Duncan Fox S.A. | Income Statement
Fiscal year is January-December. All values CLP Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
117,409
133,471
149,139
162,204
149,610
173,859
Cost of Goods Sold (COGS) incl. D&A
87,075
94,537
104,538
114,756
104,547
123,661
Gross Income
30,333
38,934
44,600
47,448
45,064
50,198
SG&A Expense
17,043
18,529
20,773
23,428
24,954
33,060
EBIT
12,430
18,490
21,642
-
21,200
17,334
Non Operating Income/Expense
2,192
697
2,446
3,695
1,463
1,909
Interest Expense
3,156
2,935
2,802
3,080
3,588
3,949
Pretax Income
12,058
17,162
21,990
19,078
16,747
12,318
Income Tax
2,987
3,965
4,710
4,683
3,953
3,475
Equity in Affiliates
13,019
3,476
2,307
6,719
6,475
5,148
Consolidated Net Income
3,949
16,673
14,973
7,677
6,319
3,696
Net Income
4,626
15,559
13,500
6,541
5,498
3,606
Net Income After Extraordinaries
4,626
15,559
13,500
6,541
5,498
3,606
Net Income Available to Common
4,626
15,559
13,500
6,541
5,498
3,606
EPS (Basic)
46.26
155.59
135.00
65.41
54.98
36.06
Basic Shares Outstanding
100
100
100
100
100
100
EPS (Diluted)
46.26
155.59
135.00
65.41
54.98
36.06
Diluted Shares Outstanding
100
100
100
100
100
100
EBITDA
15,757
22,856
26,798
30,895
27,898
25,005
Other Operating Expense
860
1,916
2,185
1,345
1,091
197
Non-Operating Interest Income
592
911
704
488
597
842
Minority Interest Expense
677
1,114
1,473
1,135
821
90
About Duncan Fox
View Profile
