Академический Документы
Профессиональный Документы
Культура Документы
UNIDADE: LINS/SP
CENTRO DE PS GRADUAO
W|v||tM Zx w Vt|t wx Z|
cyA `AfvA _v|xx ex _xx
Ribeiro Preto/SP
Aluno: ______________________________________________________________________________________
Junho/2012
"No o mais forte que sobrevive, nem o mais inteligente, mas o que
melhor se adapta s mudanas" (Charles Darwin)
Conta
Descrio
31/12/2011
31/12/2010
31/12/2009
Ativo Total
599.149.983
516.845.748
350.418.897
1.01
Ativo Circulante
121.163.683
105.902.186
74.373.574
1.01.01
35.747.240
29.416.189
29.034.228
1.01.01.01
Caixa e Bancos
3.731.249
3.293.879
2.853.964
1.01.01.02
Aplicaes Financeiras
32.015.991
26.122.310
26.180.264
1.01.02
Aplicaes Financeiras
16.808.467
26.013.381
123.824
1.01.02.01
16.791.201
25.972.839
61.342
1.01.02.01.01
16.785.110
25.650.959
6.091
321.880
61.342
1.01.02.01.02
1.01.02.02
17.266
40.542
62.482
1.01.02.02.01
17.266
40.542
62.482
1.01.03
Contas a Receber
21.974.701
17.776.638
14.062.355
1.01.03.01
Clientes
16.734.007
13.389.415
10.416.272
1.01.03.01.01
Terceiros
14.144.777
13.865.509
10.992.121
1.01.03.01.02
4.274.251
1.238.549
970.004
1.01.03.01.03
-1.685.021
-1.714.643
-1.545.853
1.01.03.02
5.240.694
4.387.223
3.646.083
1.01.04
Estoques
28.446.924
19.675.123
19.447.693
1.01.06
Tributos a Recuperar
12.845.667
8.766.979
7.022.538
1.01.06.01
12.845.667
8.766.979
7.022.538
1.01.07
Despesas Antecipadas
1.328.418
987.241
1.288.623
1.01.08
4.012.266
3.266.635
3.394.313
1.01.08.03
Outros
4.012.266
3.266.635
3.394.313
1.01.08.03.01
Adiantamento a Fornecedores
1.388.840
1.309.446
1.980.517
1.01.08.03.02
Dividendos a Receber
77.914
292.653
17.688
1.01.08.03.03
Outros
1.02
Ativo No Circulante
1.02.01
1.02.01.01
2.545.512
1.664.536
1.396.108
477.986.300
410.943.562
276.045.323
41.187.318
37.718.356
34.923.056
5.472.748
4.981.553
4.406.488
1.02.01.01.02
5.472.748
4.981.553
4.406.488
1.02.01.02
274.363
216.707
232.472
1.02.01.02.01
274.363
216.707
232.472
1.02.01.03
Contas a Receber
5.122.163
4.499.313
3.140.705
1.02.01.03.02
5.122.163
4.499.313
3.140.705
1.02.01.04
Estoques
84.122
73.781
38.933
1.02.01.06
17.255.798
17.037.963
16.231.449
8.041.846
6.365.499
6.676.029
1.02.01.06.02
ICM S Diferido
2.198.982
2.393.959
2.526.968
1.02.01.06.03
PIS/COFINS Diferido
6.542.777
8.048.319
6.917.479
472.193
230.186
110.973
1.902.789
1.233.317
1.431.565
148.508
111.342
147.335
1.02.01.06.01
Tributos Diferidos
1.02.01.06.04
Outros Impostos
1.02.01.07
Despesas Antecipadas
1.02.01.08
1.02.01.08.01
148.508
111.342
147.335
1.02.01.09
10.926.827
9.564.380
9.294.109
1.02.01.09.03
831.949
821.635
816.714
1.02.01.09.04
2.233
2.233
2.233
Depsitos Judiciais
2.954.915
2.790.030
1.988.688
Adiantamento a Fornecedores
5.891.800
4.963.839
5.364.878
1.02.01.09.07
1.245.930
986.643
1.121.596
1.02.02
Investimentos
12.248.080
11.591.644
5.771.979
1.02.02.01
Participaes Societrias
12.248.080
11.591.644
5.771.979
1.02.02.01.01
Participaes em Coligadas
12.017.794
11.408.886
5.285.173
1.02.02.01.04
1.02.01.09.05
1.02.01.09.06
230.286
182.758
486.806
Imobilizado
342.266.918
280.094.834
227.079.424
Imobilizado em Operao
183.530.046
140.728.282
102.973.379
1.02.03
1.02.03.01
1.02.03.02
Imobilizado Arrendado
177.535
788.773
1.267.439
158.559.337
138.577.779
122.838.606
Intangvel
82.283.984
81.538.728
8.270.864
1.02.04.01
Intangveis
81.334.884
80.632.792
7.346.025
1.02.04.01.02
Direitos e Concesses
79.653.873
78.952.279
5.606.748
1.02.04.01.03
Softwares
1.681.011
1.680.513
1.739.277
1.02.04.02
Goodwill
949.100
905.936
924.839
1.02.03.03
Imobilizado em Andamento
1.02.04
Descrio
Passivo Total
2.01
2.01.01
2.01.01.01
Obriga es Sociais
2.01.01.02
Obriga es Trabalhistas
2.01.02
2.01.02.01
2.01.02.02
2.01.03
Obriga es Fiscais
2.01.03.01
2.01.03.01.01
31/12/2011
31/12/2010
31/12/2009
599.149.983
516.845.748
350.418.897
68.212.334
55.947.631
55.161.927
3.182.067
2.551.065
2.303.943
436.481
420.285
324.434
2.745.586
2.130.780
1.979.509
Fornec edores
21.417.528
16.710.444
17.081.600
12.258.291
10.199.936
12.207.020
9.159.237
6.510.508
4.874.580
10.968.716
10.060.495
10.590.142
8.667.318
7.971.836
8.799.157
1.324.445
1.498.147
1.568.407
2.01.03.01.02
7.342.873
6.473.689
7.230.750
2.01.03.02
2.177.861
1.953.927
1.675.816
2.01.03.03
123.537
134.732
115.169
2.01.04
Emprstimos e Financiamentos
18.966.329
15.089.475
15.555.787
2.01.04.01
Emprstimos e Financiamentos
17.030.834
14.599.745
13.512.016
2.01.04.01.01
Em M oeda Nacional
2.500.959
2.747.521
3.008.797
2.01.04.01.02
Em M oeda Estrangeira
14.529.875
11.852.224
10.503.219
2.01.04.02
Debntures
1.853.433
315.044
1.653.519
2.01.04.03
82.062
174.686
390.252
2.01.05
Outras Obriga es
12.250.659
10.232.965
8.368.729
2.01.05.01
834.291
663.729
128.092
2.01.05.01.01
Dbitos c om Coligadas
834.291
663.729
128.092
2.01.05.02
Outros
11.416.368
9.569.236
8.240.637
2.01.05.02.01
3.878.129
3.595.302
2.333.053
2.01.05.02.04
1.560.139
1.690.887
1.495.323
2.01.05.02.05
Outros
5.978.100
4.283.047
4.412.261
2.01.06
Provises
1.427.035
1.303.187
1.261.726
2.01.06.01
54.000
2.01.06.01.01
54.000
2.01.06.02
Outras Provises
1.427.035
1.303.187
1.207.726
2.01.06.02.04
1.427.035
1.303.187
1.207.726
2.02
198.714.038
151.069.842
128.363.834
2.02.01
Emprstimos e Financiamentos
136.588.365
100.857.665
86.894.761
2.02.01.01
Emprstimos e Financiamentos
135.412.117
98.289.261
84.186.549
2.02.01.01.01
Em M oeda Nacional
57.831.248
48.805.905
43.271.418
2.02.01.01.02
Em M oeda Estrangeira
77.580.869
49.483.356
40.915.131
2.02.01.02
Debntures
993.020
2.377.365
2.358.730
2.02.01.03
183.228
191.039
349.482
2.02.02
Outras Obriga es
2.003.415
1.266.119
1.191.147
2.02.02.01
187.149
196.742
52.433
2.02.02.01.01
Dbitos c om Coligadas
187.149
196.742
52.433
2.02.02.02
Outros
1.816.266
1.069.377
1.138.714
2.02.02.02.03
1.816.266
1.069.377
1.138.714
2.02.03
Tributos Diferidos
33.268.472
25.898.357
20.457.784
2.02.03.01
33.268.472
25.898.357
20.457.784
2.02.03.01.01
33.229.769
25.862.648
20.405.737
2.02.03.01.02
38.703
35.709
52.047
2.02.04
Provises
26.853.786
23.047.701
19.820.142
2.02.04.01
1.361.456
1.264.449
686.362
2.02.04.01.01
660.706
606.989
122.536
2.02.04.01.02
290.422
192.603
101.768
2.02.04.01.04
Provises Cveis
297.860
356.916
462.058
2.02.04.01.05
112.468
107.941
2.02.04.02
Outras Provises
25.492.330
21.783.252
19.133.780
2.02.04.02.04
16.652.908
15.277.862
14.164.346
2.02.04.02.05
8.839.422
6.505.390
4.790.500
2.02.04.02.06
Outras Provises
178.934
2.03
332.223.611
309.828.275
166.893.136
2.03.01
205.379.729
205.357.103
78.966.691
2.03.02
Reservas de Capital
562.643
-6.257
1.937.392
2.03.02.07
562.643
-6.257
1.422.535
514.857
122.624.124
101.323.731
84.726.550
14.308.515
12.653.480
10.901.659
2.448.518
1.421.619
1.294.209
104.461.959
85.901.951
71.419.050
1.405.132
1.346.681
1.111.632
-1.247.335
2.03.02.08
2.03.04
Reservas de Lucros
2.03.04.01
Reserva Legal
2.03.04.02
Reserva Estatutria
2.03.04.05
2.03.04.07
2.03.05
2.03.06
345.700
287.084
96.526
2.03.07
926.685
-196.479
-163.347
2.03.09
2.384.730
3.063.093
2.576.659
(AC/AT x 100)
Disponvel
(disponvel/AC x 100)
Clientes
(clientes/AC x 100)
Estoques
(estoques/AC x 100)
(RLP/AT x 100)
CRESCIMENTO
(AP/AT x 100)
Investimento
Imobilizado
Intangvel
(investimento/AP x 100)
(imobilizado/AP x 100)
(intangvel/AP x 100)
CURTO PRAZO
LONGO PRAZO
CAPITAL PRPRIO
Conta
Descrio
3.01
3.02
3.03
Resultado Bruto
3.04
Despesas/Receitas Operacionais
3.04.01
01/01/2011
01/01/2010
01/01/2009
31/12/2011
31/12/2010
31/12/2009
244.176.142
211.841.891
182.833.794
-166.939.260
-135.617.039
-108.706.571
77.236.882
76.224.852
74.127.223
-33.008.162
-30.936.698
-29.689.814
-8.950.043
-8.556.639
-7.374.489
3.04.02
-8.646.758
-7.802.129
-7.392.342
3.04.03
-542.700
3.04.05
-15.797.229
-15.162.748
-14.315.477
3.04.05.01
Tributrias
-777.345
-891.299
-658.469
-2.444.023
-1.739.130
-1.363.654
-4.427.992
-3.796.851
-3.980.749
-1.560.139
-1.690.887
-1.495.323
3.04.05.05
-6.587.730
-7.044.581
-6.817.282
3.04.06
385.868
584.818
-64.806
44.228.720
45.288.154
44.437.409
3.04.05.02
3.04.05.03
3.04.05.04
3.05
3.06
Resultado Financeiro
122.220
2.620.560
-162.383
3.06.01
Receitas Financeiras
6.542.637
5.765.447
3.508.966
