Documentos de Académico
Documentos de Profesional
Documentos de Cultura
5
6
7
7
8
10
11
Notas
PASIVO Y PATRIMONIO
PASIVOS CORRIENTES
Obligaciones financieras
Cuentas por pagar comerciales:
Terceros
Entidades relacionadas
Otras cuentas por pagar a entidades relacionadas
Pasivos por impuestos a las ganancias
Pasivos por beneficios a los trabajadores
Otras cuentas por pagar y provisiones
Parte corriente de obligaciones financieras
12
13
7
7
14
15
12
13
7
15
17
19
a
b
c
Ventas de bienes
Ventas de servicios
20
20
21
21
10
22
23
24
25
26
27
Depreciacin y Amortizacin
EBITDA
RATIOS
Margen Bruto
Margen Operativo
Rentabilidad sobre Ventas (Margen Neto)
Margen EBITDA
G. Administrativos / Ventas
G. de Ventas / Ventas
Rentabilidad
ROA
ROE
Liquidez
Capital de trabajo
Liquidez General
Prueba Acida
Prueba Defensiva
Actividad
Rotacin CxC comerciales (No de veces)
Perodo promedio de cobro (das)
Rotacin Existencias
29
Solvencia
Relacin Deuda / Patrimonio
Razn de Patrimonio a Activo
Razn de Deuda a Activo
Razn de Composicin de la Deuda
Cobertura de Gastos Financieros
Endeudamiento
Deuda Fin / EBITDA
Deuda Fin / Patrimonio
Deuda Fin LP / EBITDA
Deuda Fin LP / Patrimonio
Razn de la deuda/patrimonio
Razn patrimonio a activo
Razon de deuda/activo
Razn de composicin de deuda
Ratio de capitalizacin
Razn cobertura de intereses
DUPONT
(Ut.neta / Vtas)*(Vtas / Act)*(Act / Patrim)
ROA * Mult. Capital (MC)
PASIVO
PATRIMONIO
TASA DE FINANCIAMIENTO
TASA DE LOS ACCIONISTAS
WACC
IR
9%
30%
8%
10%
Indicadores de desempeo
Ut.Operativa
Menos Impuesto
NOPAT
Utilidad Neta
Depreciacin y Amortizacin
FEN
Capital de operacin total
ROIC
EVA
2009
2010
2011
2012
2013
2014
S/.000
S/.000
S/.000
S/.000
S/.000
S/.000
16,024
52,495
8,674
17,175
36,802
18,094
18,716
25,017
547
6,346
7,405
36,457
52,746
6,438
2,829
22,221
43,792
7,314
5,309
15,678
26,669
4,327
3,614
5,188
31,685
25,900
20,708
7,260
32,673
28,608
103,455
31,458
189
657
133,029
40,755
370
10
137,590
71,730
812
100,282
1,060
91,994
2,066
121,709
202,409
329,705
294,962
10,391
8,527
2,207
174,114
221,603
222,209
4,959
6,212
4,852
756
26,010
3,074
81,423
1,024,544
1,501
289
25,902
2,319
111,794
1,069,665
1,064
218,183
1,202,117
1,253
326,528
1,232,704
1,992
317,728
1,235,535
1,888
309,040
1,234,150
1,756
1,137,308
1,211,033
1,421,553
1,566,183
1,561,363
1,549,798
1,339,717
1,540,738
1,716,515
1,740,297
1,782,966
1,772,007
2009
2010
2011
2012
2013
2,014
S/.000
S/.000
S/.000
S/.000
S/.000
S/.000
10,743
45,704
37,037
2,186
16,549
1,314
24,336
23,527
18,630
34,980
8,357
20,022
31,297
6,588
7,197
8,449
34,728
6,482
356
50,060
14,387
13,437
54,321
4,888
25,253
9,209
25,776
10,644
9,251
50,760
11,774
57,770
22,489
54,149
24,451
21,353
139,770
189,322
144,717
89,556
129,418
105,671
87,160
3,645
27,691
110,812
3,145
195,899
90,246
3,437
27,687
25,377
3,145
208,371
82,104
1,915
10
19,330
4,602
1,274
175,453
15,699
3,547
830
192,303
10,319
2,956
555
192,303
9,233
251,318
241,801
238,645
238,407
428,352
358,263
354,677
438,829
445,644
443,454
568,122
547,585
499,394
528,385
575,062
549,125
847,030
84,593
-164,733
168,469
-163,764
847,030
70,512
-161,417
168,469
68,559
847,030
847,030
847,030
847,030
7,052
363,039
38,138
326,744
47,820
313,054
49,419
326,433
771,595
993,153
1,217,121
1,211,912
1,207,904
1,222,882
1,339,717
1,540,738
1,716,515
1,740,297
1,782,966
1,772,007
2009
2010
2011
2012
2013
2014
S/.000
S/.000
S/.000
S/.000
S/.000
S/.000
331,509
478,252
579,750
3,640
503,508
7,654
442,732
11,121
395,806
331,509
478,252
583,390
511,162
453,853
395,806
-184,733
-195,794
-274,125
-3,050
-298,662
-7,613
-333,346
-8,980
-289,064
-184,733
-195,794
-277,175
-306,275
-342,326
-289,064
146,776
282,458
306,215
204,887
111,527
106,742
16,613
64,236
98,138
-54,214
-13,818
163,389
346,694
404,353
150,673
97,709
106,742
-9,203
-16,523
-2,871
22,735
-14,749
-9,601
-19,382
-1,926
7,497
-10,254
-12,972
-23,466
-13,381
-30,444
-22,175
-28,385
-19,534
-25,076
2,867
-2,830
-191
8,403
-1,372
-281
2,992
5,222
-588
-537
142,778
313,028
367,761
113,598
49,604
66,766
88
-20,769
4,836
970
-12,390
2,189
3,166
-10,400
4,421
2,695
-10,924
8,410
1,024
-14,474
-17,114
560
-13,886
222
126,933
303,797
364,948
113,779
19,040
53,662
-12,087
-16,318
-29,003
-39,155
-54,089
-16,958
-3,048
-7,706
98,528
235,639
310,859
96,821
15,992
45,956
1.17
2.80
3.69
1.15
0.19
0.55
3,629
146,407
8,671
321,699
21,440
389,201
23,198
136,796
22,761
72,365
0
66,766
2010
2011
2012
2009
2013
2014
49.29%
43.07%
29.72%
44.16%
4.98%
2.78%
72.49%
65.45%
49.27%
67.27%
4.05%
2.01%
69.31%
63.04%
53.28%
66.71%
4.02%
2.22%
29.48%
22.22%
18.94%
26.76%
5.96%
2.62%
21.53%
10.93%
3.52%
15.94%
6.25%
4.89%
26.97%
16.87%
11.61%
16.87%
6.34%
4.94%
7.35%
12.77%
15.29%
23.73%
18.11%
25.54%
5.56%
7.99%
0.90%
1.32%
2.59%
3.76%
62,639
1.45
1.22
0.11
140,383
1.74
1.53
0.28
150,245
2.04
1.54
0.06
84,558
1.94
0.82
0.19
92,185
1.71
1.00
0.28
116,538
2.10
0.95
0.17
6.55
54.98
5.87
4.64
77.57
4.80
7.66
46.99
3.86
9.83
36.61
3.05
5.44
66.22
3.72
5.52
65.19
2.38
61.30
2.78
129.58
116.28
-13.30
74.93
3.09
116.50
152.50
36.01
93.16
6.15
58.55
140.16
81.61
117.87
7.37
48.86
154.48
105.63
96.74
4.40
81.91
162.96
81.06
151.58
3.42
105.19
216.76
111.58
0.74
0.58
0.42
0.25
6.87
0.55
0.64
0.36
0.35
25.26
0.41
0.71
0.29
0.29
35.36
0.44
0.70
0.30
0.17
10.40
0.48
0.68
0.32
0.23
3.43
0.45
0.69
0.31
0.19
4.81
3.258484858
0.18
2.88
0.16
0.45
69.01%
30.99%
19.24%
0.27
4.81
12.77%
12.77%
23.73%
23.73%
25.54%
25.54%
7.99%
7.99%
1.32%
1.32%
3.76%
3.76%
568,122
771,595
547,585
993,153
499,394
1,217,121
528,385
1,211,912
575,062
1,207,904
549,125
1,222,882
2009
142,778
-42,833.40
99,944.60
2010
2011
313,028
367,761
-93,908.40 -110,328.30
219,119.60 257,432.70
2012
2013
2014
113,598
-34,079.40
79,518.60
49,604
-14,881.20
34,722.80
66,766
-20,029.80
46,736.20
98,528
3629
102,157
235,639
8671
244,310
310,859
21440
332,299
96,821
23198
120,019
15,992
22761
38,753
45,956
0
45,956
1,067,896
1,163,440
1,269,686
1,329,938
1,336,757
1,376,025
9.36%
18.83%
20.28%
5.98%
2.60%
3.40%
3,833.96
114,410.00
143,160.96
-40,175.82
-85,585.33
-77,106.05
ANALISIS VERTICAL
2009
2010
2011
2012
PROMEDIO
2013
2014
1.20%
3.41%
0.51%
0.99%
2.06%
1.02%
1.53%
1.40%
1.87%
0.04%
0.47%
0.00%
7.72%
2.35%
0.01%
0.05%
0.48%
2.37%
3.42%
0.42%
0.00%
8.63%
2.65%
0.02%
0.00%
0.16%
1.29%
2.55%
0.43%
0.00%
8.02%
4.18%
0.05%
0.00%
0.31%
0.90%
1.53%
0.25%
0.21%
0.00%
5.76%
0.06%
0.00%
0.29%
1.78%
1.45%
1.16%
0.41%
0.00%
5.16%
0.12%
0.00%
1.84%
1.61%
0.00%
0.59%
0.48%
0.00%
6.87%
0.00%
0.12%
0.75%
1.64%
1.50%
0.55%
0.18%
4.06%
4.49%
0.04%
0.03%
15.11%
21.40%
17.18%
10.00%
12.43%
12.54%
14.78%
0.00%
0.06%
1.94%
0.23%
6.08%
76.47%
0.11%
0.00%
0.02%
1.68%
0.15%
7.26%
69.43%
0.07%
0.00%
0.00%
0.00%
0.00%
12.71%
70.03%
0.07%
0.28%
0.00%
0.00%
0.00%
18.76%
70.83%
0.11%
0.35%
0.00%
0.00%
0.00%
17.82%
69.30%
0.11%
0.27%
0.00%
0.00%
0.00%
17.44%
69.65%
0.10%
0.15%
0.01%
0.60%
0.06%
13.34%
70.95%
0.10%
84.89%
78.60%
82.82%
90.00%
87.57%
87.46%
85.22%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
ANALISIS VERTICAL
2009
2010
2011
2012
2013
2014
0.80%
2.97%
2.16%
0.13%
0.93%
0.07%
1.18%
1.82%
1.76%
1.39%
0.00%
0.00%
3.79%
0.88%
2.27%
0.54%
1.30%
0.00%
0.00%
3.75%
1.46%
1.82%
0.38%
0.42%
0.49%
0.00%
3.15%
0.00%
2.00%
0.37%
0.02%
0.00%
1.40%
1.23%
0.00%
2.81%
0.81%
0.75%
0.00%
0.52%
1.45%
0.00%
3.07%
0.28%
1.43%
0.00%
0.60%
0.52%
0.00%
2.30%
0.69%
0.88%
0.08%
0.42%
2.31%
0.39%
10.43%
12.29%
8.43%
5.15%
7.26%
5.96%
8.25%
6.51%
0.27%
2.07%
8.27%
0.23%
14.62%
5.86%
0.22%
1.80%
1.65%
0.20%
13.52%
4.78%
0.11%
0.00%
1.13%
0.00%
14.64%
0.26%
0.07%
10.08%
0.90%
0.00%
13.89%
0.20%
0.05%
10.79%
0.58%
0.00%
13.38%
0.17%
0.03%
10.85%
0.52%
0.00%
13.45%
2.96%
0.13%
5.93%
2.17%
0.07%
13.92%
31.97%
23.25%
20.66%
25.22%
24.99%
25.03%
25.19%
42.41%
35.54%
29.09%
30.36%
32.25%
30.99%
33.44%
63.22%
6.31%
-12.30%
12.57%
-12.22%
54.98%
4.58%
-10.48%
10.93%
4.45%
49.35%
0.00%
0.00%
0.41%
21.15%
48.67%
0.00%
0.00%
2.19%
18.78%
47.51%
0.00%
0.00%
2.68%
17.56%
47.80%
0.00%
0.00%
2.79%
18.42%
51.92%
1.82%
-3.80%
5.26%
11.36%
57.59%
64.46%
70.91%
69.64%
67.75%
69.01%
66.56%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
ANALISIS VERTICAL
2009
2010
2011
2012
PROMEDIO
2013
2014
10%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
-38.63%
-40.94%
-47.51%
-59.92%
-75.43%
-73.03%
-55.91%
44.28%
59.06%
52.49%
40.08%
24.57%
26.97%
41.24%
5.01%
13.43%
16.82%
-10.61%
-3.04%
0.00%
3.60%
49.29%
72.49%
69.31%
29.48%
21.53%
26.97%
44.84%
-2.78%
-4.98%
-0.87%
6.86%
-4.45%
0.00%
-2.01%
-4.05%
-0.40%
1.57%
-2.14%
0.00%
-2.22%
-4.02%
0.00%
0.49%
-0.49%
-0.03%
-2.62%
-5.96%
0.00%
1.64%
-0.27%
-0.05%
-4.89%
-6.25%
0.00%
0.66%
0.00%
-0.12%
-4.94%
-6.34%
0.00%
1.32%
-0.15%
0.00%
-3.24%
-5.27%
-0.21%
2.09%
-1.25%
-0.03%
43.07%
65.45%
63.04%
22.22%
10.93%
16.87%
36.93%
0.03%
-6.26%
1.46%
0.20%
-2.59%
0.46%
0.54%
-1.78%
0.76%
0.53%
-2.14%
1.65%
0.23%
-3.19%
-3.77%
0.14%
-3.51%
0.06%
0.28%
-3.25%
0.10%
38.29%
63.52%
62.56%
22.26%
4.20%
13.56%
34.06%
-3.65%
-4.92%
-6.06%
-8.19%
0.00%
-9.27%
0.00%
-3.32%
0.00%
-0.67%
0.00%
-1.95%
-1.62%
-4.72%
29.72%
49.27%
53.28%
18.94%
3.52%
11.61%
27.73%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2016
2017
2018
ANALISIS HORIZONTAL
2009
2010
2011
29,824.91
32,807
36,088
39,697
227.60%
-83.48%
14,562
31,904
29,240
10,766
3,561
79,177
87,592
852
566
16,018
35,094
32,164
11,843
3,917
87,094
96,352
937
623
17,620
38,603
35,380
13,027
4,308
95,804
105,987
1,031
685
19,382
42,464
38,918
14,330
4,739
105,384
116,585
1,134
753
-60.43%
45.73%
9542.78%
1.45%
#DIV/0!
28.59%
29.55%
95.77%
-98.48%
-61.80%
-39.05%
-16.98%
13.61%
#DIV/0!
3.43%
76.00%
119.46%
-100.00%
288,044
316,848
348,533
383,387
62.89%
-10.54%
2,947
244
11,769
1,234
260,113
1,382,993
1,863
3,242
269
12,946
1,358
286,125
1,521,292
2,050
3,566
296
14,240
1,494
314,737
1,673,421
2,255
3,923
325
15,664
1,643
346,211
1,840,763
2,480
#DIV/0!
-61.77%
-0.42%
-24.56%
37.30%
4.40%
-29.11%
#DIV/0!
-100.00%
-100.00%
-100.00%
95.17%
12.38%
17.76%
1,661,164
1,827,280
2,010,008
2,211,009
6.48%
17.38%
1,949,208
2,144,128
2,358,541
2,594,395
15.00%
11.41%
ANALISIS HORIZONTAL
2015
2016
2017
2018
2009
2010
2011
22,916
25,207
27,728
30,501
325.43%
-18.96%
44,763
13,442
17,246
1,599
8,194
45,117
7,597
49,239
14,786
18,970
1,759
9,013
49,628
8,357
54,163
16,264
20,867
1,935
9,914
54,591
9,192
59,580
17,891
22,954
2,128
10,906
60,050
10,112
43.74%
-64.48%
7.47%
#DIV/0!
#DIV/0!
13.81%
91.01%
-10.53%
-21.17%
-64.05%
#DIV/0!
#DIV/0!
-6.27%
-100.00%
160,873
176,960
194,656
214,121
35.45%
-23.56%
57,750
2,462
115,601
42,383
1,426
271,332
63,525
2,708
127,162
46,622
1,568
298,465
69,878
2,979
139,878
51,284
1,725
328,312
76,866
3,277
153,866
56,412
1,898
361,143
3.54%
-5.71%
-0.01%
-77.10%
0.00%
6.37%
-9.02%
-44.28%
-99.96%
-23.83%
-100.00%
20.61%
490,955
540,050
594,055
653,461
-16.36%
-1.00%
651,827
717,010
788,711
867,582
-3.61%
-8.80%
1,012,045
35,381
-73,981
102,601
221,335
1,113,249
38,919
-81,379
112,862
243,468
1,224,574
42,810
-89,517
124,148
267,815
1,347,032
47,092
-98,469
136,562
294,596
0.00%
-16.65%
-2.01%
0.00%
-141.86%
0.00%
-100.00%
-100.00%
-95.81%
429.53%
1,297,380
1,427,118
1,569,830
1,726,813
28.71%
22.55%
1,949,208
2,144,128
2,358,541
2,594,395
15.00%
11.41%
ANALISIS HORIZONTAL
2015
2016
2017
2018
2009
2010
2011
435,387
478,925
526,818
579,500
44.27%
21.98%
-243,420
-267,762
-294,538
-323,992
5.99%
41.56%
179,560
197,516
217,267
238,994
92.44%
8.41%
15,684
17,253
18,978
20,876
286.66%
52.78%
195,244
214,768
236,245
259,870
112.19%
16.63%
-14,111
-22,934
-921
9,099
-5,439
-150
-15,522
-25,227
-1,013
10,009
-5,983
-164
-17,074
-27,750
-1,114
11,010
-6,581
-181
-18,782
-30,525
-1,225
12,111
-7,239
-199
4.32%
17.30%
-32.92%
-67.02%
-30.48%
#DIV/0!
35.11%
21.07%
-100.00%
-61.76%
-72.40%
#DIV/0!
160,789
176,868
194,555
214,011
119.24%
17.49%
1,209
-14,130
439
1,330
-15,543
483
1,463
-17,098
531
1,609
-18,808
584
1002.27%
-40.34%
-54.74%
226.39%
-16.06%
101.96%
148,307
163,138
179,452
197,397
139.34%
20.13%
-7,046
-20,548
-7,751
-22,603
-8,526
-24,863
-9,379
-27,349
139.95%
139.95%
-100.00%
38.14%
120,713
132,784
146,063
160,669
139.16%
31.92%
1.43
1.58
1.73
1.91
139.32%
31.79%
ANALISIS HORIZONTAL
2012
2013
2014
98.01%
114.28%
-50.83%
87.66%
-29.45%
-39.10%
-40.84%
#DIV/0!
-100.00%
39.80%
30.54%
#DIV/0!
-2.28%
102.10%
-2.88%
378.58%
100.89%
#DIV/0!
-8.26%
94.91%
#DIV/0!
529.78%
-9.71%
-100.00%
-49.82%
17.45%
#DIV/0!
32.30%
-100.00%
#DIV/0!
-40.97%
27.27%
0.27%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
49.66%
2.54%
58.98%
25.27%
#DIV/0!
#DIV/0!
#DIV/0!
-2.70%
0.23%
-5.22%
-21.89%
#DIV/0!
#DIV/0!
#DIV/0!
-2.73%
-0.11%
-6.99%
10.17%
-0.31%
-0.74%
1.39%
2.45%
-0.61%
9.66%
8.43%
ANALISIS HORIZONTAL
2012
2013
2014
-94.10%
657.04%
-92.06%
10.96%
-1.61%
-95.05%
-100.00%
#DIV/0!
-60.57%
#DIV/0!
44.15%
121.95%
3674.44%
#DIV/0!
-62.34%
20.71%
#DIV/0!
8.51%
-66.02%
87.94%
#DIV/0!
15.58%
-64.11%
#DIV/0!
-38.12%
44.51%
-18.35%
-94.39%
-33.47%
1754430.00%
-18.78%
#DIV/0!
-3.79%
-22.92%
-34.85%
9.60%
-34.27%
#DIV/0!
-1.31%
-16.66%
-33.13%
0.00%
-10.52%
#DIV/0!
-0.10%
23.73%
1.55%
-0.49%
5.81%
8.83%
-4.51%
0.00%
#DIV/0!
#DIV/0!
440.81%
-10.00%
0.00%
#DIV/0!
#DIV/0!
25.39%
-4.19%
0.00%
#DIV/0!
#DIV/0!
3.34%
4.27%
-0.43%
-0.33%
1.24%
1.39%
2.45%
-0.61%
4.57%
1.98%
12.63%
ANALISIS HORIZONTAL
2012
2013
2014
-12.38%
-11.21%
-12.79%
10.50%
11.77%
-15.56%
-33.09%
-45.57%
-4.29%
-155.24%
-74.51%
-100.00%
-62.74%
-35.15%
9.24%
3.15%
29.74%
#DIV/0!
193.09%
-51.52%
47.12%
65.72%
-6.76%
#DIV/0!
-64.39%
-100.00%
91.10%
-11.91%
-11.66%
#DIV/0!
74.53%
#DIV/0!
-100.00%
-69.11%
-56.33%
34.60%
-14.88%
5.04%
90.23%
-62.00%
32.50%
-303.50%
-45.31%
-4.06%
-101.30%
-68.82%
-83.27%
181.84%
#DIV/0!
-68.65%
#DIV/0!
-82.03%
#DIV/0!
152.82%
-68.85%
-83.48%
187.37%
-68.83%
-83.48%
187.37%
844,901
Excedente
de
revaluacin
S/.000
85,016
Efecto
adopcin
NIC 12
S/.000
-164,733
2,129
-153
847,030
84,863
-270
-164,733
847,030
84,593
-164,733
2009
2010
Reseva legal
S/.000
Nota 19 b
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
261,611
-406,757
-93,142
10,614
93,142
9,952
168,469
S/.000
620,038
0
12,743
0
9,799
0
30,757
0
0
30,757
-262,292
673,337
Capital
social
emitido
S/.000
Nota 19 a
847,030
Excedente
de
revaluacin
S/.000
84,863
Efecto
adopcin
NIC 12
S/.000
98,528
98,528
S/.000
Nota 19 b
-164,733
168,469
84,593
-164,733
168,469
-14,081
3,316
-270
847,030
0
0
-270
Reseva
legal
168,469
-163,764
771,595
847,030
70,512
-161,417
168,469
2011
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
-262,292
S/.000
673,337
0
0
0
-270
0
Capital
social
emitido
S/.000
Nota 19 a
847,030
Reseva
legal
S/.000
Nota 19 b
168,469
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
-323,762
-219
S/.000
691,737
0
0
0
-219
0
Capital
social
emitido
S/.000
Nota 19 a
847,030
-161,417
161,417
98,528
0
0
98,528
-163,764
771,595
-3,316
847,030
0
-14,081
0
0
-161,417
161,417
235,639
168,469
235,639
283,263
0
0
283,263
-40,718
974,781
-68,559
-68,559
0
0
40
0
0
40
161,417
-161,417
310,859
310,859
847,030
68,559
993,153
847,030
7,052
363,039
1,217,121
847,030
2012
Reseva
legal
S/.000
Nota 19 b
168,469
2013
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
-40,718
847,030
40
310,859
974,781
0
0
0
0
-68,559
0
0
0
40
310,859
363,039
1,217,121
847,030
-102,000
-102,000
0
0
0
0
0
-30
96,821
-68,559
161,417
-161,417
7,052
31,086
S/.000
Capital
social
emitido
S/.000
Nota 19 a
-31,086
-30
96,821
Reseva
legal
S/.000
Nota 19 b
7,052
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
363,039
S/.000
31,086
-31,086
-30
96,821
1,217,121
0
0
0
0
-102,000
0
0
0
-30
96,821
38,138
326,744
1,211,912
