Cash Flow Statement
OF THE VOLKSWAGEN GROUP FOR THE PERIOD JANUARY 1 TO DECEMBER 31, 2014
(XLS:) Download |
|
||||||
€ million |
2014 |
2013 |
||||
---|---|---|---|---|---|---|
|
|
|
||||
|
||||||
Cash and cash equivalents at beginning of period |
22,009 |
17,794 |
||||
Profit before tax |
14,794 |
12,428 |
||||
Income taxes paid |
−4,040 |
−3,107 |
||||
Depreciation and amortization of, and impairment losses on, intangible assets, property, plant and equipment, and investment property* |
8,761 |
8,007 |
||||
Amortization and write-downs of capitalized development costs* |
3,006 |
2,464 |
||||
Impairment losses on equity investments* |
172 |
36 |
||||
Depreciation of, and impairment losses on, lease assets* |
5,024 |
4,179 |
||||
Gain/loss on disposal of noncurrent assets |
−153 |
−35 |
||||
Share of profit or loss of equity-accounted investments |
−990 |
−759 |
||||
Other noncash expense/income |
−174 |
1,012 |
||||
Change in inventories |
−2,214 |
−1,021 |
||||
Change in receivables (excluding financial services) |
−1,433 |
−1,651 |
||||
Change in liabilities (excluding financial liabilities) |
4,764 |
2,363 |
||||
Change in provisions |
562 |
2,479 |
||||
Change in lease assets |
−8,487 |
−7,112 |
||||
Change in financial services receivables |
−8,807 |
−6,688 |
||||
Cash flows from operating activities |
10,784 |
12,595 |
||||
Investments in intangible assets (excluding development costs), property, plant and equipment, and investment property |
−12,012 |
−11,385 |
||||
Additions to capitalized development costs |
−4,601 |
−4,021 |
||||
Acquisition of subsidiaries |
−83 |
−80 |
||||
Acquisition of other equity investments |
−195 |
−94 |
||||
Disposal of subsidiaries |
6 |
0 |
||||
Disposal of other equity investments |
31 |
23 |
||||
Proceeds from disposal of intangible assets, property, plant and equipment, and investment property |
403 |
622 |
||||
Change in investments in securities |
−2,154 |
−810 |
||||
Change in loans and time deposits |
−492 |
−1,144 |
||||
Cash flows from investing activities |
−19,099 |
−16,890 |
||||
Capital contributions |
4,932 |
3,067 |
||||
Dividends paid |
−1,962 |
−1,849 |
||||
Capital transactions with noncontrolling interest shareholders |
−6,535 |
0 |
||||
Other changes |
15 |
−21 |
||||
Proceeds from issuance of bonds |
25,608 |
22,118 |
||||
Repayment of bonds |
−21,748 |
−14,614 |
||||
Change in other financial liabilities |
4,352 |
285 |
||||
Lease payments |
−17 |
−14 |
||||
Cash flows from financing activities |
4,645 |
8,973 |
||||
Effect of exchange rate changes on cash and cash equivalents |
294 |
−462 |
||||
Net change in cash and cash equivalents |
−3,375 |
4,216 |
||||
Cash and cash equivalents at end of period |
18,634 |
22,009 |
||||
|
|
|
||||
Cash and cash equivalents at end of period |
18,634 |
22,009 |
||||
Securities, loans and time deposits |
18,893 |
17,177 |
||||
Gross liquidity |
37,527 |
39,186 |
||||
Total third-party borrowings |
−133,980 |
−121,504 |
||||
Net liquidity |
−96,453 |
−82,318 |