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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Arista (5 min.)
2.2. Growth of Arista (5 min.)
2.3. Financial Health of Arista (5 min.)
2.4. Comparing to competitors in the Computer Hardware industry (5 min.)
Industry Rankings (Computer Hardware)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.58 | 0.6% | 0.52 | 0.5% | 0.38 | 0.4% | 0.28 | 0.3% | 0.17 | 0.2% |
Usd Book Value Change Per Share | 0.63 | 0.6% | 0.52 | 0.5% | 0.41 | 0.4% | 0.26 | 0.2% | 0.17 | 0.2% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | 0.63 | 0.6% | 0.52 | 0.5% | 0.41 | 0.4% | 0.26 | 0.2% | 0.17 | 0.2% |
Usd Price Per Share | 383.82 | - | 314.95 | - | 158.80 | - | 225.28 | - | 191.92 | - |
Price to Earnings Ratio | 164.44 | - | 150.19 | - | 105.58 | - | 262.97 | - | 391.61 | - |
Price-to-Total Gains Ratio | 614.06 | - | 609.83 | - | 391.22 | - | 789.43 | - | 1,051.19 | - |
Price to Book Ratio | 53.21 | - | 48.80 | - | 35.51 | - | 65.17 | - | 101.32 | - |
Price-to-Total Gains Ratio | 614.06 | - | 609.83 | - | 391.22 | - | 789.43 | - | 1,051.19 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 105.92 |
Number of shares | 9 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.52 | 0.26 |
Usd Total Gains Per Share | 0.52 | 0.26 |
Gains per Quarter (9 shares) | 4.71 | 2.32 |
Gains per Year (9 shares) | 18.84 | 9.28 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | 19 | 9 | 0 | 9 | -1 |
2 | 0 | 38 | 28 | 0 | 19 | 8 |
3 | 0 | 57 | 47 | 0 | 28 | 17 |
4 | 0 | 75 | 66 | 0 | 37 | 26 |
5 | 0 | 94 | 85 | 0 | 46 | 35 |
6 | 0 | 113 | 104 | 0 | 56 | 44 |
7 | 0 | 132 | 123 | 0 | 65 | 53 |
8 | 0 | 151 | 142 | 0 | 74 | 62 |
9 | 0 | 170 | 161 | 0 | 84 | 71 |
10 | 0 | 188 | 180 | 0 | 93 | 80 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 39.0 | 1.0 | 0.0 | 97.5% | 46.0 | 1.0 | 0.0 | 97.9% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 18.0 | 2.0 | 0.0 | 90.0% | 37.0 | 3.0 | 0.0 | 92.5% | 41.0 | 3.0 | 3.0 | 87.2% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 0.0 | 0.0 | 12.0 | 0.0% | 0.0 | 0.0 | 20.0 | 0.0% | 2.0 | 0.0 | 38.0 | 5.0% | 2.0 | 0.0 | 45.0 | 4.3% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 18.0 | 2.0 | 0.0 | 90.0% | 37.0 | 3.0 | 0.0 | 92.5% | 41.0 | 3.0 | 3.0 | 87.2% |
3.2. Key Performance Indicators
The key performance indicators of Arista Networks compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.625 | 0.523 | +19% | 0.410 | +53% | 0.258 | +142% | 0.171 | +266% |
Book Value Per Share | - | - | 7.213 | 6.402 | +13% | 4.461 | +62% | 3.850 | +87% | 2.482 | +191% |
Current Ratio | - | - | 4.468 | 4.605 | -3% | 4.133 | +8% | 4.681 | -5% | 4.588 | -3% |
Debt To Asset Ratio | - | - | 0.280 | 0.271 | +3% | 0.285 | -2% | 0.292 | -4% | 0.303 | -7% |
Debt To Equity Ratio | - | - | 0.389 | 0.372 | +5% | 0.398 | -2% | 0.413 | -6% | 0.436 | -11% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | 0.001 | -100% |
Enterprise Value | - | - | 495804959440.000 | 405953686090.000 | +22% | 202323035110.000 | +145% | 288865418624.000 | +72% | 246419162133.000 | +101% |
Eps | - | - | 0.584 | 0.521 | +12% | 0.376 | +55% | 0.284 | +106% | 0.175 | +234% |
Ev To Ebitda Ratio | - | - | 157.849 | 142.412 | +11% | 93.443 | +69% | 236.684 | -33% | 347.659 | -55% |
Ev To Sales Ratio | - | - | 68.446 | 60.954 | +12% | 36.008 | +90% | 81.446 | -16% | 102.589 | -33% |
Free Cash Flow Per Share | - | - | 0.911 | 0.621 | +47% | 0.298 | +206% | 0.278 | +227% | 0.179 | +410% |
Free Cash Flow To Equity Per Share | - | - | 0.867 | 0.564 | +54% | 0.281 | +209% | 0.208 | +316% | 0.146 | +495% |
Gross Profit Margin | - | - | 0.857 | 0.841 | +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 Cap | 133433779200.000 | -269% | 491977405440.000 | 402965902090.000 | +22% | 200933993360.000 | +145% | 287097376724.000 | +71% | 245222556658.000 | +101% |
Net Profit Margin | - | - | 0.413 | 0.403 | +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 | - | - | 0.566 | 0.579 | -2% | 0.628 | -10% | 0.652 | -13% | 0.696 | -19% |
Pb Ratio | 14.684 | -262% | 53.210 | 48.801 | +9% | 35.505 | +50% | 65.171 | -18% | 101.316 | -47% |
Pe Ratio | 45.381 | -262% | 164.445 | 150.193 | +9% | 105.582 | +56% | 262.974 | -37% | 391.615 | -58% |
Price Per Share | 105.920 | -262% | 383.820 | 314.948 | +22% | 158.800 | +142% | 225.284 | +70% | 191.917 | +100% |
Price To Free Cash Flow Ratio | 29.074 | -262% | 105.355 | 136.814 | -23% | 406.097 | -74% | 319.017 | -67% | 449.451 | -77% |
Price To Total Gains Ratio | 169.457 | -262% | 614.056 | 609.834 | +1% | 391.218 | +57% | 789.435 | -22% | 1051.186 | -42% |
Quick Ratio | - | - | 5.263 | 5.207 | +1% | 4.393 | +20% | 5.952 | -12% | 5.479 | -4% |
Return On Assets | - | - | 0.058 | 0.059 | -2% | 0.060 | -3% | 0.050 | +17% | 0.047 | +25% |
Return On Equity | - | - | 0.081 | 0.081 | -1% | 0.084 | -4% | 0.070 | +15% | 0.067 | +21% |
Total Gains Per Share | - | - | 0.625 | 0.523 | +19% | 0.410 | +53% | 0.258 | +142% | 0.172 | +264% |
Usd Book Value | - | - | 9245889000.000 | 8189517750.000 | +13% | 5644532750.000 | +64% | 4902879550.000 | +89% | 3165032275.000 | +192% |
Usd Book Value Change Per Share | - | - | 0.625 | 0.523 | +19% | 0.410 | +53% | 0.258 | +142% | 0.171 | +266% |
Usd Book Value Per Share | - | - | 7.213 | 6.402 | +13% | 4.461 | +62% | 3.850 | +87% | 2.482 | +191% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | 0.001 | -100% |
Usd Enterprise Value | - | - | 495804959440.000 | 405953686090.000 | +22% | 202323035110.000 | +145% | 288865418624.000 | +72% | 246419162133.000 | +101% |
Usd Eps | - | - | 0.584 | 0.521 | +12% | 0.376 | +55% | 0.284 | +106% | 0.175 | +234% |
Usd Free Cash Flow | - | - | 1167431000.000 | 794536499.750 | +47% | 377284750.000 | +209% | 355050999.950 | +229% | 228081074.975 | +412% |
Usd Free Cash Flow Per Share | - | - | 0.911 | 0.621 | +47% | 0.298 | +206% | 0.278 | +227% | 0.179 | +410% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.867 | 0.564 | +54% | 0.281 | +209% | 0.208 | +316% | 0.146 | +495% |
Usd Market Cap | 133433779200.000 | -269% | 491977405440.000 | 402965902090.000 | +22% | 200933993360.000 | +145% | 287097376724.000 | +71% | 245222556658.000 | +101% |
Usd Price Per Share | 105.920 | -262% | 383.820 | 314.948 | +22% | 158.800 | +142% | 225.284 | +70% | 191.917 | +100% |
Usd Profit | - | - | 747938000.000 | 666173500.000 | +12% | 475193500.000 | +57% | 361346400.000 | +107% | 230493100.000 | +224% |
Usd Revenue | - | - | 1810936000.000 | 1653286750.000 | +10% | 1398820750.000 | +29% | 1056614150.000 | +71% | 723206125.000 | +150% |
Usd Total Gains Per Share | - | - | 0.625 | 0.523 | +19% | 0.410 | +53% | 0.258 | +142% | 0.172 | +264% |
EOD | +4 -4 | MRQ | TTM | +29 -9 | YOY | +32 -6 | 5Y | +31 -7 | 10Y | +31 -9 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 45.381 | |
Price to Book Ratio (EOD) | Between | 0-1 | 14.684 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.413 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 5.263 | |
Current Ratio (MRQ) | Greater than | 1 | 4.468 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.280 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.389 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.081 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.058 | |
Total | 6/10 (60.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 13.895 | |
Ma 20 | Greater than | Ma 50 | 337.842 | |
Ma 50 | Greater than | Ma 100 | 375.148 | |
Ma 100 | Greater than | Ma 200 | 360.189 | |
Open | Greater than | Close | 108.500 | |
Total | 3/5 (60.0%) |
4. In-depth Analysis
4.1 About Arista Networks
- https://www.arista.com
- Computer Hardware
- 4023
- 5453 Great America Parkway, Santa Clara, CA, United States, 95054
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- 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:
Trends
- The YOY is 33.9%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 32.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 27.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 41.3% | TTM | 40.3% | +1.0% | |
