Professional Documents
Culture Documents
A
Profit and Loss Statement
(thousand of reales)
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Sales
COGS
Gross Margin
Salaries
Overhead
Opex Operating Expenses
EBITDA
Depreciation
EBIT
Financial Expenses
EBT
Taxes (30%)
Net Income
B
2009
10,000
8,000
2,000
200
100
300
1,700
500
1,200
300
900
270
630
C
2010
20,000
16,200
3,800
1,000
385
1,385
2,415
550
1,865
365
1,500
450
1,050
D
2011
30,000
24,600
5,400
1,800
470
2,270
3,130
600
2,530
527
2,003
601
1,402
F
2009
100%
80%
20%
2%
1%
3%
17%
5%
12%
3%
9%
3%
6%
2010
2011
100%
100%
81%
82%
19%
18%
5%
6%
2%
2%
7%
8%
12%
10%
3%
2%
9%
8%
2%
2%
7%
7%
2%
2%
5%
5%
150%
20%
3%
na
17%
6.3%
21%
18%
1,130
100%
19%
7%
362%
12%
5.2%
29%
22%
1,600
50%
18%
8%
64%
10%
4.7%
30%
22%
2,002
A
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
Assets
(thousand of reales)
2009
309
1,644
658
2,610
5,000
7,610
2010
50
3,288
1,332
4,669
5,500
10,169
2011
50
6,575
1,348
7,973
6,000
13,973
SUF 2009-11
-259
4,932
690
Payables
Other Liabilities
Bank Credit
Current Liabilities
Loan (Long-term Debt)
Equity + Reserves
Net Income of the year
Total Liab.+ Equity
710
270
0
980
3,000
3,000
630
7,610
1,387
450
1,153
2,989
2,500
3,630
1,050
10,169
2,023
601
3,267
5,891
2,000
4,680
1,402
13,973
1,313
331
3,267
Purchases
New Investments in FA gross
8,637
16,874
1,050
24,616
1,100
2009
2010
2011
1,371
5,000
6,630
2,832
5,500
8,332
5,349
6,000
11,349
3,978
1,000
D, Debt
E, Equity
Total Financing
3,000
3,630
6,630
259
3,653
4,680
8,332
5,267
6,082
11,349
2,267
2,452
Cash
Receivables
Inventory
Current Assets, CA
Fixed Assets net, FA
Total Assets
1,000
Liabilities + Equity
-1,000
1,680
772
-259
1,371
1,630
259
2,832
1,680
-1,153
5,349
2,082
-3,267
60
30
30
14%
1.1
1.8
4.8
60
30
30
14%
1.2
1.5
3.5
80
20
30
18%
1.3
1.7
3.8
3,978
452
-3,525
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
A
Cuenta de Resultados
(miles de reales)
Ventas
CMV
Margen bruto
Salarios
Gastos generales
Opex o Gastos estructura
EBITDA
Amortizacin
EBIT o BAIT
Gastos financieros
EBT o BAT
Impuestos (30%)
BN Beneficio neto
B
2009
10,000
8,000
2,000
200
100
300
1,700
500
1,200
300
900
270
630
2010
20,000
16,200
3,800
1,000
385
1,385
2,415
550
1,865
365
1,500
450
1,050
2011
30,000
24,600
5,400
1,800
470
2,270
3,130
600
2,530
527
2,003
601
1,402
100%
19%
7%
362%
12%
5.2%
29%
22%
1,600
50%
18%
8%
64%
10%
4.7%
30%
22%
2,002
F
2009
100%
80%
20%
2%
1%
3%
17%
5%
12%
3%
9%
3%
6%
G
2010
100%
81%
19%
5%
2%
7%
12%
3%
9%
2%
7%
2%
5%
H
2011
100%
82%
18%
6%
2%
8%
10%
2%
8%
2%
7%
2%
5%
150%
20%
3%
na
17%
6.3%
21%
18%
1,130
A
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
Activo
(miles de reales)
Caja
Clientes
Existencias
Activo circulante, AC
Activo fijo neto, AF
Activo total
2009
309
1,644
658
2,610
5,000
7,610
2010
50
3,288
1,332
4,669
5,500
10,169
2011
50
6,575
1,348
7,973
6,000
13,973
Proveedores
Otros acreedores
Crdito bancario
Pasivo circulante
Prstamo bancario
Capital y reservas
Beneficio del ao
Total pasivo
710
270
0
980
3,000
3,000
630
7,610
1,387
450
1,153
2,989
2,500
3,630
1,050
10,169
2,023
601
3,267
5,891
2,000
4,680
1,402
13,973
Compras
Nueva inversin bruta
8,637
16,874
1,050
24,616
1,100
Balance resumido
Caja excedente
NOF o circulante neto
AF o activo fijo neto
AN o activos netos
2009
259
1,371
5,000
6,630
2010
0
2,832
5,500
8,332
2011
0
5,349
6,000
11,349
3,000
3,630
6,630
3,653
4,680
8,332
5,267
6,082
11,349
COAF 2009-11
-259
4,932
690
1,000
Pasivo
1,313
331
3,267
-1,000
1,680
772
2,267
2,452
1,371
1,630
259
2,832
1,680
-1,153
5,349
2,082
-3,267
60
30
30
14%
1.1
1.8
4.8
60
30
30
14%
1.2
1.5
3.5
80
20
30
18%
1.3
1.7
3.8
3,978
452
-3,525
Ratios de balance
Das de cobro
Das de existencias
Das de pago
NOF / Ventas en %
Apalancamiento
Deuda / EBITDA
Deuda / Benef neto
Income Statement or
Cuenta de Resultados
Ventas o Ingresos
CMV
Existencias iniciales
Beginning inventory
Compras
Purchases
Existencias finales
Ending inventory
Gastos de ventas
Selling expenses
Gastos generales
Overhead
Operating expenses
EBITDA
Amortizacin
Beneficio antes de intereses e impuestos
BAIT
BN
g
E(g)
Margen%
EBIT
EBT
NI
Crecimiento esperado
EBITDA
Provisin impuestos
Beneficio neto
EBITDA (1)
Depreciation
COGS
ROS
Growth of sales
Expected sales growth
Margin / Sales or gross margin in %
ROS, return on sales (Net income / Sales)
g
E(g)
Margin%
ROS
RONA
RONA or ROI
ROA
ROA
ROE
ROE
ROCE
EBIT / Intereses
CFO Cash flow operativo (BN+amortizac.)
ROCE
Creacin de valor
Value creation
CFO
(1) Earnings before interest, taxes, depreciation and amortization. En espaol se usa el acrnimo EBITDA en lugar de BAAIT,
beneficio antes de amortizacin, intereses e impuestos.
(2) ROCE has the same meaning as ROA or ROI. ROA, ROCE y ROI son sinnimos.
Balance
Balance Sheet
ACTIVO
ASSETS
Cash
Marketable securities
Accounts receivable
Existencias
Inventory, Stocks
Materia prima
MP
Raw material
RM
Producto en curso
PEC
Work in progress
WP
Producto acabado
PA
Finished goods
FG
Activo corriente
AC
Current assets
CA
AF
FA
TOTAL ACTIVO
TOTAL ASSETS
Proveedores
Accounts payable
Otros acreedores
Accrued expenses
Impuestos a pagar
Accrued taxes
Short-term provisions
Pasivo corriente
Current liabilities
Deferred taxes
Long-term debt
D
Pasivo no corriente
Long-term provisions
Long term liabilities
Capital
Common stock
Reservas
Reserves
Patrimonio neto
NOF
FM
NFO
WC,
WC
working capital
Bank credit
Caja excedente
Cash surplus
Lev
Crdito Bancario
Deuda / Ebitda
Debt / Ebitda
Plazo cobro
Collection period
Plazo pago
Payment period
Plazo de existencias
Days of Inventory
Lev
Payables
(6$)
Spontaneous
3
4
Current
Receivables
Other Liab.
Assets
(12$)
(4$)
(CA)
Credit
7
8
Inventory
(6$)
(6$)
Fixed
12 Assets net
13
Debt (D)
(4$)
10
11
Funds (SF)
(FA)
Fixed Assets
Equity
(10$)
(10$)
30$
30$
Total Assets
Liab. + Equity
Equity (E)
14
15
Cash
Receivables
Inventory
Fixed Assets
Total Assets
2
12
6
10
Payables
Other Liabilitie
Credit
Long Term Deb
Equity
30 Total Liab. + Equity
casa:
Formula - en cursiva?
6
4
6
4
10
casa:
30 - en cursiva?
Formula
Caja (2$)
Proveedores
(6$)
Clientes
(12$)
Otros pasivos
(4$)
Existencias
(6$)
Crdito
(6$)
Deuda a largo
(4$)
Patrimonio neto
(10$)
30$
Activo Total
Financiacin
espontnea (FE)
Deuda (D)
Patrimonio
o
Rec. propios (RP
30$
casa:
Pasivo + Rec. Propios Formula - en cursiva?
casa:
Cash
Este resumen de abajo 2
de Figura 1 ira en ingls
incluso en version ESP?
Payables
casa:
Formula - en cursiva?
casa:
Este resumen de abajo
Receivables
12
de Figura 1 ira en ingls
incluso en version ESP? 6
Inventory
Fixed Assets
Total Assets
Other Liabilitie
Credit
10
Long Term Deb
Equity
30 Total Liab. + Equity
4
6
4
10
casa:
30 - en cursiva?
Formula
Current Assets
(6$)
Receivables
Other Liab.
(12$)
(4$)
Credit
Inventory
(6$)
(6$)
Spontaneous
Funds
Payables
Debt
Cash (2$)
(4$)
Fixed Assets
Equity
(10$)
(10$)
30$
30$
Total Assets
Liab. + Equity
casa:
Formula - en cursiva?
casa:
Proveedores
(6$)
Clientes
(12$)
Otros pasivos
(4$)
Existencias
(6$)
Crdito
(6$)
Deuda a largo
(4$)
Rec. propios
(10$)
Deuda
Caja (2$)
Financ.
espontanea
Activo corriente
ntnea (FE)
propios (RP)
30$
Activo Total
30$
casa:
Pasivo + Rec. PropiosFormula - en cursiva?
casa:
Este resumen de abajo
de Figura 2 ira en ingls
incluso en version ESP?
casa:
Formula - en cursiva?
casa:
Este resumen de abajo
de Figura 2 ira en ingls
incluso en version ESP?
t Balance Sheet
Figure 3. NFO vs. WC
Cash (2$)
Cash (2$)
Credit
Credit
NFO
(6$)
NFO
(6$)
(8$)
(8$)
(4$)
en cursiva?
(4$)
Fixed Assets
Equity
Fixed Assets
Equity
(10$)
(10$)
(10$)
(10$)
18$
20$
Net Assets
Debt+ Equity
Cash Surplus
NFO
FA
NA
2
8
10
20
Debt Short
Debt Long
Equity
Financing
casa:
Formula - en cursiva?
6
4
10
20
te corto
Balance Sheet
Figura 3. NFO frente a WC
Caja (2$)
en cursiva?
Caja (2$)
NOF
(8$)
Crdito
(6$)
Deuda a largo
(4$)
NOF
(8$)
Crdito
(6$)
Deuda a largo
(4$)
Rec. propios
(10$)
Rec. propios
(10$)
18$
Activo Neto
20$
casa:
Deuda + Rec. PropiosFormula - en cursiva?
casa:
Cash
EsteSurplus
resumen de abajo2 Debt Short
de Figura 2 ira en ingls
incluso en version ESP?
casa:
FM
casa:
Formula - en cursiva?
en cursiva?
casa:
Este resumen de abajo
NFO
8 Debt Long
de Figura 2 ira en ingls
FA incluso en version ESP?
