XML 30 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unaudited Supplemental Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended
Mar. 30, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net (loss) income $ (12,649) $ (11,019)
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
Depreciation and amortization 2,173 2,260
Amortization of debt issuance costs 946 933
Write-off of debt issuance costs 119   
Gain from sale of properties (238) (578)
Gain from property insurance settlement      
Vacant property charges, net     
Payments on modification of lease agreement    (5,000)
Deferred income tax benefit    (24)
Share-based compensation expense 824 743
Increase in restricted cash related to the ineffective interest rate swap, insurance, and other (361) (308)
Other 254 1,826
Equity in earnings of subsidiaries      
Intercompany receivable      
Intercompany payable      
Adjustments to reconcile net loss to net cash used in operations, total (8,932) (11,167)
Changes in primary working capital components:    
Receivables (61,396) (59,078)
Inventories (89,595) (64,983)
Accounts payable 64,084 46,726
Net cash provided by (used in) operating activities (95,839) (88,502)
Cash flows from investing activities:    
Investment in subsidiaries      
Property, plant and equipment investments (955) (1,278)
Proceeds from disposition of assets 195 1,439
Net cash (used in) provided by investing activities (760) 161
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements 16   
Repurchase of shares to satisfy employee tax withholdings (1,206) (424)
Repayments on the revolving credit facilities (128,836) (80,055)
Borrowings from the revolving credit facilities 199,828 163,268
Payments of principal on mortgage (646) (7,134)
Payments on capital lease obligations (384) (213)
Increase in bank overdrafts (6,298) 12,591
Increase in restricted cash related to the mortgage (2,955) 2,707
Debt issuance costs (2,715) (1,433)
Proceeds from stock offering less expenses paid 39,892  
Net cash provided by (used in) financing activities 96,696 89,307
Increase in cash 97 966
Balance, beginning of period 5,188 4,898
Balance, end of period 5,285 5,864
Noncash transactions:    
Capital leases    32
BlueLinx Holdings Inc.
    
Cash flows from operating activities:    
Net (loss) income (12,649) (11,019)
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
Depreciation and amortization      
Amortization of debt issuance costs      
Write-off of debt issuance costs      
Gain from property insurance settlement      
Vacant property charges, net      
Payments on modification of lease agreement      
Deferred income tax benefit      
Share-based compensation expense 227   
Increase in restricted cash related to the ineffective interest rate swap, insurance, and other      
Other 694 (227)
Equity in earnings of subsidiaries 11,425 9,778
Intercompany receivable (1,812) 2,246
Intercompany payable 2,575 52
Adjustments to reconcile net loss to net cash used in operations, total 460 830
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable 217 (161)
Net cash provided by (used in) operating activities 677 669
Cash flows from investing activities:    
Investment in subsidiaries (39,364) (669)
Property, plant and equipment investments      
Proceeds from disposition of assets      
Net cash (used in) provided by investing activities (39,364) (669)
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements      
Repurchase of shares to satisfy employee tax withholdings (1,206)   
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 issuance costs      
Proceeds from stock offering less expenses paid 39,892  
Net cash provided by (used in) financing activities 38,686   
Increase in cash (1)   
Balance, beginning of period 28 27
Balance, end of period 27 27
Noncash transactions:    
Capital leases      
BlueLinx Corporation and Subsidiaries
    
Cash flows from operating activities:    
Net (loss) income (13,644) (12,515)
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
Depreciation and amortization 1,297 1,374
Amortization of debt issuance costs 615 618
Write-off of debt issuance costs 119   
Gain from property insurance settlement      
Vacant property charges, net      
Payments on modification of lease agreement    (5,000)
Deferred income tax benefit    (24)
Share-based compensation expense 597 599
Increase in restricted cash related to the ineffective interest rate swap, insurance, and other (361) (308)
Other 641 1,375
Equity in earnings of subsidiaries      
Intercompany receivable (2,575) (52)
Intercompany payable 1,812 (2,246)
Adjustments to reconcile net loss to net cash used in operations, total (11,499) (16,179)
Changes in primary working capital components:    
Receivables (61,396) (59,078)
Inventories (89,595) (64,983)
Accounts payable 64,257 46,687
Net cash provided by (used in) operating activities (98,233) (93,553)
Cash flows from investing activities:    
Investment in subsidiaries 37,643 597
Property, plant and equipment investments (955) (1,278)
Proceeds from disposition of assets 32 33
Net cash (used in) provided by investing activities 36,720 (648)
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements 16   
Repurchase of shares to satisfy employee tax withholdings   (424)
Repayments on the revolving credit facilities (128,836) (80,055)
Borrowings from the revolving credit facilities 199,828 163,268
Payments of principal on mortgage      
Payments on capital lease obligations (384) (213)
Increase in bank overdrafts (6,298) 12,591
Increase in restricted cash related to the mortgage      
Debt issuance costs (2,715)   
Proceeds from stock offering less expenses paid     
Net cash provided by (used in) financing activities 61,611 95,167
Increase in cash 98 966
Balance, beginning of period 5,160 4,871
Balance, end of period 5,258 5,837
Noncash transactions:    
Capital leases    32
LLC Subsidiaries
    
Cash flows from operating activities:    
Net (loss) income 2,219 2,737
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
Depreciation and amortization 876 886
Amortization of debt issuance costs 331 315
Write-off of debt issuance costs      
Gain from sale of properties (238) (578)
Gain from property insurance settlement      
Vacant property charges, net     
Payments on modification of lease agreement      
Deferred income tax benefit      
Share-based compensation expense    144
Increase in restricted cash related to the ineffective interest rate swap, insurance, and other      
Other (1,081) 678
Equity in earnings of subsidiaries      
Intercompany receivable      
Intercompany payable      
Adjustments to reconcile net loss to net cash used in operations, total 2,107 4,182
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable (390) 200
Net cash provided by (used in) operating activities 1,717 4,382
Cash flows from investing activities:    
Investment in subsidiaries 1,721 72
Property, plant and equipment investments      
Proceeds from disposition of assets 163 1,406
Net cash (used in) provided by investing activities 1,884 1,478
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements      
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 (646) (7,134)
Payments on capital lease obligations      
Increase in bank overdrafts      
Increase in restricted cash related to the mortgage (2,955) 2,707
Debt issuance costs    (1,433)
Proceeds from stock offering less expenses paid     
Net cash provided by (used in) financing activities (3,601) (5,860)
Increase in cash     
Balance, beginning of period      
Balance, end of period      
Noncash transactions:    
Capital leases      
Eliminations
    
Cash flows from operating activities:    
Net (loss) income 11,425 9,778
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:    
Depreciation and amortization      
Amortization of debt issuance costs      
Write-off of debt issuance costs      
Gain from property insurance settlement      
Vacant property charges, net      
Payments on modification of lease agreement      
Deferred income tax benefit      
Share-based compensation expense      
Increase in restricted cash related to the ineffective interest rate swap, insurance, and other      
Other      
Equity in earnings of subsidiaries (11,425) (9,778)
Intercompany receivable 4,387 (2,194)
Intercompany payable (4,387) 2,194
Adjustments to reconcile net loss to net cash used in operations, total      
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable      
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:    
Excess tax benefits from share-based compensation arrangements      
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 issuance costs      
Proceeds from stock offering less expenses paid     
Net cash provided by (used in) financing activities      
Increase in cash     
Balance, beginning of period      
Balance, end of period      
Noncash transactions:    
Capital leases