TACC 5A | D% A/A | D% T/T | Balance General | 2012-III | 2012-IV | 2013-I | 2013-II | 2013-III | 2013-IV | 2014-I | 2014-II | 2014-III |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
-13.9% | -73.7% | -69.9% | Activo Total | 35,294 | 34,529 | 31,795 | 31,435 | 30,030 | 29,135 | 27,262 | 26,243 | 7,888 |
-15.7% | -69.8% | -62.7% | Activo Circulante | 21,756 | 22,556 | 20,356 | 20,012 | 18,613 | 17,816 | 16,093 | 15,107 | 5,629 |
15.4% | -62.5% | -53.0% | Efectivo e Inversones Temporales | 2,430 | 1,135 | 1,122 | 1,249 | 1,064 | 1,160 | 1,592 | 848 | 399 |
-21.6% | -69.1% | -64.9% | Clientes y Doctos. por Cobrar | 8,333 | 8,074 | 7,952 | 6,528 | 6,243 | 6,809 | 6,446 | 5,489 | 1,929 |
-12.7% | -70.8% | -62.4% | Otros | 10,992 | 13,348 | 11,283 | 12,235 | 11,306 | 9,846 | 8,055 | 8,770 | 3,301 |
0.0 | -80.2% | -79.7% | Activo de Largo Plazo | 40 | 39 | 22 | 11,422 | 11,418 | 11,319 | 11,169 | 11,136 | 2,258 |
1.8% | -43.0% | -42.7% | Propiedad Planta y Equipo (neto) | 3,447 | 3,231 | 3,132 | 3,222 | 3,154 | 3,184 | 3,155 | 3,135 | 1,797 |
-34.2% | -97.2% | -97.1% | Activo Diferido | 8,767 | 7,427 | 7,050 | 7,080 | 6,843 | 6,710 | 6,554 | 6,629 | 194 |
-254.2% | -80.1% | -79.6% | Otros Activos | 1,284 | 1,277 | 1,233 | - 10,302 | - 9,997 | - 9,894 | - 9,708 | - 9,764 | - 1,991 |
-4.8% | -73.4% | -70.7% | Pasivo Total | 26,616 | 27,644 | 25,742 | 25,645 | 24,360 | 24,450 | 22,959 | 22,163 | 6,490 |
0.4% | -60.0% | -57.1% | Pasivo Circulante | 17,330 | 18,764 | 17,271 | 16,672 | 16,761 | 17,330 | 16,231 | 15,614 | 6,701 |
-100.0% | 0.0 | 0.0 | Pasivo a Largo Plazo | 9,286 | 8,880 | 8,471 | 8,973 | 7,599 | 7,120 | 6,728 | 6,548 | - 210 |
-18.9% | -38.2% | -48.8% | En moneda Extranjera | 2,496 | 2,407 | 2,300 | 2,064 | 2,115 | 1,838 | 1,695 | 1,563 | - |
0.0 | 0.0 | 0.0 | En moneda Nacional | 6,789 | 6,473 | 6,171 | 6,908 | 5,484 | 5,282 | 5,033 | 4,985 | - 210 |
-18.9% | -38.2% | -48.8% | Créditos Diferidos | - | - | - | - 413 | - 438 | - 415 | - 475 | - 469 | - 210 |
2.3% | -4.0% | -1.1% | Otros Pasivos | - | - | - | - | - | - | - | - | - |
1.4% | -58.9% | -69.5% | Capital Contable Consolidado | 8,678 | 6,885 | 6,053 | 4,877 | 4,764 | 3,796 | 3,426 | 5,747 | 2,944 |
0.0% | 0.0% | 0.0% | Capital Minoritario | - | - | - | - | - | - | - | - | - |
-100.0% | -100.0% | -100.0% | Capital Mayoritario | 8,678 | 6,885 | 6,053 | 4,877 | 4,764 | 3,796 | 3,426 | 5,747 | 2,944 |
-100.0% | -100.0% | -100.0% | Deuda Total | 12,173 | 11,313 | 10,979 | 11,312 | 10,928 | 9,255 | 8,728 | 8,859 | - |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TACC 5A | D% A/A | D% T/T | Resultados Trimestrales | 2012-III | 2012-IV | 2013-I | 2013-II | 2013-III | 2013-IV | 2014-I | 2014-II | 2014-III |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
-34.5% | -90.9% | -86.6% | Ventas Netas | 11,536 | 11,554 | 11,657 | 11,268 | 10,940 | 9,129 | 8,679 | 7,439 | 996 |
-42.3% | -94.7% | -92.1% | - Costo de Ventas | 9,485 | 9,322 | 9,659 | 9,364 | 8,986 | 7,294 | 6,978 | 5,952 | 473 |
-10.3% | -73.2% | -64.8% | = Resultado Bruto | 2,051 | 2,231 | 1,998 | 1,904 | 1,954 | 1,835 | 1,700 | 1,486 | 523 |
