Documentos de Académico
Documentos de Profesional
Documentos de Cultura
- FINANZAS
I.
Introduccin
1) Visin
Ubicarnos dentro del 10% de empresas cementeras ms rentables y comprometidas con el
medioambiente en Amrica Latina.
2) Misin
Ser una empresa innovadora que se especializa en cemento, as como cal y materiales de
construccin.
3) Valores
Creatividad: Capacidad de pensar de forma distinta.
NEGOCIOS INTERNACIONALES
4) Historia
1957 -
Empieza
la
produccin
del
Inicia el funcionamiento del tercer horno de Clinker, con una produccin anual de
540,000 toneladas mtricas por ao.
1989 -
1993 -
1995 -
1998 -
2003 -
2006 -
2012 -
NEGOCIOS INTERNACIONALES
II.
Informacin Financiera
1. Balance General
El Balance General de la empresa se puede apreciar en el siguiente cuadro:
CEMENTOS PACASMAYO S.A.A.
CUENTA
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Otros Activos Financieros
Cuentas por Cobrar Comerciales
(neto)
Otras Cuentas por Cobrar (neto)
Cuentas por Cobrar a Entidades
Relacionadas
Anticipos
Inventarios
Activos Biolgicos
Activos por Impuestos a las
Ganancias
Otros Activos No Financieros
Total Activos Corrientes
Activos No Corrientes
Otros Activos Financieros
Inversiones en Subsidiarias,
Negocios Conjuntos y Asociadas
Otras Cuentas por Cobrar
Cuentas por Cobrar a Entidades
Relacionadas
Propiedades, Planta y Equipo
(neto)
Activos Intangibles Distintos de la
Plusvala
Otros Activos
Total Activos No Corrientes
Total de Activos
Pasivos y Patrimonio
Pasivos Corrientes
Otros Pasivos Financieros
Cuentas por Pagar Comerciales
Otras Cuentas por Pagar
Cuentas por Pagar a Entidades
Relacionadas
Otras Provisiones
Pasivos por Impuestos a las
Ganancias
Total Pasivos Corrientes
Pasivos No Corrientes
Otros Pasivos Financieros
Otras Provisiones
Pasivos por Impuestos Diferidos
Total Pasivos No Corrientes
Total Pasivos
Patrimonio
Capital Emitido
Primas de Emisin
Acciones de Inversin
Otras Reservas de Capital
Resultados Acumulados
Otras Reservas de Patrimonio
Total Patrimonio
Total Pasivo y Patrimonio
Balance General
2013
2014
S/.
S/.
525.643,00
-
S/.
S/.
S/.
13.209,00
S/.
S/.
45.558,00
S/.
117.000,00
S/.
S/.
S/.
278.875,00
-
S/.
S/.
S/.
1.578,00
981.863,00
S/.
S/.
2012
2011
S/.
S/.
2010
904.730,00
-
S/.
S/.
11.377,00
403.950,00
330.316,00
-
4.792,00
S/.
6.269,00
S/.
8.245,00
S/.
S/.
11.795,00
S/.
18.457,00
S/.
33.118,00
S/.
1.482,00
S/.
131.493,00
S/.
128.463,00
S/.
44.286,00
S/.
22.055,00
S/.
S/.
S/.
290.202,00
-
S/.
S/.
S/.
238.243,00
13.807,00
S/.
S/.
S/.
9.697,00
167.571,00
-
S/.
S/.
S/.
7.469,00
118.111,00
-
S/.
15.402,00
S/.
5.493,00
S/.
S/.
S/.
120.029,00
5.867,00
S/.
S/.
7.957,00
S/. 1.366.371,00
S/.
S/.
826.059,00
S/.
S/.
593.233,00
S/.
S/.
275.013,00
12.995,00
S/.
36.058,00
S/.
34.887,00
S/.
22.074,00
S/.
30.813,00
548.652,00
S/.
356.833,00
S/.
275.269,00
S/.
196.328,00
S/.
432.372,00
S/.
970,00
S/.
1.167,00
S/.
235,00
34.723,00
S/.
28.825,00
S/.
10.080,00
S/.
15.327,00
S/. 1.510.526,00
S/. 1.032.830,00
S/.
958.158,00
S/.
867.966,00
S/.
460.733,00
S/.
S/.
S/.
6.966,00
S/.
5.447,00
S/.
12.767,00
S/.
S/.
35.286,00
6.994,00
S/.
S/.
