Beruflich Dokumente
Kultur Dokumente
LAPORAN KEUANGAN
tahunan PT Berlina Tbk tahun 2013 telah dimuat 2013, have been written completely and be fully
secara lengkap dan bertanggung jawab penuh atas responsible for the validity of this report.
kebenaran isi laporan tahunan perusahaan.
Demikian pernyataan ini dibuat dengan sebenarnya. This statement is properly made.
financial reports
Lisjanto Tjiptobiantoro
Presiden Komisaris | President Commissioner
86 laporan tahunan • annual report 2013 PT Berlina Tbk. laporan tahunan • annual report 2013 PT Berlina Tbk.
87
The original consolidated financial statements included herein are in
the Indonesian language
Catatan/
Notes 2013 2012
Rp Rp
ASET ASSETS
ASET LANCAR CURRENT ASSETS
Õ¿ ¼¿² »¬¿®¿ µ¿ îºôî¹ôìôíèôìï éíòððíòïïï ìíòéííòíçé Cash and cash equivalents
Short-term investments in marketable
ײª»¬¿· ¼¿´¿³ »º»µ ¶¿²¹µ¿ °»²¼»µ î¹ôëôíèôìï ëòïðìòìëî ëòðìèòïìé securities
竬¿²¹ «¿¸¿ ó »¬»´¿¸ ¼·µ«®¿²¹· Trade receivables - net of allowance
°»²§··¸¿² °»²«®«²¿² ²·´¿· °·«¬¿²¹ for impairment of receivables of
»¾»¿® ΰ êððòïçç °¿¼¿ ¬¿²¹¹¿´ Rp 600,199 as at December 31,
íï Ü»»³¾»® îðïí øíï Ü»»³¾»® 2013 (December 31, 2012:
îðïîæ ΰíïíòððï÷ î¹ôî¸ôêôíèôìï ïëèòïïëòïèð ïíéòðçðòèêê Rp 313,001)
竬¿²¹ ´¿·²ó´¿·² î¹ôî¸ôíèôìï ïòèèðòìðí èòçíìòéçè Other receivables
л®»¼·¿¿² ó »¬»´¿¸ ¼·µ«®¿²¹· °»²§··¸¿² Inventories - net of allowance for
°»®»¼·¿¿² «¿²¹ ¼¿² ´¿³¾¿¬ ¾»®¹»®¿µ obsolete and slow moving
»¾»¿® ΰ êòçííòèëé °¿¼¿ ¬¿²¹¹¿´ inventories of Rp 6,933,857 as at
íï Ü»»³¾»® îðïí øíï Ü»»³¾»® December 31, 2013 (December 31,
îðïîæ ΰ îòïíéòîïî÷ î·ôé ïìèòëèîòëëì ïïëòéíëòëèê 2012: Rp 2,137,212)
Ë¿²¹ ³«µ¿ °»³¾»´·¿² è íéòéëðòîîë îðòèçëòîëê Advances for purchase
п¶¿µ ¼·¾¿§¿® ¼· ³«µ¿ îôíí¿ îéòêìçòêðì Š Prepaid taxes
Þ·¿§¿ ¼·¾¿§¿® ¼· ³«µ¿ îµ ìòíêëòëìì ïòéîìòðîê Prepaid expenses
Total aset lancar 456.451.073 333.162.076 Total current assets
ASET TIDAK LANCAR NON-CURRENT ASSETS
竬¿²¹ µ»°¿¼¿ °·¸¿µ ¾»®»´¿· ó »¬»´¿¸ Due from related parties - net of
¼·µ«®¿²¹· °»²§··¸¿² °»²«®«²¿² ²·´¿· allowance for impairment of
°·«¬¿²¹ »¾»¿® ΰ Ò·¸·´ °¿¼¿ ¬¿²¹¹¿´ receivables of Rp Nil
íï Ü»»³¾»® îðïí øíï Ü»»³¾»® as at December 31, 2013
îðïîæ ΰ íòððíòïíë÷ î»ôçôíðôìï Š îòîëìòéðð (December 31, 2012: Rp3,003,135)
ß»¬ °¿¶¿µ ¬¿²¹¹«¸¿² íí¼ ïòðèèòêçð Š Deferred tax assets
Þ»¾¿² ¬¿²¹¹«¸¿² ííº ïòëíçòíìë ïòëíçòíìë Deferred expenses
Property, plant & equipment - net of
ß»¬ ¬»¬¿° ó »¬»´¿¸ ¼·µ«®¿²¹· ¿µ«³«´¿· accumulated depreciation and
°»²§««¬¿² ¼¿² °»²«®«²¿² ²·´¿· impairment loss of Rp 434,771,498
»¾»¿® ΰ ìíìòééïòìçè as at December 31, 2013
°¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïí î´ôî³ôî°ô (December 31, 2012:
øíï Ü»»³¾»® îðïîæ ΰ íëèòîëêòìïè÷ ïðôïê êíçòîçéòêïè ìîéòîíîòïïê Rp 358,256,418)
ß»¬ ¬¿µ ¾»®©«¶«¼ ó »¬»´¿¸ ¼·µ«®¿²¹·
¿µ«³«´¿· ¿³±®¬·¿· »¾»¿® Intangible assets- net of accumulated
ΰ ïîòêééòïïë °¿¼¿ ¬¿²¹¹¿´ amortization of Rp 12,677,115 as
íï Ü»»³¾»® îðïí øíï Ü»»³¾»® at December 31, 2013 (December
îðïî æ ΰ ïðòíìéòííè÷ î¯ôïï îîòïçêòèìð îòíëìòîçð 31, 2012 : Rp10,347,338)
ß»¬ ¬·¼¿µ ´¿²½¿® ´¿·²ó´¿·² ïîôìï ìòëëçòïìç íòèìïòìðí Other non-current assets
Total aset tidak lancar 668.681.642 437.221.854 Total non-current assets
TOTAL ASET 1.125.132.715 770.383.930 TOTAL ASSETS
ï
The original consolidated financial statements included herein are in
the Indonesian language
Catatan/
Notes 2013 2012
Rp Rp
LIABILITAS DAN EKUITAS LIABILITIES AND EQUITY
LIABILITAS LIABILITIES
LIABILITAS JANGKA PENDEK CURRENT LIABILITIES
з²¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °»²¼»µ î¹ôïíôíèôìï ïçìòçðèòéîê èîòéïíòêðí Short-term bank loans
ˬ¿²¹ «¿¸¿ î¹ôïìôíèôìï ïêèòîêïòïéï ïîîôêéíôêçð Trade payables
ˬ¿²¹ °¿¶¿µ îôíí¾ éòíèçòîéì êòîëçòçíí Taxes payable
ˬ¿²¹ ´¿·²ó´¿·² î¹ôïëôíèôìï èòéêéòîçè çòèêçòððï Other payables
Purchase of property, plant and
ˬ¿²¹ °»³¾»´·¿² ¿»¬ ¬»¬¿° ïê¿ôíèôìï ïçòççîòèêë íëòëèìòïçð equipment payable
Ë¿²¹ ³«µ¿ °»²¶«¿´¿² ïé îïòèêêòëíî êèîòîïï Sales advances
Þ»¾¿² ³¿·¸ ¸¿®« ¼·¾¿§¿® ïè îèòéèðòðîð çòíííòêîî Accrued expenses
Ô·¿¾·´·¬¿ §¿²¹ ¶¿¬«¸ ¬»³°± ¼¿´¿³ ¿¬« Current portion of long-term
¬¿¸«²æ liabilities:
з²¶¿³¿² ¾¿²µ î¹ôïíôíèôìï èëòêîêòïêî ëïòéëðòëîë Bank loans
ˬ¿²¹ »©¿ °»³¾·¿§¿¿² î¹ôî³ôïçôíèôìï îêòééêòëéï îíòíïçòìðè Obligation under finance leases
̱¬¿´ ´·¿¾·´·¬¿ ¶¿²¹µ¿ °»²¼»µ ëêîòíêèòêïç íìîòïèêòïèí Total current liabilities
LIABILITAS JANGKA PANJANG NON-CURRENT LIABILITIES
Ô·¿¾·´·¬¿ §¿²¹ ¶¿²¹µ¿ °¿²¶¿²¹ »¬»´¿¸
¼·µ«®¿²¹· ¾¿¹·¿² §¿²¹ ¶¿¬«¸ ¬»³°± Long-term liabilities net of current
¼¿´¿³ ¿¬« ¬¿¸«²æ portion:
з²¶¿³¿² ¾¿²µ î¹ôïíôíèôìï ééòçïéòìêð êçòðèëòïíè Bank loan
ˬ¿²¹ »©¿ °»³¾·¿§¿¿² î¹ôî³ôïçôíèôìï íïòîêîòîðë íèòèîçòêïç Obligation under finance leases
Purchase of property, plant and
ˬ¿²¹ °»³¾»´·¿² ¿»¬ ¬»¬¿° ïê¿ôíèôìï ïîîòèêçòëïï Š equipment payable
Ô·¿¾·´·¬¿ °¿¶¿µ ¬¿²¹¹«¸¿² î±ôíí¼ ïòèìêòéçí ïòíðëòíëî Deferred tax liabilities
Ô·¿¾·´·¬¿ ·³¾¿´¿² °¿½¿ µ»®¶¿ î²ôîð îîòçèêòçìè ïéòïìéòéðê Post-employment benefit obligation
î
The original consolidated financial statements included herein are in
the Indonesian language
Catatan/
Notes 2013 2012
Rp Rp
EKUITAS EQUITY
Ó±¼¿´ Í¿¸¿³æ Capital Stock
Ó±¼¿´ ¼¿¿® Š ïòëððòðððòðð𠿸¿³ Authorized capital – 1,500,000,000
¼»²¹¿² ²·´¿· ²±³·²¿´ ΰ ëð ø²·´¿· shares with par value of Rp 50
°»²«¸÷ °»® ¿¸¿³ö÷ (full amount) per share ö÷
Ó±¼¿´ ¼·¬»³°¿¬µ¿² ¼¿² ¼·»¬±® °»²«¸ ó Issued and fully paid up -
êçðòðððòðð𠿸¿³ö÷ îï íìòëððòððð íìòëððòððð 690,000,000 sharesö÷
Ì¿³¾¿¸¿² ³±¼¿´ ¼·»¬±® îî ëéëòððð ëéëòððð Additional paid-in capital
Í¿´¼± ´¿¾¿æ Retained earnings:
Ü·¬»²¬«µ¿² °»²¹¹«²¿¿²²§¿ êòçððòððð êòçððòððð Appropriated
Þ»´«³ ¼·¬»²¬«µ¿² °»²¹¹«²¿¿²²§¿ ïçîòíëðòïíç îïéòëìêòíêð Unappropriated
Õ±³°±²»² »µ«·¬¿ ´¿·²²§¿ îí ëðòíîìòèíê ïêòìéîòçîï Other equity components
̱¬¿´ »µ«·¬¿ §¿²¹ ¼¿°¿¬ ¼·¿¬®·¾«·µ¿² Total equity attributable to owners
µ»°¿¼¿ °»³·´·µ »²¬·¬¿ ·²¼«µ îèìòêìçòçéë îéëòççìòîèï to the parent
TOTAL LIABILITAS DAN EKUITAS 1.125.132.715 770.383.930 TOTAL LIABILITIES AND EQUITY
ö÷ *)
Í»¬»´¿¸ °»³»½¿¸¿² ¿¸¿³ øÝ¿¬¿¬¿² îï÷ After stock split (Note 21)
í
The original consolidated financial statements included herein are in
the Indonesian language
Catatan/
Notes 2013 2012
Rp Rp
Þ»¾¿² °¿¶¿µ °»²¹¸¿·´¿² íí» øìòðèéòîçì ÷ øîëòëíëòèðî ÷ Corporate income tax expense
LABA (RUGI) TAHUN BERJALAN (12.219.421 ) 54.496.290 PROFIT (LOSS) FOR THE YEAR
л²¼¿°¿¬¿² µ±³°®»¸»²·º ´¿·²²§¿æ Other comprehensive income
Foreign exchange differences due
Í»´··¸ µ«® ¼¿®· °»²¶¿¾¿®¿² ´¿°±®¿² to translation of financial
µ»«¿²¹¿² î¼ôîí ííòèëïòçïë êòïìêòçêê statements
TOTAL LABA KOMPREHENSIF TOTAL COMPREHENSIVE
TAHUN BERJALAN 21.632.494 60.643.256 INCOME FOR THE YEAR
Ô¿¾¿ ø®«¹·÷ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼¿°¿¬ Profit (loss) for the year
¼·¿¬®·¾«·µ¿² µ»°¿¼¿æ attributable to:
л³·´·µ »²¬·¬¿ ·²¼«µ øçòíîêòîîï ÷ ìçòëéïòîèî Owners of the parent
Õ»°»²¬·²¹¿² ²±²ó°»²¹»²¼¿´· øîòèçíòîðð÷ ÷ ìòçîëòððè Non-controlling interest
Total (12.219.421 ) 54.496.290 Total
̱¬¿´ ´¿¾¿ ø®«¹·÷ µ±³°®»¸»²·º §¿²¹ ¼¿°¿¬ Total comprehensive income (loss)
¼·¿¬®·¾«·µ¿² µ»°¿¼¿æ attributable to:
л³·´·µ »²¬·¬¿ ·²¼«µ îìòëîëòêçì ëëòéïèòîìè Owners of the parent
Õ»°»²¬·²¹¿² ²±²ó°»²¹»²¼¿´· øîòèçíòîðð ÷ ìòçîëòððè Non-controlling interest
Total 21.632.494 60.643.256 Total
ì
The original consolidated financial statements included herein are in
the Indonesian language
2013 2012
Rp Rp
ARUS KAS DARI AKTIVITAS CASH FLOWS FROM OPERATING
OPERASI ACTIVITIES
л²»®·³¿¿² µ¿ ¼¿®· °»´¿²¹¹¿² çêðòíéêòëéì èíðòççíòðçì Cash receipts from customers
л³¾¿§¿®¿² µ¿ µ»°¿¼¿ °»³¿±µ ¼¿²
µ¿®§¿©¿² øéçéòíëíòêîê ÷ øêéêòíðéòèèé÷ Cash paid to suppliers, and employees
Õ¿ ¼·¸¿·´µ¿² ¼¿®· ±°»®¿· ïêíòðîîòçìè ïëìòêèëòîðé Cash generated from operations
л³¾¿§¿®¿² ¾«²¹¿ ¼¿² ¾»¾¿² µ»«¿²¹¿² øíèòììðòíèç ÷ øîçòíîðòçïì ÷ Interest and finance cost paid
л³¾¿§¿®¿² °¿¶¿µ °»²¹¸¿·´¿² øîïòìçêòðëë ÷ øîìòîêèòíèê ÷ Income tax paid
Kas neto diperoleh dari aktivitas Net cash provided by operating
operasi 103.086.504 101.095.907 activities
ARUS KAS DARI AKTIVITAS CASH FLOWS FROM INVESTING
INVESTASI ACTIVITIES
ßµ«··· »²¬·¬¿ ¿²¿µ øîéòéîðòððð ÷ Š Acquisition of subsidiaries
л²¶«¿´¿² »º»µ ïòðððòððð Š Proceeds from sales of securities
л²»®·³¿¿² ¾«²¹¿ ïçìòéðì ïòïíïòîéí Interest received
Proceeds from sale of property, plant and
Ø¿·´ °»²¶«¿´¿² ¿»¬ ¬»¬¿° êçëòèîï îçíòìïî equipment
л®±´»¸¿² ¿»¬ ¬»¬¿° øëéòéíìòèêì ÷ øèíòëíçòëïï ÷ Acquisitions of property, plant and equipment
Ø¿·´ °»²¶«¿´¿² ¿»¬ ¬»¬¿° ¼·¶«¿´ ¼¿² ¼·»©¿ Proceeds from sale and leaseback
µ»³¾¿´· ïëòèîêòèíç ííòîìîòíïé transactions
л²»®·³¿¿² µ¿ ¼¿®· °·¸¿µ ¾»®»´¿· îòîëìòéðð Š Cash receipts from related parties
Advance payment for purchase
л³¾¿§¿®¿² «¿²¹ ³«µ¿ °»³¾»´·¿² ¿»¬ ¬»¬¿° øïíòìíïòíðë ÷ øïïòíìîòîéí ÷ of property, plant and equipment
Kas neto digunakan untuk aktivitas Net cash used in investing
investasi (78.914.105 ) (60.214.782 ) activities
ê
The original consolidated financial statements included herein are in
the Indonesian language
2013 2012
Rp Rp
é
The original consolidated financial statements included herein
are in the Indonesian language
1. U M U M 1. GENERAL
ÐÌ Þ»®´·²¿ ̾µ øл®«¿¸¿¿²÷ ¼·¼·®·µ¿² ¼¿´¿³ ®¿²¹µ¿ PT Berlina Tbk (the “Company”) was established
˲¼¿²¹ó«²¼¿²¹ л²¿²¿³¿² Ó±¼¿´ Ü¿´¿³ Ò»¹»®· within the framework of the Domestic Capital
Ò±ò ê ¬¿¸«² ïçêè ¶±ò ˲¼¿²¹ó«²¼¿²¹ Ò±ò ïî ¬¿¸«² Investment Law No. 6 year 1968 as amended by
ïçé𠼿² °»®«¾¿¸¿² §¿²¹ ¬»®¿µ¸·® ˲¼¿²¹ó«²¼¿²¹ Law No. 12 year 1970, and by Law No. 25 year
Ò±ò îë ¬¿¸«² îððéô ¾»®¼¿¿®µ¿² ¿µ¬¿ Ò±ò íë ¬¿²¹¹¿´ 2007. Based on notarial deed No. 35, dated August
ïè ß¹«¬« ïçêç ¼¿®· Ö«´·¿² Ò·³®±¼ Í·®»¹¿® Ù»´¿® 18, 1969 of Julian Nimrod Siregar Gelar
Ó¿²¹¿®¿¼¶¿ Ò¿³±®¿ ÍòØô ²±¬¿®· ¼· Ö¿µ¿®¬¿ò ßµ¬¿ Mangaradja Namora S.H, notary in Jakarta. The
°»²¼·®·¿² ·²· ¼·¿¸µ¿² ±´»¸ Ó»²¬»®· Õ»¸¿µ·³¿² Articles of association was approved by the
λ°«¾´·µ ײ¼±²»·¿ ¼¿´¿³ Í«®¿¬ Õ»°«¬«¿²²§¿ Minister of Justice of the Republic of Indonesia in
Ò±ò Çòßò ëñìîíñïè ¬¿²¹¹¿´ ïî Ü»»³¾»® ïçéí »®¬¿ the Decision Letter No. Y.A. 5/423/18 dated
¼·«³«³µ¿² ¼¿´¿³ Ô»³¾¿®¿² Þ»®·¬¿ Ò»¹¿®¿ Ò±ò íé December 12, 1973 and was published in the State
¬¿²¹¹¿´ ïð Ó»· ïçééò Gazette No. 37 dated May 10, 1977.
ß²¹¹¿®¿² Ü¿¿® л®«¿¸¿¿² ¬»´¿¸ ³»²¹¿´¿³· The Articles of Association have been amended
¾»¾»®¿°¿ µ¿´· °»®«¾¿¸¿²ô ¬»®¿µ¸·® ¼»²¹¿² ¿µ¬¿ several times, most recently by notarial deed
Ò±¬¿®· Ò±ò ïì ¬¿²¹¹¿´ ì Ö«´· îððè ¼¿®· ܧ¿¸ No. 14 dated July 4, 2008 of Dyah Ambarwaty
ß³¾¿®©¿¬§ Í»¬§±±ò ÍòØô ²±¬¿®·» ¼· Í«®¿¾¿§¿ô Setyoso S.H, notary in Surabaya, concerning the
³»²¹»²¿· °»®«¾¿¸¿² »´«®«¸ ß²¹¹¿®¿² Ü¿¿® changes of the Articles of Association to conform
л®»®±¿² «²¬«µ ¼·»«¿·µ¿² ¼»²¹¿² ËË Ò±ò ìð with Law No. 40 Year 2007 “Limited Liability
Ì¿¸«² îððé ¬»²¬¿²¹ л®»®±¿² Ì»®¾¿¬¿ò ßµ¬¿ Company”. These changes were approved by the
°»®«¾¿¸¿² ·²· ¬»´¿¸ ³»³°»®±´»¸ °»®»¬«¶«¿² ¼¿®· Minister of Law and Human Rights of the
Ó»²¬»®· Ø«µ«³ ¼¿² Ø¿µ ß¿· Ó¿²«·¿ λ°«¾´·µ Republic of Indonesia in his Decision Letter
ײ¼±²»·¿ ¼»²¹¿² «®¿¬ µ»°«¬«¿²²§¿ No. AHU-93754.AH.01.02. Year 2008 dated
Ò±ò ßØËóçíéëìòßØòðïòðîò ¬¿¸«² îððè ¬¿²¹¹¿´ December 5, 2008 and was published in State
ë Ü»»³¾»® îððè »®¬¿ ¼·«³«³µ¿² ¼¿´¿³ ´»³¾¿®¿² Gazette No. 92 dated November 16, 2010.
Þ»®·¬¿ Ò»¹¿®¿ Ò±ò çî ¬¿²¹¹¿´ ïê Ò±°»³¾»® îðïðò
Õ¿²¬±® °«¿¬ л®«¿¸¿¿² ¾»®¿´¿³¿¬ ¼· Ö´ò Ö¿¾¿¾»µ¿ The Company’s head office is located Jl. Jababeka
ο§¿ Þ´±µ Û Ò±ò ïîóïéô Õ¿©¿¿² ײ¼«¬®· Ö¿¾¿¾»µ¿ô Raya Blok E No. 12-17, Jababeka Industrial Zone,
Ý·µ¿®¿²¹ô Õ¿¾«°¿¬»² Þ»µ¿·ò л®«¿¸¿¿² ³»³°«²§¿· Cikarang, Bekasi District. The Company’s plants
°¿¾®·µ §¿²¹ ¾»®´±µ¿· ¼· п²¼¿¿² øÖ¿©¿ Ì·³«®÷ô are located in Pandaan (East Java), Tangerang
Ì¿²¹»®¿²¹ øÞ¿²¬»²÷ ¼¿² Ý·µ¿®¿²¹ øÖ¿©¿ Þ¿®¿¬÷ò (Banten) and Cikarang (West Java).
Í»«¿· ¼»²¹¿² °¿¿´ í ß²¹¹¿®¿² Ü¿¿® л®«¿¸¿¿²ò In accordance with Article 3 of the Company’s
Ϋ¿²¹ ´·²¹µ«° µ»¹·¿¬¿² л®«¿¸¿¿² ³»´·°«¬· ·²¼«¬®· Articles of Association, the scope of its activities is
°´¿¬·µ ¼¿² ·²¼«¬®· ´¿·²²§¿ §¿²¹ ³»²¹¹«²¿µ¿² ¾¿¸¿² mainly to engage in the plastic industry and other
°±µ±µ °´¿¬·µ ¼¿² º·¾»® ¹´¿ò л®«¿¸¿¿² ³«´¿· industries which use plastic and fiberglass as their
¾»®±°»®¿· »½¿®¿ µ±³»®·¿´ °¿¼¿ ¬¿¸«² ïçéðò Ø¿·´ main materials. The Company has started its
°®±¼«µ· л®«¿¸¿¿² ¼·°¿¿®µ¿² ¼· ¼¿´¿³ ¼¿² ´«¿® commercial operations in 1970. The Company’s
²»¹»®·ò products are sold both to domestic and overseas.
è
The original consolidated financial statements included herein
are in the Indonesian language
п¼¿ ¬¿²¹¹¿´ ïî Í»°¬»³¾»® ïçèçô л®«¿¸¿¿² On September 12, 1989, the Company obtained an
³»³°»®±´»¸ °»®»¬«¶«¿² ¼¿®· Ó»²¬»®· Õ»«¿²¹¿² authorization from the Minister of Finance, as
¼»²¹¿² «®¿¬²§¿ Ò±ò Í×óðìèñÍØÓñÓÕóïðñïçèçô stated in the Decision Letter No. SI-
«²¬«µ ³»´¿µ«µ¿² °»²¿©¿®¿² «³«³ ¿¬¿ ¿¸¿³ 048/SHM/MK-10/1989 for its initial public
л®«¿¸¿¿² µ»°¿¼¿ ³¿§¿®¿µ¿¬ò п¼¿ ¬¿²¹¹¿´ offering, the shares were listed in the Indonesian
ïë Ò±°»³¾»® ïçèç ¿¸¿³ó¿¸¿³ ¬»®»¾«¬ ¬»´¿¸ Stock Exchange on November 15, 1989.
¼·½¿¬¿¬µ¿² °¿¼¿ Þ«®¿ Ûº»µ ײ¼±²»·¿ò
п¼¿ ¬¿²¹¹¿´ îï Ö«²· ïççíô л®«¿¸¿¿² ³»³°»®±´»¸ On June 21, 1993, the Company obtained the
°»®²§¿¬¿¿² »º»µ¬·º ¼¿®· Õ»¬«¿ Þ¿¼¿² л²¹¿©¿ п¿® notice of effectivity from the Chairman of Capital
Ó±¼¿´ øÞ¿°»°¿³÷ ¼»²¹¿² «®¿¬²§¿ Market Supervisory Agency (Bapepam) as stated
Ò±ò ðïëìñÐÓñïççíô «²¬«µ ³»´¿µ«µ¿² л²¿©¿®¿² in the Letter No. 0154/PM/1993 for its limited
˳«³ Ì»®¾¿¬¿ Ü»²¹¿² Ø¿µ Ó»³»¿² Ûº»µ offering of 17,250 shares through issuance of pre-
Ì»®´»¾·¸ Ü¿¸«´« »¾»¿® ïéòîë𠿸¿³ò Í¿¸¿³ó emptive rights to stockholders. The shares were
¿¸¿³ ¬»®»¾«¬ ¼·½¿¬¿¬µ¿² °¿¼¿ Þ«®¿ Ûº»µ ײ¼±²»·¿ listed in the Indonesian Stock Exchange on
°¿¼¿ ¬¿²¹¹¿´ îî Ö«´· ïççíò July 22, 1993.
п¼¿ ¾«´¿² ß¹«¬« îððèô л®«¿¸¿¿² ³»²»¬¿°µ¿² In August 2008, the Company decided to split off
°»´¿µ¿²¿¿² °»³»½¿¸¿² ²·´¿· ²±³·²¿´ ¿¸¿³ ¼¿®· the par value of share from Rp 500 per share to
ΰ ëðð °»® ¿¸¿³ ³»²¶¿¼· ΰ îëð °»® ¿¸¿³ ø²·´¿· Rp 250 per share (full amount). All of the
°»²«¸÷ò Í»´«®«¸ ¿¸¿³ л®«¿¸¿¿² »¶«³´¿¸ Company’s shares totaling 138,000,000 shares
ïíèòðððòðð𠿸¿³ ¬»´¿¸ ¬»®½¿¬¿¬ ¼· Þ«®¿ Ûº»µ have been listed in the Indonesian Stock
ײ¼±²»·¿ò Exchange.
п¼¿ ¾«´¿² Ò±°»³¾»® îðïîô л®«¿¸¿¿² µ»³¾¿´· In November 2012, the Company conducted the
³»´¿µ«µ¿² °»³»½¿¸¿² ²·´¿· ²±³·²¿´ ¿¸¿³ ¼¿®· ΰ îëð stock split of the share from Rp 250 (full amount)
ø²·´¿· °»²«¸÷ ³»²¶¿¼· ΰ ëð ø²·´¿· °»²«¸÷ò to Rp 50 (full amount).
ç
The original consolidated financial statements included herein
are in the Indonesian language
л®«¿¸¿¿² ³»³·´·µ· »½¿®¿ ´¿²¹«²¹ ´»¾·¸ ¼¿®· ëðû The Company has direct ownership interest of
¿¸¿³ Û²¬·¬¿ ß²¿µ ¾»®·µ«¬æ more than 50% in the following subsidiaries:
Ì¿¸«² ±°»®¿·
µ±³»®·¿´ñ Ю±»²¬¿»
Start of °»³·´·µ¿²ñ
Û²¬·¬¿ ß²¿µñ ܱ³··´·ñ Ö»²· Ë¿¸¿ñ commercial Percentage of Ö«³´¿¸ ¿»¬ »¾»´«³ »´·³·²¿·ñ
Subsidiaries Domicile Nature of Business operations ownership Total assets before elimination
îðïí îðïî îðïí îðïî
ΰ ΰ
ÐÌ Ô¿³·°¿µ Ю·³«´¿ Í·¼±¿®¶±ò Ö¿©¿ ײ¼«¬®· ´¿³·²¿· °´¿¬·µ ¼¿² ïçèê éðû éðû îìéòêêèòîéé ïêíòçëðòçèî
ײ¼±²»·¿ øÔÐ×÷ Ì·³«®ñ East Java. µ»³¿¿² ñ Manufacturer of
Indonesia plastic laminated tubes and
packages
ÐÌ Ï«¿²¬»¨ øÏÌÈ÷ Ì¿²¹»®¿²¹ô ײ¼«¬®· µ»³¿¿² °´¿¬·µô îððì ççû Š îíòëîêòèìð ïèòìïìòìèè
Þ¿²¬»²ñ °»®¼¿¹¿²¹¿² ¼¿² ¶¿¿ ñ
Tangerang, Manufacturer of plastic
Banten packaging, trading and services
Ø»º»· п®¿¹±² Ø»º»·ô ݸ·²¿ ײ¼«¬®· ¾±¬±´ ú ½¿° °´¿¬·µ ¼¿² îððì ïððû ïððû íïîòêêêòíðð îíîòéîðòèëð
д¿¬·½ п½µ¿¹·²¹ ·µ¿¬ ¹·¹· ñ Manufacturer of
ݱò Ô¬¼ò øØÐÐÐ÷ bottle plastic & cap plastic and
toothbrushes
Þ»®´·²¿ Í·²¹¿°±®» Í·²¹¿°«®¿ñ ײ¼«¬®· °´¿¬·µ ¼¿² °»®¼¿¹¿²¹¿² Š ïððû ïððû éëòçïî êíòíêç
Ь»ò Ô¬¼ øÞÍ÷ Singapore «³«³ ñ Plastic industry and
general trading
п¼¿ ¬¿²¹¹¿´ ïç Ö«²· îðïí л®«¿¸¿¿² ³»²¹¿µ«··· On June 19, 2013, Company acquired 99%
ççû ¿¸¿³ ÐÌ Ï«¿²¬»¨ øÏÌÈ÷ §¿²¹ ¼·³·´·µ· ±´»¸ ownership of PT Quantex (QTX) from third
°·¸¿µ µ»¬·¹¿ò ÐÌ Ï«¿²¬»¨ ¾»®¹»®¿µ ¼·¾·¼¿²¹ ·²¼«¬®· parties. PT Quantex is engaged in plastic
µ»³¿¿² °´¿¬·µô °»®¼¿¹¿²¹¿² ¼¿² ¶¿¿ò packaging, trading and service industry.
п¼¿ ¬¿²¹¹¿´ îï Ö¿²«¿®· îðïíô л®«¿¸¿¿² On January 21, 2013, the Company established
³»²¼·®·µ¿² ÐÌ Ò¿¬«®¿ д¿¬·²¼± øÒÐ÷ ¼»²¹¿² PT Natura Plastindo (NP) with 99.99%.
°»®»²¬¿» µ»°»³·´·µ·² ççôççûò ÐÌ Ò¿¬«®¿ д¿¬·²¼± ownership. PT Natura Plastindo is engaged in
·²· ¾»®¹»®¿µ ¼¿´¿³ ¾·¼¿²¹ ·²¼«¬®· °»²¹±´¿¸¿¿² plastic processing industry, trading and services.
°´¿¬·µô °»®¼¿¹¿²¹¿² ¼¿² ¶¿¿ò
ïð
The original consolidated financial statements included herein
are in the Indonesian language
d. Karyawan, direksi, komisaris dan komite audit d. Employees, directors, commissioners and audit
committee
Í««²¿² ¼»©¿² µ±³·¿®· ¼¿² ¼·®»µ· ø³¿²¿¶»³»² The composition of the boards of commissioners
µ«²½·÷ л®«¿¸¿¿² °¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïí and directors (key management) of the Company
¼¿² îðïî ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬æ as at December 31, 2013 and 2012 consist of the
following:
îðïí îðïî
Ю»·¼»² Õ±³·¿®· Ô·¶¿²¬± ̶·°¬±¾·¿²¬±®± Ô·¶¿²¬± ̶·°¬±¾·¿²¬±®± President Commissioner
Õ±³·¿®· Ñ»· Ø¿² ̶¸·³ Ñ»· Ø¿² ̶¸·³ Commissioner
Õ±³·¿®· ײ¼»°»²¼»² ß²¬±²·« Ø¿²·º¿¸ Õ±³¿´¿ ̶·°¬± Í«®¶¿²¬± Independent Commissioner
ß²¬±²·« Ø¿²·º¿¸ Õ±³¿´¿
Ю»·¼»² Ü·®»µ¬«® Ô·³ Û²¹ Õ¸·³ Ô·³ Û²¹ Õ¸·³ President Director
Ü·®»µ¬«® Ô«µ³¿² Í·¼¸¿®¬¿ Ô«µ³¿² Í·¼¸¿®¬¿ Director
Ö±²²§ É·¶¿§¿ Ö±²²§ É·¶¿§¿
Ô¿« ݸ»µ Õ·±²¹
Í««²¿² Õ±³·¬» ß«¼·¬ °¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® The composition of the Audit Committee as of
îðïí ¼¿² îðïîô »¾¿¹¿· ¾»®·µ«¬ æ December 31, 2013 and 2012 consists of the
following:
îðïí îðïî
Õ»¬«¿ ß²¬±²·« Ø¿²·º¿¸ Õ±³¿´¿ ̶·°¬± Í«®¶¿²¬± Chairman
ß²¹¹±¬¿ Ñ»· É¿¸§« ͱ»¬¶¿¸§¿ Õ««³¿ Ñ»· É¿¸§« ͱ»¬¶¿¸§¿ Õ««³¿ Member
Ø¿¼§ Ø¿¼§
̱¬¿´ ®¿¬¿ó®¿¬¿ µ¿®§¿©¿² ¬»¬¿° ¼¿®· Õ»´±³°±µ Ë¿¸¿ The total of average number of the Group’s
¿¼¿´¿¸ èèë µ¿®§¿©¿² ¬»¬¿° °¿¼¿ ¬¿¸«² îðïí ¼¿² èçî permanent employees was 885 permanent
µ¿®§¿©¿² ¬»¬¿° °¿¼¿ ¬¿¸«² îðïî ø¬·¼¿µ ¼·¿«¼·¬÷ò employees in 2013 and 788 permanent employees
in 2012 (unaudited).
ïï
The original consolidated financial statements included herein
are in the Indonesian language
Õ»¾·¶¿µ¿² ¿µ«²¬¿²· «¬¿³¿ л®«¿¸¿¿² ¼¿² »²¬·¬¿ ¿²¿µ The significant accounting policies of the Company
ø»½¿®¿ ¾»®¿³¿ ¼·»¾«¬ ŒÕ»´±³°±µ Ë¿¸¿Œ÷ §¿²¹ and its subsidiaries (collectively called as the
¼·¬»®¿°µ¿² ¼¿´¿³ °»²§««²¿² ´¿°±®¿² µ»«¿²¹¿² “Group”) adopted in preparation of the consolidated
µ±²±´·¼¿·¿² ¿¼¿´¿¸ »°»®¬· ¼·¶¿¾¿®µ¿² ¼· ¾¿©¿¸ ·²·æ financial statement are set out below:
Ô¿°±®¿² µ»«¿²¹¿² µ±²±´·¼¿·¿² ·²· ¬»´¿¸ ¼·««² The consolidated financial statements have been
¼¿² ¼·¿¶·µ¿² »«¿· ¼»²¹¿² ͬ¿²¼¿® ßµ«²¬¿²· prepared and presented in accordance with
Õ»«¿²¹¿² ¼· ײ¼±²»·¿ øÍßÕŒ÷ô §¿²¹ ³»²½¿µ«° Indonesian Financial Accounting Standards
л®²§¿¬¿¿² ͬ¿²¼¿® ßµ«²¬¿²· Õ»«¿²¹¿² øÐÍßÕŒ÷ (“SAK”), which comprise the Statements of
»®¬¿ ·²¬»®°®»¬¿·²§¿ ø×ÍßÕŒ÷ô §¿²¹ ¼·µ»´«¿®µ¿² Financial Accounting Standards (“PSAK”) and its
±´»¸ Ü»©¿² ͬ¿²¼¿® ßµ«²¬¿²· Õ»«¿²¹¿²ó×µ¿¬¿² Interpretations (“ISAK”) issued by the Board of
ßµ«²¬¿² ײ¼±²»·¿ øÜÍßÕó×ß׌÷ »®¬¿ °»®¿¬«®¿²ó Financial Accounting Standards of the Indonesian
°»®¿¬«®¿² ¼¿² л¼±³¿² л²§¿¶·¿² Ô¿°±®¿² Institute of Accountants (“DSAK”) and the
Õ»«¿²¹¿² §¿²¹ ¼·¬»¬¿°µ¿² ±´»¸ Þ¿¼¿² л²¹¿©¿ regulations and Guidelines for Financial
п¿® Ó±¼¿´ ó Ô»³¾¿¹¿ Õ»«¿²¹¿² øÞ¿°»°¿³ ó Statements Presentation established by the
ÔÕŒ÷ò Supervisory Board of Capital Market – Financial
Institutions (“Bapepam - LK”).
Ô¿°±®¿² µ»«¿²¹¿² µ±²±´·¼¿·¿² ¼·««² The consolidated financial statements have been
¾»®¼¿¿®µ¿² µ±²»° ¿µ®«¿´ µ»½«¿´· ´¿°±®¿² ¿®« µ¿ prepared on the accrual basis, except for the
¼¿² ¼¿¿® °»²¹«µ«®¿² ³»²¹¹«²¿µ¿² µ±²»° ¾·¿§¿ consolidated statements of cash flows and are
¸·¬±®·ô µ»½«¿´· ¼·¶»´¿µ¿² ¼¿´¿³ Ý¿¬¿¬¿² ¿¬¿ measured based on the historical cost concept of
´¿°±®¿² µ»«¿²¹¿² §¿²¹ ®»´»ª¿²ò accounting, except as described in relevant Notes
herein.
Ô¿°±®¿² ¿®« µ¿ µ±²±´·¼¿·¿² ¼·««² ¼»²¹¿² The consolidated statements of cash flows, which
³»²¹¹«²¿µ¿² ³»¬±¼» ´¿²¹«²¹ô ³»²§¿¶·µ¿² have been prepared using the direct method,
°»²»®·³¿¿² ¼¿² °»²¹»´«¿®¿² µ¿ §¿²¹ present cash receipts and payments classified into
¼·µ´¿·º·µ¿·µ¿² ¼¿´¿³ ¿µ¬·ª·¬¿ ±°»®¿·ô ·²ª»¬¿· operating, investing and financing activities.
¼¿² °»²¼¿²¿¿²ò
Ó¿¬¿ «¿²¹ °»´¿°±®¿² §¿²¹ ¼·¹«²¿µ¿² °¿¼¿ ´¿°±®¿² The reporting currency used in the financial
µ»«¿²¹¿² µ±²±´·¼¿·¿² ¿¼¿´¿¸ Ϋ°·¿¸ô §¿²¹ statements is in Indonesian Rupiah, which is the
³»®«°¿µ¿² ³¿¬¿ «¿²¹ º«²¹·±²¿´ Õ»´±³°±µ Ë¿¸¿ò Group’s functional currency.
Í»´«®«¸ ¿²¹µ¿ ¼¿´¿³ ´¿°±®¿² µ»«¿²¹¿² Figures in the consolidated financial statements
µ±²±´·¼¿·¿² ·²·ô ¼·¾«´¿¬µ¿² ³»²¶¿¼· ¼¿² ¼·¿¶·µ¿² are rounded to and expressed in thousand rupiah
¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²ò unless otherwise stated.
ïî
The original consolidated financial statements included herein
are in the Indonesian language
ͬ¿²¼¿® ¿µ«²¬¿²· ®»ª·· §¿²¹ ®»´»ª¿² ¬»®¸¿¼¿° The following revised accounting standard which
µ»¹·¿¬¿² ±°»®¿· Õ»´±³°±µ Ë¿¸¿ô ¬»´¿¸ is relevant to the Group’s operations, published
¼·°«¾´·µ¿·µ¿² ¼¿² »º»µ¬·º °¿¼¿ ¬¿¸«² îðïí ¿¼¿´¿¸ and effective in 2013 is PSAK 38 - Business
ÐÍßÕ íè Õ±³¾·²¿· Þ·²· Û²¬·¬¿ Í»°»²¹»²¼¿´·ò Combination Under Common Control.
ÐÍßÕ íè ³»³¾»®·µ¿² °¿²¼«¿² «²¬«µ µ±³¾·²¿· PSAK 38 provides guidance for business
¾·²· »²¬·¬¿ »°»²¹»²¼¿´· ¾¿·µ «²¬«µ »²¬·¬¿ §¿²¹ combinations of entities under common control for
³»²»®·³¿ ¾·²· ³¿«°«² »²¬·¬¿ §¿²¹ ³»´»°¿ both the entity that receives the business and the
¾·²·ò Õ±³¾·²¿· ¾·²· »²¬·¬¿ »°»²¹»²¼¿´· ¼·½¿¬¿¬ entity that releases the business. Business
³»²¹¹«²¿µ¿² ³»¬±¼» °»²§¿¬«¿² µ»°»³·´·µ¿²ò combinations under common control are recorded
Í»´··¸ ¿²¬¿®¿ ¶«³´¿¸ §¿²¹ ¼·¿´·¸µ¿² ¼¿² §¿²¹ using pooling of interests method. The difference
¼·½¿¬¿¬ ¿µ¿² ¼·¿¶·µ¿² ¼¿´¿³ °± ¬¿³¾¿¸¿² ³±¼¿´ between the amount transferred and amount
¼·»¬±® ¼· »µ«·¬¿ò recorded will be presented as additional paid-in
capital in the equity.
л²»®¿°¿² ÐÍßÕ íè ¬»®»¾«¬ ¬·¼¿µ ³»²·³¾«´µ¿² The adoption of PSAK 38 did not result in
°»²¹¿®«¸ ·¹²·º·µ¿² ¬»®¸¿¼¿° ´¿°±®¿² µ»«¿²¹¿² significant impact to the Group’s consolidated
Õ»´±³°±µ Ë¿¸¿ò financial statements.
Ô¿°±®¿² µ»«¿²¹¿² µ±²±´·¼¿·¿² ³»´·°«¬· ´¿°±®¿² The consolidated financial statements include the
µ»«¿²¹¿² л®«¿¸¿¿² ¼¿² »²¬·¬¿ ¿²¿µ²§¿ »°»®¬· financial statements of the Company and its
§¿²¹ ¼·»¾«¬µ¿² °¿¼¿ Ý¿¬¿¬¿² ï½ §¿²¹ ¼·³·´·µ· ±´»¸ subsidiaries mentioned in Note 1c, in which the
л®«¿¸¿¿² ø»½¿®¿ ´¿²¹«²¹ ¿¬¿« ¬·¼¿µ ´¿²¹«²¹÷ Company maintains (directly or indirectly) equity
¼»²¹¿² µ»°»³·´·µ¿² ¿¸¿³ ´»¾·¸ ëðû ¼¿² ownership of more than 50% and is controlled by
¼·µ»²¼¿´·µ¿² ±´»¸ л®«¿¸¿¿²ò the Company.
Í»´«®«¸ ¬®¿²¿µ· ¼¿² ¿´¼± ¿µ«² ¿²¬¿® °»®«¿¸¿¿² All significant intercompany transactions and
§¿²¹ ·¹²·º·µ¿² ø¬»®³¿«µ ´¿¾¿ ¿¬¿« ®«¹· §¿²¹ ¾»´«³ account balances (including the related significant
¼·®»¿´·¿·÷ ¬»´¿¸ ¼·»´·³·²¿·ò unrealized gains or losses) have been eliminated.
Û²¬·¬¿ó»²¬·¬¿ ß²¿µ ¼·µ±²±´·¼¿· »½¿®¿ °»²«¸ Subsidiaries are fully consolidated from the date
»¶¿µ ¬¿²¹¹¿´ ¿µ«···ô §¿·¬« ¬¿²¹¹¿´ Õ»´±³°±µ of acquisition, being the date on which the Group
Ë¿¸¿ ³»³°»®±´»¸ °»²¹»²¼¿´·¿²ô ¿³°¿· ¼»²¹¿² obtained control, and continue to be consolidated
¬¿²¹¹¿´ »²¬·¬¿ ·²¼«µ µ»¸·´¿²¹¿² °»²¹»²¼¿´·¿²ò until the date such control ceases.
Õ»®«¹·¿² »²¬·¬¿ ¿²¿µ §¿²¹ ¬·¼¿µ ¼·³·´·µ· »½¿®¿ Losses of a non-wholly owned subsidiary are
°»²«¸ ¼·¿¬®·¾«·µ¿² °¿¼¿ Õ»°»²¬·²¹¿² Ò±² attributed to the Non-Controlling Interest “NCI”
л²¹»²¼¿´· ÕÒÐŒ ¾¿¸µ¿² ¶·µ¿ ¸¿´ ·²· even if that results in a deficit balance.
³»²¹¿µ·¾¿¬µ¿² ÕÒÐ ³»³°«²§¿· ¿´¼± ¼»º··¬ò
ïí
The original consolidated financial statements included herein
are in the Indonesian language
л®«¾¿¸¿² ¼¿´¿³ ¾¿¹·¿² µ»°»³·´·µ¿² »²¬·¬¿ ·²¼«µ Changes in a parent’s ownership interest in a
°¿¼¿ »²¬·¬¿ ¿²¿µ §¿²¹ ¬·¼¿µ ³»²¹¿µ·¾¿¬µ¿² subsidiary that do not result in the loss of control
¸·´¿²¹²§¿ °»²¹»²¼¿´·¿² ¼·½¿¬¿¬ »¾¿¹¿· ¬®¿²¿µ· are accounted for as equity transactions.
»µ«·¬¿ò
Ö·µ¿ µ»¸·´¿²¹¿² °»²¹»²¼¿´·¿² ¿¬¿ «¿¬« »²¬·¬¿ ¿²¿µô In case of loss of control over a subsidiary, the
³¿µ¿ Õ»´±³°±µ Ë¿¸¿æ Group:
³»²¹¸»²¬·µ¿² °»²¹¿µ«¿² ¿»¬ ø¬»®³¿«µ »¬·¿° derecognizes the assets (including goodwill)
goodwill÷ ¼¿² ´·¿¾·´·¬¿ »²¬·¬¿ ¿²¿µå and liabilities of the subsidiary;
³»²¹¸»²¬·µ¿² °»²¹¿µ«¿² ¶«³´¿¸ ¬»®½¿¬¿¬ »¬·¿° derecognizes the carrying amount of any NCI;
ÕÒÐå
³»²¹¸»²¬·µ¿² °»²¹¿µ«¿² ¿µ«³«´¿· »´··¸ derecognizes the cumulative translation
°»²¶¿¾¿®¿²ô §¿²¹ ¼·½¿¬¿¬ ¼· »µ«·¬¿ô ¾·´¿ ¿¼¿å differences, recorded in equity, if any;
³»²¹¿µ«· ²·´¿· ©¿¶¿® °»³¾¿§¿®¿² §¿²¹ recognizes the fair value of the consideration
¼·¬»®·³¿å received;
³»²¹¿µ«· »¬·¿° ·¿ ·²ª»¬¿· °¿¼¿ ²·´¿· recognizes the fair value of any investment
©¿¶¿®²§¿å retained;
³»²¹¿µ«· »¬·¿° °»®¾»¼¿¿² §¿²¹ ¼·¸¿·´µ¿² recognizes any surplus or deficit in profit or
»¾¿¹¿· µ»«²¬«²¹¿² ¿¬¿« µ»®«¹·¿² ¼¿´¿³ loss; and
´¿°±®¿² ´¿¾¿ ®«¹·å ¼¿²
³»®»µ´¿·º·µ¿· ¾¿¹·¿² ·²¼«µ ¿¬¿ µ±³°±²»² reclassifies the parent’s share of components
§¿²¹ »¾»´«³²§¿ ¼·¿µ«· »¾¿¹¿· °»²¼¿°¿¬¿² previously recognized in other comprehensive
µ±³°®»¸»²·º µ» ´¿°±®¿² ´¿¾¿ ®«¹·ô ¿¬¿« income to profit or loss or retained earnings,
³»²¹¿´·¸µ¿² »½¿®¿ ´¿²¹«²¹ µ» ¿´¼± ´¿¾¿ô as appropriate.
»¾¿¹¿·³¿²¿ ³»¬·²§¿ò
ÕÒÐ ³»²½»®³·²µ¿² ¾¿¹·¿² ¿¬¿ ´¿¾¿ ¿¬¿« ®«¹· ¼¿² NCI represents the portion of the profit or loss and
¿»¬ ²»¬± ¼¿®· Û²¬·¬¿ó»²¬·¬¿ ß²¿µ §¿²¹ ¬·¼¿µ ¼¿°¿¬ net assets of the Subsidiaries not attributable
¼·¿¬®·¾«·µ¿² »½¿®¿ ´¿²¹«²¹ ³¿«°«² ¬·¼¿µ directly or indirectly to the parent company, which
´¿²¹«²¹ °¿¼¿ »²¬·¬¿ ·²¼«µ §¿²¹ ³¿·²¹ó³¿·²¹ are presented respectively in the consolidated
¼·¿¶·µ¿² ¼¿´¿³ ´¿°±®¿² ´¿¾¿ ®«¹· µ±³°®»¸»²·º statements of comprehensive income and under the
µ±²±´·¼¿·¿² ¼¿² ¼¿´¿³ »µ«·¬¿ °¿¼¿ ´¿°±®¿² °±·· equity section of the consolidated statements of
µ»«¿²¹¿² µ±²±´·¼¿·¿²ô ¬»®°·¿¸ ¼¿®· ¾¿¹·¿² §¿²¹ financial position, respectively, separately from
¼¿°¿¬ ¼·¿¬®·¾«·µ¿² µ»°¿¼¿ °»³·´·µ »²¬·¬¿ ·²¼«µò the corresponding portion attributable to the
equity holders of the parent company.
ïì
The original consolidated financial statements included herein
are in the Indonesian language
Õ±³¾·²¿· ¾·²·ô ¶·µ¿ ¿¼¿ô ¼·½¿¬¿¬ ¼»²¹¿² Business combinations, if any, are accounted for
³»²¹¹«²¿µ¿² ³»¬±¼» ¿µ«···ò Þ·¿§¿ °»®±´»¸¿² ¼¿®· using the acquisition method. The cost of an
»¾«¿¸ ¿µ«··· ¼·«µ«® °¿¼¿ ²·´¿· ¿¹®»¹¿¬ ·³¾¿´¿² acquisition is measured as the aggregate of the
§¿²¹ ¼· ¿´·¸µ¿²ô ¼·«µ«® °¿¼¿ ²·´¿· ©¿¶¿® °¿¼¿ ¬¿²¹¹¿´ consideration transferred, measured at fair value
¿µ«··· ¼¿² ¶«³´¿¸ »¬·¿° ÕÒÐ °¿¼¿ °·¸¿µ §¿²¹ ¼· of acquisition rate and the amount of any NCI in
¿µ«···ò ˲¬«µ »¬·¿° µ±³¾·²¿· ¾·²·ô Õ»´±³°±µ the acquiree for each business combination, the
Ë¿¸¿ ³»³·´·¸ ¿°¿µ¿¸ ³»²¹«µ«® ÕÒÐ °¿¼¿ »²¬·¬¿ Group elects whether it measures the NCI in the
§¿²¹ ¼·¿µ«··· ¾¿·µ °¿¼¿ ²·´¿· ©¿¶¿® ¿¬¿«°«² °¿¼¿ acquiree either at fair value or at proportionate
°®±°±®· µ»°»³·´·µ¿² ÕÒÐ ¿¬¿ ¿»¬ ²»¬± §¿²¹ share of the acquree’s identifiable net assets.
¬»®·¼»²¬·º·µ¿· ¼¿®· »²¬·¬¿ §¿²¹ ¼·¿µ«···ò Þ·¿§¿ Š Acquisition costs incurred are directly expensed
¾·¿§¿ ¿µ«··· §¿²¹ ¬·³¾«´ ¼· ¾»¾¿²µ¿² ´¿²¹«²¹ ¼¿² and included in administrative expenses.
¼·»®¬¿µ¿² ¼¿´¿³ ¾»¾¿² ¿¼³·²·¬®¿·ò
Õ»¬·µ¿ ³»´¿µ«µ¿² ¿µ«··· ¿¬¿ »¾«¿¸ ¾·²·ô When the Group acquires a business, it assesses
Õ»´±³°±µ Ë¿¸¿ ³»²¹µ´¿·º·µ¿·µ¿² ¼¿² the financial assets acquired and liabilities
³»²»²¬«µ¿² ¿»¬ µ»«¿²¹¿² §¿²¹ ¼·°»®±´»¸ ¼¿² assumed for appropriate classification and
´·¿¾·´·¬¿ µ»«¿²¹¿² §¿²¹ ¼·¿³¾·´ ¿´·¸ ¾»®¼¿¿®µ¿² designation in accordance with the contractual
°¿¼¿ °»®§¿®¿¬¿² µ±²¬®¿µ¬«¿´ô µ±²¼·· »µ±²±³·ô ¼¿² terms, economic circumstances and pertinent
µ±²¼·· ¬»®µ¿·¬ ´¿·² §¿²¹ ¿¼¿ °¿¼¿ ¬¿²¹¹¿´ ¿µ«···ò conditions as at the the acquisition date.
Ü¿´¿³ «¿¬« µ±³¾·²¿· ¾·²· §¿²¹ ¼·´¿µ«µ¿² »½¿®¿ If the business combination is achieved in stages,
¾»®¬¿¸¿°ô ¶·µ¿ ¿¼¿ô Õ»´±³°±µ Ë¿¸¿ ³»²¹«µ«® if any, the equity interest in the acquiree
µ»³¾¿´· ¾¿¹·¿² »µ«·¬¿ §¿²¹ ¼·³·´·µ· »¾»´«³²§¿ previously held by the Group is remeasured to fair
¼¿´¿³ °·¸¿µ §¿²¹ ¼·¿µ«··· °¿¼¿ ²·´¿· ©¿¶¿® °¿¼¿ value at the acquisition date and gain or loss is
¬¿²¹¹¿´ ¿µ«·· ¼¿² ³»²¹¿µ«· µ»«²¬«²¹¿² ¿¬¿« recognized in profit or loss.
µ»®«¹·¿² §¿²¹ ¼·¸¿·´µ¿² ¼¿´¿³ ´¿¾¿ ®«¹·ò
п¼¿ ¬¿²¹¹¿´ ¿µ«···ô ¹±±¼©·´´ ¿©¿´²§¿ ¼·«µ«® At acquisition date, goodwill is initially measured
¾»®¼¿¿®µ¿² ¸¿®¹¿ °»®±´»¸¿² §¿²¹ ³»®«°¿µ¿² »´··¸ at cost being the excess of the aggregate of the
´»¾·¸ ²·´¿· ¿¹®»¹¿¬ ·³¾¿´¿² §¿²¹ ¼·¿´·¸µ¿² ¼¿² consideration transferred and the amount
¶«³´¿¸ »¬·¿° ÕÒÐ ¿¬¿ ¶«³´¿¸ ¿»¬ ¬»®·¼»²¬·º·µ¿· recognized for NCI over the net identifiable assets
§¿²¹ ¼·°»®±´»¸ ¼¿² ´·¿¾·´·¬¿ §¿²¹ ¼·¿³¾·´ ¿´·¸ò Ö·µ¿ acquired and liabilities assumed. If this
·³¾¿´¿² ¬»®»¾«¬ µ«®¿²¹ ¼¿®· ²·´¿· ©¿¶¿® ¿»¬ ²»¬± consideration is lower than the fair value of the
»²¬·¬¿ ¿²¿µ §¿²¹ ¼·¿µ«···ô »´··¸ ¬»®»¾«¬ ¼·¿µ«· ¼· net assets of the subsidiary acquired, the
¼¿´¿³ ´¿°±®¿² ´¿¾¿ ®«¹·ò difference is recognized in profit or loss.
ïë
The original consolidated financial statements included herein
are in the Indonesian language
Í»¬»´¿¸ °»²¹¿µ«¿² ¿©¿´ô ¹±±¼©·´´ ¼·«µ«® °¿¼¿ After initial recognition, goodwill is measured at
¶«³´¿¸ ¬»®½¿¬¿¬ ¼·µ«®¿²¹· ¿µ«³«´¿· µ»®«¹·¿² cost less any accumulated impairment losses. For
°»²«®«²¿² ²·´¿·ò ˲¬«µ ¬«¶«¿² «¶· °»²«®«²¿² ²·´¿·ô the purpose of impairment testing, goodwill
¹±±¼©·´´ §¿²¹ ¼·°»®±´»¸ ¼¿®· «¿¬« µ±³¾·²¿· ¾·²·ô acquired in a business combination is, from the
»¶¿µ ¬¿²¹¹¿´ ¿µ«··· ¼·¿´±µ¿·µ¿² µ»°¿¼¿ »¬·¿° acquisition date, allocated to each of the Group’s
˲·¬ л²¹¸¿·´ Õ¿ øËÐÕŒ÷ ¼¿®· Õ»´±³°±µ Ë¿¸¿ cash-generating units (“CGU”) that are expected
§¿²¹ ¼·¸¿®¿°µ¿² ¿µ¿² ¾»®³¿²º¿¿¬ ¼¿®· ·²»®¹· to benefit from the combination, irrespective of
µ±³¾·²¿· ¬»®»¾«¬ô ¬»®´»°¿ ¼¿®· ¿°¿µ¿¸ ¿»¬ ¿¬¿« whether other assets or liabilities of the acquiree
´·¿¾·´·¬¿ ´¿·² ¼¿®· °·¸¿µ §¿²¹ ¼·¿µ«··· ¼·¿´±µ¿·µ¿² are assigned to those CGUs.
