Professional Documents
Culture Documents
Daftar Isi
Table of Contents
Halaman/
Page
Surat pernyataan direksi
6indahkiatt
purpandpape,prcducrs
E2,
SURAT PERN1ATAAN DII!(SI TENTANG TAN@LiI{G IAWAB ATAS IA?ORIN
KEUANGANKONSOLIDASIANPT INDAH KIAI ?UII & PAPERTbKDAN ENTIT'\s
PADA TAN@AI.TAN@AI
3]
ANAI( UNTUK TAH[,'N YAN6 }EMI(H]R
CAt\lCfR)\t/NG
DISEMBER 2012DAN 20n / ,O,1,4D Af D/RtrC7ORJ J7.47f,t/frvr
A?
7Ef alv'ozlD,47ED fl /,4N(/,41 t7]TfllfLvTS
7E[ R[.t?A,\'t/t/t/7rfaR
P7/ND)EK/,47?AI?
e P.4?tl 7t* riD !/Rl/D/'4R/fs aor? r//[ E 4RJINDID
2tlJ
Dtctl/8tl
I 2ot2,11UD
Kdi Fng b.nmd: tmgm di bri:h il / va th wbswl
AlmdKmbr/
qfaa#6
Alt
Donisili $ui KTf rhu identitd
\^i / Don'le d sbBld tD Ar1
Nomor T.Lpon / rrn N,la'
AlindKmbr/
qfc,.4r6
wrLil PFsidlnDirkr/
Dersd ini n n':I,l<r h.Iu, lsni slila PresidenDiEkur dd vl}il Fieside. Dirtlnu Fng
Vid Aainrt
ma?kli Diftkf M hal-halscbqs,]6rr,],JtJ H.4 stu rh n P6itat Did"
""1
Dtult
dE a?M,E tlx Bam!.f D@,tr,Lt?Jd1niErttu:
dm penFriin hpom kcwsd k Golidsim PT Indd
L B.nmsBus rrub d6 p.nlumr
V"rLFz
v.L
lrh t' p"Ttdard
\.
dp&frp1n.
nJr
dldnu
ptuid
'bM
n
ttuAr
r*
Pult
c
Pdpo
ru (Co4'n}) dn1
4
{dx @'diedJini"l
telih dssu dm dnajibn ssui densd SFnd.r
2. r4oH k6s&
lro6olid6ir ?rffrlul
r''lutmsi Keumgm di Indom:a / flx asli&ta1 lmtul :M
4 lE G4wr hM kn
qtul
ditEdal
)n
MIffi
ur,
tn4,Eianrntnt
AMintStuflturt&:
t
r.
,.
rap 15221i3ere:66
P.roJrm
6iindahkiatt
Ea
pulpandp.per prcdud
rrla, -rr;,1
inforoiuu
b. rFtr
kdr
rc{oLLsir r.tn d dd"hm.nsddis
'@
'
7l" 6d1!.?
hlft tu?ri:r
d- ,io* trnahiiq tr nol:Li
;a ud^ *;.
*i,
'
'1tu6!6.ndon
f";dr
4 't' \"a",, e ^ tuk.a
nturl i{adta6
[a:
4. B.@sgus j1R[ ds sitenpengenda]idi .n d.linPelehm.
i'tu| o'nJ'ytuaitbit l, Q'4Laj
D.ijkid FmFt@ ini drbut &ryu s.b.tn4
/ 1t :M
rra* lB tlAR2013
TEtr;H
@vrzras
kotro ddirn
hsea)
Paperrbk i'Perueha:n') d:n Entics AnakbnsBal
Norprchgnsf'|apocn
ja,:6
Petueha:n .ansuq
maiajemen
iawab
lihanddt idt9nenB baQd or out oudis.
maialemei, erta
nrndn
natt, by nnaq?n{t.
6 wet
dt-artn thdr.bt
{atenenr
TJrEN DRADJAJA
& HANDoKo ToMo
Sri,rezrns
sepeni dleksr:n pada
rdraldored
lnandat iatenerB,
aqftenent
an aiab!
("MRA")
34,
to
peneraahan
rebihknjur oreh hrushaai dai/aeu
(unbbi
berpanGp*i d:ramMRAtelahmenBaj!kan
tzinakr
rjiendGdj:ja Yanh
an P!5til{/ Pubtt Addtntdnt Lkense
Catatan/
Notes
2012
2011
ASET
ASET LANCAR
Kas dan setara kas
Pihak ketiga
Pihak berelasi
Piutang usaha
Pihak ketiga - setelah dikurangi
penyisihan penurunan nilai
Pihak berelasi
Piutang lain-lain - pihak ketiga
Persediaan
Uang muka dan biaya dibayar dimuka
Pajak dibayar dimuka
Aset lancar lainnya
Pihak ketiga
Pihak berelasi
ASSETS
136.331
4.863
53.007
5.891
190.617
119.426
8.489
885.118
112.230
32.285
166.795
176.642
7.224
687.023
136.227
18.330
183.781
3.838
213.889
2.739
CURRENT ASSETS
Cash and cash equivalents
Third parties
Related parties
Trade receivables
Third parties - net of allowance
for impairment loss
Related parties
Other receivables - third parties
Inventories
Advances and prepaid expenses
Prepaid taxes
Other current assets
Third parties
Related parties
1.676.978
1.467.767
255
236
2e,2f,10,41,42
2e,2f,11,41
2e,36
2i,12
42.225
173.299
300.639
3.757
50.341
174.537
300.639
3.836
2j,2k,2l,2m,13
4.285.392
4.208.002
158.671
6.284
106.975
6.502
NON-CURRENT ASSETS
Deferred tax assets - net
Trade receivables - related parties net of allowance for
impairment loss
Due from related parties
Advances to related parties
Investment in associated company
Fixed assets - net of
accumulated depreciation
Advances for purchase of fixed assets third parties
Other non-current assets
4.970.522
4.851.068
TOTAL ASET
6.647.500
6.318.835
TOTAL ASSETS
2c,2e,2f,4,36,41
2e,2f,5,36,41
2f,6,41
2g,7
2h,8
2q,32a
2d,2e,2f,9,36,41
2q,32d
14
36
Catatan/
Notes
2012
2011
354.464
327.646
143.809
39.786
8.793
260.116
5.886
108.915
44.634
11.344
228.586
9.962
CURRENT LIABILITIES
Short-term bank loans
Trade payables
Third parties
Related parties
Other payables
Accrued expenses
Taxes payable
108.263
78.191
358
62.142
594.469
Current maturities of
long-term debts
Lease liabilities
Long-term bank loans
Loans, notes and bonds payable
999.308
1.388.056
2e,2f,19,36,41
2q,32d,42
2p,24
21.384
140.186
74.917
23.535
157.731
69.929
2f,2j,2k,20,41
2f,21,41
2f,22,37,41,42
2f,23,37,41,42
559.619
2.046.838
918.906
358
279.801
2.082.375
950.916
2f,15,41
2e,2f,16,36,41
2f,17,41
2f,2k,18,36,41,42
2q,32b
2j,2k,20
21
22,23,37,41,42
2j,2k,20
21
22,23,37,41,42
(108.263)
(78.191)
(358)
(62.142)
(594.469)
NON-CURRENT LIABILITIES
Due to related parties
Deferred tax liabilities - net
Employee benefits liability
Long-term debts
Lease liabilities
Long-term bank loans
Notes and bonds payable
Long-term loans
Current maturities of
long-term debts
Lease liabilities
Long-term bank loans
Loans, notes and bonds payable
3.575.396
2.907.676
Total Liabilitas
4.574.704
4.295.732
Total Liabilities
EKUITAS
Modal saham - nominal
Rp1.000 per saham
(dalam satuan penuh)
Modal dasar - 20.000.000.000
saham biasa
Modal ditempatkan dan disetor
penuh - 5.470.982.941 saham biasa
Tambahan modal disetor - bersih
Defisit
2r,25
26
EQUITY
Share capital Rp1,000 par value
(in full amount)
Authorized - 20,000,000,000
common shares
Issued and fully paid 5,470,982,941 common shares
Additional paid-in capital - net
Deficit
2.189.016
5.808
(122.260)
2.189.016
5.808
(171.868)
2.072.564
232
2.022.956
147
Equity attributable to
owners of the parent
Non-controlling interest
Total Ekuitas
2.072.796
2.023.103
Total Equity
6.647.500
6.318.835
2b,27
Catatan/
Notes
2012
2011
PENJUALAN BERSIH
2e,2n,2s,28
35,36
2.518.091
2.559.942
NET SALES
2e,2n,2s,29
35,36
2.190.321
2.232.099
327.770
327.843
GROSS PROFIT
131.412
126.770
123.758
125.628
OPERATING EXPENSES
Selling
General and administrative
258.182
249.386
69.588
78.457
LABA BRUTO
BEBAN USAHA
Penjualan
Umum dan administrasi
2n,30,36
2s,35
42
2o,42
31,42
2q,32c,42
2b,27
TOTAL
TOTAL LABA KOMPREHENSIF
YANG DAPAT DIATRIBUSIKAN KEPADA:
Pemilik entitas induk
Kepentingan nonpengendali
2b,27
TOTAL
LABA PER SAHAM DASAR YANG
DAPAT DIATRIBUSIKAN KEPADA
PEMILIK ENTITAS INDUK
(dalam satuan penuh)
2r,33
1.548
4.104
49.308
(94.859)
2.440
2.888
2.079
5.107
(74.675)
9.084
(37.459)
(55.517)
32.129
22.940
17.564
(6.884)
49.693
16.056
49.693
16.056
49.608
85
16.046
10
NET INCOME
ATTRIBUTABLE TO:
Owners of the parent
Non-controlling interest
49.693
16.056
TOTAL
49.608
85
16.046
10
49.693
16.056
TOTAL
0,00293
0,00907
Modal
Ditempatkan
dan Disetor
Penuh/
Issued and
Fully Paid
Shares
Saldo per
31 Desember 2010
Total laba komprehensif
pada tahun 2011
Saldo per
31 Desember 2011
Total laba komprehensif
pada tahun 2012
Saldo per
31 Desember 2012
Tambahan
Modal DisetorBersih/
Additional
Paid-in
Capital - Net
2.189.016
5.808
2.189.016
5.808
2.189.016
5.808
Defisit/
Deficit
(187.914)
16.046
(171.868)
49.608
(122.260)
Total Ekuitas
yang dapat
Diatribusikan
kepada Pemilik
Entitas Induk/
Total Equity
Attributable
to Owners of
the Parent
Kepentingan
Nonpengendali/
Non-controlling
Interest
2.006.910
137
2.007.047
Balance at
December 31, 2010
16.046
10
16.056
Total comprehensive
income in 2011
2.022.956
147
2.023.103
Balance at
December 31, 2011
49.608
85
49.693
Total comprehensive
income in 2012
2.072.564
232
2.072.796
Balance at
December 31, 2012
Total
Ekuitas/
Total
Equity
2012
ARUS KAS DARI
AKTIVITAS OPERASI
Penerimaan kas dari pelanggan
Pembayaran kas kepada pemasok
dan karyawan
2011
2.561.150
2.560.525
(2.347.850)
(2.350.326)
213.300
3.548
(38.679)
(18.031)
210.199
1.918
(24.382)
(25.941)
160.138
161.794
29.227
155
37
(197.652)
72
(374.482)
(278.478)
(345.063)
(476.058)
327.582
209.636
26.818
(358)
156.216
(643)
(87.239)
(53.354)
266.803
311.855
81.878
418
(2.409)
(308)
58.898
61.615
141.194
58.898
1.
