autopista case grupo 1

Download Autopista Case Grupo 1

If you can't read please download the document

Upload: amigos-al-cougar

Post on 28-Jan-2016

218 views

Category:

Documents


4 download

DESCRIPTION

finanzas corporativas

TRANSCRIPT

  • !"##$%&(!

    !"!#$!%& #(!)! *) *)+ , ! - ) #+ +!!!%

    % . % / ! #

    % )) ! 0 ! ) !)% /)%+%*)1 2 !# !#*)*) 3450 * 6*78 ! ! -)(4!%&

    !%

    ! %) + %!%/ )!! *)1 !1 *9 : ;

  • !")$%& (!

    !)*

    ; ) B2 * % % B A ) B 3 % ) ! ) ) ! ! *A%! ),!; ) ! * 4

    !,! *)#!! )!%4444 %

    "4&F*1% ;!% *G +,-!H* ; *1%#" ; !! % % ; ! *

    I4&F* %!%!! !!%% # ! ! % ! A ! % ! #% !%F10 ! ! " F2 3 9 # *(! ; G;(*H ! !=! 1!

    % F2& * ) ;-;G-;H F& -)# * ; . - =!1%% !!% !* %!=% )! ! ! ! -) % * I !% !!! I7!

  • !")$%& (!

    : )!% F& ! % !!## *!?; -)!! - ; % ! ! # ;! !#%: B! % ; ! ! ( !1 !! ! !=!!

    A%F41;! !!! !% F44 ! ;1 ; ! *; ;(*F4F*!!FFFF3 #;*9GFF3#H,G#2H %# 6A!8 !)+.

    * 335 ?(; % 2 ) %% %!A!?(; ?(;!5F5BF53#B35 2)%%!!! %*!"% %!! * $ % % & % ! %! 0 ! ! A1?(; 2 ! ! 1 !G*1 DH ! ! !% *1 % % : ! !! 2 !! " &?(; B5! !!%!!!!

  • !")$%& (!

    3

    !)/

    A GA * # **H ! ! * % A **1 ! ! 5# ! # # = %=! 1*;FF=A ;** 0 ! " ! ! + . ** ! % 2B5 A B5 % 5A2B5!!0 !%!!" %% &B5 % 3 )%0 ** ! % BB52!) 0

    * A %!!FF =!!! % %## G:AH A ! ! % , ) ; F5*

    :A % % % )JK *L*M;%I G:;H %!! * ) # ! = % % " ) ( ! M!M ! A + ! 0% % "! BN!%!)1 I%! )% *1 ! % %! ,

  • !")$%& (!

    B

    !1!!!) !!%*!! %)!A ! 35 *1 35 !?(;

    A ! %# % !% ! ) ! A* !% $= ) ! 0 !% 0 0 4 ! ) F4B && 334F 0 %F4B )! =%!%! 451!!)!%)! . # ! 4 ) 35!% 3)!!% #%!O !$) % ! ( 9 I 1

    " ! !%= ) ) !1 !%!"%&) 1! )& %! A ! ! 4 % ! ) % ! )& 1 ! !% %! !! ! *0; ! )&* %!! !)(1& " FF * ! +, ) G;I*)H ! ! ! != *1 ;I*) B + %FF&!+ !P4%

  • !")$%& (!

    2

    A 6*78) FFB 1 % + -% * ;!A! 6$#) )!8!%+ )1$#) # ! A!!=!!%% !!#! B ! !!% +,- A!%! % )PB% A % $#) )! !)!% !%% + % 2 ! ! % + ! + 2% 4 ! 22 ! # # 0 G+,-2 H

    " . * ;% I $#) + %0 ! ! ) ) G H A % ! + %!%&*+!! &!! !% A (!% 3 ! %! 2

    ! % +

    )! )) G*)H)! ),, G) H*! -!) GH-) GH) +,- - % !1 *

    % * !% !!% +

  • !")$%& (!

    &

    34)! *)) !=% + A ! ! FF& ! % #% ) ! *) 0 3 A! )% B , ! G +,-5 *)H *) FF4PB%GQB%H2 " 2 ! P4% GQ 3%H ! P2 % GQ %H ! = PF2 % GQ B %H (!% 2 & A & =% % ! ! 0 G +,- 6 -)( ,":H *) &9! + ! !1 & % P%GQ%HG+,-7 *)H A!1*9:# )% !;

  • !")$%& (!

