XML 102 R95.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 12 Months Ended
Dec. 29, 2012
Sep. 29, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Oct. 01, 2011
Jul. 02, 2011
Apr. 02, 2011
Dec. 29, 2012
Dec. 31, 2011
Jan. 01, 2011
Cash flows from operating activities:                      
Net (loss) income $ (11,370) [1] $ 3,068 [2] $ (3,706) [3] $ (11,019) [4] $ (10,252) [5] $ (6,208) [6] $ (9,781) [7] $ (12,326) [8] $ (23,027) $ (38,567) $ (53,243)
Adjustments to reconcile net (loss) income to cash (used in) provided by operations:                      
Depreciation and amortization                 8,565 10,562 13,365
Amortization of debt issuance costs                 3,746 2,940 1,963
Payments from terminating the G-P Supply Agreement                     4,706
Gain from sale of properties (204) [1] (9,151) [2] 48 [3] (578) [4] (3,665) [5]   283 [7] (7,222) [8] (9,885) (10,604)  
Gain from property insurance settlements     (476) [3]   (203) [5] (1,230) [6]     (476) (1,230)  
Changes associated with the ineffective interest rate swap               (1,676) [8]   (1,676) (4,603)
Write-off of debt issuance costs                     183
Vacant property charges, net                 (30) (291) 53
Gain on modification of lease agreement           (1,971) [6]       (1,971)  
Payments on modification of lease agreement                 (5,875)    
Deferred income tax benefit                 (20) (25) (600)
Share-based compensation                 2,797 1,974 3,978
Decrease in restricted cash related to the ineffective interest rate swap, insurance, and other                 695 987 6,556
Equity (deficit) in earnings of subsidiaries                        
Changes in assets and liabilities:                      
Receivables                 (18,593) (19,670) 145
Inventories                 (44,482) 2,673 (15,065)
Accounts payable                 9,050 5,973 (1,791)
Changes in other working capital                 1,722 (375) 15,452
Intercompany receivable                       
Intercompany payable                       
Other                 1,563 (1,032) (960)
Net cash used in operating activities                 (74,250) (50,332) (29,861)
Cash flows from investing activities:                      
Investment in subsidiaries                       
Property, plant and equipment investments                 (2,826) (6,533) (4,140)
Proceeds from disposition of assets                 19,195 18,355 711
Net cash provided by investing activities                 16,369 11,822 (3,429)
Cash flows from financing activities:                      
Repurchase of shares to satisfy employee tax withholdings                 (526)    
Repurchase of common stock                     (583)
Repayments on revolving credit facilities                 (473,349) (478,630) (466,219)
Borrowings from revolving credit facilities                 550,270 475,918 507,419
Payments of principal on mortgage                 (37,272) (42,416)  
Payments on capital lease obligations                 (2,259) (1,440) (629)
Increase (decrease) in bank overdrafts                 13,020 (725) (4,143)
Increase (decrease) in restricted cash related to the mortgage                 9,970 20,604 (11,201)
Debt financing costs                 (1,683) (2,721) (6,521)
Proceeds from stock offering less expenses paid                   58,521  
Other                     7
Net cash provided by financing activities                 58,171 29,111 18,130
Increase (decrease) in cash                 290 (9,399) (15,160)
Cash and cash equivalents balance, beginning of period       4,898       14,297 4,898 14,297 29,457
Cash and cash equivalents balance, end of period 5,188       4,898       5,188 4,898 14,297
Supplemental Cash Flow Information                      
Net income tax refunds (income taxes paid) during the period                 (508) (22) 19,983
Interest paid during the period                 24,288 28,098 31,675
Noncash transactions:                      
Capital leases                 5,238 3,131 1,889
BlueLinx Holdings
                      
Cash flows from operating activities:                      
Net (loss) income                 (23,027) (38,567) (53,243)
Adjustments to reconcile net (loss) income to cash (used in) provided by operations:                      
Depreciation and amortization                         
Amortization of debt issuance costs                         
Payments from terminating the G-P Supply Agreement                       
Gain from sale of properties                        
Gain from property insurance settlements                        
Changes associated with the ineffective interest rate swap                        
Write-off of debt issuance costs                       
Vacant property charges, net                         
Gain on modification of lease agreement                       
Payments on modification of lease agreement                       
Deferred income tax benefit                       910
Share-based compensation                 528    1,856
Decrease in restricted cash related to the ineffective interest rate swap, insurance, and other                        
Equity (deficit) in earnings of subsidiaries                 18,701 34,380 43,473
Changes in assets and liabilities:                      
Receivables                         
Inventories                         
Accounts payable                 42 102 21
Changes in other working capital                 (971) 167 279
Intercompany receivable                 (6,940) (9,829) 8,598
Intercompany payable                 10,332 9,218 6,122
Other                       (47)
Net cash used in operating activities                 (1,335) (4,529) 7,969
Cash flows from investing activities:                      
Investment in subsidiaries                 (1,862) (54,349) (7,034)
Property, plant and equipment investments                         
Proceeds from disposition of assets                         
Net cash provided by investing activities                 1,862 (54,349) (7,034)
Cash flows from financing activities:                      
Repurchase of shares to satisfy employee tax withholdings                 (526)    
Repurchase of common stock                     (583)
Repayments on revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                        
Payments on capital lease obligations                         
Increase (decrease) in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                         
Debt financing costs                         
Proceeds from stock offering less expenses paid                   58,521  
Other                       
Net cash provided by financing activities                 (526) 58,521 (583)
Increase (decrease) in cash                 1 (357) 352
Cash and cash equivalents balance, beginning of period       27       384 27 384 32
Cash and cash equivalents balance, end of period 28       27       28 27 384
Supplemental Cash Flow Information                      
Net income tax refunds (income taxes paid) during the period                         
Interest paid during the period                         
Noncash transactions:                      
Capital leases                         
BlueLinx Corporation and Subsidiaries
                      
Cash flows from operating activities:                      
Net (loss) income                 (37,237) (52,910) (50,243)
Adjustments to reconcile net (loss) income to cash (used in) provided by operations:                      
Depreciation and amortization                 5,040 6,790 9,854
Amortization of debt issuance costs                 2,471 1,983 1,298
Payments from terminating the G-P Supply Agreement                     4,706
Gain from sale of properties                        
Gain from property insurance settlements                        
Changes associated with the ineffective interest rate swap                   (1,676) (4,603)
Write-off of debt issuance costs                     183
Vacant property charges, net                 (30) (291) 53
Gain on modification of lease agreement                   (1,971)  
Payments on modification of lease agreement                 (5,875)    
Deferred income tax benefit                 (20) (25) 1,041
Share-based compensation                 2,269 1,602 2,122
Decrease in restricted cash related to the ineffective interest rate swap, insurance, and other                 695 987 6,556
Equity (deficit) in earnings of subsidiaries                         
Changes in assets and liabilities:                      
Receivables                 (18,593) (19,670) 145
Inventories                 (44,482) 2,673 (15,065)
Accounts payable                 8,619 5,871 (1,812)
Changes in other working capital                 1,751 530 15,267
Intercompany receivable                 (10,332) (9,727) (3,453)
Intercompany payable                 6,940 9,094 (6,356)
Other                 3,066 1,244 (1,394)
Net cash used in operating activities                 (85,718) (55,496) (41,701)
Cash flows from investing activities:                      
Investment in subsidiaries                 154 55,209   
Property, plant and equipment investments                 (2,826) (3,203) (4,140)
Proceeds from disposition of assets                 997 504 711
Net cash provided by investing activities                 (1,675) 52,510 (3,429)
Cash flows from financing activities:                      
Repurchase of shares to satisfy employee tax withholdings                       
Repurchase of common stock                       
Repayments on revolving credit facilities                 (473,349) (478,630) (466,219)
Borrowings from revolving credit facilities                 550,270 475,918 507,419
Payments of principal on mortgage                        
Payments on capital lease obligations                 (2,259) (1,440) (629)
Increase (decrease) in bank overdrafts                 13,020 (725) (4,143)
Increase (decrease) in restricted cash related to the mortgage                         
Debt financing costs                    (1,179) (6,521)
Proceeds from stock offering less expenses paid                       
Other                     7
Net cash provided by financing activities                 87,682 (6,056) 29,914
Increase (decrease) in cash                 289 (9,042) (15,216)
Cash and cash equivalents balance, beginning of period       4,871       13,913 4,871 13,913 29,129
Cash and cash equivalents balance, end of period 5,160       4,871       5,160 4,871 13,913
Supplemental Cash Flow Information                      
Net income tax refunds (income taxes paid) during the period                 37 231 20,098
Interest paid during the period                 9,309 10,783 13,280
Noncash transactions:                      
Capital leases                 5,238 3,131 1,889
LLC Subsidiaries
                      
Cash flows from operating activities:                      
Net (loss) income                 18,536 18,530 6,770
Adjustments to reconcile net (loss) income to cash (used in) provided by operations:                      
Depreciation and amortization                 3,525 3,772 3,511
Amortization of debt issuance costs                 1,275 957 665
Payments from terminating the G-P Supply Agreement                       
Gain from sale of properties                 (9,885) (10,604)  
Gain from property insurance settlements                 (476) (1,230)  
Changes associated with the ineffective interest rate swap                        
Write-off of debt issuance costs                       
Vacant property charges, net                         
Gain on modification of lease agreement                       
Payments on modification of lease agreement                       
Deferred income tax benefit                       (2,551)
Share-based compensation                    372   
Decrease in restricted cash related to the ineffective interest rate swap, insurance, and other                         
Equity (deficit) in earnings of subsidiaries                         
Changes in assets and liabilities:                      
Receivables                         
Inventories                         
Accounts payable                 389      
Changes in other working capital                 942 172 (94)
Intercompany receivable                         
Intercompany payable                       (4,911)
Other                 (1,503) (2,276) 481
Net cash used in operating activities                 12,803 9,693 3,871
