Lumber liquidators holdings, inc. (LL)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash Flows from Operating Activities:
Net Income (Loss)

9,663

-54,379

-37,823

-

-

-

-

-

-

-

-

Net Loss

-

-

-

-68,563

-56,433

63,371

77,395

47,064

26,256

26,266

26,924

Adjustments to Reconcile Net Income (Loss):
Depreciation and Amortization

17,465

18,425

17,739

17,505

17,392

14,714

11,666

9,957

8,328

5,773

4,714

Deferred Income Taxes (Benefit) Provision

-366

240

-3,246

14,205

-12,064

-152

-846

160

2,402

4,300

-956

Stock-Based Compensation Expense

4,848

4,091

4,735

5,568

3,941

5,593

5,974

3,997

4,005

3,091

2,955

Provision for Inventory Obsolescence Reserves

1,888

3,108

6,349

3,723

26,162

-

-

-

-

-

-

(Gain) Loss on Disposal of Fixed Assets

-221

1,818

1,498

-

4,392

-

-

-

-

-

-

Stock-Based Portion of Provision for Securities Class Action

-

-

-

16,760

-

-

-

-

-

-

-

Deconsolidation of Variable Interest Entity

-

-

-

-

1,457

-

-

-

-

-

-

Changes in Operating Assets and Liabilities:
Merchandise Inventories

-28,941

59,179

-32,614

62,054

-42,773

62,140

45,834

42,712

9,197

21,789

44,611

Accounts Payable

-13,640

4,852

-52,475

64,025

-21,450

21,478

-15

16,756

4,467

1,136

17,235

Customer Deposits and Store Credits

1,353

1,685

6,001

-988

-1,075

12,623

-3,354

7,626

6,104

2,234

-613

Prepaid Expenses and Other Current Assets

27,113

-2,902

-28,962

11,411

18,385

1,836

257

2,835

1,943

3,548

155

Accrual for Legal Matters and Settlements

4,575

63,951

36,960

-

-

-

-

-

-

-

-

Deposit for Legal Settlement

-

21,500

-

-

-

-

-

-

-

-

-

Payments for Legal Matters and Settlements

34,729

2,904

2,522

-

-

-

-

-

-

-

-

Other Assets and Liabilities

-7,665

6,096

-600

6,317

-22,494

-3,436

-8,271

-7,256

-3,679

487

-2,319

Net Cash Provided by (Used in) Operating Activities

329

-42,986

39,392

-27,547

9,204

57,087

53,000

47,269

44,101

16,976

7,812

Cash Flows from Investing Activities:
Purchases of Property and Equipment

19,906

14,332

7,411

8,908

-

-

-

-

-

-

-

Purchases of Property and Equipment

-

-

-

-

22,478

71,138

28,585

13,376

16,988

20,535

-11,433

Other Investing Activities

-422

-871

-3,073

-575

-

-

-

-

-

-

-

Cash Paid for Acquisition

-

-

-

-

-

-

-

-

4,725

-

-

Net Cash Used in Investing Activities

-19,484

-13,461

-4,338

-8,333

-22,478

-71,138

-28,585

-13,376

-21,713

-20,535

-11,433

Cash Flows from Financing Activities:
Borrowings on Credit Agreement

104,500

74,000

40,000

37,000

39,000

53,000

-

0

-

-

-

Payments on Credit Agreement

87,500

24,000

65,000

17,000

19,000

53,000

-

0

-

-

-

Proceeds from the Exercise of Stock Options

-

770

1,347

539

-

3,150

10,255

10,454

3,070

1,796

3,281

Payments on Financed Insurance Obligations

-

612

734

-

-

-

-

-

-

-

-

Payments for Stock Repurchases

-

-

-

433

295

53,310

34,830

49,436

249

389

323

Other Financing Activities

-1,119

-953

-1,806

-

-

-

-

-

-

-

-1

Payments on Capital Lease Obligations

-

-

-

469

-

-

-

-

-

-

-

Excess Tax Benefit from Stock-Based Compensation

-

-

-

-

-

4,004

17,132

7,131

1,690

1,307

1,200

Payments for Debt Issuance Costs

-

-

-

933

-

-

-

-

-

-

-

Net Cash Provided by (Used in) Financing Activities

15,881

49,205

-26,193

18,704

19,705

-46,156

-7,443

-31,851

4,511

2,714

4,157

Effect of Exchange Rates on Cash and Cash Equivalents

702

-1,131

806

744

-15

-140

-505

450

-54

-

-

Net (Decrease) Increase in Cash and Cash Equivalents

-2,572

-8,373

9,667

-

-

-

-

-

-

-

-

Net Increase (Decrease) in Cash and Cash Equivalents

-

-

-

-16,432

6,416

-60,347

16,467

2,492

26,845

-845

536

Supplemental disclosure of non-cash operating and financing activities [Abstract]
Tenant Improvement Allowance for Leases

2,962

-

-

-

-

-

-

-

-

-

-

Financed Insurance Premiums

-

-

1,346

-

-

-

-

-

-

-

-

Borrowing on capital lease obligation to acquire equipment

-

-

-

351

-

-

-

-

-

-

-