TTM | 40.3% | YOY | 33.9% | +6.4% | |
TTM | 40.3% | 5Y | 32.8% | +7.4% | |
5Y | 32.8% | 10Y | 27.8% | +5.0% |
Compared to industry (Computer Hardware)
Let compare the company's Net Profit Margin with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 2.3%. trending up. +2
- The TTM average (mean) in the Computer Hardware industry is 3.2%. trending up. +2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is 6.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 4.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.8% | TTM | 5.9% | -0.1% | |
TTM | 5.9% | YOY | 6.0% | -0.1% | |
TTM | 5.9% | 5Y | 5.0% | +1.0% | |
5Y | 5.0% | 10Y | 4.7% | +0.3% |
Compared to industry (Computer Hardware)
Let compare the company's Return on Assets with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 0.7%. trending up. +2
- The TTM average (mean) in the Computer Hardware industry is 0.8%. trending up. +2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is 8.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 7.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 6.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 8.1% | TTM | 8.1% | -0.1% | |
TTM | 8.1% | YOY | 8.4% | -0.3% | |
TTM | 8.1% | 5Y | 7.0% | +1.1% | |
5Y | 7.0% | 10Y | 6.7% | +0.3% |
Compared to industry (Computer Hardware)
Let compare the company's Return on Equity with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 2.0%. trending up. +2
- The TTM average (mean) in the Computer Hardware industry is 1.7%. trending up. +2
4.3.2. Operating Efficiency of Arista Networks.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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
- The YOY is 37.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 32.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 29.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 31.2% | -31.2% | |
TTM | 31.2% | YOY | 37.2% | -6.0% | |
TTM | 31.2% | 5Y | 32.7% | -1.4% | |
5Y | 32.7% | 10Y | 29.4% | +3.3% |
Compared to industry (Computer Hardware)
Let compare the company's Operating Margin with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 2.9%. trending down. -2
- The TTM average (mean) in the Computer Hardware industry is 3.3%. trending up. +2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.628. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.652. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.696. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.566 | TTM | 0.579 | -0.013 | |
TTM | 0.579 | YOY | 0.628 | -0.049 | |
TTM | 0.579 | 5Y | 0.652 | -0.072 | |
5Y | 0.652 | 10Y | 0.696 | -0.044 |
Compared to industry (Computer Hardware)
Let compare the company's Operating Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 1.169. trending down. +2
- The TTM average (mean) in the Computer Hardware industry is 1.107. trending down. +2
4.4.3. Liquidity of Arista Networks.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 4.133. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.681. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4.588. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.468 | TTM | 4.605 | -0.137 | |
TTM | 4.605 | YOY | 4.133 | +0.473 | |
TTM | 4.605 | 5Y | 4.681 | -0.076 | |
5Y | 4.681 | 10Y | 4.588 | +0.094 |
Compared to industry (Computer Hardware)
Let compare the company's Current Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 1.757. trending up. +2
- The TTM average (mean) in the Computer Hardware industry is 1.874. trending up. +2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 4.393. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 5.952. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 5.479. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.263 | TTM | 5.207 | +0.056 | |
TTM | 5.207 | YOY | 4.393 | +0.814 | |
TTM | 5.207 | 5Y | 5.952 | -0.745 | |
5Y | 5.952 | 10Y | 5.479 | +0.473 |
Compared to industry (Computer Hardware)
Let compare the company's Quick Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 0.948. trending up. +2
