NO

NAMA PERUSAHAAN

AUTO

BATA

CTBN

DLTA

DVLA

EKAD

GGRM

TAHUN
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011

LABA (Jutaan)
768,265
1,225,305
1,101,583
286,882
287,165
304,182
768,265
60,975,070
56,615,123
69,343
44,373,679
70,781,440
14,125
18,402,203
50,171,411
34,315,203
38,263,576
25,393,617
110,880,522
120,915,340
148,909,089
125,796,473
80,929,476
72,272
110,880,522
120,915,340
148,909,089
125,796,473
80,929,476
16,443,338,453
24,485,164,898
26,148
36,197,747,370
39,450,652,821
40,756,078,282
3,455,702
4,214,789
4,958,102

GGRM

GJTL

HMSP

10

ICBP

11

IGAR

12

INAI

13

INDS

14

JPFA

2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014

4,068,711
4,383,932
5,395,293
905,330
830,624
683,629
1,132,247
12,033
269,868
5,087,339
6,422,748
8,064,426
9,945,296
10,818,486
10,181,083
1,827,909
2,066,365
2,282,371
2,235,040
30,022,463
24,741
53,269,906,291
55,322,166,080
44,507,701,367
35,030,416,158
54,898,874,758
12,824
15,924,870,857
26,356,889,656
23,155,488,541
5,019,540,731
22,058,700,759
58,766
70,040,153,312
120,415,120,240
134,068,283,255
147,608,499,013
127,657,349,869
1,376
1,576
299,795,937,769
219,333,353,104
640,637
157,703

15

KLBF

16

LION

17

LMSH

18

LMBI

19

MYOR

20

TOTO

2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014
2009
2010
2011
2012
2013
2014

929,004
1,343,798,968,422
1,522,956,820,292
1,775,098,847,932
1,970,452,449,686
2,121,090,581,630
33613329078
38,631,299,358
52,535,147,701
85,373,721,654
64,761,350,816
49,001,630,102
2,400,507,034
7,350,536,344
10,897,341,682
41,282,515,026
14,382,899,194
7,403,115,436
340,458
443,050
507,382
453,405
1,171,229
794,883
372,158
118,980,656,482
92,371,381,028
139,384,794,284
1,013,558,238,779
409,824,768,594
182,820,895,226
193,797,649,353
64,737,689,538
63,259,714,619
236,557,513,162
293,803,908,949

Rata-rata Laba

457040
123722
814701
283
17017 431528.95177296

282552.6

60206805
4359947
56545780
44304336
26407761 31014078.213674

38364925.8

18388078
31769208
15856208
3948373
12869959 17427385.638003

16566365.2

110808250
10034818
27993749
23112616
44866997 52795078.311444

43363286

8,041,826,445
24,485,138,750
36,197,721,222
3,252,905,451
1,305,425,461
759,087
743,313

15949814750.673

14,656,603,465.80

889,391
315,221
1,011,361

683684.47299655

743,674.60

74,706
146,995
448,618
1,120,214
257,835

420067.09401686

409,673.60

1,335,409
1,641,678
1,880,870
873,190
637,403

2297944.9083963

1,273,710

53,269,881,550
2,052,259,789
10,814,464,713
9,477,285,209
19,868,458,600

21336919088.19

19,096,469,972.20

15,924,858,033
10,432,018,799
3,201,401,115
18,135,947,810
17,039,160,028

10674512961.343

12,946,677,157

70,040,094,546
50,374,966,928
13,653,163,015
13,540,215,758
19,951,149,144

55689310484.58

33,511,917,878.20

200
299,795,936,193
80,462,584,665
219,332,712,467
482,934

136432192184.89

119,918,343,291.80

1,343,798,039,418
179,157,851,870
252,142,027,640
195,353,601,754
150,638,131,944

767572189913.29

424,217,930,525.20

5,017,970,280
13,903,848,343
32,838,573,953
20,612,370,838
15,759,720,714

18862972850.396

17,626,496,825.60

4,950,029,310
3,546,805,338
30,385,173,344
26,899,615,832
6,979,783,758

13974103622.726

14,552,281,516.40

102,592
64,332
53,977
717,824
376,346

311227.85117493

263,014.20

118,980,284,324
26,609,275,454
47,013,413,256
874,173,444,495
603,733,470,185

377568504999.8

334,101,977,542.80

10,976,754,127
129,059,959,815
1,477,974,919
173,297,798,543
57,246,395,787

92654486654.367

74,411,776,638.20

MASTER TABE
PERHITUNGAN PERATA
PADA PERUSAHAAN MANUFA
Rata" laba : I

Sales (Jutaan)

1.5272517463

0.8083966688

1.0519740104

5,265,798
6,255,109
7,363,659
2,128,055
2,360,763
3,094,418
768,265
644,189,190
678,591,535
751,449
902,459,209
1,008,727,515
237,146
214,097,863
204,035,670
200,857,791
244,169,861
20,744,312

989311
1108550
5235604
232708
733655
643420925
34402345
677840086
901707760
106268306
213860717
10062193
3177879
43312070
223425549

1,205,482,258
1,394,152,938
1,719,814,548
2,001,358,536

1.2175064019

1.09

869,170
909,509,400
951,838,680
1,087,379,869
1,101,684,170
1,103,821,775
205,218,226,732
254,275,936,956
385
385,037,050,333
418,668,758,096
526,573,620,057
37,691,997
41,884,352

908640230
42329280
135541189
14304301
2137605
49,057,710,224
254,275,936,571
385,037,049,948
33,631,707,763
107,904,861,961

0.92

1.03

1.80

1.12

0.82

1.66

1.14

49,028,696
55,436,954
65,185,850
7,936,432
9,853,904
11,841,396
12,578,596
12,352,917
13,070,734
38,972,186
43,381,658
52,856,708
66,626,123
75,025,207
80,690,139
17,960,120
19,367,155
21,716,913
25,094,681
2,531,681
501,127
536,165,916,012
512,774,178,073
556,445,856,927
643,403,327,263
37,863,227,409
470,650
461,421,340,873
555,886,728,181
582,654,361,422
640,702,671,875
33,462,438,255
720,229
1,027,120,388,110
1,234,986,291,420
1,476,987,701,603
1,702,447,098,851
1,866,977,260,105
14,340
13,956
3,788,315,682,687
4,032,150,230,620
21,412,085
24,458,880

1917472
1987492
737200
225679
717817
4409472
9475050
13769415
8399084
5664932

536,165,414,885
23,391,737,939
43,671,678,854
86,957,470,336
605,540,099,854
461,420,870,223
94,465,387,308
26,767,633,241
58,048,310,453
607,240,233,620
1,027,119,667,881
207,865,903,310
242,001,410,183
225,459,397,248
164,530,161,254
384
3,788,315,668,731
243,834,547,933
4,032,128,818,535
3,046,795

1.81

1.07

0.96

1.18

1.13

1.25

9,087,347
10,226,789,206,223
10,911,860,141,523
13,636,405,178,957
16,002,131,057,048
17,368,532,547,558
197,507,850,435
207,832,622,837
268,414,285,432
333,921,950,207
333,674,349,966
377,622,622,150
124,810,716,264
161,011,674,412
207,522,581,381
223,079,062,667
256,210,760,822
249,072,012,369
1,616,264
1,790,164
1,858,750
1,566,984
3,561,989
2,988,501
4,777,175
1,524,691,582,327
1,961,054,250,032
2,566,858,424,950
12,017,837,133,337
14,169,088,278,238
980,326,552,056
1,121,498,803,637
317,845,447,704
373,187,630,890
1,711,306,783,682
2,053,630,374,083

10,226,780,118,876
685,070,935,300
2,724,545,037,434
2,365,725,878,091
1,366,401,490,510
10,324,772,402
60,581,662,595
65,507,664,775
247,600,241
43,948,272,184
36,200,958,148
46,510,906,969
15,556,481,286
33,131,698,155
7,138,748,453
173,900
68,586
291,766
1,995,005
573,488
1,524,686,805,152
436,362,667,705
605,804,174,918
9,450,978,708,387
2,151,251,144,901
141,172,251,581
803,653,355,933
55,342,183,186
1,338,119,152,792
342,323,590,401

