F5 Networks, Inc.【FFIV】 業績推移・財務諸表

(単位:千ドル) 3Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 1Q22 2Q22 3Q22 1Q23 2Q23 3Q23 1Q24 2Q24 3Q24 1Q25 2Q25
売上高 230,474 268,934 277,572 290,713 314,615 322,432 339,622 352,634 362,559 365,451 350,232 370,302 395,329 406,452 420,043 440,285 465,266 462,793 472,143 483,586 501,301 489,486 483,677 496,522 525,349 515,958 518,248 517,837 537,998 523,191 533,304 542,203 562,709 543,770 544,895 563,394 590,388 569,305 583,449 583,252 614,816 624,617 645,287 651,515 687,100 634,224 674,488 700,378 703,175 702,642 692,597 681,354 695,495 766,489 731,123
売上成長率(%) - - - -
売上原価 44,579 48,963 50,673 52,448 55,920 55,606 57,594 60,287 62,681 60,885 60,302 64,917 66,943 72,883 75,662 79,462 81,952 79,348 82,596 85,659 84,658 85,683 82,230 84,343 84,949 85,262 87,912 89,770 90,541 87,387 89,645 91,009 93,440 86,714 88,178 90,767 90,918 88,642 101,238 106,040 111,967 114,979 128,585 120,904 135,073 126,359 130,733 155,007 155,654 141,683 136,389 141,113 136,425 140,510 140,959
売上総利益 185,895 219,971 226,899 238,265 258,695 266,826 282,028 292,347 299,878 304,566 289,930 305,385 328,386 333,569 344,381 360,823 383,314 383,445 389,547 397,927 416,643 403,803 401,447 412,179 440,400 430,696 430,336 428,067 447,457 435,804 443,659 451,194 469,269 457,056 456,717 472,627 499,470 480,663 482,211 477,212 502,849 509,638 516,702 530,611 552,027 507,865 543,755 545,371 547,521 560,959 556,208 540,241 559,070 625,979 590,164
売上総利益率(%)
研究開発費 30,889 32,606 34,507 35,245 36,552 39,122 43,568 46,985 47,731 48,541 52,534 54,075 54,464 64,133 67,232 67,026 65,401 70,060 74,521 74,337 77,665 81,145 86,294 83,042 83,746 87,050 89,234 88,602 85,479 85,889 91,056 94,061 95,078 92,038 96,314 116,894 102,812 96,005 109,028 115,991 120,300 114,191 140,453 133,283 130,271 135,838 138,737 142,323 141,363 128,765 119,575 122,207 124,387 130,518 136,561
営業費用 125,766 140,115 143,685 150,004 159,364 167,037 177,348 182,347 188,044 195,482 197,454 201,308 203,205 224,436 233,517 234,744 235,833 251,130 256,692 257,797 269,044 272,854 286,514 273,317 277,767 293,242 291,813 288,923 298,622 293,807 300,302 299,241 315,677 298,840 313,924 369,887 384,756 358,328 398,513 389,591 404,236 391,890 463,201 434,199 437,876 433,218 436,291 454,159 441,475 457,390 391,692 400,281 395,980 420,897 431,267
営業利益 60,129 79,856 83,214 88,261 99,331 99,789 104,680 110,000 111,834 109,084 92,476 104,077 125,181 109,133 110,864 126,079 147,481 132,315 132,855 140,130 147,599 130,949 114,933 138,862 162,633 137,454 138,523 139,144 148,835 141,997 143,357 151,953 153,592 158,216 142,793 102,740 114,714 122,335 83,698 87,621 98,613 117,748 53,501 96,412 114,151 74,647 107,464 91,212 106,046 103,569 164,516 139,960 163,090 205,082 158,897
営業利益率 (%)
経常(税引前)利益 63,690 82,401 84,782 90,150 103,418 101,650 106,108 111,713 112,743 110,634 94,594 106,951 125,913 109,379 110,887 127,272 149,804 134,909 136,121 140,850 149,464 132,084 115,066 139,840 162,901 140,097 139,825 141,733 153,862 144,142 146,147 154,212 159,259 165,311 150,227 107,462 118,111 127,555 83,557 87,762 97,523 117,065 52,124 94,249 111,720 72,713 101,243 95,914 108,783 106,465 174,398 145,934 171,619 209,044 171,200
経常(税引前)利益率(%) 27.63 30.64 30.54 31.01 32.87 31.53 31.24 31.68 31.1 30.27 27.01 28.88 31.85 26.91 26.4 28.91 32.2 29.15 28.83 29.13 29.82 26.98 23.79 28.16 31.01 27.15 26.98 27.37 28.6 27.55 27.4 28.44 28.3 30.4 27.57 19.07 20.01 22.41 14.32 15.05 15.86 18.74 8.08 14.47 16.26 11.46 15.01 13.69 15.47 15.15 25.18 21.42 24.68 27.27 23.42
法人税等合計 23,195 26,738 29,207 27,601 35,808 35,158 37,467 39,377 45,026 41,141 31,182 38,773 49,682 41,331 41,246 47,799 55,783 45,833 50,392 47,678 52,427 42,368 39,651 48,051 53,966 45,879 46,687 44,071 18,119 55,713 36,511 31,469 26,378 34,406 34,140 21,557 23,274 29,028 22,178 17,890 19,860 29,387 8,883 4,645 18,161 16,477 18,224 23,512 27,347 17,489 36,016 26,913 27,540 42,599 25,670
実効税率(%)
純利益 40,495 55,663 55,575 62,549 67,610 66,492 68,641 72,336 67,717 69,493 63,412 68,178 76,231 68,048 69,641 79,473 94,021 89,076 85,729 93,172 97,037 89,716 75,415 91,789 108,935 94,218 93,138 97,662 135,743 88,429 109,636 122,743 132,881 130,905 116,087 85,905 94,837 98,527 61,379 69,872 77,663 87,678 43,241 89,604 93,559 56,236 83,019 72,402 81,436 88,976 138,382 119,021 144,079 166,445 145,530
純利益率(%)
一株あたり利益 0.51 0.69 0.69 0.77 0.84 0.84 0.87 0.91 0.86 0.88 0.81 0.87 0.97 0.88 0.92 1.06 1.27 1.21 1.19 1.3 1.37 1.29 1.12 1.37 1.66 1.45 1.44 1.53 2.15 1.42 1.79 2.01 2.2 2.17 1.94 1.43 1.57 1.62 1.01 1.15 1.27 1.43 0.71 1.49 1.54 0.93 1.38 1.2 1.35 1.48 2.34 2.02 2.46 2.85 2.51
希薄化後一株あたり利益 0.5 0.68 0.68 0.77 0.84 0.83 0.86 0.91 0.85 0.88 0.8 0.86 0.97 0.87 0.91 1.05 1.26 1.21 1.18 1.29 1.36 1.28 1.11 1.37 1.64 1.44 1.43 1.52 2.14 1.41 1.77 1.99 2.18 2.16 1.93 1.43 1.57 1.62 1 1.14 1.26 1.41 0.7 1.46 1.51 0.92 1.37 1.2 1.34 1.48 2.32 2 2.44 2.82 2.48
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -