Annual Financials for Fortinet Inc.
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Sales/Revenue
|
1.8B | 2.16B | 2.59B | 3.34B | 4.42B | |
Sales Growth |
- | 20.09% | 19.94% | 28.82% | 32.17% | |
Cost of Goods Sold (COGS) incl. D&A |
453.1M | 509.2M | 574.1M | 801.5M | 1.11B | |
COGS excluding D&A |
397.4M | 447.6M | 505.3M | 717.1M | 1B | |
Depreciation & Amortization Expense |
55.7M | 61.6M | 68.8M | 84.4M | 104.3M | |
Depreciation |
46.7M | 50.7M | 55.5M | 65.9M | 81M | |
Amortization of Intangibles |
9M | 10.9M | 13.3M | 18.5M | 23.3M | |
COGS Growth |
- | 12.38% | 12.75% | 39.61% | 38.27% | |
Gross Income |
1.35B | 1.65B | 2.02B | 2.54B | 3.31B | |
Gross Income Growth |
- | 22.68% | 22.16% | 25.76% | 30.25% | |
Gross Profit Margin |
- | - | - | - | 74.91% | NA |
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
SG&A Expense |
1.12B | 1.3B | 1.53B | 1.89B | 2.34B | |
Research & Development |
244.5M | 277.1M | 341.4M | 424.2M | 512.4M | |
Other SG&A |
872.6M | 1.03B | 1.19B | 1.47B | 1.83B | |
SGA Growth |
- | 16.62% | 17.34% | 23.95% | 23.71% | |
Other Operating Expense |
- | - | - | - | - | |
Unusual Expense |
- | - | - | - | - | |
EBIT after Unusual Expense |
- | - | - | - | - | |
Non Operating Income/Expense |
(6.6M) | (7.5M) | 32.4M | (7M) | (8.9M) | |
Non-Operating Interest Income |
26.5M | 42.5M | 17.7M | 4.5M | 17.4M | |
Equity in Affiliates (Pretax) |
- | - | - | - | - | |
Interest Expense |
- | - | - | 14.9M | 18M | |
Interest Expense Growth |
- | - | - | - | 20.81% | |
Gross Interest Expense |
- | - | - | 14.9M | 18M | |
Interest Capitalized |
- | - | - | - | - | |
Pretax Income |
250.9M | 386M | 541.7M | 628.4M | 955.5M | |
Pretax Income Growth |
- | 53.85% | 40.34% | 16.01% | 52.05% | |
Pretax Margin |
- | - | - | - | 21.63% | NA |
Income Tax |
(81.3M) | 54.3M | 53.2M | 14.1M | 30.8M | |
Income Tax - Current Domestic |
(10.6M) | 11.1M | 46.7M | 83.2M | 237.6M | |
Income Tax - Current Foreign |
36.9M | 11.4M | 13.6M | 23.3M | 18.8M | |
Income Tax - Deferred Domestic |
(111.1M) | 34.6M | (8.9M) | (91.3M) | (223.2M) | |
Income Tax - Deferred Foreign |
3.5M | (2.8M) | 1.8M | (1.1M) | (2.4M) | |
Income Tax Credits |
- | - | - | - | - | |
Equity in Affiliates |
- | - | - | (7.6M) | (68.1M) | |
Other After Tax Income (Expense) |
- | - | - | - | - | |
Consolidated Net Income |
332.2M | 331.7M | 488.5M | 606.7M | 856.6M | |
Minority Interest Expense |
- | - | - | (100,000) | (700,000) | |
Net Income |
332.2M | 331.7M | 488.5M | 606.8M | 857.3M | |
Net Income Growth |
- | -0.15% | 47.27% | 24.22% | 41.28% | |
Net Margin Growth |
- | - | - | - | 19.41% | NA |
Extraordinaries & Discontinued Operations |
- | - | - | - | - | |
Extra Items & Gain/Loss Sale Of Assets |
- | - | - | - | - | |
Cumulative Effect - Accounting Chg |
- | - | - | - | - | |
Discontinued Operations |
- | - | - | - | - | |
Net Income After Extraordinaries |
332.2M | 331.7M | 488.5M | 606.8M | 857.3M | |
Preferred Dividends |
- | - | - | - | - | |
Net Income Available to Common |
332.2M | 331.7M | 488.5M | 606.8M | 857.3M | |
EPS (Basic) |
0.39 | 0.39 | 0.60 | 0.74 | 1.08 | |
EPS (Basic) Growth |
- | -1.25% | 53.35% | 24.97% | 45.68% | |
Basic Shares Outstanding |
845.5M | 855M | 821M | 816M | 791.4M | |
EPS (Diluted) |
0.38 | 0.38 | 0.58 | 0.73 | 1.06 | |
EPS (Diluted) Growth |
- | -0.60% | 53.68% | 24.67% | 46.58% | |
Diluted Shares Outstanding |
871M | 875M | 838.5M | 835.5M | 805.3M | |
EBITDA |
286.7M | 412.6M | 560.4M | 730.2M | 1.07B | |
EBITDA Growth |
- | 43.91% | 35.82% | 30.30% | 46.44% | |
EBITDA Margin |
- | - | - | - | 24.21% | NA |