Analiza financiara pe intelesul tuturor - Cosmin Baiu financiara pe intelesul tuturor -...
Transcript of Analiza financiara pe intelesul tuturor - Cosmin Baiu financiara pe intelesul tuturor -...
VxiuX*
zuoHnlnlxIl$&xsnu$ss
B,rsx*rxexxx3 mxxrcxu
n*wffi ?4gv%%*3
82T""""""" """""'3un1 rS nrparu uarura] ad e1a1rpa.r3 '7'7
b21""""""" ':" sar8ar prpJ IS sa;8ar nc Suuope t.b.Lh82I"""""""" 're-todua11uof, ap lrradocsep 'rrnlle; aJEJuoJs op alrpaJf, .E.I.t
TTI"""""""', """" aJaruozas alalrpaJf, 'z'I",SII """"""'.' ........'.'.."'.'ttparJ ap eql.t.tTy9II """""""' """"""'nrrnl ap lelrdet n;]uad alatrparf .I..t
bIT""""""" iI'IdI^IflXiI 'YZI'IVNV,flll gIUf, Sfl (I : iIUVf, NVg-UVIf, NVNIT fl SN(IOUd'AI'IN'I OIIdV)
2TI"""""""' 'taN IntrrJor4 rS ln.lg InlrJord .t.tg0I """""""""""""JerJueurC 1nlelpzag ioJerJueurJ elrlarnllaqc r$ aprnlruaL'Z.E
t6""""""""'areleoldxg urp Intetlnzeg 1a.retreo1dxa urp rlarnllaqt rS rrn1rue1.1.g
t6""""""""flua(]uald Is rlJoud iI( In'InrNof, viluvriluduilrNl 'III'In'Iorldvf,
98 """"""""' """ aJerf,ueug r{n1r1sur el unf,s uaruJal ad uroleq .7.g'7
08""""""""' ""rJozruJnc aJlPs alrrJole1.I.E.z08""""""""" """""'[tunl ZI>) unrs uaural ad apr.loleq'g'71L"""""''"" ""3un1rS nrpau uaruJal ad a1;n1nuntdvt1.7.7b9""""""""' """"""'dptalros ap rudo;d agrnlelrde3'1'7r9""""""""" [rnrusva) fl'rlluorvo'rrrn'rorrdvf,
99""""""""' "."r1Saupq apiglrlqruodslC.g.Z.ILn""""""""' """""'aleiuear)'z'z'lBt "''""""""' alrrnlots .IZ.T
Lt""""""""' """tuelnrrrf, In^r]lv'z'IL8""""""""" [ecre6/11unpoo5/i.raruof, ap puoC) ap.rodroceu rrpzrlrqourl .S.I.I
9t""""""""""'riglanos "ro11e lnplrdec e1r{edrcqrc4f alenltqoul aiuee;3'7'1.192......'........... "'...;.'......1rodsuerl ap alareol(16 rS alaluauedtqcA .E.t.t
82""""""""', .............srnf, uI alrrEzrlrqowl.z.T.I
9I """"""""' "'tezrlrqour In^rpv'I'Itr """"""""" """ [rnmv) vflus^V'r rn'rorrdvf,
surJdn)
: rlsaJn)n8 -
98r"""""""""""""' IuoNirudirurNv rS rrSrrvruv nurNad runrvrs'IA'Inlorldvf,
vlt.............. erarlatoq Iiprlrpce 1r{onrlsuoc
ap .royrrueduoc agiplr.relnrq;ed lapr.rlsnpur .rogrueduoJ ezrleuV'E'g
t9I"""""""' """ aurl-uo ;olaurze8eu alipluelncrgedlarinqulsrp rS podsue-r1uI Ezeelrpe ac ;opuedurcc e leuy'Z'g
29I"""""""' locr-r8e Inruauop ur ezeolr]Je ac ;ogruedruol ezrleuv'I'S
rriyrr^rrlv'rndrr ao srilNnr NI yuulNVNIJ VZI'IVNV'A'In'I o JIdvf,
6il.'.'........... ...........:...........'..
leuo{e;adg p8urseal'tZ.V9tI"""""""' """""rerJueurg 1n8ursea1'Z'Z'b821"""""""' """"':""""""""""rrfqsalur ap Ierperf, 'I'Z'?
rornln] ;nsa;aiug ad grer>ueur; ezrleuV
nreB urulso]
1 l.-t!f,!&*t i.t.V *.',;t- .rr'...r.t,rt1...
;' ''t*'y* :;: j:*': ?
. . , !r.,'1. i.: ri'1q'{;ri:'?
?,.-, 1 a*1ar\ | ;7\\ / r tz
***t&:*r*6 t&eb
;J-, ;4t? r -i i ?;. p lr;, /.*rn
E9I,.-8 r?qvr{}
nteB ulLUsoJ
JoloruoJd 'ranequadoqJs Jnquv 'lueJaurlr ]aJSe ap piern o pugpJoqe 'lo1 el ]eiunu;-E rue 0t ap ralsJel lnrnf u3'ater ednq'nrJ un ]nle e rS lr.rolpsgr lsoJ e'glnuyj;':ea;alnd rS ea:a,te urp alelrJap 'alrqrsod ap:arq1d aleol ap ]eJn:nq e-S 'EIE:,
piueuodur ap a8ar rrlun IE nr; e: '1e1ed un-JluJ lnlsaJJ e rS lnrseu e-s - Inleurrui-'eqppng ldarp nrz:gl ieru ln3sounl rualap EA arer Ial - equeqppls lniri:-.?Jarqns lsaJu ap ple8al'arien;asqo nes pzalueJeC plrn:s o Jeop rlre alEJ reru $tr,
iEuprun eJnlEU nr arirzodo purldap uI iaJlle ap aleue rrnuluaL'-
luns ealsale aleoJ 'rn1n1rS;g;s E ale1ruruap n: ea.reldalSe rS a;e:gr;nd 'ateiduralu - ,
'atelozr 'alSruri EI JEop purueapuj rS rnlns;aiuun Ie leurJ.roleaJJ rnun eiualsrxa eEe;.
lgJnJlul'rriat,r rnlnsuas eaJelneJ uI ]EllE Inruo nJluad a.rargBugu o eunEaplo--gJoJC nu ealsare esul ';anequadoqr5 lnquv rnl alrJarJts nes Elsrpnq erJosolugiuua;ns e: rdar.r. eaJepJoqe plslxa 'rnlnusrlrols e Elrlue eleorS Elslxa 'rn8rsaC
'rnlnsa.rF .
aleieds urp InJolotu alsa 'atel$ltu uI ErruolroJo aund ar eaoJ alsa '1nzal-'; .
ap a;ed as r {nlnpinlpui IS lerql alel ur pout uil-,i}ur azauoiite ps I-npugurru-r:t- -'
'alellnrsed rf lro;uo: ap EUoz ulp aleoJs IJ 15 f,sauauio lnd.rot a.ie:5rru
aund a;er plellA gi,rog plsearV'[iifiuenuur ap alauozezeaLpreur rSg unr rS a1rr.r'q:
yedul t6i runr rttdo: Jeruasqo riel r(ectr rrulr.rcl Ei ap qlul 'giualsrxa e8ea;1ur al5aii s,
ir aJeJ 'paJaAE lpupqop rS-e ap rnlnluo e Eiuron qlseaJe udsns rS pa:r ng'Eiua8.rn ap mt8a't ur'a1ei.roy rnlrrJEZugA Ie alelrunl.ir'-
ap inlsol nES JarJ ur rril EalelnalS 1g:ap lln{u retu E}eporlru eJolen eA nu Ia Se:o a-l:..un-Jlulp ]t1p1d autq lsrlerod:or un n:1uad qsul'alriruouoJa aleol lrJSo^ur e-r6;...uJ inJo]lEJ] rnlrlsuoJ aler:d o JarurJal inun tsaJaAV' '?Jqlun ap ElrJopau esJns o -r': -.
nES Inurlal n.Euad ;er '1rdot rnlnrurrd rualSeu Erlrz ul gurpq,r8 ul lipps InpEJq E.,,: -.
n;1uad E;sealauns aJaAE o rnlrlsuol aleod eaa:e ; -'ezeazrleue o a-re: Inllalqns ap ari:ury 'AEe[aJ JJ]l:.. _'
un are r$ a1drl1nu aluioJ eJqlqr"uJ aleod ea:aly'eaJa.i: .--
insallns elf,ose E ap Eelelruea e1 qugd pugS"rau 'lnsa--r- -l
eJlsuotfiep e ap eiur"rop 'pueJr4 eaAB E ap eiui"to'; .
ap iqllraJip ap Lua-tlxa 13 aleod aiuroa aJSale alaleds ,..eriearloy4l "lpugqop e n;lnad 1egdn1 ne rruarreo '1uaz;
u1 qugd i5 a3nlsoun": r;ndurl rr4Jal retil alal urg
frnmrv] YuusnvI'IIITOJIdV]
'tJAIf,
-ra8eueu un ruaaap da;r'unq reru rouardarlue r
a{ncsrp o riepnd ps pq
ralsaJe inleurJ e'I IE EJT
nreS urursoJ
e aiaqr rS e3 'qllnrlsuoJ pilos rS plruraluai prnlln3 o el rJ 'durr3 ap pluaueu;ad psdrl ug
pleue plsrle;od:o: eaiunl liqeuBndxaur rsaiosug aJer eleuosrad arellolzap-opnasdap alri:gr el rrre raJeJ Btu nu IS 'eue nes ErJosolrJ ':olrr8rlar e r$ rrlruaruoerJolsr '1n(eds rS lndruri quueasur aJ eaa: lol ulp llntu reru lgr a;adrirsap ps ':orraSur
alauls iS ealelrleuos;ad nnurluof, allolzap r53 es a:;acug gs aleod nes ',,nr:rAJas
el" 3rulrz InsJatu ap aleurrrrJalap 'aleutolne rS a,Lrleada; dprfrlrre '[spleuoq:61ua3:nqueq 'a1eid-e"r1in areozrlala] 'alalqel 'ea{l rarirqouJ a}larqo ap xlturnun e;dnse ariuale e8ea-i1u1 aza.rJuaf,uo: rS1 gs aleod 'eg '.roua1ur InsnroJ pldea"rpul
rSg ar arler a8ale e ap Balelrlrqrsod aJB urapou Inuo ]EJnJluJ 'ep '1e(re4
LIue E-Z ap piegzr ap putrxeut
Ele:np o nl 'elrusel EJnlErr ap alrlre Joun eaJauijap ruarueo Iilnu teu lol ruluad
EuueasuJ ,,aJale" ap aurs u3 eaunriou pf ZaleJ ui e1e1d ne 'aruogalel ap 1n:o1e:adoap rue Z-T ed leiueur; 'ar:o1ep ad elare r$ ;auoq4r ap rrje;aua8 raiurlln earau{ap
- nlduaxa ap - el alenlrlds rrJrualap B nes aieuos;ad ruaae erirugap lerigrlduls e-r$
eurapoiu earunl g: 1nldeg eJarJUr rS uuruepuo: aJeo rou ualnd 'eaaJe ap reru)oJ']Elpuii ro1 lnlerfualod alsed llntu nr EIEmos eJEJS
ad rarjnyola esueS lep e-al eielt e;o:ef, 'alezrlelunerl 'alsrldrurs 'aqels gigllleuos;adralrqo ap qlslxa aJalleJel rolsaJe alaleds u1 ';nI urp ra] n;luad r(olnrrred u{ndieru aleJ rI nu Blse - alueuorserdur rri:un; u{ap nes aJeoJrsr}sol aunJsoJ pueodeJep Jerql r$ - arrSololed aldruaxa eauaurasE nJlsou 1n;n[ u1 ruapal 'pldurgrul ag'euerun areolel prpJ allarqo alSru r$rSul ra purualap rS a1aur5 laiduor rS-npugz;aid'ealsale nJ la1duo: eJrJrluapr as e uud rsa$.rggs lgrul 'a"talnd nes rJnunqauriap e ap lyllu ap ]gle iiepasqo irzrlrpui rn8rsap qlJe as 'plleleal etuarlxa e'I
'auigru ap ialrz e[rr8 ap p]etrrqrue 'es-rea]S purrJ elseaJe 'elenlurds aJreJx preSoq
o Elslxa rJoaJeJ arJgJES uJ pJ nJluad 'lnzaJl ap naJS ZarJpJps rS unsdrl e1 'glerirurEaJels EI ElJeolur as qs rS aleol r* 1o1 e1 aiunuar ps pmrpur eauaruase un piurrn$n
nr eldarre JV iaplenlurds nes qlerJaleur eaJale elnurnle rS-e n;luad nes 'prlrpurEl rualap e n:1uad EJeJ ps sndsrp alsa rrJrJiJJes a: 'rrirpuoJ alsa:e uj lnrsarJ plllpulun aJe piulo.t al 'e1e1rn qfro; a3 'laillrup.J eaped uip alEliunl:odo ap ]sol ap azrleue