7.199,00
S/.
S/. 2.114.453,00
S/. 3.096.316,00
S/.
S/. 1.467.643,00
S/. 2.834.014,00
S/.
S/. 1.305.075,00
S/. 2.131.134,00
S/.
393,00
S/. 1.103.455,00
S/. 1.696.688,00
S/.
S/.
952.247,00
S/. 1.227.260,00
S/.
S/.
S/.
38.774,00
49.216,00
S/.
S/.
S/.
32.916,00
45.993,00
S/.
S/.
S/.
22.884,00
43.724,00
37.179,00
S/.
S/.
S/.
125.381,00
42.023,00
32.036,00
S/.
S/.
S/.
121.585,00
23.957,00
33.523,00
S/.
5.894,00
S/.
8.440,00
S/.
11.626,00
S/.
18.482,00
S/.
5.567,00
S/.
48.553,00
S/.
23.030,00
S/.
19.770,00
S/.
23.626,00
S/.
20.008,00
S/.
6.838,00
S/.
11.077,00
S/.
12.577,00
S/.
149.275,00
S/.
S/.
S/.
110.379,00
S/.
135.183,00
S/.
252.625,00
S/.
217.217,00
S/.
883.564,00
S/.
657,00
S/.
70.280,00
S/.
954.501,00
S/. 1.103.776,00
S/.
824.022,00
S/.
20.497,00
S/.
84.549,00
S/.
929.068,00
S/. 1.039.447,00
S/.
S/.
S/.
S/.
S/.
192.571,00
16.578,00
81.001,00
290.150,00
425.333,00
S/.
S/.
S/.
S/.
S/.
424.213,00
10.909,00
81.415,00
516.537,00
769.162,00
S/.
S/.
S/.
S/.
S/.
185.670,00
37.708,00
223.378,00
440.595,00
S/.
531.461,00
S/.
553.791,00
S/.
50.503,00
S/.
154.905,00
S/.
696.736,00
S/.
5.144,00
S/. 1.992.540,00
S/. 3.096.316,00
S/.
531.461,00
S/.
561.191,00
S/.
50.503,00
S/.
119.833,00
S/.
512.534,00
S/.
19.045,00
S/. 1.794.567,00
S/. 2.834.014,00
S/.
531.461,00
S/.
561.191,00
S/.
50.503,00
S/.
105.221,00
S/.
439.199,00
S/.
18.226,00
S/. 1.705.801,00
S/. 2.131.134,00
S/.
419.977,00
S/.
S/.
49.575,00
S/.
90.451,00
S/.
358.266,00
S/.
9.257,00
S/.
927.526,00
S/. 1.696.688,00
S/.
418.777,00
S/.
S/.
49.575,00
S/.
74.145,00
S/.
228.135,00
S/.
16.033,00
S/.
786.665,00
S/. 1.227.260,00
NEGOCIOS INTERNACIONALES
2. Estado de Resultados
El Estado de Resultados se muestra a continuacin:
2014
2013
2012
2011
2010
S/.
822.496,00
S/.
829.307,00
S/.
784.576,00
S/.
656.659,00
S/.
623.677,00
Costo de Ventas
S/.
-422.292,00
S/.
-416.054,00
S/.
-416.507,00
S/.
-326.669,00
S/.
-305.256,00
S/.
400.204,00
S/.
413.253,00
S/.
368.069,00
S/.
329.990,00
S/.
318.421,00
S/.
-7.403,00
S/.
-6.575,00
S/.
-12.202,00
S/.
-11.115,00
S/.
-8.083,00
Gastos de Administracin
S/.
-147.390,00
S/.
-154.015,00
S/.
-149.417,00
S/.
-149.709,00
S/.
-113.534,00
S/.
11.113,00
S/.
15.997,00
S/.
12.099,00
S/.
19.526,00
S/.
16.359,00
S/.
S/.
S/.
S/.
-95.994,00
S/.
S/.
S/.
S/.
87.120,00
S/.
218.549,00
S/.
179.818,00
S/.
213.163,00
S/.
24.850,00
S/.
3.474,00
S/.
6.379,00
-36.124,00
S/.
-27.047,00
S/.
-18.467,00
S/.
-15.058,00
-48.342,00
S/.
-345,00
S/.
2.699,00
S/.
67.766,00
S/.
9.491,00
S/.
S/.
33.815,00
258.168,00
S/.
224.259,00
S/.
216.007,00
S/.
