Báo cáo tài chính hợp nhất quý 4 năm 2013 - Công ty Cổ phần Đầu tư Alphanam

Báo cáo tài chính hợp nhất quý 4 năm 2013 - Công ty Cổ phần Đầu tư Alphanam tài liệu, giáo án, bài giảng , luận văn, luậ...

DOANH NGHIEP

nh nshiQp: coNG TY cP DAU Tt/ ALPHANAM

ia chi: KHU cN pHO NOtA, TRt-rNG TRAC, vAN LAM, HUNG yEN

el: 0321 3980 386 - 04 3 569 0848 Fax: 04 35578420

Quy lV ndm 2013

I Bfrng cin tl6i k6 to{n

2 K0t qua hogt tlQng kinh doanh

3 86o c{o luu chuy6n tiirn tQ

4 Thuy6t minh brlo crio tii chinh

#:sCOTdG T

CO PHAN T]AU TU

&H,B}IANAh{

c0xc ry cO pnAN oAu rrIaLpHANAM

Khu c.ng nghiQp pfrO N5i A, x6 Tnmg Tr6c, huyQn VAn Lam, tinh Hmg y€n

gANc CAN o6r xr ToAN

T4i ngiy 31 thr{ng t2 ndm20t3

Eon vi tlnh:WD

il

llt fi6n vir c6c kho6n tuong tlucrng tidn

lh riA,

lz

ca"khoan tuong rtuong ti6n

lrr au kho6.n dAu tu tii chinh ngin h4n

ll Ddu tu ngdn h4n

12 Dy phdng giam girt dAu tu ngin h4n (*)

ll Phai thu khdch hdng

2 Trd trudc cho ngudi brin

3 Phai thu nQi bQ ngin han

4 Phei thu theo tii5n dQ k6 hoach HDXD

5 C6c khoin phii thu kh6c

6 Dg phdng phii thu ngin tr4n kh6 ddi (*)

IV Hing tdn kho

L Hangtdnkho

2 Dp phdng ginm gi6 hing tdn kho (*)

Y Tni sin ngin hgn kh6c

l Chi phf tri trudc ng6n trAn

2 Thui5 GTGT ttugc kh6u trir

l ThuiS vd c6c khoin phii thu Nhd nu6,c

L Tdi san nglin h4n khac

100

110

llt

lt2

120 t2t 129

130

t3l

132

133

134

135

139

r50

lsl

t52

154

158

140 t4t 149

v.01

v.02

v.03

v.04

v.05

1,178,347,949,529

20,727,477,426 9,927,477,426 10,800,000,000

77,911,571,144 77,914,407,344 (2,936,200)

648,599,796,950 625,630,143,2T

I

81,903,321,547 I

13,g07,63g

I

33,g76,6763051

(g2,g35,l51,glql

350,978,677,0g7 |

351,093,300,004 I

(119,622,,gfi)l 80,241,426,021I 487,421,071l 14,278,390t,262 I

6,939,530,956l|

s8,536.083.732 I

1,431,990,954,644

36,629,596,637 22,562,946,637 14,065,740,000

72,497,047,979 72,499,915,479 (2,767,600)

569,030,227,566l 534,547,057,579 I

78,474,059,7331

_t

I

44,615,51fiillt (88,606,404,g07,

699,55g,220,795],

699,559,220t,798 |

*,r*,rrr,*;ll

387,g58,255 ll

13,716,643373 ll 3,g44,573333

ll

36.216.796.s04 ll

ft

il

ti if rl

c6xc ry cO pnAx oAu IU^q.LpHANAM

Khu cdng q$iet pn6 N6,i A, x6 Tnmg Tr6c, huyQn VAn Lam, ttnh Htmg y6n

Bing cin adi M to6n (ti6p theo)

Donvi tlnh:

TAI SAN DAI H4.N

C6c khof,n phfli thu dii h4n

1 Phai thu ddi han cta khr{ch hing

2 V5n kinh doanh d tlon vi truc thu6c

Phdi thu ddi hpn nQi bQ

Phii thu ddi hpn khSc

Dg phdng phii thu dii h4n kh6 ddi (*)

II TAi sen c6 alnh

l Tdi san c6 ainn htu hinh

- NguyAn gid

- Gid tri hao mdn tfiy kii C)

l Tii san cO einfr thu0 tdi chinh

- NguyAn gid

- Gid tri hao mdn lfry kd C)