- The TTM average (mean) in the Computer Hardware industry is 1.082. trending up. +2
4.5.4. Solvency of Arista Networks.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.285. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.292. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.303. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.280 | TTM | 0.271 | +0.009 | |
TTM | 0.271 | YOY | 0.285 | -0.014 | |
TTM | 0.271 | 5Y | 0.292 | -0.021 | |
5Y | 0.292 | 10Y | 0.303 | -0.011 |
Compared to industry (Computer Hardware)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 0.452. trending down. +2
- The TTM average (mean) in the Computer Hardware industry is 0.446. trending down. +2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 0.398. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.413. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.436. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.389 | TTM | 0.372 | +0.017 | |
TTM | 0.372 | YOY | 0.398 | -0.026 | |
TTM | 0.372 | 5Y | 0.413 | -0.041 | |
5Y | 0.413 | 10Y | 0.436 | -0.023 |
Compared to industry (Computer Hardware)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 0.837. trending down. +2
- The TTM average (mean) in the Computer Hardware industry is 0.852. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- 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:
Trends
- The YOY is 105.582. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 262.974. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 391.615. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 45.381 | MRQ | 164.445 | -119.064 | |
MRQ | 164.445 | TTM | 150.193 | +14.252 | |
TTM | 150.193 | YOY | 105.582 | +44.611 | |
TTM | 150.193 | 5Y | 262.974 | -112.781 | |
5Y | 262.974 | 10Y | 391.615 | -128.641 |
Compared to industry (Computer Hardware)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 14.298. trending up. -2
- The TTM average (mean) in the Computer Hardware industry is 16.565. trending up. -2
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
- The YOY is 406.097. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 319.017. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 449.451. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 29.074 | MRQ | 105.355 | -76.281 | |
MRQ | 105.355 | TTM | 136.814 | -31.460 | |
TTM | 136.814 | YOY | 406.097 | -269.283 | |
TTM | 136.814 | 5Y | 319.017 | -182.202 | |
5Y | 319.017 | 10Y | 449.451 | -130.434 |
Compared to industry (Computer Hardware)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 0.456. trending up. -2
- The TTM average (mean) in the Computer Hardware industry is 0.193. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- 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:
Trends
- The YOY is 35.505. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 65.171. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 101.316. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 14.684 | MRQ | 53.210 | -38.526 | |
MRQ | 53.210 | TTM | 48.801 | +4.409 | |
TTM | 48.801 | YOY | 35.505 | +13.296 | |
TTM | 48.801 | 5Y | 65.171 | -16.369 | |
5Y | 65.171 | 10Y | 101.316 | -36.145 |
Compared to industry (Computer Hardware)
Let compare the company's Price to Book Ratio with the average (mean) in the Computer Hardware industry:
- The MRQ average (mean) in the Computer Hardware industry is 1.920. trending up. -2
- The TTM average (mean) in the Computer Hardware industry is 1.894. trending up. -2
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Group Inc | 7.5486 | 0.1634 | 23773633 | 381677 | 1.6317 |
2024-06-30 | BlackRock Inc | 6.3788 | 0.1594 | 20089401 | 959841 | 5.0176 |
2024-09-30 | FMR Inc | 4.248 | 0.3125 | 13378557 | -853718 | -5.9985 |
2024-09-30 | State Street Corp | 3.5682 | 0.1755 | 11237635 | 411109 | 3.7972 |
2024-09-30 | Cresset Asset Management, LLC | 2.2954 | 10.6774 | 7229280 | -497927 | -6.4438 |
2024-09-30 | JPMorgan Chase & Co | 2.1967 | 0.2024 | 6918422 | -1543379 | -18.2394 |
2024-09-30 | AllianceBernstein L.P. | 2.1005 | 0.8528 | 6615194 | -1353104 | -16.9811 |
2024-09-30 | Geode Capital Management, LLC | 1.8643 | 0.1819 | 5871481 | 236151 | 4.1905 |
2024-09-30 | Capital World Investors | 1.7978 | 0.3369 | 5661886 | -1953293 | -25.65 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.5833 | 0.1388 | 4986350 | -4924694 | -49.689 |
2024-09-30 | Amvescap Plc. | 0.9571 | 0.2234 | 3014234 | 46913 | 1.581 |
2024-06-30 | NORGES BANK | 0.8849 | 0.1459 | 2786852 | 298417 | 11.9922 |
2024-09-30 | Wellington Management Company LLP | 0.8448 | 0.1789 | 2660695 | 492615 | 22.7213 |
2024-09-30 | Nuveen Asset Management, LLC | 0.8323 | 0.2825 | 2621350 | 580283 | 28.4304 |
2024-09-30 | Capital Research Global Investors | 0.7998 | 0.2009 | 2518775 | -882221 | -25.9401 |
2024-09-30 | Legal & General Group PLC | 0.7572 | 0.1908 | 2384756 | 189023 | 8.6087 |
2024-09-30 | UBS Asset Mgmt Americas Inc | 0.7251 | 0.2252 | 2283573 | 99790 | 4.5696 |
2024-09-30 | Northern Trust Corp | 0.695 | 0.1375 | 2188825 | -50756 | -2.2663 |
2024-09-30 | Amundi | 0.6795 | 0.3156 | 2140091 | -178695 | -7.7064 |
2024-09-30 | Ameriprise Financial Inc | 0.6439 | 0.1996 | 2027806 | 233220 | 12.9958 |
Total | 41.4012 | 15.3013 | 130388796 | -8308748 | -6.4% |
4.9.2. Funds holding Arista Networks
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.5187 | 0.1771 | 7932456 | -28413 | -0.3569 |
2024-10-31 | Vanguard Institutional 500 Index Trust | 2.1681 | 0.2063 | 6828339 | 81514 | 1.2082 |
2024-09-30 | Fidelity 500 Index | 1.0055 | 0.2028 | 3166760 | 39690 | 1.2692 |
2024-11-27 | SPDR® S&P 500® ETF Trust | 1.0042 | 0.2039 | 3162652 | -17632 | -0.5544 |
2024-09-30 | Fidelity Contrafund | 0.9366 | 0.7595 | 2949676 | 10511 | 0.3576 |
2024-11-27 | iShares Core S&P 500 ETF | 0.9231 | 0.2038 | 2907081 | 8968 | 0.3094 |
2024-10-31 | Vanguard Growth Index Investor | 0.8366 | 0.3878 | 2634788 | 16181 | 0.6179 |
2024-09-30 | JPMorgan Large Cap Growth I | 0.8347 | 1.0293 | 2628696 | 0 | 0 |
2024-09-30 | American Funds Growth Fund of Amer A | 0.7038 | 0.2914 | 2216583 | -791761 | -26.3188 |
2024-09-30 | Capital Group Growth Fnd of Amer Comp | 0.7038 | 0.2914 | 2216583 | -791761 | -26.3188 |
2024-11-27 | The Technology Select Sector SPDR® ETF | 0.6349 | 1.1169 | 1999706 | -4508 | -0.2249 |
2024-09-30 | AB Large Cap Growth A | 0.5577 | 2.4033 | 1756489 | -239426 | -11.9958 |
2024-09-30 | AllianceBernstein US L/C Growth Eqty MF | 0.5338 | 1.9824 | 1681186 | 0 | 0 |
2024-10-31 | Vanguard Information Technology ETF | 0.5274 | 0.707 | 1660941 | 7591 | 0.4591 |
2024-10-31 | Vanguard Institutional Index I | 0.5198 | 0.2063 | 1637114 | -519 | -0.0317 |
2024-09-30 | American Funds Fundamental Invs A | 0.4854 | 0.4138 | 1528870 | -1052955 | -40.7834 |
2024-09-30 | Capital Group Fundamental Invtrs Comp | 0.4854 | 0.4138 | 1528870 | -1052955 | -40.7834 |
2024-09-30 | Capital Group New Perspective Comp | 0.4742 | 0.3925 | 1493424 | -200000 | -11.8104 |
2024-09-30 | American Funds New Perspective A | 0.4742 | 0.3925 | 1493424 | -200000 | -11.8104 |
2024-09-30 | Fidelity Contrafund Commingled Pl S | 0.4041 | 0.8195 | 1272592 | -7589 | -0.5928 |
Total | 16.732 | 12.6013 | 52696230 | -4223064 | -8.0% |
5.3. Insider Transactions
Insiders are holding 18.159% of the shares of Arista Networks.
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.
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 3,600,834 |
Total Stockholder Equity | + 9,245,889 |
