DBX
Dropbox, Inc.
Price Chart
Latest Quote
$25.97
-0.44 (-1.67%)
Current Price
| Previous Close | $26.41 |
| Open | $26.07 |
| Day High | $26.33 |
| Day Low | $25.82 |
| Volume | 8,799,203 |
Stock Information
| Shares Outstanding | 158.04M |
| Total Debt | $4.01B |
| Cash Equivalents | $1.29B |
| Revenue | $2.53B |
| Net Income | $472.60M |
| Sector | Technology |
| Industry | Software - Infrastructure |
| Market Cap | $6.06B |
| P/E Ratio | 14.19 |
| EPS (TTM) | $1.83 |
| Exchange | NMS |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $8.78B |
| Sales | $2.53B |
| Income | $472.60M |
| Book/sh | $-8.73 |
| Cash/sh | $8.16 |
| Employees | 2K |
Financial Ratios
| Quick Ratio | 1.16 |
| Current Ratio | 1.23 |
| EPS Growth TTM | -23.80% |
Returns & Margins
| ROA | 14.21% |
| Gross Margin | 79.74% |
| Operating Margin | 27.45% |
| Profit Margin | 18.71% |
Ownership
| Insider Ownership | 7.76% |
| Institutional Ownership | 129.31% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 7.63 |
| PEG | 12.37 |
| P/S | 2.40 |
| P/B | -2.97 |
Analyst Data
| Recommendation | hold |
| Target Price | $26.17 |
Technical Indicators
| SMA20 | $27.15 |
| SMA50 | $25.83 |
| SMA200 | $27.19 |
| RSI | 43.45 |
| ATR | 0.8836 |
| Shares Float | 143.97M |
| Short Float | 26.79% |
| Short Ratio | 6.17 |
| Volatility | 0.67 |
| Rel Volume | 2.56 |
Performance History
| Week | -3.74% |
| Month | -5.67% |
| Quarter | +3.18% |
| 6 Months | -9.16% |
| YTD | -3.56% |
| Year | -10.29% |
| 3 Years | +4.38% |
| 5 Years | -12.62% |
| 10 Years | -8.81% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-18 | $25.97 | 10,621,100 |
| 2026-06-17 | $26.41 | 5,028,200 |
| 2026-06-16 | $27.30 | 2,759,400 |
| 2026-06-15 | $27.23 | 3,720,600 |
| 2026-06-12 | $27.09 | 2,893,600 |
| 2026-06-11 | $26.98 | 3,994,400 |
| 2026-06-10 | $27.65 | 3,971,000 |
| 2026-06-09 | $27.43 | 4,673,700 |
| 2026-06-08 | $27.30 | 3,417,300 |
| 2026-06-05 | $27.52 | 2,901,000 |
| 2026-06-04 | $27.20 | 2,257,800 |
| 2026-06-03 | $27.59 | 3,534,200 |
| 2026-06-02 | $28.16 | 4,232,700 |
| 2026-06-01 | $28.91 | 5,645,400 |
| 2026-05-29 | $26.88 | 6,040,000 |
| 2026-05-28 | $26.19 | 3,262,800 |
| 2026-05-27 | $25.97 | 4,607,600 |
| 2026-05-26 | $26.49 | 4,479,800 |
| 2026-05-22 | $27.43 | 2,273,900 |
| 2026-05-21 | $27.25 | 2,636,200 |
| 2026-05-20 | $27.56 | 2,816,200 |
| 2026-05-19 | $27.53 | 4,028,500 |
About Dropbox, Inc.
Dropbox, Inc. provides a content collaboration platform in the United States and internationally. The company's platform enables individuals, families, teams, and organizations to collaborate for free through its website or app, or through a paid subscription plan for premium features. Its platform consists of various elements, such as unified home for content, global sharing network, and product experiences and integrations. The company serves customers in the professional services, technology, media, education, industrial, consumer and retail, and financial services industries. The company was formerly known as Evenflow, Inc. and changed its name to Dropbox, Inc. in October 2009. Dropbox, Inc. was incorporated in 2007 and is headquartered in San Francisco, California.
đ° Latest News
Should Value Investors Buy Dropbox (DBX) Stock?
Zacks âĸ 2026-06-19T13:40:05Z
Dropbox (DBX) Sees a More Significant Dip Than Broader Market: Some Facts to Know
Zacks âĸ 2026-06-17T22:15:02Z
Dropbox (DBX) Stock Valuation Check As Flat Revenue And Mixed Returns Leave Signals Split
Simply Wall St. âĸ 2026-06-15T03:11:23Z
87,714 Jobs Have Already Been Lost This Year To AI, But Billionaire Nvidia CEO Jensen Huang Says AI Taking Jobs Is âComplete Nonsenseâ
Barchart âĸ 2026-06-10T19:27:42Z
Productivity Software Stocks Q1 Recap: Benchmarking Dropbox (NASDAQ:DBX)
StockStory âĸ 2026-06-10T16:01:28Z
3 Software Stocks We Keep Off Our Radar
StockStory âĸ 2026-06-04T19:57:30Z
Dropbox, Paylocity, and Agilysys Shares Are Soaring, What You Need To Know
StockStory âĸ 2026-06-02T04:08:51Z
How The Dropbox (DBX) Investment Story Is Shifting As Analysts Fine Tune Expectations
Simply Wall St. âĸ 2026-06-01T23:12:21Z
After Caesars Deal, These 4 Struggling Companies Look Ripe for Acquisition
24/7 Wall St. âĸ 2026-06-01T12:50:49Z
Dropbox Gets A New CEO. The Payoff for DBX Stock Could Take a Long Time.
Barchart âĸ 2026-05-30T15:00:02Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $500,800,000 | $445,100,000 | $478,500,000 | $444,200,000 |
| Cost Of Revenue | $500,800,000 | $445,100,000 | $478,500,000 | $444,200,000 |
| Total Revenue | $2,521,000,000 | $2,548,200,000 | $2,501,600,000 | $2,324,900,000 |
| Operating Revenue | $2,521,000,000 | $2,548,200,000 | $2,501,600,000 | $2,324,900,000 |
| Expenses | ||||
| Interest Expense | $78,600,000 | - | - | - |
| Total Expenses | $1,833,200,000 | $2,061,900,000 | $2,118,100,000 | $1,968,400,000 |
| Other Income Expense | $8,400,000 | $9,600,000 | $151,500,000 | $-167,100,000 |
| Other Non Operating Income Expenses | $7,100,000 | $9,700,000 | $-3,700,000 | $8,100,000 |
| Net Non Operating Interest Income Expense | $-78,600,000 | $13,900,000 | $19,400,000 | $3,300,000 |
| Interest Expense Non Operating | $78,600,000 | - | - | - |
| Operating Expense | $1,332,400,000 | $1,616,800,000 | $1,639,600,000 | $1,524,200,000 |
| Selling And Marketing Expense | $369,900,000 | $460,700,000 | $466,000,000 | $409,400,000 |
| General And Administrative Expense | $230,500,000 | $241,200,000 | $237,100,000 | $222,900,000 |
| Total Other Finance Cost | - | - | $-19,400,000 | $-3,300,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Net Interest Income | $-78,600,000 | $13,900,000 | $19,400,000 | $3,300,000 |
| Normalized Income | $507,330,100 | $452,388,700 | $326,646,400 | $691,608,000 |
| Net Income From Continuing And Discontinued Operation | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Total Operating Income As Reported | $689,100,000 | $486,200,000 | $538,700,000 | $181,300,000 |
| Net Income Common Stockholders | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Net Income | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Net Income Including Noncontrolling Interests | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Net Income Continuous Operations | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Pretax Income | $617,600,000 | $509,800,000 | $554,400,000 | $192,700,000 |
| Operating Income | $687,800,000 | $486,300,000 | $383,500,000 | $356,500,000 |
| Gross Profit | $2,020,200,000 | $2,103,100,000 | $2,023,100,000 | $1,880,700,000 |