] Tii san cO Ainl vd hinh

- NguyAn gid

- Gid tri hao mdn lily kii e)

Chi phi x0y dpg co bin dd dang

II BAt dQng sin dAu tu

- Nguy€n gi6

- ci6 tri hao mdn lfiy k.5 (*)

C6c khoin dAu tu tii chinh dii han

l Ddu tu vao c6ng ty con

Ddu tu vdo cdng ty li6n k6t, t6n doanh

DAu tu dii hqn kh6c

Dy phdng gi6m gi6 dAu tu tii chinh ddi han (*)

Y Tni sin dAi hln khdc

1 Chi phi tritrufc ddi hqn

Tdi san thuii thu nhflp hoAn lai

Tdi sin ddi h4n kh6c

tqi th6 Thuong m4i

200

210

2tt

212 213 218 219

220

221

222 223 224 225 226 227 228 229 230

240 241 242

250 251 252 258 259

260 261 262 268

v.06 v.07

v.08

v.09

v.10

v.l I

v.t2

v.13

v.14 Y.2t

1,886,374,135,347

283,035,696,955 96,636,718,823 210,890,459,093

(1 14,25i,740,260) 2,988,009,607 4,798,554,322 (1,810,544,715) 149,894,822,984 150,557,461,504 (662,638,s20) 33,516,145,541

64,269,943,904 65,500,735,120 (1,230,791,216)

171,029,161,609

103,966,917,073 67,062,244,536_

27,732,781,925

27,290,060,565-442,721,360

1,340,306,550,954

2,051,657,369,796

306,021,738,372 117,779,519,274 241,524,985,736 (123,745,466, 3,721,629,583 4,798,554,322 (1,076,924,739, 150,026,412,785 150,750,729,985

(724, j 17,200, 34,494,176,730

9,204,704,414 10,077,389,298 (872,684,884

183,094,990,097

114,294,745,561 77,000,244,536 (9,200,000,000

21,242,417,346 20,641,163,986

601,253,360

1,532,093,519,557

CONG TY cO PHAN DAU TI.TALPHANAM

Khu c6ng n4iQp ptrO Ntii A, x6 Tnmg Tric, huyQn VIn L6m, tinh Hmg y6n

B6ng cf,n Odi k6 to6n (tii5p theo)

l Vay vd ng ngiin h4n

Phii trd nguoi brin

Nguoi mua tri ti6n tru6c

Thu6 vd c5c khoin phii nQp Nhd nu6c

Phii tri ngudi lao rlQng

Chi phi phii tr6

Phii tri ndi b0

Phdi trd theo ti6n <IQ k6 hoach HEXD

C6c khoin phii tri, phni nQp ngin h4n kh6c

10 Dp phdng phni trd ngin h4n

11 Qulkhenthu&ng, phric lgi

Ng dii h4n

1 Phei tre dei hqn ngudi b6n

Phai tre ddi han nQi b0

Phii tri ddi h4n kh6c

Vay vd ng ddi han

Thui5 thu nhQp ho6n lai phii tr6

Du phdng trg c6p m6t vipc ldm

Dg phdng ph6i tri ddi hqn

Doanh thu chua thlrc hiQn

VON CHU SO HUt]

t Viin chri sO hiiu

1 Vtin itAu tu cria chri sd hftu

Th6ng duv6n c6 phin

Viln khric cria chri sd hiru

C6 phi6u quy (*)

Ch6nh lQch it6nh el6lqitdi san

Chenh lQch fJ? si6 h6i doei

Qu! dAu tu ph6t triiin

QUI dU phdng tdi chinh

Qu! khic thuQc vtin chir sd httu

10 Lqi nhuQn sau thu6 chua ph6n ph5i

I Ngudn kinh phf vi quf kh6c

Lqr icu c6 ooxc rHrEU so

300

310

311

312

313

314 315 316 317 318 319 320 323

330

331

332 333 334 33s 336 337 338

400

4r0

4tt 412 413 414 415 416

417

418 419 420

430

1,117,311,11,0,725

1,013,596,997,002 391,790,159,992 342,114,731,110 88,400,727,120 40,909,979,904 6,222,646,993 17,96l,ggg,gg3