201.339,00
S/.
272.250,00
S/.
-65.341,00
S/.
-68.625,00
S/.
-68.304,00
S/.
-38.276,00
S/.
-64.643,00
S/.
192.827,00
S/.
155.634,00
S/.
147.703,00
S/.
163.063,00
S/.
207.607,00
S/.
10.537,00
S/.
267.061,00
S/.
268.660,00
S/.
Ingresos Financieros
S/.
15.473,00
S/.
30.574,00
Gastos Financieros
S/.
-30.539,00
S/.
S/.
-14.612,00
S/.
S/.
20.785,00
S/.
S/.
NEGOCIOS INTERNACIONALES
S/.
2014
192.827,00
S/.
2013
155.634,00
Ajustes para Conciliar con la Ganancia (Prdida) Neta del Ejercicio con el Efectivo proveniente
de las Actividades de Operacin por:
Gasto por Intereses
Ingreso por Intereses
Prdida (Ganancia) por Diferencias de Cambio no Realizadas
Gasto por Impuestos a las Ganancias
S/.
S/.
S/.
S/.
30.539,00
-15.473,00
19.203,00
65.341,00
S/.
S/.
S/.
S/.
36.124,00
-30.574,00
48.486,00
68.625,00
Ajustes No Monetarios:
Prdidas por Deterioro de Valor (Reversiones de Prdidas por Deterioro de Valor) Reconocidas en el
Resultado del Ejercicio
S/.
-437,00
S/.
S/.
S/.
38.599,00
214,00
-21.788,00
S/.
S/.
S/.
36.816,00
1.726,00
-2.332,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-40.255,00
10.899,00
6.380,00
5.741,00
98.963,00
291.790,00
16.307,00
-41.820,00
-49.282,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-6.604,00
-55.168,00
-2.465,00
-14.856,00
79.778,00
235.412,00
35.274,00
-19.726,00
-67.024,00
S/.
216.995,00
S/.
183.936,00
S/.
S/.
S/.
18.505,00
18.936,00
21.675,00
S/.
2.532,00
S/.
1.161,00
S/.
S/.
S/.
S/.
-11.327,00
-39.353,00
-519.814,00
-250,00
S/.
S/.
S/.
S/.
S/.
-8.300,00
-86.778,00
-110.571,00
-2.772,00
412.744,00
S/.
208.016,00
S/.
781.981,00
0
S/.
-511.628,00
S/.
-115.824,00
S/.
S/.
-235.369,00
-58.093,00
S/.
-115.824,00
S/.
488.519,00
S/.
-410.457,00
S/.
880.471,00
S/.
31.370,00
S/.
12.882,00
S/.
S/.
S/.
-379.087,00
904.730,00
525.643,00
S/.
S/.
S/.
893.353,00
11.377,00
904.730,00
NEGOCIOS INTERNACIONALES
Saldos al 01 de
Enero del 2013
Ganancia
(Prdida) Neta del
Ejercicio
Otro Resultado
Integral
Dividendos en
Efectivo Declarados
Incremento
(Disminucin) por
Transferencia y
Otros Cambios de
Patrimonio
Saldos al 31 de
Diciembre del 2013
Saldos al 01 de
Enero del 2014
Ganancia
(Prdida) Neta del
Ejercicio
Otro Resultado
Integral
Dividendos en
Efectivo Declarados
Incremento
(Disminucin) por
Transferencia y
Otros Cambios de
Patrimonio
Saldos al 31 de
Diciembre del 2014
Inversiones en
Instrumentos de
Patrimonio
Medidos al Valor
Razonable
Diferencias de
Cambio por
Conversin de
Operaciones en el
Extranjero
Otras Reservas
de Patrimonio
Total Patrimonio
18.226,00
S/.
-1.515,00
S/. 16.711,00
S/. 1.833.252,00
S/.
S/.
S/.
S/.
155.634,00
S/.
819,00
S/.
1.515,00
S/.
2.334,00
S/.
2.334,00
S/.
S/.
S/.
S/.
S/.
-58.196,00
-14.612,00
S/.
S/.
S/.
S/.
S/.
-2.184,00
Coberturas de
Flujos de
Efectivo
Capital Emitido
Primas de
Emisin
Acciones de
Inversin
Otras Reservas
de Capital
Resultados
Acumulados
S/. 531.461,00
S/. 558.478,00
S/. 50.503,00
S/. 105.221,00
S/.
