Free Trial

Fortinet (FTNT) Financials

Fortinet logo
$77.76 -1.85 (-2.32%)
Closing price 03:59 PM Eastern
Extended Trading
$77.66 -0.10 (-0.13%)
As of 04:14 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Fortinet

Annual Income Statements for Fortinet

This table shows Fortinet's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
25 7.99 32 31 335 332 489 607 857 1,148 1,745
Consolidated Net Income / (Loss)
25 7.99 32 31 335 332 489 607 857 1,148 1,745
Net Income / (Loss) Continuing Operations
25 7.99 32 31 335 332 489 607 857 1,148 1,745
Total Pre-Tax Income
62 17 43 124 254 386 542 628 956 1,334 2,059
Total Operating Income
59 15 43 110 234 351 532 650 970 1,241 1,803
Total Gross Profit
539 722 938 1,110 1,354 1,657 2,024 2,559 3,333 4,068 4,798
Total Revenue
770 1,009 1,275 1,495 1,805 2,163 2,594 3,342 4,417 5,305 5,956
Operating Revenue
770 1,009 1,275 1,495 1,805 2,163 2,594 3,342 4,417 5,305 5,956
Total Cost of Revenue
231 287 338 385 450 506 570 783 1,085 1,237 1,158
Operating Cost of Revenue
231 287 338 385 450 506 570 783 1,085 1,237 1,158
Total Operating Expenses
480 708 895 1,000 1,120 1,306 1,493 1,909 2,363 2,827 2,995
Selling, General & Admin Expense
41 72 81 88 93 - - - - - 238
Marketing Expense
316 470 627 701 782 927 1,072 1,346 1,686 2,006 2,045
Research & Development Expense
123 158 183 211 245 277 341 424 512 614 717
Other Operating Expenses / (Income)
- - - - 0.00 102 120 144 169 211 -4.60
Total Other Income / (Expense), net
2.23 2.13 0.20 14 20 35 9.90 -22 -14 93 255
Interest Expense
- - - - - 0.00 0.00 15 18 21 20
Interest & Investment Income
5.39 5.30 7.30 14 27 43 18 4.50 17 120 155
Other Income / (Expense), net
-3.17 -3.17 -7.10 0.70 -6.60 -7.50 -7.80 -12 -14 -6.10 120
Income Tax Expense
36 9.02 11 93 -81 54 53 14 31 144 284
Other Gains / (Losses), net
- - - - - 0.00 0.00 -7.60 -68 -42 -29
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - 0.00 0.00 -0.10 -0.70 0.00 0.00
Basic Earnings per Share
$0.15 $0.05 $0.19 $0.18 $1.98 $1.94 $0.60 $0.74 $1.08 $1.47 $2.28
Weighted Average Basic Shares Outstanding
163.83M 170.39M 172.60M 174.30M 169.10M 171M 821M 816.10M 791.40M 778.60M 764.40M
Diluted Earnings per Share
$0.15 $0.05 $0.18 $0.18 $1.92 $1.90 $0.58 $0.73 $1.06 $1.46 $2.26
Weighted Average Diluted Shares Outstanding
169.29M 176.14M 176.30M 178.10M 174.20M 175M 838.30M 835.30M 805.30M 788.20M 771.90M
Weighted Average Basic & Diluted Shares Outstanding
169M 159.70M 169.40M 174.40M 169.50M 172.51M 163.19M 160.82M 784.07M 763.03M 768.97M

Quarterly Income Statements for Fortinet

This table shows Fortinet's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
314 248 266 323 311 299 380 540 526 433 440
Consolidated Net Income / (Loss)
314 248 266 323 311 299 380 540 526 433 440
Net Income / (Loss) Continuing Operations
314 248 266 323 311 299 380 540 526 433 440
Total Pre-Tax Income
368 291 299 328 416 345 468 626 618 519 517
Total Operating Income
358 274 279 303 385 321 437 471 574 454 458
Total Gross Profit
986 955 997 1,017 1,099 1,049 1,159 1,245 1,346 1,247 1,315
Total Revenue
1,283 1,262 1,293 1,335 1,415 1,353 1,434 1,508 1,660 1,540 1,630
Operating Revenue
1,283 1,262 1,293 1,335 1,415 1,353 1,434 1,508 1,660 1,540 1,630
Total Cost of Revenue
297 308 296 318 316 305 275 263 315 293 315
Operating Cost of Revenue
297 308 296 318 316 305 275 263 315 293 315
Total Operating Expenses
628 681 718 714 714 727 722 774 772 793 857
Selling, General & Admin Expense
- 53 50 54 - 54 57 72 55 58 57
Marketing Expense
456 478 516 504 507 501 501 516 527 543 592
Research & Development Expense
129 151 153 157 153 173 165 187 191 199 210
Restructuring Charge
-1.20 -1.20 - - - -1.10 -1.20 - - -6.30 -1.30
Total Other Income / (Expense), net
10 18 20 25 30 24 31 156 44 66 59
Interest Expense
4.50 5.00 5.20 5.40 5.40 5.10 5.00 5.00 4.90 4.90 4.60
Interest & Investment Income
9.10 21 32 37 31 32 38 42 42 44 45
Other Income / (Expense), net
5.80 2.00 -6.20 -7.00 5.10 -2.90 -2.20 118 6.90 26 19
Income Tax Expense
9.20 21 28 -0.30 95 40 77 81 87 97 77
Other Gains / (Losses), net
-45 -22 -5.30 -5.20 -9.50 -6.60 -12 -5.30 -5.50 11 -0.10
Basic Earnings per Share
$0.40 $0.32 $0.34 $0.41 $0.40 $0.39 $0.50 $0.71 $0.68 $0.56 $0.57
Weighted Average Basic Shares Outstanding
791.40M 783.20M 785M 781.20M 778.60M 762.40M 763.80M 765M 764.40M 768.30M 765.50M
Diluted Earnings per Share
$0.40 $0.31 $0.33 $0.41 $0.40 $0.39 $0.49 $0.70 $0.68 $0.56 $0.57
Weighted Average Diluted Shares Outstanding
805.30M 793.40M 795.90M 791.20M 788.20M 770.50M 769.90M 771.90M 771.90M 776.80M 772.70M
Weighted Average Basic & Diluted Shares Outstanding
784.07M 785.20M 785.34M 767.91M 763.03M 763.94M 764.91M 766.45M 768.97M 765.42M 766.27M

Annual Cash Flow Statements for Fortinet

This table details how cash moves in and out of Fortinet's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
167 260 166 102 301 110 -161 257 364 -285 1,478
Net Cash From Operating Activities
197 283 346 594 639 808 1,084 1,500 1,731 1,936 2,258
Net Cash From Continuing Operating Activities
197 283 346 594 639 808 1,084 1,500 1,731 1,936 2,258
Net Income / (Loss) Continuing Operations
25 7.99 32 31 335 332 489 607 857 1,148 1,745
Consolidated Net Income / (Loss)
25 7.99 32 31 335 332 489 607 857 1,148 1,745
Depreciation Expense
22 32 49 56 56 62 69 84 104 113 123
Amortization Expense
8.70 7.46 4.80 2.50 90 102 139 183 228 239 245
Non-Cash Adjustments To Reconcile Net Income
63 98 125 141 162 180 198 223 309 310 166
Changes in Operating Assets and Liabilities, net
77 137 135 364 -4.00 133 190 402 233 126 -21
Net Cash From Investing Activities
-29 -0.97 -74 -77 -135 -502 -73 -1,325 764 -649 -727
Net Cash From Continuing Investing Activities
-29 -0.97 -74 -77 -135 -502 -73 -1,325 764 -649 -727
Purchase of Property, Plant & Equipment
-32 -37 -67 -135 -53 -92 -126 -296 -281 -204 -379
Acquisitions
-0.02 -38 -22 0.00 -22 -35 -40 -235 -31 -8.50 -276
Purchase of Investments
-497 -460 -474 -669 -682 -1,332 -1,079 -2,351 -389 -1,856 -1,965
Sale and/or Maturity of Investments
500 534 489 728 622 957 1,171 1,556 1,465 1,419 1,892
Other Investing Activities, net
- - - - 0.00 0.00 1.30 0.40 0.00 0.30 0.10
Net Cash From Financing Activities
0.75 -22 -106 -416 -203 -196 -1,172 83 -2,130 -1,570 -50
Net Cash From Continuing Financing Activities
0.75 -22 -106 -416 -203 -196 -1,172 83 -2,130 -1,570 -50
Repayment of Debt
0.00 0.00 -1.60 0.00 -10 -4.00 -5.40 -23 -4.80 -1.20 -12
Repurchase of Common Equity
-44 -60 -111 -446 -212 -145 -1,080 -742 -1,991 -1,501 -0.60
Issuance of Common Equity
55 67 45 76 87 50 22 26 26 44 63
Other Financing Activities, net
-11 -29 -38 -45 -67 -96 -108 -168 -160 -113 -101
Effect of Exchange Rate Changes
-0.60 - - - - 0.00 0.00 -0.10 -0.40 -0.80 -2.60
Cash Income Taxes Paid
41 19 27 32 41 59 40 127 260 426 579

Quarterly Cash Flow Statements for Fortinet

This table details how cash moves in and out of Fortinet's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
719 621 72 -190 -789 528 277 286 387 721 -228
Net Cash From Operating Activities
528 678 515 551 192 830 342 608 478 863 452
Net Cash From Continuing Operating Activities
528 678 515 551 192 830 342 608 478 863 452
Net Income / (Loss) Continuing Operations
314 248 266 323 311 299 380 540 526 433 440
Consolidated Net Income / (Loss)
314 248 266 323 311 299 380 540 526 433 440
Depreciation Expense
27 28 27 28 30 29 29 30 35 36 38
Amortization Expense
60 62 60 58 59 60 60 61 64 68 73
Non-Cash Adjustments To Reconcile Net Income
102 82 75 74 78 72 80 -45 59 31 60
Changes in Operating Assets and Liabilities, net
24 258 86 68 -286 371 -207 23 -207 296 -159
Net Cash From Investing Activities
217 -42 -424 -111 -72 -270 -50 -327 -80 -111 -266
Net Cash From Continuing Investing Activities
217 -42 -424 -111 -72 -270 -50 -327 -80 -111 -266
Purchase of Property, Plant & Equipment
-31 -30 -77 -70 -27 -222 -23 -36 -98 -67 -168
Acquisitions
-31 0.00 - -8.50 - -5.70 - -241 -29 -11 -30
Purchase of Investments
- -207 -597 -523 -528 -436 -538 -528 -463 -503 -474
Sale and/or Maturity of Investments
279 195 250 490 483 393 511 478 510 470 406
Other Investing Activities, net
- 0.10 - - 0.20 0.00 - 0.10 - 0.20 -0.10
Net Cash From Financing Activities
-27 -14 -18 -629 -910 -30 -14 3.00 -8.80 -33 -414
Net Cash From Continuing Financing Activities
-27 -14 -18 -629 -910 -30 -14 3.00 -8.80 -33 -414
Repayment of Debt
-3.50 -0.40 -0.60 -0.20 - -0.80 - - -11 0.00 -0.10
Issuance of Common Equity
4.40 21 8.10 6.70 7.80 13 6.20 20 23 20 11
Other Financing Activities, net
-28 -35 -25 -31 -22 -43 -20 -17 -21 -53 -24
Effect of Exchange Rate Changes
0.80 -0.10 -1.20 -0.60 1.10 -1.40 -1.00 2.10 -2.30 0.90 0.40
Cash Income Taxes Paid
63 21 38 26 341 31 252 140 156 27 237

Annual Balance Sheets for Fortinet

This table presents Fortinet's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
1,425 1,791 2,140 2,258 3,078 3,879 4,045 5,919 6,228 7,259 9,763
Total Current Assets
1,005 1,271 1,539 1,717 2,221 2,769 2,740 3,601 3,810 4,428 5,972
Cash & Equivalents
283 543 709 811 1,112 1,223 1,062 1,319 1,683 1,398 2,876
Short-Term Investments
437 348 377 440 537 843 776 1,233 528 1,043 1,191
Accounts Receivable
185 260 313 348 445 544 720 808 1,262 1,402 1,463
Inventories, net
69 84 107 77 90 118 140 176 265 485 316
Prepaid Expenses
31 36 33 40 37 41 43 65 73 101 126
Plant, Property, & Equipment, net
59 91 137 245 271 344 448 688 899 1,044 1,350
Total Noncurrent Assets
360 429 464 296 586 766 856 1,631 1,519 1,786 2,442
Long-Term Investments
272 273 225 98 67 144 118 441 46 - 0.00
Goodwill
2.82 4.69 15 15 38 67 93 125 128 127 235
Intangible Assets
2.83 18 25 16 22 31 32 64 56 35 115
Noncurrent Deferred & Refundable Income Taxes
73 119 183 147 255 226 245 342 569 869 1,336
Other Noncurrent Operating Assets
11 14 17 20 203 297 368 659 720 756 756
Total Liabilities & Shareholders' Equity
1,425 1,791 2,140 2,258 3,078 3,879 4,045 5,919 6,228 7,259 9,763
Total Liabilities
749 1,035 1,302 1,669 2,068 2,537 3,189 5,121 6,510 7,722 8,269
Total Current Liabilities
496 679 829 1,027 1,256 1,456 1,830 2,318 3,078 3,719 4,061
Short-Term Debt
- - - - - - - - - - 0.00
Accounts Payable
50 62 57 70 86 96 142 148 243 204 191
Accrued Expenses
29 33 36 50 78 102 149 197 266 424 338
Current Deferred Revenue
369 515 645 794 966 1,156 1,393 1,777 2,349 2,849 3,276
Current Employee Benefit Liabilities
46 61 78 92 98 102 146 195 219 242 256
Total Noncurrent Liabilities
252 356 473 641 811 1,081 1,359 2,803 3,431 4,003 4,209
Long-Term Debt
- - - - - - 0.00 988 990 992 994
Noncurrent Deferred Revenue
235 337 459 633 798 1,036 1,303 1,755 2,291 2,886 3,085
Other Noncurrent Operating Liabilities
17 19 14 8.60 13 45 56 59 150 125 130
Commitments & Contingencies
- - - - - - - 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
676 755 838 589 1,010 1,342 856 798 -282 -463 1,494
Total Preferred & Common Equity
676 755 838 589 1,010 1,342 856 782 -282 -463 1,494
Total Common Equity
676 755 838 589 1,010 1,342 856 782 -282 -463 1,494
Common Stock
563 688 801 910 1,069 1,181 1,207 1,254 1,285 1,417 1,637
Retained Earnings
114 68 38 -320 -58 161 -352 -468 -1,546 -1,862 -117
Accumulated Other Comprehensive Income / (Loss)
-0.35 -0.93 -0.77 -0.80 -0.80 1.10 0.70 -4.80 -20 -19 -26

Quarterly Balance Sheets for Fortinet

This table presents Fortinet's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
6,228 6,832 7,486 7,479 7,259 7,662 8,053 8,852 9,763 10,407 10,641
Total Current Assets
3,810 4,359 4,878 4,753 4,428 4,560 4,919 5,221 5,972 6,443 6,346
Cash & Equivalents
1,683 2,304 2,376 2,187 1,398 1,926 2,203 2,489 2,876 3,597 3,369
Short-Term Investments
528 575 937 982 1,043 1,097 1,136 1,211 1,191 1,184 1,194
Accounts Receivable
1,262 1,087 1,079 1,014 1,402 996 1,083 1,044 1,463 1,174 1,216
Inventories, net
265 303 376 468 485 440 383 354 316 363 405
Prepaid Expenses
73 90 110 103 101 101 113 122 126 125 163
Plant, Property, & Equipment, net
899 917 982 1,038 1,044 1,247 1,243 1,273 1,350 1,404 1,545
Total Noncurrent Assets
1,519 1,556 1,626 1,689 1,786 1,855 1,891 2,358 2,442 2,561 2,750
Long-Term Investments
46 16 4.20 1.50 - - - - - 35 112
Goodwill
128 128 126 125 127 129 128 213 235 236 259
Intangible Assets
56 51 45 40 35 34 30 112 115 121 123
Noncurrent Deferred & Refundable Income Taxes
569 650 729 789 869 943 999 1,300 1,336 1,412 1,457
Other Noncurrent Operating Assets
720 712 722 734 756 749 734 733 756 756 799
Total Liabilities & Shareholders' Equity
6,228 6,832 7,486 7,479 7,259 7,662 8,053 8,852 9,763 10,407 10,641
Total Liabilities
6,510 6,821 7,165 7,405 7,722 7,800 7,765 7,944 8,269 8,444 8,581
Total Current Liabilities
3,078 3,262 3,501 3,649 3,719 3,800 3,725 3,884 4,061 4,728 4,777
Short-Term Debt
- - - - - - - - - 499 499
Accounts Payable
243 238 238 254 204 135 132 178 191 225 245
Accrued Expenses
266 347 267 317 424 539 401 377 338 415 339
Current Deferred Revenue
2,349 2,463 2,588 2,647 2,849 2,912 2,975 3,081 3,276 3,339 3,413
Current Employee Benefit Liabilities
219 213 225 211 242 215 217 248 256 250 281
Total Noncurrent Liabilities
3,431 3,559 3,664 3,756 4,003 3,999 4,039 4,060 4,209 3,716 3,804
Long-Term Debt
990 991 991 992 992 993 993 994 994 496 496
Noncurrent Deferred Revenue
2,291 2,488 2,600 2,700 2,886 2,878 2,921 2,931 3,085 3,079 3,155
Other Noncurrent Operating Liabilities
150 80 73 65 125 129 125 136 130 141 153
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-282 11 321 74 -463 -138 288 908 1,494 1,963 2,060
Total Preferred & Common Equity
-282 11 321 74 -463 -138 288 908 1,494 1,963 2,060
Total Common Equity
-282 11 321 74 -463 -138 288 908 1,494 1,963 2,060
Common Stock
1,285 1,328 1,377 1,398 1,417 1,450 1,500 1,569 1,637 1,670 1,717
Retained Earnings
-1,546 -1,299 -1,032 -1,299 -1,862 -1,562 -1,183 -643 -117 316 364
Accumulated Other Comprehensive Income / (Loss)
-20 -18 -23 -24 -19 -25 -29 -18 -26 -23 -21

Annual Metrics And Ratios for Fortinet

This table displays calculated financial ratios and metrics derived from Fortinet's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
25.20% 31.01% 26.37% 17.21% 20.72% 19.86% 19.94% 28.82% 32.17% 20.09% 12.27%
EBITDA Growth
-11.24% -41.58% 75.55% 89.11% 121.84% 35.63% 44.28% 23.86% 42.17% 23.20% 44.36%
EBIT Growth
-20.50% -79.15% 205.72% 208.66% 106.15% 50.79% 52.55% 21.91% 49.67% 29.17% 55.73%
NOPAT Growth
-41.88% -71.39% 358.68% -13.25% 1,010.24% -2.29% 59.00% 32.58% 47.58% 18.00% 40.41%
Net Income Growth
-42.76% -68.48% 303.16% -2.48% 966.56% -0.96% 47.27% 24.20% 41.19% 33.99% 52.05%
EPS Growth
-42.31% -66.67% 260.00% 0.00% 966.67% -1.04% 47.27% 24.20% 45.21% 37.74% 54.79%
Operating Cash Flow Growth
33.38% 43.73% 22.35% 71.94% 7.49% 26.47% 34.12% 38.39% 15.40% 11.84% 16.67%
Free Cash Flow Firm Growth
17.35% 20.77% -4.19% 228.19% -18.95% 81.32% 53.80% 4.25% 72.58% 14.90% -16.96%
Invested Capital Growth
-22.73% -29.50% -15.62% -60.71% 7.04% -22.81% -26.76% -9.65% -28.37% -23.51% 17.43%
Revenue Q/Q Growth
6.44% 7.75% 5.48% 3.73% 5.48% 5.37% 5.16% 6.90% 7.79% 2.55% 4.29%
EBITDA Q/Q Growth
-5.26% -6.14% 59.23% -0.22% 22.72% 9.24% 8.50% 7.36% 14.59% 1.82% 9.60%
EBIT Q/Q Growth
-8.93% -36.93% 480.98% -0.45% 24.75% 12.37% 9.55% 6.88% 19.02% 2.23% 10.99%
NOPAT Q/Q Growth
-16.38% -55.72% 752.81% -64.71% 177.33% -16.13% 7.45% 11.78% 17.24% -4.46% 14.29%
Net Income Q/Q Growth
-17.03% -53.92% 617.63% -63.31% 177.69% -16.45% 5.78% 9.39% 15.51% -0.25% 14.07%
EPS Q/Q Growth
-16.67% -50.00% 500.00% -62.50% 178.26% -18.10% 5.78% 9.39% 12.77% -0.68% 13.00%
Operating Cash Flow Q/Q Growth
-5.44% 13.31% 10.37% 10.50% 3.68% 1.28% 10.85% 4.92% 10.28% -14.81% 14.50%
Free Cash Flow Firm Q/Q Growth
-19.26% 32.60% 24.54% 24.64% -5.87% -11.45% 26.27% -5.54% 32.04% -19.00% 15.83%
Invested Capital Q/Q Growth
-0.40% -9.26% -5.65% -22.29% 9.58% 8.11% -3.60% 5.66% -6.94% 9.17% 12.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
70.01% 71.59% 73.51% 74.23% 75.04% 76.61% 78.03% 76.57% 75.44% 76.68% 80.56%
EBITDA Margin
11.28% 5.03% 6.99% 11.27% 20.71% 23.44% 28.20% 27.11% 29.16% 29.92% 38.47%
Operating Margin
7.70% 1.47% 3.36% 7.35% 12.99% 16.23% 20.50% 19.46% 21.95% 23.40% 30.28%
EBIT Margin
7.29% 1.16% 2.81% 7.39% 12.62% 15.88% 20.20% 19.11% 21.64% 23.28% 32.29%
Profit (Net Income) Margin
3.29% 0.79% 2.52% 2.10% 18.56% 15.34% 18.83% 18.15% 19.39% 21.64% 29.30%
Tax Burden Percent
41.18% 46.97% 74.71% 25.32% 131.69% 85.93% 90.18% 96.55% 89.65% 86.06% 84.78%
Interest Burden Percent
109.60% 145.22% 120.39% 112.22% 111.63% 112.37% 103.38% 98.37% 99.94% 107.99% 107.03%
Effective Tax Rate
58.82% 53.03% 25.29% 74.68% -31.69% 14.07% 9.82% 2.24% 3.22% 10.78% 13.79%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
4.02% 1.12% 4.04% 4.40% 41.87% 28.20% 44.44% 73.34% 331.50% -308.13% 338.74%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
4.33% 0.73% 1.82% 5.03% 8.54% 9.87% 13.23% 12.82% 15.74% 18.31% 22.60%
Return on Assets (ROA)
1.95% 0.50% 1.64% 1.43% 12.55% 9.54% 12.33% 12.18% 14.10% 17.02% 20.51%
Return on Common Equity (ROCE)
4.02% 1.12% 4.04% 4.40% 41.87% 28.20% 44.44% 72.60% 320.79% -308.13% 338.74%
Return on Equity Simple (ROE_SIMPLE)
3.75% 1.06% 3.84% 5.33% 33.15% 24.71% 57.07% 77.61% -304.19% -247.69% 116.83%
Net Operating Profit after Tax (NOPAT)
24 6.99 32 28 309 302 480 636 938 1,107 1,555
NOPAT Margin
3.17% 0.69% 2.51% 1.86% 17.11% 13.94% 18.48% 19.02% 21.24% 20.87% 26.10%
Net Nonoperating Expense Percent (NNEP)
0.10% 0.09% 0.01% 0.27% 1.71% 1.53% 0.43% -1.47% -5.00% 2.99% 8.43%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 132.39% 209.36% 62.48%
Cost of Revenue to Revenue
29.99% 28.41% 26.49% 25.77% 24.96% 23.39% 21.97% 23.43% 24.56% 23.32% 19.44%
SG&A Expenses to Revenue
5.37% 7.09% 6.36% 5.88% 5.15% 0.00% 0.00% 0.00% 0.00% 0.00% 3.99%
R&D to Revenue
15.95% 15.67% 14.36% 14.09% 13.55% 12.81% 13.16% 12.69% 11.60% 11.57% 12.04%
Operating Expenses to Revenue
62.31% 70.11% 70.15% 66.88% 62.05% 60.38% 57.53% 57.11% 53.49% 53.28% 50.28%
Earnings before Interest and Taxes (EBIT)
56 12 36 111 228 344 524 639 956 1,235 1,923
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
87 51 89 169 374 507 732 906 1,288 1,587 2,291
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.50 1.42 1.24 2.58 2.38 2.72 5.63 15.03 0.00 0.00 48.48
Price to Tangible Book Value (P/TBV)
1.51 1.47 1.31 2.72 2.53 2.94 6.59 19.82 0.00 0.00 63.33
Price to Revenue (P/Rev)
1.31 1.06 0.82 1.02 1.33 1.69 1.86 3.52 8.65 8.47 12.16
Price to Earnings (P/E)
39.89 134.46 32.37 48.39 7.17 11.01 9.87 19.37 44.55 39.16 41.49
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.51% 0.74% 3.09% 2.07% 13.96% 9.08% 10.13% 5.16% 2.24% 2.55% 2.41%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.02 0.00 0.00 0.11 0.38 0.67 1.10 2.92 8.36 8.20 11.64
Enterprise Value to EBITDA (EV/EBITDA)
0.22 0.00 0.00 1.01 1.83 2.84 3.92 10.78 28.67 27.41 30.27
Enterprise Value to EBIT (EV/EBIT)
0.34 0.00 0.00 1.54 3.00 4.20 5.47 15.29 38.62 35.22 36.05
Enterprise Value to NOPAT (EV/NOPAT)
0.78 0.00 0.00 6.12 2.21 4.78 5.98 15.36 39.35 39.28 44.60
Enterprise Value to Operating Cash Flow (EV/OCF)
0.10 0.00 0.00 0.29 1.07 1.78 2.65 6.51 21.34 22.47 30.71
Enterprise Value to Free Cash Flow (EV/FCFF)
0.23 0.00 0.00 0.54 2.68 3.12 4.03 13.16 28.84 29.57 56.76
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -3.52 -2.14 0.67
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -3.52 -2.14 0.67
Financial Leverage
-1.45 -1.51 -1.55 -1.86 -1.92 -1.67 -1.89 -2.39 -6.33 3.64 -4.39
Leverage Ratio
2.06 2.25 2.47 3.08 3.34 2.96 3.60 6.02 23.50 -18.10 16.52
Compound Leverage Factor
2.25 3.26 2.97 3.46 3.72 3.32 3.73 5.92 23.49 -19.55 17.68
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 139.73% 187.62% 39.96%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 139.73% 187.62% 39.96%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.93% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 43.75% -39.73% -87.62% 60.04%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.09 0.77 0.63 0.43
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.21 -0.98 -0.91 -1.34
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.09 0.77 0.63 0.43
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.55 1.06 0.90 0.64
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.15 -1.35 -1.31 -1.98
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.55 1.06 0.90 0.64
Altman Z-Score
2.02 1.66 1.55 1.54 1.88 2.18 2.12 2.45 4.53 4.54 6.73
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.01% 3.23% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.03 1.87 1.86 1.67 1.77 1.90 1.50 1.55 1.24 1.19 1.47
Quick Ratio
1.82 1.70 1.69 1.56 1.67 1.79 1.40 1.45 1.13 1.03 1.36
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
83 100 96 315 255 463 712 742 1,280 1,471 1,222
Operating Cash Flow to CapEx
610.56% 756.32% 514.43% 439.32% 1,205.47% 876.36% 860.76% 506.83% 615.43% 948.31% 595.96%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 49.79 71.13 70.05 61.08
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.65 96.14 92.17 112.91
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 80.79 80.52 82.45 93.96
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.59 0.63 0.65 0.68 0.68 0.62 0.65 0.67 0.73 0.79 0.70
Accounts Receivable Turnover
4.89 4.54 4.46 4.52 4.55 4.38 4.10 4.38 4.27 3.98 4.16
Inventory Turnover
3.91 3.74 3.54 4.18 5.38 4.87 4.42 4.96 4.93 3.30 2.89
Fixed Asset Turnover
16.12 13.46 11.17 7.81 6.98 7.03 6.55 5.89 5.57 5.46 4.98
Accounts Payable Turnover
5.40 5.15 5.71 6.08 5.76 5.54 4.79 5.40 5.54 5.53 5.86
Days Sales Outstanding (DSO)
74.67 80.34 81.93 80.72 80.17 83.43 88.94 83.42 85.50 91.64 87.80
Days Inventory Outstanding (DIO)
93.34 97.59 103.06 87.24 67.79 75.00 82.51 73.56 74.08 110.54 126.17
Days Payable Outstanding (DPO)
67.58 70.92 63.88 60.03 63.37 65.94 76.20 67.59 65.91 66.04 62.30
Cash Conversion Cycle (CCC)
100.43 107.00 121.11 107.93 84.58 92.48 95.24 89.39 93.67 136.14 151.67
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-316 -409 -473 -760 -706 -868 -1,100 -1,206 -1,548 -1,912 -1,578
Invested Capital Turnover
-2.69 -2.79 -2.89 -2.43 -2.46 -2.75 -2.64 -2.90 -3.21 -3.07 -3.41
Increase / (Decrease) in Invested Capital
-58 -93 -64 -287 54 -161 -232 -106 -342 -364 333
Enterprise Value (EV)
19 -90 -268 170 683 1,442 2,867 9,765 36,929 43,498 69,342
Market Capitalization
1,011 1,074 1,042 1,520 2,400 3,652 4,822 11,752 38,195 44,946 72,414
Book Value per Share
$4.10 $4.39 $4.84 $3.39 $5.93 $7.85 $5.27 $4.78 ($0.36) ($0.60) $1.95
Tangible Book Value per Share
$4.07 $4.26 $4.61 $3.21 $5.58 $7.27 $4.51 $3.63 ($0.60) ($0.81) $1.49
Total Capital
676 755 838 589 1,010 1,342 856 1,787 709 529 2,488
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 988 990 992 994
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 988 990 992 994
Net Debt
-992 -1,164 -1,311 -1,349 -1,717 -2,210 -1,956 -2,004 -1,266 -1,448 -3,072
Capital Expenditures (CapEx)
32 37 67 135 53 92 126 296 281 204 379
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-211 -299 -376 -562 -685 -752 -926 -1,269 -1,479 -1,731 -2,156
Debt-free Net Working Capital (DFNWC)
509 592 709 690 965 1,313 911 1,283 732 709 1,911
Net Working Capital (NWC)
509 592 709 690 965 1,313 911 1,283 732 709 1,911
Net Nonoperating Expense (NNE)
-0.92 -1.00 -0.15 -3.60 -26 -30 -8.93 29 82 -41 -191
Net Nonoperating Obligations (NNO)
-992 -1,164 -1,311 -1,349 -1,717 -2,210 -1,956 -2,004 -1,266 -1,448 -3,072
Total Depreciation and Amortization (D&A)
31 39 53 58 146 164 208 267 332 352 368
Debt-free, Cash-free Net Working Capital to Revenue
-27.40% -29.67% -29.50% -37.57% -37.96% -34.79% -35.71% -37.98% -33.48% -32.63% -36.20%
Debt-free Net Working Capital to Revenue
66.06% 58.64% 55.61% 46.13% 53.45% 60.71% 35.11% 38.37% 16.57% 13.37% 32.08%
Net Working Capital to Revenue
66.06% 58.64% 55.61% 46.13% 53.45% 60.71% 35.11% 38.37% 16.57% 13.37% 32.08%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.15 $0.05 $0.19 $0.18 $1.96 $1.91 $2.98 $3.72 $1.08 $1.47 $2.28
Adjusted Weighted Average Basic Shares Outstanding
163.83M 170.39M 172.62M 174.32M 169.10M 171M 164.20M 163.20M 791.40M 778.60M 764.40M
Adjusted Diluted Earnings per Share
$0.15 $0.05 $0.18 $0.18 $1.91 $1.87 $2.91 $3.63 $1.06 $1.46 $2.26
Adjusted Weighted Average Diluted Shares Outstanding
169.29M 176.14M 176.34M 178.08M 174.20M 175M 167.70M 167.10M 805.30M 788.20M 771.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $1.91 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
168.87M 171.60M 175.32M 168.02M 170.63M 172.51M 163.19M 160.82M 784.07M 763.03M 768.97M
Normalized Net Operating Profit after Tax (NOPAT)
42 16 35 77 164 302 443 631 934 1,103 1,555
Normalized NOPAT Margin
5.39% 1.56% 2.75% 5.16% 9.09% 13.94% 17.09% 18.89% 21.14% 20.80% 26.10%
Pre Tax Income Margin
7.99% 1.68% 3.38% 8.29% 14.09% 17.85% 20.88% 18.80% 21.63% 25.14% 34.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.87 53.12 58.81 96.17
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.67 52.13 52.73 77.73
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.01 37.49 49.09 77.22
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.81 36.51 43.01 58.79
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
173.53% 751.22% 344.10% 1,421.34% 63.24% 43.74% 221.11% 122.27% 232.45% 130.73% 0.03%

Quarterly Metrics And Ratios for Fortinet

This table displays calculated financial ratios and metrics derived from Fortinet's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
33.15% 32.21% 25.50% 16.10% 10.30% 7.21% 10.95% 13.00% 17.31% 13.77% 13.64%
EBITDA Growth
57.10% 64.80% 34.93% 9.70% 6.27% 11.36% 45.61% 77.87% 41.84% 43.45% 12.19%
EBIT Growth
72.49% 94.15% 46.67% 11.94% 7.40% 15.54% 59.46% 98.85% 48.78% 50.77% 9.63%
NOPAT Growth
65.29% 58.61% 31.39% 27.45% -14.83% 12.22% 44.43% 35.05% 66.13% 29.88% 6.55%
Net Income Growth
57.85% 79.10% 53.58% 39.72% -0.92% 20.83% 42.62% 67.20% 69.25% 44.80% 15.88%
EPS Growth
66.67% 82.35% 57.14% 41.38% 0.00% 25.81% 48.48% 70.73% 70.00% 43.59% 16.33%
Operating Cash Flow Growth
43.97% 71.04% 59.28% 14.12% -63.70% 22.57% -33.61% 10.32% 149.14% 3.96% 32.13%
Free Cash Flow Firm Growth
117.82% 170.57% 352.81% 135.77% -4.33% -35.32% -54.76% -89.15% -75.71% -89.36% -111.68%
Invested Capital Growth
-28.37% -47.81% -50.36% -45.40% -23.51% -14.55% -2.62% 14.52% 17.43% 14.30% 21.31%
Revenue Q/Q Growth
11.61% -1.61% 2.42% 3.23% 6.03% -4.37% 5.99% 5.15% 10.08% -7.25% 5.86%
EBITDA Q/Q Growth
29.47% -19.06% -1.42% 6.19% 25.43% -15.18% 28.89% 29.72% 0.01% -14.22% 0.81%
EBIT Q/Q Growth
37.42% -24.23% -0.98% 8.58% 31.84% -18.49% 36.66% 35.40% -1.36% -17.40% -0.63%
NOPAT Q/Q Growth
46.51% -27.34% -0.09% 19.83% -2.10% -4.26% 28.58% 12.05% 20.43% -25.15% 5.49%
Net Income Q/Q Growth
35.79% -21.06% 7.51% 21.25% -3.72% -3.73% 26.90% 42.15% -2.54% -17.64% 1.55%
EPS Q/Q Growth
37.93% -22.50% 6.45% 24.24% -2.44% -2.50% 25.64% 42.86% -2.86% -17.65% 1.79%
Operating Cash Flow Q/Q Growth
9.34% 28.29% -23.97% 7.01% -65.22% 333.18% -58.82% 77.81% -21.46% 80.76% -47.65%
Free Cash Flow Firm Q/Q Growth
69.57% 25.29% 6.85% 3.86% -31.20% -15.29% -25.27% -75.08% 53.96% -62.89% -182.02%
Invested Capital Q/Q Growth
-6.94% -22.27% -5.96% -4.95% 9.17% -13.41% 5.07% 12.59% 12.25% -17.71% 12.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.83% 75.62% 77.12% 76.20% 77.68% 77.48% 80.83% 82.53% 81.06% 80.96% 80.68%
EBITDA Margin
35.17% 28.93% 27.85% 28.65% 33.88% 30.05% 36.55% 45.09% 40.97% 37.89% 36.08%
Operating Margin
27.89% 21.67% 21.58% 22.72% 27.23% 23.73% 30.48% 31.22% 34.58% 29.47% 28.10%
EBIT Margin
28.34% 21.83% 21.10% 22.19% 27.60% 23.52% 30.33% 39.06% 35.00% 31.17% 29.26%
Profit (Net Income) Margin
24.46% 19.62% 20.60% 24.19% 21.97% 22.12% 26.48% 35.80% 31.70% 28.15% 27.00%
Tax Burden Percent
85.23% 85.09% 89.00% 98.51% 74.81% 86.65% 81.10% 86.19% 85.09% 83.46% 85.08%
Interest Burden Percent
101.27% 105.66% 109.68% 110.67% 106.43% 108.51% 107.66% 106.35% 106.44% 108.21% 108.47%
Effective Tax Rate
2.50% 7.32% 9.22% -0.09% 22.91% 11.44% 16.34% 12.96% 14.02% 18.58% 14.90%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
331.50% 789.86% -3,626.37% -419.43% -308.13% -1,902.30% 430.88% 311.53% 338.74% 205.91% 165.17%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
20.61% 16.52% 16.47% 17.92% 21.71% 17.51% 21.62% 27.31% 24.49% 21.19% 19.84%
Return on Assets (ROA)
17.79% 14.85% 16.08% 19.53% 17.28% 16.47% 18.87% 25.04% 22.18% 19.14% 18.31%
Return on Common Equity (ROCE)
320.79% 739.81% -4,452.24% -428.52% -308.13% -1,902.30% 430.88% 311.53% 338.74% 205.91% 165.17%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 329.67% 1,552.90% 0.00% -872.29% 455.55% 168.47% 0.00% 95.74% 0.00%
Net Operating Profit after Tax (NOPAT)
349 253 253 303 297 284 366 410 494 369 390
NOPAT Margin
27.19% 20.08% 19.59% 22.74% 21.00% 21.02% 25.50% 27.18% 29.73% 24.00% 23.91%
Net Nonoperating Expense Percent (NNEP)
-2.14% -0.34% 0.79% 1.29% 1.02% 0.75% 0.60% 5.32% 1.44% 2.19% 1.67%
Return On Investment Capital (ROIC_SIMPLE)
49.22% - - - 56.18% - - - 19.84% 12.49% 12.75%
Cost of Revenue to Revenue
23.17% 24.38% 22.88% 23.80% 22.32% 22.52% 19.17% 17.47% 18.94% 19.04% 19.32%
SG&A Expenses to Revenue
0.00% 4.18% 3.86% 4.01% 0.00% 4.02% 3.95% 4.75% 3.32% 3.75% 3.49%
R&D to Revenue
10.05% 11.97% 11.86% 11.76% 10.78% 12.78% 11.53% 12.42% 11.51% 12.90% 12.85%
Operating Expenses to Revenue
48.94% 53.95% 55.54% 53.48% 50.44% 53.75% 50.35% 51.31% 46.47% 51.49% 52.58%
Earnings before Interest and Taxes (EBIT)
364 276 273 296 391 318 435 589 581 480 477
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
451 365 360 382 480 407 524 680 680 583 588
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 4,570.97 184.79 621.91 0.00 0.00 159.76 65.32 48.48 37.71 39.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 394.11 0.00 0.00 0.00 353.90 101.63 63.33 46.10 48.22
Price to Revenue (P/Rev)
8.65 11.03 11.90 8.91 8.47 9.72 8.32 10.39 12.16 12.05 12.77
Price to Earnings (P/E)
44.55 53.91 56.03 40.05 39.16 43.74 35.07 38.77 41.49 39.39 41.72
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.24% 1.86% 1.78% 2.50% 2.55% 2.29% 2.85% 2.58% 2.41% 2.54% 2.40%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
8.36 10.63 11.43 8.49 8.20 9.35 7.89 9.91 11.64 11.43 12.19
Enterprise Value to EBITDA (EV/EBITDA)
28.67 35.07 37.40 28.17 27.41 30.96 24.37 27.08 30.27 28.45 30.51
Enterprise Value to EBIT (EV/EBIT)
38.62 46.07 48.47 36.34 35.22 39.46 30.34 32.67 36.05 33.67 36.32
Enterprise Value to NOPAT (EV/NOPAT)
39.35 48.61 52.14 37.88 39.28 44.30 34.93 41.62 44.60 42.80 46.42
Enterprise Value to Operating Cash Flow (EV/OCF)
21.34 24.95 25.88 19.33 22.47 24.15 22.81 28.70 30.71 30.64 32.17
Enterprise Value to Free Cash Flow (EV/FCFF)
28.84 30.52 32.30 24.18 29.57 35.67 33.52 53.68 56.76 52.76 63.04
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-3.52 86.92 3.09 13.38 -2.14 -7.22 3.45 1.09 0.67 0.51 0.48
Long-Term Debt to Equity
-3.52 86.92 3.09 13.38 -2.14 -7.22 3.45 1.09 0.67 0.25 0.24
Financial Leverage
-6.33 -13.97 56.17 5.47 3.64 31.20 -7.67 -4.97 -4.39 -3.21 -2.57
Leverage Ratio
23.50 51.04 -218.85 -23.36 -18.10 -114.94 25.50 16.63 16.52 9.90 7.96
Compound Leverage Factor
23.80 53.93 -240.02 -25.85 -19.27 -124.73 27.45 17.68 17.58 10.71 8.63
Debt to Total Capital
139.73% 98.86% 75.53% 93.05% 187.62% 116.08% 77.51% 52.25% 39.96% 33.64% 32.57%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16.86% 16.33%
Long-Term Debt to Total Capital
139.73% 98.86% 75.53% 93.05% 187.62% 116.08% 77.51% 52.25% 39.96% 16.78% 16.24%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-39.73% 1.14% 24.47% 6.95% -87.62% -16.08% 22.49% 47.75% 60.04% 66.36% 67.43%
Debt to EBITDA
0.77 0.69 0.65 0.64 0.63 0.61 0.55 0.48 0.43 0.40 0.39
Net Debt to EBITDA
-0.98 -1.33 -1.53 -1.40 -0.91 -1.25 -1.31 -1.29 -1.34 -1.55 -1.45
Long-Term Debt to EBITDA
0.77 0.69 0.65 0.64 0.63 0.61 0.55 0.48 0.43 0.20 0.20
Debt to NOPAT
1.06 0.96 0.91 0.86 0.90 0.87 0.79 0.73 0.64 0.61 0.60
Net Debt to NOPAT
-1.35 -1.84 -2.13 -1.88 -1.31 -1.78 -1.88 -1.99 -1.98 -2.33 -2.21
Long-Term Debt to NOPAT
1.06 0.96 0.91 0.86 0.90 0.87 0.79 0.73 0.64 0.30 0.30
Altman Z-Score
4.22 5.33 5.78 4.49 4.16 4.71 4.40 5.42 6.28 6.24 6.63
Noncontrolling Interest Sharing Ratio
3.23% 6.34% -22.77% -2.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.24 1.34 1.39 1.30 1.19 1.20 1.32 1.34 1.47 1.36 1.33
Quick Ratio
1.13 1.22 1.25 1.15 1.03 1.06 1.19 1.22 1.36 1.26 1.21
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
691 866 925 961 661 560 418 104 161 60 -49
Operating Cash Flow to CapEx
1,709.06% 2,235.97% 670.70% 786.31% 712.64% 374.22% 1,480.52% 1,675.21% 489.34% 1,298.20% 269.31%
Free Cash Flow to Firm to Interest Expense
153.52 173.12 177.86 177.88 122.39 109.78 83.68 20.85 32.76 12.16 -10.62
Operating Cash Flow to Interest Expense
117.36 135.50 99.06 102.07 35.50 162.82 68.40 121.62 97.47 176.18 98.24
Operating Cash Flow Less CapEx to Interest Expense
110.49 129.44 84.29 89.09 30.52 119.31 63.78 114.36 77.55 162.61 61.76
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.73 0.76 0.78 0.81 0.79 0.74 0.71 0.70 0.70 0.68 0.68
Accounts Receivable Turnover
4.27 5.03 4.99 5.23 3.98 5.18 5.12 5.55 4.16 5.66 5.51
Inventory Turnover
4.93 4.67 4.14 3.57 3.30 3.33 3.20 2.82 2.89 2.86 3.01
Fixed Asset Turnover
5.57 5.55 5.55 5.37 5.46 4.99 4.98 4.94 4.98 4.63 4.55
Accounts Payable Turnover
5.54 5.51 5.49 5.20 5.53 6.61 6.55 5.37 5.86 6.37 6.29
Days Sales Outstanding (DSO)
85.50 72.52 73.12 69.75 91.64 70.47 71.26 65.76 87.80 64.48 66.20
Days Inventory Outstanding (DIO)
74.08 78.09 88.10 102.33 110.54 109.76 114.24 129.40 126.17 127.75 121.33
Days Payable Outstanding (DPO)
65.91 66.20 66.50 70.24 66.04 55.25 55.71 67.99 62.30 57.28 58.06
Cash Conversion Cycle (CCC)
93.67 84.41 94.72 101.85 136.14 124.98 129.79 127.18 151.67 134.95 129.47
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-1,548 -1,892 -2,005 -2,104 -1,912 -2,168 -2,058 -1,799 -1,578 -1,858 -1,619
Invested Capital Turnover
-3.21 -2.98 -2.99 -2.91 -3.07 -2.66 -2.73 -2.93 -3.41 -3.05 -3.45
Increase / (Decrease) in Invested Capital
-342 -612 -672 -657 -364 -275 -53 306 333 310 439
Enterprise Value (EV)
36,929 50,205 57,027 43,905 43,498 50,426 43,697 56,612 69,342 70,201 77,240
Market Capitalization
38,195 52,109 59,353 46,084 44,946 52,456 46,043 59,319 72,414 74,021 80,920
Book Value per Share
($0.36) $0.01 $0.41 $0.09 ($0.60) ($0.18) $0.38 $1.19 $1.95 $2.55 $2.69
Tangible Book Value per Share
($0.60) ($0.21) $0.19 ($0.12) ($0.81) ($0.39) $0.17 $0.76 $1.49 $2.09 $2.19
Total Capital
709 1,002 1,313 1,066 529 855 1,282 1,902 2,488 2,958 3,056
Total Debt
990 991 991 992 992 993 993 994 994 995 995
Total Long-Term Debt
990 991 991 992 992 993 993 994 994 496 496
Net Debt
-1,266 -1,904 -2,326 -2,179 -1,448 -2,030 -2,346 -2,707 -3,072 -3,821 -3,680
Capital Expenditures (CapEx)
31 30 77 70 27 222 23 36 98 67 168
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,479 -1,782 -1,936 -2,065 -1,731 -2,264 -2,145 -2,364 -2,156 -2,567 -2,495
Debt-free Net Working Capital (DFNWC)
732 1,097 1,378 1,104 709 759 1,194 1,337 1,911 2,214 2,068
Net Working Capital (NWC)
732 1,097 1,378 1,104 709 759 1,194 1,337 1,911 1,715 1,569
Net Nonoperating Expense (NNE)
35 5.79 -13 -19 -14 -15 -14 -130 -33 -64 -50
Net Nonoperating Obligations (NNO)
-1,266 -1,904 -2,326 -2,179 -1,448 -2,030 -2,346 -2,707 -3,072 -3,821 -3,680
Total Depreciation and Amortization (D&A)
88 90 87 86 89 88 89 91 99 104 111
Debt-free, Cash-free Net Working Capital to Revenue
-33.48% -37.72% -38.82% -39.92% -32.63% -41.95% -38.74% -41.40% -36.20% -41.79% -39.36%
Debt-free Net Working Capital to Revenue
16.57% 23.22% 27.62% 21.34% 13.37% 14.07% 21.56% 23.41% 32.08% 36.04% 32.63%
Net Working Capital to Revenue
16.57% 23.22% 27.62% 21.34% 13.37% 14.07% 21.56% 23.41% 32.08% 27.92% 24.76%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.40 $0.32 $0.34 $0.41 $0.40 $0.39 $0.50 $0.71 $0.68 $0.56 $0.57
Adjusted Weighted Average Basic Shares Outstanding
791.40M 783.20M 785M 781.20M 778.60M 762.40M 763.80M 765M 764.40M 768.30M 765.50M
Adjusted Diluted Earnings per Share
$0.40 $0.31 $0.33 $0.41 $0.40 $0.39 $0.49 $0.70 $0.68 $0.56 $0.57
Adjusted Weighted Average Diluted Shares Outstanding
805.30M 793.40M 795.90M 791.20M 788.20M 770.50M 769.90M 771.90M 771.90M 776.80M 772.70M
Adjusted Basic & Diluted Earnings per Share
$0.40 $0.00 $0.00 $0.00 $0.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
784.07M 785.20M 785.34M 767.91M 763.03M 763.94M 764.91M 766.45M 768.97M 765.42M 766.27M
Normalized Net Operating Profit after Tax (NOPAT)
348 252 253 212 297 284 365 410 494 364 389
Normalized NOPAT Margin
27.10% 19.99% 19.59% 15.90% 21.00% 21.02% 25.43% 27.18% 29.73% 23.66% 23.84%
Pre Tax Income Margin
28.70% 23.06% 23.14% 24.56% 29.37% 25.52% 32.65% 41.54% 37.25% 33.73% 31.74%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
80.80 55.10 52.46 54.85 72.31 62.41 87.00 117.80 118.57 97.94 103.67
NOPAT to Interest Expense
77.52 50.70 48.70 56.20 55.02 55.78 73.16 81.97 100.74 75.40 84.73
EBIT Less CapEx to Interest Expense
73.93 49.04 37.69 41.87 67.33 18.90 82.38 110.54 98.65 84.37 67.20
NOPAT Less CapEx to Interest Expense
70.66 44.64 33.94 43.22 50.04 12.27 68.54 74.71 80.82 61.83 48.25
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
232.45% 0.00% 0.00% 52.52% 130.73% 0.00% 0.00% 58.62% 0.03% 0.00% 20.71%

