Professional Documents
Culture Documents
90%
Patrimonio
Capital Emitido
Acciones inversin
Reservas
Utilidad Acumulada
1 Aumento
158,000
45,664.74
15,000
4,335.26
23,500
50,000
246,500
Capital Emitido
Acciones inversin
50,000
158,000 0.913294798
15,000 0.086705202
173,000
1.0000000
2
203,664.74
19,335.26
23,500.00
-
246,500
50,000
45,664.74
4,335.26
50,000.00
28.90%
28.90%
2014
12,858
387,037
387,037
8
9
10
11
369,390
14,832
2,815
26,792
7,288
433,975
12
57,886
163,301
9
13
14
57,886
21,776
3,177,583
507
3,421,053
3,855,028
15
183,875
341,860
341,860
16
213,663
128,193
4
11,077
13,403
550,215
17-18
10
19
27
15
1,186,090
31,324
17
19
31,324
1,934
28
289,020
1,508,368
2,058,583
20
331,127
20
20
20
0
0
143,321
831,380
490,617
1,796,445
3,855,028
Estado de Resultados
LUZ DEL SUR S.A.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del 2014 ( en miles de NUEVOS SOLES )
CUENTA
NOTA
Ingresos de actividades ordinarias - Ventas
Netas de Bienes + Prestacion de Servicios
Costo de Ventas
Ganancia (Prdida) Bruta
Gastos de Ventas y Distribucin
Gastos de Administracin
2014
2,508,860
21
0
22
23
-1,866,089
642,771
-44,264
-71,885
24
24
23,269
-9,853
540,038
25
26
0
27
14,841
-44,063
510,816
-110,951
399,865
399,865
0.2172034549
ANALISIS POR RATIOS, RAZONES, COCIENTES, INDICADORES
ENDEUDAMIENTO O SOLVENCIA
2014
Pasivo total
Activo total
2,058,583
3,855,028
53.40%
Pasivo total
Activo Cte
2,058,583
433,975
474.36%
Pasivo total
Activo No Cte
2,058,583
3,421,053
60.17%
Pasivo total
Propiedad Planta y E
2,058,583
3,177,583
64.78%
1,369,965
43.11%
Propiedad Planta y E
3,177,583
Pasivo Cte
Activo Cte
550,215
433,975
126.78%
Pasivo Cte
550,215
2053.65%
Inventarios
26,792
213,663
26,792
797.49%
Cobertura de Intereses
Utilidad Operativa
Gastos Financieros
540,038
-44,063
12.26
Utilidad Neta
Ingresos
399,865
2,508,860
15.94%
Utilidad Neta
Activo Total
399,865
3,855,028
10.37%
Utilidad Neta
Inventarios
399,865
26,792
1492.48%
Utilidad Neta
Prpiedad Planta y Eq
399,865
3,177,583
12.58%
Utilidad Neta
Patrimonio
399,865
1,796,445
22.26%
Utilidad Neta
Capitales (Capital em
399,865
331,127
120.76%
Utilidad Operativa
Activo Total
540,038
3,855,028
14.01%
=
=
Utilidad Operativa
Patrimonio
540,038
1,796,445
30.06%
Activo Corriente
Pasivo Corriente
433,975
550,215
0.79
Liquidez Acida
Activo Corriente - In
Pasivo Corriente
399,895
550,215
0.73
Prueba de Fuego
12,858
183,875
0.07
Liquidez de Tesoreria
12,858
550,215
0.02
399,865
1.208
RATIOS DE RENTABILIDAD
RATIOS DE LIQUIDEZ
Utilidad Neta
Precio
UPA
Valor Contable
Valor en Libros
Valor Patrimonial
Valor Residual
Book Value
Patrimonio
Capitales (Cap .emiti
331,127
10.01
1.208
8.29
1,796,445
331,127
5.43
10.01
5.43
1.845
Ingresos totales
Numero de Trabajad
2,508,860
811
3094
Activo total
Numero de Trabajad
3,855,028
811
4753
Ingresos
(CxCxC1+CxCxC2)/2
2,508,860
353344.5
1.7751
360
Rtacion
360
1.7751
203
Costo de Ventas
(CxPxC1+CxPxC2)/2
-1,866,089
198914.5
2.35
360
Rtacion
360
2.35
153
Precio
Valor contable
2014
2013
2012
2011
203
153
49
210
161
49
197
165
33
202
156
46
0.79
0.64
0.79
0.75
-1,866,089
24072.5
19.38
360
19.38
19
Costo de Ventas
(Inv1+Inv2)/2
360
Rtacion
Ingresos
(Efectivo1+Efectivo2
360
Rtacion
2,508,860
24072.5
26.06
360
26.06
14
1.208
0.09585
12.60
5.50%
5.00%
7%
8%
20%
25%
30%
30%
Concepto
D1=
D2=
K1=
K2=
Proporciones
0.20
0.25
0.30
0.25
1.00
Costos
0.055
0.05
0.07
0.08
-110,951
510,816
1-t=
0.2172034549
0.78280
Montos
183,875
1,186,090
331,127
0
1,701,092
Precio de
Mercado
10.01
Montos Precios
de Mercado
183,875
1,186,090
3,314,581.3
0
4,684,546
Proporcion
0.03925140
0.25319208
0.70755652
0.00000000
1.00000000
Conceptos
Montos
PRESTANOS BANCARIOS
Banco de Credito
Banco Continental
Banco Scotabank
Banco de Credito
Banco de Credito
BANBIF
Banco de Credito
Banco de Credito
Bonos Corporativos
BONOS CORPORATIVOS
Primer
Primer
Segundo
Segundo
Segundo
Segundo
Segundo
Segundo
Segundo
Segundo
Segundo
Segundo
Tercero
Tercero
Capital emitido
# Acciones inversion
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
Montos a
precios de Mdo.