MASTER TABEL
PERHITUNGAN PERATAAN LABA
ERUSAHAAN MANUFAKTUR 2010-2014
Rata" laba

Rata-rata Sales

2190813.09315438

(CV I / CV S)

1659965.6

1.3197942735

1.1571892506

438794173.137529 472727884.4

0.9282172421

0.8709132217

107309741.704174 98767681.6

1.0864863887

0.9682348729

220590521

1.9430293717

0.6266021603

###

1.122956348

428613861.42879

186,389,926,624.63

0.97

1978496.39730665

1117132

1.771049793

0.58

17123728.0369903

8343590.6

2.0523212197

0.88

###

1.0968624944

1.02

284,246,738,643.10

286734171846.905

###

1.15

0.7176866127

669803085418.563

###

1.79

0.9263908785

2020701381201.68

###

1.25

0.9080814527

6218813717809.13

###

1.79

1.0106843891

73773768771.2016

###

2.04

0.5239790025

51481902445.2891

###

1.86

0.5168204379

1.35

0.8780286669

836308.753306576

620,549

6078147560181.33

###

2.14

0.5268866929

698228601783.621

###

1.30

0.9560725759

Kesimpulan

Bukan Perataan

Perataan Laba

Perataan Laba

Perataan Laba

Perataan Laba

Perataan Laba

Perataan Laba

Bukan Perataan

Perataan Laba

Perataan Laba

Perataan Laba

Bukan Perataan

Perataan Laba

10

Perataan Laba

11

Perataan Laba

12

Perataan Laba

13

Perataan Laba

14

ROA
NO

NAMA PERUSAHAAN

AUTO

BATA

DLTA

DVLA

EKAD

GGRM

GJTL

HMSP

TAHUN
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011

LABA BERSIH
1,225,305
1,101,583
286,882
287,165
304,182
60,975,070
56,615,123
69.343
44,373,679
70,781,440
110,880,522
120,915,340
148,909,089
125,796,473
80,929,476
110,880,522
120,915,340
148,909,089
125,796,473
80,929,476
24,485,164,898
26,148
36,197,747,370
39,450,652,821
40,756,078,282
4,214,789
4,958,102
4,068,711
4,383,932
5,395,293
830,624
683,629
1,132,247
12,033
269,868
6,422,748
8,064,426

HMSP

ICBP

10

IGAR

11

INAI

12

INDS

13

JPFA

14

KLBF

15

LION

16

LMSH

17

MLBI

2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014
2010
2011

9,945,296
10,818,486
10,181,083
1,827,909
2,066,365
2,282,371
2,235,040
30,022,463
53,269,906,291
55,322,166,080
44,507,701,367
35,030,416,158
54,898,874,758
15,924,870,857
26,356,889,656
23,155,488,541
5,019,540,731
22,058,700,759
70,040,153,312
120,415,120,240
134,068,283,255
147,608,499,013
127,657,349,869
1,576
299,795,937,769
219,333,353,104
640,637
157,703
1,343,798,968,422
1,522,956,820,292
1,775,098,847,932
1,970,452,449,686
2,121,090,581,630
38,631,299,358
52,535,147,701
85,373,721,654
64,761,350,816
49,001,630,102
7,350,536,344
10,897,341,682
41,282,515,026
14,382,899,194
7,403,115,436
443,050
507,382

17

MLBI

18

MYOR

19

TOTO

2012
2013
2014
2010
2011
2012
2013
2014
2010
2011
2012
2013
2014

453,405
1,171,229
794,883
118,980,656,482
92,371,381,028
139,384,794,284
1,013,558,238,779
409,824,768,594
193,797,649,353
64,737,689,538
63,259,714,619
236,557,513,162
293,803,908,949

MAST
PENGARUH ROA, LEV, TA, PBV D
PADA PERUSAHAAN

ROA

LEV
TOTAL ASET

ROA

TOTAL HUTANG

5,585,852
6,964,227
7,786,904
12,617,678
13,369,489
484,252,555
516,649,305
574,108
680,685,060.00
774,891,087.00
708,583,733
696,166,676
745,306,835
867,040,802
991,947,134
854,109,991
928,290,993
1,074,691,476
1,190,054,288
1,236,247,525
204,470,482,995

