XML 21 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
 12 Months Ended
Dec. 30, 2011
Dec. 24, 2010
Dec. 25, 2009
Cash flows from operating activities:      
Net income $ 7,698 $ 15,874 $ 8,961
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 1,722 1,388 1,520
Provision for allowance for doubtful accounts 1,189 1,042 1,477
Original issue discount amortization 2,127 123  
Deferred credits (290) (302) 63
Deferred taxes 1,164 (2,470) 369
Gain on fluctuation of interest rate swap (81) (910) (658)
Unrealized gain on forward contracts 0 0 0
Accrual of paid in kind interest 1,825 500  
Amortization of deferred financing fees 721 715 397
Write off of deferred financing fees 2,860    
Stock compensation 2,097    
Loss on sale of assets 6    
Changes in assets and liabilities, net of acquisitions:      
Accounts receivable (7,033) (5,643) (3,054)
Inventories (3,969) (450) 1,584
Prepaid expenses and other current assets 245 (658) (390)
Accounts payable and accrued liabilities 6,513 4,988 813
Other assets (74) (863) (11)
Receivable from related party   190 814
Net cash provided by operating activities 16,720 13,524 11,885
Cash flows from investing activities:      
Capital expenditures (2,081) (1,133) (1,061)
Cash paid for acquisitions (17,757) (3,738) (3,766)
Proceeds from asset disposals 5    
Net cash used in investing activities (19,833) (4,871) (4,827)
Cash flows from financing activities:      
Cash paid for Class C shares   (173) (263)
Redemption of Class A shares   (68,250)  
Net proceeds from IPO 63,279    
Proceeds from new senior secured loan 30,000    
Borrowing of debt   97,500  
Payment of debt and capital lease obligations (93,285) (20,400) (2,100)
Borrowing under revolving credit line 399,877 325,810 323,090
Payments under revolving credit line (394,714) (334,085) (327,695)
Payment of deferred financing fees (1,297) (5,961)  
Surrender of shares to pay withholding taxes (692)    
Distributions to stockholders   (1,597) (146)
Other   (394) (660)
Net cash provided by (used in) financing activities 3,168 (7,550) (7,774)
Net change in cash and cash equivalents 55 1,103 (716)
Cash and cash equivalents at beginning of year 1,978 875 1,591
Cash and cash equivalents at end of year 2,033 1,978 875
Supplemental disclosures of cash flow information:      
Cash paid for income taxes 2,641 5,789 3,067
Cash paid for interest 7,355 3,536 2,817
Noncash investing activity:      
Capital lease 342    
Noncash financing activity:      
Accretion of Class A shares   $ 4,123 $ 6,207