122,349,912,993 11,911,460,572 1,946,590,754

103,714,113,723_

6,102,120,047 67,432,303,179 16,619,945,477

13,559,745,021

1,772,541,471,093

1,772,541,471,093 1,924,944,130,000 74,155,920,000

4,649,596,131 435,097,979 5,914,670,142 (237,457,933,169)

174,8691502,069

1,325,995,619,273

1,251,399,012,629 542,452,991,054 212,755,360,040 298,624,599,235 37,423,641,099 l0,2gg,07l,0gl 19,435,147,392_

116,250,132,562

ll,423,ggg,4l2

2,744,190,754

74,497,606,644_

6,821,751,965 35,727,046,111 19,026,499,796_

13,922,319,992

1,974,163,296,630

1,974,163,296,630 1,924,944,130,000 74,155,920,000

4,649,596,131 435,097,979 5,914,670,142 (35,936,007,622

183,479,409,527

cONG Ty cO pnAN DAu TUALpHANAM

Khu cdng

"_qryep fnO

ry.91 A, x6Tnmg Tric, huyQn VAn Lam, tinh Hmg y€n Bing cAn d6i ke to6n (ti6p theo)

,WD

l Tdi sin thu6 ngodi

z.Yfi tu, hdng h6a nhfln git hQ, nhfln gia c6ng

3 Hdng h6a nh{n b6n hO, nhan ky gui, lcj cugc

4 Nq kh6 tldi tla xri g

5 Ngopi tQ c6c to4i

USD

EUR

JPY

5 Dg to6n chi sp nghi€p, dU iin

/ M0nh girl C6 phi6u iry thfc

140.79

331.63

1,30g,g15,64;

2,753.72 8.18 2,377,177.00

Ghi chf : C6c chi ti6u c6 st5 tieu 6m duo c ghi trong ngoflc tlor ( )

ttnh;

LQp ngdy 12 thdng 02 ndm 2014

gir{m il6c

crri rffiU NGoAI BANG CAN o6r rf ToAN

T4i ngdy 3l thdng t2 ndm20t3

K6 todn truong

, -/'

rfu BtiKim Y6n

Ngudi lSp bi6u

v

Nguy6n Vin Anh

97

H' rT

!r{, i.d

!d'! ,l

I

6P"=SCCING TY

CO PI-IAN

DAU TLI

AT,FEL4.NAM

cONG Ty cO pnANoAu TIIALpHANAM

Quf IV nim20t4

l Doanh thu bin hirng vi cung cdp dich vg

Doanh thu thuAn v6 bdn hing vir cung c6p dich vg

Gi6 vr5n hang b6n

Lgi nhufln gQp vd b{n hing vi cung c6p dich vg

Doanh thu ho4t dQng tdi chinh

Chi phi quan lf doanh nghiQp

10 Lgi nhufn thuin tir ho4t ilQng kinh doanh

ll Thunh{pkh6c

12 Chi phi khric

13 Lgi nhuin khdc

14 Phin l6i, 16 trong c6ng ty li6n k5t li6n doanh

15 T6ng lqi nhugn k5 torln tru0c thu6

16 chi phi thu6 TNDN hign hanh

17 Chi phi thu6 TNDN ho6n lai

9 Lqi nhugn sau thu6 TNDN

19.1 Lqi nhu{n sau thu6 cria c6 <I6ng thi6u s6

19.2.Lqt nhufln sau thu6 cria cti d6ng cria c6ng ty m9

18 Lfli ca bin tr6n c5 phi6u

2t

22 23

24

25

50

5t

52

60

6t

Q4,143,087 12,450,295,961 (46,593,373,217)

903,097,197,011 966,035,966 902,221,151,045 861,363,567,070 40,957,593,975 4,412,922,521 22,301,756,118 19,679,047,333 5,261,352,707 51,840,813,952 (34,133,516,291) 6,935,429,530 4,975,574,554 1,959,954,976 (2,165,253,101 419,402,369 (615,229,420) (1,185,750,596

(40,310,922 Q,444,753,096) (37,866,069,952

521,921,924,226 4,039,339,957 517,993,495,269 457,795,723,329

601097r761,940

2,961,133,950 27,457,079,743 50,096,090,987 6,258,271,939 62,957,319,440 (33,623,774,131) 11,022,624,949 13,127,429,599 -2,104,904,641 -1,637,706,371 Q7,366,295,143) 4,130,287,501