µ»°¿¼¿ ËÐÕ ¬»®»¾«¬ò
Ö·µ¿ ¹±±¼©·´´ ¬»´¿¸ ¼·¿´±µ¿·µ¿² °¿¼¿ «¿¬« ËÐÕ Where goodwill forms part of a CGU and part of
¼¿² ±°»®¿· ¬»®¬»²¬« ¿¬¿ ËÐÕ ¬»®»¾«¬ ¼·´»°¿ô ³¿µ¿ the operation within that CGU is disposed of, the
¹±±¼©·´´ §¿²¹ ¬»®µ¿·¬ ¼»²¹¿² ±°»®¿· §¿²¹ ¼·´»°¿ goodwill associated with the operation disposed of
¬»®»¾«¬ ¼·³¿«µµ¿² µ» ¼¿´¿³ ¶«³´¿¸ ¬»®½¿¬¿¬ is included in the carrying amount of the operation
±°»®¿· ¬»®»¾«¬ µ»¬·µ¿ ³»²»²¬«µ¿² µ»«²¬«²¹¿² ¿¬¿« when determining the gain or loss on disposal of
µ»®«¹·¿² ¼¿®· °»´»°¿¿²ò Ù±±¼©·´´ §¿²¹ ¼·´»°¿ the operation. Goodwill disposed of in this
¬»®»¾«¬ ¼·«µ«® ¾»®¼¿¿®µ¿² ²·´¿· ®»´¿¬·º ±°»®¿· §¿²¹ circumstance is measured based on the relative
¼·¸»²¬·µ¿² ¼¿² °±®· ËÐÕ §¿²¹ ¼·¬¿¸¿²ò values of the operation disposed of and the portion of
the CGU retained.
d. Transaksi dan penjabaran laporan keuangan d. Foreign currency transactions and translation of
konsolidasian dalam mata uang asing consolidated financial statements
л³¾«µ«¿² л®«¿¸¿¿²ô ÔÐ×ô ÏÌÈ ¼¿² ÒÐ The Company, LPI, QTX and NP’s books account are
¼·»´»²¹¹¿®¿µ¿² ¼¿´¿³ ³¿¬¿ «¿²¹ Ϋ°·¿¸ô ¼·³¿²¿ maintained in Indonesian Rupiah which is the
³»®«°¿µ¿² ³¿¬¿ «¿²¹ º«²¹·±²¿´ ³»®»µ¿ò Ì®¿²¿µ·ó functional currency of these companies. Transactions
¬®¿²¿µ· »´¿³¿ ¬¿¸«² ¾»®¶¿´¿² ¼¿´¿³ ³¿¬¿ «¿²¹ during the year involving foreign currencies are
¿·²¹ ¼·½¿¬¿¬ ¼»²¹¿² µ«® §¿²¹ ¾»®´¿µ« °¿¼¿ ¿¿¬ recorded at the rates of exchange prevailing at the
¬»®¶¿¼·²§¿ ¬®¿²¿µ·ò п¼¿ ¬¿²¹¹¿´ °»´¿°±®¿²ô ¿»¬ time the transactions are made. At the reporting date,
¼¿² ´·¿¾·´·¬¿ ³±²»¬»® ¼¿´¿³ ³¿¬¿ «¿²¹ ¿·²¹ monetary assets and liabilities denominated in foreign
¼·»«¿·µ¿² «²¬«µ ³»²½»®³·²µ¿² µ«® §¿²¹ ¾»®´¿µ« currencies are adjusted to reflect the rates of exchange
°¿¼¿ ¬¿²¹¹¿´ ¬»®»¾«¬ »¾¿¹¿· ¾»®·µ«¬ æ prevailing at that date as follows :
îðïí îðïî
ΰ ΰ
ïê
The original consolidated financial statements included herein
are in the Indonesian language
d. Transaksi dan penjabaran laporan keuangan d. Foreign currency transactions and translation of
konsolidasian dalam mata uang asing øÔ¿²¶«¬¿²÷ consolidated financial statements (Continued)
Õ»«²¬«²¹¿² ¿¬¿« µ»®«¹·¿² µ«® §¿²¹ ¬·³¾«´ The resulting gains or losses are credited or
¼·µ®»¼·¬µ¿² ¿¬¿« ¼·¾»¾¿²µ¿² °¿¼¿ ´¿°±®¿² ´¿¾¿ ®«¹· charged to the consolidated statements of
µ±³°®»¸»²·º µ±²±´·¼¿·¿² ¬¿¸«² §¿²¹ comprehensive income in the current year.
¾»®¿²¹µ«¬¿²ò
л³¾«µ«¿² ØÐÐÐ ¼¿² ÞÍ ¼·»´»²¹¹¿®¿µ¿² ³¿·²¹ó The books of accounts of HPPP and BS are
³¿·²¹ ¼¿´¿³ ³¿¬¿ «¿²¹ Ç«¿² λ²³·²¾· maintained in China Yuan Renminbi (Rmb) and
ݸ·²¿ øγ¾÷ ¼¿² ܱ´¿® Í·²¹¿°«®¿ øÍÙÜ÷ò ˲¬«µ Singapore Dollar (SGD) respectively which are
¬«¶«¿² °»²§¿¶·¿² ´¿°±®¿² µ»«¿²¹¿² µ±²±´·¼¿·¿²ô the functional currencies of those companies. For
¿»¬ ¼¿² ´·¿¾·´·¬¿ ÞÍ ¼¿² ØÐÐÐ ¾¿·µ ³±²»¬»® consolidation purposes, assets and liabilities both
³¿«°«² ²±²ó³±²»¬»® °¿¼¿ ¬¿²¹¹¿´ °»´¿°±®¿² monetary and non-monetary of BS and HPPP at
¼·¶¿¾¿®µ¿² µ» ³¿¬¿ «¿²¹ Ϋ°·¿¸ ¼»²¹¿² the reporting date are translated into Rupiah
³»²¹¹«²¿µ¿² µ«® §¿²¹ ¾»®´¿µ« °¿¼¿ ¬¿²¹¹¿´ using the exchange rate at the reporting date.
°»´¿°±®¿²ò л²¼¿°¿¬¿² ¼¿² ¾»¾¿² ¼·¶¿¾¿®µ¿² ¼»²¹¿² Revenues and expenses are translated at the
³»²¹¹«²¿µ¿² µ«® ®¿¬¿ó®¿¬¿ò Í»´··¸ µ«® §¿²¹ ¬»®¶¿¼· average rate of exchange for the year. The
¼·¿¶·µ¿² »¾¿¹¿· ¾¿¹·¿² ¼¿®· »µ«·¬¿ °¿¼¿ ¿µ«² resulting exchange difference is presented as an
»´··¸ µ«® ¿¬¿ °»²¶¿¾¿®¿² ´¿°±®¿² µ»«¿²¹¿²ò exchange difference due to the translation of the
financial statements in the equity section.
Ü¿´¿³ ³»²¶¿´¿²µ¿² ¿µ¬·ª·¬¿ ±°»®¿·²§¿ô Õ»´±³°±µ In their operating activities, the Group and its
Ë¿¸¿ ³»´¿µ«µ¿² ¬®¿²¿µ· ¼»²¹¿² °·¸¿µó°·¸¿µ Subsidiaries have transactions with certain parties
¾»®»´¿·ò which are related to them.
Í»«¿· ¼»²¹¿² ÐÍßÕ Ò±ò é øλª·· îðïð÷ Based on the PSAK No. 7 (Revised 2010)
л²¹«²¹µ¿°¿² °·¸¿µó°·¸¿µ ¾»®»´¿·Œô §¿²¹ “Disclosure of related parties transaction”,
¼·³¿µ«¼ ¼»²¹¿² °·¸¿µó°·¸¿µ §¿²¹ ¾»®»´¿· »¾¿¹¿· related parties are defined as follows:
¾»®·µ«¬æ
¿÷ò Ñ®¿²¹ ¿¬¿« ¿²¹¹±¬¿ µ»´«¿®¹¿ ¬»®¼»µ¿¬ a). A person or a close member of that person’s
³»³°«²§¿· ®»´¿· ¼»²¹¿² »²¬·¬¿ °»´¿°±® ¶·µ¿ family is related to the reporting entity if that
±®¿²¹ ¬»®»¾«¬æ person:
ø·÷ò ³»³·´·µ· °»²¹»²¼¿´·¿² ¿¬¿« °»²¹»²¼¿´·¿² (i). has control or joint control over the
¾»®¿³¿ »²¬·¬¿ °»´¿°±®å reporting entity;
ø··÷ò ³»³·´·µ· °»²¹¿®«¸ ·¹²·º·µ¿² »²¬·¬¿ (ii). has significant influence over the
°»´¿°±®å ¿¬¿« reporting entity; or
ø···÷ò °»®±²·´ ³¿²¿¶»³»² µ«²½· »²¬·¬¿ °»´¿°±® (iii). is a member of the key management
¿¬¿« »²¬·¬¿ ·²¼«µ ¼¿®· »²¬·¬¿ °»´¿°±®å personnel of the reporting entity or of a
parent of the reporting entity;
ïé
The original consolidated financial statements included herein
are in the Indonesian language
e. Transaksi dengan pihak-pihak berelasi øÔ¿²¶«¬¿²÷ e. Transactions with related parties (Continued)
¾÷ò Í«¿¬« »²¬·¬¿ ¾»®»´¿· ¼»²¹¿² »²¬·¬¿ °»´¿°±® ¶·µ¿ b). An entity is related to the reporting entity if
³»³»²«¸· ¿´¿¸ ¿¬« ¸¿´ ¾»®·µ«¬æ any of the following conditions applies:
ø·÷ò »²¬·¬¿ ¼¿² »²¬·¬¿ °»´¿°±® ¿¼¿´¿¸ ¿²¹¹±¬¿ (i) the entity, and the reporting entity are
¼¿®· µ»´±³°±µ «¿¸¿ §¿²¹ ¿³¿ ø¿®¬·²§¿ members of the same group (which
»²¬·¬¿ ·²¼«µô »²¬·¬¿ ¿²¿µô ¼¿² »²¬·¬¿ ¿²¿µ means that each parent, subsidiary and
¾»®·µ«¬²§¿ ¬»®µ¿·¬ ¼»²¹¿² »²¬·¬¿ ´¿·²÷å fellow subsidiary is related to the
others);
ø··÷ò ¿¬« »²¬·¬¿ ¿¼¿´¿¸ »²¬·¬¿ ¿±·¿· ¿¬¿« (ii) one entity is an associate or joint
ª»²¬«®¿ ¾»®¿³¿ ¼¿®· »²¬·¬¿ ´¿·² ø¿¬¿« venture of the other entity (or an
»²¬·¬¿ ¿±·¿· ¿¬¿« ª»²¬«®¿ ¾»®¿³¿ §¿²¹ associate or joint venture of a member
³»®«°¿µ¿² ¿²¹¹±¬¿ «¿¬« µ»´±³°±µ «¿¸¿ô of a group of which the other entity is a
§¿²¹ ³¿²¿ »²¬·¬¿ ´¿·² ¬»®»¾«¬ ¿¼¿´¿¸ member);
¿²¹¹±¬¿²§¿÷å
ø···÷ò µ»¼«¿ »²¬·¬¿ ¬»®»¾«¬ ¿¼¿´¿¸ ª»²¬«®¿ (iii) both entities are joint ventures of the
¾»®¿³¿ ¼¿®· °·¸¿µ µ»¬·¹¿ §¿²¹ ¿³¿å same third party;
ø·ª÷ò ¿¬« »²¬·¬¿ ¿¼¿´¿¸ ª»²¬«®¿ ¾»®¿³¿ ¼¿®· (iv) one entity is joint venture of a third
»²¬·¬¿ µ»¬·¹¿ ¼¿² »²¬·¬¿ §¿²¹ ´¿·² ¿¼¿´¿¸ entity and the other entity is an
»²¬·¬¿ ¿±·¿· ¼¿®· »²¬·¬¿ µ»¬·¹¿å associate of the third entity;
øª÷ò »²¬·¬¿ ¬»®»¾«¬ ¿¼¿´¿¸ «¿¬« °®±¹®¿³ (v) the entity is a post-employment benefit
·³¾¿´¿² °¿½¿ µ»®¶¿ «²¬«µ ·³¾¿´¿² µ»®¶¿ plan for the benefit of employees of
¼¿®· ¿´¿¸ ¿¬« »²¬·¬¿ °»´¿°±® ¿¬¿« »²¬·¬¿ either the reporting entity, or an entity
§¿²¹ ¬»®µ¿·¬ ¼»²¹¿² »²¬·¬¿ °»´¿°±®ò Ö·µ¿ related to the reporting entity. If the
»²¬·¬¿ °»´¿°±® ¿¼¿´¿¸ »²¬·¬¿ §¿²¹ reporting entity in itself such a plan, the
³»²§»´»²¹¹¿®¿µ¿² °®±¹®¿³ ¬»®»¾«¬ô ³¿µ¿ sponsoring employers are also related
»²¬·¬¿ °±²±® ¶«¹¿ ¾»®»´¿· ¼»²¹¿² »²¬·¬¿ to the reporting entity;
°»´¿°±®å
øª·÷ò »²¬·¬¿ §¿²¹ ¼·µ»²¼¿´·µ¿² ¿¬¿« ¼·µ»²¼¿´·µ¿² (vi) the entity is controlled or jointly
¾»®¿³¿ ±´»¸ ±®¿²¹ §¿²¹ ¼··¼»²¬·º·µ¿· controlled by a person identified in (a);
¼¿´¿³ ¸«®«º ø¿÷å ¼¿² and
øª··÷ò ±®¿²¹ §¿²¹ ¼··¼»²¬·º·µ¿· ¼¿´¿³ ¸«®«º ø¿÷ (vii) a person identified in (a) (i) has
ø·÷ ³»³·´·µ· °»²¹¿®«¸ ·¹²·º·µ¿² ¿¬¿ significant influence over the entity or
»²¬·¬¿ ¿¬¿« °»®±²·´ ³¿²¿¶»³»² µ«²½· is a member of the key management
»²¬·¬¿ ø¿¬¿« »²¬·¬¿ ·²¼«µ ¼¿®· »²¬·¬¿÷ò personnel of the entity (or a parent of
the entity).
Í»³«¿ ¬®¿²¿µ· ¼¿² ¿´¼± §¿²¹ ¼·´¿µ«µ¿² ¼»²¹¿² All transactions and balances with related parties,
°·¸¿µó°·¸¿µ ¾»®»´¿·ô ¾¿·µ §¿²¹ ¼·´¿µ«µ¿² ¼»²¹¿² whether or not made at similar terms and
µ±²¼·· ¼¿² °»®§¿®¿¬¿² §¿²¹ ¼»²¹¿² °·¸¿µ µ»¬·¹¿ conditions as those done with third parties, are
³¿«°«² §¿²¹ ¬·¼¿µô ¬»´¿¸ ¼·«²¹µ¿°µ¿² °¿¼¿ ´¿°±®¿² disclosed in the consolidated financial statements.
µ»«¿²¹¿² µ±²±´·¼¿·¿²ò
ïè
The original consolidated financial statements included herein
are in the Indonesian language
ïç
The original consolidated financial statements included herein
are in the Indonesian language
îð
The original consolidated financial statements included herein
are in the Indonesian language
îï
The original consolidated financial statements included herein
are in the Indonesian language
îî
The original consolidated financial statements included herein
are in the Indonesian language
îí
The original consolidated financial statements included herein
are in the Indonesian language
îì
The original consolidated financial statements included herein
are in the Indonesian language
îë
The original consolidated financial statements included herein
are in the Indonesian language
îê
The original consolidated financial statements included herein
are in the Indonesian language
îé
The original consolidated financial statements included herein
are in the Indonesian language
îè
The original consolidated financial statements included herein
are in the Indonesian language
Ü¿²¿ §¿²¹ ¼·¬¿¸¿² ø®»¬»²·÷ ¼¿´¿³ µ¿·¬¿²²§¿ ¼»²¹¿² The retention in respect of factoring transaction, if
¬®¿²¿µ· ¿²¶¿µ °·«¬¿²¹ô ¾·´¿ ¿¼¿ô ¼·¿µ«· »¾¿¹¿· any, is recognized as factoring retention
°·«¬¿²¹ ®»¬»²· ¼¿² ¼· µ´¿·º·µ¿·µ¿² ¼¿´¿³ ¿»¬ receivable and classified as current assets.
´¿²½»®ò
îç
The original consolidated financial statements included herein
are in the Indonesian language
i. Persediaan i. Inventories
Þ¿®¿²¹ ¶¿¼·ô ¾¿¸¿² ¾¿µ« ¼¿² «°°´·» ¼¿² ¾¿®¿²¹ Finished goods, raw materials and supplies and
¼¿´¿³ °®±» ¼·¿µ«· »¾»¿® ²·´¿· §¿²¹ ´»¾·¸ ®»²¼¿¸ work in-progress are stated at the lower of cost
¿²¬¿®¿ ¸¿®¹¿ °»®±´»¸¿² ¼¿² ²·´¿· ®»¿´·¿· ²»¬±ò and net realizable value.
Ø¿®¹¿ °»®±´»¸¿² ¾¿®¿²¹ ¶¿¼· ¼¿² °»µ»®¶¿¿² ¼¿´¿³ The cost of finished goods and work in-progress
°®±» ¬»®¼·®· ¼¿®· ¾·¿§¿ ¾¿¸¿² ¾¿µ«ô ¬»²¿¹¿ µ»®¶¿ comprises raw materials, direct labor, other direct
´¿²¹«²¹ô ¾·¿§¿ó¾·¿§¿ ´¿²¹«²¹ ´¿·²²§¿ ¼¿² ¾·¿§¿ costs and related production overheads.
±ª»®¸»¿¼ §¿²¹ ¬»®µ¿·¬ ¼»²¹¿² °®±¼«µ·ò
Ò·´¿· ®»¿´·¿· ²»¬± ¿¼¿´¿¸ »¬·³¿· ¸¿®¹¿ °»²¶«¿´¿² Net realizable value is the estimated selling price
¼¿´¿³ µ»¹·¿¬¿² «¿¸¿ ²±®³¿´ ¼·µ«®¿²¹· »¬·³¿· in the ordinary course of business, less the
¾·¿§¿ °»²§»´»¿·¿² ¼¿² »¬·³¿· ¾·¿§¿ °»²¶«¿´¿²ò estimated costs of completion and the estimated
Þ·¿§¿ °»®±´»¸¿² ¼·¬»²¬«µ¿² ¼»²¹¿² ³»²¹¹«²¿µ¿² costs to sell. Except for HPPP, cost is determined
³»¬±¼» ³¿«µ °»®¬¿³¿ µ»´«¿® °»®¬¿³¿ô »¼¿²¹µ¿² using the first-in first-out method, HPPP
ØÐÐÐ øÛ²¬·¬¿ ß²¿µ÷ ³»²¹¹«²¿µ¿² ³»¬±¼» ®¿¬¿ó®¿¬¿ (subsidiary) is using the weighted average
¬»®¬·³¾¿²¹ò method.
j. Investasi pada perusahaan asosiasi j. Investments in associate
л®«¿¸¿¿² ¿±·¿· ¿¼¿´¿¸ »²¬·¬¿ ¼·³¿²¿ Õ»´±³°±µ Associate is an entity over which the Group has
Ë¿¸¿ ³»³°«²§¿· °»²¹¿®«¸ ·¹²·º·µ¿²ô ²¿³«² ¬·¼¿µ significant influence but not control, generally
¿³°¿· ³»²¹»²¼¿´·µ¿² »²¬·¬¿ ¬»®»¾«¬ò Ü¿´¿³ ¸¿´ accompanying a shareholding between 20% to
·²·ò л®«¿¸¿¿² «³«³²§¿ ³»³·´·µ· ¿²¬¿®¿ îðû 50% of the voting rights. Investments in associates
¿³°¿· ëðû ¸¿µ «¿®¿ò ײª»¬¿· °¿¼¿ °»®«¿¸¿¿² are accounted for by the equity method of
¿±·¿· ¼·½¿¬¿¬ ¼»²¹¿² ³»¬±¼» »µ«·¬¿ ¼¿² °¿¼¿ accounting and are initially recognized at cost.
¿©¿´²§¿ ¼·½¿¬¿¬ »¾»¿® ¸¿®¹¿ °»®±´»¸¿²ò
Í»«¿· ¼»²¹¿² ³»¬±¼» »µ«·¬¿ô ²·´¿· °»®±´»¸¿² Under the equity method, the cost of investment is
·²ª»¬¿· ¼·¬¿³¾¿¸ ¿¬¿« ¼·µ«®¿²¹ ¼»²¹¿² ¾¿¹·¿² increased or decreased by the Group’s share in net
Õ»´±³°±µ Ë¿¸¿ ¿¬¿ ´¿¾¿ ¿¬¿« ®«¹· ²»¬± ·²ª»¬»»ô earnings or losses of, and dividends received from
¼¿² °»²»®·³¿¿² ¼·ª·¼»² ¼¿®· ·²ª»¬»» »¶¿µ ¬¿²¹¹¿´ the investee from the date of acquisition.
°»®±´»¸¿²ò
íð
The original consolidated financial statements included herein
are in the Indonesian language
íï
The original consolidated financial statements included herein
are in the Indonesian language
Í»¬»´¿¸ °»²¹¿µ«¿² ¿©¿´ ¿»¬ ¬»¬¿° ¼·²§¿¬¿µ¿² »¾»¿® Subsequent to initial recognition, property, plant
¾·¿§¿ °»®±´»¸¿² ¼·µ«®¿²¹· ¿µ«³«´¿· °»²§««¬¿² ¼¿² and equipment are stated at cost less accumulated
®«¹· °»²«®«²¿² ²·´¿·ò Þ·¿§¿ °»®±´»¸¿² ¬»®³¿«µ ¾·¿§¿ depreciation and impairment losses. Such cost
°»²¹¹¿²¬·¿² ¾¿¹·¿² ¿»¬ ¬»¬¿° ¶·µ¿ ³»³»²«¸· µ®·¬»®·¿ includes the cost of replacing part of property,
°»²¹¿µ«¿²ò Í»´¿²¶«¬²§¿ô °¿¼¿ ¿¿¬ ·²°»µ· §¿²¹ plant and equipment if the recognition criteria are
·¹²·º·µ¿² ¼·´¿µ«µ¿²ô ¾·¿§¿ ·²°»µ· ·¬« ¼·¿µ«· µ» met. Likewise, when a major inspection is
¼¿´¿³ ¶«³´¿¸ ¬»®½¿¬¿¬ ¿»¬ ¬»¬¿° »¾¿¹¿· «¿¬« performed, its cost is recognized in the carrying
°»²¹¹¿²¬·¿² ¶·µ¿ ³»³»²«¸· µ®·¬»®·¿ °»²¹¿µ«¿²ò amount of property, plant and equipment as a
Í»³«¿ ¾·¿§¿ °»³»´·¸¿®¿¿² ¼¿² °»®¾¿·µ¿² §¿²¹ ¬·¼¿µ replacement if the recognition criteria are
³»³»²«¸· µ®·¬»®·¿ °»²¹¿µ«¿² ¼·¿µ«· ¼¿´¿³ ´¿°±®¿² satisfied. All other repairs and maintenance costs
´¿¾¿ ®«¹· µ±³°®»¸»²·º µ±²±´·¼¿·¿² °¿¼¿ ¿¿¬ that do not meet the recognition criteria are
¬»®¶¿¼·²§¿ò recognized in consolidated statements of
comprehensive income as incurred.
Þ·¿§¿ °»²¹«®«¿² ´»¹¿´ ¸¿µ ¿¬¿ ¬¿²¿¸ µ»¬·µ¿ ¬¿²¿¸ The legal cost of land rights when the land was
¼·°»®±´»¸ °»®¬¿³¿ µ¿´·ô ¼·¿µ«· »¾¿¹¿· ¾¿¹·¿² ¼¿®· acquired initially are recognized as part of the
¾·¿§¿ °»®±´»¸¿² ¬¿²¿¸ °¿¼¿ ¿µ«² ß»¬ Ì»¬¿°Œ ¼¿² cost of the land under the “property, plant and
¬·¼¿µ ¼·¿³±®¬·¿·ò Í»³»²¬¿®¿ ¾·¿§¿ °»®°¿²¶¿²¹¿² equipment” account and not amortized.
¿¬¿« ¾·¿§¿ °»³¾¿®«¿² ¸¿µ ¿¬¿ ¬¿²¿¸ô ¼·¿µ«· »¾¿¹¿· Meanwhile, the extension or the legal renewal
¾¿¹·¿² ¼¿®· Þ»¾¿² Ü·¬¿²¹¹«¸µ¿² Ò»¬±Œ °¿¼¿ costs of land rights, were recognized as part of
´¿°±®¿² °±·· µ»«¿²¹¿² µ±²±´·¼¿·¿² ¼¿² “Deferred Charges, net” account in the
¼·¿³±®¬·¿· »´¿³¿ °»®·±¼» ³¿²¿ §¿²¹ ´»¾·¸ °»²¼»µ consolidated statements of financial position and
¿²¬¿®¿ «³«® ¸«µ«³ ¸¿µ ¼¿² °¿¼¿ «³«® »µ±²±³· are amortized over the shorter of the legal life of
¬¿²¿¸ò the rights and the land’s economic life.
Í»¾»´«³ ¬¿²¹¹¿´ ï Ö¿²«¿®· îðïíô ¿»¬ ¬»¬¿° µ»½«¿´· Prior January 1, 2013, Property, plant and
¬¿²¿¸ ¼¿² ¾¿²¹«²¿²ô ¼·¹±´±²¹µ¿² ¼¿² ¼·««¬µ¿² equipment, except land and building, were
¼»²¹¿² ³»²¹¹«²¿µ¿² ³»¬±¼» ¿´¼± ³»²«®«²ô classified and depreciated using the double
»¼¿²¹µ¿² »¶¿µ ¬¿²¹¹¿´ ï Ö¿²«¿®· îðïí л®«¿¸¿¿² declining balance method. However, effective
¬»´¿¸ ³»²¹¹¿²¬· ³»¬±¼» °»²§««¬¿² ¿»¬ ¬»¬¿° January 1, 2013 the Company changed the
¼»²¹¿² ³»²¹¹«²¿µ¿² ³»¬±¼» ¹¿®· ´«®« ¾»®¼¿¿®µ¿² depreciation method of its property, plant and
¸¿·´ ¿²¿´·· ¼¿² µ»¿¼¿¿² ¿»¬ ¬»¬¿° §¿²¹ ¼·´¿µ«µ¿² equipment to be straight-line method based on the
±´»¸ ³¿²¿¶»³»² л®«¿¸¿¿²ò analysis and the condition of property, plant and
equipment performed by the Company’s
management.
íî
The original consolidated financial statements included herein
are in the Indonesian language
Ì¿µ·®¿² ³¿¿ ³¿²º¿¿¬ »µ±²±³· ¿»¬ ¬»¬¿° ¬¿¸«² The estimated useful lives of the property, plant
îðïí ¼¿² îðïî ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬æ and equipment in 2013 and 2012 are as follows:
íí
The original consolidated financial statements included herein
are in the Indonesian language
íì
The original consolidated financial statements included herein
are in the Indonesian language
íë
The original consolidated financial statements included herein
are in the Indonesian language
n. Pengakuan pendapatan dan beban øÔ¿²¶«¬¿²÷ n. Revenue and expense recognition (Continued)
Õ®·¬»®·¿ °»·º·µ ¾»®·µ«¬ ¶«¹¿ ¸¿®« ¼·°»²«¸· »¾»´«³ The following specific recognition criteria must
°»²¼¿°¿¬¿² ¼·¿µ«·æ also be met before revenue is recognized:
л²¶«¿´¿² ¾¿®¿²¹ Sale of goods
л²¼¿°¿¬¿² ¼¿®· °»²¶«¿´¿² §¿²¹ ¬·³¾«´ ¼¿®· Revenue from sales arising from physical delivery
°»²¹·®·³¿² º··µ °®±¼«µó°®±¼«µ Õ»´±³°±µ Ë¿¸¿ of the Group’s products is recognized when the
¼·¿µ«· ¾·´¿ ®··µ± ¼¿² ³¿²º¿¿¬ §¿²¹ ·¹²·º·µ¿² ¬»´¿¸ significant risks and rewards of ownership of the
¼·°·²¼¿¸µ¿² µ»°¿¼¿ °»³¾»´·ô §¿²¹ °¿¼¿ «³«³²§¿ goods have passed to the buyer, which generally
¾»®¿³¿¿² ©¿µ¬«²§¿ ¼»²¹¿² °»²¹·®·³¿² ¼¿² coincide with their delivery and acceptance.
°»²»®·³¿¿²²§¿ò
л²¼¿°¿¬¿² ¾«²¹¿ Interest income
˲¬«µ »³«¿ ·²¬®«³»² µ»«¿²¹¿² §¿²¹ ¼·«µ«® For all financial instruments measured at
¾»®¼¿¿®µ¿² ¾·¿§¿ °»®±´»¸¿² ¼·¿³±®¬·¿·ô amortized cost, interest income or expense is
°»²¼¿°¿¬¿² ¿¬¿« ¾·¿§¿ ¾«²¹¿ ¼·½¿¬¿¬ ¼»²¹¿² recorded using the EIR method, which is the rate
³»²¹¹«²¿µ¿² ³»¬±¼» ÍÞÛô §¿·¬« «µ« ¾«²¹¿ §¿²¹ that exactly discounts the estimated future cash
»½¿®¿ ¬»°¿¬ ³»²¼·µ±²¬±µ¿² »¬·³¿· °»³¾¿§¿®¿² payments or receipts through the expected life of
¿¬¿« °»²»®·³¿¿² µ¿ ¼· ³¿¿ ¼¿¬¿²¹ »´¿³¿ °»®µ·®¿¿² the financial instrument or a shorter period, where
«³«® ¼¿®· ·²¬®«³»² µ»«¿²¹¿²ô »¾¿¹¿·³¿²¿ appropriate, to the net carrying amount of the
³»¬·²§¿ô ¼·¹«²¿µ¿² °»®·±¼» §¿²¹ ´»¾·¸ ·²¹µ¿¬ô financial asset or liability.
¿³°¿· ³»²½¿°¿· ²·´¿· ¬»®½¿¬¿¬ ²»¬± ¼¿®· ¿»¬
µ»«¿²¹¿² ¿¬¿« ´·¿¾·´·¬¿ µ»«¿²¹¿²ò
Þ»¾¿² ¼·¿µ«· °¿¼¿ ¿¿¬ ¬»®¶¿¼·²§¿ ø¿¿ ¿µ®«¿´÷ò Expenses are recognized when they are incurred
(accrual basis).
o. Provisi o. Provision
Ю±ª·· ¼·¿µ«· ¶·µ¿ Õ»´±³°±µ Ë¿¸¿ ³»³·´·µ· Provisions are recognized when the Group has a
µ»©¿¶·¾¿² µ·²· ø¾¿·µ ¾»®·º¿¬ ¸«µ«³ ³¿«°«² ¾»®·º¿¬ present obligation (legal or constructive) where,
µ±²¬®«µ¬·º÷ §¿²¹ ¼·¿µ·¾¿¬µ¿² ±´»¸ °»®·¬·©¿ ³¿¿ as a result of a past event, it is probable that an
´¿´«ô ¾»¿® µ»³«²¹µ·²¿²²§¿ °»²§»´»¿·¿² µ»©¿¶·¾¿² outflow of resources embodying economic benefits
¬»®»¾«¬ ³»²¹¿µ·¾¿¬µ¿² ¿®« µ»´«¿® «³¾»® ¼¿§¿ will be required to settle the obligation and a
§¿²¹ ³»²¹¿²¼«²¹ ³¿²º¿¿¬ »µ±²±³· ¼¿² »¬·³¿· reliable estimate can be made of the amount of the
§¿²¹ ¿²¼¿´ ³»²¹»²¿· ¶«³´¿¸ µ»©¿¶·¾¿² ¬»®»¾«¬ obligation.
¼¿°¿¬ ¼·¾«¿¬ò
Ю±ª·· ¼·µ¿¶· «´¿²¹ (review) °¿¼¿ »¬·¿° ¬¿²¹¹¿´ Provisions are reviewed at each reporting date
°»´¿°±®¿² ¼¿² ¼·»«¿·µ¿² «²¬«µ ³»²½»®³·²µ¿² and adjusted to reflect the current best estimate. If
»¬·³¿· ¬»®¾¿·µ §¿²¹ °¿´·²¹ µ·²·ò Ö·µ¿ ¿®« µ»´«¿® it is no longer probable that an outflow of resources
«³¾»® ¼¿§¿ «²¬«µ ³»²§»´»¿·µ¿² µ»©¿¶·¾¿² embodying economic benefits will be required to settle
µ»³«²¹µ·²¿² ¾»¿® ¬·¼¿µ ¬»®¶¿¼·ô ³¿µ¿ °®±ª·· the obligation, the provision is reversed.
¼·¾¿´·µò
Ю±ª·· «²¬«µ ¾·¿§¿ °»³¾±²¹µ¿®¿² ¿»¬ ¼·»¬·³¿· Provision for asset dismantling costs is estimated
¾»®¼¿¿®µ¿² ¾»¾»®¿°¿ ¿«³· ¼¿² ¼·¿¶·µ¿² based on certain assumptions and carried at fair
¾»®¼¿¿®µ¿² ²·´¿· ©¿¶¿® »«¿· ¼»²¹¿² ¬·²¹µ¿¬ value based on applicable discount rates.
¼·µ±²¬± §¿²¹ ¾»®´¿µ«ò
íê
The original consolidated financial statements included herein
are in the Indonesian language
íé
The original consolidated financial statements included herein
are in the Indonesian language
íè
The original consolidated financial statements included herein
are in the Indonesian language
ß»¬ ¼¿² ´·¿¾·´·¬¿ §¿²¹ ¼·¹«²¿µ¿² ¾»®¿³¿ ¼¿´¿³ Assets and liabilities that relate jointly to two or
¿¬« »¹³»² ¿¬¿« ´»¾·¸ ¼·¿´±µ¿·µ¿² µ»°¿¼¿ »¬·¿° more segments are allocated to their respective
»¹³»² ¶·µ¿ô ¼¿² ¸¿²§¿ ¶·µ¿ô °»²¼¿°¿¬¿² ¼¿² ¾»¾¿² segments, if and only if, their related revenues and
§¿²¹ ¬»®µ¿·¬ ¼»²¹¿² ¿»¬ ¬»®»¾«¬ ¶«¹¿ ¼·¿´±µ¿·µ¿² expenses are also allocated to those segments.
µ»°¿¼¿ »¹³»²ó»¹³»² ¬»®»¾«¬ò
íç
The original consolidated financial statements included herein
are in the Indonesian language
u. Laba per saham dasar øÔ¿²¶«¬¿²÷ u. Basic earnings per share (Continued)
л®«¿¸¿¿² ¬·¼¿µ ³»³°«²§¿· »º»µ ¾»®°±¬»²· ¿¸¿³ The Company has no outstanding potential
¾·¿¿ §¿²¹ ¾»®·º¿¬ ¼·´«¬·º °¿¼¿ ¬¿²¹¹¿´ °»´¿°±®¿²ò dilutive ordinary shares at the reporting date.
Ñ´»¸ µ¿®»²¿²§¿ô ´¿¾¿ °»® ¿¸¿³ ¼·´«·¿² ¬·¼¿µ Accordingly, no diluted earnings per share are
¼·¸·¬«²¹ ¼¿² ¼·¿¶·µ¿² °¿¼¿ ´¿°±®¿² ´¿¾¿ ®«¹· calculated and presented in the consolidated
µ±³°®»¸»²·º µ±²±´·¼¿·¿²ò statement of comprehensive income.
ìð
The original consolidated financial statements included herein
are in the Indonesian language
ìï
The original consolidated financial statements included herein
are in the Indonesian language
ìî
The original consolidated financial statements included herein
are in the Indonesian language
ìí
The original consolidated financial statements included herein
are in the Indonesian language
Ó¿¿ ³¿²º¿¿¬ »µ±²±³· ¼¿² °»²§««¬¿² ¿»¬ ¬»¬¿° Useful lives and depreciation of property, plant and
øÔ¿²¶«¬¿²÷ equipments (Continued)
Ò·´¿· ¬»®½¿¬¿¬ ²»¬± ¿¬¿ ¿»¬ ¬»¬¿° Õ»´±³°±µ Ë¿¸¿ °¿¼¿ The net carrying amount of the Group’s property,
¬¿²¹¹¿´ íï Ü»»³¾»® îðïí ¼¿² îðïî ³¿·²¹ó³¿·²¹ plant and equipment as at December 31, 2013 and
»¾»¿® ΰ êíçòîçéòêïè ¼¿² ΰ ìîéòîíîòïïê 2012 was Rp 639,297,618 and Rp 427,232,116,
øÝ¿¬¿¬¿² ïð÷ò respectively (Note 10).
Ò·´¿· ©¿¶¿® ¼¿®· ·²¬®«³»²¬ µ»«¿²¹¿² Fair value of financial instruments
Ó¿²¿¶»³»² ³»²¹¹«²¿µ¿² ¬»µ²·µ °»²·´¿·¿² «²¬«µ Management uses valuation techniques in measuring
³»²¹«µ«® ²·´¿· ©¿¶¿® ·²¬®«³»² µ»«¿²¹¿² ¼·³¿²¿ the fair value of financial instruments where active
°»²¿©¿®¿² °¿¿® ¿µ¬·º ¬·¼¿µ ¬»®»¼·¿ò Ü¿´¿³ market quotes are not available. In applying the
³»²»®¿°µ¿² ¬»µ²·µ °»²·´¿·¿²ô ³¿²¿¶»³»² ³»³¾«¿¬ valuation techniques, management makes maximum
°»²¹¹«²¿¿² ³¿µ·³¿´ ·²°«¬ °¿¿®ô ¼¿² ³»²¹¹«²¿µ¿² use of market inputs, and uses estimates and
»¬·³¿· ¼¿² ¿«³· »°¿²¶¿²¹ ³»³«²¹µ·²µ¿²ô »«¿· assumptions that are, as far as possible, consistent
¼»²¹¿² ¼¿¬¿ §¿²¹ ¼¿°¿¬ ¼·¿³¿¬· ¾¿¸©¿ °»´¿µ« °¿¿® with observable data that market participants would
¿µ¿² ¼·¹«²¿µ¿² ¼¿´¿³ °»²»²¬«¿² ¸¿®¹¿ ·²¬®«³»²ò use in pricing the instrument. Where applicable data
Õ»¬·µ¿ ¼¿¬¿ §¿²¹ ¾»®´¿µ« ¬·¼¿µ ¾·¿ ¼·¿³¿¬·ô ³¿²¿¶»³»² is not observable, management uses its best estimate
³»²¹¹«²¿µ¿² »¬·³¿· ¬»®¾¿·µ ¼¿®· ¿«³· ¬»²¬¿²¹ about the assumptions that market participants would
¿«³·ó¿«³· §¿²¹ ¿µ¿² ¼·¾«¿¬ ±´»¸ °»´¿µ« °¿¿®ò make. These estimates may vary from the actual
Û¬·³¿· ·²· ¼¿°¿¬ ¾»®¾»¼¿ ¼¿®· ¸¿®¹¿ »¾»²¿®²§¿ §¿²¹ prices that would be achieved in an arm’s length
¼·½¿°¿· ¼¿´¿³ ¬®¿²¿µ· §¿²¹ ©¿¶¿® °¿¼¿ ¬¿²¹¹¿´ transaction at the reporting date.
´¿°±®¿²ò
ìì
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
ìë
The original consolidated financial statements included herein
are in the Indonesian language
4. KAS DAN SETARA KAS øÔ¿²¶«¬¿²÷ 4. CASH AND CASH EQUIVALENTS (Continued)
îðïí îðïî
ΰ ΰ
Total kas dan setara kas éíòððíòïïï ìíòéííòíçé Total cash and cash equivalents
Ì·¼¿µ ¬»®¼¿°¿¬ ¿´¼± µ¿ ¼¿² »¬¿®¿ µ¿ µ»°¿¼¿ °·¸¿µ There are no cash and cash equivalents placed to
¾»®»´¿· related parties
п¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïíô µ¿ ¼¿² »¬¿®¿ µ¿ As at December 31, 2013 the Group’s cash and cash
¼¿´¿³ °»²§·³°¿²¿² ¼¿² ¼¿´¿³ °»®¶¿´¿²¿² Õ»´±³°±µ equivalents in transit and in storage are insured to
Ë¿¸¿ ¼·¿«®¿²·µ¿² ¬»®¸¿¼¿° ®··µ± µ»¸·´¿²¹¿² ¼»²¹¿² covers potential loss risk with the sum insured of
²·´¿· °»®¬¿²¹¹«²¹¿² §¿²¹ »¬¿®¿ ¼»²¹¿² ΰ îéòèîèòððð Rp 27,828,000 and Rmb 20,000 (2012 : ΰ 27,828,000
¼¿² γ¾ îðòððð øîðïîæ ΰ îéòèîèòðð𠼿² ¼¿² γ¾ 20,000), and management believes that the
γ¾ îðòððð÷ô §¿²¹ ³»²«®«¬ °»²¼¿°¿¬ ³¿²¿¶»³»² ½«µ«° sum insured is adequate to cover such risk.
«²¬«µ ³»²«¬«° µ»®«¹·¿² §¿²¹ ³«²¹µ·² ¬·³¾«´ò
îðïí îðïî
ΰ ΰ
ײª»¬¿· ³»´¿´«· ³¿²¿¶»® ·²ª»¬¿· ìòðêìòìêç íòíðíòêèé Investments with fund managers
ײª»¬¿· ´¿²¹«²¹ ïòðíçòçèí ïòéììòìêð Direct investment
ìê
The original consolidated financial statements included herein
are in the Indonesian language
л®«¿¸¿¿² ¼¿² ÔÐ× ³»²«²¶«µ ÐÌ Ô¿«¬¿²¼¸¿²¿ The Company and LPI appointed PT Lautandhana
Í»½«®·²¼± «²¬«µ ³»²¹»´±´¿ ¼¿²¿ ¼¿´¿³ ¾·¼¿²¹ ·²ª»¬¿· Securindo to manage investment in securities at the
«®¿¬ ¾»®¸¿®¹¿ ¼· °¿¿® ³±¼¿´ò capital market
л®«¿¸¿¿² ¼¿² ÔÐ× ¶«¹¿ ³»²«²¶«µ ÐÌ Í¿³«»´ The Company also appointed PT Samuel Sekuritas
Í»µ«®·¬¿ ײ¼±²»·¿ »¾¿¹¿· Ó¿²¿¶»® ·²ª»¬¿· ¼»²¹¿² Indonesia as fund manager to invest, on behalf of the
©»©»²¿²¹ °»²«¸ °¿¼¿ ±¾´·¹¿· Í«®¿¬ ˬ¿²¹ Ò»¹¿®¿ ¼¿² Company and LPI in government bonds and stocks
¿¸¿³ó¿¸¿³ §¿²¹ ¼·°»®¼¿¹¿²¹µ¿² ¼· Þ«®¿ Ûº»µ which are traded at the Indonesian Stock Exchange.
ײ¼±²»·¿ò Ó¿¿ ·²ª»¬¿· ¿¼¿´¿¸ ¿¬« øï÷ ¬¿¸«² ¼¿² The investments have a term of one (1) year and will
¼·°»®°¿²¶¿²¹ µ»³¾¿´· »½¿®¿ ±¬±³¿¬·ô µ»½«¿´· ¾·´¿ ¿¼¿ be rolled over unless terminated through a written
°»³¾¿¬¿´¿² »½¿®¿ ¬»®¬«´· ±´»¸ л®«¿¸¿¿² ¼¿² ÔÐ×ò notification by the Company and LPI.
ײª»¬¿· ¼¿´¿³ »º»µ ¶¿²¹µ¿ °»²¼»µ л®«¿¸¿¿² ¾¿·µ The Company’s short-term investments in securities
§¿²¹ ¼·µ»´±´¿ ±´»¸ ³¿²¿¶»® ·²ª»¬¿· ³¿«°«² ·²ª»¬¿· are either managed by an investment manager or
´¿²¹«²¹ ³»®«°¿µ¿² ·²ª»¬¿· ¿¬¿ «®¿¬ ¾»®¸¿®¹¿ñ»º»µ directly by the Company itself, represent the
§¿²¹ ¼·°»®¼¿¹¿²¹µ¿² °¿¼¿ Þ«®¿ Ûº»µ ײ¼±²»·¿ò investment in securities which are traded in Indonesian
Stock Exchange.
Í»¾»´«³ ¬¿¸«² îðïîô Õ»´±³°±µ Ë¿¸¿ ³»²½¿¬¿¬ ´¿¾¿ Prior to 2012, the Group recorded an unrealized gain
¿¬¿« ®«¹· §¿²¹ ¾»´«³ ¼·®»¿´·¿· ¼¿®· µ»²¿·µ¿² or loss on the increase/decrease in the market value of
ø°»²«®«²¿²÷ ²·´¿· °¿¿® »º»µ ¬»®»¾«¬ ¼¿´¿³ ¿µ«² Ô¿¾¿ these securities in “Unrealized gain or loss on
¿¬¿« ®«¹· §¿²¹ ¾»´«³ ¼·®»¿´·¿·Œ »¾¿¹¿· ¾¿¹·¿² ¼¿®· investment” account under the equity component.
»µ«·¬¿ò Í»¶¿µ ¬¿¸«² îðïîô »«¿· ÐÍßÕ Ò±ò ëë ø®»ª·· Since 2012, in accordance to PSAK No. 55 (Revised
îðïï÷ô Õ»´±³°±µ Ë¿¸¿ ³»²½¿¬¿¬ ´¿¾¿ ®«¹· ¼¿®· 2011), the Group recorded gain or loss due to increase
µ»²¿·µ¿²ñ°»²«®«²¿² ²·´¿· °¿¿® ·²ª»¬¿· »¾¿¹¿· ´¿¾¿ (decrease) in market value of investments in
¿¬¿« ®«¹· ¬¿¸«² ¾»®¶¿´¿²ò ßµ«³«´¿· ´¿¾¿ ¿¬¿« ®«¹· §¿²¹ consolidated statement of comprehensive income for
¾»´«³ ¼·®»¿´·¿· §¿²¹ »¾»´«³²§¿ ¼·½¿¬¿¬ ¼¿´¿³ ¿µ«² the year. The accumulated unrealized gain or loss as
Ô¿¾¿ ¿¬¿« ®«¹· §¿²¹ ¾»´«³ ¼·®»¿´·¿·Ž ¼·°·²¼¿¸µ¿² µ» previously recorded in ‘Unrealized gain or loss on
¿´¼± ´¿¾¿ ¬¿¸«² îðïî »¾»¿® ΰ ïïðòìðîò investment’ account under the equity component
amounting to Rp 110,402 was transferred to the 2012
retained earnings.
Õ»´±³°±µ Ë¿¸¿ ¬»´¿¸ ³»²¹¹¿²¬· ²¿³¿ ¼¿®· ¿µ«² The Group also has changed the title of the account in
·²ª»¬¿· ¬»®»¾«¬ ¼¿®· ײª»¬¿· ¼¿´¿³ »º»µ §¿²¹ relation to the investment from “Investment in
¬»®»¼·¿ ¼· ¶«¿´Œ ³»²¶¿¼· ײª»¬¿· ¼¿´¿³ »º»µ ¶¿²¹µ¿ available for sale securities” to “Short-term
°»²¼»µòŒ investment in marketable securities”.
ìé
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
a. Berdasarkan pelanggan: a. By customer:
з¸¿µ µ»¬·¹¿ Third parties
л´¿²¹¹¿² ¼¿´¿³ ²»¹»®· ïîíòèèïòîéé ïïíòéðèòíèç Local debtors
л´¿²¹¹¿² ´«¿® ²»¹»®· íìòèíìòïðî îíòêçëòìéè Foreign debtors
̱¬¿´ ïëèòéïëòíéç ïíéòìðíòèêé Total
Ü·µ«®¿²¹· °»²§··¸¿² °»²«®«²¿² ²·´¿· Less allowance for impairment of
°·«¬¿²¹ øêððòïçç÷ øíïíòððï÷ receivables
Ò»¬± ïëèòïïëòïèð ïíéòðçðòèêê Net
Ó«¬¿· °»²§··¸¿² °»²«®«²¿² ²·´¿· °·«¬¿²¹ ¿¼¿´¿¸ »¾¿¹¿· Movements in the allowance for impairment of
¾»®·µ«¬æ receivables is as follows:
îðïí îðïî
ΰ ΰ
Í¿´¼± ¿©¿´ íïíòððï ëîòìíî Beginning balance
л²§··¸¿² ¬¿¸«² ¾»®¶¿´¿² îèéòïçè íïíòððï Provision for the year
л²¹¸¿°«¿² °·«¬¿²¹ øëîòìíî÷ Write-off
Í¿´¼± ¿µ¸·® êððòïçç íïíòððï Ending balance
ìè
The original consolidated financial statements included herein
are in the Indonesian language
Õ»´±³°±µ Ë¿¸¿ ¬·¼¿µ ³»³·´·µ· °·«¬¿²¹ «¿¸¿ µ»°¿¼¿ The Group did not have trade receivables from
°·¸¿µ ¾»®»´¿·ò related parties.
Ó¿²¿¶»³»² ¾»®µ»§¿µ·²¿² ¾¿¸©¿ °»²§··¸¿² °»²«®«²¿² The management believes that the allowance for
²·´¿· °·«¬¿²¹ ¬»®»¾«¬ ½«µ«° «²¬«µ ³»²«¬«°· µ»®«¹·¿² impairment of receivables is adequate to cover loss
¼¿®· ¬·¼¿µ ¬»®¬¿¹·¸²§¿ °·«¬¿²¹ «¿¸¿ò on uncollectible receivables.
Í»¾¿¹·¿² °·«¬¿²¹ Õ»´±³°±µ Ë¿¸¿ ¼·¹«²¿µ¿² »¾¿¹¿· Portion of receivables of the Group was used as
¶¿³·²¿² °·²¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °»²¼»µ øÝ¿¬¿¬¿² ïí÷ò collateral for short-term bank loans (Note 13).
7. PERSEDIAAN 7. INVENTORIES
îðïí îðïî
ΰ ΰ
Þ¿¸¿² ¾¿µ« ìêòèëðòçíð ííòîçëòïðê Raw materials
Þ¿®¿²¹ ¶¿¼· ìîòëðîòéèé îçòëðíòîíê Finished goods
Þ¿®¿²¹ ¼¿´¿³ °®±» îíòíîéòéëé ïìòëðêòëêé Work in-process
Þ¿®¿²¹ ¬»µ²·µô ¾¿¸¿² ¾¿µ¿® ¼¿² ³±«´¼ îðòìïëòðçê ïçòïíéòðêî Technical materials, fuel and mould
Þ¿¸¿² °»³¾¿²¬« ¼¿² °»³¾«²¹µ« îïòèëçòèëê îðòçéïòðèì Indirect and packing materials
Þ¿®¿²¹ ¼¿´¿³ °»®¶¿´¿²¿² ëëçòçèë ìëçòéìí Inventories in-transit
ïëëòëïêòìïï ïïéòèéîòéçè
Ü·µ«®¿²¹·æ Less:
л²§··¸¿² °»®»¼·¿¿² «¿²¹ ¼¿² Allowance for obsolete and
´¿³¾¿¬ ¾»®¹»®¿µ øêòçííòèëé÷ øîòïíéòîïî÷ slow moving inventories
̱¬¿´ Š ²»¬± ïìèòëèîòëëì ïïëòéíëòëèê Total – net
Ó«¬¿· °»²§··¸¿² °»®»¼·¿¿² «¿²¹ ¼¿² ´¿³¾¿¬ Movements in the allowance for obsolete and slow
¾»®¹»®¿µ moving inventories
îðïí îðïî
ΰ ΰ
Í¿´¼± ¿©¿´ îòïíéòîïî èîíòììî Beginning balance
л²§··¸¿² ¬¿¸«² ¾»®¶¿´¿² êòçííòèëé îòêììòèçë Provision for the year
л²¹¸¿°«¿² øîòïíéòîïî÷ øïòííïòïîë÷ Write-off
Í¿´¼± ¿µ¸·® êòçííòèëé îòïíéòîïî Ending balance
Ó¿²¿¶»³»² ¾»®µ»§¿µ·²¿² ¾¿¸©¿ °»²§··¸¿² °»®»¼·¿¿² Management believes the allowance for obsolete and
«¿²¹ ¼¿² ´¿³¾¿¬ ¾»®¹»®¿µ ¬»®»¾«¬ ³»³¿¼¿· «²¬«µ slow-moving inventories is adequate to cover the
³»²«¬«° µ»®«¹·¿² ¿µ·¾¿¬ µ»«¿²¹¿² ¼¿² °»²«®«²¿² ²·´¿· potential loss from obsolescence and other decline in
´¿·²²§¿ò value.
ìç
The original consolidated financial statements included herein
are in the Indonesian language
Í»´«®«¸ °»®»¼·¿¿² ³·´·µ Õ»´±³°±µ Ë¿¸¿ ¬»´¿¸ All inventories of the Group were insured against fire,
¼·¿«®¿²·µ¿² ¬»®¸¿¼¿° ®··µ± µ»¾¿µ¿®¿²ô °»²½«®·¿²ô theft, earthquake, volcanic eruption, tsunami and other
¹»³°¿ ¾«³·ô ¹«²«²¹ ³»´»¬«ô ¬«²¿³· ¼¿² ®··µ± possible risks with sum insured for Rp 71,541,909 and
´¿·²²§¿ ¼»²¹¿² ¶«³´¿¸ °»®¬¿²¹¹«²¹¿² »¾»¿® Rmb 20,000,000 in 2013 and Rp 68,541,909 and
ΰ éïòëìïòçðç ¼¿² γ¾ îðòðððòððð «²¬«µ ¬¿¸«² îðïí Rmb 6,000,000 in 2012 which represent 75% of the
¼¿² ΰ êèòëìïòçðç ¼¿² γ¾ êòðððòððð «²¬«µ ¬¿¸«² average value of inventories and will be adjusted at
îðïî §¿²¹ ³»®«°¿µ¿² éëû ¼¿®· ²·´¿· ®¿¬¿ó®¿¬¿ year end based on actual values of inventories. The
°»®»¼·¿¿² ¼¿² ¿µ¿² ¼·»«¿·µ¿² »¬·¿° ¿µ¸·® ¬¿¸«² management believes that the insurance coverage is
¾»®¼¿¿®µ¿² ²·´¿· °»®»¼·¿¿² ¿µ¬«¿´ò Ó¿²¿¶»³»² adequate to cover possible losses to the Group.
¾»®°»²¼¿°¿¬ ¾¿¸©¿ ²·´¿· °»®¬¿²¹¹«²¹¿² ¬»®»¾«¬ ½«µ«°
«²¬«µ ³»²«¬«°· µ»³«²¹µ·²¿² µ»®«¹·¿² §¿²¹ ¼·¿´¿³·
±´»¸ Õ»´±³°±µ Ë¿¸¿ò
Í»¾¿¹·¿² °»®»¼·¿¿² Õ»´±³°±µ Ë¿¸¿ ¼·¹«²¿µ¿² »¾¿¹¿· Portion of the Group’s inventories was used as
¶¿³·²¿² °·²¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °»²¼»µ øÝ¿¬¿¬¿² ïí÷ò collateral for short-term bank loan (Note 13).
Ë¿²¹ ³«µ¿ °»³¾»´·¿² »¾»¿® ΰ íéòéëðòîîë ¼¿² The amounts of advances for purchase amounting to
ΰ îðòèçëòîëê ³¿·²¹ó³¿·²¹ °¿¼¿ ¬¿²¹¹¿´ íï Rp 37,750,225 and Rp 20,895,256 as at
Ü»»³¾»® îðïí ¼¿² îðïî ³»®«°¿µ¿² «¿²¹ ³«µ¿ §¿²¹ December 31, 2013 and 2012 respectively, represent
¼·¾¿§¿®µ¿² µ»°¿¼¿ °»³¿±µ »¸«¾«²¹¿² ¼»²¹¿² the payments made by the Company, in the relation to
°»³¾»´·¿² ¾¿¸¿² ¾¿µ«ô «µ« ½¿¼¿²¹ ¼¿² ´¿·²²§¿ò the purchase of materials, sparepart and others.
îðïí îðïî
ΰ ΰ
ÐÌ Í¿³±´·² Í«®§¿ ëòîëéòèíë PT Samolin Surya
Ü·µ«®¿²¹·æ Less:
Allowance for impairment of
л²§··¸¿² °»²«®«²¿² ²·´¿· °·«¬¿²¹ øíòððíòïíë ÷ receivables
̱¬¿´ Š ²»¬± îòîëìòéðð Total – net
竬¿²¹ µ»°¿¼¿ ÐÌ Í¿³±´·² Í«®§¿ øÍÍ÷ô °»®«¿¸¿¿² Due from PT Samolin Surya (SS), an associate
¿±·¿·ô ³»®«°¿µ¿² °·«¬¿²¹ §¿²¹ ¬·³¾«´ »¶¿µ ¬¿¸«² company, represents receivable since 1989 resulting
ïçèç »¸«¾«²¹¿² ¼»²¹¿² °»³¾»®·¿² °·²¶¿³¿² ³±¼¿´ from the working capital provided and advanced
µ»®¶¿ ¼¿² °»³¾¿§¿®¿² ¾»¾¿² ¬»®´»¾·¸ ¼¿¸«´«ò 竬¿²¹ payment of expenses. This receivable bears no interest
¬»®»¾«¬ ¬·¼¿µ ¼·µ»²¿µ¿² ¾«²¹¿ »¶¿µ ¬¿¸«² îððî »®¬¿ ¬¿²°¿ since 2002, does not have any collateral and has no
¶¿³·²¿² ¼¿² ¬·¼¿µ ¼·¬»²¬«µ¿² ¶¿¼«¿´ °»²¹»³¾¿´·¿²²§¿ò definite repayment term.
