Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2014
30304.2
6/1/2920
33224.8
143761
51133.3
194894
234653
1,653,911.00
7/1/4724
473925
554007
-212249
341758
24261.9
35515.2
20311.1
22239.8
918011
61896.1
2/1/9208
0
53738.8
87803.2
212646.3
193195
193195
246934
42795.6
2/1/1397
26393.9
476428
84178.8
367635
-
2013
12850.7
3/1/3146
15997
129015
41025.8
170040
238517
6/1/5127
9/1/4674
434356
522926
-192858
330068
22812.9
30755.8
17137.5
14732.7
849863
56063.7
5/1/8838
0
64617.2
67189.9
196709.3
173822
173822
238439
34612.1
879.3
1/1/1462
420648
84178.8
347131
-
2012
58876.3
8/1/3344
62221.1
124759
35082.6
159841
206542
19023.4
447628
407075
-149402
322210
20871.2
28803.5
15477.6
21123
856113
56161.8
8310
0
99437.7
61170.2
225080
167761
167761
267199
33604.7
573.2
5217
432236
84178.8
326929
-
-7763.8
-2466.4
441584
918011
747.01
747.01
-
-1351.2
-742.8
429215
849863
747.01
747.01
-
12768.6
423877
856113
747.01
747.01
-
2011
20855.4
2/1/1397
22252.6
123874
2/1/7237
131111
173974
45146
372484
457942
-136437
321504
22577.6
29888.3
13209.8
14466.6
774130
55731
0
50062.8
62064.2
167858
0
177715
227778
26770.9
292.4
3/1/3282
375919
84178.8
313546
-
2010
16757.5
7/1/1202
17960.3
108359
609.1
108968
107877
40016
274821
401199
-122457
278743
0
3/1/8863
5/1/9627
13504.3
585559
44851.4
87.1
30732.2
57892.3
133563
49691
268.2
49959.3
80778.6
25930.1
0
3/1/5431
214884
84178.8
0
286955
-
487.2
398212
774130
747.01
747.01
-
-458.6
370675
585559
747.01
747.01
-
Caja y Banco
Caja, Banco y Equivalentes
Inversiones a corto plazo
Total efectivo e inversiones a corto plazo
Cuentas por Cobrar
Otras Cuentas por Cobrar
Total cuentas por cobrar
Inventarios Totales
Gastos prepagados
Otros Activos Circulantes
Total Activo Corriente
Propiedad, Planta y Equipo Bruto
Depreciacin acumudala
Propiedad, Planta y Equipo Neto
Plusvalia (marca)
Intangibles Neto
Inversiones a largo plazo
Efectos por cobrar largo plazo
Otros Activos a largo plazo
Otros Activos a largo plazo
Total Activos
Cuentas por Pagar
Gasto acumulado por pagar
Deuda a corto plazo
Porcion de la deuda total largo plazo/ Arrendamiento
Otros pasivos circulantes
Total Pasivos Circulantes
Deuda largo plazo
Prestamos de accionistas
Total deuda largo plazo
Impuestos Diferidos
Intereses Minoritarios
Otros pasivos
total pasivos
Acciones preferentes reembolsables
Acciones preferentes no reembolsables
Acciones comunes
Capital Adicional Pagado
Utilidades Retenidas
Acciones en tesoreria
Deuda de garantia Esop
Ganancia no realizada
Otros varoles de renta variable
Total Patrimonio
Total Pasivo y patrominio
Acciones estimadas- Acciones comunes de Primera
Cash
Cash & Equivalents
Short Term Investments
Cash and Short Term Investments
Accounts Receivable - Trade, Net
Receivables - Other
Total Receivables, Net
Total Inventory
Prepaid Expenses
Other Current Aseets, Total
Total Current Assets
Property/Plant/Equipment, Total - Gross
Accumulated Depreciation, Total
Property/Plant/Equipment, Total - Net
Goodwill, Net
Intangibles, Net
Long Term Investments
Notes Receivable - Long Term
Other Long Term Assets, Total
Other Assets, Total
Totol Assets
Accounts Payable
Accrued Expenses
Notes Payable/Short Term Debit
Current Port. Of LT Debt/Capital Leases
Other Current liabilities, Total
Total Current Liabilities
Long Term Debt
Capital Lease Obligations
Total Long Term Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total
Total Liabilities
Redeemable Preferred Stock, Total
Preferred Stock - Non Redeemable, Net
Common Stock, Total
