XML 34 R53.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information - Condensed Consolidating Statement of Cash Flows (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net income (loss) $ (4,585) $ (2,587)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization 10,988 11,360
Dispositions of property and equipment 9  
Deferred income tax provision (benefit) (3,033) (1,815)
Deferred financing and original issue discount amortization 583 498
Stock-based compensation expense 261  
Other non-cash interest and change in value of interest rate swap (207) (163)
Changes in operating items:    
Accounts receivable (13,176) (8,637)
Inventories (1,959) (2,330)
Other assets 2,207 (563)
Accounts payable 2,739 2,582
Interest payable on junior subordinated debentures 1,019  
Other accrued liabilities (2,263) 2,237
Other items, net 821 (294)
Net cash provided by (used for) operating activities (6,596) 288
Cash flows from investing activities:    
Proceeds from sale of property and equipment   3
Paulin acquisition (103,416)  
Capital expenditures (6,651) (5,447)
Net cash used for investing activities (110,067) (5,444)
Cash flows from financing activities:    
Borrowings of senior term loans 76,800  
Repayments of senior term loans (800) (800)
Borrowings of revolving credit loans   14,000
Discount on senior term loans (2,152)  
Payments of additional acquisition consideration   (12,387)
Principal payments under capitalized lease obligations (94) (7)
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities 73,754 806
Net (decrease) increase in cash and cash equivalents (42,909) (4,350)
Cash and cash equivalents at beginning of period 65,548 12,027
Cash and cash equivalents at end of period 22,639 7,677
Guarantors The Hillman Companies, Inc. [Member]
   
Cash flows from operating activities:    
Net income (loss) (1,788) (2,130)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization 4,515 4,515
Dispositions of property and equipment      
Deferred income tax provision (benefit) (3,122) (2,435)
Deferred financing and original issue discount amortization (46) (107)
Stock-based compensation expense 261  
Other non-cash interest and change in value of interest rate swap      
Changes in operating items:    
Accounts receivable      
Inventories      
Other assets      
Accounts payable      
Interest payable on junior subordinated debentures 1,019  
Other accrued liabilities 176 153
Other items, net (1,015) 4
Net cash provided by (used for) operating activities      
Cash flows from investing activities:    
Proceeds from sale of property and equipment     
Paulin acquisition     
Capital expenditures      
Net cash used for investing activities      
Cash flows from financing activities:    
Borrowings of senior term loans     
Repayments of senior term loans      
Borrowings of revolving credit loans     
Discount on senior term loans     
Payments of additional acquisition consideration     
Principal payments under capitalized lease obligations      
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities      
Net (decrease) increase in cash and cash equivalents      
Cash and cash equivalents at beginning of period 1 1
Cash and cash equivalents at end of period 1 1
Issuer The Hillman Group, Inc. [Member]
   
Cash flows from operating activities:    
Net income (loss) (2,513) (486)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization 6,120 6,701
Dispositions of property and equipment 9   
Deferred income tax provision (benefit)    446
Deferred financing and original issue discount amortization 629 605
Stock-based compensation expense     
Other non-cash interest and change in value of interest rate swap (207) (163)
Changes in operating items:    
Accounts receivable (7,269) (7,745)
Inventories (3,954) (2,811)
Other assets (10,295) 9
Accounts payable (344) 2,684
Interest payable on junior subordinated debentures     
Other accrued liabilities 2,264 5,019
Other items, net (8,110) (3,229)
Net cash provided by (used for) operating activities (23,670) 1,030
Cash flows from investing activities:    
Proceeds from sale of property and equipment     
Paulin acquisition (103,416)  
Capital expenditures (6,590) (5,371)
Net cash used for investing activities (110,006) (5,371)
Cash flows from financing activities:    
Borrowings of senior term loans 76,800  
Repayments of senior term loans (800) (800)
Borrowings of revolving credit loans   14,000
Discount on senior term loans (2,152)  
Payments of additional acquisition consideration   (12,387)
Principal payments under capitalized lease obligations (94) (7)
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities 73,754 806
Net (decrease) increase in cash and cash equivalents (59,922) (3,535)
Cash and cash equivalents at beginning of period 62,917 8,852
Cash and cash equivalents at end of period 2,995 5,317
Guarantor Subsidiaries [Member]
   
Cash flows from operating activities:    
Net income (loss) 317 54
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization 15 22
Dispositions of property and equipment      
Deferred income tax provision (benefit) (809) 37
Deferred financing and original issue discount amortization      
Stock-based compensation expense     
Other non-cash interest and change in value of interest rate swap      
Changes in operating items:    
Accounts receivable (2,842) (241)
Inventories (3,357) 679
Other assets 9,590 (400)
Accounts payable 628 (5)
Interest payable on junior subordinated debentures     
Other accrued liabilities 94 (29)
Other items, net (2,316)   
Net cash provided by (used for) operating activities 1,320 117
Cash flows from investing activities:    
Proceeds from sale of property and equipment   3
Paulin acquisition     
Capital expenditures (9) (6)
Net cash used for investing activities (9) (3)
Cash flows from financing activities:    
Borrowings of senior term loans     
Repayments of senior term loans      
Borrowings of revolving credit loans     
Discount on senior term loans     
Payments of additional acquisition consideration     
Principal payments under capitalized lease obligations      
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities      
Net (decrease) increase in cash and cash equivalents 1,311 114
Cash and cash equivalents at beginning of period 429 547
Cash and cash equivalents at end of period 1,740 661
Non-Guarantor Subsidiaries [Member]
   
Cash flows from operating activities:    
Net income (loss) (548) (12)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization 338 122
Dispositions of property and equipment      
Deferred income tax provision (benefit) 898 137
Deferred financing and original issue discount amortization      
Stock-based compensation expense     
Other non-cash interest and change in value of interest rate swap      
Changes in operating items:    
Accounts receivable (3,065) (651)
Inventories 5,299 (211)
Other assets 2,912 (172)
Accounts payable 2,455 (97)
Interest payable on junior subordinated debentures     
Other accrued liabilities (930) 152
Other items, net 8,395 (127)
Net cash provided by (used for) operating activities 15,754 (859)
Cash flows from investing activities:    
Proceeds from sale of property and equipment     
Paulin acquisition     
Capital expenditures (52) (70)
Net cash used for investing activities (52) (70)
Cash flows from financing activities:    
Borrowings of senior term loans     
Repayments of senior term loans      
Borrowings of revolving credit loans     
Discount on senior term loans     
Payments of additional acquisition consideration     
Principal payments under capitalized lease obligations      
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities      
Net (decrease) increase in cash and cash equivalents 15,702 (929)
Cash and cash equivalents at beginning of period 2,201 2,627
Cash and cash equivalents at end of period 17,903 1,698
Consolidating Adjustments [Member]
   
Cash flows from operating activities:    
Net income (loss) (53) (13)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:    
Depreciation and amortization      
Dispositions of property and equipment      
Deferred income tax provision (benefit)      
Deferred financing and original issue discount amortization      
Stock-based compensation expense     
Other non-cash interest and change in value of interest rate swap      
Changes in operating items:    
Accounts receivable      
Inventories 53 13
Other assets      
Accounts payable      
Interest payable on junior subordinated debentures     
Other accrued liabilities (3,867) (3,058)
Other items, net 3,867 3,058
Net cash provided by (used for) operating activities      
Cash flows from investing activities:    
Proceeds from sale of property and equipment     
Paulin acquisition     
Capital expenditures      
Net cash used for investing activities      
Cash flows from financing activities:    
Borrowings of senior term loans     
Repayments of senior term loans      
Borrowings of revolving credit loans     
Discount on senior term loans     
Payments of additional acquisition consideration     
Principal payments under capitalized lease obligations      
Borrowings of senior notes     
Premium on senior notes     
Financing fees, net     
Net cash provided by financing activities      
Net (decrease) increase in cash and cash equivalents      
Cash and cash equivalents at beginning of period      
Cash and cash equivalents at end of period