10 Equity
NA
20 Financing
4
10
20
Cash (2$)
Credit
NFO
(6$)
(8$)
WC
(4$)
NFO
WC
Credit
8
4
-4
casa:
FM
Caja (2$)
Crdito
(6$)
FM
(4$)
NOF
(8$)
NFO
WC
Credit
8
4
-4
11
16
21
26
12
17
22
27
13
18
23
28
14
19
24
29
10
15
20
25
30
11
16
21
26
12
17
22
27
13
18
23
28
14
19
24
29
10
15
20
25
30
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
A
B
C
casa:
Demonstrativo de Resultados
EL 2000
DOCUMENTO EN
(milhares de reales)
2001
PORTUGUES.
QUE
Vendas
10,000
20,000
DEBO
HACER CON
EL?
CMV
8,000
16,200
Margem bruta
2,000
3,800
Salrios
200
1,000
Despesas gerais
100
385
EBITDA
1,700
2,415
Amortizao
500
550
EBIT ou BAIT
1,200
1,865
Despesas financeiras
300
370
EBT ou BAT
900
1,495
Impostos (30%)
270
448
LL Lucro lquido
630
1,046
ndices do demonstrativo de resultados
Crescimento das vendas
150%
100%
Margem em %
20%
19%
EBITDA / vendas
17%
12%
ROS, rentabilidade s/ venda
6.3%
5.2%
ROE, rentab. recursos prpr
21%
29%
ROA, rentabilidade ativo
18%
22%
CFO cash flow operaes
1,130
1,596
EBIT/ juros
4.0
5.0
D
2002
30,000
24,600
5,400
1,800
470
3,130
600
2,530
536
1,994
598
1,396
50%
18%
10%
4.7%
30%
22%
1,996
4.7
Ativo
Caixa
Clientes
Estoques
Ativo circulante, AC
Ativo fixo lquido, AF
Ativo total
2000
286
1,667
667
2,620
5,000
7,620
2001
50
3,333
1,350
4,733
5,500
10,233
2002
50
6,667
1,367
8,083
6,000
14,083
Passivo
Fornecedores
Impostos a pagar
Crdito bancrio
Passivo circulante
Emprstimo bancrio
Recursos prprios
Lucro do ano
Total passivo
720
270
0
990
3,000
3,000
630
7,620
1,407
448
1,202
3,057
2,500
3,630
1,046
10,233
2,051
598
3,362
6,011
2,000
4,676
1,396
14,083
Compras
Novo investimento bruto
8,637
16,883
1,050
24,617
1,100
Balano resumido
Caixa excedente
NOF ou circulante lquido
AF ou ativo fixo lquido
AN ou ativo lquido
2000
236
1,394
5,000
6,630
2001
0
2,878
5,500
8,378
2002
0
5,434
6,000
11,434
3,000
3,630
6,630
3,702
4,676
8,378
5,362
6,072
11,434
60
30
30
14%
1.1
60
30
30
14%
1.2
80
20
30
18%
1.3
2000
2001
2002
100%
80%
20%
2%
1%
17%
5%
12%
3%
9%
3%
6%
100%
81%
19%
5%
2%
12%
3%
9%
2%
7%
2%
5%
100%
82%
18%
6%
2%
10%
2%
8%
2%
7%
2%
5%
COAF 2000-02
-236
5,000
700
1,000
1,332
328
3,362
-1,000
1,676
766
Variao do AF + amortizao
COAF 2000-02
-236
4,040
1,000
2,362
2,442
4,040
442
-3,598
70
A
Dvida / Ebitda
1.8
1.5
1.7