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Treasury Stock - Common
ESOP Debt Guarantee
Unrealized Gain (Loss)
Other Equilty, Total
Total Equity
Total Liabilities & Shareholders' Equity
Shares Outs - Common Stock Primary Issue
2,014.00
30,304.20
2,920.60
33,224.80
143,761.00
51,133.30
194,894.30
234,653.00
6,428.40
4,724.70
473,925.20
554,007.00
212,249.00
341,758.00
24,261.90
35,515.20
20,311.10
22,239.80
918,011.20
61,896.10
9,208.20
53,738.80
87,803.20
212,646.30
193,195.00
193,195.00
42,795.60
1,397.15
26,393.87
476,427.92
84,178.80
367,635.00
7,763.80
2,466.40
441,583.60
918,011.52
747.01
2,013.00
12,850.40
3,146.30
15,996.70
129,015.00
41,025.80
170,040.80
238,517.00
5,127.60
4,674.90
434,357.00
522,926.00
192,858.00
330,068.00
22,812.90
30,755.80
17,137.50
14,732.70
849,863.90
56,063.70
8,838.50
64,617.20
67,189.90
196,709.30
173,822.00
173,822.00
34,612.10
879.30
14,625.10
420,647.80
84,178.80
347,131.00
1,351.20
742.80
429,215.80
849,863.60
747.01
747.01
-
0.32
747.01
0.30
2,012.00
58,876.30
3,344.80
62,221.10
124,759.00
35,082.60
159,841.60
206,542.00
19,023.40
447,628.10
471,612.00
- 149,402.00
322,210.00
20,871.20
28,803.50
15,477.50
21,123.00
856,113.30
56,161.80
8,310.00
99,437.70
61,170.20
225,079.70
167,761.00
167,761.00
33,604.70
573.20
5,217.00
432,235.60
###
84,178.80
326,929.00
###
###
12,768.60
423,876.40
856,112.00
747.01
2,011.00
20,855.40
1,397.20
22,252.60
123,874.00
7,237.20
131,111.20
173,974.00
45,146.00
372,483.80
457,942.00
136,437.00
321,505.00
22,577.60
29,888.30
13,209.80
14,466.60
774,131.10
55,731.00
50,062.80
62,064.20
167,858.00
177,715.10
177,715.10
26,770.90
292.40
3,282.32
375,918.72
84,178.80
313,546.00
487.20
398,212.00
774,130.72
747.01
2,010.00
16,757.50
1,202.80
17,960.30
108,359.00
609.10
108,968.10
107,877.00
40,016.00
274,821.40
401,199.00
122,457.00
278,742.00
8,863.35
9,627.46
13,504.00
585,558.21
44,851.40
87.10
30,732.20
57,892.30
133,563.00
49,691.00
268.20
49,959.20
25,930.10
5,431.70
214,884.00
84,178.80
286,955.00
458.60
370,675.20
585,559.20
747.01
PARA EL FLUJO
225.70
14,746.00
4,256.00
10,107.50
5,943.20
3,864.00
31,975.00
1,300.80
49.80
5,127.60
-
31,081.00
-
198.50
19,391.00
14,348.50
51,314.00
43,456.00
1,449.00
1,941.70
4,759.40
1,952.30
3,173.60
1,660.00
7,507.10
6,390.30
5,832.40
369.70
98.10
528.50
10,878.40
20,613.30
34,820.50
6,019.70
19,373.00
6,061.00
8,183.50
517.85
11,768.77
1,007.40
306.10
9,408.10
6,412.60
1,723.60
1,351.20
13,511.40
747.01
1.30
747.01
0.38
747.01
-
0.99
1,947.60
194.40
885.00
15,515.00
27,845.40
6,628.10
32,568.00
66,097.00
26,122.60
5,130.00
13,670.00
56,743.00
12,965.00
1,706.40
22,577.60
1,084.80
21,024.95
2,267.70
3,582.34
6,656.40
962.60
430.80
8,310.00
10,879.60
-
99,437.70
894.00
9,954.10
128,024.10
6,833.80
280.80
1,934.68
840.80
292.40
2,149.38
12,281.40
13,980.00
30,732.20
4,171.90
945.80
En millones de USD
Ingresos
Otros ingresos
2,014
2,013
583,313.00
475,622.00
Ingresos totales
583,313.00
475,622.00
Costo de venta
362,601.00
311,387.00
Ganancia Bruta
220,712.00
164,235.00
154,625.00
125,070.00
Desarrollo e innovacion
Depreciacion y amortizacion
2,204.60
2,540.60
Intereses / Inversiones
871.60
411.90
157,701.20
128,022.50
63,010.80
36,212.50
4,687.40
6,347.10
232.50
8,039.40
6,612.20
56,398.60
18,401.00
37,997.60
599.60
37,398.00
37,398.00
37,997.20
37,997.20
747.01
50,063.00
50,063.00
747.01
50,063.00
50,063.00
6,090.80
17,013.00
2,685.70
2,078.00
6,158.50
42,371.00
8,762.00
33,609.00
435.50
33,173.50
33,173.50
33,173.50
33,173.50
747.01
44,409.00
44,409.00
747.01
