Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Balance General
A 31 de Diciembre de:
( Cifras en Millones de Pesos )
BALANCE GENERAL
DISPONIBLE
2005
2006
2007
31,896
35,315
35,775.94
119,573
132,916
48,323.59
DEUDORES
68,577
57,719
111,075.71
INVENTARIO
25,931
28,046
32,700.46
327
412
255.44
246,305
254,408
228,131
INVERSIONES TEMPORALES
DIFERIDOS
TOTAL ACTIVO CORRIENTE
INVERSIONES A LARGO PLAZO
79,623
76,376
98,801.83
158,536
101,764
100,920.60
211,125
196,072
261,423.28
416,093
467,277
597,702.91
-204,968
-271,205
-336,279.62
Depreciacion acumulada
INTANGIBLES
TOTAL VALORIZACIONES
TOTAL ACTIVO LARGO PLAZO
TOTAL ACTIVO
OBLIGACIONES FINANCIERAS
10,499
13,676
35,526.31
352,517
369,225
363,911.90
812,299
757,114
860,584
1,058,604
1,011,522
1,088,715
130,809
902
912.17
PROVEEDORES
37,051
38,572
42,308.12
16,907
20,363
24,270.42
IMPUESTOS GRAVAMENES
9,285
13,708
13,230.50
OBLIGACIONES LABORALES
1,673
1,332
1,507.98
PASIVOS ESTIMADOS
943
1,002
1,358.40
OTROS PASIVOS
342
223
218.39
197,010
76,103
83,806
4,917
3,958
3,008.40
16,862
31,518
91,778
947
1,038
947.94
9,917
9,070
8,450.45
DIFERIDOS
8,632
4,783
1,546.82
130,000
130,000
171,276
180,366
174,472
TOTAL PASIVO
368,285
256,469
258,278
CAPITAL SOCIA
121
121
120.94
SUPERAVIT DE CAPITAL
942
1,534
8,216.82
RESERVAS
147,012
185,829
217,841.42
150,910
166,330
166,330.21
38,816
32,013
352,517
369,225
TOTAL PATRIMONIO
690,318
755,052
830,437
1,058,603
1,011,522
1,088,715
CTN
PSLP
Patrimonio
PSLP+PATRIMONIO
49,295
171,276
690,318
861,594
178,304
180,366
755,052
935,418
OTROS PASIVOS
BONOS Y PAPELES COMERCIALES
IMPUESTOS
68,741.00
74,015.30
363,911.90
Analisis Vertical
2005
Analisis Vertical
2006
3.01%
11.30%
6.48%
2.45%
0.03%
23.27%
7.52%
14.98%
19.94%
39.31%
-19.36%
0.99%
33.30%
76.73%
100.00%
3.49%
13.14%
5.71%
2.77%
0.04%
25.15%
7.55%
10.06%
19.38%
46.20%
-26.81%
1.35%
36.50%
74.85%
100.00%
12.36%
3.50%
1.60%
0.88%
0.16%
0.09%
0.03%
18.61%
0.46%
1.59%
0.09%
0.94%
0.82%
0.00%
12.28%
0.09%
3.81%
2.01%
1.36%
0.13%
0.10%
0.02%
7.52%
0.39%
3.12%
0.10%
0.90%
0.47%
0.00%
12.85%
16.18%
34.79%
0.01%
0.09%
13.89%
14.26%
0.00%
3.67%
0.00%
33.30%
65.21%
100.00%
17.83%
25.35%
0.01%
0.15%
18.37%
16.44%
0.00%
3.16%
0.00%
36.50%
74.65%
100.00%
Analisis Vertical
2007
Variacion
Pesos2006-2005
Varicacion%
2006-2005
Variacion
Pesos2007-2006
3.29%
4.44%
10.20%
3.00%
0.02%
20.95%
9.08%
9.27%
24.01%
54.90%
-30.89%
3.26%
33.43%
79.05%
100.00%
3,419
13,343
-10,858
2,115
84
8,103
-3,247
-56,772
-15,052
51,184
-66,237
3,178
16,709
-55,185
-47,082
10.72%
11.16%
-15.83%
8.16%
25.77%
3.29%
-4.08%
-35.81%
-7.13%
12.30%
32.32%
30.27%
4.74%
-6.79%
-4.45%
461
-84,593
53,357
4,655
-156
-26,276
22,426
-843
65,351
130,426
-65,075
21,850
-5,314
103,470
77,193
1.30%
-63.64%
92.44%
16.60%
-37.96%
-10.33%
29.36%
-0.83%
33.33%
27.91%
23.99%
159.76%
-1.44%
13.67%
7.63%
0.08%
3.89%
2.23%
1.22%
0.14%
0.12%
0.02%
7.70%
0.28%
8.43%
0.09%
0.78%
0.14%
0.00%
6.31%
-129,907
1,522
3,456
4,423
-341
58
-118
