In addition to historical information, this Quarterly Report on Form 10-Q
contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities and
Exchange Act of 1934, as amended (the "Exchange Act"). These statements include,
among other things, statements concerning our expectations regarding:

•the effects of supply chain constraints and the global chip and component
shortages and other factors affecting our manufacturing capacity, delivery, cost
and inventory management;

•the duration and impact of the COVID-19 pandemic, including various COVID-19
variants, the implementation of "return to office" plans and marketing events
and employee travel;

•effects of the war in Ukraine, related macroeconomic effects and the impact of our decision to suspend operations in Russia;

•effects of increased inflation in many geographies;

•continued growth and market share gains;

•variability in sales in certain product categories from year to year and between quarters;

•expected impact of sales of certain products and services;



•the impact of macro-economic, geopolitical factors and other disruption on our
manufacturing or sales, including the impact of the COVID-19 pandemic and other
public health issues and natural disasters;

•the proportion of our revenue that consists of product and service revenue, and
the mix of billings between products and services, the mix of backlog and the
duration of service contracts;

•the impact of our product innovation strategy;

•the effects of government regulation, tariffs and other policies;

•drivers of long-term growth and operating leverage, such as sales productivity and capacity, functionality and value in our subscription service offerings;



•growing our sales to businesses, service providers and government
organizations, our ability to execute these sales and the complexity of selling
to all segments (including the increased competition and unpredictability of
timing associated with sales to larger enterprises), the impact of sales to
these organizations on our long-term growth, expansion and operating results,
and the effectiveness of our sales organization;

•our ability to hire properly qualified and effective sales, support and engineering employees;



•risks and expectations related to acquisitions and equity interests in private
and public companies, including integration issues related to product plans,
employee groups, controls and processes and the acquired technology, and risks
of negative impact by such acquisitions and equity investments on our financial
results;

•trends in revenue, cost of revenue and gross margin;

•trends in our operating expenses, including sales and marketing expense, research and development expense, general and administrative expense, and expectations regarding these expenses;

•expectations that our operating expense will increase in absolute dollars during 2022;



•expectations that proceeds from the exercise of stock options in future years
will be adversely impacted by the increased mix of restricted stock units versus
stock options granted;

                                       27
--------------------------------------------------------------------------------
  Table of Contents
•expectations regarding uncertain tax benefits and our effective domestic and
global tax rates, and the impact of the Tax Cuts and Jobs Act and the
Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act");

•expectations regarding spending related to real estate acquisitions and development, data center investments, as well as other capital expenditures and to the impact on free cash flow;

•estimates of a range of 2022 spending on capital expenditures;

•competition in our markets;

•statements regarding expected outcomes and liabilities in litigation;



•our intentions regarding share repurchases and the sufficiency of our existing
cash, cash equivalents and investments to meet our cash needs, including our
debt servicing requirements, for at least the next 12 months;

•other statements regarding our future operations, financial condition and prospects and business strategies; and

•adoption and impact of new accounting standards.



These forward-looking statements are subject to certain risks and uncertainties
that could cause our actual results to differ materially from those reflected in
the forward-looking statements. Factors that could cause or contribute to such
differences include, but are not limited to, those discussed in this Quarterly
Report on Form 10-Q and, in particular, the risks discussed under the heading
"Risk Factors" in Part II, Item 1A of this Quarterly Report on Form 10-Q and
those discussed in other documents we file with the Securities and Exchange
Commission (the "SEC"). We undertake no obligation, and specifically disclaim
any obligation, to revise or publicly release the results of any revision to
these and any other forward-looking statements. Given these risks and
uncertainties, readers are cautioned not to place undue reliance on such
forward-looking statements.

Business Overview

Fortinet is a global leader in cybersecurity solutions provided to a wide
variety of organizations, including enterprises, communication service providers
and security service providers, government organizations and small businesses.
Our cybersecurity solutions are designed to provide broad visibility and
segmentation of the digital attack surface through our integrated cybersecurity
platform products and services providing a mesh architecture, which feature
automated protection, detection and response along with consolidated visibility
across both Fortinet developed solutions and a broad ecosystem of third-party
solutions and technologies. Our cybersecurity platform portfolio leverages a
common operating system or integration to this operating system across our
product offerings and helps organizations better secure their environments and
reduce their security and network complexities. The Fortinet operating system
has an open architecture designed to integrate Fortinet solutions with
third-party solutions in a single ecosystem, enabling automated detection and
response across the attack surface.

Our product offerings consist of our Core Platform (previously referred to as
FortiGate network security physical and virtual products) and our Platform
Extension (previously referred to as non-FortiGate physical and virtual,
software and cloud-hosted products). In addition to high performing security and
networking features, we offer a rich set of cloud-delivered security services
that can be added to Platform Extension products and customized to the
organization's use cases.

Our cloud- and hosted- Platform Extension products and services include sandboxing, endpoint detection and response ("EDR"), email security, web application and API security and cloud networking security as well as management and analytics.



Our FortiGuard security services are enabled by FortiGuard Labs, which provides
threat research and artificial intelligence capabilities from a cloud network to
deliver coordinated protection for the ever-expanding attack surface through
Core Platform appliance and virtual machine as well as all Platform Extension
products that are registered by the end-customer.

Our FortiCare services provide both technical support and professional services to help our customers deploy, maintain, and operationalize Fortinet's Core Platform and Platform Extension products and services.

Our proprietary Security Processing Units ("SPUs") are Application-Specific Integrated Circuits that are implemented in our physical Core Platform appliances and are designed to enhance the security processing capabilities implemented in


                                       28
--------------------------------------------------------------------------------
  Table of Contents
software by accelerating computationally intensive tasks such as firewall policy
enforcement, software-defined wide-area network ("SD-WAN"), network address
translation, Intrusion Prevention Systems ("IPS"), threat detection and
encryption. We also provide virtualized Security Processing Units ("vSPUs")
across our Core Platform virtual appliances to deliver similar accelerated
capabilities when run in virtualized environments.

Our FortiOS operating system provides the foundation for the operation of all
Core Platform and Platform Extension products, whether physical, virtual,
private- or public-cloud based. FortiOS directs the operations of processors and
SPUs and provides system management functions. We make regular updates to
FortiOS available through our FortiCare support services.

Networking functionality and security capabilities are integrated into the
FortiOS operating system to run both the Core Platform and Platform Extension
capabilities of Fortinet's cybersecurity mesh architecture. This approach to
security combines discrete security solutions together into an integrated
operating system which provides centralized management, visibility, automation
and intelligence sharing to simplify operations and respond rapidly to threats.

The focus areas of our business consist of:



•Secure Networking-Our Security-Driven Networking solutions enables the
convergence of networking and security across all edges to provide
next-generation firewall ("NGFW"), software-defined wide area network
("SD-WAN"), LAN Edge (Wi-Fi and switch) and secure access service edge ("SASE").
We derive a majority of product sales from our Core Platform network security
appliances. Core Platform network security appliances include a broad set of
built-in security and networking features and functionalities, including
firewall, next-generation firewall, secure web gateway, secure sockets layer
("SSL") inspection, software-defined wide area network ("SD-WAN"), Intrusion
Prevention system ("IPS"), sandboxing, data leak prevention, virtual private
network ("VPN"), switch and wireless controller and wide area network ("WAN")
edge. Our network security appliances are managed by our FortiOS network
operating system, which provides the foundation for Core Platform security
functions. We enhance the performance of our network security appliances from
branch to data center by designing and implementing Security Processing Units
("SPUs") technology within our appliances, enabling us to add security and
network functionality with minimal impact to network throughput performance.
Along with our secure Wi-Fi access points and switches, Fortinet helps
organizations secure their networks across campuses, branches and work-from-home
deployments.

•Zero Trust Access-Fortinet's Platform Extension products and services extend
beyond the network to create a cybersecurity mesh architecture to cover other
attack vectors. Our Zero Trust Access solutions enable customers to know and
control who and what is on their network, in addition to providing security for
work from anywhere ("WFA"). Zero Trust Access solutions include FortiNAC,
FortiAuthenticator, FortiClient and FortiToken. Additionally, the proliferation
of operational technology ("OT") and internet of things ("IoT") devices has
generated new opportunities for us to grow our business. Our network access
control solutions provide visibility, control and automated event responses in
order to secure OT and IoT devices.

•Cloud Security-We help customers connect securely to and across their
individual, hybrid cloud, multi-cloud and virtualized data center environments
by offering security through our virtual firewall and other software products
and through integrated cloud- native capabilities with major cloud platforms.
Our public and private cloud security solutions, including virtual appliances
and hosted solutions, bring our Platform Extension products and services into
and across cloud environments, delivering security that follows their
applications and data. Our Secure SD-WAN for Multi-Cloud solution automates
deployment of an overlay network across different cloud networks and offers
visibility, control and centralized management that integrates functionality
across multiple cloud environments. Our Cloud Security portfolio also secures
applications, including email and web applications and APIs. Fortinet cloud
security offerings are available for deployment in major public and private
cloud environments, including Alibaba Cloud, Amazon Web Services, Google Cloud,
IBM Cloud, Microsoft Azure, Oracle Cloud and VMWare Cloud. We also offer managed
IPS and web application firewall ("WAF") rules delivered by FortiGuard Labs as
an overlay service to native security offerings offered by Amazon Web Services.

•Security Operations-We develop and provide a range of products and services
that enable the security operations center ("SOC") teams to identify,
investigate and remediate potential incidents in which cybercriminals bypass
prevention-oriented controls. Given the breadth of the attack surface to
monitor, as well as the volume and sophistication of cyber threats, artificial
intelligence is a key part of these offerings, which include: FortiGuard and
other security subscription services, modern endpoint security with EDR, a range
of breach-protection technologies plus our security information and event
management ("SIEM") and security orchestration, automation and response
("SOAR"), all of which can be applied across the entire set of Platform
Extension products and services. These solutions automatically deliver security
intelligence and insights that enable organizations to protect against and
respond to threats faster through integration with Fortinet and third-party
controls.

                                       29
--------------------------------------------------------------------------------
  Table of Contents
•Security as a Service-Our customers purchase our natively integrated FortiGuard
security subscription services as an add-on to products and solutions across the
Platform Extension products and services with the goal of receiving real-time
threat intelligence and protection updates. The rich set of FortiGuard services
is built from the ground up to provide comprehensive protection for users and
applications, including market leading offerings for IPS, Web, video and DNS
filtering, AV and cloud sandbox as well as OT and IoT Security. The FortiGuard
security services are provided from our FortiGuard Labs and cloud-delivered to
provide real-time unified protection across network endpoint and cloud.
FortiCare technical support services and the support of technical account
managers, resident engineers and professional service consultants for
implementations or training services.

•Support and Professional Services-Fortinet offers technical support, FortiOS
updates and extended product warranty through our FortiCare support services. In
addition to our technical support services, we offer a range of advanced
services, including premium support, professional services and expedited
warranty replacement. Our professional service offerings include resident
engineers and professional service consultants for implementations or trainings.

Financial Highlights



•Total revenue was $1.03 billion and $1.98 billion during the three and six
months ended June 30, 2022, an increase of 29% and 31%, respectively, compared
to $801.1 million and $1.51 billion in the same periods last year. Product
revenue was $400.7 million and $771.7 million during the three and six months
ended June 30, 2022, an increase of 34% and 43%, respectively, compared to
$298.3 million and $539.0 million in the same periods last year. Service revenue
was $629.4 million and $1.21 billion during the three and six months ended
June 30, 2022, an increase of 25%, in each period respectively, compared to
$502.8 million and $972.4 million in the same periods last year.

•Total gross profit was $779.3 million and $1.48 billion during the three and
six months ended June 30, 2022, an increase of 27%, in each period respectively,
compared to $614.2 million and $1.17 billion in the same periods last year.

•Cash, cash equivalents, short-term and long-term investments and marketable equity securities were $1.94 billion as of June 30, 2022.



•During the six months ended June 30, 2022, we repurchased 25.8 million shares
of common stock under our Share Repurchase Program (the "Repurchase Program"),
for a total purchase price of $1.49 billion.

•Deferred revenue was $3.93 billion as of June 30, 2022, an increase of $479.1
million, or 14%, compared to $3.45 billion as of December 31, 2021. Deferred
revenue was $2.91 billion as of June 30, 2021, an increase of $300.1 million, or
12%, compared to $2.61 billion as of December 31, 2020. Short-term deferred
revenue was $2.01 billion as of June 30, 2022, an increase of $235.8 million, or
13%, compared to $1.78 billion as of December 31, 2021. Short-term deferred
revenue was $1.53 billion as of June 30, 2021, as increase of $140.2 million, or
10%, compared to $1.39 billion as of December 31, 2020.

•We generated cash flows from operating activities of $719.5 million during the
six months ended June 30, 2022, a decrease of $14.6 million, or 2%, compared to
the same period last year.

•Total bookings were $1.38 billion during the three months ended June 30, 2022,
an increase of 42% compared to $967.9 million in the same period last year. We
define bookings as the total value of all orders received during the period.

•Backlog was $349.9 million as of June 30, 2022, an increase of $71.6 million
compared to $278.3 million as of March 31, 2022 and an increase of
$188.0 million compared to $161.9 million as of December 31, 2021. Backlog
represents orders received but not fulfilled and excludes backlog related to
Alaxala which was not significant.

On a geographic basis, revenue continues to be diversified, which remains a key
strength of our business. During the three months ended June 30, 2022, the
Americas region, the Europe, Middle East and Africa ("EMEA") region and the Asia
Pacific ("APAC") region contributed 40%, 38% and 22% of our total revenue,
respectively, and increased by 23%, 28% and 42% compared to the same period last
year, respectively. During the six months ended June 30, 2022, the Americas
region, the EMEA region and the APAC region contributed 40%, 37% and 23% of our
total revenue, respectively, and increased by 27%, 27% and 50% compared to the
same period last year, respectively.

                                       30
--------------------------------------------------------------------------------
  Table of Contents
Our revenue growth was driven by strong product revenue performance. Product
revenue grew 34% and 43% during the three and six months ended June 30, 2022,
respectively, compared to the same periods last year. Product revenue growth was
consistent with an elevated cyber threat landscape. Core Platform products
accounted for more than half of the product revenue growth during the three
months ended June 30, 2022. While Secure SD-WAN contributed to product revenue
growth, a main driver was the strong demand for the wide range of other
operating system capabilities embedded in the Core Platform products. We
experienced strong product revenue growth across many of our Platform Extension
products, including our OT solutions, secure access products and software
licenses. The impact of the increase in backlog was mainly seen in FortiGate,
FortiSwitch and FortiAP products. Service revenue growth of 25% during both the
three and six months ended June 30, 2022 compared to the same periods last year,
was driven by the strength of our FortiCare technical support and other service
revenue which grew 26%, and of FortiGuard and other security subscription
revenue, which grew 25% and 24%, respectively.

Our billings were diversified on a geographic basis. During the three months
ended June 30, 2022, approximately 45% of our billings in the aggregate were
from over 100 countries that each individually contributed less than 3% of our
billings.

Operating expenses as a percentage of revenue decreased by 1.6 and 2.4
percentage points during the three and six months ended June 30, 2022,
respectively, compared to the same periods last year. Headcount increased to
11,508 employees and contractors as of June 30, 2022, a 13% increase compared to
10,195 as of December 31, 2021.

COVID-19 Pandemic Update

The United States and the global community we serve are facing unprecedented
challenges posed by the COVID-19 pandemic, including the various COVID-19
variants. In response to the pandemic, we undertook a number of actions to
protect our employees, including restricting travel and directing many of our
employees to work from home. In certain geographies, we have started to
transition back to an in-person working mode, allowing increasing numbers of
employees to work from our offices with reasonable precautions and, in all
cases, subject to abiding by local legal restrictions. We intend to continue to
monitor and abide by local employee health and safety protocols and other
regulations as applicable to each local office.

While the broader implications of the COVID-19 pandemic on our employees and
overall financial performance continue to evolve, we have seen certain impacts
on our business and operations, results of operations, financial condition, cash
flows, liquidity and capital and financial resources as of and during the three
and six months ended June 30, 2022. Conversely, some aspects of our business do
not appear to have been significantly affected. During the three and six months
ended June 30, 2022, we have observed the following:

•We have seen continued supply chain challenges, including chip and other
component shortages and increased costs for certain chips and other components
and shipping, and we do not have enough inventory to promptly meet all demand
for all products.

•In many countries, our employees' ability to travel was reduced and certain
in-person sales and marketing events or meetings that would normally have been
held were canceled, postponed or converted into virtual events. However, as
certain country's restrictions continued to ease, we have started to see an
increase in expenses related to travel and marketing events. Although we cannot
predict if or when such expenses will return to pre-pandemic levels, as of
June 30, 2022, we have started to see an increase in such expenses as compared
to the same period last year.

•In order to mitigate supply chain disruption and other supply chain risks and
in anticipation of future demand, we increased our commitments with certain
suppliers to secure capacity, and are meeting regularly with our contract
manufacturers and component suppliers to manage future commitments, address
component shortages and monitor delivery. We have also transitioned primarily to
air shipping to avoid port congestion and extended ocean freight time.

•Our days sales outstanding increased to 80 days in the second quarter of 2022,
compared to 66 days in the same period last year, primarily due to the sales
linearity. The accounts receivable allowance for credit losses was $5.2 million
as of June 30, 2022, increased by $2.8 million compared to $2.4 million as of
December 31, 2021, primarily due to an increase in past due invoices over 60 and
90 days.

Going forward, the situation remains uncertain, rapidly changing and hard to
predict, and the COVID-19 pandemic may have a material negative impact on our
future periods. If we experience component, shipping, inventory challenges or
customer payment, it will negatively impact billings and product revenue in the
current quarter and FortiGuard and FortiCare service revenues in subsequent
quarters, as we sell annual and multi-year service contracts that are recognized
ratably over the contractual service term, generally starting on the contract
registration date. In addition, the broader implications of the pandemic on our
business and operations and our financial results, including the extent to which
the effects of the pandemic will impact future results and growth in the
cybersecurity industry, remain uncertain. The extent of the impact of the
COVID-19
                                       31
--------------------------------------------------------------------------------
  Table of Contents
pandemic on our operational and financial performance will depend on ongoing
developments, including the duration and spread of the virus and its variants,
the impact on our end-customers' spending, the volume of sales and length of our
sales cycles, the impact on our partners, suppliers, and employees, actions that
may be taken by governmental authorities and other factors identified in Part
II, Item 1A "Risk Factors" in this Form 10-Q. Given the dynamic nature of these
circumstances, the full impact of the COVID-19 pandemic on our business and
operations, results of operations, financial condition, cash flows, liquidity
and capital and financial resources cannot be reasonably estimated at this time.

Recent Events



Due to the war in Ukraine and the resulting sanctions and other actions against
Russia and Belarus and due to inflation and the economic downturn and possible
recession, there has been uncertainty and disruption in the global economy. At
the beginning of the war in Ukraine in late February 2022, we experienced
immediate reductions in orders from Russia. On March 7, 2022, we announced that
we were suspending sales, support and other operations in Russia. Starting from
March 7, 2022, we are not recognizing service revenue on service contracts that
have been suspended in Russia.

Although the Russian war against Ukraine did not have a material adverse impact
on our revenue or other financial results for the three and six months ended
June 30, 2022, at this time we are unable to fully assess the aggregate impact
it will have on our business in future periods due to various uncertainties,
which include, but are not limited to, the duration of the war, its effect on
the economy, its impact to the businesses of our customers and distributors,
actions that may be taken by governmental authorities related to the war, and
other factors identified in Part II, Item 1A, "Risk Factors" in this Quarterly
Report, including the risk factor titled "The war in Ukraine and our suspension
of operations in Russia have affected and may continue to affect our business."

Business Model



We typically sell our security solutions to distributors that sell to networking
security focused resellers and to service providers and managed security service
providers ("MSSPs"), who, in turn, sell to end-customers or use our products and
services to provide hosted solutions to other enterprises. At times, we also
sell directly to large service providers and major systems integrators. Our
end-customers are located in over 100 countries and include small, medium and
large enterprises and government organizations across a wide range of
industries, including education, financial services, government, healthcare,
manufacturing, retail, technology and telecommunications. An end-customer
deployment may involve as few as one or as many as thousands of Core Platform as
well as Platform Extension products, depending on the end-customer's size and
security requirements.

We also offer our products hosted in our own data centers and through major
cloud providers, and have recognized revenue on a usage basis from our data
centers as well as Alibaba Cloud, Amazon Web Services, Google Cloud, IBM Cloud,
Microsoft Azure and Oracle Cloud. We have also recognized revenue from customers
who deploy our products in a bring-your-own-license ("BYOL") arrangement in
private clouds or at cloud providers. In a BYOL arrangement, a customer
purchases a software license from us through our channel partners and deploys
the software in a cloud provider's environment. Similarly, customers may
purchase such a license from us and deploy it in third-party clouds or in their
private cloud.

Our customers purchase our hardware products and software licenses, as well as
our FortiGuard and other security subscription and FortiCare technical support
services. We generally invoice at the time of our sale for the total price of
the products and security and technical support services. Standard payment terms
are generally no more than 60 days, though we may offer extended payment terms
to certain distributors or related to certain transactions.

Key Metrics



We monitor several key metrics, including the key financial metrics set forth
below, in order to help us evaluate growth trends, establish budgets, measure
the effectiveness of our sales and marketing efforts, and assess operational
efficiencies. The following table summarizes revenue, deferred revenue, billings
(non-GAAP), net cash provided by operating activities, and free cash flow
(non-GAAP). We discuss revenue below under "Results of Operations," and we
discuss net cash
                                       32
--------------------------------------------------------------------------------
  Table of Contents
provided by operating activities below under "-Liquidity and Capital Resources."
Deferred revenue, billings (non-GAAP), and free cash flow (non-GAAP) are
discussed immediately below the following table:
                                                      Three Months Ended Or As Of
                                                   June 30, 2022           June 30, 2021
                                                             (in millions)
 Revenue                                     $      1,030.1               $        801.1
 Deferred revenue                            $      3,932.0               $      2,905.4
 Billings (non-GAAP)                         $      1,304.2               $        960.9
 Net cash provided by operating activities   $        323.4               $        418.2
 Free cash flow (non-GAAP)                   $        283.5               $        394.7



Deferred revenue. Our deferred revenue consists of amounts that have been
invoiced but that have not yet been recognized as revenue. The majority of our
deferred revenue balance consists of the unrecognized portion of service revenue
from FortiGuard and other security subscription and FortiCare technical support
service contracts, which is recognized as revenue ratably over the contractual
service period. We monitor our deferred revenue balance, short term and total
deferred revenue growth and the mix of short-term and long-term deferred revenue
because deferred revenue represents a significant portion of free cash flow and
of revenue to be recognized in future periods. Deferred revenue was $3.93
billion as of June 30, 2022, an increase of $479.1 million, or 14%, from
December 31, 2021. Short term deferred revenue was $2.01 billion as of June 30,
2022, an increase of $235.8 million, or 13%, from December 31, 2021.

Billings (non-GAAP). We define billings as revenue recognized in accordance with
GAAP plus the change in deferred revenue from the beginning to the end of the
period, less any deferred revenue balances acquired from business combination(s)
during the period. We consider billings to be a useful metric for management and
investors because billings drive current and future revenue, which is an
important indicator of the health and viability of our business. There are
several limitations related to the use of billings instead of GAAP revenue.
First, billings include amounts that have not yet been recognized as revenue and
are impacted by the term of FortiGuard security and FortiCare and other support
agreements. Second, we may calculate billings in a manner that is different from
peer companies that report similar financial measures. Management accounts for
these limitations by providing specific information regarding GAAP revenue and
evaluating billings together with GAAP revenue. Total billings were $1.30
billion for the three months ended June 30, 2022, an increase of 36% compared to
$960.9 million in the same period last year.

A reconciliation of revenue, the most directly comparable financial measure
calculated and presented in accordance with GAAP, to billings is provided below:
                                                     Three Months Ended
                                             June 30, 2022       June 30, 2021
                                                       (in millions)
          Billings:
          Revenue                           $      1,030.1      $        801.1
          Add: Change in deferred revenue            274.1               159.8
          Total billings (non-GAAP)         $      1,304.2      $        960.9



Free cash flow (non-GAAP). We define free cash flow as net cash provided by
operating activities minus purchases of property and equipment and excluding any
significant non-recurring items. We believe 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 capital expenditures, can
be used for strategic opportunities, including repurchasing outstanding common
stock, investing in our business, making strategic acquisitions, and
strengthening the balance sheet. A limitation of using free cash flow rather
than the GAAP measures of cash provided by or used in operating activities,
investing activities, and financing activities is that free cash flow does not
represent the total increase or decrease in the cash and cash equivalents
balance for the period because it excludes cash flows from investing activities
other than capital expenditures and cash flows from financing activities.
Management accounts for this limitation by providing information about our
capital expenditures and other investing and financing activities on the face of
the consolidated statements of cash flows and under "-Liquidity and Capital
Resources" and by presenting cash flows from investing and financing activities
in our reconciliation of free cash flow. In addition, it is important to note
that other companies, including companies in our industry, may not use free cash
flow, may calculate free cash flow in a different manner than we do or may use
other financial measures to evaluate their performance, all of which could
reduce the usefulness of free
                                       33
--------------------------------------------------------------------------------
  Table of Contents
cash flow as a comparative measure. A reconciliation of net cash provided by
operating activities, the most directly comparable financial measure calculated
and presented in accordance with GAAP, to free cash flow is provided below:
                                                              Three Months Ended
                                                      June 30, 2022       June 30, 2021
                                                                (in millions)
  Free Cash Flow:
  Net cash provided by operating activities          $        323.4      $        418.2
  Less: Purchases of property and equipment                   (39.9)              (23.5)

  Free cash flow (non-GAAP)                          $        283.5      $        394.7
  Net cash provided (used) in investing activities   $        294.1      $       (278.2)
  Net cash used in financing activities              $       (830.3)     $       (120.9)

Critical Accounting Policies and Estimates



Our discussion and analysis of our financial condition and results of operations
are based upon our financial statements, which have been prepared in accordance
with GAAP. These principles require us to make estimates and judgments that
affect the reported amounts of assets, liabilities, revenue, cost of revenue and
expenses, and related disclosures. We base our estimates on historical
experience and on various other assumptions that we believe to be reasonable
under the circumstances. To the extent that there are material differences
between these estimates and our actual results, our future financial statements
will be affected.

Except as noted below, there were no material changes to our critical accounting
policies and estimates as of and for the three and six months ended June 30,
2022, as compared to the critical accounting policies and estimates described in
our Annual Report on Form 10-K filed with the SEC on February 25, 2022 (the
"Form 10-K").

See Note 1 of the notes to condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q for information regarding recent accounting pronouncements.

Equity Method Investments



We evaluate our investments for OTTIs when circumstances indicate those assets
may be impaired. When the decline in value is deemed to be other than temporary,
an impairment is recognized to the extent that the fair value is less than the
carrying value of the investment. We consider various factors in determining
whether a loss in value of an investment is other than temporary including: the
length of time and the extent to which the fair value has been below cost; the
financial condition of the investees, and our intent and ability to retain the
investment for a period of time sufficient to allow for recovery of value.
Management makes certain judgments and estimates in its assessment including but
not limited to: identifying if circumstances indicate a decline in value is
other than temporary, expectations about the business operations of investees,
as well as industry, financial and market factors. Any significant changes in
assumptions or judgments in assessing impairments could result in an impairment
charge.

