166.7 million compared to $169.5 million last year

    • Core business net sales1 for the second quarter of 2025 grew by 3.9% compared to the second quarter of 2024 after excluding non-core business net sales1 of approximately $9.0 million for the second quarter of 2024

  • Net Income was $10.9 million, or $0.09 per diluted share, compared to $17.1 million, or $0.14 per diluted share, last year

    • Net Cash Provided by Operating Activities was $40.5 million compared to $25.7 million last year

    • Adjusted Net Income2 was $10.6 million compared to $12.6 million last year

  • Adjusted EBITDA2 was $36.4 million compared to $38.3 million last year

  • Free Cash Flow2 was $35.7 million compared to $24.4 million last year; the highest level of Free Cash Flow generated in the history of the company

1

Core business net sales represents Net Sales after excluding non-core business net sales. Non-core business net sales are comprised of divestiture sales and strategic product rationalization sales. Divestitures sales relate to divested businesses (Detroit Speed Engineering, Gear FX and Proforged) prior to the divestiture date, and strategic product rationalization sales relate to discontinued stock keeping units (“SKUs”) prior to the SKU discontinuance. Divestiture sales were $3.4 million for the second quarter of 2024, and strategic product rationalization sales were $5.6 million for the second quarter of 2024.

2

See “Use and Reconciliation of Non-GAAP Financial Measures” below.

"We are very pleased with another solid quarter, driven by continued momentum in our core business," said Matthew Stevenson, President and Chief Executive Officer of Holley. "Our team remains focused on executing on our strategic framework, with key progress made in the second quarter. We continue to see strong momentum in our new product launches across all categories in the second quarter which generated roughly $8 million in new product revenue. We are continuing to strengthen our partnerships with B2B customers of all sizes, driving meaningful growth across both our B2B and direct-to-consumer channels. Our ability to grow our core business is supported by strong validation of our product innovation and go-to-market strategy.

Stevenson continued, "As we look ahead, we've tightened our guidance range for both revenue and Adjusted EBITDA to reflect increased visibility which now includes the anticipated impact of recently announced tariffs. Due to our mitigation efforts, specifically through strategic sourcing initiatives as well as targeted pricing actions, based on what we know today, we are forecasting a negligible impact on our business."

"We are successfully navigating the current operating environment, and we remain sharply focused on staying agile amid evolving conditions. Our strategic framework for 2025 continues to serve as a strong roadmap, empowering our team to execute effectively and deliver sustained results over the long term."

Strategic Business Highlights

  • Achieved core business net sales growth for the second quarter of 2025 of 3.9% compared to the second quarter of 2024.

  • Consecutive quarters of core business sales growth across all divisions.

  • Continued execution of strategic framework drove ~$27M in revenue on key initiatives for the second quarter of 2025.​

  • Expanded growth across 20+ brands in both DTC and B2B channels

  • Further strengthened relationships with B2B partners, resulting in approximately 6.5% growth in the channel for the second quarter of 2025 compared to the second quarter of 2024.

  • DTC orders grew over 8.6% during the second quarter of 2025 compared to the comparable period in the prior year, with third-party platforms (Amazon, eBay, etc.) increasing by more than 28%.

  • Product innovation and strategic pricing initiatives contributed $10.8 million in revenue for the quarter and $18.7 million year-to-date.

  • Execution of tariff mitigation efforts has provided better visibility for full year 2025 guidance.

Outlook

For the year ended December 31, 2025, we have refined our full-year guidance, which now includes the expected net impact of tariffs:

Metric

Full Year 2025 Outlook

Net Sales
%YOY1

$580 - $595 million
0.8% to 3.4%1 vs. Core Business

Adjusted EBITDA

$116 - $127 million

Capital Expenditures

$10 - $14 million

Depreciation and Amortization Expense

$22 - $24 million

Interest Expense (excluding collar revaluation)

$45 - $50 million

1) PY Comparison Excludes $12.8 million from Divested Non-Core Businesses and $14.0 million in Clearance Sales of Strategic Product Rationalization

* Holley is not providing reconciliations of forward-looking full year 2025 Adjusted EBITDA outlook and full year 2025 Bank-adjusted EBITDA Leverage Ratio outlook because certain information necessary to calculate the most comparable GAAP measure, net income, is unavailable due to the uncertainty and inherent difficulty of predicting the occurrence and the future financial statement impact of certain items. Therefore, as a result of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, Holley is unable to provide these forward-looking reconciliations without unreasonable effort. Accordingly, Holley is relying on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K to exclude these reconciliations.

