Professional Documents
Culture Documents
NOTA
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Otros Activos Financieros
Cuentas por cobrar comerciales y otras cuentas por cobrar
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
Gastos Pagados por Anticipado
Otros Activos no financieros
Total Activos Corrientes Distintos de los Activos o Grupos de Activos para su
Disposicin Clasificados como Mantenidos para la Venta o para Distribuir a los
Propietarios
0
0
6
0
0
7
9
8
0
10
0
0
0
0
12
0
0
0
0
0
0
0
0
13
14
0
0
0
0
0
0
0
11
0
2013
2012
2011
150,537
164,017
125,892
282,074
143,132
110,008
27,721
1,213
67,844
144,101
133,452
8,293
99
2,257
68,731
19,893
520,348
13,370
390,219
363,995
520,348
390,219
363,995
360,511
360,511
360,511
123,961
8,954
30495
65,622
0
9071
15 y 19
0
16
17
8
0
0
18
0
0
0
0
0
19
0
0
0
0
0
20
18
21
0
0
0
0
22
0
0
0
0
0
0
0
0
117,703
357,819
286,513
66,921
4,385
117,348
246,351
185,377
56,101
4,873
107,461
18,537
30,337
18,509
654
71,952
57250
524,396
382,862
369,705
524,396
382,862
369,705
537,457
603,148
744,873
3,394
14,309
617,301
3,586
13,788
656,888
8,557
675,269
91,481
41,488
73
190,692
202,365
26,176
159,949
132,627
68,249
135,374
34,324
59,916
http://www.smv.gob.pe/Frm_InformacionFinanciera.aspx?data=D0C6EC3F672A0
0F092BD26A986ECBCFB341917577FE0332CEF26C81BB87B44227E14A24EE3
9511EF20A584D915F3DB
4/26/2014
2010
2009
2008
62,183
111,365
54,686
97,700
7,173
1936
97,854
5,259
1820
221,837
5,885
470
66,030
62,572
52,460
23607
10375
9393
14100
269,004
288,263
349,438
360,511
389,418
172,793
72,417
72,417
269,004
0
0
0
0
0
0
0
0
0
0
0
0
2,010
2,100
3,422,516 3,661,041 4,327,039
1,778
2,602
2,503
4,181
17,378
26,355
119,196
128,150
365,970
85,499
20,697
84,873
103,050
22,456
1,368
175,116
34,711
1,266
18,580
0
19,901
41371
15,797
4038
328,845
316,296
596,898
867,947
927,417 1,165,166
328,845
64,510
682,006
12769
19571
59,668
808,568
7,480
911,230
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,702
3,819
50,149
92,184
98,165
71,527
24,393
80,916
20,735
-18,791
24,393
Estado de Resultados
EDEGEL S.A.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del -1 ( en miles de NUEVOS SOLES )
CUENTA
NOTA
2013
2012
2011
0
30
0
0
580,338
-141,608
438,730
439,885
-132,553
307,332
432,136
-146,270
285,866
0
0
0
31
0
0
0
0
0
0
31
0
0
0
0
0
438,730
307,332
285,866
0.191
0.134
0.15
0.191
0.134
0.15
0.191
0.134
0.15
0.191
0.134
0.15
2010
2009
2008
-40,527
-36,740
6,384
-18,937
20,291
-6,520
356,104
122,672
-114,192
270,340
18,939
-144,034
-7,920
-2,569
290,596
-89,021
201,575
356,664
-123,335
233,329
142,676
-49,990
92,686
201,575
233,329
92,686
0.088
0.113
0.049
0.088
0.113
0.049
0.088
0.113
0.049
0.088
0.113
0.049
NOTA
2013
2012
2011
1,539,380
1,591,963
1,423,207
3,874
3,068
-727,387
-753,840
3,975
-657,074
-64,003
-63,950
-41,028
-160,023
591,035
3,960
-192,061
582,112
5,331
-177,305
-134,943
460,052
-212,691
374,752
-97,417
458,232
72,417
2,810
62,814
54,119
8,049
55,581
-53,246
-67,530
-49,002
406
9,974
1,083
-9,518
-84,547
2,498
-59,948
-40,941
-115,885
-36,205
-186,168
-42,242
-231,402
-3,847
-327,109
38,125
-7,492
-397,021
63,709
38,125
125,892
164,017
63,709
62,183
125,892
2010
2009
2008
1,242,649
1,435,530
1,243,843
5,724
3,198
1,361
921
9,486
-616,498
-656,159
-709,792
-40,089
-40,198
-34,512
-72,612
-99,634
-231,437
-7,797
431,446
-202,451
208,301
-120,348
-144,784
326,654
9,717
2,314
2,649
166
10,866
28,544
41,563
15,832
-82,134
-53,530
-72,482
-25,683
-9,157
-103,331
-9,685
226,518
152,537
293,807
-319,324
-228,821
-372,727
-42,379
-213,391
-195,152
-94,092
-18,103
-366,679
-49,182
-271,436
56,679
-173,012
25,604
0
0
0
0
0
0
0
0
0
0
0
0
-49,182
111,365
62,183
56,679
54,686
111,365
25,604
29,082
54,686
EDEGEL
Detalle de obligaciones financieras
AO 2013
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
12ma Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
2daEmisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
Prestamos Bancarios
Banco de Crdito del Per
Banco Continental
Arrendamiento Financiero
Scotiabank
Instrumentos Derivados
Citibank
Scotiabank
Scotiabank
Total
0.583100%
Monto 2013
Peso
Kd
Kdpp
25,039
25,772
20,450
0
0
0
28,713
28,886
27,494
23,613
18,325
4%
4%
3%
0%
0%
0%
4%
4%
4%
4%
3%
6.313%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.24%
0.25%
0.21%
0.00%
0.00%
0.00%
0.28%
0.29%
0.38%
0.28%
0.20%
28,799
28,411
28,713
28,354
4%
4%
4%
4%
6.625%
6.000%
6.469%
5.781%
0.29%
0.26%
0.28%
0.25%
0
170,496
0%
26%
3.583%
3.713%
0.00%
0.97%
167,260
26%
2.333%
0.60%
0
2,646
2,189
655,160
0%
0%
0%
100%
3.290%
2.730%
2.280%
0.00%
0.01%
0.01%
4.79%
EDEGEL
Detalle de obligaciones financieras
AO 2012
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
12ma Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
2daEmisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
Prestamos Bancarios
Banco de Crdito del Per
Banco Continental
Arrendamiento Financiero
Scotiabank
Instrumentos Derivados
Citibank
Scotiabank
Scotiabank
Total
0.843500%
Monto 2012
Peso
Kd
Kdpp
25,039
25,772
20,450
25,461
25,174
25,083
26,207
28,886
25,094
21,551
16,725
3%
4%
3%
4%
3%
3%
4%
4%
3%
3%
2%
6.313%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.22%
0.22%
0.19%
0.23%
0.22%
0.23%
0.23%
0.26%
0.31%
0.23%
0.17%
26,284
25,931
26,207
25,879
4%
4%
4%
4%
6.625%
6.000%
6.469%
5.781%
0.24%
0.22%
0.24%
0.21%
9,201
155,611
1%
22%
3.844%
3.974%
0.05%
0.86%
178,504
25%
2.594%
0.64%
68
3,991
3,378
720,496
0%
1%
0%
100%
3.290%
2.730%
2.280%
0.00%
0.02%
0.01%
5.00%
EDEGEL
Detalle de obligaciones financieras
AO 2011
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
2da Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11va Emisin, Serie A
12va Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
Prestamos Bancarios
Scotiabank Per
Banco de Crdito del Per
COF Tramo B (Sindicado)
Banco Continental
Arrendamiento Financiero
Banco Continental
Banco de Crdito del Per
Citibank del Per
Interbank
Scotiabank Per
Instrumentos Derivados
Banco Continental
Banco de Crdito del Per
Citibank del Per
Citibank N.A.
Scotiabank Per
Scotiabank Per
Total
1.128050%
Monto 2011
Peso
Kd
Kdpp
25,039
0
25,772
20,450
25,461
25,174
25,083
27,707
28,886
26,530
22,785
17,682
3%
0%
3%
2%
3%
3%
3%
3%
3%
3%
3%
2%
6.313%
5.969%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.19%
0.00%
0.19%
0.16%
0.19%
0.19%
0.19%
0.21%
0.22%
0.28%
0.21%
0.15%
27,789
27,415
27,706
27,360
3%
3%
3%
3%
6.625%
6.000%
6.469%
5.781%
0.22%
0.19%
0.21%
0.19%
9,711
48,651
9,085
164,517
1%
6%
1%
19%
2.378%
4.128%
3.628%
4.258%
0.03%
0.24%
0.04%
0.82%
11,875
12,410
2,849
807
202,903
1%
1%
0%
0%
24%
3.63%
3.63%
3.63%
3.63%
2.878%
0.05%
0.05%
0.01%
0.00%
0.69%
975
4,336
3,376
852,334
0%
0%
0%
0%
1%
0%
100%
4.900%
4.480%
4.480%
3.290%
2.730%
2.280%
0.00%
0.00%
0.00%
0.00%
0.01%
0.01%
4.94%
EDEGEL
Detalle de obligaciones financieras
AO 2010
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
2da Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11va Emisin, Serie A
12va Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
Prestamos Bancarios
Scotiabank Per
Banco de Crdito del Per
COF Tramo B (Sindicado)
Banco Continental
Arrendamiento Financiero
Banco Continental
Banco de Crdito del Per
Citibank del Per
Interbank
Scotiabank Per
Instrumentos Derivados
Banco Continental
Banco de Crdito del Per
Citibank del Per
Citibank N.A.
Scotiabank Per
Scotiabank Per
Total
0.771667%
Monto 2010
Peso
Kd
Kdpp
25,039
23,076
25,772
20,450
25,461
25,174
25,083
28,857
28,886
27,631
23,732
18,416
3%
2%
3%
2%
3%
3%
3%
3%
3%
3%
2%
2%
6.313%
5.969%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.16%
0.14%
0.16%
0.14%
0.17%
0.16%
0.17%
0.19%
0.19%
0.25%
0.19%
0.13%
28,944
28,553
28,857
28,496
3%
3%
3%
3%
6.625%
6.000%
6.469%
5.781%
0.19%
0.17%
0.19%
0.17%
30,344
64,174
19,430
171,349
3%
7%
2%
17%
2.022%
3.772%
3.272%
3.902%
0.06%
0.25%
0.06%
0.68%
25,077
26,332
5,639
1,598
226,066
3%
3%
1%
0%
23%
3.27%
3.27%
3.27%
3.27%
2.522%
0.08%
0.09%
0.02%
0.01%
0.58%
2,586
2,121
0
987,143
0%
0%
0%
0%
0%
0%
100%
4.900%
4.480%
4.480%
3.290%
2.730%
2.280%
0.00%
0.00%
0.00%
0.01%
0.01%
0.00%
4.61%
EDEGEL
Detalle de obligaciones financieras
AO 2009
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
0.993333%
Monto 2009
Instrumentos Derivados
Banco Continental
Banco de Crdito del Per
Citibank del Per
Citibank N.A.
Bonos Corporativos - Segundo Programa
5ta Emisin, Serie A
7ma Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
13ra Emisin, Serie A
14ta Emisin, Serie A
15ta Emisin, Serie A
13ra Emisin, Serie B
14ta Emisin, Serie B
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
2da Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
12ma Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
2da Emisin, Serie A
Prstamos Bancarios
Banco de Crdito del Per S.A.
Scotiabank Per S.A.A.
Citibank del Per S.A.
Total
Peso
Kd
Kdpp
5,343
2,047
2,559
2,820
1%
1%
1%
1%
4.900%
4.480%
4.480%
3.290%
0.07%
0.02%
0.03%
0.02%
0
0
0
0
0
0
0
0
0
0
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
3.750%
2.774%
6.906%
6.718%
6.062%
6.469%
6.093%
6.156%
6.156%
5.906%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25,000
23,128
25,000
20,000
25,000
25,000
25,000
28,910
28,300
28,101
23,608
18,372
6%
6%
6%
5%
6%
6%
6%
7%
7%
7%
6%
5%
6.313%
5.969%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.40%
0.35%
0.40%
0.34%
0.41%
0.41%
0.42%
0.46%
0.47%
0.64%
0.47%
0.33%
28,910
28,910
7%
7%
6.625%
6.000%
0.48%
0.44%
28,911
0
0
394,919
7%
0%
0%
100%
1.300%
0.10%
0.00%
0.00%
6.26%
EDEGEL
Detalle de obligaciones financieras
AO 2008
en miles de nuevos soles
Tasa Libor
Tipo Prestmo
2.206667%
Monto 2008
Instrumentos Derivados
Banco Continental
Banco de Crdito del Per
Citibank del Per
Citibank N.A.
Bonos Corporativos - Segundo Programa
5ta Emisin, Serie A
7ma Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
13ra Emisin, Serie A
14ta Emisin, Serie A
15ta Emisin, Serie A
13ra Emisin, Serie B
14ta Emisin, Serie B
Bonos Corporativos - Tercer Programa
1ra Emisin, Serie A
2da Emisin, Serie A
3ra Emisin, Serie A
4ta Emisin, Serie A
5ta Emisin, Serie A
6ta Emisin, Serie A
7ma Emisin, Serie A
8va Emisin, Serie A
9na Emisin, Serie A
10ma Emisin, Serie A
11ma Emisin, Serie A
12ma Emisin, Serie A
Bonos Corporativos - Cuarto Programa
1ra Emisin, Serie A
2da Emisin, Serie A
Prstamos Bancarios
Banco de Crdito del Per S.A.
Scotiabank Per S.A.A.
Citibank del Per S.A.
Total
Peso
Kd
Kdpp
8,247
4,050
3,109
4,165
1%
1%
0%
1%
4.900%
4.480%
4.480%
3.290%
0.06%
0.02%
0.02%
0.02%
31,420
31,420
70,000
35,000
62,840
25,000
25,000
30,000
25,000
25,000
4%
4%
10%
5%
9%
3%
3%
4%
3%
3%
3.750%
3.988%
6.906%
6.718%
6.062%
6.469%
6.093%
6.156%
6.156%
5.906%
0.16%
0.17%
0.66%
0.32%
0.52%
0.22%
0.21%
0.25%
0.21%
0.20%
25,000
25,136
25,000
20,000
25,000
25,000
25,000
31,420
28,300
30,540
0
0
3%
3%
3%
3%
3%
3%
3%
4%
4%
4%
0%
0%
6.313%
5.969%
6.281%
6.750%
6.500%
6.438%
6.625%
6.344%
6.594%
9.000%
7.781%
7.125%
0.22%
0.21%
0.21%
0.18%
0.22%
0.22%
0.23%
0.27%
0.26%
0.38%
0.00%
0.00%
0
0
0%
0%
6.625%
6.000%
0.00%
0.00%
62,840
12,568
15,710
731,765
9%
2%
2%
100%
6.200%
6.200%
6.200%
0.53%
0.11%
0.13%
6.21%
EDEGEL S.A.A.
Clculo del Costo del Patrimonio (Ks)
2013
Promedio de T-Bond
2012
2011
2010
5.90%
7.07%
7.39%
7.34%
11.00%
9.89%
9.47%
10.88%
0.3515
0.3515
0.3515
0.3515
(Fuente Damodaran )
Riesgo Pais
2.16%
2.43%
2.89%
3.37%
7.70%
9.86%
8.06%
10.50%
8.12%
11.01%
8.58%
11.95%
CAPM
Ks = CAPM + Riesgo pas
S&P 500
43.8%
-8.3%
-25.1%
-43.8%
-8.6%
50.0%
-1.2%
46.7%
31.9%
-35.3%
29.3%
-1.1%
-10.7%
-12.8%
19.2%
25.1%
19.0%
35.8%
-8.4%
5.2%
5.7%
18.3%
30.8%
23.7%
18.2%
-1.2%
3-month
T.Bill
3.1%
3.2%
4.6%
2.3%
1.1%
1.0%
0.3%
0.2%
0.2%
0.3%
0.1%
0.0%
0.0%
0.1%
0.3%
0.4%
0.4%
0.4%
0.4%
0.6%
1.0%
1.1%
1.2%
1.5%
1.7%
1.9%
10-year T.
Bond
0.8%
4.2%
4.5%
-2.6%
8.8%
1.9%
8.0%
4.5%
5.0%
1.4%
4.2%
4.4%
5.4%
-2.0%
2.3%
2.5%
2.6%
3.8%
3.1%
0.9%
2.0%
4.7%
0.4%
-0.3%
2.3%
4.1%
2013
Mes/Ao
Ene04
Feb04
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
1954
1955
1956
1957
1958
1959
1960
1961
1962
1963
1964
1965
1966
1967
1968
1969
1970
1971
1972
1973
1974
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
52.6%
32.6%
7.4%
-10.5%
43.7%
12.1%
0.3%
26.6%
-8.8%
22.6%
16.4%
12.4%
-10.0%
23.8%
10.8%
-8.2%
3.6%
14.2%
18.8%
-14.3%
-25.9%
37.0%
23.8%
-7.0%
6.5%
18.5%
31.7%
-4.7%
20.4%
22.3%
6.1%
31.2%
18.5%
5.8%
16.5%
31.5%
-3.1%
30.2%
7.5%
10.0%
1.3%
37.2%
22.7%
33.1%
28.3%
20.9%
-9.0%
-11.8%
-22.0%
1.0%
1.7%
2.6%
3.2%
1.8%
3.3%
3.0%
2.3%
2.8%
3.1%
3.5%
3.9%
4.8%
4.3%
5.3%
6.6%
6.7%
4.5%
4.0%
6.7%
7.8%
6.0%
5.0%
5.1%
6.9%
9.9%
11.2%
14.3%
11.0%
8.4%
9.6%
7.5%
6.0%
5.7%
6.5%
8.1%
7.6%
5.6%
3.4%
3.0%
4.0%
5.5%
5.0%
5.1%
4.7%
4.5%
5.8%
3.7%
1.7%
3.3%
-1.3%
-2.3%
6.8%
-2.1%
-2.6%
11.6%
2.1%
5.7%
1.7%
3.7%
0.7%
2.9%
-1.6%
3.3%
-5.0%
16.8%
9.8%
2.8%
3.7%
2.0%
3.6%
16.0%
1.3%
-0.8%
0.7%
-3.0%
8.2%
32.8%
3.2%
13.7%
25.7%
24.3%
-5.0%
8.2%
17.7%
6.2%
15.0%
9.4%
14.2%
-8.0%
23.5%
1.4%
9.9%
14.9%
-8.3%
16.7%
5.6%
15.1%
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
28.4%
10.7%
4.8%
15.6%
5.5%
-36.6%
25.9%
14.8%
2.1%
15.9%
32.1%
1.0%
1.2%
3.0%
4.7%
4.6%
1.6%
0.1%
0.1%
0.0%
0.1%
0.1%
0.4%
4.5%
2.9%
2.0%
10.2%
20.1%
-11.1%
8.5%
16.0%
3.0%
-9.1%
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Ene11
Feb11
Mar11
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
Ene12
Feb12
Mar12
Abr12
May12
Jun12
Jul12
Ago12
Sep12
Oct12
Nov12
Dic12
Ene13
Feb13
Mar13
Abr13
May13
Jun13
Jul13
Ago13
Sep13
Oct13
Nov13
Dic13
Riesgo Pas
(pbs)
2009
2008
7.23%
8.67%
9.99%
10.26%
0.3515
0.3515
3.77%
4.08%
8.20%
11.96%
9.23%
13.31%
2013
Spread EMBIG Per
(pbs)
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
2012
Mes/Ao
Ene03
Feb03
Mar03
Abr03
May03
Jun03
Jul03
Ago03
Sep03
Oct03
Nov03
Dic03
Ene04
Feb04
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
2011
Mes/Ao
Ene02
Feb02
Mar02
Abr02
May02
Jun02
Jul02
Ago02
Sep02
Oct02
Nov02
Dic02
Ene03
Feb03
Mar03
Abr03
May03
Jun03
Jul03
Ago03
Sep03
Oct03
Nov03
Dic03
Ene04
Feb04
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
264
285
267
243
233
206
198
218
203
246
236
184
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
144
202
207
187
157
167
157
152
157
146
146
157
193
187
192
171
200
237
233
214
216
219
200
166
164
180
188
163
133
124
108
123
117
110
127
140
133
133
180
175
191
182
173
182
177
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Ene11
Feb11
Mar11
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
Ene12
Feb12
Mar12
Abr12
May12
Jun12
Jul12
Ago12
Sep12
Oct12
Nov12
Dic12
360
292
258
274
240
226
193
191
179
180
200
158
144
202
207
187
157
167
157
152
157
146
146
157
193
187
192
171
200
237
233
214
216
219
200
166
164
180
188
163
133
124
108
123
117
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Ene11
Feb11
Mar11
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
144
202
207
187
157
167
157
152
157
146
146
157
193
187
192
171
200
237
233
214
216
216
Riesgo Pas
(pbs)
243
Riesgo Pas
(pbs)
289
2010
Mes/Ao
Ene01
Feb01
Mar01
Abr01
May01
Jun01
Jul01
Ago01
Sep01
Oct01
Nov01
Dic01
Ene02
Feb02
Mar02
Abr02
May02
Jun02
Jul02
Ago02
Sep02
Oct02
Nov02
Dic02
Ene03
Feb03
2009
Mes/Ao
Ene00
Feb00
Mar00
Abr00
May00
Jun00
Jul00
Ago00
Sep00
Oct00
Nov00
Dic00
Ene01
Feb01
Mar01
Abr01
May01
Jun01
Jul01
Ago01
Sep01
Oct01
Nov01
Dic01
Ene02
Feb02
2008
Mes/Ao
Ene99
Feb99
Mar99
Abr99
May99
Jun99
Jul99
Ago99
Sep99
Oct99
Nov99
Dic99
Ene00
Feb00
Mar00
Abr00
May00
Jun00
Jul00
Ago00
Sep00
Oct00
Nov00
Dic00
Ene01
Feb01
Mar03
Abr03
May03
Jun03
Jul03
Ago03
Sep03
Oct03
Nov03
Dic03
Ene04
Feb04
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
219
172
160
140
138
149
147
131
123
127
132
Mar02
Abr02
May02
Jun02
Jul02
Ago02
Sep02
Oct02
Nov02
Dic02
Ene03
Feb03
Mar03
Abr03
May03
Jun03
Jul03
Ago03
Sep03
Oct03
Nov03
Dic03
Ene04
Feb04
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
415
435
506
567
720
816
806
814
672
620
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
Mar01
Abr01
May01
Jun01
Jul01
Ago01
Sep01
Oct01
Nov01
Dic01
Ene02
Feb02
Mar02
Abr02
May02
Jun02
Jul02
Ago02
Sep02
Oct02
Nov02
Dic02
Ene03
Feb03
Mar03
Abr03
May03
Jun03
Jul03
Ago03
Sep03
Oct03
Nov03
Dic03
Ene04
Feb04
Mar04
Abr04
May04
Jun04
Jul04
Ago04
Sep04
Oct04
Nov04
Dic04
Ene05
Feb05
Mar05
636
762
763
663
643
626
649
665
591
649
481
478
415
435
506
567
720
816
806
814
672
620
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
144
202
207
187
157
167
157
152
157
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Riesgo Pas
(pbs)
337
Riesgo Pas
(pbs)
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
377
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Riesgo Pas
(pbs)
285
267
243
233
206
198
218
203
246
236
184
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
408
Edegel SAA
(BVL:EDEGELC1)
2013
2012
0.5200
2011
0.5455
2010
0.1433
2009
Promedio 5 aos
0.0067
0.3515
EDEGEL S.A.A.
Clculo del WAAC Histrico
en miles de nuevos soles
2013
2012
2011
2010
117,703
117,348
107,461
119,196
537,457
603,148
744,873
867,947
Total Deuda
655,160
720,496
852,334
987,143
Wd
21.18%
23.24%
27.49%
31.10%
2,437,662
2,379,254
2,248,043
2,187,099
78.82%
76.76%
72.51%
68.90%
3,092,822
3,099,750
3,100,377
3,174,242
100.00%
100.00%
100.00%
100.00%
2013
2012
2011
2010
Total Patrimonio
Ws
Capital Invertido
W
Wd
21.18%
23.24%
27.49%
31.10%
Kd
4.79%
5.00%
4.94%
4.61%
Kd(1-t)
3.35%
3.50%
3.46%
3.23%
Ws
78.82%
76.76%
72.51%
68.90%
Ks
9.86%
10.50%
11.01%
11.95%
8.48%
8.87%
8.94%
9.24%
2009
128,150
927,417
1,055,567
31.38%
2,308,411
68.62%
3,363,978
100.00%
2009
31.38%
6.26%
4.38%
68.62%
11.96%
9.58%
EDEGEL S.A.A.
