Documente Academic
Documente Profesional
Documente Cultură
Aos
%
Activo
Efectivo
2003
2004
2005
2003
0.14
1.09
6.03
1.94
0.88
15.07
3.32
1.16
29.63
194
202
226
Inversiones Temporales
1,543
1,605
1,797
8,530
8,871
9,936
Anticipos
2,747
2,857
3,200
Otros Deudores
1,247
1,297
1,453
21,340
22,194
24,857
Cas Vinculadas
4,700
4,888
5,475
1,645
1,711
1,916
41,946
43,624
48,859
35,667
37,094
41,545
-14,549
-15,131
-16,947
21,118
21,963
24,598
1,202
1,250
1,400
367
382
427
Compaas Vinculadas
3,804
3,956
4,431
1,726
1,795
2,010
11,447
11,905
13,333
355
369
414
59,604
61,988
69,427
78,509
81,649
91,447
0.85
0.26
0.00
2.69
1.22
8.09
0.25
42.10
55.45
141,573
154,315
172,832
100.00%
Inventarios Totales
Depreciacin Acumulada
Subtotal Activo Fijo Neto
Inversiones Permanentes
Diferidos
Intangibles
Plantaciones Forestales
Otros Activos
Valorizaciones
Subtotal Otros Activos
Total Activo
25.19
-10.28
14.92
ANALISIS VERTICAL
ANALISIS HORIZONTAL
2004
2005
2004-2003
%
VARIACION
2004-2003
2005-2004
%
VARIACION
2005-2004
0.13
1.04
5.75
1.85
0.84
14.38
3.17
1.11
28.27
0.13
1.04
5.75
1.85
0.84
14.38
3.17
1.11
28.27
8
62
341
110
50
854
188
66
1678
4.12
4.02
4.00
4.00
4.01
4.00
4.00
4.01
4.00
24.00
192.00
1,065.00
343.00
156.00
2,663.00
587.00
205.00
5,235.00
11.88
11.96
12.01
12.01
12.03
12.00
12.01
11.98
12.00
24.04
-9.81
14.23
24.04
-9.81
14.23
1427
-582
845
4.00
4.00
4.00
4,451.00
-1,816.00
2,635.00
12.00
12.00
12.00
0.81
0.25
0.00
2.56
1.16
7.71
0.24
40.17
52.91
0.81
0.25
0.00
2.56
1.16
7.71
0.24
40.17
52.91
48
15
0
152
69
458
14
2384
3140
3.99
4.09
0.00
4.00
4.00
4.00
3.94
4.00
4.00
150.00
45.00
1.00
475.00
215.00
1,428.00
45.00
7,439.00
9,798.00
12.00
11.78
25.00
12.01
11.98
11.99
12.20
12.00
12.00
100.00%
100.00%
12742
9.00
18,517.00
12.00
Pasivos
ANALISIS VERTICAL
%
2003
Obligaciones Bancarias
2004
2005
2003
17.98
0.95
1.17
0.43
0.32
1.85
22.71
25,448.00
26,466
29,642
1,349.00
1,403
1,571
1,658.00
1,724
1,931
613
638
714
Compaas Vinculadas
455
473
530
2,624.00
2,729
3,056
32,147.00
33,433
37,445
15,991.00
16,631
18,626
28
29
33
Pensiones de jubilacin
1,094.00
1,138
1,274
2,173.00
2,260
2,531
Impuestos diferidos
1,566.00
1,629
1,824
20,852
21,686
24,288
11.30
0.02
0.77
1.53
1.11
14.73
Total Pasivo
52,999
55,119
61,733
37.44
80
83
93
0.06
Otras Reservas
13,760.00
14,310
16,028
11,189.00
11,637
13,033
9.72
7.90
3,941.00
4,256
4,724
59,604.00
64,968
72,765
2.78
42.10
88,574
96,546
108,131
0.01
141,573
154,315
172,832
100.00