1.
UMUM
a. Pendirian Perusahaan
GENERAL
a. The Companys Establishment
1.
1.
UMUM (Lanjutan)
b. Penawaran Umum Saham Perusahaan
GENERAL (Continued)
b. Public Offering of the Companys Shares
Pada
tahun
1990,
Perusahaan
melakukan
penawaran umum perdana 60.000.000 lembar saham
dengan nilai nominal Rp1.000 per lembar saham dan
harga penawaran Rp10.600 per lembar saham, serta
telah mencatatkan saham tersebut di Bursa Efek
Jakarta dan Surabaya (keduanya sekarang Bursa
Efek Indonesia) pada tanggal 16 Juli 1990.
Perusahaan mendapat pernyataan efektif atas
penawaran umum perdana dari Badan Pengurus
Pasar Modal pada tanggal 9 Juli 1990. Pada tahun
1996 dan 1997, Perusahaan melakukan beberapa
penawaran umum terbatas dengan hak memesan
efek terlebih dahulu di bursa efek yang sama. Total
saham Perusahaan yang telah dicatatkan di Bursa
Efek Indonesia sampai dengan tanggal 31 Desember
2012 dan 2011, sebanyak 5.470.982.941 lembar
saham.
Dewan Komisaris
Presiden Komisaris
Wakil Presiden Komisaris
Komisaris
Komisaris
Komisaris
Komisaris Independen
Komisaris Independen
Komisaris Independen
Komisaris Independen
2012
2011
Agustian R. Partawidjaja
Agustian R. Partawidjaja
Direksi
Presiden Direktur
Wakil Presiden Direktur
Wakil Presiden Direktur
Wakil Presiden Direktur
Direktur
Direktur
Direktur
Direktur
Direktur
Direktur
Direktur /
Sekretaris Perusahaan
Board of Commissioners
President Commissioner
Vice President Commissioner
Commissioner
Commissioner
Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Board of Directors
President Director
Vice President Director
Vice President Director
Vice President Director
Director
Director
Director
Director
Director
Director
Director /
Corporate Secretary
1.
1.
UMUM (Lanjutan)
GENERAL (Continued)
are
Boards
of
Audit Committee
Ketua
Anggota
Anggota
Chairman
Member
Member
Kedudukan, Tahun
Usaha Komersial/
Domicile, Year of
Commercial
Operation
Persentase
Kepemilikan/
Percentage of
Ownership
(%)
2012
2011
Entitas Anak/
Subsidiaries
Bidang Usaha/
Scope of Activities
Tanggal
Pendirian/
Date of
Establishment
Jasa Keuangan/
Financing Company
11 Maret 1994/
March 11, 1994
Belanda, 1994
100
100
916.781
872.660
Jasa Keuangan/
Financing Company
13 Juni 1997/
June 13, 1997
Mauritius, 1997
100
100
66.929
61.818
Distribusi/
Distributor
29 September 1997/
September 29, 1997
Cayman Islands,
2000
100
100
0,002
0,002
Jasa Keuangan/
Financing Company
22 Juni 1998/
June 22, 1998
Mauritius, 2000
100
100
110.000
110.010
Jasa Keuangan/
Financing Company
24 Juni 1998/
June 24, 1998
Mauritius, 2000
100
100
Distribusi/
Distributor
23 Maret 2000/
March 23, 2000
British Virgin
Islands, 2000
100
100
4.972
8.608
Jasa Keuangan/
Financing Company
15 Juni 2000/
June 15, 2000
Mauritius, 2000
100
100
3.858
Investasi/
Investment
22 April 2004/
April 22, 2004
Malaysia, 2004
100
100
27.001
27.001
Investasi/
Investment
9 Agustus 2004/
August 9, 2004
Malaysia, 2004
100
100
144.337
144.337
IK Trading Limited
(IK Trading)
1.
1.
UMUM (Lanjutan)
GENERAL (Continued)
Persentase
Kepemilikan/
Percentage of
Ownership
(%)
2012
2011
Bidang Usaha/
Scope of Activities
Tanggal
Pendirian/
Date of
Establishment
Kedudukan, Tahun
Usaha Komersial/
Domicile, Year of
Commercial
Operation
Jasa Keuangan/
Financing Company
21 April 2004/
April 21, 2004
Belanda, 2004
100
100
Perdagangan/
Trading
23 Oktober 1995/
October 23, 1995
99,50
PT Paramitra Abadimas
3
Cemerlang (PAC)
Perdagangan/
Trading
8 Agustus 1988/
August 8, 1988
Industri/
Manufacturing
9 Mei 1996/
May 9, 1996
Kabupaten
Sidoarjo, 1999
Entitas Anak/
Subsidiaries
1.522.943
1.491.461
99,50
2.755
2.860
95,16
93,94
22.827
22.100
99,94
99,93
22.950
21.908
2.
2.
2.
2.
b. Prinsip Konsolidasian
b. Principles of Consolidation
10
2.
2.
transactions
and
(i)
(i)
11
2.
2.
(i)
(ii)
(iii)
(iv)
(v)
(vi)
(vii)
f. Instrumen Keuangan
Efektif tanggal 1 Januari 2012, Perusahaan dan
Entitas Anak menerapkan PSAK No. 50 (Revisi
2010), Instrumen Keuangan: Penyajian, PSAK
No. 55 (Revisi 2011), Instrumen Keuangan:
Pengakuan dan Pengukuran, dan PSAK No. 60,
Instrumen
Keuangan:
Pengungkapan,
yang
menggantikan PSAK No. 50 (Revisi 2006),
Instrumen Keuangan: Penyajian dan Pengungkapan
dan PSAK No. 55 (Revisi 2006), Instrumen
Keuangan: Pengakuan dan Pengukuran. Penerapan
standar tersebut berdampak terhadap pengungkapan
dalam laporan keuangan konsolidasian Perusahaan
dan Entitas Anak.
(i)
12
2.
2.
Pengakuan awal
Initial recognition
Subsequent measurement
13
2.
2.
Pengakuan awal
Initial recognition
14
2.
2.
15
2.
2.
Biaya
perolehan
diamortisasi
dihitung
menggunakan metode suku bunga efektif
dikurangi dengan penyisihan atas penurunan nilai
dan pembayaran pokok atau nilai yang tidak dapat
ditagih. Perhitungan tersebut mempertimbangkan
premium atau diskonto pada saat perolehan dan
termasuk biaya transaksi dan biaya yang
merupakan bagian yang tidak terpisahkan dari
suku bunga efektif.
g. Persediaan
Persediaan dinyatakan sebesar nilai yang lebih
rendah antara biaya perolehan atau nilai realisasi
neto (the lower of cost or net realizable value). Biaya
perolehan ditentukan dengan metode rata-rata
tertimbang (weighted-average method). Biaya barang
jadi yang diproduksi dan barang dalam proses
termasuk alokasi sistematis overhead produksi.
Penyisihan persediaan usang ditentukan berdasarkan
hasil penelaahan atas keadaan persediaan pada
akhir tahun.
h. Biaya Dibayar dimuka
Biaya dibayar dimuka diamortisasi selama masa
manfaat masing-masing biaya.
i. Investasi pada Entitas Asosiasi
Perusahaan dan Entitas Anak menerapkan PSAK
No. 15 (Revisi 2009), Investasi pada Entitas
Asosiasi. PSAK revisi ini mengatur akuntansi
investasi dalam entitas asosiasi dalam hal penentuan
pengaruh signifikan, metode akuntansi yang harus
diterapkan,
penurunan
nilai
investasi
dan
pengungkapan.
g. Inventories
Inventories are valued at the lower of cost or net
realizable value. Cost is determined using the
weighted-average method. Cost of finished goods
produced and work in process includes a systematic
allocation of production overheads. Allowance for
diminution in value of inventories is provided based
on a review of the condition of inventories at the end
of the year.
h. Prepaid Expenses
Prepaid expenses are amortized over the periods
benefited.
i. Investment in Associates
The Company and Subsidiaries applied PSAK No. 15
(Revised 2009), Investments in Associates. The
revised PSAK prescribes the accounting for
investments in associates as to determination of
significant influence, accounting method to be
applied, impairment in value of investments and
disclosures.
16
2.
2.
j. Aset Tetap
Efektif tanggal 1 Januari 2012, Perusahaan dan
Entitas Anak menerapkan PSAK No. 16 (Revisi
2011), Aset Tetap, yang menggantikan PSAK
No. 16 (Revisi 2007), Aset Tetap, dan PSAK No. 47,
Akuntansi Tanah. Selain itu, Perusahaan dan
Entitas Anak juga menerapkan ISAK No. 25, Hak
atas Tanah. Penerapan standar tersebut tidak
berdampak material terhadap laporan keuangan
Perusahaan dan Entitas Anak.
j. Fixed Assets
Effective January 1, 2012, the Company and
Subsidiaries applied PSAK No. 16 (Revised 2011),
Fixed Assets, which superseded PSAK No. 16
(Revised 2007), Fixed Assets, and PSAK No. 47,
Accounting for Land. Moreover, the Company and
Subsidiaries also applied ISAK No. 25, Rights
Arising from Land. The adoption of these standards
did not have material impact on the Company and
Subsidiaries financial statements.
17
2.
2.
Tahun/Years
Prasarana
Bangunan
Mesin
Peralatan pengangkutan,
perabot, peralatan kantor dan
peralatan lain-lain
12 - 20
11 - 20
25
2-5
Land improvements
Buildings
Machinery
Transportation equipment,
furniture, fixtures and
other equipment
18
2.
2.
19
2.
2.
20
2.
2.
2012
Rupiah Indonesia
Yen Jepang
Yuan Cina
Dolar Singapura
Dolar Australia
Euro Eropa
9.670,00
86,36
6,29
1,22
0,96
0,75
2011
9.068,00
77,63
6,30
1,30
0,99
0,77
Indonesian Rupiah
Japanese Yen
China Yuan
Singaporean Dollar
Australian Dollar
European Euro
21
2.
2.
22
2.
2.
23
2.
2.
s. Informasi Segmen
s. Segment Information
24
2.
2.
3.
3.
25
3.
3.
26
3.
3.
The costs of fixed assets are depreciated on a straightline basis over their estimated useful lives. Management
properly estimates the useful lives of these fixed assets
to be within 2 years to 25 years. These are common life
expectancies applied in the industries in which the
Company and Subsidiaries conduct its business.
Changes in the expected level of usage and
technological development could impact on the economic
useful lives and the residual values of these assets, and
therefore future depreciation charges could be revised.
27
3.
3.
28
3.
3.
29
4.
4.
2012
Pihak ketiga
Kas
Bank
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Internasional
Indonesia Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Negara Indonesia
(Persero) Tbk
Bank of China Limited
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk
PT Bank Central Asia Tbk
PT Bank ICBC Indonesia
Lain-lain (masing-masing
dibawah USD500 ribu)
Total bank
Setara kas
Deposito berjangka dalam USD
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk
PT Bank Internasional
Indonesia Tbk
Total deposito berjangka
dalam USD
Deposito berjangka dalam IDR
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Negara Indonesia
(Persero) Tbk
PT Bank Internasional
Indonesia Tbk
PT Bank Muamalat Indonesia Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Mizuho Indonesia
Total deposito berjangka
dalam IDR
Total pihak ketiga
2011
183
183
Third parties
Cash on hand
19.873
8.880
14.890
11.493
741
4.829
3.466
3.050
2.919
2.704
1.799
1.459
897
3.526
876
480
728
447
Cash in banks
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Internasional
Indonesia Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Negara Indonesia
(Persero) Tbk
Bank of China Limited
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk
PT Bank Central Asia Tbk
PT Bank ICBC Indonesia
Others (each below
USD500 thousand)
57.655
25.402
13.500
14.300
3.450
3.200
Cash equivalents
Time deposits in USD
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk
PT Bank Internasional
Indonesia Tbk
13.500
20.950
56.493
3.619
496
2.813
2.068
-
5.006
860
110
64.993
6.472
136.331
53.007
30
4.
4.
2.324
2.726
2.349
Cash equivalents
Time deposits in IDR
PT Bank Sinarmas Tbk
2.534
816
4.863
5.891
141.194
58.898
Total
2012
2011
Rupiah Indonesia
Dolar AS
Yuan Cina
Dolar Hongkong
Euro Eropa
Mata uang lainnya (masing-masing
dibawah USD500 ribu)
72.630
55.076
7.692
3.475
1.722
10.642
42.993
3.773
226
639
599
625
Total
141.194
Rupiah Indonesia
Dolar AS
58.898
Total
2012
%
2011
%
3,70 - 8,00
0,15 - 2,00
2,75 - 6,25
0,15 - 2,50
Kas dan setara kas kepada pihak berelasi masingmasing adalah sebesar 0,07% dan 0,09% dari total aset
konsolidasian pada tanggal 31 Desember 2012 dan
2011.
Indonesian Rupiah
US Dollar
China Yuan
Hongkong Dollar
European Euro
Other currencies (each below
USD500 thousand)
Indonesian Rupiah
US Dollar
31
5.
5.
2012
2011
Pihak ketiga
Ekspor
Lokal
188.940
4.023
165.751
3.390
192.963
(2.346)
169.141
(2.346)
190.617
166.795
Pihak berelasi
Ekspor
Cabang-cabang APP
Lain-lain (masing-masing
dibawah USD100 ribu)
Third Parties
Export
Local
Total third parties
Allowance for impairment loss
Trade receivables third parties - net
Related parties
Export
Branches of APP
Others (each below
USD100 thousand)
5.716
8.590
49
160
5.765
8.750
66.899
25.631
13.619
124.513
27.332
2.085
7.147
258
8.328
5.283
107
351
Local
PT Cakrawala Mega Indah
PT Sinar Duniamakmur
PT Pabrik Kertas Tjiwi Kimia Tbk
PT Pindo Deli Pulp and
Paper Mills
PT The Univenus
Others (each below
USD500 thousand)
113.661
167.892
Total local
119.426
176.642
Total
310.043
343.437
Total
Total ekspor
Lokal
PT Cakrawala Mega Indah
PT Sinar Duniamakmur
PT Pabrik Kertas Tjiwi Kimia Tbk
PT Pindo Deli Pulp and
Paper Mills
PT The Univenus
Lain-lain (masing-masing
dibawah USD500 ribu)
Total lokal
Total export
2011
241.821
23.229
8.577
1.244
502
34.670
267.328
25.624
9.851
1.663
1.479
37.492
Current
Overdue < 1 month
Overdue > 1 month - 2 months
Overdue > 2 months - 3 months
Overdue > 3 months - 4 months
Overdue > 4 months
Total
310.043
343.437
Total
32
5.
5.
2012
6.
2011
Dolar AS
Rupiah Indonesia
Yuan Cina
Dolar Hongkong
Euro Eropa
Riyal Saudi Arabia
Poundsterling Inggris
Dirham Uni Emirat Arab
Yen Jepang
Dolar Singapura
Mata uang lainnya (masing-masing
dibawah USD500 ribu)
220.932
58.274
10.520
6.643
5.966
3.484
1.640
1.570
730
284
192.824
122.310
8.315
3.838
9.382
2.784
1.434
74
1.116
1.311
49
US Dollar
Indonesian Rupiah
China Yuan
Hongkong Dollar
European Euro
Saudi Arabia Riyal
Great Britain Poundsterling
United Arab Emirates Dirham
Japanese Yen
Singaporean Dollar
Other currencies (each below
USD500 thousand)
Total
310.043
343.437
Total
PIUTANG LAIN-LAIN
Akun ini terdiri dari klaim asuransi, bunga dari deposito
dan lain-lain. Pada tanggal 31 Desember 2012 dan 2011,
piutang lain-lain masing-masing adalah sebesar USD8,5
juta dan USD7,2 juta.
6.
OTHER RECEIVABLES
This account consists of insurance claims, interest from
time deposits and others. As of December 31, 2012 and
2011, other receivables amounted to USD8.5 million and
USD7.2 million, respectively.
33
7.
7.
PERSEDIAAN
Akun ini terdiri dari:
8.
Barang jadi
Kertas budaya
Kertas industri
Pulp
Barang dalam proses
Kertas budaya
Kertas industri
Pulp
Bahan baku
Bahan pembantu, suku
cadang dan lainnya
Total
INVENTORIES
2011
47.427
71.231
40.708
62.319
66.852
10.100
15.947
17.023
3.006
179.398
18.069
12.996
3.447
221.969
510.378
291.271
Finished Goods
Paper
Packaging
Pulp
Work-in-process
Paper
Packaging
Pulp
Raw materials
Indirect materials, spare
parts and others
885.118
687.023
Total
8.
2012
2011
Uang muka
Pemasok
Karyawan
Lain-lain
59.566
3.621
5.306
49.084
1.353
3.609
Advances
Suppliers
Employees
Others
68.493
54.046
Total advances
12.476
1.267
29.994
57.411
855
23.915
Prepaid expenses
Insurance
Rent (Note 36i)
Others
43.737
82.181
112.230
136.227
Total
Total
34
9.
9.