1- Clculo Ganancia Operativa Neta (NOPAT)
en miles de nuevos soles
2013
2012
2011
2010
Ventas
1,284,263
1,347,273
1,224,652
1,046,893
Costos de Ventas
-835,149
-865,769
-757,045
-701,004
449,114
481,504
467,607
345,889
Ganancia Bruta
Gastos de Ventas
Gastos de Administracin
-51,859
-49,106
-48,409
-42,428
397,255
432,398
419,198
303,461
-152,352
-145,841
-175,463
-110,476
244,903
286,557
243,735
192,985
2013
2012
2011
2010
Activos Corrientes
520,348
390,219
363,995
269,004
406,693
265,514
262,244
209,649
Capital de Trabajo
113,655
124,705
101,751
59,355
3,614,171
3,649,307
3,682,452
3,861,403
360,511
360,511
360,511
360,511
72,417
3,201,601
3,237,108
3,311,869
3,422,516
52,059
51,688
2,170
1,778
7,902
4,181
683,826
746,516
635,004
-
674,262
-
3,394
3,586
14,309
13,788
8,557
64,510
617,301
656,888
675,269
682,006
Capital Invertido
3,092,822
3,099,750
3,100,377
3,174,242
-635,004
-674,262
-675,924
-742,335
Otras provisiones
Pasivos por impuestos diferidos
-39,258
-1,662
-66,411
-121,292
2012
2011
2010
2,437,662
2,379,254
2,248,043
2,187,099
655,160
720,496
852,334
987,143
117,703
117,348
107,461
119,196
537,457
603,148
744,873
867,947
Deuda financiera
3,092,822
-
3,099,750
-
3,100,377
-
3,174,242
-
2009
2008
1,058,737
1,148,716
-649,553
-855,407
409,184
293,309
-40,527
-36,740
368,657
256,569
-157,593
-93,200
211,064
163,369
2009
2008
288,263
349,438
188,146
230,928
100,117
118,510
4,144,866
4,530,790
389,418
172,793
72,417
2,010
3,661,041
2,100
4,327,039
2,602
2,503
17,378
26,355
881,005
938,281
12,769
19,571
59,668
7,480
808,568
911,230
3,363,978
3,711,019
-863,627
-911,926
-48,299
911,926
2009
2008
2,308,411
2,179,883
1,055,567
1,531,136
128,150
365,970
927,417
1,165,166
3,363,978
-
3,711,019
-
EDEGEL S.A.A.
Clculo de la Rentabilidad del Capital Invertido (ROIC)
en miles de nuevos soles
2013
2012
2011
2010
2009
244,903
286,557
243,735
192,985
211,064
Capital Invertido
3,092,822
3,099,750
3,100,377
3,174,242
3,363,978
3,096,286
3,100,064
3,137,310
3,269,110
3,537,499
7.91%
9.24%
7.77%
5.90%
5.97%
NOPAT
ROIC
2008
163,369
3,711,019
EDEGEL S.A.A.
2012
2011
2010
ROIC
7.91%
9.24%
7.77%
5.90%
WACC
8.48%
8.87%
8.94%
9.24%
3,096,286
3,100,064
3,137,310
3,269,110
-17,642
11,574
-36,618
-109,012
2009
5.97%
9.58%
3,537,499
-127,996
EDEGEL S.A.A.
UNION ANDINA DE CEMENTOS S.A.A. - UNACEM S.A.A. (ANTES CEMENTOS LIMA S.A.A.)
FLUJO DE CAJA LIBRE - FREE CASH FLOW (FCF)
en miles de nuevos soles
Concepto
2013
2012
2011
1,284,263
1,347,273
1,224,652
Costo de Ventas
-835,149
-865,769
-757,045
Ganancia Bruta
449,114
481,504
467,607
Gastos de Administracin
-51,859
-49,106
-48,409
397,255
432,398
419,198
-152,352
-145,841
-175,463
244,903
286,557
243,735
195,053
197,043
195,512
11,050
-22,954
-42,396
Inversiones
-52,840
-66,447
-133,549
-39,258
-1,662
-66,411
358,908
392,537
196,891
30.9%
32.1%
34.2%
2010
2009
1,046,893
1,058,737
-701,004
-649,553
345,889
409,184
-42,428
-40,527
303,461
368,657
-110,476
-157,593
192,985
211,064
196,676
202,674
40,762
18,393
-53,530
-154,616
-121,292
-48,299
255,601
229,216
29.0%
34.8%