Sie sind auf Seite 1von 44

Financial Highlight (Media Nusantara Citra Tbk)

In Million of Rupiah
2016 2015
Net Revenues 6,730,276 6,444,935
Gross Profit 3,855,525 3,584,328
Income from Operation 2,331,933 2,194,200
Net Income for the year 1,482,955 1,276,968
Net Income for the year attribute to:
Owners of the Parents Entity 1,368,677 1,185,670
Non-Controlling Interest 114,278 91,298
Earnings Per Share 98.88 84.26
Number Comprehensive Outstanding 14,276,103,500 14,276,088,500
Total Comprehensive Income 1,545,294 1,262,680
Total Comprehensive Income Attribute to:
Owners of the Parent Entity 1,429,732 1,167,579
Non-Controlling Interest 115,562 95,101
Market Capitalization 25,054,562 26,482,144

Net Working Capital 2,439,271 6,687,046


Total Investment 1,553,190 1,394,683
Total Assets 14,239,867 14,474,557
Total Liabilities 4,752,769 4,908,164
Total Equity 9,487,098 9,566,393
In Million of Rupiah
2014 2013 2012
6,665,978 6,522,347 6,265,260
3,852,597 3,671,690 3,408,603
2,601,971 2,560,264 2,214,814
1,882,204 1,809,842 1,763,019

1,760,766 1,691,172 1,657,087


121,438 118,670 105,932
125.67 120.73 119.15
14,276,088,500 14,099,463,000 13,956,126,500
1,857,805 1,791,090 1,781,284

1,734,563 1,672,420 1,675,352


123,242 118,670 105,932
36,261,265 37,011,090 33,843,607

7,777,899 5,205,337 5,516,574


1,443,323 916,134 887,036
13,610,122 9,615,280 8,960,942
4,209,791 1,871,706 1,663,780
9,400,331 7,743,574 7,297,162
In Million of Rupiah
2016 2015
Net Revenues 6,730,276 6,444,935
Gross Profit 3,855,525 3,584,328
Income from Operation 2,331,933 2,194,200
Net Income for the year 1,482,955 1,276,968
Net Income for the year attribute to:
Owners of the Parents Entity 1,368,677 1,185,670
Non-Controlling Interest 114,278 91,298
Earnings Per Share 98.88 84.26
Number Comprehensive Outstanding 14,276,103,500 14,276,088,500
Total Comprehensive Income 1,545,294 1,262,680
Total Comprehensive Income Attribute to:
Owners of the Parent Entity 1,429,732 1,167,579
Non-Controlling Interest 115,562 95,101
Market Capitalization 25,054,562 26,482,144

Net Working Capital 2,439,271 6,687,046


Total Investment 1,553,190 1,394,683
Total Assets 14,239,867 14,474,557
Total Liabilities 4,752,769 4,908,164
Total Equity 9,487,098 9,566,393
Change % Change

285,341 4.43%
271,197 7.57%
137,733 6.28%
205,987 16.13%
0
183,007 15.43%
22,980 25.17%
15 17.35%
15,000 0.00%
282,614 22.38%
0
262,153 22.45%
20,461 21.52%
-1,427,582 -5.39%
0
-4,247,775 -63.52%
158,507 11.37%
-234,690 -1.62%
-155,395 -3.17%
-79,295 -0.83%
Year-to-Year Income Statements Analysis

In Million of Rupiah
2016 2015 2014
Net revenues 6,730,276 6,444,935 6,665,978
Cost of sales and revenues 2,874,751 2,860,607 2,813,381
Gross profit 3,855,525 3,584,328 3,852,597
Selling and administrative expense 1,523,592 1,390,128 1,250,626
Income from operation 2,331,933 2,194,200 2,601,971
Other (income) expense, net 179,001 513,422 59,829
Income before income taxes 2,152,932 1,680,778 2,542,142
Income tax benefit (expenses) (669,977) (403,810) (659,938)
Net income for the year 1,482,955 1,276,968 1,882,204

In Million of Rupiah
Change
2016 2015
Net revenues 6,730,276 6,444,935 285,341
Cost of sales and revenues 2,874,751 2,860,607 14,144
Gross profit 3,855,525 3,584,328 271,197
Selling and administrative expense 1,523,592 1,390,128 133,464
Income from operation 2,331,933 2,194,200 137,733
Other (income) expense, net 179,001 513,422 (334,421)
Income before income taxes 2,152,932 1,680,778 472,154
Income tax benefit (expenses) (669,977) (403,810) (266,167)
Net income for the year 1,482,955 1,276,968 205,987
of Rupiah
2013 2012
6,522,347 6,265,260
2,850,657 2,856,657
3,671,690 3,408,603
1,111,426 1,193,789
2,560,264 2,214,814
166,735 (45,894)
2,393,529 2,260,708
(583,687) (497,689)
1,809,842 1,763,019

% Change

4.43%
0.49%
7.57%
9.60%
6.28%
-65.14%
28.09%
65.91%
16.13%
Common-Size Financial Statement Analysis

In Million of Rupiah
2016 2015 2014
Net revenues 6,730,276 6,444,935 6,665,978
Cost of sales and revenues 2,874,751 2,860,607 2,813,381
Gross profit 3,855,525 3,584,328 3,852,597
Selling and administrative expense 1,523,592 1,390,128 1,250,626
Income from operation 2,331,933 2,194,200 2,601,971
Other (income) expense, net 179,001 513,422 59,829
Income before income taxes 2,152,932 1,680,778 2,542,142
Income tax benefit (expenses) (669,977) (403,810) (659,938)
Net income for the year 1,482,955 1,276,968 1,882,204

In Million of Rupiah
2016 2015 2014
Net revenues 100.00 100.00 100.00
Cost of sales and revenues 42.71 44.39 42.21
Gross profit 57.29 55.61 57.79
Selling and administrative expense 39.52 38.78 32.46
Income from operation 17.77 16.83 25.33
Other (income) expense, net 2.66 7.97 0.90
Income before income taxes 15.11 8.86 24.44
Income tax benefit (expenses) -9.95 -6.27 -9.90
Net income for the year 5.15 2.60 14.54

For Media Nusantara Tbk there have been some fluctuation for earned the net income. The situation from 2012 to 2013 is improving slowl
n of Rupiah
2013 2012
6,522,347 6,265,260
2,850,657 2,856,657
3,671,690 3,408,603
1,111,426 1,193,789
2,560,264 2,214,814
166,735 (45,894)
2,393,529 2,260,708
(583,687) (497,689)
1,809,842 1,763,019

n of Rupiah
2013 2012
100.00 100.00
43.71 45.60
56.29 54.40
30.27 35.02
26.02 19.38
2.56 -0.73
23.47 20.11
-8.95 -7.94
14.52 12.17

rom 2012 to 2013 is improving slowly around Rp2.35 million, and from 2013 to 2014 have increased slightly around Rp0.02 million. In other hand, in 20
d Rp0.02 million. In other hand, in 2015 a signifcant drop happened of Rp11.94 million. This is the worst condition among the years. After dropping in 2
mong the years. After dropping in 2015, Media Nusantara Tbk show for trying to make stable the situation by going up the net income in 2016.
p the net income in 2016.
Statement of Financial Position (Media Nusantara Citra Tbk)