Patrimonio
Capital
Superavit de Capital
Reserva Legal
ANALISIS VERTICAL
ANALISIS HORIZONTAL
2004
2005
2004-2003
%
VARIACION
2004-2003
2005-2004
%
VARIACION
2005-2004
17.15
0.91
1.12
0.41
0.31
1.77
21.67
17.15
0.91
1.12
0.41
0.31
1.77
21.67
1,018.00
54.00
66.00
25.00
18.00
105.00
1,286.00
4.00
4.00
3.98
4.08
3.96
4.00
4.00
3,176.00
168.00
207.00
76.00
57.00
327.00
4,012.00
12.00
11.97
12.01
11.91
12.05
11.98
12.00
10.78
0.02
0.74
1.46
1.06
14.05
10.78
0.02
0.74
1.46
1.06
14.05
640.00
1.00
44.00
87.00
63.00
834.00
4.00
3.57
4.02
4.00
4.02
4.00
1,995.00
4.00
136.00
271.00
195.00
2,602.00
12.00
13.79
11.95
11.99
11.97
12.00
35.72
35.72
2,120.00
4.00
6,614.00
12.00
0.05
0.05
3.00
3.75
10.00
12.05
9.27
7.54
9.27
7.54
550.00
448.00
4.00
4.00
1,718.00
1,396.00
12.01
12.00
2.76
42.10
2.73
42.10
315.00
5,364.00
7.99
9.00
468.00
7,797.00
11.00
12.00
62.56
62.56
7,972.00
9.00
11,585.00
12.00
100.00
100.00
12,742.00
9.00
18,517.00
12.00
Estado de Resultados
Cifras en millones de pesos
ANALISIS VER
%
2003
Ventas Netas
2004
2005
59,242
63,981
71,019
40,414
43,647
48,448
18,828
20,334
22,571
12,180
13,154
14,601
Utilidad Operacional
6,648
7,180
7,970
7,131
7,701
8,549
3,896
4,208
4,671
3,413
3,686
4,092
CORRECCIN MONETARIA
1,316
1,421
1,578
4,729
5,107
5,669
788
851
945
3,941
4,256
4,724
Menos:
Costo de Ventas
Utilidad Bruta
Menos Gastos Administracin y Ventas
2003
100.00%
68.22
31.78
20.56
11.22
12.04
6.58
5.76
2.22
7.98
1.33
6.65
ANALISIS HORIZONTAL
ANALISIS VERTICAL
%
VARIACION
2004-2003
%
VARIACION
2005-2004
2004
2005
100.00%
68.22
31.78
100.00%
68.22
31.78
4,739
3,233
1,506
8.00
8.00
8.00
7,038
4,801
2,237
11.00
11.00
11.00
20.56
11.22
20.56
11.22
974
532
8.00
8.00
1,447
790
11.00
11.00
12.04
6.58
5.76
12.04
6.58
5.76
570
312
273
7.99
8.01
8.00
848
463
406
11.01
11.00
11.01
2.22
7.98
2.22
7.98
105
378
7.98
7.99
157
562
11.05
11.00
1.33
500.12
1.33
6.65
63
315
7.99
7.99
94
468
11.05
11.00
2004-2003
2005-2004
AO 2004 - 2
VARIACION
FUENTES
PERIODOS
Activo
Efectivo
2003
2004
2005
194
202
226
Inversiones Temporales
1,543
1,605
1,797
8,530
8,871
9,936
Anticipos
2,747
2,857
3,200
Otros Deudores
1,247
1,297
1,453
21,340
22,194
24,857
Cas Vinculadas
4,700
4,888
5,475
1,645
1,711
1,916
41,946
43,624
48,859
35,667
37,094
41,545
-14,549
-15,131
-16,947
21,118
21,963
24,598
1,202
1,250
1,400
367
382
427
Compaas Vinculadas
3,804
3,956
4,431
1,726
1,795
2,010
11,447
11,905
13,333
355
369
414
59,604
61,988
69,427
78,509
81,649
91,447