п¼¿ ¾«´¿² Ü»»³¾»® îðïíô ÍÍ ¬»´¿¸ ³»²§»´»¿·µ¿² In December 31, 2013, SS has settled its balance of payable
«¬¿²¹²§¿ »¾»¿® ΰ îòîëìòéððô »¼¿²¹µ¿² ·¿ »¾»¿® amounting to Rp 2,254,700. The remaining balance of
ΰ íòððíòïíë ¬»´¿¸ ¼·¸¿°«µ¿² ±´»¸ л®«¿¸¿¿² »«¿· amounting to Rp 3,003,135 has been written off by the
¼»²¹¿² §¿²¹ ¬»´¿¸ ¼·½¿¼¿²¹µ¿² »¾»´«³²§¿ò Company which was previously provided with an
allowance.
ëð
The original consolidated financial statements included herein
are in the Indonesian language
ö÷
Ì»®³¿«µ ¼¿´¿³ °»²¿³¾¿¸¿² ¿»¬ ¬»¬¿° ¬¿¸«² îðïí *) Include in the additions of property and
¿¼¿´¿¸ ¿»¬ ¬»¬¿° §¿²¹ ¾»®¿¿´ ¼¿®· ÐÌ Ï«¿²¬»¨ equipment in 2013 are the property, plant and
¼»²¹¿² ²·´¿· °»®±´»¸¿² ¼¿² ¿µ«³«´¿· °»²§««¬¿² equipment from PT Quantex consisting of
³¿·²¹ó³¿·²¹ »¾»¿® ΰ ïêòðèðòïíì ¼¿² acquisition cost and accumulated depreciation of
ΰ éòìíëòéíìò Rp 16,080,134 and Rp 7,435,734, respectively.
öö÷
λµ´¿·º·µ¿· °¿¼¿ ¬¿¸«² îðïí »¾»¿® **) The reclassification amounting to Rp 1,939,682
ΰ ïòçíçòêèî ø¸¿®¹¿ °»®±´»¸¿²÷ ¼¿² ΰ ïòèçðòìîé (cost) and Rp 1,890,427 (accumulated
ø¿µ«³«´¿· °»²§««¬¿²÷ ³»®«°¿µ¿² ®»µ´¿·º·µ¿· depreciation) represents a reclassification of
°·®¿²¬· ´«²¿µ µ» ¿»¬ ¬·¼¿µ ¾»®©«¶«¼ øÝ¿¬¿¬¿² ïï÷ò software to intangible assets (Note 11).
ëï
The original consolidated financial statements included herein
are in the Indonesian language
Þ»¾¿² °»²§««¬¿² ¼·¿´±µ¿·µ¿² »¾¿¹¿· ¾»®·µ«¬æ Depreciation expense was allocated as follows:
îðïí îðïî
ΰ ΰ
л³·´·µ¿² ´¿²¹«²¹æ Direct acquisition:
Þ·¿§¿ °¿¾®·µ¿· ìðòíèèòîìê íéòééëòììí Manufacturing expenses
Þ»¾¿² «¿¸¿ îòíïíòêçì ïòëðïòèðð Operating expenses
ëî
The original consolidated financial statements included herein
are in the Indonesian language
л²¶«¿´¿² ¿»¬ ¬»¬¿° ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬æ Disposal of property plant and equipment are as
follows:
îðïí îðïî
ΰ ΰ
Proceeds from sale of property, plant
Ø¿®¹¿ ¶«¿´ ¿»¬ ¬»¬¿° ïêòëîîòêêð ííòëíëòéîè and equipment
Ò·´¿· ¬»®½¿¬¿¬ øïëòèîîòéíè÷ øíìòîêïòîëí÷ Net carrying amount
Õ»«²¬«²¹¿² øµ»®«¹·¿²÷ °»²¶«¿´¿² Gain (loss) on sale of property,
¿»¬ ¬»¬¿° êççòççî øéîëòëîë÷ plant and equipment
Õ»«²¬«²¹¿² øµ»®«¹·¿²÷ °»²¶«¿´¿² ¿»¬ ¬»¬¿° ¬»®»¾«¬ Gain (loss) on sale of property, plant and equipment
¬»®³¿«µ µ»«²¬«²¹¿² øµ»®«¹·¿²÷ §¿²¹ ¾»´«³ ¼·®»¿´·¿· includes unrealized gain (loss) from sale and lease-
¼¿®· ¬®¿²¿µ· ¶«¿´ ¼¿² »©¿ µ»³¾¿´· »¾»¿® ΰ ïîëòííë back transaction amounting to Rp 125,335 and
¼¿² ΰ çìçòëìí ³¿·²¹ó³¿·²¹ «²¬«µ ¬¿¸«² îðïí ¼¿² Rp 949,543 which was amortized during the lease-
îðïî §¿²¹ ¼·¿³±®¬·¿· »´¿³¿ ³¿¿ »©¿ µ»³¾¿´·ò back period. Unrealized gain (loss) is presented as
Õ»«²¬«²¹¿² øµ»®«¹·¿²÷ §¿²¹ ¾»´«³ ¼·®»¿´·¿· ¼· ¿¶·µ¿² part of other non-current assets in consolidated
»¾¿¹¿· ¿»¬ ¬·¼¿µ ´¿²½¿® ´¿·²²§¿ °¿¼¿ ´¿°±®¿² °±·· statement of financial position. In 2013 and 2012, the
µ»«¿²¹¿² µ±²±´·¼¿·¿²ò ̱¬¿´ ¿³±®¬·¿· °¿¼¿ ¬¿¸«² amortization amounting to Rp 197,144 and
îðïí ¼¿² îðïî »¾»¿® ΰ ïçéòïìì ¼¿² ΰ îèðòèíï Rp 280,831, respectively, were allocated to other
¬»´¿¸ ¼·¿´±µ¿·µ¿² »¾¿¹¿· ¾»¾¿² ´¿·²²§¿ °¿¼¿ ´¿°±®¿² expenses in consolidated statement of comprehensive
´¿¾¿ ®«¹· µ±³°®»¸»²·º µ±²±´·¼¿·¿²ò income.
Í»¾¿¹·¿² ¿»¬ ¬»¬¿° ¾»®«°¿ ¬¿²¿¸ô ¾¿²¹«²¿²ô ³»·² ¼¿² Portions of land, buildings, machineries and
°»®¿´¿¬¿² ³·´·µ Õ»´±³°±µ Ë¿¸¿ ¶«¹¿ ¼·¹«²¿µ¿² equipment of the Group were used as collateral for
»¾¿¹¿· ¶¿³·²¿² °·²¶¿³¿² ¾¿²µ øÝ¿¬¿¬¿² ïí÷ò bank loan (Notes 13).
ß»¬ »©¿ °»³¾·¿§¿¿² ¼·¹«²¿µ¿² »¾¿¹¿· ¶¿³·²¿² Assets leased under finance lease were used as
«²¬«µ «¬¿²¹ »©¿ °»³¾·¿§¿¿² øÝ¿¬¿¬¿² ïç÷ò collateral for the lease liabilities (Note 19).
Þ¿²¹«²¿²ô ³»·² ¼¿² °»®¿´¿¬¿² ¼¿´¿³ °»²§»´»¿·¿² Construction in progress of Building and facilities is
¼·°»®µ·®¿µ¿² ¿µ¿² »´»¿· ¿²¬¿®¿ ¬¿¸«² îðïí ¼¿² îðïì estimated to be completed in 2013 and 2014 with the
¼»²¹¿² °»®»²¬¿» °»²§»´»¿·¿² ¿²¬¿®¿ ëû ó çëûò percentage of completion between 5% - 95%.
Õ»´±³°±µ Ë¿¸¿ ³»³·´·µ· ¾»¾»®¿°¿ ¾·¼¿²¹ ¬¿²¿¸ §¿²¹ The Group owned several parcels of land located in
¬»®´»¬¿µ ¼· п²¼¿¿²ô Ì¿²¹»®¿²¹ô Ý·µ¿®¿²¹ô Í·¼±¿®¶± ¼¿² Pandaan, Tangerang, Cikarang, Sidoarjo and Hefei
Ø»º»· øÝ·²¿÷ ¼»²¹¿² Ø¿µ Ô»¹¿´ ¾»®«°¿ Ø¿µ Ù«²¿ (China) with Building Use Rights (Hak Guna
Þ¿²¹«²¿² §¿²¹ ¾»®¶¿²¹µ¿ ©¿µ¬« îð ø¼«¿ °«´«¸÷ ¬¿¸«² Bangunan or HGB) for a period between 20 (twenty)
¿³°¿· ¼»²¹¿² íð ø¬·¹¿ °«´«¸÷ ¬¿¸«² §¿²¹ ¿µ¿² ¶¿¬«¸ to 30 (thirty) years or until 2022 to 2034 and Land
¬»³°± °¿¼¿ ¬¿¸«² îðîî ¿³°¿· ¼»²¹¿² ¬¿¸«² îðíì ¼¿² Use Right for a period 50 (fifty) years that will
Ø¿µ Ù«²¿ Ì¿²¿¸ §¿²¹ ¾»®¶¿²¹µ¿ ëð ø´·³¿ °«´«¸÷ ¬¿¸«² mature in 2059 (Hefei, China). Management believes
§¿²¹ ¿µ¿² ¶¿¬«¸ ¬»³°± °¿¼¿ ¬¿¸«² îðëç øØ»º»·ô ݸ·²¿÷ò that there will be no difficulty in the extension of the
Ó¿²¿¶»³»² ¾»®°»²¼¿°¿¬ ¾¿¸©¿ ¬·¼¿µ ¬»®¼¿°¿¬ ³¿¿´¿¸ landrights since all lands were acquired legally and
¼»²¹¿² °»®°¿²¶¿²¹¿² ¸¿µ ¿¬¿ ¬¿²¿¸ µ¿®»²¿ »´«®«¸ supported by sufficient evidence of ownership.
¬¿²¿¸ ¼·°»®±´»¸ »½¿®¿ ¿¸ ¼¿² ¼·¼«µ«²¹ ¼»²¹¿² ¾«µ¬·
µ»°»³·´·µ¿² §¿²¹ ³»³¿¼¿·ò
ëí
The original consolidated financial statements included herein
are in the Indonesian language
ß»¬ ¬»¬¿° Õ»´±³°±µ Ë¿¸¿ô µ»½«¿´· ¬¿²¿¸ô ¬»´¿¸ Property, plant and equipment of the Group, except
¼·¿«®¿²·µ¿² ¬»®¸¿¼¿° ®··µ± µ»¾¿µ¿®¿²ô °»²½«®·¿² ¼¿² for land, were insured against fire, theft and other
®··µ± ´¿·²²§¿ ¼»²¹¿² ¶«³´¿¸ °»®¬¿²¹¹«²¹¿² ³¿·²¹ó possible risks with sum insured for Rp 75,446,386,
³¿·²¹ »¾»¿® ΰ éëòììêòíèêô ËÍü íëòèëîòïëì ¼¿² US$ 35,852,154 and Rmb 149,822,076 in 2013 and
γ¾ ïìçòèîîòðéê ¬¿¸«² îðïí ¼¿² ΰ ëëòéìêòíèêô Rp 55,746,386, US$ 35,852,154 and Rmb 83,723,769
ËÍü íëòèëîòïëì ¼¿² γ¾ èíòéîíòéêç ¬¿¸«² îðïîò in 2012.
Ó¿²¿¶»³»² ¾»®°»²¼¿°¿¬ ¾¿¸©¿ ²·´¿· °»®¬¿²¹¹«²¹¿² The management believes that the insurance coverage
¬»®»¾«¬ ½«µ«° «²¬«µ ³»²«¬«°· µ»³«²¹µ·²¿² µ»®«¹·¿² is adequate to cover possible losses on the assets
¿¬¿ ¿»¬ §¿²¹ ¼·°»®¬¿²¹¹«²¹µ¿²ò insured.
Ó¿²¿¶»³»² ¾»®°»²¼¿°¿¬ ¾¿¸©¿ ²·´¿· ©¿¶¿® ¿»¬ ¬»¬¿° Management believes that the fair value of the
Õ»´±³°±µ Ë¿¸¿ ³»´»¾·¸· ²·´¿· ¬»®½¿¬¿¬²§¿ ¼¿² Group’s property, plant and equipment is greater
µ¿®»²¿²§¿ ¬·¼¿µ ¬»®¼¿°¿¬ °»²«®«²¿² ²·´¿· ¿¬¿ ²·´¿· than the carrying amount and accordingly there has
¬»®½¿¬¿¬ ¿»¬ ¬»¬¿° ¬»®»¾«¬ô µ»½«¿´· ³»·² ¬»®¬»²¬« ³·´·µ been no impairment in carrying amount in property,
ØÐÐÐò ØÐÐÐ ¬»´¿¸ ³»³¾«¿¬ °»²§··¸¿² ¿¬¿ °»²«®«²¿² plant and equipment except certain HPP’s machinery.
²·´¿· ³»·² ¬»®»¾«¬ HPPP has provided a provision for such machinery.
̱¬¿´ ¬»®½¿¬¿¬ ¾®«¬± ¼¿®· »¬·¿° ¿»¬ ¬»¬¿° §¿²¹ ¬»´¿¸ The gross carrying amounts of each property, plant and
¼·««¬µ¿² °»²«¸ ¼¿² ³¿·¸ ¼·¹«²¿µ¿² ±´»¸ Õ»´±³°±µ equipment which are fully depreciated and are still used
Ë¿¸¿ æ by the Group are as follows :
îðïí îðïî
ΰ ΰ
Þ¿²¹«²¿² ¼¿² °®¿¿®¿²¿ íòðîðòçðç îòçïëòðîî Buildings and improvements
Ó»·² ¼¿² °»®¿´¿¬¿² ïêëòíéìòèìç ïîèòìðëòéðì Machinery and equipment
Õ»²¼¿®¿¿² îòðêíòïèç îòíêïòïêí Transportation equipment
ײª»²¬¿®· ¼¿² °»®¿´¿¬¿² µ¿²¬±® îîòïëéòìëì îðòíèèòèíî Furniture, fixtures and office equipment
̱¬¿´ ïçîòêïêòìðï ïëìòðéðòéîï Total
îðïí îðïî
ΰ ΰ
ëì
The original consolidated financial statements included herein
are in the Indonesian language
Ù±±¼©·´´ ¬»´¿¸ ¼·¸»²¬·µ¿² ¿³±®¬·¿·²§¿ »¶¿µ ¬¿¸«² The amortization of goodwill has been ceased since
îðïïò п¼¿ ¬¿¸«² îðïíô л®«¿¸¿¿² ¬»´¿¸ ³»²¹¿µ«··· 2011. In 2013, The Company has acquired
ÐÌ Ï«¿²¬»¨ô ¼¿² л®«¿¸¿¿² ³»²¹¿µ«· ¿¼¿²§¿ PT Quantex and the Company was recognized an
¬¿³¾¿¸¿² ¹±±¼©·´´ »¾»¿® ΰïèòçííòìçíò Ó¿²¿¶»³»² addition of goodwill amounting to Rp 18,913.493 The
¾»®°»²¼¿°¿¬ ¾¿¸©¿ ¬·¼¿µ ¿¼¿ ·²¼·µ¿· °»²«®«²¿² ²·´¿· Company Managemenet believes that there is no any
¿¬¿ ¹±±¼©·´´ ¬»®»¾«¬ò indication of impairment value of goodwill.
л²¿³¾¿¸¿² ¸¿®¹¿ °»®±´»¸¿² ¼¿² ¿µ«³«´¿· ¿³±®¬·¿· Additions to cost and accumulated amortization of
°·®¿²¬· ´«²¿µ ³¿·²¹ ³¿·²¹ »¾»¿® ΰ ïòçíçòêèî ¼¿² software amounting to Rp 1,939,682 and
ΰ ïòèçðòìîé ³»®«°¿µ¿² ®»µ´¿·º·µ¿· ¼¿®· ¿»¬ ¬»¬¿°ò Rp 1,890,427, respectively, in 2013 represent a
Í»´«®«¸ ¾»¾¿² ¿³±®¬·¿· °·®¿²¬· ´«²¿µ µ±³°«¬»® reclassification from fixed assets. All amortization
»¾»¿® ΰ íèíòéì𠼿² ΰ êêòìçî ³¿·²¹ó³¿·²¹ expense of computer software amounting to
«²¬«µ ¬¿¸«² îðïí ¼¿² îðïîô ¬»´¿¸ ¼·¿´±µ¿·µ¿² »¾¿¹¿· Rp 383,740 and Rp 66,492 in 2013 and 2012,
¾»¾¿² «¿¸¿ ¬¿¸«² ¾»®¶¿´¿²ô ΰ ëëòêï𠬻´¿¸ respectively, have been allocated to operating
¼·¿´±µ¿·µ¿² »¾¿¹¿· ¾»¾¿² °¿¾®·µ¿· «²¬«µ ¬¿¸«² îðïíò expense, while Rp 55,610 has been allocated to
Manufacturing expense”, in the current year
îðïí îðïî
ΰ ΰ
Ë¿²¹ ¶¿³·²¿² ìòðïðòîêè ïòëêïòëèð Guarantee deposits
Advance payment for
Ë¿²¹ ³«µ¿ °»³¾»´·¿² °·®¿²¬· ´«²¿µ ïòìðèòìêí purchase of software
Õ»®«¹·¿² ¼·¬¿²¹¹«¸µ¿² ¬®¿²¿µ· ¶«¿´ ¼¿² Deferred loss on sale and leaseback
¼·»©¿ µ»³¾¿´·ô ²»¬± ëìèòèèï èéïòíêð transactions
̱¬¿´ ìòëëçòïìç íòèìïòìðí Total
ëë
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
Ó¿¬¿ «¿²¹ Ó¿¬¿ «¿²¹
¿·²¹ñ ¿·²¹ñ
Original ΰ Original ΰ
currency currency
Pinjaman jangka pendek øÔ¿²¶«¬¿²÷ Short-term loan (Continued)
Entitas Anak : Subsidiaries:
The Hongkong and Shanghai
̸» ر²¹µ±²¹ ¿²¼ ͸¿²¹¸¿· Þ¿²µ·²¹ Banking Corporation Limited,
ݱ®°±®¿¬·±² Ô·³·¬»¼ô ײ¼±²»·¿ ×ÜÎ ïéòííèòêêë ïéòííèòêêë éòéïêòððè éòéïêòððè Indonesia
̸» ر²¹µ±²¹ ¿²¼ ͸¿²¹¸¿· Þ¿²µ·²¹ The Hongkong and Shanghai Banking
ݱ®°±®¿¬·±² Ô·³·¬»¼ô ݸ·²¿ ÎÓÞ éòðððòððð ïíòççìòëðë îòëêìòèèð íòçìíòìðð Corporation Limited, China
ÐÌ Þ¿²µ Ó¿²¼·®· øл®»®±÷ ̾µ Š PT Bank Mandiri (Persero) Tbk –
͸¿²¹¸¿· ËÍÜ íéìòíìð ìòëêîòèíð îêçòîèð îòêðíòçìð Shanghai
̱¬¿´ ïçìòçðèòéîê èîòéïíòêðí Total
п¼¿ ¬¿²¹¹¿´ îí Ó¿®»¬ îðïïô л®«¿¸¿¿² ¬»´¿¸ On March 23, 2011, the Company has signed an
³»²¿²¼¿¬¿²¹¿²· °»®¶¿²¶·¿² ¼»²¹¿² ÐÌ Þ¿²µ Ó¿²¼·®· agreement with PT Bank Mandiri (Persero) Tbk to
øл®»®±÷ ̾µ «²¬«µ °»³¾·¿§¿¿² µ»³¾¿´· »´«®«¸ refinance the Company`s entire bank facilities from
º¿·´·¬¿ °·²¶¿³¿² §¿²¹ ¼·°»®±´»¸ л®«¿¸¿¿² °¿¼¿ PT Bank CIMB Niaga Tbk. The agreement has been
ÐÌ Þ¿²µ Ý×ÓÞ Ò·¿¹¿ ̾µò 뮶¿²¶·¿² ·²· ¬»´¿¸ amended several times. The latest amandement was
¾»¾»®¿°¿ µ¿´· ¼·«¾¿¸ ¼¿² ¼·°»®°¿²¶¿²¹ô ¿¼¿°«² made on March 22, 2013 regarding extention of
°»®«¾¿¸¿² ¼¿² °»®°¿²¶¿²¹¿² §¿²¹ ¬»®¿µ¸·® ¼·´¿µ«µ¿² maturity date and changes in facilities collaterals as
°¿¼¿ ¬¿²¹¹¿´ îî Ó¿®»¬ îðïí ¿¼¿°«² °»®«¾¿¸¿² ¶¿¬«¸ follows :
¬»³°± ¼¿² º¿·´·¬¿ °·²¶¿³¿² »®¬¿ ¶¿³·²¿² »¾¿¹¿·
¾»®·µ«¬ æ
ëê
The original consolidated financial statements included herein
are in the Indonesian language
PT Bank Mandiri (Persero) Tbk øÔ¿²¶«¬¿²÷ PT Bank Mandiri (Persero) Tbk (Continued)
Ú¿·´·¬¿ §¿²¹ ¼·°»®±´»¸ л®«¿¸¿¿² ¿²¬¿®¿ ´¿·²æ The loan facilities obtained by the Company as
follows :
Š з²¶¿³¿² Ó±¼¿´ Õ»®¶¿ Revolving »¾»¿® Š Working Capital Revolving Loan amounting to
ΰ ïðòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¿¬« ¬¿¸«²å Rp 10,000,000 with one year period;
Š ÔñÝ ø«¾´·³·¬ ÌñÎ ¼¿² °»³¾·¿§¿¿² «°°´§ ½¸¿·²÷ Š L/C (sublimit T/R and financing supply of chain)
°»³¾»´·¿² ¾¿¸¿² ¾¿µ« »¾»¿® ËÍü ìòðððòððð for raw material purchase amounted to
¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¿¬« ¬¿¸«²å US$ 4,000,000 with one year period;
Š ÔñÝ «²¬«µ °»³¾»´·¿² ³»·² ¼¿² ¬±±´·²¹ »¾»¿® Š L/C for machinery purchase amounting to
ËÍü ëòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ US$ 5,000,000 which will mature on March 22,
îî Ó¿®»¬ îðïìå 2014;
Š Õ®»¼·¬ ײª»¬¿· ï »¾»¿® ΰ èéòéëðòðððô §¿²¹ ¶¿¬«¸ Š Investment Term Loan 1 amounting to
¬»³°± °¿¼¿ ïç Ü»»³¾»® îðïìå Rp 87,750,000, will mature on December 19,
2014;
Š Õ®»¼·¬ ײª»¬¿· î Š «²¬«µ °»³¾·¿§¿¿² ¾»´¿²¶¿ ³±¼¿´ Š Investment Term Loan 2 for capital expenditure
»¾»¿® ΰ îëòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ê ¬¿¸«² purpose) amounting to Rp 25,000,000 with 6 years
¼¿®· ¬¿¸«² îðïïå period from 2011;
Š Õ®»¼·¬ ײª»¬¿· í ¼¿² Ô»¬¬»® ±º Ý®»¼·¬ øÔñÝ÷ Š Investment Term Loan 3 and L/C for machineries
°»³¾»´·¿² ³»·² »¾»¿® ΰ íéòðððòððð ø¿¬¿« »¬¿®¿ purchase amounting to Rp. 37,000,000 (or
¼¿´¿³ ³¿¬¿ «¿²¹ ËÍü÷ ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ê ¬¿¸«² equivalent in US$) with 6 year period from 2011;
¼¿®· ¬¿¸«² îðïïå
Š Õ®»¼·¬ ײª»¬¿· ì ø¾¿®«÷ »¾»¿® ΰò ïðòðððòððð Š New Investment Loan 4 (new) amounting
«²¬«µ °»³¾·¿§¿¿² ®»²±ª¿· ¾¿²¹«²¿² °¿¾®·µ ¼»²¹¿² Rp. 10,000,000 for financing renovation of factory
¶¿²¹µ¿ ©¿µ¬« ë ¬¿¸«² ¬»®³¿«µ ³¿¿ °»²¿®·µ¿² ï building with a period of 5 years including
¬¿¸«² ¼¿®· ¬¿¸«² îðïíå withdrawal 1 year from 2013;
Š Õ®»¼·¬ ײª»¬¿· Stand By øÞ¿®«÷ «²¬«µ °»³¾·¿§¿¿² Š New Standby Investment Loan for financing the
³»·² §¿²¹ ³»²¹¹«²¿µ¿² º¿·´·¬¿ ÔñÝ °»³¾»´·¿² purchase of machinery and tooling by using L/C
³»·² »¾»¿® ΰò ìëòðððòððð «²¬«µ ¶¿²¹µ¿ ©¿µ¬« ì facility amounting to Rp 45,000,000 with a period
¬¿¸«² ¼¿®· ¬¿¸«² îðïîå of 4 years from 2012;
Š з²¶¿³¿² Ì®¿²¿µ· Õ¸«« ø¾¿®«÷ »¾»¿® Š Special term loan (new) amounting to
ΰò íêòðððòððð «²¬«µ ¶¿²¹µ¿ ©¿µ¬« íôë ¬¿¸«² Rp 36,000,000 with period of 3.5 years including
¬»®³¿«µ ³¿¿ °»²¿®·µ¿² ðôë ¬¿¸«² ¼¿®· ¬¿¸«² îðïíå the withdrawal 0.5 years from 2013;
Š л³¾·¿§¿¿² л²¹¿³¾·´¿´·¸¿² Ì¿¹·¸¿² »¾»¿® Š Financing for takeover billing amounting
ΰò ïðòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ Rp. 10,000,000 with maturities of up to
îî Ó¿®»¬ îðïìå ¼¿² Macrch 22, 2014; and
Š Ú¿·´·¬¿ Ì®»¿«®· »¾»¿® ËÍü ïìðòððð ¼»²¹¿² Š Treasury line facility amounting to US$ 140,000
¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ îî Ó¿®»¬ îðïìò which will mature on March 22, 2014.
п¼¿ ¬¿²¹¹¿´ îð Ü»»³¾»® îðïíô л®«¿¸¿¿² ¶«¹¿ On December 20, 2013, the company obtained
³»³°»®±´»¸ ¬¿³¾¿¸¿² º¿·´·¬¿ з²¶¿³¿² Ì®¿²¿µ· Special Transaction loan facility an additional 3
Õ¸«« í ø¾¿®«÷ »¾»¿® ΰò ìðòðððòððð «²¬«µ ¬¿³¾¿¸¿² (new) amounting to Rp. 40,000,000 for additional
³±¼¿´ µ»®¶¿ ¼¿² capital expenditure ¼»²¹¿² ¶¿²¹µ¿ working capital and capital expenditure with the
©¿µ¬« ê ¾«´¿²ò period for 6 months.
ëé
The original consolidated financial statements included herein
are in the Indonesian language
PT Bank Mandiri (Persero) Tbk øÔ¿²¶«¬¿²÷ PT Bank Mandiri (Persero) Tbk (Continued)
Perusahaan øÔ¿²¶«¬¿²÷ The Company (Continued)
Ú¿·´·¬¿ °·²¶¿³¿² ¬»®»¾«¬ ¼· ¿¬¿ ¼·¶¿³·² ¼»²¹¿² These facilities are secured by collaterals as follows,
¶¿³·²¿² »¾¿¹¿· ¾»®·µ«¬ô ¬»®µ»½«¿´· «²¬«µ º¿·´·¬¿ Õ®»¼·¬ except for Investment Term Loan 2, 3 and 4 that will
ײª»¬¿· îô í ¼¿² ì ¿µ¿² ¼·¶¿³·² ¼»²¹¿² ³»·² ¿¬¿« ¿»¬ be secured with purchased machineries or the asset
§¿²¹ ¼·¾·¿§¿· æ itself :
Š 竬¿²¹ «¿¸¿ §¿²¹ ¿¼¿ »µ¿®¿²¹ ¼¿² §¿²¹ ¿µ¿² Š Trade receivables which are currently existing and
¼·³·´·µ· »¾»¿® ΰ íëòðððòððð øÝ¿¬¿¬¿² ê÷å those that will be owned amounting to
Rp 35,000,000 (Note 6);
Š л®»¼·¿¿² §¿²¹ ¿¼¿ »µ¿®¿²¹ ¼¿² §¿²¹ ¿µ¿² ¼·³·´·µ· Š Inventories which are currently existing and those
»¾»¿® ΰ ìðòðððòððð øÝ¿¬¿¬¿² é÷å that will be owned amounting to Rp 40,000,000
(Note 7);
Š Ó»·² ¼¿² л®¿´¿¬¿² §¿²¹ ¾»®´±µ¿· ¼· п²¼¿¿² Š Machinery and equipment located in Pandaan
»¾»¿® ΰ îëòðððòððð »®¬¿ ¼· Ý·µ¿®¿²¹ ¼¿² amounting Rp 25,000,000 and in Cikarang and
Ì¿²¹»®¿²¹ »¾»¿® ΰ íðòðððòððð øÝ¿¬¿¬¿² ïð÷å Tangerang amounting Rp 30,000,000 (Note 10)
Š Ó»·²ó³»·² ÐÌò Ï«¿²¬»¨ §¿²¹ ¾»®´±µ¿· ¼· Š Machinery of PT Quantex located in Tangerang
Ì¿²¹»®¿²¹ »¾»¿® ΰ ìòèèïòðððå amounting to Rp4,881,000;
Š Ì¿²¿¸ ¼¿² Þ¿²¹«²¿² øÝ¿¬¿¬¿² ïð÷ æ Š Land and Buildings (Note 10)
ÍØÙÞ Ò±ò ïéëô ¾»®´±µ¿· ¼· Ü»¿ Ì¿©¿²¹®»¶±ô Certificates of land use rights No. 175, located in
Õ»½¿³¿¬¿² п²¼¿¿²ô Õ¿¾«°¿¬»² п«®«¿²ô Ö¿©¿ Desa Tawangrejo, Kecamatan Pandaan,
Ì·³«® »´«¿ ëèòíðë ³î ¿¬¿ ²¿³¿ Kabupaten Pasuruan, East Java with an area of
ÐÌ Þ»®´·²¿ ̾µå ¼¿² 58,305 m2 under the name of PT Berlina Tbk and;
ÍØÙÞ Ò±ò ëíô ¾»®´±µ¿· ¼· Ü»¿ É¿²¹«² Ø¿®¶¿ô Certificates of land use rights No.53, located
Õ»½¿³¿¬¿² Ý·¾·¬«²¹ô Õ¿¾«°¿¬»² Þ»µ¿·ô Ö¿©¿ in Desa Wangun Harja, Kecamatan Cibitung,
Þ¿®¿¬ »´«¿ íçòçïë ³î ¿¬¿ ²¿³¿ Kabupaten Bekasi, West Java with an area of
ÐÌ Þ»®´·²¿ ̾µò 39,915 m2 under the name of PT Berlina Tbk.