-20,000
-20,000
0
0
0
0
0
0
15,992
-102,000
9,682
-9,682
15,992
38,138
326,744
1,211,912
847,030
47,820
313,054
1,207,904
2014
Capital
social
emitido
S/.000
Nota 19 a
847,030
Reseva
legal
S/.000
Nota 19 b
38,138
Resultados
Total
acumulados patrimonio
S/.000
Nota 19 c
326,744
-19,685
1,211,912
0
0
0
0
0
0
0
9,682
0
-19,685
313,054
1,207,904
13,379
0
0
1,599
0
0
0
0
13,379
9,682
847,030
47,820
S/.000
1,599
847,030
49,419
326,433
1,222,882
ACTIVIDADES DE OPERACIN
Cobranza por ventas de bienes y servicios
Otros cobros de efectivo relativos a la actividad
Pago a proveedores de bienes y servicios
Pagos de remuneraciones y beneficios sociales
Impuestos a las ganancias
Pago de tributos
Otros pagos de efectivo relativos a la actividad
Efectivo y equivalente de efectivo neto procedente
de las actividades de operacin
ACTIVIDADES DE INVERSIN
Cobros por venta de propiedades, planta y equipo
Prstamos (recibidos) de entidades relacionadas, neto de cancelaciones
Prstamos (otorgados) cobrados a entidades relacionadas
Intereses cobrados a entidades relacionadas
Pagos por compra de propiedades, planta y equipo
Intereses pagados
Otros cobros relacionados a la actividad
Pagos por compra de activos intangibles
Efectivo y equivalente de efectivo neto procedente
de las actividades de inversin
ACTIVIDADES DE FINANCIAMIENTO
2009
2010
2011
2012
2013
2014
S/.000
S/.000
S/.000
S/.000
S/.000
S/.000
360,071
811
-176,841
-73,004
521,772
2,260
-207,379
-71,163
276,582
-12,120
-5,315
-73,566
-7,879
-48378
93,602
164,045
228,204
14,091
-5705
2,557
-16380
2015
587,551
4,172
-280,494
-121,794
-38,192
-47,223
-2,037
505,096
450
-270,643
-114,818
-7,294
-32,540
-5,850
232,579
21
-149,173
-50,313
-3,126
-264
-164,971.36
0
101,983
74,401
29,724
60,862
2,343
176
14,645
2,431
-75,611
-647
1,077
-44,681
-27,943
25,879
-17,209
21
-56,927
-78,513
2,137
-126,561
-4,067
240
-270
-41
-682
-238
-572
-109
-48,571
-92,377
-129,173
-56,430
-44,647
-19,361
420,571
29,240
-174,933.12
-49,044.22
201,337
-206,561
-26,825
-32,049
97,627
-46,348
-86,476
-35,197
162477
-188,869
111,584
-215,627
15,000
-1,786
-4,779
179,108
-127
1,508
10,827
-15,835
-39,637
-8,264
-68,559
-5,338
-102,000
-16,632
-8,040
-7,799
-8,348
-8,027
-142,852
-37,052
-10,077
-29,182
-50
111
12,982
36,471
-43,821
8,501
19,627
-18,708
3,042
16,024
52,495
8,674
17,175
36,802
16,024
52,495
8,674
17,175
36,802
18,094
281
3,864
2,845
98,528
235,639
13,890
861
256
-10
19,973
477
147
4,549
-16,613
6,848
-12,043
-8,360
8,694
-4,595
46
-389
-4,821
-13,525
12,473
2,108
-64,236
-2,321
20,288
11,311
-50,064
-92
-5,006
-181
1,438
10,408
-13,235
13,545
-8,339
93,604
164,045
2016
2017
2018
530,037
2,924
-61,675.65
-34,893.94
583,041
3,216
-2,166.06
-1,998.62
641,345
3,538
-938.03
-1,058.52
-59,074.03
0
-18,367.83
0
-12,656.74
0
377,317
563,725
630,230