XML 26 R49.htm IDEA: XBRL DOCUMENT v2.4.0.8
Unaudited Supplemental Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 28, 2013
Sep. 29, 2012
Sep. 28, 2013
Sep. 29, 2012
Cash flows from operating activities:        
Net (loss) income $ (3,206) $ 3,068 $ (38,161) $ (11,657)
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:        
Depreciation and amortization 2,144 2,106 6,547 6,553
Amortization of debt issuance costs     2,396 2,799
Write-off of debt issuance costs     119  
Gain (loss) from the sale of properties 0   (3,908) (9,680)
Gain from property insurance settlement       (476)
Vacant property charges, net     1,398 (30)
Severance charges     4,703  
Payments on modification of lease agreement       (5,875)
Deferred income tax benefit       (24)
Stock-based compensation expense 1,300 700 5,577 2,097
Increase in restricted cash related to insurance and other     (2,028) (123)
Other     1,120 4,509
Equity in earnings of subsidiaries          
Intercompany receivable          
Intercompany payable          
Adjustments to reconcile net loss to net cash used in operations, total     (22,237) (11,907)
Changes in primary working capital components:        
Receivables     (50,462) (52,868)
Inventories     (29,663) (34,675)
Accounts payable     31,568 12,776
Net cash used in operating activities     (70,794) (86,674)
Cash flows from investing activities:        
Investment in subsidiaries          
Property, plant and equipment investments     (4,005) (2,490)
Proceeds from disposition of assets     8,073 18,561
Net cash provided by investing activities     4,068 16,071
Cash flows from financing activities:        
Excess tax benefits from share-based compensation arrangements     16  
Repurchase of shares to satisfy employee tax withholdings     (2,867) (446)
Repayments on the revolving credit facilities     (422,231) (345,674)
Borrowings from the revolving credit facilities     490,264 436,374
Payments of principal on mortgage     (7,554) (8,370)
Payments on capital lease obligations     (1,152) (604)
Increase (Decrease) in bank overdrafts     (14,921) 9,528
Increase in restricted cash related to the mortgage     (8,970) (15,546)
Debt issuance costs     (2,893) (1,683)
Proceeds from rights offering, less expenses paid     38,715  
Net cash provided by financing activities     68,407 73,579
Increase in cash     1,681 2,976
Balance, beginning of period     5,188 4,898
Balance, end of period 6,869 7,874 6,869 7,874
Noncash transactions:        
Capital leases        32
BlueLinx Holdings Inc.
        
Cash flows from operating activities:        
Net (loss) income (3,206) 3,068 (38,161) (11,657)
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 (loss) from the sale of properties          
Gain from property insurance settlement          
Vacant property charges, net         
Severance charges         
Payments on modification of lease agreement          
Deferred income tax benefit          
Stock-based compensation expense     895 430
Increase in restricted cash related to insurance and other          
Other     294 82
Equity in earnings of subsidiaries     36,228 17,826
Intercompany receivable     (278) (317)
Intercompany payable     5,164 2,592
Adjustments to reconcile net loss to net cash used in operations, total     4,142 8,956
Changes in primary working capital components:        
Receivables          
Inventories          
Accounts payable     902 801
Net cash used in operating activities     5,044 9,757
Cash flows from investing activities:        
Investment in subsidiaries     (40,844) (9,756)
Property, plant and equipment investments          
Proceeds from disposition of assets          
Net cash provided by investing activities     (40,844) (9,756)
Cash flows from financing activities:        
Excess tax benefits from share-based compensation arrangements         
Repurchase of shares to satisfy employee tax withholdings     (2,867)   
Repayments on the revolving credit facilities          
Borrowings from the revolving credit facilities          
Payments of principal on mortgage          
Payments on capital lease obligations          
Increase (Decrease) in bank overdrafts          
Increase in restricted cash related to the mortgage          
Debt issuance costs          
Proceeds from rights offering, less expenses paid     38,715  
Net cash provided by financing activities     35,848   
Increase in cash     48 1
Balance, beginning of period     28 27
Balance, end of period 76 28 76 28
Noncash transactions:        
Capital leases          
BlueLinx Corporation and Subsidiaries
        