                                       34
--------------------------------------------------------------------------------
  Table of Contents
Results of Operations

Three Months Ended June 30, 2022 and 2021



Revenue
                                        Three Months Ended
                                June 30,                   June 30,
                                  2022                       2021
                                         % of                      % of
                          Amount        Revenue      Amount       Revenue      Change       % Change
                                              (in millions, except percentages)
Revenue:
Product                 $   400.7          39  %    $ 298.3          37  %    $ 102.4           34  %
Service                     629.4          61         502.8          63         126.6           25
Total revenue           $ 1,030.1         100  %    $ 801.1         100  %    $ 229.0           29  %
Revenue by geography:
Americas                $   413.6          40  %    $ 337.0          42  %    $  76.6           23  %
EMEA                        391.8          38         306.2          38          85.6           28
APAC                        224.7          22         157.9          20          66.8           42
Total revenue           $ 1,030.1         100  %    $ 801.1         100  %    $ 229.0           29  %



Total revenue increased by $229.0 million, or 29%, during the three months ended
June 30, 2022 compared to the same period last year. We continued to experience
significant organic revenue growth (i.e. revenue growth excluding attribution
from recent acquisitions) with diversification of revenue geographically, and
across both customers and industries. Revenue from all regions grew, with EMEA
contributing the largest portion of the increase on an absolute dollar basis and
APAC, which included Alaxala, contributing the largest portion of the increase
on a percentage basis.

Product revenue increased by $102.4 million, or 34%, during the three months
ended June 30, 2022 compared to the same period last year. Product revenue
growth was consistent with an elevated cyber threat landscape and included the
benefit of certain pricing actions. Core Platform products accounted for more
than half of the product revenue growth in the three months ended June 30, 2022.
While Secure SD-WAN contributed to product revenue growth, the main driver was
the strong demand for the wide range of other operating system capabilities
embedded in the Core Platform products. We also experienced strong revenue
growth across many Platform Extension products, including operational technology
"OT" solutions and other secure access.

Service revenue increased by $126.6 million, or 25%, during the three months
ended June 30, 2022 compared to the same period last year. FortiGuard security
subscription and FortiCare and other technical support and other revenues
increased by $67.5 million, or 25%, and by $59.1 million, or 26%, respectively,
during the three months ended June 30, 2022 compared to the same period last
year. The increases were primarily due to the recognition of revenue from our
growing deferred revenue balance related to FortiGuard and other security
subscriptions delivered to on-premise and cloud based environments as well as
FortiCare and other technical support, including our customers moving to
higher-tier support offerings.

Of the service revenue recognized during the three months ended June 30, 2022,
87% was included in the deferred revenue balance as of March 31, 2022. Of the
service revenue recognized during the three months ended June 30, 2021, 89% was
included in the deferred revenue balance as of March 31, 2021. We expect service
revenue growth will continue to increase through the remainder of 2022, as our
business is expected to grow and as service revenue benefits from previous
pricing actions. However, there are risks to service revenue growth rates,
including customers reducing their spending, supply chain constraints, customers
taking longer to buy their service, or other reasons.


                                       35
--------------------------------------------------------------------------------
  Table of Contents
Cost of revenue and gross margin
                                         Three Months Ended
                                       June 30,        June 30,
                                         2022            2021        Change      % Change
                                               (in millions, except percentages)
             Cost of revenue:
             Product                 $    155.2       $ 115.6       $ 39.6           34  %
             Service                       95.6          71.3         24.3           34
             Total cost of revenue   $    250.8       $ 186.9       $ 63.9           34  %
             Gross margin (%):
             Product                       61.3  %       61.2  %
             Service                       84.8          85.8
             Total gross margin            75.7  %       76.7  %



Total gross margin decreased by 1.0 percentage points during the three months
ended June 30, 2022 compared to the same period last year, driven by the
consolidation of Alaxala, costs increases and a change in revenue mix to lower
margin product revenue from higher margin service revenue. Revenue mix shifted
by 1.7 percentage points from service revenue to product revenue, as a
percentage of total revenue. Total gross margin also reflected a decline in
services gross margin.

Product gross margin increased by 0.1 percentage points during the three months
ended June 30, 2022 compared to the same period last year. The increase in
product margin is driven by higher average selling prices, and a mix shift to
higher margin high end appliances, partially offset by higher expedite fees,
freight fees and other product costs due to supply chain constraints and the
consolidation of Alaxala. Cost of product revenue was comprised primarily of
third-party contract manufacturers' costs and the costs of materials used in
production.

Service gross margin decreased by 1.0 percentage points during the three months
ended June 30, 2022 compared to the same period last year. Cost of service
revenue was comprised primarily of personnel and data center costs. The decrease
in service gross margin was primarily impacted by our consolidation of Alaxala
and our data center expansion.

Operating expenses


                                                                    Three Months Ended
                                                      June 30,                                June 30,
                                                        2022                                    2021
                                                                 % of                                   % of
                                            Amount              Revenue             Amount             Revenue             Change             % Change
                                                                                 (in millions, except percentages)
Operating expenses:
Research and development                 $   124.3                    12  %       $ 106.6                    13  %       $  17.7                     17  %
Sales and marketing                          415.5                    40            326.9                    41             88.6                     27
General and administrative                    45.4                     4             34.4                     4             11.0                     32
Gain on IP matter                             (1.2)                    -             (1.2)                    -                -                      -
Total operating expenses                 $   584.0                    57  %       $ 466.7                    58  %       $ 117.3                     25  %

Percentages have been rounded for presentation purposes and may differ from unrounded results.




Research and development

Research and development expense increased by $17.7 million, or 17%, during the
three months ended June 30, 2022 compared to the same period last year,
primarily due to an increase of $12.7 million in personnel-related costs as a
result of increased headcount to support the development of new products and
continued enhancements to our existing products. In addition, we incurred
increases in depreciation and other occupancy costs of $5.7 million, partially
offset by a decrease of $1.3 million of product development costs, such as
third-party testing and prototypes. We currently intend to continue to invest in
our research and development organization, and expect research and development
expense to increase in absolute dollars during the remainder of 2022.

                                       36
--------------------------------------------------------------------------------
  Table of Contents
Sales and marketing

Sales and marketing expense increased by $88.6 million, or 27%, during the three
months ended June 30, 2022 compared to the same period last year, primarily due
to an increase of $49.6 million in personnel-related costs as a result of
increases to sales and marketing headcount in order to drive global market
revenue increases. In addition, we incurred increases in marketing-related
expense of $14.7 million, travel expense of $11.4 million and depreciation and
other occupancy expense of $4.7 million. We currently intend to continue to make
investments in sales and marketing resources, which are critical to support our
future growth, and expect sales and marketing expense to increase in absolute
dollars during the remainder of 2022.

General and administrative



General and administrative expense increased by $11.0 million, or 32%, during
the three months ended June 30, 2022 compared to the same period last year,
primarily due to an increase of $3.9 million in personnel-related costs and an
increase of $3.1 million in provision for expected credit losses. We currently
expect general and administrative expense to increase in absolute dollars during
the remainder of 2022.

Gain on IP matter

In January 2020, we entered into an agreement with a competitor in the network
security industry, whereby, in February 2020, the competitor party paid us a
lump sum of $50.0 million for a mutual covenant-not-to-sue for patent claims.
During the three months ended June 30, 2022 and 2021, we recorded $1.2 million
in amortization of the deferred component as a gain on IP matter in our
condensed consolidated statements of income.

