Financhill
Buy
52

FFIV Quote, Financials, Valuation and Earnings

Last price:
$300.33
Seasonality move :
2.87%
Day range:
$293.13 - $301.21
52-week range:
$170.21 - $313.00
Dividend yield:
0%
P/E ratio:
28.50x
P/S ratio:
6.03x
P/B ratio:
5.20x
Volume:
542.1K
Avg. volume:
439.7K
1-year change:
66.47%
Market cap:
$17.2B
Revenue:
$2.8B
EPS (TTM):
$10.54
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $645.3M $634.2M $703.2M $681.4M $731.1M
Revenue Growth (YoY) 10.6% -1.71% 10.87% -3.1% 7.3%
 
Cost of Revenues $128.6M $126.4M $155.7M $141.1M $141M
Gross Profit $516.7M $507.9M $547.5M $540.2M $590.2M
Gross Profit Margin 80.07% 80.08% 77.86% 79.29% 80.72%
 
R&D Expenses $140.5M $135.8M $141.4M $122.2M $136.6M
Selling, General & Admin $322.7M $297.4M $300.1M $278M $294.7M
Other Inc / (Exp) -$1.4M -$1.9M $2.7M $5.9M $12.3M
Operating Expenses $463.2M $433.2M $441.5M $400.2M $431.3M
Operating Income $53.5M $74.6M $106M $140.1M $158.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.1M $72.7M $108.8M $145.9M $171.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $16.5M $27.3M $26.9M $25.7M
Net Income to Company $43.2M $56.2M $81.4M $119M $145.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.2M $56.2M $81.4M $119M $145.5M
 
Basic EPS (Cont. Ops) $0.71 $0.93 $1.35 $2.02 $2.51
Diluted EPS (Cont. Ops) $0.70 $0.92 $1.34 $2.00 $2.48
Weighted Average Basic Share $60.7M $60.6M $60.3M $58.8M $57.9M
Weighted Average Diluted Share $62.2M $61.4M $60.7M $59.6M $58.8M
 
EBITDA $82M $104.2M $133.4M $168.1M $181.4M
EBIT $53.5M $74.6M $106M $140.1M $158.9M
 
Revenue (Reported) $645.3M $634.2M $703.2M $681.4M $731.1M
Operating Income (Reported) $53.5M $74.6M $106M $140.1M $158.9M
Operating Income (Adjusted) $53.5M $74.6M $106M $140.1M $158.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.7B $2.8B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $461.6M $511M $588.9M $560.1M $561.6M
Gross Profit $2B $2.1B $2.2B $2.2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $490.9M $524.1M $560.9M $498.4M $515.4M
Selling, General & Admin $1.2B $1.2B $1.2B $1.1B $1.1B
Other Inc / (Exp) -$3M -$17.3M -$15.3M -$43.4M $25.9M
Operating Expenses $1.6B $1.7B $1.8B $1.6B $1.6B
Operating Income $357.5M $419.5M $421M $645M $729.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $354.5M $402.2M $405.7M $601.6M $755.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $52.1M $79.5M $103.1M $134M
Net Income to Company $278.5M $350.1M $326.2M $498.5M $621.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $278.5M $350.1M $326.2M $498.5M $621.4M
 
Basic EPS (Cont. Ops) $4.56 $5.79 $5.43 $8.41 $10.65
Diluted EPS (Cont. Ops) $4.51 $5.69 $5.40 $8.35 $10.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $466.4M $538.5M $531.6M $760.2M $824.4M
EBIT $357.5M $419.5M $421M $645M $729.5M
 
Revenue (Reported) $2.5B $2.7B $2.8B $2.8B $2.9B
Operating Income (Reported) $357.5M $419.5M $421M $645M $729.5M
Operating Income (Adjusted) $357.5M $419.5M $421M $645M $729.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $243.6M $261.4M $310.7M $277.5M $281.5M
Gross Profit $1B $1.1B $1.1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $254.6M $266.1M $283.7M $241.8M $267.1M
Selling, General & Admin $600.4M $597.1M $603.2M $541.6M $573.8M
Other Inc / (Exp) -$2.1M -$12.3M -$1.3M $7.3M $4.9M
Operating Expenses $855.1M $863.2M $886.9M $783.4M $840.8M
Operating Income $171.2M $196.7M $206M $313M $375.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.2M $184.4M $204.7M $320.3M $380.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.3M $34.6M $50.9M $62.9M $68.3M
Net Income to Company $130.9M $149.8M $153.8M $257.4M $312M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.9M $149.8M $153.8M $257.4M $312M
 
Basic EPS (Cont. Ops) $2.14 $2.47 $2.55 $4.36 $5.36
Diluted EPS (Cont. Ops) $2.11 $2.43 $2.54 $4.32 $5.30
Weighted Average Basic Share $122.1M $121.4M $120.4M $117.9M $116.2M
Weighted Average Diluted Share $124.4M $123.3M $121.1M $119.2M $117.8M
 
EBITDA $227.4M $256.5M $260.8M $370.3M $420.4M
EBIT $171.2M $196.7M $206M $313M $375.3M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.5B
Operating Income (Reported) $171.2M $196.7M $206M $313M $375.3M
Operating Income (Adjusted) $171.2M $196.7M $206M $313M $375.3M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $532.2M $586.5M $734.5M $902.7M $1.3B
Short Term Investments $111.1M $300.6M $20.7M $802K --
Accounts Receivable, Net $374.4M $414.2M $485.6M $388.3M $379.6M
Inventory $24.6M $27.9M $50.7M $69.8M $67.9M
Prepaid Expenses $62.9M $96.2M $87.4M $116.6M $98.6M
Other Current Assets $37.3M $23.9M $74.1M $63M $69M
Total Current Assets $1.3B $1.7B $1.8B $2B $2.3B
 
