Cash Flow Statement
of the Volkswagen Group for the period January 1 to December 31, 2016
(XLS:) Download |
|
||||||
€ million |
2016 |
2015 |
||||
---|---|---|---|---|---|---|
|
||||||
|
|
|
||||
Cash and cash equivalents at beginning of period |
20,462 |
18,634 |
||||
Earnings before tax |
7,292 |
−1,301 |
||||
Income taxes paid |
−3,315 |
−3,238 |
||||
Depreciation and amortization of, and impairment losses on, intangible assets, property, plant and equipment, and investment property* |
10,100 |
9,743 |
||||
Amortization of and impairment losses on capitalized development costs* |
3,586 |
3,262 |
||||
Impairment losses on equity investments* |
130 |
37 |
||||
Depreciation of and impairment losses on lease assets* |
7,107 |
6,651 |
||||
Gain/loss on disposal of noncurrent assets and equity investments |
−222 |
−1,581 |
||||
Share of profit or loss of equity-accounted investments |
377 |
297 |
||||
Other noncash expense/income |
716 |
2,102 |
||||
Change in inventories |
−3,637 |
−3,149 |
||||
Change in receivables (excluding financial services) |
−2,155 |
−1,807 |
||||
Change in liabilities (excluding financial liabilities) |
5,048 |
2,807 |
||||
Change in provisions |
5,966 |
18,329 |
||||
Change in lease assets |
−12,074 |
−10,808 |
||||
Change in financial services receivables |
−9,490 |
−7,663 |
||||
Cash flows from operating activities |
9,430 |
13,679 |
||||
Investments in intangible assets (excluding development costs), property, plant and equipment, and investment property |
−13,152 |
−13,213 |
||||
Additions to capitalized development costs |
−5,750 |
−5,021 |
||||
Acquisition of subsidiaries |
−119 |
−179 |
||||
Acquisition of other equity investments |
−309 |
−817 |
||||
Disposal of subsidiaries |
−7 |
0 |
||||
Disposal of other equity investments |
2,190 |
3,173 |
||||
Proceeds from disposal of intangible assets, property, plant and equipment, and investment property |
351 |
533 |
||||
Change in investments in securities |
−1,245 |
−3,916 |
||||
Change in loans and time deposits |
−2,638 |
−1,711 |
||||
Cash flows from investing activities |
−20,679 |
−21,151 |
||||
Capital contributions |
– |
2,457 |
||||
Dividends paid |
−364 |
−2,516 |
||||
Capital transactions with noncontrolling interest shareholders |
−3 |
0 |
||||
Other changes |
– |
13 |
||||
Proceeds from issuance of bonds |
14,262 |
22,533 |
||||
Repayments of bonds |
−23,601 |
−23,755 |
||||
Changes in other financial liabilities |
19,455 |
10,360 |
||||
Lease payments |
−36 |
−23 |
||||
Cash flows from financing activities |
9,712 |
9,068 |
||||
Effect of exchange rate changes on cash and cash equivalents |
−91 |
232 |
||||
Net change in cash and cash equivalents |
−1,628 |
1,828 |
||||
Cash and cash equivalents at end of period |
18,833 |
20,462 |
||||
|
|
|
||||
Cash and cash equivalents at end of period |
18,833 |
20,462 |
||||
Securities, loans and time deposits |
28,036 |
24,613 |
||||
Gross liquidity |
46,869 |
45,075 |
||||
Total third-party borrowings |
−154,819 |
−145,604 |
||||
Net liquidity |
−107,950 |
−100,530 |
Explanatory notes on the cash flow statement are presented in the note relating to the cash flow statement.