44,409.00
44,409.00
412,528.00
13,284.00
56,398.20
18,401.00
37,997.20
37,397.60
50,063.00
50,063.00
348,931.00
12,972.30
42,371.10
8,762.00
33,609.10
33,173.60
44,409.00
44,409.00
2,012
2,011
448,250.00
420,714.00
2,021.00
448,250.00
422,735.00
302,963.00
280,157.00
145,287.00
142,578.00
107,621.00
101,368.00
1,673.90
6,315.80
-
7,282.00
172.40
18,935.70
109,122.50
81,466.10
36,164.50
61,111.90
4,561.00
14,291.00
1,685.70
3,439.90
4,604.40
40,768.90
10,465.50
30,303.40
281.10
30,022.30
30,022.30
30,022.30
30,022.30
747.01
40,190.00
40,190.00
747.01
40,190.00
40,190.00
2,410.80
2,410.80
63,522.70
13,040.80
50,481.90
50,481.90
50,481.90
50,481.90
50,481.90
747.01
67,580.00
67,580.00
747.01
67,580.00
67,580.00
16,100.00
13,284.00
40,768.50
10,465.50
30,303.10
30,021.90
40,190.00
40,190.00
26,000.00
19,339.40
63,523.20
13,040.80
50,482.40
50,482.40
67,580.00
67,580.00
2014
Activos
Efectivo
Inversiones temporales
Cuentas por Cobrar
Comerciales
(Neto)corto
Efectos
por cobrar
plazo
Inventario Total
Total Activo Circulantes
Propiedad, Planta y Equipo
Bruto
Depreciacin acumudala
2013
2012
2011
2010
17453.5
Acciones en tesoreria
Deuda de garantia Esop
Ganancia no realizada
-7763.8 -1351.2 Otros varoles de renta variab -2466.4 -742.8 12768.6
487.2 -458.6
Total Patrimonio
441584 429216 423876 398212 370675
Total Pasivo y Patrimonio 918012 849864 856112 774131 585559
-0.4
1.1
0.5
-0.4
-46025.6
38020.9
4097.9
Actividades operativas
Utilidad neta
Depreciacin
2014
37,398
19,391
2013
33,174
43,456
2012
30,022
12,965
(14,746)
(4,256)
(885)
3,864 (31,975) (32,568)
5,832
(98) (49,632)
370
529
8,310
226
199
(1,948)
20,613
6,020
(894)
72,948
47,047 (34,629)
Actividades de Inversin
Activos Fijos
Gastos Pagados por Anticipado
Otros Activos Circulantes
Goodwill (Marca)
Intangibles neto
Inversiones a Largo plazo
Otros activos a largo plazo
Otras cuentas por cobrar
(10,878)
19,373
8,184
11,769
0
(6,413)
(1,724)
(16,894)
3,417
(34,821) 99,438
6,061
(9,954)
1,007
6,834
9,408
1,935
306
281
(1,351)
0
(13,511) 12,281
(12,972) (16,639)
(45,872) 94,175
12,850
16,937
29,787
517
58,876
(46,025)
12,851
(1)
20,855
38,020
58,875
1
INDICADORES
2,014
2,013
2,012
2,011
1.94
1.95
1.75
1.91
0.83
0.74
0.83
0.87
4.06
3.69
3.59
3.41
88.72
97.65
100.20
105.49
1.53
1.40
1.59
1.99
234.89
257.27
226.08
181.09
152,242.60
198,992.50
186,820.20
168,442.40
0.64
0.56
0.52
0.55
48.10%
50.50%
49.51%
51.44%
0.22
0.22
0.20
0.20
0.48
0.46
0.53
0.42
0.12
0.15
0.23
0.00
996.49
953.78
932.03
961.82
0.02
0.02
0.02
0.02
62.11
58.78
60.26
57.94
1.08
0.98
1.02
0.94
51.90%
49.50%
50.49%
48.56%
1.29
1.30
1.32
1.24
1.71
1.44
1.39
1.31
Productividad de la empresa
8.36%
5.07%
5.05%
9.52%
8.47%
7.73%
7.08%
12.68%
6.65%
5.70%
5.29%
8.21%
51.90%
49.50%
50.49%
48.56%
Ventas/Activo Total
63.54%
55.96%
52.36%
54.35%
Beneficio Operativo/Ventas
10.80%
7.61%
8.07%
14.46%
Compras diarias
Rotacin de las ctas por pagar
Das a mano ctas por pagar
Apalancamiento o Endeudamiento Total
Relacin deuda total/activo total (Endeudamiento)
Indicadores de Productividad y Rentabilidad
ROE >ROA
ROE = ROA
ROE < ROA
Mrgen de Utilidad
6.51%
7.07%
6.76%
11.94%
% Costo de Ventas
62.16%
65.47%
67.59%
66.27%
26.51%
26.30%
24.01%
23.98%
% Gastos Financieros
0.80%
1.28%
1.02%
0.00%
Cobertura de intereses
13.44
5.95
7.93
0.00
2.74
2.42
1.99
2.52
2.55
0.81
(0.86)
Dividendos Pagados
0.23
0.28
(0.48)
Cobertura de deudas
6.53
8.94
(12.48)
0.13
0.10
(0.08)
0.08
0.06
(0.04)
Indices de Eficiencia
0.04
0.01
72,948.10
13,519.90
0.00
0.00
0.00
0.00
0.00
z=
0.00
DESCRIPCION