31 December 2016 31 December 2015


Assets
Current assets
Cash and cash equivalents 499,174 398,456
Current financial assets
Current financial assets at fair 478,108 1,048,863
value through profit or loss
Current financial assets held-to- 68,489 77,995
maturity investments
Accounts receivable
Trade receivables third parties 2,681,419 2,748,100
Trade receivables related parties 242,489 272,173
Other receivables third parties 86,994 349,217
Other receivables related parties 42,814 25,819
Total accounts receivable 3,053,716 3,395,309
Current inventories
Current inventories 1,950,303 1,593,231
Current advances
Other current advances 561,295 1,110,362
Current prepaid taxes 26,925 102,635
Total current assets 6,638,010 7,726,851
Non-current assets
Other non-current receivables
Other non-current receivables 2,400
third parties
Investments in subsidiaries, joint
ventures and associates
Investments in associates 60,287 85,736
Non-current advances
Non-current advances on 345,258 251,039
investments
Non-current financial assets
Non-current financial assets 1,147,645 1,040,536
available-for-sale
Other non-current financial 17,372
assetstax assets
Deferred 294,524 277,316
Property, plant and equipment 4,824,369 4,145,497
Goodwill 407,646 407,646
Intangible assets other than 413,806 441,244
goodwill
Non-current tax amnesty assets 17,805
Other non-current non-financial 90,517 78,920
assets
Total non-current assets 7,601,857 6,747,706
Total assets 14,239,867 14,474,557
Liabilities and equity
Liabilities
Current liabilities
Short-term loans 55,672 65,565
Trade payables third 297,000 425,861
parties
Trade payables related 52,272 85,024
Other parties
payables
Other payables third 48,850 85,291
parties
Other payables related 36,441 7,145
Current parties
accrued expenses 107,962 143,368
Taxes payable 136,557 140,096
Current unearned revenue 55,391 36,251
Current maturities of long-term
liabilities
Current maturities of bank 3,373,221 42,520
loans
Current maturities of 35,373 8,684
finance lease liabilities
Total current liabilities 4,198,739 1,039,805
Non-current liabilities
Deferred tax liabilities 982 4,591
Long-term liabilities net of
current maturities
Long-term bank loans 251,960 3,649,072
Long-term finance lease 72,521 32,062
liabilities
Non-current advances from
customers
Non-current advances 2,729 1,881
from customers related
Long-termpartiespost-employment 224,351 179,838
benefit obligations
Other long-term liabilities 1,487 915
Total non-current liabilities 554,030 3,868,359
Total liabilities 4,752,769 4,908,164
Equity
Equity attributable to equity owners
of parent entity
Common stocks 1,427,610 1,427,609
Additional paid-in capital 2,698,294 2,675,524
Treasury stocks (1,754,328) (721,922)
Stock options 22,796 3,500
Other components of equity (36,437) (98,280)
Retained earnings (deficit)
Appropriated retained 7,000 6,000
earnings
Unappropriated retained 6,453,202 5,673,366
earnings
Total equity attributable to equity 8,818,137 8,965,797
owners of parent entity
Proforma equity
Non-controlling interests 668,961 600,596
Total equity 9,487,098 9,566,393
Total liabilities and equity 14,239,867 14,474,557

Statement of Profit or Loss and Other Comprehensive Income (Media Nusantara C

31 December 2016 31 December 2015


Sales and revenue 6,730,276 6,444,935
Cost of sales and revenue (2,874,751) (2,860,607)
Total gross profit 3,855,525 3,584,328
General and administrative expenses (1,523,592) (1,390,128)
Finance income 62,226
Finance costs (193,744) (195,588)
Gains (losses) on changes in foreign 44,363 (314,839)
exchange rates
Share of profit (loss) of associates (25,202) (7,916)
accounted for using equity method
Other income 35,897 62,226
Other gains (losses) (40,315) (57,305)
Total profit (loss) before tax 2,152,932 1,680,778
Tax benefit (expenses) (669,977) (403,810)
1,482,955 1,276,968
Total profit (loss) from continuing operations
Total profit (loss) 1,482,955 1,276,968

Other comprehensive income that will not


be reclassified to profit or loss, after tax

Other comprehensive income for 496 21,766


remeasurement of defined benefit
obligation, after tax
Other comprehensive income that may
be reclassified to profit or loss, after tax
Gains (losses) on exchange 61,843 (36,054)
differences on translation, after tax
Total other comprehensive income, after 62,339 (14,288)
tax
Total comprehensive income 1,545,294 1,262,680
Profit (loss) attributable to
Profit (loss) attributable to parent entity 1,368,677 1,185,670
Profit (loss) attributable to non-controlling 114,278 91,298
interests
Comprehensive income attributable to
Comprehensive income attributable to 1,429,732 1,167,579
parent entity
Comprehensive income attributable to 115,562 95,101
non-controlling interests
Basic earnings per share attributable to
equity owners of the parent entity
Basic earnings (loss) per share 13,842.00 14,071.00
from continuing operations
Diluted earnings (loss) per share
Diluted earnings (loss) per share 13,842.00 14,071.00
from continuing operations
Nusantara Citra Tbk) Type of Ratio

31 December 2014 31 December 2013


Liquidity
Current ratio
1,132,001 574,761 Acid-test ratio
Collection period
1,746,607
Days to sell inventory
140,584 1,431,579

Capital Structure and Solvency


2,625,782 2,348,192 Total debt to equity
368,479 364,026 Long-term debt to equity
205,478 302,209 Times interest earned
15,737 47,101
3,215,476 3,061,528 Return on Investment
Return on assets
1,634,832 1,332,726 Return on common equity

