
Dropbox Demystified...


| Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
| Sales | 2.71B | 2.57B | 2.20B | 2.29B |
| Cost of Sales | 2.30B | 2.19B | 1.88B | 1.98B |
| Gross Operating Profit | 415.91M | 385.84M | 321.18M | 304.88M |
| Selling, General, and Administrative Expenses | 211.88M | 183.73M | 163.21M | 155.74M |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 204.02M | 202.11M | 157.96M | 149.14M |
| Depreciation & Amortization | 56.90M | 55.68M | 33.49M | 27.26M |
| Interest Income | 873.00K | 879.00K | 801.00K | 554.00K |
| Other Income - Net | 19.25M | 0.00 | 0.00 | 0.00 |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 167.24M | 147.30M | 125.28M | 122.44M |
| Interest Expense | 6.44M | 6.81M | 2.19M | 3.24M |
| Pre-Tax Income | 160.80M | 140.49M | 123.09M | 119.20M |
| Income Taxes | 56.06M | 47.51M | 46.27M | 32.18M |
| Minority Interest | 352.00K | 2.94M | 0.00 | 0.00 |
| Net Income From Continuing Operations | 104.38M | 90.04M | 76.82M | 87.03M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 104.38M | 90.04M | 76.82M | 87.03M |
| 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 | 104.38M | 90.04M | 76.82M | 87.03M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
104.38M | 90.04M | 76.82M | 87.03M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 104.38M | 90.04M | 76.82M | 87.03M |
| Basic EPS from Continuing Ops. | 1.65 | 1.45 | 1.25 | 1.45 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 1.65 | 1.45 | 1.25 | 1.45 |
| 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 | 1.65 | 1.45 | 1.25 | 1.45 |
| Basic Normalized Net Income/Share | 1.65 | 1.45 | 1.25 | 1.45 |
| EPS fr Continuing Ops. | 1.63 | 1.43 | 1.24 | 1.43 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 1.63 | 1.43 | 1.24 | 1.43 |
| 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 | 1.63 | 1.43 | 1.24 | 1.43 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1.63 | 1.43 | 1.24 | 1.43 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |