Based on below financial statement of UNDER ARMOUR, create a CAPITAL STRUCTURE. Thanks in advance.

Income Statement							Balance Sheet							Cash Flow
Annual Income Statement (values in 000's)Get Quarterly Data							Annual Income Statement (values in 000's)Get Quarterly Data							Annual Income Statement (values in 000's)Get Quarterly Data
Period Ending:	Trend	12/31/2016	12/31/2015	12/31/2014	12/31/2013		Period Ending:	Trend	12/31/2016	12/31/2015	12/31/2014	12/31/2013		Period Ending:	Trend	12/31/2016	12/31/2015	12/31/2014	12/31/2013
Total Revenue		$4,825,335	$3,963,313	$3,084,370	$2,332,051		Current Assets							Net Income		$256,979	$232,573	$208,042	$162,330
Cost of Revenue		$2,584,724	$2,057,766	$1,572,164	$1,195,381		Cash and Cash Equivalents		$250,470.00	$129,852.00	$593,175.00	$347,489.00		Cash Flows-Operating Activities
Gross Profit		$2,240,611	$1,905,547	$1,512,206	$1,136,670		Short-Term Investments		$0.00	$0.00	$0.00	$0.00		Depreciation		$144,770	$100,940	$72,093	$50,549
Operating Expenses							Net Receivables		$622,685.00	$433,638.00	$332,333.00	$248,329.00		Net Income Adjustments		$87,540	$130,249	$76,578	$40,534
Research and Development		$0	$0	$0	$0		Inventory		$917,491.00	$783,031.00	$536,714.00	$469,006.00		Changes in Operating Activities
Sales, General and Admin.		$1,823,140	$1,497,000	$1,158,251	$871,572		Other Current Assets		$174,507.00	$152,242.00	$87,177.00	$63,987.00		Accounts Receivable		($249,853)	($191,876)	($101,057)	($35,960)
Non-Recurring Items		$0	$0	$0	$0		Total Current Assets		$1,965,153.00	$1,498,763.00	$1,549,399.00	$1,128,811.00		Changes in Inventories		($148,055)	($278,524)	($84,658)	($156,900)
Other Operating Items		$0	$0	$0	$0		Long-Term Assets							Other Operating Activities		($25,284)	($76,476)	($33,345)	($19,049)
Operating Income		$417,471	$408,547	$353,955	$265,098		Long-Term Investments		$0.00	$0.00	$0.00	$0.00		Liabilities		$238,390	$39,010	$81,380	$78,566
Add'l income/expense items		($2,755)	($7,234)	($6,410)	($1,172)		Fixed Assets		$804,211.00	$538,531.00	$305,564.00	$223,952.00		Net Cash Flow-Operating		$304,487	($44,104)	$219,033	$120,070
Earnings Before Interest and Tax		$414,716	$401,313	$347,545	$263,926		Goodwill		$563,591.00	$585,181.00	$123,256.00	$122,244.00		Cash Flows-Investing Activities
Interest Expense		$26,434	$14,628	$5,335	$2,933		Intangible Assets		$64,310.00	$75,686.00	$26,230.00	$24,097.00		Capital Expenditures		($386,746)	($298,928)	($140,528)	($87,830)
Earnings Before Tax		$388,282	$386,685	$342,210	$260,993		Other Assets		$110,204.00	$75,652.00	$57,064.00	$47,543.00		Investments		$6,482	($6,534)	$0	($1,700)
Income Tax		$131,303	$154,112	$134,168	$98,663		Deferred Asset Charges		$136,862.00	$92,157.00	$33,570.00	$31,094.00		Other Investing Activities		($875)	($542,013)	($11,784)	($148,572)
Minority Interest		$0	$0	$0	$0		Total Assets		$3,644,331.00	$2,865,970.00	$2,095,083.00	$1,577,741.00		Net Cash Flows-Investing		($381,139)	($847,475)	($152,312)	($238,102)
Equity Earnings/Loss Unconsolidated Subsidiary		$0	$0	$0	$0		Current Liabilities							Cash Flows-Financing Activities
Net Income-Cont. Operations		$256,979	$232,573	$208,042	$162,330		Accounts Payable		$618,429.00	$393,395.00	$358,113.00	$299,185.00		Sale and Purchase of Stock		$15,485	$10,310	$15,776	$15,103
Net Income		$256,979	$232,573	$208,042	$162,330		Short-Term Debt / Current Portion of Long-Term Debt		$27,000.00	$42,000.00	$28,951.00	$104,972.00		Net Borrowings		$156,851	$384,798	$131,278	$94,529
Net Income Applicable to Common Shareholders		$197,979	$232,573	$208,042	$162,330		Other Current Liabilities		$40,387.00	$43,415.00	$34,563.00	$22,473.00		Other Financing Activities		($1,505)	$0	$0	$0
							Total Current Liabilities		$685,816.00	$478,810.00	$421,627.00	$426,630.00		Net Cash Flows-Financing		$205,995	$440,078	$182,306	$126,795
							Long-Term Debt		$790,388.00	$624,070.00	$255,250.00	$47,951.00		Effect of Exchange Rate		($8,725)	($11,822)	($3,341)	($3,115)
							Other Liabilities		$137,227.00	$94,868.00	$67,906.00	$49,806.00		Net Cash Flow		$120,618	($463,323)	$245,686	$5,648
							Deferred Liability Charges		$0.00	$0.00	$0.00	$0.00
							Misc. Stocks		$0.00	$0.00	$0.00	$0.00
							Minority Interest		$0.00	$0.00	$0.00	$0.00		Read more: http://www.nasdaq.com/symbol/ua/financials?query=cash-flow#ixzz4hW6ZxNoS
							Total Liabilities		$1,613,431.00	$1,197,748.00	$744,783.00	$524,387.00
							Stock Holders Equity
							Common Stocks		$145.00	$144.00	$71.00	$70.00
							Capital Surplus		$823,484.00	$636,558.00	$508,350.00	$397,248.00
							Retained Earnings		$1,259,414.00	$1,076,533.00	$856,687.00	$653,842.00
							Treasury Stock		$0.00	$0.00	$0.00	$0.00
							Other Equity		-$52,143.00	-$45,013.00	-$14,808.00	$2,194.00
							Total Equity		$2,030,900.00	$1,668,222.00	$1,350,300.00	$1,053,354.00
							Total Liabilities & Equity		$3,644,331.00	$2,865,970.00	$2,095,083.00	$1,577,741.00