-120,906
-960
14,656
91
-848
-3,849
0
0
-99.31%
4.11%
20.44%
47.64%
-20.36%
6.19%
-34.65%
-61.37%
-19.52%
86.92%
9.58%
-8.55%
-44.59%
10
3,736
3,908
-478
176
357
-5
7,703
-949
60,260
-90
-619
-3,236
0
-61,259
1.08%
9.68%
19.19%
-3.49%
13.18%
35.60%
-2.22%
10.12%
-23.98%
191.19%
-8.65%
-6.83%
-67.66%
16.03%
23.72%
0.01%
0.75%
20.01%
15.28%
0.00%
6.80%
0.00%
33.43%
76.28%
100.00%
9,090
-111,816
0
592
38,816
15,421
0
-6,804
0
16,709
64,734
-47,082
5.31%
-30.36%
0.00%
62.90%
26.40%
10.22%
-5,894
1,809
0
6,683
32,013
0
0
42,003
0
-5,314
75,384
77,193
-3.27%
0.71%
0.00%
435.60%
17.23%
0.00%
0.00%
-17.53%
4.74%
9.38%
-4.45%
Varicacion %
2007-2006
-47.12%
131.21%
-1.44%
9.98%
7.63%
Postobon S.A.
Estado de Resultados
Desde 01 de Enero hasta 31 de Diciembre de
( Cifras en Millones de Pesos )
ESTADO DE RESULTADOS
Ingresos Operacionales
Ventas y/o Prest Servicios Nacionales
Ventas y/o Prest Servicios Extranjeros
2005
2006
2007
556,766
546,822
671,076.10
8,683
16,988
23,123.79
0.00
548,083
529,834
647,952.31
267,740
251,238
295,617.63
UTILIDAD BRUTA
289,026
295,584
375,458.47
183,275
215,643
239,654.69
56,496
62,772
70,568.50
Gastos de Ventas
126,779
152,872
169,086.19
UTILIDAD OPERACIONAL
105,751
79,941
135,804
Ingresos no Operacionales
42,949
30,915
26,361.61
63,716
79,180.55
44,418.88
62,909.13
Gastos de Administracion
108,144
Financieros
Correccion Monetaria
4,105
-1,783
44,661
45,357
82,985
5,844
13,344
8,969.53
GANANCIAS Y PERDIDAS
38,817
32,013
74,015
Analisis Vertical
2005
Analisis Vertical
2006
100.00%
1.56%
100.00%
3.11%
0.00%
98.44%
48.09%
51.91%
32.92%
10.15%
22.77%
18.99%
7.71%
19.42%
0.00%
0.74%
8.02%
0.00%
96.89%
45.95%
54.05%
39.44%
11.48%
27.96%
14.62%
5.65%
11.65%
8.12%
-0.33%
8.29%
1.05%
6.97%
2.44%
5.85%
Analisis Vertical
2007
Variacion Pesos
2006-2005
100.00%
3.45%
-9,944
8,305
0.00%
96.55%
44.05%
55.95%
35.71%
10.52%
25.20%
20.24%
3.93%
11.80%
9.37%
0.00%
12.37%
0
-18,249
-16,502
6,558
32,368
6,276
26,092
-25,811
-12,034
-44,428
44,419
-5,888
696
1.34%
11.03%
7,500
-6,804
Varicacion % 20062005
-2%
96%
Variacion Pesos
2006-2007
Varicacion % 20062007
124,254
6,136
23%
36%
-143%
2%
0
118,118
44,380
79,875
24,011
7,797
16,215
55,863
-4,553
15,465
18,490
1,783
37,628
22%
18%
27%
11%
12%
11%
70%
-15%
24%
42%
-100%
83%
128%
-18%
-4,374
42,002
-33%
131%
-3%
-6%
2%
18%
11%
21%
-24%
-28%
-41%
A. De Liquidez
2005
1.25
49,295.05
1.12
0.16
57,457.40
29.39
2006
3.34
178,304.29
2.97
0.46
47,191.95
26.06
2007
2.72
144,325.16
2.33
0.43
101,468.05
33.02
2005
35%
65%
24.4%
0%
53%
0.53
0.29
0.1966
2006
25%
75%
0.9%
8%
1.80
30%
0.34
0.10
0.0064
2007
24%
76%
0.6%
9%
2.16
32%
0.31
0.10
0.0047
2005
68,577.34
8.12
44.34
2006
63,148.14
8.66
41.57
2007
84,397.32
7.95
45.28
25,930.73
10.33
34.87
26,988.12
9.31
38.67
30,372.99
9.73
36.99
37,050.67
267,739.97
7.23
49.82
37,811.58
251,237.82
6.64
54.18
40,440.31
295,617.63
7.31
49.25
0.53
0.54
0.62
2005
51.91%
18.99%
6.97%
4%
6%
2006
54.05%
14.62%
5.85%
3%
4%
146,177.39
27%
2007