1,482,705
2,241,333
2,812,785
3,058,924
4,244,369
152,743,550
162,169,217
186,620,000,000
283,831,895
345,775,482

273,893,467,429
343,601,504,089
411,348,790,570
30,741,679
39,088,705
41,509,325
50,770,251
58,220,600
10,371,567
11,554,143
12,869,793
15,350,754
16,042,897
20,525,123
19,376,343

81,915,660,390
105,893,942,734
138,149,558,606
9,421,403
14,537,777
14,903,612
21,353,980
24,991,880
6,844,970
7,123,318
7,391,409
9,626,411
10,059,605
10,309,671
9,174,554

190,482,809
227,473,881
207,654,572
195,027,928
233,144,997
275,351,336
273816042
79,271,063,174

26,247,527
27,404,594
28,380,630
13,361,313
15,222,857
17,819,884
21,267,470
24,910,211
347,473,054,455
355,579,995,944
312,342,760,278
314,746,644,499
349,894,783,575
389,007,411,195
544,282,443,363
612,224,219,835
765,881,409,376
897,281,657,710
769,815,852,287
1,139,715,256,754
1,664,779,356,215
2,196,518,364,473
2,282,666,078,493

12,939,107
13,249,559
14,882,516
3,999,132
4,513,084
5,835,523
8,001,739
9,870,264
54,228,711,548
64,993,639,171
70,313,908,037
89,003,869,709
86,443,556,430
309,301,526,997
438,219,669,509
483,005,957,440
639,563,606,250
751,439,553,825

8,266,417
10,961,464
14,917,590
15,730,435
7,032,496,663,288
8,274,554,112,840
9,417,957,180,958
11,315,061,275,026
12,425,032,367,729
303,899,974,798
365,815,749,593
433,497,042,140
498,567,897,161
600,102,716,315
78,200,046,845
98,019,132,648
128,547,715,366
141,697,598,705
139,915,598,255
1,137,082
1,220,813

4,481,070,517,070
6,198,137
9,672,368
10,440,441
1,260,361,432,719
1,758,619,054,414
2,046,313,566,061
2,815,103,309,451
2,607,556,689,283

443,652,749,965
454,347,526,616
443652749965

1,152,048
1,782,148
2,231,051
4,399,191,135,535
4,301,357,512,841
8,302,506,241,903
9,710,223,454,000
10,291,108,029,334
1,091,583,115,098
1,339,570,029,820
1,423,730,135,600
1,746,177,682,568
2,027,288,693,678

2,358,692,152,789
2,168,929,956,263
5,234,655,914,665
5,816,323,334,823
6,190,553,036,545
460,601,074,226
579,028,772,664
599,929,163,825
710,527,268,893
796,096,371,054

MASTER TABEL
OA, LEV, TA, PBV DAN DPR TERHADAP PERATAAN LABA
ADA PERUSAHAAN MANUFAKTUR 2010-2014

LEV

UKURAN PERUSAHAAN
TOTAL AKTIVA

LEV

TOTAL AKTIVA

5,585,852
6,964,227
7,786,904
12,617,678
13,369,489
484,252,555
516,649,305

5,585,852
6,964,227
7,786,904
12,617,678
13,369,489
484,252,555
516,649,305

680,685,060.00
774,891,087.00
708,583,733
696,166,676
745,306,835
867,040,802
991,947,134
854,109,991
928,290,993
1,074,691,476
1,190,054,288
1,236,247,525
204,470,482,995

###
###
###
###
###
###
###
###
###
1,074,691,476
1,190,054,288
###
###

273,893,467,429
343,601,504,089
411,348,790,570
30,741,679
39,088,705
41,509,325
50,770,251
58,220,600
10,371,567
11,554,143
12,869,793
15,350,754
16,042,897
20,525,123
19,376,343

###
###
###
30,741,679
39,088,705
41,509,325
50,770,251
58,220,600
10,371,567
11,554,143
12,869,793
15,350,754
16,042,897
###
###

