Stock Analysis on Net

Ulta Beauty Inc. (NASDAQ:ULTA)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 24, 2023.

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Ulta Beauty Inc., solvency ratios

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Debt Ratios
Debt to equity
Debt to equity (including operating lease liability)
Debt to capital
Debt to capital (including operating lease liability)
Debt to assets
Debt to assets (including operating lease liability)
Financial leverage
Coverage Ratios
Interest coverage
Fixed charge coverage

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).


The financial data reveals several trends in leverage and coverage ratios over the observed periods.

Debt to equity (including operating lease liability)
This ratio is available from the 2020 fiscal year onwards. It shows a slight decrease from 1.02 in 2020 to 0.95 in 2021, indicating a modest reduction in leverage relative to shareholder equity. However, it then increases to 1.20 in 2022 before declining again to 0.97 in 2023, suggesting some variability in how the company manages its debt and lease liabilities in relation to equity.
Debt to capital (including operating lease liability)
This ratio, also starting from 2020, remains relatively stable around 0.5, with a minor dip to 0.49 in 2021, a rise to 0.55 in 2022, and a return to 0.49 in 2023. This stability indicates consistent use of debt within the company’s capital structure during the period.
Debt to assets (including operating lease liability)
The ratio demonstrates a gradual decline over the years, moving from 0.40 in 2020 to 0.35 in 2023. This trend suggests a decreasing reliance on debt relative to total assets, pointing towards an improving asset base or controlled borrowing levels.
Financial leverage
Financial leverage increases steadily from 1.64 in 2018 to a peak of 3.10 in 2022. In 2023, it declines slightly to 2.74. The rise over the earlier years indicates growing use of debt or other liabilities to finance assets, while the recent dip may reflect efforts to reduce leverage or improve balance sheet quality.
Fixed charge coverage
This ratio remains generally robust, starting around 4.26 in 2018 and 4.28 in 2019 before a slight dip to 4.14 in 2020. It then drops notably to 1.76 in 2021, suggesting a temporary decrease in the company's ability to cover fixed charges such as interest and lease expenses. However, it rebounds strongly to 5.16 in 2022 and further to 6.10 in 2023, indicating enhanced earnings capacity to meet fixed obligations in the latest periods.

Overall, the trends suggest the company has maintained a relatively stable debt profile in recent years with some fluctuations. Financial leverage increased significantly until 2022 but shows signs of moderation subsequently. The company’s ability to cover fixed charges experienced a temporary weakness in 2021 but improved markedly afterward, signaling strengthening financial flexibility and operational earnings.


Debt Ratios


Coverage Ratios


Debt to Equity

Ulta Beauty Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Stockholders’ equity
Solvency Ratio
Debt to equity1
Benchmarks
Debt to Equity, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Equity, Sector
Consumer Discretionary Distribution & Retail
Debt to Equity, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= ÷ =

2 Click competitor name to see calculations.


The available financial data for Ulta Beauty Inc. offers insights primarily into the company's equity position over a span of six fiscal years, from 2018 through 2023. There is an absence of recorded debt figures and consequently, debt to equity ratios cannot be directly analyzed from the provided information.

Stockholders’ Equity Trend
Stockholders’ equity exhibited a generally increasing trend from 2018 through 2021. It rose consistently from approximately $1.77 billion in early 2018 to nearly $2.00 billion by early 2021, indicating a strengthening equity base over this period.
In 2022, there was a pronounced decline in stockholders’ equity, dropping to about $1.54 billion. This downturn represents a substantial decrease of approximately 23% compared to the prior year, signaling a significant capital erosion or revaluation during this fiscal period.
By 2023, stockholders’ equity rebounded to roughly $1.96 billion, nearly recovering the equity position seen in 2021. This rebound suggests a restoration of capital strength following the 2022 decline.
Debt and Debt to Equity Considerations
No data on total debt or debt to equity ratios is provided. The absence of these key leverage metrics limits the ability to assess the company’s overall capital structure, particularly its use of debt financing versus equity financing.

In summary, the company's equity base has shown resilience with a general upward trajectory disrupted by a significant but temporary decline in 2022. The recovery in 2023 points to potentially effective management actions or improved financial performance restoring shareholder value. However, the lack of debt information precludes a thorough analysis of leverage and financial risk factors associated with the company’s balance sheet.


