Professional Documents
Culture Documents
Estados Financieros
Anlisis de Razones Financieras
Mtodo de Variaciones
Mtodo Ao Base
Estado de Resultados
Ventas Netas
- Costo de Ventas
Utilidad Bruta
- Gastos de Administracin monetarios
- Gastos de Venta monetarios
- Depreciacin
- Amortizacin
- Otras Partidas no monetarias que generen escudo fiscal
Gastos de Operacin
Utilidad de Operacin
+Otros Ingresos Gravados
+Otros Ingresos no Gravados
-Otros Gastos Deducibles
-Otros Gastos no Deducibles
Utilidad antes de Intereses e Impuestos [UAII]
-Gastos Financieros
Utilidad del perodo
- Otros Ingresos no gravados
- Reserva Legal
+ Gastos no Deducibles
Utilidad antes de Impuesto (Base Imponible ISR)
Impuestos
Impuestos diferidos
Partidas extraordinarias
Utilidad Neta
2010
35,119,000.00
12,693,000.00
22,426,000.00
14,013,000.00
0.00
0.00
0.00
0.00
14,013,000.00
8,413,000.00
5,502,000.00
1,025,000.00
0.00
0.00
14,940,000.00
733,000.00
14,207,000.00
0.00
0.00
0.00
14,207,000.00
2,370,000.00
0.00
50,000.00
11,787,000.00
Balance General
Efectivo y Equivalentes
-Estimacin por fluctuaciones en efectivo
Inversiones a corto plazo
-Estimacin por fluctuaciones en instrumentos financieros
Cuentas y documentos por Cobrar
-Estimacin por Cuentas Incobrables
Inventarios
-Estimacin por obsolescencia de Inventarios
Otros Activos Corrientes
Activo Corriente
Inversiones financieras a largo plazo
- Estimacin por fluctuaciones en inversiones financieras
Maquinaria y equipo en propiedad
Fondo de comercio
Inversin en activos intangibles
Activos intangibles
- Amortizacin de activos intangibles
Otros Activos no Corrientes
Activo no Corriente
2010
8,517,000.00
0.00
2,820,000.00
0.00
4,430,000.00
0.00
2,650,000.00
0.00
3,162,000.00
21,579,000.00
7,585,000.00
0.00
14,727,000.00
11,665,000.00
15,244,000.00
0.00
2,121,000.00
51,342,000.00
Activos Totales
Cuentas y Documentos por Pagar
Deudas a largo plazo
Otros Pasivos Corrientes
Pasivo Corriente
Deuda a largo plazo
Otro pasivo
Cargos Diferidos de Pasivo a largo plazo
Inters Minoritario
Pasivo no Corriente
Pasivos Totales
Capital Social
Garantas de opciones de accin
Accin preferente redimible
Acciones preferentes
Acciones ordinarias
Beneficios retenidos
Acciones compradas por la empresa
Excedente de capital
Otro capital Social
Patrimonio
Pasivo y Patrimonio
72,921,000.00
9,132,000.00
9,376,000.00
0.00
18,508,000.00
14,041,000.00
4,794,000.00
4,261,000.00
314,000.00
23,410,000.00
41,918,000.00
0.00
0.00
0.00
880,000.00
49,278,000.00
27,762,000.00
10,057,000.00
1,450,000.00
31,003,000.00
72,921,000.00
Reestructurados
2011
46,542,000.00
18,215,000.00
28,327,000.00
18,154,000.00
0.00
0.00
0.00
0.00
18,154,000.00
10,173,000.00
1,012,000.00
690,000.00
0.00
0.00
11,875,000.00
417,000.00
11,458,000.00
0.00
0.00
0.00
11,458,000.00
2,812,000.00
0.00
62,000.00
8,584,000.00
2012
48,017,000.00
19,053,000.00
28,964,000.00
18,185,000.00
0.00
0.00
0.00
0.00
18,185,000.00
10,779,000.00
608,000.00
819,000.00
0.00
0.00