    4

    ! "$!% & !1 ! = P4%G)9NB%H)-0":-; 70%= !! A !1 ) 9 2 % P3 % GQ %H ! P& % GQ B %H%%%%! & PB%GQB%H P%GQ&%H! !

    A!2B ! 9!= ,) ! : "* % %" !" % ) % !% !%2B5)! %!! *)&:&; %&)1 % !%! = 3 A % 1 ) ) % %) )% $T ,%*, % 19,!"2) P2F3%GQB3%H! P&F % GQ 2 %H 0 ! ! ! !%! &%)1B ! A % ! & PF4 % GQ 2 %HP3%GQ&4%H ! " * ) % ! 10)%* F40 -0 A% % ! ! !% !!! B );90G);9H0 )1! % 3 );9 =

  • !")$%& (!

    F

    + 2 " 3 );9 P4 !GQ 4B!H )1!1 G)"H!% + A % ! + ! 9 , ! !"! )" %% ) )1!11 G)"H)"10P%GQ B%H % ! % 5 % (!%&);9P B!GQ4B&!H!#!!!);9 !0)" + % 0 ? * ! +) ! ! "$!%% ! ! +0G +,- H

    A -)(BB ! %%% !% -)(2 ! + 1% (!% A # #% % ! -)! !1%! 1% A%G0-)(B!(!% H 2 " G-H 6(! -8 % ;G*,;H %%**A%-) -)(B!! ! ) +,- % +,- *,;D-*,;D-)(

    " *,; B4 % G -)( 4& ! H 0

    = !%% %+ & * % % -)( B ! 0 %% *) ) A % % ! % % ! + ! 0 *) ) 0

  • !")$%& (!

    ( ! ! ! 1 ! ! %! !! = 6 8 ! *% + +,-7 A+ !1!0 !10A!+ +,-6 -1!!+!

    !! +*)1

    : % !% * ; G*;H- *; !! *!0 #+! ! % *)0 + ! % ) 1 ! ! +1 % % % % % %)

    !!! + ! " + ! % 0! % !%! *;- 0!! G H!! ! ! % ! ! # 0 ! 0 + ! %

    = * ! % ! ! ! % ! + + 0 % *;% 0 !! G*;H %*

    : ! *; ! (! I (!1 0 *; % = % + 0 % & A ! ! !%

  • !")$%& (!

    ! !&(!!*;*%5 4

    =%) (! ! *; ! ) ( ! ! ! I**G I**H+ 7 % ! ! %! +#

    " % ) %! ( -1 "3)! A!%% %9%7 J ! ! & FFBF !%% 11 !=#! A 11 0 !U U G ! % ! ! ! !%%0 H G% ?(; % 0 ! !%H ! G?(;?(;%% ?(;?(;H

    ! = 11 % -)-) #-)! # !! & % G 4H + ! !!!! +!+1 ! G -% , ! ! ! -5 H % ! % % ! % ) % *)1

  • !")$%& (!

    &0 +-* $!! /&!%

    A * -)%!A% *;%%!%** ! % ! * ! % " !1A 0!01%+, %

    ! * ! ! !%!%% % !! % ! A!% !%!! !% %! (?&

    )+ % %% *!! ! ; ! ! @

    + )*1

    ! %% 0 $ ! % ! --

  • !")$%& (!

    " !#& * % )V ;1G ! #6%8 #68H 1G! H A +1 !! 1! A+1% *1 % ) V;11 +%..:+%;

    "6 6, ) % % ; . ?! *!%7 ( - & 9; #T -)A !%3B45 (A%+!% C

    # ) ! % !! % 1 %) A #! %

    !2 %%) A !! ! !

    %A % %)

    )5* A?(;=!!35 *

    ?(; -$)B5 2B5 !

    $)! "! 3=)GH!

    A !*

    %%0!.. ! % !% C

  • !")$%& (!

    3

    A B ) 70 J N? !

    9!!!

    0!+) )"*9 ) ! "A)!9 !*)!

    ) W#)$ -* A) ! A!1 #! D

    0./1

    $! %%

    A ! ! #! %!G!HA !!%#!! !

    A ! ! * ! ) B!

    " ! $&5 = * 5 ! ! = - 2*+% + 0 A&-)* F5&35 &%+ !%" ! % *!!+! )!!1%*# ! 2" G+,- !! 2" HA!+!%%!!1

  • !")$%& (!

    B

    !++03@

    # .& /&&?&!/ .&.&4+-"*"$ ! ! ! . 1 - !C !#

    @3+) A ! ! -5 ! ! W

    #B.". .&." C1"& .&"4.&-&&!C ! D

  • !")$%& (!

    2

    +E*00

    +,- * 4

  • !")$%& (!

    &

    +,- (! (7)5 839 5 !! +) F$+)1 !

  • !")$%& (!

    4

    +,-2 )*+""

    2 !! 2! 3% ! ! !!# BB! F A###! :!!3D& :%#%!!% % !

    B9 ! B

  • !")$%& (!

    F

    &&! !":F !F;

    ) $) "5""), 3B B5) N!!- $ 3F43 3345"$) 3 5) "(!G*H) 23 2 B59!*) 2 59!*) 2 5A:A, B4 5

    +,- ) * !(!%& +,-- ?! *(!%&

    *)

    ""

    )**

    "$

    )

    ) N

    ) N!!-

    $

    ) "(!

    G*H

    9!*

    9!*

    55

    5 5 5

    5 5

    3B5 B5 B5 5

  • !")$%& (!

    +,-5 A?%:*) !=*!****! %*(!%999)9?! ??!7""" .,%$;!;;;) %))-%9!- N!-)J=

  • !")$%& (!

    )C9-

    2G%H@!+*++ I2I7 I2I5 I2I

    +*)A"! 4&B4 3B4 BFB

    %G$H 234&22 BB3B B&2B

    A" &42 BBB2 3B2

    :* BB

    *#A &4 4&2&B &FBBF

    : B &3B& F3

    "82#99 6"267# "565#8

    H00H00+J*%+*3H+%K I2I7 I2I5 I2I

    ;% 243 2B2422 BB&23

    )A(%V*;,A(% 3 3F2 FFBB

    "!A;% F4 &B X$D

    :*,% &2B BB 33&

    *,%#A BFB FB2 &4B22

    ,A!(% F B&3 F424

    :,% 334 B32 44

    H- "9#25 "97#68 "25#

    &K+

    " 32& B32 F

    ;)

    *!!90 B2F 34F &

    9 B3 43 &34

    H-J&K+ "82#99 6 "267# "565#8

    2G%0@!3/++/+@ I2I7 I2I5 I2I

    $) 32&& 4F F222

    *?) FB 34 F42B4

    ((V!= 4F 3 B33

    ?"! 423 &4& 3B423

    )?V!9 X$D X$D X$D

    :9#A 43FB &33 &B&3

    :"! 2F&4 B3F

    $#:""! 42B 4 234&

    9"AG9"AH B&4 2 &&B3

    "9:(% 3 F44B B&

    ;"! 2334 43 23&

    "!A &F2 & 3BF4

    " 3 &

    90"9 X$D X$D X$D

    $"!9"!D;( BF 2422 32F

    9"!V?G,H)

    $"!;( BF 2422 32F

    ;(0!

    @0.-!.. "5#9 78#77 7#29

    )CA!*C9-

    !)2G*

    +,-7

  • !")$%& (!

    5

    5

    5

    5

    35

    B5

    25

    &5

    45

    .#F

    F

    . ) $

    .#

    . ) $

    .#

    . ) $

    .#

    . ) $

    .#

    . ) $

    .#

    3

    . ) $

    .#

    B

    . ) $

    .#

    2

    . ) $

    .#

    &

    . ) $

    H03%%9996

    #

    #

    2#

    #T

    ) )II444#-.I=-= #

    2G%!*H3?+/+@ I2I7 I2I5 I2I

    $"!D), BF 2422 X$D

    ((V!= X$D X$D B33

    ("!A X$D X$D X$D

    !: F34 44 &FFB

    9"! X$D

    $*!: F4BF B3& X$D

    ( X$D X$D X$D

    (""! X$D X$D X$D

    *9 B4F 4423 B44

    $*!" B3&B 323F2 X$D

    ,A! B343& 2 X$D

    $;!)D"*!V; X$D B42 X$D

    "G(H")A! #2&F #FF X$D

    *(;#A & &2 3F3

    ",A!(% X$D X$D X$D

    $*! 32&3 B4& X$D

    99:* X$D X$D X$D

    "G(H"*V)A!"! B44 4F 2F X$D

    +,-7:!&;+,-6

  • !")$%& (!