Key Financial Trends

Fortinet (NASDAQ: FTNT) has shown strong financial growth over the past four years, with steady increases in revenue, net income, and cash flow from operations. Here’s a summary of the key trends and noteworthy points from the financial data spanning Q3 2022 through Q2 2025:

  • Consistent revenue growth: Fortinet's quarterly total revenue increased significantly, from approximately $1.15 billion in Q3 2022 to $1.63 billion in Q2 2025, reflecting steady expansion in sales and market penetration.
  • Rising net income: Consolidated net income grew from around $231 million in Q3 2022 to $440 million in Q2 2025, indicating improved profitability and operational efficiency.
  • Strong gross margins: Gross profit margins have remained high, with gross profit exceeding $1.3 billion in Q2 2025 on revenues of $1.63 billion, showing control over cost of revenue.
  • Robust cash flow from operations: Net cash from continuing operating activities shows positive trends, hitting $452 million in Q2 2025, supporting continued investment and operational strength.
  • Increasing capital expenditure investments: Fortinet continues to invest in property, plant, and equipment, with capex of $168 million in Q2 2025, signaling growth initiatives for infrastructure and capability expansion.
  • Healthy cash and investments balance: Cash and cash equivalents along with short-term investments increased to over $4.5 billion combined by Q2 2025, providing strong liquidity and financial stability.
  • Growing operating expenses: Marketing and R&D expenses have increased steadily, reaching $592 million and $209 million respectively in Q2 2025. While this supports growth and innovation, costs remain sizable compared to revenue.
  • Stable debt levels: Long-term debt has remained around $490 million-$990 million range over the periods, showing manageable leverage but moderate use of debt financing.
  • Minor restructuring charges: Small restructuring charges in recent quarters indicate ongoing corporate adjustments but at low scale relative to total expenses.
  • Recent net cash outflow in financing activities: Net cash used in financing activities was $414 million in Q2 2025, primarily due to stock repurchases or debt repayments, reducing cash reserves but potentially benefiting shareholders. However, this outflow is large compared to historical levels.

Summary: Fortinet demonstrates healthy and consistent growth, enhancing both revenue and profitability while maintaining strong cash flow and liquidity. Investments in capital assets and R&D indicate a focus on innovation and expansion, though growing expenses warrant monitoring. The company’s balance sheet remains robust with ample cash but with recent higher financing outflows that investors should watch. Overall, Fortinet’s financial position is solid, underpinning confidence in the company’s growth trajectory and market execution.

08/21/25 02:23 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Fortinet's Financials

When does Fortinet's financial year end?

According to the most recent income statement we have on file, Fortinet's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Fortinet's net income changed over the last 10 years?

Fortinet's net income appears to be on an upward trend, with a most recent value of $1.75 billion in 2024, rising from $25.34 million in 2014. The previous period was $1.15 billion in 2023. See where experts think Fortinet is headed by visiting Fortinet's forecast page.

What is Fortinet's operating income?
Fortinet's total operating income in 2024 was $1.80 billion, based on the following breakdown:
  • Total Gross Profit: $4.80 billion
  • Total Operating Expenses: $2.99 billion
How has Fortinet's revenue changed over the last 10 years?

Over the last 10 years, Fortinet's total revenue changed from $770.36 million in 2014 to $5.96 billion in 2024, a change of 673.1%.

How much debt does Fortinet have?

Fortinet's total liabilities were at $8.27 billion at the end of 2024, a 7.1% increase from 2023, and a 1,004.3% increase since 2014.

How much cash does Fortinet have?

In the past 10 years, Fortinet's cash and equivalents has ranged from $283.25 million in 2014 to $2.88 billion in 2024, and is currently $2.88 billion as of their latest financial filing in 2024.

How has Fortinet's book value per share changed over the last 10 years?

Over the last 10 years, Fortinet's book value per share changed from 4.10 in 2014 to 1.95 in 2024, a change of -52.5%.



This page (NASDAQ:FTNT) was last updated on 8/21/2025 by MarketBeat.com Staff
From Our Partners