Š л²¹·µ¿¬¿² ¹¿¼¿· ¿¸¿³ ¬¿²°¿ ¸¿µ «¿®¿ ³·´·µ Š The non-voting shares of PT Quantex owned by PT
ÐÌ Þ»®´·²¿ ̾µ ¼· ÐÌò Ï«¿²¬»¨å¼¿² Berlina Tbk with a lien agreement; and
Š л²¹·µ¿¬¿² ¹¿¼¿· ¿¸¿³ ¬¿²°¿ ¸¿µ «¿®¿ ³·´·µ Š The non-voting shares of Hefei Paragon Plastic
ÐÌ Þ»®´·²¿ ̾µ ¼· Ø»º»· п®¿¹±² д¿¬·½ п½µ¿¹·²¹ Packaging Co. Ltd., owned by PT Berlina Tbk.
ݱò Ô¬¼ò
з²¶¿³¿² ·²· ¼·¾»¾¿²µ¿² ¼»²¹¿² ¬·²¹µ¿¬ «µ« ¾«²¹¿ The loan bears interest rates at 5.25% 6% and
³»²¹¿³¾¿²¹ »¾»¿® ëôîëû ó êû ¼¿² ïðôîëû ó ïïôðû 10.25% - 11.0% per annum for United States Dollar
°»® ¬¿¸«² ³¿·²¹ó³¿·²¹ «²¬«µ ³¿¬¿ «¿²¹ ܱ´´¿® and Indonesian Rupiah, respectively, with floating
ß³»®·µ¿ Í»®·µ¿¬ ¼¿² Ϋ°·¿¸ ײ¼±²»·¿ò interest rates.
Í»¸«¾«²¹¿² ¼»²¹¿² °»®¶¿²¶·¿² µ®»¼·¬ ¬»®»¾«¬ô л®«¿¸¿¿² In connection with the credit agreement, the
³»³·´·µ· µ»©¿¶·¾¿² «²¬«µ ³»³°»®¬¿¸¿²µ¿² ®¿·± Company has an obligation to maintain financial
µ»«¿²¹¿² §¿²¹ ¿µ¿² ¬»®½»®³·² ¼¿´¿³ ´¿°±®¿² µ»«¿²¹¿² ratios which will be reflected in the 2014 audited
¿«¼·¬¿² îðïì ¼¿² »¬»®«²§¿ »¾¿¹¿· ¾»®·µ«¬ æ financial statements as follows :
Current Ratio ´»¾·¸ ¼¿®· ïððûå ¼¿² Current Ratio more than 100%
Debt Service Coverage Ratio atas EBITDA dengan Debt Service Coverage Ratio of EBITDA with
nilai minimum 1,2 ; dan minimum value of 1.2; and
Debtto Equity Ratio µ«®¿²¹ ¼¿®· íððûò Debt to Equity Ratio less than 300%.
ëè
The original consolidated financial statements included herein
are in the Indonesian language
PT Bank Mandiri (Persero) Tbk øÔ¿²¶«¬¿²÷ PT Bank Mandiri (Persero) Tbk (Continued)
Ú¿·´·¬¿ ·²· ¼·¶¿³·² ¼»²¹¿² ¶¿³·²¿² »¾¿¹¿· ¾»®·µ«¬æ These facilities are secured with the following
collaterals:
Ó»·² ¼¿² °»®¿´¿¬¿² ¼»²¹¿² ²·´¿· »¾»¿® Machinery and tooling with the value of
ËÍü éòîððòððð øÝ¿¬¿¬¿² ïð÷å ¼¿² US$ 7,200,000 (Note 10); and
Ö¿³·²¿² Õ±®°±®¿· ¼¿®· л®«¿¸¿¿² ¸·²¹¹¿ Corporate guarantee from the Company until
ËÍü êòðððòðð𠿬¿ »´«®«¸ º¿·´·¬¿ °·²¶¿³¿² §¿²¹ US$ 6,000,000 for all credit facilities used by
¼·°»®¹«²¿µ¿² ±´»¸ ØÐÐÐ ¬»®³¿«µ µ¿ ¼»º··¬ò HPPP including cash deficit.
Í»¸«¾«²¹¿² ¼»²¹¿² °»®¶¿²¶·¿² µ®»¼·¬ ¬»®»¾«¬ô ØÐÐÐ Under the agreement, HPPP has a financial covenant
³»³·´·µ· µ»©¿¶·¾¿² «²¬«µ ³»³°»®¬¿¸¿²µ¿²æ to maintain:
Debt Service Coverage Ratio ¼»²¹¿² ²·´¿· ³·²·³«³ ï Debt Service Coverage Ratio at minimum of 1
Debt Equity Ratio (Interest Bearing Loan) ¼»²¹¿² ²·´¿· Debt Equity Ratio (Interest Bearing Loan) at
³¿¨·³«³ ïôëò maximum of 1.5
ëç
The original consolidated financial statements included herein
are in the Indonesian language
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
Limited, Indonesia Corporation, Limited, Indonesia
êð
The original consolidated financial statements included herein
are in the Indonesian language
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
Limited, Indonesia øÔ¿²¶«¬¿²÷ Corporation, Limited, Indonesia (Continued)
Perusahaan øÔ¿²¶«¬¿²÷ The Company (Continued)
Š Ô·³·¬ Ù¿¾«²¹¿² í »¾»¿® ËÍü íòîððòðððô «²¬«µ Š Combination limit 3 amounting to US$ 3,200,000
°»³¾·¿§¿¿² ³»·² îðïí ¼»²¹¿² «¾ ´·³·¬ º¿·´·¬¿ for financing the machinery with the following sub
»¾¿¹¿· ¾»®·µ«¬æ limit facility:
Ú¿·´·¬¿ Õ®»¼·¬ Þ»®¼±µ«³»² ¼»²¹¿² Documentary credit facility with delaying
л³¾¿§¿®¿² Ì»®¬«²¼¿ »¾»¿® ËÍü íòðððòððð payment amounting to US$ 3,000,000 with
¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« íê𠸿®·å the period of 360 days;
Ú¿·´·¬¿ ˬ¿²¹ Þ»®¶¿²¹µ¿ ë »¾»¿® Term loan facility 5 amounting to
ËÍü íòîððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ê𠾫´¿²å US$ 3,200,000 with the period of 60 months;
¼¿² and
Š Ú¿·´·¬¿ ˬ¿²¹ Þ»®¶¿²¹µ¿ ê »¾»¿® ΰò ëòðððòððð Š Term loan facility 6 amounting to Rp 5,000,000
«²¬«µ °»³¾·¿§¿¿² ®»²±ª¿· ¾¿²¹«²¿² ¼»²¹¿² ¶¿²¹µ¿ for financing the building renovation with the
©¿µ¬« ¿³°¿· ¼»²¹¿² íï Ü»»³¾»® îðïí period until December 31, 2013
Ú¿·´·¬¿ ·²· ¼·¶¿³·² ¼»²¹¿² æ These facilities are secured by :
л®»¼·¿¿² ¼¿² °·«¬¿²¹ «¿¸¿ ³¿·²¹ó³¿·²¹ »¾»¿® Inventories and trade receivables amounting to
ËÍü ïòïððòðð𠼿² ËÍü ïòðððòððð øÝ¿¬¿¬¿² ê ¼¿² é÷å US$ 1,500,000 (Note 6 and 7); and
Ó»·² »¾»¿® ËÍü îòçìðòðð𠼿² ΰ ìòéëðòððð Machineries amounting to US$ 2,940,000 and
øÝ¿¬¿¬¿² ïð÷å Rp 4,750,000 (Note 10);
Ì¿²¿¸ ¼¿² ¾¿²¹«²¿² »¾»¿® ΰ îëòðððòððð ¼»²¹¿² Land and building amounting to Rp 25,000,000
®·²½·¿² »¾¿¹¿· ¾»®·µ«¬æ with detail as follow :
ÍØÙÞ Ò±ò ïìîëô ¾»®´±µ¿· ¼· Ü»¿ л®·«µ Ö¿§¿ô Certificates use rights building No. 1425,
Õ»½¿³¿¬¿² Ö¿¬· Ë©«²¹ô Õ±¬¿ Ì¿²¹»®¿²¹ô Ö¿©¿ located in Desa Periuk Jaya, Kecamatan Jati
Þ¿®¿¬ »´«¿ ïîòéíî ³î ¿¬¿ ²¿³¿ Uwung Kota Tangerang, Jawa Barat with an area
ÐÌ Þ»®´·²¿ ̾µå of 12,732 mî under the name of PT Berlina Tbk;
ÍØÙÞ Ò±ò ïìîéô ¾»®´±µ¿· ¼· Ü»¿ л®·«µ Ö¿§¿ô Certificates use rights building No. 1427,
Õ»½¿³¿¬¿² Ö¿¬· Ë©«²¹ô Õ±¬¿ Ì¿²¹»®¿²¹ô Ö¿©¿ located in Desa Periuk Jaya, Kecamatan Jati
Þ¿®¿¬ »´«¿ ëìòðíí ³î ¿¬¿ ²¿³¿ Uwung Kota Tangerang, Jawa Barat with an area
ÐÌ Þ»®´·²¿ ̾µå ¼¿² of 54,033 m2 under the name of PT Berlina
ÍØÙÞ Ò±ò îëïíô ¾»®´±µ¿· ¼· Ü»¿ л®·«µ Ö¿§¿ô Tbk;dan
Õ»½¿³¿¬¿² Ö¿¬· Ë©«²¹ô Õ±¬¿ Ì¿²¹»®¿²¹ô Ö¿©¿ Certificates use rights building No. 2531, located in
Þ¿®¿¬ »´«¿ îòïîð ³î ¿¬¿ ²¿³¿ ÐÌ Þ»®´·²¿ Desa Periuk Jaya, Kecamatan Jati Uwung Kota
̾µå Tangerang, Jawa Barat with an area of 2,120 m2
Õ¸«« «²¬«µ Ô·³·¬ Ù¿¾«²¹¿² î ¼¿² í »®¬¿ Ú¿·´·¬¿ under the name of PT Berlina Tbk;
ˬ¿²¹ Þ»®¶¿²¹µ¿ ê ¿µ¿² ¼·¶¿³·² ¼»²¹¿² ¿»¬ §¿²¹ Specifically for Combined Limit 2 and 3 with term
¼·¾·¿§¿· loan facility 6 will be secured by the financed
assets.
êï
The original consolidated financial statements included herein
are in the Indonesian language
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
Limited, Indonesia øÔ¿²¶«¬¿²÷ Corporation, Limited, Indonesia (Continued)
Perusahaan øÔ¿²¶«¬¿²÷ The Company (Continued)
Ü¿´¿³ °»®¶¿²¶·¿² °·²¶¿³¿² ¬»®»¾«¬ô л®«¿¸¿² ³»³·´·µ· Under the agreement the Company has an obligation
µ»©¿¶·¾¿² «²¬«µ ³»³°»®¬¿¸¿²µ¿² æ to maintain as follows:
Š ο·± ´¿²½¿® °¿¼¿ ¬·²¹µ¿¬ ³·²·³«³ ï æ ï »¬·¿° ¿¿¬å Current Ratio at a minimum 1:1 at any point in
time;
Š ο·± Gearing °¿¼¿ ¬·²¹µ¿¬ ³¿µ·³«³ ïôîë æ ï Gearing ratio at a maximum 1,25: 1 at any point
»¬·¿° ¿¿¬å in time;
Š Ó»²§»®¿¸µ¿² ´¿°±®¿² ³¿²¿¶»³»² »¬·¿° ê ø»²¿³÷ Submit the management report every 6 (six)
¾«´¿²å month;
Š ÛÞ×ÌÜß ¬»®¸¿¼¿° ¾»¾¿² ¾«²¹¿ °¿¼¿ ¬·²¹µ¿¬ EBITDA over interest expense at minimum 3: 1;
³·²·³«³ í æ ïå
Š ̱¬¿´ external finance ¬»®¸¿¼¿° ÛÞ×ÌÜß ³¿µ·³«³ Total external finance to EBITDA maximum 3:1;
í æ ïå
Š ο·± ²»¬ ¼»¾¬ ¬»®¸¿¼¿° »µ«·¬¿ ³¿µ·³«³ ïôé æ ïå Net debt to equity ratio of maximum 1.7: 1; and
¼¿²
Š ο·± ÛÞ×ÌÜß ¬»®¸¿¼¿° ¾»¾¿² ¾«²¹¿ô °·²¶¿³¿² EBITDA to interest expense, current portion of
¶¿²¹µ¿ °¿²¶¿²¹ ¶¿¬«¸ ¬»³°± ¼¿´¿³ ¿¬« ¬¿¸«²ô °¿¶¿µô long term debt; tax and dividend at minimum
¼¿² ¼·ª·¼»² ³·²·³«³ ïôîë æ ïò 1,25:1.
Í»¸«¾«²¹¿² ¼»²¹¿² ¬·²¹¹·²§¿ µ»¹·¿¬¿² ·²ª»¬¿· §¿²¹ With respect to the high investment activities in 2013
¾»®·³¾¿ °¿¼¿ µ±²¼·· µ»«¿²¹¿² л®«¿¸¿¿²ô °¿¼¿ ¬¿¸«² that affected the Company's financial condition, the
îðïí Þ¿²µ ³»³¾»®·µ¿² °»²¹»¿³°·²¹¿² øwaiver÷ Bank provides a waiver for the following financial
°»³»²«¸¿² °»®§¿®¿¬¿² ¿¬¿ ®¿·± µ»«¿²¹¿² ¾»®·µ«¬ ·²· æ ratios :
ο·± ´¿²½¿® °¿¼¿ ¬·²¹µ¿¬ ³·²·³«³ ï æ ï »¬·¿° ¿¿¬å Current Ratio at a minimum 1:1 at any point in time;
ο·± Ù»¿®·²¹ °¿¼¿ ¬·²¹µ¿¬ ³¿µ·³«³ ïôîë æ ï »¬·¿° Gearing ratio at a maximum 1,25: 1 at any point in
¿¿¬å ¼¿² time; and
ÛÞ×ÌÜß ¬»®¸¿¼¿° ¾»¾¿² ¾«²¹¿ °¿¼¿ ¬·²¹µ¿¬ ³·²·³«³ EBITDA over interest expense at minimum 3: 1
í æ ïå
з²¶¿³¿² ·²· ¼·¾»¾¿²µ¿² ¼»²¹¿² ¬·²¹µ¿¬ «µ« ¾«²¹¿ These loans bear interest rates for United Stated
»¾»¿® ëôïïû ó ëôêîû ¼¿² èòíëû ó ïîôïðû °»® ¬¿¸«² Dollar and Indonesia Rupiah between 5.25% - 5.50%
³¿·²¹ó³¿·²¹ «²¬«µ ³¿¬¿ «¿²¹ ܱ´´¿® ß³»®·µ¿ Í»®·µ¿¬ and 8.35% - 12.1% per annum, respectively, with
¼¿² Ϋ°·¿¸ ײ¼±²»·¿ ¼»²¹¿² ¬·²¹µ¿¬ «µ« ¾«²¹¿ floating interest rate.
³»²¹¿³¾¿²¹ò
Ú¿·´·¬¿ ¬»®»¾«¬ ¾»®¿µ¸·® °¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® The loan facilities have expired on
îðïí ¼¿² ¿¿¬ ·²· л®«¿¸¿¿² ³¿·¸ ¼¿´¿³ °®±» «²¬«µ December 31, 2013 and currently the Company is still
³»³°»®°¿²¶¿²¹ µ»³¾¿´·ò in process to extend the agreement.
êî
The original consolidated financial statements included herein
are in the Indonesian language
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
Limited, Indonesia øÔ¿²¶«¬¿²÷ Corporation, Limited, Indonesia (Continued)
Entitas Anak Subsidiary
п¼¿ ¬¿²¹¹¿´ ïð Ó¿®»¬ îðïðô ÔÐ× ³»²¿²¼¿¬¿²¹¿²· On March 10, 2010, LPI has signed bank facilities
°»®¶¿²¶·¿² º¿·´·¬¿ °»®¾¿²µ¿² ¼»²¹¿² ØÍÞÝò 뮶¿²¶·¿² agreement with HSBC. This agreement has been
¬»®»¾«¬ ¬»´¿¸ ³»²¹¿´¿³· ¾»¾»®¿°¿ µ¿´· °»®«¾¿¸¿² amended several times, latest on June 24,2013 with
¬»®¿µ¸·® °¿¼¿ ¬¿²¹¹¿´ îì Ö«²· îðïí ¼»²¹¿² º¿·´·¬¿ó facilities as follows:
º¿·´·¬¿ »¾¿¹¿· ¾»®·µ«¬æ
¿ò Ú¿·´·¬¿ ³±¼¿´ µ»®¶¿ ¹¿¾«²¹¿² »¾»¿® a. Combined limit working capital facility amounted
ËÍü íòðððòððð ¼»²¹¿² «¾´·³·¬æ to US$3,000,000, with sublimit:
ïò Ú¿·´·¬¿ µ®»¼·¬ ¼±µ«³»² »¾»¿® 1. Documentary credit facility amounting to
ËÍü îòëððòðððå US$ 2,500,000;
îò Ú¿·´·¬¿ µ®»¼·¬ ¾»®¼±µ«³»² ¼»²¹¿² °»³¾¿§¿®¿² 2. Deferred payment credit facility amounting to
¬»®¬«²¼¿ »¾»¿® ËÍü íòðððòðððå US$ 3,000,000;
íò Í«®¿¬ µ®»¼·¬ ¾»®¼±µ«³»²¬¿· ´«¿® ²»¹»®· 3. Overseas letter of credit amounted
øÍÕÞÜÒ÷ »¾»¿® ËÍü îëðòðððå ¼¿² US$ 250,000; and
ìò л³¾·¿§¿¿² °»³¿±µ »¾»¿® ËÍü îòëððòððð 4. Supplier financing facility amounting to
¼¿² ΰ îìòðððòðððò US$ 2,500,000 and Rp 24,000,000.
¾ò Ú¿·´·¬¿ µ®»¼·¬ ¾»®¼±µ«³»² ¼»²¹¿² °»³¾¿§¿®¿² b. Deferred payment credit facility amounting
¬»®¬«²¼¿ »¾»¿® ËÍü êòéëðòðððå US$ 6,750,000;
½ò Ú¿·´·¬¿ °·²¶¿³¿² ¶¿²¹µ¿ °¿²¶¿²¹ ¼»²¹¿² ½·½·´¿² c. Reducing balance loan 1 facility amounting
¬»¬¿° ï »¾»¿® ËÍü îòðçíòðððå US$ 2,093,000;
¼ò Ú¿·´·¬¿ °·²¶¿³¿² ¶¿²¹µ¿ °¿²¶¿²¹ ¼»²¹¿² ½·½·´¿² d. Reducing balance loan 2 facility amounting
¬»¬¿° î »¾»¿® ËÍü îòîððòðððå US$ 2,200,000;
»ò Ú¿·´·¬¿ °·²¶¿³¿² ¶¿²¹µ¿ °¿²¶¿²¹ ¼»²¹¿² ½·½·´¿² e. Reducing balance loan 1 facility amounting
¬»¬¿° í »¾»¿® ËÍü ïòçíëòðððå US$ 1,935,000;
ºò Ú¿·´·¬¿ °»³¾·¿§¿¿² °·«¬¿²¹ »¾»¿® f. Receivable financing facility amounting to
ΰ îðòðððòðððå ¼¿² Rp 20,000,000;and
¹ò Ú¿·´·¬¿ °»³¾·¿§¿¿² ¬®»«®· »¾»¿® ËÍüîëðòðððò g. Treasury facility amounting to US$ 250,000.
êí
The original consolidated financial statements included herein
are in the Indonesian language
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
Limited, Indonesia øÔ¿²¶«¬¿²÷ Corporation, Limited, Indonesia (Continued)
Entitas Anak øÔ¿²¶«¬¿²÷ Subsidiary (Continued)
Í»¸«¾«²¹¿² ¼»²¹¿² °»®¶¿²¶·¿² º¿·´·¬¿ °»®¾¿²µ¿²ô ÔÐ× In relation with the bank facilities agreement, LPI is
³»³·´·µ· µ»©¿¶·¾¿² «²¬«µ ³»³°»®¬¿¸¿²µ¿²æ required to retain:
ο·± Ô¿²½¿® °¿¼¿ ¬·²¹µ¿¬ ³·²·³«³ ïæï »¬·¿° ¿¿¬å Current ratio at a minimum 1:1 at any point in
ο¬·± Ù»¿®·²¹ °¿¼¿ ¬·²¹µ¿¬ ³¿µ·³¿´ ïôîëæï »¬·¿° time;
¿¿¬å ¼¿² Gearing ratio at a maximum 1,25: 1 at any point
ο¬·± Õ»½«µ«°¿² ³»³¾¿§¿® «¬¿²¹ °¿¼¿ ¬·²¹µ¿¬ in time; and
³·²·³«³ ïôîëæï Debt service coverage ratio at minimum 1,25: 1
at any point in time
The Hongkong and Shanghai Banking Corporation, The Hongkong and Shanghai Banking
China Corporation, China
Entitas Anak Subsidiary
п¼¿ ¬¿²¹¹¿´ ïì ѵ¬±¾»® îðïðô ØÐÐÐ ø»²¬·¬¿ ¿²¿µ÷ On October 14, 2010, HPPP (subsidiary) has signed
³»²¿²¼¿¬¿²¹¿²· 뮶¿²¶·¿² з²¶¿³¿² ¼»²¹¿² ̸» a loan agreement with The Hongkong and Shanghai
ر²¹µ±²¹ ¿²¼ ͸¿²¹¸¿· Þ¿²µ·²¹ ݱ®°±®¿¬·±² Ô¬¼òô Banking Corporation Ltd., (HSBC) China and has
øØÍÞÝ÷ Ý·²¿ ¼¿² ¬»´¿¸ ¼·®»ª·· ¾»¾»®¿°¿ µ¿´·ô ¼¿² been amended on February 11, 2011, where HPPP
°»®«¾¿¸¿² ¬»®¿µ¸·® °¿¼¿ ¬¿²¹¹¿´ ì Ó¿®»¬ îðïí ¼·³¿²¿ obtained facilities as follow:
ØÐÐÐ ³»³°»®±´»¸ º¿·´·¬¿ ¾»®«°¿æ
Š з²¶¿³¿² Þ»®¶¿²¹µ¿ »¾»¿® γ¾ ïíòèíðòðððå Š Term Loans amounting to Rmb 13,830,000;
Š з²¶¿³¿² λµ»²·²¹ Õ±®¿² »¾»¿® γ¾ íçðòðððå Š Overdraft facilities amounting to Rmb 390,000;
Š Ú¿·´·¬¿ ׳°±® ÔñÝ »¾»¿® γ¾ êòéèðòðððå Š Import L/C Facilities amounting to
Rmb 6,780,000;
Š Ú¿·´·¬¿ з²¶¿³¿² Ó±¼¿´ Õ»®¶¿ 몱´ª·²¹ »¾»¿® Š Revolving Loans for Working Capital facility
γ¾ éòðððòððð ¼»²¹¿² ¾«²¹¿ »¾»¿® ÐÞÑÝ ®¿¬»å amounting to Rmb 7,000,000 with interest rate at
PBOC ;and
Š Ú¿·´·¬¿ з²¶¿³¿² ׳°±®¬ »¾»¿® ËÍü íòðððòððð Š Import Facility loan amounting to US$ 3,000,000
¼»²¹¿² ¾«²¹¿ ÌñÎ »¾»¿® Í×ÞÑÎ õ íôëû °»® wih T/R interest rate at SIBOR + 3.5% per
¬¿¸«²å ¼¿² annum; and
Š Ú¿·´·¬¿ л³¾·¿§¿¿² 竬¿²¹ »¾»¿® Š To receivable financing facility amounting to
γ¾ éòðððòððð ¼»²¹¿² ¾«²¹¿ »¾»¿® ÐÞÑÝ ®¿¬» õ Rmb 7,000,000 with interest rate at PBOC
ðôéëûò +0.75%.
Ú¿·´·¬¿ ¬»®»¾«¬ ³»³·´·µ· ´·³·¬ µ±³¾·²¿· These facilities have combined limit of
γ¾ îïòðððòððð ¼»²¹¿² °»®·±¼» ï ¬¿¸«² §¿²¹ ¼·³«´¿· Rmb 21,000,000 with 1 year period starting from full
»¬»´¿¸ °»´«²¿¿² »´«®«¸ °·²¶¿³¿² ¾¿²µ »¾»´«³²§¿ò repayment of prior bank loan.
Ú¿·´·¬¿ ¬»®»¾«¬ ¼·¶¿³·² ¼»²¹¿² ¶¿³·²¿² µ±®°±®¿· These facilities are secired with corporate guarantee
»²·´¿· ËÍü íòðððòððð »®¬¿ ¬¿²¿¸ ¼¿² ¾¿²¹«²¿² ØÐÐÐ in the amount of US$ 3,000,000 and HPPP’s land
øÝ¿¬¿¬¿² ïð÷ò and building (Note 10).
êì
The original consolidated financial statements included herein
are in the Indonesian language
êë
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
¿ò Þ»®¼¿¿®µ¿² °»³¿±µ æ a. By creditor
з¸¿µ µ»¬·¹¿ æ Third parties :
л³¿±µ ¼¿´¿³ ²»¹»®· èçòëéèòêìí ëçòçïðòççé Local suppliers
л³¿±µ ´«¿® ²»¹»®· éèòêèîòëîè êîòéêîòêçí Foreign suppliers
̱¬¿´ ïêèòîêïòïéï ïîîòêéíòêçð Total
Ö¿²¹µ¿ ©¿µ¬« µ®»¼·¬ §¿²¹ ¬·³¾«´ ¼¿®· °»³¾»´·¿² ¾¿¸¿² Purchases of raw and indirect materials, both from
¾¿µ« «¬¿³¿ ¼¿² °»³¾¿²¬«ô ¾¿·µ ¼¿®· °»³¿±µ ¼¿´¿³ local and foreign suppliers have credit terms of 30 to
³¿«°«² ´«¿® ²»¹»®· ¾»®µ·¿® íð ¿³°¿· ïî𠸿®·ò 120 days.
Ì·¼¿µ ¿¼¿ ¶¿³·²¿² §¿²¹ ¼·¾»®·µ¿² ±´»¸ Õ»´±³°±µ The Group did not pledge any collateral against these
Ë¿¸¿ ¬»®¸¿¼¿° «¬¿²¹ ¬»®»¾«¬ô ¼¿² ¬·¼¿µ ¬»®¼¿°¿¬ «¬¿²¹ payables and there is no payable to related parties.
