XML 14 R48.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended
Apr. 05, 2014
Mar. 30, 2013
Cash flows from operating activities:    
Net (loss) income $ (8,608) $ (12,649)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization 2,352 2,173
Amortization of debt issue costs 744 946
Write off of debt issuance costs   119
Gain from the sale of properties (210) (238)
Restructuring payments (603)  
Share-based compensation expense 690 824
Intraperiod income tax allocation related to hourly pension plan (76)  
Pension expense 225 1,148
Increase in restricted cash related to insurance and other (1,285) (361)
Other 808 (894)
Equity (deficit) in earnings of subsidiaries      
Intercompany receivable      
Intercompany payable      
Adjustments to reconcile net loss to cash used in operations, Total (5,963) (8,932)
Changes in primary working capital components:    
Receivables (40,469) (61,396)
Inventories (37,426) (89,595)
Accounts payable 37,743 64,084
Net cash (used in) provided by operating activities (46,115) (95,839)
Cash flows from investing activities:    
Investment in subsidiaries      
Property, plant and equipment investments (775) (955)
Proceeds from disposition of assets 283 195
Net cash provided by (used in) investing activities (492) (760)
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements    16
Repurchase of shares to satisfy employee tax withholdings (456) (1,206)
Repayments on the revolving credit facilities (99,146) (128,836)
Borrowings from the revolving credit facilities 149,191 199,828
Payments of principal on mortgage (809) (646)
Payments on capital lease obligations (570) (384)
Increase (decrease) in bank overdrafts 2,139 (6,298)
Increase in restricted cash related to the mortgage (1,024) (2,955)
Proceeds from stock offering, less expenses paid (98) 39,892
Debt issuance costs (75) (2,715)
Net cash provided by (used in) financing activities 49,152 96,696
Increase in cash 2,545 97
Balance, beginning of period 5,034 5,188
Balance, end of period 7,579 5,285
Noncash transactions:    
Capital leases 983   
BlueLinx Holdings
    
Cash flows from operating activities:    
Net (loss) income (8,608) (12,649)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization      
Amortization of debt issue costs      
Gain from the sale of properties      
Share-based compensation expense 423 227
Intraperiod income tax allocation related to hourly pension plan     
Pension expense      
Increase in restricted cash related to insurance and other      
Other (392) 694
Equity (deficit) in earnings of subsidiaries 7,211 11,425
Intercompany receivable (2,820) (1,812)
Intercompany payable 1,684 2,575
Adjustments to reconcile net loss to cash used in operations, Total (2,502) 460
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable (299) 217
Net cash (used in) provided by operating activities (2,801) 677
Cash flows from investing activities:    
Investment in subsidiaries 3,110 (39,364)
Property, plant and equipment investments      
Proceeds from disposition of assets      
Net cash provided by (used in) investing activities 3,110 (39,364)
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements     
Repurchase of shares to satisfy employee tax withholdings (221) (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 (decrease) in bank overdrafts      
Increase in restricted cash related to the mortgage      
Proceeds from stock offering, less expenses paid (98) 39,892
Debt issuance costs      
Net cash provided by (used in) financing activities (319) 38,686
Increase in cash (10) (1)
Balance, beginning of period 47 28
Balance, end of period 37 27
Noncash transactions:    
Capital leases      
BlueLinx Corporation and Subsidiaries
    
Cash flows from operating activities:    
Net (loss) income (9,720) (13,644)
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization 1,549 1,297
Amortization of debt issue costs 413 615
Write off of debt issuance costs   119
Gain from the sale of properties      
Restructuring payments (603)  
Share-based compensation expense 267 597
Intraperiod income tax allocation related to hourly pension plan (76)  
Pension expense 225 1,148
Increase in restricted cash related to insurance and other (1,285) (361)
Other 2,040 (507)
Equity (deficit) in earnings of subsidiaries      
Intercompany receivable (3,904) (2,575)
Intercompany payable 2,820 1,812
Adjustments to reconcile net loss to cash used in operations, Total (8,274) (11,499)
Changes in primary working capital components:    
Receivables (40,469) (61,396)
Inventories (37,426) (89,595)
Accounts payable 38,040 64,257
Net cash (used in) provided by operating activities (48,129) (98,233)
Cash flows from investing activities:    
Investment in subsidiaries 81 37,643
Property, plant and equipment investments (775) (955)
Proceeds from disposition of assets 74 32
Net cash provided by (used in) investing activities (620) 36,720
Cash flows from financing activities:    
Excess tax benefits from share-based compensation arrangements   16
Repurchase of shares to satisfy employee tax withholdings (235)   
Repayments on the revolving credit facilities (99,146) (128,836)
Borrowings from the revolving credit facilities 149,191 199,828
Payments of principal on mortgage      
Payments on capital lease obligations (570) (384)
Increase (decrease) in bank overdrafts 2,139 (6,298)
Increase in restricted cash related to the mortgage      
Proceeds from stock offering, less expenses paid      
Debt issuance costs (75) (2,715)
Net cash provided by (used in) financing activities 51,304 61,611
Increase in cash 2,555 98
Balance, beginning of period 4,987 5,160
Balance, end of period 7,542 5,258
Noncash transactions:    
Capital leases 983   
LLC Subsidiaries
    
Cash flows from operating activities:    
Net (loss) income 2,509 2,219
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization 803 876
Amortization of debt issue costs 331 331
Gain from the sale of properties (210) (238)
Share-based compensation expense      
Intraperiod income tax allocation related to hourly pension plan     
Pension expense      
Increase in restricted cash related to insurance and other      
Other (955) (1,081)
Equity (deficit) in earnings of subsidiaries      
Intercompany receivable      
Intercompany payable 2,220   
Adjustments to reconcile net loss to cash used in operations, Total 4,698 2,107
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable    (390)
Net cash (used in) provided by operating activities 4,698 1,717
Cash flows from investing activities:    
Investment in subsidiaries (3,074) 1,721
Property, plant and equipment investments      
Proceeds from disposition of assets 209 163
Net cash provided by (used in) investing activities (2,865) 1,884
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 (809) (646)
Payments on capital lease obligations      
Increase (decrease) in bank overdrafts      
Increase in restricted cash related to the mortgage (1,024) (2,955)
Proceeds from stock offering, less expenses paid      
Debt issuance costs      
Net cash provided by (used in) financing activities (1,833) (3,601)
Increase in cash      
Balance, beginning of period      
Balance, end of period      
Noncash transactions:    
Capital leases      
Eliminations
    
Cash flows from operating activities:    
Net (loss) income 7,211 11,425
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:    
Depreciation and amortization      
Amortization of debt issue costs      
Gain from the sale of properties      
Share-based compensation expense      
Intraperiod income tax allocation related to hourly pension plan     
Pension expense      
Increase in restricted cash related to insurance and other      
Other 115   
Equity (deficit) in earnings of subsidiaries (7,211) (11,425)
Intercompany receivable 6,724 4,387
Intercompany payable (6,724) (4,387)
Adjustments to reconcile net loss to cash used in operations, Total 115   
Changes in primary working capital components:    
Receivables      
Inventories      
Accounts payable 2   
Net cash (used in) provided by operating activities 117   
Cash flows from investing activities:    
Investment in subsidiaries (117)   
Property, plant and equipment investments      
Proceeds from disposition of assets      
Net cash provided by (used in) investing activities (117)   
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      
Proceeds from stock offering, less expenses paid      
Debt issuance costs      
Net cash provided by (used in) financing activities      
Increase in cash      
Balance, beginning of period      
Balance, end of period      
Noncash transactions:    
Capital leases