XML 56 R34.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
6 Months Ended
Jul. 01, 2017
Summary of Financial Data for Company's Reportable Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

275,855

 

$

226,277

 

$

419,074

 

$

349,994

East

 

 

164,009

 

 

139,380

 

 

261,232

 

 

210,054

Cement

 

 

84,229

 

 

79,617

 

 

128,064

 

 

113,605

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


*Intercompany sales are immaterial and the presentation above only reflects sales to external customers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

84,221

 

$

73,035

 

$

145,843

 

$

122,943

Cement

 

 

78,893

 

 

69,968

 

 

118,328

 

 

98,504

Ready-mix concrete

 

 

128,713

 

 

97,300

 

 

221,890

 

 

177,466

Asphalt

 

 

83,480

 

 

75,978

 

 

103,017

 

 

88,634

Paving and related services

 

 

97,708

 

 

78,486

 

 

134,004

 

 

105,634

Other

 

 

51,078

 

 

50,507

 

 

85,288

 

 

80,472

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


*Revenue from the liquid asphalt terminals is included in asphalt revenue.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

60,520

 

$

50,585

 

$

76,219

 

$

63,864

East

 

 

38,766

 

 

35,674

 

 

43,114

 

 

38,847

Cement

 

 

43,783

 

 

37,593

 

 

46,468

 

 

38,564

Corporate and other

 

 

(7,834)

 

 

(9,120)

 

 

(16,936)

 

 

(18,134)

Total Adjusted EBITDA

 

 

135,235

 

 

114,732

 

 

148,865

 

 

123,141

Interest expense

 

 

25,986

 

 

25,617

 

 

50,955

 

 

47,194

Depreciation, depletion and amortization

 

 

44,587

 

 

37,038

 

 

83,891

 

 

68,938

Accretion

 

 

452

 

 

370

 

 

896

 

 

830

IPO/ Legacy equity modification costs

 

 

 —

 

 

24,751

 

 

 —

 

 

24,751

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Tax receivable agreement expense

 

 

1,525

 

 

 —

 

 

1,525

 

 

 —

Transaction costs

 

 

2,620

 

 

290

 

 

3,893

 

 

3,606

Non-cash compensation

 

 

4,676

 

 

3,029

 

 

9,424

 

 

5,065

Other

 

 

(134)

 

 

3,188

 

 

(146)

 

 

3,008

Income (loss) from continuing operations before taxes

 

$

55,523

 

$

20,449

 

$

(1,763)

 

$

(30,251)

 

 

 

 

 

 

 

 

 

    

Six months ended

 

 

July 1,

 

July 2,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

51,378

 

$

49,645

East

 

 

37,566

 

 

26,874

Cement

 

 

17,606

 

 

12,828

Total reportable segments

 

 

106,550

 

 

89,347

Corporate and other

 

 

2,538

 

 

2,322

Total purchases of property, plant and equipment

 

$

109,088

 

$

91,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

17,419

 

$

16,186

 

$

33,082

 

$

32,222

East

 

 

16,933

 

 

12,310

 

 

32,311

 

 

22,741

Cement

 

 

10,025

 

 

8,269

 

 

18,073

 

 

13,528

Total reportable segments

 

 

44,377

 

 

36,765

 

 

83,466

 

 

68,491

Corporate and other

 

 

662

 

 

643

 

 

1,321

 

 

1,277

Total depreciation, depletion, amortization and accretion

 

$

45,039

 

$

37,408

 

$

84,787

 

$

69,768

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

 

2017

 

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,132,152

 

$

902,763

East

 

 

998,002

 

 

870,613

Cement

 

 

889,365

 

 

868,440

Total reportable segments

 

 

3,019,519

 

 

2,641,816

Corporate and other

 

 

345,649

 

 

139,650

Total

 

$

3,365,168

 

$

2,781,466

 

Summit Materials, LLC  
Summary of Financial Data for Company's Reportable Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

275,855

 

$

226,277

 

$

419,074

 

$

349,994

East

 

 

164,009

 

 

139,380

 

 

261,232

 

 

210,054

Cement

 

 

84,229

 

 

79,617

 

 

128,064

 

 

113,605

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


*Intercompany sales are immaterial and the presentation above only reflects sales to external customers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

84,221

 

$

73,035

 

$

145,843

 

$

122,943

Cement

 

 

78,893

 

 

69,968

 

 

118,328

 

 

98,504

Ready-mix concrete

 

 

128,713

 

 

97,300

 

 

221,890

 

 

177,466

Asphalt

 

 

83,480

 

 

75,978

 

 

103,017

 

 

88,634

Paving and related services

 

 

97,708

 

 

78,486

 

 

134,004

 

 

105,634

Other

 

 

51,078

 

 

50,507

 

 

85,288

 

 

80,472

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


*Revenue from the liquid asphalt terminals is included in asphalt revenue.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

 

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

60,520

 

$

50,585

 

$

76,219

 

$

63,864

East

 

 

38,766

 

 

35,674

 

 

43,114

 

 

38,847

Cement

 

 

43,783

 

 

37,593

 

 

46,468

 

 

38,564

Corporate and other

 

 

(7,834)

 

 

(9,120)

 

 

(16,936)

 

 

(18,117)

Total Adjusted EBITDA

 

 

135,235

 

 

114,732

 

 

148,865

 

 

123,158

Interest expense

 

 

25,772

 

 

25,363

 

 

50,487

 

 

46,649

Depreciation, depletion and amortization

 

 

44,587

 

 

37,038

 

 

83,891

 

 

68,938

Accretion

 

 

452

 

 

370

 

 

896

 

 

830

IPO/ Legacy equity modification costs

 

 

 —

 

 

24,751

 

 

 —

 

 

24,751

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Transaction costs

 

 

2,620

 

 

290

 

 

3,893

 

 

3,606

Non-cash compensation

 

 

4,676

 

 

3,029

 

 

9,424

 

 

5,065

Other

 

 

(134)

 

 

3,188

 

 

(146)

 

 

3,008

Income (loss) from continuing operations before taxes

 

$

57,262

 

$

20,703

 

$

230

 

$

(29,689)

 

 

 

 

 

 

 

 

 

    

Six months ended

 

 

July 1,

 

July 2,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

51,378

 

$

49,645

East

 

 

37,566

 

 

26,874

Cement

 

 

17,606

 

 

12,828

Total reportable segments

 

 

106,550

 

 

89,347

Corporate and other

 

 

2,538

 

 

2,322

Total purchases of property, plant and equipment

 

$

109,088

 

$

91,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

17,419

 

$

16,186

 

$

33,082

 

$

32,222

East

 

 

16,933

 

 

12,310

 

 

32,311

 

 

22,741

Cement

 

 

10,025

 

 

8,269

 

 

18,073

 

 

13,528

Total reportable segments

 

 

44,377

 

 

36,765

 

 

83,466

 

 

68,491

Corporate and other

 

 

662

 

 

643

 

 

1,321

 

 

1,277

Total depreciation, depletion, amortization and accretion

 

$

45,039

 

$

37,408

 

$

84,787

 

$

69,768

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

 

2017

    

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,132,152

 

$

902,763

East

 

 

998,002

 

 

870,613

Cement

 

 

889,365

 

 

868,440

Total reportable segments

 

 

3,019,519

 

 

2,641,816

Corporate and other

 

 

344,443

 

 

134,604

Total

 

$

3,363,962

 

$

2,776,420