12.0% | -37.7% | -26.5% | - Gastos Operativos | 1,773 | 1,894 | 1,715 | 1,743 | 1,847 | 1,835 | 1,707 | 1,565 | 1,151 |
-220.5% | -685.2% | 695.7% | = Resultado Operativo | 278 | 337 | 283 | 161 | 107 | - 1 | - 7 | - 79 | - 628 |
-1.2% | -58.5% | -47.7% | - Resultado Integral de Financiamiento | 290 | 204 | 226 | 151 | 203 | 242 | 114 | 161 | 84 |
8.4% | -58.5% | -47.7% | Interés Pagado (neto) | 276 | 145 | 228 | 149 | 203 | 242 | 114 | 161 | 84 |
323.5% | 62.1% | -189.9% | RECAM (neto) | - 14 | - 59 | 2 | 46 | - 14 | 22 | 22 | 25 | - 22 |
-100.0% | 0.0 | 0.0 | REPOMO | - | - | - | - | - | - | - | - | - |
0.0% | 62.1% | -189.9% | Otros Gastos Financieros | - 0 | 0 | - 0 | 48 | - 14 | 22 | 22 | 25 | - 22 |
-235.1% | 646.8% | 197.0% | = Resultado después RIF | - 13 | 133 | 57 | 11 | - 95 | - 242 | - 121 | - 240 | - 712 |
101.8% | -5541.6% | -1367.0% | - Otras Operaciones Financieras | 10 | 775 | 3 | 63 | 33 | - 0 | - 66 | 143 | - 1,808 |
38.8% | -951.9% | -386.4% | = Resultado antes de Impuestos | - 23 | - 641 | 53 | - 53 | - 129 | - 242 | - 54 | - 383 | 1,096 |
-148.9% | -89.3% | -102.3% | - Provision para Impuestos y P.T.U. | 132 | 66 | 58 | 8 | - 7 | 70 | 42 | 35 | - 1 |
38.8% | nd | -362.5% | = Resultado después de Impuestos | - 154 | - 707 | - 5 | - 61 | - 121 | - 311 | - 96 | - 418 | 1,096 |
43.0% | nd | -362.5% | = Resultado Neto | - 154 | - 707 | - 5 | - 61 | - 121 | - 311 | - 96 | - 418 | 1,096 |
0.0 | 0.0 | 0.0 | - Participacion Minoritaria | - | - | - | - | - | - | - | - | - |
43.0% | nd | -362.5% | = Resultado Neto Mayoritario | - 154 | - 707 | - 5 | - 61 | - 121 | - 311 | - 96 | - 418 | 1,096 |
-216.9% | 795.2% | nd | UAIIDA | 385 | 443 | 369 | 251 | - 68 | 375 | 93 | 6 | - 607 |
38.7% | -453.5% | -455.6% | Utilidad en Efectivo | - 62 | - 660 | 83 | 75 | - 310 | 86 | 26 | - 308 | 1,096 |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TACC | D% A/A | D% T/T | Crecimiento A/A | 2012-III | 2012-IV | 2013-I | 2013-II | 2013-III | 2013-IV | 2014-I | 2014-II | 2014-III |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0.0 | 0.0 | 0.0 | Ventas Netas | -18.2% | 6.9% | -11.1% | -15.9% | -5.2% | -21.0% | -25.5% | -34.0% | -90.9% |
0.0 | 0.0 | 0.0 | Resultado Operativo | -9.1% | -36.3% | -29.8% | -44.7% | -61.4% | -100.2% | -102.5% | -149.0% | -685.2% |
0.0 | 0.0 | 0.0 | Resultado Neto | -1006.3% | -501.9% | -100.9% | -131.1% | -21.4% | -55.9% | 1973.3% | 589.4% | -1005.3% |
0.0 | 0.0 | 0.0 | UAIIDA | -14.1% | -31.3% | -29.4% | -39.2% | -117.6% | -15.3% | -74.9% | -97.7% | 795.2% |
0.0 | 0.0 | 0.0 | Utilidad en Efectivo | -150.0% | -340.3% | -86.3% | -80.8% | 401.6% | -113.1% | -68.3% | -508.1% | -453.5% |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TACC | D% A/A | D% T/T | Resultados 12 Meses | 2012-III | 2012-IV | 2013-I | 2013-II | 2013-III | 2013-IV | 2014-I | 2014-II | 2014-III |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
-5.3% | -42.2% | -27.5% | Ventas Netas | 48,859 | 49,603 | 48,145 | 46,015 | 45,419 | 42,994 | 40,016 | 36,187 | 26,242 |
-191.5% | -180.4% | -3534.8% | Resultado Operativo | 1,502 | 1,310 | 1,190 | 1,059 | 889 | 551 | 261 | 21 | - 715 |
