Financhill
Buy
61

FFIV Quote, Financials, Valuation and Earnings

Last price:
$252.69
Seasonality move :
-0.4%
Day range:
$248.02 - $254.01
52-week range:
$159.01 - $264.50
Dividend yield:
0%
P/E ratio:
26.39x
P/S ratio:
5.32x
P/B ratio:
4.73x
Volume:
1.2M
Avg. volume:
538.6K
1-year change:
42.65%
Market cap:
$14.8B
Revenue:
$2.8B
EPS (TTM):
$9.56
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.6B $2.7B $2.8B $2.8B
Revenue Growth (YoY) 4.83% 10.75% 3.55% 4.35% 0.11%
 
Cost of Revenues $407.9M $493.1M $539.6M $593.3M $557.6M
Gross Profit $1.9B $2.1B $2.2B $2.2B $2.3B
Gross Profit Margin 82.65% 81.06% 79.98% 78.91% 80.2%
 
R&D Expenses $441.3M $512.6M $543.4M $540.3M $490.1M
Selling, General & Admin $1.1B $1.2B $1.2B $1.1B $1.1B
Other Inc / (Exp) -$3.7M -$7.1M -$26.3M -$52M $28.2M
Operating Expenses $1.5B $1.7B $1.7B $1.7B $1.6B
Operating Income $400.1M $394M $411.7M $538M $667.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $396.4M $386.9M $385.4M $486M $695.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M $55.7M $63.2M $91M $128.7M
Net Income to Company $307.4M $331.2M $322.2M $394.9M $566.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307.4M $331.2M $322.2M $394.9M $566.8M
 
Basic EPS (Cont. Ops) $5.05 $5.46 $5.34 $6.59 $9.65
Diluted EPS (Cont. Ops) $5.01 $5.34 $5.27 $6.55 $9.55
Weighted Average Basic Share $60.9M $60.7M $60.3M $59.9M $58.7M
Weighted Average Diluted Share $61.4M $62.1M $61.1M $60.3M $59.4M
 
EBITDA $495.9M $509.4M $527.3M $650.7M $774.2M
EBIT $400.1M $394M $411.7M $538M $667.2M
 
Revenue (Reported) $2.4B $2.6B $2.7B $2.8B $2.8B
Operating Income (Reported) $400.1M $394M $411.7M $538M $667.2M
Operating Income (Adjusted) $400.1M $394M $411.7M $538M $667.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $614.8M $682M $700M $707M $746.7M
Revenue Growth (YoY) 4.14% 10.93% 2.65% 0.99% 5.62%
 
Cost of Revenues $112M $128.7M $147.5M $141M $143.7M
Gross Profit $502.8M $553.3M $552.6M $566M $603M
Gross Profit Margin 81.79% 81.13% 78.94% 80.06% 80.75%
 
R&D Expenses $120.3M $124.7M $138.5M $127.8M $124M
Selling, General & Admin $283.9M $302.3M $306.5M $266.4M $288M
Other Inc / (Exp) -$1.1M -$2.9M -$7.8M $3.1M $12.5M
Operating Expenses $404.2M $427M $445M $394.3M $411.9M
Operating Income $98.6M $126.4M $107.5M $171.7M $191M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $97.5M $123.5M $99.7M $174.8M $203.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $12.8M $10.4M $22.7M $38.2M
Net Income to Company $77.7M $110.7M $89.3M $152.1M $165.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.7M $110.7M $89.3M $152.1M $165.3M
 
Basic EPS (Cont. Ops) $1.27 $1.83 $1.50 $2.57 $2.83
Diluted EPS (Cont. Ops) $1.26 $1.80 $1.49 $2.55 $2.80
Weighted Average Basic Share $61.2M $60.5M $59.7M $59.2M $58.4M
Weighted Average Diluted Share $62M $62M $60.4M $59.7M $59.1M
 