(205,239,077,689) (3,617,252,t41

QUt,621,825,547)

(t,047)

1,962,453,950,1 I I

2,999,720,202 1,959,555,129,909 1,866,566,996,041 92,ggg,l43,g6g

15,52g,lg7,gll

64,019,747,975 s9,790,018,992

28,135,838,1 87

209,647,430,771 (193,294,695,054 15,043,124,278 15,502,629,963 (459,504,685)

2,573,602,770 (1,406,543,309

2,853,971,879

{148,923,977,61 (4,062,024,834 (t44,861,952,78

979,591,092,915 10,677,001,479 967,904,091,437 859,127,326,943 109,776,754,594 8,375,738,106 78,200,459,253 62,445,434,404 20,855,519,724 146,848,675,489 (127,752,161,765 31,786,378,187 16,490,523,596 15,295,954,601

(148,757,506,

nao cAo xnr euA Ho4,T DQNG KrNrr DOANH

Don tinh: WD

Ngudri lflp bi6u

\&

Nguy6n Vin Anh

17{qs}19t

+lz- 12 thdng 02 ndm 2014

(a CCNG T gidm il5c

CO PHAN

$AU TU

:r t!-1l

,\

:/. AT,SffiNA

,, ,'} N14 n4 r

9l*flr{ra,ryffi''il'

F

.)f

I

{

r

i.,I

C"

cONc ry cO pnAN oAu rrLqlpHANAM

Khu c6ng nghiQp ptro N5i A, xE Trtmg Tr6c, huy6n vin L6m, tinh Hmg y6n

NAo CAo LTIU CHUYBN TIEN TE

(Theo phuong ph6p gidn tiiSp)

Nim 2013

Luu chuy5n tidn tir ho4t ilQng kinh doanh

Lgi nhufin trutirc thud

Diiu chinh cho cdc khodn

- Kh6u hao tai san c5 Ainl

- C5c khoan dgr phdng

- Lei, l5 chdnh lpch fI gi6 h5i do6i chua thuc hi6n

- Lei, 15 tir hoat d6ng dAu tu

- Chi phi l6i vay

Lqi nhuQn tir hogt itQng kinh doanh trudc thay adivdn lru rtQng

- Ting, giim chckhoan ph6i thu

- T[ng, giim hdng tdn kho

- TIng, gi6m cic khoin ph6i tr6

(kh6ng ki5 lai vay phbitrh,thu6 TNDN ph6i nQp)

- Tlng, gi6m chi phi tri tru6c

- Ti6n l6i vay <15 tri

- Thuti thu nhfp doanh nehi$p dd nQp

- Ti6n thu kh6c tu hopt ttQng kinh doanh

- Ti6n chi kh6c tu ho4t rlQng kinh doanh

chuydn fiin thuin tir hogt itQng kinh doanh

Luu chuy6n tidn tir hoSt tlQng rliu tu

l Ti6n chi <16 mua sem, x6y dpg TSCD

vd c6c TS ddi hpn kh5c

2 Ti6n thu tu thanh ly, nhusng b{n TSCE

vd c6c TS dei h4n kh6c

3 Tidn chi cho vay, mua c6c c6ng cg ng cta don vi khdc

4 Ti6n thu hdi cho vay, brin lpi c6c c6ng cg no cta don vi khic

5 Ti6n chi <IAu tu g6p v5n vdo dcrn vi kh6c

6 Ti6n thu hdi dAu tu g6p v5n vdo dcrn vi kh6c

7 Ti6n thu l6i cho vay, cO tric vd lgi nhufln <lugc chia

ru chuyin fiin thuin tic hogt itQng etdu fir

Luu chuy6n fi6n tir ho4t ilQng tii chinh

1 Ti6n thu tu ph6t hinh c5 phiiSu, nhfn vrin g6p cria chri s6 hiru

2 Ti6n chi tri vtin g6p cho c6c chri s0 hfru, mua lpi

c6 phii5u cta doanh nghiQp dA ph6t hdnh

3 TiAn vay ngin h4n, ddi hpn nhfln <tucr c

01

02 03 04 05 06 08 09

10

11

t2 l3 t4

15 16

20

2t

22

(204,072,019,227) (149,757,506,1

1,573,795,715,494 (1,504,033,215,973 (1,396,605,479 69,375,994,132

20903013783 73,849,399,366 101,979,707 9,291,737,229 62,445,434,404 17,823,998,390 (192,750,111,716 (476,366,909,990 773,931,013,070

