Dropbox Statements
DB
Dropbox Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
634.5
100
107
16.9
527.5
83.1
227.1
35.8
173.4
27.3
400.5
63.1
127
20
4.7
0.7
1.9
0.3
133.6
21.1
23.1
3.6
110.5
17.4
0.27
403.6
631.3
100
105.8
16.8
525.5
83.2
219.1
34.7
162.9
25.8
382
60.5
143.5
22.7
7.3
1.2
0.3
0.05
151.1
23.9
18.8
3
132.3
21
0.31
421.1
635
100
122
19.2
513
80.8
222.1
35
180.9
28.5
403
63.5
110
17.3
9.6
1.5
-4.7
-0.7
272.3
42.9
45
7.1
227.3
35.8
0.67
337.3
633
100
119.6
18.9
513.4
81.1
216.4
34.2
166.3
26.3
382.7
60.5
130.7
20.6
5.3
0.8
-0.5
-0.08
135.5
21.4
21.4
3.4
114.1
18
0.26
426.8
622.5
100
120.1
19.3
502.4
80.7
262.8
42.2
180.9
29.1
443.7
71.3
58.7
9.4
4.6
0.7
-2.1
-0.3
59
9.5
15.8
2.5
43.2
6.9
0.1
425.2
611.1
100
116.8
19.1
494.3
80.9
235.2
38.5
175
28.6
410.2
67.1
84.1
13.8
4.7
0.8
-1.2
-0.2
87.6
14.3
18.6
3
69
11.3
0.19
348.8
598.8
100
115.8
19.3
483
80.7
238.5
39.8
161.1
26.9
399.6
66.7
83.4
13.9
7.7
1.3
-5.7
-1
-78.4
-13.09
-406.7
-67.9
328.3
54.8
0.92
353.7
591
100
109.7
18.6
481.3
81.4
227.6
38.5
160.4
27.1
388
65.7
93.3
15.8
-3.4
-0.6
12.3
2.1
98.2
16.6
15
2.5
83.2
14.1
0.23
360.1
572.7
100
105.8
18.5
466.9
81.5
215
37.5
160.3
28
375.3
65.5
91.6
16
-4.4
-0.8
0.6
0.1
79.1
13.8
17.1
3
62
10.8
0.13
448.4
562.4
100
112.9
20.1
449.5
79.9
210.8
37.5
149.2
26.5
360
64
89.5
15.9
1.4
0.2
2.9
0.5
93.8
16.7
14.1
2.5
79.7
14.2
0.21
372.9
565.5
100
115.8
20.5
449.7
79.5
201.9
35.7
163.6
28.9
365.5
64.6
84.2
14.9
-2.4
-0.4
18
3.2
85.8
15.2
-38.8
-6.9
124.6
22
0.32
385
550.2
100
112
20.4
438.2
79.6
187.3
34
173.6
31.6
360.9
65.6
77.3
14
-3.1
-0.6
1.9
0.3
76.1
13.8
0.5
0.09
75.6
13.7
0.19
395.9
530.6
100
107.1
20.2
423.5
79.8
185.5
35
153.6
28.9
339.1
63.9
84.4
15.9
-0.5
-0.09
7.1
1.3
91
17.2
3
0.6
88
16.6
0.22
397
511.6
100
109.3
21.4
402.3
78.6
181.2
35.4
160.1
31.3
341.3
66.7
61
11.9
-1
-0.2
4.9
1
46.4
9.1
-1.2
-0.2
47.6
9.3
0.11
405.4
504.1
100
105.8
21
398.3
79
176.6
35
170.1
33.7
346.7
68.8
51.6
10.2
-5.9
-1.2
7
1.4
-345.5
-68.5
0.3
0.06
-345.8
-68.6
-0.84
411.6
487.4
100
103.2
21.2
384.2
78.8
183.3
37.6
170.9
35.1
354.2
72.7
30
6.2
2.2
0.5
1.4
0.3
33.6
6.9
0.9
0.2
32.7
6.7
0.08
419.7
467.4
100
102.5
21.9
364.9
78.1
185.8
39.8
166.3
35.6
352.1
75.3
12.8
2.7
-1.2
-0.3
10.3
2.2
21.9
4.7
4.4
0.9
17.5
3.7
0.04
420.2
455
100
103.1
22.7
351.9
77.3
181.8
40
143.3
31.5
325.1
71.5
26.8
5.9
3.6
0.8
9.4
2.1
39.8
8.7
0.5
0.1
39.3
8.6
0.09
418.9
446
100
104.9
23.5
341.1
76.5
176.9
39.7
170.8
38.3
347.7
78
-6.6
-1.5
2.9
0.7
1.3
0.3
-2.4
-0.5
4.2
0.9
-6.6
-1.5
-0.02
409.2
428.2
100
104.8
24.5
323.4
75.5
172.8
40.4
169.2
39.5
342
79.9
-18.6
-4.3
2.4
0.6
0.8
0.2
-15.4
-3.6
1.6
0.4
-17
-4
-0.04
414.4
401.5
100
102.9
25.6
298.6
74.4
162.4
40.4
170.2
42.4
332.6
82.8
-34
-8.5
2.7
0.7
10.5
2.6
-20.8
-5.2
0.6
0.1
-21.4
-5.3
-0.05
412.4
385.6
100
98.4
25.5
287.2
74.5
150
38.9
157.5
40.8
307.5
79.7
-20.3
-5.3
3.7
1
4.2
1.1
-13.4
-3.5
-5.7
-1.5
-7.7
-2
-0.02
410.5
375.9
100
94.4
25.1
281.5
74.9
136.8
36.4
156.7
41.7
293.5
78.1
-12
-3.2
3.9
1
0.7
0.2
-7.4
-2
2.1
0.6
-9.5
-2.5
-0.02
408.4
360.3
100
90.2
25
270.1
75
133.2
37
145.8
40.5
279
77.4
-8.9
-2.5
2.4
0.7
0.5
0.1
-6
-1.7
-0.2
-0.06
-5.8
-1.6
-0.01
403.9
339.2
100
89.5
26.4
249.7
73.6
119.7
35.3
137.2
40.4
256.9
75.7
-7.2
-2.1
2
0.6
2.2
0.6
-3
-0.9
1.1
0.3
-4.1
-1.2
-0.01
402.3
316.3
100
120.6
38.1
195.7
61.9
378.5
119.7
283.1
89.5
661.6
209.2
-465.9
-147.3
-1.2
-0.4
3.4
1.1
-463.7
-146.6
1.8
0.6
-465.5
-147.2
-1.18
395
305.5
91.7
213.8
104
147.1
251.1
-37.3
-1.6
0.2
-38.7
-64.1
-37.7
-0.09
391.9
286.7
91.5
195.2
97.2
114.3
211.5
-16.3
-2.2
4.9
-13.6
0.5
-14.1
-0.04
391.9
266.7
92.2
174.5
89.8
111.4
201.2
-26.7
-3
3.3
-26.4
0.4
-26.8
-0.07
391.9
247.9
93.5
154.4
89.3
98.5
187.8
-33.4
-4.2
4.8
-32.8
0.3
-33.1
-0.08
391.9
238
89.3
148.7
74.1
94.8
168.9
-20.2
-3.7
-3.4
-27.3
1.8
-29.1
-0.07
391.9
221
98.8
122.2
75.1
88.2
163.3
-41.1
-4.4
4.2
-41.3
1.3
-42.6
-0.11
391.9