Professional Documents
Culture Documents
2,016
971,072 12% 14% 21% 19% 33% 47% -9% 79%
142,732 2% 11% 7% 3% 730% -39% -59% 105%
186,521 4% 6% 3% 4% 80% -55% 37% 11%
1,300,325 18% 30% 30% 25% 105% -3% -16% 66%
1,287,621 30% 28% 25% 25% 15% -16% 2% -1%
87,619 2% 2% 2% 2% -7% -20% 11% -17%
74,133 2% 2% 1% 1% -2% -21% 18% -9%
13,486 1% 0% 0% 0% -27% -13% -13% -45%
1,375,240 32% 30% 26% 26% 14% -16% 2% -2%
2,675,565 50% 61% 57% 51% 46% -10% -8% 22%
847,192 19% 16% 17% 16% 0% 0% 0% 0%
1,305,034 25% 17% 21% 25% -19% 17% 24% 18%
403,869 5% 7% 6% 8% 58% -12% 33% 85%
2,556,095 50% 39% 43% 49% -4% 5% 16% 18%
5,231,660 100% 100% 100% 100% 21% -4% 3% 20%
2016 ANLISIS VERTICAL ANLISIS HORIZONTAL
12/31/2016 12/31/2013 12/31/2014 12/31/2015 12/31/2016 14/13 15/14 16/15 16/13
4,040,731 100% 100% 100% 100% 2% 0% 3% 5%
- 2,783,686 -74% -73% -72% -69% 1% -2% -2% -2%
1,257,045 26% 27% 28% 31% 4% 4% 16% 26%
23,879 0% -4% 0% 1% -1285% -108% 72% 68%
- 867,263 -16% -19% -21% -21% 20% 10% 7% 42%
- 621,803 -11% -13% -15% -15% 20% 14% 4% 42%
- 245,460 -5% -5% -5% -6% 20% 2% 16% 42%
413,661 10% 4% 7% 10% -65% 105% 42% 3%
- 96,719 -2% -3% -5% -2% 50% 80% -54% 25%
- 105,483 -2% -3% -7% -3% 50% 115% -59% 31%
8,764 0% 0% 1% 0% 48% 1044% -83% 193%
- 12,700 -3% -1% 0% 0% -51% -77% -5% -89%
104,305 3% 2% 3% 3% -50% 83% -5% -13%
408,547 9% 1% 5% 10% -91% 534% 128% 24%
- 106,056 -2% 0% -1% -3% -76% 47% 312% 44%
302,491 7% 0% 4% 7% -96% 1328% 97% 19%
- 2% 0% 0% 0% -101% -100% 0% ###
302,491 8% 0% 4% 7% -97% 1374% 97% -5%
0.35
Variaciones Anuales
Comentarios:
Apalancamiento > < Disminuye de 1.32 a 1.05
Kw > < : se reduce el dficit de kw neto de -257 pasa a -40
INDICADORES DE RENTABILIDAD
INDICADOR DE FINANCIAMIENTO
0.97
La compaa increment su capital de trabajo en 217,075, este crecimiento se explica por el efecto neto de: 1) el incremento e
inventarios y 3) el pago de deudas de corto plazo. Los fondos para ese capital de trabajo provinieron principalmente del crecim
Fondos Capital de Trabajo
Aplicacin Origen Aumento Disminucin
124,783
36,065
148,084
46,669
73,359
1,570
273
76,229
166,731
93,695
207,906
50,621
23,113
11,042
2,068
256,508
99,378
Comentarios:
El incremento de las utilidades, proviene principalmente del efecto neto de impuesto de: i) las ventas, que incrementaron en S
gastos financieros netos en S/ 111.7 millones
ANLISIS VERTICAL ANLISIS HORIZONTAL
12/31/2015 12/31/2016 2016 VS 2015
100% 100% 126,853 *
-72% -69% 45,045
28% 31% 171,898
0% 1% 10,004
-21% -21% - 59,129
-15% -15% - 25,356
-5% -6% - 33,773
0% 0% 122,773
-5% -2% 111,758 *
-7% -3% 153,582
1% 0% - 41,824
0% 0% 639
3% 3% - 5,961
5% 10% 229,209
-1% -3% - 80,306
4% 7% 148,903
0% 0% -
4% 7% 148,903