12,206,000.00
397,000.00
11,809,000.00
0.00
0.00
0.00
11,809,000.00
2,723,000.00
0.00
67,000.00
9,019,000.00
2011
12,803,000.00
0.00
1,232,000.00
0.00
4,920,000.00
0.00
3,092,000.00
0.00
3,450,000.00
25,497,000.00
8,374,000.00
0.00
14,939,000.00
12,219,000.00
2012
8,442,000.00
0.00
8,109,000.00
0.00
4,759,000.00
0.00
3,264,000.00
0.00
5,754,000.00
30,328,000.00
10,448,000.00
0.00
14,476,000.00
12,255,000.00
15,450,000.00
0.00
3,495,000.00
54,477,000.00
15,082,000.00
0.00
3,585,000.00
55,846,000.00
79,974,000.00
9,371,000.00
14,912,000.00
0.00
24,283,000.00
13,656,000.00
5,420,000.00
4,694,000.00
286,000.00
24,056,000.00
48,339,000.00
86,174,000.00
9,151,000.00
17,874,000.00
796,000.00
27,821,000.00
14,736,000.00
5,468,000.00
4,981,000.00
378,000.00
25,563,000.00
53,384,000.00
0.00
0.00
0.00
1,760,000.00
53,621,000.00
31,304,000.00
10,332,000.00
2,774,000.00
31,635,000.00
79,974,000.00
0.00
0.00
0.00
1,760,000.00
58,045,000.00
35,009,000.00
11,379,000.00
3,385,000.00
32,790,000.00
86,174,000.00
Men
Razones Financieras
Razones de Endeudamiento
ANLISIS DE FINANCIAMIENTO AJENO vrs. FINANCIAMIENTO PROPIO
12. Indice de endeudamiento = Pasivo / Activo
13. Razn de autonoma (RA) = Patrimonio / Activo
ANLISIS DE APALANCAMIENTO EXTERNO vrs. APALANCAMIENTO INTERNO
14. Razn Deuda Patrimonio [APALANCAMIENTO EXTERNO] (RDPt)= Pasivo / Patrimonio
15. Razn Patrimonio Deuda [APALANCAMIENTO INTERNO] (RPtD)= Patrimonio / Pasivo
ANLISIS DE CAPITALIZACIN EXTERNA vrs. CAPITALIZACIN INTERNA A CORTO Y LARGO PLAZO
16. Razn de capitalizacin externa (RCEx) = Pasivo / Pasivo + patrimonio
17. Razn de capitalizacin interna (RCInt) =Patrimonio / Pasivo + patrimonio
18. Razn de capitalizacin a largo plazo (RCLP) =Pasivo no corriente / Pasivo no corriente + patrimonio
ANLISIS DE LA CAPACIDAD DE COBERTURA DE INTERESES
19. Razn de cargos de inters fijo (RCI) = UAII / Gastos Financieros
20. Indice de cobertura de pagos fijos = UAII+Pagos de arrendamiento/i+p.a+{(pagos del principal+dividendos de a.p)*[1/(1-t
Razones de Rentabilidad
ANLISIS DE LA CAPACIDAD DE GENERAR UTILIDADES
21. Rendimiento de Activos Totales (ROA) = Utilidad Neta / Activos Totales
22. Rendimiento sobre Capital (ROE) = Utilidad Neta / Patrimonio
ANLISIS DE LOS MRGENES DE UTILIDAD
23. Margen de Utilidad Bruta sobre Ventas = Utilidad Bruta / Ventas
24. Margen de Utilidad Operacional = UAII /Ventas
25. Margen de Utilidad Neta sobre Ventas = Utilidad Neta / Ventas
26. Ganancias por accin (GPA) = Ganancias disponibles para los accionistas comunes / Numero de acciones en circulacin
ancieras
Unidad
2010
2011
2012
$
$
1.17
1.02
1.06
0.92
0.54
0.97
3,071,000.00
1,214,000.00
2,507,000.00
Unidad
2010
2011
2012
Veces/ao
Das
4.79
76
5.89
62
5.84
63
Veces/ao
Das
7.93
46
9.46
39
10.09
36
Das
76
62
63
Das
46
39
36
Veces/ao
Veces/ao
2.38
0.48
3.12
0.58
3.32
0.56
Unidad
2010
2011
2012
$
$
0.57
0.43
0.60
0.40
0.62
0.38
$
$
1.35
0.74
1.53
0.65
1.63
0.61
%
%
%
57.48%
42.52%
43.02%
60.44%
39.56%
43.20%
