Cash Flow Statement

Name: DBX Cash Flow - Dropbox Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

AnnualQuarterly

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Net Income
Net Income	472.6	508.4	452.3	453.6	553.2	335.8	(256.3)	(52.7)	(484.9)	(111.7)	(210.2)
Cash From Operating Activities
Depreciation & Amortization	132.6	131.6	109.3	139.7	140.9	135.7	145.1	159.9	158.6	170.7	173.8
Amortization Of Intangibles	25.8
Cash From Investing Activities
Capital Expenditures	-	21.0	22.5	24.3	33.8	22.1	80.1	136.1	63.0	25.3	115.2
Acquisitions	-	13.1
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	12.4	(5.7)	2.4	(7.2)	(3.1)	4.1	0.2	(3.1)	2.6	(4.3)
Net Change In Cash	-
Free Cash Flow
Free Cash Flow	-	930.8	871.6	759.4	763.5	707.7	490.7	392.4	362.4	305.0	137.4
Free Cash Flow To Equity	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17
Net Income
Net Income	114.5	108.7	123.8	125.6	150.3	102.8	106.7	110.5	132.3	227.3	114.1	43.2	69.0	328.3	83.2	62.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	32.7	34.2	33.1	32.6	31.7	30.7	27.9	25.9	24.8	35.3	34.2	35.2	35.0	35.0	35.1	35.4	35.4	36.7	34.8	32.7	31.5	35.2	37.4	36.5	36.0	37.4	37.1	42.3	43.1	43.2	43.3	38.0	34.1	40.6	42.0	43.6	44.5
Amortization Of Intangibles	6.3	6.7	6.5	6.3	6.4	7.2	7.5	6.4	6.7	7.6	7.7	7.6	7.5	4.6	3.9	3.8	4.0
Stock-Based Compensation	71.1	77.4	78.6	77.7	67.1	85.7	92.3	90.5	78.0	82.9	83.8	95.3	76.0	-	-	-	72.3
Deffered Income Tax	10.4	-	-	-	1.5	-	-	-	(0.5)	-	-	-	3.4	-	-	-	6.4	-
Asset Impairments	0.0	(2.6)	0.0	2.6	0.0	0.1	0.0	0.0	0.0	1.4	0.0	2.2	0.0	162.5	4.0	8.7	0.0
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	8.1	-	-	-	(3.5)	-	-	-	(8.2)	-	-	-	(0.3)	-	-	-	(1.0)
Change In Other Working Capital	0.3	-	-	-	(1.7)	-	-	-	(0.9)	-	-	-	(1.1)	-	-	-
Other Operating Activities	(0.2)	-	-	-	1.9	-	-	-	(1.2)	-	-	-	(0.7)	-	-	-	(1.8)
Cash From Operating Activities	204.5	-	-	-	153.8	-	-	-	175.5	-	-	-	139.9	-	-

Cash From Investing Activities
Capital Expenditures	1.2	-	-	-	0.1	-	-	-	9.2	-	-	-	1.9	-	-	-	10.7	-	-	-	6.9	-	-	-	27.8	-	-	-	29.7	-	-	-	9.9	-	-	-	5.1
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	(1.6)	-	-	-	0.6	-	-	-	(5.7)	-	-	-	(3.3)	-	-	-	(4.0)
Cash From Investing Activities	66.9	-	-	-	35.8	-	-	-	113.7	-	-	-	200.8	-	-

Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Issuance	-	-	-	-	0.0	-	-	-	0.1	-	-	-	0.2	-	-	-	0.2
Common Stock Repurchased	366.8	-	-	-	499.1	-	-	-	279.4	-	-	-	175.4	-	-	-	259.9
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Financing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Financing Activities	46.2	-	-	-	(578.5)	-	-	-	(352.7)	-	-	-	(241.3)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(1.4)	-	-	-	3.3	-	-	-	(2.5)	-	-	-	0.5	-	-	-	(1.1)	-	-	-	(0.9)	-	-	-	(2.2)	-	-	-	1.0	-	-	-	1.6	-	-	-	0.8
Net Change In Cash	316.2	-	-	-	(385.6)	-	-	-	(66.0)	-	-	-	99.9	-	-	-	(87.5)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	203.3	-	-	-	153.7	-	-	-	166.3	-	-	-	138.0	-	-	-	130.7	-	-	-	108.8	-	-	-	25.5	-	-	-	33.5	-	-	-	51.9	-	-	-	56.5
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-