Cash flows from operating activities:        
Net (loss) income (8,281) (6,864) (44,754) (24,515)
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:        
Depreciation and amortization 1,331 1,228 3,982 3,907
Amortization of debt issuance costs     1,405 1,855
Write-off of debt issuance costs     119   
Gain (loss) from the sale of properties     556   
Gain from property insurance settlement        (30)
Vacant property charges, net     1,398  
Severance charges     4,703  
Payments on modification of lease agreement        (5,875)
Deferred income tax benefit        (24)
Stock-based compensation expense     4,682 1,667
Increase in restricted cash related to insurance and other     (2,028) (123)
Other     2,080 6,354
Equity in earnings of subsidiaries          
Intercompany receivable     (5,164) (2,592)
Intercompany payable     278 317
Adjustments to reconcile net loss to net cash used in operations, total     (32,743) (19,059)
Changes in primary working capital components:        
Receivables     (50,462) (52,868)
Inventories     (29,663) (34,675)
Accounts payable     31,057 11,975
Net cash used in operating activities     (81,811) (94,627)
Cash flows from investing activities:        
Investment in subsidiaries     37,924 770
Property, plant and equipment investments     (4,005) (2,490)
Proceeds from disposition of assets     442 144
Net cash provided by investing activities     34,361 (1,576)
Cash flows from financing activities:        
Excess tax benefits from share-based compensation arrangements     16  
Repurchase of shares to satisfy employee tax withholdings        (446)
Repayments on the revolving credit facilities     (422,231) (345,674)
Borrowings from the revolving credit facilities     490,264 436,374
Payments of principal on mortgage          
Payments on capital lease obligations     (1,152) (604)
Increase (Decrease) in bank overdrafts     (14,921) 9,528
Increase in restricted cash related to the mortgage          
Debt issuance costs     (2,893)   
Proceeds from rights offering, less expenses paid         
Net cash provided by financing activities     49,083 99,178
Increase in cash     1,633 2,975
Balance, beginning of period     5,160 4,871
Balance, end of period 6,793 7,846 6,793 7,846
Noncash transactions:        
Capital leases        32
LLC Subsidiaries
        
Cash flows from operating activities:        
Net (loss) income 5,629 2,112 8,526 6,689
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:        
Depreciation and amortization 813 878 2,565 2,646
Amortization of debt issuance costs     991 944
Write-off of debt issuance costs        (9,680)
Gain (loss) from the sale of properties     (4,464) (476)
Gain from property insurance settlement          
Vacant property charges, net         
Severance charges         
Payments on modification of lease agreement          
Deferred income tax benefit          
Stock-based compensation expense          
Increase in restricted cash related to insurance and other          
Other     (1,254) (1,927)
Equity in earnings of subsidiaries          
Intercompany receivable          
Intercompany payable          
Adjustments to reconcile net loss to net cash used in operations, total     6,364 (1,804)
Changes in primary working capital components:        
Receivables          
Inventories          
Accounts payable     (391)   
Net cash used in operating activities     5,973 (1,804)
Cash flows from investing activities:        
Investment in subsidiaries     2,920 8,986
Property, plant and equipment investments          
Proceeds from disposition of assets     7,631 18,417
Net cash provided by investing activities     10,551 27,403
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     (7,554) (8,370)
Payments on capital lease obligations          
Increase (Decrease) in bank overdrafts          
Increase in restricted cash related to the mortgage     (8,970) (15,546)
Debt issuance costs        (1,683)
Proceeds from rights offering, less expenses paid         
Net cash provided by financing activities     (16,524) (25,599)
Increase in cash          
Balance, beginning of period          
Balance, end of period            
Noncash transactions:        
Capital leases          
Eliminations
        
Cash flows from operating activities:        
Net (loss) income 2,652 4,752 36,228 17,826
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 (loss) from the sale of properties          
Gain from property insurance settlement          
Vacant property charges, net         
Severance charges         
Payments on modification of lease agreement          
Deferred income tax benefit          
Stock-based compensation expense          
Increase in restricted cash related to insurance and other          
Other          
Equity in earnings of subsidiaries     (36,228) (17,826)
Intercompany receivable     5,442 2,909
Intercompany payable     (5,442) (2,909)
Adjustments to reconcile net loss to net cash used in operations, total          
Changes in primary working capital components:        
Receivables          
Inventories          
Accounts payable          
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:        
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 (Decrease) in bank overdrafts          
Increase in restricted cash related to the mortgage          
Debt issuance costs          
Proceeds from rights offering, less expenses paid         
Net cash provided by financing activities          
Increase in cash          
Balance, beginning of period          
Balance, end of period            
Noncash transactions:        
Capital leases