Revenue and Financial Overview
in
GAAP to Non-GAAP Reconciliations (Continued)
($ in millions)
GAAP general and administrative expense
Stock-based compensation
Non-GAAP general and administrative expense
2021
2022 2023
$143.5 $169.0 $211.3
(27.1) (30.1) (37.9)
$116.4
$138.9 $173.4
Non-GAAP general and administrative expense as a percentage of revenue
3.5%
3.1%
3.3%
GAAP Gain on IP matter
$(4.6)
$(4.6) $(4.6)
Gain on IP matter
4.6
4.6
4.6
Non-GAAP gain on IP matter
$-
$-
$-
-%
-%
―%
Non-GAAP gain on IP matter as a percentage of revenue
GAAP total operating expense
Stock-based compensation
Amortization of acquired intangible assets
Gain on IP matter
Non-GAAP total operating expense
Non-GAAP total operating expense as a percentage of revenue
GAAP operating income
Stock-based compensation
Amortization of acquired intangible assets
Gain on IP Matter
Non-GAAP operating income
Non-GAAP operating margin
$1,908.8 $2,362.9 $2,826.5
(193.8) (199.3) (226.5)
(5.6) (6.1) (4.0)
4.6
4.6
4.6
$1,714.0 $2,162.1 $2,600.6
51.3% 48.9% 49.0%
$650.4
$969.6 $1,241.1
211.2
219.8
251.6
18.5
23.3
18.9
(4.6)
(4.6)
(4.6)
$875.5 $1,208.1 $1,507.0
26.2%
27.3% 28.4%
© Fortinet Inc. All Rights Reserved. | 31View entire presentation