    &&&!L:F!F;;%) 9C) 9A )!%C*)

    ) "5*L%) 5*L) B5"J) 5"%7!), B5;%G$#)H BB5A:A, 5

    :FF;;%) 9C) !) 9A )!%C)N

    ) J;5 90"5"YG"!*!H &5 45; 35 B5)% % 5 35)9 F5 45R 45 &5 45 25)7D);; B5 5)$.; 5 &5; F5 35;# 45 5,RY 45 5R;# 45 5)7; 5 5 &5 5* &5 5;%G$#)H B35 2 B5A:A, 5 5

    +,-8 ) *)(!%& +,-9 ) ) (!%&

  • !")$%& (!

    3

    !&0

    0.

    !!

    ?0& .0

    0

    %

    # B#(# - * 25

    # B#(# - * B 25

    # B#(# -)( -) B B5

    -Z-!Z %*!AM :(!%B-D-)(&B *;G*,;H-2F33 A-!% !B#.#3B#.# %%% !!=% A-)(!% !B#.#3B#.#&%%% #!!%)B#.#% !!=%

    !+.&& &M2)

    ;% PBB ** P33&90* 4& *, )%(% :* 3 * 3!A BF JAI * 3JA* 3 : &F PF32 PF32

    :/!;

  • !")$%& (!

    B

    3

    B

    2

    &

    4

    2

    2B

    &

    &B

    4

    4B

    F

    FB

    .# # )#3 %#2 .#&

    !HI

    !HI

    !:!H;&&&&.:;

    +,1% 6

    )> ,!

    !HI !HI !HI !HI !HI !HI.# 2B2& 2222 .#3 B4BB& 2F42 .#2 B B &F&2B%# 2&42 223B %#3 B&423 242&2 %#2 B42 &F3 224F 2F #3 B4BB 24 #2 B& 34 &F 2B& 2F&22 #3 2FF 244 #2 B3 3 &FBF# 232F& 2B& #3 22B 24& #2 B3 & &F4F.# 2B42 22F3 .#3 23& 24& .#2 B &2 4F4&.# 2F43 2BB&3 .#3 2&B &&&4 .#2 B&& 4B2

    # &322 23&F2 #3 23BF &FF4 #2 B3 2F 43&)# &3FB 2F )#3 24B& &F& )#2 B4 & 43&:# &3B 23B& :#3 222 &F& :#2 B 32 43FF

    $# &24 2B&33 $#3 2B &3B $#2 BB &F 43&&(# && 2&2 (#3 B44B &2234 (#2 B2 4&&2.# &4F 2&3B4 .#B B&32 &4& .#& B B 4B%# &23 224FBB %#B B4B& &422 %#& B332 4F# &3F3 2243 #B B4& &B&4 #& BF 3 44B# &23F 2&4&F #B B4B24 &F4 #& B4 4& 4&&4# &4 2F&& #B B44 &2F4 #& B2 F 432.# &FBF && .#B B44 &3 .#& BB 4B&&B.# 2FBFF 2FB&3 .#B B4F &3F .#& B& 42&4F

    # &43& 2FFF #B BBF&F &BB2F #& B3 4&4&)# 2FBBF 2F2& )#B BFB& &2B4 )#& B 4F&4F&:# 2B&3 2F3&2 :#B B4 &&F :#& B F4BF3

    $# 2B&F 2F43 $#B B33B &4234F $#& 3F B FF44(# 244 2F2B& (#B B34B &F&23B

    +,-

  • !")$%& (!

    2

    H1.N!.

    :>; N!/

    B 3B&5 32352 3F&5 B5& 34&5 3F5

    0 ## !#B F3 &)#B FB &2#2 FB &2)#2 F3B & F3 &23)#& F3 &&2

    *! II

    )

    ) &24 F5 24 A)9"%") 4&4 45 4 "9SA%? & 35 FB )B?9) 2B 5 4 **#9;) 433 2B5 BB ;)"0?, 25 &3 )B*9? F3 35 F )B[+9*, 42 F5 3 7)"0N" BB& &5 N:);".9*, 4F 35 4 7)"1 #879 95#8O #8/& #852

    +,-2 7,A!-)A G!H +,- ""* 3 +,-5 *!%*" (!*! B

  • !"# $!

