10 Year Financial Data of Dupont Fabros Technology Inc (DFT)

25.85 (1y: -3%)

Market Cap	1.71 B	P/E(ttm)	57.80
Enterprise Value	2.78 B	P/B	1.30

DFT- NYSE (USA)
Dupont Fabros Technology Inc

Not Rated

Top Ranked Predictable Companies

$25.85

6 Severe Warning Signs 4 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	5 yrs*	12 months*
Revenue Growth (%)	0.6	12.5
EBITDA Growth (%)	3.6	9.1
Free Cash Flow Growth (%)	0	0
Book Value Growth (%)	7.8	-1.7

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	--	0.73	4.90	4.93	4.48	4.61	5.21	5.32	1.23	1.30	1.34	1.35	1.33
EBITDA per Share	--	-5.01	2.80	2.64	2.74	2.95	3.16	3.25	0.75	0.81	0.81	0.79	0.84
Free Cashflow per Share	--	-0.23	-7.78	-1.41	-4.02	-4.28	0.40	0.74	0.26	0.07	-0.07	0.14	0.60
Earnings per Share ($)	--	-2.80	0.54	0.04	0.51	0.71	0.41	0.45	0.08	0.11	0.11	0.11	0.12
Dividends Per Share	--	0.15	0.56	0.08	0.44	0.48	0.62	0.70	0.12	0.15	0.15	0.20	0.20
Book Value per Share	--	15.76	15.59	14.90	16.55	14.78	14.35	14.25	14.38	13.15	14.08	14.34	14.25
Month End Stock Price	--	19.60	2.07	17.99	21.27	24.22	24.16	24.27	24.45	28.56	25.25	24.16	24.27
Ratios	Annuals								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	--	-17.80	3.50	0.30	2.80	5.40	4.20	4.40	3.60	4.40	4.40	4.40	4.40
Return on Assets %	0.20	-6.80	1.00	0.10	1.30	2.60	2.10	2.40	2.00	2.00	2.40	2.00	2.40
Return on Capital - Joel Greenblatt %	8.80	-13.90	2.10	1.90	4.40	4.70	4.70	5.20	4.40	5.20	5.20	4.80	5.20
Debt to Equity	-72.44	0.53	2.42	2.97	0.65	0.59	0.56	0.56	0.55	0.58	0.55	0.56	0.56

Gross Margin %	--	71.30	68.40	65.90	70.20	69.80	67.70	69.10	68.70	68.70	65.90	67.70	69.10
Operating Margin %	44.80	-716	27.90	25.20	35.40	37.80	33.70	36.70	33.30	35.10	34.00	32.30	36.70
Net Margin %	1.40	-384	11.00	0.90	12.60	22.60	16.00	16.80	15.00	16.30	16.50	15.90	16.80

Days Sales Outstanding	66.30	196	2.30	4.60	4.90	1.80	4.20	12.40	5.20	2.20	3.30	4.10	12.40

Debt to Revenue	5.57	11.47	7.68	8.97	2.89	2.49	2.13	8.26	8.85	8.37	8.09	8.23	8.26
COGS to Revenue	--	0.29	0.32	0.34	0.30	0.30	0.32	0.31	0.31	0.31	0.34	0.32	0.31
Interest Exp. to Revenue %	-46.20	-5.41	-7.10	-23.79	-17.39	-10.11	-14.32	-14.70	-16.22	-16.39	-14.95	-9.96	-14.70

Asset Turnover	0.15	0.02	0.09	0.10	0.10	0.12	0.13	0.04	0.03	0.03	0.03	0.03	0.04
Buyback Ratio	--	682	--	--	-698	--	--	--	--	--	--	--	--
Dividend Payout Ratio	--	--	1.05	1.85	0.78	0.46	0.75	0.89	0.65	0.71	0.68	0.94	0.89
Income Statement	Annuals (USD $) View: $ %								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	54.78	25.87	174	200	243	287	332	342	78.38	82.66	85.45	85.96	87.76
Cost of Goods Sold	--	7.44	54.90	68.20	72.31	86.74	107	110	24.53	25.89	29.16	27.76	27.15
Gross Profit	--	18.44	119	132	170	201	225	232	53.85	56.77	56.29	58.20	60.61

Selling, General, &Admin. Expense	0.69	17.29	10.57	13.36	14.74	15.96	17.02	16.34	5.24	4.51	3.97	3.31	4.55
Earnings Before DDA	33.15	-177	99.19	107	148	184	201	209	47.94	51.52	51.58	50.12	55.28

Depreciation, Depletion and Amortization	8.62	7.82	50.70	56.70	62.48	75.07	89.24	90.41	21.87	22.48	22.53	22.36	23.04

Operating Income	24.53	-185	48.49	50.54	85.88	109	112	118	26.07	29.04	29.05	27.76	32.25
Interest Income/Expense	-25.31	-1.40	-12.33	-47.65	-42.17	-29.06	-47.60	-47.78	-12.72	-13.55	-12.78	-8.56	-12.90
Net Income	0.79	-99.31	19.08	1.75	30.45	64.98	53.03	56.00	11.79	13.49	14.10	13.66	14.75

Preferred dividends	--	--	--	--	3.16	20.87	27.05	27.25	6.62	6.81	6.81	6.81	6.81
Earnings per Share ($)	--	-2.80	0.54	0.04	0.51	0.71	0.41	0.45	0.08	0.11	0.11	0.11	0.12
Total Shares Outstanding	--	35.38	35.43	40.64	54.09	62.30	63.75	65.93	63.55	63.75	63.88	63.84	65.93
Balance Sheet	Annuals (USD $) View: $ %								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	16.12	11.51	53.51	177	227	14.40	23.58	17.67	55.20	40.78	14.72	23.58	17.67
Accounts Receivable	9.95	13.92	1.08	2.55	3.23	1.39	3.84	11.95	4.52	1.95	3.06	3.84	11.95
Other Current Assets	-26.07	2.21	109	146	94.37	127	176	187	132	138	144	176	187
Total Current Assets	--	27.64	164	326	325	143	203	217	192	181	161	203	217

