XML 90 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
3 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 3 Months Ended
Sep. 30, 2014
item
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2014
item
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2014
Acquisitions, 2013 and 2014
Sep. 30, 2013
Acquisitions, 2013 and 2014
Sep. 30, 2012
Acquisitions, 2013 and 2014
Sep. 30, 2013
Acquisitions, 2013 and 2014
Acquisition-related Costs
Sep. 30, 2012
Acquisitions, 2013 and 2014
Acquisition-related Costs
Sep. 30, 2013
Acquisitions, 2013 and 2014
Fair Value Adjustment to Inventory
Sep. 30, 2012
Acquisitions, 2013 and 2014
Fair Value Adjustment to Inventory
Dec. 31, 2012
Kleer Lumber, Inc.
Sep. 30, 2014
Kleer Lumber, Inc.
Sep. 30, 2013
Kleer Lumber, Inc.
Dec. 31, 2012
Kleer Lumber, Inc.
Dec. 31, 2012
Kleer Lumber, Inc.
Trade Names
Dec. 31, 2012
Kleer Lumber, Inc.
Customer Relationships
Dec. 31, 2012
Kleer Lumber, Inc.
Customer Relationships
Dec. 12, 2013
Entegra
Sep. 30, 2014
Entegra
Dec. 12, 2013
Entegra
Dec. 12, 2012
Entegra
Dec. 12, 2013
Entegra
Trade Names
Sep. 30, 2014
Entegra
Customer Relationships
Dec. 12, 2013
Entegra
Customer Relationships
Dec. 12, 2013
Roof Tile Acquisition LLC
May 16, 2013
Gerard
Sep. 30, 2014
Gerard
item
May 16, 2013
Gerard
May 16, 2013
Gerard
Trade Names
Sep. 30, 2014
Gerard
Customer Relationships
May 16, 2013
Gerard
Customer Relationships
Sep. 30, 2014
Other Business Acquisitions
Mar. 31, 2014
Other Business Acquisitions
Acquisition                                                                                  
Total cash consideration of acquisition                                     $ 43,300,000             $ 57,500,000               $ 27,000,000           $ 7,400,000 $ 3,100,000
Fees for advisory, legal and other professional services                             700,000 900,000         900,000           400,000               300,000            
Number of primary metal profiles sold                                                                     7            
Number of product categories in niche roofing 3               3                                                                
Estimated fair values of assets acquired and liabilities assumed                                                                                  
Current assets                                           5,818,000           8,261,000               9,195,000          
Current liabilities                                           (3,093,000)           (3,422,000)               (1,869,000)          
Property, plant and equipment                                           4,098,000           10,589,000               8,314,000          
Goodwill 175,586,000       137,198,000       175,586,000 137,198,000 116,671,000                     20,527,000           28,156,000                          
Goodwill and intangible assets                                                                       7,332,000          
Long-term liabilities                                                                       (3,906,000)          
Net assets acquired                                           43,250,000           70,784,000               26,966,000          
Less redeemable non-controlling interest                                                     (13,252,000) (13,252,000)                          
Net assets attributable to Headwaters                                                       57,532,000                          
Intangible assets acquired:                                                                                  
Finite lived intangible assets                                                 11,100,000             20,600,000             4,000,000    
Indefinite lived intangible assets                                             4,800,000             6,600,000             3,900,000        
Estimated useful lives                                               15 years             15 years             15 years      
Period over which goodwill is expected to be deductible for tax purpose                                       15 years             15 years               15 years            
Percentage of equity interests acquired                                                         80.00%       80.00%                
Noncontrolling equity interest (as a percent)                                                     20.00%                            
Minimum period following the acquisition date after which remaining noncontrolling equity interest may be acquired                                                     5 years                            
Minimum period following the acquisition date after which the noncontrolling owners may require remaining noncontrolling equity interests to be acquired                                                     18 months                            
Revenue 245,921,000 223,399,000 156,512,000 165,615,000 214,985,000 197,030,000 140,988,000 149,573,000 791,447,000 702,576,000 632,787,000 47,600,000 28,600,000                                                        
Net income (loss) 16,681,000 10,893,000 (10,082,000) (1,434,000) 10,253,000 11,016,000 (8,260,000) (5,872,000) 16,058,000 7,137,000 (62,248,000) 5,200,000 1,600,000                                                        
Pro forma consolidated revenue and net income (loss)                                                                                  
Revenue                       827,574,000 784,395,000 670,682,000                                                      
Net loss                       19,909,000 12,387,000 (63,095,000)                                                      
Nonrecurring expense related to the fair value adjustment to acquisition-date inventory                                 1,200,000 500,000                                              
Other costs                               300,000                                                  
Non-controlling interest in consolidated subsidiary                                                                                  
Estimated fair value as of acquisition date                                                     13,252,000 13,252,000                          
Net income attributable to non-controlling interest                 (774,000) 0 0                               774,000                            
Dividend                                                     (950,000)                            
Adjustment of estimated redemption value                 176,000 0 0                               (176,000)                            
Balance $ 13,252,000       $ 0       $ 13,252,000 $ 0                                 $ 13,252,000