XML 85 R6.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
CASH FLOWS FROM OPERATING ACTIVITIES      
Income (loss) from continuing operations $ 673us-gaap_IncomeLossFromContinuingOperations $ 5,556us-gaap_IncomeLossFromContinuingOperations $ (653)us-gaap_IncomeLossFromContinuingOperations
Loss from discontinued operations (608)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (266)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (274)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Loss on disposal of discontinued operations 1,467us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax 0us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax 0us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
Net income (loss) (1,402)us-gaap_ProfitLoss 5,290us-gaap_ProfitLoss (927)us-gaap_ProfitLoss
Depreciation and amortization -      
Continuing operations 12,850us-gaap_DepreciationDepletionAndAmortization 10,230us-gaap_DepreciationDepletionAndAmortization 9,396us-gaap_DepreciationDepletionAndAmortization
Discontinued operations 59us-gaap_DepreciationAndAmortizationDiscontinuedOperations 32us-gaap_DepreciationAndAmortizationDiscontinuedOperations 0us-gaap_DepreciationAndAmortizationDiscontinuedOperations
Provision (benefit) for deferred income taxes 264us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (1,037)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (643)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Net (gain) loss on property, plant and equipment disposals 11us-gaap_GainLossOnSaleOfPropertyPlantEquipment 195us-gaap_GainLossOnSaleOfPropertyPlantEquipment (186)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Impairment of assets -      
Continuing operations 1,133us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges
Discontinued operations 2,363us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax 0us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax 0us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
Gain on purchase of businesses (11,110)us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount
Stock-based compensation expense 1,195us-gaap_ShareBasedCompensation 847us-gaap_ShareBasedCompensation 937us-gaap_ShareBasedCompensation
Excess tax benefits from stock-based compensation (379)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (151)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Write-off of deferred financing costs 0us-gaap_WriteOffOfDeferredDebtIssuanceCost 94us-gaap_WriteOffOfDeferredDebtIssuanceCost 0us-gaap_WriteOffOfDeferredDebtIssuanceCost
Changes in operating assets and liabilities:      
Receivables (1,287)us-gaap_IncreaseDecreaseInReceivables (11,479)us-gaap_IncreaseDecreaseInReceivables (3,296)us-gaap_IncreaseDecreaseInReceivables
Inventories 743us-gaap_IncreaseDecreaseInInventories (19,283)us-gaap_IncreaseDecreaseInInventories (8,115)us-gaap_IncreaseDecreaseInInventories
Other current assets 679us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (878)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (2,506)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued expenses (925)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 11,642us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,455us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other operating assets and liabilities (733)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (1,423)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (827)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 3,461us-gaap_NetCashProvidedByUsedInOperatingActivities (5,921)us-gaap_NetCashProvidedByUsedInOperatingActivities (4,712)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES      
Net proceeds from sales of property, plant and equipment 473us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 48us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 187us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Deposits on property, plant and equipment (1,184)us-gaap_IncreaseDecreaseInDepositOtherAssets 0us-gaap_IncreaseDecreaseInDepositOtherAssets 0us-gaap_IncreaseDecreaseInDepositOtherAssets
Purchase of property, plant and equipment (9,492)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (11,438)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,386)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of equity investment 870us-gaap_ProceedsFromSaleOfEquityMethodInvestments 0us-gaap_ProceedsFromSaleOfEquityMethodInvestments 0us-gaap_ProceedsFromSaleOfEquityMethodInvestments
Proceeds from sale of assets held for sale 5,501us-gaap_ProceedsFromSaleOfBuildings 0us-gaap_ProceedsFromSaleOfBuildings 0us-gaap_ProceedsFromSaleOfBuildings
Net cash paid in business acquisitions (17,739)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (2,170)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (1,197)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
NET CASH USED IN INVESTING ACTIVITIES (21,571)us-gaap_NetCashProvidedByUsedInInvestingActivities (13,560)us-gaap_NetCashProvidedByUsedInInvestingActivities (4,396)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES      
Net (payments) borrowings on revolving credit facility (2,378)us-gaap_ProceedsFromLongTermLinesOfCredit 25,152us-gaap_ProceedsFromLongTermLinesOfCredit 7,316us-gaap_ProceedsFromLongTermLinesOfCredit
Payments on mortgage note payable 0us-gaap_RepaymentsOfSecuredDebt (10,141)us-gaap_RepaymentsOfSecuredDebt (737)us-gaap_RepaymentsOfSecuredDebt
Payments on building notes payable (35)us-gaap_ProceedsFromRepaymentsOfSecuredDebt 0us-gaap_ProceedsFromRepaymentsOfSecuredDebt 0us-gaap_ProceedsFromRepaymentsOfSecuredDebt
Payments on notes payable related to acquisitions (1,761)us-gaap_RepaymentsOfOtherDebt (852)us-gaap_RepaymentsOfOtherDebt (161)us-gaap_RepaymentsOfOtherDebt
Borrowings on equipment financing 3,760us-gaap_ProceedsFromNotesPayable 4,312us-gaap_ProceedsFromNotesPayable 5,003us-gaap_ProceedsFromNotesPayable
Payments on equipment financing (1,917)us-gaap_RepaymentsOfNotesPayable (1,212)us-gaap_RepaymentsOfNotesPayable (1,293)us-gaap_RepaymentsOfNotesPayable
Payments on capital leases (1,539)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (688)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (204)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Borrowings on notes payable 1,433us-gaap_ProceedsFromShortTermDebt 2,429us-gaap_ProceedsFromShortTermDebt 795us-gaap_ProceedsFromShortTermDebt
Payments on notes payable (1,100)us-gaap_RepaymentsOfShortTermDebt (851)us-gaap_RepaymentsOfShortTermDebt (746)us-gaap_RepaymentsOfShortTermDebt
Change in outstanding checks in excess of cash (2,683)us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities 1,350us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities (205)us-gaap_IncreaseDecreaseInOutstandingChecksFinancingActivities
Proceeds from equity offering, net of issuance costs 24,559us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from exercise of stock options 192us-gaap_ProceedsFromStockOptionsExercised 190us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Repurchases of Common Stock (497)us-gaap_PaymentsForRepurchaseOfCommonStock (207)us-gaap_PaymentsForRepurchaseOfCommonStock (199)us-gaap_PaymentsForRepurchaseOfCommonStock
Excess tax benefits from stock-based compensation 379us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 151us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Payments for debt issuance costs (164)us-gaap_PaymentsOfDebtIssuanceCosts (388)us-gaap_PaymentsOfDebtIssuanceCosts (268)us-gaap_PaymentsOfDebtIssuanceCosts
NET CASH PROVIDED BY FINANCING ACTIVITIES 18,249us-gaap_NetCashProvidedByUsedInFinancingActivities 19,245us-gaap_NetCashProvidedByUsedInFinancingActivities 9,301us-gaap_NetCashProvidedByUsedInFinancingActivities
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 139us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (236)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 193us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 255us-gaap_CashAndCashEquivalentsAtCarryingValue 491us-gaap_CashAndCashEquivalentsAtCarryingValue 298us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS AT END OF PERIOD 394us-gaap_CashAndCashEquivalentsAtCarryingValue 255us-gaap_CashAndCashEquivalentsAtCarryingValue 491us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL CASH FLOW INFORMATION:      
Equipment purchased under capital leases 10,078us-gaap_CapitalLeaseObligationsIncurred 1,865us-gaap_CapitalLeaseObligationsIncurred 666us-gaap_CapitalLeaseObligationsIncurred
Equipment purchased under notes payable 4,925us-gaap_NotesAssumed1 0us-gaap_NotesAssumed1 0us-gaap_NotesAssumed1
Building purchased under notes payable 8,330dxyn_NotesAssumedforBuilding 0dxyn_NotesAssumedforBuilding 0dxyn_NotesAssumedforBuilding
Assets acquired in acquisitions, net of cash acquired 36,649us-gaap_FairValueOfAssetsAcquired 8,062us-gaap_FairValueOfAssetsAcquired 9,184us-gaap_FairValueOfAssetsAcquired
Liabilities assumed in acquisitions (6,397)us-gaap_LiabilitiesAssumed1 (836)us-gaap_LiabilitiesAssumed1 (42)us-gaap_LiabilitiesAssumed1
Note payable related to acquisition 0us-gaap_NotesIssued1 (3,749)us-gaap_NotesIssued1 (5,500)us-gaap_NotesIssued1
Accrued consideration for working capital adjustment in acquisitions (216)us-gaap_BusinessCombinationConsiderationTransferredOther1 (1,307)us-gaap_BusinessCombinationConsiderationTransferredOther1 (2,445)us-gaap_BusinessCombinationConsiderationTransferredOther1
Accrued consideration for holdbacks in acquisition (887)us-gaap_OtherSignificantNoncashTransactionValueOfConsiderationGiven1 0us-gaap_OtherSignificantNoncashTransactionValueOfConsiderationGiven1 0us-gaap_OtherSignificantNoncashTransactionValueOfConsiderationGiven1
Deposits on property, plant & equipment financed (965)dxyn_Depositsonpropertyplantequipmentfinanced 0dxyn_Depositsonpropertyplantequipmentfinanced 0dxyn_Depositsonpropertyplantequipmentfinanced
Shortfall of tax benefits from stock-based compensation $ (607)dxyn_Shortfalloftaxbenefitsfromstockbasedcompensation $ 0dxyn_Shortfalloftaxbenefitsfromstockbasedcompensation $ 0dxyn_Shortfalloftaxbenefitsfromstockbasedcompensation