Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Fortinet Inc. pages available for free this week:
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Fortinet Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
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).
The analysis of the financial ratios over the indicated periods reveals several noteworthy trends and fluctuations. The Return on Assets (ROA) shows a generally positive trajectory from 2018 through early 2023, with values initially around 10.79% in early 2018, peaking at approximately 14.15% by the first quarter of 2023. There are slight dips and recoveries throughout the timeline, such as a decline post-2020 followed by a steady increase beginning in early 2022. This suggests an overall improving efficiency in utilizing assets to generate earnings over the timeframe.
Financial Leverage exhibits significant volatility. Starting at a moderate range near 3.46 in early 2018, it shows a stable slight downward trend until the end of 2019, maintaining around 2.94 to 3.46. However, from 2020 onwards, the leverage ratio spikes sharply, reaching extraordinary levels of 25.96 and eventually 599.32 by the first quarter of 2023. Such dramatic increases imply a substantial rise in debt relative to equity, signaling increased financial risk and reliance on borrowed capital in recent periods.
Return on Equity (ROE) mirrors some patterns observed in Financial Leverage due to ROE's dependency on leverage and profitability. Initial values around 32.88% in early 2018 fluctuate mildly before a substantial surge post-2019, with peaks exceeding 293.06% in mid-2022 and an extreme jump to 8478.95% in early 2023. These elevated ROE figures, particularly the last data points, are likely influenced by the extraordinary leverage, indicating outsized returns for shareholders albeit accompanied by heightened financial risk.
- Return on Assets (ROA)
- Shows a steady improvement with moderate fluctuations, increasing from approximately 10.79% to 14.15%, demonstrating enhanced asset efficiency.
- Financial Leverage
- Stable and moderately decreasing until 2019, followed by extreme increases, signaling growing reliance on debt and greater financial risk.
- Return on Equity (ROE)
- Initially stable around 30%, then escalating dramatically in tandem with leverage increases, reflecting amplified shareholder returns but also elevated leverage risk.
In summary, while profitability and asset efficiency improved steadily as reflected in ROA, the sharp rise in financial leverage post-2020 has led to increased volatility and extreme inflation of ROE values. This pattern indicates a shift towards a highly leveraged capital structure, which may enhance shareholder returns but considerably raises financial risk and potential vulnerability to adverse market conditions.
Three-Component Disaggregation of ROE
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).
The financial data reveals multiple trends over the quarterly periods under review. The net profit margin, beginning from March 31, 2019, demonstrates a generally stable and slightly upward movement, increasing from 18.44% to 20.46% by March 31, 2023. Despite minor fluctuations, the margin remains within a narrow range, indicating consistent profitability improvement over time.
Asset turnover ratios, available from the same starting period, show a moderate variation. Initially around 0.59, the ratio dips slightly to about 0.52 in mid-2021 but then recovers, reaching 0.77 by late 2022 before a slight decrease again. This suggests the company’s efficiency in using its assets to generate sales has experienced some volatility but overall portrays a positive trend toward enhanced operational efficiency.
Financial leverage displays significant volatility across the quarters. Early figures start slightly above 3, then sharply increase after December 31, 2019, peaking at 25.96 in June 30, 2022. This is followed by an extraordinary spike to 599.32 in the last reported quarter, March 31, 2023. This extreme leverage increase could indicate substantial changes in the capital structure or extraordinary financial events affecting the balance sheet during this period.
Return on equity (ROE) correlates in part with the trends in financial leverage. Initially stable around 33%, ROE dramatically escalates after March 31, 2020, peaking at 293.06% in mid-2022 and then soaring excessively to 8478.95% by March 31, 2023. This outsized spike suggests that either extraordinary gains or highly leveraged financial structures have a strong influence on shareholder returns in the latest periods, necessitating further investigation to understand the sustainability and quality of these returns.
- Net Profit Margin
- Relatively stable growth with minor fluctuations, improving profitability from 18.44% to 20.46% over four years.
- Asset Turnover
- Variable efficiency in asset utilization, with minor declines followed by recovery and overall improvement to 0.77 before a slight recent dip.
- Financial Leverage
- Marked increase in leverage beginning in 2020, culminating in an extremely high figure by early 2023, signaling substantial shifts in financial risk and capital structure.
