Forus SA
SGO:FORUS
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
1 570
1 960
|
Price Target |
|
We'll email you a reminder when the closing price reaches CLP.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Forus SA
Revenue
|
355.9B
CLP
|
Cost of Revenue
|
-170.8B
CLP
|
Gross Profit
|
185.1B
CLP
|
Operating Expenses
|
-147.4B
CLP
|
Operating Income
|
37.7B
CLP
|
Other Expenses
|
-7.6B
CLP
|
Net Income
|
30.1B
CLP
|
Income Statement
Forus SA
Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
212 880
N/A
|
220 861
+4%
|
234 206
+6%
|
238 623
+2%
|
236 364
-1%
|
236 744
+0%
|
233 396
-1%
|
232 903
0%
|
238 266
+2%
|
239 761
+1%
|
241 709
+1%
|
243 550
+1%
|
249 442
+2%
|
251 089
+1%
|
250 962
0%
|
250 431
0%
|
248 052
-1%
|
247 428
0%
|
247 712
+0%
|
243 108
-2%
|
241 086
-1%
|
242 056
+0%
|
237 560
-2%
|
229 850
-3%
|
186 449
-19%
|
174 530
-6%
|
184 449
+6%
|
185 330
+0%
|
233 207
+26%
|
265 366
+14%
|
294 690
+11%
|
315 169
+7%
|
333 395
+6%
|
324 311
-3%
|
315 055
-3%
|
322 306
+2%
|
320 901
0%
|
324 805
+1%
|
326 555
+1%
|
332 839
+2%
|
355 881
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(97 295)
|
(102 203)
|
(111 842)
|
(116 050)
|
(116 046)
|
(116 395)
|
(113 733)
|
(113 825)
|
(116 587)
|
(117 807)
|
(118 742)
|
(118 321)
|
(120 990)
|
(121 344)
|
(121 164)
|
(120 744)
|
(118 282)
|
(117 243)
|
(118 843)
|
(117 292)
|
(118 100)
|
(120 439)
|
(118 620)
|
(115 583)
|
(97 273)
|
(91 579)
|
(96 802)
|
(95 671)
|
(115 839)
|
(125 946)
|
(136 752)
|
(145 953)
|
(154 326)
|
(152 677)
|
(148 839)
|
(152 688)
|
(151 435)
|
(151 743)
|
(154 390)
|
(157 919)
|
(170 770)
|
|
Gross Profit |
115 584
N/A
|
118 658
+3%
|
122 364
+3%
|
122 573
+0%
|
120 317
-2%
|
120 347
+0%
|
119 662
-1%
|
119 076
0%
|
121 677
+2%
|
121 954
+0%
|
122 967
+1%
|
125 229
+2%
|
128 453
+3%
|
129 745
+1%
|
129 798
+0%
|
129 687
0%
|
129 770
+0%
|
130 185
+0%
|
128 869
-1%
|
125 817
-2%
|
122 986
-2%
|
121 617
-1%
|
118 940
-2%
|
114 268
-4%
|
89 176
-22%
|
82 952
-7%
|
87 647
+6%
|
89 658
+2%
|
117 368
+31%
|
139 420
+19%
|
157 939
+13%
|
169 215
+7%
|
179 069
+6%
|
171 634
-4%
|
166 216
-3%
|
169 618
+2%
|
169 467
0%
|
173 062
+2%
|
172 165
-1%
|
174 921
+2%
|
185 111
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(71 697)
|
(75 891)
|
(80 133)
|
(82 765)
|
(82 380)
|
(82 681)
|
(81 108)
|
(82 818)
|
(83 401)
|
(84 938)
|
(87 046)
|
(90 019)
|
(92 152)
|
(92 140)
|
(94 145)
|
(95 189)
|
(95 773)
|
(96 147)
|
(96 086)
|
(85 572)
|
(85 859)
|
(87 817)
|
(89 198)
|
(101 048)
|
(90 748)
|
(83 184)
|
(81 808)
|
(79 424)
|
(88 823)
|
(99 446)
|
(106 844)
|
(114 283)
|
(123 194)
|
(124 836)
|
(120 420)
|
(122 947)
|
(124 755)
|
(128 184)
|
(135 804)
|
(140 449)
|
(147 409)
|
|
Selling, General & Administrative |
(66 184)
|
(69 705)
|
(72 697)
