Documentos de Académico
Documentos de Profesional
Documentos de Cultura
VENCIMIENT
O AOS
RETORNO A
VENCIMIENTO
Deuda 8 3/8
2019
29
9.39%
750000000
Deuda 9 2/8
2004
1995
1998
2004
14
5
8
14
9.39%
8.87%
8.87%
9.39%
238000000
500000000
500000000
1254000000
10
10
8.87%
8.87%
2180000000
4998000000
precio de
accion 1991
113.375
numero de
acciones
572647906
d
$b 10,392,239,864.53
=/ (1)+/
=+ ( )
V = en valor de
mercado
$b 75,316,196,207.28
wacc
re
rd
d
E
v
TASA DE CUPON
8.375%
9.375%
10.250%
9.000%
7.875%
8.870%
8.870%
rd
CUPON
(Millones)
62812500 N/A
6.88%
0.0705
8.8050%
$b 10,392,239,864.53
64,923,956,342.75
$b 75,316,196,207.28
100.75
104.88
102.5
100.5
193366000 N/A
443322600 N/A
9.15%
9.00%
8.56%
7.82%
8.87%
8.87%
e
0.34
RET A VENC.
(PRECIO DE
BONOS ibm)
9.39%
22312500
51250000
45000000
98752500
0.0880499868
PRECIO ACTUAL
64,923,956,342.75
re
0.0705
rd
$b 674,934,680.02
0.00543923
$b 242,171,745.35
$b 524,370,562.15
$b 512,492,700.46
$b 1,260,270,176.56
0.002184669
0.005171934
0.004438345
0.009550037
$b 2,180,000,000.00 0.018606768
$b 4,998,000,000.00 0.042659004
$b 10,392,239,864.53
8.8050%
rf
0.08
rm
0.95
ra
0.07 0.068790822
DEUDA A LARGO
PLAZO
EMISION
Deuda 8 3/8 2019
Deuda 9 2/8 2004
RETORNO A
VENCIMIENTO
VENCIMIENTO AOS
1995
1998
2004
deuda domestica
otras
29
14
5
8
14
10
10
9.39%
9.39%
8.87%
8.87%
9.39%
8.87%
8.87%
MONTO TOTAL
(millones)
TASA DE CUPON
CUPON (Millones)
750
8.375%
62.8125
238
9.375%
22.3125
500
10.250%
51.25
500
9.000%
45
1254
7.875%
98.7525
2180
8.870%
193.366
4998
8.870%
443.3226
$b 674.93
$b 242.17
$b 524.37
$b 512.49
$b 1,260.27
$b 2,180.00
$b 4,998.00
$b 10,392.24
PRECIO ACTUAL
N/A
N/A
N/A
rating
Aaa
Aaa
Aaa
Aaa
Aa1
-
capital
Emisin
valor Par
$
1. Acciones Ordinarias
1.25
Tabla 3
Indice de bonos corporativos de Merril Lynch
Vencimiento (aos)
Rating
Ret. A vencimiento
10-Jan
AAA-AA
8.87%
A-BBB/Baa
9.89%
10 aos o ms
AAA-AA
A-BBB/Baa
9.39%
10.06%
9.62%
9.50%
monto emitido
(MM de $us)
750
238
500
500
1254
5422
4998
nunero de Acciones
572647906
tabla 6
preciode bonos de IBM al 31/12/1990
Tasa de
Inflacion
IBM 9 3/8
IBM 7 7/8
IBM10 1/4
IBM 9
Bonos
Vencimient Precio de
o
cierre
3.20%
4.80%
2004
100 3/4
2004
100 1/2
1995
104 7/8
1998
102 1/2
Tabla 7
Estructura de Psivos en IBM
12/31/1990
7,602,000.00
3,367,000.00
11,801,000.00
2,506,000.00
25,276,000.00
12/31/1989
5,892,000.00
3,167,000.00
11,276,000.00
1,365,000.00
21,700,000.00
Cargos diferi
3,861,000.00
Deuda convertN/A
N/A
Deuda de larg
11,943,000.00
Otras obligac
3,656,000.00
Total pasivo
44,736,000.00
10,825,000.00
3,420,000.00
39,225,000.00
Acciones ordi
Utilidades ret
Acciones en t Otras obligac
Total patrimo
Total Pasivo
6,341,000.00
30,477,000.00
7,000.00
1,698,000.00
38,509,000.00
77,734,000.00
6,357,000.00
33,234,000.00
25,000.00 3,266,000.00
42,832,000.00
87,568,000.00
3,280,000.00
12/31/1988
4,862,000.00
2,702,000.00
8,979,000.00
844,000.00
17,387,000.00
4,623,000.00
N/A
8,518,000.00
3,000,000.00
33,528,000.00
6,442,000.00
31,186,000.00
36,000.00
1,917,000.00
39,509,000.00
73,037,000.00