XML 96 R74.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Information (Details 3) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Revenue:                      
Revenue $ 272,717 $ 243,294 $ 179,725 $ 199,597 $ 245,921 $ 223,399 $ 156,512 $ 165,615 $ 895,333 $ 791,447 $ 702,576
Cost of revenue:                      
Total cost of revenue                 625,442 565,754 510,094
Gross profit 90,301 76,762 47,141 55,687 78,577 67,672 38,551 40,893 269,891 225,693 192,482
Operating expenses:                      
Selling, general and administrative                 149,623 137,650 117,841
Amortization                 18,161 21,319 20,230
Total operating expenses                 167,784 158,969 138,071
Operating income                 102,107 66,724 54,411
Other income (expense):                      
Net interest expense                 (64,219) (46,329) (42,566)
Equity in earnings of subsidiaries                 0 0 0
Other, net                 (218) (348) 364
Total other income (expense), net                 (64,437) (46,677) (42,202)
Income from continuing operations before income taxes                 37,670 20,047 12,209
Income tax benefit (provision) (96,800)               94,458 (3,574) (3,924)
Income from continuing operations                 132,128 16,473 8,285
Loss from discontinued operations, net of income taxes                 (460) (415) (1,148)
Net income $ 126,774 $ 23,008 $ (25,198) $ 7,084 $ 16,681 $ 10,893 $ (10,082) $ (1,434) 131,668 16,058 7,137
Net income attributable to non-controlling interest                 (869) (774) 0
Net income attributable to Headwaters Incorporated                 130,799 15,284 7,137
Building products                      
Revenue:                      
Revenue                 523,643 472,434 394,324
Cost of revenue:                      
Total cost of revenue                 367,163 336,283 283,128
Construction materials                      
Revenue:                      
Revenue                 352,263 309,337 293,000
Cost of revenue:                      
Total cost of revenue                 249,077 224,888 219,996
Energy Technology                      
Revenue:                      
Revenue                 19,427 9,676 15,252
Cost of revenue:                      
Total cost of revenue                 9,202 4,583 6,970
Consolidation, Eliminations                      
Other income (expense):                      
Equity in earnings of subsidiaries                 (54,350) (62,719) (47,117)
Total other income (expense), net                 (54,350) (62,719) (47,117)
Income from continuing operations before income taxes                 (54,350) (62,719) (47,117)
Income from continuing operations                 (54,350) (62,719) (47,117)
Net income                 (54,350) (62,719) (47,117)
Net income attributable to Headwaters Incorporated                 (54,350) (62,719)  
Guarantor Subsidiaries | Reportable Legal Entities                      
Revenue:                      
Revenue                 851,028 757,486 702,576
Cost of revenue:                      
Total cost of revenue                 593,795 541,691 510,094
Gross profit                 257,233 215,795 192,482
Operating expenses:                      
Selling, general and administrative                 115,423 108,602 96,478
Amortization                 16,688 20,231 20,230
Total operating expenses                 132,111 128,833 116,708
Operating income                 125,122 86,962 75,774
Other income (expense):                      
Net interest expense                 (205) (349) (54)
Intercompany interest income (expense)                 (23,782) (22,737) (23,434)
Other, net                 (56) (24) 329
Total other income (expense), net                 (24,043) (23,110) (23,159)
Income from continuing operations before income taxes                 101,079 63,852 52,615
Income tax benefit (provision)                 (48,213) (3,296) (4,350)
Income from continuing operations                 52,866 60,556 48,265
Loss from discontinued operations, net of income taxes                 (67) (415) (1,148)
Net income                 52,799 60,141 47,117
Net income attributable to Headwaters Incorporated                 52,799 60,141  
Guarantor Subsidiaries | Reportable Legal Entities | Building products                      
Revenue:                      
Revenue                 479,338 438,473 394,324
Cost of revenue:                      
Total cost of revenue                 335,516 312,220 283,128
Guarantor Subsidiaries | Reportable Legal Entities | Construction materials                      
Revenue:                      
Revenue                 352,263 309,337 293,000
Cost of revenue:                      
Total cost of revenue                 249,077 224,888 219,996
Guarantor Subsidiaries | Reportable Legal Entities | Energy Technology                      
Revenue:                      
Revenue                 19,427 9,676 15,252
Cost of revenue:                      
Total cost of revenue                 9,202 4,583 6,970
Non-Guarantor Subsidiaries | Reportable Legal Entities                      
Revenue:                      
Revenue                 44,305 33,961  
Cost of revenue:                      
Total cost of revenue                 31,647 24,063  
Gross profit                 12,658 9,898  
Operating expenses:                      
Selling, general and administrative                 6,174 4,209  
Amortization                 1,473 1,088  
Total operating expenses                 7,647 5,297  
Operating income                 5,011 4,601  
Other income (expense):                      
Net interest expense                   (2)  
Intercompany interest income (expense)                 (280)    
Other, net                 (162) (324)  
Total other income (expense), net                 (442) (326)  
Income from continuing operations before income taxes                 4,569 4,275  
Income tax benefit (provision)                 (1,756) (923)  
Income from continuing operations                 2,813 3,352  
Loss from discontinued operations, net of income taxes                 (393)    
Net income                 2,420 3,352  
Net income attributable to non-controlling interest                 (869) (774)  
Net income attributable to Headwaters Incorporated                 1,551 2,578  
Non-Guarantor Subsidiaries | Reportable Legal Entities | Building products                      
Revenue:                      
Revenue                 44,305 33,961  
Cost of revenue:                      
Total cost of revenue                 31,647 24,063  
Parent Company | Reportable Legal Entities                      
Operating expenses:                      
Selling, general and administrative                 28,026 24,839 21,363
Total operating expenses                 28,026 24,839 21,363
Operating income                 (28,026) (24,839) (21,363)
Other income (expense):                      
Net interest expense                 (64,014) (45,978) (42,512)
Intercompany interest income (expense)                 24,062 22,737 23,434
Equity in earnings of subsidiaries                 54,350 62,719 47,117
Other, net                     35
Total other income (expense), net                 14,398 39,478 28,074
Income from continuing operations before income taxes                 (13,628) 14,639 6,711
Income tax benefit (provision)                 144,427 645 426
Income from continuing operations                 130,799 15,284 7,137
Net income                 130,799 15,284 $ 7,137
Net income attributable to Headwaters Incorporated                 $ 130,799 $ 15,284