XML 58 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Condensed Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 28, 2015
Mar. 29, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Income (loss) from continuing operations $ (2,380)us-gaap_IncomeLossFromContinuingOperations $ 4,820us-gaap_IncomeLossFromContinuingOperations
Loss from discontinued operations (88)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (192)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Net income (loss) (2,468)us-gaap_ProfitLoss 4,628us-gaap_ProfitLoss
Adjustments to reconcile net income (loss) to net cash used in operating activities, net of acquisitions:    
Depreciation and amortization - continuing operations 3,637us-gaap_DepreciationDepletionAndAmortization 2,972us-gaap_DepreciationDepletionAndAmortization
Depreciation and amortization - discontinued operations 0us-gaap_DepreciationAndAmortizationDiscontinuedOperations 16us-gaap_DepreciationAndAmortizationDiscontinuedOperations
Provision (benefit) for deferred income taxes (1,722)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 2,709us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Net gain on property, plant and equipment disposals (5)us-gaap_GainLossOnSaleOfPropertyPlantEquipment 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Impairment of assets 0us-gaap_AssetImpairmentCharges [1] 0us-gaap_AssetImpairmentCharges
Gain on purchase of business 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount (10,937)us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount
Stock-based compensation expense 277us-gaap_ShareBasedCompensation 196us-gaap_ShareBasedCompensation
Excess tax benefits from stock-based compensation (236)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Bad debt expense 32us-gaap_ProvisionForDoubtfulAccounts 67us-gaap_ProvisionForDoubtfulAccounts
Changes in operating assets and liabilities:    
Receivables (1,238)us-gaap_IncreaseDecreaseInReceivables (1,717)us-gaap_IncreaseDecreaseInReceivables
Inventories (6,047)us-gaap_IncreaseDecreaseInInventories (2,096)us-gaap_IncreaseDecreaseInInventories
Other current assets (1,945)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (977)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued expenses 8,383us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,758us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other operating assets and liabilities (358)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (203)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
NET CASH USED IN OPERATING ACTIVITIES (1,690)us-gaap_NetCashProvidedByUsedInOperatingActivities (3,584)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES    
Net proceeds from sales of property, plant and equipment 55us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Purchase of property, plant and equipment (2,850)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,812)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash paid in business acquisitions 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (14,077)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
NET CASH USED IN INVESTING ACTIVITIES (2,795)us-gaap_NetCashProvidedByUsedInInvestingActivities (16,889)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES    
Net borrowings on revolving credit facility 318us-gaap_ProceedsFromLongTermLinesOfCredit 23,158us-gaap_ProceedsFromLongTermLinesOfCredit
Borrowings on mortgage note payable 6,290us-gaap_ProceedsFromIssuanceOfSecuredDebt 0us-gaap_ProceedsFromIssuanceOfSecuredDebt
Payments on mortgage note payable (157)us-gaap_RepaymentsOfSecuredDebt 0us-gaap_RepaymentsOfSecuredDebt
Payments on notes payable related to acquisitions (253)us-gaap_RepaymentsOfOtherDebt (233)us-gaap_RepaymentsOfOtherDebt
Borrowings on equipment financing 84us-gaap_ProceedsFromNotesPayable 0us-gaap_ProceedsFromNotesPayable
Payments on equipment financing (720)us-gaap_RepaymentsOfNotesPayable (419)us-gaap_RepaymentsOfNotesPayable
Payments on capital leases (650)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (216)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Borrowings on notes payable 0us-gaap_ProceedsFromShortTermDebt 745us-gaap_ProceedsFromShortTermDebt
Payments on notes payable (421)us-gaap_RepaymentsOfShortTermDebt (307)us-gaap_RepaymentsOfShortTermDebt
Change in outstanding checks in excess of cash 421us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities (2,169)us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities
Proceeds from exercise of stock options 213us-gaap_ProceedsFromStockOptionsExercised 172us-gaap_ProceedsFromStockOptionsExercised
Repurchases of Common Stock (527)us-gaap_PaymentsForRepurchaseOfCommonStock (74)us-gaap_PaymentsForRepurchaseOfCommonStock
Excess tax benefits from stock-based compensation 236us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Payments for debt issuance costs 0us-gaap_PaymentsOfDebtIssuanceCosts (84)us-gaap_PaymentsOfDebtIssuanceCosts
NET CASH PROVIDED BY FINANCING ACTIVITIES 4,834us-gaap_NetCashProvidedByUsedInFinancingActivities 20,573us-gaap_NetCashProvidedByUsedInFinancingActivities
INCREASE IN CASH AND CASH EQUIVALENTS 349us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 100us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 394us-gaap_CashAndCashEquivalentsAtCarryingValue 255us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS AT END OF PERIOD 743us-gaap_CashAndCashEquivalentsAtCarryingValue 355us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL CASH FLOW INFORMATION:    
Interest paid 999us-gaap_InterestPaid 789us-gaap_InterestPaid
Income taxes paid, net of tax refunds 98us-gaap_IncomeTaxesPaidNet 58us-gaap_IncomeTaxesPaidNet
Equipment purchased under capital leases 0us-gaap_CapitalLeaseObligationsIncurred 1,487us-gaap_CapitalLeaseObligationsIncurred
Equipment purchased under notes payable 1,267us-gaap_NotesIssued1 0us-gaap_NotesIssued1
Deposits utilized on purchased equipment 1,587us-gaap_EscrowDepositDisbursementsRelatedToPropertyAcquisition1 0us-gaap_EscrowDepositDisbursementsRelatedToPropertyAcquisition1
Assets acquired in acquisitions, net of cash acquired 0us-gaap_FairValueOfAssetsAcquired 32,803us-gaap_FairValueOfAssetsAcquired
Liabilities assumed in acquisitions 0us-gaap_LiabilitiesAssumed1 (5,573)us-gaap_LiabilitiesAssumed1
Accrued consideration for working capital adjustment in acquisitions 0us-gaap_BusinessCombinationConsiderationTransferredOther1 (1,293)us-gaap_BusinessCombinationConsiderationTransferredOther1
Accrued consideration for holdbacks in acquisition 0us-gaap_OtherSignificantNoncashTransactionValueOfConsiderationGiven1 (923)us-gaap_OtherSignificantNoncashTransactionValueOfConsiderationGiven1
Shortfall of tax benefits from stock-based compensation $ (90)dxyn_Shortfalloftaxbenefitsfromstockbasedcompensation $ 0dxyn_Shortfalloftaxbenefitsfromstockbasedcompensation
[1] Asset impairments under these plans, when applicable, are classified as "loss on impairments" in the Company's Consolidated Condensed Statements of Operations.