Fortinet Reports Strong Third Quarter 2026 Financial Results
Administrator Kamis, 29 Oktober 2026 17:31 WIB
|
FORTINET, INC. |
|||||||
|
|
September
30, |
|
December
31, |
||||
|
ASSETS |
|
|
|
||||
|
CURRENT ASSETS: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
3,750.6 |
|
|
$ |
2,495.3 |
|
|
Short-term investments |
|
1,048.4 |
|
|
|
1,087.2 |
|
|
Accounts receivable-net |
|
1,461.0 |
|
|
|
1,691.2 |
|
|
Inventory |
|
591.2 |
|
|
|
399.5 |
|
|
Prepaid expenses and other current
assets |
|
256.8 |
|
|
|
227.0 |
|
|
Total current assets |
|
7,108.0 |
|
|
|
5,900.2 |
|
|
LONG-TERM INVESTMENTS |
|
519.4 |
|
|
|
339.7 |
|
|
PROPERTY AND EQUIPMENT-NET |
|
1,729.5 |
|
|
|
1,619.0 |
|
|
DEFERRED CONTRACT COSTS |
|
815.4 |
|
|
|
735.5 |
|
|
DEFERRED TAX ASSETS |
|
1,306.9 |
|
|
|
1,314.9 |
|
|
GOODWILL AND OTHER INTANGIBLE
ASSETS-NET |
|
348.1 |
|
|
|
354.7 |
|
|
OTHER ASSETS |
|
115.5 |
|
|
|
125.2 |
|
|
TOTAL ASSETS |
$ |
11,942.8 |
|
|
$ |
10,389.2 |
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY |
|
|
|
||||
|
CURRENT LIABILITIES: |
|
|
|
||||
|
Accounts payable |
$ |
430.3 |
|
|
$ |
230.8 |
|
|
Accrued liabilities |
|
380.3 |
|
|
|
354.6 |
|
|
Accrued payroll and compensation |
|
315.9 |
|
|
|
312.9 |
|
|
Current portion of long-term debt |
|
? |
|
|
|
499.7 |
|
|
Deferred revenue |
|
3,961.0 |
|
|
|
3,636.0 |
|
|
Total current liabilities |
|
5,087.5 |
|
|
|
5,034.0 |
|
|
DEFERRED REVENUE |
|
3,973.4 |
|
|
|
3,479.8 |
|
|
LONG-TERM DEBT |
|
497.1 |
|
|
|
496.6 |
|
|
OTHER LIABILITIES |
|
138.0 |
|
|
|
141.3 |
|
|
Total liabilities |
|
9,696.0 |
|
|
|
9,151.7 |
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
||||
|
STOCKHOLDERS' EQUITY: |
|
|
|
||||
|
Common stock |
|
0.7 |
|
|
|
0.7 |
|
|
Additional paid-in capital |
|
1,959.7 |
|
|
|
1,770.1 |
|
|
Accumulated other comprehensive
loss |
|
(32.4 |
) |
|
|
(25.4 |
) |
|
Retained earnings (accumulated
deficit) |
|
318.8 |
|
|
|
(507.9 |
) |
|
Total stockholders' equity |
|
2,246.8 |
|
|
|
1,237.5 |
|
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY |
$ |
11,942.8 |
|
|
$ |
10,389.2 |
|
|
FORTINET, INC. |
|||||||||||||||
|
|
Three
Months Ended |
|
Nine
Months Ended |
||||||||||||
|
|
September
30, |
|
September
30, |
|
September
30, |
|
September
30, |
||||||||
|
REVENUE: |
|
|
|
|
|
|
|
||||||||
|
Product |
$ |
765.0 |
|
|
$ |
559.3 |
|
|
$ |
2,183.1 |
|
|
$ |
1,527.3 |
|
|
Service |
|
1,313.4 |
|
|
|
1,165.6 |
|
|
|
3,792.8 |
|
|
|
3,367.3 |
|
|
Total revenue |
|
2,078.4 |
|
|
|
1,724.9 |
|
|
|
5,975.9 |
|
|
|
4,894.6 |
|
|
COST OF REVENUE: |
|
|
|
|
|
|
|
||||||||
|
Product |
|
272.6 |
|
|
|
180.7 |
|
|
|
714.7 |
|
|
|
496.5 |
|
|
Service |
|
164.9 |
|
|
|
151.0 |
|
|
|
492.0 |
|
|
|
443.2 |
|
|
Total cost of revenue |
|
437.5 |
|
|
|
331.7 |
|
|
|
1,206.7 |
|
|
|
939.7 |
|
|