EBITDA $125.1M $156.8M $134.7M $201.3M $214M
EBIT $98.6M $126.4M $107.5M $171.7M $191M
 
Revenue (Reported) $614.8M $682M $700M $707M $746.7M
Operating Income (Reported) $98.6M $126.4M $107.5M $171.7M $191M
Operating Income (Adjusted) $98.6M $126.4M $107.5M $171.7M $191M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.6B $2.7B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $407.9M $493.1M $539.6M $593.3M $557.6M
Gross Profit $1.9B $2.1B $2.2B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $441.3M $512.6M $543.4M $540.3M $490.1M
Selling, General & Admin $1.1B $1.2B $1.2B $1.1B $1.1B
Other Inc / (Exp) -$3.7M -$7.1M -$26.3M -$52M $28.2M
Operating Expenses $1.5B $1.7B $1.7B $1.7B $1.6B
Operating Income $400.1M $394M $411.7M $538M $667.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $396.4M $386.9M $385.4M $486M $695.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M $55.7M $63.2M $91M $128.7M
Net Income to Company $307.4M $331.2M $322.2M $394.9M $566.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307.4M $331.2M $322.2M $394.9M $566.8M
 
Basic EPS (Cont. Ops) $5.05 $5.46 $5.35 $6.60 $9.65
Diluted EPS (Cont. Ops) $5.02 $5.37 $5.29 $6.57 $9.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $495.9M $509.4M $527.3M $650.7M $774.2M
EBIT $400.1M $394M $411.7M $538M $667.2M
 
Revenue (Reported) $2.4B $2.6B $2.7B $2.8B $2.8B
Operating Income (Reported) $400.1M $394M $411.7M $538M $667.2M
Operating Income (Adjusted) $400.1M $394M $411.7M $538M $667.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.7B $2.8B $2.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $493.1M $539.6M $593.3M $557.6M --
Gross Profit $2.1B $2.2B $2.2B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $512.6M $543.4M $540.3M $490.1M --
Selling, General & Admin $1.2B $1.2B $1.1B $1.1B --
Other Inc / (Exp) -$7.1M -$26.3M -$52M $28.2M --
Operating Expenses $1.7B $1.7B $1.7B $1.6B --
Operating Income $394M $411.7M $538M $667.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $386.9M $385.4M $486M $695.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.7M $63.2M $91M $128.7M --
Net Income to Company $331.2M $322.2M $394.9M $566.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $331.2M $322.2M $394.9M $566.8M --
 
Basic EPS (Cont. Ops) $5.46 $5.35 $6.60 $9.65 --
Diluted EPS (Cont. Ops) $5.37 $5.29 $6.57 $9.56 --
Weighted Average Basic Share $242.8M $241.1M $239.6M $234.9M --
Weighted Average Diluted Share $247.8M $244.1M $241.1M $237.4M --
 
EBITDA $509.4M $527.3M $650.7M $774.2M --
EBIT $394M $411.7M $538M $667.2M --
 
Revenue (Reported) $2.6B $2.7B $2.8B $2.8B --
Operating Income (Reported) $394M $411.7M $538M $667.2M --
Operating Income (Adjusted) $394M $411.7M $538M $667.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $849.6M $581M $758M $797.2M $1.1B
Short Term Investments $360.3M $329.6M $126.6M $6.2M --
Accounts Receivable, Net $296.2M $340.5M $470M $454.8M $389M
Inventory $27.9M $22.1M $68.4M $35.9M $76.4M
Prepaid Expenses $47.2M $59.6M $57.3M $84.5M $93.5M
Other Current Assets $44.6M $28.6M $77.6M $64.9M $42.2M
Total Current Assets $1.8B $1.6B $1.9B $1.8B $2.1B
 
Property Plant And Equipment $529.9M $436.1M $395.7M $365.9M $329.1M
Long-Term Investments $102.9M $132.8M $9.5M $5.1M $8.6M
Goodwill $1.9B $2.2B $2.3B $2.3B $2.3B
Other Intangibles $225.9M $237.2M $200.3M $151M $111.6M
Other Long-Term Assets $18.4M $32.9M $48.5M $55.5M $64.4M
Total Assets $4.7B $5B $5.3B $5.2B $5.6B
 