Operating income and margin



We generated operating income of $195.3 million during the three months ended
June 30, 2022, an increase of $47.8 million, or 32%, compared to $147.5
million in the same period last year. Operating income as a percentage of
revenue was 19% during the three months ended June 30, 2022, compared to 18% in
the same period last year. The increase in operating margin is primarily due to
1.2 percentage point and 0.5 percentage points decreases in research and
development expense and sales and marketing expense as percentage of revenue,
respectively, partially offset by 1.0 percentage points decrease in gross margin
and 0.1 percentage point increase in general and administrative expense as
percentage of revenue.

Interest income, interest expense and other income (expense)-net


                                           Three Months Ended
                                         June 30,          June 30,
                                           2022              2021         Change       % Change
                                                 (in millions, except percentages)
       Interest income              $      2.4            $     1.2      $   1.2          100  %
       Interest expense             $     (4.5)           $    (4.5)     $     -            -  %

       Other income (expense)-net   $     (9.3)           $     0.8      $

(10.1) (1,263) %





Interest income increased by $1.2 million during the three months ended June 30,
2022 compared to the same period last year, as a result of higher interest
rates. Interest income varies depending on our average investment balances
during the period, types and mix of investments, and market interest rates.
Interest expense remained flat during the three months ended June 30, 2022
compared to the same period last year. The change of Other income (expense)-net
during the three months ended June 30, 2022 compared to the same period last
year, was primarily due to an increase of $8.6 million loss on marketable equity
securities and an increase of $1.7 million of foreign currency exchange loss.

Provision for income taxes


                                           Three Months Ended
                                      June 30,             June 30,
                                        2022                 2021         Change      % Change
                                                 (in millions, except percentages)

       Provision for income taxes   $    2.4              $    7.5       $ (5.1)         (68) %
       Effective tax rate (%)              1   %                 5  %



                                       37

--------------------------------------------------------------------------------
  Table of Contents
Our effective tax rate was 1% for the three months ended June 30, 2022 compared
to an effective tax rate of 5% for the same period last year. The provision for
income taxes for the three months ended June 30, 2022 was primarily comprised of
U.S. federal and state taxes, withholding taxes and foreign taxes that were
$54.5 million, which were favorably affected by a tax benefit of $18.6 million
from the foreign-derived intangible income deduction (the "FDII deduction"),
excess tax benefits from stock-based compensation expense of $17.3 million and
release of reserves of $16.2 million on uncertain tax positions and the accrued
interest thereon due to the expiration of the statute of limitations.

The provision for income taxes for the three months ended June 30, 2021 was
comprised of U.S. federal and state taxes, withholding taxes, and foreign taxes
that were $38.0 million, which were offset by a tax benefit of $7.1 million from
the FDII deduction, excess tax benefits from stock-based compensation expense of
$18.2 million and release of reserves of $5.2 million on uncertain tax positions
and the accrued interest thereon due to the expiration of the statute of
limitations.

Six Months Ended June 30, 2022 and 2021



Revenue
                                          Six Months Ended
                                June 30,                    June 30,
                                  2022                        2021
                                         % of                        % of
                          Amount        Revenue       Amount        Revenue      Change       % Change
                                               (in millions, except percentages)
Revenue:
Product                 $   771.7          39  %    $   539.0          36  %    $ 232.7           43  %
Service                   1,213.2          61           972.4          64         240.8           25
Total revenue           $ 1,984.9         100  %    $ 1,511.4         100  %    $ 473.5           31  %
Revenue by geography:
Americas                $   796.2          40  %    $   627.9          41  %    $ 168.3           27  %
EMEA                        737.8          37           581.9          39         155.9           27
APAC                        450.9          23           301.6          20         149.3           50
Total revenue           $ 1,984.9         100  %    $ 1,511.4         100  %    $ 473.5           31  %



Total revenue increased by $473.5 million, or 31%, during the six months ended
June 30, 2022 compared to the same period last year. We continue to experience
significant organic revenue growth (i.e. revenue growth excluding attribution
from acquisitions) with diversification of revenue geographically, and across
both customer and industry segments. Revenue from all regions grew, with
Americas contributing the largest portion of the increase on an absolute dollar
basis and APAC, which included Alaxala, contributing the largest portion of the
increase on a percentage basis.

Product revenue increased by $232.7 million, or 43%, during the six months ended
June 30, 2022 compared to the same period last year. Product revenue growth was
consistent with an elevated cyber threat landscape and included the benefit of
certain pricing actions. Core Platform products accounted for more than half of
the product revenue growth in the six months ended June 30, 2022. While Secure
SD-WAN contributed to product revenue growth, the main driver was the strong
demand for the wide range of other operating system capabilities embedded in the
Core Platform products. We also experienced strong revenue growth across many
Platform Extension products, including OT solutions and other secure access.

Service revenue increased by $240.8 million, or 25%, during the six months ended
June 30, 2022 compared to the same period last year. FortiGuard security
subscription and FortiCare technical support and other revenues increased by
$125.1 million, or 24%, and by $115.7 million, or 26%, respectively, during the
six months ended June 30, 2022 compared to the same period last year. The
increases were primarily due to the recognition of revenue from our growing
deferred revenue balance related to FortiGuard and other security subscriptions
delivered to on-premise and cloud-based environments, as well as FortiCare and
other technical support, including our customers moving to higher-tier support
offerings.

Of the service revenue recognized during the six months ended June 30, 2022, 80%
was included in the deferred revenue balance as of December 31, 2021. Of the
service revenue recognized during the six months ended June 30, 2021, 81% was
included in the deferred revenue balance as of December 31, 2020. We expect
service revenue growth will continue to increase through the remainder of 2022,
as our business is expected to grow and as service revenue benefits from
previous pricing actions. However, there are risks to service revenue growth
rates, including customers reducing their spending, supply chain constraints,
customers taking longer to buy their service, or other reasons.
                                       38

--------------------------------------------------------------------------------

Table of Contents

Cost of revenue and gross margin


                                          Six Months Ended
                                       June 30,       June 30,
                                         2022           2021        Change       % Change
                                               (in millions, except percentages)
             Cost of revenue:
             Product                 $   316.2       $ 206.9       $ 109.3           53  %
             Service                     188.4         136.6          51.8           38  %
             Total cost of revenue   $   504.6       $ 343.5       $ 161.1           47  %
             Gross margin (%):
             Product                      59.0  %       61.6  %
             Service                      84.5          86.0
             Total gross margin           74.6  %       77.3  %



Total gross margin decreased by 2.7 percentage points during the six months
ended June 30, 2022 compared to the same period last year, driven by the
consolidation of Alaxala, costs increases and a change in revenue mix to lower
margin product revenue from higher margin service revenue. Revenue mix shifted
by 3.2 percentage points from service revenue to product revenue, as a
percentage of total revenue. Total gross margin also reflected a decline in
product gross margin and services gross margin.

Product gross margin decreased by 2.6 percentage points during the six months
ended June 30, 2022 compared to the same period last year. The decrease in
product margin is driven by higher expedite fees, freight fees and other product
costs due to supply chain constraints and the consolidation of Alaxala,
partially offset by higher average selling prices and a mix shift to higher
margin high end appliances. Cost of product revenue was comprised primarily of
third-party contract manufacturers' costs and the costs of materials used in
production.

Service gross margin decreased by 1.5 percentage points during the six months
ended June 30, 2022 compared to the same period last year. Cost of service
revenue was comprised primarily of personnel and data center costs. The decrease
in service gross margin was primarily impacted by our consolidation of Alaxala
and our data center expansion.