Holley notes that its outlook for the year-ended December 31, 2025 may vary due to changes in assumptions or market conditions and other factors described below under “Forward-Looking Statements.”

Conference Call

A conference call and audio webcast has been scheduled for 8:30 a.m. Eastern Time today to discuss these results. Investors, analysts, and members of the media interested in listening to the live presentation are encouraged to join a webcast of the call available on the investor relations portion of the Company’s website at investor.holley.com. For those that cannot join the webcast, you can participate by dialing 877-407-4019 (Toll Free) or 201-689-8337 (Toll) using the access code of 13754498.

For those unable to participate, a telephone replay recording will be available until Wednesday, August 13, 2025. To access the replay, please call 877-660-6853 (Toll Free) or 201-612-7415 (Toll) and enter confirmation code 13754498. A web-based archive of the conference call will also be available on the Company’s website.

Additional Financial Information

The Investor Relations page of Holley’s website, investor.holley.com contains a significant amount of financial information about Holley, including our earnings presentation, which can be found under Events & Presentations. Holley encourages investors to visit this website regularly, as information is updated, and new information is posted.

About Holley Performance Brands

Holley Performance Brands (NYSE: HLLY) leads in the design, manufacturing and marketing of high-performance products for automotive enthusiasts. The company owns and manages a portfolio of iconic brands, catering to a diverse community of enthusiasts passionate about the customization and performance of their vehicles. Holley Performance Brands distinguishes itself through a strategic focus on four consumer vertical groupings, including Domestic Muscle, Modern Truck & Off-Road, Euro & Import, and Safety & Racing, ensuring a wide-ranging impact across the automotive aftermarket industry. Renowned for its innovative approach and strategic acquisitions, Holley Performance Brands is committed to enhancing the enthusiast experience and driving growth through innovation. For more information on Holley Performance Brands and its dedication to automotive excellence, visit https://www.holley.com.

Forward-Looking Statements

Certain statements in this press release may be considered “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or Holley’s future financial or operating performance. For example, projections of future revenue and adjusted EBITDA and other metrics, along with statements regarding the impact of organizational changes, are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “or” or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by Holley and its management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: 1) Holley’s ability to execute our business strategy, including monetization of services provided and expansions in and into existing and new lines of business; 2) Holley’s ability to compete effectively in our market; 3) Holley’s ability to successfully design, develop, and market new, effective, and safe products and platforms; 4) Holley’s ability to respond to changes in vehicle ownership and type; 5) Holley’s ability to maintain and strengthen demand for our products; 6) Holley’s ability to grow and effectively manage our growth; 7) Holley’s ability to attract new customers in a cost-effective manner and to expand into additional consumer markets; 8) Holley’s ability to successfully integrate acquisitions or achieve the expected synergies from such acquisitions; 9) Holley’s ability to maintain relationships with customers and suppliers; 10) Holley’s ability to retain our management and key employees; 11) costs related to Holley being a public company; 12) disruptions to Holley’s operations, including as a result of cybersecurity incidents; 13) changes in applicable laws or regulations; 14) the outcome of any legal proceedings that have been or may be instituted against Holley; 15) general economic and political conditions, including the current macroeconomic environment, political tensions, and war (including the conflict in Ukraine, the conflict in the Middle East, and the possible expansion of such conflicts and potential geopolitical consequences); 16) the possibility that Holley may be adversely affected by other economic, business, and/or competitive factors, including recent events affecting the financial services industry (such as the closures of certain regional banks); 17) Holley’s estimates of its financial performance (e.g., the successful execution of cost saving initiatives); 18) Holley’s ability to anticipate and manage through disruptions and higher costs in manufacturing, supply chain, logistical operations, and shortages of certain company products in distribution channels; 19) disruptions and costs associated with doing business in certain countries; 20) Holley’s ability to adopt and react to risks posed by new technology; 21) inability to predict how products will ultimately be used; 22) Holley's ability to anticipate and manage through the impact of elevated interest rate levels, which cause the cost of capital to increase, as well as respond to inflationary pressures and trade restrictions, including tariffs; and 23) other risks and uncertainties set forth in the section entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Annual Report on Form 10-K for the year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission (“SEC”) on March 14, 2025, and disclosed in any subsequent filings with the SEC. Although Holley believes the expectations reflected in the forward-looking statements are reasonable, nothing in this press release should be regarded as a representation by any person that the forward-looking statements or projections set forth herein will be achieved or that any of the contemplated results of such forward looking statements or projections will be achieved. There may be additional risks that Holley presently does not know or that Holley currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. Holley undertakes no duty to update these forward-looking statements, except as otherwise required by law.

