XML 35 R75.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2012
Revenue:                      
Light building products                 $ 472,434 $ 394,324 $ 339,632
Heavy construction materials                 309,337 293,000 281,672
Energy technology                 9,676 15,252 11,483
Total revenue 245,921 223,399 156,512 165,615 214,985 197,030 140,988 149,573 791,447 702,576 632,787
Cost of revenue:                      
Light building products                 336,283 283,128 241,669
Heavy construction materials                 224,888 219,996 210,158
Energy technology                 4,583 6,970 5,893
Total cost of revenue                 565,754 510,094 457,720
Gross profit 78,577 67,672 38,551 40,893 64,321 58,505 32,411 37,245 225,693 192,482 175,067
Operating expenses:                      
Amortization                 21,319 20,230 20,675
Selling, general and administrative                 137,650 117,841 119,989
Total operating expenses                 158,969 138,071 140,664
Operating income (loss)                 66,724 54,411 34,403
Other income (expense):                      
Net interest expense                 (46,329) (42,566) (52,678)
Equity in earnings (loss) of subsidiaries                 0 0 0
Other, net                 (348) 364 (7,493)
Total other income (expense), net                 (46,677) (42,202) (60,171)
Income (loss) from continuing operations before income taxes                 20,047 12,209 (25,768)
Income tax benefit (provision)                 (3,574) (3,924) (661)
Income (loss) from continuing operations                 16,473 8,285 (26,429)
Loss from discontinued operations, net of income taxes                 (415) (1,148) (35,819)
Net income (loss) 16,681 10,893 (10,082) (1,434) 10,253 11,016 (8,260) (5,872) 16,058 7,137 (62,248)
Net income attributable to non-controlling interest                 (774) 0 0
Net income (loss) attributable to Headwaters Incorporated                 15,284 7,137 (62,248)
Consolidation, Eliminations
                     
Other income (expense):                      
Equity in earnings (loss) of subsidiaries                 (62,719) (47,117) 13,536
Total other income (expense), net                 (62,719) (47,117) 13,536
Income (loss) from continuing operations before income taxes                 (62,719) (47,117) 13,536
Income (loss) from continuing operations                 (62,719) (47,117) 13,536
Net income (loss)                 (62,719) (47,117) 13,536
Net income (loss) attributable to Headwaters Incorporated                 (62,719) (47,117) 13,536
Guarantor Subsidiaries | Reportable Legal Entities
                     
Revenue:                      
Light building products                 438,473 394,324 339,632
Heavy construction materials                 309,337 293,000 281,672
Energy technology                 9,676 15,252 11,483
Total revenue                 757,486 702,576 632,787
Cost of revenue:                      
Light building products                 312,220 283,128 241,669
Heavy construction materials                 224,888 219,996 210,158
Energy technology                 4,583 6,970 5,893
Total cost of revenue                 541,691 510,094 457,720
Gross profit                 215,795 192,482 175,067
Operating expenses:                      
Amortization                 20,231 20,230 20,675
Selling, general and administrative                 108,602 96,478 94,630
Total operating expenses                 128,833 116,708 115,305
Operating income (loss)                 86,962 75,774 59,762
Other income (expense):                      
Net interest expense                 (349) (54) (80)
Intercompany interest income (expense)                 (22,737) (23,434) (25,945)
Other, net                 (24) 329 (9,972)
Total other income (expense), net                 (23,110) (23,159) (35,997)
Income (loss) from continuing operations before income taxes                 63,852 52,615 23,765
Income tax benefit (provision)                 (3,296) (4,350) (1,482)
Income (loss) from continuing operations                 60,556 48,265 22,283
Loss from discontinued operations, net of income taxes                 (415) (1,148) (35,819)
Net income (loss)                 60,141 47,117 (13,536)
Net income (loss) attributable to Headwaters Incorporated                 60,141 47,117 (13,536)
Non-Guarantor Subsidiaries | Reportable Legal Entities
                     
Revenue:                      
Light building products                 33,961    
Total revenue                 33,961    
Cost of revenue:                      
Light building products                 24,063    
Total cost of revenue                 24,063    
Gross profit                 9,898    
Operating expenses:                      
Amortization                 1,088    
Selling, general and administrative                 4,209    
Total operating expenses                 5,297    
Operating income (loss)                 4,601    
Other income (expense):                      
Net interest expense                 (2)    
Other, net                 (324)    
Total other income (expense), net                 (326)    
Income (loss) from continuing operations before income taxes                 4,275    
Income tax benefit (provision)                 (923)    
Income (loss) from continuing operations                 3,352    
Net income (loss)                 3,352    
Net income attributable to non-controlling interest                 (774)    
Net income (loss) attributable to Headwaters Incorporated                 2,578    
Parent Company | Reportable Legal Entities
                     
Operating expenses:                      
Selling, general and administrative                 24,839 21,363 25,359
Total operating expenses                 24,839 21,363 25,359
Operating income (loss)                 (24,839) (21,363) (25,359)
Other income (expense):                      
Net interest expense                 (45,978) (42,512) (52,598)
Intercompany interest income (expense)                 22,737 23,434 25,945
Equity in earnings (loss) of subsidiaries                 62,719 47,117 (13,536)
Other, net                   35 2,479
Total other income (expense), net                 39,478 28,074 (37,710)
Income (loss) from continuing operations before income taxes                 14,639 6,711 (63,069)
Income tax benefit (provision)                 645 426 821
Income (loss) from continuing operations                 15,284 7,137 (62,248)
Net income (loss)                 15,284 7,137 (62,248)
Net income (loss) attributable to Headwaters Incorporated                 $ 15,284 $ 7,137 $ (62,248)