F5 Inc. (FFIV) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
801 5TH AVENUE SEATTLE, WA 98104 |
| State of Incorp. | WA |
| Fiscal Year End | September 30 |
| Industry (SIC) | 3576 - Computer Communications Equipment (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 3/31/2024 MRQ | 12/31/2023 MRQ | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 826 | 803 | 885 | 911 | 1,210 | 972 | |||
| Cash and cash equivalents | 823 | 797 | 758 | 581 | 850 | 599 | |||
| Short-term investments | 3 | 6 | 127 | 330 | 360 | 373 | |||
| Receivables | 513 | 455 | 470 | 341 | 296 | 322 | |||
| Inventory, net of allowances, customer advances and progress billings | 36 | 36 | 68 | 22 | 28 | 34 | |||
| Inventory | 36 | 36 | 68 | 22 | 28 | 34 | |||
| Other current assets | 587 | 555 | 489 | 338 | 260 | 183 | |||
| Total current assets: | 1,962 | 1,849 | 1,912 | 1,611 | 1,793 | 1,512 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 192 | 195 | 227 | 245 | 301 | ||||
| Property, plant and equipment | 167 | 170 | 168 | 191 | 229 | 223 | |||
| Long-term investments and receivables | 6 | 5 | 10 | 133 | 103 | 358 | |||
| Long-term investments | 6 | 5 | 10 | 133 | 103 | 358 | |||
| Intangible assets, net (including goodwill) | 2,289 | 2,289 | 2,259 | 2,217 | 1,859 | 1,065 | |||
| Goodwill | 2,289 | 2,289 | 2,259 | 2,217 | 1,859 | 1,065 | |||
| Deferred income tax assets | 307 | 295 | 183 | 128 | 45 | 28 | |||
| Other noncurrent assets | 426 | 445 | 516 | 473 | 347 | 204 | |||
| Total noncurrent assets: | 3,387 | 3,400 | 3,364 | 3,386 | 2,884 | 1,879 | |||
| TOTAL ASSETS: | 5,349 | 5,248 | 5,276 | 4,997 | 4,678 | 3,390 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 339 | 346 | 630 | 404 | 386 | 298 | |||
| Taxes payable | ✕ | ✕ | ✕ | 41 | |||||
| Employee-related liabilities | ✕ | ✕ | ✕ | 165 | |||||
| Accounts payable | 60 | 63 | 113 | 62 | 64 | 63 | |||
| Accrued liabilities | 279 | 283 | 310 | 341 | 321 | 236 | |||
| Deferred revenue | 1,185 | 1,127 | 1,067 | 969 | 883 | 807 | |||
| Debt | 350 | 19 | 19 | ||||||
| Other undisclosed current liabilities | (207) | ||||||||
| Total current liabilities: | 1,524 | 1,473 | 1,840 | 1,392 | 1,288 | 1,106 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 272 | 647 | 708 | ||||||
| Long-term debt, excluding current maturities | 350 | 369 | |||||||
| Liabilities, other than long-term debt | 963 | 975 | 695 | 599 | 450 | 523 | |||
| Deferred revenue | 645 | 649 | 624 | 521 | 389 | 391 | |||
| Deferred income tax liabilities | 5 | 5 | 3 | 2 | 1 | ||||
| Other liabilities | 79 | 83 | 68 | 75 | 60 | 132 | |||
| Operating lease, liability | 235 | 240 | 272 | 297 | 339 | ||||
| Other undisclosed noncurrent liabilities | 0 | ||||||||
| Total noncurrent liabilities: | 963 | 975 | 967 | 1,246 | 1,157 | 523 | |||
| Total liabilities: | 2,488 | 2,448 | 2,807 | 2,637 | 2,446 | 1,629 | |||
| Equity | |||||||||
| Equity, attributable to parent | 2,861 | 2,800 | 2,469 | 2,360 | 2,232 | 1,761 | |||
| Common stock | 18 | 24 | 91 | 192 | 305 | 143 | |||
| Accumulated other comprehensive loss | (21) | (23) | (26) | (20) | (19) | (19) | |||
| Retained earnings | 2,863 | 2,799 | 2,404 | 2,188 | 1,946 | 1,638 | |||
| Total equity: | 2,861 | 2,800 | 2,469 | 2,360 | 2,232 | 1,761 | |||
| TOTAL LIABILITIES AND EQUITY: | 5,349 | 5,248 | 5,276 | 4,997 | 4,678 | 3,390 | |||
Income Statement (P&L) ($ in millions)
| 3/31/2024 TTM | 12/31/2023 TTM | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,805 | 2,813 | 2,696 | 2,603 | 2,351 | 2,242 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (575) | (593) | (540) | (493) | (408) | (357) | ||
| Gross profit: | 2,231 | 2,220 | 2,156 | 2,110 | 1,943 | 1,886 | ||
| Operating expenses | (1,685) | (1,747) | (1,752) | (1,716) | (1,551) | (1,367) | ||
| Operating income: | 546 | 473 | 404 | 394 | 392 | 518 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 19 | 13 | (18) | (7) | 4 | 23 | ||
| Income from continuing operations before income taxes: | 564 | 486 | 385 | 387 | 396 | 541 | ||
| Income tax expense | (104) | (91) | (63) | (56) | (89) | (113) | ||
| Income from continuing operations: | 461 | 395 | 322 | 331 | 307 | 428 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 322 | 331 | 307 | 428 | |
| Net income available to common stockholders, diluted: | 461 | 395 | 322 | 331 | 307 | 428 | ||
Comprehensive Income ($ in millions)
| 3/31/2024 TTM | 12/31/2023 TTM | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 461 | 395 | 322 | 331 | 307 | 428 | ||
| Other comprehensive income (loss) | 3 | 3 | (6) | (1) | 0 | 3 | ||
| Comprehensive income, net of tax, attributable to parent: | 463 | 398 | 316 | 330 | 308 | 431 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.