760,692 384,269 Operating Performance


39,983 26,965 Gross profit margin
8,670,175 6,811,828 Operating profit margin (pretax)
Net profit margin

7,200
Assets Utilization

Cash turnover
92,313 Accounts receivable turnover
Inventory turnover
278,341
Working capital turnover
PPE turnover
1,056,412
Total assets turnover
16,257
50,500 Market Measures
2,659,203 1,542,677 Price-to-earnings
249,112 Earnings yield
415,244 Divident yield
Divident payout rate
115,365
Price-to-book
4,939,947 2,803,452
13,610,122 9,615,280

25,773
327,705
75,469

67,948 Market measures?????


3,818
105,494
244,038
12,355

21,260
8,416

892,276 1,606,491

3,833

3,135,397
8,503

2,612

166,105

1,065
3,317,515 265,215
4,209,791 1,871,706

1,427,609
2,678,606
(495,427)
3,500
(62,226)

5,000
5,358,611
8,915,673
484,658
9,400,331 7,743,574
13,610,122 9,615,280

Income (Media Nusantara Citra Tbk)

31 December 2014 31 December 2013


6,665,978 6,522,347
(2,813,381) (2,850,657)
3,852,597 3,671,690
(1,250,626) (1,111,426)
86,422 30,692
(58,229) (41,044)
(77,244) 133,713

(6,175) (4,053)

(4,603) (18,617)
2,542,142 2,393,529
(659,938) (583,687)
1,882,204 1,809,842

1,882,204 1,809,842

8,092

(32,491)

(24,399)

1,857,805 1,791,090

1,760,766
121,438

1,734,563

123,242
125.76

125.76
Year
Formula

2016 2015

Current assets/Current liability 1.58 7.43


(Current assets-Current Inventory)/Current liability 1.12 5.90
Average accounts receivable/(Sales/360) 172.48 184.63
Average inventory/(Cost of sales/360) 221.88 203.12

Total liabilities/Shareholder's equity 0.50 0.51


Long-term liabilities/Shareholder's equity
Income before income taxes and interest expense/Interest expense

(Net income+interest expense)/Average total assets


Net income/Average shareholder's equity

(Sales-Cost of sales)/Sales 0.57 0.56


Income from operations/Sales 0.35 0.34
Net income/Sales 0.22 0.20

Sales/Average cash and cash equivalent 14.996 8.42


Sales/Average accounts receivables 2.09 1.95
Cost of sales/Average inventory 1.62 1.77
Sales/Average working capital 1.47 0.89
Sales/Average PPE 1.50 1.89
Sales/Average total assets 0.47 0.46

Market price per share/Earnings per share


Earnings per share/Market price per share
Cash dividends per share/Market price per share
Cash dividends per share/Earnings per share
Market price per share/Book value per share
Year
2016 2015
Closing market price per share 1,755 1,755
Earnings per share 98.88 84.26
Cash dividend 587,053 887,878
Year

2014

9.72
7.88
169.50 days
189.86 days

0.45

0.58
0.02
0.03

7.81
2.12
1.90
1.03
3.17
0.57
Year
2014
2,582
125.67
496,786
Statement of Financial Position (Visi Media Asia Tbk) in thousand

