Attached files

file filename
8-K - 8-K - HEADWATERS INCa14-4664_48k.htm

Exhibit 99.1

 

 

NEWS BULLETIN

 

RE:

Headwaters Incorporated

 

 

 

 

10701 S. River Front Parkway, Suite 300

 

FROM:

 

 

South Jordan, UT 84095

 

 

 

 

Phone: (801) 984-9400

 

 

NYSE: HW

 

 

 

 

 

 

 

FOR FURTHER INFORMATION

 

 

 

 

 

AT THE COMPANY:

ANALYST CONTACT:

Sharon Madden

Tricia Ross

Vice President of Investor Relations

Financial Profiles

(801) 984-9400

(310) 622-8226

 

FOR IMMEDIATE RELEASE

 

HEADWATERS INCORPORATED ANNOUNCES RESULTS FOR FIRST QUARTER OF FISCAL 2014

 

·                  Revenue of $166 Million

·                  Operating Income of $8 Million

·                  Adjusted EBITDA of $24 Million

 

SOUTH JORDAN, UTAH, FEBRUARY 4, 2014 (NYSE: HW) HEADWATERS INCORPORATED, a building products company dedicated to improving lives through innovative advancements in construction materials, today announced results for its first quarter of fiscal 2014.

 

First Quarter 2014 Highlights

 

·                  Revenue in light building products and heavy construction materials grew 14% year-over-year, including 7% organic growth

·                  Light building products revenue increased 21% and Adjusted EBITDA increased 29%

·                  Heavy construction materials revenue increased 5% and Adjusted EBITDA increased 23%

·                  EPA committed to revising RCRA Subtitle D nonhazardous solid waste rules for disposal of fly ash by December 2014

·                  Acquired 80% of  Roof Tile, a leading manufacturer of high quality concrete roof tiles and accessories sold under the Entegra brand, primarily in the Florida market

·                  Issued $150.0 million of 7¼% senior unsecured notes due 2019

·                  Adjusted earnings per share from continuing operations increased from $0.05 per share in the December quarter 2013 to $0.07 per share in the December quarter 2014

 

1



 

CEO Commentary

 

“We had a particularly strong October, leading to combined Adjusted EBITDA growth of 26% in our light and heavy construction materials segments. While  the trim board product line that we acquired last year was accretive, our Adjusted EBITDA growth was primarily organic,” said Kirk A. Benson, Chairman and Chief Executive Officer of Headwaters. “We anticipate 2014 margin improvement year-over-year in both our light and heavy segments, and our first quarter was a solid start with combined margin improvement of more than 170 basis points.

 

“We anticipate having as much success with our December roof tile acquisition as we have had with our trim board product, where we are successfully expanding sales. Marketing new niche products across our established core customer base is a key part of our growth strategy.

 

“After five years of working with the EPA and others, we finally have a commitment from the EPA to modify its disposal regulations under Subtitle D of RCRA.  The uncertainty around the classification of fly ash for disposal is headed towards a final resolution that is acceptable and something that we have worked hard to achieve.”

 

First Quarter Summary

 

Headwaters’ first quarter 2014 consolidated revenue increased by 11% to $165.6 million from $149.6 million for the first quarter of 2013. Light building products revenue grew from $76.7 million to $93.0 million in the first quarter of 2014, including acquisition related revenue of $10.1 from trim board and roof tile. Gross profit increased by 10%, to $40.9 million, compared to $37.2 million in the first quarter of 2013. Operating income improved 27%, from $6.0 million in 2013 to $7.6 million in 2014. Adjusted EBITDA increased by $2.4 million, or 11% over 2013. Consolidated Adjusted EBITDA margins improved from 14.6% to 15.4% year over year, after excluding our non-core energy segment.

 

The loss from continuing operations was $(2.1) million, or $(0.03) per diluted share, for the first quarter of 2014, compared to a loss of $(3.9) million, or $(0.06) per diluted share, for the first quarter of 2013. Net loss including discontinued operations was $(1.4) million, or $(0.02) per diluted share, for the first quarter of 2014, compared to a net loss of $(5.9) million, or $(0.09) per diluted share, for the first quarter of 2013. Adjusted net income from continuing operations was $5.5 million, or $0.07 per diluted share, compared to $3.4 million, or $0.05 per diluted share for the first quarter of 2013.

 

2



 

First Quarter Business Segment Highlights

 

Business
Segment

 

2014
Revenue

 

2014
Adjusted
EBITDA

 

2014 Adjusted
EBITDA
Margin

 

2013 Adjusted
EBITDA
Margin

 

Light Building Products

 

$

93.0 million

 

$

15.4 million

 

16.6

%

15.5

%

Heavy Construction Materials

 

$

71.5 million

 

$

13.3 million

 

18.6

%

15.8

%

 

Business
Segment

 

2014
Operating
Income

 

2013
Operating
Income

 

2014
Operating
Income
Margin

 

2013
Operating
Income
Margin

 

Light Building Products

 

$

5.1 million

 

$

3.1 million

 

5.5

%

4.0

%

Heavy Construction Materials

 

$

9.9 million

 

$

7.6 million

 

13.8

%

11.1

%

 

Light Building Products Segment

 

Headwaters’ light building products segment is a national brand leader in innovative building products through superior design, manufacturing and channel distribution. The segment brands and brings to market a wide variety of building products, including vinyl siding accessories and manufactured architectural stone.

 

First quarter 2014 revenues in the light building products segment increased $16.3 million, or 21%, to $93.0 million. Nine percent of the growth was organic, as all three major product groups experienced positive growth, with the stone product group having the highest growth rate given its exposure to new residential construction.  Poor weather conditions in December, which  continued into January, have slowed sales in certain markets. The soft repair and remodel end market also continues to impact our legacy siding accessory products, but the market softness was partially offset by success in increasing distribution of our new trim board product line. Our block product category experienced modest growth following strong performance in fiscal 2013.

 

First quarter 2014 gross profit increased by 17% from $20.2 million to $23.7 million, and operating income increased by 65% to $5.1 million from $3.1 million in 2013. Gross margin decreased 80 basis points to 25% in the quarter, due entirely to the inclusion of trim board and concrete roof tile in the sales mix. Adjusted EBITDA for the first quarter of 2014 was $15.4 million, compared to $11.9 million in 2013, an increase of 29%. We experienced 110 basis points in Adjusted EBITDA margin improvement year over year.

 

3



 

We anticipate continued Adjusted EBITDA margin improvement year over year  due to organic revenue growth and ongoing improvements in manufacturing efficiencies.  However, we also expect raw material cost pressure, as resin and cement producers focus on securing price increases in 2014.

 

Our trim board product line, which was acquired last year, had organic revenue growth of 11% year over year  in the first quarter of 2014. Further, we secured the business of a major two-step distributor that could potentially increase annual trim board revenue by $4.0 million to $6.0 million, when the relationship is fully implemented. We believe we can continue to grow revenue by further expanding distribution of trim board products into our existing customer base.

 

Heavy Construction Materials Segment

 

Headwaters Resources is the largest domestic manager and marketer of coal combustion products (CCPs), including fly ash. Utilization of these materials improves performance of concrete and concrete construction products while creating significant environmental benefits.

 

First quarter 2014 revenues in the heavy construction materials segment increased by 5% to $71.5 million, compared to $68.2 million for 2013. Revenue increased during the quarter primarily from fly ash price increases and incremental services provided to utilities, but the revenue mix favored product sales compared to last year.  Site service revenue as a percent of total segment revenue is normally higher in the December and March quarters and lower in the June and September quarters, primarily due to seasonality. Service revenue represented approximately 31% of total segment revenue for the first quarter of 2014, compared to 33% for the first quarter of 2013 and 29% for all of fiscal 2013.

 

Gross profit increased by 15% to $16.8 million in the first quarter of 2014, compared to $14.6 million in 2013, and gross margin increased by 200 basis points to 23%. While revenue increased $3.3 million, operating income increased $2.3 million, or 70% of the revenue increase, from $7.6 million in 2013 to $9.9 million in 2014. Adjusted EBITDA increased $2.5 million from $10.8 million in 2013 to $13.3 million in 2014, or 23%. Adjusted EBITDA margins increased by 280 basis points. The increases in gross profit, operating income, and Adjusted EBITDA in 2014 were due to increases in fly ash revenue, the impact of continuous improvement initiatives, and high margin incremental service projects.

 

EPA Update

 

The question of whether disposal of fly ash should be regulated under Subtitle C of RCRA or Subtitle D, as solid waste,  is near resolution. In a consent decree submitted to the U.S. District Court for the District of Columbia on January 29, 2014, the EPA agreed by December 19, 2014 to “sign for publication in the Federal Register a notice taking final action regarding EPA’s proposed revision of RCRA Subtitle D regulations pertaining to coal combustion residuals.” We believe that the EPA’s statement makes it highly likely that fly ash disposal will be regulated under Subtitle D as a solid waste.

 

4



 

We have worked with the EPA for almost five years, and feel very comfortable with the settlement agreed to with Headwaters and the other plaintiffs. We previously reported that the EPA had said that its plan to align new fly ash impoundment water standards with proposed CCP disposal rules “could provide strong support for a conclusion that regulation of [coal combustion residuals]  under RCRA Subtitle D would be adequate.” That alignment is consistent with EPA’s plan to finalize Subtitle D regulations for fly ash disposal.

 

There is still a possibility that Congress could move forward with statutory language that requires states to follow national disposal standards, backed up by EPA enforcement powers.  The legislation would be protective of the environment, create a rational enforcement mechanism, and improve overall management of fly ash disposal. Headwaters supports the legislation, but Subtitle D regulations would  resolve the uncertainty surrounding beneficial use.

 

Energy Technology Segment

 

For the first quarter of 2014, revenue from continuing operations in our energy segment was $1.1 million compared to $4.7 million in 2013. Adjusted EBITDA for the 2014 quarter was $(1.1) million compared to $0.7 million in 2013. The changes in revenue and Adjusted EBITDA are related to the timing of HCAT shipments, which can vary from quarter to quarter depending upon customer inventory levels and the timing of orders.  There has not been a substantial change in the business and revenue will continue to fluctuate on a quarterly basis until we obtain multiple customers.

 

During 2013, we executed two agreements with refineries that could potentially use HCAT in an additional 55,000 barrels per day of heavy oil. Ultimate use is dependent upon installation of mixing equipment, test trials, and proven benefits. The initial trial at one of the refineries has been completed and trial results are being evaluated.  We anticipate a minimum of 90 days for the evaluation period, as data is analyzed and presented to management. The mixing equipment for the second trial has been designed and will be installed over the next few months, in preparation for a  trial to begin in the September quarter.  We are engaged in negotiations with a third refinery that may also be able to start-up during the September quarter.

 

Discontinued Operations

 

We recorded $0.7 million of income from discontinued operations in the first quarter of 2014, representing primarily additional gain on the sale of facilities from our January 2013 transaction. In 2013, we recorded a loss from discontinued operations of $(2.0) million. We currently expect that additional adjustments to the estimated gains and losses from sale of the facilities may be recognized in fiscal 2014.

 

For all sales transactions, a majority of the consideration is in the form of potential production royalties and deferred purchase price, which amounts are dependent upon future plant production levels over approximately eight years. Such potential proceeds were not considered in the gain and loss calculations and will be accounted for in future periods when any such amounts are received. In the December 2013 quarter, we received $2.7 million of deferred purchase price payments.

 

5



 

Income Taxes

 

Our estimated effective income tax rate for continuing operations for the 2014 fiscal year is currently expected to be approximately 14%, and this estimated rate was used to record income taxes for the first quarter of 2014.  For the first quarter of 2013, we used an estimated effective income tax rate for continuing operations of 12%.

 

We have recorded a full valuation allowance on our net amortizable deferred tax assets and accordingly, did not recognize benefit for tax credit carryforwards, net operating loss (NOL) carryforwards or other deferred tax assets in either 2013 or 2014, except to the extent of projected fiscal year earnings. Realization of the deferred tax assets is dependent upon future income from operations. As future income from operations becomes more certain, it is anticipated that the benefits associated with our NOLs and tax credits will be recorded. We currently have a pre-tax NOL in the amount of $190.4 million and unused tax credits of $25.6 million, both of which can be carried forward for up to 20 years from the year they were generated.

 

Outlook

 

“We raised $150 million of unsecured senior debt during the quarter to fund tuck-in acquisitions similar to the trim board acquisition we completed last year,” said Don P. Newman, Headwaters’ Chief Financial Officer. “Even though we raised additional debt, we remain firmly committed to deleveraging the company to our stated target net leverage ratio of 2.5 to 3.0 times. We have opportunities to continue to invest in activities that fit well with our core business and should add value to our stockholders. If all of the new debt proceeds were invested in acquisitions, it may impact our deleveraging trajectory; however, the ultimate impact on our net leverage will depend in part on the timing and magnitude of investment of the proceeds.

 

“2014 started with strong organic revenue growth and almost 200 basis points of operating margin improvement, excluding our non-core energy operations. Our trim board business performed well, and we believe our new roofing acquisition will be accretive in 2014.  Accordingly, we are increasing our Adjusted EBITDA guidance for FY 2014 from a range of $125 million to $140 million, to a new range of $130 million to $145 million, increasing the guidance by $5 million.”

 

Non-GAAP Financial Measures

 

Headwaters currently uses two non-GAAP financial measures: Adjusted EBITDA and Adjusted EPS. Headwaters defines Adjusted EBITDA as net income plus net interest expense, income taxes, depreciation and amortization, equity-based compensation, cash-based compensation tied to stock price, goodwill and other impairments, and other non-routine adjustments that arise from time to time, all as detailed in the table that follows. Headwaters currently defines Adjusted EPS as diluted EPS from continuing operations plus the effect of amortization expense related to acquired intangible assets and other non-routine adjustments that arise from time to time, again as detailed below.

 

6



 

Adjusted EBITDA and Adjusted EPS are used by management, investors and analysts to measure operating performance, as a supplement to our consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP). Adjusted EBITDA is also used by management, investors and analysts as one measure of a company’s ability to service its debt and meet its other cash needs. Our presentations of Adjusted EBITDA and Adjusted EPS have limitations as analytical tools, and should not be considered in isolation, or as substitutes for analysis of our results as reported under GAAP. Because the definitions of Adjusted EBITDA and Adjusted EPS vary among companies and industries, our definitions of these non-GAAP financial measures may not be comparable to similarly-titled measures used by other companies.

 

Headwaters’ calculations of Adjusted EBITDA, trailing twelve months (TTM) Adjusted EBITDA and Adjusted EPS are reflected in the following tables. All amounts which follow are presented on a continuing operations basis and do not include the results from the discontinued coal cleaning business for any period. Additionally, due to the sale of our interest in the Blue Flint Ethanol facility in 2012, Adjusted EBITDA and Adjusted EPS do not include results for Blue Flint for any period.

 

Reconciliation of Income (Loss) from Continuing Operations to Adjusted EBITDA

 

 

 

Quarter Ended

 

(in millions)

 

12/31/2012

 

12/31/2013

 

Income (loss) from continuing operations (GAAP)

 

$

(3.9

)

$

(2.1

)

Net interest expense

 

10.4

 

10.1

 

Income taxes

 

(0.5

)

(0.4

)

Depreciation, amortization, and equity-based compensation

 

12.8

 

13.5

 

Acquisition-related costs and adjustments

 

0.9

 

0.9

 

Non-routine customer development costs

 

0.0

 

1.4

 

Cash-based compensation tied to stock price

 

2.2

 

0.9

 

