
Dropbox Demystified...


| Jun 2012 | Jun 2011 | Jun 2010 | Jun 2009 | |
| Sales | 1.21B | 1.03B | 912.02M | 785.66M |
| Cost of Sales | 320.16M | 271.61M | 234.67M | 203.00M |
| Gross Operating Profit | 887.31M | 761.69M | 677.35M | 582.66M |
| Selling, General, and Administrative Expenses | 371.62M | 319.03M | 281.50M | 260.38M |
| Research & Development | 169.04M | 145.99M | 129.38M | 116.16M |
| Operating Income before D & A (EBITDA) | 346.65M | 296.67M | 266.47M | 206.12M |
| Depreciation & Amortization | 172.77M | 130.49M | 115.23M | 94.10M |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 3.55M | -6.10M | -8.35M | -3.19M |
| Special Income / Charges | -24.52M | 0.00 | -43.67M | -14.43M |
| Total Income Before Interest Expenses (EBIT) | 152.91M | 144.51M | 99.23M | 94.40M |
| Interest Expense | 15.56M | 11.84M | 10.37M | 13.62M |
| Pre-Tax Income | 137.34M | 132.67M | 88.86M | 80.78M |
| Income Taxes | 12.17M | 9.47M | 1.31M | 23.79M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 51.00K |
| Net Income From Continuing Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Net Income | 125.17M | 123.20M | 87.55M | 56.94M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
24.52M | 15.58M | 43.67M | 14.43M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Continuing Ops. | 2.16 | 2.16 | 1.56 | 1.09 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.16 | 2.16 | 1.56 | 1.09 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Tax Loss Carryf'd. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS, Total | 2.16 | 2.16 | 1.56 | 1.09 |
| Basic Normalized Net Income/Share | n.a. | n.a. | n.a. | n.a. |
| EPS fr Continuing Ops. | 2.13 | 2.11 | 1.53 | 1.07 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.13 | 2.11 | 1.53 | 1.07 |
| EPS fr Extraord. Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Tax Loss Carfd. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Other Gains (L) | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS, Total | 2.13 | 2.11 | 1.53 | 1.07 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
n.a. | n.a. | n.a. | n.a. |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |