230881258 estados financieros backus (1)

7/26/2019 230881258 Estados Financieros Backus (1)

1/21

ASOCIACIN PRIVADA SAN JUAN BAUTISTA

ESCUELA PROFESIONAL DE ADMINISTRACIN DENEGOCIOS

CURSO:

ANALISIS E INTERPRETACION DE LOS EEFF

TEMA ASIGNADO:

ANALISIS HORIZONTAL Y VERTICALBALANCE GENERAL Y ESTADOS DERESULTADOSRATIOS FINANCIEROS

NOMBRE DE LOS INTEGRANTES:

ALIRIO PALACIOS RODRIGUEZANYOLY PRRAGAERIKA GARCIA YATACO

NUMERO DE GRUPO: N 3

DOCENTE: HENRY PORTOCARRERO

SEMESTRE : 2014-II

CICLO : VI

2014


2/21

ANALISIS E INTERPRETACIN DE LOS ESTADOSFINANCIEROS

Grupo cerecero! B"c#u$ % Jo&'$(o'

2 | P g i n a


3/21

Grupo cerecero! B"c#u$ % Jo&'$(o'A')*+$+$ e I'(erpre("c+,' -e *o$ E$("-o$ F+'"'c+ero$

3 | P g i n a


4/21

1. DESCRIPCIN DE LA COMPA/A

A'(ece-e'(e$

E G!"#$ C%!&%'%!$ B(')"* + ,$.*/$. /%.% '$$ ('/&( %'$.'( #!.'#( (%(5$!('. %.&(*($ &%./( */!5"'. 6 /$( '(*% % .%7$'('$.%* !%('$.((*'$. 5%5(* (/%((* 6 (/(* 5%5(* .$ ('$'(* 6 (7"(* 7(*%$*(*8 E*/9$!7(.($ '$!#$!(/&(%./% '$.;$!($ #$! &%./*%/% %#!%*(*


5/21

. OBJETIVOS

L$* $5%/&$* % B(')"* *$.: S%! % #!%! 7!"#$ '%!&%'%!$ % P%! '$. #!$6%''. ./%!.('$.(8

A.*/!(! (* %#!%*(* '$. $5%/&$* '$".%*8 G%.%!(! '(#('( % !%*#"%*/( $#$!/".( (./% $* '(5$* % %./$!.$8 L( !%('. '$%!'( %./!% (* %#!%*(* '$!#$!(/&(* %5% %*/(5%'%!*%

%


6/21

. ASPECTOS MACROECONMICOSE 2013 *% '(!('/%! #$! *%! ". (@$ % '(5$* #$!/(./%* %. % %./$!.$./%!.('$.( 6 $'(


7/21

A"*/% % #!%'$* !%(($ %. '%5!% % 2012 '$. % $5%/&$ % '$#%.*(! %(( % .*"$* %.&(*%* 6 %5((%8

V(!('. #$*/&( %. % % #!$"'/$* #!%" 6 "##%! (.*/!%( !%*#%'/$ %$* (.*/!%( 6 %'$.$6 #"*($ #$! % '!%'%./$ % P*%. C(($ 6 (* (!'(*

S"#%! P!%"8C!%'%./$ %. % #$!'%./(% % &%./( !%'/( ( $* '%./%* %/(*/(* '$$!%*"/($ % ( '$.*$('. % N"%&$ J$%$ C$%!'(8E. /!.$* % #(!/'#('. % %!'($ B(')"* 6 S(. ,"(. ;.((!$. % (@$ '$. ".8= %* %'! 283 #"./$* #$!'%./"( 9*


8/21

%#%$ ( /!(&* % %*(!!$$ /"!*/'$ %. A.("(6(* H"(!$ 6 U!'$* W"*#'(.' C"*'$8

J(./%.%! % %!(7$ %. ( (#'('. % %'(.*$ % O5!(* #$! I#"%*/$*;!(.$ '"(/!$ '$.&%.$* '$. G$5%!.$* L$'(%* 6 P!$&.'(%* #(!( %%'"/(! $5!(*% .&%!*. #5'( % (/$ #('/$ *$'( #(!( (* '$".(%* %. A!% 381

E .'!%%./$ %. &($! *% 7%.%! '$$ '$.*%'"%.'( % $* *7"%./%* ;('/$!%*: E ("*/% % #!%'$* !%(($ ( ;.(%* % 20128

L( %$! '$#$*'. % mix % (!'(* I#"*$ % P*%. C(($ 6 (!'(*Super PremiunM8

E '!%'%./$ %. % #$!'%./(% % &%./( !%'/( ( $* '%./%* %/(*/(*8

A .&% % #(!/'#('. % %!'($ % (.%!( '$."./( UCP B(')"* 6 ,$.*/$. 6C%!&%'%!( S(. ,"(. !%(;!(!$. *" %!(7$ '%!!(.$ % (@$ '$. ". 8= %. % %*% '%5!% %* %'! 283 #"./$* #$!'%./"(%* 9* !%*#%'/$ ( *$ #%!$$ % (@$(./%!$!8

L(* #(!/'#('$.%* $5/%.(* ;"%!$.:

Per+o-o 2012 201 V"r+"c+,'E.%!$ 383 481 08=P!$%$ A."( 38> 80 184D'%5!% 38 8= 283

8 | P g i n a


9/21

A**$ ( '$5%!/"!( #$! #"./$* % &%./( %. % ".&%!*$ % '%./%* % %!'($'%!&%'%!$ ( .&% .('$.( %. #!$%$ (."( ('(.(( #$! B(')"* 6 S(. ,"(. %* %84 %&%.'(.$ $* (/$* .&%%* % #!%*%.'( % ( C$#(@(8

O(r"$ Be:+-"$

E. (* '(/%7$!(* % 5%5(* .$ ('$'(* $* !%*"/($* '$.*$($* % (5(*%#!%*(* ;"%!$. "6 #$*/&$* %*/('(.$ % '$#$!/(%./$ % ."%*/!(* (!'(*G"(!(.9 6 S(. J(/%$8 B%5(* $7! %. '$."./$ &$%.%* '%!'(.$* ( $* 282$.%* % %'//!$* %. % 2013 UIDE?

A '%!!% % %%!''$ 2013 % .'($! % 1 % 2012 %7 (08?M8 E !%*"/($ $5%%'% #!.'#(%./% ( ( (#('. % #($ % #(7$ (#!$&%%$!%* !%*#%'/$ ( (* '"%./(* #$! #(7(!8

L( #$*'. % '(( 6 5(.'$* ( /!.$ % %%!''$ '%!! '$. SQ8 $.%* % $*'"(%* % ? '$!!%*#$.% ( $.%( .('$.( 6 % *($ ( (!%* 6 %"!$*8 L(*'$$'('$.%* ;"%!$. %#$*/((* %. .*/!"%./$* % '$!/$ #($ %. .*//"'$.%*;.(.'%!(* % #!%! .&%8

C(5% *%@((!


10/21

&%.'%./$* %. ".$ % 2014 6 *%/%5!% % 201? !%*#%'/&(%./%8 P$! $/!$ ($ %#!*/($ % B(.'$ % C!/$ % P%! &%.'% %. (7$*/$ % 2018 E*/$* #!*/($*%&%.7(. ".( /(*( % ./%!* % 8> 8?? 6 810 !%*#%'/&(%./%8

E &($! %. 5!$* % $* #!*/($* *% (#!$( ( *" &($! !($.(5% %5$ ( 83 $.%* 6 ( $/!( '$. % B(.'$ %

C!/$ #$! SQ8 >81 $.%*8

12. GESTIN OPERATIVAL$* .7!%*$* 5!"/$* .%/$* % #"%*/$*M /$/((!$. SQ8 34184 $.%* $


11/21

UTILIDAD BRUTAL( "/( 5!"/( % 2013 (*'%. ( SQ8 2282 $.%* *"#%!$! %. SQ8 >382 $.%*( ( % 2012 $


12/21

E !%*"/($ .%/$ % #%!$$ 2013 (*'%. ( SQ8 18? $.%* 38 %.$! 28?$.%* *%7. $* ('"%!$* % D!%'/$!$ % 2= % (6$ 2 % (7$*/$ 6 12 %

.$&%5!% !%*/( ". *($ */!5"5% %>1 % (* (''$.%*

C(*% B 6 % 08222 % '(#/( *$'(8

CLASE@ NMERO 6 VALOR DE ACCIONESL( *$'%( /%.% /!%* '(*%* % (''$.%*:

A''$.%* C(*% A '$. %!%'$ ( &$/$8 A''$.%* C(*% B *. %!%'$ ( &$/$ #%!$ '$. % #!&%7$ % !%'5! ".(

*/!5"'. #!%;%!%.'( % "/(%* '$.**/%./% %. ". #(7$ ('$.( % 10 #$!(''. *$5!% % $./$ % $* &%.$* %. %;%'/&$ #(7($* ( (* (''$.%* C(*% A#$! (''.8

A''$.%* % .&%!*. *. %!%'$ ( &$/$8

1. VENTAS NETAS

I';re$o$I';re$o$ por ru:ro$ S. 8+*e$@ " "*ore$ co'$("'(e$

12 | P g i n a


13/21

E. '"(./$ ( $./$ % ( %#$!/('. % '%!&%( '(5% #!%'*(! 01 >80P(!/%* R%('$.((* 12324 083 24?3>? >80>O/!(* C"%./(* #$! C$5!(! 33=1 08? 2?4=> 08>?

E*/%.'(* 2110 ?803 22123? ?83G(*/$* '$./!(/($* #$! (./'#($ 20>4= 08 2?44= 08>?07@30 723@107

A'/&$ N$ C$!!%./% (./%.$* #(!( (&%./( 1=1=0 082 2?>0 08>>T$/( % A'/&$ C$!!%./% 2@740 72@514

Ac(+o No Corr+e'(eA'/&$* F.(.'%!$* *#$.5%* #(!( (&%./( 4?34 0813 ?>= 081

I.&%!*$.%* I.$5(!(* 1340 083= 13?34 083

13 | P g i n a


14/21

I."%5%* J(C"%./(* #$! #(7(! '$%!'(%* 322>0 1080 2>>2= >81P(!/%* !%('$.((* 2=3 08=1 1?> 084I#"%*/$ ( ( !%./( #$! #(7(! 11==33 383 101?4 282O/!(* '"%./(* #$! #(7(! 4>4240 1382 43>20 1280I.*/!"%./$* ;.(.'%!$* %!&($* 1>>12 081 144? 0841P!$&*$.%* 140> 0843 2011 08P(!/% '$!!%./% % 5%.%;'$* % #%!*$.( 11403 0833 1142 0833T$/( % P(*&$ C$!!%./% 1@1@47 75@107

P"$+o No Corr+e'(eP!*/($* 5(.'(!$* 6 (!!%.(%./$*;.(.'%!$* 13411 38=2 0 0800O/!(* C"%./(* #$! P(7(! ( L(!7$ P($ 1== 830 1=2= 48?B%.%;'$* % P%!*$.( 2=?3 08=2 33=42 08>

I#"%*/$ ( ( R%./( D;%!$ P(*&$ 242121 ?80 24>3 >80T$/( P(*&$ N$ C$!!%./% 70@52 45@2T$/( P(*&$ 1@24@21 1@42@32

P"(r+8o'+oC(#/( S$'( >>== 22822 >>== 2283?C(#/( A'$.( 3?0>3 1803 21312 08?1A''$.%* % I.&%!*$. ?1 1?824 ?1 1?834D%*'"%./$ % E*. 10332M -082 10332M -0830R%*%!&( L%7( 1?2> 484? 1??0? 484

O/!(* R%*%!&(* >>2= 2820 >>1? 2821R%*"/($* A'""($* 1?340? 48?? 4122? 128T$/( P(/!$.$ (/!5"5% ( $* (''$.*/(*% ( '$#(@( 1@1@20 2@044@451P(!/'#('. N$ C$./!$(./% 1103 0831 14303 0841T$/( P(/!$.$ 1@52@242 2@05@54

