Stock Analysis on Net

Fortinet Inc. (NASDAQ:FTNT)

This company has been moved to the archive! The financial data has not been updated since May 8, 2023.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Fortinet Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Net income including non-controlling interests 247,700 313,800 231,100 173,400 138,300 198,800 163,200 137,500 107,200 146,700 123,400 113,800 104,600 115,200 79,800 72,700 58,800 182,600 58,700 49,300 41,600
Stock-based compensation 56,300 54,700 54,700 54,700 53,200 53,100 52,700 52,600 49,500 48,700 49,300 48,900 44,800 43,700 42,400 45,000 43,000 42,600 43,200 40,600 36,500
Amortization of deferred contract costs 62,500 59,500 56,700 54,600 52,500 49,000 45,100 42,100 39,700 37,600 35,300 33,200 31,300 29,400 27,500 25,900 25,100 24,600 23,100 22,400 20,800
Depreciation and amortization 27,500 27,300 26,400 25,100 25,500 25,300 22,900 18,900 17,300 16,700 16,700 17,800 17,600 15,700 15,000 15,200 15,700 14,700 14,200 13,600 13,200
Amortization of investment premiums (discounts) (300) 800 800 1,100 1,700 2,100 1,900 1,700 1,200 1,100 600 200 (600) (1,300) (1,700) (1,900) (1,100) (600) (200) 100 100
Loss from equity method investment 22,100 45,200 6,300 8,100 8,500 4,800 2,800
Other 3,800 2,400 (1,600) 14,400 8,400 3,500 4,100 (100) 400 200 300 1,200 4,300 700 4,500 200 300 800 (2,100) 100 300
Accounts receivable, net 171,100 (294,000) (43,400) (134,700) 15,400 (203,100) (5,000) 53,100 82,500 (173,300) (47,600) (25,100) 69,600 (157,200) 19,000 (22,100) 63,600 (120,000) 9,100 (20,000) 48,900
Inventory (45,300) (49,400) (28,500) (17,700) (13,500) 100 600 (5,400) (14,700) (11,200) (13,100) (24,600) 6,700 (23,300) (19,700) (2,900) (2,600) (14,400) (8,200) (3,500) (7,300)
Prepaid expenses and other current assets (16,000) (100) 10,600 7,800 (26,000) (5,200) 3,900 (3,000) (13,400) 1,800 10,600 (2,300) (12,900) 4,200 (900) 500 (5,900) 2,400 900 (300) 1,200
Deferred contract costs (81,200) (97,200) (80,400) (74,000) (66,600) (93,500) (76,200) (69,600) (55,200) (61,200) (52,800) (48,100) (43,000) (49,200) (40,700) (39,500) (32,900) (37,600) (32,100) (34,200) (32,500)
Deferred tax assets (81,100) (54,400) (35,700) (48,700) (87,600) (2,100) (66,100) (10,600) (15,200) (14,900) (9,200) 6,300 7,300 7,200 15,000 3,600 (8,000) (108,700) (5,800) (3,700) (9,600)
Other assets 4,500 (21,400) 2,800 3,900 (20,600) (3,300) (3,900) (7,000) (4,800) (2,600) (2,700) (200) 900 (500) (3,200) 2,300 100 (500) (2,600) 200 (900)
Accounts payable (4,100) 26,600 25,900 17,200 35,500 (1,300) (2,300) 2,900 (12,400) 41,600 (13,900) 18,700 (9,000) 13,900 8,400 3,400 (18,000) 19,500 4,200 4,500 (13,600)
Accrued liabilities 80,000 27,400 (2,300) (38,100) 68,200 (27,100) 55,700 24,100 (2,800) 29,300 10,000 4,700 1,800 (3,600) (3,500) (16,300) 3,200 18,500 7,900 (5,400) (12,500)
Accrued payroll and compensation (6,000) 28,200 3,600 6,800 (13,600) 20,900 4,400 22,600 (3,900) 23,600 10,600 7,100 1,800 6,800 (1,600) 10,200 (18,100) 12,100 (6,600) 8,000 (10,000)
Other liabilities (4,700) 24,000 (6,200) (5,600) 11,300 2,500 (2,000) (1,400) 200 (600) 4,700 1,500 4,100 800 1,800 (1,900) (900) 2,000 (600) (1,600) (600)
Deferred revenue 240,700 434,700 262,200 275,100 205,500 342,300 197,000 159,800 140,300 213,000 98,600 93,900 90,100 187,900 79,100 100,700 79,000 142,200 73,600 72,200 64,100
Changes in operating assets and liabilities, net of impact of business combinations 257,900 24,400 108,600 (8,000) 108,000 30,200 106,100 165,500 100,600 45,500 (4,800) 31,900 117,400 (13,000) 53,700 38,000 59,500 (84,500) 39,800 16,200 27,200
