
Dropbox Demystified...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | 288.59M | 124.98M | 32.78M | -6.84M |
| Operating Gains/Losses | -35.08M | 1.28M | 12.57M | 14.00K |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | -4.72M | -12.29M | -9.77M | -5.67M |
| (Increase) Decrease in Inventories | 1.70M | 1.30M | -1.64M | 883.00K |
| (Increase) Decrease In Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| (Decrease) Increase In Payables | -7.29M | 2.08M | 891.00K | -3.58M |
| (Decrease) Increase In Other Current Liabilities | 27.91M | 11.21M | 9.28M | -12.95M |
| (Increase) Decrease In Other Working Capital | -9.66M | -4.96M | -4.99M | -5.40M |
| Other Non-Cash Items | 37.51M | 21.10M | 10.62M | 5.96M |
| Net Cash From Continuing Operations | 249.75M | 151.60M | 58.87M | -15.88M |
| Net Cash From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | 249.75M | 151.60M | 58.87M | -15.88M |
| Sale of Property, Plant & Equipment | 93.92M | 0.00 | 0.00 | 0.00 |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 31.99M | 4.03M | 0.00 | 1.00M |
| Purchases of Property, Plant & Equipment | -22.48M | -5.78M | -4.73M | -6.05M |
| Acquisitions | -542.53M | 0.00 | 0.00 | 0.00 |
| Purchases of Short-Term Investments | -37.44M | -79.89M | 0.00 | 0.00 |
| Other Cash from Investing Activities | 0.00 | 400.00K | 2.59M | -1.08M |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -395.29M | -81.23M | -2.14M | -6.12M |
| Issuance of Debt | 450.92M | 0.00 | 48.43M | 5.52M |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 25.00M | 16.42M | 56.82M | 7.17M |
| Repayment of Long-Term Debt | -11.88M | -49.50M | -136.31M | 0.00 |
| Repurchase of Capital Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Payment of Cash Dividends | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Financing Charges, Net | -15.51M | 0.00 | 3.54M | 0.00 |
| Net Cash From Financing Activities | 448.53M | -33.08M | -27.53M | 12.69M |
| Effect of Exchange Rate Changes | 2.13M | 0.00 | 0.00 | 0.00 |
| Net Change in Cash & Cash Equivalents | 305.12M | 37.28M | 29.20M | -9.31M |