XML 64 R50.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Mar. 31, 2016
Revenue:        
Revenue $ 259,293 $ 202,332 $ 514,868 $ 420,750
Cost of revenue:        
Total cost of revenue 188,786 147,455 373,742 301,602
Gross profit 70,507 54,877 141,126 119,148
Operating expenses:        
Selling, general and administrative 49,394 37,882 94,375 72,764
Amortization 6,438 4,815 12,736 9,381
Total operating expenses 55,832 42,697 107,111 82,145
Operating income (loss) 14,675 12,180 34,015 37,003
Other income (expense):        
Net interest expense (8,222) (8,056) (17,141) (16,273)
Equity in earnings of subsidiaries     0  
Other, net 1,973 (12) 2,127 (81)
Total other income (expense), net (6,249) (8,068) (15,014) (16,354)
Income from continuing operations before income taxes 8,426 4,112 19,001 20,649
Income tax benefit (provision) (3,300) (1,500) (7,200) (5,100)
Income from continuing operations 5,126 2,612 11,801 15,549
Income (loss) from discontinued operations, net of income taxes 6 (228) 159 (444)
Net income 5,132 2,384 11,960 15,105
Net income attributable to non-controlling interest (591) (283) (752) (579)
Net income attributable to Headwaters Incorporated 4,541 2,101 11,208 14,526
Building products        
Revenue:        
Revenue 140,716 98,101 275,757 199,696
Cost of revenue:        
Total cost of revenue 99,782 69,639 196,311 139,191
Construction materials        
Revenue:        
Revenue 116,037 102,849 236,028 219,097
Cost of revenue:        
Total cost of revenue 87,948 77,347 176,212 161,624
Energy technology        
Revenue:        
Revenue 2,540 1,382 3,083 1,957
Cost of revenue:        
Total cost of revenue 1,056 469 1,219 787
Consolidation, Eliminations        
Other income (expense):        
Equity in earnings of subsidiaries (15,928) (11,021) (33,493) (29,647)
Total other income (expense), net (15,928) (11,021) (33,493) (29,647)
Income from continuing operations before income taxes (15,928) (11,021) (33,493) (29,647)
Income from continuing operations (15,928) (11,021) (33,493) (29,647)
Net income (15,928) (11,021) (33,493) (29,647)
Net income attributable to Headwaters Incorporated (15,928) (11,021) (33,493) (29,647)
Guarantor Subsidiaries        
Revenue:        
Revenue 244,728 189,919 485,341 396,137
Cost of revenue:        
Total cost of revenue 178,408 138,763 351,613 284,345
Gross profit 66,320 51,156 133,728 111,792
Operating expenses:        
Selling, general and administrative 37,053 29,331 71,065 57,025
Amortization 5,952 4,446 11,346 8,644
Total operating expenses 43,005 33,777 82,411 65,669
Operating income (loss) 23,315 17,379 51,317 46,123
Other income (expense):        
Net interest expense 3 5 (121) (95)
Other, net 94 (82) 20 (125)
Total other income (expense), net 97 (77) (101) (220)
Income from continuing operations before income taxes 23,412 17,302 51,216 45,903
Income tax benefit (provision) (9,130) (6,720) (19,610) (17,130)
Income from continuing operations 14,282 10,582 31,606 28,773
Net income 14,282 10,582 31,606 28,773
Net income attributable to Headwaters Incorporated 14,282 10,582 31,606 28,773
Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 126,151 85,688 246,230 175,083
Cost of revenue:        
Total cost of revenue 89,404 60,947 174,182 121,934
Guarantor Subsidiaries | Construction materials        
Revenue:        
Revenue 116,037 102,849 236,028 219,097
Cost of revenue:        
Total cost of revenue 87,948 77,347 176,212 161,624
Guarantor Subsidiaries | Energy technology        
Revenue:        
Revenue 2,540 1,382 3,083 1,957
Cost of revenue:        
Total cost of revenue 1,056 469 1,219 787
Non-Guarantor Subsidiaries        
Revenue:        
Revenue 14,565 12,413 29,527 24,613
Cost of revenue:        
Total cost of revenue 10,378 8,692 22,129 17,257
Gross profit 4,187 3,721 7,398 7,356
Operating expenses:        
Selling, general and administrative 1,927 1,859 4,051 3,553
Amortization 486 369 1,390 737
Total operating expenses 2,413 2,228 5,441 4,290
Operating income (loss) 1,774 1,493 1,957 3,066
Other income (expense):        
Net interest expense (2) (3) (4) (3)
Other, net 1,879 70 2,107 44
Total other income (expense), net 1,877 67 2,103 41
Income from continuing operations before income taxes 3,651 1,560 4,060 3,107
Income tax benefit (provision) (1,420) (610) (1,580) (1,210)
Income from continuing operations 2,231 950 2,480 1,897
Income (loss) from discontinued operations, net of income taxes 6 (228) 159 (444)
Net income 2,237 722 2,639 1,453
Net income attributable to non-controlling interest (591) (283) (752) (579)
Net income attributable to Headwaters Incorporated 1,646 439 1,887 874
Non-Guarantor Subsidiaries | Building products        
Revenue:        
Revenue 14,565 12,413 29,527 24,613
Cost of revenue:        
Total cost of revenue 10,378 8,692 22,129 17,257
Parent        
Operating expenses:        
Selling, general and administrative 10,414 6,692 19,259 12,186
Total operating expenses 10,414 6,692 19,259 12,186
Operating income (loss) (10,414) (6,692) (19,259) (12,186)
Other income (expense):        
Net interest expense (8,223) (8,058) (17,016) (16,175)
Equity in earnings of subsidiaries 15,928 11,021 33,493 29,647
Total other income (expense), net 7,705 2,963 16,477 13,472
Income from continuing operations before income taxes (2,709) (3,729) (2,782) 1,286
Income tax benefit (provision) 7,250 5,830 13,990 13,240
Income from continuing operations 4,541 2,101 11,208 14,526
Net income 4,541 2,101 11,208 14,526
Net income attributable to Headwaters Incorporated $ 4,541 $ 2,101 $ 11,208 $ 14,526