2012
2011
Pihak ketiga
Bank
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Mandiri (Persero) Tbk
256
247
113
245
Third parties
Cash in banks
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Mandiri (Persero) Tbk
Total bank
503
358
140.888
24.494
12.500
159.422
36.370
12.500
4.000
1.086
310
3.750
1.158
331
Time deposits
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank ICBC Indonesia
PT Bank Central Asia Tbk
PT Bank Internasional
Indonesia Tbk
PT Bank DKI
PT Bank Syariah Mandiri
183.278
213.531
183.781
213.889
49
32
3.789
2.707
Short-term Investment
PT Sinarmas Sekuritas
3.838
2.739
187.619
216.628
Total
Deposito berjangka
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank ICBC Indonesia
PT Bank Central Asia Tbk
PT Bank Internasional
Indonesia Tbk
PT Bank DKI
PT Bank Syariah Mandiri
Total
2012
2011
Yuan Cina
Dolar AS
Rupiah Indonesia
Mata uang lainnya (masing-masing
dibawah USD500 ribu)
160.327
22.094
5.191
195.792
16.623
4.205
China Yuan
US Dollar
Indonesian Rupiah
Other currencies (each below
USD500 thousand)
Total
187.619
216.628
Total
35
9.
9.
Rupiah Indonesia
Yuan Cina
Dolar AS
2012
%
2011
%
5,50 - 7,50
1,88 - 3,50
0,50 - 1,60
6,50 - 9,48
1,88 - 3,50
0,40 - 1,50
Indonesian Rupiah
China Yuan
US Dollar
Aset lancar lainnya kepada pihak berelasi masingmasing adalah sebesar 0,06% dan 0,04% dari total aset
konsolidasian pada tanggal 31 Desember 2012 dan
2011.
Ekspor
Dolar AS
APP International Trading (VI)
Limited, Cayman Islands
APP International Trading
Limited, Cayman Islands
Cabang-cabang APP
APP International Trading (V)
Limited, Cayman Islands
APP International Trading (III)
Limited, Cayman Islands
2011
107.237
107.237
45.057
44.596
51.939
44.596
20.824
20.824
6.104
6.104
Export
US Dollar
APP International Trading (VI)
Limited, Cayman Islands
APP International Trading Limited,
Cayman Islands
Branches of APP
APP International Trading (V)
Limited, Cayman Islands
APP International Trading (III)
Limited, Cayman Islands
36
2011
2.783
223.818
(178.761)
233.483
(178.761)
45.057
54.722
(2.832)
(4.381)
42.225
50.341
Perusahaan mengadakan perjanjian penyelesaian utangpiutang (Settlement Agreement) pada tanggal 12 Januari
2006 dengan beberapa debitur di atas dengan total saldo
pada tanggal 31 Desember 2012 dan 2011 masingmasing sebesar USD45,0 juta dan USD54,7 juta, dengan
jangka waktu pengembalian piutang selama tidak lebih
dari sepuluh (10) tahun. Dalam tahun 2012 dan 2011,
total pembayaran yang diterima Perusahaan masingmasing sebesar USD9,7 juta dan USD13,5 juta.
PT Purinusa Ekapersada
(Purinusa)
Global Forest Ltd., Malaysia
(Global Forest)
PT Lontar Papyrus Pulp &
Paper Industry
Lain-lain (masing-masing
dibawah USD500 ribu)
Total
2011
144.354
144.350
27.000
27.000
550
930
1.395
2.257
PT Purinusa Ekapersada
(Purinusa)
Global Forest Ltd., Malaysia
(Global Forest)
PT Lontar Papyrus Pulp &
Paper Industry
Others (each below
USD500 thousand)
173.299
174.537
Total
37
Piutang dari
Purinusa
terutama
berasal
dari
pengambilalihan utang Purinusa oleh Imperial, Entitas
Anak, sehubungan dengan persyaratan yang tercantum
dalam perjanjian restrukturisasi utang dengan para
kreditur Perusahaan (MRA).
Perusahaan
2012
2.500
2011
Persentase Kepemilikan/
Percentage of Ownership
2012
(%)
2.500
Nilai Tercatat/
Carrying Value
2011
(%)
50
2012
50
3.757
2011
3.836
85
-
3.836
Carrying Amount at
The End of Year
3.751
76
(155)
3.757
Total aset
Total liabilitas
Pendapatan
Laba bersih
3.836
Investee
2011
6.805
4.214
7.219
152
2011
4.754
1.940
3.578
171
Total assets
Total liabilities
Revenues
Net income
38
HarIa Perolehan
Nilai Tercatat
Pemilikan Langsung
Hak atas tanah
Prasarana
Bangunan
Mesin
Peralatan pengangkutan
Perabot, peralatan kantor
dan peralatan lain-lain
Penambahan/
Additions
Pengurangan/
Disposals
Saldo Akhir/
Ending
Balance
37.397
176.622
430.919
5.442.077
22.283
5.797
50.545
3.304
5.068
405
37.397
176.622
436.716
5.487.554
25.182
56.301
1.056
259
57.098
Acquisition Cost
Carrying Value
Direct Ownership
Land rights
Land improvements
Buildings
Machinery
Transportation equipment
Furniture, fixtures and other
equipment
Sub-total
6.165.599
60.702
5.732
6.220.569
Sub-total
1.306.127
327.671
56.253
1.577.545
3.228
3.228
Lease Asset
Transportation equipment
7.474.954
388.373
65.213
7.798.114
124.488
287.147
2.782.591
21.306
8.004
20.260
218.194
1.441
3.392
405
132.492
307.407
2.997.393
22.342
50.574
2.773
259
53.088
Accumulated Depreciation
Direct Ownership
Land improvements
Buildings
Machinery
Transportation equipment
Furniture, fixtures and
other equipment
Sub-total
3.266.106
250.672
4.056
3.512.722
Sub-total
846
277
1.123
Lease Asset
Transportation equipment
Sub-total
3.266.952
250.949
5.179
3.512.722
Sub-total
Nilai Buku
4.208.002
4.285.392
39
Harga Perolehan
Nilai Tercatat
Pemilikan Langsung
Hak atas tanah
Prasarana
Bangunan
Mesin
Peralatan pengangkutan
Perabot, peralatan kantor
dan peralatan lain-lain
Penambahan/
Additions
Saldo Akhir/
Ending
Balance
Pengurangan/
Disposals
37.334
176.148
424.109
5.415.823
21.615
86
474
6.810
27.102
916
23
848
248
37.397
176.622
430.919
5.442.077
22.283
54.186
2.258
143
56.301
Acquisition Cost
Carrying Value
Direct Ownership
Land rights
Land improvements
Buildings
Machinery
Transportation equipment
Furniture, fixtures and other
equipment
Sub-total
6.129.215
37.646
1.262
6.165.599
Sub-total
1.081.559
258.707
34.139
1.306.127
3.476
248
3.228
Lease Asset
Transportation equipment
7.214.250
296.353
35.649
7.474.954
116.140
266.961
2.566.520
21.113
8.348
20.186
216.895
441
824
248
124.488
287.147
2.782.591
21.306
47.636
3.079
141
50.574
Accumulated Depreciation
Direct Ownership
Land improvements
Buildings
Machinery
Transportation equipment
Furniture, fixtures and
other equipment
Sub-total
3.018.370
248.949
1.213
3.266.106
Sub-total
679
281
114
846
Lease Asset
Transportation equipment
Sub-total
3.019.049
249.230
1.327
3.266.952
Sub-total
Nilai Buku
4.195.201
4.208.002
2012
Nilai tercatat
Akumulasi penyusutan
Nilai buku
Penerimaan atas penjualan
aset tetap
Laba (rugi) atas penjualan dan
penghapusan aset tetap - bersih
2011
5.732
(4.056)
1.262
(1.213)
Carrying amount
Accumulated depreciation
1.676
49
37
72
23
(1.639)
40
56.253
3.228
34.139
248
Construction-in-progress
Leased asset
Total
59.481
34.387
Total
2011
Beban pabrikasi
Penjualan (Catatan 30a)
Umum dan administrasi
(Catatan 30b)
241.283
2.448
239.050
2.662
6.095
7.518
Manufacturing overhead
Selling (Note 30a)
General and administrative
(Note 30b)
Total
249.826
249.230
Total
2012
Bangunan dan
Prasarana/
Building and Land
Improvement
Mesin/
Machinery
Total
0 - 50
51 - 75
76 - 100
4.476
18.291
101.044
67.688
101.437
1.284.609
72.164
119.728
1.385.653
Total
123.811
1.453.734
1.577.545
Estimasi Tahun
Penyelesaian/
Estimated Year
of Completion
2016-2017
2014-2016
2013-2014
2011
Bangunan dan
Prasarana/
Building and Land
Improvement
Mesin/
Machinery
Total
0 - 50
51 - 75
76 - 100
5.787
8.930
102.390
52.733
111.839
1.024.448
58.520
120.769
1.126.838
Total
117.107
1.189.020
1.306.127
Estimasi Tahun
Penyelesaian/
Estimated Year
of Completion
2015-2016
2014-2015
2012-2014
41
2011
149.243
65.677
42.591
34.655
169.532
69.078
24.236
48.192
25.659
23.195
13.444
5.567
11.041
-
354.464
327.646
Total
42
2012
2011
Dolar AS
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
274.883
76.425
2.217
659
280
287.139
38.548
1.133
243
583
US Dollar
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Total
354.464
327.646
Total
Fasilitas KMKI/PJI dan Bank Garansi ini bersamasama dengan Fasilitas KMKI/PJI (hasil Konversi
dari KMK) (Catatan 21), dijamin dengan persediaan
barang, mesin beserta bangunannya dan tanah
tertentu atas nama Perusahaan (Catatan 7 dan 13).
43
Fasilitas Maksimum
Fasilitas/
Facility
Maximum Facilities
Acceptance Facility
Bills Discounted Facility
(tanpa letters of credit base )
Bills Discounted Facility
(dengan letters of credit base )
110.000
30.000
Acceptance Facility
Bills Discounted Facility
(without letters of credit base)
Bills Discounted Facility
(with letters of credit base)
Total Fasilitas
190.000
Total Facilities
50.000
44
45
Rupiah Indonesia
Dolar AS
2012
%
2011
%
7,16 - 8,00
5,00 - 6,00
8,28 - 10,60
5,00 - 6,00
Indonesian Rupiah
US Dollar
46
Pihak ketiga
Pihak berelasi
PT Dian Swastatika Sentosa Tbk
Toprint Computer Supplies
Pte. Ltd., Singapura
PT Purinusa Ekapersada
PT Ekamas Fortuna
PT Intercipta Kimia Pratama
PT Konverta Mitra Abadi
Lain-lain (masing-masing
di bawah USD500 ribu)
Total pihak berelasi
Total
2011
143.809
108.915
28.445
33.067
5.873
1.510
1.397
1.085
849
317
2.345
2.842
559
2.973
627
2.531
39.786
44.634
183.595
153.549
Third parties
Related parties
PT Dian Swastatika Sentosa Tbk
Toprint Computer Supplies
Pte. Ltd., Singapore
PT Purinusa Ekapersada
PT Ekamas Fortuna
PT Intercipta Kimia Pratama
PT Konverta Mitra Abadi
Others (each below
USD500 thousand)
Total related parties
Total
2012
Rupiah Indonesia
Dolar AS
Euro Eropa
Dolar Singapura
Mata uang lainnya (masing-masing
dibawah USD500 ribu)
Total
2011
97.488
70.757
9.726
4.940
89.976
48.089
8.814
5.745
684
925
Indonesian Rupiah
US Dollar
European Euro
Singaporean Dollar
Other currencies (each below
USD500 thousand)
183.595
153.549
Total
47
2011
Beban bunga
Beban restrukturisasi
Ongkos angkut
Beban proyek dan retensi
Listrik, air dan gas
Asuransi dan klaim
Lain-lain (masing-masing
dibawah USD500 ribu)
235.759
105.521
10.764
4.212
2.825
61
205.549
93.150
6.518
2.943
1.969
152
6.495
11.455
365.637
321.736
(105.521)
(93.150)
260.116
228.586
Interest
Restructuring fee
Freight
Project cost and retentions
Electricity, water and steam
Insurance and claims
Others (each below
USD500 thousand)
Total at nominal value
Net adjustment on adoption of
PSAK 55 (Revised 2011)
Total at Amortized Cost
2011
21.271
23.384
113
151
Total
21.384
23.535
Total
2012
2011
Dolar AS
Lain-lain (masing-masing
di bawah USD500 ribu)
21.290
23.375
94
160
US Dollar
Others (each below
USD500 thousand)
Total
21.384
23.535
Total
48
2012
2011
358
358
Present value of
minimum lease payments
Less: Current portion
Long-Term Portion
2012
Pihak ketiga
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank DKI
China Development Bank
Corporation
PT Bank Syariah Mandiri
PT Bank Central Asia Tbk
PT Bank ICBC Indonesia
Pihak berelasi
PT Bank Sinarmas Tbk
Total
Bagian yang akan jatuh tempo
dalam waktu satu tahun
Bagian Jangka Panjang
2011
320.322
82.834
127.378
18.527
75.386
46.536
30.480
4.028
52.532
33.083
41.790
6.444
Third parties
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank DKI
China Development Bank
Corporation
PT Bank Syariah Mandiri
PT Bank Central Asia Tbk
PT Bank ICBC Indonesia
33
47
Related party
PT Bank Sinarmas Tbk
559.619
279.801
Total
(108.263)
(62.142)
451.356
217.659
Current maturities
Long-Term Portion
49
Fasilitas KMKI/PJI senilai USD40,0 juta ini bersamasama dengan Fasilitas KMKI/PJI senilai USD25,0 juta
dan Bank Garansi sebesar USD15,0 juta (Catatan 15)
dijamin dengan persediaan barang, mesin beserta
bangunannya dan tanah tertentu atas nama Perusahaan
(Catatan 7 dan 13).
50
PT Bank DKI
PT Bank DKI
51
Rupiah Indonesia
Dolar AS
Yuan Cina
2012
%
2011
%
8,00 - 10,50
3,42 - 6,00
6,22 - 6,70
8,11 - 8,92
3,29 - 6,00
6,70 - 8,07
Indonesian Rupiah
US Dollar
China Yuan
52
2012
2011
1.319.057
144.439
1.319.057
144.439
48.684
1.463.496
1.512.180
518.214
518.214
Non-Participant in MRA
1.981.710
2.030.394
65.128
51.981
2.046.838
2.082.375
(50.726)
Participant in MRA
Guaranteed Secured Global Notes
Secured Company Global Notes
Indah Kiat I 1999 Bonds
in Rupiah
(381.071)
1.996.112
1.701.304
Sub-total
Current maturities
Long-Term Portion
Participant in MRA
Wesel Tranche A
Tranche A Notes
Sesuai
dengan
perjanjian
MRA,
Perusahaan
menerbitkan Secured Company Global Notes USD29,1
juta dan IKF B.V. menerbitkan Guaranteed Secured
Global Notes sebesar USD271,8 juta (keduanya disebut
dengan Wesel Tranche A). Wesel Tranche A akan
jatuh tempo pada bulan April 2020, kecuali dilunasi,
dibeli atau dibatalkan sebelum tanggal jatuh tempo.
Wesel Tranche A ini memiliki tingkat bunga tahunan
sebagai berikut:
53
Wesel Tranche B
Tranche B Notes
Sesuai
dengan
perjanjian
MRA,
Perusahaan
menerbitkan Secured Company Global Notes sebesar
USD76,4 juta dan IKF B.V. menerbitkan Guaranteed
Secured Global Notes USD713,3 juta (keduanya disebut
Wesel Tranche B). Wesel Tranche B akan jatuh tempo
pada bulan April 2023, kecuali dilunasi, dibeli atau
dibatalkan sebelum tanggal jatuh tempo atau dilakukan
pendanaan kembali sesuai prasyarat dalam perjanjian.
Prasyarat dan ketentuan tingkat bunga tahunan Wesel
Tranche B sama dengan Wesel Tranche A.
Wesel Tranche C
Tranche C Notes
Sesuai
dengan
perjanjian
MRA,
Perusahaan
menerbitkan Secured Company Global Notes sebesar
USD49,9 juta dan IKF B.V. menerbitkan Guaranteed
Secured Global Notes sebesar USD437,6 juta (keduanya
disebut Wesel Tranche C). Wesel Tranche C akan jatuh
tempo pada bulan April 2029, kecuali dilunasi, dibeli atau
dibatalkan sebelum tanggal jatuh tempo sesuai dengan
prasyarat dalam perjanjian. Wesel Tranche C memiliki
prasyarat yang sama dengan Wesel Tranche A dan
Wesel Tranche B, kecuali Wesel Tranche C memiliki
tingkat bunga tahunan sebagai berikut:
54
Non-Participant in MRA
55
2011
Participant in MRA
Tranche A
Tranche B
Tranche C
100.913
427.446
254.958
105.664
447.624
266.977
783.317
820.265
103.689
103.950
887.006
924.215
31.900
26.701
918.906
950.916
(27.465)
(213.398)
891.441
737.518
Sub-total
Non-participant in MRA
Current maturities
Long-Term Portion
Participant in MRA
Fasilitas
Facilities
Tranche A
Tranche B
Tranche C
47.684
125.166
74.565
22.475
58.994
35.145
4.887.494
12.829.344
7.642.798
214.244.748
562.378.106
335.024.306
Tranche A
Tranche B
Tranche C
Total
247.415
116.614
25.359.636
1.111.647.160
Total
Fasilitas
As of December 31, 2012 and 2011, details of the longterm loans were as follows:
Facilities
Tranche A
Tranche B
Tranche C
30.911
130.225
77.895
13.894
58.995
35.145
3.273.109
13.897.291
8.279.003
132.452.058
562.378.107
335.024.305
Tranche A
Tranche B
Tranche C
239.031
108.034
25.449.403
1.029.854.470
56
from the date three (3) years after the effective date
to the date five (5) years after the effective date:
- three (3) months SIBOR (for US Dollar),
EURIBOR (for European Euro) and TIBOR (for
Japanese Yen), for each case, where in each
case plus 2% per annum (no cap); and
- three (3) months SBI Rate (for Indonesian
Rupiah) plus 2% per annum (no cap).
from and after the date five (5) years after the
effective date:
- three (3) months SIBOR (for US Dollar),
EURIBOR (for European Euro) and TIBOR (for
Japanese Yen), for each case, where in each
case plus 3% per annum (no cap); and
- three (3) months SBI Rate (for Indonesian
Rupiah) plus 3% per annum (no cap).
57
Non-Participant in MRA
a. Tingkat diskonto
Discount rate a.
58
d. Tingkat kematian
Mortality rate d.
Disability rate f.
