XML 20 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unaudited Supplemental Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2012
Oct. 01, 2011
Sep. 29, 2012
Oct. 01, 2011
Dec. 31, 2011
Cash flows from operating activities:          
Net (loss) income $ 3,068 $ (6,208) $ (11,657) $ (28,315)  
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:          
Depreciation and amortization     6,553 8,120  
Amortization of debt issuance costs     2,799 2,029  
Gain from sale of properties     (9,680) (6,939)  
Gain from property insurance settlement     (476) (1,230) (1,400)
Changes associated with the ineffective interest rate swap       (1,751)  
Gain on modification of lease agreement       (1,971)  
Vacant property charges, net     (30)    
Payments on modification of lease agreement     (5,875)    
Deferred income tax benefit     (24) (282)  
Share-based compensation expense 700 400 2,097 1,578  
(Increase) decrease in restricted cash related to the ineffective interest rate swap, insurance, and other     (123) 443  
Changes in assets and liabilities:          
Receivables     (52,868) (65,535)  
Inventories     (34,675) (15,527)  
Accounts payable     12,776 26,641  
Changes in other working capital     2,859 1,365  
Intercompany receivable           
Intercompany payable           
Other     1,650 (2,439)  
Net cash provided by (used in) operating activities     (86,674) (83,813)  
Cash flows from investing activities:          
Investment in subsidiaries           
Property, plant and equipment investments     (2,490) (5,767)  
Proceeds from disposition of assets     18,561 8,994  
Net cash (used in) provided by investing activities     16,071 3,227  
Cash flows from financing activities:          
Repurchase of shares to satisfy employee tax withholdings     (446)    
Repayments on the revolving credit facilities     (345,674) (348,877)  
Borrowings from the revolving credit facilities     436,374 370,112  
Payments of principal on mortgage     (8,370) (38,724)  
Payments on capital lease obligations     (604) (1,224)  
Increase in bank overdrafts     9,528 7,233  
Increase in restricted cash related to the mortgage     (15,546) 27,724  
Debt financing costs     (1,683) (2,647)  
Proceeds from stock offering less expenses paid       58,582  
Net cash provided by (used in) financing activities     73,579 72,179  
Decrease in cash     2,976 (8,407)  
Balance, beginning of period     4,898 14,297 14,297
Balance, end of period 7,874 5,890 7,874 5,890 4,898
Noncash transactions:          
Capital leases     32 3,147  
BlueLinx Holdings Inc.
          
Cash flows from operating activities:          
Net (loss) income 3,068 (6,208) (11,657) (28,315)  
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:          
Depreciation and amortization             
Amortization of debt issuance costs            
Gain from sale of properties            
Gain from property insurance settlement            
Changes associated with the ineffective interest rate swap              
Gain on modification of lease agreement           
Vacant property charges, net           
Payments on modification of lease agreement           
Deferred income tax benefit            
Share-based compensation expense     430 366  
(Increase) decrease in restricted cash related to the ineffective interest rate swap, insurance, and other            
Equity in earnings of subsidiaries     17,592 23,902  
Changes in assets and liabilities:          
Receivables            
Inventories            
Accounts payable     801 1,468  
Changes in other working capital     82 53  
Intercompany receivable     (317) (58,951)  
Intercompany payable     2,592 2,803  
Other        495  
Net cash provided by (used in) operating activities     9,523 (58,179)  
Cash flows from investing activities:          
Investment in subsidiaries     (9,522)     
Property, plant and equipment investments            
Proceeds from disposition of assets            
Net cash (used in) provided by investing activities     (9,522)     
Cash flows from financing activities:          
Net transactions with Parent           
Repurchase of shares to satisfy employee tax withholdings           
Repayments on the revolving credit facilities            
Borrowings from the revolving credit facilities            
Payments of principal on mortgage            
Payments on capital lease obligations            
Increase in bank overdrafts            
Increase in restricted cash related to the mortgage            
Debt financing costs            
Proceeds from stock offering less expenses paid       58,582  
Net cash provided by (used in) financing activities        58,582  
Decrease in cash     1 403  
Balance, beginning of period     27 384 384
Balance, end of period 28 787 28 787  
Noncash transactions:          
Capital leases            
BlueLinx Corporation and Subsidiaries
          
