Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Arista Networks Inc., solvency ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Debt Ratios
Debt to equity 0.00 0.00 0.00 0.00 0.00
Debt to equity (including operating lease liability) 0.01 0.01 0.02 0.03 0.03
Debt to capital 0.00 0.00 0.00 0.00 0.00
Debt to capital (including operating lease liability) 0.01 0.01 0.02 0.03 0.03
Debt to assets 0.00 0.00 0.00 0.00 0.00
Debt to assets (including operating lease liability) 0.01 0.01 0.01 0.02 0.02
Financial leverage 1.38 1.39 1.44 1.43 1.45
Coverage Ratios
Interest coverage
Fixed charge coverage 73.83 49.20 31.02 24.95 30.94

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Arista Networks Inc. debt to equity ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Arista Networks Inc. debt to capital ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Arista Networks Inc. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Arista Networks Inc. financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Arista Networks Inc. fixed charge coverage ratio improved from 2021 to 2022 and from 2022 to 2023.

Debt to Equity

Arista Networks Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Stockholders’ equity 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Solvency Ratio
Debt to equity1 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Equity, Competitors2
Apple Inc. 1.80 2.39 1.99 1.73 1.19
Cisco Systems Inc. 0.19 0.24 0.28 0.38 0.73
Super Micro Computer Inc. 0.15 0.42 0.09 0.03 0.03
Debt to Equity, Sector
Technology Hardware & Equipment 1.04 1.36 1.25 1.19 1.04
Debt to Equity, Industry
Information Technology 0.63 0.67 0.77 0.88 0.88

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 0 ÷ 7,219,059 = 0.00

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity.

Debt to Equity (including Operating Lease Liability)

Arista Networks Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Operating lease liabilities, current (included in Other current liabilities) 21,106 19,878 20,298 17,773 16,052
Operating lease liabilities, non-current (included in Other long-term liabilities) 44,413 43,964 56,527 72,397 83,022
Total debt (including operating lease liability) 65,519 63,842 76,825 90,170 99,074
 
Stockholders’ equity 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Solvency Ratio
Debt to equity (including operating lease liability)1 0.01 0.01 0.02 0.03 0.03
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Apple Inc. 1.99 2.61 2.16 1.87 1.19
Cisco Systems Inc. 0.21 0.27 0.31 0.41 0.73
Super Micro Computer Inc. 0.16 0.44 0.11 0.05 0.03
Debt to Equity (including Operating Lease Liability), Sector
Technology Hardware & Equipment 1.16 1.49 1.37 1.28 1.04
Debt to Equity (including Operating Lease Liability), Industry
Information Technology 0.69 0.73 0.84 0.95 0.90

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 65,519 ÷ 7,219,059 = 0.01

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Arista Networks Inc. debt to equity ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Debt to Capital

Arista Networks Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Stockholders’ equity 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Total capital 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Solvency Ratio
Debt to capital1 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Capital, Competitors2
Apple Inc. 0.64 0.70 0.67 0.63 0.54
Cisco Systems Inc. 0.16 0.19 0.22 0.28 0.42
Super Micro Computer Inc. 0.13 0.30 0.08 0.03 0.02
Debt to Capital, Sector
Technology Hardware & Equipment 0.51 0.58 0.56 0.54 0.51
Debt to Capital, Industry
Information Technology 0.38 0.40 0.43 0.47 0.47

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 0 ÷ 7,219,059 = 0.00

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity.

Debt to Capital (including Operating Lease Liability)

Arista Networks Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Operating lease liabilities, current (included in Other current liabilities) 21,106 19,878 20,298 17,773 16,052
Operating lease liabilities, non-current (included in Other long-term liabilities) 44,413 43,964 56,527 72,397 83,022
Total debt (including operating lease liability) 65,519 63,842 76,825 90,170 99,074
Stockholders’ equity 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Total capital (including operating lease liability) 7,284,578 4,949,662 4,055,425 3,410,461 2,993,760
Solvency Ratio
Debt to capital (including operating lease liability)1 0.01 0.01 0.02 0.03 0.03
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Apple Inc. 0.67 0.72 0.68 0.65 0.54
Cisco Systems Inc. 0.18 0.21 0.24 0.29 0.42
Super Micro Computer Inc. 0.14 0.30 0.10 0.05 0.02
Debt to Capital (including Operating Lease Liability), Sector
Technology Hardware & Equipment 0.54 0.60 0.58 0.56 0.51
Debt to Capital (including Operating Lease Liability), Industry
Information Technology 0.41 0.42 0.46 0.49 0.47

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 65,519 ÷ 7,284,578 = 0.01

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Arista Networks Inc. debt to capital ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Debt to Assets

Arista Networks Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Total assets 9,946,806 6,775,410 5,734,429 4,738,919 4,185,290
Solvency Ratio
Debt to assets1 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Assets, Competitors2
Apple Inc. 0.32 0.34 0.36 0.35 0.32
Cisco Systems Inc. 0.08 0.10 0.12 0.15 0.25
Super Micro Computer Inc. 0.08 0.19 0.04 0.02 0.01
Debt to Assets, Sector
Technology Hardware & Equipment 0.26 0.29 0.30 0.30 0.30
Debt to Assets, Industry
Information Technology 0.26 0.26 0.28 0.30 0.31

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 0 ÷ 9,946,806 = 0.00

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets.

Debt to Assets (including Operating Lease Liability)

Arista Networks Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total debt
Operating lease liabilities, current (included in Other current liabilities) 21,106 19,878 20,298 17,773 16,052
Operating lease liabilities, non-current (included in Other long-term liabilities) 44,413 43,964 56,527 72,397 83,022
Total debt (including operating lease liability) 65,519 63,842 76,825 90,170 99,074
 
Total assets 9,946,806 6,775,410 5,734,429 4,738,919 4,185,290
Solvency Ratio
Debt to assets (including operating lease liability)1 0.01 0.01 0.01 0.02 0.02
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Apple Inc. 0.35 0.38 0.39 0.38 0.32
Cisco Systems Inc. 0.09 0.11 0.13 0.16 0.25
Super Micro Computer Inc. 0.08 0.19 0.05 0.03 0.01
Debt to Assets (including Operating Lease Liability), Sector
Technology Hardware & Equipment 0.29 0.31 0.33 0.32 0.30
Debt to Assets (including Operating Lease Liability), Industry
Information Technology 0.28 0.29 0.31 0.33 0.32

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 65,519 ÷ 9,946,806 = 0.01

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Arista Networks Inc. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Financial Leverage

Arista Networks Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Total assets 9,946,806 6,775,410 5,734,429 4,738,919 4,185,290
Stockholders’ equity 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Solvency Ratio
Financial leverage1 1.38 1.39 1.44 1.43 1.45
Benchmarks
Financial Leverage, Competitors2
Apple Inc. 5.67 6.96 5.56 4.96 3.74
Cisco Systems Inc. 2.30 2.36 2.36 2.50 2.91
Super Micro Computer Inc. 1.86 2.25 2.05 1.80 1.79
Financial Leverage, Sector
Technology Hardware & Equipment 4.05 4.72 4.17 3.95 3.46
Financial Leverage, Industry
Information Technology 2.44 2.56 2.72 2.90 2.87

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 9,946,806 ÷ 7,219,059 = 1.38

2 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Arista Networks Inc. financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Interest Coverage

Arista Networks Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net income 2,087,321 1,352,446 840,854 634,557 859,867
Add: Income tax expense 334,705 229,350 90,025 104,306 2,403
Add: Interest expense
Earnings before interest and tax (EBIT) 2,422,026 1,581,796 930,879 738,863 862,270
Solvency Ratio
Interest coverage1
Benchmarks
Interest Coverage, Competitors2
Apple Inc. 29.92 41.64 42.29 24.35 19.38
Cisco Systems Inc. 36.87 41.21 31.56 24.88 17.96
Super Micro Computer Inc. 72.55 53.71 48.81 40.01 13.97
Interest Coverage, Sector
Technology Hardware & Equipment 31.25 42.09 41.08 24.67 19.29
Interest Coverage, Industry
Information Technology 18.91 24.76 22.93 16.69 15.79

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= 2,422,026 ÷ 0 =

2 Click competitor name to see calculations.


Fixed Charge Coverage

Arista Networks Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net income 2,087,321 1,352,446 840,854 634,557 859,867
Add: Income tax expense 334,705 229,350 90,025 104,306 2,403
Add: Interest expense
Earnings before interest and tax (EBIT) 2,422,026 1,581,796 930,879 738,863 862,270
Add: Operating lease costs 33,258 32,816 31,011 30,851 28,799
Earnings before fixed charges and tax 2,455,284 1,614,612 961,890 769,714 891,069
 
Interest expense
Operating lease costs 33,258 32,816 31,011 30,851 28,799
Fixed charges 33,258 32,816 31,011 30,851 28,799
Solvency Ratio
Fixed charge coverage1 73.83 49.20 31.02 24.95 30.94
Benchmarks
Fixed Charge Coverage, Competitors2
Apple Inc. 28.52 25.65 26.13 16.34 14.48
Cisco Systems Inc. 18.98 20.30 16.92 14.79 12.28
Super Micro Computer Inc. 40.95 24.03 12.52 10.45 7.48
Fixed Charge Coverage, Sector
Technology Hardware & Equipment 27.25 25.07 24.67 16.09 14.08
Fixed Charge Coverage, Industry
Information Technology 12.67 14.28 13.50 10.20 10.46

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 2,455,284 ÷ 33,258 = 73.83

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Arista Networks Inc. fixed charge coverage ratio improved from 2021 to 2022 and from 2022 to 2023.