61.95%
38.05%
43.81%
Veces
Veces
20.38
28.48
30.75
Unidad
2010
2011
2012
%
%
16.2%
38.0%
10.7%
27.1%
10.5%
27.5%
%
%
%
%
63.9%
42.54%
33.6%
0%
60.9%
25.51%
18.4%
18%
60.3%
25.42%
18.8%
19%
%
%
%
36.1%
39.9%
76.0%
39.1%
39.0%
78.1%
39.7%
37.9%
77.6%
Unidad
$
$
$
2010
2011
2012
Unidad
2010
4588633662
32.89
2011
4526408442
34.99
2012
4453755000
43.35
Men
Mtodo de v
Estado de Resultados
Ventas Netas
- Costo de Ventas
Utilidad Bruta
- Gastos de Administracin monetarios
- Gastos de Venta monetarios
- Depreciacin
- Amortizacin
- Otras Partidas no monetarias que generen escudo fiscal
Gastos de Operacin
Utilidad de Operacin
+Otros Ingresos Gravados
+Otros Ingresos no Gravados
-Otros Gastos Deducibles
-Otros Gastos no Deducibles
Utilidad antes de Intereses e Impuestos [UAII]
-Gastos Financieros
Utilidad del perodo
- Otros Ingresos no gravados
- Reserva Legal
+ Gastos no Deducibles
Utilidad antes de Impuesto (Base Imponible ISR)
Impuestos
Impuestos diferidos
Partidas extraordinarias
Utilidad Neta
2010
35,119,000.00
12,693,000.00
22,426,000.00
14,013,000.00
0.00
0.00
0.00
0.00
14,013,000.00
8,413,000.00
5,502,000.00
1,025,000.00
0.00
0.00
14,940,000.00
733,000.00
14,207,000.00
0.00
0.00
0.00
14,207,000.00
2,370,000.00
0.00
50,000.00
11,787,000.00
Balance General
Efectivo y Equivalentes
-Estimacin por fluctuaciones en efectivo
Inversiones a corto plazo
-Estimacin por fluctuaciones en instrumentos financieros
Cuentas y documentos por Cobrar
-Estimacin por Cuentas Incobrables
Inventarios
-Estimacin por obsolescencia de Inventarios
Otros Activos Corrientes
Activo Corriente
2010
8,517,000.00
0.00
2,820,000.00
0.00
4,430,000.00
0.00
2,650,000.00
0.00
3,162,000.00
21,579,000.00
7,585,000.00
0.00
14,727,000.00
11,665,000.00
15,244,000.00
0.00
2,121,000.00
51,342,000.00
72,921,000.00
9,132,000.00
9,376,000.00
0.00
18,508,000.00
14,041,000.00
4,794,000.00
4,261,000.00
314,000.00
23,410,000.00
41,918,000.00
0.00
0.00
0.00
880,000.00
49,278,000.00
27,762,000.00
10,057,000.00
1,450,000.00
31,003,000.00
72,921,000.00
Mtodo de variaciones
Men
2011
46,542,000.00
18,215,000.00
28,327,000.00
18,154,000.00
0.00
0.00
0.00
0.00
18,154,000.00
10,173,000.00
1,012,000.00
690,000.00
0.00
0.00
11,875,000.00
417,000.00
11,458,000.00
0.00
0.00
0.00
11,458,000.00
2,812,000.00
0.00
62,000.00
8,584,000.00
2012
48,017,000.00
19,053,000.00
28,964,000.00
18,185,000.00
0.00
0.00
0.00
0.00
18,185,000.00
10,779,000.00
608,000.00
819,000.00
0.00
0.00
12,206,000.00
397,000.00
11,809,000.00
0.00
0.00
0.00
11,809,000.00
2,723,000.00
0.00
67,000.00
9,019,000.00
2011
12,803,000.00
0.00
1,232,000.00
0.00
4,920,000.00
0.00
3,092,000.00
0.00
3,450,000.00
25,497,000.00
2012
8,442,000.00
0.00
8,109,000.00
0.00
4,759,000.00
0.00
3,264,000.00
0.00
5,754,000.00
30,328,000.00
11423000
5522000
5901000
4141000
1475000
838000
637000
31000
4141000
1760000
-4490000
-335000
31000
606000
-404000
129000
-3065000
-316000
-2749000
331000
-20000
351000
-2749000
442000
351000
-89000
