25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Arista Networks
Buy, Hold or Sell?

Let's analyze Arista together

I guess you are interested in Arista Networks. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Arista Networks. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Arista Networks

I send you an email if I find something interesting about Arista Networks.

1. Quick Overview

1.1. Quick analysis of Arista (30 sec.)










1.2. What can you expect buying and holding a share of Arista? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.0%

What is your share worth?

Current worth
$7.21
Expected worth in 1 year
$9.31
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$2.09
Return On Investment
2.0%

For what price can you sell your share?

Current Price per Share
$105.92
Expected price per share
$0 - $131.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arista (5 min.)




Live pricePrice per Share (EOD)
$105.92
Intrinsic Value Per Share
$17.74 - $53.16
Total Value Per Share
$24.95 - $60.37

2.2. Growth of Arista (5 min.)




Is Arista growing?

Current yearPrevious yearGrowGrow %
How rich?$9.2b$5.6b$2.5b31.1%

How much money is Arista making?

Current yearPrevious yearGrowGrow %
Making money$666.1m$475.1m$190.9m28.7%
Net Profit Margin40.3%33.9%--

How much money comes from the company's main activities?

2.3. Financial Health of Arista (5 min.)




2.4. Comparing to competitors in the Computer Hardware industry (5 min.)




  Industry Rankings (Computer Hardware)  


Richest
#4 / 200

Most Revenue
#19 / 200

Most Profit
#3 / 200
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arista?

Welcome investor! Arista's management wants to use your money to grow the business. In return you get a share of Arista.

First you should know what it really means to hold a share of Arista. And how you can make/lose money.

Speculation

The Price per Share of Arista is $105.92. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Arista.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Arista, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $7.21. Based on the TTM, the Book Value Change Per Share is $0.52 per quarter. Based on the YOY, the Book Value Change Per Share is $0.41 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arista.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.580.6%0.520.5%0.380.4%0.280.3%0.170.2%
Usd Book Value Change Per Share0.630.6%0.520.5%0.410.4%0.260.2%0.170.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.630.6%0.520.5%0.410.4%0.260.2%0.170.2%
Usd Price Per Share383.82-314.95-158.80-225.28-191.92-
Price to Earnings Ratio164.44-150.19-105.58-262.97-391.61-
Price-to-Total Gains Ratio614.06-609.83-391.22-789.43-1,051.19-
Price to Book Ratio53.21-48.80-35.51-65.17-101.32-
Price-to-Total Gains Ratio614.06-609.83-391.22-789.43-1,051.19-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share105.92
Number of shares9
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.520.26
Usd Total Gains Per Share0.520.26
Gains per Quarter (9 shares)4.712.32
Gains per Year (9 shares)18.849.28
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1019909-1
2038280198
30574702817
40756603726
50948504635
6011310405644
7013212306553
8015114207462
9017016108471
10018818009380

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%46.01.00.097.9%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%41.03.03.087.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%2.00.038.05.0%2.00.045.04.3%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%41.03.03.087.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arista Networks compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.6250.523+19%0.410+53%0.258+142%0.171+266%
Book Value Per Share--7.2136.402+13%4.461+62%3.850+87%2.482+191%
Current Ratio--4.4684.605-3%4.133+8%4.681-5%4.588-3%
Debt To Asset Ratio--0.2800.271+3%0.285-2%0.292-4%0.303-7%
Debt To Equity Ratio--0.3890.372+5%0.398-2%0.413-6%0.436-11%
Dividend Per Share----0%-0%-0%0.001-100%
Enterprise Value--495804959440.000405953686090.000+22%202323035110.000+145%288865418624.000+72%246419162133.000+101%
Eps--0.5840.521+12%0.376+55%0.284+106%0.175+234%
Ev To Ebitda Ratio--157.849142.412+11%93.443+69%236.684-33%347.659-55%
Ev To Sales Ratio--68.44660.954+12%36.008+90%81.446-16%102.589-33%
Free Cash Flow Per Share--0.9110.621+47%0.298+206%0.278+227%0.179+410%
Free Cash Flow To Equity Per Share--0.8670.564+54%0.281+209%0.208+316%0.146+495%
Gross Profit Margin--0.8570.841+2%0.800+7%0.737+16%0.595+44%
Intrinsic Value_10Y_max--53.156--------
Intrinsic Value_10Y_min--17.740--------
Intrinsic Value_1Y_max--1.963--------
Intrinsic Value_1Y_min--0.901--------
Intrinsic Value_3Y_max--8.462--------
Intrinsic Value_3Y_min--3.482--------
Intrinsic Value_5Y_max--18.051--------
Intrinsic Value_5Y_min--6.894--------
Market Cap133433779200.000-269%491977405440.000402965902090.000+22%200933993360.000+145%287097376724.000+71%245222556658.000+101%
Net Profit Margin--0.4130.403+3%0.339+22%0.328+26%0.278+48%
Operating Margin---0.312-100%0.372-100%0.327-100%0.294-100%
Operating Ratio--0.5660.579-2%0.628-10%0.652-13%0.696-19%
Pb Ratio14.684-262%53.21048.801+9%35.505+50%65.171-18%101.316-47%
Pe Ratio45.381-262%164.445150.193+9%105.582+56%262.974-37%391.615-58%
Price Per Share105.920-262%383.820314.948+22%158.800+142%225.284+70%191.917+100%
Price To Free Cash Flow Ratio29.074-262%105.355136.814-23%406.097-74%319.017-67%449.451-77%
Price To Total Gains Ratio169.457-262%614.056609.834+1%391.218+57%789.435-22%1051.186-42%
Quick Ratio--5.2635.207+1%4.393+20%5.952-12%5.479-4%
Return On Assets--0.0580.059-2%0.060-3%0.050+17%0.047+25%
Return On Equity--0.0810.081-1%0.084-4%0.070+15%0.067+21%
Total Gains Per Share--0.6250.523+19%0.410+53%0.258+142%0.172+264%
Usd Book Value--9245889000.0008189517750.000+13%5644532750.000+64%4902879550.000+89%3165032275.000+192%
Usd Book Value Change Per Share--0.6250.523+19%0.410+53%0.258+142%0.171+266%
Usd Book Value Per Share--7.2136.402+13%4.461+62%3.850+87%2.482+191%
Usd Dividend Per Share----0%-0%-0%0.001-100%
Usd Enterprise Value--495804959440.000405953686090.000+22%202323035110.000+145%288865418624.000+72%246419162133.000+101%
Usd Eps--0.5840.521+12%0.376+55%0.284+106%0.175+234%
Usd Free Cash Flow--1167431000.000794536499.750+47%377284750.000+209%355050999.950+229%228081074.975+412%
Usd Free Cash Flow Per Share--0.9110.621+47%0.298+206%0.278+227%0.179+410%
Usd Free Cash Flow To Equity Per Share--0.8670.564+54%0.281+209%0.208+316%0.146+495%
Usd Market Cap133433779200.000-269%491977405440.000402965902090.000+22%200933993360.000+145%287097376724.000+71%245222556658.000+101%
Usd Price Per Share105.920-262%383.820314.948+22%158.800+142%225.284+70%191.917+100%
Usd Profit--747938000.000666173500.000+12%475193500.000+57%361346400.000+107%230493100.000+224%
Usd Revenue--1810936000.0001653286750.000+10%1398820750.000+29%1056614150.000+71%723206125.000+150%
Usd Total Gains Per Share--0.6250.523+19%0.410+53%0.258+142%0.172+264%
 EOD+4 -4MRQTTM+29 -9YOY+32 -65Y+31 -710Y+31 -9