Accounts Payable $64.5M $62.1M $113.2M $63.3M $67.9M
Accrued Expenses $242.3M $248.1M $226.1M $207M $221.1M
Current Portion Of Long-Term Debt $19.3M $19.3M $349.8M -- --
Current Portion Of Capital Lease Obligations $46M $49.3M $42.5M $41.4M $33.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.4B $1.8B $1.5B $1.5B
 
Long-Term Debt $369M $349.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.6B $2.8B $2.4B $2.5B
 
Common Stock $305.5M $192.5M $91M $24.4M $5.9M
Other Common Equity Adj -$18.7M -$20.1M -$26.2M -$23.2M -$20.9M
Common Equity $2.2B $2.4B $2.5B $2.8B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.4B $2.5B $2.8B $3.1B
 
Total Liabilities and Equity $4.7B $5B $5.3B $5.2B $5.6B
Cash and Short Terms $1.2B $910.6M $884.6M $803.3M $1.1B
Total Debt $388.3M $369M $349.8M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $849.6M $581M $758M $797.2M $1.1B
Short Term Investments $360.3M $329.6M $126.6M $6.2M --
Accounts Receivable, Net $296.2M $340.5M $470M $454.8M $389M
Inventory $27.9M $22.1M $68.4M $35.9M $76.4M
Prepaid Expenses $47.2M $59.6M $57.3M $84.5M $93.5M
Other Current Assets $44.6M $28.6M $77.6M $64.9M $42.2M
Total Current Assets $1.8B $1.6B $1.9B $1.8B $2.1B
 
Property Plant And Equipment $529.9M $436.1M $395.7M $365.9M $329.1M
Long-Term Investments $102.9M $132.8M $9.5M $5.1M $8.6M
Goodwill $1.9B $2.2B $2.3B $2.3B $2.3B
Other Intangibles $225.9M $237.2M $200.3M $151M $111.6M
Other Long-Term Assets $18.4M $32.9M $48.5M $55.5M $64.4M
Total Assets $4.7B $5B $5.3B $5.2B $5.6B
 
Accounts Payable $64.5M $62.1M $113.2M $63.3M $67.9M
Accrued Expenses $242.3M $248.1M $226.1M $207M $221.1M
Current Portion Of Long-Term Debt $19.3M $19.3M $349.8M -- --
Current Portion Of Capital Lease Obligations $46M $49.3M $42.5M $41.4M $33.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.4B $1.8B $1.5B $1.5B
 
Long-Term Debt $369M $349.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.6B $2.8B $2.4B $2.5B
 
Common Stock $305.5M $192.5M $91M $24.4M $5.9M
Other Common Equity Adj -$18.7M -$20.1M -$26.2M -$23.2M -$20.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.4B $2.5B $2.8B $3.1B
 
Total Liabilities and Equity $4.7B $5B $5.3B $5.2B $5.6B
Cash and Short Terms $1.2B $910.6M $884.6M $803.3M $1.1B
Total Debt $388.3M $369M $349.8M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $307.4M $331.2M $322.2M $394.9M $566.8M
Depreciation & Amoritzation $95.9M $115.4M $115.6M $112.7M $107M
Stock-Based Compensation $201.9M $243.3M $249.2M $236.7M $219.1M
Change in Accounts Receivable $46.5M -$46.3M -$130.6M $16.7M $64M
Change in Inventories $6.5M $5.8M -$46.3M $32.5M -$40.5M
Cash From Operations $660.9M $645.2M $442.6M $653.4M $792.4M
 
Capital Expenditures $59.9M $30.7M $33.6M $54.2M $30.4M
Cash Acquisitions -$955.6M -$411.3M -$67.9M -$35M -$32.9M
Cash From Investing -$747M -$445.3M $218.1M $36.4M -$59.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M -- -- -- --
Long-Term Debt Repaid -$10M -$20M -$20M -$350M --
Repurchase of Common Stock -$100M -$500M -$500M -$350M -$500.6M
Other Financing Activities -$5.6M -$14M -$21M -$13.2M -$11.5M
Cash From Financing $337.2M -$468.3M -$476.5M -$653.3M -$457M
 
Beginning Cash (CF) $602.3M $852.8M $584.3M $762.2M $800.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $251.1M -$268.4M $184.2M $36.5M $276.2M
Ending Cash (CF) $852.8M $584.3M $762.2M $800.8M $1.1B
 
