Comments
yourfanat wrote: I am using another tool for Oracle developers - dbForge Studio for Oracle. This IDE has lots of usefull features, among them: oracle designer, code competion and formatter, query builder, debugger, profiler, erxport/import, reports and many others. The latest version supports Oracle 12C. More information here.
Cloud Expo on Google News
SYS-CON.TV

2008 West
DIAMOND SPONSOR:
Data Direct
SOA, WOA and Cloud Computing: The New Frontier for Data Services
PLATINUM SPONSORS:
Red Hat
The Opening of Virtualization
GOLD SPONSORS:
Appsense
User Environment Management – The Third Layer of the Desktop
Cordys
Cloud Computing for Business Agility
EMC
CMIS: A Multi-Vendor Proposal for a Service-Based Content Management Interoperability Standard
Freedom OSS
Practical SOA” Max Yankelevich
Intel
Architecting an Enterprise Service Router (ESR) – A Cost-Effective Way to Scale SOA Across the Enterprise
Sensedia
Return on Assests: Bringing Visibility to your SOA Strategy
Symantec
Managing Hybrid Endpoint Environments
VMWare
Game-Changing Technology for Enterprise Clouds and Applications
Click For 2008 West
Event Webcasts

2008 West
PLATINUM SPONSORS:
Appcelerator
Get ‘Rich’ Quick: Rapid Prototyping for RIA with ZERO Server Code
Keynote Systems
Designing for and Managing Performance in the New Frontier of Rich Internet Applications
GOLD SPONSORS:
ICEsoft
How Can AJAX Improve Homeland Security?
Isomorphic
Beyond Widgets: What a RIA Platform Should Offer
Oracle
REAs: Rich Enterprise Applications
Click For 2008 Event Webcasts
Fortinet Reports Fourth Quarter and Full Year 2012 Financial Results
Company Exceeds Its Expectations Across All Key Metrics

SUNNYVALE, CA -- (Marketwire) -- 01/30/13 -- Fortinet® (NASDAQ: FTNT)

Fourth Quarter 2012 Highlights

  • Revenues of $151.2 million, up 25% year over year(2)
  • Billings of $174.3 million, up 24% year over year(1,2)
  • GAAP diluted net income per share of $0.13
  • Non-GAAP diluted net income per share of $0.17(1)
  • Cash flow from operations of $50.3 million
  • Free cash flow of $48.5 million(1,2)
  • Cash, cash equivalents and investments of $739.6 million(4), with no debt

Full Year 2012 Highlights

  • Revenues of $533.6 million, up 23% year over year(3)
  • Billings of $602.0 million, up 27% year over year(1,3)
  • GAAP diluted net income per share of $0.40
  • Non-GAAP diluted net income per share of $0.53(1)
  • Cash flow from operations of $183.9 million
  • Free cash flow of $161.8 million(1,3,4)

Fortinet® (NASDAQ: FTNT) -- a leader in high-performance network security -- today announced financial results for the fourth quarter and full year ended December 31, 2012.

Financial Highlights for the Fourth Quarter of 2012

  • Revenue(2): Total revenue was $151.2 million for the fourth quarter of 2012, an increase of 25% compared to $120.9 million in the same quarter of 2011. Within total revenue, product revenue was $71.0 million, an increase of 24% compared to the same quarter of 2011. Services revenue was $76.7 million, an increase of 26% compared to the same quarter of 2011.

  • Billings(1,2): Total billings were $174.3 million for the fourth quarter of 2012, an increase of 24% compared to $140.6 million in the same quarter of 2011.

  • Deferred Revenue: Deferred revenue was $363.2 million as of December 31, 2012, up $23.1 million from $340.1 million as of September 30, 2012.

  • Cash and Cash Flow(1,2): As of December 31, 2012, cash, cash equivalents and investments were $739.6 million, compared to $690.3 million as of September 30, 2012. In the fourth quarter of 2012, cash flow from operations was $50.3 million and free cash flow was $48.5 million.

  • GAAP Operating Income(2,5): GAAP operating income was $35.0 million for the fourth quarter of 2012, representing a GAAP operating margin of 23%. GAAP operating income was $26.5 million for the same quarter of 2011, representing a GAAP operating margin of 22%.

  • GAAP Net Income and Diluted Net Income Per Share(2,5): GAAP net income was $21.5 million for the fourth quarter of 2012, based on a 41% tax rate for the quarter. This compares to GAAP net income of $16.5 million for the same quarter of 2011, based on a 40% tax rate for the quarter. GAAP diluted net income per share was $0.13 for the fourth quarter of 2012, based on 167.0 million weighted-average diluted shares outstanding, compared to $0.10 for the same quarter of 2011, based on 164.5 million weighted-average diluted shares outstanding.

  • Non-GAAP Operating Income(1,2): Non-GAAP operating income was $41.3 million for the fourth quarter of 2012, representing a non-GAAP operating margin of 27%. Non-GAAP operating income was $32.4 million for the same quarter of 2011, representing a non-GAAP operating margin of 27%.

  • Non-GAAP Net Income and Diluted Net Income Per Share(1,2): Non-GAAP net income was $28.1 million for the fourth quarter of 2012, based on a 34% effective tax rate for the quarter. Non-GAAP net income for the same quarter of 2011 was $22.3 million, based on a 33% effective tax rate. Non-GAAP diluted net income per share was $0.17 for the fourth quarter of 2012 based on 167.0 million weighted-average diluted shares outstanding, compared to $0.14 for the same quarter of 2011, based on 164.5 million weighted-average diluted shares outstanding.

Financial Highlights for the Full Year 2012

  • Revenue(3): Total revenue was $533.6 million for fiscal 2012, an increase of 23% compared to $433.6 million for fiscal 2011. Within total revenue, product revenue was $248.9 million for fiscal 2012, an increase of 26% compared to $197.4 million for fiscal 2011. Services revenue was $274.0 million for fiscal 2012, an increase of 24% compared to $220.3 million for fiscal 2011.

  • Billings(1,3): Total billings were $602.0 million for fiscal 2012, an increase of 27% compared to $475.8 million in fiscal 2011.

  • Deferred Revenue: Deferred revenue was $363.2 million as of December 31, 2012, an increase of 23% compared to deferred revenue of $294.8 million as of December 31, 2011.

  • Cash and Cash Flow(1,3,4): As of December 31, 2012, cash, cash equivalents and investments were $739.6 million, compared to $538.7 million as of December 31, 2011. In fiscal 2012, cash flow from operations was $183.9 million and free cash flow was $161.8 million.

  • GAAP Operating Income(3,5): GAAP operating income was $100.5 million for fiscal 2012, representing a GAAP operating margin of 19%. GAAP operating income was $88.9 million for fiscal 2011, representing a GAAP operating margin of 21%.

  • GAAP Net Income and Diluted Net Income Per Share(3,5): GAAP net income was $66.8 million for fiscal 2012, based on a 36% tax rate for the year. This compares to GAAP net income of $62.5 million for fiscal 2011, based on a 32% tax rate for the year. GAAP diluted net income per share was $0.40 for fiscal 2012, based on 166.3 million weighted-average diluted shares outstanding, compared to $0.38 for fiscal 2011, based on 163.8 million weighted-average diluted shares outstanding.

  • Non-GAAP Operating Income(1,3): Non-GAAP operating income was $129.3 million for fiscal 2012, representing a non-GAAP operating margin of 24%. Non-GAAP operating income was $106.0 million for fiscal 2011, representing a non-GAAP operating margin of 24%.

  • Non-GAAP Net Income and Diluted Net Income Per Share(1,3): Non-GAAP net income was $88.3 million for fiscal 2012, based on a 34% effective tax rate for the year. Non-GAAP net income for fiscal 2011 was $73.1 million, based on a 33% effective tax rate. Non-GAAP diluted net income per share was $0.53 for fiscal 2012 based on 166.3 million weighted-average diluted shares outstanding, compared to $0.45 for fiscal 2011, based on 163.8 million weighted-average diluted shares outstanding.

(1) A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

(2) Includes the impact of a $1.9 million sale of previously-acquired patents during the fourth quarter of 2012.

(3) Includes the impact of a $3.7 million sale of previously-acquired patents during fiscal 2012. In addition, fiscal 2011 includes the impact of a $2.6 million sale of previously-acquired patents.

(4) Includes the impact of $14.5 million paid for the purchase of land and buildings near our Silicon Valley headquarters during the third quarter of 2012.

(5) Includes the impact of a $1.5 million non-recurring cumulative out-of-period adjustment recorded during the fourth quarter of 2012 to reflect a true-up related to forfeitures of stock awards granted to employees. The adjustment resulted in lower stock-based compensation expense and higher operating income and net income during the fourth quarter of 2012. We believe the impact of the adjustment is not material to the current or prior fiscal periods.

Management Commentary:
Ken Xie, founder, president and chief executive officer of Fortinet, stated: "We had a great fourth quarter, which resulted in a strong finish to the year as we demonstrated our ability to successfully execute our global go to market strategy and increase market share. We continued to attract and retain a number of large profile enterprise and service provider customers, and we introduced several new and competitive products that differentiate us from our competitors. With a healthy pipeline of business and a plan to continue investments in sales, marketing and product development, we are well-positioned to continue to gain market share and grow our business."

Nancy Bush, interim chief financial officer of Fortinet, stated: "We reported strong fourth quarter results, which exceeded our expectations across all of our key operating metrics. We had particularly strong growth in revenue, profitability, and cash flow generation, and ended the quarter with a cash, cash equivalents and investments balance of approximately $740 million with no debt. We are confident, yet cautious, as we enter 2013 and remain focused on further gaining market share worldwide by delivering innovative new products, and expanding our sales, marketing and R&D infrastructure."

Conference Call Details
Fortinet will host a conference call today, January 30, 2013, at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time) to discuss its financial results. To access this call, dial (877) 303-6913 (domestic) or (224) 357-2188 (international) with conference ID # 87079826. A live webcast of the conference call and supplemental slides will be accessible from the Investor Relations page of Fortinet's website at http://investor.fortinet.com and a replay will be archived and accessible at http://investor.fortinet.com/events.cfm. A replay of this conference call can also be accessed through February 13, 2013, by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) with conference ID# 87079826.

Following Fortinet's earnings conference call, the Company will host an additional question-and-answer session at 3:30 p.m. Pacific Time (6:30 p.m. Eastern Time) to provide an opportunity for financial analysts and investors to ask more detailed product and financial questions. To access this call, dial (877) 303-6913 (domestic) or (224) 357-2188 (international) with conference ID # 87078965. This follow-up call will be webcast live and accessible at http://investor.fortinet.com, and a replay will be archived and available after the call at http://investor.fortinet.com/events.cfm. A replay of this conference call will also be available through February 7, 2013 by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) with conference ID # 87078965.

About Fortinet (www.fortinet.com)
Fortinet (NASDAQ: FTNT) is a worldwide provider of network security appliances and a market leader in unified threat management (UTM). Our products and subscription services provide broad, integrated and high-performance protection against dynamic security threats while simplifying the IT security infrastructure. Our customers include enterprises, service providers and government entities worldwide, including the majority of the 2012 Fortune Global 100. Fortinet's flagship FortiGate product delivers ASIC-accelerated performance and integrates multiple layers of security designed to help protect against application and network threats. Fortinet's broad product line goes beyond UTM to help secure the extended enterprise - from endpoints, to the perimeter and the core, including databases and applications. Fortinet is headquartered in Sunnyvale, Calif., with offices around the world.

Copyright © 2013 Fortinet, Inc. All rights reserved. The symbols ® and ™ denote respectively federally registered trademarks and unregistered trademarks of Fortinet, Inc., its subsidiaries and affiliates. Fortinet's trademarks include, but are not limited to, the following: Fortinet, FortiGate, FortiGuard, FortiManager, FortiMail, FortiClient, FortiCare, FortiAnalyzer, FortiReporter, FortiOS, FortiASIC, FortiWiFi, FortiSwitch, FortiVoIP, FortiBIOS, FortiLog, FortiResponse, FortiCarrier, FortiScan, FortiDB and FortiWeb. Other trademarks belong to their respective owners.

FTNT-F

Forward-looking Statements
This press release contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding the momentum in our business, growth of our business, positioning to continue to gain market share, our outlook as we enter 2013, our pipeline, and expanding our infrastructure and continued investments in sales, marketing and product development. Although we attempt to be accurate in making forward-looking statements, it is possible that future circumstances might differ from the assumptions on which such statements are based. Important factors that could cause results to differ materially from the statements herein include the following: general economic risks; specific economic risks in different geographies and among different customer segments; uncertainty regarding increased business and renewals from existing customers; uncertainties around continued success in sales growth and market share gains; failure to convert sales pipeline into final sales; risks associated with successful implementation of multiple integrated software products and other product functionality risks; execution risks around marketing, new product development and introductions and innovation; litigation and disputes and the potential cost, distraction and damage to sales and reputation caused thereby; market acceptance of new products and services; the ability to attract and retain personnel, particularly sales and technical personnel; changes in strategy; risks associated with management of growth; lengthy sales and implementation cycles, particularly in larger organizations; technological changes that make our products and services less competitive; risks associated with the adoption of, and demand for, the UTM model in general and by specific customer segments; competition and pricing pressure; and the other risk factors set forth from time to time in our most recent Annual Report on Form 10-K, our most recent Quarterly Report on Form 10-Q and our other filings with the SEC, copies of which are available free of charge at the SEC's website at www.sec.gov or upon request from our investor relations department. All forward-looking statements herein reflect our opinions only as of the date of this release, and we undertake no obligation, and expressly disclaim any obligation, to update forward-looking statements herein in light of new information or future events.

Non-GAAP Financial Measures
We have provided in this release financial information that has not been prepared in accordance with Generally Accepted Accounting Principles (GAAP). We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures below. As previously mentioned, a reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.

Billings. We define billings as revenue recognized during a period plus the change in deferred revenue from the beginning to the end of the period. We consider billings to be a useful metric for management and investors because billings drive deferred revenue, which is an important indicator of the health and visibility of our business, and has historically represented a majority of the quarterly revenue that we recognize. There are a number of limitations related to the use of billings versus revenue calculated in accordance with GAAP. First, billings include amounts that have not yet been recognized as revenue. Second, we may calculate billings in a manner that is different from other companies that report similar financial measures. Management compensates for these limitations by providing specific information regarding GAAP revenue and evaluating billings together with revenues calculated in accordance with GAAP.

Free cash flow. We define free cash flow as net cash provided by operating activities minus capital expenditures. We consider free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after the acquisition of property and equipment, can be used for strategic opportunities, including investing in our business, making strategic acquisitions, and strengthening the balance sheet. Analysis of free cash flow facilitates management's comparisons of our operating results to competitors' operating results. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating the Company is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period because it includes the impact of cash paid for capital expenditures. Management compensates for this limitation by providing information about our capital expenditures on the face of the cash flow statement and under the caption "Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources" in our most recent Quarterly Report on Form 10-Q and Annual Report on Form 10-K.

Non-GAAP operating income and operating margin. We define non-GAAP operating income as operating income plus stock-based compensation reduced by the income from payments we received from a patent settlement. Non-GAAP operating margin is defined as non-GAAP operating income divided by revenue. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of stock-based compensation expense and patent settlement related income so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP operating income versus operating income calculated in accordance with GAAP. First, non-GAAP operating income excludes stock-based compensation expense. Stock-based compensation has been and will continue to be for the foreseeable future a significant recurring expense in our business. Second, stock-based compensation is an important part of our employees' compensation and impacts their performance. Third, the components of the costs that we exclude in our calculation of non-GAAP operating income may differ from the components that our peer companies exclude when they report their non-GAAP results of operations. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP operating income and evaluating non-GAAP operating income together with operating income calculated in accordance with GAAP.

Non-GAAP net income and diluted net income per share. We define non-GAAP net income as net income plus stock-based compensation expense reduced by the income from payments we received from a patent settlement, and includes the impact of the tax adjustment, if any, required to achieve the effective tax rate on a pro forma basis, which could differ from the GAAP tax rate. We define non-GAAP diluted net income per share as non-GAAP net income divided by the weighted-average diluted shares outstanding. We consider these non-GAAP financial measures to be useful metrics for management and investors for the same reasons that we use non-GAAP operating income and non-GAAP operating margin. However, in order to provide a complete picture of our recurring core business operating results, we include in non-GAAP net income and non-GAAP diluted net income per share, the tax adjustment required to achieve the effective tax rate on a pro forma basis, which could differ from the GAAP tax rate. We believe the effective tax rates we used are reasonable estimates of long-term normalized tax rates under our global operating structure. The same limitations described above regarding our use of non-GAAP operating income and non-GAAP operating margin apply to our use of non-GAAP net income and non-GAAP diluted net income per share. We compensate for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP net income and non-GAAP diluted net income per share and evaluating non-GAAP net income and non-GAAP diluted net income per share together with net income and diluted net income per share calculated in accordance with GAAP.


                               FORTINET, INC.
                        CONSOLIDATED BALANCE SHEETS
                         (Unaudited, in thousands)


                                                 December 31,  December 31,
                                                     2012          2011
                                                 ------------  ------------
                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                      $    122,975  $     71,990
  Short-term investments                              290,719       318,283
  Accounts receivable, net of allowance for
   doubtful accounts of $115 and $336,
   respectively                                       107,642        95,522
  Inventory                                            21,060        16,249
  Deferred tax assets                                  13,663         7,578
  Prepaid expenses and other current assets            13,215        13,948
                                                 ------------  ------------
    Total current assets                              569,274       523,570
PROPERTY AND EQUIPMENT-Net                             25,638         7,966
DEFERRED TAX ASSETS-Non-current                        48,525        46,523
LONG-TERM INVESTMENTS                                 325,892       148,414
OTHER ASSETS                                            6,168         8,274
                                                 ------------  ------------
TOTAL ASSETS                                     $    975,497  $    734,747
                                                 ============  ============
      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable                               $     20,816  $     19,768
  Accrued liabilities                                  22,263        15,971
  Accrued payroll and compensation                     28,957        24,197
  Deferred revenue                                    247,268       206,928
                                                 ------------  ------------
    Total current liabilities                         319,304       266,864
DEFERRED REVENUE-Non-current                          115,917        87,905
OTHER LIABILITIES                                      29,342        21,624
                                                 ------------  ------------
    Total liabilities                                 464,563       376,393
                                                 ------------  ------------
STOCKHOLDERS' EQUITY:
  Common stock                                            162           156
  Additional paid-in capital                          400,075       317,026
  Treasury stock                                       (2,995)       (2,995)
  Accumulated other comprehensive income                3,091           402
  Retained earnings                                   110,601        43,765
                                                 ------------  ------------
    Total stockholders' equity                        510,934       358,354
                                                 ------------  ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $    975,497  $    734,747
                                                 ============  ============


                               FORTINET, INC.
                   CONSOLIDATED STATEMENTS OF OPERATIONS
            (Unaudited, in thousands, except per share amounts)

                         Three Months Ended              Year Ended
                     --------------------------  --------------------------
                     December 31,  December 31,  December 31,  December 31,
                         2012          2011          2012          2011
                     ------------  ------------  ------------  ------------
REVENUE:
  Product            $     71,025  $     57,463  $    248,948  $    197,408
  Services                 76,711        61,076       274,043       220,268
  Ratable and other
   revenue                  3,426         2,322        10,648        15,900
                     ------------  ------------  ------------  ------------
    Total revenue         151,162       120,861       533,639       433,576
                     ------------  ------------  ------------  ------------
COST OF REVENUE:
  Product (1)              26,974        21,929        93,971        73,201
  Services (1)             13,836         9,671        50,682        35,486
  Ratable and other
   revenue                    632           886         2,767         4,911
                     ------------  ------------  ------------  ------------
    Total cost of
     revenue               41,442        32,486       147,420       113,598
                     ------------  ------------  ------------  ------------
GROSS PROFIT:
  Product                  44,051        35,534       154,977       124,207
  Services                 62,875        51,405       223,361       184,782
  Ratable and other
   revenue                  2,794         1,436         7,881        10,989
                     ------------  ------------  ------------  ------------
    Total gross
     profit               109,720        88,375       386,219       319,978
                     ------------  ------------  ------------  ------------
OPERATING EXPENSES:
  Research and
   development (1)         20,525        16,379        81,078        63,577
  Sales and
   marketing (1)           48,117        39,984       179,155       145,532
  General and
   administrative
   (1)                      6,038         5,492        25,511        21,965
                     ------------  ------------  ------------  ------------
    Total operating
     expenses              74,680        61,855       285,744       231,074
                     ------------  ------------  ------------  ------------
OPERATING INCOME           35,040        26,520       100,475        88,904
INTEREST INCOME             1,400           963         5,006         3,523
OTHER EXPENSE-Net            (170)         (112)         (485)         (354)
                     ------------  ------------  ------------  ------------
INCOME BEFORE INCOME
 TAXES                     36,270        27,371       104,996        92,073
PROVISION FOR INCOME
 TAXES                     14,763        10,877        38,160        29,581
                     ------------  ------------  ------------  ------------
NET INCOME           $     21,507  $     16,494  $     66,836  $     62,492
                     ============  ============  ============  ============
Net income per
 share:
  Basic              $       0.13  $       0.11  $       0.42  $       0.41
                     ============  ============  ============  ============
  Diluted            $       0.13  $       0.10  $       0.40  $       0.38
                     ============  ============  ============  ============
Weighted-average
 shares outstanding:
  Basic                   160,034       154,429       158,074       152,581
                     ============  ============  ============  ============
  Diluted                 166,955       164,505       166,329       163,781
                     ============  ============  ============  ============

(1) Includes stock-
 based compensation
 expense as follows:
  Cost of product
   revenue           $         96  $         54  $        333  $        183
  Cost of services
   revenue                  1,032           666         3,736         1,790
  Research and
   development              2,452         1,737         9,226         4,691
  Sales and
   marketing                1,996         3,036        12,793         9,325
  General and
   administrative           1,186           848         4,602         3,026
                     ------------  ------------  ------------  ------------
                     $      6,762  $      6,341  $     30,690  $     19,015
                     ============  ============  ============  ============


       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                  (Unaudited, in thousands)



                         Three Months Ended              Year Ended
                     --------------------------  --------------------------
                     December 31,  December 31,  December 31,  December 31,
                         2012          2011          2012          2011
                     ------------  ------------  ------------  ------------
Net income           $     21,507  $     16,494  $     66,836  $     62,492
Other comprehensive
 income (loss):
  Foreign currency
   translation gains
   (losses)                  (344)          246           524          (553)
  Unrealized gains
   (losses) on
   investments               (110)         (509)        3,331        (1,702)
  Unrealized gains
   (losses) on cash
   flow hedges                  -           119             -           (74)
  Tax provision
   related to items
   of other
   comprehensive
   income or loss             (32)          550        (1,166)          550
                     ------------  ------------  ------------  ------------
Net change in
 accumulated other
 comprehensive
 income                      (486)          406         2,689        (1,779)
                     ------------  ------------  ------------  ------------
Comprehensive income $     21,021  $     16,900  $     69,525  $     60,713
                     ============  ============  ============  ============


                      FORTINET, INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                         (Unaudited, in thousands)


                         Three Months Ended              Year Ended
                     --------------------------  --------------------------
                     December 31,  December 31,  December 31,  December 31,
                         2012          2011          2012          2011
                     ------------  ------------  ------------  ------------
CASH FLOWS FROM
 OPERATING
 ACTIVITIES:
  Net income         $     21,507  $     16,494  $     66,836  $     62,492
  Adjustments to
   reconcile net
   income to net
   cash provided by
   operating
   activities:
    Depreciation and
     amortization           3,488         1,875        11,564         6,989
    Amortization of
     investment
     premiums               2,960         3,007        12,962        12,515
    Stock-based
     compensation           6,762         6,341        30,690        19,015
    Excess tax
     benefits from
     employee stock
     option plan           (2,458)      (10,565)      (12,069)      (19,829)
    Other non-cash
     items, net               (12)            -           881            22
    Changes in
     operating
     assets and
     liabilities:
    Accounts
     receivable-net       (17,800)      (19,687)      (12,120)      (23,246)
    Inventory               3,674        (4,556)      (11,303)       (6,034)
    Deferred tax
     assets                (4,739)       (2,328)       (9,254)       (7,874)
    Prepaid expenses
     and other
     current assets           862        (1,906)          791        (2,915)
    Other assets              585           (85)        2,470           227
    Accounts payable       (2,088)        4,287           961         6,801
    Accrued
     liabilities             (491)       (3,102)        2,171         1,765
    Accrued payroll
     and
     compensation           3,036         3,191         4,599         4,773
    Other
     liabilities             (509)       (2,664)       (1,870)            -
    Deferred revenue       23,100        19,706        68,292        42,177
    Income taxes
     payable               12,416        12,551        28,265        35,964
    Net cash
     provided by
     operating
     activities            50,293        22,559       183,866       132,842
                     ------------  ------------  ------------  ------------
CASH FLOWS FROM
 INVESTING
 ACTIVITIES:
                     ------------  ------------  ------------  ------------
  Purchases of
   investments            (77,698)     (109,796)     (601,087)     (516,906)
  Sales of
   investments                500             -        26,268        75,582
  Maturities of
   investments             72,266        76,646       415,440       280,745
  Purchases of
   property and
   equipment               (1,800)         (839)      (22,083)       (3,624)
  Payments made in
   connection with
   business
   acquisitions              (500)            -        (1,249)       (2,623)
    Net cash used in
     investing
     activities            (7,232)      (33,989)     (182,711)     (166,826)
                     ------------  ------------  ------------  ------------
CASH FLOWS FROM
 FINANCING
 ACTIVITIES:
                     ------------  ------------  ------------  ------------
  Proceeds from
   issuance of
   common stock             2,081         5,950        38,087        19,968
  Excess tax benefit
   from employee
   stock option plan        2,458        10,565        12,069        19,829
    Net cash
     provided by
     financing
     activities             4,539        16,515        50,156        39,797
                     ------------  ------------  ------------  ------------
EFFECT OF EXCHANGE
 RATES ON CASH AND
 CASH EQUIVALENTS             (91)          275          (326)         (682)
                     ------------  ------------  ------------  ------------
NET INCREASE IN CASH
 AND CASH
 EQUIVALENTS               47,509         5,360        50,985         5,131
CASH AND CASH
 EQUIVALENTS-
 Beginning of period       75,466        66,630        71,990        66,859
                     ------------  ------------  ------------  ------------
CASH AND CASH
 EQUIVALENTS-End of
 period              $    122,975  $     71,990  $    122,975  $     71,990
                     ============  ============  ============  ============


Reconciliations of non-GAAP results of
 operations measures to the nearest comparable
 GAAP measures
(Unaudited, in thousands)


Reconciliation of GAAP revenue to billings


                         Three Months Ended              Year Ended
                     --------------------------  --------------------------
                     December 31,  December 31,  December 31,  December 31,
                         2012          2011          2012          2011
                     ------------  ------------  ------------  ------------
Total revenue        $    151,162  $    120,861  $    533,639  $    433,576
  Increase in
   deferred revenue        23,107        19,706        68,352        42,202
                     ------------  ------------  ------------  ------------
Total billings (Non-
 GAAP)               $    174,269  $    140,567  $    601,991  $    475,778
                     ============  ============  ============  ============


Reconciliation of net cash provided by
operating activities to free cash flow


                         Three Months Ended              Year Ended
                     --------------------------  --------------------------
                     December 31,  December 31,  December 31,  December 31,
                         2012          2011          2012          2011
                     ------------  ------------  ------------  ------------
Net cash provided by
 operating
 activities          $     50,293  $     22,559  $    183,866  $    132,842
  Less purchases of
   property and
   equipment               (1,800)         (839)      (22,083)       (3,624)
                     ------------  ------------  ------------  ------------
Free cash flow (Non-
 GAAP)               $     48,493  $     21,720  $    161,783  $    129,218
                     ============  ============  ============  ============


Reconciliation of non-GAAP results of operations to the nearest comparable
GAAP measures
(Unaudited, in thousands, except per share amounts)

Reconciliation of GAAP to Non-GAAP operating income, operating margin, net
income and diluted net income per share


                                    Three Months Ended December 31, 2012
                                -------------------------------------------
                                    GAAP                          Non-GAAP
                                  Results      Adjustments        Results
Operating Income                $    35,040    $     6,284  (a) $    41,324
                                ===========    ===========      ===========
Operating Margin                         23%                             27%
                                ===========                     ===========
Adjustments:
  Stock-based compensation
   expense                                           6,762
  Patent settlement income                            (478)
  Tax adjustment                                       295  (c)
                                               -----------
Net Income                           21,507          6,579           28,086
                                ===========                     ===========
Diluted net income per share    $      0.13                     $      0.17
Shares used in per share
 calculations - diluted             166,955                         166,955


                                    Three Months Ended December 31, 2011
                                -------------------------------------------
                                    GAAP                          Non-GAAP
                                  Results      Adjustments        Results
Operating Income                $    26,520    $     5,863  (b) $    32,383
                                ===========    ===========      ===========
Operating Margin                         22%                             27%
                                ===========                     ===========
Adjustments:
  Stock-based compensation
   expense                                           6,341
  Patent settlement income                            (478)
  Tax adjustment                                       (90) (d)
                                               -----------
Net Income                           16,494          5,773           22,267
                                ===========                     ===========
Diluted net income per share    $      0.10                     $      0.14
Shares used in per share
 calculations - diluted             164,505                         164,505

(a) To exclude $6.8 million of stock-based compensation expense offset by
 $0.5 million of patent settlement income in the three months ended December
 31, 2012.

(b) To exclude $6.3 million of stock-based compensation expense offset by
 $0.5 million of patent settlement income in the three months ended December
 31, 2011.

(c) Non-GAAP financial information is adjusted to achieve an overall 34
 percent effective tax rate on a pro forma basis, which differs from the
 GAAP tax rate, in the three months ended December 31, 2012.

