 |
|
|
|
 | | Cash Flows | As originally reported | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Operating Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Income |  | 609.0 |  |  | 1,862.0 |  |  | 1,661.0 |  |  | (295.0) |  |  | 4,735.0 |  |  | 8,129.0 |  |  | 13,529.0 |  |  | 15,550.0 |  |  | 11,891.0 |  |  | (16,998.0) |  |  | (28,123.0) |  | | Depr & Amort |  | 902.0 |  |  | 1,179.0 |  |  | 1,405.0 |  |  | 2,223.0 |  |  | 3,485.0 |  |  | 3,798.0 |  |  | 4,253.0 |  |  | 7,284.0 |  |  | 8,298.0 |  |  | 9,012.0 |  |  | 9,168.0 |  | | Deferred Taxes |  | 160.0 |  |  | 412.0 |  |  | 515.0 |  |  | 142.0 |  |  | 401.0 |  |  | 1,025.0 |  |  | 1,101.0 |  |  | 263.0 |  |  | (157.0) |  |  | (428.0) |  |  | (1,351.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Other |  | 270.0 |  |  | 561.0 |  |  | (19.0) |  |  | 2,899.0 |  |  | 735.0 |  |  | (993.0) |  |  | (1,255.0) |  |  | (1,581.0) |  |  | 4,518.0 |  |  | 31,072.0 |  |  | 30,813.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Operations |  | 1,941.0 |  |  | 4,014.0 |  |  | 3,562.0 |  |  | 4,969.0 |  |  | 9,356.0 |  |  | 11,959.0 |  |  | 17,628.0 |  |  | 21,516.0 |  |  | 24,550.0 |  |  | 22,658.0 |  |  | 10,507.0 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Investing Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Cap Ex |  | (1,690.0) |  |  | (2,022.0) |  |  | (3,085.0) |  |  | (4,388.0) |  |  | (6,169.0) |  |  | (9,496.0) |  |  | (11,620.0) |  |  | (15,596.0) |  |  | (11,791.0) |  |  | (19,099.0) |  |  |
---
|  | | Purchase of Business |  |
---
|  |  | (6,443.0) |  |  | (80.0) |  |  | (1,180.0) |  |  | 0.0 |  |  | 0.0 |  |  |
---
|  |  | (14,285.0) |  |  | 0.0 |  |  |
---
|  |  |
---
|  | | Other |  | 208.0 |  |  | 2,703.0 |  |  | 395.0 |  |  | 2,984.0 |  |  | 2,671.0 |  |  | 1,708.0 |  |  | 604.0 |  |  | (112.0) |  |  | 3,229.0 |  |  | 1,483.0 |  |  | (14,887.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Investing |  | (1,482.0) |  |  | (5,762.0) |  |  | (2,770.0) |  |  | (2,584.0) |  |  | (3,498.0) |  |  | (7,788.0) |  |  | (11,016.0) |  |  | (29,993.0) |  |  | (8,562.0) |  |  | (17,616.0) |  |  | (14,887.0) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Cash Flows From Financing Activities $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Issuance of Stock |  |
---
|  |  |
---
|  |  |
---
|  |  | 44.0 |  |  | 108.0 |  |  | 430.0 |  |  | (1,522.0) |  |  | (705.0) |  |  | (6,716.0) |  |  | (8,051.0) |  |  | (744.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Issuance of Debt |  |
---
|  |  |
---
|  |  |
---
|  |  | (1,090.0) |  |  | (4,811.0) |  |  | (2,775.0) |  |  | (2,550.0) |  |  | 10,232.0 |  |  | (6,454.0) |  |  | 5,760.0 |  |  | 8,377.0 |  | | Dividends |  | (344.0) |  |  | (346.0) |  |  | (403.0) |  |  | (684.0) |  |  | (1,107.0) |  |  | (1,232.0) |  |  | (1,639.0) |  |  | (2,277.0) |  |  |
---
|  |  | (2,854.0) |  |  | (2,785.0) |  | | Other |  | (74.0) |  |  | 2,105.0 |  |  | (396.0) |  |  | (490.0) |  |  | 111.0 |  |  | 178.0 |  |  | 27.0 |  |  | (185.0) |  |  | (2,170.0) |  |  | (619.0) |  |  | (1,284.0) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cash from Financing |  | (418.0) |  |  | 1,759.0 |  |  | (799.0) |  |  | (2,220.0) |  |  | (5,699.0) |  |  | (3,399.0) |  |  | (5,684.0) |  |  | 7,065.0 |  |  | (15,340.0) |  |  | (5,764.0) |  |  | 3,564.0 |  | | Currency Adj |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | 24.0 |  |  | 125.0 |  |  | (101.0) |  |  | 15.0 |  |  | (9.0) |  |  | 21.0 |  |  | 341.0 |  | | Change in Cash |  | 41.0 |  |  | 11.0 |  |  | (7.0) |  |  | 165.0 |  |  | 183.0 |  |  | 897.0 |  |  | 827.0 |  |  | (1,397.0) |  |  | 639.0 |  |  | (701.0) |  |  | (475.0) |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Free Cash Flow $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Cash from Operations |  | 1,941.0 |  |  | 4,014.0 |  |  | 3,562.0 |  |  | 4,969.0 |  |  | 9,356.0 |  |  | 11,959.0 |  |  | 17,628.0 |  |  | 21,516.0 |  |  | 24,550.0 |  |  | 22,658.0 |  |  | 10,507.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Cap Ex |  | (1,690.0) |  |  | (2,022.0) |  |  | (3,085.0) |  |  | (4,388.0) |  |  | (6,169.0) |  |  | (9,496.0) |  |  | (11,620.0) |  |  | (15,596.0) |  |  | (11,791.0) |  |  | (19,099.0) |  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Free Cash Flow |  | 251.0 |  |  | 1,992.0 |  |  | 477.0 |  |  | 581.0 |  |  | 3,187.0 |  |  | 2,463.0 |  |  | 6,008.0 |  |  | 5,920.0 |  |  | 12,759.0 |  |  | 3,559.0 |  |  |
---
|  |
|
 |
|
|
|