XML 92 R73.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2014
Revenue:                      
Revenue $ 291,591 $ 262,466 $ 202,332 $ 218,418 $ 272,717 $ 243,294 $ 179,725 $ 199,597 $ 974,807 $ 895,333 $ 791,447
Cost of revenue:                      
Total cost of revenue                 686,606 625,442 565,754
Gross profit 85,522 83,531 54,877 64,271 90,301 76,762 47,141 55,687 288,201 269,891 225,693
Operating expenses:                      
Selling, general and administrative                 156,898 149,623 137,650
Amortization                 20,593 18,161 21,319
Total operating expenses                 177,491 167,784 158,969
Operating income                 110,710 102,107 66,724
Other income (expense):                      
Net interest expense                 (42,424) (64,219) (46,329)
Equity in earnings of subsidiaries                 0 0 0
Other, net                 4,149 (218) (348)
Total other income (expense), net                 (38,275) (64,437) (46,677)
Income from continuing operations before income taxes                 72,435 37,670 20,047
Income tax benefit (provision)         96,800       (22,756) 94,458 (3,574)
Income from continuing operations                 49,679 132,128 16,473
Income (loss) from discontinued operations, net of income taxes                 84 (460) (415)
Net income $ 16,873 $ 17,785 $ 2,384 $ 12,721 $ 126,774 $ 23,008 $ (25,198) $ 7,084 49,763 131,668 16,058
Net income attributable to non-controlling interest                 (1,667) (869) (774)
Net income attributable to Headwaters Incorporated                 48,096 130,799 15,284
Building products                      
Revenue:                      
Revenue                 594,281 523,643 472,434
Cost of revenue:                      
Total cost of revenue                 423,910 367,163 336,283
Construction materials                      
Revenue:                      
Revenue                 370,439 352,263 309,337
Cost of revenue:                      
Total cost of revenue                 258,478 249,077 224,888
Energy technology                      
Revenue:                      
Revenue                 10,087 19,427 9,676
Cost of revenue:                      
Total cost of revenue                 4,218 9,202 4,583
Consolidation, Eliminations                      
Other income (expense):                      
Equity in earnings of subsidiaries                 (69,408) (54,350) (62,719)
Total other income (expense), net                 (69,408) (54,350) (62,719)
Income from continuing operations before income taxes                 (69,408) (54,350) (62,719)
Income from continuing operations                 (69,408) (54,350) (62,719)
Net income                 (69,408) (54,350) (62,719)
Net income attributable to Headwaters Incorporated                 (69,408) (54,350) (62,719)
Guarantor Subsidiaries | Reportable Legal Entities                      
Revenue:                      
Revenue                 918,736 851,028 757,486
Cost of revenue:                      
Total cost of revenue                 644,694 593,795 541,691
Gross profit                 274,042 257,233 215,795
Operating expenses:                      
Selling, general and administrative                 119,702 115,423 108,602
Amortization                 19,120 16,688 20,231
Total operating expenses                 138,822 132,111 128,833
Operating income                 135,220 125,122 86,962
Other income (expense):                      
Net interest expense                 (306) (205) (349)
Intercompany interest income (expense)                 (27,998) (23,782) (22,737)
Other, net                 (434) (56) (24)
Total other income (expense), net                 (28,738) (24,043) (23,110)
Income from continuing operations before income taxes                 106,482 101,079 63,852
Income tax benefit (provision)                 (41,371) (48,213) (3,296)
Income from continuing operations                 65,111 52,866 60,556
Income (loss) from discontinued operations, net of income taxes                   (67) (415)
Net income                 65,111 52,799 60,141
Net income attributable to Headwaters Incorporated                 65,111 52,799 60,141
Guarantor Subsidiaries | Reportable Legal Entities | Building products                      
Revenue:                      
Revenue                 538,210 479,338 438,473
Cost of revenue:                      
Total cost of revenue                 381,998 335,516 312,220
Guarantor Subsidiaries | Reportable Legal Entities | Construction materials                      
Revenue:                      
Revenue                 370,439 352,263 309,337
Cost of revenue:                      
Total cost of revenue                 258,478 249,077 224,888
Guarantor Subsidiaries | Reportable Legal Entities | Energy technology                      
Revenue:                      
Revenue                 10,087 19,427 9,676
Cost of revenue:                      
Total cost of revenue                 4,218 9,202 4,583
Non-Guarantor Subsidiaries | Reportable Legal Entities                      
Revenue:                      
Revenue                 56,071 44,305 33,961
Cost of revenue:                      
Total cost of revenue                 41,912 31,647 24,063
Gross profit                 14,159 12,658 9,898
Operating expenses:                      
Selling, general and administrative                 8,956 6,174 4,209
Amortization                 1,473 1,473 1,088
Total operating expenses                 10,429 7,647 5,297
Operating income                 3,730 5,011 4,601
Other income (expense):                      
Net interest expense                 (35)   (2)
Intercompany interest income (expense)                   (280)  
Other, net                 4,583 (162) (324)
Total other income (expense), net                 4,548 (442) (326)
Income from continuing operations before income taxes                 8,278 4,569 4,275
Income tax benefit (provision)                 (2,398) (1,756) (923)
Income from continuing operations                 5,880 2,813 3,352
Income (loss) from discontinued operations, net of income taxes                 84 (393)  
Net income                 5,964 2,420 3,352
Net income attributable to non-controlling interest                 (1,667) (869) (774)
Net income attributable to Headwaters Incorporated                 4,297 1,551 2,578
Non-Guarantor Subsidiaries | Reportable Legal Entities | Building products                      
Revenue:                      
Revenue                 56,071 44,305 33,961
Cost of revenue:                      
Total cost of revenue                 41,912 31,647 24,063
Parent Company | Reportable Legal Entities                      
Operating expenses:                      
Selling, general and administrative                 28,240 28,026 24,839
Total operating expenses                 28,240 28,026 24,839
Operating income                 (28,240) (28,026) (24,839)
Other income (expense):                      
Net interest expense                 (42,083) (64,014) (45,978)
Intercompany interest income (expense)                 27,998 24,062 22,737
Equity in earnings of subsidiaries                 69,408 54,350 62,719
Total other income (expense), net                 55,323 14,398 39,478
Income from continuing operations before income taxes                 27,083 (13,628) 14,639
Income tax benefit (provision)                 21,013 144,427 645
Income from continuing operations                 48,096 130,799 15,284
Net income                 48,096 130,799 15,284
Net income attributable to Headwaters Incorporated                 $ 48,096 $ 130,799 $ 15,284