(a) Input check figures from Consolidated Statements of Cash Flows into the template. Be sure to input the amount for interest paid at the bottom
(a) Input check figures from Consolidated Statements of Cash Flows into the template. Be sure to input the amount for interest paid at the bottom of the page (no amount is needed for income taxes paid).
- numbers should add up to the numbers already in the template.
(b) Analyze teh statement of cash flows for Hydrogenics. Be sure to analyze teh cash flows from operating activities, as well as teh overall cash inflows and cash outflows for the firm.
Consolidated Statements of Cash Flows | 2013 | 2012 |
Cash and cash eqivalents provided by (used in ): Operating activities | ||
Net loss for the year | (8,908) | (12,797) |
(Increase) decrease in restricted cash | 1,758 | (1,607) |
Items not affecting cash: | ||
Loss on disposal of assest | 3 | 7 |
Amortization and depreciation | 712 | 870 |
Other finace losses, net (note 17) | 2,065 | 438 |
Unrealized foreign exchange (gains) losses | (120) | (257) |
Stock-based compensation (note 13) | 631 | 577 |
Portion of borrowings recorded as a reduction from research | ||
and product development expenses or fixed assests (note 11) | (934) | (981) |
Accreted non-cash interest (note 11) | 349 | 288 |
Payment of post-retirement benefit liability (note 11) | (97) | (100) |
Liabilities for compensation indexed to share price | 4,223 | 768 |
Net change in non-cash working capital (note 25) | (8,879) | 11,631 |
Cash used in operating activities | (9,197) | (1,163) |
Investing activities | ||
Proceeds from disposal of property, plant and equipment | - | 26 |
Purchase of property, plant and equipment | (939) | (424) |
Purchase of intangible assests | (32) | (2) |
Cash used in investing activities | (971) | (400) |
Financing activities | ||
Payment of repayable government contributions (note 11) | (393) | (308) |
Proceeds of borrowings, net of transaction costs (note 11) | 1,782 | 1,621 |
Proceeds of operating borrowings | 1,412 | 1,182 |
Repayment of operating borrowings | (1,412) | (1,182) |
Common shares issued and warrants exercised, net of issuance costs | ||
(note 12) | 7,280 | 5,178 |
Cash provided by financing activities | 8,669 | 6,491 |
Effect of exchange rate fluctuations on cash and cash equivalents held | 302 | 307 |
Increase (decrease) in cash and cash equivalents during the year | (1,197) | 5,235 |
Cash and cash equivalents - Beginning of year | 13,020 | 7,785 |
Cash and cash equivalents - End of year | 11,823 | 13,020 |
Supplemental disclosure | ||
Income taxes paid | ||
Interest paid | 8 | 3 |
Note 25. Consolidated Statements of Cash Flows
Components of the net change in non-cash working capital are as follows:
Note 25 | 2013 | 2012 |
(Increase) decrease in current assests | ||
Trade and other receivables | 384 | (1,632) |
Grants receivable | 17 | 108 |
Inventories | (973) | (2,678) |
Prepaid expenses and other current assests | (64) | (289) |
Increase (decrease) in current liabilities | ||
Trade, other payables and provisions | (1,614) | 984 |
Defferred revenue | (6,629) | 15,138 |
Subtotal | (8,879) | 11,631 |
Liabilities for compensation indexed to share price | 4,223 | 768 |
(4656) | 12,399 |
Template | 2013 | 2012 |
Cash flows from Operating activities | ||
Income (loss) form continuing operations | (8,908) | (12,797) |
Adjustments to reconcile to net cash provided by operating activities | ||
Depreciation and amortization | ||
Stock-Based compensation | ||
Restructuring and impairment charges | ||
Increase (decrease) in provision for deferred income taxes | ||
(Gain) loss on sales of investments, acquisitions, and securities | ||
(Gain) loss on sales of property, plant, and equipment | ||
Other non-cash items, net | ||
Changes in assests and liabilities: | ||
(Increase) decrease in receivables | ||
(Increase) decrease in inventories | ||
(Increase) decrease in other current assets | ||
Increase (decrease) in accounts payable, accrued liabilities, and income taxes payable | ||
Increase (decrease) in deferred liabilities | ||
Other assests and liabilities, net | ||
Net Cash provided by (used in) operating activities | (9,197) | (1,163) |
Cash flows from investing activities: | ||
Purchases of property, plant, and equipment | ||
Sales of property, plant and equipment | ||
Purchases of marketable securities and short-term investments | ||
Acquisitions, net of cash acquired | ||
Other investing activities, net | ||
Net cash provided by (used in) investing activities | (971) | (400) |
Cash flows from financing activities | ||
Short-term borrowings, net | ||
Proceeds from long-term borrowings | ||
Payment of long-term borrowings | ||
Proceeds from sales of common stock | ||
Repurchase of common stock / treasury stock | ||
Dividends to shareholders | ||
Other financing activities, net | ||
Net cash provided by (used in) financing activities | 8,669 | 6,491 |
Net cash provided by (used for) discontinued operations | ||
Effect of exchange rate changes on cash, net | ||
Net increase (decrease) in cash and equivalents for period | ||
Cash and equivalents, beginning of period | ||
Cash and equivalents, end of period | 11,823 | 13,020 |
Supplemental disclosures of cash flow information: | ||
Cash paid during the year for: | ||
Interest | ||
Income taxes (refunded) |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started