
Dropbox Demystified...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | 177.19M | 228.34M | 198.18M | 176.44M |
| Operating Gains/Losses | -5.48M | 0.00 | 1.80M | 290.00K |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | -14.76M | -11.85M | -11.02M | -10.92M |
| (Increase) Decrease in Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| (Decrease) Increase In Payables | 24.44M | 2.90M | 1.34M | 263.00K |
| (Decrease) Increase In Other Current Liabilities | 68.04M | 23.06M | 40.80M | 13.91M |
| (Increase) Decrease In Other Working Capital | 14.05M | 22.50M | 10.37M | 5.50M |
| Other Non-Cash Items | 34.54M | 41.91M | 27.81M | 15.23M |
| Net Cash From Continuing Operations | 402.59M | 370.45M | 284.42M | 235.02M |
| Net Cash From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | 402.59M | 370.45M | 284.42M | 235.02M |
| Sale of Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 0.00 | 42.53M | 0.00 | 0.00 |
| Purchases of Property, Plant & Equipment | -154.55M | -233.08M | -141.01M | -82.32M |
| Acquisitions | -683.00K | -71.13M | -9.33M | 0.00 |
| Purchases of Short-Term Investments | 0.00 | -41.90M | -74.62M | 0.00 |
| Other Cash from Investing Activities | -277.36M | -2.21M | -4.86M | 2.67M |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -432.60M | -305.78M | -229.81M | -79.64M |
| Issuance of Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 2.14M | 1.56M | 2.13M | 132.48M |
| Repayment of Long-Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Repurchase of Capital Stock | -38.37M | -16.60M | 0.00 | -40.01M |
| Payment of Cash Dividends | -64.55M | 0.00 | 0.00 | 0.00 |
| Other Financing Charges, Net | 229.49M | -21.72M | 46.89M | 1.20M |
| Net Cash From Financing Activities | 128.72M | -36.76M | 49.02M | 93.67M |
| Effect of Exchange Rate Changes | 2.22M | 26.30M | 10.98M | 307.00K |
| Net Change in Cash & Cash Equivalents | 100.93M | 54.22M | 114.61M | 249.36M |