Fortinet Statements
FT
Fortinet Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 434.3
100
275
19.2
1 159.3
80.8
165.4
11.5
557.9
38.9
723.3
50.4
436
30.4
33.3
2.3
-2.2
-0.2
468.3
32.7
76.5
5.3
379.8
26.5
0.493
769.9
1 353.3
100
304.7
22.5
1 048.6
77.5
173
12.8
555.5
41
728.5
53.8
320.1
23.7
27.1
2
-2.9
-0.2
345.4
25.5
39.5
2.9
299.3
22.1
0.388
770.5
1 415.1
100
315.9
22.3
1 099.2
77.7
152.5
10.8
562.5
39.7
715
50.5
384.2
27.2
25.1
1.8
5.1
0.4
415.6
29.4
95.2
6.7
310.9
22
0.4
772.3
1 334.6
100
317.7
23.8
1 016.9
76.2
156.9
11.8
557.9
41.8
714.8
53.6
302.1
22.6
31.6
2.4
-7
-0.5
327.8
24.6
-0.3
-0.02
322.9
24.2
0.41
791.2
1 292.8
100
295.8
22.9
997
77.1
153.3
11.9
565.8
43.8
719.1
55.6
277.9
21.5
26.4
2
-6.2
-0.5
299.2
23.1
27.6
2.1
266.3
20.6
0.33
795.9
1 262.3
100
307.8
24.4
954.5
75.6
151.1
12
531.1
42.1
682.2
54
272.3
21.6
15.6
1.2
2
0.2
291.1
23.1
21.3
1.7
247.7
19.6
0.31
793.4
1 283
100
297.3
23.2
985.7
76.8
128.9
10
500.2
39
629.1
49
356.6
27.8
4.6
0.4
5.8
0.5
368.2
28.7
9.2
0.7
313.8
24.5
0.4
791.8
1 149.5
100
283
24.6
866.5
75.4
134.3
11.7
467.8
40.7
602.1
52.4
264.4
23
0.1
0.009
-0.9
-0.08
264.7
23
27.3
2.4
231.6
20.1
0.29
798.6
1 030.1
100
250.8
24.3
779.3
75.7
124.3
12.1
460.9
44.7
585.2
56.8
194.1
18.8
-2.1
-0.2
-9.3
-0.9
183.9
17.9
2.4
0.2
173.5
16.8
0.21
810.1
954.8
100
253.8
26.6
701
73.4
124.9
13.1
426.2
44.6
551.1
57.7
149.9
15.7
-3.2
-0.3
-9.1
-1
138.7
14.5
-8.1
-0.8
138.4
14.5
0.17
821
963.6
100
228.3
23.7
735.3
76.3
112.6
11.7
409
42.4
521.6
54.1
213.7
22.2
-3.5
-0.4
-4.1
-0.4
207.3
21.5
3.7
0.4
199
20.7
0.24
835.5
867.2
100
211.2
24.4
656
75.6
107.8
12.4
382.9
44.2
490.7
56.6
165.3
19.1
-3.4
-0.4
-6.3
-0.7
156.7
18.1
-9.3
-1.07
163.1
18.8
0.19
838.5
801.1
100
186.9
23.3
614.2
76.7
106.6
13.3
361.3
45.1
467.9
58.4
146.3
18.3
-3.3
-0.4
0.8
0.1
145
18.1
7.5
0.9
137.5
17.2
0.16
833.5
710.3
100
156.6
22
553.7
78
97.2
13.7
336
47.3
433.2
61
120.5
17
-0.2
-0.03
-2
-0.3
119.4
16.8
12.2
1.7
107.2
15.1
0.13
832
748
100
167
22.3
581
77.7
89
11.9
323.8
43.3
412.8
55.2
168.2
22.5
2
0.3
0.3
0.04
171.7
23
25
3.3
146.7
19.6
0.18
828
651.1
100
139.2
21.4
511.9
78.6
90
13.8
296.1
45.5
386.1
59.3
125.8
19.3
2.5
0.4
-1
-0.2
128.4
19.7
5
0.8
123.4
19
0.15
828
615.5
100
135.1
21.9
480.4
78.1
82.1
13.3
282.7
45.9
364.8
59.3
115.6
18.8
4
0.6
0.9
0.1
121.6
19.8
9.5
1.5
112.1
18.2
0.14
827
576.9
100
128.7
22.3
448.2
77.7
80.3
13.9
288.8
50.1
369.1
64
79.1
13.7
9.2
1.6
-3.7
-0.6
117.1
20.3
13.1
2.3
104
18
0.12
871
621.2
100
140.5
22.6
480.7
77.4
71.2
11.5
284.3
45.8
355.5
57.2
125.2
20.2
9.9
1.6
-0.6
-0.1
134.5
21.7
16.2
2.6
120.4
19.4
0.13
876.5
547.5
100
124.1