Investor Relations Contacts:
Anthony Rozmus / Neel Sikka / Jenna Kozlowski
Solebury Strategic Communications
203-428-3324
holley@soleburystrat.com

Media Relations Contacts:
Jordan Moore, jmoore@tinymightyco.com/ Sydney Goggans, sgoggans@tinymightyco.com
Tiny Mighty Communications
615-454-2913

[Financial Tables to Follow]

HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)

For the thirteen weeks ended

For the twenty-six weeks ended

June 29,

June 30,

Variance

Variance

June 29,

June 30,

Variance

Variance

2025

2024

($)

(%)

2025

2024

($)

(%)

Net Sales

$

166,661

$

169,496

$

(2,835

)

-1.7

%

$

319,705

$

328,132

$

(8,427

)

-2.6

%

Cost of Goods Sold

97,103

99,203

(2,100

)

-2.1

%

186,059

205,780

(19,721

)

-9.6

%

Gross Profit

69,558

70,293

(735

)

-1.0

%

133,646

122,352

11,294

9.2

%

Selling, General, and Administrative

32,954

34,570

(1,616

)

-4.7

%

69,653

67,566

2,087

3.1

%

Research and Development Costs

5,086

4,311

775

18.0

%

9,179

9,123

56

0.6

%

Amortization of Intangible Assets

3,350

3,435

(85

)

-2.5

%

6,882

6,871

11

0.2

%

Restructuring Costs

355

(3

)

358

n/a

818

612

206

33.7

%

Other Operating Expense

299

102

197

nm

257

94

163

nm

Operating Expense

42,044

42,415

(371

)

-0.9

%

86,789

84,266

2,523

3.0

%

Operating Income

27,514

27,878

(364

)

-1.3

%

46,857

38,086

8,771

23.0

%

Change in Fair Value of Warrant Liability

(7

)

(3,402

)

3,395

nm

(80

)

(6,529

)

6,449

nm

Change in Fair Value of Earn-Out Liability

(219

)

(1,058

)

839

nm

(404

)

(1,707

)

1,303

nm

Loss on Early Extinguishment of Debt

-

-

-

0.0

%

-

141

(141

)

0.0

%

Interest Expense, Net

13,374

13,178

196

1.5

%

29,082

24,182

4,900

20.3

%

Non-Operating Expense

13,148

8,718

4,430

50.8

%

28,598

16,087

12,511

77.8

%

Income Before Income Taxes

14,366

19,160

(4,794

)

-25.0

%

18,259

21,999

(3,740

)

-17.0

%

Income Tax Expense

3,503

2,055

1,448

nm

4,579

1,164

3,415

nm

Net Income

$

10,863

$

17,105

$

(6,242

)

-36.5

%

$

13,680

$

20,835

$

(7,155

)

-34.3

%

Comprehensive Income:

Foreign Currency Translation Adjustment

1,239

44

1,195

2715.9

%

954

(142

)

1,096

-771.8

%

Total Comprehensive Income

$

12,102

$

17,149

$

(5,047

)

-29.4

%

$

14,634

$

20,693

$

(6,059

)

-29.3

%

Common Share Data:

Basic Net Income per Share

$

0.09

$

0.14

$

(0.05

)

-36.9

%

$

0.11

$

0.18

$

(0.06

)

-34.8

%

Diluted Net Income per Share

$

0.09

$

0.14

$

(0.05

)

-36.8

%

$

0.11

$

0.17

$

(0.06

)

-34.5

%

Weighted Average Common Shares Outstanding - Basic

119,163

118,470

693

0.6

%

119,006

118,171

835

0.7

%

Weighted Average Common Shares Outstanding - Diluted

119,791

119,261

529

0.4

%

119,677

119,383

293

0.2

%

nm - not meaningful


HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands)
(Unaudited)