    %! &

    ( $)*

    ! " " "

    !+,# $!#

    %!-#&

    ."" $*# -)*#

    %-#&

    %/!,

    #$%&(! " " "

    +,-7)* &!+,&%-.&/

  • !")$%& (!

    4

    0//

    0 1 1 1 1 1 1 1 1234!+5 1 1 1

    62 1 1 1 1

    06( 4+34!*75 1 1 1 $+3*584+ 315 1 1

    9:% 1 1 1 1 1 1 1 1

    + 1 1 1 1 *7 1 1 1

    9:% 1 315 1 1 1 1 1 1

    0//

    0 1 1 1 1 1 1 1 1 234!+5

    62

    06( 4+34!*75 $+3*584+

    9:% 1 1 1 1 1 1 1 1

    + *7

    9:% 1 1 1 1 1 1 1 1

    +,-7:!&;

  • !")$%& (!

    F

    0//

    0 1 1 1 1 1 1 1 1 234!+5

    62

    06( 4+34!*75 $+3*584+

    9:% 1 1 1 1 1 1 1 1

    + *7

    9:% 1 1 1 1 1 1 1 1

    0//

    0 1 1234!+5

    62

    06( 4+34!*75 $+3*584+

    9:% 1 1

    + *7

    9:% 1 1

    +,-7:!&;

  • !")$%& (!

    (&!+E"@!1?1! " &@!13&H- !5

    G !+E

    !1?1!

    !13&H-

    4 GPB42H GP3FB3FH P&4FFF GP&H GPBBH P4F2 GP32243FH GP&B&FFH PF24 GP3FBFH GP2&B2H PF&34 GP4&&42H GP&2BF343H PB3FB GP4F&B2H GP424B3&3H P4BF43 GP2243H GPF43F&FH PBBBB GP3F33B2H GP2F&4H P22B232 GP3FFBH GP3&333H P4&42& GP3BF&FH GP3F23&23H PF24 GP3&FBF2FH GPB43H P34B4F GP3F&23F3H GPB324&&4H P342F GPBB23H GPB&3&2H P33B3BFF4 GPB342F&H GP2F&2&H P32&44 GPB&2232H GP23H P344FB GP234B32H GP22324FH PB4F3 GP2B4BF4H GP2F&FBFH PBB4B GP222444BH GP&&4&&FH PB3F&42 GP&B4FH GP&2F3F4H PB2234FF& GP&BB2H GP4&4&4H PB42F3FB4 GP&&4F4BH GP4343F4H P2F23&BF GP43&F2H GP4F23&2H P23432 GP4BF443H GPFB24H P2BF4F2

    +,-7:!&;

  • +,-6 !- ;+

    %) %! GH%!B %B5TDT

    B.1) 45!!

    BJ, ) &5%!!

    3 1.I, ) I!!

    &) A + + A

    * % 1 !

    &&) $ 0 ! 90

    !== %

    ) $

    -) !! !% %

  • +@@3+ 6*C4*8 -1&2 ? ,3#B "%& F4B)90 CDD D DF4B\)\0 3"%4B&*&2?*)&4&2?*)#4) !%OCDD ! F2) &) %CDD D D% %";GCDD% !H(!%F43 "%&3 CDD !D>]2FB)**I% CDD#D=!>]&23V ]#"7!2 )!I%CDD ! &(!6*!9* CA;8CDD DE!D A))$T -4 (!6*() ;!!8CDDDE!D A))$T -F*9%*7A9J 69 JB*8. ;!FFB ""=CDD! =!D "%F CDD!!DD CDD!D!DD .?!*!%76A90 ;!!.&C9!? %*:: )8( -(!$*-)3 %! ) B;*!%6"8 FFF2 A***!!6" 7BD48)* 4&*1!4 "%F"%2 "% *)1%OCDD!D D "% A-)A CDDDD!#D% #!!D#D!\ ! 3 ""7% !%;*!%7B(%! 6, @A"