3.3 Fundamental Score

Let's check the fundamental score of Arista Networks based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1545.381
Price to Book Ratio (EOD)Between0-114.684
Net Profit Margin (MRQ)Greater than00.413
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than15.263
Current Ratio (MRQ)Greater than14.468
Debt to Asset Ratio (MRQ)Less than10.280
Debt to Equity Ratio (MRQ)Less than10.389
Return on Equity (MRQ)Greater than0.150.081
Return on Assets (MRQ)Greater than0.050.058
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Arista Networks based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5013.895
Ma 20Greater thanMa 50337.842
Ma 50Greater thanMa 100375.148
Ma 100Greater thanMa 200360.189
OpenGreater thanClose108.500
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Arista Networks

Arista Networks, Inc. engages in the development, marketing, and sale of data-driven, client to cloud networking solutions for data center, campus, and routing environments in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. Its cloud networking solutions consist of Extensible Operating System (EOS), a publish-subscribe state-sharing networking operating system offered in combination with a set of network applications. The company offers data center and cloud networking systems, including newer artificial intelligence (AI) ethernet switching platforms; campus wired and wireless products, and routing systems addressing Core Routing, Edge Routing, Data Center Interconnect (DCI), Multi-cloud and Wide Area Networking (WAN) use cases; and a suite of value-add software solutions that leverage EOS to provide end-to-end orchestration, automation, analytics, network monitoring, and security. It also provides post contract customer support services, such as technical support, hardware repair and replacement parts beyond standard warranty, bug fixes, patches, and upgrade services. The company serves a range of industries comprising internet companies, service providers, financial services organizations, government agencies, media and entertainment companies, telecommunication service providers, and others. It markets and sells its products through distributors, system integrators, value-added resellers, and original equipment manufacturer partners, as well as through its direct sales force. The company was formerly known as Arastra, Inc. and changed its name to Arista Networks, Inc. in October 2008. Arista Networks, Inc. was incorporated in 2004 and is headquartered in Santa Clara, California.

Fundamental data was last updated by Penke on 2024-12-07 15:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Arista earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • A Net Profit Margin of 41.3% means that $0.41 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arista Networks:

  • The MRQ is 41.3%. The company is making a huge profit. +2
  • The TTM is 40.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ41.3%TTM40.3%+1.0%
TTM40.3%YOY33.9%+6.4%
TTM40.3%5Y32.8%+7.4%
5Y32.8%10Y27.8%+5.0%
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ41.3%2.3%+39.0%
TTM40.3%3.2%+37.1%
YOY33.9%2.9%+31.0%
5Y32.8%2.8%+30.0%
10Y27.8%3.0%+24.8%
4.3.1.2. Return on Assets

Shows how efficient Arista is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • 5.8% Return on Assets means that Arista generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arista Networks:

  • The MRQ is 5.8%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.8%TTM5.9%-0.1%
TTM5.9%YOY6.0%-0.1%
TTM5.9%5Y5.0%+1.0%
5Y5.0%10Y4.7%+0.3%
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%0.7%+5.1%
TTM5.9%0.8%+5.1%
YOY6.0%0.9%+5.1%
5Y5.0%0.8%+4.2%
10Y4.7%0.9%+3.8%
4.3.1.3. Return on Equity

Shows how efficient Arista is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • 8.1% Return on Equity means Arista generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arista Networks:

  • The MRQ is 8.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.1%TTM8.1%-0.1%
TTM8.1%YOY8.4%-0.3%
TTM8.1%5Y7.0%+1.1%
5Y7.0%10Y6.7%+0.3%
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%2.0%+6.1%
TTM8.1%1.7%+6.4%
YOY8.4%2.0%+6.4%
5Y7.0%2.1%+4.9%
10Y6.7%2.1%+4.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arista Networks.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arista is operating .

  • Measures how much profit Arista makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arista Networks:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM31.2%-31.2%
TTM31.2%YOY37.2%-6.0%
TTM31.2%5Y32.7%-1.4%
5Y32.7%10Y29.4%+3.3%
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%-2.9%
TTM31.2%3.3%+27.9%
YOY37.2%3.7%+33.5%
5Y32.7%3.3%+29.4%
10Y29.4%2.9%+26.5%
4.3.2.2. Operating Ratio

Measures how efficient Arista is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Computer Hardware industry mean).
  • An Operation Ratio of 0.57 means that the operating costs are $0.57 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arista Networks:

  • The MRQ is 0.566. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.579. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.566TTM0.579-0.013
TTM0.579YOY0.628-0.049
TTM0.5795Y0.652-0.072
5Y0.65210Y0.696-0.044
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5661.169-0.603
TTM0.5791.107-0.528
YOY0.6281.037-0.409
5Y0.6521.084-0.432
10Y0.6961.065-0.369
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arista Networks.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arista is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Computer Hardware industry mean).
  • A Current Ratio of 4.47 means the company has $4.47 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arista Networks:

  • The MRQ is 4.468. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.605. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.468TTM4.605-0.137
TTM4.605YOY4.133+0.473
TTM4.6055Y4.681-0.076
5Y4.68110Y4.588+0.094
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4681.757+2.711
TTM4.6051.874+2.731
YOY4.1331.919+2.214
5Y4.6811.984+2.697
10Y4.5881.922+2.666
4.4.3.2. Quick Ratio

Measures if Arista is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • A Quick Ratio of 5.26 means the company can pay off $5.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arista Networks:

  • The MRQ is 5.263. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.207. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.263TTM5.207+0.056
TTM5.207YOY4.393+0.814
TTM5.2075Y5.952-0.745
5Y5.95210Y5.479+0.473
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2630.948+4.315
TTM5.2071.082+4.125
YOY4.3931.125+3.268
5Y5.9521.131+4.821
10Y5.4791.213+4.266
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arista Networks.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arista assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arista to Computer Hardware industry mean.
  • A Debt to Asset Ratio of 0.28 means that Arista assets are financed with 28.0% credit (debt) and the remaining percentage (100% - 28.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arista Networks:

  • The MRQ is 0.280. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.271. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.280TTM0.271+0.009
TTM0.271YOY0.285-0.014
TTM0.2715Y0.292-0.021
5Y0.29210Y0.303-0.011
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2800.452-0.172
TTM0.2710.446-0.175
YOY0.2850.456-0.171
5Y0.2920.476-0.184
10Y0.3030.461-0.158
4.5.4.2. Debt to Equity Ratio

Measures if Arista is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arista to the Computer Hardware industry mean.
  • A Debt to Equity ratio of 38.9% means that company has $0.39 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arista Networks:

  • The MRQ is 0.389. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.372. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.389TTM0.372+0.017
TTM0.372YOY0.398-0.026
TTM0.3725Y0.413-0.041
5Y0.41310Y0.436-0.023
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3890.837-0.448
TTM0.3720.852-0.480
YOY0.3980.840-0.442
5Y0.4130.952-0.539
10Y0.4360.952-0.516
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Arista generates.

  • Above 15 is considered overpriced but always compare Arista to the Computer Hardware industry mean.
  • A PE ratio of 164.44 means the investor is paying $164.44 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arista Networks:

  • The EOD is 45.381. Based on the earnings, the company is overpriced. -1
  • The MRQ is 164.445. Based on the earnings, the company is expensive. -2
  • The TTM is 150.193. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD45.381MRQ164.445-119.064
MRQ164.445TTM150.193+14.252
TTM150.193YOY105.582+44.611
TTM150.1935Y262.974-112.781
5Y262.97410Y391.615-128.641
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
EOD45.38114.176+31.205
MRQ164.44514.298+150.147
TTM150.19316.565+133.628
YOY105.58213.895+91.687
5Y262.97415.238+247.736
10Y391.61515.764+375.851
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Arista Networks:

  • The EOD is 29.074. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 105.355. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 136.814. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD29.074MRQ105.355-76.281
MRQ105.355TTM136.814-31.460
TTM136.814YOY406.097-269.283
TTM136.8145Y319.017-182.202
5Y319.01710Y449.451-130.434
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
EOD29.0740.441+28.633
MRQ105.3550.456+104.899
TTM136.8140.193+136.621
YOY406.0971.721+404.376
5Y319.0170.479+318.538
10Y449.4511.463+447.988
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Arista is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Computer Hardware industry mean).
  • A PB ratio of 53.21 means the investor is paying $53.21 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arista Networks:

  • The EOD is 14.684. Based on the equity, the company is expensive. -2
  • The MRQ is 53.210. Based on the equity, the company is expensive. -2
  • The TTM is 48.801. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD14.684MRQ53.210-38.526
MRQ53.210TTM48.801+4.409
TTM48.801YOY35.505+13.296
TTM48.8015Y65.171-16.369
5Y65.17110Y101.316-36.145
Compared to industry (Computer Hardware)
PeriodCompanyIndustry (mean)+/- 
EOD14.6841.970+12.714
MRQ53.2101.920+51.290
TTM48.8011.894+46.907
YOY35.5051.741+33.764
5Y65.1711.884+63.287
10Y101.3161.837+99.479
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Arista Networks.

