Professional Documents
Culture Documents
TKIM LKT Des 2013 PDF
TKIM LKT Des 2013 PDF
Daftar Isi
Table of Contents
Halaman/
Page
Surat pernyataan direksi
6tiiwikimia
\v
'
p?perproducts
Yudi Setiawan
Lin
SinarMasLand Plaza.MenaraII
Jl.M.ll'nlarnrin
No.51
Jakarta10150
Jl. Kali BesarBaratNo.s
RT 007RW 001
(62?l)-.3929001
Dircku( Utarj z I Presi.lentDirector
wiriadinata
Suhendra
SinarMas LandPlaza,MenaraIl
Jl.M.H Thamrin
No.5|
Jakata10150
GreenVille R/24.,RT-o10,RW.009
KelumhanDuri Kepa.Kecamatan
KebonJeruk
JakanaBarat
(622r) 1929001
Denganini menyaiakanbahwa selakuDirekur Utama dan Direkiur yang mewakili Direki, arashal-hal
scbagaiberikur:/ H?r"b'rlate that as Presideft Dnector dnd Dnecbriho ate tepresentingtheBoaftl oJ
Dn ecIars,lbI thefal I@inI nattets :
/.
PT.PabrikKertasTjiwi KimiaTbk
LandPlaza,Towerll,7h iloor,JJ.N'l.HThaminNo.51,Jakada10350,Indonesia
Sinarl,,4as
. Faxt (62-21)3927685
:
Telp i62-21)29650800
tjiwikimia
paperproducts
.t.
a.
6.
LaporankeuangankonsolidasianPerusahaan
tidak mengandunginfo.masiataufaktamaterialya.g
tidak benar.dan tidak menghilangkaninfornasi atau fakta material:/ The lonsoli.latedrtnancidl
statenents af the Canpant .lo not contdin anl nateridl incoted hf.tnation ol Iacts, nat onit
dry naterial inlbmation ar.foct.';
rakana
lgtlAR 2014
Direkur/
SuhendfaWiriadinata
PT.PabrikKertasTjiwl KimlaTbk
LandPlaza,Towerll,7rhfloor,Jl. M.H.Tham n No.51, Jakada10350,Jndonesia
SinarN,4as
29650800.
Fax:(62-21)39276S5
Telpr(62-21)
W'AZARS
LaporanAuditorIndependen
nt Auditors'Repott
Independe
an No.2014/T2103.19.01
Lapof
DewanKomisaris
danDireksj
PemegangSaham,
PTPabrikKrtasTjiwi (imia Tbk
jawabmanajemenataslaporankeuangan
Tanggung
Manogementis responsible
far the prepatotianond
presentatian
oJ
such
cansolitiotetl Jinancial
fdit
with lndonesianFinonciol
statementsin occordonce
ondfar suchinterndlcantrolos
Accounting
Stdnddtds,
to enablethe
monagementdeterminesis necessary
preparotianoJconsolidoted
stdtements
thot
financiol
orefree from mdteriolmisstotementwhetherdue to
auditor
Tanggungjawab
a HnruooroTov o
T1reruonno.;a1n
R E a r s i i EPDu B r cA c c o u N r A N r- sN o . K E P r 2 9 t k M . t 2 o o 9
'
6/:'7)o
boj
lr'
).
o
.\o
!l6o
F ooo
'/./339,4.l.4_,.d
ro d
the financial
@vrzrns
pelaksanaan
prosedur
untok
auditmelibatkan
SLratu
eh bukti audit tentang angka'angka
mempero
dalam laporan keuangan.
dan pengungkapan
padapertimbangan
yangdipiih bergantung
Prosedur
audltor,termasukpenilaianatas risikokesalahan
penyajian
baik
matefialdalam lapofankeuangan,
yangdisebabkan
maupunkesaahan.
olehkecurangan
penllaian
rislkotersebut,audltor
Daam melakukan
pengendalian
intefnal yang
mempertimbangkan
p"nvdjd_
wr.d'
ree!an dengd_p-ry-5,rdr da.1
pro5edur
lapofankeuangan
entitasunhrkmerancang
telapi
audit yangtepat sesuaidengankondisinya,
o.\dn Jrru( rujudr lerydtdkal oprrr dlds
pengendalian
internaentitas.Suatu
keefektlvitasan
pengevalLrasian
atasketepatan
audltjugamencakup
ddr lewa.:rdr
keo.dld ,runta1. varg oiguna.dn
estimasiakuntansiyang dibuat oleh manajemen,
uasian atas peny.jian aporan
serta pengeva
keseluruhan.
keuangan
secara
Kamlyaklnbahwabuktiaudityangtelahkamlperoleh
suatu
adalahcukupdan tepat uniuk menyediakan
basis
bagiopiniaudltkami.
Opini
konsolidasian
Menurutopinlkami,lapofankeuangan
secara
wajar,da am semuahal
ter ampirmenyajikan
yang material, poslsi keuangankonsolidaslan
PTPabrikKertasTjiwi KimiaTbkdan EntitasAnaknya
tanggal31 Desember2013, serta kinefja keuangan
untuk tahun yang
dan arus kas konsolidasiannya
pada
tanggal
tersebut,
sesuai dengan
berakhir
Lndonesia.
Akuntansi
Keuangan
di
Standaf
T Jr E ND R A D J AsJ.AH * N o o x o T o v o
No xEPr2es/KM.r/200e
@uazans
Hallainnya
daam Catatan24, 25 dan 39
Sepertidljelaskan
padatanggal
konsoidasian,
ata5laporankeuangan
kreditul
dan beberapa
30 oktober2003,Pefusahaan
tedentu menandatangari Moster Restructuring
utang,
agreenent \"MRA"),untuk rnerestrukturls.si
vre'el oaya'ddn obli8dsi
vdlg d oerorehddri pdra
kredituf,yang selanjutnvaberaku efektif pada
utangke kredltur
28April2005.Penye
esaian
tanggal
yang tidak berpartlsipasi
daam MRA memerukan
dan/aiau
penelaahan
lebihlanjutoleh Perusahaan
yangmemuaskan
penyelesaian
dariprosesverifikasi
utanClpraof oJ debt), dan/ataupernenuhansemua
persyafatanyang relevan dari MRA, Sepertiyang
dijelaskan
dalamcatatan40 ataslaporankeuangan
beberapa kredituf yang tidak
konsolidaslan,
tuntutan
dalamMRAtelahmengajukan
berpartisipasi
Sanpaidengantanggallaporan
kepadaPerusahaan.
penveesaar
ini, prosF, ego5ri9iunrul rre'rcdpai
yang
tidak
berpartisipasi
dalam
kepada
kreditur
utang
pfoses
penyelesaian
tersebut
tuntutan
MRA dan
masihberlangsung.
& HandokoTomo
Yamin
Tiiendradjaja
License
lzinAkuntanPubllk/PrbrcAccountdnt
No.AP.0384
19 Maret2014 /
March19,2014
,tifi{ ,an
N o .K E P . ) z e 5 l1( 2
M0 0 e
in
T J T E N D R A D IgA JHAn u o o r o T o v o
ol apenlia$
Catatan/
Notes
1 Januari/
January 1,
2012/
31 Desember/
December 31,
2011 *)
ASET
ASET LANCAR
Kas dan setara kas
Pihak ketiga
Pihak berelasi
Piutang usaha
Pihak ketiga - setelah dikurangi
penyisihan atas 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
2c,2f,5,42
2c,2f,2g,5,38,42
113.261
2.061
181.476
7.795
174.119
9.533
2f,6,42
2f,2g,6,38,42
2f,7,42
2h,8
34.351
73.270
7.672
374.057
39.839
134.648
621
348.518
37.218
205.985
488
312.406
2j,9
2u,34a
295.525
38.060
170.928
23.375
188.221
13.732
2e,2f,10,42
2e,2f,2g,10,38,42
245.563
15.084
341.527
13.824
152.612
56.675
CURRENT ASSETS
Cash and cash equivalents
Third parties
Related party
Trade receivables
Third parties - net of
allowance for impairment
Related parties
Other receivables- third parties
Inventories
Advances and prepaid
expenses
Prepaid taxes
Other current assets
Third parties
Related parties
1.198.904
1.262.551
1.150.989
NON-CURRENT ASSETS
2f,2g,11,38,42,43
2f,2g,12,38,42,43
2u,34d
2k,14
2f,13,42
2l,15a
36.670
154.891
1.646
25.768
820
167
51.099
155.205
1.044
1.034
167
60.603
152.811
534
1.103
167
2l,15b
25.054
22.136
17.855
1.152.312
6.391
2.333
1.179.546
6.391
2.869
1.175.226
6.391
3.218
1.406.052
1.419.491
1.417.908
TOTAL ASET
2.604.956
2.682.042
2.568.897
TOTAL ASSETS
2m,2n,2p,16
2p,17
Catatan/
Notes
1 Januari/
January 1,
2012/
31 Desember/
December 31,
2011 *)
2f,18,42
349.715
337.632
227.950
2f,19,42
2f, 2g,19,38,42
2f,20,42
39.802
5.282
10.212
41.377
10.671
12.175
57.572
10.077
9.491
2g
2f,21,42,43
2u,34b
24.954
111
9.044
1.911
19.822
258
64.109
3.254
20.907
273
61.489
3.411
2f,2n,2s,22
47
23
15.025
32
59.358
5.963
37
29.145
12.952
36
194.109
515.493
524.443
598.290
2f,2s,23
2f,2s,23
2f,2s,24,25,39
2u,34d,43
2f,2g,38,42
2t,26
2f,2n,2s,22,42
2f,2s,23,42
2f,2s,23,42
2f,2s,24,39,42,43
2f,2s,25,39,42,43
2f,2n,2s,22
2f,2s,23
2f,2s,23
2f,2s,24,25,39
38.447
9.112
40.638
50.030
14.052
47.451
52.167
16.805
45.935
102
23
150.531
65
217.797
908.968
104.205
119
251.532
951.067
37.371
163
309.829
973.307
(47)
(15.025)
(32)
(59.358)
(5.963)
(37)
(29.145)
(23)
(12.952)
(36)
(194.109)
CURRENT LIABILITIES
Short-term bank loans
Trade payables
Third parties
Related parties
Other payables - third parties
Advances from customers
Third parties
Related parties
Accrued expenses
Taxes payable
Current maturities of
long-term liabilities:
Lease liabilities
Bank loans
Third parties
Related party
Loans, notes payable and bonds
Total Current Liabilities
NON-CURRENT LIABILITIES
Deferred tax liabilities - net
Other payables - related parties
Employee benefits liabilities
Long-term liabilities:
Lease liabilities
Bank loans
Third parties
Related party
Loans
Notes payable and bonds
Current maturities of
long-term liabilities:
Lease liabilities
Bank loans
Third parties
Related party
Loans, notes payable and bonds
1.291.198
1.383.311
1.228.480
Total Liabilitas
1.806.691
1.907.754
1.826.770
Total Liabilities
Catatan/
Notes
1 Januari/
January 1,
2012/
31 Desember/
December 31,
2011 *)
EKUITAS
Modal saham - nilai nominal
Rp1.000 per saham
Modal dasar - 5.000.000.000 saham
Ditempatkan dan disetor penuh 1.335.702.240 saham biasa
Tambahan modal disetor
Selisih transaksi dengan kepentingan
nonpengendali
Selisih kurs penjabaran laporan
keuangan dalam mata uang asing
Saldo laba
Telah ditentukan penggunaannya
Belum ditentukan penggunaannya
27
28
537.169
30.201
537.169
30.201
537.169
30.201
2b,4
(1.986)
(1.986)
2s
29
2.039
1.666
831
5.000
225.842
4.000
203.238
3.000
172.912
Total Ekuitas
TOTAL LIABILITAS DAN EKUITAS
(1.986)
EQUITY
Share capital - par value of
Rp1,000 per share
Authorized capital 5,000,000,000 shares
Issued and fully paid 1,335,702,240 shares
Additional paid-in capital
Difference arising from transaction
with non-controlling interest
Translation adjustment on financial
statements in foreign currency
Retained earnings
Appropriated
Unappropriated
798.265
774.288
742.127
Total Equity
2.604.956
2.682.042
2.568.897
Catatan/
Notes
2013
2012
PENJUALAN NETO
2g,2r,30,37,38
1.222.356
1.321.641
NET SALES
2g,2r,31,37,38
1.072.807
1.105.457
149.549
216.184
GROSS PROFIT
69.309
49.041
77.511
52.763
OPERATING EXPENSES
Selling
General and administrative
118.350
130.274
2d,37
31.199
85.910
OPERATING INCOME
2r
5.158
7.201
2f,43
3.251
2.233
2k,14
2f,2s,43
2f,33,43
(690)
21.203
(52.069)
6.773
3.624
(60.331)
2.990
(16.374)
(44.283)
14.825
41.627
12.185
(6.810)
27.010
34.817
NET INCOME
373
835
OTHER COMPREHENSIVE
INCOME
Translation adjustments on financial
statements in foreign currency
27.383
35.652
LABA BRUTO
BEBAN USAHA
Penjualan
Umum dan administrasi
2g,2r,32,38
2f,2u,34c,43
LABA NETO
PENDAPATAN KOMPREHENSIF
LAIN-LAIN
Selisih kurs penjabaran laporan
keuangan dalam mata uang asing
TOTAL LABA KOMPREHENSIF
27.010
-
34.817
-
NET INCOME
ATTRIBUTABLE TO:
Owners of the parent
Non-controlling interest
TOTAL
27.010
34.817
TOTAL
27.383
-
35.652
-
TOTAL
27.383
35.652
TOTAL
0,026
2v,35
0,020
Catatan/
Notes
Saldo 1 Januari 2012
Selisih kurs penjabaran laporan
keuangan dalam mata uang asing
Modal
Ditempatkan
dan Disetor
Penuh/
Issued
and Fully
Paid Shares
Tambahan
Modal
Disetor/
Additional
Paid-in
Capital
537.169
2s
30.201
Selisih
Transaksi
dengan
Kepentingan
Nonpengendali/
Difference
arising from
Transaction with
Non-controlling
Interest
Selisih Kurs
Penjabaran
Laporan
Keuangan
Dalam Mata
Uang Asing/
Translation
Adjustments on
Financial
Statements
In Foreign
Currency
(1.986)
831
Saldo Laba/
Retained Earnings
Telah
Belum
Ditentukan
Ditentukan
Penggunaannya/ Penggunaannya/
Appropriated
Unappropriated
3.000
172.912
Total
Ekuitas/
Total
Equity
742.127
835
835
34.817
34.817
29
1.000
(1.000)
Dividen kas
29
(3.491)
537.169
30.201
1.666
4.000
203.238
774.288
373
373
27.010
27.010
1.000
2s
29
Dividen kas
29
537.169
30.201
(1.986)
(1.986)
Catatan atas laporan keuangan konsolidasian terlampir merupakan bagian yang tidak terpisahkan dari laporan
keuangan konsolidasian secara keseluruhan.
2.039
5.000
(1.000)
(3.406)
225.842
(3.491)
(3.406)
798.265
Cash dividend
Cash dividend
Balance at December 31, 2013
The accompanying notes to consolidated the financial statements are an integral part of these consolidated
financial statements.
2013
ARUS KAS DARI AKTIVITAS OPERASI
Penerimaan dari pelanggan
Pembayaran kepada pemasok dan karyawan
2012
1.310.228
(1.280.999)
1.400.093
(1.196.597)
29.229
4.355
(16.028)
203.496
6.291
(19.257)
(89.647)
(42.824)
(72.091)
147.706
1.973
36
(1.492)
38
(30.166)
(59.698)
(84.854)
(2.900)
(3.542)
95.819
(4.270)
(3.591)
(142.386)
1.522
(236.555)
12.083
(43)
(2.733)
59.155
(73.545)
154.682
(23)
(3.406)
29.954
(86.865)
(5.083)
94.342
(75.652)
5.493
1.703
126
189.271
183.652
115.322
189.271
1.
1.
UMUM
a.
Pendirian Perusahaan
GENERAL
a. Companys Establishment
1.
1.
UMUM (Lanjutan)
b.
GENERAL (Continued)
th
The Company is domiciled at the 7 floor of Sinar
Mas Land Plaza Tower 2, Jalan M.H.Thamrin number
51, Gondangdia, Menteng Subdistrict, Central Jakarta
and its plant located at Jalan Raya Surabaya
Mojokerto, Sidoarjo, East Java. The Company
commenced its commercial production in 1977.
1.
1.
UMUM (Lanjutan)
c.
GENERAL (Continued)
c. Boards of Commissioners and Directors and
Employees
As of December 31, 2013 and 2012, the composition
of the Companys Boards of Commissioners and
Directors were as follows:
Board of Commissioners
President Commissioner
Vice President Commissioner
Commissioner
Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Direksi
Direkur Utama
Direktur
Direktur
Direktur
Direktur
Direktur
Direktur
Direktur
Direktur / Sekretaris Perusahaan
Directors
President Director
Director
Director
Director
Director
Director
Director
Director
Director / Corporate Secretary
Komite Audit
Ketua
Anggota
Anggota
2013
2012
of
the
Boards
of
Board of Commissioners
Chairman
Member
Member
The
Company
and
Subsidiaries
permanent
employees as of December 31, 2013 and 2012 were
approximately 12 thousand, respectively.
d. Structures of the Subsidiaries
As of December 31, 2013 and 2012, the Company had
ownership interest in Subsidiaries as follows:
1.
1.
UMUM (Lanjutan)
Entitas Anak/
Ruang
Lingkup
Usaha/
Scope of
Tanggal
Pendirian/
Date of
Kedudukan,
Tahun Usaha
Komersial Dimulai/
Domicile, Year
Commercial
Operations
Subsidiaries
Activities
Establishment
Started
(%)
Distributor/
Distributor
4 Januari/
January 4,
1996
Tangerang, 1996
99,20
Distributor/
Distributor
8 Agustus/
August 8,
1996
British Virgin
Islands, 1996
100,00
66.231
72.040
Bidang
Keuangan/
Financing
Company
Mauritus, 1997
100,00
38.453
40.421
TK Trading Limited
Distributor/
Distributor
29 September/
September 29,
1997
Cayman Islands,
1997
100,00
17.087
23.932
Distributor/
Distributor
31 Agustus/
August 31,
1998
Cayman Islands,
1998
100,00
51.557
53.897
Distributor/
Distributor
23 Maret/
March 23,
2000
British Virgin
Islands, 2001
100,00
8.204
7.139
Bidang
Keuangan/
Financing
Company
Belanda/
Netherlands,
2004
100,00
733.415
807.168
Investasi/
Investment
Malaysia, 2004
100,00
83.080
73.968
PT Sumalindo Hutani
Jaya
Kehutanan/
Forestry
1 April / April 1,
1992
Jakarta, 1992
99,99
28.303
25.523
GENERAL (Continued)
Persentase Kepemilikan/
Percentage of Ownership
2013 & 2012
(USD)
10
2.
2.
b.
Laporan
arus
kas
konsolidasian
disusun
dengan menggunakan metode langsung, dan
dikelompokkan ke dalam aktivitas operasi, investasi
dan pendanaan.
Prinsip-prinsip Konsolidasian
b.
Principles of Consolidation
11
2.
2.
c.
c.
Kas dan setara kas terdiri dari saldo kas dan bank,
serta deposito berjangka yang jatuh tempo dalam
waktu tiga (3) bulan atau kurang sejak tanggal
penempatan dan tidak digunakan sebagai jaminan
atau dibatasi penggunaannya.
d.
Informasi Segmen
and
d.
transactions
Segment Information
A segment is a distinguishable component of the
Company and Subsidiaries that is engaged either in
providing certain products (business segment), or in
providing products within a particular economic
environment (geographical segment), which is
subject to risks and rewards that are different from
those of other segments.
e.
2.
2.
Instrumen Keuangan
1.
Aset Keuangan
Financial Instruments
1.
Financial Assets
Pengakuan awal
Initial recognition
Pengukuran selanjutnya
Subsequent measurement
13
2.
2.
14
2.
2.
2.
The
Company
and
Subsidiaries
shall
derecognize financial assets when, and only
when: the contractual rights to the cash flows
from the financial asset expire; the contractual
rights to receive the cash flows of the financial
asset are transferred to another entity; or the
contractual rights to receive the cash flows of
the financial asset are retained but they assume
a contractual obligation to pay the cash flows to
one or more recipients in an arrangement that
meets certain conditions. When the Company
and Subsidiaries transfer a financial asset, they
shall evaluate the extent to which they retain
the risks and rewards of ownership of the
financial asset.
2.
Pengakuan awal
Initial recognition
15
2.
2.
3.
Pengukuran selanjutnya
Subsequent measurement
3.
16
2.
2.
g.
4.
Financial
instruments
amortized cost
measured
at
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.
(i)
(i)
17
2.
2.
h.
Persediaan
h.
Kombinasi Bisnis
i.
Inventories
Business Combinations
Business combinations are accounted for using the
acquisition method. Any excess of the aggregate of
the fair value of the consideration transferred, the
non-controlling interests proportionate share of the
acquirees net identifiable assets, and the fair value
of the acquirers previously held equity interest in the
acquiree, over the fair values of the identifiable net
assets acquired is recognized as goodwill. If the
consideration transferred is less than the fair value
of the net assets acquired (negative goodwill), the
difference is recognized in profit or loss. Goodwill is
not amortized but annually assesed for impairment.
j.
Prepaid Expenses
Prepaid expenses are amortized over the periods
benefited.
18
2.
2.
19
2.
2.
m. Aset Tetap
m. Fixed Assets
Tahun/Years
Bangunan dan prasarana
Mesin dan peralatan pabrik
Alat pengangkutan
Perabot dan peralatan kantor
20
20-25
5
5
20
2.
2.
o.
Sewa
Leases
o.
21
2.
2.
q.
p.
Biaya Pinjaman
Biaya pinjaman, baik yang secara langsung maupun
tidak langsung digunakan untuk mendanai suatu
proses pembangunan aset tertentu yang memenuhi
syarat (aset kualifikasian), dikapitalisasi hingga
saat proses pembangunannya selesai. Untuk
pinjaman yang secara khusus digunakan untuk
perolehan
aset
kualifikasian,
jumlah
yang
dikapitalisasi adalah sebesar biaya pinjaman yang
terjadi selama periode berjalan, dikurangi dengan
pendapatan investasi jangka pendek dari pinjaman
tersebut. Untuk pinjaman yang tidak secara khusus
digunakan untuk perolehan aset kualifikasian,
jumlah biaya pinjaman yang dikapitalisasi ditentukan
dengan mengalikan tingkat kapitalisasi tertentu
terhadap pengeluaran untuk aset kualifikasian
tersebut.
q.
Borrowing Costs
Borrowing costs, either directly or indirectly used in
financing the construction of a qualifying asset, are
capitalized up to the date when construction is
complete. For borrowings that are specific to the
acquisition of a qualifying asset, the amount to be
capitalized is determined as the actual borrowing
costs incurred during the period, less any income
earned from the temporary investment of such
borrowings. For borrowings that are not specific to
the acquisition of a qualifying asset, the amount to
be capitalized is determined by applying a
capitalization rate to the amount expensed on the
qualifying asset.
22
2.
2.
s.
s.
2013
Dolar AS/ Rupiah Indonesia
Dolar AS/ Yen Jepang
Dolar AS/ Yuan Cina
Dolar AS/ Dolar Singapura
Dolar AS/ Dolar Australia
Dolar AS/ Euro Eropa
t.
2012
12.189,00
104,92
6,10
1,27
1,12
0,72
Imbalan Kerja
Perusahaan dan Entitas Anak menentukan liabilitas
imbalan kerja sesuai dengan Undang-undang
Ketenagakerjaan No. 13/2003 (Undang-undang)
tanggal 25 Maret 2003. PSAK No. 24 (Revisi 2010),
Imbalan Kerja mensyaratkan beban imbalan paska
kerja berdasarkan Undang-undang ditentukan
dengan menggunakan metode aktuarial Projected
Unit Credit.
9.670,00
86,36
6,29
1,22
0,96
0,75
t.
Employee Benefits
The Company and Subsidiaries determine their
employee benefits under the Labor Law No. 13/2003
dated March 25, 2003 (the Law). PSAK No. 24
(Revised 2010), Employee Benefits requires cost
of post employement benefits based on the Law is
determined using the Projected Unit Credit
actuarial valuation method.
23
2.
2.
u.
Pajak Penghasilan
u.
Income Taxes
Beban
pajak
penghasilan
kini
ditetapkan
berdasarkan taksiran laba kena pajak tahun
berjalan.
24
2.
2.
v.
v.
3.
3.
25
3.
3.
26
3.
3.
27
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 5 years to 25 years. These are common life
expectancies applied in the industries in which the
Company and Subsidiaries conduct their 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.
Further details are disclosed in Notes 2m, 15 and 16.
28
3.
3.
29
3.
3.
4.
4.
Pada
tanggal
13
Juni
2011,
Perusahaan
menandatangani Perjanjian Jual Beli Saham dengan
PT Inhutani I (Persero) untuk membeli 4.801.000 lembar
saham PT Sumalindo Hutani Jaya yang mewakili 40%
kepemilikan dengan nilai akuisisi sebesar Rp14,75
milyar. Perjanjian tersebut termuat dalam akta Jual Beli
Saham No.36 tertanggal 13 Juni 2011 yang dibuat
dihadapan Linda Herawati, S.H., Notaris di Jakarta
Pusat.
30
5.
5.
2013
Pihak ketiga
Kas
2012
110
326
Third parties
Cash on hand
10.946
10.063
4.106
1.622
1.050
11.783
34.815
2.817
645
14.806
Cash in banks
PT Bank Mandiri (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Central Asia Tbk
PT Bank Internasional Indonesia Tbk
3.297
5.979
31.084
70.845
10.665
1.641
1.173
14.685
6.360
4.954
Cash equivalents
Time deposits
Indonesian Rupiah:
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Internasional Indonesia Tbk
PT Bank ICB Bumiputera Tbk
1.288
2.306
Dolar AS:
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank ICBC Indonesia
67.300
-
67.000
15.000
US Dollar:
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank ICBC Indonesia
82.067
110.305
Kas di bank
PT Bank Mandiri (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Central Asia Tbk
PT Bank Internasional Indonesia Tbk
Lain-lain (masing-masing
di bawah USD1 juta)
Total kas di bank
Setara Kas
Deposito berjangka
Rupiah Indonesia:
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Internasional Indonesia Tbk
PT Bank ICB Bumiputera Tbk
Lain-lain (masing-masing
di bawah USD1 juta)
Total
181.476
5.727
2.068
Cash equivalent
Time deposit
Indonesian Rupiah:
PT Bank Sinarmas Tbk
2.061
7.795
115.322
189.271
Total
113.261
2.061
Setara kas
Deposito berjangka
Rupiah Indonesia:
PT Bank Sinarmas Tbk
Total kas dan setara kas pihak berelasi
93.581
17.200
1.561
1.257
US Dollar
Indonesian Rupiah
Hongkong Dollar
European Euro
31
5.
5.
2012
1.207
313
203
974
6.517
83
Japanese Yen
Chinese Yuan
Singaporean Dollar
115.322
189.271
Total
Rupiah Indonesia
Dolar AS
2013
(%)
2012
(%)
2,00 - 9,50
0,15 - 2,00
2,80 - 5,50
0,15 - 3,00
Kas dan setara kas kepada pihak-pihak berelasi masingmasing sebesar 0,08% dan 0,29% dari jumlah aset
konsolidasian pada tanggal 31 Desember 2013 dan
2012.