2011
8.939
5.330
(152)
228
(688)
243
134
143
Current-service cost
Interest expense
Net actuarial gain
recognized during the year
Past-service cost
Amortization of past-service cost non-vested
14.479
12.018
6.920
5.400
2011
91.808
80.987
(12.740)
(4.151)
(6.246)
(4.812)
74.917
69.929
Tanggal
31 Desember 2012
31 Desember 2011
31 Desember 2010
31 Desember 2009
31 Desember 2008
Nilai kini
kewajiban/
Present value
of obligation
Penyesuaian/
Experience
adjustments
Date
91.808
80.987
64.076
55.524
45.250
397
1.339
(1.949)
2.365
(912)
59
69.929
61.081
14.479
(5.288)
(4.203)
12.018
(2.650)
(520)
74.917
69.929
Persentase
Kepemilikan/
Percentage of
Ownership
(%)
Pemegang Saham
PT Purinusa Ekapersada
(Purinusa)
Masyarakat dan lainnya
(masing-masing di bawah 5%)
Total (Rp5.470.982.941.000
dalam satuan penuh)
Total Saham
Ditempatkan
dan Disetor
Penuh
(dalam ribuan)/
Number of
Shares
Issued and
Fully Paid
(in thousands)
Total
52,72
2.884.474
1.154.118
47,28
2.586.509
1.034.898
Stockholders
PT Purinusa Ekapersada
(Purinusa)
Public and others
(each below 5%)
100,00
5.470.983
2.189.016
Total (Rp5,470,982,941,000
in full amount)
60
Lokal
Pihak berelasi
PT Cakrawala Mega Indah
PT Pabrik Kertas Tjiwi Kimia Tbk
PT The Univenus
PT Konverta Mitra Abadi
Lain-lain (masing-masing
di bawah USD100 ribu)
Sub-total
Pihak ketiga
(masing-masing di bawah 10%
dari total penjualan)
Total Penjualan Lokal
Ekspor
Pihak berelasi
Cabang-cabang APP
Toprint Computer Supplies
Pte. Ltd., Singapura
Yalong Paper Products
(Kunshan) Co. Ltd.
Sub-total
Pihak ketiga
(masing-masing di bawah 10%
dari total penjualan)
Total Penjualan Ekspor
Penjualan Bersih (Catatan 35)
2011
1.019.756
227.367
1.333
537
983.294
222.806
4.390
4.640
127
90
1.249.120
1.215.220
Local
Related parties
PT Cakrawala Mega Indah
PT Pabrik Kertas Tjiwi Kimia Tbk
PT The Univenus
PT Konverta Mitra Abadi
Others (each below
USD100 thousand)
Sub-total
Third parties
32.743
33.798
1.281.863
1.249.018
7.666
14.630
2.638
2.023
3.580
118
13.884
16.771
Export
Related parties
Branches of APP
Toprint Computer Supplies
Pte. Ltd., Singapore
Yalong Paper Products
(Kunshan) Co. Ltd.
Sub-total
Third parties
1.222.344
1.294.153
1.236.228
1.310.924
2.518.091
2.559.942
61
Persentase terhadap
Penjualan Bersih/
Percentage to Net Sales
Total
2012
Jenis Produk
Pulp
Kertas budaya
Kertas industri dan lain-lain
Penjualan Bersih
2011
2012
(%)
2011
(%)
821.461
828.591
868.039
827.787
803.885
928.270
32,62
32,91
34,47
32,34
31,40
36,26
Type of Product
Pulp
Paper
Packaging and other
2.518.091
2.559.942
100,00
100,00
Net Sales
2012
2011
Bahan baku
- awal tahun
- pembelian
221.969
1.706.156
236.289
1.769.940
1.928.125
(179.398)
2.006.229
(221.969)
1.748.727
32.525
430.628
1.784.260
33.611
441.415
2.211.880
2.259.286
34.512
(35.976)
2.210.416
139.271
(159.366)
2.190.321
21.498
(34.512)
2.246.272
125.098
(139.271)
2.232.099
Raw materials
at beginning of year purchases Raw materials available
for manufacturing
Raw materials at end of year
62
Persentase
Penjualan Bersih/
Percentage to Net Sales
Total
Pemasok
2012
2012
(%)
2011
2011
(%)
Supplier
254.283
332.161
10,10
12,97
1.560.573
1.530.736
61,97
59,80
Others (each
below 10% to net sales)
1.814.856
1.862.897
72,07
72,77
108.700
92.957
4,32
3,63
1.706.156
1.769.940
67,75
69,14
a. Penjualan
a. Selling
2012
Ongkos angkut
Komisi
Beban kantor
Gaji
Penyusutan (Catatan 13)
Perjalanan dan transportasi
Administrasi bank
Lain-lain
Total
2011
94.749
8.830
6.801
5.614
2.448
2.442
2.317
8.211
88.881
6.827
7.185
5.158
2.662
2.054
3.041
7.950
Freight
Commission
Office expenses
Salaries
Depreciation (Note 13)
Traveling and transportation
Bank charges
Others
131.412
123.758
Total
63
Gaji
Jasa manajemen dan jasa
profesional (Catatan 36h)
Beban kantor (Catatan 36i)
Penyusutan (Catatan 13)
Perjalanan dan transportasi
Perbaikan dan pemeliharaan
Lain-lain
Total
2011
46.290
50.223
35.795
9.732
6.095
4.187
3.744
20.927
35.337
9.321
7.518
4.338
2.231
16.660
Salaries
Management and professional
fees (Note 36h)
Office expenses (Note 36i)
Depreciation (Note 13)
Traveling and transportation
Repairs and maintenance
Others
126.770
125.628
Total
89.104
85.161
5.755
(10.486)
94.859
74.675
32. PERPAJAKAN
32. TAXATION
a. Prepaid Taxes
2012
2011
Perusahaan
Pajak Penghasilan
Entitas Anak
31.631
654
16.909
1.421
Company
Income taxes
Subsidiaries
Total
32.285
18.330
Total
b. Utang Pajak
b. Taxes Payable
2012
2011
Perusahaan
Pajak Penghasilan
Pasal 21
Pasal 22
Pasal 23 dan 26
Pajak Pertambahan Nilai
Entitas Anak
1.000
56
4.349
481
-
627
51
4.419
4.863
2
Company
Income Taxes
Article 21
Article 22
Articles 23 and 26
Value-Added Tax
Subsidiaries
Total
5.886
9.962
Total
64
2012
2011
Kini
Perusahaan
Entitas Anak
Current
Company
Subsidiaries
Sub-total
Sub-total
Tangguhan
Perusahaan
Entitas Anak
17.545
19
(6.965)
81
Deferred
Company
Subsidiaries
Sub-total
17.564
(6.884)
Sub-total
17.564
(6.884)
(683.491)
408.193
88.370
(717.838)
(39.459)
84.943
(413.217)
(197.256)
(7.854)
(37.523)
(3.532)
(3.043)
(18.131)
(5.664)
(1.401.327)
(144.175)
(144.175)
-
1.620.814
(1.620.814)
(1.545.502)
(144.175)
65
d. Pajak Tangguhan
d. Deferred Tax
Saldo
31 Desember/
Balance as of
December 31,
2010
Perusahaan
Aset pajak tangguhan
Akumulasi rugi fiskal
Dibebankan
pada
Laporan
Laba Rugi
Komprehensif/
Charged to
Statements of
Comprehensive
of Income
Saldo
31 Desember/
Balance as of
December 31,
2011
Dibebankan
pada
Laporan
Laba Rugi
Komprehensif/
Charged to
Statements of
Comprehensive
of Income
Saldo
31 Desember/
Balance as of
December 31,
2012
3.180
3.180
28.785
31.965
13.642
1.758
15.400
869
16.269
10.098
(1.337)
8.761
(1.572)
7.189
7.898
(1.747)
6.151
(1.959)
4.192
658
(2.676)
(2.018)
Total
32.296
(822)
31.474
885
(1.133)
(2.982)
(2.982)
24.026
55.500
Total
195.510
176
195.686
Total
182.834
Total
183.062
Liabilitas pajak
tangguhan Perusahaan bersih
Entitas Anak
Aset pajak tangguhan - bersih
228
(150.766)
155
6.164
(21)
6.143
(6.965)
81
188.998
207
189.205
(157.731)
236
The Company
Deferred tax assets
Accumulated fiscal loss
Employee benefits
liability
Revaluation of fixed
assets net of
depreciation
Deduction allowance
in net income
Net unrealized gain (loss)
on fair value changes of
financial assets and
liabilities
Allowance for fiscal loss
compensation
6.512
(31)
6.481
17.545
19
(140.186)
255
Deferred tax
liabilities of the
Company - net
Subsidiary
Deferred tax assets - net
66
e. Peraturan Pemerintah
e. Government Regulation
f. Administrasi
Berdasarkan peraturan perpajakan Indonesia,
Perusahaan dan Entitas Anak lokal menghitung dan
membayar sendiri total pajak yang terhutang.
Perusahaan dan Entitas Anak lokal melakukan
perhitungan dan melaporkan SPT sendiri. SPT
konsolidasian tidak diperkenankan dalam peraturan
perpajakan Indonesia. Direktorat Jenderal Pajak
dapat menetapkan dan mengubah liabilitas pajak
dalam batas waktu lima (5) tahun sejak tanggal
terhutang pajak.
g. Fasilitas Pajak Penghasilan
Pada tanggal 2 Januari 2007, Pemerintah Republik
Indonesia menetapkan Peraturan Pemerintah (PP)
No. 1 Tahun 2007 tentang Fasilitas Pajak
Penghasilan untuk Penanaman Modal di Bidangbidang Usaha Tertentu dan/atau di Daerah-daerah
Tertentu. Berdasarkan PP tersebut, perusahaan
yang memenuhi syarat akan mendapatkan fasilitas
perpajakan, diantaranya berupa pengurangan
penghasilan kena pajak sebesar 30% dari total
penanaman modal yang dibebankan selama enam
(6) tahun masing-masing sebesar 5% per tahun dan
penyusutan dan amortisasi fiskal yang dipercepat.
f. Administration
Under the taxation laws of Indonesia, the Company
and certain domestic Subsidiaries submit their tax
returns on the basis of self-assessment. The
Company and certain domestic Subsidiaries calculate
and submit their annual tax calculations and returns,
consolidated tax returns being prohibited under the
taxation laws of Indonesia. The Directorate General
of Taxation may assess or amend taxes within five (5)
years from the date the tax became due.
g. Income Tax Facility
On January 2, 2007, the Government of Indonesia
stated the Government Decree No. 1 Year 2007 on
Income Tax Incentive for Capital Investment in
Certain Industry and/or Certain Territory. Based on
that decree, company that fulfilled all the
requirements under the decree would benefit tax
incentive, which include reduction on taxable income
of 30% from the investment value to be charged over
six (6) years, 5% each year and accelerated
depreciation and amortization.