3.06.01.01
Receitas Financeiras
6.542.637
4.424.175
3.508.966
3.06.01.02
1.341.272
-3.144.887
-3.671.349
-3.470.590
3.06.02
Despesas Financeiras
-6.420.417
3.06.02.01
Despesas Financeiras
-2.421.570
-3.144.887
3.06.02.02
-3.998.847
-200.759
3.07
44.350.940
47.908.714
44.275.026
3.08
-11.241.328
-12.027.382
-10.930.954
-5.084.456
-6.243.359
-9.171.607
3.08.01
Corrente
3.08.02
Diferido
-6.156.872
-5.784.023
-1.759.347
3.09
33.109.612
35.881.332
33.344.072
3.11
33.109.612
35.881.332
33.344.072
3.11.01
33.313.097
35.189.366
30.051.190
-203.485
691.966
3.292.882
3.11.02
3.99
3.99.01.01
ON
2,55000
3,57000
3,43000
3.99.01.02
PN
2,55000
3,57000
3,43000
Indicadores
Custo de Dvidas (Kd)
Custo de Capital Prprio (Ke)
WACC (Weighted Average Cost of Capital)
EVA (Economic Value Added)
MVA (Market Value Added)
HOMEWORK
Elabore os relatrios de avaliao de desempenho das empresas listadas acima, indicando
pontos fortes e fracos da gesto financeira, bem como possveis estratgias de atuao na
resoluo dos pontos fracos.
Conta
Descrio
Ativo Total
1.01
Ativo Circulante
1.01.01
1.01.03
31/12/2011
31/12/2010
31/12/2009
241.783.112
214.662.114
177.738.189
42.095.216
54.268.731
36.764.946
7.457.928
13.468.958
13.220.599
Contas a Receber
16.304.723
14.052.472
5.646.849
16.235.936
13.962.306
5.642.820
68.787
90.166
4.029
10.351.085
7.592.024
5.913.024
1.01.03.01
Clientes
1.01.03.02
1.01.04
Estoques
1.01.06
Tributos a Recuperar
4.317.178
2.869.340
2.684.662
1.01.06.01
4.317.178
2.869.340
2.684.662
1.01.08
3.664.302
16.285.937
9.299.812
13.738
11.875.931
1.01.08.01
1.01.08.03
Outros
1.02
Ativo No Circulante
1.02.01
3.650.564
4.410.006
9.299.812
199.687.896
160.393.383
140.973.243
10.913.071
8.088.196
10.995.056
1.02.01.03
Contas a Receber
399.298
274.464
285.894
1.02.01.06
Tributos Diferidos
3.691.552
2.439.984
2.760.226
1.02.01.06.01
3.691.552
2.439.984
2.760.226
294.550
1.02.01.07
Despesas Antecipadas
505.571
254.366
1.02.01.08
904.037
8.032
63.710
1.02.01.08.04
904.037
8.032
63.710
1.02.01.09
5.412.613
5.111.350
7.590.676
1.02.02
Investimentos
1.02.03
Imobilizado
1.02.04
Intangvel
10.917.110
3.944.565
4.589.890
158.105.394
130.086.834
108.948.603
19.752.321
18.273.788
16.439.694
(AC/AT x 100)
Disponvel
(disponvel/AC x 100)
Clientes
(clientes/AC x 100)
Estoques
(estoques/AC x 100)
(RLP/AT x 100)
CRESCIMENTO
(AP/AT x 100)
Investimento
Imobilizado
Intangvel
(investimento/AP x 100)
(imobilizado/AP x 100)
(intangvel/AP x 100)
Descrio
31/12/2011
Passivo Total
31/12/2010
31/12/2009
241.783.112
214.662.114
177.738.189
17.473.277
2.01
Passivo Circulante
22.225.074
31.384.171
2.01.01
2.527.258
1.965.733
2.01.01.01
Obrigaes Sociais
2.527.258
1.965.733
0
3.848.855
2.01.02
Fornecedores
9.156.706
5.803.709
2.01.03
Obrigaes Fiscais
2.037.589
1.751.239
622.047
2.01.04
3.871.650
6.010.869
5.956.931
2.239.199
8.128.288
2.940.751
32.098
24.251
33.468
2.01.05
Outras Obriga es
2.01.05.01
2.01.05.02
Outros
2.207.101
8.104.037
2.907.283
2.01.05.02.01
2.207.101
8.104.037
2.907.283
2.01.06
Provises
2.392.672
7.724.333
4.104.693
2.01.06.02
Outras Provises
2.392.672
7.724.333
4.104.693
2.02
72.867.671
66.951.081
59.969.685
36.132.427
2.02.01
42.752.774
37.779.484
2.02.02
Outras Obriga es
229.632
3.362
103.164
2.02.02.01
229.632
3.362
103.164
2.02.02.01.04
229.632
3.362
103.164
2.02.03
Tributos Diferidos
10.772.547
12.947.141
9.306.370
2.02.03.01
10.772.547
12.947.141
9.306.370
2.02.04
Provises
19.112.718
16.221.094
14.427.724
2.02.04.02
Outras Provises
2.03
2.03.01
2.03.02
19.112.718
16.221.094
14.427.724
146.690.367
116.326.862
100.295.227
75.000.000
50.000.000
47.434.193
Reservas de Capital
1.085.105
3.993.821
4.426.240
68.187.448
67.661.790
46.803.512
7.590.473
5.699.786
3.896.124
68.685.604
65.687.483
45.168.588
1.829.912
1.100.648
209.497
-9.918.541
-4.826.127
-2.470.698
5.901.065
2.03.04
2.03.04.01
Reserva Legal
2.03.04.04
2.03.04.05
2.03.04.07
2.03.04.09
Aes em Tesouraria
2.03.05
2.03.06
2.03.07
2.03.09
219.556
-25.383
81.485
-1.016.711
-9.512.226
-8.886.380
3.214.969
4.208.860
4.535.112
CURTO PRAZO
LONGO PRAZO
CAPITAL PRPRIO
10
Conta
3.01
Descrio
01/01/2011
01/01/2010
01/01/2009
31/12/2011
31/12/2010
31/12/2009
103.195.407
83.225.006
48.496.566
3.02
-40.488.870
-33.756.067
-27.750.392
3.03
Resultado Bruto
62.706.537
49.468.939
20.746.174
3.04
Despesas/Receitas Operacionais
-9.619.113
-9.026.983
-7.381.304
-653.261
-577.965
-426.317
-3.591.498
-2.622.967
-1.921.250
3.04.01
3.04.02
3.04.04
2.492.175
-1.268.092
3.04.05
-7.815.002
-5.777.971
-3.864.342
-51.527
-48.080
98.697
3.04.06
3.05
53.087.424
40.441.956
13.364.870
3.06
Resultado Financeiro
-6.622.546
-2.762.529
2.094.497
3.06.01
Receitas Financeiras
4.650.317
5.154.945
12.136.304
3.06.02
Despesas Financeiras
-11.272.863
-7.917.474
-10.041.807
3.07
46.464.878
37.679.427
15.459.367
3.08
-9.064.654
-7.035.459
-4.954.488
3.09
37.400.224
30.643.968
10.504.879
-222.276
3.10
3.10.01
-222.276
3.11
37.400.224
30.421.692
10.504.879
3.11.01
37.813.723
30.070.051
10.336.950
-413.499
351.641
167.929
3.11.02
3.99
PNA
7,17000
5,66000
0,97000
ON
7,17000
5,66000
0,97000
11
Indicadores
Custo de Dvidas (Kd)
Custo de Capital Prprio (Ke)
WACC (Weighted Average Cost of Capital)
EVA (Economic Value Added)
MVA (Market Value Added)
HOMEWORK
Elabore os relatrios de avaliao de desempenho das empresas listadas acima, indicando
pontos fortes e fracos da gesto financeira, bem como possveis estratgias de atuao na
resoluo dos pontos fracos.
12