GROSS PROFIT: |
|
|
|
|
|
|
|
||||||||
|
Product |
|
492.4 |
|
|
|
378.6 |
|
|
|
1,468.4 |
|
|
|
1,030.8 |
|
|
Service |
|
1,148.5 |
|
|
|
1,014.6 |
|
|
|
3,300.8 |
|
|
|
2,924.1 |
|
|
Total gross profit |
|
1,640.9 |
|
|
|
1,393.2 |
|
|
|
4,769.2 |
|
|
|
3,954.9 |
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
213.4 |
|
|
|
202.4 |
|
|
|
652.4 |
|
|
|
610.5 |
|
|
Sales and marketing |
|
665.0 |
|
|
|
583.5 |
|
|
|
1,970.4 |
|
|
|
1,718.2 |
|
|
General and administrative |
|
59.6 |
|
|
|
61.4 |
|
|
|
176.9 |
|
|
|
176.1 |
|
|
Gain on intellectual property
matters |
|
(1.4 |
) |
|
|
(1.4 |
) |
|
|
(4.1 |
) |
|
|
(9.0 |
) |
|
Total operating expenses |
|
936.6 |
|
|
|
845.9 |
|
|
|
2,795.6 |
|
|
|
2,495.8 |
|
|
OPERATING INCOME |
|
704.3 |
|
|
|
547.3 |
|
|
|
1,973.6 |
|
|
|
1,459.1 |
|
|
INTEREST INCOME |
|
42.7 |
|
|
|
40.7 |
|
|
|
108.8 |
|
|
|
130.0 |
|
|
INTEREST EXPENSE |
|
(3.0 |
) |
|
|
(6.2 |
) |
|
|
(10.4 |
) |
|
|
(15.7 |
) |
|
OTHER INCOME?NET |
|
11.0 |
|
|
|
13.0 |
|
|
|
59.8 |
|
|
|
58.0 |
|
|
INCOME BEFORE INCOME TAXES AND
GAIN (LOSS) FROM EQUITY METHOD INVESTMENTS |
|
755.0 |
|
|
|
594.8 |
|
|
|
2,131.8 |
|
|
|
1,631.4 |
|
|
PROVISION FOR INCOME TAXES |
|
119.5 |
|
|
|
120.7 |
|
|
|
356.5 |
|
|
|
294.3 |
|
|
GAIN (LOSS) FROM EQUITY METHOD
INVESTMENTS |
|
- |
|
|
|
(0.2 |
) |
|
|
1.0 |
|
|
|
10.3 |
|
|
NET INCOME |
$ |
635.5 |
|
|
$ |
473.9 |
|
|
$ |
1,776.3 |
|
|
$ |
1,347.4 |
|
|
Net income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.87 |
|
|
$ |
0.63 |
|
|
$ |
2.42 |
|
|
$ |
1.77 |
|
|
Diluted |
$ |
0.86 |
|
|
$ |
0.62 |
|
|
$ |
2.39 |
|
|
$ |
1.75 |
|
|
Weighted-average shares
outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
734.2 |
|
|
|
755.5 |
|
|
|
735.3 |
|
|
|
763.1 |
|
|
Diluted |
|
742.6 |
|
|
|
761.2 |
|
|
|
741.7 |
|
|
|
770.2 |
|
|
FORTINET, INC. |
|||||||
|
|
Nine
Months Ended |
||||||
|
|
September
30, |
|
September
30, |
||||
|
CASH FLOWS FROM OPERATING
ACTIVITIES: |
|
|
|
||||
|
Net income |
$ |
1,776.3 |
|
|
$ |
1,347.4 |
|
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
||||
|
Stock-based compensation |
|
231.9 |
|
|
|
207.0 |
|
|
Amortization of deferred contract
costs |
|
290.2 |
|
|
|
246.0 |
|
|
Depreciation and amortization |
|
120.6 |
|
|
|
112.5 |
|
|
Amortization of investment
discounts |
|
(13.3 |
) |
|
|
(27.3 |
) |
|
Other |
|
(41.7 |
) |
|
|
(53.1 |
) |
|
Changes in operating assets and
liabilities, net of impact of business combinations: |
|
|
|
||||
|
Accounts receivable-net |
|
231.1 |
|
|
|
308.7 |
|
|
Inventory |
|
(208.7 |
) |
|
|
(109.1 |
) |
|
Prepaid expenses and other current
assets |
|
(3.0 |
) |
|
|
(64.3 |
) |
|
Deferred contract costs |
|
(370.1 |
) |
|
|
(305.3 |
) |
|
Deferred tax assets |
|
8.9 |
|
|
|
13.7 |
|
|
Other assets |
|
(10.6 |
) |
|
|
(13.6 |
) |
|
Accounts payable |
