XML 67 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Revenue:        
Revenue $ 262,466 $ 243,294 $ 683,216 $ 622,616
Cost of revenue:        
Total cost of revenue 178,935 166,532 480,537 443,026
Gross profit 83,531 76,762 202,679 179,590
Operating expenses:        
Selling, general and administrative 42,408 38,906 115,172 105,286
Amortization 5,029 4,557 14,410 13,603
Total operating expenses 47,437 43,463 129,582 118,889
Operating income (loss) 36,094 33,299 73,097 60,701
Other income (expense):        
Net interest expense (9,270) (8,083) (25,543) (56,000)
Equity in earnings of subsidiaries     0 0
Other, net (207) 122 (288) (180)
Total other income (expense), net (9,477) (7,961) (25,831) (56,180)
Income (loss) from continuing operations before income taxes 26,617 25,338 47,266 4,521
Income tax benefit (provision) (9,090) (2,220) (14,190) 760
Income from continuing operations 17,527 23,118 33,076 5,281
Income (loss) from discontinued operations, net of income taxes 258 (110) (186) (387)
Net income 17,785 23,008 32,890 4,894
Net income attributable to non-controlling interest (269) (191) (848) (695)
Net income attributable to Headwaters Incorporated 17,516 22,817 32,042 4,199
Building products        
Revenue:        
Revenue 162,642 147,830 423,682 371,770
Cost of revenue:        
Total cost of revenue 111,409 100,801 297,742 264,474
Construction materials        
Revenue:        
Revenue 97,741 91,900 255,494 240,802
Cost of revenue:        
Total cost of revenue 66,577 63,850 181,059 174,099
Energy technology        
Revenue:        
Revenue 2,083 3,564 4,040 10,044
Cost of revenue:        
Total cost of revenue 949 1,881 1,736 4,453
Consolidation, Eliminations        
Other income (expense):        
Equity in earnings of subsidiaries (27,113) (34,508) (56,760) (68,633)
Total other income (expense), net (27,113) (34,508) (56,760) (68,633)
Income (loss) from continuing operations before income taxes (27,113) (34,508) (56,760) (68,633)
Income from continuing operations (27,113) (34,508) (56,760) (68,633)
Net income (27,113) (34,508) (56,760) (68,633)
Net income attributable to Headwaters Incorporated (27,113) (34,508) (56,760) (68,633)
Guarantor Subsidiaries        
Revenue:        
Revenue 245,459 231,581 641,596 589,291
Cost of revenue:        
Total cost of revenue 166,575 158,019 450,920 419,774
Gross profit 78,884 73,562 190,676 169,517
Operating expenses:        
Selling, general and administrative 31,712 30,296 88,737 82,734
Amortization 4,661 4,189 13,305 12,498
Total operating expenses 36,373 34,485 102,042 95,232
Operating income (loss) 42,511 39,077 88,634 74,285
Other income (expense):        
Net interest expense (101) (25) (196) (129)
Other, net (220) 130 (345) (12)
Total other income (expense), net (321) 105 (541) (141)
Income (loss) from continuing operations before income taxes 42,190 39,182 88,093 74,144
Income tax benefit (provision) (16,200) (5,430) (33,330) (8,000)
Income from continuing operations 25,990 33,752 54,763 66,144
Income (loss) from discontinued operations, net of income taxes       (67)
Net income 25,990 33,752 54,763 66,077
Net income attributable to Headwaters Incorporated 25,990 33,752 54,763 66,077
Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 145,635 136,117 382,062 338,445
Cost of revenue:        
Total cost of revenue 99,049 92,288 268,125 241,222
Guarantor Subsidiaries | Construction materials        
Revenue:        
Revenue 97,741 91,900 255,494 240,802
Cost of revenue:        
Total cost of revenue 66,577 63,850 181,059 174,099
Guarantor Subsidiaries | Energy technology        
Revenue:        
Revenue 2,083 3,564 4,040 10,044
Cost of revenue:        
Total cost of revenue 949 1,881 1,736 4,453
Non-Guarantor Subsidiaries        
Revenue:        
Revenue 17,007 11,713 41,620 33,325
Cost of revenue:        
Total cost of revenue 12,360 8,513 29,617 23,252
Gross profit 4,647 3,200 12,003 10,073
Operating expenses:        
Selling, general and administrative 2,348 1,637 5,901 4,829
Amortization 368 368 1,105 1,105
Total operating expenses 2,716 2,005 7,006 5,934
Operating income (loss) 1,931 1,195 4,997 4,139
Other income (expense):        
Net interest expense (30)   (33)  
Other, net 13 (8) 57 (168)
Total other income (expense), net (17) (8) 24 (168)
Income (loss) from continuing operations before income taxes 1,914 1,187 5,021 3,971
Income tax benefit (provision) (780) (130) (1,990) (400)
Income from continuing operations 1,134 1,057 3,031 3,571
Income (loss) from discontinued operations, net of income taxes 258 (110) (186) (320)
Net income 1,392 947 2,845 3,251
Net income attributable to non-controlling interest (269) (191) (848) (695)
Net income attributable to Headwaters Incorporated 1,123 756 1,997 2,556
Non-Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 17,007 11,713 41,620 33,325
Cost of revenue:        
Total cost of revenue 12,360 8,513 29,617 23,252
Parent Company        
Operating expenses:        
Selling, general and administrative 8,348 6,973 20,534 17,723
Total operating expenses 8,348 6,973 20,534 17,723
Operating income (loss) (8,348) (6,973) (20,534) (17,723)
Other income (expense):        
Net interest expense (9,139) (8,058) (25,314) (55,871)
Equity in earnings of subsidiaries 27,113 34,508 56,760 68,633
Total other income (expense), net 17,974 26,450 31,446 12,762
Income (loss) from continuing operations before income taxes 9,626 19,477 10,912 (4,961)
Income tax benefit (provision) 7,890 3,340 21,130 9,160
Income from continuing operations 17,516 22,817 32,042 4,199
Net income 17,516 22,817 32,042 4,199
Net income attributable to Headwaters Incorporated $ 17,516 $ 22,817 $ 32,042 $ 4,199