a1dr11nu e Inlellnzal lsoJ e ernlsate elirzrqre rei 'ptuntrl ap a1a"l3 r{rpuor uJ lnudqolsoJ e lrerqo arBolEA ap llsdll retu lar r$ g: a8alaiug lnprarpur eirgpdo: urp EluJapun olol€ '1ern"r lnrpau a.rds eriuole runre upldaJpuJ ou gg 'r$rSul ra n;lued aleod 15
ale:Iailos nrluad IIIlnul purualap 'erunru e"teg 'elseare nrluad a1dn1 ps EJpJ'plepoeJ^luop ne-rS aJ lol lruud nes lnae nB aJeJ rzrlrpur 'Eln,te Ealelarlos ur ;ede eJrzrJelau
rS qlenos ersa.tdap 'aleot j$ tot e1 eiunua; e ap eiur;op 'eaia1sr.r1 rS erlocuelaur
'eulaporu eaurnl ui rJo a]lnu retu ala: ap pJ 1n1de; pzeaJ]suouap aJel '{a1a11e
allntu plsrxal aldiuaxa pnop reop iuns 'qllrqlsu3 arlriuel o-ilrrrp puruaaord 1a 'pie1les e8ea:1ur adeo.ide IeurJoJ azaJlnl ps liolarr lsoJ e nu 'giulragns e: rdar.t" 1e 1a rS
rornlnl ;nsagaiul ad e;er:ueur; ezrleuvbL
nre€ urruso]
"'plos ui lolallpaJJ eaJeJnlJll,lrs--uud esueS qnou o eap reiu al Es elJaJuJ eJueg arel uud alllpgq rjrnpfppgu:.rS rie;adsrp neadnr rS pldugrul as rl al urp lruru nea8aleiug nu puel'.lo1ea;rSrrc;- -
el auru ep rJnlEIe lelsrse rJ ps eaJA {e nu 'ptu-dapaJl r$ rarruouoco E pArSi-:: .
aJelsaJl ap apeorJad ur iuaueo eauauase ln3sounJ luv ']ugurE6 ad rnlnrol':=- -
Ie slturJl '1en1r.rrds nrn8 nes aBaJ Jrnr rnun E pJrlqnd eaur8erur csalor8 F ,_
uJ pugrilru 'rSooo"rou urind reu rar n;1uad aiaaod rS rrnlgip,tug-opnasd nJ plEurq:-. ,
raiualndo e pcrlqnd aur8eur o e6rge en 'aurjap o aJeJ ad rrrale Inlelru e1 urjni .ElenlJalalur rS plenlr"rrds aunrsuaturp o lerpaur erlose en rS1 uro lsaJv isieJ rELu lr --:
;iin:sounr rS rualaud ap sugJlsal f,Jaf, un-JluJ EaJaAE rS-npurnl1aqf, 'Fierl op nrii: _- _ :
r$ lqSrurl Bapal el r51 tuo IaJe pr riapar3'eJolsaf,E rolr;nfard e ezrrsa;8e a-ral!--ap epeoued o-IuJ iJnuaJa] ap EaJezuel rS eare;edunr uip rJ Je tunJ'aJeldu:.-_.o-Jlurp'pzearaua8 o arJ'ElrqeJaprsuoJ atale o alSaualSoru arJ ESuI a;er,piuaEr'=_,ap rS ;erqr r$ grnllnl ap ]lsdll laldruoc pl^lpul rnun lnlduaxa tuenl Eq
'.rnI urp rac nrluad r$ rr 'aurs ug rrj,r; -
nrluad aseolncrrad leop nu Iipllzon.usuoru pueaJl 'lliqllleuos.rad a1e af,nr,i=_
a[ederap EurruJa]ap 'p1euo(;odo"ld elenlr.lrds a.ia,l,e o ap plrfosurau ElEr-r._:
eaJaAV 'a.lalSeu urp rie4sazur [ua]uns aJef, nJ raiuro,t e rS alenlr.rrds rairog ]arir- - :,
e arar.{J rS e: 'g1rnr}suoa I
plege plsl]etodrof, eartr
ap api,rpc el nre raJa
errotsr ln{eds rS pdunalaurs rS ealelrleuostace1" crulz InsJaur ap a:
uaBrnqueq 'a1e1d-er1p
rnun e-rdnse a{ua1e e8e
rS1 ar a.rgpr a8ale e a1
EleJnp o nl 'Erruser Prr
EuurBasul ,,aJa^e" ap af,
ap rue Z-T ad leiueug- nlduaxa ap - ei apnllEurapou eatunl pr pldr
ad ra{n1ola esueS 1ep rraJrqo ap Plslxe aJape.
reru aJeJ rr nu else - e:
Erep rerqr rS - a:i3o1o1'Puelun aJeole^ FJEJ a}J
'ealsaf,e nr laldruoc r
au{ap e ap tlntu ap }gl'aure{u ap rapz ef
o Elslxe rJoaJeJ ar3g.rEs
eaJEJS el e3Jeolul as es
nc eldaroe rV izplenllrel rualap e n.lluad gre;un aJE piulozi aJ 'ple]naydrllnru e Inlellnzal ]s(lsoJ e porqo aJeole^ a
apun olole'1e.ln; lnrpaualE:IarJos n;luad Iipnul I
lrrop ne-rS aJ ]o] lrtuudrS plercos ersardep 'a1r
'gu;apou ealunl uJ Itoatlntu pls1xa] aldruaxa r
es e8ea;1ug adeo-rde pr
SL(ln^rlle) eara^V
'3mwffi i
nieS urursoJ
'EJerJueurJ ef,rlJeJd uI lua^la4 rEru
Iel allulglul 'IJpzIIIqoul ap rrJo8aleJ JololedrJurJd EaJeluazaJ.d el soI relu aJaJ] ruo^
'alelrlrqeluos ap l0reprp I'unlo^ ]F un rJ E alsaJop as nu auEf, plsease lgJnJlul
roun rnplrdec e1 rdedrcriled,a.reoleA "o,rno,r!'':1::.;"ffiffi,'1..;"ff]arros
[1.rodsue.rl rS arirnpo;d ap areolfnu 'lrlppl] 'unua;a1) elerodror lrpzltrqourl -1fn.rgru'aiuall'aJaAaJq
'aunrsaJuoJ 'aJrnlusuof, ap rlarnlleqrJ a11q6ue1u1/alerodJo)au rJEzIIIqouI -:rrezrlrqoul ep apdlrulrd 11;o8alec t ua^V
'gie1d ul gzeriua;a;rp o orer
olrrJrAJos rS alununq pcnpo.rd ps purSnar'1n1rgord 'ea-reolel snld gzeazrlee.t eruedruoc
a.rer ur;d alaoeol[nu plulza;da.r lezrlrqour rnlnlrpe aleluauodruoc !;ncs a4
'aruedruor o auriap al aJeJ ad alezrlqour ;olaiuearc e rS legrder e1;ogrfed
-rcrued e '[alncrqazr) uodsuerl ap JolaJeol[tru l5 rolaluauedrqJa e ';o1urpp1c '-rog-r
-nuaJal '.ro1l.lpru ';olafuerrl 'JolalalaJq ealelrlelol auduoc ]ezrlrqour InArpV
IVZIIISOhII'INAIIf,V'I'I
:olelltulse 15 arezpelnSa,r ep ollrnluo) -'nruoruuled uJ rrJpJlur Inluauou EI ap runl 71 rspdap nu e qlnzpla;d
alsa gieyr ap pleJnp IaJEI e 'gltqesuad eaJaAE zrpcadsar !ue1nr,r13 InArlJV -:runlzI
ap aJeru leru atse pieur ap Eternp rarpJ e eorale rrqradsa.r tezllrqourl 1n ITJV -:luns alrqeluoc ra{rugap uJoJuor InlnAIpV a1e apdrcurrd alaluauodruo3
';oyrapuuda;1ug rnlnfuelrq e pluauodruor o purualap lUffV ap earrunuap
Inur.rd e aJale ap eeun{ou 'o}e}rlrqeluof, ul 'rrJrlJas rS arrlsnpul e1 traruorrS prnlynor.r8e e1 ap 'alelnqre ap Inruauop ap ]uaJaJrpur'rrueduoJ raJplrJo eeJeAE el
a;mud nl lelpaur adeorde rrurdo alrrue r$ a8alaiug aleod JerJueurJ lslpue un 'laJ$e
pugparoJd ']sr1eue nes JoleaJasqo aJerarJ aJlpJ ap 'prde.r 'eralsaJe earelard;alur
tS eztleue e.rnSn e nrluad 'nuedruoJ rS rzurrpur ap apr.lo8ale, aleol n;]uad psrJlsap
1$ ptela.rd;alur alsa eaJale aJeJ uI Inpou ezrpJepuels rS ecgrsep e ap plr3rJrp
purlJes lrurrd e Ef,rruouoca eiurrl6 'f,rr.uouof,a Inrueuop el lunf,e purualag
Joinln] ;nse;aiu1 ad grer:ueur; pzrleuv9L