|
202.4 |
|
|
|
11.5 |
|
|
Accrued liabilities |
|
39.7 |
|
|
|
(15.5 |
) |
|
Accrued payroll and compensation |
|
3.0 |
|
|
|
16.3 |
|
|
Deferred revenue |
|
817.8 |
|
|
|
288.1 |
|
|
Other liabilities |
|
(7.8 |
) |
|
|
7.4 |
|
|
Net cash
provided by operating activities |
|
3,066.7 |
|
|
|
1,970.4 |
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES: |
|
|
|
||||
|
Purchases of investments |
|
(1,161.4 |
) |
|
|
(1,512.6 |
) |
|
Sales of investments |
|
118.4 |
|
|
|
5.7 |
|
|
Maturities of investments |
|
954.8 |
|
|
|
1,317.6 |
|
|
Purchases of property and
equipment |
|
(212.8 |
) |
|
|
(322.0 |
) |
|
Payments made in connection with
business combinations, net of cash acquired |
|
(9.8 |
) |
|
|
(41.6 |
) |
|
Other |
|
8.4 |
|
|
|
0.1 |
|
|
Net cash used
in investing activities |
|
(302.4 |
) |
|
|
(552.8 |
) |
|
CASH FLOWS FROM FINANCING
ACTIVITIES: |
|
|
|
||||
|
Repurchase and retirement of
common stock |
|
(972.8 |
) |
|
|
(2,232.6 |
) |
|
Repayment of senior notes |
|
(500.0 |
) |
|
|
- |
|
|
Proceeds from issuance of common
stock |
|
85.0 |
|
|
|
37.6 |
|
|
Taxes paid related to net share
settlement of equity awards |
|
(99.2 |
) |
|
|
(103.7 |
) |
|
Other |
|
(22.0 |
) |
|
|
(0.1 |
) |
|
Net cash used
in financing activities |
|
(1,509.0 |
) |
|
|
(2,298.8 |
) |
|
EFFECT OF EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS |
|
- |
|
|
|
1.0 |
|
|
NET INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS |
|
1,255.3 |
|
|
|
(880.2 |
) |
|
CASH AND CASH
EQUIVALENTS-Beginning of period |
|
2,495.3 |
|
|
|
2,875.9 |
|
|
CASH AND CASH EQUIVALENTS-End of
period |
$ |
3,750.6 |
|
|
$ |
1,995.7 |
|
|
Reconciliations
of non-GAAP results of operations measures to the nearest comparable GAAP
measures |
Reconciliation of GAAP to non-GAAP gross profit, gross margin,
operating income, operating margin, net income and diluted net income per share
|
|
Three
Months Ended |
||||||
|
|
September
30, |
|
September
30, |
||||
|
Revenue |
$ |
2,078.4 |
|
|
$ |
1,724.9 |
|
|
|
|
|
|
||||
|
Reconciliation of non-GAAP gross
profit: |
|
|
|
||||
|
GAAP gross profit |
$ |
1,640.9 |
|
|
$ |
1,393.2 |
|
|
GAAP gross margin |
|
79.0 |
% |
|
|
80.8 |
% |
|
Add back: |
|
|
|
||||
|
Stock‐based compensation |
|
8.6 |
|
|
|
7.5 |
|
|
Amortization of acquired
intangible assets |
|
5.9 |
|
|
|
7.2 |
|
|
Non‐GAAP
gross profit |
$ |
1,655.4 |
|
|
$ |
1,407.9 |
|
|
Non‐GAAP gross margin |
|
79.6 |
% |
|
|
81.6 |
% |
|
|
|
|
|
||||
|
Reconciliation of non-GAAP
operating income: |
|
|
|
||||
|
GAAP operating income |
$ |
704.3 |
|
|
$ |
547.3 |
|
|
GAAP operating margin |
|
33.9 |
% |
|
|
31.7 |
% |
|
Add back: |
|
|
|
||||
|
Stock‐based compensation |
|
82.0 |
|
|
|
72.2 |
|
|
Amortization of acquired
intangible assets |
|
8.9 |
|
|
|
13.1 |
|
|
Litigation related matters |
