XML 99 R76.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Condensed Consolidating Financial Statements - Condensed Consolidating Statement Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 02, 2016
Oct. 03, 2015
Jul. 04, 2015
Apr. 04, 2015
Jan. 03, 2015
Oct. 04, 2014
Jul. 05, 2014
Apr. 05, 2014
Jan. 02, 2016
Jan. 03, 2015
Jan. 04, 2014
Cash flows from operating activities:                      
Net income (loss) $ (6,063) $ 561 $ 2,870 $ (8,945) $ (7,640) $ (860) $ 3,236 $ (8,608) $ (11,576) $ (13,872) $ (40,618)
Adjustments to reconcile net loss to cash provided by (used in) operations:                      
Depreciation and amortization                 9,741 9,473 9,117
Amortization of debt issuance costs                 2,990 3,156 3,184
Gain (loss) from sale of properties                 0 (5,251) (5,220)
Severance charges                 1,432 2,067 5,607
Intraperiod income tax allocation related to pension plan                 0 0 (8,894)
Pension expense                 730 901 4,591
Share-based compensation                 1,827 3,840 6,117
Other                 (1,968) (148) 748
Equity (deficit) in earnings of subsidiaries                 0 0 0
Intercompany receivable                 0 0 0
Intercompany payable                 0 0 0
Changes in operating assets and liabilities:                      
Accounts receivable                 5,992 5,760 7,168
Inventories                 15,886 (18,966) 6,479
Accounts payable                 20,796 7,026 (17,585)
Prepaid assets                 2,919 (942) (3,062)
Quarterly pension contributions                 (4,634) (4,676) (472)
Payments on restructuring liability                 (726) (2,805) (3,057)
Other assets and liabilities                 (3,482) 2,136 (3,984)
Net cash provided by (used in) operating activities                 39,927 (12,301) (39,881)
Cash flows from investing activities:                      
Investment in subsidiaries                 0 0 0
Property and equipment investments                 (1,561) (3,016) (4,912)
Proceeds from disposition of assets                 760 7,368 10,365
Net cash (used in) provided by investing activities                 (801) 4,352 5,453
Payments on capital lease obligations                      
Repurchase of shares to satisfy employee tax withholdings                 (459) (957) (3,192)
Repayments on revolving credit facilities                 (421,045) (476,473) (560,186)
Borrowings from revolving credit facilities                 409,009 494,794 599,968
Principal payments on mortgage                 (9,523) (9,220) (19,038)
Payments on capital lease obligations                 (3,743) (2,228) (3,142)
(Decrease) increase in bank overdrafts                 (9,993) 7,902 (16,007)
Proceeds from stock offering less expenses paid                 0 0 38,715
Decrease in restricted cash related to the mortgage                 (3,052) (6,066) 0
Debt financing costs                 0 0 (2,900)
Other                 (34) (315) 56
Net cash (used in) provided by financing activities                 (38,840) 7,437 34,274
Increase (decrease) in cash                 286 (512) (154)
Cash, beginning of period       4,522       5,034 4,522 5,034 5,188
Cash, end of period 4,808       4,522       4,808 4,522 5,034
Supplemental Cash Flow Information                      
Net income tax payments during the period                 693 210 332
Interest paid during the period                 23,775 23,147 24,706
Noncash transactions:                      
Equipment under capital leases                 5,075 1,108 5,069
BlueLinx Holdings                      
Cash flows from operating activities:                      
Net income (loss)                 (12,634) (13,872) (40,618)
Adjustments to reconcile net loss to cash provided by (used in) operations:                      
Depreciation and amortization                 0 0 0
Amortization of debt issuance costs                 0 0 0
Gain (loss) from sale of properties                   0 0
Severance charges                 0 0 0
Intraperiod income tax allocation related to pension plan                     0
Pension expense                 0 0 0
Share-based compensation                 335 1,590 904
Other                 0 0 0
Equity (deficit) in earnings of subsidiaries                 9,242 8,534 34,862
Intercompany receivable                 (2,236) (5,617) 5,527
Intercompany payable                 3,276 4,259 (2,440)
Changes in operating assets and liabilities:                      
Accounts receivable                 0 0 0
Inventories                 0 0 0
Accounts payable                 (29) (376) 779
Prepaid assets                 (7) 89 (14)
Quarterly pension contributions                 0 0 0
Payments on restructuring liability                 0 0 0
Other assets and liabilities                 (29) 1,322 698
Net cash provided by (used in) operating activities                 (2,082) (4,071) (302)
Cash flows from investing activities:                      
Investment in subsidiaries                 2,082 4,359 (35,202)
Property and equipment investments                 0 0 0
Proceeds from disposition of assets                 0 0 0
Net cash (used in) provided by investing activities                 2,082 4,359 (35,202)
Payments on capital lease obligations                      
Repurchase of shares to satisfy employee tax withholdings                 0 (210) (3,192)
Repayments on revolving credit facilities                 0 0 0
Borrowings from revolving credit facilities                 0 0 0
Principal payments on mortgage                 0 0 0
Payments on capital lease obligations                 0 0 0
(Decrease) increase in bank overdrafts                 0 0 0
Proceeds from stock offering less expenses paid                     38,715
Decrease in restricted cash related to the mortgage                 0 0  
Debt financing costs                     0
Other                 0 (98) 0
Net cash (used in) provided by financing activities                 0 (308) 35,523
Increase (decrease) in cash                 0 (20) 19
Cash, beginning of period       27       47 27 47 28
Cash, end of period 27       27       27 27 47
Supplemental Cash Flow Information                      
Net income tax payments during the period                 0 0 0
Interest paid during the period                 0 0 0
Noncash transactions:                      
Equipment under capital leases                 0 0 0
BlueLinx Corporation and Subsidiaries                      
Cash flows from operating activities:                      
Net income (loss)                 (19,423) (23,534) (49,205)
Adjustments to reconcile net loss to cash provided by (used in) operations:                      
Depreciation and amortization                 6,713 6,405 5,700
Amortization of debt issuance costs                 1,570 1,735 1,841
Gain (loss) from sale of properties                   0 554
Severance charges                 1,432 2,067 5,607
Intraperiod income tax allocation related to pension plan                     (8,894)
Pension expense                 730 901 4,591
Share-based compensation                 1,492 2,250 5,213
Other                 (1,968) (148) 1,145
Equity (deficit) in earnings of subsidiaries                 0 0 0
Intercompany receivable                 (3,274) (4,262) 2,440
Intercompany payable                 2,234 5,620 (5,527)
Changes in operating assets and liabilities:                      
Accounts receivable                 5,992 5,760 7,168
Inventories                 15,886 (18,966) 6,479
Accounts payable                 20,825 7,402 (17,973)
Prepaid assets                 2,926 (1,031) (3,048)
Quarterly pension contributions                 (4,634) (4,676) (472)
Payments on restructuring liability                 (726) (2,805) (3,057)
Other assets and liabilities                 (2,423) 1,721 (5,307)
Net cash provided by (used in) operating activities                 27,352 (21,561) (52,745)
Cash flows from investing activities:                      
Investment in subsidiaries                 0 806 38,663
Property and equipment investments                 (1,561) (3,016) (4,912)
Proceeds from disposition of assets                 760 248 1,072
Net cash (used in) provided by investing activities                 (801) (1,962) 34,823
Payments on capital lease obligations                      
Repurchase of shares to satisfy employee tax withholdings                 (459) (747) 0
Repayments on revolving credit facilities                 (421,045) (476,473) (560,186)
Borrowings from revolving credit facilities                 409,009 494,794 599,968
Principal payments on mortgage                 0 0 0
Payments on capital lease obligations                 (3,743) (2,228) (3,142)
(Decrease) increase in bank overdrafts                 (9,993) 7,902 (16,007)
Proceeds from stock offering less expenses paid                     0
Decrease in restricted cash related to the mortgage                 0 0  
Debt financing costs                     (2,900)
Other                 (34) (217) 16
Net cash (used in) provided by financing activities                 (26,265) 23,031 17,749
Increase (decrease) in cash                 286 (492) (173)
Cash, beginning of period       4,495       4,987 4,495 4,987 5,160
Cash, end of period 4,781       4,495       4,781 4,495 4,987
Supplemental Cash Flow Information                      
Net income tax payments during the period                 445 (40) 61
Interest paid during the period                 12,795 11,490 11,226
Noncash transactions:                      
Equipment under capital leases                 5,075 1,108 5,069
LLC Subsidiaries                      
Cash flows from operating activities:                      
Net income (loss)                 10,181 15,000 14,343
Adjustments to reconcile net loss to cash provided by (used in) operations:                      
Depreciation and amortization                 3,028 3,068 3,417
Amortization of debt issuance costs                 1,420 1,421 1,343
Gain (loss) from sale of properties                   (5,251) (5,774)
Severance charges                 0 0 0
Intraperiod income tax allocation related to pension plan                     0
Pension expense                 0 0 0
Share-based compensation                 0 0 0
Other                 0 0 (397)
Equity (deficit) in earnings of subsidiaries                 0 0 0
Intercompany receivable                 0 0 0
Intercompany payable                 0 0 0
Changes in operating assets and liabilities:                      
Accounts receivable                 0 0 0
Inventories                 0 0 0
Accounts payable                 0 0 (391)
Prepaid assets                 0 0 0
Quarterly pension contributions                 0 0 0
Payments on restructuring liability                 0 0 0
Other assets and liabilities                 (1,030) (907) 625
Net cash provided by (used in) operating activities                 13,599 13,331 13,166
Cash flows from investing activities:                      
Investment in subsidiaries                 (1,024) (5,165) (3,461)
Property and equipment investments                 0 0 0
Proceeds from disposition of assets                 0 7,120 9,293
Net cash (used in) provided by investing activities                 (1,024) 1,955 5,832
Payments on capital lease obligations                      
Repurchase of shares to satisfy employee tax withholdings                 0 0 0
Repayments on revolving credit facilities                 0 0 0
Borrowings from revolving credit facilities                 0 0 0
Principal payments on mortgage                 (9,523) (9,220) (19,038)
Payments on capital lease obligations                 0 0 0
(Decrease) increase in bank overdrafts                 0 0 0
Proceeds from stock offering less expenses paid                     0
Decrease in restricted cash related to the mortgage                 (3,052) (6,066)  
Debt financing costs                     0
Other                 0 0 40
Net cash (used in) provided by financing activities                 (12,575) (15,286) (18,998)
Increase (decrease) in cash                 0 0 0
Cash, beginning of period       0       0 0 0 0
Cash, end of period 0       0       0 0 0
Supplemental Cash Flow Information                      
Net income tax payments during the period                 248 250 271
Interest paid during the period                 10,980 11,657 13,480
Noncash transactions:                      
Equipment under capital leases                 0 0 0
Eliminations                      
Cash flows from operating activities:                      
Net income (loss)                 10,300 8,534 34,862
Adjustments to reconcile net loss to cash provided by (used in) operations:                      
Depreciation and amortization                 0 0 0
Amortization of debt issuance costs                 0 0 0
Gain (loss) from sale of properties                   0 0
Severance charges                 0 0 0
Intraperiod income tax allocation related to pension plan                     0
Pension expense                 0 0 0
Share-based compensation                 0 0 0
Other                 0 0 0
Equity (deficit) in earnings of subsidiaries                 (9,242) (8,534) (34,862)
Intercompany receivable                 5,510 9,879 (7,967)
Intercompany payable                 (5,510) (9,879) 7,967
Changes in operating assets and liabilities:                      
Accounts receivable                 0 0 0
Inventories                 0 0 0
Accounts payable                 0 0 0
Prepaid assets                 0 0 0
Quarterly pension contributions                 0 0 0
Payments on restructuring liability                 0 0 0
Other assets and liabilities                 0 0 0
Net cash provided by (used in) operating activities                 1,058 0 0
Cash flows from investing activities:                      
Investment in subsidiaries                 (1,058) 0 0
Property and equipment investments                 0 0 0
Proceeds from disposition of assets                 0 0 0
Net cash (used in) provided by investing activities                 (1,058) 0 0
Payments on capital lease obligations                      
Repurchase of shares to satisfy employee tax withholdings                 0 0 0
Repayments on revolving credit facilities                 0 0 0
Borrowings from revolving credit facilities                 0 0 0
Principal payments on mortgage                 0 0 0
Payments on capital lease obligations                 0 0 0
(Decrease) increase in bank overdrafts                 0 0 0
Proceeds from stock offering less expenses paid                     0
Decrease in restricted cash related to the mortgage                 0 0  
Debt financing costs                     0
Other                 0 0 0
Net cash (used in) provided by financing activities                 0 0 0
Increase (decrease) in cash                 0 0 0
Cash, beginning of period       $ 0       $ 0 0 0 0
Cash, end of period $ 0       $ 0       0 0 0
Supplemental Cash Flow Information                      
Net income tax payments during the period                 0 0 0
Interest paid during the period                 0 0 0
Noncash transactions:                      
Equipment under capital leases                 $ 0 $ 0 $ 0