Академический Документы
Профессиональный Документы
Культура Документы
WACC:
1. Estructura financiera 2012 %
Recursos propios 2,307,600 63%
Recursos ajenos (con coste) 1,363,972 37%
3,671,572 100%
3.WACC
Coste RRPP 9.61% 0.63% 6.04%
Coste RRAA 3.85% 0.37% 1.43%
WACC= 7.47%
12/31/2012 12/31/2013
BAII 1855822-812944=1042878 2041404-3172763=1131359
BAII S/IMPUEST 1042878(35%)=365007 1131359(35%)=395975.65
EVA 667871-(4.7%(2593960)=121966.12 735383.35-(4.7%(2789862)=604159.84
12/31/2016 12/31/2107
4222948-2717109= 1505839 4645242-2988820=1656422
1505839(35%)=527043 1656422(35%)=579747.7
978796-(4.7%(3488392)=814841.58 1076675-(4,7%(3764261)=849754.74
do e la deuda.
12/31/2014 12/31/2015
3490039-2245545=124494 3839043-2470094=1368949
124494(35%)=43552.9 1368949(35%)=479132.15
808922-(4.7%(3033054)=667778.46 889816.85-(4.7%(3235340)=737755.87