- Return on Equity (ROE)
- Significant escalation in ROE values alongside leverage spikes, indicating potentially unsustainable or extraordinary returns influenced by leverage or other factors.
Five-Component Disaggregation of ROE
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).
The analysis of the financial ratios over the assessed periods reveals several significant trends and fluctuations in the company's operational and financial performance.
- Tax Burden
- The tax burden ratio shows a general decreasing trend from early 2019 through the end of 2020, moving from around 1.32 down to a low of approximately 0.85 to 0.92 range. This suggests a reduction in the effective tax rate or changes in tax-related expenses. From 2021 onward, the ratio slightly increases but remains below the initial high values, indicating a relatively stable but marginally rising tax burden in recent quarters.
- Interest Burden
- The interest burden ratio remains consistently close to 1 for most of the period, indicating stable interest expenses relative to earnings before tax. A slight decline is observed starting in late 2021, trending just below 1 (around 0.97 to 0.98), which might reflect marginal increases in interest expenses or variations in operating income affecting interest coverage.
- EBIT Margin
- The EBIT margin has demonstrated a clear upward trajectory overall. Starting from approximately 14% in early 2019, it steadily rises, reaching over 22% by the first quarter of 2023. This increase reflects improved operational efficiency or profitability from core business operations, despite some mild fluctuations in mid-2021 where margins slightly decreased before continuing their upward trend.
- Asset Turnover
- The asset turnover ratio displays some variability across the periods. After a slight decline from around 0.59 to 0.55 in late 2019 and early 2020, there is a notable increase in mid-2020 reaching up to 0.71, followed by periods of moderate fluctuations. Toward the most recent quarters, the ratio peaks at 0.77 before slight declines, suggesting changes in asset utilization efficiency or revenue generation relative to assets in certain quarters.
- Financial Leverage
- Financial leverage exhibits substantial volatility. Beginning at moderate levels near 3.46 to 3.05 in early periods, it escalates dramatically from late 2019 onwards, with peaks including 25.96 and a particularly extreme figure of 599.32 by the most recent quarter. Such sharp increases could indicate a rapid growth in debt or a significant reduction in equity, pointing to a considerable change in capital structure and elevated financial risk.
- Return on Equity (ROE)
- ROE shows considerable fluctuations and an overall rising trend with sharp spikes. Starting from values around 33% in early 2019, it spikes to approximately 76% in late 2020, dips somewhat in early 2021, then surges to an exceptionally high 293% in mid-2022, and finally to an anomalous 8478.95% in early 2023. These extremes suggest abnormal gains or losses in equity, potentially driven by extraordinary items, leverage effects, or accounting adjustments, signalling heightened volatility in shareholder returns.
In summary, the company demonstrates improving operational profitability as evidenced by rising EBIT margins and relatively stable interest burden, alongside fluctuating asset turnover rates. However, the drastic increases in financial leverage and extreme variability in ROE in recent periods raise concerns about financial risk and sustainability of these returns. The trends suggest that while operational performance has been strengthening, the capital structure and equity returns have experienced significant instability, which warrants further detailed examination to understand underlying causes and potential impacts.
Two-Component Disaggregation of ROA
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).
The financial data for the periods under review reveals notable patterns across profitability and efficiency metrics. These insights span profit margins, asset utilization, and overall asset returns, providing a comprehensive view of operational performance trends.
- Net Profit Margin (%)
-
The net profit margin shows an overall positive trajectory starting from the first reported quarter in March 2018. Initially recording values around 18.44%, the margin exhibits slight fluctuations but generally remains in the 18% to 20% range throughout the observed timeline. A minor dip is present in early 2020, with margins descending to approximately 15.14% but promptly rebounding by the year's end to roughly 18.57%. The margin exhibits a steady incremental increase into 2023, ultimately reaching a maximum of 20.46%, indicating improved profitability efficiency relative to revenue.
- Asset Turnover (ratio)
-
Asset turnover starts with a moderate level near 0.59 in March 2018 and maintains stability around 0.58 across the 2018 and 2019 periods. A decline is observed towards early 2020 with a drop to about 0.55. However, the ratio then significantly improves mid-2020, peaking near 0.71, before experiencing another decrease in mid-2021 to around 0.52. From late 2021 onward, a general rising trend occurs, with values climbing steadily to reach a high point near 0.77 in late 2022, followed by a slight decrease toward early 2023 at approximately 0.69. This variation indicates fluctuating efficiency in asset utilization to generate sales, with recent trends suggesting enhanced operational effectiveness.