| Interest Income | - | $13,900,000 | $19,400,000 | $3,300,000 |
| Special Income Charges | - | $-100,000 | $155,200,000 | $-175,200,000 |
| Interest Income Non Operating | - | $13,900,000 | $19,400,000 | $3,300,000 |
| Per Share | ||||
| Diluted EPS | $1.86 | $1.40 | $1.31 | $1.52 |
| Basic EPS | $1.89 | $1.42 | $1.33 | $1.53 |
| Other | ||||
| Tax Effect Of Unusual Items | $230,100 | $-11,300 | $28,246,400 | $-36,792,000 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $852,300,000 | $623,700,000 | $398,300,000 | $688,800,000 |
| Total Unusual Items | $1,300,000 | $-100,000 | $155,200,000 | $-175,200,000 |
| Total Unusual Items Excluding Goodwill | $1,300,000 | $-100,000 | $155,200,000 | $-175,200,000 |
| Reconciled Depreciation | $157,400,000 | $137,300,000 | $170,000,000 | $157,100,000 |
| EBITDA (Bullshit earnings) | $853,600,000 | $623,600,000 | $553,500,000 | $513,600,000 |
| EBIT | $696,200,000 | $486,300,000 | $383,500,000 | $356,500,000 |
| Diluted Average Shares | $272,800,000 | $323,400,000 | $345,600,000 | $363,300,000 |
| Basic Average Shares | $268,300,000 | $318,200,000 | $341,200,000 | $361,200,000 |
| Diluted NI Availto Com Stockholders | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Tax Provision | $109,200,000 | $57,500,000 | $100,800,000 | $-360,500,000 |
| Gain On Sale Of Security | $1,300,000 | $-100,000 | $155,200,000 | $-175,200,000 |
| Research And Development | $732,000,000 | $914,900,000 | $936,500,000 | $891,900,000 |
| Selling General And Administration | $600,400,000 | $701,900,000 | $703,100,000 | $632,300,000 |
| Other Gand A | $230,500,000 | $241,200,000 | $237,100,000 | $222,900,000 |
| Gain On Sale Of Ppe | - | $-100,000 | $155,200,000 | $-175,200,000 |
| Other Special Charges | - | - | $-155,200,000 | $175,200,000 |
| Impairment Of Capital Assets | - | - | - | $175,200,000 |
Fetched: 2026-06-20
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-2,285,800,000 | $-1,250,100,000 | $-626,100,000 | $-801,000,000 |
| Total Assets | $2,844,900,000 | $3,325,200,000 | $2,983,500,000 | $3,110,100,000 |
| Total Non Current Assets | $1,654,400,000 | $1,586,800,000 | $1,466,900,000 | $1,620,300,000 |
| Other Non Current Assets | $101,000,000 | $104,700,000 | $53,200,000 | $61,000,000 |
| Non Current Deferred Assets | $415,700,000 | $466,700,000 | $460,400,000 | $498,700,000 |
| Non Current Deferred Taxes Assets | $415,700,000 | $466,700,000 | $460,400,000 | $498,700,000 |
| Goodwill And Other Intangible Assets | $488,600,000 | $497,700,000 | $460,300,000 | $491,600,000 |
| Other Intangible Assets | $33,700,000 | $54,900,000 | $58,100,000 | $88,300,000 |
| Current Assets | $1,190,500,000 | $1,738,400,000 | $1,516,600,000 | $1,489,800,000 |
| Other Current Assets | $73,200,000 | $73,800,000 | $91,900,000 | $92,600,000 |
| Receivables | $79,100,000 | $70,400,000 | $68,700,000 | $53,800,000 |
| Accounts Receivable | $79,100,000 | $70,400,000 | $68,700,000 | $53,800,000 |
| Cash Cash Equivalents And Short Term Investments | $1,038,200,000 | $1,594,200,000 | $1,356,000,000 | $1,343,400,000 |
| Cash And Cash Equivalents | $891,300,000 | $1,328,300,000 | $614,900,000 | $232,800,000 |
| Cash Equivalents | $764,800,000 | $1,230,000,000 | $533,600,000 | $142,700,000 |
| Cash Financial | $126,500,000 | $98,300,000 | $81,300,000 | $90,100,000 |