                                       39
--------------------------------------------------------------------------------
  Table of Contents
Operating expenses
                                                                     Six Months Ended
                                                      June 30,                                June 30,
                                                        2022                                    2021
                                                                 % of                                   % of
                                            Amount              Revenue             Amount             Revenue             Change             % Change
                                                                                 (in millions, except percentages)
Operating expenses:
Research and development                 $   249.2                    13  %       $ 203.8                    14  %       $  45.4                     22  %
Sales and marketing                          803.1                    41            630.9                    42            172.2                     27
General and administrative                    84.0                     4             66.4                     4             17.6                     27
Gain on IP matter                             (2.3)                    -             (2.3)                    -                -                      -
Total operating expenses                 $ 1,134.0                    57  %       $ 898.8                    60  %       $ 235.2                     26  %

Percentages have been rounded for presentation purposes and may differ from unrounded results.




Research and development

Research and development expense increased by $45.4 million, or 22%, during the
six months ended June 30, 2022 compared to the same period last year, primarily
due to an increase of $32.0 million in personnel-related costs as a result of
increased headcount to support the development of new products and continued
enhancements to our existing products. In addition, we incurred increases in
depreciation and other occupancy costs of $13.3 million. We currently intend to
continue to invest in our research and development organization, and expect
research and development expense to increase sequentially in absolute dollars
during the remainder of 2022.

Sales and marketing

Sales and marketing expense increased by $172.2 million, or 27%, during the six
months ended June 30, 2022 compared to the same period last year, primarily due
to an increase of $106.3 million in personnel-related costs as a result of
increases to sales and marketing headcount in order to drive global market
revenue increases. In addition, marketing-related expense increased by
$24.3 million, travel expense increased by $18.1 million and depreciation
expense and other occupancy-related expense increased by $9.2 million. We
currently intend to continue to make investments in sales and marketing
resources, which are critical to support our future growth, and expect sales and
marketing expense to increase sequentially in absolute dollars during the
remainder of 2022.

General and administrative



General and administrative expense increased by $17.6 million, or 27%, during
the six months ended June 30, 2022 compared to the same period last year,
primarily due to an increase of $8.5 million in personnel-related costs, an
increase of $3.0 million in provision for expected credit losses, an increase of
$1.9 million in depreciation and other occupancy costs, an increase of
$1.2 million in postage and freight expense and an increase of $1.0 million in
supplies expense. We currently expect general and administrative expense to
increase sequentially in absolute dollars during the remainder of 2022.

Operating income and margin



We generated operating income of $346.3 million during the six months ended
June 30, 2022, an increase of $77.2 million, or 29%, compared to $269.1
million in the same period last year. Operating income as a percentage of
revenue decreased to 17% during the six months ended June 30, 2022 compared to
18% in the same period last year. The decrease in our operating margin was
primarily due to a 2.7 percentage points decrease in gross margin, partially
offset by 1.2 percentage point, 0.9 percentage point and 0.2 percentage point
decreases in sales and marketing expense, research and development expense and
general and administrative expense as percentage of revenue, respectively.

                                       40
--------------------------------------------------------------------------------
  Table of Contents
Interest income, interest expense and other expense-net
                                       Six Months Ended
                                    June 30,       June 30,
                                      2022           2021         Change       % Change
                                            (in millions, except percentages)
              Interest income     $      3.7      $     2.3      $   1.4           61  %
              Interest expense    $     (9.0)     $    (5.8)     $  (3.2)          55  %
              Other expense-net   $    (18.4)     $    (1.2)     $ (17.2)       1,433  %



Interest income increased by $1.4 million during the six months ended June 30,
2022 compared to the same period last year, primarily as a result of higher
interest rates. Interest income varies depending on our average investment
balances during the period, types and mix of investments, and market interest
rates. Interest expense increased by $3.2 million during the six months ended
June 30, 2022 compared to the same period last year, primarily due to the senior
notes issued in the first quarter of 2021. The other expense-net increased by
$17.2 million during the six months ended June 30, 2022 compared to the same
period last year due to a $15.1 million increase of loss on marketable equity
securities and a $4.0 million increase of foreign currency exchange loss,
partially offset by net rental income of $2.0 million from real estate.

Provision for (benefit from) income taxes


                                                    Six Months Ended
                                                 June 30,       June 30,
                                                   2022           2021        Change       % Change
                                                         (in millions, except percentages)

Provision for (benefit from) income taxes $ (5.7) $ 19.7

 $ (25.4)        (129) %
   Effective tax rate (%)                             (2) %          7  %



Our effective tax rate was negative 2% for the six months ended June 30, 2022
compared to an effective tax rate of 7% for the same period last year. The
provision for income taxes for the six months ended June 30, 2022 was primarily
comprised of U.S. federal and state taxes, withholding taxes and foreign taxes
that were $93.3 million. This tax provision for income taxes was favorably
affected by a tax benefit of $33.3 million from the FDII deduction, excess tax
benefits from stock-based compensation expense of $49.5 million and release of
reserves of $16.2 million on uncertain tax positions and the accrued interest
thereon due to the expiration of the statute of limitations.

The provision for income taxes for the six months ended June 30, 2021 was
comprised of U.S. federal and state taxes, withholding taxes, and foreign taxes
that were $75.4 million, which were offset by a tax benefit of $15.2 million
from the FDII deduction, excess tax benefits from stock-based compensation
expense of $35.3 million and release of reserves of $5.2 million on uncertain
tax positions and the accrued interest thereon due to the expiration of the
statute of limitations.

                                       41
--------------------------------------------------------------------------------
  Table of Contents
Liquidity and Capital Resources
                                                                                     As of
                                                                        June 30,            December 31,
                                                                          2022                  2021
                                                                                 (in millions)
Cash and cash equivalents                                             $    710.0          $     1,319.1
Short-term and long-term investments                                     1,209.1                1,634.8
Marketable equity securities                                                24.3                   38.6
Total cash, cash equivalents, investments and marketable equity
securities                                                            $  1,943.4          $     2,992.5
Working capital                                                       $    318.0          $     1,282.5

                                                                                Six Months Ended
                                                                        June 30,              June 30,
                                                                          2022                  2021
                                                                                 (in millions)
Net cash provided by operating activities                             $    719.5          $       734.1
Net cash provided by (used in) investing activities                        248.7                 (751.7)
Net cash provided by (used in) financing activities                     (1,576.3)                 835.1
Effect of exchange rate changes on cash and cash equivalents                (1.0)                     -
Net increase (decrease) in cash and cash equivalents                  $   

(609.1) $ 817.5





Liquidity and capital resources may be impacted by our operating activities, as
well as by our stock repurchases, proceeds from the issuance of common stock,
investment grade debt issuance and payment of taxes in connection with the net
settlement of equity awards, real estate and other capital expenditures,
business acquisitions and the timing of inventory deliveries and the related
shipments to customers and completeness of such shipments.