(18,500,245,919 (62,392,069,932 (9,301,662,944 5,705,191,729 (8,416,541,722 29,632,551,257

(5,396,345,630 10,361,976,204

(129,000,000,000 8,151,994,296 (3,362,000,000 1,679,300,000 6,235,447,075 (t 11,329,728,066

19,992,516,243 (3,871,194,293 (332,189,717) (2,077,254,577) 58,914,996,435 (131,545,143,137) 99,010,520,020 (349,460,920,794) 602,966,237,096

6,748,459,395 (58,914,996,435) (2,914,337,922) 20,056,914,665 (20,315,604,617) 165,531,039,361

(8,969,474,909) 11,022,527,273

(3,000,000,000) 13,715,409,134 (1,251,000,000) 15,394,994 4,040,639,593 15,574,493,975

4 TiAn chi tr6 no g5c vay

5 Ti6n chi tri ng thu6 tii chinh

6 C6 tuc, lqi nhuOn dd tri cho chri s6 hiru

23 24 25 26 27 30

3l

32

JJ 31 3s 36 40

1,045,905,274,307 (1,241,974,943,743) (826,040,089) (196,995,609,525) chuydn fiin thudn tb hoqt itQng tdi chinh

cONc ry cO pnAn oAu rrrar,prrANAM

Khu c6ng nghi-6p ph5 N5i A, xd Tnmg Tric, huyQn Vin L6m, tinh Hung y6n

NAo cAo LUU CHUYfN TIBN TE

(rheo

K5 todn tru6mg

/a

@4 Bii Kim Y6n

Nguli lfp bi6u

\@-,

-/

Nguy6n VAn Anh

n vi tuorrg tluonrg tidn iIAu nim

huong cria thay AOi 6r gi6 h5i clo6i quy <t6i ngopi tg

vir tuong rluone tidn cudi nIm

(15,890,077,1

36,629,596,637

(11,032,022

(I3,321,292,676 49,967,120314 (17,251,001

#:s

(-M'*

CONG T

CO PHAN

oAu ru'

12 thdng 02 ndm 2014

r6"Ne olAM D6b

cONc ry cO pnAx oAu ruaLpHAhlAM

Khu c6ng nghiQp ptrO NOi A, xd Tnmg Tr,6c, huyCn Vdn Ldm, tinh Hrmg Y€n

Bin thuy6t minh B6o c6o tii chinh (ti6p theo)

01 Ti6n vi cdc khof,n tuong tlucrng ti6n

- Ti6nm{t

-.1

- Ti6n gui ngdn hdng

- Ti6n ilang chuy€n

- C6c khoan tuong tluong ti6n

c0ng

DAu tu tii chinh ngin h4n rrxem trang 6"

C6c khof,n phii thu ng6n hln khdc

- Phii thu cira ngudi lao <lQng

- Phii thu kh6c

c0ng

Iling t6n kho

- Hdng mua dang tli tlucrng

- Nguy0n liQu, vft liQu

- C6ng cp, dgng cp

- Chi phi sin xu6t, kinh doanh dd dang

,i

- rnann pnam

- Hang hor[

- Hdng gui di b6n

- Hang ho5 b6t dQng sin

CQng gi6 gtic cta hing tdn kho

05 Thu6 vi cic khoin phii thu Nhi nurfc

- Thu6 GTGT dAu ra nQp thua

- Thuti xu6t, nhQp kh6u nQp thua

- Thui5 thu nhap doanh nghiep nQp thira

- Thu6 thu nhQp cri nhdn nQp thira

c0ng

06 Tii sin c6 Optr

Tdi sdn c6 einn huu hinh

- NguyAn gid

- Gid trl hao mdn lily kii

Tdi sin c5 einrr thu€ tii chinh

- NguyAn gid

- Gid tri hao mdn tily kii

Tdi sin cO ainn vd hinh

1,517,245,684 8,410,231,742

10,800,000,00;

20J27,477,46

3,122,740,229 19,440,106,409

14,065,740,00; 36,628,586,637

sd cu6i nxm

Don vi t[nh: WD

56 rtAu nem

02

s5 cudi ntrm Sii tliu nim

1,726,198,155 32,250,478,150

$,n6,676305

884,677,551 43,730,837,810 44,615,515361

04

56 cuiii nim 56 rIAu nlm

169,309,709 80,578,390,681 1,566,653,859 111,363,497,830 36,795,072,123 65,980,387,098 16,397,788,783 39,247,199,921 351.098"300.004

169,309,709 85,788,573,850 1,720,529,595 448,208,339,557 31,314,432,695 94,070,407,234 40,428,237 38,247,199,921 699,559220J98

56 cu6i nlm S5 dAu nlm

383,385,153 6,549,130,709 7,015,094 6.939.530.956

408,7Q2,234_

3,435,871,099

3"844,573,333

s6 ciriii nrm Sd tIAu ntrm 96,636,7r8,823

2!0,890,459,083 (114,25i,740,260) 2,988,009,607 4,798,554,322 (1.,810,544,715) 149,894,822,984

117,779,519,274 241,524,985,736 (123,745,466,462) 3,721,629,583 4,798,554,322 (1,076,924,739) 150,026,412,785

c6uc rv cO ruAN oAu TUaLPHANAM

Khu c6ng nghiQp pfrO NI6i A, x6 Tnmg Tric, huyQn Vdn Ldm, tinh Hmg YOn

Bin thuy6t minh 86o c6o tii chinh (ti6p theo)

- NguyAn gid

- Gi(i tri hao mdn lily kd

CQng gi6 gtic cria hing tdn kho

07 Chiphf xiydgngcobf,n dOdang

Bao gdm c6c c6ng trinh:

- Chi phi mua vdn phdng tai HO Chi Minh

- Dg 6n nhi d, chung cu CO Nhuti

- DU 6nNhd d chia 16 Xu6n Phuong

- DU rin Khu d6 thi Trung Hrmg Son TdY

- Dg 6n Kh6ch s4n Ddng Duong

- Xdy dr;rrg khu vdn phdng COng tY CP I l8

- Dg 6n xdy dpg cao 6c t4i 58 B4ch Ding

- Cdng trinh Binh Minh - Cao Vi6n

- Kh6c

c0ng

n6t oQng sin dAu tu

B6t dQng sin dAu tu

- NguyAn gid

- Gid tri hao mdn lilY kii

c0ng

09 Cfc khoin tIAu tutii chinh dii hln "xem trang 6-7"

10 Lqi th6 Thuong m4i "xem trang 8"

11 Vayvir nqngin hqn

Vay ngdn hgn

Vay vd nq ddi hgn ddn hgn trd

c0ng

12 Thu6vd c6c kho6n phni nQp Nhir nufc

- Thui5 giitt4 giat[ng <I6u ra

- Thuti gi|trl giating hdng nhQp khAu

- ThuiS xu6t, nh6p khAu

- Thu6 thu nhflp doanh nghiQP

- Thui5 thu nhflp c6 nhdn

- C6c khoin phi, lQ phi vd c6c khoin phii nQp kh6c

c0ng

13 Chi phi phii tri

- Chi phi phii tri

c0ng

tl -961.899.883 19,435,147,392

150,557,461,504 (662,638,520) 249.519.551,414

150,750,729,985 (724,317,200) 27r.521.561.642

s5 cuiii ntrm 56 aAu nem

3,105,522,00;

785,215,200 6,134,184,659 61,052,000 17,276,909 5,325,018,113 17,840,957,608 246,919,052 33.516.145,5.11

907,530,331 3,105,522,000 785,215,200 6,134,184,659 61,052,000 17,276,909 5,325,018,113 17,840,957,608 317,419,910 34,494,176,730

08

64,269,943,904 65,500,735,120 (1,230,791,216) 64,269,943,904

9,204,704,414 10,077,389,298 (872,684,884) 9.204.704.414

376,900,335,613 4,879,823,269 381.780,158,882

525,304,178,412 17,148,812,642 542.452,991,054

Sd cuiii nem S5 dAu nlm 36,630,902,289

123,912,558

2,3gg,881,07;

1,749,204,066 5,079,813 40.908,978,804

;

29,446,508,281 293,342,455 365,038,678 5,608,998,916 1,704,673,946 5,078,813 37.423.641,089

56 tIAu nlm

17.961,8p9,883 19.435,147,392