Adjusted EBITDA

 

$

21.9

 

$

24.3

 

 

Segment Adjusted EBITDA

 

Light building products

 

$

11.9

 

$

15.4

 

Heavy construction materials

 

10.8

 

13.3

 

Energy technology

 

0.7

 

(1.1

)

Corporate

 

(3.7

)

(4.2

)

Cash-based compensation tied to stock price

 

2.2

 

0.9

 

Adjusted EBITDA

 

$

21.9

 

$

24.3

 

 

7



 

TTM Adjusted EBITDA

 

 

 

Twelve Months Ended

 

(in millions)

 

9/30/2012

 

9/30/2013

 

12/31/2013

 

Income (loss) from continuing operations (GAAP)

 

$

(26.5

)

$

8.3

 

$

10.1

 

Blue Flint

 

6.3

 

0.0

 

0.0

 

Net interest expense

 

52.7

 

42.5

 

42.2

 

Income taxes

 

0.7

 

4.0

 

4.1

 

Depreciation, amortization, and equity-based compensation

 

53.2

 

54.0

 

54.7

 

Restructuring costs

 

2.2

 

0.0

 

0.0

 

Thames bankruptcy

 

1.0

 

0.0

 

0.0

 

Gain on early debt repayments

 

(2.4

)

0.0

 

0.0

 

Write-off of R&D joint venture

 

3.2

 

0.0

 

0.0

 

Acquisition-related costs and adjustments

 

0.0

 

1.8

 

1.8

 

Non-routine customer development costs

 

0.0

 

0.0

 

1.4

 

Cash-based compensation tied to stock price

 

12.3

 

5.6

 

4.3

 

TTM Adjusted EBITDA

 

$

102.7

 

$

116.2

 

$

118.6

 

 

Segment TTM Adjusted EBITDA

 

Light building products

 

$

63.3

 

$

72.9

 

$

76.4

 

Heavy construction materials

 

54.8

 

56.6

 

59.1

 

Energy technology

 

(3.6

)

0.3

 

(1.5

)

Corporate

 

(24.1

)

(19.2

)

(19.7

)

Cash-based compensation tied to stock price

 

12.3

 

5.6

 

4.3

 

TTM Adjusted EBITDA

 

$

102.7

 

$

116.2

 

$

118.6

 

 

Reconciliation of Diluted EPS from Continuing Operations to Adjusted EPS

 

 

 

Quarter Ended

 

(in millions, except per-share amounts)

 

12/31/2012

 

12/31/2013

 

Numerator:

 

 

 

 

 

Reported numerator for diluted earnings per share from continuing operations in accordance with GAAP — loss from continuing operations attributable to Headwaters Incorporated

 

$

(3.9

)

$

(2.1

)

Adjustments to numerator:

 

 

 

 

 

Amortization expense related to intangible assets

 

4.9

 

5.1

 

Acquisition-related costs and adjustments

 

0.9

 

0.9

 

Customer development costs

 

0.0

 

1.4

 

Cash-based compensation tied to stock price

 

2.2

 

0.9

 

Income tax effect of above adjustments

 

(0.7

)

(0.7

)

Total adjustments to loss from continuing operations, net of income tax effect

 

7.3

 

7.6

 

Numerator for adjusted diluted earnings per share from continuing operations

 

$

3.4

 

$

5.5

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

Reported denominator for diluted earnings per share in accordance with GAAP

 

62.0

 

73.1

 

Effect of above adjustments on calculation of dilutive securities

 

1.0

 

1.0

 

Denominator for adjusted diluted earnings per share, after effect of adjustments on calculation of dilutive securities

 

63.0

 

74.1

 

 

 

 

 

 

 

Reported diluted loss per share from continuing operations

 

$

(0.06

)

$

(0.03

)

Effect of adjustments on diluted income (loss) per share calculation

 

0.11

 

0.10

 

Adjusted diluted income per share from continuing operations (Adjusted EPS)

 

$

0.05

 

$

0.07

 

 

8



 

Liquidity and Long-term Debt

 

