Download - Trabajo de Investigacic3b3n Contabilidad II
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
1/36
UNIVERSIDAD NACIONAL“SANTIAGO ANTÚNEZ DE MAYOLO”
FACULTAD DE ECONOMÍA Y CONTABILIDADESCUELA PROFESIONAL DE CONTABILIDAD
TRABAJO DE INVESTIGACIÓN
“INTERPRETACIÓN DE LA SITUACIÓN FINANCIERA Y ECONÓMICA DE
LA EMPRESA SAGA FALABELLA S.A.A DE LOS AÑOS 200 Y 20!0”
P"#$#%&'() P)"*
ANAYA CARRILLO, MARCO ANTONIO
CERNA DOMÍNGUEZ, KELY
CHUQUILLANQUI CHARQUI, DANITZA
MACEDO RODRIGUEZ, IVAN TADEO
D)+#%*
CPCC. LUCIANO FERMÍN TINOCO PALACIOS
CICLO* III
SEMESTRE*20!!,I
-UARAZ ANCAS-20!!
1
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
2/36
C)%%()
INTRODUCCIÓN
OBJETIVOS
CAPITULO I
MARCO TEÓRICO
I. ESTADOS FINANCIEROS...............................................................................
2.1. OBJETIVOS DE LOS ESTADOS FINANCIEROS.....................................6
2.2. FINALIDAD DE LOS ESTADOS FINANCIEROS.....................................7
II. ANÁLISIS E INTERPRETACIÓN DE LOS ESTADOS FINANCIEROS.............................3.1. OBJETIVO DEL ANÁLISIS E INTERPRETACIÓN DE LOS ESTADOSFINANCIEROS...........................................................................................8
3.2. FASES O PROCEDIMIENTOS PARA EL ANÁLISIS E INTERPRETACIÓNDE LOS ESTADOS FINANCIEROS...............................................................8
3.3. MÉTODOS DE ANÁLISIS DE LOS ESTADOS FINANCIEROS................10
3.3.1. MÉTODO HORIONTAL 10
3.3.2. MÉTODO DEL ANÁLISIS VERTICAL U ESTRUCTURAL 10
3.3.3. RATIOS FINANCIEROS 10III. SOBRE LA EMPRESA SA!A FALABELLA S A...................................................
IV. DEFINICIÓN DE TÉRMINOS........................................................................
CAPITULO II
ANÁLISIS E INTERPRETACIÓN DE LOS ESTADOS FINANCIEROS
1.1. ANÁLISIS VERTICAL........................................................................18
1.2. ANÁLISIS HORIONTAL " TENDENCIAS...........................................20
1.3. ANÁLISIS DE RATIOS.......................................................................21
A. RATIOS# $NDICE O RAONES DE LI%UIDE 21
B. RATIOS# $NDICES O RAONES DE !ESTIÓN O ROTACIÓN 23
C. RATIOS# $NDICES O RAONES DE SOLVENCIA OENDEUDAMIENTO 2&
CONCLUSIONES
BIBLIO!RAF$A
ANE'OS
2
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
3/36
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
4/36
INTRODUCCIÓN
T()* +,-+/* ( +/ )+ 45( +/-+*4,++ ++ 4* ++/)*) )+
-(+/* /5 (,*9 (*:4+# 4*/ ;5+ +/-()+ * 4* *-4*9 )+
(,*/ (*:4+/ -** +4 **,+( )+ 4(/
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
5/36
P( ()( 4( ,+(*)( (/((/ + 5+/* 59 (,( +/5)*+/
5?+/*(/ )+ 4* +/-+*4)*) )+ C(*:4)*) (/ ?+,(/ ?(45*)(/
( +/(/ *(+,+(/ = )+( )+ 4*/ *?)*)+/ -(@*,*)*/ + 4*
*/@*5* )+ C(*:4)*) II )+/*(44*,(/ +4 -+/++ *:*>( )+
?+/@*9 )+(,*)(G “FORMULACIÓN E INTERPRETACIÓN DE LOS
ESTADOS FINANCIEROS DE LA EMPRESA COMERCIAL SAGA
FALABELLA” -** *4 ++(
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
6/36
OBJETIVOS
OBJETIVO GENERAL
A*4* + I+-+* 4(/ +/*)(/ *+(/ )+ 4* E,-+/*
SA!A FALABELLA S.A. )+ 4(/ -+()(/ 200 K 2010.
OBJETIVOS ESPECÍFICOS
− A*4* + +-+* 4(/ E/*)(/ F*+(/
(+/-()++ * 4(/ +>+(/ )+ 4(/ *(/ 200 = 2010
-( +4 M()( H((*4.− A*4* + +-+* 4(/ E/*)(/ F*+(/
(+/-()++ * 4(/ +>+(/ )+ 4(/ *(/ 200 = 2010
-( +4 M()( V+*4.− A*4* + +-+* 4(/ E/*)(/ F*+(/
(+/-()++ * 4(/ +>+(/ )+ 4(/ *(/ 200 = 2010 )+
*5+)( * 4(/ *(/ *+(/ ,/ (,5+/.