12000
-3203000
5000
435000
2010 a 2011
2011 a 2012
4286000
-4361000
-1588000
6877000
490000
-161000
442000
172000
288000
3918000
2304000
4831000
8,374,000.00
0.00
14,939,000.00
12,219,000.00
10,448,000.00
0.00
14,476,000.00
12,255,000.00
789000
2074000
212000
554000
-463000
36000
15,450,000.00
0.00
3,495,000.00
54,477,000.00
79,974,000.00
9,371,000.00
14,912,000.00
0.00
24,283,000.00
13,656,000.00
5,420,000.00
4,694,000.00
286,000.00
24,056,000.00
48,339,000.00
15,082,000.00
0.00
3,585,000.00
55,846,000.00
86,174,000.00
9,151,000.00
17,874,000.00
796,000.00
27,821,000.00
14,736,000.00
5,468,000.00
4,981,000.00
378,000.00
25,563,000.00
53,384,000.00
206000
-368000
1374000
3135000
7053000
239000
5536000
5775000
-385000
626000
433000
-28000
646000
6421000
90000
1369000
6200000
-220000
2962000
796000
3538000
1080000
48000
287000
92000
1507000
5045000
0.00
0.00
0.00
1,760,000.00
53,621,000.00
31,304,000.00
10,332,000.00
2,774,000.00
31,635,000.00
79,974,000.00
0.00
0.00
0.00
1,760,000.00
58,045,000.00
35,009,000.00
11,379,000.00
3,385,000.00
32,790,000.00
86,174,000.00
880000
4343000
3542000
275000
1324000
632000
7053000
4424000
3705000
1047000
611000
1155000
6200000
2011 a 2012
32.53%
43.50%
26.31%
29.55%
3.17%
4.60%
2.25%
0.17%
29.55%
20.92%
-81.61%
-32.68%
0.17%
5.96%
-39.92%
18.70%
-20.52%
-43.11%
-19.35%
2.79%
-4.80%
3.06%
-19.35%
18.65%
3.06%
-3.17%
24.00%
-27.17%
8.06%
5.07%
2010 a 2011
2011 a 2012
50.32%
-34.06%
-56.31%
558.20%
11.06%
-3.27%
16.68%
5.56%
9.11%
18.16%
66.78%
18.95%
10.40%
24.77%
1.44%
4.75%
-3.10%
0.29%
1.35%
-2.38%
64.78%
6.11%
9.67%
2.62%
59.04%
2.58%
2.51%
7.75%
-2.35%
19.86%
#DIV/0!
31.20%
-2.74%
13.06%
10.16%
-8.92%
2.76%
15.32%
14.57%
7.91%
0.89%
6.11%
32.17%
6.26%
10.44%
100.00%
8.81%
12.76%
2.73%
91.31%
2.04%
9.67%
8.25%
11.84%
10.13%
22.03%
3.65%
7.75%
Mtodo Ao Base
Estado de Resultados
Ventas Netas
- Costo de Ventas
Utilidad Bruta
- Gastos de Administracin monetarios
- Gastos de Venta monetarios
- Depreciacin
- Amortizacin
- Otras Partidas no monetarias que generen escudo fiscal
Gastos de Operacin
Utilidad de Operacin
+Otros Ingresos Gravados
+Otros Ingresos no Gravados
-Otros Gastos Deducibles
-Otros Gastos no Deducibles
Utilidad antes de Intereses e Impuestos [UAII]
-Gastos Financieros
Utilidad del perodo
- Otros Ingresos no gravados
- Reserva Legal
+ Gastos no Deducibles
Utilidad antes de Impuesto (Base Imponible ISR)
Impuestos
Impuestos diferidos
Partidas extraordinarias
Utilidad Neta
En valores absolutos
2010
35,119,000.00
12,693,000.00
22,426,000.00
14,013,000.00
0.00
0.00
0.00
0.00
14,013,000.00
8,413,000.00
5,502,000.00
1,025,000.00
0.00
0.00
14,940,000.00
733,000.00
14,207,000.00
0.00
0.00
0.00
14,207,000.00
2,370,000.00
0.00
50,000.00
11,787,000.00
Balance General
Efectivo y Equivalentes
-Estimacin por fluctuaciones en efectivo
Inversiones a corto plazo
-Estimacin por fluctuaciones en instrumentos financieros
Cuentas y documentos por Cobrar
-Estimacin por Cuentas Incobrables
Inventarios
-Estimacin por obsolescencia de Inventarios
Otros Activos Corrientes
Activo Corriente
Inversiones financieras a largo plazo
2010
8,517,000.00
0.00
2,820,000.00
0.00
4,430,000.00
0.00
2,650,000.00
0.00
3,162,000.00
21,579,000.00
7,585,000.00
0.00
14,727,000.00
11,665,000.00
15,244,000.00
0.00
2,121,000.00
51,342,000.00
72,921,000.00
9,132,000.00
9,376,000.00
0.00
18,508,000.00
14,041,000.00
4,794,000.00
4,261,000.00
314,000.00
23,410,000.00
41,918,000.00
0.00
0.00
0.00
880,000.00
49,278,000.00
27,762,000.00
10,057,000.00
1,450,000.00
31,003,000.00
72,921,000.00
Mtodo Ao Base
Men
En valores absolutos
2011
46,542,000.00
18,215,000.00
28,327,000.00
18,154,000.00
0.00
0.00
0.00
0.00
18,154,000.00
10,173,000.00
1,012,000.00
690,000.00
0.00
0.00
11,875,000.00
417,000.00
11,458,000.00
0.00
0.00
0.00
11,458,000.00
2,812,000.00
0.00
62,000.00
8,584,000.00
2011
12,803,000.00
0.00
1,232,000.00
0.00
4,920,000.00
0.00
3,092,000.00
0.00
3,450,000.00
25,497,000.00
8,374,000.00
2012
48,017,000.00
19,053,000.00
28,964,000.00
18,185,000.00
0.00
0.00
0.00
0.00
18,185,000.00
10,779,000.00
608,000.00
819,000.00
0.00
0.00
12,206,000.00
397,000.00
11,809,000.00
0.00
0.00
0.00
11,809,000.00
2,723,000.00
0.00
67,000.00
9,019,000.00
2010
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
2012
8,442,000.00
0.00
8,109,000.00
0.00
4,759,000.00
0.00
3,264,000.00
0.00
5,754,000.00
30,328,000.00
10,448,000.00
2010
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
En porcentaje ao base
2011
2012
132.53%
143.50%
126.31%
129.55%
103.17%
104.60%
102.25%
100.17%
129.55%
120.92%
18.39%
67.32%
100.17%
105.96%
60.08%
118.70%
79.48%
56.89%
80.65%
102.79%
95.20%
103.06%
80.65%
118.65%
103.06%
96.83%
124.00%
72.83%
108.06%
105.07%
2011
2012
150.32%
65.94%
43.69%
658.20%
111.06%
96.73%
116.68%
105.56%
109.11%
118.16%
110.40%
166.78%
118.95%
124.77%
0.00
14,939,000.00
12,219,000.00
0.00
14,476,000.00
12,255,000.00
15,450,000.00
0.00
3,495,000.00
54,477,000.00
79,974,000.00
9,371,000.00
14,912,000.00
0.00
24,283,000.00
13,656,000.00
5,420,000.00
4,694,000.00
286,000.00
24,056,000.00
48,339,000.00
15,082,000.00
0.00
3,585,000.00
55,846,000.00
86,174,000.00
9,151,000.00
17,874,000.00
796,000.00
27,821,000.00
14,736,000.00
5,468,000.00
4,981,000.00
378,000.00
25,563,000.00
53,384,000.00
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
1,760,000.00
53,621,000.00
31,304,000.00
10,332,000.00
2,774,000.00
31,635,000.00
79,974,000.00
0.00
0.00
0.00
1,760,000.00
58,045,000.00
35,009,000.00
11,379,000.00
3,385,000.00
32,790,000.00
86,174,000.00
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
101.44%
104.75%
96.90%
100.29%
101.35%
97.62%
164.78%
106.11%
109.67%
102.62%
159.04%
102.58%
102.51%
107.75%
97.65%
119.86%
131.20%
97.26%
113.06%
110.16%
91.08%
102.76%
115.32%
114.57%
107.91%
100.89%
106.11%
132.17%
106.26%
110.44%
200.00%
108.81%
112.76%
102.73%
191.31%
102.04%
109.67%
100.00%
108.25%
111.84%
110.13%
122.03%
103.65%
107.75%