GYMGMIGMPNORVIALSURVIALCANCHLACHIRAGYMFERROVIASVivaGyMGMDCONCARCAM
REVENUES
2,804,490125,638198,86767,47451,3679,19042,36678,830230,199157,614280,370373,464
GROSSPROFIT
345,55235,08767,67938,7682,8265,1282,94310,39785,59235,89739,48966,023
GeneralExpenses
(136,837)(18,149)(12,191)(2,453)(1,390)(794)(291)(5,776)(15,683)(22,717)(28,199)(53,472)
OtherOperationalExpenses
8,284(96)(427)230(19)(2)(3)(100)(610)-52914,882Others--244----156(106)---
OPERATIONALINCOME
216,99916,84255,30536,5451,4174,3322,6494,67769,19413,18011,81927,433
FinancialExpenses3,077(1,150)(4,844)(3,837)(129)49(31)(1,294)(2,575)(1,671)802(6,204)ParticipationinAssociates39,281-627-----71--636Exchangeratedifference(17,642)(2,284)(6,384)(4,022)3,6541,2903(22,853)(9,615)(3,042)(484)(3,281)
PRETAXINCOME241,71513,40844,70428,6864,9425,6712,621(19,470)57,0758,46712,13718,584
Taxes(77,048)(4,410)(13,589)(7,981)(1,484)(1,705)(788)5,749(15,413)(2,860)(3,922)(4,820)MinorityInterests(28,838)(953)(2,416)(10,332)(0)(1)(917)3,430(27,451)(608)1,006(3,987)
NETINCOME135,8298,04528,69910,3733,4583,965917(10,291)14,2114,9999,2219,777EBITDA371,85718,36795,00145,4701,5244,3952,72622,82498,80924,80916,17939,585
Company Initial Backlog Executed Backlog New Requests Total Backlog ANNUAL BACKLOG TOTAL IQ - 2013 IIQ - 2013 IIIQ - 2013 2013
GyM 2,892,165 1,008,084 1,018,311 471,699 248,889 297,723 2,902,392 374,717 1,266,889 1,260,786 GMI 33,226 45,161 75,392 11,256 43,859 20,277 63,457 13,246 50,210 0
ENGINEERING & CONSTRUCTION 2,925,391 1,053,245 1,093,703 482,955 292,748 318,000 2,965,849 387,963 1,317,100 1,260,786
SURVIAL 74,430 18,464 16,735 1,321 9,154 6,259 72,701 15,911 25,192 31,598 CANCHAQUE 8,702 3,303 2,797 872 1,240 686 8,196 691 2,729 4,776 LA CHIRA 148,194 15,229 -67,780 24,991 -67,514 -25,257 65,186 18,664 38,023 8,499 LINEA 1 METRO DE LIMA 182,112 28,336 56,604 18,250 21,441 16,913 210,381 10,938 62,440 137,003
INFRASTRUCTURE 413,439 65,332 8,357 45,435 -35,679 -1,399 356,464 46,205 128,385 181,875
VIVA GYM 108,426 82,746 76,581 24,822 25,735 26,025 102,261 33,321 49,223 19,717
REAL ESTATE 108,426 82,746 76,581 24,822 25,735 26,025 102,261 33,321 49,223 19,717
GMD 84,830 56,655 47,876 15,003 12,032 20,841 76,051 20,282 31,487 24,282 CONCAR 352,017 100,780 16,883 -11,729 22,359 6,253 268,120 64,767 107,181 96,172 CAM 436,878 134,243 40,009 36,174 25,337 -21,502 342,644 40,416 112,077 190,152
TECHNICAL SERVICES 873,725 291,678 104,769 39,448 59,728 5,593 686,816 125,465 250,745 310,606
ELIMINATIONS -155,031 -41,804 -24,705 -9,534 -10,911 -4,260 -137,932 -31,693 -52,071 -54,167
RECURRENT BUSINESS
GMP 303,361 71,483 28,909 12,614 20,973 -4,678 260,786 25,874 91,464 143,447 NORVIAL 100,389 24,254 36,180 24,436 -2,917 14,662 112,315 8,455 35,225 68,635ELIMINATIONS -9,682 -20,871 -20,542 -1,520 -27 -18,994 -9,353 -739 -3,048 -5,566