Christopher & banks corp (CBK)
CashFlow / Yearly
Feb'20Feb'19Feb'18Jan'18Jan'17Jan'16Jan'15Jan'14Jan'13Jan'12Feb'11Feb'10
Cash flows used by operating activities:
Net loss

-16,694

-32,839

-22,024

-22,024

-17,783

-49,094

47,126

8,690

-16,076

-71,062

-22,167

-

Adjustments to reconcile net loss to net cash used in operating activities:
Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

158

Depreciation and amortization

8,565

10,158

12,434

12,434

12,300

12,048

11,786

13,168

18,595

20,202

24,736

25,985

Impairment of store assets

311

4,400

318

318

786

281

216

140

-

-

-

-

Deferred income taxes, net

-

-

-

-

-

-

-

-

-

-

-

-3,339

Impairment of store assets

-

-

-

-

-

-

-

-

424

11,445

-

-

Deferred income taxes, net

-72

98

-276

-276

72

37,544

-37,938

-

-

-

-

-

Gain from company-owned life insurance

-

-

-

0

911

0

-

-

-

-

-

-

Gain from company-owned life insurance

-

-

-

-

-

-

-1

-

76

122

41

316

Gain from company-owned life insurance

-

-

-

0

911

0

0

-

-

-

-

-

Impairment of store assets

-

-

-

-

-

-

-

-

-

-

2,779

2,939

Restructuring, Settlement and Impairment Provisions

-

-

-

-

-

-

-

-

-

11,445

-

-

Amortization of premium on investments

-

-

-

0

7

46

47

56

-444

74

391

184

Amortization of financing costs

61

61

62

62

62

62

68

73

35

0

0

-

Lease expense

25,449

0

-

-

-

-

-

-

-

-

-

-

Deferred lease-related liabilities

0

950

1,322

1,322

911

-3,267

6,473

-1,819

-7,216

6,599

6,390

-

Stock-based compensation expense

715

1,101

1,164

1,164

676

1,637

2,318

2,776

2,308

2,770

1,862

1,999

Loss on disposal of assets

0

-3

0

0

-1

0

-56

-9

-52

-106

-288

-146

Changes in operating assets and liabilities:
Other Noncash Income Tax Expense

-

-

-

-

-

-

-

-

-

-

10,616

-

Accounts receivable

208

141

77

77

-1,518

67

1,572

-1,202

-19

-318

-278

324

Merchandise inventories

659

-323

4,527

4,527

-5,647

-2,837

441

2,173

3,249

244

715

-332

Prepaid expenses and other assets

1,143

605

-242

-242

-5,567

2,214

-198

555

3,355

1,300

347

-302

Income taxes receivable

23

96

-344

-344

3

-332

535

-95

-783

-5,113

6,331

-18,180

(Increase) decrease in other assets

-

-

-

-

-

-

-

-

-

-48

-535

-315

Accounts payable

5,920

-2,857

6,796

6,796

-2,610

-1,670

-5,119

612

2,952

2,497

1,915

-5,015

Accrued liabilities

1,141

251

-1,293

-1,293

5,972

370

-3,826

3,240

-3,871

3,455

1,095

-

Lease liabilities

-27,882

0

-

-

-

-

-

-

-

-

-

-

Increase (decrease) in accrued salaries, wages and related expenses

-

-

-

-

-

-

-

-

-

-

-

-1,116

Accrued liabilities

-

-

-

-

-

-

-

-

-

-

-

-2,939

Decrease in termination liabilities

-

-

-

-

-

-

-

-

-8,032

8,032

0

-

Decrease in other current liabilities

-

-

-

-

-

-

-

-

-

-

-

-487

Decrease in deferred rent obligations

-

-

-

-

-

-

-

-

-

-

-

1,067

Decrease in deferred lease incentives

-

-

-

-

-

-

-

-

-

-

-

3,929

Other liabilities

-405

-399

1,414

1,414

-475

3

143

-460

-290

-613

-711

-662

Net cash used by operating activities

-4,924

-21,508

-6,745

-6,745

9,915

5,382

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

-

-

-

19,001

25,054

-17,441

-25,880

7,793

31,346

Cash flows (used by) provided from investing activities:
Purchases of property, equipment and improvements

2,006

4,294

5,158

5,158

10,327

26,082

20,270

8,544

3,623

11,742

8,428

5,969

Proceeds from sale of assets

0

13,329

0

-

-

-

-

-

-

-

-

-

Proceeds from company-owned life insurance

-

-

-

0

911

0

0

-

-

-

-

-

Proceeds from sale of furniture, fixtures and equipment

-

-

-

-

-

-

-

-

35

143

0

-

Purchases of available-for-sale investments

-

-

-

-

-

-

18,480

24,484

-

35,713

94,875

79,592

Maturities of available-for-sale investments

-

-

-

0

3,008

14,987

16,506

8,306

21,403

76,827

95,560

16,390

Net cash (used by) provided from investing activities

-2,006

9,035

-5,158

-5,158

-6,408

-11,095

-

-

-

-

-

-

Sales of trading investments

-

-

-

-

-

-

-

-

-

-

14,850

-

Redemptions of trading investments

-

-

-

-

-

-

-

-

-

-

-

4,600

Net cash used in investing activities

-

-

-

-

-

-

-22,244

-24,722

17,815

29,515

7,107

-64,571

Cash flows used by financing activities:
Shares redeemed for payroll taxes

13

32

26

26

24

26

1,486

211

67

139

0

-

Proceeds from short-term borrowings

15,400

9,100

0

-

-

-

-

-

-

-

-

-

Payments of short-term borrowings

15,400

9,100

0

-

-

-

-

-

-

-

-

-

Acquisition of common stock held in treasury, at cost

98

99

0

-

-

-

-

-

-

-

-

-

Payment of deferred financing costs

0

234

0

-

-

-

-

-

-

0

0

-

Exercise of stock options

-

-

-

0

17

0

999

214

-

0

291

-

Net cash used by financing activities

-111

-365

-26

-26

-7

-26

-

-

-

-

-

-

Net decrease in cash and cash equivalents

-7,041

-12,838

-

-

-

-

-

-

-

-

-

-

Payment of deferred financing costs

-

-

-

-

-

-

99

-

350

-

-

-

Dividends paid

-

-

-

-

-

-

-

-

-

6,426

8,552

8,516

Net cash used in financing activities

-

-

-

-

-

-

-586

3

-417

-6,565

-8,261

-8,516

Net decrease in cash and cash equivalents

-

-

-

-

-

-

-3,829

335

-43

-2,930

6,639

-41,741

Net decrease in cash and cash equivalents

-

-

-11,929

-11,929

3,500

-5,739

-

-

-

-

-

-

Supplemental cash flow information:
Interest paid

475

190

-

-

-

-

-

-

-

-

-

-

Interest paid

-

-

188

188

192

168

259

253

130

2

3

5

Income taxes paid

87

147

-243

-243

106

-223

487

215

-622

-

-

-

Accrued purchases of property, equipment and improvements

98

156

324

324

69

1,105

740

304

269

-

-

-

Shares surrendered for stock option cost

-

-

-

-

-

-

1,715

-

-

-

-

-

Income taxes (refunded) paid

-

-

-

-

-

-

-

-

-

500

5,556

2,300

Accrued purchases of equipment and improvements

-

-

-

-

-

-

-

-

-

52

87

-

Accrued purchases of equipment and improvements

-

-

-

-

-

-

-

-

-

-

-

152