570.878,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
155.634,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-58.196,00
S/.
S/.
-2.184,00
S/.
S/.
14.612,00
S/.
S/. 531.461,00
S/. 556.294,00
S/. 50.503,00
S/. 119.833,00
S/.
653.704,00
S/.
S/.
19.045,00
S/.
S/. 19.045,00
S/. 1.930.840,00
S/. 531.461,00
S/. 556.294,00
S/. 50.503,00
S/. 119.833,00
S/.
653.704,00
S/.
S/.
19.045,00
S/.
S/. 19.045,00
S/. 1.930.840,00
S/.
S/.
S/.
S/.
S/.
192.827,00
S/.
S/.
S/.
S/.
S/.
192.827,00
S/.
S/.
S/.
S/.
S/.
S/.
4.926,00
S/.
-18.827,00
S/.
S/.-13.901,00
S/.
-13.901,00
S/.
S/.
S/.
S/.
S/.
-116.393,00
S/.
-833,00
S/. 116.393,00
S/.
S/.
S/.
S/.
S/.
S/.
-2.503,00
S/.
S/.
35.072,00
S/.
-33.402,00
S/.
S/.
S/.
S/.
S/. 154.905,00
S/.
696.736,00
S/.
4.926,00
S/.
218,00
S/.
S/.
5.144,00
S/. 531.461,00
S/. 553.791,00
S/. 50.503,00
NEGOCIOS INTERNACIONALES
S/. 1.992.540,00
Cuenta
Capital Emitido
S/.
Acciones de
Inversin
Primas de Emisin
419.977,00
S/.
S/.
Otras Reservas de
Capital
49.575,00
S/.
90.451,00
S/.
358.266,00
S/.
147.703,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
111.484,00
S/.
S/.
561.191,00
S/.
S/.
928,00
Inversiones en
instrumentos de
patrimonio medidos
al valor razonable
Resultados
Acumulados
-52.000,00
-
S/.
14.770,00
S/.
-14.770,00
S/.
S/.
S/.
9.257,00
8.969,00
Otras Reservas de
Patrimonio
S/.
S/.
S/.
9.257,00
8.969,00
Total Patrimonio
S/.
927.526,00
S/.
147.703,00
S/.
8.969,00
S/.
S/.
S/.
-52.000,00
S/.
S/.
S/.
673.603,00
S/.
S/.
S/.
S/.
531.461,00
S/.
561.191,00
S/.
50.503,00
S/.
105.221,00
S/.
439.199,00
S/.
18.226,00
S/.
18.226,00
S/. 1.705.801,00
S/.
531.461,00
S/.
561.191,00
S/.
50.503,00
S/.
105.221,00
S/.
439.199,00
S/.
18.226,00
S/.
18.226,00
S/. 1.705.801,00
S/.
146.143,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-58.196,00
S/.
S/.
S/.
S/.
S/.
S/.
531.461,00
S/.
561.191,00
S/.
50.503,00
S/.
14.612,00
S/.
-14.612,00
S/.
119.833,00
S/.
512.534,00
S/.
S/.
S/.
819,00
19.045,00
NEGOCIOS INTERNACIONALES
S/.
S/.
S/.
S/.
819,00
19.045,00
S/.
146.143,00
S/.
819,00
S/.
-58.196,00
S/.
S/. 1.794.567,00
5. Anlisis Vertical
5.1.