31 December 2016 31 December 2015


Assets
Current assets
Cash and cash equivalents 37,624,879 64,919,874
Short-term investments 45,750,000 120,658,879
Current restricted funds 10,449,201 14,587,417
Accounts receivables
Trade receivables third parties 970,868,397 580,473,998
Trade receivables related parties 8,509,164 7,788,752
Other receivables third parties 14,905,402 32,059,981
Other receivables related parties 1,466,790 1,260,452
Total accounts receivables 995,749,753 621,583,183
Current inventories
Current inventories 509,448,125 366,443,815
Current prepaid expenses 19,582,339 13,313,051
Other current non-financial assets 1,109,513,162 917,499,727
Total current assets 2,728,117,459 2,119,005,946
Non-current assets
Non-current restricted funds 66,329,280
Other non-current receivables
Other non-current receivables related parties 643,201,534 636,035,260
Investments in subsidiaries, joint ventures and
associates
Investments in associates 1,023,530 2,938,184
Non-current advances
Non-current advances on purchase of property, 1,896,541,866 1,852,272,545
plant and equipment
Non-current derivative financial assets 17,830,795 3,956,792
Deferred tax assets 34,009,327 20,205,170
Property, plant and equipment 839,013,472 857,263,118
Non-current claims for tax refund 13,707,569 33,404,470
Goodwill 606,843,129 600,722,016
Other non-current non-financial assets 56,262,486 14,004,340
Total non-current assets 4,108,433,708 4,087,131,175
Total assets 6,836,551,167 6,206,137,121
Liabilities and equity
Liabilities
Current liabilities
Trade payables
Trade payables third parties 6,370,027 1,729,750
Trade payables related parties 321,000,987 242,909,095
Other payables
Other payables third parties 5,741,107 6,722,034
Current advances from customers
Current advances from customers third 52,839,227 32,824,815
parties
Current accrued expenses 123,129,282 108,818,355
Taxes payable 300,837,367 502,483,677
Current maturities of long-term liabilities
Current maturities of bank loans 213,566,268 609,624,668
Current maturities of consumer financing 5,034,778 3,941,529
payables
Total current liabilities 1,028,519,043 1,509,053,923
Non-current liabilities
Deferred tax liabilities 602,021
Non-current due to related parties 1,295,340 1,600,154
Long-term liabilities net of current maturities
Long-term bank loans 2,989,927,752 2,399,626,369
Long-term consumer financing payables 6,783,726 3,762,655
Long-term post-employment benefit obligations 182,775,795 134,372,518
Total non-current liabilities 3,180,782,613 2,539,963,717
Total liabilities 4,209,301,656 4,049,017,640
Equity
Equity attributable to equity owners of parent entity
Common stocks 1,803,512,716 1,803,512,716
Additional paid-in capital 481,181,053 469,305,278
Reserve of remeasurements of defined benefit (33,270,109)
plans
Other components of equity (19,140,700)
Retained earnings (deficit)
Unappropriated retained earnings (151,766,783) (560,406,580)
Total equity attributable to equity owners of 2,099,656,877 1,693,270,714
parent entity
Non-controlling interests 527,592,634 463,848,767
Total equity 2,627,249,511 2,157,119,481
Total liabilities and equity 6,836,551,167 6,206,137,121

Statement of Profit or Loss and Other Comprehensive Income (Visi Media Asia Tbk) in million

31 December 2016 31 December 2015


Sales and revenue 2,685,707,668 2,108,743,624
Cost of sales and revenue (865,299,224) (717,575,321)
Total gross profit 1,820,408,444 1,391,168,303
General and administrative expenses (1,064,127,837) (868,568,212)
Income from operation 756,280,607 522,600,091
Other (income) expense, net (112,703,671) (868,585,619)
Income before income taxes 643,576,936 (345,985,528)
Income tax benefit (expenses) (166,572,403) (136,305,385)
Net income for the year 477,004,533 (482,290,913)
Type of Ratio

Liquidity
Current ratio
Acid-test ratio
Collection period
Days to sell inventory

Capital Structure and Solvency


Total debt to equity
Long-term debt to equity
Times interest earned

Return on Investment
Return on assets
Return on common equity

Operating Performance
Gross profit margin
Operating profit margin (pretax)
Net profit margin

Assets Utilization

Cash turnover
Accounts receivable turnover

Inventory turnover

Working capital turnover


PPE turnover
Total assets turnover

Market Measures
Price-to-earnings
Earnings yield
Divident yield
Divident payout rate
Price-to-book
Year
Formula
2016

Current assets/Current liability 2.65


(Current assets-Current Inventory)/Current liability 2.16
Average accounts receivable/(Sales/365) 110.20 days
Average inventory/(Cost of sales/365) 185.24 days

Total liabilities/Shareholder's equity 1.60


Long-term liabilities/Shareholder's equity
Income before income taxes and interest expense/Interest expense

(Net income+interest expense)/Average total assets


Net income/Average shareholder's equity

(Sales-Cost of sales)/Sales 0.68


Income from operations/Sales 0.28
Net income/Sales 0.18

Sales/Average cash and cash equivalent 52.381


Sales/Average accounts receivables 3.32

Cost of sales/Average inventory 1.98

Sales/Average working capital


Sales/Average PPE 3.17
Sales/Average total assets 0.41

Market price per share/Earnings per share


Earnings per share/Market price per share
Cash dividends per share/Market price per share
Cash dividends per share/Earnings per share
Market price per share/Book value per share

Year
2016
Closing market price per share
Earnings per share
Cash dividend
Statement of financial position (SCMA)
31 December 2016
Assets
Current assets
Cash and cash equivalents 454,731,888
Trade receivables
Trade receivables third parties 1,466,722,274
Trade receivables related parties 17,580,860
Other receivables
Other receivables third parties 39,855,086
Other receivables related parties 9,353,492
Current inventories
Current inventories 689,290,667
Current advances and prepaid expenses 162,552,492
Current prepaid taxes 112,094,110
Total current assets 2,952,180,869
Non-current assets
Advances for purchase of fixed assets 25,516,022
Investments accounted for using equity method
Investments in associates 26,245,102
Long term investment 98,623,500
Deferred tax assets 87,652,859
Prepaid long term rent 147,672,055
Property, plant and equipment 966,766,368
Non-current claims for tax refund 26,188,879
Intangible assets other than goodwill 457,208,041
Other non-current assets 32,558,246
Total non-current assets 1,868,431,072
Total assets 4,820,611,941
Liabilities and equity
Liabilities
Current liabilities
Trade payables third parties 237,118,103
Trade payables related parties 8,796,217
Other payables third parties 135,889,840
Other payables related parties 3,614,238
Current accrued expenses 279,686,239
Taxes payable 95,026,700
Current maturities due to a related party 206,227,082
Current maturities of consumer financing 618,847
Other payables
current liabilities 23,490,334
Total current liabilities 990,467,600
Non-current liabilities
Non-current due to related parties
Long-term consumer financing payables 470,361
Long-term post-employment benefit obligations 124,265,824
Total non-current liabilities 124,736,185
Total liabilities 1,115,203,785
Equity
Issued and fully paid shares 731,080,062
Additional paid-in capital 278,632,812
Treasury stocks 40,801
Other comprehensive of equity 28,900,179
Appropriated retained earnings 14,000,000
Unappropriated retained earnings 2,373,980,793
Non-controlling interests 278,855,111
Total equity 3,705,408,156
Total liabilities and equity 4,820,611,941

Statement of Profit or Loss and Other Comprehensive Income

31 December 2016
4,524,135,762

Net revenue
1,782,449,717

Program and broadcasting expense


738,347,991

Operating expense
12,372,818

Other operating income


12,369,008

Other operating expense


2,003,341,864

Income from operations

Finance income 46,895,198


Share of profit (loss) of associated companies 1,851,589
Finance costs 28,536,786
Income before income tax expense 2,023,551,865
Income tax expense 509,922,953
Income for the year after merging entities income adjustment 1,513,628,912
Merging entities income 2,484,300
Income for the year before merging entities income adjustment 1,511,144,612
Other comprehensive income 9,467,664
Total comprehensive income for the year 1,501,676,948
Owners of the parent entity 1,500,932,148
Non-controlling interest 10,212,464
Income for the year before merging entities income attributed 1,511,144,612
Owners of the parent entity 1,493,436,987
Non-controlling interest 8,239,961
Total comprehensive income for the year attributed 1,501,676,948

Basic earnings per share attributable to owner of the parent entity 102.65
MA)
31 December 2015

685,721,894

1,358,070,660
22,195,826

27,217,750
4,387,948

532,656,198
145,024,193
68,225,069
2,843,499,538

19,504,896

24,393,513

73,324,888
146,894,744
962,114,344
16,422,949
449,889,412
29,919,292
1,722,464,038
4,565,963,576

138,238,662
16,829,725
104,592,551
124,377
271,985,342
133,887,909
148,237,730
1,322,905
45,250,466
860,469,667

205,764,012
928,288
85,125,897
291,818,197
1,152,287,864

731,080,062
278,306,317
40,801
36,395,340
13,000,000
2,087,622,139
267,312,655
3,413,675,712
4,565,963,576

hensive Income

31 December 2015
4,237,979,643
1,526,191,345
700,939,445
14,136,677
10,437,309
2,014,548,221

67,178,234
218,181
43,041,587
2,038,466,687
513,469,780
1,524,996,907
3,411,304
1,521,585,603
17,659,276
1,539,244,879
1,523,524,239
1,938,636
1,521,585,603
1,540,528,369
1,283,490
1,539,244,879
104.20