67
Total Rata-rata
Tertimbang Saham
Biasa yang Beredar
(Dalam Satuan
Penuh)/
Weighted Average
Number of
Common Shares
Outstanding
(In Full Amount)
Laba Bersih
yang dapat
Diatribusikan
kepada Pemilik
Entitas Induk/
Net Income
Attributable to
Owners of
the Parent
2012
49.608
5.470.982.941
0,00907
2012
2011
16.046
5.470.982.941
0,00293
2011
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
ASET
Kas dan setara kas
Rupiah Indonesia
Yuan Cina
Dolar Hongkong
Euro Eropa
Yen Jepang
Dolar Singapura
Rp
CNY
HKD
Euro
JPY
SGD
702.325.612
48.382
26.935
1.307
36.402
217
Dalam
Dolar AS/
In US Dollar
72.630
7.692
3.475
1.722
421
178
ASSETS
Cash and cash equivalents
Indonesian Rupiah
China Yuan
Hongkong Dollar
European Euro
Japanese Yen
Singaporean Dollar
68
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
Piutang usaha
Rupiah Indonesia
Yuan Cina
Dolar Hongkong
Euro Eropa
Riyal Saudi Arabia
Poundsterling Inggris
Dirham Uni Emirat Arab
Yen Jepang
Dolar Singapura
Rp
CNY
HKD
Euro
SAR
GBP
AED
JPY
SGD
Piutang lain-lain
Rupiah Indonesia
Dalam
Dolar AS/
In US Dollar
563.503.671
66.151
51.493
4.503
13.067
1.018
5.768
63.029
347
58.274
10.520
6.643
5.966
3.484
1.640
1.570
730
284
Trade receivables
Indonesian Rupiah
China Yuan
Hongkong Dollar
European Euro
Saudi Arabia Riyal
Great Britain Poundsterling
United Arab Emirates Dirham
Japanese Yen
Singaporean Dollar
Rp
33.131.331
3.426
Other receivables
Indonesian Rupiah
Rp
SGD
15.822.961
4
1.636
3
CNY
Rp
JPY
Euro
1.008.407
50.196.091
422
2
160.327
5.191
5
2
345.819
Total Assets
76.425
2.217
659
280
LIABILITIES
Short-term bank loans
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Total Aset
LIABILITAS
Pinjaman bank jangka pendek
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
Rp
Euro
SGD
JPY
739.025.281
1.674
806
24.181
69
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
Utang usaha
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
Poundsterling Inggris
Yuan Cina
Dolar Australia
Dolar Hongkong
Franc Swiss
Ringgit Malaysia
Dolar Kanada
Krona Swedia
Utang lain-lain
Euro Eropa
Rupiah Indonesia
Dolar Singapura
Dirham Uni Emirat Arab
Poundsterling Inggris
Dolar Hongkong
Riyal Saudi Arabia
Yen Jepang
Dolar Australia
Dolar Kanada
Ringgit Malaysia
Beban masih harus dibayar
dan liabilitas imbalan kerja
Rupiah Indonesia
Yen Jepang
Euro Eropa
Yuan Cina
Dolar Hongkong
Dalam
Dolar AS/
In US Dollar
Rp
Euro
SGD
JPY
GBP
CNY
AUD
HKD
CHF
MYR
CAD
SEK
942.708.188
7.342
6.041
36.813
50
430
44
226
26
8
2
9
97.488
9.726
4.940
426
81
68
46
29
28
3
2
1
Trade payables
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Great Britain Poundsterling
China Yuan
Australian Dollar
Hongkong Dollar
Swiss Franc
Malaysian Ringgit
Canadian Dollar
Swedish Krona
Euro
Rp
SGD
AED
GBP
HKD
SAR
JPY
AUD
CAD
1.106
12.791.042
298
688
107
815
290
6.194
68
7
3
1.465
1.323
244
187
173
105
77
72
69
7
1
Other payables
European Euro
Indonesian Rupiah
Singaporean Dollar
United Arab Emirates Dirham
Great Britain Poundsterling
Hongkong Dollar
Saudi Arabia Riyal
Japanese Yen
Australian Dollar
Canadian Dollar
Malaysian Ringgit
120.519
34.365
27.199
1.317
74
Rp
JPY
Euro
CNY
HKD
1.165.420.527
2.967.916
20.532
8.283
570
70
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
Utang pihak berelasi
Dolar Hongkong
Yen Jepang
Pinjaman bank jangka panjang
dan pinjaman jangka panjang
Yen Jepang
Rupiah Indonesia
Euro Eropa
Yuan Cina
HKD
JPY
JPY
Rp
Euro
CNY
444
2.827
25.449.403
2.693.887.372
108.034
474.155
Total Liabilitas
Liabilitas Bersih
Dalam
Dolar AS/
In US Dollar
57
37
294.673
278.582
143.112
75.387
1.171.464
Total Liabilities
825.645
Net Liabilities
2011
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
ASET
Kas dan setara kas
Rupiah Indonesia
Yuan Cina
Euro Eropa
Dolar Singapura
Yen Jepang
Dolar Hongkong
Rp
CNY
Euro
SGD
JPY
HKD
96.497.266
23.776
494
434
22.559
1.756
Dalam
Dolar AS/
In US Dollar
10.642
3.773
639
334
291
226
ASSETS
Cash and cash equivalents
Indonesian Rupiah
China Yuan
European Euro
Singaporean Dollar
Japanese Yen
Hongkong Dollar
71
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
Piutang usaha
Rupiah Indonesia
Euro Eropa
Yuan Cina
Dolar Hongkong
Riyal Saudi Arabia
Poundsterling Inggris
Dolar Singapura
Yen Jepang
Dirham Uni Emirat Arab
Dolar Australia
Ringgit Malaysia
Rp
Euro
CNY
HKD
SAR
GBP
SGD
JPY
AED
AUD
MYR
Piutang lain-lain
Rupiah Indonesia
Rp
1.109.111.485
7.247
52.390
29.816
10.441
931
1.705
86.649
271
40
26
122.310
9.382
8.315
3.838
2.784
1.434
1.311
1.116
74
41
8
Trade receivables
Indonesian Rupiah
European Euro
China Yuan
Hongkong Dollar
Saudi Arabia Riyal
Great Britain Poundsterling
Singaporean Dollar
Japanese Yen
United Arab Emirates Dirham
Australian Dollar
Malaysian Ringgit
6.640.490
732
Other receivables
Indonesian Rupiah
Rp
SGD
30.038.924
417
3.313
321
CNY
Rp
JPY
Euro
1.233.663
38.134.436
428
2
195.792
4.205
6
2
370.889
Total Assets
38.548
1.133
583
243
LIABILITIES
Short-term bank loans
Indonesian Rupiah
European Euro
Japanese Yen
Singaporean Dollar
Total Aset
LIABILITAS
Pinjaman bank jangka pendek
Rupiah Indonesia
Euro Eropa
Yen Jepang
Dolar Singapura
Dalam
Dolar AS/
In US Dollar
Rp
Euro
JPY
SGD
349.554.524
875
45.279
316
72
Mata Uang
Selain
Dolar AS
(Dalam Ribuan)/
Currencies
Other than
US Dollar
(In Thousands)
Dalam
Dolar AS/
In US Dollar
Utang usaha
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
Franc Swiss
Dolar Kanada
Dolar Australia
Dolar Hongkong
Baht Thailand
Rp
Euro
SGD
JPY
CHF
CAD
AUD
HKD
THB
815.902.032
6.808
7.469
52.962
98
91
45
28
39
89.976
8.814
5.745
682
104
89
45
4
1
Trade payables
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Swiss Franc
Canadian Dollar
Australian Dollar
Hongkong Dollar
Thailand Baht
Utang lain-lain
Rupiah Indonesia
Dolar Australia
Poundsterling Inggris
Dolar Singapura
Rupee India
Rp
AUD
GBP
SGD
INR
17.834.499
53
31
57
332
1.967
53
47
44
6
Other payables
Indonesian Rupiah
Australian Dollar
Great Britain Poundsterling
Singaporean Dollar
Indian Rupee
Rp
JPY
Euro
1.020.053.320
2.448.520
18.093
112.489
31.539
23.422
Rp
HKD
JPY
571.163
474
2.770
63
61
36
Rp
441.465.727
48.684
327.829
242.081
139.855
52.532
1.126.675
Total Liabilities
755.786
Net Liabilities
JPY
Rp
Euro
CNY
25.449.403
2.195.196.838
108.034
331.000
73
2012
2011
Informasi menurut
daerah geografis
Penjualan bersih
Ekspor
Lokal
1.236.228
1.281.863
1.310.924
1.249.018
Information based on
geographical area
Net sales
Export
Local
2.518.091
2.559.942
753.399
138.160
124.567
118.850
90.950
10.302
820.992
132.870
143.190
94.408
111.610
7.854
1.236.228
1.310.924
1.650.052
868.039
1.631.672
928.270
2.518.091
2.559.942
1.404.065
786.256
1.450.512
781.587
2.190.321
2.232.099
Consolidated Cost
of Goods Sold
74
2011
76.806
(7.218)
22.205
56.252
Laba Usaha
Konsolidasian
69.588
78.457
Consolidated Income
from Operations
81
19
79
21
100
100
Total
75
76
77
i.
