XML 64 R50.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Financial Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Mar. 31, 2015
Revenue:        
Revenue $ 202,332 $ 179,725 $ 420,750 $ 379,322
Cost of revenue:        
Total cost of revenue 147,455 132,584 301,602 276,494
Gross profit 54,877 47,141 119,148 102,828
Operating expenses:        
Selling, general and administrative 37,882 34,351 72,764 66,380
Amortization 4,815 4,560 9,381 9,046
Total operating expenses 42,697 38,911 82,145 75,426
Operating income (loss) 12,180 8,230 37,003 27,402
Other income (expense):        
Net interest expense (8,056) (35,965) (16,273) (47,917)
Equity in earnings of subsidiaries     0 0
Other, net (12) (33) (81) (302)
Total other income (expense), net (8,068) (35,998) (16,354) (48,219)
Income (loss) from continuing operations before income taxes 4,112 (27,768) 20,649 (20,817)
Income tax benefit (provision) (1,500) 2,780 (5,100) 2,980
Income (loss) from continuing operations 2,612 (24,988) 15,549 (17,837)
Loss from discontinued operations, net of income taxes (228) (210) (444) (277)
Net income (loss) 2,384 (25,198) 15,105 (18,114)
Net income attributable to non-controlling interest (283) (259) (579) (504)
Net income (loss) attributable to Headwaters Incorporated 2,101 (25,457) 14,526 (18,618)
Building products        
Revenue:        
Revenue 129,195 106,406 261,040 223,940
Cost of revenue:        
Total cost of revenue 93,174 79,481 186,333 163,673
Construction materials        
Revenue:        
Revenue 71,755 67,498 157,753 148,902
Cost of revenue:        
Total cost of revenue 53,812 50,738 114,482 110,249
Energy technology        
Revenue:        
Revenue 1,382 5,821 1,957 6,480
Cost of revenue:        
Total cost of revenue 469 2,365 787 2,572
Consolidation, Eliminations        
Other income (expense):        
Equity in earnings of subsidiaries (11,021) (12,325) (29,647) (34,125)
Total other income (expense), net (11,021) (12,325) (29,647) (34,125)
Income (loss) from continuing operations before income taxes (11,021) (12,325) (29,647) (34,125)
Income (loss) from continuing operations (11,021) (12,325) (29,647) (34,125)
Net income (loss) (11,021) (12,325) (29,647) (34,125)
Net income (loss) attributable to Headwaters Incorporated (11,021) (12,325) (29,647) (34,125)
Guarantor Subsidiaries        
Revenue:        
Revenue 189,919 169,254 396,137 357,710
Cost of revenue:        
Total cost of revenue 138,763 125,519 284,345 261,755
Gross profit 51,156 43,735 111,792 95,955
Operating expenses:        
Selling, general and administrative 29,331 26,636 57,025 52,438
Amortization 4,446 4,191 8,644 8,309
Total operating expenses 33,777 30,827 65,669 60,747
Operating income (loss) 17,379 12,908 46,123 35,208
Other income (expense):        
Net interest expense 5 (60) (95) (104)
Other, net (82) (62) (125) (142)
Total other income (expense), net (77) (122) (220) (246)
Income (loss) from continuing operations before income taxes 17,302 12,786 45,903 34,962
Income tax benefit (provision) (6,720) (1,300) (17,130) (2,570)
Income (loss) from continuing operations 10,582 11,486 28,773 32,392
Loss from discontinued operations, net of income taxes       (67)
Net income (loss) 10,582 11,486 28,773 32,325
Net income (loss) attributable to Headwaters Incorporated 10,582 11,486 28,773 32,325
Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 116,782 95,935 236,427 202,328
Cost of revenue:        
Total cost of revenue 84,482 72,416 169,076 148,934
Guarantor Subsidiaries | Construction materials        
Revenue:        
Revenue 71,755 67,498 157,753 148,902
Cost of revenue:        
Total cost of revenue 53,812 50,738 114,482 110,249
Guarantor Subsidiaries | Energy technology        
Revenue:        
Revenue 1,382 5,821 1,957 6,480
Cost of revenue:        
Total cost of revenue 469 2,365 787 2,572
Non-Guarantor Subsidiaries        
Revenue:        
Revenue 12,413 10,471 24,613 21,612
Cost of revenue:        
Total cost of revenue 8,692 7,065 17,257 14,739
Gross profit 3,721 3,406 7,356 6,873
Operating expenses:        
Selling, general and administrative 1,859 1,618 3,553 3,192
Amortization 369 369 737 737
Total operating expenses 2,228 1,987 4,290 3,929
Operating income (loss) 1,493 1,419 3,066 2,944
Other income (expense):        
Net interest expense (3)   (3)  
Other, net 70 29 44 (160)
Total other income (expense), net 67 29 41 (160)
Income (loss) from continuing operations before income taxes 1,560 1,448 3,107 2,784
Income tax benefit (provision) (610) (140) (1,210) (270)
Income (loss) from continuing operations 950 1,308 1,897 2,514
Loss from discontinued operations, net of income taxes (228) (210) (444) (210)
Net income (loss) 722 1,098 1,453 2,304
Net income attributable to non-controlling interest (283) (259) (579) (504)
Net income (loss) attributable to Headwaters Incorporated 439 839 874 1,800
Non-Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 12,413 10,471 24,613 21,612
Cost of revenue:        
Total cost of revenue 8,692 7,065 17,257 14,739
Parent Company        
Operating expenses:        
Selling, general and administrative 6,692 6,097 12,186 10,750
Total operating expenses 6,692 6,097 12,186 10,750
Operating income (loss) (6,692) (6,097) (12,186) (10,750)
Other income (expense):        
Net interest expense (8,058) (35,905) (16,175) (47,813)
Equity in earnings of subsidiaries 11,021 12,325 29,647 34,125
Total other income (expense), net 2,963 (23,580) 13,472 (13,688)
Income (loss) from continuing operations before income taxes (3,729) (29,677) 1,286 (24,438)
Income tax benefit (provision) 5,830 4,220 13,240 5,820
Income (loss) from continuing operations 2,101 (25,457) 14,526 (18,618)
Net income (loss) 2,101 (25,457) 14,526 (18,618)
Net income (loss) attributable to Headwaters Incorporated $ 2,101 $ (25,457) $ 14,526 $ (18,618)