FFIV

Value 202020212022202320242025 TTM Total revenue 2.35 B2.6 B2.7 B2.81 B2.82 B3.09 B 3.22 B Gross profit 1.94 B2.11 B2.16 B2.22 B2.26 B2.51 B 2.63 B Operating expenses 1.55 B1.72 B1.75 B1.75 B1.6 B1.75 B 1.83 B Selling/general/admin expenses 1.1 B1.2 B1.2 B1.14 B1.1 B1.18 B 1.26 B Research & development 441.32 M512.63 M543.37 M540.28 M490.12 M539.82 M 564.94 M Operating income 392.27 M394.02 M403.79 M472.57 M658.59 M765.95 M 795.17 M Non-Operating Income, Total 16.33 M-4.59 M-18.4 M13.42 M36.87 M42.39 M 45.06 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 12.2 M2.5 M0000 0 Unusual income/expense 4.13 M-7.09 M-18.4 M13.42 M36.87 M42.39 M 45.06 M Pretax income 396.4 M386.94 M385.39 M485.99 M695.47 M808.34 M 840.23 M Equity in earnings —————— — Taxes 88.96 M55.7 M63.23 M91.04 M128.69 M115.96 M 132.02 M Non-controlling/minority interest —————— — After tax other income/expense -2.12 M-737 K-1.27 M-1.37 M962 K-5.62 M 1.62 M Net income before discontinued operations 307.44 M331.24 M322.16 M394.95 M566.78 M692.38 M 708.21 M Discontinued operations —————— — Net income 307.44 M331.24 M322.16 M394.95 M566.78 M692.38 M 708.21 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 307.44 M331.24 M322.16 M394.95 M566.78 M692.38 M 708.21 M Basic earnings per share (Basic EPS) 5.055.465.346.599.6511.96 12.33 Diluted earnings per share (Diluted EPS) 5.015.345.276.559.5511.8 12.18 Average basic shares outstanding 60.91 M60.71 M60.27 M59.91 M58.72 M57.9 M — Diluted shares outstanding 61.38 M62.06 M61.1 M60.27 M59.36 M58.68 M — EBITDA 488.12 M509.45 M519.4 M585.27 M765.58 M858.35 M 891.62 M EBIT 392.27 M394.02 M403.79 M472.57 M658.59 M765.95 M 795.17 M Cost of revenue 407.89 M493.15 M539.63 M593.31 M557.65 M573.98 M 595.19 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 95.86 M115.42 M115.61 M112.7 M106.99 M92.4 M 96.45 M