6
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
7/36
CAPITULO I
MARCO TEÓRICO
7
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
8/36
I. ESTADOS FINANCIEROS
L(/ +/*)(/ F*+(/ /( *;5+44(/ +/*)(/ ;5+ -(?++
(,*9 +/-+( * 4* /5*9 +(9,* = *+* )+ 5*
+,-+/*# 4( 5*4 +/ )+ @* *=5)* -** 4(/ 5/5*(/ + 4* (,* )+
)+/(+/ )+ 5* +,-+/*# ;5+ +/ 4 -** 4(/ 5/5*(/ + 4* (,* )+
)+/(+/ + 4( ;5+ +/-+* * 4* +,-+/*.
S( 5*)(/ ;5+ -+/+* + (,* //+,* = ()+*)*
)?+/(/ */-+(/ )+ 4* /5*9 *+* = +(9,* )+ 5*
+,-+/*# )+ *5+)( ( 4(/ --(/ )+ (*:4)*) @++*4,++
*+-*)(/1
L(/ +/*)(/ *+(/ (/5=+ 5* +-+/+*9+/55*)* )+ 4* /5*9 *+* = )+4 )+/+,-+( *+( )+
5* +)*)2.
S( +4 +/54*)( )+ (>5@* 4(/ +( )+ /5,/* (,*9 * 4(/ ++/*)(/ + 5
+@((# *+* )+ 4* /5*9 = )+/*(44( *+( * ;5+
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
9/36
/ P+/+* *(*:4+,++ 4* (,*9 *+* )+ 4*
/5*9 *+*# 4(/ +/54*)(/ )+ 4*/ (-+*(+/ = 4(/
5>(/ )+ ++?( )+ 4* +,-+/*&.
/ A-(=* * 4* @++* + 4* -4*+*9# (@**9 )+9
= ((4 )+ 4(/ +@((/.
/ S+? )+ :*/+ -** 4* (,* )+ )+/(+/ /+* +(9,*/
(,( *+*/.
/ R+-+/+* 5* +?(/ +/*:4+)(/ *+(,++#
/5,/*)( (,*9 *+* )+ 4(/ /@5++/ +4+,+(/
)+ 5* +)*)G A?(/# P*/?(/# P*,((# I@+/(/ =
@*/(/# + 4(/ ;5+ /+ 45=+ 4*/ @***/ = -))*/
A-(*(+/ )+ 4(/ -(-+*(/ F45>(/ )+ ++?(.
/ E/* (,*9# (>5*,++ ( 4*/ (*/# *=5)* * 4(/
5/5*(/ * -+)+ 4(/ 5>(/ )+ ++?( 55(/ )+ 4* +)*)
=# + -*54*# /5 )/:59 +,-(*4 = /5 @*)( )++)5,:+.
II. ANLISIS E INTERPRETACIÓN DE LOS ESTADOS FINANCIEROS
& R+/(459 CONASEV N 103EF Q &.10
NIC N1 P+/+*9 )+ 4(/ E/*)(/ F*+(/
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
10/36
E/ 5 -(+/( ;5+ :5/* +?*45* 4* /5*9 *+* )+ 4*
+,-+/* = /5/ +/54*)(/# ( +4 )+ +?*45* +/,*(+/ -** +4
55(. S+ +*4* +/*:4++)( +4*(+/ ++ 4(/ (,-(++/ )+
4(/ +/*)(/ *+(/.
E/*/ +4*(+/ ++ 4(/ (,-(++/ (/ -5+)+ )* )+/#
-(-((+/ ( -(+*>+/ + ((/ */(/ (/ )* -4*(/# + +/(/
*/(/ (/ )* ?*4(+/ ,(+*(/. T()(/ +/(/ )*(/ /?+ -**
+?*45*.
T()(/ 4(/ +/*)(/ *+(/ -5+)+ /+ **4*)(/# +/ +( ;5+
4(/ ,/ +4+?*+/ /( +4 E/*)( )+ S5*9 F*+* = +4 E/*)( )+
R+/54*)( I+@*4# -+( 4* (,*9 )+ 5 ( +>+( /+
/5++ / /+ ;5++ +/*:4++ ?**(+/ = )++,*
+)+*/.
C( +4 *4// /+ :5/* )+* 4*/ *5/*/ )+
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
11/36
, D++,* +4 +),+( )+ 4* ?+/9G
, D++,* 4* ++* )+ 4* @+/9 @++*4 = +/*:4++4*/ /5*(+/ )+ +;54:(.
, E :*/+ * 4* (,*9 -+/+*)* +4 **4/* *+(#-() -4*+* +(,+)*(+/ -** (+@ /5*(+/ )+)+/+;54:( / 4*/
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
12/36
-+/+*9 = (,54*9 )+ 5+*/# (,( + *;5+44*/+4*?*/ * 4* (/59 = /5+/?*/ ,()*(+/# /+/(/ /+ +5+* +@/*)(/ + 4(/ R+@/(/ P:4(/ ((.
, L'8)"'47 **4* 4* (,*9 (*:4+ )+/)+ 4*-+/-+?* )+ 4(/ )++*)(+/# ;5++/ /( 4(/ ;5+ (:5=+ * 4*@++*9 )+ 54)*)+/ )+ 5* +,-+/*. E/ -( +/* *9;5+ +44(/ )+,*)* )+ +/* (,*9.
, C)%&'84#7 **4* 4* (,*9 (*:4+ (,( +-(+*4 (:+)( * *?/ )+ 5 -(+/( (*:4+ ;5+ +;5++)+ 5++/ -+/*/ = (*:4+/.
8. I%"3"#&'&:)
E +/+ +4+,+( /+ **4* )+ 5* ,*+* -(5)* +4(+)( )+ 4* (,*9 *+*# ?*4(*)( 4* ,*@+)+ 4* +,-+/* ++>*)* + 4(/ +/*)(/ *+(/.
, F%'%+#")7 *;5 /+ **4* +4 -*,(( )+ 5* +,-+/*(/)+*)( 4*/ 5*4)*)+/ *+*/ ;5+ ++ ()(/4(/ +4+,+(/ -*,(*4+/# 4(/ *?(/ -( /5 @*)( )+)/-(:4)*)# -*/?(/ -( /5 @*)( )+ +@:4)*).
, E+)%;+)7 **4* 4* /5*9 +(9,* )+ 4* +,-+/*#-** +44( *-4*+,(/ +/ -(/ )+ *4//G
, A%
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
13/36
, A%
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
14/36
A. RATIOS> ÍNDICE O RAZONES DE LI?UIDEZÉ/(/ )*)(+/ ,5+/* +4 ?+4 )+ /(4?+**+* )+ 4* +,-+/* -** +4 (( -4*(. E-+/* 4**-*)*) )+ 4*+,-+/* -** 5,-4 ( /5/ (:4@*(+/)+ (( -4*(G
!. R'@;% (# L5(#@ G#%#"'4
U* *9 )+ 4;5)+ !++*4 ,*=( * 1# )*;5+ -** 4(/ *?(/ 54*+/ )+ 4* +,-+/* +//+)( **)(/ ( *-*4+/ )+ 4*@( -4*(.
Activo Corriente
Pasivo Corriente
I)* +4 @*)( )+ (:+5* ;5+ ++ 4(/ *?(/)+ ,*=( 4;5)+ /(:+ 4*/ (:4@*(+/ )+ ,+(?+,+( ( ,*=( +@:4)*). S+ *454*)?)+)( 4(/ *?(/ (++/ ++ 4*/ )+5)*/ )+(( -4*(.
C5*( ,/ +4+?*)( /+* +4 (+++ *4**)(#,*=( /+ 4* *-*)*) )+ 4* +,-+/* -** /*/*+4*/ )+5)*/ ;5+ ?++ * (( -4*(.
2. P"5#8' A+('
Activo Corriente− Existencias−Gastos Anticipados PasivoCorriente
R+-+/+* 5* ,+))* ,/ )+* )+ 4*/(4?+* *+* )+ (( -4*( )+ 4* +,-+/*# *4(,* + (/)+*9 4(/ ?+4+/ )+ 4;5)+ )+ 4(/(,-(++/ )+4 *?( 54*+. S+ *454* (,( 4*+4*9 ++ 4(/ *?(/ (++/ )+ ,*=( @*)()+ (?+:4)*) + ++?(# = 4*/ (:4@*(+/ )+
(( -4*(1. P"5#8' D##%$:'
Efectivo y Equivalente de Efectivo
Pasivo Corriente
E/ 5* -5+:* ++,* + 5*( * 4* +@+* (/+?+)*)# /(4*,++ (/)+* 4*/ -*)*/ ,/
1&
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
15/36
4;5)*/ )+ 4* +,-+/*. P+( (/)+*)( +4 5+?(,*5*4 )+ (,*9 *+* )+ CONASEV.
. C'3&'4 (# T"'8')
Activo Corriente− PasivoCorriente=Capital de Trabajo
N( +/ 5* *9 ( (+++ -( ;5+ ( ,5+/*5 -(+*>+. E/ 5 ?*4( ,(+*(# 5 ,*=( *-*4)+ *:*>( +-+/+* 5* ,*=( 4:+*) )+ *9-** ;5+ 4* +,-+/* -5+)*
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
16/36
B. RATIOS> ÍNDICES O RAZONES DE GESTIÓN OROTACIÓN
P+,+ ,+) 4* +** )+ 4* @+/9 )+ 4* +,-+/*#)+ 4(/ @+++/ ( *),/*)(+/# 5* :5+* @+/9 +/+/54*)( )+ -(4*/ *)+5*)*/ )+ ?+*/# (:**/ +
?+/(+/.
. R)&'+;% (# E$%+'$
C5*)( ,/ ,*=( /+* +4 ,+( )+ (*(+/#,*=( /+ 4* +** ( 4* ;5+ /+ *),/* 4(/?+*(/ )+ 4* +,-+/*.
Costo deventas
Inventario Promedio de Existencias
D++,* +4 ,+( )+ ?++/ ;5+ (* 4(/?+*(/ )5*+ +4 *(# )*)( 4* ?+4()*) (;5+ +/(/ /+ +5+?+ ,+)*+ 4* ?+*.
. P4'@) 3")#() (# %):4@'+;% (# #$%+'$
U ,+( ,+( )+ )*/ ,-4* 5 ,*=( ?+4)+ *?)*)# = -( *(# 5 ,*=( ?+4 )+ 4;5)+-** 4*/ +/+*/# -*+ +@*+ )+ 4(/ *?(/54*+/ ;5+ /?+ )+ +/-*4)( * 4*/ (:4@*(+/
)+ (( -4*(. Existencias x360dias
Costosde ventas
I)* +4 ,+( )+ )*/ ;5+# + -(,+)(# 4(/-()5(/ +,*)(/ -+,*++ )+( )+ 4(/?+*(/ ;5+ ,*++ 4* +,-+/*.
H. R)&'+;% (# %5#84#$> '5%'"' #53)
Ventas Netas Inmuebles , maquinaria y equipo Neto
de depresiacion
S+ *454* )?)+)( +4 ?+4 )+ ?+*/ +*/++ +4 ,(( )+ ?+/9 + :++/ )+ *-*4# = -(*(# ,)+ 4* ++* +4*?* ( 4* 5*4 4*+,-+/*
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
17/36
. R)&'+;% (#4 A+&:) &)&'4
Ventas netas
Activo total
M)+ +4 @*)( )+ ++* ( +4 5*4 4* +,-+/** 54*)( +4 (*4 )+ /5/ ?+/(+/ -** @++*?+*/. U ,*=( )*)( +-+/+* 5* ,*=(++* + +4 5/( )+ 4(/ *?(/ *4+/ -** @++*?+*/.
. R)&'+;% (# +5#%&'$ 3)" +)8"'" +)#"+'4#$
Ventas Netas
Promedio de Cuentas por cobrar Comerciales
I)* 4* ?+4()*) + ;5+ /+ +5-+* 4(/)(/ (+))(/ + (/+5+*# /+ (/5=++ 5 )*)( )+ 4* ++* )+ 4*/ -(4*/ )+)( = (:** *-4*)*/ -( 4* +,-+/*
!0. P4'@) 3")#() (# +)8"'%@'
( Promedio de Cuentas por Cobrar)(360)Ventas anuales alcrdito
D++,* +4 ,+( )+ )*/ ;5+ + -(,+)()+,(* 4* +,-+/* -** (:* 5 )(.
!!. R)&'+;% (# C5#%&'$ 3)" P'9'"
Compras anuales al crdito
Promedio de Cuentas por Pa!ar
I)* 4* ?+4()*) ( 4* ;5+ 4* +,-+/* -*@* /5/)(/ ;5+ (:++ + /5/ (,-**/. U* ,*=(
?+4()*) )* ,*=( @*)( )+ 5,-4,+( =-(/:4)*) )+ *+)+ * ,+>(+/ ()(+/ )+(,-* ,/ )+/5+(/.
C. RATIOS> ÍNDICES O RAZONES DE SOLVENCIA OENDEUDAMIENTO
M5+/* 4* *-*)*) )+ 4* +,-+/* -** 5,-4 (/5/ (:4@*(+/ + +4 4*@( -4*(. E/* *-*)*))+-+)+ )+ 4* (+/-()+* ;5+ +/* ++ +4 -4*(
17
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
18/36
-** +5-+* 4*/ ?+/(+/ = 4(/ -4*(/ )+ ?+,+()+ 4*/ (:4@*(+/ (*)*/ ( ++(/.
!2. E%(#5('#%&) T)&'4
Pasivo Total Activo Total
U ,*=( *-*4**,+( *+( ,-4* 5,*=( **,+( * *?/ )+ )+5)*/ (++(/# = -( *(# 5 ,*=( +/@( *+( = 5*,+( /(4?+* -** 4* +,-+/*.
S+ (/5=+ + 5 )*)( ( ,+))* )+4 +/@(*+( )+ 4* +,-+/*# = )+-+)+ )+ 4* -(4**+* ;5+ *-4* 4* +,-+/*.
!1. R'@;% (# +)8#"&5"' (#4 A+&:) K)
"euda a lar!o pla#o+ patrimonio Activo $ijoneto
C5*( ,*=( /+* +4 ++/( )+ +/+ *( /(:+ 4*5)*)# 5* ,*=( -(-(9 )+ 4(/ *?(/54*+/ )+ 4* +,-+/* +/* **)* (*-*4+/ -+,*++/ ( )+ 4*@( -4*(# (*)( 4*+,-+/* ( 5* ,*=( /(4?+* *+*.
!. C)8#"&5"' (# %"#$#$
%tilidad antes de intereses y de impuestos
Intereses
M)+ +4 ,+( )+ ?++/ + ;5+ 4*/ 54)*)+/(-+*?*/ )+ 4* +,-+/* 5:+ +4 -*@( )+ ++/+/-(?+++/ )+ 4*/ (:4@*(+/ ( /5/ *++)(+/.
D. RATIOS> ÍNDICES O RAZONES DE SOLVENCIA OENDEUDAMIENTO
M)+ 4* *-*)*) )+ 4* +,-+/* -** -()5@***/ -( +/( /( )+ 4* ,*=( ,-(** -** 4(/5/5*(/ )+ 4* (,*9 *+*. S( 4(/ *(/ ;5+#
18
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
19/36
+ --(# )++,* +4 ( ( +4 **/( )+ 4*+,-+/*.
!. R#%&'84('( (#4 A+&:) T)&'4
%tilidad Neta Activo Total
M5+/* 4* +*:4)*) -()5)* -( 4*/?+/(+/ (*4+/.
!. R#%&'84('( B"5&' $)8"# V#%&'$
%tilidad &ruta
Ventas
E/ 5* 54)*) :5* ;5+ 4* +,-+/* (:++. E+,-+/*/ )+ ?+* )+ -()5(/ )+ (/5,( ,*/?(#+/+ ,*@+ /5+4+ /+ -+;5+( -(+5*4,++# -+(+ ,(/ ,(+*(/ /+ -(+* -( +4 ?(45,+ )+4*/ ?+*/.
!H. R#%&'84('( N#&' $)8"# V#%&'$
%tilidad NetaVentas
R+4*(*)* 4* 54)*) *4# +/ )+ 4* 54)*))+/-5/ )+ -*-*(+/ + ,-5+/(/ ( 4*/?+*/. N(/ )* ;5+ -(-(9 )+ 4*/ ?+*/ /+;5+)* *4,++ (,( 54)*) +*.
!. R#%&'84('( $)8"# %:#"$;%
¿(%tilidad Neta+ Intereses)(1−t )¿
Activo total¿
Dónde: t es la tasa del impuesto a la renta. En Perú 30%
E/+ *( ,)+ 4* +** ( 4* ;5+
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
20/36
!. R#%&'84('( $)8"# 4)$ +'3&'4#$ 3")3)$
E/ ,-(*+ ,+(* ;5+ + 4* ,+))* + ;5++4 (/( )+ 4* )+5)* /+* +( *4 +),+(+(9,( )+ 4(/ *?(/ ,*=( /+ 4* +*:4)*)
(:+)* -( +,* )+4 +),+( )+4 +@(( -**4(/ -(-+*(/ )+ 4* +,-+/*.
%tilidad neta
Patrimonio neto
C(()* *,: (,( +*:4)*) *+*#(/)+* 4(/ ++(/ )+4 *-*4**,+( *+(/(:+ 4* +*:4)*) )+4(/ *(/*/.
III.SOBRE LA EMPRESA SAGA FALABELLA S A
L* +,-+/* SA!A FALABELLA S. A. ( RUCG 2010012806# +/ 5*S(+)*) A9,* ;5+ 9 /5/ *?)*)+/ +4 11 )+ N(?+,:+ )+13 = /+ )+)* * 4* (,+*4*9 )+ -()5(/# (,( -+)*/)+ ?+/ *(*4+/ ( +*>+*/# +4+()(,/(/# 4+* :4**#-()5(/ (,(/# ,5+:4+/# ++ ((/.
IV. DEFINICIÓN DE T=RMINOS
A%
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
21/36
R+4*9 +/*:4+)* ++ 4*/ -*)*/ 5+*/ ;5+ @5* +4(/ +/*)(/ *+(/ -** +>5* 4* +/55* = +?(459+(9,* F*+* )+ 4*/ +,-+/*/. S( )*)(+/ )+)++,*)* /5*9.
Í%(+#$ F%'%+#")$
C(++/ 5,(/ ;5+ ,)+ * +4*9 ;5+ +/+ ++)++,*)*/ 5+*/ )+ 4(/ +/*)(/ *+(/ )+ 4*/ +,-+/*/#=* /+* (,*)( )?)5*4,++ ( *@5-*)( -( /+(+/ (*,*(/.
E/(/ )+/ /( )+ 5* @* ?*+)*) = /+ 54* + 4*+?*45*9 )+ 4*/ +,-+/*/ = 4* @+/9 +,-+/**4# +/ )+#++>* 4* /5*9 )+ 4* +,-+/*# 4* ++* ( ;5+ *)( )+/*(44*)( /5/ (-+*(+/ = +4 @*)( )+ (+9
( +4 ;5+ *)( 4(/ +5/(/.
N( (:/*+ 4* ?*4)+ +(()* )+ 4(/ )+/ *+(/#+/(/ -+/+* *4@5*/ 4,*(+/ *( + /5 /@*)( (,(+ /5 +-+*9# ;5+ ?** /+@ /5 +(;5+ )+/)+ +4 -5()+ ?/* )+ +,-+/*(/# :*;5+(/# ?+/(/*/ ( *++)(+/.
U/5*4,++ 4(/ )+/ /+ +-+/* + (,* 5,* = +/ ,5=(++ ;5+ /+ 4+/ (/)++ (,( 5* ,+))* +**. C(+5+* 4(/ +,-+/*(/ (/)+* ;5+ 4(/ +/*)(/ (*:4+/
++>* ( +*5) 4* +*4)*) +(9,* )+ 4* +,-+/*# /+,:*@(# -** 4(/ +/ )+ +/+ *:*>( +/54* (?+++**4* ( ,*=( )+*44+ /5 /@*)( * )+ ++ 5* )+*,/ *-(,*)* )+ 5* +*4)*) (+*.
T*)(*4,++ 4(/ 4:(/ )+ +(
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
22/36
CAPITULO II
ANLISIS E INTERPRETACIÓNDE LOS ESTADOS FINANCIEROS
22
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
23/36
P** +4 *4// )+ 4(/ E/*)(/ F*+(/ /+ ++ (,( +++*4* I(,*9 )+ 4(/ A+(/ NW 01 E/*)( )+ S5*9 F*+* =+4 A+( NW 02 E/*)( )+ R+/54*)(/.
