Arista Networks, Inc. (ANET)
Growth
Revenue 5Y18.77%
Revenue 3Y10.47%
EPS 5Y32.81%
EPS 3Y36.10%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC26.98%
ROE28.20%
ROA18.90%
ROTA19.31%
Capital Structure
Market Cap38.33B
EV37.66B
Cash716.25M
Current Ratio4.01
Debt/Equity0.29
Net Debt/EBITDA-0.47
ANET
Income Statement
Select a metric from the list below to chart it
Dec '11
Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 361.2 | 584.1 | 837.6 | 1,129.2 | 1,646.2 | 2,151.4 | 2,410.7 | 2,317.5 | 2,948.0 | 3,930.2 | |
| Revenue % Chg. | 86.8% | 61.7% | 43.4% | 34.8% | 45.8% | 30.7% | 12.1% | -3.9% | 27.2% | 41.8% | |
| Cost of Revenue | 122.7 | 192.0 | 294.0 | 406.1 | 584.4 | 778.0 | 866.4 | 835.6 | 1,067.3 | 1,500.4 | |
| Cost of Revenue % Chg. | 100.3% | 56.5% | 53.1% | 38.1% | 43.9% | 33.1% | 11.4% | -3.5% | 27.7% | 50.1% | |
| Gross Profit | 238.5 | 392.1 | 543.6 | 723.1 | 1,061.8 | 1,373.4 | 1,544.3 | 1,481.9 | 1,880.8 | 2,429.8 | |
| Gross Profit % Chg. | 80.5% | 64.4% | 38.6% | 33.0% | 46.8% | 29.3% | 12.4% | -4.0% | 26.9% | 37.1% | |
| Gross Profit Margin | 66.0% | 67.1% | 64.9% | 64.0% | 64.5% | 63.8% | 64.1% | 63.9% | 63.8% | 61.8% | |
| Gross Profit Margin % Chg. | -3.4% | 1.7% | -3.3% | -1.3% | 0.7% | -1.0% | 0.4% | -0.2% | -0.2% | -3.3% | |
| R&D Expenses | 98.6 | 148.9 | 209.4 | 273.6 | 349.6 | 442.5 | 462.8 | 486.6 | 586.8 | 695.9 | |
| R&D Expenses % Chg. | 78.7% | 51.0% | 40.7% | 30.6% | 27.8% | 26.6% | 4.6% | 5.2% | 20.6% | 23.7% | |
| Selling, General, & Admin Expenses | 73.8 | 117.7 | 184.8 | 206.1 | 241.9 | 252.6 | 275.8 | 295.6 | 369.3 | 410.0 | |
| Selling, General, & Admin Expenses % Chg. | 98.9% | 59.4% | 57.1% | 11.5% | 17.4% | 4.4% | 9.2% | 7.2% | 24.9% | 15.1% | |
| Operating Income | 66.1 | 125.5 | 149.3 | 243.4 | 470.3 | 273.3 | 805.8 | 699.7 | 924.7 | 1,324.0 | |
| Operating Income % Chg. | 65.8% | 89.7% | 19.0% | 63.0% | 93.2% | -41.9% | 194.8% | -13.2% | 32.2% | 55.1% | |
| Operating Income Margin | 18.3% | 21.5% | 17.8% | 21.6% | 28.6% | 12.7% | 33.4% | 30.2% | 31.4% | 33.7% | |
| Operating Income Margin % Chg. | -11.2% | 17.3% | -17.0% | 20.9% | 32.5% | -55.5% | 163.1% | -9.7% | 3.9% | 9.4% | |
| Total Other Income/Expenses Net | -7.9 | -4.0 | -3.3 | -1.2 | 4.5 | 15.5 | 56.5 | 39.2 | 6.1 | 39.3 | |
| Total Other Income/Expenses Net % Chg. | 13.7% | 49.1% | 17.6% | 64.1% | - | 244.3% | 265.6% | -30.7% | -84.3% | 285.6% | |
| Income Before Tax | 58.3 | 121.5 | 146.0 | 242.2 | 474.8 | 288.8 | 862.3 | 738.9 | 930.9 | 1,363.2 | |
| Income Before Tax % Chg. | 76.7% | 108.5% | 20.2% | 65.9% | 96.0% | -39.2% | 198.6% | -14.3% | 26.0% | 57.8% | |
| Income Before Tax Margin | 16.1% | 20.8% | 17.4% | 21.5% | 28.8% | 13.4% | 35.8% | 31.9% | 31.6% | 34.7% | |
| Income Before Tax Margin % Chg. | -5.4% | 28.9% | -16.2% | 23.1% | 34.4% | -53.5% | 166.4% | -10.9% | -1.0% | 11.3% | |
| Income Tax Expense | 15.8 | 34.7 | 24.9 | 58.0 | 51.6 | -39.3 | 2.4 | 104.3 | 90.0 | 198.6 | |
| Income Tax Expense % Chg. | 36.0% | 119.1% | -28.1% | 133.0% | -11.2% | - | - | 4240.7% | -13.7% | 150.6% | |
| Net Income | 42.5 | 86.9 | 121.1 | 184.2 | 423.2 | 328.1 | 859.9 | 634.6 | 840.9 | 1,164.7 | |
| Net Income % Chg. | 98.9% | 104.5% | 39.4% | 52.1% | 129.8% | -22.5% | 162.1% | -26.2% | 32.5% | 48.5% | |
| Net Income Margin | 11.8% | 14.9% | 14.5% | 16.3% | 25.7% | 15.3% | 35.7% | 27.4% | 28.5% | 29.6% | |
| Net Income Margin % Chg. | 6.5% | 26.5% | -2.8% | 12.8% | 57.6% | -40.7% | 133.9% | -23.2% | 4.2% | 4.7% | |
| Weighted Avg. Shares Out | 205.3 | 193.7 | 263.9 | 275.1 | 289.0 | 299.0 | 305.2 | 303.9 | 303.9 | 306.8 | |
| Weighted Avg. Shares Out % Chg. | -32.7% | -5.6% | 36.2% | 4.3% | 5.1% | 3.4% | 2.1% | -0.4% | - | 0.4% | |
| EPS | 0.2 | 0.4 | 0.5 | 0.7 | 1.5 | 1.1 | 2.8 | 2.1 | 2.8 | 3.8 | |
| EPS % Chg. | 510.7% | 84.4% | 27.5% | 47.0% | 119.9% | -25.0% | 156.5% | -25.8% | 32.7% | 48.0% | |
| Weighted Avg. Shares Out Dil | 216.2 | 218.4 | 285.6 | 292.9 | 315.9 | 323.4 | 323.5 | 317.9 | 317.9 | 317.6 | |
| Weighted Avg. Shares Out Dil % Chg. | -33.2% | 1.0% | 30.8% | 2.5% | 7.9% | 2.4% | 0.0% | -1.7% | - | -0.3% | |
| EPS Diluted | 0.2 | 0.3 | 0.4 | 0.6 | 1.3 | 1.0 | 2.7 | 2.0 | 2.7 | 3.7 | |
| EPS Diluted % Chg. | 511.1% | 76.7% | 29.5% | 49.7% | 114.0% | -24.1% | 161.8% | -24.8% | 32.7% | 48.9% | |
| Interest Income | - | - | - | - | - | 31.7 | 51.1 | 27.1 | 7.2 | 15.4 | |
| Interest Income % Chg. | - | - | - | - | - | - | 61.5% | -46.9% | -73.4% | 92.0% | |
| Interest Expense | 7.1 | 6.3 | 3.2 | 3.1 | 2.8 | 2.7 | 51.1 | 27.1 | 7.2 | 15.4 | |
| Interest Expense % Chg. | 0.9% | -11.8% | -49.8% | -0.5% | -11.4% | -2.8% | 1793.5% | -46.9% | -73.4% | 92.0% | |
| EBIT | 51.2 | 115.2 | 142.9 | 239.1 | 472.0 | 317.8 | 862.3 | 738.9 | 930.9 | 1,363.2 | |
| EBIT % Chg. | 97.4% | 125.2% | 24.0% | 67.4% | 97.4% | -32.7% | 171.4% | -14.3% | 26.0% | 57.8% | |
| EBIT Margin | 14.2% | 19.7% | 17.1% | 21.2% | 28.7% | 14.8% | 35.8% | 31.9% | 31.6% | 34.7% | |
| EBIT Margin % Chg. | 5.7% | 39.3% | -13.5% | 24.1% | 35.4% | -48.5% | 142.2% | -10.9% | -1.0% | 11.3% | |
| Depreciation & Amortization | 5.0 | 10.0 | 13.7 | 19.7 | 20.6 | 27.7 | 32.8 | 44.6 | 50.3 | 57.6 | |
| Depreciation & Amortization % Chg. | 183.5% | 98.7% | 36.4% | 44.5% | 4.5% | 34.1% | 18.7% | 35.7% | 12.9% | 14.2% | |
| EBITDA | 56.2 | 125.2 | 156.5 | 258.8 | 492.6 | 345.4 | 895.1 | 783.5 | 981.2 | 1,420.9 | |
| EBITDA % Chg. | 102.9% | 122.9% | 25.0% | 65.4% | 90.3% | -29.9% | 159.1% | -12.5% | 25.2% | 55.4% | |
| EBITDA Margin | 15.6% | 21.4% | 18.7% | 22.9% | 29.9% | 16.1% | 37.1% | 33.8% | 33.3% | 36.2% | |
| EBITDA Margin % Chg. | 8.6% | 37.8% | -12.8% | 22.7% | 30.5% | -46.3% | 131.3% | -9.0% | -1.5% | 9.6% |