(+/-) Otros Activos a Corto CxC Diversas+ Largo Plazo -145,448 -118,854
(+/-) Pasivos Diferidos 18,728 12,725
Capitalización de Deudas 0 0
Ajustes a Reconciliación Patrimonial + REI 0 0
Ingresos/Cargos Extraordinarios Neto 0 0
Ajuste Patrimonial (cambio en resultados acumulados) -37,820 0
Ajustes + Otros 394,994 0
Universidad de Lima - Finanzas Prof. Roby Arbe Saldaña
2010 2011 2012 2013 2014 2015 2016 2017 2010 2011 2012 2013 2014 2015 2016 2017
Efectivo y equivalente de efectivo 135,390 154,123 574,855 269,614 174,363 192,307 140,945 101,829 8.7% 8.7% 21.7% 9.3% 5.8% 7.5% 5.3% 4.4%
Inversiones financieras 62,406
Cuentas por Cobrar Comerciales, netas 253,691 147,243 144,766 139,907 115,978 69,755 112,369 160,428 16.4% 8.3% 5.5% 4.8% 3.9% 2.7% 4.2% 7.0%
Existencias ( inventarios) 75,155 97,545 118,744 108,235 197,236 106,968 90,553 71,672 4.9% 5.5% 4.5% 3.7% 6.6% 4.2% 3.4% 3.1%
Gastos Pagados por Anticipado 6,692 0 0 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Otras cuentas por cobrar 0 145,448 264,302 446,476 361,079 352,356 350,479 160,929 0.0% 8.2% 10.0% 15.3% 12.0% 13.8% 13.1% 7.0%
TOTAL ACTIVO CORRIENTE 470,928 544,359 1,102,667 964,232 848,656 721,386 756,752 494,858 30.4% 30.6% 41.7% 33.1% 28.3% 28.3% 28.2% 21.6%
Cuentas por cobrar a largo plazo 6,027 6,515 13,231 12,212 40,765 31,050 30,213 3,378 0.4% 0.4% 0.5% 0.4% 1.4% 1.2% 1.1% 0.1%
Inversiones en Valores 2,913 69,588 106,594 5,111 4,425 50,796 21,601 162 0.2% 5.6% 4.0% 0.2% 0.1% 2.0% 0.8% 0.0%
Activos Intangibles+concesiones minera 656,806 642,438 744,319 883,214 767,623 392,488 579,738 705,710 42.4% 52.0% 28.2% 30.3% 25.6% 15.4% 21.6% 30.8%
Inmuebles, Maquinarias y Equipo(neto) 394,704 500,913 660,889 1,030,051 1,245,825 1,087,110 1,021,428 938,557 25.5% 40.5% 25.0% 35.4% 41.6% 42.6% 38.0% 41.0%
Activos por imp. y part. diferidos 16,011 16,984 15,513 18,914 89,761 269,765 274,811 147,578 1.0% 1.4% 0.6% 0.6% 3.0% 10.6% 10.2% 6.4%
TOTAL ACTIVO NO CORRIENTE 1,076,461 1,236,438 1,540,546 1,949,502 2,148,399 1,831,209 1,927,791 1,795,385 69.6% 69.4% 58.3% 66.9% 71.7% 71.7% 71.8% 78.4%
TOTAL ACTIVO 1,547,389 1,780,797 2,643,213 2,913,734 2,997,055 2,552,595 2,684,543 2,290,243 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Otros pasivos financieros 37,450 45,538 92,903 210,333 217,825 212,705 281,179 177,391 2.4% 2.6% 3.5% 7.2% 7.3% 8.3% 10.5% 7.7%
Ctas por Pagar Comerciales 104,301 148,116 186,679 251,414 228,847 165,294 211,244 209,962 6.7% 8.3% 7.1% 8.6% 7.6% 6.5% 7.9% 9.2%
Ctas. Por Pagar Diversas 152,770 107,260 88,135 99,905 65,044 53,453 111,161 92,043 9.9% 6.0% 3.3% 3.4% 2.2% 2.1% 4.1% 4.0%
Parte Cte. Deuda a L.P. 43,465 59,463 96,209 104,480 105,228 126,620 0.0% 2.4% 2.2% 0.0% 3.2% 4.1% 3.9% 5.5%
TOTAL PASIVO CORRIENTE 294,521 344,379 427,180 561,652 607,925 535,932 708,812 606,016 19.0% 19.3% 16.2% 19.3% 20.3% 21.0% 26.4% 26.5%
Deuda largo Plazo 5,461 14,965 613,242 618,346 620,270 623,571 587,074 628,987 0.4% 0.8% 23.2% 21.2% 20.7% 24.4% 21.9% 27.5%
Pasivos Diferidos 142,917 124,189 155,642 149,718 203,033 287,698 162,050 276,842 8.0% 8.0% 5.9% 5.1% 6.8% 11.3% 6.0% 12.1%
Provision para cierre de act mineras 28,935 58,371 70,207 108,891 74,781 77,895 104,977 173,725 1.9% 3.3% 2.7% 3.7% 2.5% 3.1% 3.9% 7.6%
TOTAL PASIVO NO CORRIENTE 177,313 197,525 839,091 876,955 898,084 989,164 854,101 1,079,554 11.5% 11.1% 31.7% 30.1% 30.0% 38.8% 31.8% 47.1%
TOTAL PASIVO 471,834 541,904 1,266,271 1,438,607 1,506,009 1,525,096 1,562,913 1,685,570 30.5% 30.4% 47.9% 49.4% 50.2% 59.7% 58.2% 73.6%
Capital Social 747,900 1,142,894 1,282,774 1,427,768 1,531,743 1,531,743 1,253,181 1,134,300 48.3% 64.2% 48.5% 49.0% 51.1% 60.0% 46.7% 49.5%
Acciones de Inversion 0 -217,917 -224,538 -233,856 -240,342 -240,450 -196,778 -61,222 0.0% -12.2% -8.5% -8.0% -8.0% -9.4% -7.3% -2.7%
Reservas 77,869 89,685 110,033 124,945 139,060 140,133 23,851 -126,711 5.0% 5.0% 4.2% 4.3% 4.6% 5.5% 0.9% -5.5%
Utilidad acumulada 272,240 234,420 194,351 159,344 82,516 -378,364 41,376 -321,183 17.6% 13.2% 7.4% 5.5% 2.8% -14.8% 1.5% -14.0%
resultados no realizados -22,454 -10,189 14,322 -3,074 -21,931 -25,563 0 -20,511 -1.5% -0.6% 0.5% -0.1% -0.7% -1.0% 0.0% -0.9%
PATRIMONIO 1,075,555 1,238,893 1,376,942 1,475,127 1,491,046 1,027,499 1,121,630 604,673 69.5% 69.6% 52.1% 50.6% 49.8% 40.3% 41.8% 26.4%
TOTAL PASIVOS Y PATRIMONIO 1,547,389 1,780,797 2,643,213 2,913,734 2,997,055 2,552,595 2,684,543 2,290,243 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
0 0 0 0 0 0 0 0
Universidad de Lima - Finanzas Prof: Roby Arbe Saldaña
INTRADEVCO S.A.
RECONCILIACION DEL PATRIMONIO
Otras Deducciones
Ajustes
Patrimonio Neto Final: 1,238,893 1,376,942 1,475,127
Cambio Neto Patrimonial: 163,338 138,049 98,185
VENTAS
PROMEDIO DE CUENTAS POR COBRAR
COSTO DE VENTAS
PROM INVENTARIOS
COMPRAS
PROMEDIO DE CUENTAS POR PAGAR
CICLO OPERATIVO
6 8 8 8 9 9 6
60 45 44 44 42 40 57
50 28 -5 17 1 -19 -30
Liquidez Acida
2.50 2.30
2.00
1.52
1.501.34 1.30
1.07 1.15
1.00 0.94
0.70
0.50
0.00
Periodo Promedio de Pago Ciclo O
(En Días) (En
160 140
139
140
124 120114
120 120 98 96
101 100
100 91
80
80 70
64 60
60
40
40
20 20
0 0
Autonomia d
86.00%
84%
84.00%
82.00%81% 81% 8
80.00%
100.0082.45
Cobertura de Gastos Financieros
78.00%
80.00 76.00%
60.00
74.00%
40.00
72.00%
20.00 5.43 6.38 5.19 1.68
0.00 0.82 4.23 70.00%
-20.00 -33.92 68.00%
-40.00
0.00 0.82 4.23 70.00%
-20.00 -33.92 68.00%
-40.00
0.00% 0.00%
Margen Neto RO
40.00% 40.00%
27.97% 30.45% 25.31% 29.78%
18.17% 20.00% 15.32% 11.76
20.00% 14.91%
10.27%
5.45%
0.00%
0.00%
-20.00%
-20.00%
-40.00%
-40.00%
-60.00%
-57.13% -55.73%
-60.00% -80.00%
-80.00% -100.00%
Liquidez Severa
1.60
1.40 1.35
1.20
1.00
0.80
0.60 0.48
0.46 0.45
0.40 0.29 0.36 0.29
0.20 0.17
0.00
Márgen de Seguridad
2.00
1.58
1.50
1.00
0.72
0.60 0.58
0.50 0.40
0.35
0.07
0.00
-0.18
-0.50
Ciclo Operativo
(En Días)
140
125
120114 108 109
98 96
100 101
80
60
40
20
0
Endeudamiento Patrimonial
300.00%
279%
250.00%
200.00%
50.00%44% 44%
0.00%
Margen Operativo
60.00%
50.00% 48.72%
43.66%
40.00% 40.90%
33.99%
30.00% 27.51% 25.56%
24.85%
20.00%
12.27%
10.00%
0.00%
ROE
40.00% 29.78%
25.31%
20.00% 15.32% 11.76%
3.81% 7.53%
0.00%
20.00%
40.00% -44.18%
60.00%
80.00% -78.96%
00.00%
ANÁLISIS DUPONT
MARGEN NETO
VENTAS
ACTIVOS
ROT. ACTIVOS
ROA
ACTIVOS
PATRIMONIO
MULT. CAPITAL
ROE
2010 2011 2012 2013 2014 2015 2016
-477,466
856,734
-55.73%
856,734
2,290,243
0.37
-20.85%
2,290,243
604,673
3.79
-78.96%
MEDIDAS DE DESEMPEÑO
4,000,000
3,000,000
3,000,000
2,000,000
1,000,000
0
2010 2011 2012 2013 2014 2015
-1,000,000
Capital Invertido Flujo Efectivo Operativo
NOPAT = EBIT * (1 - t) EBITDA
-2,000,000
EBIT
EVA
400,000
200,000
-200,000
-400,000
EVA
-600,000
-800,000
2010 2011 2012 2013 2014 2015
2013 2014 2015 2016 2017
1,162,823 1,042,351 794,514 821,548 856,734
173,420 56,803 -453,912 84,406 -477,466
267,993 95,368 -586,568 168,908 -165,660
23.0% 9.1% -73.8% 20.6% -19.3%
319,926 258,997 97,471 210,007 350,400
27.5% 24.8% 12.3% 25.6% 40.9%
187,595 66,758 -410,598 118,236 -115,962
51,933 163,629 684,039 41,099 516,060
239,528 230,387 273,441 159,335 400,098
-214,940 -58,148 -52,126 -68,292 -241,494
466,813 309,211 282,184 263,329 268,862
-12,345 -20,676 43,383 -35,702 372,730
612,913 554,765 502,639 434,347 192,853
1,799,784 1,945,366 1,543,511 1,765,741 1,518,543
2,412,697 2,500,131 2,046,150 2,200,088 1,711,396
199,940 87,434 -453,981 153,938 -488,692
-12,345 -20,676 43,383 -35,702 372,730
-140,603 6,689 -570,269 -448,664 -115,962
8.5% 2.8% -16.4% 5.8% -5.3%
10.0% 10.0% 10.0% 10.0% 10.0%
828,679 934,304 940,756 973,481 932,998
63,071 105,625 6,452 32,725 (40,483)
1,475,127 1,491,046 1,027,499 1,121,630 604,673
98,185 15,919 (463,547) 94,131 (516,957)
2,303,806 2,425,350 1,968,255 2,095,111 1,537,671
11.8% 3.8% -44.2% 7.5% -79.0%
11.4% 11.7% 8.3% 8.0% 11.6%
64.0% 61.5% 52.2% 53.5% 39.3%
50,111 49,941 118,576 124,674 82,765
6.5% 6.0% 12.7% 13.3% 8.5%
36.0% 38.5% 47.8% 46.5% 60.7%
(9,803) (146,629) (624,761) (57,857) (295,923)
(9,803) (146,629) (624,761) (57,857) (295,923)
600,000
400,000
0
10 11 12 13 14 15
20 20 20 20 20 20
-200,000
-400,000
-600,000
-800,000
800000
50000
700000
600000 40000
500000
30000
500000
30000
400000
300000 20000
200000
Flujo de Caja Operativo
12 13 14 15 16 17
20 20 20 20 20 20
Flujo de Caja de la Empresa 10000
100000
0 0
2017
40.9%
20.0%
19.0%
18.0%
40.9%
20.0%
19.0%
18.0%
17.0% 16.0%
14.0%
15.0%
12.0%
13.0%
10.0%
11.0% 8.0%
6.0%
9.0%
4.0%
7.0%
2.0%
5.0% 0.0%
60000
50000
40000
30000
30000
20000
10000
0
-477,466
2017
20.0%
18.0%
20.0%
18.0%
16.0%
14.0%
12.0%
10.0%
8.0%
6.0%
4.0%
2.0%
0.0%
-19.3%
2017
FLUJO DE EFECT
2,010
ACTIVIDADES DE OPERACIÓN:
Cobranza de ventas
Ingreso por coberturas
Devolucion de saldos
Pagos a proveedores y terceros
Perdida por coberturas
Pagos a trabajadores
Pagos de impuesto a la renta y otros tributos
Regalias
Otros cobros operativos
------------ ------------
AUMENTO DEL EFECTIVO NETO PROVENIENTE DE
LAS ACTIVIDADES DE OPERACIÓN
------------ ------------
ACTIVIDADES DE INVERSIÓN:
(1,300)
961,891
(15,007)
49,054
(466,354)
(95,357)
(22,359)
(16,132)
395,736
(123,354)
(207,963)
(331,317)
(37,644)
(29,365) -0.330
-0.324
-0.232
(36,526) -0.574
-0.179
(103,535)
(39,116)
140,945
101,829