CURSO DE ADMINISTRACIÓN FINANCIERA CODIGO 102022
SIGUIENTE
INTE NTEGRA GRANTES TES DEL EQUI EQUIPP GRUPO N°: ESTUDIANTE (Apellidos y Nombres ANDREA !AR"ELA IDROBO BE"ERRA DIANA "AROLINA GO!E# $EN$ GU#!AN GUE%ARA ASTRID $ULIET& %ILLARREAL "ASTILLO
INICIO
DE TRABAJO 102022A_363
IDENTI'I"A"IN (")") *+,*--.**+ *+,*-.//01 *+,*-0002, *+,*-232,+
SIGUIENTE
ANTERIOR
INICIO
INSTRU""IONES 1. Leer las bases teóricas y el Glosario referentes al análisis vercal, análisis horizontal e inicaores !nancieros, entorno e conoci$iento 2. %n la ho&a %'(A)*' +-A-%/*' realizar los cálc#los relavos a la variación absol#ta y relava en los estaos análisis vercal, el análisis horizontal y el cál#lo e los atos $ni$os "ara el análisis !nanciero. 3. ara esarrollar los escenarios "lanteaos cons#lte y a"óyese en las referencias re#erias y co$"le$entaria entorno e conoci$iento. . )escar4#e el ob&eto virt#al e infor$ación *5 eno$inao %&e$"lo e inter"retación e estaos !nanciero ia4nósco7 en el entorno e conoci$iento, "ara tener #n referente a la hora e realizar s# ia4nósco !nancier revise etenia$ente "#es es #n a"oyo f#na$ental en "ara el b#en esarrollo e la acvia re#eria.
8. %n la ho&a -)A)*/%' realizar los cálc#los necesarios e los inicaores !nancieros "ara conn#ar con el es #e "#ea inter"retar la sit#ación "ara realizar #n ia4nósco basao en la sit#ación !nanciera encontraa. 6. %n la ho&a A/(A9- eben realizar la a#toeval#ación y coeval#ación el traba&o. :. %n la ho&a -+*/;% eben "las$ar s# reacción colaborava el ia4nósco !nanciero "ro#cto el análisis !nanciero relacionaos en el árbol e rentabilia <. %n la ho&a e *-L='*-%' caa est#iante ebe a"ortar $ni$o #na concl#sión y #na reco$enación, ae biblio4ra>a #lizaa. INICIO
ANTERIOR
SIGUIENTE
is"#estos en el !nancieros, realizar el is"onibles en el "ara elaborar #n o, se reco$iena lo
#e$a, e $anera
e los inicaores $ás incl#ir la
SIGUIENTE
INICIO
ANTERIOR
SIGUIENTE
ESTACIÓN DE SERVICIO LA MEJOR LTDA. NIT.800.140.728-9 ESTADO DE RESULTADOS COMPARATIVO
-+*/;A AÑO 1 AÑO 2 AÑO 3 8,?2<,16,26 8,:38,313,8 8,<<<,32:,:20
1
*%/A*-AL%'
138 18 188 220 238 280 2?8
*;%/* AL */ ;A@*/ @ AL */ ;%-*/ (/A-'*/(% AL;A%-A;%-(* @ *;=-A*-%' A(5)A)%' -;*LA/A' %;/%'A/AL%' @ )% ALB= A//%-)A;%-(*' '%/5*' /%=%/A*-%' )5%/'*'
8,168,0:,26< 00,<38,<3? 21,882 <,:80,000 C 1,0?<,:82 2??,033,018
8,0<,111,2<1 600,21,181 6 <,:80,000
8,21,3:3,3?6 8:2,2,:1 1,863,<<6 <,:80,000
2,031,00:
2,3?8,:2
6 61 6138
*'(* )% 5%-(A' @ )% /%'(A*- )% '%/5*' *'(* )% 5%-(A' @ )% /%'(A*- )% '%/5*' *;%/* AL */ ;A@*/ @ ;%-*/ =(L)A) /=(A *%/A*-AL%' )% A);-'(/A*GA'(*' )% %/'*-AL D*-*/A/*' ;=%'(*' *-(/=*-%' @ A+LA*-%' '%G=/*' '%/5*' GA'(*' L%GAL%' ;A-(%-;%-(* @ /%A/A*-%' A)%=A*- % -'(ALA*GA('*' )% 5AE% )5%/'*' /*5'*-%' *%/A*-AL%' )% 5%-(A' GA'(*' )% %/'*-AL D*-*/A/*' ;=%'(*' A//%-)A;%-(*' *-(/=*-%' @ A+LA*-%' '%G=/*'
,26,020,2<8 ,26,020,2<8 ,26,020,2<8 1,802,126,11 2?:,23,<3 63,:3:,1 11,00,000 <<:,6< 2,880,:<1 ,:60,100 62,<?,80 1?,18,82 26,0:0,66: ?,06?,:3 ,?1:,201 82,026,86: C :<,6<,<0< 126,:?,8<3 1,2:0,03 30,:6,08 80,10,2
,?3,088,128 ,?3,088,128 ,?3,088,128 1,22,28<,320 2<3,280,306 <6,26,162 22,12,2< ,86<,16? 1,??1,22? 6,281,110 <,6:0,0 6,:6,32 1:,32,:1: 33,128,130 1,180,:: 88,30,0<
,8<6,620,30: ,8<6,620,30: ,8<6,620,30: 1,301,:0:,13 2<2,:81,80< 100,360,?3 ,:13,32 :,<30,88 1,2??,8? 10,<6,<3? 0,1<1,:18 :,:2,122 21,?0,
8?3,:11,3:? 232,116,16? 32,03,::1 :<,:??,?6
6?,686,36< 2<8,2?6,:1? 1,800,000 26,322,1?6 :2,:?6,1?2
2<,<<<,?:3
23,82?,061
81 8108 8110 8118 8128 8130 8138 810 818 8180 8188 81?8 81?? 82 8208 8210 8218 8220 8228 8230
8238 820 828 8280 8288 82?8 82??
8160 8260 8268 2 210 28 83 8308 8310 8318 83?8 8 808
'%/5*' GA'(*' L%GAL%' ;A-(%-;%-(* @ /%A/A*-%' A)%=A*- % -'(ALA*GA'(*' )% 5AE%' )5%/'*' /*5'*-%' %()A *(/*' GA'(*' *%/A*-AL%' )%/%A*-%' )%/%A*-%' A;*/(FA*-%' =(L)A) *%/A*-AL -* *%/A*-AL%' +-A-%/*' =(L)A) %- 5%-(A )% /*%)A)%' LA-(A @ %B=* -* *%/A*-ALL%' +-A-%/*' %/))A %- 5%-(A @ /%(/* )% %-%' GA'(*' %(/A*/)-A/*' GA'(*' )5%/'*' =(L)A) A-(%' )% ;=%'(*' ;=%'(* )% /%-(A @ *;L%;%-(A/*' ;=%'(* )% /%-(A @ *;L%;%-(A/*' =(L)A) )%L %E%/*
ESTACIÓN DE SERVICIO LA MEJOR LTDA. NIT.800.140.728-9 ESTADO DE SITUACIÓN FINANCIERA A(5* A(5* *//%-(% 11 )'*-L% 1108 AEA 1110 A-*' 12 -5%/'*-%' 1210 =*(A' * A/(%' )% -(%/%' '*AL 13 )%=)*/%' 1308 L%-(%' 1320 =%-(A' */ */A/ A 5-=LA)*' %*-*;*'
2<1,<6:,1?2 C ??,2:8,86? C 1,122,800 1<0,?16,2:< C 20,083,<80 68,62:,63 8<,86,??0 C :,0<0,683 38,26,20: 1,00,:6 1,00,:6 C 2:3,63?,122 26?,?2:,3
22,2?,
1,26:,362
<,:<0,260 83,<32,<8
<1,:,220 1,81,3
8<,313,21 2,16,:28 368,2?6,638 68,3?2,181 63,3?1,660
16,<18,81: 10,10,68< 32,2??,83: 60,11,8:6 60,11,8:6
2,000,?1 2??,?0,< 2,26:,383 2,26:,383
26,1<,?61 13,632 13,632
220,??6,1: 200,36,
20:,80,2?8 1??,26<,12 161,6< 883,683 :,6:,080 8:,1<,2?<
382,366 20,2:?,18: <1,1:8,20 23,<38,000 23,<38,000 8:,30,20
8:,1<,2?<
-+*/;A AÑO 1
AÑO 2 6:1,82<,<00 1:1,02,8<1 13,626,61 18:,::6,120 138,0?1,3?0 138,0?1,3?0 328,180,<<1 23<,<:<,31< 6,21<,0?<
AÑO 3 6:,8?1,:1 ?,180,838 3<,82,100 10,626,38 138,0?1,3?0 138,0?1,3?0 36,332,2<3 38,01,2 8,8<1,32?
62,06<,?13 28,026,<10 ,660,
1328 =%-(A' */ */A/ A '**' @ A*-'(A' 1330 A-(*' @ A5A-%' 130 /*;%'A' )% *;/A5%-(A 138 -G/%'*' */ */A/ 1388 A-(* )% ;=%'(*' @ *-(/=*-%' * 'AL)*' A 1368 =%-(A' */ */A/ A (/AAEA)*/%' 13<0 )%=)*/%' 5A/*' 13?0 )%=)A' )% )+L */* 13?? /*5'*-%' 1 -5%-(A/*' 138 ;%/A-A' -* +A/A)A' */ LA %;/%'A' A(5* +E* 18 /*%)A) LA-(A @ %B=* 180 (%//%-*' 180< *-'(/=*-%' %- =/'* 1816 *-'(/=*-%' @ %)+A*-%' 1820 ;AB=-A/A @ %B=* 182 %B=* )% *+-A 182< %B=* )% *;=(A*- @ *;=-A*180 +L*(A @ %B=* )% (/A-'*/(% 18?2 )%/%A*- A=;=LA)A *(/*' A(5*' 1: )+%/)*' 1:08 GA'(*' AGA)*' */ A-(A)* 1:10 A/G*' )+%/)*' 1? 5AL*/FA*-%' 1?10 )% /*%)A) LA-(A @ %B=* (*(AL A(5* A'5* A'5* *//%-(% 21 *LGA*-%' +-A-%/A' 21?8 *(/A' *LGA*-%' 22 /*5%%)*/%' 2208 -A*-AL%' 23 =%-(A' */ AGA/ 2338 *'(*' @ GA'(*' */ AGA/ 2388 )%=)A' *- A*-'(A' * '**' 2360 )5)%-)*' * A/(A*-%' */ AGA/ 2368 /%(%-*-%' %- LA +=%-(%
C
C
C ,800,000 88,000,000 ,?3,611 12,62:,:2< 1,<08,:<1 380,000 2?,336,213 2<,80<,<6< C 3?,<<3,?< 3?,<<3,?< 1,31,<:,8: 1,31,<:,8: 30,:33,822 10,22,13 8::,1<,26 1?8,<<3,?16 11,1<6,?: 1<,:?8,1:< 621,<1<,<<2 ?2,1::,260 C 8<,3:<,
1,6:<,?33 88,000,000 2,:10,<18 22,<61,80< 1,616,601 30,3::,823 2<,80<,<6< C 8,01:,263 8,01:,263 1,2?:,1?1,6<3 1,2?:,1?1,6<3 30?,:33,822
<,8:6,6<8 88,000,000 681,?22 38,621,8:6 ,26,<81 3,000,000 1?,:,3:2 6,
6
6
80,000,000 80,000,000 2,21,:<3,18
80,000,000 80,000,000 2,60,03:,300
68:,81,33 00,<,?31 00,<,?31 30,80:,181 30,80:,181 168,<62,3: 2?,1<<,336 12?,61,1?6
631,632,012 3?,0:<, 3?,0:<, 2<,0:8,81< 2<,0:8,81< 10,30?,128 38,<2:,:00 ?8,???,<8
326,<1,838 23,?8,<02 23,?8,<02 26,<0,1< 26,<0,1< 2?,8?1,?:: 20,00?,81 :,?0?,368
2,01<,<83
1,223,280
236: ;=%'(* A LA' 5%-(A' /%(%-)* 23:0 /%(%-*-%' @ A*/(%' )% -*;-A 23<0 A/%%)*/%' 5A/*' 2 ;=%'(*' G/A5A;%-%' @ (A'A' 20 )% /%-(A @ *;L%;%-(A/*' 20< ;=%'(* '*/% LA' 5%-(A' */ AGA/ 212 )% -)='(/A @ *;%/* 28 *LGA*-%' LA*/AL%' 2808 'ALA/*' */ AGA/ 2810 %'A-(A' *-'*L)A)A' 2818 -(%/%'%' '*/% %'A-(A' 2820 /;A )% '%/5*' 2828 5AA*-%' *-'*L)A)A' 26 A'5*' %'(;A)*' @ /*5'*-%' 2610 A/A *LGA*-%' LA*/AL%' A'5* LA/G* LAF* 21 *LGA*-%' +-A-%/A' 2108 A-*' -A*-AL%' 2: )+%/)*' 2:08 -G/%'*' /%)*' */ A-(A)* (*(AL *(/*' A'5*' 2< *(/*' A'5*' 2<08 A-(*' @ A5A-%' /%)*' 2<18 -G/%'*' /%)*' A/A (%/%/*' (*(AL A'5* A(/;*-* 31 A(AL '*AL 3118 A*/(%' '*AL%' 33 /%'%/5A' 3308 /%'%/5A' *LGA(*/A' 3 /%5AL*/FA*- )%L A(/;*-* 308 AE='(%' */ -+LA*36 /%'=L(A)*' )%L %E%/* 3608 =(L)A) )%L %E%/* 3: /%'=L(A)*' )% %E%/*' A-(%/*/%' 3:08 =(L)A)%' * %%)%-(%' A=;=LA)*' 3< '=%/A5( */ 5AL*/FA*3<10 )% /*%)A) LA-(A @ %B=* (*(AL A(/;*-*
01,?6< 2,::2,<<3 1,<3?,13< 38,63,162 3,::1,000 220,62 681,:00 21,208,8: <,3:1,0?8 10,3?<,83? 1,301,?13 1,13,000
1,86?,201,268
?<,< ,?,::< 2,??8,00< 2,82:,?:? 23,<3,000 18,?:? 6:<,000 3:,
1,8<6,??,8<1
200,000,000 200,000,000 10,000,000 10,000,000 :2,?16,0?< :2,?16,0?< :,16,861 :,16,861 122,221,32 122,221,32 80,000,000 80,000,000 ?02,88,001
200,000,000 200,000,000 11,8?3,?1 11,8?3,?1 :2,?16,0?< :2,?16,0?< 8:,30,20 8:,30,20 16<,03,?
200,000,000 200,000,000 1,:?3,<02 1,:?3,<02 :2,?16,0?< :2,?16,0?< 8:,1<,2?< 8:,1<,2?< 222,1<,821 222,1<,821 80,000,000 80,000,000 1,01:,02,:20
3,:<,26< 3,:<,26< ?11,:?,<32 :8,306,<:: :8,306,<:: 113,:80,000 113,:80,000 3,6?2,?88 3,6?2,?88 3,6?2,?88
1?8,<2< 28,0<2 1 :0<,00
:0<,00 23,???,3<8 1,38?,261 1<,3,? 2,2?2,330 1,66?,280 33,080 1,:88,<23 1,:88,<23 1,260,1<0,06 1,22,:,683 1,22,:,683 16,280,000 16,280,000 1,1<8,3?3 1,1<8,3?3 1,1<8,3?3
(*(AL A'5* @ A(/;*-* H(* * H(-* A+ *+ =*)
A(AL )% (/AAE* *%/A(5* A'5* *%/A(5* A(AL )% (/AAE* -%(* *%/A(5* A(5*' +E*' *LGA*-%' +-A-%/A' =(L)A) *%/A(5A )%'=I' )% ;=%'(*' DATOS INFORMATIVOS 1. *;/A' A /I)(* 2. -5%-(A/* /*;%)* 3. =%-(A' */ */A/ /*;%)* +L=E* )% AEA %()A KC )%/%A*-%' @ A;*/(FA*-%' KM KC KM KO KM
=(L)A) *%/A(5A ;=%'(*' ALA)*' Ktarifa 33N =(L)A) *%/A(5A )%'=%' )% ;=%'(*' )%/%A*-%' @ A;*/(FA*-%' +L=E* )% AEA /=(*
KC KC
-/%;%-(* A(AL )% (/AAE* -%(* *%/A(5* -/%;%-(* %- A(5*' +E*'
KM KC KC
+L=E* )% AEA L/% '%/5* )% LA )%=)A A(AL '%/5* )% LA )%=)A -(%/%/%'
KM
+L=E* )% AEA )%L /*%(A/*
2,:1,:88,266
2,21,:<3,18
2,60,03:,300
80,16,<: 1,8,8: 38,:1?,3?0 1,31,<:,8: 1,18,:88,<0< 23:,68,88?
<,1<2,20 32,6<:,8<1 123,?,68? 1,2?:,1?1,6<3 1,13:,201,182 200,?36,00
36<,0<,10< 100,2?8,126 26<,112,?<3 1,82?,?6<,3<: 1,<6,6??,88 1::,003,?2
AJ* 1
AJ* 1
AJ* 2 2<,882,<02
3<,6<:,30
82,3?6,:8
26,:11,62
28<,2:0,363
28,208,86
262,06<,6:0
AJ* 2
C
%()A
AJ* 3
31,028,::3
2:,28?,<1?
AJ* 3
368,2?6,638 68,3?2,181 2??,?0,< ?<,?6<,<0 200,?36,00 68,3?2,181 266,32<,188 <:,::8,26? ,688,
32,2??,83: 60,11,8:6 26,1<,?61 <:,1<1,03: 1::,003,?2 60,11,8:6 23:,11<,800 1,61<,323 232,::6,:0 10,2:6,82:
1:,88,686 200,36,
C 1??,26<,12 33?,8,681
+L=E* )% .AEA L/%
+L=E* )% .AEA )%L /*
1,000,000,000 <00,000,000
:8,
600,000,000
368,2?6,638
00,000,000
223,20<,::: 200,000,000
:3,6:,23<
32,2??,83:
2<1,<01,11
C 8,2
*'(* )% LA )%=)A A'5* +-A%/* A(/;*-* TOTAL FUENTES DE FINANCIACION CON COSTO
A'5* +-A-%/* A(/;*-* TOTAL DE FUENTES DE FINANCIACION *'(* )% LA )%=)A )%L *-)%/A)* COSTO DE LA DEUDA DESPUES DE IMPUESTOS"#$%&
AJ* 3
AJ*
C10,2:6,82: C33?,8,681
23.3
1:.62N
13.0N
1,18,:88,<0< ?02,88,001 2,07,309,809
1,13:,201,182 ?8?,
1,<6,6??,88 1,01:,02,:20 2,03,742,17
86N N 100!
8N 6N 100!
8?N 1N 100!
13.12N <.:?N
?.88N 6.0N
:.?6N 8.33N
COSTO DEL PATRIMONIO "'(&
)atos re#erios tasa e libre ries4o tasa e $ercao beta o"erava eta a"alancaa
8N <.00N
8N <.00N
8N <.00N
0.80 ?2.<60?:N
0.80
0.80 ?<.?6?<82N
C)*%) $( +%/))
:.:?N
:.6?N
:.?:N
9- +-A-%/A AÑO 4 AÑO 6,2?2,83,3<
AÑO
AÑO 1
6,:38,12,1?8
6,<6?,<<3,00
8,616,203,3 62<,?
6,131,<8,8 <0,33<,2< 30,1?1 <6,12?,<8 3,600,000 33,1<0,66
6,383,00,023 20,:1<,06<
,<3<,<80,?: ,<3<,<80,?: ,<3<,<80,?: 1,83,6<3,3: 320,606,:0: 133,3:0,:01 :,::1,000 11,31,36 1,:<6,86< ?,20,1 2:,1
8,20,3?6,0? 8,20,3?6,0? 8,20,3?6,0? 1,830,:2<,16 36:,:6,21 1:,?8,681 8<,33:,6?? 6,?63,0?: 2,12?,6?: 12,<02,680 33,1<<,2:1 ,30,:0< 1,326,?8: <,1<1,<30
8,38,:?3,<2: 8,38,:?3,<2: 8,38,:?3,<2: 1,818,0
<81,2:8,616 312,830,:?< 23,080,212 ::,:0<,60? 30,26:,2?6
28,2:8,<60 20,001 :8?,20,88< 20,226,8<0 <,03,601 1,828,20 :2,:<<,01
62,1?:,881
2?,:1?,<16
1,<62,0:0 3,600,001 ?0,663,23:
:81,106,<6< 828,20,38: 2<,?02,<30 11,:0,:01 3,0?1,811 1,21<,63? 12,1<,0<1
PL=L*' A/A A-PL'' 5%/(AL AÑO 2 AÑO 3 AÑO 4 AÑO AÑO 100.00N 100.00N 100.00N 100.00N 100.00N 100.00N <:.13N 6.:6N 0.00N 0.<2N 0.00N 0.2N 8.0N
<<.68N 10.:N 0.00N 0.<8N 0.00N 0.0N 0.00N
?1.0N :.13N 0.00N 1.2
?2.
:.66N :.66N :.66N 28.3N 8.02N 1.0
:<.3N :<.3N :<.3N 21.66N .?N 1.80N 0.3?N 0.0
::.
:6.?0N :6.?0N :6.?0N 23.10N 8.10N 2.12N 0.:6N 0.1
::.2:N ::.2:N ::.2:N 22.:3N 8.6N 2.60N 0.<:N 0.10N 0.03N 0.1?N 0.?N 0.06N 0.61N 0.12N 0.00N 0.3
::.?8N ::.?8N ::.?8N 22.08N 8.1:N 2.1N 0.36N 0.10N 0.02N 0.06N 0.6N 0.08N 0.1N 0.6?N 0.02N 0.2N 0.00N 10.?3N :.68N 0.2N 0.1:N 0.80N 0.02N 0.1
10,000 132,:18,<0< 28,?08,3:8 1:6,<80,012 ?,?0?,?88 2<1,<01,11 2,16<,3<1 2,16<,3<1
,::6,000 1,2:?,16? 61,:0?,12 12,2:?,<:3
?,:?<,<?
8,3?,36< 3,3:?,?2: 0<,<<6,823 62,<1:,6:2
03,<31,16: 66,?3,081 :,03,?20 8?,
23?,632,:33 0,2?,108 6<,11: 3?,86,?<< 226,01?,2?2 213,28,<
36,06<,<81 18,:2<,3:< 18,:2<,3:< 1<8,002,<3: 1:6,6?6,33
:?2,18? 11,?<1,2 83,<62,86
20,<2,:0< 226,82:,20: ??3,808 ,??3,208 :,?6<,:?0 110,3?,3:8
83,<62,86
110,3?,3:8
1:6,:?,3?3
1,11<,?82,0:3 2<,03,208 12,160,1 2:2,22,:6 2?:,000,000 2?:,000,000 806,:20,::: 18,0?1,001 3,8?1,3?3
AÑO
,8,1?0 3,<82,303 1:6,:?,3?3
AÑO 88:,2:,:<6 2<,868,80? ,8?8,2?: 23,?:0,212 1<:,000,000 1<:,000,000 31,263,160 1<1,182,031
.:8N 0.00N 1.6:N 0.00N 0.02N 3.08N 0.00N :.0?N 1.11N 0.??N 0.00N 0.12N 8.?
62,<1:,6:2
336,
9- +-A-%/A AÑO 4
2,?6:,33 <<2,000 :8,1<,26 12,6?0,<2
AÑO 1 1,002,<62,622 12,10,<<2 ?,<03,116 2,60:,:66 1<:,000,000 1<:,000,000 :8<,121,6?1 130,?0,622
0.3?N 0.00N 1.
0.2N 0.00N 1.3
0.00N 0.00N 2.11N 0.1N 0.00N 2.<1N 0.16N .
0.6N 0.01N 1.12N 0.1?N 0.00N 1.1N 0.00N 6.00N 0.??N 0.10N 0.
PL=L*' A/A A-PL'' 5%/(AL AÑO 2 AÑO 3 AÑO 4 AÑO 2:.1:N 6.?3N 0.88N 6.3
2:.2?N 1.??N 1.86N 0.3N 8.:N 8.:N 1:.68N 13.?6N 0.23N
28.28N 1.01N 0.1?N 0.<2N 8.:N 8.:N 1:.66N 12.:
8.2:N 11.81N 0.?N 11.01N 12.02N 12.02N 20.80N 8.<:N 0.18N
22.8N 1.16N 0.1?N 0.?:N :.8:N :.8:N 12.:1N :.33N 0.00N
0.0:N 0.02N 0.?0N 0.1
AÑO 0.8:N 0.80N 0.0N 0.11N :.8:N :.8:N 30.6:N 8.30N 0.00N
<3,136,321 8<,0:6,00 88,000,000
68,6<<,6<2 :,2<,0:?
16,08?,10 18,600,000
8:,<1? 18,:01,263 1?,66,6:? 13,0?:,0?? C 30,<2<,0?2 30,<2<,0?2 1,2<8,:<:,088 1,2<8,:<:,088 2:?,:33,822
11,0<,3< :01,?36 1,?6,0:2 1:,8?2,3< 11,060,2: C 2:,1?,11: 2:,1?,11: 1,22:,<::,:<< 1,22:,<::,:<< 2:,036,638
68<,:?3,86 23,::3,2<
68<,:?3,86 21,<1:,3:
68<,:?3,86 21,<1:,3:
C
3,12,861 321,63<,002 C 80,000,000
1,<02,313 3<<,8:2,083 C 80,000,000
1,<02,313 81,3
C
22,?<3,28 80,000 86:,312,86: 22,<0,2<8 1:,8?2,3< 8,330,0? 8,330,0? 1,168,060,116 1,168,060,116 2:,036,638
80,000,000 80,000,000 2,<8,:3?,12<
80,000,000 80,000,000 2,238,128,8:
80,000,000 80,000,000 2,61:,?22,:3<
<:,0<,80 18,<18,
16?,18,1<< ?6,311,?1 ?6,311,?1 1,<13,2<: 1,<13,2<: 2,2<:,0? ?<1,3?2
8::,8?6,08< 22,16,31: 22,16,31: 60,?30,:66 60,?30,:66 1?6,068,88 6,013,<2
1,816,621
1,12,2:0
:8,000,000 1,3?8,1:3
0.00N 0.00N 0.00N 3.36N 2.66N 0.68N 0.1
?8,806
1<1,32
1,610,823 <6?,823
1,1<1,??1
11,66< ,281,?6< 10?,2
:1,000 1,082,?6
3<<,<
28,3<0,<<6 3,0::,8<8 1,66?,280 10,?28,228
33,00<,08< ,2<,10 36,0:< 1:,26:,388
1,<31,<:6,:12 1,11,?12,<<3 1,11,?12,<<3 133,000,001 133,000,001 2<6,?63,<2< 2<6,?63,<2< 2:3,666,82< 13,2?:,300 1,?1<,?28,282
1,201,010,106 1,122,:22,?3 1,122,:22,?3 6,<:0,20: 6,<:0,20: 31,1:,06 31,1:,06 1,<,<? 2?,?6<,88: 1,3:0,16,2?
1,0:3,8:1,00< 1,028,?
200,000,000 200,000,000 22,222,0?3 22,222,0?3 :2,?16,0?< :2,?16,0?< 83,<62,86 83,<62,86 136,<13,13? 136,<13,13? 80,000,000 80,000,000 ?38,<13,<:6
2:2,?16,0?< 2:2,?16,0?< 2:,60<,3< 2:,60<,3<
2:2,?16,0?< 2:2,?16,0?< 3<,63,2<8 3<,63,2<8
110,3?,3:8 110,3?,3:8 ,0<:,8? ,0<:,8? 80,000,000 80,000,000 <6,?61,2<0
1:6,:?,3?3 1:6,:?,3?3 2<,01,
2,83,138 ?3,?01,3<8 22,<:?,1:3 38,382,?28 ,12<,0<2 36,0:< 31,808,12:
1,681,16:,066
0.02N 0.11N 0.0:N 1.N 1.1N 0.01N 0.03N 0.<6N 0.3N 0.2N 0.08N 0.08N 0.00N 0.18N 0.18N 36.
0.00N 0.1
0.01N 0.01N 0.00N 0.03N 0.00N 0.00N 0.03N 0.?:N 0.08N 0.:N 0.0?N 0.0:N 0.01N 0.0:N 0.0:N 80.?
0.00N 0.00N 0.00N 0.0:N 0.0N 0.00N 0.03N 1.66N 0.00N 1.03N 0.12N 0.0:N 0.N 0.00N 0.00N :.11N 8:.12N 8:.12N 8.3
0.01N 0.00N 0.00N 0.08N 0.00N 0.02N 0.03N 2.21N 0.00N 1.3N 0.1:N 0.00N 0.:0N 0.00N 0.00N <.8?N 8.2N 8.2N 1.?0N 1.?0N 1.2:N 1.2:N 0.06N 1.21N 88.3N 0.00N 11.0N 11.0N 1.12N 1.12N 0.00N 0.00N .6N .6N 0.1:N 0.1:N 1<.21N 1<.21N 3.??N
0.00N 0.1:N .2N 0.10N 0.00N 0.00N 0.10N 3.<0N 0.?3N 1.3N 0.1:N 0.00N 1.2:N 0.00N 0.00N 3.3N 1.81N 1.81N 1.?0N 1.?0N 0.03N 0.03N 0.03N 0.00N 66.<0N 0.00N 11.0N 11.0N 1.86N 1.86N 0.00N 0.00N :.18N :.18N 1.18N 1.18N 1<.21N 1<.21N 3?.11N
C
2,<8,:3?,12<
2,238,128,8:
2,61:,?22,:3<
60,322,2?< ?1,1?6,:8 30,<:,1:< 1,2<8,:<:,088 1,2:,:2<,::: 160,883,?31
23:,136,68: 181,12?,<<: <6,006,::0 C 1,22:,<::,:<< 1,21?,03,0: 228,:21,06<
1<<,68,883 01,013,23< 212,36:,6<8 1,168,060,116 1,280,183,<2< 231,<66,130
AJ*
AJ*
C C
AJ* 8
AJ* 6
13,?0?,611
18,068,113
2?,?03,2?
26,8?6,8
3,?:0,1:
2<0,<10,1:2
306,8?2,2:2
31:,682,001
AJ* 8
2<1,<01,11 2,16<,3<1 23?,632,:33 :?,0:<,<02 160,883,?31 2,16<,3<1 202,:22,312 2?<,?<:,160 2,1<1,332 C :8,
100.00N
61,?66,8
AJ* 6
03,<31,16: 66,?3,081 336,
0<,<<6,823 62,<1:,6:2 36,06<,<81 11,202,:21 231,<66,130 62,<1:,6:2 2?,6<3,<02 2?<,3:,88 62,<1:,6:2 688,<:8,?30
20<,6?,3:0 226,82:,20: 201,83<,13?
C 1:6,6?6,33 :?,1:?,8<6
%(A/*
688,<:8,?30
03,<31,16:
233,6<3,3<
0<,<<6,823 :?,1:?,8<6
?:.?
?0.3N 108.?1N
AJ* 8
AJ* 6
C201,83<,13?
1.?N
1<.8
1.13N
1,2:,:2<,::: ?38,<13,<:6 2,33,42,3
1,21?,03,0: <6,?61,2<0 2,083,99,87
1,280,183,<2< ?66,:88,6:3 2,21,909,00
60N 0N 100!
8
86N N 100!
?.02N 6.0N
10.<:N :.2
:.?:N 8.3N
8N <.00N
8N <.00N
8N <.00N
0.80 101.10?30N
0.80 ?:.2132:3N
0.80 ?3.32030
<.03N
:.?2N
:.<0N
AJ*' 2 5' 1 AJ*' 3 5' 2 V. ASOLUTA V. RELATIVA V. ASOLUTA V. RELATIVA 1?2,<32,?<1 C3.28N 183,01,2:8 <1,2?8,?<: 1??,8<8,312 21,86 C C -A 12,06:,:8 2??,033,018 6:,03,<0 6:,03,<0 6:,03,<0 28?,<6:,<21 1,1:3,1:: 22,82:,01< 10,:2,2< 3,6<0,821 88?,882 1,?1,010 1,1:?,06 12,6:<,110 <,:8,?80 18,?,33 3,:66,8 3,2::,<1 C -A 1?0,?3:,2? 108,321,8<6 1,2:0,03 1,63?,:26 2<,3
C1.8:N ?.:?N C??.?:N 0.00N C<8.8?N C100.00N 1.81N 1.81N 1.81N C1:.30N C.::N 38.3N ?.0:N 1.6N C21.?N 31.32N C22.86N C66.1?N C33.88N C32.?N C:6.60N 6.30N C2.33N <3.06N C100.00N 8.33N 86.32N 136.28N
PL=L*' A/A A-PL'' D*/F*-(AL AJ*' 5' 3 AJ*' 8 V. ASOLUTA V. RELATIVA V. ASOLUTA 2.6:N 0,206,66 6.<6N 2,8
18:,262,118 2<,1:6,3: 1,863,<<0 C C -A 22,36,:1: C -A
3.0?N C.6?N 2606666.6:N 0.00N
?3,868,1<2 ?3,868,1<2 ?3,868,1<2 8?,?,0?3 ?<,:?< 1,0?6,::2 22,8
2.0
1101.16N
1:.00N 22.?1N C1<.::N C:.62N C1<.88N
3:,<30,03< 86,:,<6 361,2<8 28,800,001 2,00,000 -A 3,?06,8: C -A
:.18N ?.?2N C23.10N C82.31N
282,230,60 282,230,60 282,230,60 181,?:6,02 3:,<88,1?? 33,00?,:6: 3,08:,86< 3,<3,<10 <:,01? 1,62,6?8 12,??2,338 888,18? 8,22,8< 22,1?2,?:? <2,233 8,:18,:22 C -A 186,61?,2< 2:,23,0:? 21,880,212 81,3<6,13 2,82<,
8.80N 8.80N 8.80N 11.6
C16.01N
22.88N ?.88N 136.6
818,62,011 1<,680,?82 1,1:2,10 62,<:?,<6 1,200,000 12,6?1,316 C 368,88,102 368,88,102 368,88,102 ::,0,:0? 6,<6?,:1 1,8:,?80 10,866,6?? ,381,26: 33,12? 3,8?<,806 8,??<,
28?,3:,2?3 C 1,?8,30? 83,<32,<8 1,122,800 122,603,03: 2,16,:28 8,:8:,218 238,?2 ,<,6:0 C 8,0<0,162 8,821,:23 <66,<:: <66,<:: C 82,62,:08 6?,862,?8 C 2,102,608 1?,022,3?8 1,012,11 10,?36,000 10,?36,000 ?,?23,<8?
C?2.0N -A C1.60N -A C100.00N C6:.::N -A C13.0N C0.36N <.2:N -A C:1.:8N C18.3
AJ*' 2 5' 1 V. ASOLUTA V. RELATIVA 3,062,6:1 122,282,06 2,
0.6N C:1.32N 1<2.:2N C?3.26N 0.00N 0.00N 3.1?N .3N C10.2N
<,162,83: C 3,333,00 3?,2?1,02 C 106,802,2:6 :,??3,?33 0,??:,0?< 8,2::,8:8 3,2::,0< C 2,000,?1 38,:1?,823 1,<83,:21 1,<83,:21 C 13,86,122 1,0?6,::0 161,6< 201,2<: 12,<12,10: 2,02:,122 23,<38,000 23,<38,000 1?2,122
V. ASOLUTA
C36.3?N -A C3.?3N C:2.??N -A 1<2.6N 3:2.3
C??.02N -A 62.?8N :<.18N -A :.30N C2.2
PL=L*' A/A A-PL'' D*/F*-(AL AJ*' 5' 3 V. ASOLUTA V. RELATIVA
AJ*' 3 5' 2 V. RELATIVA 80,822,88< 2,123,:28 33,<63,208 ?,:3?,<0 C C <0,688 2?,1:0,?1? ,<3?,218
1,12:,362 C 81,26<,8<< 11,363,?32 C 12,03,?8 230,:03 2,?<,23 1:,?6,1?8 1:,?6,1?8 C C 2,882,22< 3?,<38,:3 2:0,<8 3?,86,?<< 1<,86<,??: 13,?::,:68 161,6< 23<,806 ,81,1? 3,2<8,:82 C C 3,2<8,:82
C:.?N C?.0
?,<<3,160 28?,3:6,3?8 :,??,86 281,<:6,<? 161,?0<,610 161,?0<,610 :0,30:,<3? 1:0,:82,822 2,<?,2:?
:?.30N 1036.3?N 160.?0N 1236.:6N 11?.<8N 11?.<8N 16.11N C8.06N 3<3.?N
2,<2:,33 <<2,000 8:,2?:,8 13,21,881 C <2,081,163 ?,?0?,?88 122,030,083 2,:68,6:0 38,12,61 8?,
AJ*' 8 V. ASOLUTA 861,:0,2<: 288,<3:,6?6 :,868,1 2<,2:2,882 110,000,000 110,000,000 1?2,8:,61: 36,061,030 3,8?1,3?3
C -A 2,<21,06: C 2,232,:?6 10,233,:<0 1
C62.6?N 0.00N C8.1:N <1.0N C10.
C 6,
-A 10.<N 0.00N C:8.?8N 88.<1N 1:3.<N -A C38.?
-A 30,<1:,:: 180,123,62 180,123,62 1,2:1,3:0 1,2:1,3:0 110,:1:,1< 18,<1<,2? <<,0?0,120 C -A 32?,?0
0.00N 0.00N :.83N C<.26N C3<.0?N C3<.0?N C.83N C.83N C:<.?1N C.18N C?1.:6N 36.?3N
<3,136,321 ?,??,:18 C 681,?22 38,621,8:6 3,<82,032 181,:01,263 1??,30: 6,1??,?? 3,2?0,316 3,2?0,316 2,1<1,332 2,1<1,332 30,000,000 C 30,?8,110 3,121,180 10,<30,10? 26,30<,2<0 26,?2,1?3 2::,2<2,210 C C C C C C 280,:01,<2<
-A 8::.1N 0.00N C100.00N C100.00N C<:.02N 8086.:1N 1.02N
-A 23?,:68,?? 22<,13<,?0< 22<,13<,?0< 13,12:,0< 13,12:,0< 1,6??,
0.00N 0.00N ?.63N C:3.36N C?3.82N C?3.82N C<.?:N C<.?:N C?.6
1:,:,63? 80,:?2,321 88,000,000 C 11,0<,3< 12:,11: 113,208,1?0 2,08,331 2,036,6:2 3,0<,?: 3,0<,?: 8:,?0?,26: 8:,?0?,26: 8,6?6,<<: C C :,03,?1? C C :,6::,:82 66,?3,081 C C C C C C 61?,613,88 C <2,108,6: <0,?6,020 <0,?6,020 1,136,1<: 1,136,1<: 12,60,?<3 12,2?<,88? C C 3?2,381
1,:21,
C:8.1N 62.10N 62.<8N C31.1
?6,?< ,20,6?6 2,??8,00: 23,<1?,8:? 23,<3,000 18,?:? 30,00 13,
?<.12N C?.38N C100.00N C?:.11N C100.00N C100.00N .
100,322 28,0<2 1 ?02,123 <6?,823 C 32,600 1:,083,861 1,38?,261 :,036,3?2 :<8,288 C 10,8?1,1:8 1,:88,<23 1,:88,<23 8:1,6?6,666 16?,16<,230 16?,16<,230 116,:80,001 116,:80,001 2<8,::<,38 2<8,::<,38 2:2,<1,138 13,2?:,300 331,?30,6:2 C C C :,2<,2?1 :,2<,2?1 C C 3,2<8,:82 3,2<8,:82 <8,3:1,3<3 <8,3:1,3<3 C C <1,22<,<
C81.23N C100.00N C100.00N 12:.38N -A -A .60N :1.06N C100.00N 3<.36N 3.26N 0.00N 31:0.8N C100.00N C100.00N 8.3:N 13.61N 13.61N :1<.6N :1<.6N 210<.33N 210<.33N 22?<6.8:N -A 20.?2N -A 0.00N 0.00N 80.21N 80.21N 0.00N 0.00N C8.:8N C8.:8N C3<.2N C3<.2N 0.00N 0.00N C:.??N
<8,?26 C C 2<,832 <6?,823 3<<,<
?,?:2,112
C2.02N
1<2,28,16
:.83N
280,:01,<2<
?.63N
61?,613,88
' V. RELATIVA
AJ*' 6 5' 8 V. ASOLUTA :.03N
13,:8?,208
V. RELATIVA 2.00N
?.1
221,1?,8:< 8?,620,1<0 30,1?1 <,26:,::8 1 8:,<2,::1 C -A
3.61N C12.1N C100.00N C?:.<N 0.00N 1:3.2N
:.88N :.88N :.88N 8.30N 1.62N 31.1:N 22.12N C3<.6N 1?.21N 3?.10N 22.06N C<.01N 180.:N C:.0?N C100.00N C20.2N
180,3?:,::< 180,3?:,::< 180,3?:,::< 18,63<,8: 12,3<0,20 ?,138,<1? 33,:1,:01 63,013 1,0<,?: <,8<8,2?0 10,66,
2.
-A
-A C10.:?N 3.6N C63.8N C?<.0N 10.
13.?1N C100.00N C1.0?N 28.03N 23.?3N 682.06N C83.16N C8?.00N
308?0.?6N
3<,1?1,33 3?:,16? 13,:0<,<82 10,?81 C 0,0,<1 3,3:?,?2: 8,088,386 ,116,3:? :,03,?20 2,?2:,81 C ?,1:1,:38 1,:?3,12 1,:?3,12 C 88,:?,<:1 ?,<30,<63 ??3,808 83?,018 ,116,<: 66,8,01< C C 66,8,01<
-A C3.1:N C81.01N -A C6.0N C100.00N 3.30N 8<.:3N C<3.30N -A -A 0.8?N C68.3
' V. RELATIVA C80.20N C
C<<.<
AJ*' 6 5' 8 V. ASOLUTA
V. RELATIVA 8,61,<3: 16,18,62: 8,20:,<1? 21,362,6 C C 3,<8<,832 80,2:,0? C -A
:?.?:N C86.88N 113.33N C
C20.??N C<:.6N C100.00N -A -A 22.11N C:3.1
?,62?,82 <,318,?21 C C 11,8:,?<6 681,?36 828,<16,?8 8,211,?3: 6,831,?21 1:,?10,?31 1:,?10,?31 62,<1:,6:2 62,<1:,6:2 C C C C C C C 62,<1:,6:2 C C C C C C 3<2,:?:,168 C 0<,1,<:0 12:,<82,03 12:,<82,03 6,11:,:? 6,11:,:? 1?3,::<,361 8,032,32 C :8,000,000 2:0,?03
C:8.88N 11.1:N -A -A 101.6N C?2.<
66,:6 ,281,?6< 10?,2
C36.<0N -A -A 11.0N -A C100.00N 21?.82N :2.11N -A :.10N C2.<3N 0.00N <2.8N -A -A C10.61N C<.62N C<.62N 0.00N 0.00N C?:.:N C?:.:N C80.?1N C100.00N 20.81N -A 0.00N 0.00N 3?.?:N 3?.?:N -A -A 60.21N 60.21N 8?.<8N 8?.<8N 0.00N 0.00N 11.::N
C21.:0N
3<2,:?:,168
1:.13N
INICIO
-)A)*/
RELACIÓN DE INDICADORES PARA REALIAR AN
SIGUIENTE
ANTERIOR
AJ* 1
AJ* 2
AJ* 3
AJ*
AJ* 8
AJ* 6
1,0::,36:
2,?8?,8?
2?:,28,3:?
1,031,?03,833
3<<,0?3,8?<
28,266,86
'*L5%-A ó /AF9- *//%-(%
?
?N
82N
30N
8
/=%A P)A
10N
102N
88N
32N
60N
;A/G%- /=(*
28.3N
21.66N
22.11N
23.10N
22.:3N
22.08N
;A/G%- %()A
:.0?N
6.3:N
8.81N
.
6.00N
8.?8N
;A/G%- *%/A*A-AL
8.?
8.23N
.?N
3.<1N
8.00N
8.0N
+*-)* )% ;A-*/A ó A(AL -%(* )% (/AAE*
;A/G%- =*) K#lia o"erava .01N es"#es e i$"#estos
3.80N
3.01N
2.88N
3.38N
3.3
0.<0N
1.00N
0.?:N
0.<6N
1.6N
2.8:N
/%-(AL)A) )% L*' A(5*' *%/A*-AL%' 1.?2N /*A
2.3:N
2.1?N
1.
.?N
6.:8N
/%-(AL)A) )% L*' A(5*' *%/A*-AL%' -%(*' 11.8N /*-A
?.8
:.0:N
6.:?N
10.<3N
10.6N
/%-(AL)A) )%L A(/;*-* 23.:1N
2<.6:N
2<.8:N
26.?3N
0.3N
6.:
/*)=(5)A) )%L A(AL )% (/AAE* *%/A(5* :.8?N H(*
:.<1N
6.26N
:.32N
3.82N
2.:8N
/*)=(5)A) )% L*' A(5*' +E*' 22.6N A+
22.62N
28.?
20.3N
1<.23N
16.?6N
;A/G%- -%(*
/*)=(5)A) )% L*' A(5*' *%/A*-AL%' 1.:0N A*
2.23N
.22N
8.3:N
33.1?N
3<.11N
/*(A9- )% -5%-(A/*' )A'
3 )A'
)A'
2 )A'
2 )A'
2 )A'
3 )A'
/*(A9- )% A/(%/A )A'
16 )A'
16 )A'
16 )A'
16 )A'
1: )A'
1: )A'
/*(A9- )% /*5%%)*/%' )A'
30 )A'
30 )A'
30 )A'
30 )A'
30 )A'
30 )A'
L* )% *-5%/'9- )% %+%(5* %
C11 )A'
C? )A'
C12 )A'
C11 )A'
C11 )A'
C10 )A'
+-A-A9- *%/A(5A )%L A(AL )% (/AAE* *%/A(5* ?2.0:N +* H(*
:2.8N
2:.22N
106.:1N
63.:3N
212.8:N
+-A-A9- *%/A(5A (*(AL 16.::N +*
13.1N
3.<8N
1:.21N
6.:6N
18.32N
%-)%=)A;%-(* +-A-%/* 6.:2N
6.?6N
8:.0?N
80.01N
8.8N
:.:8N
%-)%=)A;%-(* A */(* LAF*
26.60N
26.0
12.88N
3.08N
:.8:N
22.06N
%-)%=)A;%-(* (*(AL
63.?N
60.36N
60.?N
6:.22N
61.30N
63.0:N
1.8<
1.66
1.6
1.?
1.63
1.8?
36.81N
3?.6N
3?.06N
32.:
3<.:0N
36.?3N
G/=* )% AALA-A;%-(* .31 +-A%/*
3.6?
.62
.8
3.08
1.?6
G/=* )% AALA-A;%-(* *%/A(5*
.1
.?3
6.0:
.8
.3<
'*L)%F
-%)%-A +-A-%/A * A(*-*;A +-A%/A.
.2
G/A)* )% AALA-A;%-(* (*(AL 1<.2< *'(* )% LA )%=)A )%'=%' )% <.:?N ;=%'(*'
18.30
22.:<
26.??
13.<:
<.8:
6.0N
8.33N
6.0N
:.2
8.3N
:.6?N
:.?:N
<.03N
:.?2N
:.<0N
*'(* /*;%)* *-)%/A)* )% A(AL 16.8
1.0?N
13.30N
1.0
18.20N
13.1N
5AL*/ %*-9;* AG/%GA)* C103,86,0 %5A
C?,8<<,812
C186,031,326
C1:2,1?0,<<2
C?1,02?,88:
C8?,30,6?<
*'(* )% A(/;*-* Qe
:.:?N
LISIS FINANCIERO 5 EMITIR UN INFORME DIA6NÓSTICO Grá!cos
MINI6RFICOS
1,031, ?03,8 33
1,0:
A:,36: J* 1
?
10N
2,?8 ?,8?
AJ* 2
2?:,2 8,3: ? AJ * 3
AJ*
3<<,0 ?3,8? <
28,2 66,86
AJ* 8
AJ* 6
?N
102N
8
82N 88N
60N 32N
AJ* 1
30N
AJ* 2
AJ* 3
AJ*
AJ* 8
AJ* 1
21.66 AJ* 2 N
22.11 AN J* 3
AN J* 8
AJ* 1
AJ * 2
AJ * 3
28.3 N
:.0?N
AJ* 1
8.?
AJ* 1
6.3:N
AJ* 2
8.23N
AJ * 2
8.81N
AJ * 3
.?N
AJ * 3
AJ *
22.:3
AJ* 6
22.08 AJ N* 6
AJ * 8
AJ* 6
6.00N
8.?8N
AJ * 8
AJ* 6
8.00N
8.0N
AJ* 8
AJ* 6
.
AJ*
3.<1N
AJ *
.01N
AJ* 1
3.80N
AJ * 2
3.01N
AJ* 3
3.38N
3.3
AJ * 8
AJ* 6
2.88N
AJ*
2.8:N 1.6N 0.<0N AJ* 1
1.00N
0.?:N
0.<6N
AJ* 2
AJ* 3
AJ*
AJ* 8
AJ * 6
6.:8N .?N 1.?2N
2.3:N
2.1?N
1.