Cash flows from operating activities:          
Net (loss) income (6,864) (8,660) (24,515) (37,748)  
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:          
Depreciation and amortization 1,228 1,616 3,907 5,413  
Amortization of debt issuance costs     1,855 1,528  
Gain from sale of properties            
Gain from property insurance settlement            
Changes associated with the ineffective interest rate swap          (1,751)  
Gain on modification of lease agreement       (1,971)  
Vacant property charges, net     (30)    
Payments on modification of lease agreement     (5,875)    
Deferred income tax benefit     (24) (282)  
Share-based compensation expense     1,667 1,212  
(Increase) decrease in restricted cash related to the ineffective interest rate swap, insurance, and other     (123) 443  
Equity in earnings of subsidiaries            
Changes in assets and liabilities:          
Receivables     (52,868) (65,535)  
Inventories     (34,675) (15,527)  
Accounts payable     11,975 25,173  
Changes in other working capital     2,891 2,835  
Intercompany receivable     (2,592) (2,822)  
Intercompany payable     317 58,970  
Other     3,463 (25)  
Net cash provided by (used in) operating activities     (94,627) (30,087)  
Cash flows from investing activities:          
Investment in subsidiaries     770     
Property, plant and equipment investments     (2,490) (5,767)  
Proceeds from disposition of assets     144     
Net cash (used in) provided by investing activities     (1,576) (5,767)  
Cash flows from financing activities:          
Net transactions with Parent           
Repurchase of shares to satisfy employee tax withholdings     (446)    
Repayments on the revolving credit facilities     (345,674) (348,877)  
Borrowings from the revolving credit facilities     436,374 370,112  
Payments of principal on mortgage            
Payments on capital lease obligations     (604) (1,224)  
Increase in bank overdrafts     9,528 7,233  
Increase in restricted cash related to the mortgage            
Debt financing costs        (200)  
Proceeds from stock offering less expenses paid           
Net cash provided by (used in) financing activities     99,178 27,044  
Decrease in cash     2,975 (8,810)  
Balance, beginning of period     4,871 13,913 13,913
Balance, end of period 7,846 5,103 7,846 5,103  
Noncash transactions:          
Capital leases     32 3,147  
LLC Subsidiaries
          
Cash flows from operating activities:          
Net (loss) income 2,186 3,170 6,923 13,846  
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:          
Depreciation and amortization 878 943 2,646 2,707  
Amortization of debt issuance costs     944 501  
Gain from sale of properties     (9,680) (6,939)  
Gain from property insurance settlement     (476) (1,230)  
Changes associated with the ineffective interest rate swap              
Gain on modification of lease agreement           
Vacant property charges, net           
Payments on modification of lease agreement           
Deferred income tax benefit            
Share-based compensation expense            
(Increase) decrease in restricted cash related to the ineffective interest rate swap, insurance, and other            
Equity in earnings of subsidiaries            
Changes in assets and liabilities:          
Receivables            
Inventories            
Accounts payable            
Changes in other working capital     (114) (1,523)  
Intercompany receivable           
Intercompany payable            
Other     (1,813) (2,909)  
Net cash provided by (used in) operating activities     (1,570) 4,453  
Cash flows from investing activities:          
Investment in subsidiaries     8,752     
Property, plant and equipment investments            
Proceeds from disposition of assets     18,417 8,994  
Net cash (used in) provided by investing activities     27,169 8,994  
Cash flows from financing activities:          
Net transactions with Parent           
Repurchase of shares to satisfy employee tax withholdings           
Repayments on the revolving credit facilities            
Borrowings from the revolving credit facilities            
Payments of principal on mortgage     (8,370) (38,724)  
Payments on capital lease obligations            
Increase in bank overdrafts            
Increase in restricted cash related to the mortgage     (15,546) 27,724  
Debt financing costs     (1,683) (2,447)  
Proceeds from stock offering less expenses paid           
Net cash provided by (used in) financing activities     (25,599) (13,447)  
Decrease in cash            
Balance, beginning of period             
Balance, end of period              
Noncash transactions:          
Capital leases            
Eliminations
          
Cash flows from operating activities:          
Net (loss) income 4,678 5,490 17,592 23,902  
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:          
Depreciation and amortization              
Amortization of debt issuance costs            
Gain from sale of properties            
Gain from property insurance settlement            
Changes associated with the ineffective interest rate swap              
Gain on modification of lease agreement           
Vacant property charges, net           
Payments on modification of lease agreement           
Deferred income tax benefit            
Share-based compensation expense            
(Increase) decrease in restricted cash related to the ineffective interest rate swap, insurance, and other            
Equity in earnings of subsidiaries     (17,592) (23,902)  
Changes in assets and liabilities:          
Receivables            
Inventories            
Accounts payable            
Changes in other working capital            
Intercompany receivable     2,909 61,773  
Intercompany payable     (2,909) (61,773)  
Other            
Net cash provided by (used in) operating activities            
Cash flows from investing activities:          
Investment in subsidiaries            
Property, plant and equipment investments            
Proceeds from disposition of assets            
Net cash (used in) provided by investing activities           
Cash flows from financing activities:          
Net transactions with Parent           
Repurchase of shares to satisfy employee tax withholdings           
Repayments on the revolving credit facilities            
Borrowings from the revolving credit facilities            
Payments of principal on mortgage            
Payments on capital lease obligations            
Increase in bank overdrafts            
Increase in restricted cash related to the mortgage            
Debt financing costs            
Proceeds from stock offering less expenses paid           
Net cash provided by (used in) financing activities            
Decrease in cash            
Balance, beginning of period             
Balance, end of period              
Noncash transactions:          
Capital leases