4.8.1. Institutions holding Arista Networks

Institutions are holding 69.604% of the shares of Arista Networks.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc7.54860.1634237736333816771.6317
2024-06-30BlackRock Inc6.37880.1594200894019598415.0176
2024-09-30FMR Inc4.2480.312513378557-853718-5.9985
2024-09-30State Street Corp3.56820.1755112376354111093.7972
2024-09-30Cresset Asset Management, LLC2.295410.67747229280-497927-6.4438
2024-09-30JPMorgan Chase & Co2.19670.20246918422-1543379-18.2394
2024-09-30AllianceBernstein L.P.2.10050.85286615194-1353104-16.9811
2024-09-30Geode Capital Management, LLC1.86430.181958714812361514.1905
2024-09-30Capital World Investors1.79780.33695661886-1953293-25.65
2024-09-30Morgan Stanley - Brokerage Accounts1.58330.13884986350-4924694-49.689
2024-09-30Amvescap Plc.0.95710.22343014234469131.581
2024-06-30NORGES BANK0.88490.1459278685229841711.9922
2024-09-30Wellington Management Company LLP0.84480.1789266069549261522.7213
2024-09-30Nuveen Asset Management, LLC0.83230.2825262135058028328.4304
2024-09-30Capital Research Global Investors0.79980.20092518775-882221-25.9401
2024-09-30Legal & General Group PLC0.75720.190823847561890238.6087
2024-09-30UBS Asset Mgmt Americas Inc0.72510.22522283573997904.5696
2024-09-30Northern Trust Corp0.6950.13752188825-50756-2.2663
2024-09-30Amundi0.67950.31562140091-178695-7.7064
2024-09-30Ameriprise Financial Inc0.64390.1996202780623322012.9958
Total 41.401215.3013130388796-8308748-6.4%

4.9.2. Funds holding Arista Networks

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.51870.17717932456-28413-0.3569
2024-10-31Vanguard Institutional 500 Index Trust2.16810.20636828339815141.2082
2024-09-30Fidelity 500 Index1.00550.20283166760396901.2692
2024-11-27SPDR® S&P 500® ETF Trust1.00420.20393162652-17632-0.5544
2024-09-30Fidelity Contrafund0.93660.75952949676105110.3576
2024-11-27iShares Core S&P 500 ETF0.92310.2038290708189680.3094
2024-10-31Vanguard Growth Index Investor0.83660.38782634788161810.6179
2024-09-30JPMorgan Large Cap Growth I0.83471.0293262869600
2024-09-30American Funds Growth Fund of Amer A0.70380.29142216583-791761-26.3188
2024-09-30Capital Group Growth Fnd of Amer Comp0.70380.29142216583-791761-26.3188
2024-11-27The Technology Select Sector SPDR® ETF0.63491.11691999706-4508-0.2249
2024-09-30AB Large Cap Growth A0.55772.40331756489-239426-11.9958
2024-09-30AllianceBernstein US L/C Growth Eqty MF0.53381.9824168118600
2024-10-31Vanguard Information Technology ETF0.52740.707166094175910.4591
2024-10-31Vanguard Institutional Index I0.51980.20631637114-519-0.0317
2024-09-30American Funds Fundamental Invs A0.48540.41381528870-1052955-40.7834
2024-09-30Capital Group Fundamental Invtrs Comp0.48540.41381528870-1052955-40.7834
2024-09-30Capital Group New Perspective Comp0.47420.39251493424-200000-11.8104
2024-09-30American Funds New Perspective A0.47420.39251493424-200000-11.8104
2024-09-30Fidelity Contrafund Commingled Pl S0.40410.81951272592-7589-0.5928
Total 16.73212.601352696230-4223064-8.0%

5.3. Insider Transactions

Insiders are holding 18.159% of the shares of Arista Networks.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-02Charles H GiancarloSELL2000412.65
2024-11-21Jayshree UllalSELL71036100.06
2024-11-21John F MccoolSELL634098.58
2024-11-06Kenneth DudaSELL80000105.09
2024-11-04Jayshree UllalSELL332899.35
2024-11-01Charles H GiancarloSELL800098.3
2024-11-01John F MccoolSELL233696.83
2024-11-01Marc TaxaySELL249696.83
2024-10-22Kelly Bodnar BattlesSELL149299.12
2024-10-07Kenneth DudaSELL8000098.67
2024-10-02Jayshree UllalSELL334496.67
2024-10-01Charles H GiancarloSELL800095.63
2024-10-01John F MccoolSELL232097.09
2024-10-01Marc TaxaySELL249697.09
2024-09-16Kelly Bodnar BattlesSELL148889.19
2024-09-06Kenneth DudaSELL675680.32
2024-09-03Jayshree UllalSELL332884.31
2024-09-03John F MccoolSELL233687.77
2024-09-03Marc TaxaySELL1798884.08
2024-08-26Kenneth DudaSELL636887.39
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Accumulated Other Comprehensive Income  -23,16619,838-3,328-8,601-11,929-3,129-15,05824,6469,588



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets12,846,723
Total Liabilities3,600,834
Total Stockholder Equity9,245,889
 As reported
Total Liabilities 3,600,834
Total Stockholder Equity+ 9,245,889
Total Assets = 12,846,723

Assets

Total Assets12,846,723
Total Current Assets10,877,940
Long-term Assets1,968,783
Total Current Assets
Cash And Cash Equivalents 3,175,139
Short-term Investments 4,253,249
Net Receivables 1,130,897
Inventory 1,769,962
Other Current Assets 548,693
Total Current Assets  (as reported)10,877,940
Total Current Assets  (calculated)10,877,940
+/-0
Long-term Assets
Property Plant Equipment 93,034
Goodwill 268,532
Intangible Assets 68,698
Long-term Assets Other 220,295
Long-term Assets  (as reported)1,968,783
Long-term Assets  (calculated)650,559
+/- 1,318,224