AJ * 1
AJ* 2
AJ* 3
AJ*
11.8 N
?.8
AJ* 1
AJ* 2
:.0:N
6.:?N
AJ* 3
AJ*
AJ* 8
AJ* 6
10.<3 N
10.6 N
AJ* 8
AJ* 6
6.:< N 2<.6: N
2<.8: N
26.?3 N
AJ* 1
AJ* 2
AJ* 3
AJ*
:.8?N
:.<1N
23.:1 N
6.26N
0.3 N
AJ* 8
:.32N 3.82N
AJ* 1
AJ* 2
22.6 N
22.62 N
AJ * 1
AJ* 2
AJ* 3
28.?< N
AJ* 3
AJ* 6
AJ*
20.3 N
AJ*
2.:8N
AJ * 8
AJ* 6
1<.23 N
16.?6 N
AJ* 8
AJ* 6
1.:0 N
2.23 N
.22 N
8.3: N
AJ* 1
AJ* 2
AJ* 3
AJ*
2 )A'
2 )A'
AJ* 3
AJ*
AJ* 2
AJ* 2
2 )A' AJ* 8
1: )A'
16 )A'
16 )A'
16 )A'
16 )A' AJ* 1
AJ* 8
)A'
3 )A'
AJ* 1
33.1? N
AJ* 3
AJ*
AJ* 8
30 )A'
30 )A'
30 )A'
30 )A'
30 )A'
AJ* 2
AJ* 3
AJ*
AJ* 8
AJ* 6
AJ* 1
C11 )A'
AJ* 2
C? )A'
; - G / P + * '
AJ* 3
AJ*
AJ* 8
C12 )A'
C11 )A'
C11 )A'
3<.11 N
AJ* 6
3 )A'
AJ* 6
1: )A'
AJ* 6
G rá! co s AJ* 6
C10 )A' 212.8 :N
?2.0: N AJ* 1
106.: 1N
:2.8 N AJ* 2
AJ* 3
AJ* 3
AJ* 8
AJ* 6
18.32 N 6.:6N
3.<8N AJ* 2
AJ*
1:.21 N
13.1 N
63.:3 N
2:.22 N
AJ*
AJ* 8
AJ* 6
; - G / P + * '
G rá! co s
6.:2 N
6.?6 N
AJ* 1
AJ* 2
26.60 N
26.0< N
8:.0? N
8.8 N
80.01 N
AJ* 3
AJ*
AJ* 8
:.8:N
3.08N
63.? N
AJ* 1
AJ* 6
22.06 N 12.88 N
AJ* 1
:.:8 N
AJ * 2
AJ* 3
AJ *
AJ* 8
AJ * 6
6:.22 N 60.36 N
60.? N
AJ* 2
AJ* 3
1.66
1.6
61.30 N AJ*
AJ* 8
63.0: N
AJ* 6
1.63 1.8?
1.8< 1.? AJ* 1
AJ* 2
3?.6 N
3?.06 N
AJ* 2
AJ* 3
.31
AJ* 3
32.:< N
AJ *
.62 3.6?
AJ*
AJ* 8
3<.:0 N
36.?3 N
AJ* 8
AJ* 6
; - G / P + * '
AJ* 6
G rá! co s
.8 3.08 1.?6
AJ* 1
AJ* 2
.2
.1
AJ* 1
AJ * 2
AJ* 3
AJ*
AJ* 8
AJ* 6
.8
.3<
AJ* 8
AJ* 6
6.0: .?3
AJ* 3
AJ *
1<.2<
22.:<
26.??
18.30
13.<: <.8:
AJ* 1
AJ* 2
AJ * 3
AJ*
AJ* 8
AJ* 6
<.:?N 6.0N
AJ* 1
AJ * 2
8.33N
AJ* 3
:.?:N
6.0N
AJ*
:.2
AJ* 8
AJ* 6
<.03N :.?2N :.<0N
:.:?N :.6?N AJ* 1
16.8< N
AJ * 2
AJ * 3
AJ*
AJ* 8
AJ* 6
1.0? N
13.30 N
1.0< N
18.20 N
AJ* 1
AJ * 2
AJ* 3
AJ*
AJ* 8
AJ * 6
AJ * 1
AJ * 2
AJ* 3
AJ *
AJ* 8
AJ * 6
C 103,8 6,0
C ?,8< <,812
C 186,0 31,32 6
C 1:2,1 ?0,<< 2
C ?1,02 ?,88:
13.1 N
C 8?,3 0,6?<
INICIO
IN'OR!E DE PARTI"I AUTOE%ALUA"I 4PARTI"IP EN LA A"TI%IDAD5 ANDREA !AR"ELA IDROBO BE"ERRA SI DIANA "AROLINA GO!E# SI $EN$ GU#!AN GUE%ARA SI ASTRID $ULIET& %ILLARREAL "ASTILLO SI ESTUDIANTE
N6!ERO DE APORTES . . . 0
"OE%ALUA"I ESTUDIANTE E%ALUADO
INICIO
ESTUDIANTE E%ALUADOR
ANTERIOR
SIGUIENTE
A"IN N %ALORA"IN DE LOS APORTES 2 2 2 2
%ALORA"IN DE LOS APORTES
OBSER%A"IONES
OBSER%A"IONES
ANTERIOR
SIGUIENTE
INICIO
AN
IN'OR!E DEL DIAGNSTI"O 'INAN"IE De78ro del di97;s8i?e se ob8?@o de l9 empres9 Es89?e ?e p9r9 el 9Fo p9r9 s?s pl97es de es8i;7 debido >?e p9r9 el mismo 9Fo s? solvencia o me7or propor?e d?r978e 8odos los , 9Fos l9 empres9 se e7?e l9 re789bilid9d mism9) L9 empres9 9?7>?e ob8ie7e 9l?79s ? @e
BIBLIOGRA'A
%ecu&erado de #tt&'conferencia2.unad.edu.co&7oub9l*+-launc#erfalse/fcsontenttrue/&bodeno
INICIO
ANT
TERIOR
SIGUIENTE
O 7 De Ser@i?e 8e7emos los i7di<9dores 8?@o l9 m9yor li>?ide razón corriente =?e e7 9p9?e e7 el 9Fo * el H9
de obser@9r ?e los ?e ?79 Fos H9
rmal
ERIOR
SIGUIENTE
INICIO
"ON"LUSIONES $ RE"O!ENDA"IONE ESTUDIANTE:
ASTRID $ULIET& %ILLARREAL "ASTILLO
l estudio de los estados financieros de la em&resa, es de $ital im&ortancia &ara la toma de de detallada 3 &recisa se $en refle4adas situaciones 5ue com&rometen el futuro de la em&resa, al i &roducti$idad 3 rentabilidad de la misma, durante un &eriodo determinado de tiem&o. 6a em& diseando continuamente estrategias 5ue logren estabilizar su rentabilidad, con el &aso de los
ESTUDIANTE:
ESTUDIANTE:
ESTUDIANTE:
ESTUDIANTE:
BIBLIOGRA'A Sotelo Paz, A. (18, 09, 2017). utorial 1 urso Adm !in :;A<. "Arc#i$o de $ideo=. %ecu&er #tt&s'www.3outube.comwatc#-$S>i&zr?P%w/feature3outu.be
"Arc#i$o de $ideo=. %ecu&erado de
Sotelo Paz, A. (2, 09, 2017). uto #tt&s'www.3outube.
. (27, 09, 2017). utorial ;E urso Adm. !in :;A<. "Arc#i$o de $ideo=. %ecu&erado de #tt&s'www.3outube.comwatc#-$luePFGBt+/feature3outu.be Sotelo Paz, A. (0, 09, 2017). utorial + urso Adm !in :;A<. "Arc#i$o de $i #tt&s'www.3outube.comwatc#-$fBw&!0b#5Ss/feature3outu.b Sotelo Paz, A. (09, 10, 2017). utorial * urso Adm !i %ecu&erado de #tt&s'www.3outube.comwatc#-$cCao A ontabilidad &rHctica. Iico, <.!., C' c>rawJKill nteramericana. PHginas *J1+. %ecu& #tt&'biblioteca$irtual.unad.edu.co'2077libunads&reader.action-&&g12/doc<10+BB2 f ar$al#o, @. (2009). stados financieros' normas &ara s (2a. ed.). LogotH, ?' coe diciones. PHginas 189J200. %ecu&erado de #tt&'biblioteca$irtual.unad.edu.co'2077libunads&reader.action-&&g1B*/doc<10**2*9
INICIO
ANTERIOR
isiones, &ues de forma gual 5ue refle4an la esa debe maimizar su $alor, os.
do de
rial 2 urso Adm. !in :;A<. omwatc#-
