XML 35 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Apr. 03, 2015
Mar. 28, 2014
Cash flows from operating activities [Abstract]    
Net loss $ (31,411)us-gaap_NetIncomeLoss $ (19,272)us-gaap_NetIncomeLoss
Reconciliation of net loss to net cash provided by operating activities:    
Depreciation and amortization 7,499us-gaap_OtherDepreciationAndAmortization 8,202us-gaap_OtherDepreciationAndAmortization
Amortization of deferred financing fees 641us-gaap_OtherAmortizationOfDeferredCharges 576us-gaap_OtherAmortizationOfDeferredCharges
Amortization of debt discount 175us-gaap_AmortizationOfDebtDiscountPremium 129us-gaap_AmortizationOfDebtDiscountPremium
Share-based compensation 99us-gaap_ShareBasedCompensation 121us-gaap_ShareBasedCompensation
Provision for doubtful accounts 1,318us-gaap_ProvisionForDoubtfulAccounts 119us-gaap_ProvisionForDoubtfulAccounts
Foreign exchange loss (gain) 16,559us-gaap_ForeignCurrencyTransactionGainLossUnrealized (212)us-gaap_ForeignCurrencyTransactionGainLossUnrealized
Gain on sale or disposal of assets 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment (6)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Deferred income taxes (1,497)us-gaap_DeferredIncomeTaxExpenseBenefit 864us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities, net of acquisitions    
Accounts receivable (12,341)us-gaap_IncreaseDecreaseInAccountsReceivable (18,149)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (6,586)us-gaap_IncreaseDecreaseInInventories (14,948)us-gaap_IncreaseDecreaseInInventories
Other current assets (868)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (690)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and other current liabilities (5,329)us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 38,675us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Income taxes payable (390)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 501us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Other noncurrent assets and liabilities (339)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet 204us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
Net cash used in operating activities (32,470)us-gaap_NetCashProvidedByUsedInOperatingActivities (3,886)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Proceeds from sales of assets 43us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 43us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Capital expenditures (2,109)us-gaap_PaymentsToAcquireProductiveAssets (1,488)us-gaap_PaymentsToAcquireProductiveAssets
Net cash used in investing activities (2,066)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,445)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Net borrowings (repayments) on ABL Credit Facility 24,207us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (13,756)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Net borrowings on European Credit Facilities 10,523emax_NetBorrowingsOnEuropeanCreditFacilities 14,657emax_NetBorrowingsOnEuropeanCreditFacilities
Changes in cash overdrafts 0us-gaap_IncreaseDecreaseInBookOverdrafts 236us-gaap_IncreaseDecreaseInBookOverdrafts
Debt issuance costs 0us-gaap_PaymentsOfDebtIssuanceCosts (88)us-gaap_PaymentsOfDebtIssuanceCosts
Net cash provided by financing activities 34,730us-gaap_NetCashProvidedByUsedInFinancingActivities 1,049us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash (400)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (297)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net decrease in cash and cash equivalents (206)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (4,579)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 2,074us-gaap_CashAndCashEquivalentsAtCarryingValue 8,977us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 1,868us-gaap_CashAndCashEquivalentsAtCarryingValue $ 4,398us-gaap_CashAndCashEquivalentsAtCarryingValue