Liabilities & Shareholders' Equity

Total Current Liabilities2,434,374
Long-term Liabilities1,166,460
Total Stockholder Equity9,245,889
Total Current Liabilities
Accounts payable 289,161
Other Current Liabilities 429,019
Total Current Liabilities  (as reported)2,434,374
Total Current Liabilities  (calculated)718,180
+/- 1,716,194
Long-term Liabilities
Long-term Liabilities  (as reported)1,166,460
Long-term Liabilities  (calculated)0
+/- 1,166,460
Total Stockholder Equity
Common Stock31
Retained Earnings 6,865,260
Accumulated Other Comprehensive Income 9,588
Other Stockholders Equity 2,371,010
Total Stockholder Equity (as reported)9,245,889
Total Stockholder Equity (calculated)9,245,889
+/-0
Other
Cash and Short Term Investments 7,428,388
Common Stock Shares Outstanding 1,281,792
Current Deferred Revenue1,599,590
Liabilities and Stockholders Equity 12,846,723
Net Debt -3,175,139
Net Working Capital 8,443,566



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-31
> Total Assets 
0
0
0
364,520
375,463
642,778
691,883
811,023
875,092
990,839
1,072,892
1,159,890
1,209,947
1,334,988
1,519,080
1,729,007
1,939,598
2,162,940
2,301,710
2,460,860
2,580,034
2,733,091
2,798,238
3,081,983
3,332,444
3,441,292
3,619,825
4,185,290
4,111,845
4,335,851
4,399,372
4,738,919
4,893,730
5,208,280
5,437,350
5,734,429
6,108,186
5,824,545
6,162,010
6,775,410
7,543,066
8,186,041
9,069,035
9,946,806
10,550,179
11,623,235
12,846,723
12,846,72311,623,23510,550,1799,946,8069,069,0358,186,0417,543,0666,775,4106,162,0105,824,5456,108,1865,734,4295,437,3505,208,2804,893,7304,738,9194,399,3724,335,8514,111,8454,185,2903,619,8253,441,2923,332,4443,081,9832,798,2382,733,0912,580,0342,460,8602,301,7102,162,9401,939,5981,729,0071,519,0801,334,9881,209,9471,159,8901,072,892990,839875,092811,023691,883642,778375,463364,520000
   > Total Current Assets 
0
0
0
285,523
291,967
562,676
588,351
679,479
736,044
850,212
921,100
974,328
1,023,133
1,142,054
1,324,178
1,526,126
1,736,825
1,949,189
2,075,539
2,266,429
2,379,174
2,535,539
2,436,046
2,714,802
2,900,974
3,028,518
3,240,420
3,471,636
3,336,899
3,576,878
3,653,867
3,836,998
4,002,895
4,328,395
4,523,958
4,812,676
5,105,174
4,729,195
5,031,678
5,550,748
6,270,533
6,851,557
7,654,998
8,390,235
8,926,283
9,842,318
10,877,940
10,877,9409,842,3188,926,2838,390,2357,654,9986,851,5576,270,5335,550,7485,031,6784,729,1955,105,1744,812,6764,523,9584,328,3954,002,8953,836,9983,653,8673,576,8783,336,8993,471,6363,240,4203,028,5182,900,9742,714,8022,436,0462,535,5392,379,1742,266,4292,075,5391,949,1891,736,8251,526,1261,324,1781,142,0541,023,133974,328921,100850,212736,044679,479588,351562,676291,967285,523000
       Cash And Cash Equivalents 
0
0
0
113,664
129,524
397,198
408,596
240,031
275,186
342,958
418,500
687,326
710,663
531,058
500,481
567,923
746,567
823,475
854,479
859,192
886,160
711,157
524,687
649,950
809,491
944,414
1,095,265
1,111,286
761,333
800,182
970,349
893,219
843,336
893,688
630,982
620,813
635,025
493,246
716,253
671,707
956,341
1,261,836
1,748,818
1,938,606
2,092,101
2,429,031
3,175,139
3,175,1392,429,0312,092,1011,938,6061,748,8181,261,836956,341671,707716,253493,246635,025620,813630,982893,688843,336893,219970,349800,182761,3331,111,2861,095,265944,414809,491649,950524,687711,157886,160859,192854,479823,475746,567567,923500,481531,058710,663687,326418,500342,958275,186240,031408,596397,198129,524113,664000
       Short-term Investments 
0
0
0
0
0
0
0
209,426
209,153
208,805
150,117
0
51,589
292,760
299,667
299,910
296,675
301,364
488,635
676,363
851,880
1,149,247
1,137,112
1,306,197
1,341,427
1,313,389
1,351,775
1,613,082
1,875,660
1,981,589
1,875,552
1,979,649
2,184,330
2,388,015
2,755,499
2,787,502
2,788,889
2,408,656
2,263,818
2,352,022
2,374,789
2,479,290
2,706,785
3,069,362
3,357,597
3,844,923
4,253,249
4,253,2493,844,9233,357,5973,069,3622,706,7852,479,2902,374,7892,352,0222,263,8182,408,6562,788,8892,787,5022,755,4992,388,0152,184,3301,979,6491,875,5521,981,5891,875,6601,613,0821,351,7751,313,3891,341,4271,306,1971,137,1121,149,247851,880676,363488,635301,364296,675299,910299,667292,76051,5890150,117208,805209,153209,4260000000
       Net Receivables 
0
0
0
81,999
67,007
75,946
92,063
96,982
113,057
122,342
160,230
144,263
135,119
146,659
210,243
253,119
209,062
269,624
212,611
247,346
207,339
260,917
322,053
331,777
271,246
343,080
447,252
391,987
352,159
383,225
300,217
389,540
380,466
364,214
395,590
516,509
648,606
585,786
651,512
923,096
862,875
779,726
833,374
1,024,569
1,090,041
1,226,795
1,130,897
1,130,8971,226,7951,090,0411,024,569833,374779,726862,875923,096651,512585,786648,606516,509395,590364,214380,466389,540300,217383,225352,159391,987447,252343,080271,246331,777322,053260,917207,339247,346212,611269,624209,062253,119210,243146,659135,119144,263160,230122,342113,05796,98292,06375,94667,00781,999000
