Documente Academic
Documente Profesional
Documente Cultură
Financial Ratios measuring metrics like current ratio, inventory ratio, and debt ratio
Price Ratio Analysis uses sales, cash flow, and earnings per share numbers to find a trading range
UAA DISCOUNTED CASH FLOW MO
x Historical
Period Ending: 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019
Total Revenue $ 3,963,313 $ 4,833,338 $ 4,989,244 $ 5,193,185 $ 5,383,080
Revenue Growth Rate 21.95% 3.23% 4.09% 3.66%
Operating Income (EBIT) $ 401,313 $ 414,716 $ 24,229 $ (34,220) $ 249,408
Operating Margin 10.13% 8.58% 0.49% -0.66% 4.63%
(-) Tax $ 154,112.00 $ 131,303.00 $ 37,951.00 $ (20,552.00) $ (95,777.36)
(+) Depreciation $ 100,940 $ 144,770 $ 174,001 $ 182,022 $ 168,687.39
% of Revenue 2.55% 3.00% 3.49% 3.51% 3.13%
(-) Capital Expenditures $ (298,928) $ (386,746) $ (281,339) $ (170,385) $ (329,227.25)
% of Revenue -7.54% -8.00% -5.64% -3.28% -6.12%
(-) Change in Net Working Capital $ (107,819) $ 259,384 $ (2,033) $ 347 $ 35,152
% of Revenue -2.72% 5.37% -0.04% 0.01% 0.65%
Free Cash Flow $ 754,888 $ 555,545 $ 443,651 $ 338,392 $ 807,947
PV of Free Cash Flow (discounted) $ 698,324 $ 513,918 $ 410,408 $ 313,036 $ 747,407
UAA INCOME STATEMENT
Period Ending: 12/31/2015 12/31/2016 12/31/2017 12/31/2018
Total Revenue $ 3,963,313 $ 4,833,338 $ 4,989,244 $ 5,193,185
Cost of Revenue $ 2,057,766 $ 2,584,724 $ 2,737,830 $ 2,852,714
Gross Profit $ 1,905,547 $ 2,248,614 $ 2,251,414 $ 2,340,471
Operating Expenses
Research and Development $ - $ - $ -
Sales, General and Admin. $ 1,497,000 $ 1,831,143 $ 2,099,522 $ 2,182,339
Non-Recurring Items $ - $ - $ 124,049 $ 183,149
Other Operating Items $ - $ - $ - $ -
Operating Income $ 408,547 $ 417,471 $ 27,843 $ (25,017)
Add'l income/expense items $ (7,234) $ (2,755) $ (3,614) $ (9,203)
Earnings Before Interest and Tax $ 401,313 $ 414,716 $ 24,229 $ (34,220)
Interest Expense $ 14,628 $ 26,434 $ 34,538 $ 33,568
Earnings Before Tax $ 386,685 $ 388,282 $ (10,309) $ (67,788)
Income Tax $ 154,112 $ 131,303 $ 37,951 $ (20,552)
Minority Interest $ - $ - $ - $ -
Equity Earnings/Loss Unconsolidated Su $ - $ - $ - $ 934
Net Income-Cont. Operations $ 232,573 $ 256,979 $ (48,260) $ (46,302)
Net Income $ 232,573 $ 256,979 $ (48,260) $ (46,302)
Net Income Applicable to Common Sh $ 232,573 $ 197,979 $ (48,260) $ (46,302)
$28.49
$27.06
$27.47
TRADING RANGE
high
$28.49
UAA INCOME STATEMENT
Period Ending: 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Total Revenue $ 5,193,185 $ 4,989,244 $ 4,833,338 $ 3,963,313
Cost of Revenue $ 2,852,714 $ 2,737,830 $ 2,584,724 $ 2,057,766
Gross Profit $ 2,340,471 $ 2,251,414 $ 2,248,614 $ 1,905,547
Operating Expenses
Research and Development $ - $ - $ - $ -
Sales, General and Admin. $ 2,182,339 $ 2,099,522 $ 1,831,143 $ 1,497,000
Non-Recurring Items $ 183,149 $ 124,049 $ - $ -
Other Operating Items $ - $ - $ - $ -
Operating Income $ (25,017) $ 27,843 $ 417,471 $ 408,547
Add'l income/expense items $ (9,203) $ (3,614) $ (2,755) $ (7,234)
Earnings Before Interest and Tax $ (34,220) $ 24,229 $ 414,716 $ 401,313
Interest Expense $ 33,568 $ 34,538 $ 26,434 $ 14,628
Earnings Before Tax $ (67,788) $ (10,309) $ 388,282 $ 386,685
Income Tax $ (20,552) $ 37,951 $ 131,303 $ 154,112
Minority Interest $ - $ - $ - $ -
Equity Earnings/Loss Unconsolidated Subsidiary $ 934 $ - $ - $ -
Net Income-Cont. Operations $ (46,302) $ (48,260) $ 256,979 $ 232,573
Net Income $ (46,302) $ (48,260) $ 256,979 $ 232,573
Net Income Applicable to Common Shareholders $ (46,302) $ (48,260) $ 197,979 $ 232,573
UAA BALANCE SHEET
Period Ending: 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Current Assets
Cash and Cash Equivalents $ 557,403 $ 312,483 $ 250,470 $ 129,852
Short-Term Investments $ - $ - $ - $ -
Net Receivables $ 652,546 $ 609,670 $ 622,685 $ 433,638
Inventory $ 1,019,496 $ 1,158,548 $ 917,491 $ 783,031
Other Current Assets $ 364,183 $ 256,978 $ 174,507 $ 152,242
Total Current Assets $ 2,593,628 $ 2,337,679 $ 1,965,153 $ 1,498,763
Long-Term Assets
Long-Term Investments $ - $ - $ - $ -
Fixed Assets $ 826,868 $ 885,774 $ 804,211 $ 538,531
Goodwill $ 546,494 $ 555,674 $ 563,591 $ 585,181
Intangible Assets $ 41,793 $ 46,995 $ 64,310 $ 75,686
Other Assets $ 123,819 $ 97,444 $ 110,204 $ 75,652
Deferred Asset Charges $ 112,420 $ 82,801 $ 136,862 $ 92,157
Total Assets $ 4,245,022 $ 4,006,367 $ 3,644,331 $ 2,865,970
Current Liabilities
Accounts Payable $ 901,299 $ 857,949 $ 618,429 $ 393,395
Short-Term Debt / Current Portion of Long-T $ 25,000 $ 152,000 $ 27,000 $ 42,000
Other Current Liabilities $ 389,678 $ 50,426 $ 40,387 $ 43,415
Total Current Liabilities $ 1,315,977 $ 1,060,375 $ 685,816 $ 478,810
Long-Term Debt $ 703,834 $ 765,046 $ 790,388 $ 624,070
Other Liabilities $ 208,340 $ 162,304 $ 137,227 $ 94,868
Deferred Liability Charges $ - $ - $ - $ -
Misc. Stocks $ - $ - $ - $ -
Minority Interest $ - $ - $ - $ -
Total Liabilities $ 2,228,151 $ 1,987,725 $ 1,613,431 $ 1,197,748
Stock Holders Equity
Common Stocks $ 148 $ 146 $ 145 $ 144
Capital Surplus $ 916,628 $ 872,266 $ 823,484 $ 636,558
Retained Earnings $ 1,139,082 $ 1,184,441 $ 1,259,414 $ 1,076,533
Treasury Stock $ - $ - $ - $ -
Other Equity $ (38,987) $ (38,211) $ (52,143) $ (45,013)
Total Equity $ 2,016,871 $ 2,018,642 $ 2,030,900 $ 1,668,222
Total Liabilities & Equity $ 4,245,022 $ 4,006,367 $ 3,644,331 $ 2,865,970
UAA STATEMENT OF CASH FLOWS
Period Ending: 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Income $ (46,302) $ (48,260) $ 256,979 $ 232,573
Cash Flows-Operating Activities
Depreciation $ 182,022 $ 174,001 $ 144,770 $ 100,940
Net Income Adjustments $ (203,587) $ 248,968 $ 132,323 $ 176,166
Changes in Operating Activities
Accounts Receivable $ 186,834 $ (79,106) $ (249,853) $ (191,876)
Changes in Inventories $ 109,919 $ (222,391) $ (148,055) $ (278,524)
Other Operating Activities $ (107,855) $ (52,106) $ (23,029) $ (76,476)
Liabilities $ 507,199 $ 216,354 $ 253,488 $ 51,738
Net Cash Flow-Operating $ 628,230 $ 237,460 $ 366,623 $ 14,541
Cash Flows-Investing Activities
Capital Expenditures $ (170,385) $ (281,339) $ (386,746) $ (298,928)
Investments $ (39,207) $ - $ 6,482 $ (6,534)
Other Investing Activities $ 6,688 $ (1,648) $ (875) $ (542,013)
Net Cash Flows-Investing $ (202,904) $ (282,987) $ (381,139) $ (847,475)
Cash Flows-Financing Activities
Sale and Purchase of Stock $ 2,580 $ 11,540 $ 15,485 $ 10,310
Net Borrowings $ (190,000) $ 98,000 $ 156,851 $ 384,798
Other Financing Activities $ (2,437) $ (2,781) $ (16,603) $ (12,728)
Net Cash Flows-Financing $ (189,868) $ 106,759 $ 146,114 $ 381,433
Effect of Exchange Rate $ 12,467 $ 4,178 $ (8,725) $ (11,822)
Net Cash Flow $ 247,925 $ 65,410 $ 122,873 $ (463,323)