XML 53 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2017
Summary of Financial Data for Company's Reportable Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

327,917

 

$

264,874

 

$

746,991

 

$

614,868

East

 

 

204,990

 

 

175,000

 

 

466,222

 

 

385,054

Cement

 

 

101,274

 

 

89,563

 

 

229,338

 

 

203,168

Total revenue

 

$

634,181

 

$

529,437

 

$

1,442,551

 

$

1,203,090


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

90,594

 

$

78,274

 

$

236,437

 

$

201,217

Cement

 

 

94,915

 

 

81,154

 

 

213,243

 

 

179,658

Ready-mix concrete

 

 

139,934

 

 

111,141

 

 

361,824

 

 

288,607

Asphalt

 

 

115,917

 

 

93,551

 

 

218,934

 

 

182,185

Paving and related services

 

 

136,445

 

 

113,648

 

 

270,449

 

 

219,282

Other

 

 

56,376

 

 

51,669

 

 

141,664

 

 

132,141

Total revenue

 

$

634,181

 

$

529,437

 

$

1,442,551

 

$

1,203,090


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

76,637

 

$

63,683

 

$

152,856

 

$

127,547

East

 

 

56,397

 

 

51,558

 

 

99,511

 

 

90,405

Cement

 

 

46,860

 

 

40,264

 

 

93,328

 

 

78,828

Corporate and other

 

 

(7,193)

 

 

(9,314)

 

 

(24,129)

 

 

(27,448)

Total Adjusted EBITDA

 

 

172,701

 

 

146,191

 

 

321,566

 

 

269,332

Interest expense

 

 

28,921

 

 

25,273

 

 

79,876

 

 

72,467

Depreciation, depletion and amortization

 

 

48,483

 

 

39,055

 

 

132,374

 

 

107,993

Accretion

 

 

486

 

 

372

 

 

1,382

 

 

1,202

IPO/ Legacy equity modification costs

 

 

 —

 

 

12,506

 

 

 —

 

 

37,257

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Tax receivable agreement expense

 

 

489,215

 

 

 —

 

 

490,740

 

 

 —

Transaction costs

 

 

2,581

 

 

1,684

 

 

6,474

 

 

5,290

Non-cash compensation

 

 

4,724

 

 

3,801

 

 

14,148

 

 

8,866

Other

 

 

(200)

 

 

1,085

 

 

(346)

 

 

4,093

Income (loss) from continuing operations before taxes

 

$

(401,509)

 

$

62,415

 

$

(403,272)

 

$

32,164

 

 

 

 

 

 

 

 

 

    

Nine months ended

 

 

September 30,

 

October 1,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

64,257

 

$

64,350

East

 

 

52,920

 

 

37,143

Cement

 

 

25,306

 

 

16,683

Total reportable segments

 

 

142,483

 

 

118,176

Corporate and other

 

 

4,995

 

 

3,769

Total purchases of property, plant and equipment

 

$

147,478

 

$

121,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

18,907

 

$

16,492

 

$

51,989

 

$

48,714

East

 

 

17,628

 

 

14,744

 

 

49,939

 

 

37,485

Cement

 

 

11,815

 

 

7,619

 

 

29,888

 

 

21,147

Total reportable segments

 

 

48,350

 

 

38,855

 

 

131,816

 

 

107,346

Corporate and other

 

 

619

 

 

572

 

 

1,940

 

 

1,849

Total depreciation, depletion, amortization and accretion

 

$

48,969

 

$

39,427

 

$

133,756

 

$

109,195

 

 

 

 

 

 

 

 

 

    

September 30,

    

December 31,

 

 

2017

 

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,271,602

 

$

902,763

East

 

 

1,070,346

 

 

870,613

Cement

 

 

890,013

 

 

868,440

Total reportable segments

 

 

3,231,961

 

 

2,641,816

Corporate and other

 

 

760,831

 

 

139,650

Total

 