Adjustments to reconcile net income to net cash provided by operating activities 429,800 214,300 251,900 150,000 257,800 168,000 235,600 280,700 208,700 149,800 97,400 133,200 214,800 75,200 141,400 122,400 142,500 (2,400) 118,000 93,000 98,100
Net cash provided by operating activities 677,500 528,100 483,000 323,400 396,100 366,800 398,800 418,200 315,900 296,500 220,800 247,000 319,400 190,400 221,200 195,100 201,300 180,200 176,700 142,300 139,700
Purchases of investments (207,200) (3,900) (385,200) (558,100) (487,400) (615,400) (647,100) (302,700) (377,000) (31,000) (368,300) (259,900) (324,300) (483,600) (264,500) (276,600) (142,900) (127,400) (134,900)
Sales of investments 3,000 3,300 10,800 52,800 18,600 10,800 11,400 3,200 126,800 11,600 4,600 7,000 8,100 3,200 10,900 12,400 16,300
Maturities of investments 195,000 279,100 385,600 337,900 459,400 441,300 428,700 307,900 292,400 288,500 182,200 270,900 277,200 230,500 310,100 157,300 227,600 173,200 161,300 139,600 104,700
Purchases of property and equipment (30,300) (30,900) (87,800) (39,900) (122,600) (151,300) (69,000) (23,500) (52,100) (32,300) (35,100) (30,900) (27,600) (47,200) (17,500) (17,300) (10,200) (11,600) (18,200) (11,600) (11,600)
Purchase of investment in privately held company (85,000) (75,000)
Payments made in connection with business combinations, net of cash acquired (30,800) (1,500) (63,100) (10,300) (31,000) (6,100) (3,100) (34,600) (15,700) (6,000)
Purchases of marketable equity securities (42,500) (400)
Other 100 400 1,700
Net cash (used in) provided by investing activities (42,400) 217,400 297,800 294,100 (45,400) (265,900) (307,500) (278,200) (473,500) (65,000) (224,600) 212,200 4,600 (99,600) (27,100) (336,600) (39,000) (127,500) 11,100 7,000 (25,500)
Proceeds from long-term borrowings, net of discount and underwriting fees 989,400
Payments for debt issuance costs (500) (1,900)
Payments of debt assumed in connection with business combination (17,300) (2,200) (4,100) (3,700) (600) (9,500)
Repurchase and retirement of common stock (500,000) (800,000) (691,200) (571,800) (78,400) (91,600) (34,100) (156,100) (889,900) (27,500) (23,400) (33,800) (60,400) (94,700) (1,600) (115,500)
Proceeds from issuance of common stock 21,200 4,400 5,800 4,900 11,000 5,300 4,900 5,900 9,900 3,900 2,500 8,300 7,400 7,700 2,200 5,000 34,600 4,900 24,900 11,600 45,100
Taxes paid related to net share settlement of equity awards (34,500) (28,300) (32,200) (35,100) (64,800) (49,000) (42,900) (34,600) (41,400) (21,700) (27,600) (21,100) (37,800) (20,000) (19,500) (24,500) (32,000) (19,200) (15,500) (13,300) (19,200)
Other (400) (3,500) (200) (100) (1,000) (800) (100) (100) (100) (1,100) (100) (300)
Net cash provided by (used in) financing activities (13,700) (27,400) (526,600) (830,300) (746,000) (633,600) (118,700) (120,900) 956,000 (52,000) (30,300) (168,900) (920,400) (43,800) (40,700) (53,300) (57,800) (109,600) 9,400 (12,800) (89,600)
Effect of exchange rate changes on cash and cash equivalents (100) 800 (200) (700) (300) (300) 200
Net increase (decrease) in cash and cash equivalents 621,300 718,900 254,000 (213,500) (395,600) (533,000) (27,200) 19,100 798,400 179,500 (34,100) 290,300 (596,400) 47,000 153,400 (194,800) 104,500 (56,900) 197,200 136,500 24,600

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Fortinet Inc. net cash provided by operating activities increased from Q3 2022 to Q4 2022 and from Q4 2022 to Q1 2023.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Fortinet Inc. net cash (used in) provided by investing activities decreased from Q3 2022 to Q4 2022 and from Q4 2022 to Q1 2023.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Fortinet Inc. net cash provided by (used in) financing activities increased from Q3 2022 to Q4 2022 and from Q4 2022 to Q1 2023.