!.!.ANLISIS VERTICAL
− A4// -** +4 E+?( = E;5?*4++ )+ E+?(− P** +4 A( 2010
T*:4* NW 01E+?( = E;5?*4++ )+ E+?( = A?( C(++ ( R+/-+( *4
A?( T(*4 + +4 *( 2010 + ,4+/ )+ N5+?(/ S(4+/
E+?( = E;5?*4++ )+ E+?( 81#663
A?( C(++18#1&
3
A?( T(*476#28
7
E+?( = E;5?*4++ )+ E+?( ( +/-+( *4A?( T(*4 8.36
A?( C(++ ( +/-+( *4 A?( T(*43.07
Fuente: CONASEV
r!"#o N$ 0
E+?( = E;5?*4++ )+ E+?( ( +/-+( * 4 A?( T(*4
8.36
F3.07
E4 A4// (/ )+ ;5+ +4 E+?( = E;5?*4++ )+ E+?(+-+/+* +4 8.36 )+4 A?( T(*4 = +4 A?( C(++ +43.07. L* E,-+/* ++ 5 ,+)*)( -(+*>+ )+ (,( A?(
C(++ + +4 *( 2010.
− P** +4 A( 200
T*:4* NW 02E+?( = E;5?*4++ )+ E+?( = A?( C(++ ( R+/-+( *4
A?( T(*4 + +4 *( 200 + ,4+/ )+ N5+?(/ S(4+/
E+?( = E;5?*4++ )+ E+?( 26#87
A?( C(++ 38#883
A?( T(*4 80#87E+?( = E;5?*4++ )+ E+?( ( +/-+( *4A?( T(*4 3.32
23
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
24/36
A?( C(++ ( +/-+( *4 A?( T(*4 &.2Fuente: CONASEV
r!"#o N$ 0&
E+?( = E;5?*4++ )+ E+?( ( +/-+( *4 A?( T(*4
3.32
&J.2F
E4 A4// (/ )+ ;5+ +4 E+?( = E;5?*4++ )+ E+?(+-+/+* +4 3.32 )+4 A?( T(*4 = +4 A?( C(++ +4&.2. L* E,-+/* ++ 5 :*>( -(+*>+ )+ (,( E+?( =E;5?*4++ )+ E+?( + +4 *( 200.
− A4// -** 4(/ R+/54*)(/ A5,54*)(/
T*:4* NW 03R+/54*)(/ A5,54*)(/ ( R+/-+( A4 A?( T(*4 + 4(/ *(/ 200 =
2010 E ,4+/ )+ N5+?(/ S(4+/
A(/
2010 200
P(+*>+ 2.1 2&.&6R+/54*)(A5,54*)( 283 18#108
A?( T(*4 76#287 80#87Fuente: CONASEV
r!"#o N$ 03
2010 200J
2J.1J
2&.&6
R+/547*)(/ A5,54*)(/ ( R+/-+7( A4 A7?( T(7*4 + 4(/ *E(/ 200J = 2010
AE(/
2&
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
25/36
E4 A4// )+ ;5+ +4 R+/54*)( A5,54*)( +-+/+* +4
2.1 )+4 A?( (*4 + +4 *( 2010 = +4 2&.&6 + +4 *( 200 .
2
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
26/36
− A4// -** +4 C(/( )+ V+*/
T*:4* NW 0&C(/( )+ V+*/ ( R+/-+( A4 T(*4 )+ V+*/ + 4(/ *(/ 200 = 2010
E ,4+/ )+ N5+?(/ S(4+/
A(/
2010 200
P(+*>+ 68.63 71.6
C(/( )+ V+*/ 1#268#000 1#16#&&2
T(*4 )+ V+*/ 1#8&7#73 1#626#687Fuente: CONASEV
r!"#o N$ 0'
2010 200J
68.63
71.6F
C(/( )+ V+*/ ( R+/-+( A4 T(*4 )+ V+*/ + 4(/ *(/ 200J = 2010
E4 A4// )+ ;5+ +4 C(/( )+ V+*/ +-+/+* +4 68.63 )+4*/ V+*/ T(*4+/ + +4 *( 2010 = +4 71.6 + +4 *( 200 4(;5+ )* ;5+ 4* +,-+/*
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
27/36
2007 2008 200J 2010
2Ͷ
&3#216
26#8J7
81#663
E+?( = E;5?*4++/ *4 E+?(
E ,4+/ )+ N5+?(/ S(4+/O
A(/
C(,( /+ -5+)+ (:/+?* + +4 !( NW 0# E4 E+?( = E;5?*4++ )+E+?( ++ + +4 *( 2008# -+( )/,5=+ + +4 *( 200 = 5+?*,++++ +/-+*54*,++ + +4 *( 2010.
r!"#o N$ 0)
2007 2008 200J 2010
6#786
7#&J3 7#FFF
7#3&7
C5+*/ -(. C(:.*. C(,+.*4+/
E ,4+/ )+ N5+?(/ S(4+/O
A(/
C(,( /+ -5+)+ (:/+?* + +4 !( NW 06# 4*/ C5+*/ -( C(:*C(,+*4+/ ++ + +4 *( 2008# ++ /@*+,++ + +4 *( 200)+++ + +4 *( 2010.
!.1.ANLISIS DE RATIOS
A. RATIOS> ÍNDICE O RAZONES DE LI?UIDEZ
!. R'@;% (# L5(#@ G#%#"'4E 4(/ +/54*)(/ ;5+ /+ ,5+/* * (5*9 ?+,(/ ;5+ 4*
P(/9 )+ 4;5)+ )+ 4* +,-+/* (*)( + +4 *( 2010 (+/-+( *4 *( *+(.
− P** +4 A( 2010
'iquide#General= ActivoCorriente
PasivoCorriente=
518,143
511,397=1.01=101
E4 *?( (++ ++)+ *4 -*/?( (++ + 1.
− P** +4 A( 200
27
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
28/36
'iquide# General= Activo Corriente
Pasivo Corriente=
398,883
447,825=0.89=89
E4 *?( (++ +/ +( *4 -*/?( (++.
2. P"5#8' A+('
C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 (* + 4* 4;5)+# ,+))* ( +/* -5+:* *)*# 4*/(4?+* )+ (( -4*( (*)(.
− P** +4 A( 2010
Prueba Acida= Activo Corriente− Existencias−Gastos Anticipados
PasivoCorriente =
185,547
511,397=0.36=36
E4 ++?( = 4(/ +;5?*4++/ )+ ++?(# /5,*)(/ * 4*/?+/(+/ *+*/ = 4*/ 5+*/ -( (:*# -5+)+ 5: +436 )+ 4(/ -*/?(/ )+ (( -4*( + +4 *( 2010.
− P** +4 A( 200
Prueba Acida= Activo Corriente− Existencias−Gastos Anticipados
PasivoCorriente =
123,696
447,825=0.28=28
E4 ++?( = 4(/ +;5?*4++/ )+ ++?(# /5,*)(/ * 4*/?+/(+/ *+*/ = 4*/ 5+*/ -( (:*# -5+)+ 5: +436 )+ 4(/ -*/?(/ )+ (( -4*( + +4 *( 200.
1. P"5#8' D##%$:'C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 4* +,-+/*
(*)( + /5 -(/9 )+ 4;5)+ )+ ,5= (( -4*(.
− P** +4 A( 2010
Prueba "efensiva= Efectivo y Equivalente de Efectivo
Pasivo Corriente =
81,663
511,397=0.16=16
L(/ +5/(/ ,/ 4;5)(/ +4 )+(# 4(/ )+-9/(/ = ((/*?(/ (/)+*)(/ -( 4* @++* (,( +;5?*4++/ )+ ++?(-()* /+ 5/*)(/ -** *+4* )+ ,+)*(# +4 16 )+ 4(/-*/?(/ (++/ + +4 *( 2010.
− P** +4 A( 200
Prueba "efensiva= Efectivo y Equivalente de Efectivo
Pasivo Corriente =
26,897
447,825=0.06=6
28
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
29/36
L(/ +5/(/ ,/ 4;5)(/ +4 )+(# 4(/ )+-9/(/ = ((/*?(/ (/)+*)(/ -( 4* @++* (,( +;5?*4++/ )+ ++?(-()* /+ 5/*)(/ -** *+4* )+ ,+)*(# +4 6 )+ 4(/ -*/?(/(++/ + +4 *( 200.
.. C'3&'4 (# T"'8')
C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 +4 C*-*4 )+ T*:*>( (*)( *5,+*)( ( +/-+( *4 *( *+(.
− P** +4 A( 2010
CapitaldeTrabajo= ActivoCorriente− PasivoCorriente=6,746
D+ ()(/ 4(/ A?(/ C(++/ )+ 4* +,-+/*# SQ6#7&6#000.00
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
30/36
B. RATIOS> ÍNDICES O RAZONES DE GESTIÓN O ROTACIÓN
. R)&'+;% (# E$%+'$
(otaci)nde Existencias= Costo de ventas
Inventario Promediode Existencias
=1,268,000
294,559=4.30
N(/ )+ ;5+ 4*/ +/+*/ (* &.3 ?++/ *4 *(.
. P4'@) 3")#() (# %):4@'+;% (# #$%+'$C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 200 4* (*9
+/ ,+>( ;5+ + +4 *( 2010.
− P** +4 A( 2010
Existencias x360dias
Costosde ventas =116,301,600
1,268,000 =91.72d*as
L*/ +/+*/ -+,*++ + *4,* + -(,+)( 1.72 )*/+ +4 *( 2010.
− P** +4 A( 200
Existencias x360dias
Costosde ventas =
95,780,520
1,165,442=82.18d*as
L*/ +/+*/ -+,*++ + *4,* + -(,+)( 82.18 )*/+ +4 *( 200.
H. R)&'+;% (# %5#84#$> '5%'"' #53)C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 /+ <
-()5)( 5* 4@+* ,+>(* ( +/-+( *4 *( 200.
− P** +4 A( 2010
Ventas Netas
Inmuebles , maquinaria y equipo Netode depresiacion
=
1,847,573
353,343 =5.23
L* +,-+/* (/ + +4 *( 2010.
− P** +4 A( 200
30
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
31/36
Ventas Netas
Inmuebles , maquinaria y equipo Neto
dedepresiacion
=1,626,687
315,178=5.16
L* +,-+/* (/ + +4 *( 200.