Cash flows from investing activities:                      
Investment in subsidiaries                 (2,016) (860) 7,034
Property, plant and equipment investments                    (3,330)   
Proceeds from disposition of assets                 18,198 17,851   
Net cash provided by investing activities                 16,182 13,661 7,034
Cash flows from financing activities:                      
Repurchase of shares to satisfy employee tax withholdings                       
Repurchase of common stock                       
Repayments on revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                 (37,272) (42,416)  
Payments on capital lease obligations                         
Increase (decrease) in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                 9,970 20,604 (11,201)
Debt financing costs                 (1,683) (1,542)   
Proceeds from stock offering less expenses paid                       
Other                       
Net cash provided by financing activities                 (28,985) (23,354) (11,201)
Increase (decrease) in cash                       (296)
Cash and cash equivalents balance, beginning of period                         296
Cash and cash equivalents balance, end of period                           
Supplemental Cash Flow Information                      
Net income tax refunds (income taxes paid) during the period                 (545) (253) (115)
Interest paid during the period                 14,979 17,315 18,395
Noncash transactions:                      
Capital leases                         
Eliminations
                      
Cash flows from operating activities:                      
Net (loss) income                 18,701 34,380 43,473
Adjustments to reconcile net (loss) income to cash (used in) provided by operations:                      
Depreciation and amortization                         
Amortization of debt issuance costs                         
Payments from terminating the G-P Supply Agreement                       
Gain from sale of properties                        
Gain from property insurance settlements                        
Changes associated with the ineffective interest rate swap                        
Write-off of debt issuance costs                       
Vacant property charges, net                         
Gain on modification of lease agreement                       
Payments on modification of lease agreement                       
Deferred income tax benefit                         
Share-based compensation                         
Decrease in restricted cash related to the ineffective interest rate swap, insurance, and other                         
Equity (deficit) in earnings of subsidiaries                 (18,701) (34,380) (43,473)
Changes in assets and liabilities:                      
Receivables                         
Inventories                         
Accounts payable                         
Changes in other working capital                    (1,244)   
Intercompany receivable                 17,272 19,556 (5,145)
Intercompany payable                 (17,272) (18,312) 5,145
Other                         
Net cash used in operating activities                         
Cash flows from investing activities:                      
Investment in subsidiaries                         
Property, plant and equipment investments                         
Proceeds from disposition of assets                         
Net cash provided by investing activities                         
Cash flows from financing activities:                      
Repurchase of shares to satisfy employee tax withholdings                       
Repurchase of common stock                       
Repayments on revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                        
Payments on capital lease obligations                         
Increase (decrease) in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                         
Debt financing costs                         
Proceeds from stock offering less expenses paid                       
Other                       
Net cash provided by financing activities                         
Increase (decrease) in cash                         
Cash and cash equivalents balance, beginning of period                           
Cash and cash equivalents balance, end of period                           
Supplemental Cash Flow Information                      
Net income tax refunds (income taxes paid) during the period                         
Interest paid during the period                         
Noncash transactions:                      
Capital leases                         
[1] During the three months ended December 29, 2012, basic and diluted weighted average shares were 60,118,183, respectively. Total share-based awards of 4,460,054 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[2] During the three months ended September 29, 2012, basic and diluted weighted average shares were 60,098,691.
[3] During the three months ended June 30, 2012, basic and diluted weighted average shares were 60,097,558. Total share-based awards of 4,515,590 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[4] During the three months ended March 31, 2012, basic and diluted weighted average shares were 60,002,836. Total share-based awards of 4,519,590 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[5] During the three months ended December 31, 2011, basic and diluted weighted average shares were 59,659,984, respectively. Total share-based awards of 3,266,740 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[6] During the three months ended October 1, 2011, basic and diluted weighted average shares were 51,182,748. Total share-based awards of 3,076,739 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[7] During the three months ended July 2, 2011, basic and diluted weighted average shares were 31,062,794. Total share-based awards of 3,079,540 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[8] During the three months ended April 2, 2011, basic and diluted weighted average shares were 30,843,732. Total share-based awards of 3,096,843 were excluded from our diluted earnings per share calculation because they were anti-dilutive.