XML 96 R92.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 12 Months Ended
Jan. 04, 2014
Sep. 28, 2013
Jun. 29, 2013
Mar. 30, 2013
Dec. 29, 2012
Sep. 29, 2012
Jun. 30, 2012
Mar. 31, 2012
Jan. 04, 2014
Dec. 29, 2012
Dec. 31, 2011
Cash flows from operating activities:                      
Net (loss) income $ (2,457) [1] $ (3,206) [2] $ (22,306) [3] $ (12,649) [4] $ (11,370) [5] $ 3,068 [6] $ (3,706) [7] $ (11,019) [8] $ (40,618) $ (23,027) $ (38,567)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:                      
Depreciation and amortization 2,571 [1] 2,144 [2] 2,229 [3] 2,173 [4] 2,012 [5] 2,106 [6] 2,187 [7] 2,260 [8] 9,117 8,565 10,562
Amortization of debt issue costs                 3,184 3,746 2,940
Write-off of debt issuance costs          119             119    
Loss (gain) from sale of properties (1,311) [1] (3,679) [2]    [3] (230) [4] (204) [5] (9,151) [6] 48 [7] (578) [8] (5,220) (9,885) (10,604)
Gain from property insurance settlement    [1]    [2]    [3]    [4]    [5]    [6] (476) [7]    [8]   (476) (1,230)
Changes associated with the ineffective interest rate swap                     (1,676)
Vacant property charges, net                 1,321 (30) (291)
Severance charges                 5,607    
Gain on modification of lease agreement                              (1,971)
Payments on modification on lease agreement                 (300) (5,875)  
Deferred income tax benefit                 (5) (20) (25)
Intraperiod income tax allocation related to hourly pension plan                 (8,894)    
Pension expense                 4,591 3,942 1,774
Share-based compensation, excluding restructuring related                 3,222 2,797 1,974
Share-based compensation, restructuring related                 2,895    
Increase in restricted cash related to insurance and other                 (1,810) 695 987
Accrued compensation and other                 (9,152) (657) (3,181)
Equity (deficit) in earnings of subsidiaries                         
Intercompany receivable                         
Intercompany payable                         
Adjustments to reconcile net loss to cash used in operations, Total                 (35,943) (20,225) (39,308)
Changes in primary working capital components:                      
Receivables                 7,168 (18,593) (19,670)
Inventories                 6,479 (44,482) 2,673
Accounts payable                 (17,585) 9,050 5,973
Net cash (used in) provided by operating activities                 (39,881) (74,250) (50,332)
Cash flows from investing activities:                      
Investment in subsidiaries                         
Property, plant and equipment investments                 (4,912) (2,826) (6,533)
Proceeds from disposition of assets                 10,365 19,195 18,355
Net cash provided by (used in) investing activities                 5,453 16,369 11,822
Cash flows from financing activities:                      
Excess tax benefits from share-based compensation arrangements                 16    
Repurchase of shares to satisfy employee tax withholdings                 (3,192) (526)  
Repayments on revolving credit facilities                 (560,186) (473,349) (478,630)
Borrowings from revolving credit facilities                 599,968 550,270 475,918
Payments of principal on mortgage                 (19,038) (37,272) (42,416)
Payments on capital lease obligations                 (3,142) (2,259) (1,440)
(Decrease) increase in bank overdrafts                 (16,007) 13,020 (725)
Increase (decrease) in restricted cash related to the mortgage                 40 9,970 20,604
Proceeds from rights/stock offering, less expenses paid                 38,715   58,521
Debt financing costs                 (2,900) (1,683) (2,721)
Net cash provided by (used in) financing activities                 34,274 58,171 29,111
Increase (decrease) in cash                 (154) 290 (9,399)
Cash and cash equivalents balance, beginning of period               4,898 5,188 4,898 14,297
Cash and cash equivalents balance, end of period 5,034       5,188       5,034 5,188 4,898
Supplemental cash flow information:                      
Net income tax refunds (income taxes paid) during the period                 (332) (508) (22)
Interest paid during the period                 24,706 24,288 28,098
Noncash transactions:                      
Capital leases                 5,069 5,238 3,131
BlueLinx Holdings
                      
Cash flows from operating activities:                      
Net (loss) income                 (40,618) (23,027) (38,567)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:                      
Depreciation and amortization                         
Amortization of debt issue costs                         
Write-off of debt issuance costs                         
Loss (gain) from sale of properties                         
Gain from property insurance settlement                        
Changes associated with the ineffective interest rate swap                       
Vacant property charges, net                         
Severance charges                         
Gain on modification of lease agreement                       
Payments on modification on lease agreement                        
Deferred income tax benefit                         
Intraperiod income tax allocation related to hourly pension plan                       
Pension expense                         
Share-based compensation, excluding restructuring related                 904 528   
Share-based compensation, restructuring related                       
Increase in restricted cash related to insurance and other                         
Accrued compensation and other                 684 (971) 167
Equity (deficit) in earnings of subsidiaries                 34,862 18,701 34,380
Intercompany receivable                 5,527 (6,940) (9,829)
Intercompany payable                 (2,440) 10,332 9,218
Adjustments to reconcile net loss to cash used in operations, Total                 (1,081) (1,377) (4,631)
Changes in primary working capital components:                      
Receivables                         
Inventories                         
Accounts payable                 779 42 102
Net cash (used in) provided by operating activities                 (302) (1,335) (4,529)
Cash flows from investing activities:                      
Investment in subsidiaries                 (35,202) 1,862 (54,349)
