 |
|
|
|
 | | Cash Flows | As originally reported | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Operating Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Income |  | 690.0 |  |  | 1,231.9 |  |  | (4,428.8) |  |  | (4,453.6) |  |  | (2,199.3) |  |  | 350.4 |  |  | 1,215.4 |  |  | (163.9) |  |  | (4,814.2) |  |  | (7,560.4) |  |  | (5,785.9) |  | | Depr & Amort |  | 1,982.0 |  |  | 1,661.8 |  |  | 2,869.8 |  |  | 948.0 |  |  | 684.4 |  |  | 552.5 |  |  |
---
|  |  | 790.4 |  |  | 1,989.9 |  |  | 1,813.7 |  |  |
---
|  | | Deferred Taxes |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Other |  | (1,519.2) |  |  | (4,052.1) |  |  | 2,045.3 |  |  | 6,061.5 |  |  | 2,017.1 |  |  | (1,263.3) |  |  | (152.7) |  |  | (187.3) |  |  | 2,791.5 |  |  | 6,049.2 |  |  | 5,449.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Operations |  | 1,152.8 |  |  | (1,158.4) |  |  | 486.3 |  |  | 2,555.8 |  |  | 502.3 |  |  | (360.4) |  |  | 1,062.6 |  |  | 439.2 |  |  | (32.8) |  |  | 302.5 |  |  | (337.0) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Investing Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Cap Ex |  | (1,311.3) |  |  | (1,706.4) |  |  | (1,559.9) |  |  | (459.9) |  |  | (286.2) |  |  | (473.9) |  |  | (798.6) |  |  | (855.8) |  |  | (1,152.2) |  |  | (1,316.8) |  |  | (1,130.3) |  | | Purchase of Business |  | (2,328.1) |  |  | (776.0) |  |  | (663.0) |  |  | (181.2) |  |  | (121.1) |  |  | (255.7) |  |  | (86.0) |  |  | (530.5) |  |  | (32.8) |  |  | (106.7) |  |  |
---
|  | | Other |  | 992.1 |  |  | 759.2 |  |  | 3,601.6 |  |  | 404.5 |  |  | 1,199.2 |  |  | 553.7 |  |  | 658.0 |  |  | 2,338.4 |  |  | 1,922.7 |  |  | 393.2 |  |  | 2,664.8 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Investing |  | (2,647.3) |  |  | (1,723.2) |  |  | 1,378.7 |  |  | (236.5) |  |  | 791.9 |  |  | (175.8) |  |  | (226.6) |  |  | 952.1 |  |  | 737.6 |  |  | (1,030.4) |  |  | 1,534.4 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Financing Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Issuance of Stock |  | 117.9 |  |  | 1,386.4 |  |  | 7.1 |  |  | 7.5 |  |  | 1.1 |  |  | 15.0 |  |  | 22.5 |  |  | 31.3 |  |  | 27.4 |  |  | 0.0 |  |  | 0.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Issuance of Debt |  | 1,881.3 |  |  | 2,386.6 |  |  | 1,556.3 |  |  | 0.0 |  |  | 0.0 |  |  | (1,378.1) |  |  | (1,007.6) |  |  | (645.6) |  |  | (696.5) |  |  | (330.3) |  |  | (1,433.7) |  | | Dividends |  | (418.9) |  |  | (472.7) |  |  | (506.0) |  |  | (259.1) |  |  | (7.9) |  |  | (11.2) |  |  | (32.5) |  |  | (274.0) |  |  | (500.9) |  |  | (10.2) |  |  | (8.1) |  | | Other |  | (377.1) |  |  | (827.2) |  |  | (1,250.2) |  |  | (773.4) |  |  | (631.3) |  |  | 0.0 |  |  | (92.6) |  |  | 13.8 |  |  | (343.5) |  |  | (35.1) |  |  | (30.9) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Financing |  | 1,203.1 |  |  | 2,473.1 |  |  | (192.8) |  |  | (1,025.0) |  |  | (638.1) |  |  | (1,374.3) |  |  | (1,110.2) |  |  | (874.6) |  |  | (1,513.5) |  |  | (375.6) |  |  | (1,472.7) |  | | Currency Adj |  | 58.9 |  |  | (3.7) |  |  | 6.3 |  |  | (140.8) |  |  | (153.9) |  |  | (63.6) |  |  | 154.0 |  |  | (52.6) |  |  | (171.1) |  |  | 95.0 |  |  | 217.5 |  | | Change in Cash |  | (232.5) |  |  | (412.2) |  |  | 1,678.5 |  |  | 1,153.5 |  |  | 502.3 |  |  | (1,974.2) |  |  | (126.4) |  |  | 450.4 |  |  | (674.7) |  |  | (1,008.5) |  |  | (57.7) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Free Cash Flow $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Cash from Operations |  | 1,152.8 |  |  | (1,158.4) |  |  | 486.3 |  |  | 2,555.8 |  |  | 502.3 |  |  | (360.4) |  |  | 1,062.6 |  |  | 439.2 |  |  | (32.8) |  |  | 302.5 |  |  | (337.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cap Ex |  | (1,311.3) |  |  | (1,706.4) |  |  | (1,559.9) |  |  | (459.9) |  |  | (286.2) |  |  | (473.9) |  |  | (798.6) |  |  | (855.8) |  |  | (1,152.2) |  |  | (1,316.8) |  |  | (1,130.3) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Free Cash Flow |  | (158.6) |  |  | (2,864.9) |  |  | (1,073.5) |  |  | 2,095.9 |  |  | 216.1 |  |  | (834.3) |  |  | 264.1 |  |  | (416.6) |  |  | (1,185.1) |  |  | (1,014.3) |  |  | (1,467.3) |  |
|
 |
|
|
|