µ»°¿¼¿ °·¸¿µ ¾»®»´¿·ò
îðïí îðïî
ΰ ΰ
Ù¿¶· ¼¿² «°¿¸ îòîçìòçëí Š Salaries and wages
Ö¿¿ °»´¿§¿²¿² ïòèèìòëíé Š Service fee
Ü·ª·¼»² ïòðìéòçëí çïïòçìë Dividends
Þ»¾¿² °»²¹·®·³¿² îéíòéìè ëïéòéïí Expeditions
묻²· Š ìòðèíòìéî Retention
Ô¿·²ó´¿·² íòîêêòïðé ìòíëëòèéï Others
̱¬¿´ èòéêéòîçè çòèêçòððï Total
êê
The original consolidated financial statements included herein
are in the Indonesian language
16. UTANG PEMBELIAN ASET TETAP 16. PURCHASE OF PROPERTY, PLANT AND
EQUIPMENT PAYABLE
îðïí îðïî
ΰ ΰ
a. Jangka pendek a. Short-term
п½µ§ Ù´±¾¿´ øÍ©·¬¦»®´¿²¼÷ Ô¬¼ êòðíîòíéï Š Packsys Global (Switzerland) Ltd
ݱ³¾·¬±±´ Ô¬¼ îòêêíòçêë éòçìïòëêç Combitool Ltd
ßÎÞËÎÙ Ù³¾Ø ݱ ÕÙò êòîéêòìïê ëòïðêòëíì ARBURG GmbH Co KG
ß±µ· Ì»½¸²·½¿´ Ô¿¾±®¿¬±®§ô ײ½ò îòëìïòïçí éòèðêòìéí Aoki Technical Laboratory, Inc.
Õ¿· Ó»· д¿¬·½ Ó¿½¸·²»®§ ݱòô Ô¬¼ò ïòéðêòìêð Š Kai Mei Plastic Machinery Co., Ltd.
ÐÌ Ø¿®§»µ¿©¿² ß¾¿¼· íèèòèëî Š PT Harysekawan Abadi
˲·´±§ Ó·´¿½®±² Ù»®³¿²§ Ù³¾¸ Š ïíòìîìòéíí Uniloy Milacron Germany Gmbh
Ù·±³¿¬·½ λµ¿¬¿³¿ Š ìððòððð Giomatic Rekatama
Ô¿·²ó´¿·² ø³¿·²¹ó³¿·²¹ ¼· ¾¿©¿¸
ΰ íððòððð÷ íèíòêðè çðìòèèï Others (below Rp 300,000 each)
̱¬¿´ ïçòççîòèêë íëòëèìòïçð Total
b. Jangka panjang b. Long-term
п½µ§ Ù´±¾¿´ øÍ©·¬¦»®´¿²¼÷ Ô¬¼ ëìòîçïòííè Š Packsys Global (Switzerland) Ltd
ݱ³¾·¬±±´ Ô¬¼ îíòçéëòêèè Š Combitool Ltd
˲·´±§ Ó·´¿½®±² Ù»®³¿²§ Ù³¾¸ íêòêðíòìëí Š Uniloy Milacron Germany Gmbh
ÐÌ Ý¸¿²¼®¿ Í¿µ¬· ˬ¿³¿ Ô»¿·²¹ éòçççòðíî Š PT Chandra Sakti Utama Leasing
̱¬¿´ ïîîòèêçòëïï Š Total
ˬ¿²¹ °»³¾»´·¿² ¿»¬ ¬»¬¿° ¶¿²¹µ¿ °¿²¶¿²¹ µ»°¿¼¿ The balance of the purchase of property, plant and
п½µ§ Ù´±¾¿´ øÍ©·¬¦»®´¿²¼÷ Ô¬¼òô ݱ³¾·¬±±´ Ô¬¼òô ¼¿² equipment payable to Packsys Global (Switzerland)
˲·´±§ Ó·´¿½®±² Ù»®³¿²§ Ù³¾¸ ³»®«°¿µ¿² ¿´¼± ¿¬¿ Ltd., Combitool Ltd., and Uniloy Milacron Germany
°»³¾»´·¿² ¿»¬ ¬»¬¿° §¿²¹ ³»²¹¹«²¿µ¿² º¿·´·¬¿ Letter Gmbh., represent the outstanding balance of payable
of Credit (L/C) ¼¿®· ¾¿²µ §¿²¹ ¶¿¬«¸ ¬»³°± ¼¿´¿³ íêð on the purchase of property, plant and equipment
¸¿®·ò п¼¿ ¿¿¬ ¶¿¬«¸ ¬»³°±ô °»³¾¿§¿®¿² ¼·¼¿²¿· ¼»²¹¿² using the Letter of Credit facility from the banks with
°·²¶¿³¿² ¶¿²¹µ¿ ¾¿²µ ¶¿²¹µ¿ °¿²¶¿²¹ò Í»¼¿²¹µ¿² «¬¿²¹ maturity within 360 days. When the L/C is due, the
µ»°¿¼¿ ÐÌ Ý¸¿²¼®¿ Í¿µ¬· ˬ¿³¿ Ô»¿·²¹ øл®«¿¸¿¿² payment will be financed by the long-term credit
Ô»¿·²¹÷ô ³»®«°¿µ¿² °»³¾¿§¿®¿² «¿²¹ ³«µ¿ ¼¿®· facility from the banks. The payable to PT Chandra
°»®«¿¸¿¿² ´»¿·²¹ «²¬«µ °»³¾»´·¿² ¿»¬ ´»¿·²¹ µ»°¿¼¿ Sakti Utama Leasing (Leasing Company), represents
°»³¿±µòò the advance payment from leasing company
pertaining to purchase of lease assets to supplier.
Ë¿²¹ ³«µ¿ °»²¶«¿´¿² °¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïí The total amounts of sales advances as at
¼¿² îðïî ³¿·²¹ó³¿·²¹ »¾»¿® ΰ îïòèêêòëíî ¼¿² December 31, 2013 and 2012 is Rp 21,866,532 and
ΰ êèîòîïï ³»®«°¿µ¿² «¿²¹ ³«µ¿ §¿²¹ ¼·¬»®·³¿ ¼¿®· Rp 682,211, respectively, represent cash received
°»´¿²¹¹¿² »¸«¾«²¹¿² ¼»²¹¿² °»²¶«¿´¿² Õ»´±³°±µ from customers in relation to the Groups’s sales,
Ë¿¸¿ô ¬»®³¿«µ «¿²¹ ³«µ¿ §¿²¹ ¼·¬»®·³¿ »¸«¾«²¹¿² including advances received from leasing company in
¼»²¹¿² ¬®¿²¿µ¿· ¶«¿´ ¼¿² »©¿ µ»³¾¿´· øsale and relation to the sale and leaseback transaction
leaseback transaction÷ »¾»¿® ΰ ïèòîïéòîéé °¿¼¿ amounting to Rp 18,217,277 in 2013.
¬¿¸«² îðïí ¼¿®· °»®«¿¸¿¿² ´»¿·²¹ò
êé
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
ο¾¿¬ ïîòðíéòëðî îòðððòððð Rebate
Ô·¬®·µô ¿·®ô ¬»´»°±² ëòçêìòéïí îòéëìòïèï Electricity, water and telephone
Ù¿¶· ¼¿² «°¿¸ îòçèëòêðí îòêééòêéë Salaries and wages
Þ«²¹¿ ïòëèèòííè ëïìòìëî Interest
Þ·¿§¿ °»²¹·®·³¿² çíêòèðé îîèòìðë Freight in
Þ»¾¿² ·³°±®¬ èïðòííî îêìòîðé Import expenses
п¶¿µ ¬¿¸«² »¾»´«³²§¿ ¼¿² ¼»²¼¿ Prior year’s tax and penalties
øÝ¿¬¿¬¿² ìî÷ éêèòðëê (Note 42)
Ô¿·²ó´¿·² íòêèèòêêç èçìòéðî Others
̱¬¿´ îèòéèðòðîð çòíííòêîî Total
êè
The original consolidated financial statements included herein
are in the Indonesian language
19. UTANG SEWA PEMBIAYAAN øÔ¿²¶«¬¿²÷ 19. OBLIGATION UNDER FINANCE LEASES
(Continued)
ÐÌ Ý¸¿²¼®¿ Í¿µ¬· ˬ¿³¿ Ô»¿·²¹ íðòëðëòêðè ìêòèèîòîíî PT Chandra Sakti Utama Leasing
ÐÌ Ñ®·¨ ײ¼±²»·¿ Ú·²¿²½» îðòíïîòçëç ïíòçëêòðîð PT Orix Indonesia Finance
ÐÌ ß®¬¸¿¿·¿ Ú·²¿²½» éòîðêòéðé PT Arthaasia Finance
ÐÌ ß¬®¿ ײ¬»®²¿¬·±²¿´ ïíòëðî PT Astra International
ÐÌ Ì·º¿ Ú·²¿²½» ïòïèîòïðì PT Tifa Finance
ÐÌ Ì±§±¬¿ ߬®¿ ÚÍ éìòêêï PT Astra International
ÐÌ ß¬®¿ Í»¼¿§¿ Ú·²¿²½» ëìòðïð PT Astra Sedaya Finance
̱¬¿´ ëèòðíèòééê êîòïìçòðîé Total
Ó¿²¿¶»³»² л®«¿¸¿¿² ¼¿² ÔÐ× ³»²»¬¿°µ¿² µ»¾·¶¿µ¿² The management of the Company and LPI established
«²¬«µ ³»³¾»´· »¾¿¹·¿² ¾»¿® ³»·² ¼¿² °»®´»²¹µ¿°¿²ô a policy to purchase most of machinery and
µ»²¼¿®¿¿² ¼¿² °»®¿´¿¬¿² ¼»²¹¿² ³»²¹¹«²¿µ¿² »©¿ equipment, transportation equipment and equipment
°»³¾·¿§¿¿² ³»´¿´«· °»®¶¿²¶·¿² »©¿ °»³¾·¿§¿¿² through direct lease agreement with the lessors noted
´¿²¹«²¹ ¼»²¹¿² ´»±® »°»®¬· §¿²¹ ¼·»¾«¬µ¿² ¼· ¿¬¿ò above. The lease agreements have a term of 35 years
뮶¿²¶·¿² »©¿ °»³¾·¿§¿¿² ¬»®»¾«¬ ®¿¬¿ó®¿¬¿ ¾»®¶¿²¹µ¿ with effective interest rates per annum between
©¿µ¬« íóë ¬¿¸«² ¼»²¹¿² ¬·²¹µ¿¬ ¾«²¹¿ »º»µ¬·º °»® ¬¿¸«² 6.5% - 14% in 2013 and 6.5% - 16% in 2012. The
¿²¬¿®¿ êôëû ó ïìû «²¬«µ ¬¿¸«² îðïí ¼¿² êôëû ó ïêû obligation under finance leases were secured by the
«²¬«µ ¬¿¸«² îðïîò ˬ¿²¹ ·²· ¼·¶¿³·² ¼»²¹¿² ¿»¬ ¬»¬¿° related leased assets (Note 10).
»©¿ ¹«²¿ «¿¸¿ §¿²¹ ¾»®¿²¹µ«¬¿² øÝ¿¬¿¬¿² ïð÷ò
Õ»©¿¶·¾¿² ·³¾¿´¿² °¿½¿ µ»®¶¿ Õ»´±³°±µ Ë¿¸¿ ¼¿´¿³ The Group’s obligations in respect to these post-
´¿°±®¿² °±·· µ»«¿²¹¿² µ±²±´·¼¿·¿² ¿¼¿´¿¸ »¾¿¹¿· employment benefits included in the consolidated
¾»®·µ«¬æ statements of financial position are as follows:
îðïí îðïî
ΰ ΰ
êç
The original consolidated financial statements included herein
are in the Indonesian language
л®«¾¿¸¿² ¼¿´¿³ ²·´¿· µ·²· µ»©¿¶·¾¿² ³¿²º¿¿¬ µ»®¶¿ Changes in present value of benefit obligation
îðïí îðïî
ΰ ΰ
Ò·´¿· µ·²· µ»©¿¶·¾¿² ³¿²º¿¿¬ µ»®¶¿ ¿©¿´ Present value of benefit obligation at
¬¿¸«² ìðòëíðòçìî ííòðîèòëïð beginning of year
Þ»¾¿² ¶¿¿ µ·²· ìòðëðòçïè íòîêçòïïë Current service cost
Þ»¾¿² ¾«²¹¿ îòîèèòììì îòðíïòëçê Interest cost
Ý«®¬¿·´³»²¬ ¼¿² °»²§»´»¿·¿² øçíçòîëí÷ Curtailment and Settlement
л³¾¿§¿®¿² ³¿²º¿¿¬ øîòêðéòíðë ÷ øëðéòëíð ÷ Benefit payment
Õ»®«¹·¿² ¿½¬«¿®·¿´ ¿¬¿ µ»©¿¶·¾¿² øíòçëïòçéí ÷ íòêìèòëðì Actuarial losses on obligation
̱¬¿´ ìðòíïïòðîê ìðòëíðòçìî Total
Þ»¾¿² °¿½¿ µ»®¶¿ §¿²¹ ¼·¿µ«· ¼¿´¿³ ´¿°±®¿² ´¿¾¿ ®«¹· Employee benefits expense recognized in consolidated
µ±³°®»¸»²·º µ±²±´·¼¿·¿² ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬ æ statements of comprehensive income are as follows:
îðïí îðïî
ΰ ΰ
Ó«¬¿· ´·¿¾·´·¬¿ ²»¬± ¼¿´¿³ ¬¿¸«² ¾»®¶¿´¿² ¿¼¿´¿¸ Movements in the post-employment benefits
»¾¿¹¿· ¾»®·µ«¬æ obligation in the current year are as follows :
îðïí îðïî
ΰ ΰ
éð
The original consolidated financial statements included herein
are in the Indonesian language
л²§»«¿·¿² °®±¹®¿³ «²¬«µ °»®·±¼» ´·³¿ ¬¿¸«² ¿¼¿´¿¸ The five year history of experience adjustments is as
»¾¿¹¿· ¾»®·µ«¬æ follows:
îðïí îðïî îðïï îðïð îððç
ΰ ΰ ΰ ΰ ΰ
ÐÊÞÑ PVBO:
Ò·´¿· µ·²· µ»©¿¶·¾¿² ³¿²º¿¿¬ Present value of benefit
µ»®¶¿ ìðòíïïòðîê ìðòëíðòçìî ííòðîèòëïð îéòïîéòîîé îðòïìèòéîï obligation
Experience adjustments
л²§»«¿·¿² ¸·¬±®· ø²·´¿·÷ íòìçéòêëë çèîòðëè øéïðòïïî ÷ ïòïðéòðëì îïïòèïð (value)
л²§»«¿·¿² ¸·¬±®· øû÷ èôêèû îôìîû óîôïëû ìôðèû ïôðëû Interest cost
ÚÊß FVA:
Ò·´¿· ©¿¶¿® ¿»¬ °®±¹®¿³ éòïéîòéïì èòëíìòíçí éòìðçòçïð êòîïðòìðî ëòïìëòëðê Fair value of asset
Experience adjustments
л²§»«¿·¿² ¸·¬±®· ø²·´¿·÷ øïèîòíèð ÷ øíïëòéîç ÷ øìëîòèìï ÷ øïòïîîòðìé ÷ øìçîòîîê ÷ (value)
л²§»«¿·¿² ¸·¬±®· øû÷ óîôëìû óíôéðû óêôïïû óïèôðéû óçôëéû Interest cost
л®¸·¬«²¹¿² ·³¾¿´¿² °¿½¿ µ»®¶¿ ¼· ¿¬¿ ¼·¸·¬«²¹ ±´»¸ The post-employement benefits above were calculated
¿µ¬«¿®· ·²¼»°»²¼»² ÐÌ Ð¿¼³¿ ο¼§¿ ßµ¬«¿®·¿ò by an independent actuary, PT Padma Radya
ß«³· «¬¿³¿ §¿²¹ ¼·¹«²¿µ¿² ¼¿´¿³ ³»²»²¬«µ¿² Aktuaria. The actuarial valuation was carried out
°»²·´¿·¿² ¿µ¬«¿®·¿ ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬ æ using the following key assumptions:
îðïí îðïî
л®«¿¸¿²ô ÔÐ× ¼¿² ÏÌÈñ The Company, LPI
and QTXæ
Ì·²¹µ¿¬ ¼·µ±²¬±ñ Discount rate èòèðû êòððû
Ì·²¹µ¿¬ µ»²¿·µ¿² ¹¿¶·ñ Salary increment rate éû éû
Ì·²¹µ¿¬ °»²¹»³¾¿´·¿² ¿»¬ °®±¹®¿³ñ
Rate of investment return éû éû
Ì·²¹µ¿¬ µ»³¿¬·¿²ñ Mortality rate ïððû ÌÓ×î ïððû ÌÓ×î
Ì·²¹µ¿¬ ½¿½¿¬ñ Disability rate ëû ÌÓ×î ëû ÌÓ×î
Ì·²¹µ¿¬ °»²¹«²¼«®¿² ¼·®·ñ Resignation rate íôëðû °¿ ¿³°¿· «·¿ íí ¬¿¸«² íòëðû °¿ ¿³°¿· «·¿ íí ¬¿¸«²
µ»³«¼·¿² ³»²«®«² ´·²»¿® ³»²«¶« µ»³«¼·¿² ³»²«®«² ´·²»¿® ³»²«¶«
ðû °¿ ¼· «·¿ ëë ¬¿¸«² ñ 3.50% ðû °¿ ¼· «·¿ ëë ¬¿¸«² ñ 3.50%
p.a. until the age of 33 and then p.a. until the age of 33 and then
decreases linearly towards 0% decreases linearly towards 0%
p.a. after age 55 p.a. after age 55
Ю±°±®· °»²·±²ñ Normal retirement proportion ïððû ïððû
л®«¿¸¿¿²ô ÔÐ× ¼¿² ÏÌÈ ³»³¾«µ«µ¿² ·³¾¿´¿² °¿½¿ The Company, LPI and QTX provide post-
µ»®¶¿ ·³¾¿´¿² °¿¬· «²¬«µ »³«¿ µ¿®§¿©¿² §¿²¹ employment benefits for all its qualified employees in
³»³»²«¸· °»®§¿®¿¬¿² »«¿· ¼»²¹¿² ˲¼¿²¹ó˲¼¿²¹ accordance with Labor Law No. 13/2003. The defined
Õ»¬»²¿¹¿µ»®¶¿¿² Ò±ò ïíñîððíò Ю±¹®¿³ ·²· ¼·¼¿²¿· ±´»¸ benefit plan is funded through premiums paid for the
л®«¿¸¿¿² ¼¿² ÔÐ× ³»´¿´«· °»³¾¿§¿®¿² °®»³· ¿«®¿²· insurance policy entered by the Company and LPI
µ»°¿¼¿ ÐÌ ß«®¿²· Ö·©¿ Í»¯«· Ô·º» »¶¿µ ¬¿²¹¹¿´ with PT Asuransi Sequis Life starting
ï Ü»»³¾»® îððìò Ö«³´¿¸ µ¿®§¿©¿² §¿²¹ ¾»®¸¿µ ¿¬¿ December 1, 2004. The numbers of employees
·³¾¿´¿² °¿½¿ µ»®¶¿ ¬»®»¾«¬ ¿¼¿´¿¸ èèë ¼¿² éèè entitled to the benefits were 885 and 788 persons in
µ¿®§¿©¿² ³¿·²¹ó³¿·²¹ «²¬«µ ¬¿¸«² îðïí ¼¿² îðïîò 2013 and 2012, respectively.
éï
The original consolidated financial statements included herein
are in the Indonesian language
Í««²¿² °»³»¹¿²¹ ¿¸¿³ ¾»®¼¿¿®µ¿² ½¿¬¿¬¿² Þ·®± Details of stockholders based on the stock register
ß¼³·²·¬®¿· Ûº»µ ÐÌ ß¼·³·¬®¿ Ì®¿²º»®·²¼± °¿¼¿ maintained by PT Adimitra Transferindo, the share
¬¿²¹¹¿´ íï Ü»»³¾»® îðïí ¼¿² îðïî ¿¼¿´¿¸ »¾¿¹¿· administrator, as at December 31, 2013 and 2012 are
¾»®·µ«¬ æ as follows:
îðïí
îðïî
Ö«³´¿¸ ¿¸¿³ л®»²¬¿» Ö«³´¿¸
ø²·´¿· °»²«¸÷ñ °»³·´·µ¿² ñ ³±¼¿´ ¼·»¬±® ñ
Number of Shares Percentage of Total
Ò¿³¿ °»³»¹¿²¹ ¿¸¿³ (full amount) ownership paid-up capital Name of stockholder
û ΰ
ÐÌ Ü©· Í¿¬®§¿ ˬ¿³¿ íëìòèîëòððð ëïôìî ïéòéìïòîëð PT Dwi Satrya Utama
Ô·¶¿²¬± ̶·°¬±¾·¿²¬±®± Š Lisjanto Tjiptobiantoro
Õ±³·¿®· ˬ¿³¿ êçòëéìòððð ïðôðè íòìéèòéðð President Commissioner
߬³¿¼¶¿ ̶·°¬±¾·¿²¬±®± ìðòðíîòððð ëôèð îòððïòêðð Atmadja Tjiptobiantoro
Ó¿§¿®¿µ¿¬ ø³¿·²¹ó³¿·²¹ µ«®¿²¹
¼¿®· ëû÷ îîëòëêçòððð íîôêç ïïòîéèòìëð Public (less than 5% each)
̱¬¿´ êçðòðððòððð ïððôðð íìòëððòððð Total
Þ»®¼¿¿®µ¿² ¿µ¬¿ ²±¬¿®· Ò±ò îë ¬¿²¹¹¿´ îï Ö«²· îðïî Based on the notarial deed No. 25 dated June 21, 2012
¼¿®· Ü·¿¸ Ù«²¬¿®· Ôò ͱ»³¿®©±¬± ÍòØòô л®«¿¸¿¿² of Diah Guntari L. Soemarwoto S.H, the Company
³»´¿µ«µ¿² °»³»½¿¸¿² ¿¸¿³ ¼¿®· íððòðððòðð𠿸¿³ conducted a stock split for its shares from 300,000,000
¼»²¹¿² ²·´¿· ²±³·²¿´ ΰ îëð °»® ¿¸¿³ ø²·´¿· °»²«¸÷ shares with par value of Rp 250 per share (full
³»²¶¿¼· ïòëððòðððòðð𠿸¿³ ¼»²¹¿² ²·´¿· ²±³·²¿´ amount) to 1,500,000,000 shares with par value of
ΰ ëð °»® ¿¸¿³ ø²·´¿· °»²«¸÷ò Í»¸·²¹¹¿ ³±¼¿´ Rp 50 per share (full amount). Therefore, the issued
¼·¬»³°¿¬µ¿² ¼¿² ¼·»¬±® °»²«¸ ³»²¶¿¼· êçðòðððòððð and fully paid up capital became 690,000.000 shares
¿¸¿³ ¿¬¿« »µ«·ª¿´»² ¼»²¹¿² ΰ íìòëððòðð𠻬»´¿¸ or equivalent to Rp 34,500,000.
°»³»½¿¸¿² ¿¸¿³ò
éî
The original consolidated financial statements included herein
are in the Indonesian language
ßµ«² ·²· ³»®«°¿µ¿² ¿¹·± ¿¸¿³ »¸«¾«²¹¿² ¼»²¹¿² This account represents additional paid-in capital in
¬®¿²¿µ· ¾»®·µ«¬æ connection with the following:
ΰ
л²»®¾·¬¿² ïòéë𠿸¿³ ³»´¿´«· Issuance of 1,750 shares
°»²¿©¿®¿² «³«³ ¬¿¸«² ïçèç ïîòðéëòððð through public offering in 1989
л³¾¿¹·¿² ¿¸¿³ ¾±²« ¬¿¸«² ïççè øïïòëððòððð÷ Distribution of bonus shares in 1998
̱¬¿´ Š ²»¬± ëéëòððð Total – net
îðïí
л²¼¿°¿¬¿²
µ±³°®»¸»²·º
Í¿´¼± ¿©¿´ ñ ´¿·²²§¿ñ Other Ô¿¾¿ ¼·¬¿¸¿² Í¿´¼± ¿µ¸·®ñ
Beginning comprehensive ñ Retained Ending Balance
balance income earnings
ΰ ΰ ΰ ΰ
Í»´··¸ µ«® µ¿®»²¿ °»²¶¿¾¿®¿² Foreign exchange difference due to
´¿°±®¿² µ»«¿²¹¿² ïêòìéîòçîï ííòèëïòçïë ëðòíîìòèíê translation of financial statements
̱¬¿´ ïêòìéîòçîï ííòèëïòçïë ëðòíîìòèíê Total
îðïî
л²¼¿°¿¬¿²
µ±³°®»¸»²·º
Í¿´¼± ¿©¿´ ñ ´¿·²²§¿ñ Other Ô¿¾¿ ¼·¬¿¸¿²
Beginning comprehensive ñ Retained Í¿´¼± ¿µ¸·®ñ
balance income earnings Ending Balance
ΰ ΰ ΰ ΰ
Õ»«²¬«²¹¿² øµ»®«¹·¿²÷ ¾»´«³
¼·®»¿´·¿· ¼¿®· °»³·´·µ¿² »º»µ Unrealized gain (loss) on short-term
¶¿²¹µ¿ °»²¼»µ ïïðòìðî øïïðòìðî÷ investment in marketable securities.
Í»´··¸ µ«® µ¿®»²¿ °»²¶¿¾¿®¿² Foreign exchange difference due to
´¿°±®¿² µ»«¿²¹¿² ïðòíîëòçëë êòïìêòçêê ïêòìéîòçîï translation of financial statements
̱¬¿´ ïðòìíêòíëé êòïìêòçêê øïïðòìðî÷ ïêòìéîòçîï Total
éí
The original consolidated financial statements included herein
are in the Indonesian language
η²½·¿² µ»°»²¬·²¹¿² ²±² °»²¹»²¼¿´· ¿¬¿ »µ«·¬¿ ¼¿² Details of non-controlling interest in the equity and
¾¿¹·¿² ¿¬¿ ¸¿·´ ²»¬± »²¬·¬¿ ¿²¿µ §¿²¹ share of results of consolidated subsidiaries are as
¼·µ±²±´·¼¿·¿² ¿¼¿´¿¸ »¾¿¹¿· ¾»®·µ«¬ æ follows :
îðïí
ßµ«···
»²¬·¬¿ ̱¬¿´ ®«¹·
¿²¿µ/ л³¾¿¹·¿² µ±³°®»¸»²·º ñ Í¿´¼±
Í¿´¼± ¿©¿´/ Acquisition ¼·ª·¼»²/ Total ¿µ¸·®/ Subsidiary
Beginning of Cash comprehensive Ending
Û²¬·¬¿ ß²¿µ balance subsidiaries dividend loss Balance
ΰ ΰ ΰ ΰ ΰ
ÐÌ Ô¿³·°¿µ Ю·³«´¿ ײ¼±²»·¿ îëòèíëòêëï øïòèððòððð ÷ øîòèéçòîìê÷ îïòïëêòìðë PT Lamipak Primula Indonesia
ÐÌ Ï«¿²¬»¨ èèòéëí øïíòçëì÷ éìòéçç PT Quantex
îðïî
Í¿´¼± л³¾¿¹·¿² ̱¬¿´ ´¿¾¿ Í¿´¼±
¿©¿´ ñ ¼·ª·¼»²ñ µ±³°®»¸»²·º ñ ¿µ¸·®ñ
Beginning Total comprehensive Ending
Û²¬·¬¿ ß²¿µ balance Cash dividend income Balance Subsidiary
ΰ ΰ ΰ ΰ
ÐÌ Ô¿³·°¿µ Ю·³«´¿ ײ¼±²»·¿ îïòèïðòêìí øçððòððð ÷ ìòçîëòððè îëòèíëòêëï PT Lamipak Primula Indonesia
Þ»®¼¿¿®µ¿² ο°¿¬ ˳«³ л³»¹¿²¹ Í¿¸¿³ Ì¿¸«²¿² Based on the annual general meeting of stockholders
¬¿²¹¹¿´ ïç Ö«²· îðïíô °»³»¹¿²¹ ¿¸¿³ ³»²§»¬«¶«· held on June 19, 2013, the stockholders approved the
°»²¹¹«²¿¿² ´¿¾¿ ²»¬± §¿²¹ ¼·¿¬®·¾«·µ¿² µ»°¿¼¿ use of net profit attributable to owners of Parent
°»³·´·µ »²¬·¬¿ ·²¼«µ ³¿·²¹ó³¿·²¹ »¾»¿® entity amounting to Rp 33,701,282 for retained
ΰ ííòéðïòîèî »¾¿¹¿· ´¿¾¿ ¼·¬¿¸¿²ô ¼¿² ΰ ïëòèéðòððð earnings, and Rp 15,870,000 (Rp 23 per share in full
øΰ îí °»® ¿¸¿³ ¼¿´¿³ ²·´¿· °»²«¸÷ »¾¿¹¿· ¼·ª·¼»² amount) for cash dividends for the year 2012.
