XML 80 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
12 Months Ended
Dec. 30, 2017
Summary of Financial Data for Company's Reportable Business Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

Revenue*:

 

 

 

 

 

 

 

 

 

West

 

$

998,843

 

$

813,682

 

$

804,503

East

 

 

629,919

 

 

531,294

 

 

432,310

Cement

 

 

303,813

 

 

281,087

 

 

195,484

Total revenue

 

$

1,932,575

 

$

1,626,063

 

$

1,432,297


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

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

(Loss) income from continuing operations before taxes

 

$

(158,200)

 

$

40,827

 

$

(19,194)

Interest expense

 

 

108,549

 

 

97,536

 

 

84,629

Depreciation, depletion and amortization

 

 

177,643

 

 

147,736

 

 

118,321

Accretion

 

 

1,875

 

 

1,564

 

 

1,402

IPO/ Legacy equity modification costs

 

 

 —

 

 

37,257

 

 

28,296

Loss on debt financings

 

 

4,815

 

 

 —

 

 

71,631

Tax receivable agreement expense

 

 

271,016

 

 

14,938

 

 

 —

Transaction costs

 

 

7,733

 

 

6,797

 

 

9,519

Management fees and expenses

 

 

 —

 

 

(1,379)

 

 

1,046

Non-cash compensation

 

 

21,140

 

 

12,683

 

 

5,448

Other

 

 

1,206

 

 

13,388

 

 

(13,570)

Total Adjusted EBITDA

 

$

435,777

 

$

371,347

 

$

287,528

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

West

 

$

203,590

 

$

167,434

 

$

150,764

East

 

 

139,108

 

 

126,007

 

 

92,303

Cement

 

 

127,547

 

 

112,991

 

 

74,845

Corporate and other

 

 

(34,468)

 

 

(35,085)

 

 

(30,384)

Total Adjusted EBITDA

 

$

435,777

 

$

371,347

 

$

287,528

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

 

2015

Purchases of property, plant and equipment

 

 

 

 

 

 

 

 

 

West

 

$

83,591

 

$

77,335

 

$

39,896

East

 

 

68,556

 

 

45,492

 

 

26,268

Cement

 

 

35,803

 

 

25,408

 

 

17,151

Total reportable segments

 

 

187,950

 

 

148,235

 

 

83,315

Corporate and other

 

 

6,196

 

 

5,248

 

 

5,635

Total purchases of property, plant and equipment

 

$

194,146

 

$

153,483

 

$

88,950

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

2015

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

West

 

$

71,314

 

$

65,345

 

$

53,727

East

 

 

67,252

 

 

51,540

 

 

38,923

Cement

 

 

38,351

 

 

30,006

 

 

24,758

Total reportable segments

 

 

176,917

 

 

146,891

 

 

117,408

Corporate and other

 

 

2,601

 

 

2,409

 

 

2,315

Total depreciation, depletion, amortization and accretion

 

$

179,518

 

$

149,300

 

$

119,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

Total assets:

 

 

 

 

 

 

 

 

 

West

 

$

1,225,463

 

$

902,763

 

$

821,479

East

 

 

1,035,609

 

 

870,613

 

 

545,187

Cement

 

 

870,652

 

 

868,440

 

 

843,941

Total reportable segments

 

 

3,131,724

 

 

2,641,816

 

 

2,210,607

Corporate and other

 

 

655,609

 

 

139,650

 

 

185,572

Total

 

$

3,787,333

 

$

2,781,466

 

$

2,396,179

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

Revenue by product*:

 

 

 

 

 

 

 

 

 

Aggregates

 

$

313,383

 

$

264,609

 

$

219,040

Cement

 

 

282,041

 

 

250,349

 

 

167,696

Ready-mix concrete

 

 

492,302

 

 

395,917

 

 

350,262

Asphalt

 

 

285,653

 

 

239,419

 

 

252,031

Paving and related services

 

 

371,763

 

 

304,041

 

 

295,995

Other

 

 

187,433

 

 

171,728

 

 

147,273

Total revenue

 

