ࡱ> 43 \pBernardo Ba==x<8X@"1@Arial1@Arial1@Arial1@Arial1@Arial1 @Arial1@Arial1@Arial1 @Arial1$@Arial1@Arial3#,##0\ " ";\-#,##0\ " "=#,##0\ " ";[Red]\-#,##0\ " "?#,##0.00\ " ";\-#,##0.00\ " "I"#,##0.00\ " ";[Red]\-#,##0.00\ " "q*6_-* #,##0\ " "_-;\-* #,##0\ " "_-;_-* "-"\ " "_-;_-@_-k)3_-* #,##0\ _ _-;\-* #,##0\ _ _-;_-* "-"\ _ _-;_-@_-,>_-* #,##0.00\ " "_-;\-* #,##0.00\ " "_-;_-* "-"??\ " "_-;_-@_-{+;_-* #,##0.00\ _ _-;\-* #,##0.00\ _ _-;_-* "-"??\ _ _-;_-@_- 0.0% #,##0\ "pta";\-#,##0\ "pta"% #,##0\ "pta";[Red]\-#,##0\ "pta"&!#,##0.00\ "pta";\-#,##0.00\ "pta"+&#,##0.00\ "pta";[Red]\-#,##0.00\ "pta"A<_-* #,##0\ "pta"_-;\-* #,##0\ "pta"_-;_-* "-"\ "pta"_-;_-@_-D?_-* #,##0\ _p_t_a_-;\-* #,##0\ _p_t_a_-;_-* "-"\ _p_t_a_-;_-@_-ID_-* #,##0.00\ "pta"_-;\-* #,##0.00\ "pta"_-;_-* "-"??\ "pta"_-;_-@_-LG_-* #,##0.00\ _p_t_a_-;\-* #,##0.00\ _p_t_a_-;_-* "-"??\ _p_t_a_-;_-@_-                  + ) , *      $  L  L       $  $ (      ` CF &CF2"""YO-Cuenta de resultados Ventas netasCoste de las ventas Mano de obra Amortizacin Otros gastos InteresesBeneficios extraordinarios ImpuestosBeneficio netoBalance Caja y BancosCuentas a cobrarStocksAmtz acumuladaActivo fijo neto Total ActivoCrdito BancarioImpuestos a pagarOtros gastos a pagar ProveedoresFondos propios Total PasivoNOF Activo brutoFlujos de Caja+ amortizacin- compra de activos+ valor cont activos vendidos+ intereses (1- 30%)Free Cash Flow - aumento NOF+ aumento deuda a corto- disminucin de deuda a largo Deuda a largoFCac&activo fijo bruto=25 amtz acumulada=10&activo fijo bruto=40 amtz acumulada=12- intereses (1- 30%) Dividendos A reservas Deuda a medio+ intereses (1- 35%)- intereses (1- 35%)Flujo de caja neto2 %  E 5 cc6  1u:&  dMbP?_*+%Mhp LaserJet 1010 Series Driver<4 XQ]VSDDMhp LaserJet 1015 -dd" dXU } I } m } m} m 1Z@    x@ $D@H@L@P@T@ $z@ @ԫ@@@ $@@t@H@o@ $z@@8@@@ $9@<@C@A@B@ $`@ d@k@q@ w@ $O@@R@@T@X@@]@  .@@   $ @*@9@=@E@   6 (@ D%D D 6 @@$ D%D D 6 N@$ D%D D 6 Q@$ D%D D 6 Y@$ D%D D   !$ !%  $D@H@L@P@T@  $@@<@:@9@9@  $q@t@p{@Ё@0@  $0w@z@8@@@@@ $0s@t@`u@pw@y@ $I@Q@W@ `@d@ "p@ DD"p@ DD"n@ DD"n@ DD"n@ DD .h@DDDD.t@DDDD.<@DDDD.Ę@DDDD.@DDDD $ y@|@@ȅ@@ $@@(@,@5@ $6@:@B@G@N@ $g@j@r@@w@P~@ "$W@@U@R@@P@K@ ~ l@"`p@ DD " t@ DD "`x@ DD "~@+ DD  #h@  %#t@ %#<@ %#Ę@ %#@ %< @@@@@@@.J:@6666666666"$%&'()*+-./0 " ""H@L@P@T@ $ $@@%D $N@ D $Q@ D $Y@D  %%<@&D &&&J@(DD '~ '.@( (2(`{@)%(%92(@(%(%92(@(%(%92(@(%(%92(ܑ@ %(%9 )")S@* D(D( * *+*̌I@+D333333? * +:+@33333-$D$D%D&D'D)D*:+N@0$D$D%D&D'D)D*:+Q@0$D$D%D&D'D)D*:+Y@0$D$D%D&D'D)D* - &+-̌I@.D333333? . ".N@/ DD /! /"/$0 DD / 0#.0(D+D-D.D/#0N@ %+/D#0Q@+ %+/D#0Y@+ %+/D>.8&4[=4R $  >@7  3+87C  dMbP?_*+%M\\madideal\P5HPLJ2100TNS 4dA4PRIV0''''P4(;g " dXU } I } m } m} m 3Z@   "  x@ $D@H@L@P@T@ @@AAxA i@n@n@A @c@c@@ -@@@~@ @غ@غ@@ @h@h@h@   T@@@:@   0 @ D%D 0 @4@ D%D 0 4@ D%D 0 @@ D%D   "' ""@"4@"8@ # (" @  D D " @  D D "   D D " X@# D D   !!  $D@H@L@P@T@  ~ @@"@@# DD2"@# DD2"@# DD2" @ DD2  $X@@@@@  $@@@@@ $@@@`@@ $-@@3@@@ "@ DD"@ DD"@t@ DD@t@@ .@@DDDD.H@DDDD. {@DDDD. {@DDDD.p@DDDD $@@@@ $p@:@:@@ )$i@i@i@ "$@@@@@@@@@@ ~ @@" u@ DD "@ DD "@ DD "*@ DD  #@@ %#H@ %# {@ %# {@ %#p@# %< @::::::H:@66666666!#$%&'()+,-.02 !!$!D@H@L@P@T@ # #$D #@$D #@4@$D #4@$D #@@$D  $$%D$-@%D$@%D$@%D$~@%D %"%@' DD"%& DD"%p@& DD"%@& DD"%@& DD& &2&@'%%2&@&%%2&@@'%%2&@@'%%2&J@'%% ''@(D&"'@( D&D&"'p( D&D&"'( D&D&"'Ƣ@( D&D& (*(+()D333333?+(@)Dffffff?+(@)Dffffff?+(@)Dffffff?+(@)Dffffff? )4)+D#D$D%D'D(4)!+D#D$D%D'D(4) @+D#D$D%D'D(4)Y@+D#D$D%D'D(4)k@+D#D$D%D'D( + +++,Dffffff?++@,Dffffff?++@,Dffffff?++@,Dffffff?++@,Dffffff? , ,-,,- LL,i@-,,-,,-,,i-, -!--@@.,-.,-.,-.,-., .#..F0D)D+D,D-..Z@0D)D+D,D-..@0D)D+D,D-..4@0D)D+D,D-..@0D)D+D,D- 0'02D 02D 02D 042D 082D  2,"2FT: D.D0"2Z@ D.D0"2@ D.D0"2 D.D0"2@`k@ D.D0 @&& 2 @>@7 Oh+'0@HXl bernie BernardoMicrosoft Excel@e <#@/,h8՜.+,0 PXd lt|  CFCF2 Hojas de clculo  !"$%&'()*,-./012Root Entry FWorkbookiDSummaryInformation(#DocumentSummaryInformation8+