The components of our long-term debt (net of discounts) as of December 31, 2013, are shown in the following table:

 

(dollars in millions)

 

Amount
Outstanding

 

Interest
Rate

 

Maturity Date

 

Senior secured notes

 

$

400.0

 

7.625%

 

April 2019

 

Senior notes

 

150.0

 

7.25%

 

January 2019

 

Asset based loan facility ($70.0 million limit)

 

0.0

 

LIBOR plus 2.25%

 

October 2018

 

Convertible senior subordinated notes, net of discounts

 

7.6
49.5

 

2.50%
8.75%

 

February 2014
February 2016

 

Total

 

$

607.1

 

 

 

 

 

 

As of December 31, 2013, there was $7.7 million of debt maturing within the next two years. We had $175.3 million of cash on hand at December 31, 2013 and total liquidity of $212.3 million, which includes the impact of providing $22.7 million for letters of credit for various purposes and certain other ABL borrowing base limitations.

 

Conference Call

 

Management will host a conference call with a simultaneous web cast today at 11:00 a.m. Eastern Time, 9:00 a.m. Mountain Time to discuss the Company’s financial results and business outlook. The call will be available live via the Internet by accessing Headwaters’ web site at www.headwaters.com and clicking on the Investor Relations section. To listen to the live broadcast, please go to the web site at least fifteen minutes early to register, download, and install any necessary audio software. There will also be corresponding slides with the webcast.  For those who cannot listen to the live broadcast, an online replay will be available for 90 days

 

9



 

on www.headwaters.com, or a phone replay will be available through February 12, 2014 by dialing 1-800-406-7325 or 303-590-3030 and entering the pass code 4665996.

 

About Headwaters Incorporated

 

Headwaters Incorporated is improving lives through innovative advancements in construction materials through application, design, and purpose. Headwaters is a diversified growth company providing products, technologies and services to the heavy construction materials, light building products, and energy technology industries.  Through its coal combustion products, building products, and energy businesses, the Company has been able to improve sustainability by transforming underutilized resources into valuable products.  www.headwaters.com

 

Forward Looking Statements

 

Certain statements contained in this press release are forward-looking statements within the meaning of federal securities laws and Headwaters intends that such forward-looking statements be subject to the safe-harbor created thereby.  Forward-looking statements include Headwaters’ expectations as to the managing and marketing of coal combustion products, the production and marketing of building products, the licensing of residue hydrocracking technology and catalyst sales to oil refineries, the development, commercialization, and financing of new technologies and other strategic business opportunities and acquisitions, and other information about Headwaters.  Such statements that are not purely historical by nature, including those statements regarding Headwaters’ future business plans, the operation of facilities, the availability of feedstocks, and the marketability of the coal combustion products, building products and catalysts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding future events and our future results that are based on current expectations, estimates, forecasts, and projections about the industries in which we operate and the beliefs and assumptions of our management.  Actual results may vary materially from such expectations.  Words such as “may,” “should,” “intends,” “plans,” “expects,” “anticipates,” “targets,” “goals,” “projects,” “believes,” “seeks,” “estimates,” “forecasts,” or variations of such words and similar expressions, or the negative of such terms, may help identify such forward-looking statements.  Any statements that refer to projections of our future financial performance, our anticipated growth and trends in our businesses, and other characterizations of future events or circumstances, are forward-looking.  In addition to matters affecting the coal combustion products, building products, and energy industries or the economy generally, factors that could cause actual results to differ from expectations stated in forward-looking statements include, among others, the factors described in the caption entitled “Risk Factors” in Item 1A in Headwaters’ Annual Report on Form 10-K for the fiscal year ended September 30, 2013, Quarterly Reports on Form 10-Q, and other periodic filings.

 

Although Headwaters believes that its expectations are based on reasonable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that our results of operations will not be adversely affected by such factors.  Unless legally required, we undertake no obligation to revise or update any forward-looking statements for any reason.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Our internet address is www.headwaters.com.  There we make available, free of charge, our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and any amendments to those reports, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC.  Our reports can be accessed through the investor relations section of our web site.

