XML 64 R49.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Revenue:    
Revenue $ 255,575 $ 218,418
Cost of revenue:    
Total cost of revenue 184,956 154,147
Gross profit 70,619 64,271
Operating expenses:    
Selling, general and administrative 44,981 34,882
Amortization 6,298 4,566
Total operating expenses 51,279 39,448
Operating income 19,340 24,823
Other income (expense):    
Net interest expense (8,919) (8,217)
Equity in earnings of subsidiaries 0  
Other, net 154 (69)
Total other income (expense), net (8,765) (8,286)
Income from continuing operations before income taxes 10,575 16,537
Income tax provision (3,900) (3,600)
Income from continuing operations 6,675 12,937
Income (loss) from discontinued operations, net of income taxes 153 (216)
Net income 6,828 12,721
Net income attributable to non-controlling interest (161) (296)
Net income attributable to Headwaters Incorporated 6,667 12,425
Building products    
Revenue:    
Revenue 135,041 101,595
Cost of revenue:    
Total cost of revenue 96,529 69,552
Construction materials    
Revenue:    
Revenue 119,991 116,248
Cost of revenue:    
Total cost of revenue 88,264 84,277
Energy technology    
Revenue:    
Revenue 543 575
Cost of revenue:    
Total cost of revenue 163 318
Consolidation, Eliminations    
Other income (expense):    
Equity in earnings of subsidiaries (17,565) (18,626)
Total other income (expense), net (17,565) (18,626)
Income from continuing operations before income taxes (17,565) (18,626)
Income from continuing operations (17,565) (18,626)
Net income (17,565) (18,626)
Net income attributable to Headwaters Incorporated (17,565) (18,626)
Guarantor Subsidiaries    
Revenue:    
Revenue 240,613 206,218
Cost of revenue:    
Total cost of revenue 173,205 145,582
Gross profit 67,408 60,636
Operating expenses:    
Selling, general and administrative 34,012 27,694
Amortization 5,394 4,198
Total operating expenses 39,406 31,892
Operating income 28,002 28,744
Other income (expense):    
Net interest expense (124) (100)
Other, net (74) (43)
Total other income (expense), net (198) (143)
Income from continuing operations before income taxes 27,804 28,601
Income tax provision (10,480) (10,410)
Income from continuing operations 17,324 18,191
Net income 17,324 18,191
Net income attributable to Headwaters Incorporated 17,324 18,191
Guarantor Subsidiaries | Building products    
Revenue:    
Revenue 120,079 89,395
Cost of revenue:    
Total cost of revenue 84,778 60,987
Guarantor Subsidiaries | Construction materials    
Revenue:    
Revenue 119,991 116,248
Cost of revenue:    
Total cost of revenue 88,264 84,277
Guarantor Subsidiaries | Energy technology    
Revenue:    
Revenue 543 575
Cost of revenue:    
Total cost of revenue 163 318
Non-Guarantor Subsidiaries    
Revenue:    
Revenue 14,962 12,200
Cost of revenue:    
Total cost of revenue 11,751 8,565
Gross profit 3,211 3,635
Operating expenses:    
Selling, general and administrative 2,124 1,694
Amortization 904 368
Total operating expenses 3,028 2,062
Operating income 183 1,573
Other income (expense):    
Net interest expense (2)  
Other, net 228 (26)
Total other income (expense), net 226 (26)
Income from continuing operations before income taxes 409 1,547
Income tax provision (160) (600)
Income from continuing operations 249 947
Income (loss) from discontinued operations, net of income taxes 153 (216)
Net income 402 731
Net income attributable to non-controlling interest (161) (296)
Net income attributable to Headwaters Incorporated 241 435
Non-Guarantor Subsidiaries | Building products    
Revenue:    
Revenue 14,962 12,200
Cost of revenue:    
Total cost of revenue 11,751 8,565
Parent    
Operating expenses:    
Selling, general and administrative 8,845 5,494
Total operating expenses 8,845 5,494
Operating income (8,845) (5,494)
Other income (expense):    
Net interest expense (8,793) (8,117)
Equity in earnings of subsidiaries 17,565 18,626
Total other income (expense), net 8,772 10,509
Income from continuing operations before income taxes (73) 5,015
Income tax provision 6,740 7,410
Income from continuing operations 6,667 12,425
Net income 6,667 12,425
Net income attributable to Headwaters Incorporated $ 6,667 $ 12,425