| Allowance For Doubtful Accounts Receivable | - | - | $-1,100,000 | $-700,000 |
| Gross Accounts Receivable | - | - | $69,800,000 | $54,500,000 |
| Prepaid Assets | - | - | - | - |
| Debt | ||||
| Net Debt | $1,942,700,000 | $1,026,200,000 | $762,900,000 | $1,141,200,000 |
| Total Debt | $3,587,000,000 | $2,996,600,000 | $2,030,600,000 | $2,294,600,000 |
| Long Term Debt And Capital Lease Obligation | $2,681,000,000 | $2,798,400,000 | $1,857,000,000 | $2,110,900,000 |
| Long Term Debt | $2,123,600,000 | $2,344,500,000 | $1,377,800,000 | $1,374,000,000 |
| Current Debt And Capital Lease Obligation | $906,000,000 | $198,200,000 | $173,600,000 | $183,700,000 |
| Current Debt | $710,400,000 | $10,000,000 | - | - |
| Other Current Borrowings | $710,400,000 | $10,000,000 | - | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $4,642,100,000 | $4,077,600,000 | $3,149,300,000 | $3,419,500,000 |
| Total Non Current Liabilities Net Minority Interest | $2,748,600,000 | $2,866,800,000 | $1,947,800,000 | $2,223,000,000 |
| Other Non Current Liabilities | $67,600,000 | $68,400,000 | $90,800,000 | $112,100,000 |
| Current Liabilities | $1,893,500,000 | $1,210,800,000 | $1,201,500,000 | $1,196,500,000 |
| Current Deferred Liabilities | $729,700,000 | $727,700,000 | $725,000,000 | $702,600,000 |
| Payables And Accrued Expenses | $146,000,000 | $179,700,000 | $193,700,000 | $178,500,000 |
| Payables | $83,200,000 | $95,700,000 | $99,800,000 | $115,000,000 |
| Total Tax Payable | $58,900,000 | $59,200,000 | $61,300,000 | $76,400,000 |
| Accounts Payable | $24,300,000 | $36,500,000 | $38,500,000 | $38,600,000 |
| Equity | ||||
| Common Stock Equity | $-1,797,200,000 | $-752,400,000 | $-165,800,000 | $-309,400,000 |
| Total Equity Gross Minority Interest | $-1,797,200,000 | $-752,400,000 | $-165,800,000 | $-309,400,000 |
| Stockholders Equity | $-1,797,200,000 | $-752,400,000 | $-165,800,000 | $-309,400,000 |
| Gains Losses Not Affecting Retained Earnings | $5,700,000 | $-10,100,000 | $-21,500,000 | $-48,900,000 |
| Other Equity Adjustments | $5,700,000 | $-10,100,000 | $-21,500,000 | $-48,900,000 |
| Retained Earnings | $-3,815,100,000 | $-3,146,500,000 | $-2,742,300,000 | $-2,772,100,000 |
| Other | ||||
| Ordinary Shares Number | $242,900,000 | $295,900,000 | $336,700,000 | $349,400,000 |
| Share Issued | $242,900,000 | $295,900,000 | $336,700,000 | $349,400,000 |
| Tangible Book Value | $-2,285,800,000 | $-1,250,100,000 | $-626,100,000 | $-801,000,000 |
| Invested Capital | $1,036,800,000 | $1,602,100,000 | $1,212,000,000 | $1,064,600,000 |
| Working Capital | $-703,000,000 | $527,600,000 | $315,100,000 | $293,300,000 |
| Capital Lease Obligations | $753,000,000 | $642,100,000 | $652,800,000 | $920,600,000 |
| Total Capitalization | $326,400,000 | $1,592,100,000 | $1,212,000,000 | $1,064,600,000 |
| Additional Paid In Capital | $2,012,200,000 | $2,404,200,000 | $2,598,000,000 | $2,511,600,000 |
| Capital Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $0 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $557,400,000 | $453,900,000 | $479,200,000 | $736,900,000 |
| Current Deferred Revenue | $729,700,000 | $727,700,000 | $725,000,000 | $702,600,000 |