Debt to Equity (including Operating Lease Liability)

Ulta Beauty Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Current operating lease liabilities
Non-current operating lease liabilities
Total debt (including operating lease liability)
 
Stockholders’ equity
Solvency Ratio
Debt to equity (including operating lease liability)1
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Equity (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail
Debt to Equity (including Operating Lease Liability), Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= ÷ =

2 Click competitor name to see calculations.


Total debt (including operating lease liability)
Total debt data becomes available from the fiscal year ending January 30, 2021. From that point, total debt initially amounted to approximately $1.94 billion. It then decreased slightly to about $1.90 billion by the fiscal year ending January 28, 2023, displaying a marginal decline over this three-year span. This suggests a relatively stable debt level with minor fluctuations but no significant debt reduction.
Stockholders’ equity
Stockholders' equity showed a general upward trend from 2018 through 2021, rising from approximately $1.77 billion to nearly $2.00 billion. However, in the fiscal year ending January 29, 2022, the equity amount declined notably to around $1.54 billion, representing a substantial decrease. This drop is followed by a recovery in the subsequent year, with equity rising again to nearly $1.96 billion by January 28, 2023. This pattern indicates a temporary dip in equity possibly due to operational or market factors, followed by a strong rebound.
Debt to equity (including operating lease liability) ratio
The debt to equity ratio remained slightly above 1.0 at 1.02 in 2021 but improved to 0.95 in 2022, indicating a relatively lower debt burden in relation to equity during that period. However, in 2022, the ratio increased sharply to 1.2, suggesting that debt levels grew faster than equity or equity decreased significantly. By 2023, the ratio decreased again to 0.97, reflecting an improvement in capital structure balance. This ratio movement corresponds closely with stockholders' equity changes and stable debt levels, highlighting a phase of increased leverage followed by normalization.

Debt to Capital

Ulta Beauty Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Stockholders’ equity
Total capital
Solvency Ratio
Debt to capital1
Benchmarks
Debt to Capital, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Capital, Sector
Consumer Discretionary Distribution & Retail
Debt to Capital, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Click competitor name to see calculations.


The financial data reveals notable trends regarding the company's capital structure over the six-year period from 2018 to 2023. The available figures pertain solely to total capital, measured in thousands of US dollars, while data on total debt and the corresponding debt-to-capital ratio are missing, restricting a comprehensive assessment of leverage trends.

Total Capital
The total capital demonstrates a generally upward trajectory over the observed period, starting at approximately 1,774,217 thousand USD in February 2018 and rising to 1,959,811 thousand USD by January 2023. This increase suggests an overall strengthening or expansion of the company's capital base. The progression across the years is as follows:
2018 to 2019
An increase of around 45,001 thousand USD, indicating moderate growth.
2019 to 2020
A further rise of approximately 82,876 thousand USD, continuing the positive trend.
2020 to 2021
Growth persisted with an increase of roughly 97,455 thousand USD, maintaining expansion despite potential economic challenges globally during this period.
2021 to 2022
A notable decline occurred, with total capital falling by about 464,176 thousand USD, which might indicate capital restructuring, asset divestitures, or other strategic financial adjustments.
2022 to 2023
A strong rebound ensued, with total capital increasing by approximately 425,438 thousand USD, returning to growth and surpassing prior levels.

The absence of data on total debt and the debt-to-capital ratio precludes evaluation of the company's leverage and debt management over these years. Nevertheless, the fluctuations in total capital, particularly the dip in 2022 followed by recovery in 2023, warrant further investigation to understand the underlying causes, such as changes in equity financing, retained earnings, or other capital adjustments.

In summary, the capital base has generally expanded over the long term, with some volatility observed in the most recent years. This pattern implies dynamic capital management, likely influenced by strategic operational decisions and market conditions.


Debt to Capital (including Operating Lease Liability)

Ulta Beauty Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Current operating lease liabilities
Non-current operating lease liabilities
Total debt (including operating lease liability)
Stockholders’ equity
Total capital (including operating lease liability)
Solvency Ratio
Debt to capital (including operating lease liability)1
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Capital (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail
Debt to Capital (including Operating Lease Liability), Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= ÷ =

2 Click competitor name to see calculations.


The data reveals the financial leverage trends over a six-year period, focusing on total debt, total capital, and the debt-to-capital ratio.

Total Debt (including operating lease liability)
Available data starting from 2021 shows a fluctuating level of total debt between approximately 1.85 billion and 1.91 billion USD. Specifically, the total debt was around 1.94 billion USD in 2021, slightly decreasing to approximately 1.85 billion USD in 2022, then rising again to roughly 1.90 billion USD in 2023. This suggests that the company maintains a relatively stable debt load with minor adjustments year over year.
Total Capital (including operating lease liability)
From 2018 to 2023, total capital demonstrates significant variation. It started at about 1.77 billion USD in 2018 and saw a remarkable increase by 2020, reaching nearly 3.84 billion USD. Subsequently, total capital peaked around 3.90 billion USD in 2021, followed by a decline to approximately 3.38 billion USD in 2022 before recovering to nearly 3.86 billion USD in 2023. This pattern indicates an expansion phase leading up to 2021, a contraction in 2022, and a partial recovery in the latest period.
Debt to Capital Ratio
The debt-to-capital ratio, with data from 2021 onward, remains relatively stable between 0.49 and 0.55. The ratio was at 0.50 in 2021, decreased slightly to 0.49 in 2022, then increased to 0.55 in 2022, and returned to 0.49 in 2023. This fluctuation around the midpoint suggests a consistent capital structure with moderate leverage, balancing debt and equity financing.

