Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ebook Economic Value Added EVA
Ebook Economic Value Added EVA
Qu es EVA?
Tipo de ganancias
MVA
Microsoft Corporation
International Business Machines Corporation
Verizon Communications Inc.
Johnson & Johnson
Wal-Mart Stores Inc.
The Procter & Gamble Company
Intel Corporation
The Boeing Company
The Home Depot, Inc.
Exxon Mobil Corporation
McDonald's Corp.
3M Company
United Technologies Corporation
Visa Inc.
UnitedHealth Group Incorporated
The Coca-Cola Company
AT&T, Inc.
Nike, Inc.
The Walt Disney Company
E. I. du Pont de Nemours and Company
Pfizer inc.
The Travelers Companies, Inc.
Cisco Systems, Inc.
Caterpillar Inc.
Merck & Co. Inc.
General Electric Company
Chevron Corporation
NOPAT
Total
Capital
22,025.60
14,020.33
17,571.49
16,498.35
18,405.97
12,157.96
11,376.72
6,249.39
6,658.56
23,583.94
5,130.32
5,003.54
7,016.31
5,385.99
5,978.63
7,180.60
12,101.79
2,829.00
7,432.79
3,099.67
9,801.80
2,935.70
7,553.92
4,088.48
3,552.16
21,160.02
7,834.00
112,429.00
52,819.00
126,947.00
88,512.00
136,318.00
105,393.00
70,488.00
17,860.00
26,519.00
210,185.00
27,843.10
19,979.00
52,498.00
27,413.00
51,248.00
72,306.00
168,991.00
12,197.00
63,018.00
24,072.00
108,303.00
31,185.00
77,570.00
56,111.00
70,194.00
409,036.00
184,009.00
WACC
9.3%
6.4%
6.1%
8.4%
6.9%
6.6%
9.0%
8.6%
8.2%
9.2%
6.2%
9.5%
8.5%
10.5%
6.9%
6.7%
5.9%
8.2%
9.5%
8.9%
8.2%
7.8%
9.3%
6.7%
7.0%
5.7%
9.6%
Cargo a
Capital
10,412
3,402
7,799
7,409
9,372
6,906
6,319
1,532
2,188
19,240
1,733
1,902
4,463
2,878
3,553
4,829
9,905
1,003
5,975
2,141
8,916
2,445
7,230
3,765
4,902 23,284 17,619 -
EVA
11,613.60
10,618.09
9,772.92
9,089.05
9,033.96
5,251.68
5,057.99
4,716.95
4,470.93
4,344.36
3,397.60
3,101.93
2,553.57
2,507.66
2,425.51
2,352.05
2,196.40
1,826.08
1,457.32
958.25
885.77
490.62
324.31
323.70
1,349.64
2,124.20
9,785.24
371,880.14
297,281.55
314,351.20
317,132.20
388,857.64
259,613.33
222,507.49
199,248.39
168,404.51
165,937.39
243,347.00
192,784.29
528,958.84
182,725.89
118,426.18
167,962.52
170,069.46
111,907.12
255,470.51
108,939.05
130,031.72
125,783.92
85,339.18
81,769.00
225,612.98
88,402.68
40,555.47
Capital Total
112,429.00
88,512.00
126,947.00
136,318.00
210,185.00
105,393.00
72,306.00
52,819.00
26,519.00
27,413.00
108,303.00
63,018.00
409,036.00
70,194.00
17,860.00
70,488.00
77,570.00
19,979.00
168,991.00
27,843.10
52,498.00
51,248.00
12,197.00
24,072.00
184,009.00
56,111.00
31,185.00
MVA
259,451.14
208,769.55
187,404.20
180,814.20
178,672.64
154,220.33
150,201.49
146,429.39
141,885.51
138,524.39
135,044.00
129,766.29
119,922.84
112,531.89
100,566.18
97,474.52
92,499.46
91,928.12
86,479.51
81,095.95
77,533.72
74,535.92
73,142.18
57,697.00
41,603.98
32,291.68
9,370.47
Conclusin
marzo de 2015