       Other Current Assets 
0
0
0
16,500
16,458
18,464
25,105
9,820
5,323
27,808
36,765
29,270
27,766
27,513
55,363
79,140
112,216
124,362
126,190
96,215
82,837
87,157
118,262
95,730
63,436
43,665
52,800
64,464
50,373
56,980
43,311
60,556
69,790
81,017
90,181
163,916
217,363
256,102
142,627
314,217
393,825
466,371
472,483
412,518
361,340
487,793
548,693
548,693487,793361,340412,518472,483466,371393,825314,217142,627256,102217,363163,91690,18181,01769,79060,55643,31156,98050,37364,46452,80043,66563,43695,730118,26287,15782,83796,215126,190124,362112,21679,14055,36327,51327,76629,27036,76527,8085,3239,82025,10518,46416,45816,500000
   > Long-term Assets 
0
0
0
78,997
83,496
80,102
103,532
131,544
139,048
140,627
151,792
185,562
186,814
192,934
194,902
202,881
202,773
213,751
226,171
194,431
200,860
197,552
362,192
367,181
431,470
412,774
379,405
713,654
774,946
758,973
745,505
901,921
890,835
879,885
913,392
921,753
1,003,012
1,095,350
1,130,332
1,224,662
1,272,533
1,334,484
1,414,037
1,556,571
1,623,896
1,780,917
1,968,783
1,968,7831,780,9171,623,8961,556,5711,414,0371,334,4841,272,5331,224,6621,130,3321,095,3501,003,012921,753913,392879,885890,835901,921745,505758,973774,946713,654379,405412,774431,470367,181362,192197,552200,860194,431226,171213,751202,773202,881194,902192,934186,814185,562151,792140,627139,048131,544103,53280,10283,49678,997000
       Property Plant Equipment 
0
0
0
67,204
67,626
68,799
66,991
71,558
72,787
73,178
75,248
79,706
79,944
79,681
78,147
76,961
76,319
75,840
73,061
74,279
73,825
73,736
75,397
75,355
140,081
135,226
132,091
127,043
121,183
114,546
112,599
109,519
105,418
102,859
144,747
143,816
154,062
153,692
154,654
148,399
161,160
163,038
161,480
101,580
97,949
96,282
93,034
93,03496,28297,949101,580161,480163,038161,160148,399154,654153,692154,062143,816144,747102,859105,418109,519112,599114,546121,183127,043132,091135,226140,08175,35575,39773,73673,82574,27973,06175,84076,31976,96178,14779,68179,94479,70675,24873,17872,78771,55866,99168,79967,62667,204000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,168
53,684
53,684
53,684
54,855
54,855
84,781
84,968
84,968
189,696
188,277
188,277
188,397
188,397
216,915
273,494
271,018
265,924
265,924
268,531
268,531
268,531
268,531
268,531
268,532
268,532268,531268,531268,531268,531268,531265,924265,924271,018273,494216,915188,397188,397188,277188,277189,69684,96884,96884,78154,85554,85553,68453,68453,68455,1680000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
15,000
36,636
36,636
0
36,636
36,636
36,636
39,136
36,136
36,136
36,136
36,136
36,136
36,136
36,136
35,036
35,036
30,336
31,486
31,486
4,150
4,150
4,150
4,150
4,150
8,314
10,314
13,647
18,247
20,247
38,625
38,263
39,677
39,468
39,401
61,788
62,288
0
0
0
0
000062,28861,78839,40139,46839,67738,26338,62520,24718,24713,64710,3148,3144,1504,1504,1504,1504,15031,48631,48630,33635,03635,03636,13636,13636,13636,13636,13636,13636,13639,13636,63636,63636,636036,63636,63615,000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,110
58,610
55,111
51,612
48,319
45,235
89,373
83,562
77,752
122,790
115,359
107,995
100,713
93,555
105,244
140,836
131,520
122,205
112,890
103,575
95,458
88,768
82,078
75,388
68,698
68,69875,38882,07888,76895,458103,575112,890122,205131,520140,836105,24493,555100,713107,995115,359122,79077,75283,56289,37345,23548,31951,61255,11158,61062,1100000000000000000000000
       Other Assets 
0
0
0
11,793
15,870
11,303
36,541
59,986
66,261
67,449
76,544
105,856
106,870
113,253
116,755
125,920
126,454
137,911
153,110
120,152
90,899
102,780
134,481
149,196
151,108
140,766
139,990
482,371
475,459
471,747
466,036
471,602
471,467
467,107
461,288
475,738
0
489,065
533,463
648,666
0
0
826,280
0
0
0
0
0000826,28000648,666533,463489,0650475,738461,288467,107471,467471,602466,036471,747475,459482,371139,990140,766151,108149,196134,481102,78090,899120,152153,110137,911126,454125,920116,755113,253106,870105,85676,54467,44966,26159,98636,54111,30315,87011,793000
       Deferred Long Term Asset Charges 
0
0
0
0
0
7,497
8,982
11,510
12,291
0
19,047
48,429
50,026
55,305
62,221
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000062,22155,30550,02648,42919,047012,29111,5108,9827,49700000
> Total Liabilities 
0
0
0
286,788
279,035
181,592
198,961
255,365
264,621
325,297
349,718
371,738
360,090
418,156
507,660
621,187
711,224
805,191
777,158
798,946
734,995
707,141
852,362
938,594
932,077
915,732
963,821
1,290,604
1,263,019
1,299,368
1,315,495
1,418,628
1,442,392
1,510,439
1,572,090
1,755,829
1,955,009
1,818,753
