XML 21 R52.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 2) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 6 Months Ended
Mar. 31, 2011
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:          
Net income (loss)   $ 1,056 $ (868) $ (1,531) $ (5,750)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:          
Depreciation and amortization       22,407 20,318
Dispositions of property and equipment       3 45
Deferred income tax provision (benefit)       (1,562) (2,288)
Deferred financing and original issue discount amortization       1,042 983
Other non-cash interest and change in value of interest rate swap       (372) 1,204
Changes in operating items:          
Accounts receivable       (14,038) (16,304)
Inventories       (12,547) (4,143)
Other assets       (873) (2,020)
Accounts payable       9,444 1,058
Interest payable on junior subordinated debentures   3,153 3,153 6,305 6,305
Other accrued liabilities       2,023 (1,609)
Other items, net       (1,480) 932
Net cash provided by (used for) operating activities       3,535 (7,574)
Cash flows from investing activities:          
Proceeds from sale of property and equipment       3   
TagWorks acquisition         (40,359)
Capital expenditures       (10,529) (8,596)
Net cash used for investing activities       (10,526) (48,955)
Cash flows from financing activities:          
Repayments of senior term loans       (1,600) (1,450)
Borrowings of revolving credit loans       19,000 9,444
Repayments of revolving credit loans         (8,000)
Payment of additional acquisition consideration       (12,387)   
Borrowings of capitalized lease obligations       33  
Principal payments under capitalized lease obligations       (17) (15)
Borrowings of senior notes         50,000
Premium on senior notes 4,625       4,625
Financing fees, net         (2,622)
Net cash provided by financing activities       5,029 51,982
Net decrease in cash and cash equivalents       (1,962) (4,547)
Cash and cash equivalents at beginning of period       12,027 7,585
Cash and cash equivalents at end of period   10,065 3,038 10,065 3,038
Guarantors The Hillman Companies, Inc.[Member]
         
Cash flows from operating activities:          
Net income (loss)   1,068 (859) (1,506) (5,794)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:          
Depreciation and amortization       9,029 9,217
Deferred income tax provision (benefit)       (2,435) (3,372)
Deferred financing and original issue discount amortization       (192) (213)
Changes in operating items:          
Interest payable on junior subordinated debentures   3,153 3,153 6,305 6,305
Other accrued liabilities       154 80
Other items, net       (859) 220
Cash flows from financing activities:          
Cash and cash equivalents at beginning of period       1 1
Cash and cash equivalents at end of period   1 1 1 1
Issuer The Hillman Group, Inc.[Member]
         
Cash flows from operating activities:          
Net income (loss)   5,654 5,014 5,210 138
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:          
Depreciation and amortization       13,089 9,002
Dispositions of property and equipment       (3) 42
Deferred income tax provision (benefit)       749 392
Deferred financing and original issue discount amortization       1,234 1,196
Other non-cash interest and change in value of interest rate swap       (372) 1,204
Changes in operating items:          
Accounts receivable       (11,126) (14,425)
Inventories       (11,444) (3,386)
Other assets       (2,876) (584)
Accounts payable       8,620 1,196
Other accrued liabilities       7,559 4,887
Other items, net       (6,716) (5,926)
Net cash provided by (used for) operating activities       3,990 (8,179)
Cash flows from investing activities:          
TagWorks acquisition         (40,359)
Capital expenditures       (10,376) (8,201)
Net cash used for investing activities       (10,376) (48,560)
Cash flows from financing activities:          
Repayments of senior term loans       (1,600) (1,450)
Borrowings of revolving credit loans       19,000 9,444
Repayments of revolving credit loans         (8,000)
Payment of additional acquisition consideration       (12,387)  
Borrowings of capitalized lease obligations       33  
Principal payments under capitalized lease obligations       (17) (15)
Borrowings of senior notes         50,000
Premium on senior notes         4,625
Financing fees, net         (2,622)
Net cash provided by financing activities       5,029 51,982
Net decrease in cash and cash equivalents       (1,357) (4,757)
Cash and cash equivalents at beginning of period       8,852 5,166
Cash and cash equivalents at end of period   7,495 409 7,495 409
Guarantor Subsidiaries [Member]
         
Cash flows from operating activities:          
Net income (loss)   161 1,351 215 1,539
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:          
Depreciation and amortization       50 2,063
Dispositions of property and equipment         3
Deferred income tax provision (benefit)       171 732
Changes in operating items:          
Accounts receivable       (690) 17
Inventories       (347) 230
Other assets       (269) (3,192)
Accounts payable       1,071 (104)
Other accrued liabilities       103 (1,119)
Other items, net         489
Net cash provided by (used for) operating activities       304 658
Cash flows from investing activities:          
Proceeds from sale of property and equipment       3  
Capital expenditures       (51) (319)
Net cash used for investing activities       (48) (319)
Cash flows from financing activities:          
Net decrease in cash and cash equivalents       256 339
Cash and cash equivalents at beginning of period       547 1,119
Cash and cash equivalents at end of period   803 1,458 803 1,458
Non-Guarantor Subsidiaries [Member]
         
Cash flows from operating activities:          
Net income (loss)   (263) 284 (275) 376
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:          
Depreciation and amortization       239 36
Deferred income tax provision (benefit)       (47) (40)
Changes in operating items:          
Accounts receivable       (2,222) (1,896)
Inventories       (781) (943)
Other assets       2,272 1,756
Accounts payable       (247) (34)
Other accrued liabilities       323 659
Other items, net       (21) 33
Net cash provided by (used for) operating activities       (759) (53)
Cash flows from investing activities:          
Capital expenditures       (102) (76)
Net cash used for investing activities       (102) (76)
Cash flows from financing activities:          
Net decrease in cash and cash equivalents       (861) (129)
Cash and cash equivalents at beginning of period       2,627 1,299
Cash and cash equivalents at end of period   1,766 1,170 1,766 1,170
Consolidating Adjustments [Member]
         
Cash flows from operating activities:          
Net income (loss)   (5,564) (6,658) (5,175) (2,009)
Changes in operating items:          
Inventories       25 (44)
Other accrued liabilities       (6,116) (6,116)
Other items, net       $ 6,116 $ 6,116