26,247,527
27,404,594
28,380,630
13,361,313
15,222,857
17,819,884
21,267,470
24,910,211
347,473,054,455
355,579,995,944
312,342,760,278
314,746,644,499
349,894,783,575
389,007,411,195
544,282,443,363
612,224,219,835
765,881,409,376
897,281,657,710
769,815,852,287
1,139,715,256,754
1,664,779,356,215
2,196,518,364,473
2,282,666,078,493

###
###
###
###
###
###
###
###
###
###
312,342,760,278
314,746,644,499
###
###
###
###
###
###
###
###
###
###
###

8,266,417
10,961,464
14,917,590
15,730,435
7,032,496,663,288
8,274,554,112,840
9,417,957,180,958
11,315,061,275,026
12,425,032,367,729
303,899,974,798
365,815,749,593
433,497,042,140
498,567,897,161
600,102,716,315
78,200,046,845
98,019,132,648
128,547,715,366
141,697,598,705
139,915,598,255
1,137,082
1,220,813

###
###
###
###
7,032,496,663,288
8,274,554,112,840
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

1,152,048
1,782,148
2,231,051
4,399,191,135,535
4,301,357,512,841
8,302,506,241,903
9,710,223,454,000
10,291,108,029,334
1,091,583,115,098
1,339,570,029,820
1,423,730,135,600
1,746,177,682,568
2,027,288,693,678

###
###
2,231,051
4,399,191,135,535
4,301,357,512,841
8,302,506,241,903
9,710,223,454,000
10,291,108,029,334
1,091,583,115,098
1,339,570,029,820
1,423,730,135,600
###
###

UKURAN PERUSAHAAN
Ln (TOTAL AKTIVA)

PBV
HARGA SAHAM
17,850
3,400
3,650
4,200
44,000
60,000
1,060
1,105
120,000
111,500
255,000
380,000
390,000
1,170
1,150
1,690
2,200
1690

2,300
3,000
2,225
1,680
1,425
28,150
39,000

BOOK VALUE
TOTAL EKUITAS
4,103,147
4,722,894
4,974,119
9,558,754
9,859,130
331,508,965
354,480,088
396,853,165
429,115,605
593,358,786
572,935,427
598,211,513
676,557,993
764,473,253
640,602,050
727,917,390
841,546,479
914,702,952
962,431,483
10,652,265,774
191,977,807,039
237,707,561,355
273,199,231,964
21,320,276
24,550,928
26,605,713
29,416,271
33,228,720
3,526,597
4,430,825
5,478,384
5,724,782
5,983,292
10,215,452
19,376,343

4,675
5,200

210
475
295
375
315
360,000
540,000
450,000
600,000
350,000
10,500
3,500
1,600
2,675
2,072
3,825
6,100
1,220
950
3,250
3,400
1,060
1,250
1,830
3,800
5,250
10400
12,000
9,300
4,800
5,000
10,500
8,000
6,450

13,308,420
14,155,305
13,498,114
9,362,181
10,709,773
11,984,361
13,265,731
15,039,947
293,244,352,907
209,586,357,773
242,028,852,241
225,742,774,790
263,451,227,145
79,705,884,198
106,062,773,854
129,218,262,395
126,317,803,126
145,842,103,885
226,351,552,268
632,249,053,230
1,136,572,861,829
1,752,864,614,508
1,828,318,551,877
3,785,346,407,820
40,088,108,408,010
5,245,222
5,289,994
5,373,784
6,214,818
7,371,643,614,897.00
8,499,957,965,575.00
9,817,475,678,446
259,928,517,672
302,060,465,373
371,829,387,027
415,784,337,843
443,978,957,043
46,785,338,474
57,202,680,156
97,525,195,182
110,468,094,376
115,951,209,812
471,368
530,268

719,000
1,200,000
424,600
14,250
20,000
26,000
20,900

3,975
7,700
3,975

329,853
987,533
553,797
1,991,294,908,556
3,571,541,921,132
3,067,850,327,238
3,893,900,119,177
4,100,554,992,789
630,982,040,872
670,541,257,156
823,800,971,775
1,035,650,413,675
1,231,192,322,624

