XML 65 R49.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Revenue:    
Revenue $ 218,418 $ 199,597
Cost of revenue:    
Total cost of revenue 154,147 143,910
Gross profit 64,271 55,687
Operating expenses:    
Selling, general and administrative 34,882 32,029
Amortization 4,566 4,486
Total operating expenses 39,448 36,515
Operating income (loss) 24,823 19,172
Other income (expense):    
Net interest expense (8,217) (11,952)
Equity in earnings of subsidiaries 0 0
Other, net (69) (269)
Total other income (expense), net (8,286) (12,221)
Income from continuing operations before income taxes 16,537 6,951
Income tax benefit (provision) (3,600) 200
Income from continuing operations 12,937 7,151
Loss from discontinued operations, net of income taxes (216) (67)
Net income 12,721 7,084
Net income attributable to non-controlling interest (296) (245)
Net income attributable to Headwaters Incorporated 12,425 6,839
Building products    
Revenue:    
Revenue 131,845 117,534
Cost of revenue:    
Total cost of revenue 93,159 84,192
Construction materials    
Revenue:    
Revenue 85,998 81,404
Cost of revenue:    
Total cost of revenue 60,670 59,511
Energy technology    
Revenue:    
Revenue 575 659
Cost of revenue:    
Total cost of revenue 318 207
Consolidation, Eliminations    
Other income (expense):    
Equity in earnings of subsidiaries (18,626) (21,800)
Total other income (expense), net (18,626) (21,800)
Income from continuing operations before income taxes (18,626) (21,800)
Income from continuing operations (18,626) (21,800)
Net income (18,626) (21,800)
Net income attributable to Headwaters Incorporated (18,626) (21,800)
Guarantor Subsidiaries    
Revenue:    
Revenue 206,218 188,456
Cost of revenue:    
Total cost of revenue 145,582 136,236
Gross profit 60,636 52,220
Operating expenses:    
Selling, general and administrative 27,694 25,802
Amortization 4,198 4,118
Total operating expenses 31,892 29,920
Operating income (loss) 28,744 22,300
Other income (expense):    
Net interest expense (100) (44)
Other, net (43) (80)
Total other income (expense), net (143) (124)
Income from continuing operations before income taxes 28,601 22,176
Income tax benefit (provision) (10,410) (1,270)
Income from continuing operations 18,191 20,906
Loss from discontinued operations, net of income taxes   (67)
Net income 18,191 20,839
Net income attributable to Headwaters Incorporated 18,191 20,839
Guarantor Subsidiaries | Building products    
Revenue:    
Revenue 119,645 106,393
Cost of revenue:    
Total cost of revenue 84,594 76,518
Guarantor Subsidiaries | Construction materials    
Revenue:    
Revenue 85,998 81,404
Cost of revenue:    
Total cost of revenue 60,670 59,511
Guarantor Subsidiaries | Energy technology    
Revenue:    
Revenue 575 659
Cost of revenue:    
Total cost of revenue 318 207
Non-Guarantor Subsidiaries    
Revenue:    
Revenue 12,200 11,141
Cost of revenue:    
Total cost of revenue 8,565 7,674
Gross profit 3,635 3,467
Operating expenses:    
Selling, general and administrative 1,694 1,574
Amortization 368 368
Total operating expenses 2,062 1,942
Operating income (loss) 1,573 1,525
Other income (expense):    
Other, net (26) (189)
Total other income (expense), net (26) (189)
Income from continuing operations before income taxes 1,547 1,336
Income tax benefit (provision) (600) (130)
Income from continuing operations 947 1,206
Loss from discontinued operations, net of income taxes (216)  
Net income 731 1,206
Net income attributable to non-controlling interest (296) (245)
Net income attributable to Headwaters Incorporated 435 961
Non-Guarantor Subsidiaries | Building products    
Revenue:    
Revenue 12,200 11,141
Cost of revenue:    
Total cost of revenue 8,565 7,674
Parent Company    
Operating expenses:    
Selling, general and administrative 5,494 4,653
Total operating expenses 5,494 4,653
Operating income (loss) (5,494) (4,653)
Other income (expense):    
Net interest expense (8,117) (11,908)
Equity in earnings of subsidiaries 18,626 21,800
Total other income (expense), net 10,509 9,892
Income from continuing operations before income taxes 5,015 5,239
Income tax benefit (provision) 7,410 1,600
Income from continuing operations 12,425 6,839
Net income 12,425 6,839
Net income attributable to Headwaters Incorporated $ 12,425 $ 6,839