In recent years, we have received significant capital resources from our
billings to customers, issuance of investment grade debt and, to some extent,
from the exercise of stock options by our employees. Additional increases in
billings may depend on a number of factors, including demand for and
availability of our products and services, competition, market or industry
changes, macroeconomic events such as the COVID-19 pandemic, supply chain
capacity and disruptions, international conflicts, including the war in Ukraine,
and our ability to execute. We expect proceeds from the exercise of stock
options in future years to be impacted by the increased mix of restricted stock
units versus stock options granted to our employees and to vary based on our
share price.

In October 2021, our board of directors authorized a $1.25 billion increase in
the authorized stock repurchase under the Repurchase Program and extended the
term of the Repurchase Program to February 28, 2023, bringing the aggregate
amount of authorized to be repurchased to $4.25 billion of our outstanding
common stock through February 28, 2023. During the six months ended June 30,
2022, we repurchased 25.8 million shares of common stock under the Repurchase
Program for an aggregate purchase price of $1.49 billion. As of June 30, 2022,
$29.6 million remained available for future share repurchases under the
Repurchase Program. Refer to Note 16. Subsequent Events in Part I, Item1 of this
Quarterly Report on Form 10-Q for information of the approved $1.0 billion
increase in the authorized stock repurchase under the Repurchase Program in July
2022.

In March 2021, we issued $1.0 billion aggregate principal amount of senior
notes, consisting of $500.0 million aggregate principal amount of 1.0% notes due
March 15, 2026 and $500.0 million aggregate principal amount of 2.2% notes due
March 15, 2031, in an underwritten registered public offering.

We expect to continue to increase our office and warehouse capacity to support
growth. As we purchase new properties, we will work to incorporate these
properties into the environmental goals we have established. We estimate capital
expenditures to be between approximately $140 million and $170 million for the
second half of 2022.

We believe that our cash provided by operating activities, together with our
existing cash, cash equivalents and investments will be sufficient to meet our
anticipated cash needs and do not currently intend to retire these Notes early.
Refer to Note 10. Debt in Part I, Item 1 of this Quarterly Report on Form 10-Q
for information on the Notes. As of June 30, 2022, the long-term debt, net of
unamortized discount and debt issuance costs, was $989.4 million.

                                       42
--------------------------------------------------------------------------------
  Table of Contents
We enter into non-cancellable agreements with contract manufacturers and certain
component suppliers to procure inventory based on our requirements in order to
negotiate manufacturing lead times and encourage and incentivize vendors to
deliver components and finished goods. These purchase commitments as of June 30,
2022 totaled $1.49 billion, an increase of $0.35 billion compared to $1.14
billion as of December 31, 2021 as we increased our commitments in order to
address significant supply constraints seen industry-wide due to component
shortages caused, in part, by the COVID-19 pandemic, and for which the duration
of such constraints is uncertain. Our agreements secured supply and pricing for
certain product components and commitments with contract manufacturers to meet
customer demand and to address extended lead times. We also have open purchase
orders and contractual obligations in the ordinary course of business for which
we have not received goods or services. As of June 30, 2022, we had $117.1
million in other contractual commitments having a remaining term in excess of
one year that are non-cancelable.

There have been no significant changes to our leases as disclosed in our Annual
Report on Form 10-K for the year ended December 31, 2021 other than as of
June 30, 2022 we had additional minimum lease payments of $38.9 million relating
to operating leases that had been signed but had not yet commenced. These leases
will commence during the second half of 2022 and will have lease terms of
approximately one to six years.

As of June 30, 2022, our cash, cash equivalents, short-term and long-term
investments and marketable equity securities of $1.94 billion were invested
primarily in deposit accounts, money market funds, corporate debt securities,
commercial paper, certificates of deposit and term deposits, U.S. government and
agency securities, municipal bonds and marketable equity securities. It is our
investment policy to invest excess cash in a manner that preserves capital,
provides liquidity and generates return without significantly increasing risk.
We do not enter into investments for trading or speculative purposes.

The amount of cash, cash equivalents and investments held by our international
subsidiaries was $150.8 million as of June 30, 2022 and $132.4 million as of
December 31, 2021.

We believe that our existing cash and cash equivalents and cash flow from
operations will be sufficient for at least the next 12 months to meet our
requirements and plans for cash, including meeting our working capital
requirements and capital expenditure requirements. In the long term, our ability
to support our requirements and plans for cash, including our working capital
and capital expenditure requirements will depend on many factors, including our
growth rate, the timing and amount of our share repurchases, the expansion of
sales and marketing activities, the introduction of new and enhanced products
and services offerings, the continuing market acceptance of our products, the
timing and extent of spending to support development efforts, our investments in
purchasing or leasing real estate and macroeconomic impacts such as the COVID-19
pandemic. Historically, we have required capital principally to fund our working
capital needs, share repurchases, capital expenditures and acquisition
activities. In the event that additional financing is required from outside
sources, we may not be able to raise it on terms acceptable to us or at all.

As of June 30, 2022, we did not have any relationships with unconsolidated
organizations or financial partnerships, such as structured finance or special
purpose entities that would have been established for the purpose of
facilitating off-balance sheet arrangements or other contractually narrow or
limited purposes.

Operating Activities

Cash generated by operating activities is our primary source of liquidity. It is
primarily comprised of net income, as adjusted for non-cash items and changes in
operating assets and liabilities. Non-cash adjustments consist primarily of
stock-based compensation, amortization of deferred contract costs and
depreciation and amortization. Changes in operating assets and liabilities
consist primarily of changes in deferred revenue, deferred contract costs,
deferred tax assets and accounts receivable, net.

Our operating activities during the six months ended June 30, 2022 provided cash
flows of $719.5 million as a result of the continued growth of our business and
our ability to successfully manage our working capital. Changes in operating
assets and liabilities primarily resulted from an increase in sales of our
FortiGuard and other security subscription services and FortiCare technical
support services to new and existing customers, as reflected by an increase of
$480.6 million in our deferred revenue during the six months ended June 30,
2022.

Investing Activities



The changes in cash flows from investing activities primarily relate to timing
of purchases, maturities and sales of investments and purchases of property and
equipment. Historically, in making a lease versus ownership decision related to
our larger facilities, we have considered various factors including financial
metrics and the impact on our engineers and other employees. In certain cases,
we have elected to own a facility if we believed that ownership rather than
leasing is more closely
                                       43
--------------------------------------------------------------------------------
  Table of Contents
aligned with our long-term strategy. We expect to make similar decisions in the
future. We may also make cash payments in connection with future business
combinations.

During the six months ended June 30, 2022, cash provided by investing activities
was $248.7 million, driven by $411.2 million in cash proceeds from maturities
and sales of investments, net of purchases of investments and $162.5 million of
purchases of property and equipment.

Financing Activities



The changes in cash flows from financing activities primarily relate to
repurchase and retirement of common stock, taxes paid related to net share
settlement of equity awards, net of proceeds from the issuance of common stock
under the Amended and Restated Fortinet, Inc. 2009 Equity Incentive Plan and the
issuance of long-term notes, net of discount and underwriting.

During the six months ended June 30, 2022, cash used in financing activities was
$1.58 billion, primarily driven by $1.49 billion used to repurchase shares of
our common stock and $84.0 million used to pay tax withholding, net of proceeds
from the issuance of common stock.

© Edgar Online, source Glimpses