Professional Documents
Culture Documents
COSTOS
EBITDA
DEPRECIACIN
UTILIDAD OPERATIVA
INTERESES
UTILIDAD A.I.
IMPUESTOS
UTILIDAD NETA
DEPRECIACIN
CAPEX
C.T.N.
VARIACIN
F.C.F.
Factor
F.C.F.D.
328.6
231.07
97.53
31.00
66.53
14.00
52.53
21.01
31.52
31.00
35.00
65.72
3.72
348.32
244.94
103.38
32.00
71.38
14.00
57.38
22.95
34.43
32.00
35.00
69.66
3.94
365.73
257.18
108.55
33.00
75.55
14.00
61.55
24.62
36.93
33.00
35.00
73.15
3.48
384.02
270.04
113.98
34.00
79.98
14.00
65.98
26.39
39.59
34.00
35.00
76.80
3.66
395.54
278.14
117.40
35.00
82.40
14.00
68.40
27.36
41.04
35.00
35.00
79.11
2.30
23.80
1.14
20.97
27.48
1.29
21.34
31.45
1.46
21.51
34.93
1.66
21.05
38.73
1.88
20.56
SUMA
105.42
DIFERENCIA
PERPET.
PATRIMONIO
177.73
283.15
EBITDA
DEUDA
PATRIM.
478.4
140
338.4
PER
333.5
3.7%