Property, plant and equipment investments                         
Proceeds from disposition of assets                         
Net cash provided by (used in) investing activities                 (35,202) 1,862 (54,349)
Cash flows from financing activities:                      
Excess tax benefits from share-based compensation arrangements                         
Repurchase of shares to satisfy employee tax withholdings                 (3,192) (526)  
Repayments on revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                         
Payments on capital lease obligations                         
(Decrease) increase in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                         
Proceeds from rights/stock offering, less expenses paid                 38,715   58,521
Debt financing costs                         
Net cash provided by (used in) financing activities                 35,523 (526) 58,521
Increase (decrease) in cash                 19 1 (357)
Cash and cash equivalents balance, beginning of period               27 28 27 384
Cash and cash equivalents balance, end of period 47       28       47 28 27
Supplemental cash flow information:                      
Net income tax refunds (income taxes paid) during the period                         
Interest paid during the period                 13,480      
Noncash transactions:                      
Capital leases                         
BlueLinx Corporation
                      
Cash flows from operating activities:                      
Net (loss) income                 (49,205) (37,237) (52,910)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:                      
Depreciation and amortization                 5,700 5,040 6,790
Amortization of debt issue costs                 1,841 2,471 1,983
Write-off of debt issuance costs                 119      
Loss (gain) from sale of properties                 554      
Gain from property insurance settlement                        
Changes associated with the ineffective interest rate swap                     (1,676)
Vacant property charges, net                 1,321 (30) (291)
Severance charges                 5,607      
Gain on modification of lease agreement                     (1,971)
Payments on modification on lease agreement                 (300) (5,875)  
Deferred income tax benefit                 (5) (20) (25)
Intraperiod income tax allocation related to hourly pension plan                 (8,894)    
Pension expense                 4,591 3,942 1,774
Share-based compensation, excluding restructuring related                 2,318 2,269 1,602
Share-based compensation, restructuring related                 2,895    
Increase in restricted cash related to insurance and other                 (1,810) 695 987
Accrued compensation and other                 (10,064) 875   
Equity (deficit) in earnings of subsidiaries                         
Intercompany receivable                 2,440 (10,332) (9,727)
Intercompany payable                 (5,527) 6,940 9,094
Adjustments to reconcile net loss to cash used in operations, Total                 (48,419) (31,262) (44,370)
Changes in primary working capital components:                      
Receivables                 7,168 (18,593) (19,670)
Inventories                 6,479 (44,482) 2,673
Accounts payable                 (17,973) 8,619 5,871
Net cash (used in) provided by operating activities                 (52,745) (85,718) (55,496)
Cash flows from investing activities:                      
Investment in subsidiaries                 38,663 154 55,209
Property, plant and equipment investments                 (4,912) (2,826) (3,203)
Proceeds from disposition of assets                 1,072 997 504
Net cash provided by (used in) investing activities                 34,823 (1,675) 52,510
Cash flows from financing activities:                      
Excess tax benefits from share-based compensation arrangements                 16      
Repurchase of shares to satisfy employee tax withholdings                        
Repayments on revolving credit facilities                 (560,186) (473,349) (478,630)
Borrowings from revolving credit facilities                 599,968 550,270 475,918
Payments of principal on mortgage                         
Payments on capital lease obligations                 (3,142) (2,259) (1,440)
(Decrease) increase in bank overdrafts                 (16,007) 13,020 (725)
Increase (decrease) in restricted cash related to the mortgage                         
Proceeds from rights/stock offering, less expenses paid                        
Debt financing costs                 (2,900)    (1,179)
Net cash provided by (used in) financing activities                 17,749 87,682 (6,056)
Increase (decrease) in cash                 (173) 289 (9,042)
Cash and cash equivalents balance, beginning of period               4,871 5,160 4,871 13,913
Cash and cash equivalents balance, end of period 4,987       5,160       4,987 5,160 4,871
Supplemental cash flow information:                      
Net income tax refunds (income taxes paid) during the period                 (61) 37 231
Interest paid during the period                 11,226 9,309 10,783
Noncash transactions:                      
Capital leases                 5,069 5,238 3,131
LLC Subsidiaries
                      
Cash flows from operating activities:                      
Net (loss) income                 14,343 18,536 18,530
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:                      
Depreciation and amortization                 3,417 3,525 3,772
Amortization of debt issue costs                 1,343 1,275 957
Write-off of debt issuance costs                         
Loss (gain) from sale of properties                 (5,774) (9,885) (10,604)
Gain from property insurance settlement                   (476) (1,230)
Changes associated with the ineffective interest rate swap                       
Vacant property charges, net                         
Severance charges                         
Gain on modification of lease agreement                       
Payments on modification on lease agreement                        
Deferred income tax benefit                 (397)      
Intraperiod income tax allocation related to hourly pension plan                       
Pension expense                         
Share-based compensation, excluding restructuring related                       372
Share-based compensation, restructuring related                       
Increase in restricted cash related to insurance and other                         
Accrued compensation and other                 625 (561) (2,104)
Equity (deficit) in earnings of subsidiaries                         
Intercompany receivable                         
Intercompany payable                         
Adjustments to reconcile net loss to cash used in operations, Total                 13,557 12,414 9,693
Changes in primary working capital components:                      
Receivables                         
Inventories                         
Accounts payable                 (391) 389   
Net cash (used in) provided by operating activities                 13,166 12,803 9,693
Cash flows from investing activities:                      
Investment in subsidiaries                 (3,461) (2,016) (860)
Property, plant and equipment investments                       (3,330)
Proceeds from disposition of assets                 9,293 18,198 17,851
Net cash provided by (used in) investing activities                 5,832 16,182 13,661
Cash flows from financing activities:                      
Excess tax benefits from share-based compensation arrangements                         
Repurchase of shares to satisfy employee tax withholdings                        
Repayments on revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                 (19,038) (37,272) (42,416)
Payments on capital lease obligations                         
(Decrease) increase in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                 40 9,970 20,604
Proceeds from rights/stock offering, less expenses paid                        
Debt financing costs                    (1,683) (1,542)
Net cash provided by (used in) financing activities                 (18,998) (28,985) (23,354)
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                 (271) (545) (253)
Interest paid during the period                    14,979 17,315
Noncash transactions:                      
Capital leases                         
Eliminations
                      
Cash flows from operating activities:                      
Net (loss) income                 34,862 18,701 34,380
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:                      
Depreciation and amortization                         
Amortization of debt issue costs                         
Write-off of debt issuance costs                         
Loss (gain) from sale of properties                         
Gain from property insurance settlement                        
Changes associated with the ineffective interest rate swap                       
Vacant property charges, net                         
Severance charges                         
Gain on modification of lease agreement                       
Payments on modification on lease agreement                        
Deferred income tax benefit                 397      
Intraperiod income tax allocation related to hourly pension plan                       
Pension expense                         
Share-based compensation, excluding restructuring related                         
Share-based compensation, restructuring related                       
Increase in restricted cash related to insurance and other                         
Accrued compensation and other                 (397)    (1,244)
Equity (deficit) in earnings of subsidiaries                 (34,862) (18,701) (34,380)
Intercompany receivable                 (7,967) 17,272 19,556
Intercompany payable                 7,967 (17,272) (18,312)
Adjustments to reconcile net loss to cash used in operations, Total                        
Changes in primary working capital components:                      
Receivables                         
Inventories                         
Accounts payable                         
Net cash (used in) provided by operating activities                         
Cash flows from investing activities:                      
Investment in subsidiaries                         
Property, plant and equipment investments                         
Proceeds from disposition of assets                         
Net cash provided by (used in) 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 revolving credit facilities                         
Borrowings from revolving credit facilities                         
Payments of principal on mortgage                         
Payments on capital lease obligations                         
(Decrease) increase in bank overdrafts                         
Increase (decrease) in restricted cash related to the mortgage                         
Proceeds from rights/stock offering, less expenses paid                        
Debt financing costs                         
Net cash provided by (used in) 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 January 4, 2014, basic and diluted weighted average shares were 84,818,331, respectively. Total share-based awards of 4,595,650 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[2] During the three months ended September 28, 2013, basic and diluted weighted average shares were 84,595,708. Total share-based awards of 5,136,430 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[3] During the three months ended June 29, 2013, basic and diluted weighted average shares were 84,167,120. Total share-based awards of 5,203,076 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[4] During the three months ended March 30, 2013 basic and diluted weighted average shares were 66,713,964. Total share-based awards of 5,512,899 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[5] During the three months ended December 29, 2012, basic and diluted weighted average shares were 65,493,920, respectively. Total share-based awards of 4,460,054 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[6] During the three months ended September 29, 2012, basic and diluted weighted average shares were 65,472,685.
[7] During the three months ended June 30, 2012, basic and diluted weighted average shares were 65,471,450. Total share-based awards of 4,515,590 were excluded from our diluted earnings per share calculation because they were anti-dilutive.
[8] During the three months ended March 31, 2012, basic and diluted weighted average shares were 65,368,259. Total share-based awards of 4,519,590 were excluded from our diluted earnings per share calculation because they were anti-dilutive.