| Current Capital Lease Obligation | $195,600,000 | $188,200,000 | $173,600,000 | $183,700,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $111,800,000 | $105,200,000 | $109,200,000 | $131,700,000 |
| Current Accrued Expenses | $62,800,000 | $84,000,000 | $93,900,000 | $63,500,000 |
| Goodwill | $454,900,000 | $442,800,000 | $402,200,000 | $403,300,000 |
| Net PPE | $649,100,000 | $517,700,000 | $493,000,000 | $569,000,000 |
| Accumulated Depreciation | $-559,200,000 | $-584,200,000 | $-586,300,000 | $-503,500,000 |
| Gross PPE | $1,208,300,000 | $1,101,900,000 | $1,079,300,000 | $1,072,500,000 |
| Leases | $104,300,000 | $101,900,000 | $96,100,000 | $118,000,000 |
| Construction In Progress | $400,000 | $200,000 | $4,600,000 | $2,800,000 |
| Other Properties | $270,700,000 | $158,900,000 | $183,800,000 | $260,600,000 |
| Machinery Furniture Equipment | $832,900,000 | $840,900,000 | $794,800,000 | $691,100,000 |
| Properties | $0 | $0 | $0 | $0 |
| Other Short Term Investments | $146,900,000 | $265,900,000 | $741,100,000 | $1,110,600,000 |
Fetched: 2026-06-20
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $930,400,000 | $871,400,000 | $759,100,000 | $762,400,000 |
| Operating Activities | ||||
| Operating Cash Flow | $951,800,000 | $894,100,000 | $783,700,000 | $797,300,000 |
| Cash Flow From Continuing Operating Activities | $951,800,000 | $894,100,000 | $783,700,000 | $797,300,000 |
| Operating Gains Losses | $-2,000,000 | $300,000 | $-155,200,000 | $170,200,000 |
| Investing Activities | ||||
| Capital Expenditure | $-21,400,000 | $-22,700,000 | $-24,600,000 | $-34,900,000 |
| Investing Cash Flow | $111,900,000 | $443,800,000 | $395,200,000 | $-48,500,000 |
| Cash Flow From Continuing Investing Activities | $111,900,000 | $443,800,000 | $395,200,000 | $-48,500,000 |
| Net Other Investing Changes | $2,800,000 | $-1,100,000 | $-900,000 | $19,600,000 |
| Capital Expenditure Reported | $-21,000,000 | $-22,500,000 | $-24,300,000 | $-33,800,000 |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-1,713,900,000 | $-1,241,600,000 | $-539,900,000 | $-795,400,000 |
| Issuance Of Capital Stock | $100,000 | $900,000 | $2,500,000 | $500,000 |
| Financing Cash Flow | $-1,530,700,000 | $-586,600,000 | $-799,200,000 | $-1,041,800,000 |
| Cash Flow From Continuing Financing Activities | $-1,530,700,000 | $-586,600,000 | $-799,200,000 | $-1,041,800,000 |
| Net Other Financing Charges | $-176,700,000 | $-216,500,000 | $-135,200,000 | $-119,400,000 |
| Net Common Stock Issuance | $-1,713,800,000 | $-1,240,700,000 | $-537,400,000 | $-794,900,000 |
| Common Stock Issuance | $100,000 | $900,000 | $2,500,000 | $500,000 |
| Other | ||||
| Repayment Of Debt | $-140,200,000 | $-129,400,000 | $-126,600,000 | $-127,500,000 |
| Issuance Of Debt | $500,000,000 | $1,000,000,000 | $0 | $0 |
| Interest Paid Supplemental Data | $105,900,000 | $15,200,000 | $10,500,000 | $8,200,000 |
| Income Tax Paid Supplemental Data | $56,900,000 | $61,000,000 | $68,200,000 | $27,600,000 |
| End Cash Position | $905,900,000 | $1,360,500,000 | $614,900,000 | $232,800,000 |
| Beginning Cash Position | $1,360,500,000 | $614,900,000 | $232,800,000 | $533,000,000 |
| Effect Of Exchange Rate Changes | $12,400,000 | $-5,700,000 | $2,400,000 | $-7,200,000 |
| Changes In Cash | $-467,000,000 | $751,300,000 | $379,700,000 | $-293,000,000 |
