Cash Flow Statement
OF THE VOLKSWAGEN GROUP FOR THE PERIOD JANUARY 1 TO DECEMBER 31, 2015
(XLS:) Download |
|
||||||
€ million |
2015 |
2014 |
||||
---|---|---|---|---|---|---|
|
|
|
||||
|
||||||
Cash and cash equivalents at beginning of period |
18,634 |
22,009 |
||||
Earnings before tax |
−1,301 |
14,794 |
||||
Income taxes paid |
−3,238 |
−4,040 |
||||
Depreciation and amortization of, and impairment losses on, intangible assets, property, plant and equipment, and investment property* |
9,743 |
8,761 |
||||
Amortization of and impairment losses on capitalized development costs* |
3,262 |
3,006 |
||||
Impairment losses on equity investments* |
37 |
172 |
||||
Depreciation of and impairment losses on lease assets* |
6,651 |
5,024 |
||||
Gain/loss on disposal of noncurrent assets and equity investments |
−1,581 |
−153 |
||||
Share of profit or loss of equity-accounted investments |
297 |
−990 |
||||
Other noncash expense/income |
2,102 |
−174 |
||||
Change in inventories |
−3,149 |
−2,214 |
||||
Change in receivables (excluding financial services) |
−1,807 |
−1,433 |
||||
Change in liabilities (excluding financial liabilities) |
2,807 |
4,764 |
||||
Change in provisions |
18,329 |
562 |
||||
Change in lease assets |
−10,808 |
−8,487 |
||||
Change in financial services receivables |
−7,663 |
−8,807 |
||||
Cash flows from operating activities |
13,679 |
10,784 |
||||
Investments in intangible assets (excluding development costs), property, plant and equipment, and investment property |
−13,213 |
−12,012 |
||||
Additions to capitalized development costs |
−5,021 |
−4,601 |
||||
Acquisition of subsidiaries |
−179 |
−83 |
||||
Acquisition of other equity investments |
−817 |
−195 |
||||
Disposal of subsidiaries |
0 |
6 |
||||
Disposal of other equity investments |
3,173 |
31 |
||||
Proceeds from disposal of intangible assets, property, plant and equipment, and investment property |
533 |
403 |
||||
Change in investments in securities |
−3,916 |
−2,154 |
||||
Change in loans and time deposits |
−1,711 |
−492 |
||||
Cash flows from investing activities |
−21,151 |
−19,099 |
||||
Capital contributions |
2,457 |
4,932 |
||||
Dividends paid |
−2,516 |
−1,962 |
||||
Capital transactions with noncontrolling interest shareholders |
0 |
−6,535 |
||||
Other changes |
13 |
15 |
||||
Proceeds from issuance of bonds |
22,533 |
25,608 |
||||
Repayment of bonds |
−23,755 |
−21,748 |
||||
Change in other financial liabilities |
10,360 |
4,352 |
||||
Lease payments |
−23 |
−17 |
||||
Cash flows from financing activities |
9,068 |
4,645 |
||||
Effect of exchange rate changes on cash and cash equivalents |
232 |
294 |
||||
Net change in cash and cash equivalents |
1,828 |
−3,375 |
||||
Cash and cash equivalents at end of period |
20,462 |
18,634 |
||||
|
|
|
||||
Cash and cash equivalents at end of period |
20,462 |
18,634 |
||||
Securities, loans and time deposits |
24,613 |
18,893 |
||||
Gross liquidity |
45,075 |
37,527 |
||||
Total third-party borrowings |
−145,604 |
−133,980 |
||||
Net liquidity |
−100,530 |
−96,453 |
Explanatory notes on the cash flow statement are presented in note 33.