|
(74 446)
|
(75 275)
|
(75 942)
|
(76 885)
|
(77 477)
|
(78 854)
|
(80 347)
|
(80 821)
|
(82 963)
|
(85 303)
|
(86 974)
|
(89 229)
|
(89 811)
|
(90 212)
|
(90 683)
|
(91 328)
|
(87 734)
|
(84 861)
|
(82 779)
|
(79 644)
|
(80 019)
|
(70 313)
|
(64 664)
|
(62 882)
|
(65 096)
|
(72 655)
|
(81 440)
|
(86 342)
|
(91 375)
|
(100 908)
|
(102 083)
|
(104 058)
|
(106 312)
|
(107 569)
|
(111 560)
|
(115 779)
|
(119 676)
|
(125 079)
|
|
Depreciation & Amortization |
(5 845)
|
(6 343)
|
(6 734)
|
(7 065)
|
(6 838)
|
(6 824)
|
(6 576)
|
(6 306)
|
(6 490)
|
(6 258)
|
(6 198)
|
(5 998)
|
(5 916)
|
(5 724)
|
(5 509)
|
(5 511)
|
(5 403)
|
(5 485)
|
(5 665)
|
(9 031)
|
(12 391)
|
(16 398)
|
(20 698)
|
(21 311)
|
(21 455)
|
(20 037)
|
(18 420)
|
(15 566)
|
(16 483)
|
(16 865)
|
(17 969)
|
(20 415)
|
(19 747)
|
(21 416)
|
(21 749)
|
(22 034)
|
(22 491)
|
(22 416)
|
(22 392)
|
(23 309)
|
(24 248)
|
|
Other Operating Expenses |
332
|
159
|
(702)
|
(1 254)
|
(265)
|
87
|
2 353
|
965
|
1 944
|
1 668
|
(28)
|
(1 058)
|
(933)
|
560
|
592
|
133
|
(158)
|
20
|
906
|
11 194
|
11 393
|
11 361
|
11 144
|
282
|
1 020
|
1 517
|
(506)
|
1 239
|
314
|
(1 140)
|
(2 533)
|
(2 492)
|
(2 539)
|
(1 338)
|
5 387
|
5 399
|
5 305
|
5 792
|
2 367
|
2 536
|
1 918
|
|
Operating Income |
43 887
N/A
|
42 766
-3%
|
42 232
-1%
|
39 809
-6%
|
37 938
-5%
|
37 668
-1%
|
38 554
+2%
|
36 259
-6%
|
38 277
+6%
|
37 016
-3%
|
35 921
-3%
|
35 211
-2%
|
36 302
+3%
|
37 606
+4%
|
35 653
-5%
|
34 498
-3%
|
33 997
-1%
|
34 039
+0%
|
32 783
-4%
|
40 245
+23%
|
37 127
-8%
|
33 801
-9%
|
29 742
-12%
|
13 219
-56%
|
(1 572)
N/A
|
(233)
+85%
|
5 839
N/A
|
10 235
+75%
|
28 545
+179%
|
39 975
+40%
|
51 095
+28%
|
54 932
+8%
|
55 875
+2%
|
46 797
-16%
|
45 796
-2%
|
46 671
+2%
|
44 711
-4%
|
44 878
+0%
|
36 362
-19%
|
34 472
-5%
|
37 701
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 631
|
4 459
|
3 547
|
2 749
|
3 126
|
4 162
|
4 550
|
2 762
|
1 891
|
(31)
|
(664)
|
666
|
1 205
|
166
|
(789)
|
(574)
|
(97)
|
853
|
2 276
|
2 310
|
3 115
|
4 772
|
1 287
|
2 097
|
912
|
(2 746)
|
(3 250)
|
(3 552)
|
(4 816)
|
(1 362)
|
3 065
|
(923)
|
3 042
|
498
|
(3 499)
|
(624)
|
(4 079)
|
(2 928)
|
188
|
416
|
(456)
|
|
Non-Reccuring Items |
0
|
0
|
(584)
|
0
|
(752)
|
(1 095)
|
(1 269)
|
0
|
(1 101)
|
(758)
|
(1 100)
|
0
|
0
|
(1 410)
|
(439)
|
0
|
0
|
(129)
|
(632)
|
0
|
0
|
0
|
0
|
328
|
328
|
328
|
431
|
122
|
165
|
297
|
(1 096)
|
(1 021)
|
(1 049)
|
(1 047)
|
(8 145)
|
(8 167)
|
(8 179)
|
(8 313)
|
(1 567)
|
(1 296)
|
(1 115)
|
|
Total Other Income |
(24)
|
62
|
187
|
209
|
252
|
154
|
108
|
98
|
68
|
86
|
42
|
46
|
51
|
71
|
37
|
34
|
53
|
60
|
42
|
48
|
48
|
40
|
42
|
23
|
13
|
(94)
|
670
|
635
|
815
|
1 142
|
422
|
668
|
676
|
1 101
|
1 821
|
1 726
|
1 635
|
1 900
|
1 595
|
2 014
|
2 538
|
|
Pre-Tax Income |