Balance General
2014
2013
2012
2011
2010
16,98%
0%
31,92%
0,53%
19,47%
9,78%
0%
18,95%
0%
0%
0,43%
0,17%
0,29%
0,49%
0,48%
1,47%
0,42%
0,87%
1,95%
0,12%
3,78%
4,64%
6,03%
2,61%
1,80%
0%
0%
0%
0,57%
0,61%
9,01%
10,24%
11,18%
9,88%
9,62%
Activos Biolgicos
0%
0%
0,65%
0%
0%
0%
0,54%
0,26%
0%
0%
0,05%
0,28%
0%
0%
0%
31,71%
48,21%
38,76%
34,96%
22,41%
0,42%
1,27%
1,64%
1,30%
2,51%
17,72%
12,59%
12,92%
11,57%
35,23%
0,02%
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Otros Activos Financieros
Anticipos
Inventarios
Activos No Corrientes
0%
0%
0,05%
0,07%
1,14%
1,23%
1,35%
0,59%
1,25%
48,78%
36,44%
44,96%
51,16%
37,54%
0,23%
0,25%
0,33%
0,32%
1,04%
0%
0%
0%
0,02%
0%
68,29%
51,79%
61,24%
65,04%
77,59%
100%
100%
100%
100%
100%
Otros Activos
Total Activos No Corrientes
Total de Activos
Pasivos y Patrimonio
Pasivos Corrientes
Otros Pasivos Financieros
0%
0%
1,07%
7,39%
9,91%
1,25%
1,16%
2,05%
2,48%
1,95%
1,59%
1,62%
1,74%
1,89%
2,73%
0,19%
0,30%
0,55%
1,09%
0,45%
Otras Provisiones
1,57%
0,81%
0,93%
1,39%
1,63%
0,22%
0%
0%
0,65%
1,02%
4,82%
3,89%
6,34%
14,89%
17,70%
28,54%
29,08%
9,04%
25%
15,13%
0%
0,72%
0,78%
0,64%
0%
2,27%
2,98%
3,80%
4,80%
3,07%
30,83%
32,78%
13,61%
30,44%
18,20%
Total Pasivos
35,65%
36,68%
19,96%
45,33%
35,90%
Capital Emitido
17,16%
18,75%
24,94%
24,75%
34,12%
Primas de Emisin
17,89%
19,80%
26,33%
0%
0%
Acciones de Inversin
1,63%
1,78%
2,37%
2,92%
4,04%
Pasivos No Corrientes
Otros Pasivos Financieros
Otras Provisiones
Patrimonio
5%
4,23%
4,94%
5,33%
6,04%
22,50%
18,09%
20,61%
21,12%
18,59%
0,17%
0,67%
0,86%
0,55%
1,31%
Total Patrimonio
64,35%
63,32%
80,04%
54,67%
64,10%
100%
100%
100%
100%
100%
NEGOCIOS INTERNACIONALES
5.2.
Estado de Resultados
2014
2013
2012
2011
2010
100%
100%
100%
100%
100%
Costo de Ventas
-51,34%
-50,17%
-53,09%
-49,75%
-48,94%
48,66%
49,83%
46,91%
50,25%
51,06%
-0,90%
-0,79%
-1,56%
-1,69%
-1,30%
Gastos de Administracin
-17,92%
-18,57%
-19,04%
-22,80%
-18,20%
1,35%
1,93%
1,54%
2,97%
2,62%
0%
0%
0%
-14,62%
0%
1,28%
0%
0%
13,27%
0%
32,47%
32,40%
27,86%
27,38%
34,18%
Ingresos Financieros
1,88%
3,69%
3,17%
0,53%
1,02%
Gastos Financieros
-3,71%
-4,36%
-3,45%
-2,81%
-2,41%
-1,78%
-5,83%
-0,04%
0,41%
10,87%
2,53%
1,14%
0%
5,15%
0%
31,39%
27,04%
27,53%
30,66%
43,65%
-7,94%
-8,27%
-8,71%
-5,83%
-10,36%
23,44%
18,77%
18,83%
24,83%
33,29%
NEGOCIOS INTERNACIONALES
6. Anlisis Horizontal
6.1. Balance General (S/.)
El Anlisis Horizontal del Balance General (S/.) se muestra a continuacin:
CUENTA
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Otros Activos Financieros
Cuentas por Cobrar Comerciales (neto)
Otras Cuentas por Cobrar (neto)
Cuentas por Cobrar a Entidades
Relacionadas
Anticipos
Inventarios
Activos Biolgicos
Activos por Impuestos a las Ganancias
Otros Activos No Financieros
Total Activos Corrientes
Activos No Corrientes
Otros Activos Financieros
Inversiones en Subsidiarias, Negocios
Conjuntos y Asociadas
Otras Cuentas por Cobrar
Cuentas por Cobrar a Entidades
Relacionadas
Propiedades, Planta y Equipo (neto)
Activos Intangibles Distintos de la Plusvala
Otros Activos
Total Activos No Corrientes
Total de Activos
Pasivos y Patrimonio
Pasivos Corrientes
Otros Pasivos Financieros
Cuentas por Pagar Comerciales
Otras Cuentas por Pagar
Cuentas por Pagar a Entidades
Relacionadas
Otras Provisiones
Pasivos por Impuestos a las Ganancias
Total Pasivos Corrientes
Pasivos No Corrientes
Otros Pasivos Financieros
Otras Provisiones
Pasivos por Impuestos Diferidos
Total Pasivos No Corrientes
Total Pasivos
Patrimonio
Capital Emitido
Primas de Emisin
Acciones de Inversin
Otras Reservas de Capital
Resultados Acumulados
Otras Reservas de Patrimonio
Total Patrimonio
Total Pasivo y Patrimonio
2012/2011
S/. -379.087,00
S/.