Property Plant And Equipment $468M $406.3M $386.1M $350.5M $338.5M
Long-Term Investments $19.1M $34.9M $4.7M $6.3M $12.5M
Goodwill $2.2B $2.3B $2.3B $2.3B $2.3B
Other Intangibles $273.5M $224.5M $178.1M $132.2M $92.7M
Other Long-Term Assets $19.7M $38.4M $51M $55.9M $68.1M
Total Assets $4.5B $5.1B $5.2B $5.4B $5.9B
 
Accounts Payable $53.6M $69.1M $70M $57.7M $43.6M
Accrued Expenses $239.6M $221.6M $213.9M $201.5M $217.2M
Current Portion Of Long-Term Debt $19.3M $359.4M -- -- --
Current Portion Of Capital Lease Obligations $48.7M $46M $43.2M $38.5M $30.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.8B $1.5B $1.5B $1.5B
 
Long-Term Debt $359.4M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.7B $2.5B $2.5B $2.6B
 
Common Stock $39.5M $82.1M $190.6M $19M $40.3M
Other Common Equity Adj -$19.2M -$22.6M -$23M -$21M -$22.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.4B $2.7B $2.9B $3.3B
 
Total Liabilities and Equity $4.5B $5.1B $5.2B $5.4B $5.9B
Cash and Short Terms $643.3M $887.1M $755.3M $903.5M $1.3B
Total Debt $378.7M $359.4M -- -- --
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 $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $43.2M $56.2M $81.4M $119M $145.5M
Depreciation & Amoritzation $28.5M $29.5M $27.3M $28M $22.5M
Stock-Based Compensation $63.2M $64.1M $64M $55.1M $58.9M
Change in Accounts Receivable -$25.2M $4.4M $1.5M $125.3M $105.5M
Change in Inventories $1.9M -$7.1M $8.5M -$33.9M $5.4M
Cash From Operations $128.5M $126.5M $140.9M $221.6M $256.6M
 
Capital Expenditures $9.4M $5.2M $10.7M $9.5M $10.5M
Cash Acquisitions -$410.1M -- -$35M -$32.9M -$10.1M
Cash From Investing -$115.1M $79.9M -$9.5M -$39.9M -$20.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$5M -- -- --
Repurchase of Common Stock -$500M -$125M -- -$100M -$127.1M
Other Financing Activities -$3.4M -$3.2M -$2.8M -$1.8M -$2.7M
Cash From Financing -$507M -$132.2M -$2.5M -$101.2M -$129.6M
 
Beginning Cash (CF) $1B $515.8M $610M $826.3M $1.2B
Foreign Exchange Rate Adjustment -$1.2M -$136K -$100K -$485K $2M
Additions / Reductions -$493.6M $74.2M $128.9M $80.6M $106.4M
Ending Cash (CF) $535.5M $589.9M $738.7M $906.4M $1.3B
 
Levered Free Cash Flow $119.1M $121.3M $130.2M $212.2M $246.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $278.5M $350.1M $326.2M $498.5M $621.4M
Depreciation & Amoritzation $108.9M $119M $110.6M $115.2M $94.8M
Stock-Based Compensation $224.8M $249.9M $248.2M $220.9M $224.8M
Change in Accounts Receivable -$37.5M -$39.4M -$72.1M $97.6M $4.7M
Change in Inventories $6.4M -$3.3M -$22.9M -$19M $1.9M
Cash From Operations $600.9M $596.2M $524.3M $741.8M $864.8M
 
Capital Expenditures $38.6M $32.4M $41.6M $48.9M $30.5M
Cash Acquisitions -$411.3M -$67.9M -$35M -$33M -$10.1M
Cash From Investing -$125.4M -$313M $232.6M -$63M -$42.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -$20M -$360M -- --
Repurchase of Common Stock -$550M -$250M -$290M -$560.1M -$502.6M
Other Financing Activities -$10.5M -$22.9M -$14M -$12.1M -$18.9M
Cash From Financing -$520.4M -$227.3M -$605.7M -$512.1M -$465.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.9M $56M $151.2M $166.7M $356.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $562.4M $563.9M $482.7M $692.9M $834.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $130.9M $149.8M $153.8M $257.4M $312M
Depreciation & Amoritzation $56.2M $59.8M $54.8M $57.3M $45.1M
Stock-Based Compensation $121.3M $127.9M $126.9M $111.1M $116.8M
Change in Accounts Receivable -$79.6M -$72.8M -$14.3M $66.6M $7.3M
Change in Inventories $3.3M -$5.8M $17.6M -$33.9M $8.5M
Cash From Operations $265.8M $216.9M $298.6M $387M $459.4M
 
Capital Expenditures $14.1M $15.8M $23.8M $18.5M $18.6M
Cash Acquisitions -$411.3M -$67.9M -$35M -$32.9M -$10.1M
Cash From Investing -$94.4M $37.9M $52.4M -$47M -$30.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10M -$10M -$350M -- --
Repurchase of Common Stock -$500M -$250M -$40M -$250M -$252.1M
Other Financing Activities -$7.9M -$16.8M -$9.8M -$8.7M -$16.1M
Cash From Financing -$489.2M -$248.2M -$377.4M -$236.1M -$244.3M
 
Beginning Cash (CF) $1.9B $1.1B $1.4B $1.6B $2.2B
Foreign Exchange Rate Adjustment $494K -$997K $3M $1.8M -$1.6M
Additions / Reductions -$317.8M $6.6M -$26.4M $103.8M $184.5M
Ending Cash (CF) $1.6B $1.1B $1.3B $1.7B $2.4B
 
Levered Free Cash Flow $251.7M $201.1M $274.8M $368.5M $440.8M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock