XML 58 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 27, 2014
Dec. 28, 2013
Dec. 29, 2012
Operating Activities:      
Net Income (Loss) $ 11,817us-gaap_NetIncomeLoss $ 9,805us-gaap_NetIncomeLoss $ (4,930)us-gaap_NetIncomeLoss
Reconciling adjustments:      
Depreciation and amortization 4,383us-gaap_DepreciationDepletionAndAmortization 3,844us-gaap_DepreciationDepletionAndAmortization 3,398us-gaap_DepreciationDepletionAndAmortization
Equity method investment impairment charges 0us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment 0us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment 382us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment
Provision for doubtful accounts (245)us-gaap_ProvisionForDoubtfulAccounts 317us-gaap_ProvisionForDoubtfulAccounts 88us-gaap_ProvisionForDoubtfulAccounts
Stock option and restricted stock unit expense 716us-gaap_ShareBasedCompensation 557us-gaap_ShareBasedCompensation 574us-gaap_ShareBasedCompensation
Equity in net income of joint venture investments (3,923)us-gaap_IncomeLossFromEquityMethodInvestments (2,934)us-gaap_IncomeLossFromEquityMethodInvestments (2,998)us-gaap_IncomeLossFromEquityMethodInvestments
Deferred income taxes (1,197)us-gaap_DeferredIncomeTaxExpenseBenefit 896us-gaap_DeferredIncomeTaxExpenseBenefit 590us-gaap_DeferredIncomeTaxExpenseBenefit
Additional discontinued operations activities 6,672us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 2,896us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 15,942us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Gain from insurance proceeds for involuntary conversion (603)esca_GainLossFromInsuranceProceedsForInvoluntaryConversion 0esca_GainLossFromInsuranceProceedsForInvoluntaryConversion 0esca_GainLossFromInsuranceProceedsForInvoluntaryConversion
Loss (gain) on disposals of assets (10)us-gaap_GainLossOnSaleOfPropertyPlantEquipment 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment 39us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Changes in      
Accounts receivable 6,739us-gaap_IncreaseDecreaseInReceivables (10,090)us-gaap_IncreaseDecreaseInReceivables (6,574)us-gaap_IncreaseDecreaseInReceivables
Inventories (1,559)us-gaap_IncreaseDecreaseInInventories 3,086us-gaap_IncreaseDecreaseInInventories (3,039)us-gaap_IncreaseDecreaseInInventories
Prepaids (4,658)us-gaap_IncreaseDecreaseInPrepaidExpense (548)us-gaap_IncreaseDecreaseInPrepaidExpense 102us-gaap_IncreaseDecreaseInPrepaidExpense
Other assets 0us-gaap_IncreaseDecreaseInOtherOperatingAssets 35us-gaap_IncreaseDecreaseInOtherOperatingAssets (166)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Income tax payable 0us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (710)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 773us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accounts payable and accrued expenses 245us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,236us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,933us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash provided by operating activities 18,377us-gaap_NetCashProvidedByUsedInOperatingActivities 8,390us-gaap_NetCashProvidedByUsedInOperatingActivities 6,114us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities:      
Purchase of property and equipment (2,663)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,169)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,065)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisitions (10,630)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (6,485)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (1,250)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net sale (purchase) of short-term time deposits 250us-gaap_PaymentsForTimeDeposits (500)us-gaap_PaymentsForTimeDeposits (250)us-gaap_PaymentsForTimeDeposits
Dividends received from equity method investments 919us-gaap_EquityMethodInvestmentDividendsOrDistributions 617us-gaap_EquityMethodInvestmentDividendsOrDistributions 444us-gaap_EquityMethodInvestmentDividendsOrDistributions
Discontinued operations activities 5,700us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (186)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (358)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Proceeds from insurance for involuntary conversion 603esca_ProceedsFromInsuranceForInvoluntaryConversion 0esca_ProceedsFromInsuranceForInvoluntaryConversion 0esca_ProceedsFromInsuranceForInvoluntaryConversion
Proceeds from sale of property and equipment 26us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 16us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash (used in) investing activities (5,795)us-gaap_NetCashProvidedByUsedInInvestingActivities (8,722)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,463)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities:      
Dividends paid (5,294)us-gaap_PaymentsOfDividends (4,622)us-gaap_PaymentsOfDividends (5,076)us-gaap_PaymentsOfDividends
Net (decrease) increase in overdraft facility 0us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (2,452)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts 203us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Net (decrease) increase in notes payable (5,500)us-gaap_IncreaseDecreaseInNotesPayableCurrent 4,345us-gaap_IncreaseDecreaseInNotesPayableCurrent 1,920us-gaap_IncreaseDecreaseInNotesPayableCurrent
Proceeds from exercise of stock options 1,386us-gaap_ProceedsFromStockOptionsExercised 636us-gaap_ProceedsFromStockOptionsExercised 441us-gaap_ProceedsFromStockOptionsExercised
Proceeds from restated credit agreement 0us-gaap_ProceedsFromLinesOfCredit 1,000us-gaap_ProceedsFromLinesOfCredit 0us-gaap_ProceedsFromLinesOfCredit
Change in long-term debt (1,563)us-gaap_RepaymentsOfLongTermDebt 446us-gaap_RepaymentsOfLongTermDebt (1,500)us-gaap_RepaymentsOfLongTermDebt
Tax benefit from settlement of stock compensation 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 110us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Director stock compensation 82us-gaap_AllocatedShareBasedCompensationExpenseNetOfTax 186us-gaap_AllocatedShareBasedCompensationExpenseNetOfTax 197us-gaap_AllocatedShareBasedCompensationExpenseNetOfTax
Net cash (used in) financing activities (10,889)us-gaap_NetCashProvidedByUsedInFinancingActivities (351)us-gaap_NetCashProvidedByUsedInFinancingActivities (3,815)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of Exchange Rate Changes on Cash and Cash Equivalents (807)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 485us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (113)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (Decrease) in Cash and Cash Equivalents 886us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (198)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,277)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, beginning of year (includes $1,255, $1,050 and $1,003 respectively of cash reported as assets held for sale) 2,346us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 2,544us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 3,821us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
Cash and Cash Equivalents, end of year (includes zero, $1,255 and $1,050 respectively of cash reported as assets held for sale) 3,232us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 2,346us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 2,544us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
Supplemental Cash Flows Information      
Interest paid 600us-gaap_InterestPaid 809us-gaap_InterestPaid 640us-gaap_InterestPaid
Income taxes paid 5,208us-gaap_IncomeTaxesPaid 4,546us-gaap_IncomeTaxesPaid 3,364us-gaap_IncomeTaxesPaid
Seller note issued in purchase of real estate 0us-gaap_NotesIssued1 2,300us-gaap_NotesIssued1 0us-gaap_NotesIssued1
Dividends payable 0esca_DividendPayable 0esca_DividendPayable 0esca_DividendPayable
The Company purchased substantially all of the business and assets of Cue & Case Sales, Inc. for $10.4 million. In conjunction with the acquisition, liabilities were assumed as follows:      
Fair value of assets acquired 10,577us-gaap_FairValueOfAssetsAcquired    
Cash paid for assets 10,438us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1    
Liabilities assumed $ 139us-gaap_LiabilitiesAssumed1