1,776,792
1,889,590
2,213,892
2,328,459
2,563,480
2,727,747
2,687,864
3,192,427
3,600,834
3,600,8343,192,4272,687,8642,727,7472,563,4802,328,4592,213,8921,889,5901,776,7921,818,7531,955,0091,755,8291,572,0901,510,4391,442,3921,418,6281,315,4951,299,3681,263,0191,290,604963,821915,732932,077938,594852,362707,141734,995798,946777,158805,191711,224621,187507,660418,156360,090371,738349,718325,297264,621255,365198,961181,592279,035286,788000
   > Total Current Liabilities 
0
0
0
209,344
198,934
97,694
101,796
144,373
148,331
202,498
224,966
235,011
214,264
263,439
355,082
459,553
532,513
610,797
567,547
529,905
457,779
421,763
539,782
606,504
543,193
525,020
548,189
597,074
573,007
640,181
664,783
768,243
786,532
859,935
893,387
1,109,829
1,369,005
1,278,026
1,254,912
1,293,531
1,584,909
1,655,792
1,846,725
1,909,606
1,783,064
2,161,879
2,434,374
2,434,3742,161,8791,783,0641,909,6061,846,7251,655,7921,584,9091,293,5311,254,9121,278,0261,369,0051,109,829893,387859,935786,532768,243664,783640,181573,007597,074548,189525,020543,193606,504539,782421,763457,779529,905567,547610,797532,513459,553355,082263,439214,264235,011224,966202,498148,331144,373101,79697,694198,934209,344000
       Short-term Debt 
0
0
0
98,793
99,085
28,016
32,246
1,087
1,147
1,207
1,269
1,336
46,113
55,110
77,163
90,951
75,291
84,413
94,459
133,827
85,728
86,693
103,108
123,254
104,228
113,898
128,930
140,249
100,443
100,070
110,348
143,357
122,466
163,245
174,425
226,643
0
0
0
19,878
0
98,722
104,660
95,751
107,179
107,833
0
0107,833107,17995,751104,66098,722019,878000226,643174,425163,245122,466143,357110,348100,070100,443140,249128,930113,898104,228123,254103,10886,69385,728133,82794,45984,41375,29190,95177,16355,11046,1131,3361,2691,2071,1471,08732,24628,01699,08598,793000
       Short Long Term Debt 
0
0
0
0
0
0
0
43,634
0
0
0
42,500
0
0
0
39,593
39,136
38,672
38,199
37,673
37,138
36,594
0
0
14,139
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000014,1390036,59437,13837,67338,19938,67239,13639,59300042,50000043,6340000000
       Accounts payable 
0
0
0
14,741
7,258
20,000
19,845
32,428
29,123
43,831
31,487
43,966
24,808
60,097
77,048
79,457
60,984
80,418
32,893
52,200
70,431
53,182
85,097
93,757
89,823
86,134
78,600
92,105
84,815
122,872
163,102
134,235
136,885
145,159
135,252
202,636
204,675
275,093
278,469
232,572
330,171
351,920
268,972
435,059
223,305
297,832
289,161
289,161297,832223,305435,059268,972351,920330,171232,572278,469275,093204,675202,636135,252145,159136,885134,235163,102122,87284,81592,10578,60086,13489,82393,75785,09753,18270,43152,20032,89380,41860,98479,45777,04860,09724,80843,96631,48743,83129,12332,42819,84520,0007,25814,741000
       Other Current Liabilities 
0
0
0
54,504
56,300
11,790
9,428
50,531
36,235
50,215
67,470
67,660
7,819
9,347
9,777
15,795
12,993
19,216
16,490
16,172
26,943
19,543
32,727
30,907
44,413
52,622
49,275
52,052
55,574
88,714
70,043
94,392
69,382
69,419
72,356
86,972
385,894
305,171
369,254
403,649
583,038
580,943
774,418
463,592
454,666
367,564
429,019
429,019367,564454,666463,592774,418580,943583,038403,649369,254305,171385,89486,97272,35669,41969,38294,39270,04388,71455,57452,05249,27552,62244,41330,90732,72719,54326,94316,17216,49019,21612,99315,7959,7779,3477,81967,66067,47050,21536,23550,5319,42811,79056,30054,504000
   > Long-term Liabilities 
0
0
0
77,444
80,101
83,898
97,165
110,992
116,290
122,799
124,752
136,727
145,826
154,717
152,578
161,634
178,711
194,394
209,611
269,041
277,216
285,378
312,580
332,090
388,884
390,712
415,632
693,530
690,012
659,187
650,712
650,385
655,860
650,504
678,703
646,000
586,004
540,727
521,880
596,059
628,983
672,667
716,755
818,141
904,800
1,030,548
1,166,460
1,166,4601,030,548904,800818,141716,755672,667628,983596,059521,880540,727586,004646,000678,703650,504655,860650,385650,712659,187690,012693,530415,632390,712388,884332,090312,580285,378277,216269,041209,611194,394178,711161,634152,578154,717145,826136,727124,752122,799116,290110,99297,16583,89880,10177,444000
       Long term Debt Total 
0
0
0
0
0
43,108
42,831
42,547
42,232
0
41,587
41,210
40,800
40,400
40,000
39,593
39,136
38,672
38,199
37,700
37,138
36,594
36,040
35,431
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000035,43136,04036,59437,13837,70038,19938,67239,13639,59340,00040,40040,80041,21041,587042,23242,54742,83143,10800000
       Deferred Long Term Asset Charges 
0
0
0
0
0
7,497
8,982
11,510
12,291
0
19,047
48,429
50,026
55,305
62,221
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000062,22155,30550,02648,42919,047012,29111,5108,9827,49700000
       Other Liabilities 
0
0
0
34,184
36,734
40,790
54,334
68,325
74,058
80,887
83,165
95,048
104,999
114,279