Total Assets | = 12,846,723 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 1,166,460 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 1,166,460 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | ||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 12,846,723 | 11,623,235 | 10,550,179 | 9,946,806 | 9,069,035 | 8,186,041 | 7,543,066 | 6,775,410 | 6,162,010 | 5,824,545 | 6,108,186 | 5,734,429 | 5,437,350 | 5,208,280 | 4,893,730 | 4,738,919 | 4,399,372 | 4,335,851 | 4,111,845 | 4,185,290 | 3,619,825 | 3,441,292 | 3,332,444 | 3,081,983 | 2,798,238 | 2,733,091 | 2,580,034 | 2,460,860 | 2,301,710 | 2,162,940 | 1,939,598 | 1,729,007 | 1,519,080 | 1,334,988 | 1,209,947 | 1,159,890 | 1,072,892 | 990,839 | 875,092 | 811,023 | 691,883 | 642,778 | 375,463 | 364,520 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 10,877,940 | 9,842,318 | 8,926,283 | 8,390,235 | 7,654,998 | 6,851,557 | 6,270,533 | 5,550,748 | 5,031,678 | 4,729,195 | 5,105,174 | 4,812,676 | 4,523,958 | 4,328,395 | 4,002,895 | 3,836,998 | 3,653,867 | 3,576,878 | 3,336,899 | 3,471,636 | 3,240,420 | 3,028,518 | 2,900,974 | 2,714,802 | 2,436,046 | 2,535,539 | 2,379,174 | 2,266,429 | 2,075,539 | 1,949,189 | 1,736,825 | 1,526,126 | 1,324,178 | 1,142,054 | 1,023,133 | 974,328 | 921,100 | 850,212 | 736,044 | 679,479 | 588,351 | 562,676 | 291,967 | 285,523 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 3,175,139 | 2,429,031 | 2,092,101 | 1,938,606 | 1,748,818 | 1,261,836 | 956,341 | 671,707 | 716,253 | 493,246 | 635,025 | 620,813 | 630,982 | 893,688 | 843,336 | 893,219 | 970,349 | 800,182 | 761,333 | 1,111,286 | 1,095,265 | 944,414 | 809,491 | 649,950 | 524,687 | 711,157 | 886,160 | 859,192 | 854,479 | 823,475 | 746,567 | 567,923 | 500,481 | 531,058 | 710,663 | 687,326 | 418,500 | 342,958 | 275,186 | 240,031 | 408,596 | 397,198 | 129,524 | 113,664 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 4,253,249 | 3,844,923 | 3,357,597 | 3,069,362 | 2,706,785 | 2,479,290 | 2,374,789 | 2,352,022 | 2,263,818 | 2,408,656 | 2,788,889 | 2,787,502 | 2,755,499 | 2,388,015 | 2,184,330 | 1,979,649 | 1,875,552 | 1,981,589 | 1,875,660 | 1,613,082 | 1,351,775 | 1,313,389 | 1,341,427 | 1,306,197 | 1,137,112 | 1,149,247 | 851,880 | 676,363 | 488,635 | 301,364 | 296,675 | 299,910 | 299,667 | 292,760 | 51,589 | 0 | 150,117 | 208,805 | 209,153 | 209,426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 1,130,897 | 1,226,795 | 1,090,041 | 1,024,569 | 833,374 | 779,726 | 862,875 | 923,096 | 651,512 | 585,786 | 648,606 | 516,509 | 395,590 | 364,214 | 380,466 | 389,540 | 300,217 | 383,225 | 352,159 | 391,987 | 447,252 | 343,080 | 271,246 | 331,777 | 322,053 | 260,917 | 207,339 | 247,346 | 212,611 | 269,624 | 209,062 | 253,119 | 210,243 | 146,659 | 135,119 | 144,263 | 160,230 | 122,342 | 113,057 | 96,982 | 92,063 | 75,946 | 67,007 | 81,999 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 548,693 | 487,793 | 361,340 | 412,518 | 472,483 | 466,371 | 393,825 | 314,217 | 142,627 | 256,102 | 217,363 | 163,916 | 90,181 | 81,017 | 69,790 | 60,556 | 43,311 | 56,980 | 50,373 | 64,464 | 52,800 | 43,665 | 63,436 | 95,730 | 118,262 | 87,157 | 82,837 | 96,215 | 126,190 | 124,362 | 112,216 | 79,140 | 55,363 | 27,513 | 27,766 | 29,270 | 36,765 | 27,808 | 5,323 | 9,820 | 25,105 | 18,464 | 16,458 | 16,500 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 1,968,783 | 1,780,917 | 1,623,896 | 1,556,571 | 1,414,037 | 1,334,484 | 1,272,533 | 1,224,662 | 1,130,332 | 1,095,350 | 1,003,012 | 921,753 | 913,392 | 879,885 | 890,835 | 901,921 | 745,505 | 758,973 | 774,946 | 713,654 | 379,405 | 412,774 | 431,470 | 367,181 | 362,192 | 197,552 | 200,860 | 194,431 | 226,171 | 213,751 | 202,773 | 202,881 | 194,902 | 192,934 | 186,814 | 185,562 | 151,792 | 140,627 | 139,048 | 131,544 | 103,532 | 80,102 | 83,496 | 78,997 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 93,034 | 96,282 | 97,949 | 101,580 | 161,480 | 163,038 | 161,160 | 148,399 | 154,654 | 153,692 | 154,062 | 143,816 | 144,747 | 102,859 | 105,418 | 109,519 | 112,599 | 114,546 | 121,183 | 127,043 | 132,091 | 135,226 | 140,081 | 75,355 | 75,397 | 73,736 | 73,825 | 74,279 | 73,061 | 75,840 | 76,319 | 76,961 | 78,147 | 79,681 | 79,944 | 79,706 | 75,248 | 73,178 | 72,787 | 71,558 | 66,991 | 68,799 | 67,626 | 67,204 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 268,532 | 268,531 | 268,531 | 268,531 | 268,531 | 268,531 | 265,924 | 265,924 | 271,018 | 273,494 | 216,915 | 188,397 | 188,397 | 188,277 | 188,277 | 189,696 | 84,968 | 84,968 | 