Overall, the company shows a stable approach to its capital structure with moderate debt levels that have not drastically changed relative to total capital. The significant increase in total capital around 2020-2021 suggests substantial growth or investment during that period, followed by some retraction and stabilization. The debt-to-capital ratio remains within a narrow range, indicating prudent leverage management throughout the observed timeframe.


Debt to Assets

Ulta Beauty Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Total assets
Solvency Ratio
Debt to assets1
Benchmarks
Debt to Assets, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Assets, Sector
Consumer Discretionary Distribution & Retail
Debt to Assets, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.


The available financial data provides insight into the company’s asset base over a six-year period. The total assets have exhibited an overall upward trend, reflecting growth in the company’s resource base.

Total Assets
From February 3, 2018, to January 28, 2023, total assets increased from approximately 2.91 billion US dollars to approximately 5.37 billion US dollars. This represents an increase of roughly 84.5% over the six-year span.
The growth was particularly notable between February 2, 2019, and February 1, 2020, where assets rose from about 3.19 billion to 4.86 billion, indicating a substantial expansion during that period.
Following this, assets continued to increase, though with some fluctuations, rising to nearly 5.09 billion on January 30, 2021, then a slight dip to 4.76 billion the following year before increasing again by January 28, 2023.

Due to the absence of data on total debt and the debt to assets ratio, an analysis of the company’s leverage and capital structure cannot be provided. The missing debt data limits the assessment of financial risk and the company's ability to meet its obligations.

Overall, the data indicates a positive trend in asset accumulation, suggesting potential growth strategies or acquisitions. However, a comprehensive evaluation of financial health cannot be made without complementary information on liabilities and equity.


Debt to Assets (including Operating Lease Liability)

Ulta Beauty Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt
Current operating lease liabilities
Non-current operating lease liabilities
Total debt (including operating lease liability)
 
Total assets
Solvency Ratio
Debt to assets (including operating lease liability)1
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Debt to Assets (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail
Debt to Assets (including Operating Lease Liability), Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.


Total debt (including operating lease liability)
The total debt displayed an initial figure beginning in fiscal year 2021, with a value of approximately 1.94 billion US dollars. Subsequently, it showed a downward trend, decreasing to about 1.90 billion in 2022 and further to approximately 1.85 billion in 2023, before a slight increase to around 1.90 billion by the end of the 2023 fiscal year. This suggests a modest reduction in overall indebtedness over the recent years with a mild rebound in the latest period.
Total assets
Total assets experienced a consistent growth over the period under review. From a starting point of approximately 2.91 billion US dollars in early 2018, assets rose steadily to 3.19 billion in 2019, then surged significantly to 4.86 billion in 2020. Thereafter, the total assets slightly increased and cycled between approximately 5.09 billion in 2021, followed by a minor decline to 4.76 billion in 2022, before reaching the highest level of about 5.37 billion in 2023. Overall, the asset base expanded markedly during the period, reflecting possible growth or acquisitions.
Debt to assets (including operating lease liability)
The debt-to-asset ratio remained relatively steady with a slight downward trend over the available periods. From a ratio of 0.40 in 2021, it decreased to 0.37 in 2022, then edged back up to 0.39 in 2023, followed by a decline to 0.35 in 2023. This indicates an improving leverage position, with debt growing at a slower rate than assets, leading to a controlled and potentially safer financial leverage environment.