112,537
120,760
139,575
155,722
171,412
229,490
240,078
248,784
276,540
296,659
295,268
301,007
328,533
610,508
611,510
584,928
575,809
577,988
588,090
586,209
617,075
589,473
0
488,934
474,813
552,095
0
0
668,711
0
0
0
0
0000668,71100552,095474,813488,9340589,473617,075586,209588,090577,988575,809584,928611,510610,508328,533301,007295,268296,659276,540248,784240,078229,490171,412155,722139,575120,760112,537114,279104,99995,04883,16580,88774,05868,32554,33440,79036,73434,184000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
46,141
50,998
0
65,966
74,759
83,696
91,439
93,741
99,585
113,925
127,760
141,440
187,556
181,377
186,299
211,005
0
0
0
0
254,710
250,304
0
247,712
227,936
225,924
216,746
214,261
129,074
51,051
13,447
0
42
0
0
0
0
0
0
0
000000042013,44751,051129,074214,261216,746225,924227,936247,7120250,304254,7100000211,005186,299181,377187,556141,440127,760113,92599,58593,74191,43983,69674,75965,966050,99846,1410000000
> Total Stockholder Equity
0
0
0
77,732
96,428
461,186
492,922
555,658
610,471
665,542
723,174
788,152
849,857
916,832
1,011,420
1,107,820
1,228,374
1,357,749
1,524,552
1,661,914
1,845,039
2,025,950
1,945,876
2,143,389
2,400,367
2,525,560
2,656,004
2,894,686
2,848,826
3,036,483
3,083,877
3,320,291
3,451,338
3,697,841
3,865,260
3,978,600
4,153,177
4,005,792
4,385,218
4,885,820
5,329,174
5,857,582
6,505,555
7,219,059
7,862,315
8,430,808
9,245,889
9,245,8898,430,8087,862,3157,219,0596,505,5555,857,5825,329,1744,885,8204,385,2184,005,7924,153,1773,978,6003,865,2603,697,8413,451,3383,320,2913,083,8773,036,4832,848,8262,894,6862,656,0042,525,5602,400,3672,143,3891,945,8762,025,9501,845,0391,661,9141,524,5521,357,7491,228,3741,107,8201,011,420916,832849,857788,152723,174665,542610,471555,658492,922461,18696,42877,732000
   Common Stock
0
0
0
3
6
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
31
31
30
31
31
31
31
31
31
31
31
31
31313131313131313130313188888888888888877777777777777763000
   Retained Earnings Total Equity
0
0
0
0
0
76,911
98,777
129,814
154,306
0
206,991
250,916
286,161
325,065
376,322
435,105
518,874
621,559
755,281
859,114
1,007,226
851,957
1,020,481
1,190,803
1,395,534
1,484,777
1,579,063
1,788,230
1,698,766
0
1,844,656
2,027,614
2,106,625
2,303,513
2,393,661
2,456,823
2,592,854
2,408,294
2,714,711
3,138,983
3,493,181
3,955,062
0
0
0
0
0
000003,955,0623,493,1813,138,9832,714,7112,408,2942,592,8542,456,8232,393,6612,303,5132,106,6252,027,6141,844,65601,698,7661,788,2301,579,0631,484,7771,395,5341,190,8031,020,481851,9571,007,226859,114755,281621,559518,874435,105376,322325,065286,161250,916206,9910154,306129,81498,77776,91100000
   Accumulated Other Comprehensive Income 
0
0
0
36
3
15
-48
-334
-351
-143
-431
-674
-653
-705
-983
-1,475
-1,630
-1,253
-1,075
-1,938
-3,626
-4,551
-4,442
-3,994
-580
2,035
201
143
828
7,823
-934
238
-864
-1,139
-2,004
-8,300
-30,501
-41,319
-47,129
-33,908
-21,505
-25,208
-23,166
-3,328
-11,929
-15,058
9,588
9,588-15,058-11,929-3,328-23,166-25,208-21,505-33,908-47,129-41,319-30,501-8,300-2,004-1,139-864238-9347,8238281432012,035-580-3,994-4,442-4,551-3,626-1,938-1,075-1,253-1,630-1,475-983-705-653-674-431-143-351-334-4815336000
   Capital Surplus 
0
0
0
0
0
384,253
394,186
426,171
456,509
0
516,607
537,904
564,342
592,465
636,074
674,183
711,123
737,436
770,339
804,731
841,431
872,559
929,829
956,572
1,005,405
1,038,740
1,076,732
1,106,305
1,149,224
0
1,240,147
1,292,431
1,345,569
1,395,459
1,473,595
1,530,046
1,590,793
1,638,787
1,717,605
1,780,714
1,857,467
1,927,697
0
0
0
0
0
000001,927,6971,857,4671,780,7141,717,6051,638,7871,590,7931,530,0461,473,5951,395,4591,345,5691,292,4311,240,14701,149,2241,106,3051,076,7321,038,7401,005,405956,572929,829872,559841,431804,731770,339737,436711,123674,183636,074592,465564,342537,904516,6070456,509426,171394,186384,25300000
   Treasury Stock00000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
28,737
41,126
384,253
394,186
426,171
456,509
487,376
516,607
537,904
564,342
592,465
636,074
674,183
711,123
737,436
770,339
804,731
841,431
872,559
929,829
956,572
1,005,405
1,038,740
1,076,732
1,106,305
1,149,224
1,185,093
1,240,147
1,292,431
1,345,569
1,395,459
1,473,595
1,530,046
1,590,793
1,638,787
1,717,605
1,780,714
1,857,467
1,927,697
2,028,301
2,108,331
2,185,149
2,263,356
2,371,010
2,371,0102,263,3562,185,1492,108,3312,028,3011,927,6971,857,4671,780,7141,717,6051,638,7871,590,7931,530,0461,473,5951,395,4591,345,5691,292,4311,240,1471,185,0931,149,2241,106,3051,076,7321,038,7401,005,405956,572929,829872,559841,431804,731770,339737,436711,123674,183636,074592,465564,342537,904516,607487,376456,509426,171394,186384,25341,12628,737000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.