As of

June 29,
2025

December 31,
2024

Assets

Cash and cash equivalents

$

63,842

$

56,087

Accounts receivable

51,011

36,123

Inventory

180,827

192,523

Prepaids and other current assets

7,533

12,614

Total Current Assets

303,213

297,347

Property, Plant and Equipment, Net

44,543

40,983

Goodwill

372,340

372,340

Other Intangibles, Net

403,713

386,676

Other Noncurrent Assets

34,421

35,974

Total Assets

$

1,158,230

$

1,133,320

Liabilities and Stockholders’ Equity

Accounts payable

$

44,492

$

44,781

Accrued liabilities

52,188

43,190

Current portion of long-term debt

6,879

7,201

Total Current Liabilities

103,559

95,172

Long-Term Debt, Net of Current Portion

543,271

545,385

Warrant Liability

733

813

Earn-out Liability

744

1,148

Deferred Taxes

35,796

37,391

Other Noncurrent Liabilities

36,288

32,259

Total Liabilities

720,391

712,168

Common Stock

12

12

Additional Paid-In Capital

379,610

377,557

Accumulated Other Comprehensive Loss

(208

)

(1,162

)

Retained Earnings

58,425

44,745

Total Stockholders’ Equity

437,839

421,152

Total Liabilities and Stockholders’ Equity

$

1,158,230

$

1,133,320


HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

For the thirteen weeks ended

For the twenty-six weeks ended

June 29,
2025

June 30,
2024

June 29,
2025

June 30,
2024

Operating Activities

Net Income

$

10,863

$

17,105

$

13,680

$

20,835

Adjustments to Reconcile to Net Cash

9,389

3,620

23,849

14,591

Changes in Operating Assets and Liabilities

20,235

4,953

(4,892

)

9,095

Net Cash Provided by Operating Activities

40,487

25,678

32,637

44,521

Investing Activities

Capital Expenditures, Net of Dispositions

(13,158

)

(1,325

)

(20,898

)

(2,416

)

Net Cash Used in Investing Activities

(13,158

)

(1,325

)

(20,898

)

(2,416

)

Financing Activities

Net Change in Debt

(1,832

)

(11,857

)

(3,608

)

(28,605

)

Payments from Stock-Based Award Activities

(256

)

(516

)

(850

)

(1,437

)

Net Cash Used in Financing Activities

(2,088

)

(12,373

)

(4,458

)

(30,042

)

Effect of Foreign Currency Rate Fluctuations on Cash

(467

)

(27

)

474

(64

)

Net Change in Cash and Cash Equivalents

24,774

11,953

7,755

11,999

Cash and Cash Equivalents

Beginning of Period

39,068

41,127

56,087

41,081

End of Period

$

63,842

$

53,080

$

63,842

$

53,080

We present certain information with respect to EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow as supplemental measures of our operating performance and believe that such non-GAAP financial measures are useful to investors in evaluating our financial performance and in comparing our financial results between periods because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance. We believe that the presentation of these non-GAAP financial measures enhances the usefulness of our financial information by presenting measures that management uses internally to establish forecasts, budgets, and operational goals to manage and monitor our business. We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future.

EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow are not prepared in accordance with generally accepted accounting principles (“GAAP”) and may be different from non-GAAP and other financial measures used by other companies. These measures should not be considered as measures of financial performance under GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing our financial performance. These metrics should not be considered as alternatives to net income, gross profit, net cash provided by operating activities, or any other performance measures, as applicable, derived in accordance with GAAP.

We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense. We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes operational restructuring and integration activities, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; gain or loss on the early extinguishment of debt; notable items that we do not believe are reflective of our underlying operating performance, including litigation settlements and certain costs incurred for advisory services related to identifying performance initiatives; and other expenses or gains, which includes gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales.

HOLLEY INC. and SUBSIDIARIES
USE AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands)
(Unaudited)

For the thirteen weeks ended

For the twenty-six weeks ended

June 29,
2025

June 30,
2024

June 29,
2025

June 30,
2024

Net Income

$

10,863

$

17,105

$

13,680

$

20,835

Adjustments:

Interest Expense, Net

13,374

13,178

29,082

24,182

Income Tax Expense

3,503

2,055

4,579

1,164

Depreciation

2,215

2,669

4,514

5,133

Amortization

3,350

3,435

6,882

6,871

EBITDA

33,305

38,442

58,737

58,185

Restructuring Costs

355

(3

)

818

612

Change in Fair Value of Warrant Liability

(7

)

(3,402

)

(80

)

(6,529

)

Change in Fair Value of Earn-Out Liability

(219

)

(1,058

)

(404

)

(1,707

)