|
- |
|
|
|
5.6 |
|
|
Gain on intellectual property
matters |
|
(1.4 |
) |
|
|
(1.4 |
) |
|
Non‐GAAP
operating income |
$ |
793.8 |
|
|
$ |
636.8 |
|
|
Non‐GAAP operating margin |
|
38.2 |
% |
|
|
36.9 |
% |
|
|
|
|
|
||||
|
Reconciliation of non-GAAP net
income: |
|
|
|
||||
|
GAAP net income |
$ |
635.5 |
|
|
$ |
473.9 |
|
|
Add back: |
|
|
|
||||
|
Stock‐based compensation |
|
82.0 |
|
|
|
72.2 |
|
|
Amortization of acquired
intangible assets |
|
8.9 |
|
|
|
13.1 |
|
|
Litigation related matters |
|
- |
|
|
|
5.6 |
|
|
Gain on intellectual property
matters |
|
(1.4 |
) |
|
|
(1.4 |
) |
|
Gain from escrow settlement (a) |
|
(17.0 |
) |
|
|
- |
|
|
Tax adjustment (b) |
|
(29.4 |
) |
|
|
(2.4 |
) |
|
Non-GAAP net income |
$ |
678.6 |
|
|
$ |
561.0 |
|
|
|
|
|
|
||||
|
Reconciliation of non-GAAP net
income per share, diluted |
|
|
|
||||
|
GAAP net income per share, diluted |
$ |
0.86 |
|
|
$ |
0.62 |
|
|
Add back: |
|
|
|
||||
|
Non-GAAP adjustments to net income
per share |
|
0.05 |
|
|
|
0.12 |
|
|
Non-GAAP net income per share,
diluted |
$ |
0.91 |
|
|
$ |
0.74 |
|
|
|
|
|
|
||||
|
Shares used in diluted net income
per share calculations |
|
742.6 |
|
|
|
761.2 |
|
|
|
|
|
|
|
|
|
|
(a) To exclude a $17.0
million gain from the escrow settlement related to a prior business combination
in the three months ended September 30, 2026.
(b) Non-GAAP financial
information is adjusted to an effective tax rate of 18% in each period for the
three months ended September 30, 2026 and 2025, on a non-GAAP basis, which
differs from the GAAP effective tax rate.
Reconciliation of net cash provided by operating activities to
adjusted free cash flow
|
|
Three
Months Ended |
||||||
|
|
September
30, |
|
September
30, |
||||
|
Net cash provided by operating
activities |
$ |
946.0 |
|
|
$ |
655.2 |
|
|
Less: Purchases of property and
equipment |
|
(64.2 |
) |
|
|
(87.7 |
) |
|
Less: Proceeds from escrow
settlement |
|
(17.0 |
) |
|
|
- |
|
|
Free cash flow |
$ |
864.8 |
|
|
$ |
567.5 |
|
|
Add: Real estate related purchases |
|
47.4 |
|
|
|
78.4 |
|
|
Adjusted free cash flow |
$ |
912.2 |
|
|
$ |
645.9 |
|
|
Free cash flow margin |
|
41.6 |
% |
|
|
32.9 |
% |
|
Adjusted free cash flow margin |
|
43.9 |
% |
|
|
37.4 |
% |
|
Net cash used in investing
activities |
$ |
(112.1 |
) |
|
$ |
(175.8 |
) |
|
Net cash used in financing
activities |
$ |
(18.2 |
) |
|
$ |
(1,851.9 |
) |
|
|
|
|
|
|
|
|
|
Reconciliation of total revenue to total billings
|
|
Three
Months Ended |
|||||
|
|
September
30, |
|
September
30, |
|||
|
Total revenue |
$ |
2,078.4 |
|
|
$ |
1,724.9 |
|
Add: Change in deferred revenue |
|
258.7 |
|
|
|
82.8 |
|
Less: Deferred revenue balance
acquired in business combination |
|
(0.8 |
) |
|
|
? |
|
Total billings |
$ |
2,336.3 |
|
|
$ |
1,807.7 |
|
|
||||||
