XML 44 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Summary of Assets Acquired and Liabilities Assumed

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

Year ended

 

 

September 30,

 

December 31,

 

    

2017

    

2016

 

 

 

 

 

 

 

Financial assets (1)

 

$

31,895

 

$

22,204

Inventories

 

 

11,315

 

 

17,215

Property, plant and equipment

 

 

159,154

 

 

180,321

Intangible assets

 

 

 —

 

 

5,531

Other assets

 

 

5,321

 

 

6,757

Financial liabilities (1)

 

 

(16,422)

 

 

(20,248)

Other long-term liabilities

 

 

(17,806)

 

 

(36,074)

Net assets acquired

 

 

173,457

 

 

175,706

Goodwill

 

 

222,451

 

 

176,319

Purchase price

 

 

395,908

 

 

352,025

Acquisition related liabilities

 

 

(23,238)

 

 

(17,034)

Other

 

 

(1,191)

 

 

1,967

Net cash paid for acquisitions

 

$

371,479

 

$

336,958


(1)

In the first quarter of 2017, we reclassified $1.2 million of accounts payable overdrafts from financial assets to financial liabilities for the year ended December 31, 2016.

 

Goodwill by Reportable Segment and in Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

West

    

East

    

Cement

    

Total  

Balance, December 31, 2016

 

$

334,257

 

$

243,417

 

$

204,538

 

$

782,212

Acquisitions (1)

 

 

169,317

 

 

56,602

 

 

118

 

 

226,037

Foreign currency translation adjustments

 

 

4,522

 

 

 —

 

 

 —

 

 

4,522

Balance, September 30, 2017

 

$

508,096

 

$

300,019

 

$

204,656

 

$

1,012,771

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated impairment losses as of September 30, 2017 and December 31, 2016

 

$

(53,264)

 

$

(14,938)

 

$

 —

 

$

(68,202)


(1)

Reflects goodwill from 2017 acquisitions and working capital adjustments from prior year acquisitions.

 

Intangible Assets by Type and in Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

December 31, 2016

 

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

    

Amount

    

Amortization

    

Amount

    

Amount

    

Amortization

    

Amount

Leases

 

$

15,888

 

$

(3,963)

 

$

11,925

 

$

15,888

 

$

(3,382)

 

$

12,506

Reserve rights

 

 

6,234

 

 

(1,550)

 

 

4,684

 

 

8,706

 

 

(3,710)

 

 

4,996

Trade names

 

 

1,000

 

 

(733)

 

 

267

 

 

1,000

 

 

(658)

 

 

342

Other

 

 

249

 

 

(130)

 

 

119

 

 

249

 

 

(104)

 

 

145

Total intangible assets

 

$

23,371

 

$

(6,376)

 

$

16,995

 

$

25,843

 

$

(7,854)

 

$

17,989

 

Estimated Amortization Expense for Intangible Assets

The estimated amortization expense for the intangible assets for each of the five years subsequent to September 30, 2017 is as follows:

 

 

 

 

 

2017 (three months)

    

$

321

2018

 

 

1,265

2019

 

 

1,259

2020

 

 

1,176

2021

 

 

1,134

2022

 

 

1,104

Thereafter

 

 

10,736

Total

 

$

16,995

 

Summit Materials, LLC  
Summary of Assets Acquired and Liabilities Assumed

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

Year ended

 

 

September 30,

 

December 31,

 

    

2017

    

2016

 

 

 

 

 

 

 

Financial assets (1)

 

$

31,895

 

$

22,204

Inventories

 

 

11,315

 

 

17,215

Property, plant and equipment

 

 

159,154

 

 

180,321

Intangible assets

 

 

 —

 

 

5,531

Other assets

 

 

5,321

 

 

6,757

Financial liabilities (1)

 

 

(16,422)

 

 

(20,248)

Other long-term liabilities

 

 

(17,806)

 

 

(36,074)

Net assets acquired

 

 

173,457

 

 

175,706

Goodwill

 

 

222,451

 

 

176,319

Purchase price

 

 

395,908

 

 

352,025

Acquisition related liabilities

 

 

(23,238)

 

 

(17,034)

Other

 

 

(1,191)

 

 

1,967

Net cash paid for acquisitions

 

$

371,479

 

$

336,958


(1)

In the first quarter of 2017, we reclassified $1.2 million of accounts payable overdrafts from financial assets to financial liabilities for the year ended December 31, 2016.

 

Goodwill by Reportable Segment and in Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

West

    

East

    

Cement

    

Total  

Balance, December 31, 2016

 

$

334,257

 

$

243,417

 

$

204,538

 

$

782,212

Acquisitions (1)

 

 

169,317

 

 

56,602

 

 

118

 

 

226,037

Foreign currency translation adjustments

 

 

4,522

 

 

 —

 

 

 —

 

 

4,522

Balance, September 30, 2017

 

$

508,096

 

$

300,019

 

$

204,656

 

$

1,012,771

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated impairment losses as of September 30, 2017 and December 31, 2016

 

$

(53,264)

 

$

(14,938)

 

$

 —

 

$

(68,202)


(1)

Reflects goodwill from 2017 acquisitions and working capital adjustments from prior year acquisitions.

 

Intangible Assets by Type and in Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

December 31, 2016

 

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

Leases

    

$

15,888

    

$

(3,963)

    

$

11,925

    

$

15,888

    

$

(3,382)

    

$

12,506

Reserve rights

 

 

6,234

 

 

(1,550)

 

 

4,684

 

 

8,706

 

 

(3,710)

 

 

4,996

Trade names

 

 

1,000

 

 

(733)

 

 

267

 

 

1,000

 

 

(658)

 

 

342

Other

 

 

249

 

 

(130)

 

 

119

 

 

249

 

 

(104)

 

 

145

Total intangible assets

 

$

23,371

 

$

(6,376)

 

$

16,995

 

$

25,843

 

$

(7,854)

 

$

17,989

 

Estimated Amortization Expense for Intangible Assets

The estimated amortization expense for the intangible assets for each of the five years subsequent to September 30, 2017 is as follows:

 

 

 

 

 

2017 (three months)

    

$

321

2018

 

 

1,265

2019

 

 

1,259

2020

 

 

1,176

2021

 

 

1,134

2022

 

 

1,104

Thereafter

 

 

10,736

Total

 

$

16,995