
Dropbox Demystified...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | -266.31M | -89.66M | 264.65M | -18.84M |
| Operating Gains/Losses | -50.52M | -29.24M | -34.08M | 12.92M |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | -63.13M | -50.87M | -110.65M | -17.68M |
| (Increase) Decrease in Inventories | -59.38M | 88.62M | -108.42M | -13.68M |
| (Increase) Decrease In Other Current Assets | 5.53M | 91.83M | -51.61M | -3.39M |
| (Decrease) Increase In Payables | 106.94M | -73.07M | 98.84M | 36.60M |
| (Decrease) Increase In Other Current Liabilities | -11.34M | -29.01M | 1.57M | 1.34M |
| (Increase) Decrease In Other Working Capital | 12.51M | 5.48M | 9.61M | 61.24M |
| Other Non-Cash Items | 140.68M | 54.40M | 14.03M | 35.96M |
| Net Cash From Continuing Operations | 1.38M | 57.89M | 192.91M | 165.37M |
| Net Cash From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | 1.38M | 57.89M | 192.91M | 165.37M |
| Sale of Property, Plant & Equipment | 754.75K | 800.92K | 1.12M | 40.28K |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 0.00 | 0.00 | 34.85M | 9.67M |
| Purchases of Property, Plant & Equipment | -84.74M | -350.16M | -249.14M | -89.76M |
| Acquisitions | 0.00 | 33.36M | 0.00 | 0.00 |
| Purchases of Short-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Cash from Investing Activities | -16.94M | -11.48M | -39.96M | 0.00 |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -100.93M | -327.48M | -253.13M | -81.60M |
| Issuance of Debt | 402.54M | 864.90M | 241.23M | 105.45M |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 0.00 | 3.67M | 1.25M | 2.47M |
| Repayment of Long-Term Debt | -496.56M | -338.08M | -116.09M | -143.47M |
| Repurchase of Capital Stock | -2.45M | 0.00 | 0.00 | 0.00 |
| Payment of Cash Dividends | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Financing Charges, Net | 59.14M | -4.52M | 0.00 | 0.00 |
| Net Cash From Financing Activities | -37.32M | 525.96M | 126.39M | -35.55M |
| Effect of Exchange Rate Changes | -531.42K | -2.23M | -2.51M | -696.40K |
| Net Change in Cash & Cash Equivalents | -137.40M | 254.15M | 63.66M | 47.52M |