Precio
%o
Proporcion
20,000
25,000
10,000
90,000
105,000
15,000
40,000
20,000
20,000
25,000
10,000
90,000
105,000
15,000
40,000
20,000
0.0042858111
0.0053572639
0.0021429055
0.0192861499
0.0225005082
0.0032143583
0.0085716222
0.0042858111
70,800
42,090
54,420
27,210
55,935
24,735
66,150
77,580
77,100
82,830
83,460
84,570
138,950
141,150
331,127
0
1,683,107
70,800
42,090
54,420
27,210
55,935
24,735
66,150
77,580
77,100
82,830
83,460
84,570
138,950
141,150
3,314,581
0
4,666,561
0.0151717712
0.0090194894
0.011661692
0.005830846
0.0119863421
0.0053004769
0.0141753201
0.0166246612
0.0165218017
0.0177496866
0.0178846896
0.0181225522
0.0297756725
0.0302471117
0.7102834568
0
1.0000000
10.01
0
Alr=
Rmdo =
B=
Rp =
4.88%
7.60%
1.0
1.98%
9.585%
Ve. NOPAT =
422,740
0.0821
Ve. NOPAT =
5,149,359
5,149,359
331,127
15.55
o EBIT*(1-t)
ROIC = NOPAT
Capital invertido
Capital Invertido
Capital Invertido = Inversion estructural de accionistas y acreedores que han efectuado en la firma (Es la suma de Deuda y Capital)
que se han encargado de financiar los activo de largo plazo, los cuales incluyen el capital de trabajo estructural
no considera los pasivos espontaneos (sueldos, impuestos, proveedores)
Pasivo Estructural = Pasivo Total - Pasivos sin costo
ROIC
EBIT =
(1- t ) =
NOPAT =
TOTAL PASIVO Y PATRIMONIO
Deuda Espontanea
Deuda Espontanea Corriente
Cuentas por Pagar Comerciales
Otras Cuentas por Pagar
Cuentas por Pagar a Entidades Relacionadas
Otras provisiones
Pasivos por Impuestos a las Ganancias
Deuda Espontanea No Corriente
Otras Cuentas por Pagar
Otras provisiones
Pasivos por impuestos diferidos - Pasivos por
Impuestos a las Ganancias Diferidos
213,663
128,193
4
11,077
13,403
31,324
1,934
289,020
Deuda Espontanea
688,618
3,855,028
3,166,410
ROIC = NOPAT
Capital Invertido
ROIC =
422,740
3,166,410
ROIC =
13.35%
EVA
Valor Economico Aadido o
Valor Economico Agregado
Conocido como valor residual que se obtiene al restar de la Utilidad Operativa o EBIT el costo de capital empleado para generarlo
EVA = NOPAT - (capital invertido * WACC)
NOPAT=
422,740
Capital Invertido =
3,166,410
WACC o el CPPC =
8.21%
Costo de capital =
259,948
EVA =
162,791
5.14%
Capital invertido =
3,166,410
EVA =
162,791
ANALISIS VERTICAL
2013
2012
2011
2013
2012
2011
2010
2009
2014
2010
2009
9,157
20,508
12,589
8,497
8,252
0.33%
0.27%
0.71%
0.49%
0.36%
0.36%
337,299
11,577
2,436
21,353
6,277
295,750
9,733
2,754
16,113
6,471
265,364
8,491
6,513
18,603
7,019
243,421
8,633
2,571
21,260
231,006
10,905
1,788
20,759
9.58%
0.38%
0.07%
0.69%
0.19%
9.78%
0.34%
0.07%
0.62%
0.18%
10.23%
0.34%
0.10%
0.56%
0.22%
10.24%
0.33%
0.25%
0.72%
0.27%
10.39%
0.37%
0.11%
0.91%
0.00%
10.15%
0.48%
0.08%
0.91%
0.00%
4,770
5,599
388,099
351,329
318,579
289,152
278,309
115,562
117,027
105,233
84,060
82,864
11.26%
0.00%
4.24%
11.25%
0.00%
3.35%
12.15%
0.00%
4.05%
12.30%
0.00%
4.06%
12.34%
0.00%
3.59%
12.23%
0.00%
3.64%
1.50%
0.49%
0.00%
0.00%
0.00%
0.00%
0.49%
0.59%
84.31%
0.01%
88.75%
100.00%
351,312
16,960
16,960
20,370
2,908,453
468
3,061,813
3,449,912
1,090
16,139
2,404,490
728
1,090
16,213
2,148,830
638
7,638
1,961,147
835
7,705
1,906,243
1,033
2,539,474
2,890,803
2,272,004
2,590,583
2,053,680
2,342,832
1,997,845
2,276,154
1.50%
0.56%
82.43%
0.01%
88.74%
100.00%
300,342
136,550
118,135
89,360
186,667
8.93%
16.31%
9.25%
9.38%
7.60%
15.81%
16.61%
15.99%
0.00%
0.00%
0.00%
0.00%
10.38%
6.23%
0.00%
0.54%
0.65%
26.73%
0.00%
57.62%
1.52%
10.00%
5.99%
0.00%
0.45%
0.30%
33.05%
0.00%
46.55%
1.90%
11.74%
8.02%
0.00%
0.60%
0.69%
30.30%
0.00%
47.33%
0.00%
12.44%
9.94%
0.00%
1.01%
0.76%
33.54%
0.00%
39.81%
0.00%
9.79%
8.29%
0.00%
0.00%
3.43%
29.11%
0.00%
44.93%
0.00%
8.64%
7.24%
0.00%
0.00%
3.50%
35.19%
0.00%
38.72%
0.00%
294,464
184,166
110,233
65
8,223
5,550
608,579
115,035
97,421
1
101,954
85,476
12
0.04%
0.04%
0.00%
0.00%
0.56%
0.63%
0.33%
0.34%
83.18% 82.95%
83.71%
83.75%
0.03%
0.02%
0.04%
0.05%
87.85% 87.70%
87.66%
87.77%
74.99% 100.00% 100.00% 100.00%
173,332
118,313
29
156,766
125,270
3
8,855
10,164
12,755
9,600
40,342
41,329
447,243
422,529
342,159
415,438
857,310
35,050
698,570
501,620
528,125
456,995
35,050
1,645
39,621
1,364
35,432
1,311
23,473
14,514
1.52%
0.09%
1.90%
0.09%
2.68%
0.09%
2.81%
0.10%
2.00%
0.00%
1.23%
0.00%
338,968
289,028
298,986
281,683
293,453
14.04%
18.41%
19.58%
23.73%
23.96%
24.86%
1,232,973
1,841,552
1,028,583
1,475,826
837,349
1,259,878
833,281
1,175,440
764,962
1,180,400
331,127
331,127
331,127
331,127
331,127
73.27%
100.00%
0.00%
8.59%
143,321
691,060
442,852
1,608,360
3,449,912
143,321
630,116
310,413
143,321
551,581
304,676
462,765
373,500
386,053
378,574
1,414,977
2,890,803
1,330,705
2,590,583
1,167,392
2,342,832
1,095,754
2,276,154
3.72%
21.57%
12.73%
46.60%
100.00%
4.15%
4.96%
5.53%
0.00%
0.00%
20.03% 21.80% 21.29%
19.75%
16.96%
12.84% 10.74% 11.76%
15.94%
16.63%
46.62% 48.95% 51.37%
49.83%
48.14%
100.00% 100.00% 100.00% 100.00% 100.00%
2013
2012
2011
2010
2009
2014
2,166,171
2,045,625
1,813,673
1,693,925
1,639,047
100.00%
-1,595,442
570,729
-40,758
-66,336
-1,442,132
603,493
-38,616
-85,750
-1,252,112
561,561
-36,232
-78,191
-1,142,348
551,577
-35,686
-74,683
-1,125,867
513,180
-34,799
-77,226
-74.38%
25.62%
-1.76%
-2.87%
112
47
ANALISIS VERTICAL
2013
2012
2011
2010
2009
-67.44%
32.56%
-2.11%
-4.41%
-68.69%
31.31%
-2.12%
-4.71%
22,673
-8,910
17,151
-22,720
17,358
-13,320
17,386
-7,190
26,413
-6,141
0.93%
-0.39%
1.05%
-0.41%
0.84%
-1.11%
0.96%
-0.73%
1.03%
-0.42%
1.61%
-0.37%
477,398
473,558
451,176
451,516
421,474
21.53%
22.04%
23.15%
24.88%
26.66%
25.71%
15,287
-38,671
454,014
-138,159
13,963
-39,127
12,815
-37,520
10,903
-42,738
19,681
-43,035
448,394
426,471
419,681
398,120
-142,180
-129,660
-128,651
-119,542
0.59%
-1.76%
20.36%
-4.42%
0.71%
-1.79%
20.96%
-6.38%
0.68%
-1.91%
21.92%
-6.95%
0.71%
-2.07%
23.51%
-7.15%
0.64%
-2.52%
24.78%
-7.59%
1.20%
-2.63%
24.29%
-7.29%
315,855
306,214
296,811
291,030
278,578
15.94%
14.58%
14.97%
16.37%
17.18%
17.00%
315,855
306,214
296,811
291,030
278,578
15.94%
14.58%
14.97%
16.37%
17.18%
17.00%
2013
2012
2011
2010
2009
53.38%
51.05%
48.63%
50.17%
51.86%
474.51%
420.07%
395.47%
406.51%
424.13%
60.15%
58.12%
55.45%
57.24%
59.08%
63.32%
61.38%
58.63%
59.94%
61.92%
39.80%
34.73%
28.84%
31.49%
33.77%
156.81%
127.30%
132.63%
118.33%
149.27%
2850.09% 2775.67%
862.48% 1075.73%
842.69%
541.09%
491.13%
12.35
12.10
12.02
10.56
9.79
14.58%
14.97%
16.37%
17.18%
17.00%
9.16%
10.59%
11.46%
12.42%
12.24%
1479.21% 1900.42%
10.86%
12.74%
13.81%
14.84%
14.61%
19.64%
21.64%
22.30%
24.93%
25.42%
95.39%
92.48%
89.64%
87.89%
84.13%
13.84%
16.38%
17.42%
19.27%
18.52%
29.68%
33.47%
33.91%
38.68%
38.46%
0.64
0.79
0.75
0.85
0.67
0.59
0.74
0.69
0.78
0.62
0.03
0.15
0.11
0.10
0.04
0.02
0.05
0.03
0.02
0.02
0.954
0.925
0.896
0.879
0.841
10.49
10.82
11.17
11.39
11.90
4.86
4.27
4.02
3.53
3.31
2.061
2.342
2.491
2.839
3.025
1.7109
1.8228
1.7824
1.7852
3.5476
210
197
202
202
101
2.23
2.18
2.30
2.63
5.52
161
165
156
137
65
2010
2009
202
137
65
101
65
36
21.29
20.77
15.71
13.59
27.12
17
17
23
26
13
28.91
29.46
22.75
20.16
39.48
12
12
16
18
1-t
0.7
0.7
CPPC
0.007700
0.008750
0.021000
0.020000
0.05745
5.75%
Costos
0.05
0.06
9.585%
1 - t
0.78280
0.78280
CPPC
CPPC
0.001536293
0.011891873
0.0678168298
0
0.08124500
8.12%
CPPC
WACC
Costos
(1 - t)
0.045900
0.045800
0.046000
0.050500
0.060000
0.060000
0.064100
0.064100
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.0001539907
0.0001920691
0.0000771631
0.0007624051
0.0010567992
0.0001509713
0.0004301005
0.0002150503
0.068125
0.062500
0.065625
0.070938
0.059688
0.063438
0.054375
0.052500
0.047500
0.058125
0.070925
0.074063
0.068750
0.068750
0.0958
0.0958
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.78280
0.0008090804
0.0004412766
0.0005990730
0.0003237847
0.0005600399
0.0002632146
0.0006033663
0.0006832207
0.0006143274
0.0008076116
0.0009929552
0.0010506707
0.0016024452
0.0016278167
0.0680781969
0.0820956294
CPPC =
8.210%
10 aos=
Poors 500 de los ultimos 10 aos)
http://www.bcrp.gob.pe/estadisticas/cuadros-de-la-nota-semanal.html
2014
2009
3,701
-11,351
8,252
7,919
4,092
245
40.42%
-55.35%
62.90%
48.16%
2.97%
32,091
3,255
379
5,439
1,011
41,549
1,844
-318
5,240
-194
30,386
1,242
-3,759
-2,490
-548
21,943
-142
3,942
-2,657
7,019
12,415
-2,272
783
501
0
231,006
10,905
1,788
20,759
0
9.51%
28.12%
15.56%
25.47%
16.11%
14.05%
18.95%
-11.55%
32.52%
-3.00%
11.45%
14.63%
-57.72%
-13.38%
-7.81%
9.01%
5.37%
-1.64% -20.83%
153.33% 43.79%
-12.50%
2.41%
-
45,876
36,770
32,750
29,427
10,843
278,309
11.82%
47,739
-1,465
11,794
21,173
1,196
82,864
41.31%
10.47%
-1.25%
10.28%
11.21%
10.18%
25.19%
3.90%
1.44%
0.00%
-0.46%
11.90%
14.11%
11.77%
11.59%
15.59%
112.27%
9.57%
-23.59%
10.63%
10.57%
32.20%
-0.87%
2.88%
-19.17%
2.79%
2.93%
-52.13%
40,926
1,406
269,130
39
359,240
405,116
15,870
4,231
503,963
-260
522,339
559,109
0
-74
255,660
90
267,470
300,220
-116,467
163,792
18,415
47,396
294,464
29,497
17,960
-61
2,854
7,853
-58,364
10,834
-8,080
36
-632
-4,614
161,336
16,566
-6,957
26
-3,900
564
24,714
328,780
-3,726
158,740
35,050
-3,726
289
1,090
8,575
187,683
-197
218,324
247,751
0
-67
54,904
-198
55,835
66,678
0
7,705
1,906,243
1,033
1,997,845
2,276,154
28,775 -97,307
186,667
1455.96%
26.22%
20.96%
-35.71%
20.57%
19.34%
-38.78% 119.95%
6.90%
9.25%
8.33%
11.73%
11.74%
16.10%
41,731 13,081
27,849 11,945
2
-11
12,755
0
-30,742
-987
80,370 -73,279
101,954
85,476
12
0
41,329
415,438
16.02%
16.29%
-93.85%
34.71%
196,950
0
-26,505
0
71,130
0
456,995
0
38.35%
-10.63%
6.25%
-6.83%
124.14%
-7.14%
-45.40%
36.07%
22.72%
-
-4,571
281
4,189
53
11,959
1,311
8,959
0
14,514
0
-10.63%
17.57%
-11.54%
20.60%
11.82%
4.04%
50.95%
-
61.73%
-
-49,948
49,940
-9,958
17,303 -11,770
293,453
-14.74%
17.28%
-3.33%
6.14%
-4.01%
275,395
217,031
204,390
365,726
191,234
215,948
764,962
1,180,400
22.34%
11.79%
19.87%
24.78%
0.00%
-
22.84%
17.14%
0.00%
-
0.49%
7.18%
0.00%
-
8.93%
-0.42%
0.00%
-
4,068
84,438
68,319
-4,960
-9.59%
0.00%
10.57%
36.28% 12.83%
-5.55%
28.59% 13.97%
866.67% 200.00% -91.67%
-30.58%
5.88%
-76.20% -2.39%
5.85%
23.49% -17.64%
39.26%
-5.02%
15.56%
-
140,320
47,765
188,085
405,116
60,944
132,439
193,383
559,109
76,712
-5,074
71,638
66,678
386,053
378,574
1,095,754
2,276,154
0.00%
20.31%
10.79%
11.69%
11.74%
2014
342,689
2009
1,639,047
-1,125,867
513,180
-34,799
-77,226
16.96%
12.62%
8.60%
8.36%
#DIV/0!
10.63%
-5.43%
5.55%
-22.64%
-
15.18%
7.47%
6.58%
9.67%
-
78,535
5,737
84,272
300,220
88,816
-68,824
163,313
247,751
0.00%
9.67%
42.67%
13.67%
19.34%
0.00%
14.24%
1.88%
6.33%
11.59%
19.19%
-18.43%
13.99%
10.57%
19.87%
-1.34%
6.54%
2.93%
9.61%
1.46%
1.81%
7.48%
1.53%
2.55%
4.70%
-3.29%
-100.00% 138.30%
596
-943
62,640
5,522
13,810
3,840
-207
-9,400
22,382
-28
-6,130
-340
-9,027
-1,049
30,042
26,413
-6,141
421,474
2.63%
10.58%
13.12%
32.20%
-60.78%
0.81%
-1.19%
70.57%
4.96%
-0.16%
85.26%
-0.08%
-34.18%
17.08%
7.13%
-446
-5,392
56,802
27,208
84,010
1,324
456
5,620
4,021
9,641
1,148
-1,607
21,923
-12,520
9,403
1,912
5,218
6,790
-1,009
5,781
-8,778
297
21,561
-9,109
12,452
19,681
-43,035
398,120
-119,542
278,578
-2.92%
13.94%
12.51%
-19.69%
26.60%
9.48%
-1.17%
1.25%
-2.83%
3.15%
8.96%
4.28%
5.14%
9.66%
3.17%
17.54%
-12.21%
1.62%
0.78%
1.99%
-44.60%
-0.69%
5.42%
7.62%
4.47%
84,010
9,641
9,403
5,781
12,452
278,578
26.60%
3.15%
3.17%
1.99%
4.47%
NOTA
6
0
7
8
9
10
0
0
0
0
11
0
8
12
13
0
0
0
0
0
14
0
15
.16-17
9
18
26
0
0
14
0
16
18
27
0
0
0
19
19
19
19
0
0
2012
2011
20,508
308,237
295,750
9,733
2,754
16,113
6,471
351,329
0
0
117,027
1,090
1,090
16,139
2,404,490
728
2,539,474
2,890,803
0
0
136,550
291,674
173,332
118,313
29
8,855
10,164
447,243
0
698,570
39,621
39,621
1,364
289,028
1,028,583
1,475,826
0
331,127
143,321
630,116
310,413
1,414,977
2,890,803
12,589
280,368
265,364
8,491
6,513
18,603
7,019
318,579
0
0
105,233
1,090
1,090
16,213
2,148,830
638
2,272,004
2,590,583
0
0
118,135
282,039
156,766
125,270
3
12,755
9,600
422,529
0
501,620
35,432
35,432
1,311
298,986
837,349
1,259,878
0
331,127
143,321
551,581
304,676
1,330,705
2,590,583
http://www.smv.gob.pe/Frm_InformacionFinancieraPorPeriodo.aspx?Temp=000&Men=04020500
9/2/2015
Estado de Resultados
LUZ DEL SUR S.A.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del 2012 ( en miles de NUEVOS SOLES )
CUENTA
NOTA
0
20
0
21
22
23
23
0
24
25
0
26
0
0
2012
2011
2,045,625
-1,442,132
603,493
-38,616
-85,750
17,151
-22,720
473,558
13,963
-39,127
448,394
-142,180
306,214
306,214
1,813,673
-1,252,112
561,561
-36,232
-78,191
17,358
-13,320
451,176
12,815
-37,520
426,471
-129,660
296,811
296,811
http://www.smv.gob.pe/Frm_InformacionFinancieraPorPeriodo.aspx?Temp=000&Men=04020500
9/2/2015
Estado de Situacin Financiera
LUZ DEL SUR S.A.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del 2010 ( en miles de NUEVOS SOLES )
CUENTA
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Cuentas por Cobrar Comerciales (neto)
Otras Cuentas por Cobrar (neto)
Cuentas por Cobrar a Entidades
Relacionadas
Inventarios
Gastos Pagados por Anticipado
Otros Activos
Total Activos Corrientes
Activos No Corrientes
Otros Activos Financieros
Propiedades de Inversin
Propiedades, Planta y Equipo (neto)
Activos Intangibles (neto)
Total Activos No Corrientes
TOTAL DE ACTIVOS
Pasivos y Patrimonio
Pasivos Corrientes
Otros Pasivos Financieros
Cuentas por Pagar Comerciales
Otras Cuentas por Pagar