55.95%
20.24%
11.03%
7%
9%
200,878.61
30%
66,236.72
65,074.83
# dias al ao
360.00
1. Razon Corriente
2. CTN
3. Prueba acida
4. Prueba de Fuego
5. KTNO
6. Ciclo de Caja
B. Endeudamiento
1. End. Externo
2. End Interno
3. End Financiero
4. Imacto Carga financiera
5. Cobertura Intereses
6. Conc End. CP
7. Leverage Total
8. Leverage CP
9. Leverage Financiero
C. Actividad
Proveedores Promedio
Compras a credito
3. Rotacion Proveedores
3.1 Rotacion en dias
4. Rotacion del Activo total
D. Rentabilidad
Margen Bruto
Margen Operacional
Margen Neto
ROA
ROE
EBITDA
Margen Ebitda
Comcel S.A.
Balance General
A 31 de Diciembre de:
( Cifras en Millones de Pesos )
.
.
BALANCE GENERAL
ACTIVO
2007
Analisis Vertical
2007
2006
Analisis Vertical
2006
Variacion en $
Variacion %
31,672
0.74%
0.51%
18,518
58%
213,297
39,618
3.14%
0.63%
596,620
517,525
8.79%
8.29%
400,182
408,452
5.90%
6.54%
9,646
3,075
0.14%
0.05%
438%
15%
-2%
214%
OTROS ACTIVOS
0.00%
0.00%
INTANGIBLES 1600
0.00%
0.00%
173,679
79,095
-8,269
6,572
0
0
1,269,935
1,000,341
18.72%
16.02%
269,594
27%
3,699
0.05%
0.00%
3,699
881,839
609
13.00%
0.01%
881,230
144585%
3,399,034
4,192,013
50.10%
67.12%
-792,979
-19%
-800,808
7,828
0
-66,345
219,397
0
23,895
-13%
0%
-7%
646%
0%
95%
268,898
538,492
5%
9%
-177,312
-150,990
79,610
208,048
-100%
-21%
17%
133%
24%
2%
-9%
25%
DISPONIBLE
INVERSIONES
TEMPORALES
DEUDORES
INVENTARIO
DIFERIDOS
50,190
5,150,767
5,951,575
75.92%
95.29%
-1,751,734
-1,759,562
-25.82%
-28.17%
0.00%
0.00%
INTANGIBLES
916,423
982,767
13.51%
15.73%
DIFERIDOS
253,359
33,962
3.73%
0.54%
OTROS ACTIVOS
11,181
11,181
0.16%
0.18%
TOTAL VALORIZACIONES
TOTAL ACTIVO LARGO
PLAZO
49,000
25,104
0.72%
0.40%
5,514,535
5,245,637
81.28%
83.98%
TOTAL ACTIVO
6,784,470
6,245,978
100.00%
100.00%
PASIVO
OBLIGACIONES
FINANCIERAS
177,312
0.00%
2.84%
PROVEEDORES
583,977
734,967
8.61%
11.77%
541,714
462,105
7.98%
7.40%
IMPUESTOS GRAVAMENES
OBLIGACIONES
LABORALES
364,838
156,790
5.38%
2.51%
11,878
9,552
0.18%
0.15%
PASIVOS ESTIMADOS
317,370
311,448
4.68%
4.99%
DIFERIDOS
153,923
169,608
2.27%
2.72%
23,255
18,591
0.34%
0.30%
2,326
5,923
-15,686
4,664
150,000
0.00%
2.40%
-150,000
-100%
1,996,954
2,190,372
29.43%
35.07%
-193,418
-9%
0.00%
0.00%
900,000
900,000
13.27%
14.41%
0%
900,000
900,000
13.27%
14.41%
TOTAL PASIVO
2,896,954
3,090,372
42.70%
49.48%
0
-193,418
0%
-6%
OTROS PASIVOS
BONOS Y PAPELES
COMERCIALES
0.11%
0
0
93,614
0%
0%
1306%
4.11%
5.13%
-41,578
-13%
936,137
11.05%
14.99%
-186,544
-20%
-834,845
0.11%
-13.37%
842,523
101%
CAPITAL SOCIA
1,449,968
1,449,968
21.37%
23.21%
SUPERAVIT DE CAPITAL
1,251,800
1,251,800
18.45%
20.04%
100,781
7,167
1.49%
278,696
320,275
749,593
7,678
RESERVAS
REVALORIZACION DEL
PATRIMONIO
RESULTADOS DEL
EJERCICIO
RESULTADOS EJERCICIOS
ANTERIOR
SUPERAVIT POR
VALORIZACIONES
TOTAL PATRIMONIO
TOTAL PASIVO Y
PATRIMONIO
49,000
25,104
0.72%
0.40%
3,887,515
3,155,606
57.30%
50.52%
23,895
731,910
95%
23%
6,784,470
6,245,978
100.00%
100.00%
538,492
9%
Comcel S.A.