Equity-Based Compensation Expense

1,408

1,621

2,903

2,762

Loss on Early Extinguishment of Debt

-

-

-

141

Notable Items

1,287

2,594

1,484

5,694

Other Expense

299

102

257

94

Adjusted EBITDA

$

36,428

$

38,296

$

63,715

$

59,252

Net Sales

$

166,661

$

169,496

$

319,705

$

328,132

Net Income Margin

6.5

%

10.1

%

4.3

%

6.3

%

Adjusted EBITDA Margin

21.9

%

22.6

%

19.9

%

18.1

%

We define the Bank-adjusted EBITDA Leverage Ratio as Net Debt divided by our Bank-adjusted EBITDA for the trailing twelve-month ("TTM") period, as defined under our Credit Agreement entered into in November 2021, as amended, which is used in calculating covenant compliance.

TTM June 29,
2025

December 31,
2024

Net Loss

$

(30,390

)

$

(23,235

)

Adjustments:

Interest Expense, Net

55,589

50,690

Income Tax Benefit

390

(3,025

)

Depreciation

9,932

10,551

Amortization

13,895

13,884

EBITDA

49,416

48,865

Restructuring Costs

1,578

1,372

Change in Fair Value of Warrant Liability

(1,121

)

(7,570

)

Change in Fair Value of Earn-Out Liability

(1,030

)

(2,333

)

Equity-Based Compensation Expense

5,311

5,170

Impairment of indefinite-lived intangible assets

7,695

7,695

Impairment of goodwill

40,906

40,906

Loss on Sale of Assets

9,234

9,234

Loss on Early Extinguishment of Debt

141

Notable Items

2,893

7,100

Other Expense (Income)

78

(87

)

Adjusted EBITDA

114,960

110,493

Additional Permitted Charges

5,363

12,261

Adjusted EBITDA per Credit Agreement

$

120,323

$

122,754

Total Debt

$

558,224

$

561,840

Less: Permitted Cash and Cash Equivalents

50,000

50,000

Net Indebtedness per Credit Agreement

$

508,224

$

511,840

Bank-adjusted EBITDA Leverage Ratio

4.22 x

4.17 x

We define Adjusted Net Income as earnings excluding the after-tax effect of changes in the fair value of the warrant liability, changes in the fair value of the earn-out liability, write-downs of assets held-for-sale, and gain or loss on the early extinguishment of debt. We define Adjusted Diluted EPS as Adjusted Net Income on a per share basis. Management uses these measures to focus on on-going operations and believes that it is useful to investors because it enables them to perform meaningful comparisons of past and present consolidated operating results. We believe that using this information, along with net income and net income per diluted share, provides for a more complete analysis of the results of operations.

For the thirteen weeks

For the twenty-six weeks

June 29,
2025

June 30,
2024

June 29,
2025

June 30,
2024

Net Income

$

10,863

$

17,105

$

13,680

$

20,835

Special items:

Adjust for: Change in Fair Value of Warrant Liability

(7

)

(3,402

)

(80

)

(6,529

)

Adjust for: Change in Fair Value of Earn-Out Liability

(219

)

(1,058

)

(404

)

(1,707

)

Adjust for: Loss on Early Extinguishment of Debt

141

Adjusted Net Income

$

10,637

$

12,645

$

13,196

$

12,740


For the thirteen weeks
ended

For the twenty-six weeks
ended

June 29,
2025

June 30,
2024

June 29,
2025

June 30,
2024

Net Income per Diluted Share

$

0.09

$

0.14

$

0.11

$

0.17

Special items:

Adjust for: Change in Fair Value of Warrant Liability

(0.03

)

(0.05

)

Adjust for: Change in Fair Value of Earn-Out Liability

(0.01

)

(0.01

)

Adjusted Diluted EPS

$

0.09

$

0.10

$

0.11

$

0.11

We define Free Cash Flow as net cash provided by operating activities minus cash payments for capital expenditures, net of dispositions. Management believes providing Free Cash Flow is useful for investors to understand our performance and results of cash generation after making capital investments required to support ongoing business operations.

For the thirteen weeks ended

For the twenty-six weeks ended

June 29,
2025

June 30,
2024

June 29,
2025

June 30,
2024

Net Cash Provided by Operating Activities

$

40,487

$

25,678

$

32,637

$

44,521

Capital Expenditures, Net of Dispositions

(4,828

)

(1,380

)

(7,808

)

(2,645

)

Proceeds from the disposal of fixed assets

55

229

Free Cash Flow

$

35,659

$

24,353

$

24,829

$

42,105