$

3,992,792

 

$

2,781,466

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

327,917

 

$

264,874

 

$

746,991

 

$

614,868

East

 

 

204,990

 

 

175,000

 

 

466,222

 

 

385,054

Cement

 

 

101,274

 

 

89,563

 

 

229,338

 

 

203,168

Total revenue

 

$

634,181

 

$

529,437

 

$

1,442,551

 

$

1,203,090


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

90,594

 

$

78,274

 

$

236,437

 

$

201,217

Cement

 

 

94,915

 

 

81,154

 

 

213,243

 

 

179,658

Ready-mix concrete

 

 

139,934

 

 

111,141

 

 

361,824

 

 

288,607

Asphalt

 

 

115,917

 

 

93,551

 

 

218,934

 

 

182,185

Paving and related services

 

 

136,445

 

 

113,648

 

 

270,449

 

 

219,282

Other

 

 

56,376

 

 

51,669

 

 

141,664

 

 

132,141

Total revenue

 

$

634,181

 

$

529,437

 

$

1,442,551

 

$

1,203,090


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

 

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

76,637

 

$

63,683

 

$

152,856

 

$

127,547

East

 

 

56,397

 

 

51,558

 

 

99,511

 

 

90,405

Cement

 

 

46,860

 

 

40,264

 

 

93,328

 

 

78,828

Corporate and other

 

 

(7,193)

 

 

(9,314)

 

 

(24,129)

 

 

(27,431)

Total Adjusted EBITDA

 

 

172,701

 

 

146,191

 

 

321,566

 

 

269,349

Interest expense

 

 

28,708

 

 

25,019

 

 

79,195

 

 

71,668

Depreciation, depletion and amortization

 

 

48,483

 

 

39,055

 

 

132,374

 

 

107,993

Accretion

 

 

486

 

 

372

 

 

1,382

 

 

1,202

IPO/ Legacy equity modification costs

 

 

 —

 

 

12,506

 

 

 —

 

 

37,257

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Transaction costs

 

 

2,581

 

 

1,684

 

 

6,474

 

 

5,290

Non-cash compensation

 

 

4,724

 

 

3,801

 

 

14,148

 

 

8,866

Other

 

 

(200)

 

 

1,085

 

 

(346)

 

 

4,093

Income (loss) from continuing operations before taxes

 

$

87,919

 

$

62,669

 

$

88,149

 

$

32,980

 

 

 

 

 

 

 

 

 

    

Nine months ended

 

 

September 30,

 

October 1,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

64,257

 

$

64,350

East

 

 

52,920

 

 

37,143

Cement

 

 

25,306

 

 

16,683

Total reportable segments

 

 

142,483

 

 

118,176

Corporate and other

 

 

4,995

 

 

3,769

Total purchases of property, plant and equipment

 

$

147,478

 

$

121,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

September 30,

 

October 1,

 

September 30,

 

October 1,

 

 

2017

    

2016

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

18,907

 

$

16,492

 

$

51,989

 

$

48,714

East

 

 

17,628

 

 

14,744

 

 

49,939

 

 

37,485

Cement

 

 

11,815

 

 

7,619

 

 

29,888

 

 

21,147

Total reportable segments

 

 

48,350

 

 

38,855

 

 

131,816

 

 

107,346

Corporate and other

 

 

619

 

 

572

 

 

1,940

 

 

1,849

Total depreciation, depletion, amortization and accretion

 

$

48,969

 

$

39,427

 

$

133,756

 

$

109,195

 

 

 

 

 

 

 

 

 

    

September 30,

    

December 31,

 

 

2017

    

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,271,602

 

$

902,763

East

 

 

1,070,346

 

 

870,613

Cement

 

 

890,013

 

 

868,440

Total reportable segments

 

 

3,231,961

 

 

2,641,816

Corporate and other

 

 

283,338

 

 

134,604

Total

 

$

3,515,299

 

$

2,776,420