Estado de Resultados
Desde 01 de Enero hasta 31 de Diciembre de
( Cifras en Millones de Pesos )
,
Estado de Resultados
2,007
Analisis Vertical
2005
2,006
Analisis Vertical
2006
Ingresos Operacionales
5,520,969
4,588,407
100%
100%
5,520,969
4,588,407
100%
100%
3,130,781
2,693,734
3,130,781
2,693,734
UTILIDAD BRUTA
2,390,187
1,894,673
945,707
846,283
Gastos de Administracion
565,284
451,302
0%
0%
57%
57%
43%
17%
10%
7%
26%
2%
0%
2%
0%
0%
13%
4%
9%
0%
15%
0%
0%
59%
59%
41%
18%
10%
9%
23%
2%
0%
2%
0%
1%
5%
4%
1%
2%
22%
2%
14%
1%
20%
Gastos de Ventas
380,423
394,982
UTILIDAD OPERACIONAL
1,444,480
1,048,390
Ingresos no Operacionales
102,443
104,234
Otras Ventas
Financieros
Dividendos y Participaciones
240
392
97,285
79,563
4,919
24,279
713,566
247,835
Financieros
224,482
203,854
489,085
43,980
93,419
833,357
998,209
83,764
62,072
GANANCIAS Y PERDIDAS
749,593
936,137
Correccion Monetaria
Variacion Pesos
Varicacion %
932,561
20%
932,561
20%
0
0
437,047
437,047
495,514
99,424
113,983
-14,559
396,090
-1,791
-153
17,721
0
-19,360
465,732
20,627
445,104
-93,419
-164,852
-80%
188%
10%
1012%
-100%
-17%
21,692
-186,544
35%
-20%
16%
16%
26%
12%
25%
-4%
38%
-2%
-39%
22%
A. De Liquidez
1. Razon Corriente
2. CTN
3. Prueba acida
4. Prueba de Fuego
5. KTNO
6. Ciclo de Caja
2007
2006
0.64
0.46
-727,019.45 -1,190,031.15
0.44
0.27
0.03
0.01
412,825.19
191,009.58
17.77
9.61
B. Endeudamiento
2007
43%
57%
0.0%
4.07%
6.43
69%
0.75
0.51
0.00
2006
49%
51%
3.9%
4.44%
5.14
71%
0.98
0.69
0.06
2007
596,619.62
9.25
38.90
2006
557,072.11
8.24
43.71
400,182.48
7.82
46.02
404,317.03
6.66
54.03
583,976.91
3,130,781.31
5.36
67.15
659,471.75
2,693,733.99
4.08
88.13
0.81
0.73
2007
43.29%
26.16%
13.58%
11%
19%
1,436,652.00
26%
2006
41.29%
22.85%
20.40%
15%
30%
1. End. Externo
2. End Interno
3. End Financiero
4. Imacto Carga financiera
5. Cobertura Intereses
6. Conc End. CP
7. Leverage Total
8. Leverage CP
9. Leverage Financiero
C. Actividad
Proveedores Promedio
Compras a credito
3. Rotacion Proveedores
3.1 Rotacion en dias
4. Rotacion del Activo total
D. Rentabilidad
Margen Bruto
Margen Operacional
Margen Neto
ROA
ROE
EBITDA
Margen Ebitda
-7,828.41
# dias
360