6.
PIUTANG USAHA
Indonesian Rupiah
US Dollar
6.
TRADE RECEIVABLES
This account consists of:
2013
Pihak ketiga
Ekspor
Lokal
2012
Third parties
Export
Local
50.720
17
56.182
43
50.737
(16.386)
56.225
(16.386)
34.351
39.839
61.224
123.662
Related parties
Local
PT Cakrawala Mega Indah
8.194
3.822
30
7.816
3.170
-
Export
APP Branches
Paperich Pte, Ltd.
Others
Sub-total Ekspor
12.046
10.986
Sub-total Export
73.270
134.648
107.621
174.487
Total
Total
32
6.
6.
2012
78.944
6.497
2.954
1.770
190
17.266
146.967
7.386
808
1.218
575
17.533
Current
Overdue < 1 month
Overdue > 1 month - 2 months
Overdue > 2 months - 3 months
Overdue > 3 months - 4 months
Overdue > 4 months
107.621
174.487
Total
2013
Rupiah Indonesia
Dolar AS
Yen Jepang
Yuan Cina
Euro Eropa
Dolar Hongkong
Poundsterling Inggris
Dirham Uni Emirat Arab
Krone Denmark
Lain-lain (masing-masing
di bawah USD1 juta)
Total
7.
2012
56.892
23.972
9.503
8.167
5.651
1.270
1.155
412
-
117.340
19.677
21.400
4.449
3.725
3.162
1.637
1.325
599
1.772
Indonesian Rupiah
US Dollar
Japanese Yen
Chinese Yuan
European Euro
Hongkong Dollar
British Poundsterling
Arab Emirates Dirham
Denmark Krone
Others (each below
USD1 million)
107.621
174.487
Total
Piutang usaha kepada pihak-pihak berelasi masingmasing sebesar 2,81%, dan 5,02% dari jumlah aset
konsolidasian pada tanggal 31 Desember 2013 dan
2012.
7.
33
8.
8.
PERSEDIAAN
Akun ini terdiri dari:
9.
INVENTORIES
2012
Barang jadi
Barang dalam proses
Bahan baku
Bahan pembantu, suku cadang
dan lainnya
180.388
63.296
63.590
166.083
47.383
65.283
66.783
69.769
Finished goods
Work-in-process
Raw materials
Indirect material, spare parts
and others
Total
374.057
348.518
Total
9.
2013
2012
Uang Muka
Pemasok
Karyawan
Lain-lain
270.905
1.717
5.588
149.557
2.538
7.807
Advances
Suppliers
Employees
Others
278.210
159.902
Total advances
16.850
168
297
5.767
347
4.912
Prepaid expenses
Insurance
Rent (Note 38d)
Others
17.315
11.026
295.525
170.928
Total
Total
34
2012
Pihak ketiga
Kas di bank
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Mandiri (Persero) Tbk
14
-
45
926
Third parties
Cash in banks
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Mandiri (Persero) Tbk
14
971
Deposito berjangka
Dolar AS:
PT Bank Rakyat Indonesia (Persero) Tbk
Ningbo Commerce Bank
PT Bank Pan Indonesia Tbk
PT Bank Internasional Indonesia Tbk
PT Bank ICB Bumiputera Tbk
PT Bank Central Asia Tbk
31.578
14.000
9.000
3.750
3.000
2.200
53.900
67.500
3.750
3.750
3.000
2.200
Time deposits
US Dollar:
PT Bank Rakyat Indonesia (Persero) Tbk
Ningbo Commerce Bank
PT Bank Pan Indonesia Tbk
PT Bank Internasional Indonesia Tbk
PT Bank ICB Bumiputera Tbk
PT Bank Central Asia Tbk
Yuan Cina:
PT Bank Rakyat Indonesia (Persero) Tbk
182.021
206.456
Chinese Yuan:
PT Bank Rakyat Indonesia (Persero) Tbk
245.549
340.556
245.563
341.527
13
Time deposit
US Dollar:
PT Bank Sinarmas Tbk
Deposito berjangka
Dolar AS:
PT Bank Sinarmas Tbk
155
14.926
13.811
Short-term investment
Indonesian Rupiah:
PT Sinarmas Sekuritas
15.084
13.824
260.647
355.351
Total
Total
Yuan Cina
Dolar AS
Rupiah Indonesia
Euro Eropa
Yen Jepang
182.021
63.700
14.926
-
206.456
134.977
13.814
96
8
Chinese Yuan
US Dollar
Indonesian Rupiah
European Euro
Japanese Yen
Total
260.647
355.351
Total
35
Rupiah Indonesia
Dolar AS
Yuan Cina
2013
(%)
2012
(%)
7,34 - 8,01
0,40 - 2,75
1,88
7,50 - 8,92
0,40 - 2,75
1,88
Indonesian Rupiah
US Dollar
Chinese Yuan
Aset lancar lainnya kepada pihak-pihak berelasi masingmasing sebesar 0,58% dan 0,52% dari jumlah aset
konsolidasian pada tanggal 31 Desember 2013 dan
2012.
Ekspor
APP International Trading (III) Ltd.,
Cayman Islands
APP International Trading (VI) Ltd.,
Cayman Islands
APP International Trading (I) Ltd.,
Cayman Islands
Collins Office Product International
Trading Limited, British Virgin
Islands
Kinno Limited, Singapura
2012
37.573
37.573
35.706
35.706
17.087
23.932
13.812
14.441
19.621
17.808
Export
APP International Trading (III) Ltd.,
Cayman Islands
APP International Trading (VI) Ltd.,
Cayman Islands
APP International Trading (I) Ltd.,
Cayman Islands
Collins Office Product International
Trading Limited, British Virgin
Islands
Kinno Limited, Singapore
36
2012
12.183
2.979
12.183
2.979
140
140
133.921
(95.392)
149.942
(95.392)
38.529
54.550
(1.859)
(3.451)
36.670
51.099
Total
Less allowance for impairment
Net at nominal value
Net adjustment on the adoption of
PSAK 55 (Revised 2011)
Net at Amortized Cost
Dolar AS
Yen Jepang
31.860
4.810
45.255
5.844
US Dollar
Japanese Yen
Total
36.670
51.099
Total
Perusahaan mengadakan perjanjian penyelesaian utangpiutang (Settlement Agreement) pada tanggal 12 Januari
2006 dengan debitur tertentu tersebut di atas. Jangka
waktu pengembalian piutang ditetapkan tidak lebih dari
sepuluh (10) tahun.
37
2012
101.837
57.220
101.837
57.220
246
246
331
2.304
159.634
161.607
154.891
(4.743)
(6.402)
155.205
Piutang dari
Purinusa
terutama
berasal
dari
pengambilalihan utang Purinusa oleh Marshall Enterprise
Limited, Entitas Anak, sehubungan dengan persyaratan
yang tercantum dalam Master Restructuring Agreement
(MRA).
Piutang lain-lain - pihak berelasi - tidak lancar masingmasing sebesar 5,95% dan 5,79% dari jumlah aset
konsolidasian pada tanggal 31 Desember 2013 dan
2012.
This investment
investment.