S/.
8.417,00
S/.
33.763,00
S/.
S/.
S/.
S/.
893.353,00
-403.950,00
-1.477,00
-6.662,00
S/.
S/.
S/.
S/.
-318.939,00
403.950,00
-1.976,00
-14.661,00
S/.
S/.
3.030,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-14.493,00
S/.
S/.
S/.
S/.
210.287,00
2.378,00
31.636,00
84.177,00
S/.
22.231,00
-9.697,00
70.672,00
13.807,00
5.493,00
232.826,00
S/.
S/.
S/.
S/.
S/.
S/.
2.228,00
49.460,00
318.220,00
S/.
S/.
-11.327,00
S/.
S/.
-15.402,00
S/.
-6.379,00
S/. -384.508,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-23.063,00
S/.
1.171,00
S/.
12.813,00
S/.
-8.739,00
S/.
191.819,00
S/.
81.564,00
S/.
78.941,00
S/.
-236.044,00
S/.
S/.
563,00
51.959,00
-13.807,00
9.909,00
7.957,00
540.312,00
2011/2010
S/.
-970,00
S/.
-197,00
S/.
932,00
S/.
5.898,00
S/.
18.745,00
S/.
-5.247,00
S/.
S/.
S/.
S/.
S/.
477.696,00
-205,00
646.810,00
262.302,00
S/.
S/.
S/.
S/.
S/.
74.672,00
233,00
162.568,00
702.880,00
S/.
S/.
S/.
S/.
S/.
90.192,00
1.519,00
-393,00
201.620,00
434.446,00
S/.
S/.
S/.
S/.
S/.
407.233,00
-7.320,00
393,00
151.208,00
469.428,00
S/.
S/.
S/.
5.858,00
3.223,00
S/.
S/.
S/.
-22.884,00
-10.808,00
8.814,00
S/.
S/.
S/.
-102.497,00
1.701,00
5.143,00
S/.
S/.
S/.
3.796,00
18.066,00
-1.487,00
S/.
-2.546,00
S/.
-3.186,00
S/.
-6.856,00
S/.
12.915,00
S/.
S/.
S/.
25.523,00
6.838,00
38.896,00
S/.
S/.
S/.
3.260,00
-24.804,00
S/.
S/.
S/.
-3.856,00
-11.077,00
-117.442,00
S/.
S/.
S/.
3.618,00
-1.500,00
35.408,00
S/.
S/.
S/.
S/.
S/.
59.542,00
-19.840,00
-14.269,00
25.433,00
64.329,00
S/.
S/.
S/.
S/.
S/.
631.451,00
3.919,00
3.548,00
638.918,00
614.114,00
S/.
S/.
S/.
S/.
S/.
-231.642,00
5.669,00
-414,00
-226.387,00
-343.829,00
S/.
S/.
S/.
S/.
S/.
238.543,00
10.909,00
43.707,00
293.159,00
328.567,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-7.400,00
35.072,00
184.202,00
-13.901,00
197.973,00
262.302,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
14.612,00
73.335,00
819,00
88.766,00
702.880,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
111.484,00
561.191,00
928,00
14.770,00
80.933,00
8.969,00
778.275,00
434.446,00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1.200,00
16.306,00
130.131,00
-6.776,00
140.861,00
469.428,00
10
NEGOCIOS INTERNACIONALES
2014/2013
2013/2012
2012/2011
2011/2010
-41,90%
175,65%
286,25%
-11,02%
-3,90%
-100%
-80,17%
-28,14%
7852,27%
-100%
-23,56%
-36,09%
2,36%
21,81%
-100%
180,39%
65,41%
-96,56%
-23,97%
-44,27%
190,08%
-100%
42,17%
39,25%
175,20%
40,53%
2134,68%
100,80%
29,83%
41,88%
115,71%
-63,96%
3,36%
58,05%
-28,36%
53,76%
29,63%
40,21%
-54,59%
1,62%
46,25%
-2,85%
44,07%
9,26%
-100,00%
20,46%
7,79%
3,34%
12,46%
32,98%
-16,88%
185,96%
10,39%
27,89%
-100%
18,27%
25,61%
396,60%
-34,23%
88,39%
-57,34%
15,88%
38,25%
17,80%
7,01%
-30,17%
110,83%
35,24%
-100%
-24,72%
23,71%
-27,40%
16,49%
-18,35%
-81,75%
4,05%
16,05%
-37,10%
-16,32%
-100%
-46,49%
3,12%
75,41%
-4,44%
231,99%
18,08%
-11,93%
16,30%
7,23%
-96,79%
-16,88%
2,74%
6,19%
327,91%
23,64%
4,38%
220,20%
144,38%
-54,61%
51,97%
-0,51%
-43,83%
-44,70%
128,48%
115,91%
131,24%
74,57%
0%
-1,32%
0%
29,27%
35,94%
-72,99%
11,03%
9,26%
0%
0%
0%
13,89%
16,70%
4,49%
5,20%
32,98%
26,55%
1,87%
16,33%
22,59%
96,89%
83,91%
25,61%
0,29%
0%
21,99%
57,04%
-42,26%
17,91%
38,25%
11
NEGOCIOS INTERNACIONALES
2014/2013
2013/2012
2012/2011
2011/2010
S/.
-6.811,00
S/.
44.731,00
S/.
127.917,00
S/.
32.982,00
Costo de Ventas
S/.
-6.238,00
S/.
453,00
S/.
-89.838,00
S/.
-21.413,00
S/.
-13.049,00
S/.
45.184,00
S/.
38.079,00
S/.
11.569,00
S/.
-828,00
S/.
5.627,00
S/.
-1.087,00
S/.
-3.032,00
Gastos de Administracin
S/.
6.625,00
S/.
-4.598,00
S/.
292,00
S/.
-36.175,00
S/.
-4.884,00
S/.
3.898,00
S/.
-7.427,00
S/.
3.167,00
S/.
S/.
S/.
95.994,00
S/.
-95.994,00
S/.
S/.
-87.120,00
S/.
87.120,00
S/.
10.537,00
S/.
-1.599,00
S/.
50.111,00
S/.
38.731,00
S/.
-33.345,00
Ingresos Financieros
S/.
-15.101,00
S/.
5.724,00
S/.
21.376,00
S/.
-2.905,00
Gastos Financieros
S/.
5.585,00
S/.
-9.077,00
S/.
-8.580,00
S/.
-3.409,00
S/.
33.730,00
S/.
-47.997,00
S/.
-3.044,00
S/.
-65.067,00
S/.
11.294,00
S/.
9.491,00
S/.
-33.815,00
S/.
33.815,00
S/.
33.909,00
S/.
8.252,00
S/.
14.668,00
S/.
-70.911,00
S/.
3.284,00
S/.
-321,00
S/.
-30.028,00
S/.
26.367,00
S/.
37.193,00
S/.
7.931,00
S/.
-15.360,00
S/.
-44.544,00
12
NEGOCIOS INTERNACIONALES
2014/2013
2013/2012
2012/2011
2011/2010
-0,82%
5,70%
19,48%
5,29%
Costo de Ventas
1,50%
-0,11%
27,50%
7,01%
-3,16%
12,28%
11,54%
3,63%
12,59%
-46,12%
9,78%
37,51%
Gastos de Administracin
-4,30%
3,08%
-0,20%
31,86%
-30,53%
32,22%
-38,04%
19,36%
-100%
-100%
-0,60%
22,93%
21,54%
-15,64%
Ingresos Financieros
-49,39%
23,03%
615,31%
-45,54%
Gastos Financieros
-15,46%
33,56%
46,46%
22,64%
-69,77%
13912,17%
-112,78%
-96,02%
119%
-100%
15,12%
3,82%
7,29%
-26,05%
-4,79%
0,47%
78,45%
-40,79%
23,90%
5,37%
-9,42%
-21,46%
13
NEGOCIOS INTERNACIONALES
7. Ratios
7.1.
Liquidez
2014
2013
2012
2011
2010
6,58
12,38
6,11
2,35
1,27
Indices de Liquidez
Razn Rpida o Prueba del
cido (RA)
2013
2012
2011
2010
2014
2013
2012
2011
2010
4,71
9,75
4,35
1,68
0,72
2013
2012
14
2011
2010
NEGOCIOS INTERNACIONALES
Indices de Liquidez
Razn de Efectivo (RE)
2014
2013
2012
2011
2010
3,52
8,20
0,08
1,31
0,55
Indices de Liquidez
Capital de Trabajo (CT)
2013
2014
S/.
832.588,00
2012
2011
2013
2010
2012
S/. 1.255.992,00
S/.
690.876,00
2011
S/.
340.608,00
2010
S/.
57.796,00
2013
15
2012
2011
2010
NEGOCIOS INTERNACIONALES
7.2.
Gestin
Los Ratios de Gestin se muestran en los siguientes cuadros:
2014
2013
2012
2011
2010
62,27
173,06
125,15
79,64
106,30
0,00
2014
2013
2014
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
2013
2014
2013
2012
2012
16
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
2014
2013
2012
2011
2010
1,51
1,43
1,75
1,95
2,58
2013
2014
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
241
255
209
187
141
50
0
2014
2013
2014
2013
2012
2012
17
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
2014
2013
2012
2011
2010
0,54
0,80
0,82
0,76
1,35
0,40
0,20
0,00
2014
2014
2013
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
0,27
0,29
0,37
0,39
0,51
2013
2014
2013
2012
2012
18
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
7.3.
Endeudamiento
2014
2013
2012
2011
2010
6,15%
7,92%
27,24%
27,61%
Ratios de Endeudamiento
Endeudamiento de Largo Plazo
(RELP)
2013
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
47,90%
51,77%
17,01%
55,69%
28,40%
2013
2013
2012
2012
19
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
Ratios de Endeudamiento
Endeudamiento Total (RET)
2014
2013
2012
2011
2010
55,40%
57,92%
24,93%
82,93%
56,01%
2014
2014
Ratios de Endeudamiento
Ratio de Endeudamiento del
Activo (REA)
2013
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
35,65%
36,68%
19,96%
45,33%
35,90%
20,00%
10,00%
0,00%
2014
2014
2013
2013
2012
2012
20
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
Ratios de Endeudamiento
2014
2013
2012
2011
2010
8,74
7,44
8,08
9,74
14,16
2013
2013
2012
2012
21
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
7.4.
Rendimiento
2014
2013
2012
2011
2010
48,66%
49,83%
46,91%
50,25%
51,06%
Indices de Rentabilidad
Rentabilidad Operativa (RO)
2013
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
32,47%
32,40%
27,86%
27,38%
34,18%
25,00%
20,00%
15,00%
10,00%
5,00%
0,00%
2014
2014
2013
2013
2012
2012
22
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
Indices de Rentabilidad
Rentabilidad Neta Sobre Ventas
(RN)
2014
2013
2012
2011
2010
23,44%
18,77%
18,83%
24,83%
33,29%
10,00%
5,00%
0,00%
2014
2014
2013
2013
2012
2012
2011
2011
2010
2010
Indices de Rentabilidad
2014
2013
2012
2011
2010
9,68%
8,67%
8,66%
17,58%
26,39%
2013
2013
2012
2012
23
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES
Indices de Rentabilidad
Rentabilidad Sobre la Inversin
(ROA) - Caso 1
2014
2013
2012
2011
2010
6,23%
5,49%
6,93%
9,61%
16,92%
2014
2013
2014
Indices de Rentabilidad
Rentabilidad Sobre la Inversin
(ROA) - Caso 2
2013
2012
2012
2011
2011
2010
2010
2014
2013
2012
2011
2010
8,63%
9,48%
10,26%
10,60%
17,37%
15,00%
2013
10,00%
2012
2011
5,00%
2010
0,00%
2014
2013
2012
24
2011
2010
NEGOCIOS INTERNACIONALES
Indices de Rentabilidad
Rentabilidad Sobre la Inversin
(ROA) - Caso 3
2014
2013
2012
2011
2010
6,04%
6,64%
7,18%
7,42%
12,16%
2014
10,00%
2013
8,00%
2012
6,00%
2011
4,00%
2010
2,00%
0,00%
2014
2013
2012
2011
25
2010
NEGOCIOS INTERNACIONALES
7.5.
Mercado
Indices de Mercado
Utilidad por Accin (UPA)
2014
2013
2012
2011
2010
0,36
0,29
0,28
0,39
0,50
2014
2013
2014
2013
2012
2012
2011
2011
2010
2010
Indices de Mercado
2014
2013
2012
2011
2010
3,75
3,38
3,21
2,21
1,88
2013
2014
2013
2012
2012
26
2011
2011
2010
2010
NEGOCIOS INTERNACIONALES