Total beban jasa dan sewa yang dibebankan masingmasing sebesar USD1,5 juta atau 0,58% dari total
beban usaha konsolidasian pada tahun 2012 dan
USD1,5 juta atau 0,61% dari total beban usaha
konsolidasian pada tahun 2011 dan dicatat dalam
akun Beban Umum dan Administrasi - Beban
Kantor pada laporan laba rugi komprehensif
konsolidasian. Sewa dibayar di muka disajikan dalam
akun Uang Muka dan Biaya dibayar di Muka pada
laporan posisi keuangan konsolidasian (Catatan 8
dan 30b).
l.
j.
78
Dewan Komisaris
Direksi
2.202
278
7.343
284
Board of Commissioners
Board of Directors
Total
2.480
7.627
Total
79
80
81
82
83
i.
j.
Pulpwood
Purchase
Agreement
PT Finnantara Intiga on April 14, 2005.
with
84
85
86
87
88
89
90
91
(ii) Di Indonesia
(ii) In Indonesia
92
93
94
95
c. On
September
30,
2011,
Packages
Ltd.
filed a petition to Pakistan NTC (National Tariff
Commission) for an Anti Dumping and Anti Subsidy
investigation against certain writing/printing paper
imported from the Company and Tjiwi Kimia. Up to
now, the case is still ongoing.
96
2012
Nilai Tercatat/
Nilai Wajar/
Carrying Amount
Fair Value
Aset Keuangan
Pinjaman yang diberikan dan piutang
Kas dan setara kas
Piutang usaha
Piutang lain-lain - pihak ketiga
Piutang usaha - tidak lancar pihak berelasi
Piutang pihak berelasi
Aset lancar lainnya
141.194
310.043
8.489
141.194
310.043
8.489
42.225
173.299
187.619
42.225
173.299
187.619
Financial Assets
Loans and receivables
Cash and cash equivalents
Trade receivables
Other receivables - third parties
Non-current trade receivables related parties
Due from related parties
Other current assets
862.869
862.869
Liabilitas Keuangan
Pinjaman dan utang
Pinjaman bank jangka pendek
Utang usaha
Utang lain-lain
Beban masih harus dibayar
Utang pihak berelasi
Pinjaman bank jangka panjang
Wesel bayar dan obligasi
Pinjaman jangka panjang
354.464
183.595
8.793
260.116
21.384
559.619
2.046.838
918.906
354.464
183.595
8.793
260.116
21.384
559.619
2.046.838
918.906
Financial Liabilities
Loans and borrowings
Short-term bank loans
Trade payables
Other payables
Accrued expenses
Due to related parties
Long-term bank loans
Notes and bonds payable
Long-term loans
4.353.715
4.353.715
2011
Nilai Tercatat/
Nilai Wajar/
Carrying Amount
Fair Value
Aset Keuangan
Pinjaman yang diberikan dan piutang
Kas dan setara kas
Piutang usaha
Piutang lain-lain - pihak ketiga
Piutang usaha - tidak lancar pihak berelasi
Piutang pihak berelasi
Aset lancar lainnya
58.898
343.437
7.224
58.898
343.437
7.224
50.341
174.537
216.628
50.341
174.537
216.628
Financial Assets
Loans and receivables
Cash and cash equivalents
Trade receivables
Other receivables - third parties
Non-current trade receivables related parties
Due from related parties
Other current assets
851.065
851.065
97
Liabilitas Keuangan
Pinjaman dan utang
Pinjaman jangka pendek
Utang usaha
Utang lain-lain
Beban masih harus dibayar
Utang pihak berelasi
Liabilitas sewa pembiayaan
Pinjaman bank jangka panjang
Wesel bayar dan obligasi
Pinjaman jangka panjang
327.646
153.549
11.344
228.586
23.535
358
279.801
2.082.375
950.916
327.646
153.549
11.344
228.586
23.535
358
279.801
2.082.375
950.916
Financial Liabilities
Loans and borrowings
Short-term bank loans
Trade payables
Other payables
Accrued expenses
Due to related parties
Lease liabilities
Long-term bank loans
Notes and bonds payable
Long-term loans
4.058.110
4.058.110
Berdasarkan
PSAK
60,
Instrumen
Keuangan:
Pengungkapan, terdapat tingkatan hirarki nilai wajar
sebagai berikut:
(c) inputs for the asset or liability that are not based on
observable market data (unobservable inputs) (level
3).
remaining
with
98
2012
Saldo sebelum
penyesuaian/
Balance before
adjustment
LAPORAN POSISI KEUANGAN
(NERACA) KONSOLIDASIAN
Piutang usaha - tidak lancar
- pihak berelasi - setelah dikurangi
penyisihan penurunan nilai
Beban masih harus dibayar
Liabilitas pajak tangguhan - bersih
Wesel bayar dan obligasi
Pinjaman jangka panjang
LAPORAN LABA RUGI
KOMPREHENSIF KONSOLIDASIAN
Beban bunga
Laba selisih kurs - bersih
Laba belum direalisasi atas perubahan
nilai wajar piutang usaha tidak lancar
Manfaat pajak penghasilan tangguhan
45.057
(365.637)
(141.381)
(1.981.710)
(887.006)
Penyesuaian
bersih/
Net adjustment
(2.832)
105.521
1.195
(65.128)
(31.900)
Setelah
penyesuaian/
As adjusted
42.225
(260.116)
(140.186)
(2.046.838)
(918.906)
89.104
(49.528)
5.755
220
94.859
(49.308)
(16.679)
(1.548)
(885)
(1.548)
(17.564)
CONSOLIDATED STATEMENTS OF
FINANCIAL POSITION
(BALANCE SHEET)
Non-current trade receivables related parties - net of
allowance for impairment loss
Accrued expenses
Deferred tax liabilities - net
Notes and bonds payable
Long-term loans
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
Interest expense
Gain on foreign exchange - net
Unrealized gain on fair value changes
of non-current trade receivables
Income tax benefit - deferred
99
Saldo sebelum
penyesuaian/
Balance before
adjustment
LAPORAN POSISI KEUANGAN
(NERACA) KONSOLIDASIAN
Piutang usaha - tidak lancar
- pihak berelasi - setelah dikurangi
penyisihan penurunan nilai
Beban masih harus dibayar
Liabilitas pajak tangguhan - bersih
Wesel bayar dan obligasi
Pinjaman jangka panjang
LAPORAN LABA RUGI
KOMPREHENSIF KONSOLIDASIAN
Beban bunga
Laba selisih kurs - bersih
Laba belum direalisasi atas perubahan
nilai wajar piutang usaha tidak lancar
Beban pajak penghasilan tangguhan
Penyesuaian
bersih/
Net adjustment
54.722
(321.736)
(155.713)
(2.030.394)
(924.215)
(4.381)
93.150
(2.018)
(51.981)
(26.701)
Setelah
penyesuaian/
As adjusted
50.341
(228.586)
(157.731)
(2.082.375)
(950.916)
85.161
(5.104)
(10.486)
(3)
74.675
(5.107)
4.208
(2.888)
2.676
(2.888)
6.884
CONSOLIDATED STATEMENTS OF
FINANCIAL POSITION
(BALANCE SHEET)
Non-current trade receivables related parties - net of
allowance for impairment loss
Accrued expenses
Deferred tax liabilities - net
Notes and bonds payable
Long-term loans
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
Interest expense
Gain on foreign exchange - net
Unrealized gain on fair value changes
of non-current trade receivables
Income tax expense - deferred
a. Risiko kredit
a. Credit risk
100
2011
141.194
310.043
8.489
58.898
343.437
7.224
42.225
173.299
187.619
50.341
174.537
216.628
Total
862.869
851.065
Total
2012
Belum
Jatuh Tempo
ataupun
Mengalami
Penurunan Nilai/
Neither Past
Due nor Impaired
Total/
Total
141.194
241.821
8.489
33.050
-
35.172
-
141.194
310.043
8.489
42.225
173.299
187.619
42.225
173.299
187.619
Total
794.647
33.050
35.172
862.869
Total
101
Belum
Jatuh Tempo
ataupun
Mengalami
Penurunan Nilai/
Neither Past
Due nor Impaired
Total/
Total
58.898
267.328
7.224
37.138
-
38.971
-
58.898
343.437
7.224
50.341
174.537
216.628
50.341
174.537
216.628
Total
774.956
37.138
38.971
851.065
Total
102
d. Risiko likuiditas
d. Liquidity risk
103
2012
Nilai arus kas kontraktual /
Contractual cash flows amounts
Lebih dari
1 tahun sampai
Lebih dari
5 tahun/
Sampai dengan
5 tahun/
After 1 year but
1 tahun/
not more than
More than
Within 1 year
5 years
5 years
Total/
Total
354.464
183.595
8.793
260.116
108.263
50.726
27.465
21.384
451.356
433.262
234.877
1.562.850
656.564
354.464
183.595
8.793
260.116
21.384
559.619
2.046.838
918.906
Total
993.422
1.140.879
2.219.414
4.353.715
Total
Pengelolaan Permodalan
Capital Management
Pinjaman berbunga
Ekuitas
2012
2011
3.753.986
2.072.796
3.573.989
2.023.103
1,8
1,8
104
c.
f.
f.
105
Pencabutan
standar
berikut
ini
penerapannya
disyaratkan untuk tahun buku yang dimulai 1 Januari
2013:
106