 |
|
|
|
 | | Cash Flows | As originally reported | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Operating Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Net Income |  | 9,421.0 |  |  | 7,346.0 |  |  | 7,829.0 |  |  | 9,993.0 |  |  | 8,168.0 |  |  | 12,254.0 |  |  | 12,599.0 |  |  | 14,065.0 |  |  | 17,681.0 |  |  | 14,569.0 |  |  | 13,770.0 |  | | Depr & Amort |  | 748.0 |  |  | 1,536.0 |  |  | 1,084.0 |  |  | 1,439.0 |  |  | 1,186.0 |  |  | 855.0 |  |  | 903.0 |  |  | 1,440.0 |  |  | 2,056.0 |  |  | 2,562.0 |  |  | 2,623.0 |  | | Deferred Taxes |  |
---
|  |  | (420.0) |  |  | (416.0) |  |  | 336.0 |  |  | (1,479.0) |  |  | (179.0) |  |  | 219.0 |  |  | 421.0 |  |  | 935.0 |  |  | 762.0 |  |  | 340.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Other |  | 3,792.0 |  |  | 4,960.0 |  |  | 6,012.0 |  |  | 4,029.0 |  |  | 6,751.0 |  |  | 3,675.0 |  |  | 683.0 |  |  | 1,870.0 |  |  | 940.0 |  |  | 1,144.0 |  |  | 5,041.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Operations |  | 13,961.0 |  |  | 13,422.0 |  |  | 14,509.0 |  |  | 15,797.0 |  |  | 14,626.0 |  |  | 16,605.0 |  |  | 14,404.0 |  |  | 17,796.0 |  |  | 21,612.0 |  |  | 19,037.0 |  |  | 21,774.0 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Investing Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Cap Ex |  | (879.0) |  |  | (1,103.0) |  |  | (770.0) |  |  | (891.0) |  |  | (1,109.0) |  |  | (812.0) |  |  | (1,578.0) |  |  | (2,264.0) |  |  | (3,182.0) |  |  | (3,119.0) |  |  | (2,776.0) |  | | Purchase of Business |  |
---
|  |  |
---
|  |  |
---
|  |  | (1,063.0) |  |  | (4.0) |  |  | (207.0) |  |  | (649.0) |  |  | (1,150.0) |  |  | (8,053.0) |  |  | (868.0) |  |  | (530.0) |  | | Other |  | (11,048.0) |  |  | (7,631.0) |  |  | (10,075.0) |  |  | (5,259.0) |  |  | (1,632.0) |  |  | 16,046.0 |  |  | 10,230.0 |  |  | 9,503.0 |  |  | 6,648.0 |  |  | (11,783.0) |  |  | (14,258.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Investing |  | (11,927.0) |  |  | (8,734.0) |  |  | (10,845.0) |  |  | (7,213.0) |  |  | (2,745.0) |  |  | 15,027.0 |  |  | 8,003.0 |  |  | 6,089.0 |  |  | (4,587.0) |  |  | (15,770.0) |  |  | (17,564.0) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Financing Activities $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Net Issuance of Stock |  | (2,651.0) |  |  | (4,454.0) |  |  | (4,572.0) |  |  | (4,366.0) |  |  | (635.0) |  |  | (4,948.0) |  |  | (17,106.0) |  |  | (20,793.0) |  |  | (9,039.0) |  |  | (8,722.0) |  |  | (3,784.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Issuance of Debt |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | 5,974.0 |  |  | 5,072.0 |  | | Dividends |  | (13.0) |  |  | 0.0 |  |  | 0.0 |  |  | (857.0) |  |  | (1,729.0) |  |  | (36,112.0) |  |  | (3,545.0) |  |  | (3,805.0) |  |  | (4,015.0) |  |  | (4,468.0) |  |  | (4,627.0) |  | | Other |  | 472.0 |  |  | (1,132.0) |  |  | 0.0 |  |  | 0.0 |  |  | 0.0 |  |  | (18.0) |  |  | 89.0 |  |  | 54.0 |  |  | 120.0 |  |  | (247.0) |  |  | (1,070.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Financing |  | (2,192.0) |  |  | (5,586.0) |  |  | (4,572.0) |  |  | (5,223.0) |  |  | (2,364.0) |  |  | (41,078.0) |  |  | (20,562.0) |  |  | (24,544.0) |  |  | (12,934.0) |  |  | (7,463.0) |  |  | (4,409.0) |  | | Currency Adj |  | 29.0 |  |  | (26.0) |  |  | 2.0 |  |  | 61.0 |  |  | 27.0 |  |  | (7.0) |  |  | 18.0 |  |  | 56.0 |  |  | 137.0 |  |  | (67.0) |  |  | 18.0 |  | | Change in Cash |  | (158.0) |  |  | (898.0) |  |  | (908.0) |  |  | 3,361.0 |  |  | 9,517.0 |  |  | (9,446.0) |  |  | 1,845.0 |  |  | (659.0) |  |  | 4,228.0 |  |  | (4,263.0) |  |  | (181.0) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Free Cash Flow $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Cash from Operations |  | 13,961.0 |  |  | 13,422.0 |  |  | 14,509.0 |  |  | 15,797.0 |  |  | 14,626.0 |  |  | 16,605.0 |  |  | 14,404.0 |  |  | 17,796.0 |  |  | 21,612.0 |  |  | 19,037.0 |  |  | 21,774.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cap Ex |  | (879.0) |  |  | (1,103.0) |  |  | (770.0) |  |  | (891.0) |  |  | (1,109.0) |  |  | (812.0) |  |  | (1,578.0) |  |  | (2,264.0) |  |  | (3,182.0) |  |  | (3,119.0) |  |  | (2,776.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Free Cash Flow |  | 13,082.0 |  |  | 12,319.0 |  |  | 13,739.0 |  |  | 14,906.0 |  |  | 13,517.0 |  |  | 15,793.0 |  |  | 12,826.0 |  |  | 15,532.0 |  |  | 18,430.0 |  |  | 15,918.0 |  |  | 18,998.0 |  |
|
 |
|
|
|