is
intended
as
held-to-maturity
38
Perusahaan
PT OKI Pulp & Paper Mills
Total
Lembar Saham
Yang Dimiliki/
Number of
Shares Held
Persentase
Kepemilikan/
Percentage of
Ownership
300.000
Nilai Tercatat/
Carrying Value
35,29
25.768
Investee
PT OKI Pulp & Paper Mills
2013
Pada tanggal akuisisi
Bagian rugi neto
Entitas Asosiasi - periode berjalan
Bagian atas kerugian
komprehensif lain dari Entitas Asosiasi
30.166
25.768
(690)
(3.708)
At acquisition date
Share of net loss of
Associated Company for the period
Share on other comprehensive loss
of Associated Company
At End of The Year
Total assets
Total liabilities
Net loss
39
2012
Saldo Awal
Penambahan tahun berjalan
22.136
2.918
17.855
4.281
Beginning Balance
Additions during the year
Saldo Akhir
25.054
22.136
Ending Balance
Saldo Awal/
Beginning
Balance
Penambahan/
Additions
Pengurangan/
Disposals
Reklasifikasi/
Reclassification
Saldo Akhir/
Ending
Balance
Harga Perolehan
Pemilikan Langsung
Hak atas tanah
Bangunan dan prasarana
Mesin dan peralatan pabrik
Alat pengangkutan
Perabot dan peralatan kantor
34.038
183.846
2.022.995
11.115
29.441
1.399
42
991
4
879
232
-
1.175
38.519
98
166
35.437
185.063
2.062.505
10.985
30.486
Acquisition Costs
Direct Ownership
Land rights
Building and installation
Machinery and factory equipment
Transportation equipment
Furniture and office equipment
Sub-total
2.281.435
3.315
232
39.958
2.324.476
Sub-total
134.969
57.313
152.324
(39.958)
178
178
Indirect Ownership
Leased Assets
Transportation equipment
2.416.404
60.806
232
2.476.978
Akumulasi Penyusutan
Pemilikan Langsung
Bangunan dan prasarana
Mesin dan peralatan pabrik
Alat pengangkutan
Perabot dan peralatan kantor
117.879
1.087.178
9.930
21.871
6.915
79.723
336
1.033
232
-
124.794
1.166.901
10.034
22.904
Accumulated Depreciation
Direct Ownership
Building and installation
Machinery and factory equipment
Transportation equipment
Furniture and office equipment
Sub-total
1.236.858
88.007
232
1.324.633
Sub-total
33
33
Indirect Ownership
Leased Assets
Transportation equipment
1.236.858
88.040
232
1.324.666
Nilai Buku
1.179.546
1.152.312
40
Penambahan/
Additions
Pengurangan/
Disposals
Reklasifikasi/
Reclassification
Saldo Akhir/
Ending
Balance
Harga Perolehan
Pemilikan Langsung
Hak atas tanah
Bangunan dan prasarana
Mesin dan peralatan pabrik
Alat pengangkutan
Perabot dan peralatan kantor
33.537
159.196
1.853.523
9.095
29.334
501
120
5
14
186
-
24.530
169.472
2.201
93
34.038
183.846
2.022.995
11.115
29.441
Acquisition Costs
Direct Ownership
Land rights
Building and installation
Machinery and factory equipment
Transportation equipment
Furniture and office equipment
Sub-total
2.084.685
640
186
196.296
2.281.435
Sub-total
242.351
87.659
134.969
Indirect Ownership
Leased Assets
Transportation equipment
2.416.404
1.255
2.328.291
88.299
186
(195.041)
(1.255)
-
Akumulasi Penyusutan
Pemilikan Langsung
Bangunan dan prasarana
Mesin dan peralatan pabrik
Alat pengangkutan
Perabot dan peralatan kantor
110.764
1.011.327
9.095
21.131
7.115
75.851
210
740
186
-
811
-
117.879
1.087.178
9.930
21.871
Accumulated Depreciation
Direct Ownership
Building and installation
Machinery and factory equipment
Transportation equipment
Furniture and office equipment
Sub-total
1.152.317
83.916
186
811
1.236.858
Sub-total
748
63
1.153.065
83.979
186
Nilai Buku
1.175.226
Indirect Ownership
Leased Assets
Transportation equipment
1.236.858
1.179.546
(811)
-
2013
2012
Beban pabrikasi
Beban umum dan administrasi
(Catatan 32b)
Beban penjualan (Catatan 32a)
Hutan Tanaman Industri Dalam Pengembangan (Catatan 15b)
86.998
82.816
1.009
15
1.129
23
18
11
Manufacturing overhead
General and administrative
(Note 32b)
Selling expenses (Note 32a)
Industrial Timber Estate Under Development (Notes 15b)
Total
88.040
83.979
Total
Nilai buku
Harga perolehan
Akumulasi penyusutan
2012
232
232
186
186
Book value
Cost
Accumulated depreciation
36
38
36
38
41
2013
Persentase Penyelesaian
0% - 50%
51% - 65%
66% - 80%
81% -100%
Total
Bangunan/
Buildings
Mesin/
Machinery
Total
6.808
1.493
8.257
927
119.747
1.517
12.129
1.446
126.555
3.010
20.386
2.373
17.485
134.839
152.324
Desember/December 2016
Desember/December 2015
Juli/July 2015
Desember/December 2014
Percentage of Completion
0% - 50%
51% - 65%
66% - 80%
81% -100%
Total
2012
Persentase Penyelesaian
Bangunan/
Buildings
Mesin/
Machinery
Total
0% - 50%
51% - 65%
66% - 80%
81% -100%
160
70
123
267
102.287
5.919
6.413
19.730
102.447
5.989
6.536
19.997
Total
620
134.349
134.969
Desember/December 2016
Desember/December 2015
Juli/July 2015
Desember/December 2014
Percentage of Completion
0% - 50%
51% - 65%
66% - 80%
81% -100%
Total
42
17. GOODWILL
17. GOODWILL
Berdasarkan
evaluasi
manajemen,
manajemen
berkeyakinan bahwa tidak terdapat penurunan nilai
goodwill.
2012
180.000
34.675
29.518
23.707
23.616
16.636
14.092
12.306
10.665
2.500
2.000
205.000
28.791
9.120
23.680
23.521
20.388
9.188
13.444
2.500
2.000
Total
349.715
337.632
Total
Dolar AS
Rupiah Indonesia
Euro Eropa
Yen Jepang
Poundsterling Inggris
Dolar Singapura
299.745
49.160
391
224
151
44
299.339
37.319
889
75
10
US Dollar
Indonesian Rupiah
European Euro
Japanese Yen
British Poundsterling
Singaporean Dollar
Total
349.715
337.632
Total
43
44
45
Fasilitas
Fasilitas Maksimum
(dalam ribuan
dolar AS)/
Maximum Facility
(in thousand of
US Dollar)
31 Desember 2013 & 2012/
December 31, 2013 & 2012
Fasilitas akseptasi
Fasilitas wesel diskonto
(tanpa letters of credit)
Fasilitas wesel diskonto
(dengan letters of credit)
65.000
50.000
30.000
Facilities
Acceptance Facility
Bills Discounted Facility
(without letters of credit base)
Bills Discounted Facility
(with letters of credit base)
46
47
2012
Pihak ketiga
Lokal
Impor
33.308
6.494
32.499
8.878
Third parties
Local
Import
39.802
41.377
2.863
1.554
651
-
7.524
1.373
1.107
35
410
Related parties
Local
PT Golden Energy Mines Tbk
PT Ekamas Fortuna
PT Rolimex Kimia Nusamas
PT Konverta Mitra Abadi
Others (each below
USD100 thousand)
5.103
10.414
173
-
19
237
179
257
5.282
10.671
45.084
52.048
Total
Pihak berelasi
Lokal
PT Golden Energy Mines Tbk
PT Ekamas Fortuna
PT Rolimex Kimia Nusamas
PT Konverta Mitra Abadi
Lain-lain (masing-masing
dibawah USD100 ribu)
Total lokal
Impor
Gold Hua Sheng Paper Co, Ltd.
Paperich Pte, Ltd.
Lain-lain (masing-masing
dibawah USD100 ribu)
Total Impor
Total utang usaha - pihak berelasi
Total
Total local
Import
Gold Hua Sheng Paper Co, Ltd.
Paperich Pte, Ltd.
Others (each below
USD100 thousand)
Total import
2013
2012
Dolar AS
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
Lain-lain (masing-masing
dibawah USD100 ribu)
25.945
16.629
2.014
360
74
32.093
17.223
1.726
522
303
62
181
US Dollar
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Others (each below
USD 100 thousand)
Total
45.084
52.048
Total
48
2012
Beban restrukturisasi
Bunga
Listrik, air dan gas
Ongkos angkut
Komisi
Jamsostek
Lain-lain (masing-masing dibawah
USD100 ribu)
60.474
3.800
2.757
1.570
667
164
54.200
57.096
2.187
3.647
78
188
86
913
69.518
118.309
(60.474)
(54.200)
9.044
64.109
2013
Liabilitas sewa pembiayaan
Bagian yang jatuh tempo dalam
waktu satu tahun
Restructuring fee
Interest
Electricity, water and gas
Freight
Commissions
Workers social security
Others (each below
USD100 thousand)
2012
102
Lease liabilities
(47)
Current maturities
55
Long-term Portions
49
Total
Jatuh tempo 31 Desember 2014
Jatuh tempo 31 Desember 2015
Jatuh tempo Januari 2016
Dikurangi bagian bunga
54
54
4
(10)
Bersih
Bagian yang jatuh tempo dalam
waktu satu tahun
102
Net
(47)
Current maturities
55
Long-term portion
Pihak Ketiga
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
Indonesia Eximbank (Lembaga
Pembiayaan Ekspor Indonesia)
PT Bank Syariah Mandiri
PT BRI Agroniaga Tbk
PT Bank ICB Bumiputera Tbk
2012
Third Parties
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
Indonesia Eximbank (Lembaga
Pembiayaan Ekspor Indonesia)
PT Bank Syariah Mandiri
PT BRI Agroniaga Tbk
PT Bank ICB Bumiputera Tbk
47.038
45.000
53.000
45.000
26.500
24.612
4.922
2.459
6.205
-
150.531
104.205
65
119
Related Party
PT Bank Sinarmas Tbk
Sub-total
Bagian yang jatuh tempo
dalam waktu satu tahun
Pihak ketiga
Pihak berelasi
150.596
104.324
Sub-total
(15.025)
(32)
(5.963)
(37)
135.539
98.324
Current maturities
Third parties
Related party
Long-term portions
50
51
2013
(%)
Rupiah Indonesia
Dolar AS
5,00 - 11,00
5,00 - 7,00
2012
(%)
5,00 - 10,00
5,00 - 7,00
Indonesian Rupiah
US Dollar
52
2012
1.812
83.687
103.358
16.362
93.022
114.885
Participants in MRA
Tranche A
Tranche B
Tranche C
Sub-total
188.857
224.269
Sub-total
13.179
13.179
Non-Participants in MRA
202.036
237.448
15.761
14.084
217.797
251.532
(11.458)
206.339
(6.121)
Current maturities
245.411
Long-term Portion
Participants in MRA
USD
Rp
Fasilitas
Tranche A
Tranche B
Tranche C
3.285.084
8.455.374
10.443.049
8.195.235
21.093.457
26.052.073
1.353.491.844
3.483.709.801
4.302.654.765
61.187.766.859
157.489.255.734
194.511.579.727
Facilities
Tranche A
Tranche B
Tranche C
22.183.507
55.340.765
9.139.856.410
413.188.602.320
Total at Nominal
53
Rincian
utang
jangka
panjang
pada
tanggal
31 Desember 2013 dan 2012 adalah sebagai berikut:
USD
as
of
Rp
Fasilitas
Tranche A
Tranche B
Tranche C
183.399
8.455.374
10.443.049
456.660
21.093.457
26.052.073
75.420.437
3.483.709.801
4.302.654.765
3.409.605.349
157.489.255.734
194.511.579.727
Facilities
Tranche A
Tranche B
Tranche C
19.081.822
47.602.190
7.861.785.003
355.410.440.810
Total at Nominal
USD
Rp
Fasilitas
Tranche A
Tranche B
Tranche C
1.701.316
8.455.374
10.443.049
3.656.979
21.093.457
26.052.073
603.972.235
3.483.709.801
4.302.654.765
27.303.982.776
157.489.255.734
194.511.579.727
Facilities
Tranche A
Tranche B
Tranche C
20.599.739
50.802.509
8.390.336.801
379.304.818.237
Total at Nominal
54
Non-Participants in MRA
55
Wesel Bayar
Pihak yang Berpartisipasi dalam MRA:
Guaranteed Secured Global Notes
Secured Company Global Notes
688.000
115.428
733.561
122.979
Notes Payable
Participants in MRA:
Guaranteed Secured Global Notes
Secured Company Global Notes
Sub-total
Pihak yang Tidak Berpartisipasi dalam MRA
803.428
38.450
856.540
40.418
Sub-total
Non-Participants in MRA
841.878
896.958
67.090
54.109
908.968
951.067
(47.900)
(23.024)
861.068
928.043
Current maturities
Long-term Portion
Participants in MRA
Wesel Tranche A
Tranche A Notes
56
Wesel Tranche B
Tranche B Notes
Wesel Tranche C
Tranche C Notes
57
Non-Participant in MRA
Tingkat diskonto
Discount rate
58
Kategori pensiun
dipercepat
Tingkat mortalitas
TMI11
untuk tahun 2013 dan 2012/
TMI11
for the years 2013 and 2012
55 Tahun / 55 years
Accelerated retirement
category
Mortality rate
2013
Nilai kini liabilitas manfaat
karyawan
Keuntungan (kerugian) aktuaria
yang belum diakui
Beban jasa lalu yang belum diakui
Beban jasa lalu yang belum diakui non vested
2012
37.532
Disability rate
51.467
4.533
(828)
(2.258)
(1.136)
(599)
(622)
40.638
47.451
2013
2012
47.451
6.292
(3.298)
(9.807)
45.935
8.181
(3.911)
(2.754)
40.638
47.451
Beginning balance
Employee benefits expense
Actual benefits payments
Foreign exchange adjustment
Ending Balance
2013
2012
3.556
2.474
136
73
4.694
3.168
159
93
53
67
Current-service cost
Interest cost
Net actuarial losses recognized
Past-service cost
Amortization of past-service cost plan amendment
6.292
8.181
59
Tanggal
Nilai kini
kewajiban/
Present value
of obligation
Penyesuaian/
Experience
adjustments
Date
(37.532)
(51.467)
(48.269)
(37.470)
(34.899)
(3.478)
2.054
(484)
(505)
1.089
31 Desember 2013
31 Desember 2012
31 Desember 2011
31 Desember 2010
31 Desember 2009
Pemegang Saham
Jumlah Saham
Ditempatkan dan
Disetor Penuh
(dalam satuan penuh)/
Number of Shares
Issued and
Fully Paid
(in full amount)
PT Purinusa Ekapersada
Masyarakat
Total
Persentase
Kepemilikan/
Percentage of
Ownership
(%)
Jumlah/
Amount
(USD)
Shareholders
796.176.423
539.525.817
60
40
320.192
216.977
PT Purinusa Ekapersada
Public
1.335.702.240
100
537.169
Total
60
Produk kertas
Produk pengemas dan lainnya
1.141.548
80.808
1.225.176
96.465
Paper products
Packaging products and others
1.222.356
1.321.641
Rincian penjualan
sebagai berikut:
berdasarkan
pelanggan
adalah
2013
Pihak ketiga
(masing-masing dibawah 10% dari
penjualan neto)
791.550
836.896
Third parties
(each below 10% of
net sales)
61
2012
Related parties (Note 38a)
Local:
PT Cakrawala Mega Indah
PT Konverta Mitra Abadi
422.203
-
467.254
711
422.203
467.965
4.598
6.729
4.005
10.051
8.603
16.780
430.806
484.745
1.222.356
1.321.641
Sub-total
Export:
APP Branches
Others (each below 10% of
net sales)
Sub-total
Bahan baku
Saldo awal tahun
Pembelian
65.283
557.462
65.063
580.600
622.745
(63.590)
645.663
(65.283)
559.155
34.833
509.037
580.380
35.354
524.753
1.103.025
1.140.487
1.087.112
1.072.807
47.383
(63.296)
166.083
(180.388)
48.792
(47.383)
1.141.896
129.644
(166.083)
1.105.457
Raw materials
At beginning of year
Purchases
Raw materials available for manufacturing
Raw materials at end of year
62
2012
Pemasok
Pihak ketiga
(masing-masing dibawah
10% dari penjualan neto)
Suppliers
241.163
Third parties
(each below 10% of
net sales)
204.267
198.823
147.681
126.618
162.759
227.968
101.335
86.665
104.520
Sub-total
559.787
596.582
Sub-total
Total pembelian
Pembelian bahan pembantu
dan suku cadang
800.950
800.849
(243.488)
(220.249)
Total purchases
Purchase of indirect material
and spare parts
557.462
580.600
a. Beban Penjualan
a. Selling Expenses
2013
2012
Ongkos angkut
Komisi
Gaji dan upah
Administrasi bank
Beban kantor (Catatan 38d)
Perjalanan dinas
Penyusutan (Catatan 16)
Lain-lain
38.930
14.600
3.777
1.920
1.585
1.475
15
7.007
42.645
19.103
3.697
1.687
1.540
1.551
23
7.265
Freight
Commission
Salaries and wages
Bank charges
Office expenses (Note 38d)
Traveling
Depreciation (Note 16)
Others
Total
69.309
77.511
Total
2012
20.501
15.404
1.904
1.498
1.057
1.009
734
6.934
19.392
17.546
2.033
1.814
1.842
1.129
506
8.501
Management and
professional fees (Note 38c)
Salaries and wages
Office expenses (Note 38d)
Insurance
Repairs and maintenance
Depreciation (Note 16)
Traveling
Others
Total
49.041
52.763
Total
63
Interest expense derived from interest incurred on shortterm and long-term bank loans, notes payable, bonds
and lease liability.
2013
2012
43.389
55.655
8.680
4.676
52.069
60.331
34. PERPAJAKAN
34. TAXATION
a. Prepaid Taxes
2013
2012
17.965
20.095
13.827
9.548
Value-Added Tax
Income taxes
Total
38.060
23.375
Total
b. Utang Pajak
b. Taxes Payable
2013
2012
Pajak penghasilan
Pasal 21
Pasal 23/26
Pasal 22
Pasal 25
244
530
15
1.122
355
1.456
29
1.414
Income taxes
Article 21
Article 23/26
Article 22
Article 25
Total
1.911
3.254
Total
2013
2012
Kini
Perusahaan
Entitas Anak
Tangguhan
Perusahaan
Entitas Anak
11.583
602
2.137
510
12.185
(6.810)
(9.457)
-
Current
Company
Subsidiaries
Deferred Taxes
Company
Subsidiaries
Income Tax Benefit (Expense)
64
2012
(dalam ribuan
Rupiah/
in thousands
of Rupiah )
(1.489.430.924)
477.974.557
44.889.526
35.315.062
122.626.006
41.283.805
(34.449.701)
35.555.423
(53.709.837)
(832.810)
(448.028)
(14.297.666)
(67.598.107)
(851.593)
5.373.686
(1.355.888.671)
457.288.070
d. Pajak Tangguhan
d. Deferred Taxes
31 Desember/
December 31,
2011
Perusahaan
Aset pajak tangguhan
Akumulasi rugi fiskal
Revaluasi aset tetap setelah
dikurangi penyusutan
Imbalan kerja
Laba (rugi) bersih belum direalisasi
atas perubahan nilai wajar
aset dan liabilitas keuangan
Penyisihan kompensasi atas
rugi fiskal
Total
Movements of deferred tax assets (liabilities) net and the related tax benefit (expense) as of
December 31, 2013 and 2012 were as follow:
Dikreditkan
(Dibebankan) ke
Laporan Laba Rugi
Komprehensif
Konsolidasian/
Credited
(Charged) to
Consolidated
Statement of
Comprehensive
Income
31 Desember/
December 31,
2012
31 Desember/
December 31,
2013
22.248
22.248
3.407
9.167
(611)
284
2.796
9.451
(855)
(1.373)
1.941
8.078
4.302
467
4.769
1.026
5.795
(22.248)
(22.248)
16.876
140
17.016
(1.202)
15.814
Company
Deferred tax assets
Accumulated fiscal loss
Revaluation of fixed assets net of depreciation
Employee benefits
Net unrealized gain (loss)
on fair value changes of
financial assets and liabilities
Valuation allowance of
fiscal loss
Total
65
31 Desember/
December 31,
2011
Dikreditkan
(Dibebankan) ke
Laporan Laba Rugi
Komprehensif
Konsolidasian/
Credited
(Charged) to
Consolidated
Statement of
Comprehensive
Income
31 Desember/
December 31,
2012
Dikreditkan
(Dibebankan) ke
Laporan Laba Rugi
Komprehensif
Konsolidasian/
Credited
(Charged) to
Consolidated
Statement of
Comprehensive
Income
31 Desember/
December 31,
2013
69.043
(1.997)
67.046
(12.785)
54.261
(52.167)
2.137
(50.030)
11.583
(38.447)
Entitas anak
Aset Pajak Tangguhan - Neto
534
510
1.044
602
1.646
e. Tax Assessment
f. Peraturan Pemerintah
f. Goverment Regulation
66
g. Administrasi
g. Administration
2013
Laba neto
yang dapat
diatribusikan
kepada pemilik
entitas induk /
Net Income
attributable to
the owners
of the parent
(USD)
Dasar / Basic
27.010
2012
Laba per
saham dasar
yang dapat
diatribusikan
kepada pemilik
entitas induk /
Basic earnings per
share attributable
to the owners
of the parent
(USD)
Rata-rata
Tertimbang
Saham Biasa /
Weighted
Average
Number of
Outstanding
Ordinary Shares
1.335.702.240
0,020
Laba neto
yang dapat
diatribusikan
kepada pemilik
entitas induk /
Net Income
attributable to
the owners
of the parent
(USD)
34.817
Rata-rata
Tertimbang
Saham Biasa /
Weighted
Average
Number of
Outstanding
Ordinary Shares
Laba per
saham dasar
yang dapat
diatribusikan
kepada pemilik
entitas induk /
Basic earnings per
share attributable
to the owners
of the parent
(USD)
1.335.702.240
0,026
Mata Uang/
Currency
(dalam ribuan/
in thousands )
ASET
Kas dan setara kas
dan aset lancar lainnya
Yuan Cina
Rupiah Indonesia
CNY
Rp
1.111.659
209.653.675
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
182.334
17.200
ASSETS
Cash and cash equivalents
and other current assets
Chinese Yuan
Indonesian Rupiah
67
Mata Uang/
Currency
(dalam ribuan/
in thousands )
Dolar Hongkong
Euro Eropa
Yen Jepang
Dolar Singapura
HKD
EUR
JPY
SGD
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
12.109
911
126.596
257
1.561
1.257
1.207
203
Hongkong Dollar
European Euro
Japanese Yen
Singaporean Dollar
Rp
181.930.513
14.926
Rp
JPY
CNY
EUR
HKD
GBP
SGD
AED
AUD
SAR
NZD
697.422.399
997.143
50.729
4.095
9.846
701
534
1.514
139
191
4
57.224
9.503
8.321
5.651
1.270
1.155
422
412
124
51
3
Rp
MYR
4.512.632
7
370
2
JPY
504.722
4.810
Rp
10.000.000
820
Long-term investment
Indonesian Rupiah
Uang Jaminan
Rupiah Indonesia
Rp
14.030.458
1.151
Refundable deposits
Indonesian Rupiah
309.977
Total Assets
110.486
81.122
71.781
151
44
LIABILITIES
Short-term bank loans and
long-term debts
Indonesian Rupiah
Japanese Yen
European Euro
British Poundsterling
Singaporean Dollar
Total Aset
LIABILITAS
Pinjaman bank jangka pendek dan
liabilitas jangka panjang
Rupiah Indonesia
Yen Jepang
Euro Eropa
Poundsterling Inggris
Dolar Singapura
Rp
JPY
EUR
GBP
SGD
1.346.730.080
8.511.778
52.014
91
56
68
Mata Uang/
Currency
(dalam ribuan/
in thousands )
Utang usaha dan
utang lain-lain
Rupiah Indonesia
Euro Eropa
Dolar Singapura
Yen Jepang
Poundsterling Inggris
Dolar Australia
Yuan Cina
Dolar Hongkong
Krone Swedia
Dirham Uni Emirat Arab
Rp
EUR
SGD
JPY
GBP
AUD
CNY
HKD
SEK
AED
Rp
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
236.205.744
1.490
458
13.071
72
8
32
25
22
4
19.379
2.057
361
124
120
7
5
3
3
1
Trade payables
and other payables
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
British Poundsterling
Australian Dollar
Chinese Yuan
Hongkong Dollar
Swedish Krone
Arab Emirates Dirhams
52.590
44.989
792
166
17
12
4
Total Liabilitas
331.628
Total Liabilities
Liabilitas Neto
(21.651)
Net Liabilities
Rp
JPY
EUR
HKD
GBP
SGD
548.376.707
83.147
121
133
7
5
2012
Mata Uang/
Currency
(dalam ribuan/
in thousands )
ASET
Kas dan setara kas
dan aset lancar lainnya
Yuan Cina
Rupiah Indonesia
Euro Eropa
Dolar Hongkong
Yen Jepang
Dolar Singapura
CNY
Rp
EUR
HKD
JPY
SGD
1.339.540
325.352.155
1.900
12.822
84.869
102
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
212.973
33.649
2.517
1.654
982
83
ASSETS
Cash and cash equivalents
and other current assets
Chinese Yuan
Indonesian Rupiah
European Euro
Hongkong Dollar
Japanese Yen
Singaporean Dollar
69
Mata Uang/
Currency
(dalam ribuan/
in thousands )
Investasi pada reksadana
Rupiah Indonesia
Rp
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
133.576.700
13.811
Rp
JPY
CNY
EUR
HKD
AED
DKK
SGD
GBP
NZD
AUD
1.136.999.911
1.848.194
29.001
2.812
24.508
6.014
7.464
1.017
329
362
208
117.581
21.400
4.611
3.725
3.162
1.637
1.325
832
530
297
215
Rp
JPY
MYR
18.274.006
2.304
7
1.890
27
2
JPY
504.722
5.844
Rp
10.000.000
1.034
Long-term investment
Indonesian Rupiah
Uang Jaminan
Rupiah Indonesia
Rp
13.953.185
1.443
Refundable deposits
Indonesian Rupiah
431.224
Total Assets
97.150
82.867
68.186
75
10
LIABILITIES
Short-term bank loans and
long-term debts
Japanese Yen
Indonesian Rupiah
European Euro
British Poundsterling
Singaporean Dollar
Total Aset
LIABILITAS
Pinjaman bank jangka pendek dan
liabilitas jangka panjang
Yen Jepang
Rupiah Indonesia
Euro Eropa
Poundsterling Inggris
Dolar Singapura
JPY
Rp
EUR
GBP
SGD
8.390.337
801.329.195
51.474
46
12
70
Mata Uang/
Currency
(dalam ribuan/
in thousands )
Setara Dolar
Amerika Serikat/
Equivalent United
States Dollar
Rp
EUR
SGD
JPY
AUD
AED
GBP
THB
CAD
HKD
SEK
CHF
TWD
185.693.713
1.308
652
37.840
76
165
26
788
16
92
21
1
18
19.203
1.732
533
438
79
45
41
26
17
12
3
2
1
Trade payables
and other payables
Indonesian Rupiah
European Euro
Singaporean Dollar
Japanese Yen
Australian Dollar
Arab Emirates Dirhams
British Poundsterling
Thailand Baht
Canadian Dollar
Hongkong Dollar
Swedish Krone
Swiss Franc
Taiwan Dollar
Rp
HKD
128.547
97
13
12
59.499
8.914
7.963
45
18
8
346.892
Total Liabilities
84.332
Net Assets
Rp
JPY
EUR
HKD
GBP
SGD
575.351.581
769.885
6.011
348
11
9
Total Liabilitas
Aset Neto
71
800.033
422.323
853.543
468.098
1.222.356
1.321.641
2012
426.814
118.338
101.815
74.931
62.838
15.297
505.266
74.062
102.960
93.558
55.118
22.579
800.033
853.543
1.141.548
80.808
1.225.176
96.465
1.222.356
1.321.641
1.006.652
66.155
1.029.187
76.270
1.072.807
1.105.457
Laba Usaha:
Produk kertas
Produk pengemas dan lainnya
24.371
6.828
75.224
10.686
31.199
85.910
97%
3%
97%
3%
Total
100%
100%
Total
72
73
f.
2013
2012
Dalam ribuan
rupiah/
In thousand
Rupiah
Setara dalam
ribuan dolar/
Equivalent in
thousand
US dollar
Dalam ribuan
rupiah/
In thousand
Rupiah
Setara dalam
ribuan dolar/
Equivalent in
thousand
US dollar
Dewan Komisaris
Direksi
5.486.003
10.934.046
450
897
8.488.246
9.215.290
878
953
Board of Commissioners
Board of Directors
Total
16.420.049
1.347
17.703.536
1.831
Total
74
tanggal 25 Juni
pada
tanggal
pada
tanggal
tanggal 28 April
75
76
77
2.
78
4.
5.
1.
79
2.
3.
4.
80
5.
Akun
Aset Keuangan
Nilai wajar melalui laporan laba rugi
(FVTPL)
Investasi pada reksadana
Pinjaman yang diberikan
dan piutang
Kas dan setara kas
Piutang usaha - setelah dikurangi
penyisihan atas penurunan nilai
Piutang lain-lain - pihak ketiga
Aset lancar lainnya
Piutang usaha - pihak berelasi tidak lancar - setelah dikurangi
penyisihan atas penurunan nilai
Piutang lain-lain - pihak berelasi tidak lancar
Dimiliki hingga jatuh tempo
Investasi jangka panjang
Total Aset Keuangan
2013
Nilai Tercatat/
Carrying Amounts
Nilai Wajar/
Fair Values
Accounts
Financial Assets
Fair value through profit or loss
(FVTPL)
Investment in mutual fund
14.926
14.926
115.322
115.322
107.621
7.672
245.721
107.621
7.672
245.721
36.670
36.670
154.891
154.891
820
820
Held-to-maturity
Long-term investment
683.643
683.643
81
Akun
Liabilitas Keuangan
Liabilitas dicatat pada
biaya perolehan diamortisasi
Pinjaman bank jangka pendek
Utang usaha
Utang lain-lain - pihak ketiga
Beban masih harus dibayar
Utang lain-lain - pihak berelasi jangka panjang
Liabilitas jangka panjang:
Liabilitas sewa pembiayaan
Pinjaman bank
Pinjaman
Wesel bayar dan obligasi
Total Liabilitas Keuangan
Akun
Aset Keuangan
Nilai wajar melalui laporan laba rugi
(FVTPL)
Investasi pada reksadana
Pinjaman yang diberikan
dan piutang
Kas dan setara kas
Piutang usaha - setelah dikurangi
penyisihan atas penurunan nilai
Piutang lain-lain - pihak ketiga
Aset lancar lainnya
Piutang usaha - pihak berelasi tidak lancar - setelah dikurangi
penyisihan atas penurunan nilai
Piutang lain-lain - pihak berelasi tidak lancar
Dimiliki hingga jatuh tempo
Investasi jangka panjang
Total Aset Keuangan
2013
Nilai Tercatat/
Carrying Amounts
Nilai Wajar/
Fair Values
Accounts
Financial Liabilities
349.715
45.084
10.212
9.044
349.715
45.084
10.212
9.044
9.112
9.112
102
150.596
217.797
908.968
102
150.596
217.797
908.968
1.700.630
1.700.630
2012
Nilai Tercatat/
Carrying Amounts
Nilai Wajar/
Fair Values
Accounts
Financial Assets
Fair value through profit or loss
(FVTPL)
Investment in mutual fund
13.811
13.811
189.271
189.271
174.487
621
341.540
174.487
621
341.540
51.099
51.099
155.205
155.205
1.034
1.034
Held-to-maturity
Long-term investment
927.068
927.068
82
Akun
2012
Nilai Tercatat/
Carrying Amounts
Liabilitas Keuangan
Liabilitas dicatat pada
biaya perolehan diamortisasi
Pinjaman bank jangka pendek
Utang usaha
Utang lain-lain - pihak ketiga
Beban masih harus dibayar
Utang lain-lain - pihak berelasi jangka panjang
Liabilitas jangka panjang:
Pinjaman bank
Pinjaman
Wesel bayar dan obligasi
Total Liabilitas Keuangan
Nilai Wajar/
Fair Values
Accounts
Financial Liabilities
337.632
52.048
12.175
64.109
337.632
52.048
12.175
64.109
14.052
14.052
104.324
251.532
951.067
104.324
251.532
951.067
1.786.939
1.786.939
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).
with
remaining
83
Long-term
liability.
financial
variable-rate
and
fixed-rate
Penyesuaian
neto/
Net adjustment
Setelah
penyesuaian/
As Adjusted
38.529
(1.859)
36.670
159.634
(69.518)
(44.242)
(202.036)
(841.878)
(4.743)
60.474
5.795
(15.761)
(67.090)
154.891
(9.044)
(38.447)
(217.797)
(908.968)
(43.389)
20.907
(8.680)
296
(52.069)
21.203
11.159
3.251
1.026
3.251
12.185
CONSOLIDATED
STATEMENT OF FINANCIAL
POSITION (BALANCE SHEET)
Non-current trade receivables related parties - net of allowance
for impairment
Non current other
receivables - related parties
Accrued expenses
Deferred tax liabilities - net
Long-term liabilities
Notes and bonds payable
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
Interest expense
Gain on foreign exchange - net
Unrealized gain on fair value changes
of non-current trade receivables
Deferred tax benefit
84
Penyesuaian
neto/
Net adjustment
Setelah
penyesuaian/
As Adjusted
54.550
(3.451)
51.099
161.607
(118.309)
(54.799)
(237.448)
(896.958)
(6.402)
54.200
4.769
(14.084)
(54.109)
155.205
(64.109)
(50.030)
(251.532)
(951.067)
(55.655)
3.519
(4.676)
105
(60.331)
3.624
2.180
2.233
467
2.233
2.647
CONSOLIDATED
STATEMENT OF FINANCIAL
POSITION (BALANCE SHEET)
Non-current trade receivables related parties - net of allowance
for impairment
Non current other
receivables - related parties
Accrued expenses
Deferred tax liabilities - net
Long-term liabilities
Notes and bonds payable
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
Interest expense
Gain on foreign exchange - net
Unrealized gain on fair value changes
of non-current trade receivables
Deferred tax benefit
85
c. Risiko kredit
Eksposur Perusahaan dan Entitas Anak terhadap
risiko kredit timbul dari wanprestasi pihak lain,
dengan eksposur maksimum sebesar nilai nominal
aset keuangan Perusahaan dan Entitas Anak,
sebagai berikut:
c. Credit risk
The Company and Subsidiariess exposure to credit
risk arises from the default of other parties, with
maximum exposure equal the nominal value of its
financial assets, as follows:
86
2012
115.212
107.621
7.672
245.721
14.926
188.945
174.487
621
341.540
13.811
38.529
54.550
159.634
820
161.607
1.034
Total
690.135
936.595
Total
Belum
Jatuh Tempo
ataupun
mengalami
Penurunan Nilai/
Neither Past
Due or Impaired
115.212
78.944
7.672
245.721
14.926
11.221
-
190
-
17.266
-
115.212
107.621
7.672
245.721
14.926
38.529
38.529
159.634
820
159.634
820
Total
661.458
11.221
190
17.266
690.135
Total
87
Belum
Jatuh Tempo
ataupun
mengalami
Penurunan Nilai/
Neither Past
Due or Impaired
188.945
146.967
621
341.540
13.811
9.412
-
575
-
17.533
-
188.945
174.487
621
341.540
13.811
54.550
54.550
161.607
1.034
161.607
1.034
Total
909.075
9.412
575
17.533
936.595
Total
d. Risiko likuiditas
d. Liquidity risk
Sampai dengan
1 tahun/
Within 1 year
2013
Nilai arus kas kontraktual /
Contractual cash flows amounts
Lebih dari
1 tahun sampai
5 tahun/
Lebih dari
5 tahun/
After 1 year but
not more than
More than
5 years
5 years
Total/
Total
349.715
45.084
10.212
14.698
9.112
47
15.057
54.820
55
135.070
469
349.715
45.084
10.212
69.518
9.112
102
150.596
11.458
59.237
131.341
202.036
47.900
247.717
546.261
841.878
Total
503.283
496.899
678.071
1.678.253
Total
88
Sampai dengan
1 tahun/
Within 1 year
2012
Nilai arus kas kontraktual /
Contractual cash flows amounts
Lebih dari
1 tahun sampai
5 tahun/
Lebih dari
5 tahun/
After 1 year but
not more than
More than
5 years
5 years
Total/
Total
337.632
52.048
12.175
27.338
14.052
6.000
90.971
51.551
46.773
337.632
52.048
12.175
118.309
14.052
104.324
6.121
47.317
184.010
237.448
23.024
177.069
696.865
896.958
Total
478.390
366.908
927.648
1.772.946
Total
Pengelolaan Permodalan
Capital Management
2013
Pinjaman berbunga
Ekuitas
Rasio Utang terhadap Ekuitas
2012
1.575.087
798.265
1.590.789
774.288
2,0
2,1
89
f.
90
i.
2012
178
39.958
195.041
Beberapa
angka
perbandingan
dalam
laporan
keuangan konsolidasian tanggal 31 Desember 2012 dan
untuk tahun yang berakhir pada tanggal tersebut
telah direklasifikasi agar sesuai dengan penyajian
laporan
keuangan
konsolidasian
tahun
2013.
Reklasifikasi tersebut adalah sebagai berikut:
943
(943)
181.476
7.795
43.009
131.478
(3.170)
3.170
39.839
134.648
91
274.027
81.324
67.500
(67.500)
341.527
13.824
50.511
1.537
(9.134)
9.134
41.377
10.671
(1.663)
1.663
37.218
205.985
58.091
9.558
(519)
519
57.572
10.077
Trade receivable
Third parties
Related parties
Trade payables
Third parties
Related parties
142.031
5.675
147.706
(230.880)
(5.675)
(236.555)
92
Pencabutan
standar
berikut
ini
penerapannya
disyaratkan untuk tahun buku yang dimulai 1 Januari
2014:
Pencabutan
standar
berikut
ini
penerapannya
disyaratkan untuk tahun buku yang dimulai 1 Januari
2015:
93