| Common Stock Payments | $-1,713,900,000 | $-1,241,600,000 | $-539,900,000 | $-795,400,000 |
| Net Issuance Payments Of Debt | $359,800,000 | $870,600,000 | $-126,600,000 | $-127,500,000 |
| Net Long Term Debt Issuance | $359,800,000 | $870,600,000 | $-126,600,000 | $-127,500,000 |
| Long Term Debt Payments | $-140,200,000 | $-129,400,000 | $-126,600,000 | $-127,500,000 |
| Long Term Debt Issuance | $500,000,000 | $1,000,000,000 | $0 | $0 |
| Net Investment Purchase And Sale | $124,800,000 | $493,100,000 | $395,900,000 | $31,600,000 |
| Sale Of Investment | $124,800,000 | $555,400,000 | $604,600,000 | $602,800,000 |
| Purchase Of Investment | $0 | $-62,300,000 | $-208,700,000 | $-571,200,000 |
| Net Business Purchase And Sale | $-11,400,000 | $-57,800,000 | $0 | $-64,800,000 |
| Sale Of Business | $1,700,000 | $0 | $0 | $10,600,000 |
| Purchase Of Business | $-13,100,000 | $-57,800,000 | $0 | $-75,400,000 |
| Net Intangibles Purchase And Sale | $-400,000 | $-200,000 | $-300,000 | $-1,100,000 |
| Purchase Of Intangibles | $-400,000 | $-200,000 | $-300,000 | $-1,100,000 |
| Net PPE Purchase And Sale | $17,100,000 | $32,300,000 | $24,800,000 | - |
| Sale Of PPE | $17,100,000 | $32,300,000 | $24,800,000 | - |
| Change In Working Capital | $-90,800,000 | $-96,600,000 | $-118,700,000 | $-124,300,000 |
| Change In Other Working Capital | $2,000,000 | $1,500,000 | $22,700,000 | $34,300,000 |
| Change In Other Current Liabilities | $-30,700,000 | $-63,400,000 | $-66,900,000 | $-104,300,000 |
| Change In Other Current Assets | $6,900,000 | $6,400,000 | $23,300,000 | $-9,700,000 |
| Change In Payables And Accrued Expense | $-36,100,000 | $-33,300,000 | $-42,200,000 | $10,900,000 |
| Change In Accrued Expense | $-23,500,000 | $-28,800,000 | $-43,400,000 | $-2,100,000 |
| Change In Payable | $-12,600,000 | $-4,500,000 | $1,200,000 | $13,000,000 |
| Change In Account Payable | $-12,600,000 | $-4,500,000 | $1,200,000 | $13,000,000 |
| Change In Prepaid Assets | $-26,200,000 | $-5,400,000 | $-41,100,000 | $-50,000,000 |
| Change In Receivables | $-6,700,000 | $-2,400,000 | $-14,500,000 | $-5,500,000 |
| Other Non Cash Items | $26,300,000 | $59,700,000 | $57,600,000 | $106,700,000 |
| Stock Based Compensation | $300,800,000 | $346,500,000 | $338,000,000 | $330,700,000 |
| Deferred Tax | $51,700,000 | $-5,400,000 | $38,400,000 | $-396,300,000 |
| Deferred Income Tax | $51,700,000 | $-5,400,000 | $38,400,000 | $-396,300,000 |
| Depreciation Amortization Depletion | $157,400,000 | $137,300,000 | $170,000,000 | $157,100,000 |
| Depreciation And Amortization | $157,400,000 | $137,300,000 | $170,000,000 | $157,100,000 |
| Amortization Cash Flow | $25,900,000 | $27,800,000 | $30,400,000 | $16,300,000 |
| Amortization Of Intangibles | $25,900,000 | $27,800,000 | $30,400,000 | $16,300,000 |
| Depreciation | $131,600,000 | $109,300,000 | $139,700,000 | $140,900,000 |
| Earnings Losses From Equity Investments | $-700,000 | $200,000 | $0 | $-5,000,000 |
| Gain Loss On Investment Securities | $-1,300,000 | $100,000 | $-155,200,000 | $175,200,000 |
| Net Income From Continuing Operations | $508,400,000 | $452,300,000 | $453,600,000 | $553,200,000 |
| Proceeds From Stock Option Exercised | - | - | $0 | $0 |
| Asset Impairment Charge | - | - | - | $175,200,000 |
Fetched: 2026-06-20