Cash Flow Statement
of the Volkswagen Group for the period January 1 to December 31, 2017
(XLS:) Download |
|
||||||
€ million |
2017 |
2016 |
||||
---|---|---|---|---|---|---|
|
||||||
|
|
|
||||
Cash and cash equivalents at beginning of period |
18,833 |
20,462 |
||||
Earnings before tax |
13,913 |
7,292 |
||||
Income taxes paid |
−3,664 |
−3,315 |
||||
Depreciation and amortization of, and impairment losses on, intangible assets, property, plant and equipment, and investment property1 |
10,562 |
10,100 |
||||
Amortization of and impairment losses on capitalized development costs1 |
3,734 |
3,586 |
||||
Impairment losses on equity investments1 |
136 |
130 |
||||
Depreciation of and impairment losses on lease assets1 |
7,734 |
7,107 |
||||
Gain/loss on disposal of noncurrent assets and equity investments |
−25 |
−222 |
||||
Share of the result of equity-accounted investments |
274 |
377 |
||||
Other noncash expense/income |
−480 |
716 |
||||
Change in inventories |
−4,198 |
−3,637 |
||||
Change in receivables (excluding financial services) |
−1,660 |
−2,155 |
||||
Change in liabilities (excluding financial liabilities) |
5,302 |
5,048 |
||||
Change in provisions |
−9,443 |
5,966 |
||||
Change in lease assets |
−11,478 |
−12,074 |
||||
Change in financial services receivables |
−11,891 |
−9,490 |
||||
Cash flows from operating activities |
−1,185 |
9,430 |
||||
Investments in intangible assets (excluding development costs), property, plant and equipment, and investment property |
−13,052 |
−13,152 |
||||
Additions to capitalized development costs |
−5,260 |
−5,750 |
||||
Acquisition of subsidiaries |
−277 |
−119 |
||||
Acquisition of other equity investments |
−561 |
−309 |
||||
Disposal of subsidiaries |
496 |
−7 |
||||
Disposal of other equity investments |
24 |
2,190 |
||||
Proceeds from disposal of intangible assets, property, plant and equipment, and investment property |
411 |
351 |
||||
Change in investments in securities |
1,376 |
−1,245 |
||||
Change in loans and time deposits |
335 |
−2,638 |
||||
Cash flows from investing activities |
−16,508 |
−20,679 |
||||
Capital contributions |
3,473 |
– |
||||
Dividends paid |
−1,332 |
−364 |
||||
Capital transactions with noncontrolling interest shareholders |
– |
−3 |
||||
Proceeds from issuance of bonds |
30,279 |
14,262 |
||||
Repayments of bonds |
−17,877 |
−23,601 |
||||
Changes in other financial liabilities |
3,109 |
19,455 |
||||
Lease payments |
−28 |
−36 |
||||
Cash flows from financing activities |
17,625 |
9,712 |
||||
Effect of exchange rate changes on cash and cash equivalents |
−727 |
−91 |
||||
Net change in cash and cash equivalents |
−796 |
−1,628 |
||||
Cash and cash equivalents at end of period |
18,038 |
18,833 |
||||
|
|
|
||||
Cash and cash equivalents at end of period |
18,038 |
18,833 |
||||
Securities, loans and time deposits |
26,291 |
28,036 |
||||
Gross liquidity |
44,329 |
46,869 |
||||
Total third-party borrowings |
−163,472 |
−154,819 |
||||
Net liquidity |
−119,143 |
−107,950 |
Explanatory notes on the cash flow statement are presented in the section relating to the cash flow statement.