(d) Non-GAAP financial information is adjusted to achieve an overall 33
 percent effective tax rate on a pro forma basis, which differs from the
 GAAP tax rate, in the three months ended December 31, 2011.



                                         Year Ended December 31, 2012
                                  -----------------------------------------
                                      GAAP                        Non-GAAP
                                    Results    Adjustments        Results
Operating Income                  $   100,475  $    28,778  (e) $   129,252
                                  ===========  ===========      ===========
Operating Margin                           19%                           24%
                                  ===========                   ===========
Adjustments:
  Stock-based compensation
   expense                                          30,690
  Patent settlement income                          (1,912)
  Tax adjustment                                    (7,323) (g)
                                               -----------
Net Income                             66,836       21,455           88,291
                                  ===========                   ===========
Diluted net income per share      $      0.40                   $      0.53
Shares used in per share
 calculations - diluted               166,329                       166,329



                                         Year Ended December 31, 2011
                                  -----------------------------------------
                                      GAAP                        Non-GAAP
                                    Results    Adjustments        Results
Operating Income                  $    88,904  $    17,104  (f) $   106,008
                                  ===========  ===========      ===========
Operating Margin                           21%                           24%
                                  ===========                   ===========
Adjustments:
  Stock-based compensation
   expense                                          19,015
  Patent settlement income                          (1,911)
  Tax adjustment                                    (6,447) (h)
                                               -----------
Net Income                             62,492       10,657           73,149
                                  ===========                   ===========
Diluted net income per share      $      0.38                   $      0.45
Shares used in per share
 calculations - diluted               163,781                       163,781

(e) To exclude $30.7 million of stock-based compensation expense offset by
 $1.9 million of patent settlement income in the year ended December 31,
 2012.

(f) To exclude $19.0 million of stock-based compensation expense offset by
 $1.9 million of patent settlement income in the year ended December 31,
 2011.

(g) Non-GAAP financial information is adjusted to achieve an overall 34
 percent effective tax rate on a pro forma basis, which differs from the
 GAAP tax rate, in the year ended December 31, 2012.

(h) Non-GAAP financial information is adjusted to achieve an overall 33
 percent effective tax rate on a pro forma basis, which differs from the
 GAAP tax rate, in the year ended December 31, 2011.

Add to Digg Bookmark with del.icio.us Add to Newsvine

Investor Contact:

Michelle Spolver
Fortinet, Inc.
408-486-7837
mspolver@fortinet.com

Media Contact:

Rick Popko
Fortinet, Inc.
408-486-7853
rpopko@fortinet.com

About Marketwired .
Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest AJAXWorld RIA Stories
One of the most appealing benefits of cloud deployment is the ease of use and the flexibility of adding or removing compute capacity. You can dynamically allocate resources based on the changing workloads, which give you the flexibility in managing your compute cost. AWS Auto Sc...
At the beginning of the book the authors say they created this book to be used in a classroom setting. I agree that it is a great book for the classroom, but I would also recommend it to anyone who wants to learn about the current Agile methodologies. It does what the title of th...
As an enterprise and software architect the one thing I hate most about my job is documentation, yet the importance of doing documentation on sizable projects is what I find myself preaching about the most. One reason I understand the importance of documentation is that I came f...
The premiere issue of the Internet of @ThingsExpo Newsletter contains highlights of the hottest sessions and speakers from Internet of @ThingsExpo, Call for Papers information, and sponsorship opportunities.
“At Cloud Expo in NYC last week I sat in on the Internet of Things power panel and then presented about how to monetize the Internet of Things. The room was packed, standing room only and I stuck around for a full 30 minutes afterwards answering questions before I had to tear mys...
Subscribe to the World's Most Powerful Newsletters
Subscribe to Our Rss Feeds & Get Your SYS-CON News Live!
Click to Add our RSS Feeds to the Service of Your Choice:
Google Reader or Homepage Add to My Yahoo! Subscribe with Bloglines Subscribe in NewsGator Online
myFeedster Add to My AOL Subscribe in Rojo Add 'Hugg' to Newsburst from CNET News.com Kinja Digest View Additional SYS-CON Feeds
Publish Your Article! Please send it to editorial(at)sys-con.com!

Advertise on this site! Contact advertising(at)sys-con.com! 201 802-3021


SYS-CON Featured Whitepapers
ADS BY GOOGLE