@03@1 100.00 @454@413 100.00

B BALANCE GENERAL = ANALISIS FINANCIERO 9ORI?ONTAL

ESTADO CONSOLIDADO DE SITUACION

14 | P g i n a


15/21


16/21

P!$&*$.%* 140> 2011 -?04800 -2>832P(!/% '$!!%./% % 5%.%;'$* % #%!*$.( 11403 1142 -22800 -081

T$/( % P(*&$ C$!!%./% 1@1@47 75@10714?33080

0 148=2

P"$+o No Corr+e'(eP!*/($* 5(.'(!$* 6 (!!%.(%./$*;.(.'%!$* 13411 0 13411800O/!(* C"%./(* #$! P(7(! ( L(!7$ P($ 1== 1=2= 2?>1800 1?8>B%.%;'$* % P%!*$.( 2=?3 33=42 -14800 -1821I#"%*/$ ( ( R%./( D;%!$ P(*&$ 242121 24>3 -3?32800 -184=

T$/( P(*&$ N$ C$!!%./% 70@52 45@2123080

0 348>3

T$/( P(*&$ 1@24@21 1@42@322=?380

0 208

P"(r+8o'+oC(#/( S$'( >>== >>== 0800 0800C(#/( A'$.( 3?0>3 21312 14>?1800 ?82?A''$.%* % I.&%!*$. ?1 ?1 0800 0800D%*'"%./$ % E*. 10332M 10332M 0800 0800R%*%!&( L%7( 1?2> 1??0? -331800 -0821O/!(* R%*%!&(* >>2= >>1? 11?800 081

R%*"/($* A'""($* 1?340? 4122?

-2=>=2080

0 -?38>

T$/( P(/!$.$ (/!5"5% ( $* (''$.*/(* %( '$#(@( 1@1@20 2@044@451

-2>32>480

0 -1383>P(!/'#('. N$ C$./!$(./% 1103 14303 -32?=800 -228=

T$/( P(/!$.$ 1@52@242 2@05@54

-2>?4280

0 -13843

@03@1 @454@413 [email protected] 08?3

C ESTADOS DE RESULTADOS = ANALISIS FINANCIERO VERTICAL

UNION DE CERVECERIAS PERUANAS BACUS 6 JO9NSTONSAA 6 SUBSIDIARIAS

ESTADO CONSOLIDADO DERESULTADOS

Au8e'(o Au8e'(oD+$8+'uc+o'e$ D+$8+'uc+o'e$

2012 Ver(+c"* 2011 Ver(+c"*S.000 S.000

16 | P g i n a


17/21

V%./(* N%/(* 3>>311 100800 33?0>4 100800O/!$* I.7!%*$* O#%!('$.(%* 44> 18= 22013 ?8>0T$/( I.7!%*$* B!"/$* 3=32?2 1018= 3=>?2 10?8>0

C$*/$ % V%./(* 10??M 2M 11143M 33MU/( B!"/( 2>32=?? >2843 24>0=2> >382

G(*/$ % V%./( 101=>2=M 2>M >??M 2=MG(*/$* % A.*/!('. 402>1M 11M 413210M 12MO/!$* I.7!%*$* ?332 18?= 3=>=2 181O/!$* G(*/$* ?30M 01M 32304M 01M

T$/( G(*/$* % O#%!('. 14143?M 3>M13?43==

M 41M

U/( O#%!(/&( 131=10 3484 110?43 3282

I.7!%*$* F.(.'%!$* 11?4 831 12?3 83=G(*/$* F.(.'%!$* 1=4M 00M 122M 00MU/( (./%* % I#"%*/$ ( ( R%./( 131422 348=3 1103=4 328=I#"%*/$ ( ( R%./( 42344>M 11M 3=4M 11MU/( % (@$ =0>=2 238?1 >434 2281=

U/( (/!5"5% (:A''$.*/(* % ( '$#(@( ==>0 2384= >412=? 2280?P(!/'#('. .$ '$./!$(./% 42 813 410= 0812

=0>=2 238?1 >434 2281=

D ESTADOS DE RESULTADOS = ANALISIS FINANCIERO 9ORI?ONTAL

UNION DE CERVECERIAS PERUANAS BACUS 6 JO9NSTONSAA 6 SUBSIDIARIAS

ESTADO CONSOLIDADO DERESULTADOS

2012 2011 A:$o*u(o$Re*"(+o$

S.000 S.000

V%./(* N%/(* 3>>311 33?0>4 4123?? 1282>O/!$* I.7!%*$* O#%!('$.(%* 44> 22013 1???M >38=MT$/( I.7!%*$* B!"/$* 3=32?2 3=>?2 24?=00 ?8==

C$*/$ % V%./(* 10??M 11143M 123 0183>M

17 | P g i n a


18/21

U/( B!"/( 2>32=?? 24>0=2> 2?203 108?1

G(*/$ % V%./( 101=>2=M >??M -?10>2 ?83=G(*/$* % A.*/!('. 402>1M 413210M 104 03MO/!$* I.7!%*$* ?332 3=>=2 24?10 ?384?O/!$* G(*/$* ?30M 32304M -24001 >4830T$/( G(*/$* % O#%!('. 14143?M 13?43==M -4?= 38??

U/( O#%!(/&( 131=10 110?43 2120>1 181>

I.7!%*$* F.(.'%!$* 11?4 12?3 -10> 0MG(*/$* F.(.'%!$* 1=4M 122M -?1? 4804U/( (./%* % I#"%*/$ ( (R%./( 131422 1103=4 2103=0 180?I#"%*/$ ( ( R%./( 42344>M 3=4M -?42 1=813U/( % (@$ =0>=2 >434 143== 180

U/( (/!5"5% (:A''$.*/(* % ( '$#(@( ==>0 >412=? 14404 184P(!/'#('$. .$ '$./!$(./% 42 410= ==4 2182

=0>=2 >434 143== 180

RATIOS DE LI>UIDE?

RATIOS DELIQUIDEZ

Formulas

AO 2012 AO 2011

VariacinCani!a!"s # r"sula!os

Cani!a!"s #r"sula!os

RAZO$CORRIE$TE

total act. Cte./total pas. Cte. 727940/ 1133439 = 0%&'

952814/987109 =0%() *0%++

RAZO$ACIDEZ

(total act. Cte - inventario)/total pascte

(727940-211505)/1133439=0%'&

(952814-221236)/987109 =0%)' *0%2,

RAZO$EFECTIVO

caja !cos/total pas cte 135080/1133439 = 0%12

158471/987109 =0%1& *0%0'

-OSICIO$DEFE$SIVA

activos li"#i$os/e%resos operativospres#p#estarios 465183/5000 = (+%0' 432049/5000 = ,&%'1 &%&+

CA-ITAL DETRA.A/O

activo cte - pasivo cte

727940-1133439 =*'0'((

952814-987109 =*+'2( *+)120'

ANALISIS E INTERPRETACION

RATIOS DELIQUIDEZ Capaci$a$ $e pa%ar las $e#$as en corto pla&o' por lo tanto es ra&ona!le por la variacin ne%ativaRAZO$CORRIE$TE n *n$ice eleva$o p#e$e si%ni+car #na ,aor capaci$a$ $e la e,presaRAZO$ACIDEZ

eco,en$a!le #na ra&n $e aci$e& $e 1.00 o ,aor a este a "#e tal *n$ice epresa #na sit#acin!astante acepta!le capaci$a$ $e pa%ar $e#$as en pla&o in,e$iato

RAZO$

EFECTIVO

or ca$a 1.00 $e pasivo corriente la e,presa $ispone $e /. 0.12 en el 2012 /.0.16 en el ao 2011'

n eectivo para s# cancelacin-OSICIO$DEFE$SIVA

ie,po en "#e po$r*a vivir solo con s#s activos l*"#i$os si los e%resos son /.5000 el activo li"#i$opo$r*a $#rar 93.04 $*as en el 2012 86.41 $*as en el 2011

18 | P g i n a


19/21

CA-ITAL DETRA.A/O

,i$e la capaci$a$ en tr,inos ,onetarios $e pa%ar $e#$as en corto pla&o en a,!os aos eiste a#n$e#$as por pa%ar' por lo tanto no se o!tiene a#n capital $e tra!ajo

RATIOS DE GESTION

RATIOS DEESTIO$

Formulas

AO 2012 AO 2011Cani!a!"s #r"sula!os

Cani!a!"s #r"sula!os Variacin

ROTACIO$ DECTAS -ORCO.RAR

tas an#ales al cr$ito/pro,e$io$e ctas co!rar

3773115/271807 =1+%,,

3360749/271807 =12%+& 1%2

-ERIODO-ROEDIO DECO.RO

360/rotacion $e ctas co!rar 360/13.88 = 2%(' 360/12.36 =2(%1+ *+%1(

26 $ias 29 $iasROTACIO$ DECTAS -OR-AAR

costo $e ventas/pro,e$io $e ctas pa%ar

1099696/313999 =+%0

1114935/313999 =+% *0%0

-ERIODO-ROEDIO DE-AO

360/rotacion $e ctas pa%ar 360/3.50 = 102%( 360/3.55 = 101%' 1%

103 $ias 101 $iasROTACIO$ DEI$VE$TARIOS

costo $e vtas/inventariopro,e$io

1099696/216371 =%0,

1114935/216371 =%1 *0%0)

ANALISIS E

INTERPRETA

CION

ROTACIO$DE CTAS -ORCO.RAR

i$e c#antas veces se lo%ran $ar rec#perar cr$itos al ao' c#anto ,s rpi$o co!ro ,aor li"#i$e&para la e,presa

-ERIODO-ROEDIODE CO.RO la e,presa le to,a 26 $*as en el ao 2012 29 $*as en el 2011 para :acer eectiva #na cta co!rar

ROTACIO$DE CTAS -OR-AAR

aor rotacin $e cta por pa%ar ,s rpi$o ser el pa%o $e n#estras co,pras al cr$ito. ;


20/21

RES-ALDO DEE$DEUDAIE$TO

n,#e!les' ,a" e"#ipo neto/patri,onioneto

2143920/1782242= 1%20

1949301/2058784=0%( 0%2


RAZO$ DEE$DEUDAIE$T

O A CORTO-LAZO

>l coe+ciente o!teni$o in$ica "#e las $e#$as a corto pla&o o pasivo cte co,pren$e el 64? $elpatri,onio neto $el ao2012 en el ao 2011 co,pren$e el 48? $el patri,onio neto.

4RAZ5$ DEE$DEUDAIE$TO A LARO-LAZO

>sta ra&n nos revela "#e las $e#$as a lar%o pla&o o pasivo no corriente co,pren$en el 33? $elatri,onio ;eto $el 2012' e p#e$e o!servar' al relacionar esta ra&n con la anterior' "#en$#strial @i,a .. tiene #n ,aor en$e#$a,iento a corto pla&o (64?) #n ,enoren$e#$a,iento a lar%o pla&o (33?).

RAZO$ DEE$DEUDAIE$TO TOTAL

>ste ratio in$ica "#e el asivo otal $e la e,presa co,pren$e el 97? $el atri,onio ;eto conrespecto al ao 2012 en el ao 2011 co,pren$e el 69?

RAZO$ DEE$DEUDAIE$TO DEL ACTIVOFI/O

>@a ra&on o!teni$a en el 2012 in$ica "#e el 9? $el activo +jo :a si$o +nancia$o con o!li%acionesa lar%o pla&o en el 2011 in$ica "#e 8? $el activo +jo :a si$o +nancia$o con o!li%aciones a lar%opla&o.

RES-ALDO DEE$DEUDAIE$TO

@a e,presa tiene co,o %arant*a en activos +jos el 120? $el patri,onio en el ao 2012 en el2011 s# %arant*a #e el 95?

RATIOS DE RENTABILIDAD

RATIOS DE RE$TA.ILIDADFormulas

AO 2012

AO 2011 VariacinCani!a!"s #

r"sula!os Cani!a!"s # r"sula!os

RE$TA.ILIDAD .RUTASO.RE VE$TAS

ventas-costo $e vtas/ventas#tili$a$ !r#ta/ventas

3773115-1099696/3773115= 0%)1

3360749-1114935/3360749 =0%&) 0%0'

RE$TA.ILIDAD $ETASO.RE VE$TAS

tili$a$ netas $esp $ei,p#estos/ventas netas

890782/3773115 =0%2'

745394/3360749 = 0%22 0%02

RE$TA.ILIDAD $ETA DEL-ATRIO$IO

tili$a$ neta $esp $ei,p#estos/patri,onio neto

890782/1782242 =0%0

745394/2058784 = 0%+& 0%1'

RE$TA.ILIDAD DE LA

I$VERSIO$

tili$a$ neta $esp $e

i,p#estos/activo total

890782/3506513 =

0%2

745394/3484416 = 0%21 0%0'


RE$TA.ILIDAD .RUTASO.RE VE$TAS

>1 ra&n eleva$a in$ica %ran renta!ili$a$ en relacin al valor $e las vtas 1 a$ec#a$a e+cienciaoperativa $e la e,presa

l !ene+cio $el ao 2012 es $e 71? con respecto a las ventas el $el ao 2011 #e 67? con respectoa s#s ventas.

RE$TA.ILIDAD $ETASO.RE VE$TAS

Aeter,ina el ,ar%en o!teni$o l#e%o $e $e$#cir $e las vtas to$os los costos %astos' incl#en$o eli,p#esto a la renta. el ,ar%en o!teni$o en el 2012 es $e 24? el $el ao 2011 #e 22?.

RE$TA.ILIDAD $ETA DEL-ATRIO$IO

Capaci$a$ $e %enerar !ene+cios con la inversion $e los accionistas o patri,onio $e la e,presa. en elao 2012 se %enero #n !ene+cio $el 50? $el patri,onio en el 2011 se %enero #n !ene+cio solo $el36?.

RE$TA.ILIDAD DE LAI$VERSIO$

>@a enta!ili$a$ $e la nversin es consi$era$a co,o el ratio ,s representativo $e la ,arc:a %lo!al$e la e,presa. Aeter,ina la capaci$a$ $e %enerar #tili$a$es con los activos totales. se %ener #n25? $e #tili$a$es con los activos $el 2012 #n 21? $e #tili$a$es en el ao 2011.

7. B+:*+o;r"


21/21

>M G!"#$ E#!%*(!( B(&(!(8 87!"#$5(&(!(8'$=M E#!%*( P$(!8 8%#!%*(*#$(!8'$8&%M C%!&%'%!( J$%$8 87$%$8'$810M H// I!%(. 6 H$*)**$.8 S/!(/%7' J(.(7%%./8 "./( E'.

20038

11M G%$!7% S8 D(68 J(./%..7 /% C$#%//&% E7%: C!%(/.7 (.S"*/(..7 A&(./(7%* . D6.(' C$#%//&% E.&!$.%./*8 T% (!/$. S'$$D%#(!/%./ $; J(!)%/.71>8

12M J'(% E8 P$!/%!8 I./%!.( S'!"/.6 (/ /% B"*.%** L%&%8 C(#/%! ?P(!/ II8 B"*.%** S/!(/%768

13M J'(% E8 P$!/%!8 H$ C$#%//&% F$!'%* S(#% S/!(/%768 H(!&(!B"*.%** R%&% 1>8

14M J'(% E8 P$!/%!8 (/ * S/!(/%768 H(!&(! B"*.%** R%&% 1?81M G8 S/() P8 E&(.* 6 L8 S"(.8 C$#%/.7 $. C(#(5/%*: T% N%

R"%* $; C$!#$!(/% S/!(/%768 H(!&(! B"*.%** R%&% 128

21 | P g i n a
http://www.grupobavaria.com/http://www.empresaspolar.com.ve/http://www.gmodelo.com.mx/http://www.grupobavaria.com/http://www.empresaspolar.com.ve/http://www.gmodelo.com.mx/

230881258 estados financieros backus (1)

Documents