Property, Plant and Equipment	294	1,358	1,701	1,698	1,995	2,265	2,282	2,264	2,263	2,263	2,287	2,282	2,264
Intangible Assets	--	22.08	--	--	13.48	11.35	10.26	--	11.08	10.81	10.53	10.26	--
Other Long Term Assets	70.40	46.59	-0.00	--	64.79	72.06	35.67	43.91	67.51	67.84	69.25	35.67	43.91
Total Assets	365	1,454	1,865	2,023	2,397	2,491	2,531	2,525	2,534	2,522	2,528	2,531	2,525

Accounts Payable	35.50	39.18	95.50	26.04	104	60.33	53.39	68.29	60.77	55.61	66.58	53.39	68.29
Current Portion of Long-Term Debt	--	--	667	899	--	20.00	18.00	60.00	--	--	--	18.00	60.00
Other Current Liabilities	-35.50	--	-601	-854	45.96	47.37	49.55	--	50.66	47.30	44.73	49.55	--
Total Current Liabilities	--	39.18	161	70.29	150	128	121	128	111	103	111	121	128

Long-Term Debt	305	297	667	899	700	695	690	665	694	692	691	690	665
Other Long-Term Liabilities	63.63	561	485	449	467	462	454	441	464	538	476	454	441
Total Liabilities	369	897	1,313	1,418	1,317	1,284	1,264	1,235	1,269	1,333	1,278	1,264	1,235

Common Stock	--	0.04	0.04	0.04	0.06	0.06	0.06	0.07	0.06	0.06	0.06	0.06	0.07
Preferred Stock	--	--	--	--	185	286	351	351	351	351	351	351	351
Retained Earnings	--	-99.31	-80.22	-78.47	-51.18	-7.08	--	--	-1.91	--	--	--	--
Additional Paid-In Capital	--	665	650	684	946	928	915	939	915	838	899	915	939
Total Equity	-4.21	558	552	605	1,080	1,207	1,266	1,290	1,265	1,189	1,251	1,266	1,290
Cashflow Statement	Annuals (USD $) View: $ %								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	0.79	-99.31	19.08	2.89	43.71	79.48	60.83	64.20	13.36	15.49	16.28	15.70	16.73
Depreciation, Depletion and Amortization	8.62	7.82	50.70	56.70	62.48	75.07	89.24	90.41	21.87	22.48	22.53	22.36	23.04
Cash Flow from Others	-6.70	83.43	-10.51	6.31	-29.51	-29.43	-17.31	-14.23	4.97	-19.58	5.34	-8.04	8.05
Cash Flow from Operations	2.71	-8.06	59.28	65.90	76.68	125	133	140	40.19	18.40	44.15	30.02	47.81

Investment for Property, Plant & Equipement	-84.51	--	-335	-123	-294	-392	-108	-92.08	-23.80	-13.69	-48.66	-21.36	-8.38
Cash Flow from Acquisitions	--	-457	--	--	--	--	--	--	--	--	--	--	--
Cash Flow from Investing	-81.27	-457	-335	-262	-155	-392	-108	-92.08	-23.80	-15.22	-49.78	-18.70	-8.38

Net Issuance of Stock	--	677	-0.09	--	305	--	--	-37.79	--	--	--	--	-37.79
Net Issuance of Preferred Stock	--	--	--	--	179	97.45	62.69	-0.01	62.70	-0.01	--	--	--
Net Issuance of Debt	--	-205	365	-350	-199	14.80	-7.20	170	-21.30	-1.30	-1.30	16.70	156
Cash Flow for Dividends	-48.22	--	-47.72	-5.41	-25.04	-58.63	-70.33	-78.16	-15.41	-16.66	-19.13	-19.13	-23.24
Other Financing	137	-2.32	-0.00	536	6.77	0.47	-1.24	-140	-1.59	0.37	-0.00	-0.02	-140
Cash Flow from Financing	88.37	470	318	181	267	54.08	-16.09	-85.83	24.40	-17.60	-20.43	-2.46	-45.34

Net Change in Cash	9.81	4.87	42.00	-15.23	189	-213	9.18	-37.53	40.80	-14.42	-26.06	8.86	-5.91

Free Cash Flow	-81.80	-8.06	-276	-57.50	-217	-267	25.26	48.30	16.40	4.71	-4.51	8.67	39.44
Valuation Ratios (Daily)	Annuals								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals								Quarterly
Fiscal Period	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

DFT Quarterly/Annuals Reports

DFT: 10-Q - DUPONT FABROS TECHNOLOGY, INC. (0001407739) (Filer): (10-Q) - 2012-10-25
DFT: 10-Q - DUPONT FABROS TECHNOLOGY, INC. (0001407739) (Filer): (10-Q) - 2012-07-26
DFT: 10-Q - DUPONT FABROS TECHNOLOGY, INC. (0001407739) (Filer): (10-Q) - 2012-05-02
DFT: 10-K - DUPONT FABROS TECHNOLOGY, INC. (0001407739) (Filer): (10-K) - 2012-02-23
DFT: 10-Q - DUPONT FABROS TECHNOLOGY, INC. (0001407739) (Filer): (10-Q) - 2011-05-04

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

DFT Quarterly/Annuals Reports