47 494
N/A
|
47 288
0%
|
45 382
-4%
|
42 768
-6%
|
40 565
-5%
|
40 890
+1%
|
41 944
+3%
|
39 121
-7%
|
39 137
+0%
|
36 315
-7%
|
34 199
-6%
|
35 922
+5%
|
37 557
+5%
|
36 433
-3%
|
34 461
-5%
|
33 959
-1%
|
33 954
0%
|
34 823
+3%
|
34 469
-1%
|
42 602
+24%
|
40 290
-5%
|
38 613
-4%
|
31 070
-20%
|
15 667
-50%
|
(318)
N/A
|
(2 744)
-762%
|
3 690
N/A
|
7 439
+102%
|
24 709
+232%
|
40 053
+62%
|
53 486
+34%
|
53 656
+0%
|
58 545
+9%
|
47 349
-19%
|
35 974
-24%
|
39 606
+10%
|
34 088
-14%
|
35 537
+4%
|
36 577
+3%
|
35 605
-3%
|
38 669
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9 085)
|
(9 147)
|
(8 611)
|
(8 312)
|
(8 127)
|
(8 263)
|
(8 943)
|
(8 478)
|
(8 846)
|
(8 407)
|
(7 802)
|
(8 427)
|
(9 088)
|
(8 844)
|
(7 765)
|
(7 736)
|
(7 797)
|
(7 997)
|
(8 919)
|
(11 299)
|
(10 691)
|
(10 060)
|
(7 667)
|
(3 225)
|
1 231
|
1 884
|
849
|
(130)
|
(4 789)
|
(9 147)
|
(14 100)
|
(14 136)
|
(15 645)
|
(12 076)
|
(4 431)
|
(5 450)
|
(3 888)
|
(4 988)
|
(7 735)
|
(7 515)
|
(8 389)
|
|
Income from Continuing Operations |
38 409
|
38 140
|
36 771
|
34 454
|
32 437
|
32 626
|
33 001
|
30 643
|
30 291
|
27 908
|
26 396
|
27 496
|
28 470
|
27 590
|
26 697
|
26 223
|
26 158
|
26 827
|
25 550
|
31 304
|
29 599
|
28 553
|
23 404
|
12 442
|
913
|
(860)
|
4 538
|
7 309
|
19 921
|
30 906
|
39 385
|
39 521
|
42 900
|
35 272
|
31 543
|
34 156
|
30 201
|
30 549
|
28 843
|
28 090
|
30 280
|
|
Income to Minority Interest |
165
|
146
|
38
|
2
|
(33)
|
(69)
|
120
|
140
|
196
|
228
|
395
|
415
|
420
|
468
|
298
|
288
|
213
|
120
|
38
|
5
|
42
|
50
|
(15)
|
(6)
|
54
|
93
|
181
|
157
|
83
|
29
|
(36)
|
(86)
|
(121)
|
(127)
|
(0)
|
15
|
46
|
28
|
18
|
(61)
|
(142)
|
|
Net Income (Common) |
38 573
N/A
|
38 285
-1%
|
36 809
-4%
|
34 457
-6%
|
32 404
-6%
|
32 557
+0%
|
33 121
+2%
|
30 782
-7%
|
30 487
-1%
|
28 136
-8%
|
26 792
-5%
|
27 911
+4%
|
28 890
+4%
|
28 057
-3%
|
26 994
-4%
|
26 509
-2%
|
26 368
-1%
|
26 945
+2%
|
25 588
-5%
|
31 309
+22%
|
29 642
-5%
|
28 603
-4%
|
23 389
-18%
|
12 436
-47%
|
967
-92%
|
(767)
N/A
|
4 720
N/A
|
7 466
+58%
|
20 004
+168%
|
30 934
+55%
|
39 350
+27%
|
39 435
+0%
|
42 779
+8%
|
35 146
-18%
|
31 543
-10%
|
34 172
+8%
|
30 247
-11%
|
30 578
+1%
|
28 860
-6%
|
28 030
-3%
|
30 138
+8%
|
|
EPS (Diluted) |
149.5
N/A
|
148.39
-1%
|
142.41
-4%
|
133.55
-6%
|
125.59
-6%
|
126.18
+0%
|
128.14
+2%
|
119.31
-7%
|
118.16
-1%
|
109.05
-8%
|
103.65
-5%
|
108.18
+4%
|
111.97
+4%
|
108.74
-3%
|
104.44
-4%
|
102.74
-2%
|
102.2
-1%
|
104.25
+2%
|
99
-5%
|
121.13
+22%
|
114.68
-5%
|
110.66
-4%
|
90.49
-18%
|
48.11
-47%
|
3.74
-92%
|
-2.97
N/A
|
18.26
N/A
|
28.88
+58%
|
77.39
+168%
|
119.68
+55%
|
152.24
+27%
|
152.57
+0%
|
165.51
+8%
|
135.98
-18%
|
122.04
-10%
|
132.21
+8%
|
117.02
-11%
|
118.3
+1%
|
111.65
-6%
|
108.44
-3%
|
116.6
+8%
|