Levered Free Cash Flow $601M $614.5M $409M $599.2M $762M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $77.7M $110.7M $89.3M $152.1M $165.3M
Depreciation & Amoritzation $26.5M $30.4M $27.2M $29.5M $22.9M
Stock-Based Compensation $52.6M $60.5M $59.5M $53.3M $53.8M
Change in Accounts Receivable $8.5M $42.4M -$14.5M -$14.8M $29.3M
Change in Inventories $928K $594K -$24.6M $10.2M $2.2M
Cash From Operations $175.9M $197.1M $154.4M $189.8M $246.5M
 
Capital Expenditures $12.1M $7.1M $8.5M $15.4M $6.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.8M -$191.6M $70.7M -$7.6M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$5M -$5M -- --
Repurchase of Common Stock -$50M -- -- -$60M -$100.5M
Other Financing Activities -$2.5M -$3.1M -$2.1M -$1.8M -$1.6M
Cash From Financing -$56.7M -$7.1M -$6.3M -$61.4M -$101.9M
 
Beginning Cash (CF) $717.5M $587.2M $546.1M $681.6M $938.5M
Foreign Exchange Rate Adjustment $289K -$1.2M -$2.7M -$1.6M $926K
Additions / Reductions $135M -$1.6M $218.8M $120.9M $138.9M
Ending Cash (CF) $852.8M $584.3M $762.2M $800.8M $1.1B
 
Levered Free Cash Flow $163.8M $189.9M $145.8M $174.4M $240.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $307.4M $331.2M $322.2M $394.9M $566.8M
Depreciation & Amoritzation $95.9M $115.4M $115.6M $112.7M $107M
Stock-Based Compensation $201.9M $243.3M $249.2M $236.7M $219.1M
Change in Accounts Receivable $46.5M -$46.3M -$130.6M $16.7M $64M
Change in Inventories $6.5M $5.8M -$46.3M $32.5M -$40.5M
Cash From Operations $660.9M $645.2M $442.6M $653.4M $792.4M
 
Capital Expenditures $59.9M $30.7M $33.6M $54.2M $30.4M
Cash Acquisitions -$955.6M -$411.3M -$67.9M -$35M -$32.9M
Cash From Investing -$747M -$445.3M $218.1M $36.4M -$59.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10M -$20M -$20M -$350M --
Repurchase of Common Stock -- -$500M -$500M -$350M -$500.6M
Other Financing Activities -- -$14M -$21M -$13.2M -$11.5M
Cash From Financing $337.2M -$468.3M -$476.5M -$653.3M -$457M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $251.1M -$268.4M $184.2M $36.5M $276.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $601M $614.5M $409M $599.2M $762M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $331.2M $322.2M $394.9M $566.8M --
Depreciation & Amoritzation $115.4M $115.6M $112.7M $107M --
Stock-Based Compensation $243.3M $249.2M $236.7M $219.1M --
Change in Accounts Receivable -$46.3M -$130.6M $16.7M $64M --
Change in Inventories $5.8M -$46.3M $32.5M -$40.5M --
Cash From Operations $645.2M $442.6M $653.4M $792.4M --
 
Capital Expenditures $30.7M $33.6M $54.2M $30.4M --
Cash Acquisitions -$411.3M -$67.9M -$35M -$32.9M --
Cash From Investing -$445.3M $218.1M $36.4M -$59.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -$20M -$350M -- --
Repurchase of Common Stock -$500M -$500M -$350M -$500.6M --
Other Financing Activities -$14M -$21M -$13.2M -$11.5M --
Cash From Financing -$468.3M -$476.5M -$653.3M -$457M --
 
Beginning Cash (CF) $3B $2.2B $2.8B $3.5B --
Foreign Exchange Rate Adjustment -$74K -$6.4M $2.1M $1.3M --
Additions / Reductions -$268.4M $184.2M $36.5M $276.2M --
Ending Cash (CF) $2.7B $2.4B $2.8B $3.7B --
 
Levered Free Cash Flow $614.5M $409M $599.2M $762M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock