ASOBEV
CONSOLIDATED STATEMENTS OF INCOME
(Amounts in thousands, except per share data)
	FY 2022	FY 2021	FY 2020
	1/28/2023	1/29/2022	1/30/2021
NET SALES	6,395,073	6,773,128	5,689,233
COST OF GOODS SOLD	4,182,571	4,422,033	3,955,188
GROSS MARGIN	2,212,502	2,351,095	1,734,045
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES	1,365,953	1,443,148	1,313,647
OPERATING INCOME	846,549	907,947	420,398
INTEREST EXPENSE, NET	46,441	48,989	86,514
(GAIN) LOSS ON EARLY RETIREMENT OF DEBT, NET	1,963	2,239	(3,582.00)
OTHER (INCOME), NET	(20,175.00)	(2,821.00)	(1,654.00)
INCOME BEFORE INCOME TAXES	818,320	859,540	339,120
INCOME TAX EXPENSE	190,319	188,159	30,356
NET INCOME	628,001	671,381	308,764

CONSOLIDATED BALANCE SHEETS
	FY 2022		FY 2021		FY 2020
	1/28/2023		1/29/2022		1/30/2021
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	337,145		485,998		377,604
Accounts receivable - less allowance for doubtful accounts of $2,004 , $732, and $1,172 respectively	16,503		19,718		17,306
Merchandise inventories, net	1,283,517		1,171,808		990,034
Prepaid expenses and other current assets	47,747		36,460		28,313
Assets held for sale	1,763		1,763		1,763
Total current assets	1,686,675		1,715,747		1,415,020
PROPERTY AND EQUIPMENT, NET	351,424		345,836		378,260
RIGHT-OF-USE ASSETS	1,100,085		1,079,546		1,143,699
TRADE NAME	577,716		577,215		577,000
GOODWILL	861,920		861,920		861,920
OTHER NONCURRENT ASSETS	17,619		4,676		8,583
Total assets	4,595,439		4,584,940		4,384,482
LIABILITIES AND STOCKHOLDERS' / PARTNERS' EQUITY
CURRENT LIABILITIES:
Accounts payable	686,472		737,826		791,404
Accrued expenses and other current liabilities	240,169		303,207		291,351
Current lease liabilities	109,075		83,077		80,338
Current maturities of long-term debt	3,000		3,000		4,000
Total current liabilities	1,038,716		1,127,110		1,167,093
LONG-TERM DEBT, NET	584,456		683,585		781,489
LONG-TERM LEASE LIABILITIES	1,072,192		1,077,667		1,150,088
DEFERRED TAX LIABILITIES, NET	259,043		217,212		138,703
OTHER LONG-TERM LIABILITIES	12,726		12,420		35,126
Total liabilities	2,967,133		3,117,994		3,272,499
Additional paid-in capital	216,209		198,016		127,228
Retained earnings	1,411,330		1,268,060		987,168
Accumulated other comprehensive loss					-3324
Stockholders' / partners' equity	1,628,306		1,466,946		1,111,983
Total liabilities and stockholders' / partners' equity	4,595,439		4,584,940		4,384,482

calculate the following ratios for the three years

i) Current ratio, Quick ratio, Profit Margin, Debt To Total Asset Ratio

ii) Asset Turnover, ROA, ROE

iii) NOA, NOPAT, RNOA, NOPM, NOAT