. R)&'+;% (#4 A+&:) &)&'4C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 200 *)* 5+?(
/(4 )+ 4(/ *?(/ )+ 4* +,-+/*
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
32/36
Pasivo Total
Activo total=
490,259
809,897=0.61=61
E4 -*/?( (*4 *4** +4 61 )+ 4(/ *?(/ ( ?+/(+/# )+ 4(;5+ /+ )+)5+ ;5+ /(4*,++ +4 3 )+ 4*/ ?+/(+/ +/**)( -( *-*4+/ -(-(/ + +4 *( 200.
D. RATIOS> ÍNDICES O RAZONES DE SOLVENCIA OENDEUDAMIENTO
!0. R#%&'84('( (#4 A+&:) T)&'4C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 4*
+*:4)*) 5+ 4@+*,++ ,*=(.
− P** +4 A( 2010
%tilidad Neta Activo Total
=146,827976,287
=0.15=15
D5*+ +4 2010# *)* 5+?( /(4 )+4 *?( (*4 -()5>( 5*54)*) +* )+ SQ0.1.
− P** +4 A( 200
%tilidad Neta
Activo Total =
88,629
809,897=0.11=11
D5*+ +4 200# *)* 5+?( /(4 )+4 *?( (*4 -()5>( 5*54)*) +* )+ SQ0.11.
!!. R#%&'84('( N#&' $)8"# V#%&'$C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 4*
+*:4)*) 5+ 4@+*,++ ,*=(.
− P** +4 A( 2010%tilidad Neta
Ventas =
146,827
1,847,573=0.08=8
D5*+ +4 2010# *)* 5+?( /(4 )+ ?+*/ ;5+ @++* 4*+,-+/*# SQ0.08 /+ ;5+)* *4,++ ( 4* 54)*) +*.
− P** +4 A( 200
%tilidad Neta
Ventas =
88,629
1,626,687=0.05=5
D5*+ +4 200# *)* 5+?( /(4 )+ ?+*/ ;5+ @++* 4*+,-+/*# SQ0.0 /+ ;5+)* *4,++ ( 4* 54)*) +*.
!2. R#%&'84('( $)8"# 4)$ +'3&'4#$ 3")3)$
32
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
33/36
%tilidad neta
Patrimonio neto
C(,-**)( 4(/ +/54*)(/ ?+,(/ ;5+ + +4 *( 2010 4*+*:4)*) 5+ ,*=(.
− P** +4 A( 2010%tilidad Neta
Patrimonio Neto=
146,827
408,527=0.36=36
D5*+ +4 2010# +4 -*,(( +( -()5>( 5* +*:4)*) )+36.
− P** +4 A( 200
%tilidad Neta
Patrimonio Neto=
88,629
319,638=0.28=28
D5*+ +4 200# +4 -*,(( +( -()5>( 5* +*:4)*) )+28.
33
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
34/36
CONCLUSIONES
− D+ *5+)( *4 *4// )+ 4(/ E/*)(/ F*+(/ * 4* E,-+/* SA!A
FALABELLA S.A. 4+ 5+ ,+>( + +4 *( 2010 ( +/-+( *4 *( 200.− E4 *4// + +-+*9 )+ 4(/ )+ 4(/ E/*)(/ F*+(/ (/
@++* 5* )?+/)*) )+ +/54*)(/ )/-(:4+/ -** 4* (,* )+
)+/(+/.− E 4(/ +/*)(/ *+(/ )+ 4* +,-+/* SA!A FALABELLA S.A.
(,-(:*,(/ ;5+ 5,-4+ ( 4*/ **+/*/ )+G +4+?**#
*:4)*)# (,-**:4)*) = (,-+/:4)*) )+ *5+)( * 4* NIC 1.− L(/ +/*)(/ F*+(/ (/5=+ 5* +-+/+*9 +/55*)*
)+ 4* /5*9 *5*4 + ;5+ /+ +5+* 5* +,-+/*. K -** /5
+4*:(*9 )+:+ ++ + 5+* 4*/ +@4*/ 4**/ )+ /+@5,+(
@++*4 ( +4 )+ ;5+ /+* )+)@(/ = (,-**:4+/# */ -()+
?+ 4* +*:4)*) )+ 4* +,-+/*.− P** +*4* E4 *4// (,-**?( +/ ++/*( ++ 4*/ /@5++/
**+/*G
P(/++ )(/ ( ,/ +/*)(/ *+(/ 4*/*)(/5(,+,++# ( +4 -(-9/( )+ ;5+ +/* 4*/ ,/,*/
5+*/ + *)* 5( )+ +44(/ V+* ;5+ *)* 5( )+ 4(/ +/*)(/ *+(/ ;5+ /+ ?* *
(,-** +/ )+:)*,++ +-+/*)(/ + 4* ,/,* 5)*)
,(+** = 5:* +4 ,/,( -+()( )+ +,-(.
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
35/36
BIBLIOGRAFÍA
− *4+ */G E/*)(/ F*+(/# (,54*9# *4// +
+-+*9
− CPC. J*,+ F4(+/ S(* 200. E/*)(/ F*+(/.
PAGINAS EB
−
-
8/19/2019 Trabajo de Investigacic3b3n Contabilidad II
36/36
ANEOS