22.7
423.4
77.3
69.9
12.8
253.5
46.3
323.4
59.1
100
18.3
11.4
2.1
-2.2
-0.4
105.4
19.3
25.6
4.7
79.8
14.6
0.09
874
521.7
100
128.3
24.6
393.4
75.4
67.4
12.9
250.8
48.1
318.2
61
75.2
14.4
11
2.1
-0.4
-0.08
85.8
16.4
13.1
2.5
72.7
13.9
0.08
875.5
472.6
100
113
23.9
359.6
76.1
68.6
14.5
240.4
50.9
309
65.4
50.6
10.7
10.2
2.2
-0.5
-0.1
60.3
12.8
1.5
0.3
58.8
12.4
0.07
874
507
100
128.5
25.3
378.5
74.7
65.5
12.9
227.9
45
293.4
57.9
85.1
16.8
9.3
1.8
-2.3
-0.5
92.1
18.2
-123.1
-24.3
182.6
36
0.2
878.5
453.9
100
111.6
24.6
342.3
75.4
58.7
12.9
220.8
48.6
279.5
61.6
62.8
13.8
6.9
1.5
0.9
0.2
70.6
15.6
11.9
2.6
58.7
12.9
0.07
878.5
441.3
100
113.1
25.6
328.2
74.4
61.2
13.9
216.3
49
277.5
62.9
50.7
11.5
5.8
1.3
-5
-1.1
51.5
11.7
2.2
0.5
49.3
11.2
0.06
867.5
399
100
97.2
24.4
301.8
75.6
59.1
14.8
210.3
52.7
269.4
67.5
32.4
8.1
4.5
1.1
-0.2
-0.05
36.7
9.2
-4.9
-1.2
41.6
10.4
0.05
859
416.67
105.42
311.25
54.774
214.28
269.05
42.198
4.061
-1.181
45.078
10.939
-28.961
-0.03
857.5
374.22
93.649
280.57
53.486
193.39
246.87
33.696
3.866
0.344
37.906
11.296
26.61
0.03
894.87
363.47
95.652
267.82
51.159
188.25
239.41
28.41
3.163
1.243
32.906
9.873
23.033
0.03
898.5
340.58
90.564
250.01
51.195
192.98
244.17
5.84
2.392
0.302
8.104
-2.613
10.717
0.01
891.39
362.83
90.891
271.94
45.589
180.32
225.91
46.026
1.964
-3.65
43.507
18.341
25.166
0.03
886.07
316.65
84.799
231.85
47.239
176.84
224.08
7.771
1.888
-0.787
6.589
0.298
6.291
0.01
889.69
311.39
84.503
226.89
45.502
184.88
230.38
-3.492
1.705
-1.35
-3.69
-2.302
-1.388
—
860.38
284.58
77.644
206.93
44.754
165.54
210.3
-3.364
1.746
-1.312
-3.258
-5.376
2.118
—
872.11
296.53
81.976
214.55
42.814
157.16
199.97
14.584
1.176
-1.007
13.036
15.57
-2.534
—
859.23
260.07
71.701
188.37
42.11
142.21
184.32
4.043
1.333
-0.653
-1.16
-9.329
8.169
0.01
889.49
239.78
69.498
170.29
37.389
129.95
167.33
2.952
1.364
-0.83
3.486
2.694
0.792
—
881.17
212.89
63.602
149.28
35.816
112.57
148.39
0.898
1.422
-0.677
1.643
0.083
1.56
—
868.6
223.97
65.624
158.34
33.097
105.33
138.43
19.916
1.402
-1.2
20.118
13.305
6.813
0.01
854.75
193.35
56.885
136.46
30.79
90.222
121.01
15.451
1.339
-1.005
15.785
11.729
4.056
—
848.63
184.1
57.757
126.34
29.938
85.261
115.2
11.142
1.319
-0.574
11.887
5.806
6.081
0.01
841.73
168.95
50.743
118.21
29.055
76.336
105.39
12.815
1.333
-0.389
13.759
5.366
8.393
0.01
840.57
177.4
53.9
123.5
27.7
71.1
98.8
24.6
1.3
-0.4
25.5
13.5
12
0.01
842.9
154.7
43.9
110.8
26.4
66.5
93
17.8
1.3
-1.2
18.4
7.4
11
0.01
843.3
147.4
43.7
103.7
25.2
65.3
90.5
13.3
1.3
-0.1
15
6
9
0.01
840.2
135.8
39.1
96.7
23.3
58.4
81.8
14.9
1.4
0.2
17
4.7
12.2
0.07
167.8