-15.9% | -130.4% | -128.7% | Resultado Neto | 729 | - 154 | - 671 | - 926 | - 893 | - 498 | - 589 | - 946 | 272 |
-164.1% | -113.4% | -132.7% | UAIIDA | 1,964 | 1,762 | 1,609 | 1,447 | 995 | 927 | 651 | 406 | - 133 |
3.6% | -210.9% | -278.2% | Utilidad en Efectivo | 1,208 | 273 | - 247 | - 564 | - 812 | - 65 | - 122 | - 505 | 900 |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
MED | D% A/A | D% T/T | Indicadores y Razones | 2012-III | 2012-IV | 2013-I | 2013-II | 2013-III | 2013-IV | 2014-I | 2014-II | 2014-III |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
19.7% | 0.0 | 0.0 | Tasa Efectiva de Impuestos | 0 | 0 | 108.7% | 0 | 0 | 0 | 0 | 0 | -0.1% |
4.6 | -75.0% | 0.0 | VE / UAIIDA | 6.4 | 7.3 | 7.4 | 8.4 | 12 | 8.7 | 11 | nd | 3 |
4.8 | -100.0% | 0.0 | P / U | 4 | - 17.578 | - 3.017 | - 2.235 | - 2.318 | - | - | nd | - |
4.1 | -100.0% | 0.0 | P / UE | 2.41 | 9.92 | - 8.194 | - 3.672 | - 2.550 | - | - | nd | - |
0.6 | -100.0% | 0.0 | P / VL | 0.34 | 0.33 | 0.27 | 0.31 | 0.37 | - | - | nd | - |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
3.5% | -64.1 | -62.0 | Margen Operativo ¹ | 2.4% | 2.9% | 2.4% | 1.4% | 1.0% | 0.0% | -0.1% | -1.1% | -63.1% |
3.9% | -60.3 | -61.0 | Margen UAIIDA ¹ | 3.3% | 3.8% | 3.2% | 2.2% | -0.6% | 4.1% | 1.1% | 0.1% | -60.9% |
2.3% | 111.2 | 115.7 | Margen Neto ¹ | -1.3% | -6.1% | 0.0% | -0.5% | -1.1% | -3.4% | -1.1% | -5.6% | 110.1% |
3.7% | -4.7 | -2.8 | Margen Operativo 12M ¹ | 3.1% | 2.6% | 2.5% | 2.3% | 2.0% | 1.3% | 0.7% | 0.1% | -2.7% |
4.2% | -2.7 | -1.6 | Margen UAIIDA 12M ¹ | 4.0% | 3.6% | 3.3% | 3.1% | 2.2% | 2.2% | 1.6% | 1.1% | -0.5% |
2.3% | 3.0 | 3.6 | Margen Neto 12M ¹ | 1.5% | -0.3% | -1.4% | -2.0% | -2.0% | -1.2% | -1.5% | -2.6% | 1.0% |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
7.73 | -12.4% | -7.6% | Rotación de Inventarios | 4.7 | 5.1 | 5.1 | 4.8 | 4.8 | 4.7 | 4.5 | 4.5 | 4.2 |
0.23 | -220.6 | -152.9 | PCC -Neto / Capital Consolidado ¹ | 1.1 | 1.5 | 1.6 | 2.1 | 2.1 | 2.1 | 2.1 | 1.4 | - 0.1 |
0.52 | 3.1 | 0.7 | Pasivo Total / Activo Total ¹ | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
4.45 | -109.1% | -119.5% | (UAIIDA + Int. Ganados) / Int. Pagados | 1.9 | 1.8 | 1.7 | 1.6 | 1.3 | 1.1 | 0.9 | 0.6 | - 0.1 |
15.9% | 0.0 | 0.0 | Costo de la Deuda ¹ | 9.2% | 9.5% | 9.4% | 9.3% | 8.6% | 10.0% | 9.4% | 8.9% | 0 |
31.1% | 0.0 | 0.0 | ROIC ¹ | 67.4% | 65.1% | 79.4% | 69.9% | 48.1% | 0 | 0 | 0 | 0 |
13.8% | 22.7 | 28.2 | ROE ¹ | 8.5% | -1.9% | -8.9% | -14.0% | -15.8% | -10.2% | -14.0% | -21.3% | 6.8% |
8.7% | 0.0 | 0.0 | WACC | 7.9% | 8.3% | 8.4% | 8.3% | 7.7% | 10.0% | 9.4% | 0 | 0 |
18.9% | 0.0 | 0.0 | Tasa de Creación de Valor Económico (TCVE) | 59.4% | 56.8% | 71.0% | 61.6% | 40.4% | 0 | 0 | 0 | 0 |
0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0.0 | 0.0 | 0.0 | Acciones en Circulación (millones) | 319.1 | 319.1 | 319.1 | 328.6 | 328.6 | 328.6 | 328.6 | 328.6 | 328.6 |
1.0% | 0.0 | 0.0 | Inflación del Trimestre | 1.31% | 1.42% | 0.40% | 0.90% | 0.63% | 1.99% | 1.43% | -0.33% | 1.08% |
13.17 | 0.0 | 0.0 | Tipo de Cambio Cierre (P$/US$) | 12.87 | 12.71 | 12.36 | 13.03 | 13.17 | 13.08 | 13.05 | 12.97 | 13.43 |