Financial Leverage

Ulta Beauty Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total assets
Stockholders’ equity
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Financial Leverage, Sector
Consumer Discretionary Distribution & Retail
Financial Leverage, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= ÷ =

2 Click competitor name to see calculations.


Total Assets
Total assets exhibited an overall upward trend from 2,908,687 thousand US dollars in early 2018 to 5,370,411 thousand US dollars by early 2023. Notably, there was a significant increase between 2019 and 2020, where total assets grew from 3,191,172 to 4,863,872 thousand US dollars. After a slight decline observed in 2022, total assets rose again in 2023, reaching the highest value in the period under review.
Stockholders’ Equity
Stockholders’ equity demonstrated a generally rising pattern from 1,774,217 thousand US dollars in 2018 to 1,959,811 thousand US dollars as of early 2023. During the interval from 2018 to 2021, equity gradually increased, peaking at nearly 2 billion US dollars. However, a notable decrease occurred in 2022, with equity dropping to 1,535,373 thousand US dollars. This decline was followed by a recovery in 2023, bringing equity back close to previous peak levels.
Financial Leverage
The financial leverage ratio showed an increasing trend from 1.64 in 2018 to a peak of 3.10 in early 2022, indicating a growing proportion of debt relative to equity. After this peak, the ratio declined to 2.74 by early 2023. The sharp increase in leverage over the years suggests that the company expanded its use of debt financing, particularly between 2019 and 2022, followed by a partial deleveraging in the most recent year.

Interest Coverage

Ulta Beauty Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Net income
Add: Income tax expense
Add: Interest expense
Earnings before interest and tax (EBIT)
Solvency Ratio
Interest coverage1
Benchmarks
Interest Coverage, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Interest Coverage, Sector
Consumer Discretionary Distribution & Retail
Interest Coverage, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= ÷ =

2 Click competitor name to see calculations.


Earnings before interest and tax (EBIT)
The EBIT demonstrates a generally upward trend over the examined periods, starting at $786,859 thousand in February 2018 and reaching $1,643,544 thousand by January 2023. There is a noticeable dip in the period ending January 30, 2021, where EBIT declined sharply to $231,085 thousand from $906,150 thousand the previous year. This decline is followed by a significant recovery and subsequent growth in the following years. Overall, the EBIT more than doubled from the initial to the final period despite the interruption in 2021.
Interest expense
The data for interest expense is entirely absent throughout the periods, indicating either a lack of recorded interest costs or unavailability of this information. This limitation restricts the ability to assess expenses related to debt servicing and its impact on profitability.
Interest coverage
Similarly, there is no data provided for the interest coverage ratio across all years. The absence of this ratio precludes evaluation of the firm’s ability to meet its interest obligations from operating earnings.

Fixed Charge Coverage

Ulta Beauty Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Net income
Add: Income tax expense
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Operating lease cost
Earnings before fixed charges and tax
 
Interest expense
Operating lease cost
Fixed charges
Solvency Ratio
Fixed charge coverage1
Benchmarks
Fixed Charge Coverage, Competitors2
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
Fixed Charge Coverage, Sector
Consumer Discretionary Distribution & Retail
Fixed Charge Coverage, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= ÷ =

2 Click competitor name to see calculations.


The analysis of the financial data over the reported periods reveals several noteworthy trends regarding earnings before fixed charges and tax, fixed charges, and fixed charge coverage ratio.

Earnings Before Fixed Charges and Tax
The earnings before fixed charges and tax exhibit a general upward trend with fluctuations. Starting from approximately 1,028,418 thousand US dollars in 2018, the figure increases steadily to about 1,195,157 thousand in 2020. There is a significant decline in 2021, with earnings dropping to 535,828 thousand US dollars, marking the lowest point in the time series. This is followed by a strong recovery in 2022 and 2023, where earnings rise to 1,607,375 and 1,965,739 thousand US dollars respectively. This pattern suggests a period of challenge or disruption in 2021, succeeded by substantial growth in subsequent years.
Fixed Charges
Fixed charges consistently increase throughout the period under review. Beginning at 241,559 thousand US dollars in 2018, fixed charges grow steadily each year, reaching 322,195 thousand US dollars by 2023. The incremental growth appears relatively stable without major deviations, indicating controlled or expected increases in the company’s fixed obligations.
Fixed Charge Coverage Ratio
The fixed charge coverage ratio remains relatively stable and robust from 2018 through 2020, fluctuating slightly between 4.14 and 4.28, which reflects a healthy capacity to cover fixed charges with earnings. However, a sharp decrease occurs in 2021, where the ratio falls to 1.76 — the lowest point during the analyzed period. This decline correlates with the significant drop in earnings before fixed charges and tax observed in the same year. Subsequently, the ratio rebounds strongly in 2022 and 2023, reaching 5.16 and 6.1 respectively. These elevated ratios in the last two periods suggest improved earnings ability to cover fixed charges, exceeding the levels observed at the beginning of the timeline.

Overall, the data indicates a temporary downturn in 2021, affecting earnings and coverage capacity, possibly due to external or internal disruptive factors. The consistent increase in fixed charges suggests growing fixed costs, yet this is managed effectively as reflected by the strong recovery in earnings and coverage ratios in the following years. The company demonstrates resilience and improved financial strength by the end of the period analyzed.