$

1,932,575

 

$

1,626,063

 

$

1,432,297


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

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

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

Revenue*:

 

 

 

 

 

 

 

 

 

West

 

$

998,843

 

$

813,682

 

$

804,503

East

 

 

629,919

 

 

531,294

 

 

432,310

Cement

 

 

303,813

 

 

281,087

 

 

195,484

Total revenue

 

$

1,932,575

 

$

1,626,063

 

$

1,432,297


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

 

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

 

2015

Income (loss) from continuing operations before taxes

 

$

113,696

 

$

56,805

 

$

(18,322)

Interest expense

 

 

107,655

 

 

96,483

 

 

83,757

Depreciation, depletion and amortization

 

 

177,643

 

 

147,736

 

 

118,321

Accretion

 

 

1,875

 

 

1,564

 

 

1,402

IPO/ Legacy equity modification costs

 

 

 —

 

 

37,257

 

 

28,296

Loss on debt financings

 

 

4,815

 

 

 —

 

 

71,631

Transaction costs

 

 

7,733

 

 

6,797

 

 

9,519

Management fees and expenses

 

 

 —

 

 

(1,379)

 

 

1,046

Non-cash compensation

 

 

21,140

 

 

12,683

 

 

5,448

Other

 

 

1,206

 

 

13,388

 

 

(13,570)

Total Adjusted EBITDA

 

$

435,763

 

$

371,334

 

$

287,528

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

West

 

$

203,590

 

$

167,434

 

$

150,764

East

 

 

139,108

 

 

126,007

 

 

92,303

Cement

 

 

127,547

 

 

112,991

 

 

74,845

Corporate and other

 

 

(34,482)

 

 

(35,098)

 

 

(30,384)

Total Adjusted EBITDA

 

$

435,763

 

$

371,334

 

$

287,528

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

 

2015

Purchases of property, plant and equipment

 

 

 

 

 

 

 

 

 

West

 

$

83,591

 

$

77,335

 

$

39,896

East

 

 

68,556

 

 

45,492

 

 

26,268

Cement

 

 

35,803

 

 

25,408

 

 

17,151

Total reportable segments

 

 

187,950

 

 

148,235

 

 

83,315

Corporate and other

 

 

6,196

 

 

5,248

 

 

5,635

Total purchases of property, plant and equipment

 

$

194,146

 

$

153,483

 

$

88,950

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

2015

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

West

 

$

71,314

 

$

65,345

 

$

53,727

East

 

 

67,252

 

 

51,540

 

 

38,923

Cement

 

 

38,351

 

 

30,006

 

 

24,758

Total reportable segments

 

 

176,917

 

 

146,891

 

 

117,408

Corporate and other

 

 

2,601

 

 

2,409

 

 

2,315

Total depreciation, depletion, amortization and accretion

 

$

179,518

 

$

149,300

 

$

119,723

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

    

2015

Total assets:

 

 

 

 

 

 

 

 

 

West

 

$

1,225,463

 

$

902,763

 

$

821,479

East

 

 

1,035,609

 

 

870,613

 

 

545,187

Cement

 

 

870,652

 

 

868,440

 

 

843,941

Total reportable segments

 

 

3,131,724

 

 

2,641,816

 

 

2,210,607

Corporate and other

 

 

372,517

 

 

134,604

 

 

184,555

Total

 

$

3,504,241

 

$

2,776,420

 

$

2,395,162

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

Revenue by product*:

 

 

 

 

 

 

 

 

 

Aggregates

 

$

313,383

 

$

264,609

 

$

219,040

Cement

 

 

282,041

 

 

250,349

 

 

167,696

Ready-mix concrete

 

 

492,302

 

 

395,917

 

 

350,262

Asphalt

 

 

285,653

 

 

239,419

 

 

252,031

Paving and related services

 

 

371,763

 

 

304,041

 

 

295,995

Other

 

 

187,433

 

 

171,728

 

 

147,273

Total revenue

 

$

1,932,575

 

$

1,626,063

 

$

1,432,297


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