BOOK VALUE
JUMLAH SAHAM
771,157,280
3,855,786,400
3,855,786,400
3,855,786,400
4,819,733,000

1,120,000,000
1,120,000,000
1,120,000,000
1,120,000,000
1,115,925,300
559,020,000

1,924,088
1,924,088
1,924,088
1,924,088
1,924,088
3,485
3,485

BV

PBV

315
525
656
2,071,732,660
2,128,039,634
10,640,198,170
10,640,198,170
9,374
9,375
46,875
46,875
46,875
52,016
52,016
52,016
52,016
52,016
9,600,000
9,600,000
9,600,000
9,600,000
9,600,000
21.070.000
21.070.000

21,070,000
21,070,000
21,070,000
766.584.000
766.584.000
894,347,989
894,347,989

Dividen
461,152,053,440
456,525,109,760
404,857,572,000
419,316,771,000
402,447,705,500
28,141,161
30,705,408
34,319,952
38,862,117
152,095,561
171,895,005
187,830,906
191,869,037
144,831,127
25,200,000
33,600,000
35,280,000
52,640,000
4,640,000
1677060000
4,743,812,859
5,386,394,863
6,050,898,969
1,250,657
1,727,450
1,924,088
1,539,270
1,539,270
59,097
44,622
34,770
93,873
34,799
3,352,995
12,053,250

DPR
DPS
Jumlah Saham Beredar
771,157,280
3,855,786,400
3,855,786,400
3,855,786,400
4,819,733,000

1,120,000,000
1,120,000,000
1,120,000,000
1,120,000,000
1,115,925,300
559,020,000

1,924,088
1,924,088
1,924,088
1,924,088
1,924,088
3,485
3,485

DPS

6,793,605
9,945,027
10,650,690
144,355
676,391
985,431
1,084,557
185,000
2,904,849,877
48,435,607,389
91,546,184,457
38,757,163,920
9,688,367,980

7,920,000,000

9,062,695,469
32,899,219
35,389,916,000
147,120,640,588
51,661,199,815
756,182
159,604
212,804
106,402
234,375,610,551
549,527,564,394
890,627,320,090
890,627,320,090
796,877,075,870
6,406,073,525
10,204,577,000
15,332,542,500
20,557,419,062
20525197750
288,691,575
467,731,875
700,925,450
1,123,104,535
2,158,305,750
311,431
446,940

972,204,500
972,204,500
972,204,500
972,204,500
972,204,500
158,400,000
158,400,000
158,400,000

315
525
656
2,071,732,660
2,128,039,634
10,640,198,170
10,640,198,170
9,374
9,375
46,875
46,875
46,875
52,016
52,016
52,016
52,016
52,016
9,600,000
9,600,000
9,600,000
9,600,000
9,600,000
21.070.000
21.070.000

651,311
505,528
1,219,895

99,655,920,000
182,714,320,000
205,700,037,470
59,384,144,355
32,921,422,000
42,374,549,430
148,219,335,698

21,070,000
21,070,000
21,070,000
766.584.000
766.584.000
894,347,989
894,347,989

Laba Bersih

EPS
Jumlah Saham Beredar
771,157,280
3,855,786,400
3,855,786,400
3,855,786,400
4,819,733,000

1,120,000,000
1,120,000,000
1,120,000,000
1,120,000,000
1,115,925,300
559,020,000

1,924,088
1,924,088
1,924,088
1,924,088
1,924,088
3,485
3,485

EPS

972,204,500
972,204,500
972,204,500
972,204,500
972,204,500
158,400,000
158,400,000
158,400,000

315
525
656
2,071,732,660
2,128,039,634
10,640,198,170
10,640,198,170
9,374
9,375
46,875
46,875
46,875
52,016
52,016
52,016
52,016
52,016
9,600,000
9,600,000
9,600,000
9,600,000
9,600,000
21.070.000
21.070.000

21,070,000
21,070,000
21,070,000
766.584.000
766.584.000
894,347,989
894,347,989

DPR