 

###

 

10



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(in thousands, except per-share amounts)

 

 

 

Quarter Ended December 31,

 

 

 

2012

 

2013

 

Revenue:

 

 

 

 

 

Light building products

 

$

76,688

 

$

93,012

 

Heavy construction materials

 

68,158

 

71,521

 

Energy technology

 

4,727

 

1,082

 

Total revenue

 

149,573

 

165,615

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

Light building products

 

56,501

 

69,338

 

Heavy construction materials

 

53,584

 

54,765

 

Energy technology

 

2,243

 

619

 

Total cost of revenue

 

112,328

 

124,722

 

 

 

 

 

 

 

Gross profit

 

37,245

 

40,893

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Amortization

 

4,936

 

5,106

 

Research and development

 

1,606

 

2,243

 

Selling, general and administrative

 

24,671

 

25,984

 

Total operating expenses

 

31,213

 

33,333

 

 

 

 

 

 

 

Operating income

 

6,032

 

7,560

 

Net interest expense

 

(10,472

)

(10,056

)

Other income (expense), net

 

36

 

12

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

(4,404

)

(2,484

)

Income tax benefit

 

530

 

350

 

 

 

 

 

 

 

Loss from continuing operations

 

(3,874

)

(2,134

)

Income (loss) from discontinued operations, net of income taxes

 

(1,998

)

700

 

 

 

 

 

 

 

Net loss

 

(5,872

)

(1,434

)

Net loss attributable to non-controlling interest

 

0

 

6

 

Net loss attributable to Headwaters Incorporated

 

$

(5,872

)

$

(1,428

)

 

 

 

 

 

 

Basic and diluted income (loss) per share attributable to Headwaters Incorporated:

 

 

 

 

 

From continuing operations

 

$

(0.06

)

$

(0.03

)

From discontinued operations

 

(0.03

)

0.01

 

 

 

$

(0.09

)

$

(0.02

)

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

61,982

 

73,066

 

Diluted

 

61,982

 

73,066

 

 

 

 

 

 

 

Operating income (loss) by segment:

 

 

 

 

 

Light building products

 

$

3,127

 

$

5,086

 

Heavy construction materials

 

7,607

 

9,933

 

Energy technology

 

82

 

(2,286

)

Corporate

 

(4,784

)

(5,173

)

Total

 

$

6,032

 

$

7,560

 

 



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

75,316

 

$

175,327

 

Trade receivables, net

 

109,868

 

76,106

 

Inventories

 

37,383

 

45,811

 

Other

 

21,316

 

23,531

 

Total current assets

 

243,883

 

320,775

 

 

 

 

 

 

 

Property, plant and equipment, net

 

159,619

 

165,768

 

Goodwill

 

137,198

 

194,885

 

Intangible assets, net

 

139,797

 

134,590

 

Other assets

 

43,512

 

47,472

 

Total assets

 

$

724,009

 

$

863,490

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

21,810

 

$

14,471

 

Accrued liabilities

 

119,211

 

96,302

 

Current portion of long-term debt

 

7,553

 

7,654

 

Total current liabilities

 

148,574

 

118,427

 

Long-term debt

 

449,420

 

599,460

 

Income taxes

 

24,637

 

24,515

 

Other long-term liabilities

 

16,968

 

22,940

 

Total liabilities

 

639,599

 

765,342

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock - par value

 

73

 

73

 

Capital in excess of par value

 

720,828

 

721,711

 

Retained earnings (accumulated deficit)

 

(635,972

)

(637,400

)

Treasury stock

 

(519

)

(617

)

Total Headwaters Incorporated stockholders’ equity

 

84,410

 

83,767

 

Non-controlling interest in consolidated subsidiary

 

0

 

14,381

 

 

 

 

 

 

 

Total stockholders’ equity

 

84,410

 

98,148

 

Total liabilities and stockholders’ equity

 

$

724,009

 

$

863,490