Cuentas por Pagar a Entidades
Relacionadas
Pasivos por Impuestos a las Ganancias
Total Pasivos Corrientes
Pasivos No Corrientes
Otros Pasivos Financieros
NOTA
2010
2009
12
14
6
13
0
0
8,497
243,421
8,633
2,571
21,260
4,770
0
289,152
0
84,060
7,638
1,961,147
835
2,053,680
2,342,832
0
0
89,360
115,035
97,421
1
40,342
0
0
8,252
231,006
10,905
1,788
20,759
5,599
0
278,309
0
82,864
7,705
1,906,243
1,033
1,997,845
2,276,154
0
0
186,667
101,954
85,476
12
41,329
0
0
15
342,159
0
528,125
415,438
0
456,995
0
0
4
5
7
6
8
0
0
0
0
9
9
10
0
0
0
0
0
.11-15
14
27
0
0
0
16
18
.9-17
0
0
23,473
281,683
833,281
1,175,440
0
331,127
462,765
373,500
1,167,392
2,342,832
14,514
293,453
764,962
1,180,400
0
331,127
386,053
378,574
1,095,754
2,276,154
NOTA
0
0
0
0
19
0
20
21
0
22
23
0
24
25
0
26
0
0
2010
2009
0
0
1,693,925
1,693,925
-1,142,348
551,577
-35,686
-74,683
112
17,386
-7,190
451,516
10,903
-42,738
419,681
-128,651
291,030
291,030
0
0
1,639,047
1,639,047
-1,125,867
513,180
-34,799
-77,226
47
26,413
-6,141
421,474
19,681
-43,035
398,120
-119,542
278,578
278,578
Periodos
Precios
1
2
3
4
5
6
7
8
9
10
11
12
13
Rendimiento
R
4.00
4.25
4.35
4.65
4.00
4.25
4.35
4.65
4.00
3.35
3.85
4.15
5.15
Rendimiento
Promedio
Periodos
Precios
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0.06250
0.02353
0.06897
-0.13978
0.06250
0.02353
0.06897
-0.13978
-0.16250
0.14925
0.07792
0.24096
0.03450
-0.00448
0.04096
-0.16779
0.03450
-0.00448
0.04096
-0.16779
-0.19050
0.12125
0.04992
0.21296
0.02800
0.00000
0.018750
0.09815951
0.04096834
0.0509839
0.04851064
-0.09902597
-0.01081081
-0.04371585
0.08571429
0.06842105
0.07060755
0.06441718
0.06051873
0.05706522
0.036469
3.647%
(R-R)2^
0.001190
0.000020
0.001678
0.028153
0.001190
0.000020
0.001678
0.028153
0.036292
0.014701
0.002492
0.045351
0.01463 (Varianza)^2
0.12095
2.80%
Rendimiento
R
8.00
8.15
8.95
9.32
9.79
10.27
9.25
9.15
8.75
9.50
10.15
10.87
11.57
12.27
12.97
R-R
Riesgo
12.0950%
DS. = Riesgo
12.0950%
R-R
-0.017719
0.061691
0.004500
0.014515
0.012042
-0.135495
-0.047280
-0.080185
0.049245
0.031952
0.034139
0.027948
0.024050
0.020596
(R-R)2^
0.00031395733
0.00380573852
0.00002024551
0.00021068693
0.00014500488
0.01835884496
0.00223536550
0.00642958422
0.00242511380
0.00102094381
0.00116545167
0.00078110952
0.00057839725
0.00042421071
0.002917 Varianza
0.054005
5.40%
5.40%
14.00
Cotizaciones
12.00
10.00
8.00
6.00
4.00
2.00
0.00
10
12
14
16
Returns by year
Date updated4-Jan-11
Created by: Aswath Damodaran, adamodar@stern.nyu.edu
What is this Historical returns: Stocks, T.Bonds & T.Bill US companies
Home Page: http://www.damodaran.com
Data websitehttp://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies inhttp://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable def http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm
CustomixedGeometricriskpremiumestimator
Whatisyourriskfreerate?
Enteryourstartingyear
LT
1928
Estimatesofriskpremiumsfrom1928,over
areprovidedatthebottomofthistable.
Valueofstocksinstartingyear:
ValueofT.Billsinstartingyear:
ValueofT.bondsinstartingyear:
Estimateofriskpremiumbasedonyourinputs:
100
100
100
4.62%
AnnualReturnsonInvestmentsin
Year
1928
1929
1930
1931
1932
1933
1934
1935
1936
1937
1938
1939
1940
1941
1942
1943
1944
1945
1946
1947
CompoundedValueof$100
S&P 500
3-month T.Bill
10-year T. Bond
Stocks
T.Bills
T.Bonds
43.81% 3.08%
0.84%
$ 143.81 $ 103.08 $ 100.84
-8.30% 3.16%
4.20%
$ 131.88 $ 106.34 $ 105.07
###
4.55%
4.54%
$
98.75 $ 111.18 $ 109.85
###
2.31%
-2.56%
$
55.46 $ 113.74 $ 107.03
-8.64% 1.07%
8.79%
$
50.66 $ 114.96 $ 116.44
49.98% 0.96%
1.86%
$
75.99 $ 116.06 $ 118.60
-1.19% 0.32%
7.96%
$
75.09 $ 116.44 $ 128.05
46.74% 0.18%
4.47%
$ 110.18 $ 116.64 $ 133.78
31.94% 0.17%
5.02%
$ 145.38 $ 116.84 $ 140.49
###
0.30%
1.38%
$
94.00 $ 117.19 $ 142.43
29.28% 0.08%
4.21%
$ 121.53 $ 117.29 $ 148.43
-1.10% 0.04%
4.41%
$ 120.20 $ 117.33 $ 154.98
###
0.03%
5.40%
$ 107.37 $ 117.36 $ 163.35
###
0.08%
-2.02%
$
93.66 $ 117.46 $ 160.04
19.17% 0.34%
2.29%
$ 111.61 $ 117.85 $ 163.72
25.06% 0.38%
2.49%
$ 139.59 $ 118.30 $ 167.79
19.03% 0.38%
2.58%
$ 166.15 $ 118.75 $ 172.12
35.82% 0.38%
3.80%
$ 225.67 $ 119.20 $ 178.67
-8.43% 0.38%
3.13%
$ 206.65 $ 119.65 $ 184.26
5.20%
0.57%
0.92%
$ 217.39 $ 120.33 $ 185.95
Page 31
Returns by year
1948
1949
1950
1951
1952
1953
1954
1955
1956
1957
1958
1959
1960
1961
1962
1963
1964
1965
1966
1967
1968
1969
1970
1971
1972
1973
1974
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
5.70%
1.02%
18.30% 1.10%
30.81% 1.17%
23.68% 1.48%
18.15% 1.67%
-1.21% 1.89%
52.56% 0.96%
32.60% 1.66%
7.44%
2.56%
###
3.23%
43.72% 1.78%
12.06% 3.26%
0.34%
3.05%
26.64% 2.27%
-8.81% 2.78%
22.61% 3.11%
16.42% 3.51%
12.40% 3.90%
-9.97% 4.84%
23.80% 4.33%
10.81% 5.26%
-8.24% 6.56%
3.56%
6.69%
14.22% 4.54%
18.76% 3.95%
###
6.73%
###
7.78%
37.00% 5.99%
23.83% 4.97%
-6.98% 5.13%
6.51%
6.93%
18.52% 9.94%
31.74% 11.22%
-4.70% 14.30%
20.42% 11.01%
22.34% 8.45%
6.15%
9.61%
31.24% 7.49%
18.49% 6.04%
5.81%
5.72%
1.95%
4.66%
0.43%
-0.30%
2.27%
4.14%
3.29%
-1.34%
-2.26%
6.80%
-2.10%
-2.65%
11.64%
2.06%
5.69%
1.68%
3.73%
0.72%
2.91%
-1.58%
3.27%
-5.01%
16.75%
9.79%
2.82%
3.66%
1.99%
3.61%
15.98%
1.29%
-0.78%
0.67%
-2.99%
8.20%
32.81%
3.20%
13.73%
25.71%
24.28%
-4.96%
Page 32
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
229.79
271.85
355.60
439.80
519.62
513.35
783.18
1,038.47
1,115.73
999.05
1,435.84
1,608.95
1,614.37
2,044.40
1,864.26
2,285.80
2,661.02
2,990.97
2,692.74
3,333.69
3,694.23
3,389.77
3,510.49
4,009.72
4,761.76
4,080.44
3,023.54
4,142.10
5,129.20
4,771.20
5,081.77
6,022.89
7,934.26
7,561.16
9,105.08
###
###
###
###
###
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
121.56
122.90
124.34
126.18
128.29
130.72
131.98
134.17
137.60
142.04
144.57
149.27
153.82
157.30
161.67
166.70
172.54
179.28
187.95
196.10
206.41
219.96
234.66
245.32
255.01
272.16
293.33
310.90
326.35
343.09
366.87
403.33
448.58
512.73
569.18
617.26
676.60
727.26
771.15
815.27
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
189.58
198.42
199.27
198.68
203.19
211.61
218.57
215.65
210.79
225.11
220.39
214.56
239.53
244.46
258.38
262.74
272.53
274.49
282.47
278.01
287.11
272.71
318.41
349.57
359.42
372.57
379.98
393.68
456.61
462.50
458.90
461.98
448.17
484.91
644.04
664.65
755.92
950.29
###
###
Returns by year
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
16.54%
31.48%
-3.06%
30.23%
7.49%
9.97%
1.33%
37.20%
22.68%
33.10%
28.34%
20.89%
-9.03%
###
###
28.36%
10.74%
4.83%
15.61%
5.48%
###
25.94%
14.82%
2.10%
15.89%
32.15%
13.48%
6.45%
8.11%
7.55%
5.61%
3.41%
2.98%
3.99%
5.52%
5.02%
5.05%
4.73%
4.51%
5.76%
3.67%
1.66%
1.03%
1.23%
3.01%
4.68%
4.64%
1.59%
0.14%
0.13%
0.03%
0.05%
0.07%
0.05%
8.22%
17.69%
6.24%
15.00%
9.36%
14.21%
-8.04%
23.48%
1.43%
9.94%
14.92%
-8.25%
16.66%
5.57%
15.12%
0.38%
4.49%
2.87%
1.96%
10.21%
20.10%
-11.12%
8.46%
16.04%
2.97%
-9.10%
10.75%
ArithmeticAverage
19282014
11.53%
19652014
11.23%
20052014
9.37%
3.53%
5.04%
1.44%
5.28%
7.11%
5.31%
GeometricAverage
19282014
9.60%
19652014
9.84%
20052014
7.60%
3.49%
4.99%
1.42%
5.00%
6.70%
4.88%
Page 33
### $ 867.86
###
### $ 938.24
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
RiskPremium
StocksT.BilStocksT.Bo
8.00%
6.25%
6.19%
4.12%
7.94%
4.06%
RiskPremium
StocksT.BilStocksT.Bonds
6.11%
4.60%
4.84%
3.14%
6.18%
2.73%
Returns by year
premiumsfrom1928,overthelast50yearsandoverthelast10years
hebottomofthistable.
Historical
risk
Stocks - BiStocks - B premium
40.73% 42.98%
-11.46% -12.50%
-29.67% -29.66%
-46.15% -41.28%
-9.71% -17.43%
49.02% 48.13%
-1.51% -9.15%
46.57% 42.27%
31.77% 26.93%
-35.64% -36.72%
29.21% 25.07%
-1.14% -5.51%
-10.70% -16.08%
-12.85% -10.75%
18.84% 16.88%
24.68% 22.57%
18.65% 16.45%
35.44% 32.02%
-8.81% -11.56%
4.63% 4.28%
Page 34
Returns by year
4.68%
17.20%
29.63%
22.20%
16.48%
-3.10%
51.60%
30.94%
4.88%
-13.69%
41.94%
8.80%
-2.71%
24.37%
-11.59%
19.50%
12.91%
8.50%
-14.81%
19.47%
5.55%
-14.80%
-3.12%
9.68%
14.80%
-21.03%
-33.68%
31.01%
18.86%
-12.11%
-0.42%
8.58%
20.52%
-19.00%
9.41%
13.89%
-3.47%
23.75%
12.46%
0.09%
3.75%
13.64%
30.38%
23.97%
15.88%
-5.35%
49.27%
33.93%
9.70%
-17.25%
45.82%
14.70%
-11.30%
24.58%
-14.51%
20.93%
12.69%
11.68%
-12.88%
25.38%
7.54%
-3.23%
-13.19%
4.43%
15.94%
-17.97%
-27.89%
33.39%
7.85%
-8.27%
7.29%
17.85%
34.72%
-12.90%
-12.40%
19.14%
-7.59%
5.52%
-5.79%
10.77%
6.11%
6.62%
5.97%
6.36%
6.53%
6.66%
6.11%
6.57%
6.60%
6.33%
5.90%
5.87%
6.08%
5.50%
4.64%
5.17%
5.22%
4.93%
4.97%
5.21%
5.73%
5.37%
5.10%
5.34%
5.12%
5.13%
4.97%
5.07%
Page 35
Returns by year
10.09% 8.31%
5.12%
23.37% 13.78%
5.24%
-10.61% -9.30%
5.00%
24.62% 15.23%
5.14%
4.09% -1.87%
5.03%
6.98% -4.24%
4.90%
-2.66% 9.36%
4.97%
31.68% 13.71%
5.08%
17.66% 21.25%
5.30%
28.05% 23.16%
5.53%
23.61% 13.42%
5.63%
16.38% 29.14%
5.96%
-14.79% -25.69%
5.51%
-15.52% -17.42%
5.17%
-23.62% -37.08%
4.53%
27.33% 27.98%
4.82%
9.52% 6.25%
4.84%
1.82% 1.97%
4.80%
10.94% 13.65%
4.91%
0.84% -4.73%
4.79%
-38.14% -56.65%
3.88%
25.80% 37.05%
4.29%
14.69% 6.36%
4.31%
2.07% -13.94%
4.10%
15.84% 12.92%
4.20%
32.08% 41.25%
4.62%
13.42% 2.73%
4.60%
StandardError
StocksT.BStocksT.Bonds
2.17%
2.32%
2.42%
2.74%
6.05%
8.65%
ocksT.Bonds
Page 36