- Return on Assets (ROA) (%)
-
The return on assets aligns closely with the patterns observed in both net profit margin and asset turnover, demonstrating its composite nature. The initial ROA figures around 10.79% progressively increase through late 2019, peaking above 11%. Early 2020 sees a decline to approximately 8.4%, reflecting challenges during that period. Subsequent quarters exhibit a recovery trend, with improvements continuing into 2023, culminating in a maximum ROA of roughly 14.15%. Fluctuations in mid-2021 correspond with a temporary dip in return efficiency, but the overall trend reflects strengthening asset profitability over time.
Four-Component Disaggregation of ROA
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).
- Tax Burden
- The tax burden ratio shows a generally decreasing trend from the earliest recorded figure of 1.32 to a low around 0.85 in mid-2020, indicating a reduction in tax impact on earnings during that period. Following mid-2020, the ratio fluctuates slightly but remains close to 0.9, with minor increases and decreases towards the end of the period, ending near 0.94 in early 2023.
- Interest Burden
- The interest burden ratio is stable at a value of 1 from its initial recordings through late 2020, reflecting no impact from interest expenses. From 2021 onward, the ratio slightly declines but remains close to 0.98, indicating a modest increase in interest expenses over time, yet maintaining a strong interest coverage position overall.
- EBIT Margin
- The EBIT margin shows a consistent upward trend across the periods observed. Starting near 14% in early 2019, it rises steadily to exceed 20% by the final quarters of 2020. There is a minor dip in margin percentages during 2021 but margins recover and surpass earlier peaks, reaching over 22% in early 2023. This progression suggests enhanced operational profitability and cost efficiency over time.
- Asset Turnover
- The asset turnover ratio experiences some variability with fluctuations over the period. Initially stable at around 0.58 in 2018 and 2019, it shows a marked increase reaching approximately 0.71 by mid-2020. However, a decline follows during 2021, dropping near 0.52, before rebounding sharply in 2022 to reach a peak of 0.77. Towards early 2023, there is a slight reduction to 0.69. These movements indicate variable efficiency in generating sales from assets, with periods of both improved and diminished efficiency.
- Return on Assets (ROA)
- Return on assets mirrors patterns observed in EBIT margin and asset turnover, albeit with some fluctuations. ROA improves from approximately 10.8% in early 2019 to over 12% by the end of 2020. Subsequently, it declines to slightly above 9% during 2021, reflecting reduced profitability or asset efficiency during that period. However, ROA recovers through 2022 and into 2023, culminating near 14%, which marks the highest point in the series and signifies strengthened overall asset profitability.
Disaggregation of Net Profit Margin
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).
- Tax Burden
- The tax burden ratio showed a declining trend from March 2019 through the end of 2020, falling from 1.32 to approximately 0.90. This indicates a reduction in the proportion of income paid as tax during this period. From 2021 onward, the ratio remained relatively stable, fluctuating slightly around the 0.90 to 0.97 range, suggesting consistent tax impact on earnings more recently.
- Interest Burden
- The interest burden ratio maintained a stable level of around 1.00 from March 2019 through June 2020, indicating minimal impact of interest expense on earnings before tax. From September 2020 onwards, a gradual decline is observable, with the ratio decreasing to about 0.97 by year-end 2022 and stabilizing at 0.98 in early 2023, reflecting a slight increase in interest expenses or financing costs over time.
- EBIT Margin
- The EBIT margin exhibited a clear upward trend from March 2019 (13.93%) through the end of 2020, increasing steadily to around 20.23%. This demonstrates improved operational profitability during this phase. Following a modest decline during 2021 to approximately 19.02%, the margin rebounded in late 2022 and early 2023, reaching a high of 22.12%, indicating strengthening earnings before interest and taxes relative to revenue.
- Net Profit Margin
- The net profit margin followed a similar upward trend as EBIT margin from March 2019 (18.44%) to the end of 2020, peaking near 18.83%. There was a slight decline through 2021 where the margin decreased to approximately 17.69%. Starting in late 2021, the net profit margin began a consistent recovery, reaching 20.46% by March 2023, reflecting enhanced efficiency or reduced expenses and higher overall profitability on a net basis.