141,573
154,315
172,832
25,448.00
26,466
29,642
1,349.00
1,403
1,571
1,658.00
1,724
1,931
613
638
714
Compaas Vinculadas
455
473
530
2,624.00
2,729
3,056
32,147.00
33,433
37,445
15,991.00
16,631
18,626
28
29
33
Pensiones de jubilacin
1,094.00
1,138
1,274
2,173.00
2,260
2,531
Impuestos diferidos
1,566.00
1,629
1,824
Inventarios Totales
Depreciacin Acumulada
Subtotal Activo Fijo Neto
Inversiones Permanentes
Diferidos
Intangibles
Plantaciones Forestales
Otros Activos
Valorizaciones
Subtotal Otros Activos
Total Activo
582
Pasivos
Obligaciones Bancarias
1018
54
66
25
18
105
640
1
44
87
63
20,852
21,686
24,288
Total Pasivo
52,999
55,119
61,733
80
83
93
Otras Reservas
13,760.00
14,310
16,028
11,189.00
11,637
13,033
550
448
3,941.00
4,256
4,724
59,604.00
64,968
72,765
88,574
96,546
108,131
141,573
154,315
172,832
Patrimonio
Capital
Superavit de Capital
Reserva Legal
315
5364
9383
Diferencia 3137
AO 2004 - 2003
VARIACION
USOS
FUENTES
8
62
341
110
50
854
188
66
ANALISIS
VERTICAL
USOS
AO 2005 - 2004
VARIACION
FUENTES
0.13
0.99
5.46
1.76
0.80
13.67
3.01
1.06
1427
48
15
0
152
69
458
14
2384
FUENTES
24
192
1065
343
156
2663
587
205
22.85
6.20
USOS
0.12
0.99
5.47
1.76
0.80
13.67
3.01
1.05
4,451
1,816
0.77
0.24
0.00
2.43
1.10
7.33
0.22
38.17
ANALISIS
VERTICAL
USOS
22.84
9.16
150
45
1
475
215
1,428
45
7,439
0.77
0.23
0.01
2.44
1.10
7.33
0.23
38.18
10.85
0.58
0.70
0.27
0.19
1.12
3,176
168
207
76
57
327
16.03
0.85
1.04
0.38
0.29
1.65
6.82
0.01
0.47
0.93
0.67
1,995
4
136
271
195
10.07
0.02
0.69
1.37
0.98
6246
Diferencia 3137
0.03
10
5.86
4.77
1,718
1,396
57.17
468
7,797
100.00
100.00
19817
19484
Diferencia 333
,
100.00
100.00
RAZON
CORRIENTE
ACTIVO CORRIENTE
PASIVO CORRIENTE
(=)
TOTAL
CAPITAL NETO
DE TRABAJO
ACTIVO CORRIENTE
PASIVO CORRIENTE
(=)
TOTAL
ENDEUDAMIENT
O TOTAL
TOTAL PASIVO
TOTAL CORRIENTE
CORRIENTE
(=)
TOTAL
RENTABILIDAD
DEL ACTIVO
UTILIDAD NETA
ACTIVO TOTAL
(=)
TOTAL
RENTABILIDAD
DEL PATRIMONIO
UTILIDAD NETA
PATRIMONIO
(=)
TOTAL
2003
41946
32147
2004
43624
33433
2005
48859
37445
1.30
1.30
1.30
2003
41946
32147
2004
43624
33433
2005
48859
37445
9799.00
10191.00
11414.00
2003
52,999
141,573
2004
55119
154,315
2005
61733
172,832
37.44
35.72
35.72
2003
3,941
141,573
2004
4256
154,315
2005
4724
172,832
2.78
2.76
2.73
2003
3,941
2004
4256
2005
4724
88,574
96,546
108,131
4.45
4.41
4.37
2003
ROTACION DE
LOS ACTIVOS
VENTAS
TOTAL DE ACTIVOS
(=)
TOTAL
2004
2005
59,242
63,981
71,019
141,573
154,315
172,832
0.42
0.41
0.41