84,781 | 54,855 | 54,855 | 53,684 | 53,684 | 53,684 | 55,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 62,288 | 61,788 | 39,401 | 39,468 | 39,677 | 38,263 | 38,625 | 20,247 | 18,247 | 13,647 | 10,314 | 8,314 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 31,486 | 31,486 | 30,336 | 35,036 | 35,036 | 36,136 | 36,136 | 36,136 | 36,136 | 36,136 | 36,136 | 36,136 | 39,136 | 36,636 | 36,636 | 36,636 | 0 | 36,636 | 36,636 | 15,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 68,698 | 75,388 | 82,078 | 88,768 | 95,458 | 103,575 | 112,890 | 122,205 | 131,520 | 140,836 | 105,244 | 93,555 | 100,713 | 107,995 | 115,359 | 122,790 | 77,752 | 83,562 | 89,373 | 45,235 | 48,319 | 51,612 | 55,111 | 58,610 | 62,110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 0 | 0 | 826,280 | 0 | 0 | 648,666 | 533,463 | 489,065 | 0 | 475,738 | 461,288 | 467,107 | 471,467 | 471,602 | 466,036 | 471,747 | 475,459 | 482,371 | 139,990 | 140,766 | 151,108 | 149,196 | 134,481 | 102,780 | 90,899 | 120,152 | 153,110 | 137,911 | 126,454 | 125,920 | 116,755 | 113,253 | 106,870 | 105,856 | 76,544 | 67,449 | 66,261 | 59,986 | 36,541 | 11,303 | 15,870 | 11,793 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 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 | 62,221 | 55,305 | 50,026 | 48,429 | 19,047 | 0 | 12,291 | 11,510 | 8,982 | 7,497 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 3,600,834 | 3,192,427 | 2,687,864 | 2,727,747 | 2,563,480 | 2,328,459 | 2,213,892 | 1,889,590 | 1,776,792 | 1,818,753 | 1,955,009 | 1,755,829 | 1,572,090 | 1,510,439 | 1,442,392 | 1,418,628 | 1,315,495 | 1,299,368 | 1,263,019 | 1,290,604 | 963,821 | 915,732 | 932,077 | 938,594 | 852,362 | 707,141 | 734,995 | 798,946 | 777,158 | 805,191 | 711,224 | 621,187 | 507,660 | 418,156 | 360,090 | 371,738 | 349,718 | 325,297 | 264,621 | 255,365 | 198,961 | 181,592 | 279,035 | 286,788 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 2,434,374 | 2,161,879 | 1,783,064 | 1,909,606 | 1,846,725 | 1,655,792 | 1,584,909 | 1,293,531 | 1,254,912 | 1,278,026 | 1,369,005 | 1,109,829 | 893,387 | 859,935 | 786,532 | 768,243 | 664,783 | 640,181 | 573,007 | 597,074 | 548,189 | 525,020 | 543,193 | 606,504 | 539,782 | 421,763 | 457,779 | 529,905 | 567,547 | 610,797 | 532,513 | 459,553 | 355,082 | 263,439 | 214,264 | 235,011 | 224,966 | 202,498 | 148,331 | 144,373 | 101,796 | 97,694 | 198,934 | 209,344 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 107,833 | 107,179 | 95,751 | 104,660 | 98,722 | 0 | 19,878 | 0 | 0 | 0 | 226,643 | 174,425 | 163,245 | 122,466 | 143,357 | 110,348 | 100,070 | 100,443 | 140,249 | 128,930 | 113,898 | 104,228 | 123,254 | 103,108 | 86,693 | 85,728 | 133,827 | 94,459 | 84,413 | 75,291 | 90,951 | 77,163 | 55,110 | 46,113 | 1,336 | 1,269 | 1,207 | 1,147 | 1,087 | 32,246 | 28,016 | 99,085 | 98,793 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,139 | 0 | 0 | 36,594 | 37,138 | 37,673 | 38,199 | 38,672 | 39,136 | 39,593 | 0 | 0 | 0 | 42,500 | 0 | 0 | 0 | 43,634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 289,161 | 297,832 | 223,305 | 435,059 | 268,972 | 351,920 | 330,171 | 232,572 | 278,469 | 275,093 | 204,675 | 202,636 | 135,252 | 145,159 | 136,885 | 134,235 | 163,102 | 122,872 | 84,815 | 92,105 | 78,600 | 86,134 | 89,823 | 93,757 | 85,097 | 53,182 | 70,431 | 52,200 | 32,893 | 80,418 | 60,984 | 79,457 | 77,048 | 60,097 | 24,808 | 43,966 | 31,487 | 43,831 | 29,123 | 32,428 | 19,845 | 20,000 | 7,258 | 14,741 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 429,019 | 367,564 | 454,666 | 463,592 | 774,418 | 580,943 | 583,038 | 403,649 | 369,254 | 305,171 | 385,894 | 86,972 | 72,356 | 69,419 | 69,382 | 94,392 | 70,043 | 88,714 | 55,574 | 52,052 | 49,275 | 52,622 | 44,413 | 30,907 | 32,727 | 19,543 | 26,943 | 16,172 | 16,490 | 19,216 | 12,993 | 15,795 | 9,777 | 9,347 | 7,819 | 67,660 | 67,470 | 50,215 | 36,235 | 50,531 | 9,428 | 11,790 | 56,300 | 54,504 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 1,166,460 | 1,030,548 | 904,800 | 818,141 | 716,755 | 672,667 | 628,983 | 596,059 | 521,880 | 540,727 | 586,004 | 646,000 | 678,703 | 650,504 | 655,860 | 650,385 | 650,712 | 659,187 | 690,012 | 693,530 | 415,632 | 390,712 | 388,884 | 332,090 | 312,580 | 285,378 | 277,216 | 269,041 | 209,611 | 194,394 | 178,711 | 161,634 | 152,578 | 154,717 | 145,826 | 136,727 | 124,752 | 122,799 | 116,290 | 110,992 | 97,165 | 83,898 | 80,101 | 77,444 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,431 | 36,040 | 36,594 | 37,138 | 37,700 | 38,199 | 38,672 | 39,136 | 39,593 | 40,000 | 40,400 | 40,800 | 41,210 | 41,587 | 0 | 42,232 | 42,547 | 42,831 | 43,108 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 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 | 62,221 | 55,305 | 50,026 | 48,429 | 19,047 | 0 | 12,291 | 11,510 | 8,982 | 7,497 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 668,711 | 0 | 0 | 552,095 | 474,813 | 488,934 | 0 | 589,473 | 617,075 | 586,209 | 588,090 | 577,988 | 575,809 | 584,928 | 611,510 | 610,508 | 328,533 | 301,007 | 295,268 | 296,659 | 276,540 | 248,784 | 240,078 | 229,490 | 171,412 | 155,722 | 139,575 | 120,760 | 112,537 | 114,279 | 104,999 | 95,048 | 83,165 | 80,887 | 74,058 | 68,325 | 54,334 | 40,790 | 36,734 | 34,184 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 0 | 13,447 | 51,051 | 129,074 | 214,261 | 216,746 | 225,924 | 227,936 | 247,712 | 0 | 250,304 | 254,710 | 0 | 0 | 0 | 0 | 211,005 | 186,299 | 181,377 | 187,556 | 141,440 | 127,760 | 113,925 | 99,585 | 93,741 | 91,439 | 83,696 | 74,759 | 65,966 | 0 | 50,998 | 46,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 9,245,889 | 8,430,808 | 7,862,315 | 7,219,059 | 6,505,555 | 5,857,582 | 5,329,174 | 4,885,820 | 4,385,218 | 4,005,792 | 4,153,177 | 3,978,600 | 3,865,260 | 3,697,841 | 3,451,338 | 3,320,291 | 3,083,877 | 3,036,483 | 2,848,826 | 2,894,686 | 2,656,004 | 2,525,560 | 2,400,367 | 2,143,389 | 1,945,876 | 2,025,950 | 1,845,039 | 1,661,914 | 1,524,552 | 1,357,749 | 1,228,374 | 1,107,820 | 1,011,420 | 916,832 | 849,857 | 788,152 | 723,174 | 665,542 | 610,471 | 555,658 | 492,922 | 461,186 | 96,428 | 77,732 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 30 | 31 | 31 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 3 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 3,955,062 | 3,493,181 | 3,138,983 | 2,714,711 | 2,408,294 | 2,592,854 | 2,456,823 | 2,393,661 | 2,303,513 | 2,106,625 | 2,027,614 | 1,844,656 | 0 | 1,698,766 | 1,788,230 | 1,579,063 | 1,484,777 | 1,395,534 | 1,190,803 | 1,020,481 | 851,957 | 1,007,226 | 859,114 | 755,281 | 621,559 | 518,874 | 435,105 | 376,322 | 325,065 | 286,161 | 250,916 | 206,991 | 0 | 154,306 | 129,814 | 98,777 | 76,911 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 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 | -864 | 238 | -934 | 7,823 | 828 | 143 | 201 | 2,035 | -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 | -48 | 15 | 3 | 36 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 1,927,697 | 1,857,467 | 1,780,714 | 1,717,605 | 1,638,787 | 1,590,793 | 1,530,046 | 1,473,595 | 1,395,459 | 1,345,569 | 1,292,431 | 1,240,147 | 0 | 1,149,224 | 1,106,305 | 1,076,732 | 1,038,740 | 1,005,405 | 956,572 | 929,829 | 872,559 | 841,431 | 804,731 | 770,339 | 737,436 | 711,123 | 674,183 | 636,074 | 592,465 | 564,342 | 537,904 | 516,607 | 0 | 456,509 | 426,171 | 394,186 | 384,253 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 2,371,010 | 2,263,356 | 2,185,149 | 2,108,331 | 2,028,301 | 1,927,697 | 1,857,467 | 1,780,714 | 1,717,605 | 1,638,787 | 1,590,793 | 1,530,046 | 1,473,595 | 1,395,459 | 1,345,569 | 1,292,431 | 1,240,147 | 1,185,093 | 1,149,224 | 1,106,305 | 1,076,732 | 1,038,740 | 1,005,405 | 956,572 | 929,829 | 872,559 | 841,431 | 804,731 | 770,339 | 737,436 | 711,123 | 674,183 | 636,074 | 592,465 | 564,342 | 537,904 | 516,607 | 487,376 | 456,509 | 426,171 | 394,186 | 384,253 | 41,126 | 28,737 | 0 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.
5.5. Cash Flows
Currency in USD. All numbers in thousands.