modelos sur

5
AÑO BBVA BCP It Ft Ct It Ft Ct I_1 F_1 C_1 I_2 F_2 C_2 1995 3.176 30.785 0.028 0.4029 4.175 0.105 1996 3.918 46.617 0.526 0.7276 8.378 0.102 1997 4.106 53.871 1.569 0.6626 8.839 0.347 1998 2.577 27.922 2.092 0.516 4.379 0.518 1999 3.308 43.132 2.034 0.5241 6.797 0.643 2000 4.612 46.439 2.072 0.6941 7.278 0.671 2001 5.12 45.512 2.552 0.6835 6.436 0.752 2002 4.48 32.441 3.037 0.468 4.109 0.714 2003 4.996 40.537 2.641 0.474 5.884 0.671 2004 5.475 43.793 2.016 0.5957 6.984 0.605 2005 5.612 48.409 2.65 0.8878 8.464 0.546 2006 6.881 49.009 4.022 0.7412 8.938 0.848 2007 5.689 35.265 7.615 0.6268 5.79 0.968 2008 5.292 32.547 9.224 0.8936 6.946 1.102 2009 5.551 37.002 10.201 0.7898 5.903 1.474 2010 6.429 37.556 10.99 1.0066 6.935 1.632 2011 7.559 48.33 12.077 1.6062 8.09 2.035 2012 8.912 49.249 14.305 1.45 7.27 2.906 2013 13.044 62.417 17.773 1.7493 10.015 3.461 2014 14.867 55.936 22.263 1.7249 7.032 4.149 En millones de Dólares I = Inversión Bruta F = Valor de la empresa en el mercado al final del año anterior C = Utilidades no distribuidas

Upload: tafurh

Post on 16-Sep-2015

212 views

Category:

Documents


0 download

DESCRIPTION

MODELO SUR

TRANSCRIPT

Hoja1AOBBVABCPINTERBANKSCOTIANBANKCITYBANKItFtCtItFtCtItFtCtItFtCtItFtCtI_1F_1C_1I_2F_2C_2I_3F_3C_3I_4F_4C_4I_5F_5C_519953.17630.7850.0280.40294.1750.1050.33111.7060.9780.12931.9150.0182.09913.6240.53819963.91846.6170.5260.72768.3780.1020.4520.1581.0440.2595.160.0083.55318.0710.50519974.10653.8711.5690.66268.8390.3470.77228.0331.180.35057.290.0744.69926.7631.18119982.57727.9222.0920.5164.3790.5180.44620.3971.5620.22895.6040.1812.62318.0192.60219993.30843.1322.0340.52416.7970.6430.48122.5621.7260.18845.1990.2352.30419.5733.12720004.61246.4392.0720.69417.2780.6710.74421.3221.8660.28576.2850.2652.61622.0292.54220015.1245.5122.5520.68356.4360.7521.1318.3412.2090.48515.3710.3624.72823.8052.61420024.4832.4413.0370.4684.1090.7140.91915.882.8780.43345.6120.6084.45621.6862.98720034.99640.5372.6410.4745.8840.6710.61317.4943.1990.37026.1720.8443.61619.8513.01820045.47543.7932.0160.59576.9840.6050.56816.8723.2130.37816.2670.9122.88218.1392.79120055.61248.4092.650.88788.4640.5460.93620.0773.1960.39277.3720.9242.58718.5022.13820066.88149.0094.0220.74128.9380.8481.59922.0833.460.53467.6050.864.20320.6772.32620075.68935.2657.6150.62685.790.9681.47216.5674.5640.55565.8141.1114.20517.9672.64820085.29232.5479.2240.89366.9461.1021.46316.0445.4340.49566.6231.3064.94516.2583.06920095.55137.00210.2010.78985.9031.4740.98314.3186.1830.32045.8381.4184.05116.673.51120106.42937.55610.991.00666.9351.6320.93516.1056.4740.32246.3521.3674.18816.7743.57820117.55948.3312.0771.60628.092.0351.35218.1946.7130.54387.2381.2975.88222.8953.42120128.91249.24914.3051.457.272.9061.57320.7977.2610.71788.6411.4556.45221.5944.442201313.04462.41717.7731.749310.0153.4611.79523.7168.0030.900811.9351.7486.4120.3136.236201414.86755.93622.2631.72497.0324.1491.89627.5998.8890.68611.8892.1354.59321.1556.697En millones de DlaresI = Inversin BrutaF = Valor de la empresa en el mercado al final del ao anteriorC = Utilidades no distribuidas

Hoja2E1E2E3E4E5E2E3E4E5SUMAE11-0.2729520.2792930.158359-0.278409E10.07450279430.07800457980.02507757290.07751157130.2550965183E2-0.2729521-0.0679230.1154380.362068E20.00461353390.01332593180.13109323660.1490327024E30.279293-0.06792310.7289650.373227E30.53138997120.13929839350.6706883648E40.1583590.1154380.72896510.614985E40.37820655020.3782065502E5-0.2784090.3620680.3732270.6149851SUMA1.4530241357LAMDA29.0604827138

Hoja3