µ¿ «²¬«µ ¬¿¸«² ¾«µ« îðïîò
Þ»®¼¿¿®µ¿² ο°¿¬ ˳«³ л³»¹¿²¹ Í¿¸¿³ Ì¿¸«²¿² Based on the annual general meeting of stockholders
¬¿²¹¹¿´ îï Ö«²· îðïîô °»³»¹¿²¹ ¿¸¿³ ³»²§»¬«¶«· held on June 21, 2012, the stockholders approved the
°»²¹¹«²¿¿² ´¿¾¿ ²»¬± §¿²¹ ¼·¿¬®·¾«·µ¿² µ»°¿¼¿ use of net profit attributable to owners of Parent
°»³·´·µ »²¬·¬¿ ·²¼«µ ³¿·²¹ó³¿·²¹ »¾»¿® entity amounting to Rp 27,607,599 for retained
ΰ îéòêðéòëçç »¾¿¹¿· ´¿¾¿ ¼·¬¿¸¿²ô ¼¿² ΰ ïîòìîðòððð earnings, and Rp 12,420,000 (Rp 90 per share in full
øΰ çð °»® ¿¸¿³ ¼¿´¿³ ²·´¿· °»²«¸ »¾»´«³ amount before stock split (Note 21)) for cash
°»³»½¿¸¿² ¿¸¿³ øÝ¿¬¿¬¿² îï÷÷ »¾¿¹¿· ¼·ª·¼»² µ¿ dividends for the year 2011.
«²¬«µ ¬¿¸«² ¾«µ« îðïïò
éì
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
з¸¿µ µ»¬·¹¿ Third parties
Ô±µ¿´ êêèòéèðòìèð êðìòçìïòìïë Local
묫® ñ °±¬±²¹¿² °»²¶«¿´¿² ´±µ¿´ øèòððîòðçð÷ øïîòììêòìëê÷ Sales returns / discount
Ô«¿® ²»¹»®· íððòîîïòëéë îììòìçïòëðì Overseas
̱¬¿´ Š ²»¬± çêðòçççòçêë èíêòçèêòìêí Total – net
Ü¿´¿³ °»²¶«¿´¿² ´«¿® ²»¹»®· ¬»®³¿«µ ¼· ¼¿´¿³²§¿ Overseas sales include sales by HPPP (subsidiary) to
°»²¶«¿´¿² ±´»¸ ØÐÐÐ øÛ²¬·¬¿ ß²¿µ÷ µ»°¿¼¿ °»´¿²¹¹¿² local customers in China amounted to
´±µ¿´ ¼· Ý·²¿ ³¿·²¹ó³¿·²¹ »¾»¿® ΰ îêêòìïïòíðê Rp 266,411,306 (28 %) and Rp 217,238,661 (26 %) in
øîè û÷ ¼¿² ΰ îïéòîíèòêêï øîê û÷ ¬¿¸«² îðïí ¼¿² îðïîò 2013 and 2012, respectively.
л²¶«¿´¿² §¿²¹ ³»´»¾·¸· ïðû ¼¿®· ¬±¬¿´ °»²¶«¿´¿² ²»¬± Sales which represent more than 10% of total sales in
°¿¼¿ ¬¿¸«² îðïí ¼¿² îðïîô ¼·´¿µ«µ¿² ¼»²¹¿² 2013 and 2012 which were made to Unilever Group
Ù®«° ˲·´»ª»® ø°·¸¿µ µ»¬·¹¿÷ ¼»²¹¿² ¬±¬¿´ °»²¶«¿´¿² (third party) amounted to Rp 660,730,764 (69%) and
³¿·²¹ó³¿·²¹ »¾»¿® ΰ êêðòéíðòéêì øêçû÷ ¼¿² Rp 570,490,644 (68%), respectively. There were no
ΰ ëéðòìçðòêìì øêèû÷ò Ì·¼¿µ ¬»®¼¿°¿¬ °»²¶«¿´¿² °¿¼¿ sales made to related parties in 2013 and 2012.
°·¸¿µ ¾»®»´¿· ¬¿¸«² îðïí ¼¿² îðïîò
îðïí îðïî
ΰ ΰ
Þ¿¸¿² ¾¿µ« §¿²¹ ¼·¹«²¿µ¿² ëììòîðêòêîê ììèòìëéòîêè Raw materials used
Ì»²¿¹¿ µ»®¶¿ ´¿²¹«²¹ éïòëíéòíëì ëðòëíéòçèç Direct labor
Þ·¿§¿ °¿¾®·µ¿· ïèêòìëëòçéï ïëêòëéïòîçë Manufacturing expenses
̱¬¿´ ¾·¿§¿ °®±¼«µ· èðîòïççòçëï êëëòëêêòëëî Total manufacturing cost
л®»¼·¿¿² ¾¿®¿²¹ ¼¿´¿³ °®±» Work in-process
ß©¿´ ¬¿¸«² ïìòëðêòëêé ïëòîïëòðèç At beginning of year
л²¿³¾¿¸¿² ´»©¿¬ ¿µ«··· ïòîïçòêéí Addition from acquisition
ßµ¸·® ¬¿¸«² øîíòíîéòéëé÷ øïìòëðêòëêé÷ At end of year
л²¹¸¿°«¿² ø°»³«´·¸¿²÷ °»²§··¸¿² øíòðìì÷ íòðìì Provision (reversal) for obsolete
°»®»¼·¿¿² inventory
Þ»¾¿² °±µ±µ °®±¼«µ· éçìòëçëòíçð êëêòîéèòïïè Cost of goods manufactured
л®»¼·¿¿² ¾¿®¿²¹ ¶¿¼· Finished goods
ß©¿´ ¬¿¸«² îçòëðíòîíê îëòéîçòêçì At beginning of year
л²¿³¾¿¸¿² ´»©¿¬ ¿µ«··· íèïòëïè Š Addition from acquisition
л³¾»´·¿² ëòçêìòðîì ëòîçêòîïì Purchases
л²¹¸¿°«¿² ø°»³«´·¸¿²÷ °»²§··¸¿² Provision (reversal) for obsolete
°»®»¼·¿¿² íòéðìòçèè øïçðòïíê÷ inventory
ßµ¸·® ¬¿¸«² øìîòëðîòéèé÷ øîçòëðíòîíê÷ At end of year
Þ»¾¿² °±µ±µ °»²¶«¿´¿² éçïòêìêòíêç êëéòêïðòêëì Cost of goods sold
éë
The original consolidated financial statements included herein
are in the Indonesian language
Þ»®·µ«¬ ·²· ¿¼¿´¿¸ ®·²½·¿² °»³¾»´·¿² ¾¿¸¿² ¾¿µ« §¿²¹ Purchases of raw materials in 2013 and 2012 include
³»´»¾·¸· ïðû ¼¿®· ¶«³´¿¸ °»³¾»´·¿² ²»¬± °¿¼¿ ¬¿¸«² purchases from the following suppliers which
îðïí ¼¿² îðïîæ represent more than 10% of the net purchases:
îðïí îðïî
ΰ û ΰ û
ݸ»ª®±² и·´·° 묮±´»«³ Chevron Philips Petroleum
Í·²¹¿°±®» Ь»ò Ô¬¼ò èçòðîèòðíí ïê éîòëìèòèëé ïê Singapore Pte. Ltdò
ÐÌ Ü¿· Ò·°°±² Ю·²¬·²¹ ײ¼±²»·¿ ëêòîíìòëíê ïð íëòìíîòéìè è PT Dai Nippon Printing Indonesia
̱¬¿´ ïìëòîêîòëêç îê ïðéòçèïòêðë îì Total
îðïí îðïî
ΰ ΰ
îðïí îðïî
ΰ ΰ
л²¹¿²¹µ«¬¿² îìòêìéòîðï ïèòìéðòìïè Freight
Ù¿¶· ¼¿² ¬«²¶¿²¹¿² ìòìëìòðîí íòêïëòéèê Salaries and benefits
Í»©¿ ëêéòîéí íìèòéèï Rent
뮶¿´¿²¿² ìçêòíêç ëëíòðîé Travelling
Ô·¬®·µ ¼¿² ¬»´»°±² ïçðòééí èçòîêî Electricity and telephone
л²§««¬¿² ïðîòèïî ïððòðèë Depreciation
Ô¿·²ó´¿·² êêìòèèé éêèòììê Others
̱¬¿´ íïòïîíòííè îíòçìëòèðë Total
éê
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
Ù¿¶· ¼¿² ¬«²¶¿²¹¿² íîòðéíòêîð îëòîëîòçíê Salaries and benefits
Ó¿²º¿¿¬ µ¿®§¿©¿² éòëîïòìîê ëòïìðòèèí Post-employment benefits
Í»©¿ íòíïëòçíë îòîíêòîðï Rent
뮶¿´¿²¿² îòçèéòéçé îòððêòèèé Travelling
Þ·¿§¿ «³«³ µ¿²¬±® îòèèíòíêë îòçíîòéêí General office expenses
Ô·¬®·µ ¼¿² ¬»´»°±² îòëèèòéðí ïòèèëòëìç Electricity and telephone
л®·¶·²¿² ¼¿² °¿¶¿µ îòïëêòèéí ïòèîëòïìè Permits and taxation
л²§««¬¿² îòíéïòìîï ïòëéïòççì Depreciation
Ö¿¿ °®±º»·±²¿´ îòììèòèðé ïòìîéòèíë Professional fees
ß«®¿²· ïòïçèòîèë çíïòðîï Insurance
λ°¿®¿· ¼¿² °»³»´·¸¿®¿¿² íëìòîçç ëéíòëèê Maintenance and repairs
Þ»¾¿² ¿¼³·²·¬®¿· ¿¸¿³ ïçíòíëè êîîòëçí Stock administrative expense
Ô¿·²ó´¿·² îòëíèòðçê ïòìîêòëïí Others
̱¬¿´ êîòêíïòçèë ìéòèííòçðç Total
îðïí îðïî
ΰ ΰ
Ϋ¹· »´··¸ µ«® ³¿¬¿ «¿²¹ ¿·²¹ ó ²»¬± ìêòìçèòíëð êòîïìòçðê Loss on foreign exchange differences
Þ»¾¿² °»²§··¸¿² °»®»¼·¿¿² «¿²¹ îòéíëòêìð îòðêðòéëê Obsolete inventories expenses
Þ»¾¿² °»²«®«²¿² ²·´¿· °·«¬¿²¹ îèéòìêé íèéòðéî Impairment of receivables
ß³±®¬·¿· µ»®«¹·¿² ¼·¬¿²¹¹«¸µ¿² ¿¬¿ Amortization of deferred loss on
¿»¬ ¼·¶«¿´ ¼¿² ¼·»©¿ µ»³¾¿´· ïçéòïìì îèðòèíï sale and leaseback transaction
п¶¿µ ¬¿¸«² ´¿´« ¼¿² ¼»²¼¿ °¿¶¿µ éêèòðëê Š Prior year tax and penalties
Ϋ¹· ·²ª»¬¿· ¶¿²¹µ¿ °»²¼»µ èçìòìéë Š Loss on short-term investment
Ô¿·²ó´¿·² êòðèìòîîé îòïðîòîïí Others
̱¬¿´ ëéòìêëòíëç ïïòðìëòééè Total
îðïí îðïî
ΰ ΰ
Þ«²¹¿ ¿¬¿æ Interest on:
з²¶¿³¿² ¾¿²µ íîòîïèòëðí îíòìîîòèëî Bank loans
ˬ¿²¹ »©¿ °»³¾·¿§¿¿² ìòîéèòëðð íòïêéòéëë Obligations under finance leases
Ю±ª·· ¼¿² ¿¼³·²·¬®¿· ¾¿²µ îòðëêòììì ïòëêìòïëí Bank provisions and administration
Þ»¾¿² µ»«¿²¹¿² ´¿·²ó´¿·² çêðòèîç íìëòíèì Other finance costs
̱¬¿´ íçòëïìòîéê îèòëððòïìì Total
éé
The original consolidated financial statements included herein
are in the Indonesian language
33.PERPAJAKAN 33.TAXATION
îðïí îðïî
ΰ ΰ
Perusahaan : The Company:
п¶¿µ °»®¬¿³¾¿¸¿² ²·´¿· íòðèçòéìê Š Value added tax
п¶¿µ °»²¹¸¿·´¿² ¾¿¼¿² ïïòììçòíìë Š Corporate income tax
̱¬¿´ ïìòëíçòðçï Š Total
îðïí îðïî
ΰ ΰ
Perusahaan: The Company:
п¶¿µ °»²¹¸¿·´¿² °¿¿´ îï ëìçòíïï îëêòíðï Income tax article 21
п¶¿µ °»²¹¸¿·´¿² °¿¿´ îí ñ îê ïëíòíðï ïëéòçëê Income tax article 23 / 26
п¶¿µ °»²¹¸¿·´¿² îë ïèèòéíí êíìòêëé Income tax article 25
п¶¿µ °»®¬¿³¾¿¸¿² ²·´¿· Š êððòíçé Value added tax
п¶¿µ °»²¹¸¿·´¿² ¾¿¼¿² Š îêðòéèí Corporate income tax
èçïòíìë ïòçïðòðçì
éè
The original consolidated financial statements included herein
are in the Indonesian language
λµ±²·´·¿· ¿²¬¿®¿ ´¿¾¿ ø®«¹·÷ »¾»´«³ ¬¿µ·®¿² Reconciliation between income (loss) before tax
°¿¶¿µ °»²¹¸¿·´¿² ¼»²¹¿² ¬¿µ·®¿² ´¿¾¿ ø®«¹·÷ º·µ¿´ and estimated taxable income (loss) in 2013 and
¬¿¸«² îðïí ¼¿² îðïî »¾¿¹¿· ¾»®·µ«¬æ 2012 are as follows:
îðïí îðïî
ΰ ΰ
Ô¿¾¿ ø®«¹·÷ µ±²±´·¼¿·¿² »¾»´«³ Consolidated income (loss)
¬¿µ·®¿² °¿¶¿µ °»²¹¸¿·´¿² øèòïíîòïîé ÷ èðòðíîòðçî before tax
Û´·³·²¿· µ±²±´·¼¿·¿² øìòíéçòîðë ÷ îòïððòððð Consolidation eliminations
Ô¿¾¿ ø®«¹·÷ µ±²±´·¼¿·¿² »¾»´«³ °¿¶¿µ Consolidated income (loss) before
¼¿² »´·³·²¿· øïîòëïïòííî ÷ èîòïíîòðçî tax and eliminations
Ü·µ«®¿²¹·æ Less:
Ô¿¾¿ ø®«¹·÷ »¾»´«³ °¿¶¿µ °»²¹¸¿·´¿² Income (loss) before tax of
Û²¬·¬¿ ß²¿µ ìòîçêòéðð øíëòçéìòîçê ÷ subsidiaries
Ô¿¾¿ ø®«¹·÷ »¾»´«³ °¿¶¿µ °»²¹¸¿·´¿² Income (loss) before tax of
л®«¿¸¿¿² øèòîïìòêíî ÷ ìêòïëéòéçê the Company
л®¾»¼¿¿² ¬»³°±®»®æ Temporary differences:
л®¾»¼¿¿² °»²§««¬¿² µ±³»®·¿´ Difference between commercial
¼¿² º·µ¿´ øïòçéðòîëð ÷ íïêòêìì and fiscal depreciation
л®¾»¼¿¿² °»²½¿¬¿¬¿² ¿¬¿
°»²§««¬¿² ¿»¬ »©¿ °»³¾·¿§¿¿² Difference in accounting record
¼¿² °»³¾¿§¿®¿² «¬¿²¹ »©¿ on depreciation of leased assets
°»³¾·¿§¿¿² øïïòîçíòììë ÷ øïîòéêéòèëð ÷ and payment of leased payable
Þ»¾¿² ·³¾¿´¿² °¿½¿ µ»®¶¿ ëòëéëòðïì ìòíçëòððë Post-employment benefits
л³¾¿§¿®¿² ·³¾¿´¿² °¿½¿ µ»®¶¿ øèîíòéîï ÷ øïòéðèòîðè ÷ Post-employment benefit expenses
Allowance for impairment of
л²§··¸¿² °»²«®«²¿² ²·´¿· °·«¬¿²¹ øîòéïëòçíé ÷ øëîòìíî ÷ receivables
л²§··¸¿² °»®»¼·¿¿² «¿²¹ îòèðêòêìè øíéçòìîë ÷ Allowance for obsolete inventory
̱¬¿´ øèòìîïòêçï ÷ øïðòïçêòîêê ÷ Total
Ô¿¾¿ ø®«¹·÷ µ»²¿ °¿¶¿µ л®«¿¸¿¿² øíòêîçòîíé ÷ ìïòëðëòðçí Taxable income (loss) of the Company
éç
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
Ì¿µ·®¿² °¿¶¿µ °»²¹¸¿·´¿² ¾»®¼¿¿®µ¿² Estimated corporate income tax
¬¿®·º §¿²¹ ¾»®´¿µ« îëû Š ïðòíéêòîéî based on tax rate at 25%
Ü·µ«®¿²¹·æ п¶¿µ ¼·¾¿§¿® ¼· ³«µ¿ Less: Prepaid tax
п¶¿µ °»²¹¸¿·´¿² °¿¿´ îî øêòìêïòëéì ÷ øíòíçêòìëë ÷ Income tax article 22
п¶¿µ °»²¹¸¿·´¿² °¿¿´ îí øíðèòçéï ÷ øìïðòïðì ÷ Income tax article 23
п¶¿µ °»²¹¸¿·´¿² °¿¿´ îë øìòêéèòèðð ÷ øêòíðèòçíð ÷ Income tax article 25
øïïòììçòíìë ÷ øïðòïïëòìèç ÷
Õ«®¿²¹ ø´»¾·¸÷ ¾¿§¿® °¿¶¿µ °»²¹¸¿·´¿² Under (over) payment of corporate
¾¿¼¿² øïïòììçòíìë ÷ îêðòéèí income tax
Ì¿µ·®¿² ®«¹· º·µ¿´ ¬»®»¾«¬ ¼· ¿¬¿ ¿µ¿² ¼·´¿°±®µ¿² The estimated fiscal losses presented above will be
¼»²¹¿² ¿²¹µ¿ ¿³¿ ¼¿´¿³ Í«®¿¬ л³¾»®·¬¿¸«¿² reported in the same amounts in the 2013 annual
п¶¿µ øÍÐÌŒ÷ ¬¿¸«² îðïíò л²§¿³°¿·¿² ÍÐÌ tax return. The Annual Tax Return for fiscal year
«²¬«µ ¬¿¸«² °¿¶¿µ îðïî ¬·¼¿µ ³»³·´·µ· °»®¾»¼¿¿² 2012 has been submitted with no difference from
¼»²¹¿² ¬±¬¿´ °»²¹¸¿·´¿² µ»²¿ °¿¶¿µ л®«¿¸¿¿² taxable income of the Company and LPI.
¼¿² ÔÐ×ò
îðïí
Ü·µ®»¼·¬µ¿²
ø¼·¾»¾¿²µ¿²÷ µ»
´¿°±®¿² ´¿¾¿ ®«¹· ñ
ï Ö¿²«¿®· îðïí ñ Credited (charged) to íï Ü»»³¾»® îðïíñ
January 1, 2013 income for the year December 31, 2013
ΰ ΰ ΰ
Perusahaan The Company
ß»¬ °¿¶¿µ ¬¿²¹¹«¸¿² æ Deferred tax asset :
׳¾¿´¿² °¿½¿ µ»®¶¿ íòìðêòíêë ïòïèéòèîí ìòëçìòïèè Post-employment benefits
л²§··¸¿² °»²«®«²¿² ²·´¿· Allowance for impairment of
°·«¬¿²¹ éëðòéèì øêéèòçèí ÷ éïòèðï receivable
л²§··¸¿² °»®»¼·¿¿² «¿²¹ ïïïòððë éðïòêêî èïîòêêé Allowance for obsolete inventory
Ϋ¹· º·µ¿´ Š çðéòíðç çðéòíðç Fiscal loss
Ô·¿¾·´·¬¿ °¿¶¿µ ¬¿²¹¹«¸¿² Deferred tax liabilities:
л²§««¬¿² ¿»¬ ¬»¬¿° ïòëïíòèéì øìçîòëêí ÷ ïòðîïòíïï Depreciation expense
Ô·¿¾·´·¬¿ »©¿ °»³¾·¿§¿¿² øêòîïëòíìê ÷ øîòèîíòíêï ÷ øçòðíèòéðé ÷ Obligation under finance leases
ß»¬ ø´·¿¾·´·¬¿÷ °¿¶¿µ ¬¿²¹¹«¸¿² ó ²»¬± øìííòíïè ÷ øïòïçèòïïí ÷ øïòêíïòìíï ÷ Deferred tax assets (liabilities – net
èð
The original consolidated financial statements included herein
are in the Indonesian language
л²¿³¾¿¸¿²
µ¿®»²¿ Ü·µ®»¼·¬µ¿²
¿µ«··· ø¼·¾»¾¿²µ¿²÷ µ»
ï Ö¿²«¿®· »²¬·¬¿ ¿²¿µñ ´¿°±®¿² ´¿¾¿ ®«¹· ñ
îðïí ñ Addition due Credited (charged) íï Ü»»³¾»® îðïíñ
January 1, to acquitition to income for the December 31, 2013
2013 of subsidiary year
ΰ ΰ ΰ ΰ
Perusahaan The Company
Deferred tax assets
Ô·¿¾·´·¬¿ °¿¶¿µ ¬¿²¹¹«¸¿² ó ²»¬± øìííòíïè ÷ Š øïòïçèòïïí ÷ øïòêíïòìíï ÷ (liabilities) – net
Entitas Anak (QTX) Subsidiary (QTX)
Ô·¿¾·´·¬¿ °¿¶¿µ ¬¿²¹¹«¸¿² ó ²»¬± Š øïîíòïéð ÷ øçîòïçî ÷ øîïëòíêî ÷ Deferred tax liabilities – net
Entitas Anak (LPI) Subsidiary (LPI)
ß»¬ ø´·¿¾·´·¬¿÷ °¿¶¿µ ¬¿²¹¹«¸¿² Deferred tax assets
²»¬± øèéîòðíì ÷ Š ïòçêðòéîì ïòðèèòêçð (liabilities) – net
̱¬¿´ êéðòìïç Total
îðïî
Ü·µ®»¼·¬µ¿²
ø¼·¾»¾¿²µ¿²÷ µ»
´¿°±®¿² ´¿¾¿ ®«¹· ñ
ï Ö¿²«¿®· îðïî ñ Credited (charged) to íï Ü»»³¾»® îðïîñ
January 1, 2012 income for the year December 31, 2012
ΰ ΰ ΰ
Perusahaan The Company
ß»¬ °¿¶¿µ ¬¿²¹¹«¸¿² æ Deferred tax asset :
׳¾¿´¿² °¿½¿ µ»®¶¿ îòéíìòêêê êéïòêçç íòìðêòíêë Post-employment benefits
л²§··¸¿² °»²«®«²¿² ²·´¿· Allowance for impairment of
°·«¬¿²¹ éêíòèçî øïíòïðè ÷ éëðòéèì receivable
Allowance for obsolete
л²§··¸¿² °»®»¼·¿¿² «¿²¹ îðëòèêï øçìòèëê ÷ ïïïòððë inventory
Ô·¿¾·´·¬¿ °¿¶¿µ ¬¿²¹¹«¸¿² Deferred tax liabilities:
л²§««¬¿² ¿»¬ ¬»¬¿° ïòìíìòéïí éçòïêï ïòëïíòèéì Depreciation expense
Ô·¿¾·´·¬¿ »©¿ °»³¾·¿§¿¿² øíòðîíòíèí ÷ øíòïçïòçêí ÷ øêòîïëòíìê ÷ Obligations under finance leases
ß»¬ ø´·¿¾·´·¬¿÷ °¿¶¿µ ¬¿²¹¹«¸¿² ó ²»¬± Deferred tax assets (liabilities – net
îòïïëòéìç øîòëìçòðêé ÷ øìííòíïè ÷
èï
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
п¶¿µ µ·²·æ Current tax:
л®«¿¸¿¿² ïðòíéêòîéî The Company
Û²¬·¬¿ ß²¿µ Subsidiaries
ÔÐ× ëòëêëòçéî LPI
ØÐÐÐ ìòëíéòçèç éòëíëòêèë HPPP
ÏÌÈ îïçòéîì HPPP
̱¬¿´ °¿¶¿µ µ·²· ìòéëéòéïí îíòìééòçîç Total current tax
п¶¿µ ¬¿²¹¹«¸¿² æ Deferred tax :
л®«¿¸¿¿² ïòïçèòïïí îòëìçòðêé The Company
Û²¬·¬¿ ß²¿µ Subsidiary
ÔÐ× øïòçêðòéîì ÷ øìçïòïçì ÷ LPI
ÏÌÈ çîòïçï QTX
̱¬¿´ °¿¶¿µ ¬¿²¹¹«¸¿² øêéðòìïç ÷ îòðëéòèéí Total deferred tax
̱¬¿´ ¾»¾¿² °¿¶¿µ ìòðèéòîçì îëòëíëòèðî Total tax expense
п¼¿ ¬¿²¹¹¿´ îë Ö«´· îððèô л®«¿¸¿¿² ³»²»®·³¿ On July 25, 2008, the Company received
Í«®¿¬ Õ»¬»¬¿°¿² п¶¿µ Ô»¾·¸ Þ¿§¿® øÍÕÐÔÞ÷ Overpayment Tax Assessment Letter (SKPLB)
Ò±ò ððïêçñìðêñðêñðëìñðè ¼¿®· Ü·®»µ¬«® Ö»²¼»®¿´ No. 00169/406/06/054/08 from the Directorate
п¶¿µ §¿²¹ ³»²§¿¬¿µ¿² ¾¿¸©¿ °¿¶¿µ °»²¹¸¿·´¿² General of Taxes. The letter stated that the
¾¿¼¿² ´»¾·¸ ¾¿§¿® ¼¿² ´¿¾¿ º·µ¿´ °¿¼¿ ¬¿¸«² îððê Company’s overpayment for corporate income tax
³¿·²¹ ³¿·²¹ »¾»¿® ΰ ïòìïíòèîì ¼¿² and fiscal income for the year 2006 amounted to
ΰ ëòíîêòêííò п¼¿ ¬¿²¹¹¿´ ïê ѵ¬±¾»® îððèô Rp 1,413,824 and Rp 5,326,633, respectively. On
л®«¿¸¿¿² ¬»´¿¸ ³»²§¿³°¿·µ¿² µ»¾»®¿¬¿² ¿¬¿ October 16, 2008, the Company submitted an
ÍÕÐÔÞ ¬»®»¾«¬ ¼»²¹¿² ³»²§¿¬¿µ¿² ®«¹· º·µ¿´ objection letter on this SKPLB stating that the fiscal
»¾»¿® ΰ ëòêïêòîìðò loss should be Rp 5,616,240.
п¼¿ ¬¿²¹¹¿´ ë Ö«²· îððçô ÜÖÐ ³»²¹»´«¿®µ¿² «®¿¬ On June 5, 2009, DGT issued its letter
Ò±ò ÕÛÐóêíðñÉÐÖòðéñÞÜòðëñîððç ³»²§¿¬¿µ¿² No. KEP 630/WPJ.07/BD.05/2009 stating the
¾¿¸©¿ ®«¹· º·µ¿´ л®«¿¸¿¿² »¾»¿® ΰ ìòçìéòíêëò Company’s fiscal loss amounting to Rp 4,947,365
п¼¿ ¬¿²¹¹¿´ ï Í»°¬»³¾»® îððçô л®«¿¸¿¿² on September 1, 2009, the Company submitted an
³»²¹¿¶«µ¿² ¾¿²¼·²¹ ¿¬¿ µ»¾»®¿¬¿² §¿²¹ ¿³¿ò objection and an appeal.
Í·¼¿²¹ ¾¿²¼·²¹ °¿¶¿µ ¬¿¸«² îððê ¬»´¿¸ ¼·´¿µ«µ¿² Appeal Court for fiscal year 2006 tax case has been
°¿¼¿ ïì Ö«´· îðï𠲿³«² ³¿·¸ ³»²«²¹¹« °«¬«¿² conducted on July 14, 2010 and awaiting decision
¼¿®· л²¹¿¼·´¿² п¶¿µò from Tax Court.
èî
The original consolidated financial statements included herein
are in the Indonesian language
п¼¿ ¬¿²¹¹¿´ ï Ö«´· îððçô л®«¿¸¿¿² ³»²»®·³¿ On July 1, 2009, the Company received
Í«®¿¬ Õ»¬»¬¿°¿² п¶¿µ Õ«®¿²¹ Þ¿§¿® øÍÕÐÕÞ÷ ¼¿®· Underpayment Tax Assessment Letter (SKPKB)
Ü·®»µ¬«® Ö»²¼»®¿´ п¶¿µ Ò±ò ðððèîñîðéñðéñðëìñðç No. 00082/207/07/054/09 from Directorate General
§¿²¹ ³»²§¿¬¿µ¿² µ«®¿²¹ ¾¿§¿® ¿¬¿ п¶¿µ of Taxes for Value Added Tax amounting to
뮬¿³¾¿¸¿² Ò·´¿· øÐÐÒ÷ ¬¿¸«² îððé »¾»¿® ΰ Rp 1,104,761 and at the same time the Company
ïòïðìòéêï ¼¿² ³»²»®·³¿ Í«®¿¬ Õ»¬»¬¿°¿² п¶¿µ received an Overpayment Tax Assessment Letter
Ô»¾·¸ Þ¿§¿® øÍÕÐÔÞ÷ Ò±ò ððïíðñìðêñðéñðëìñðç (SKPLB) No. 00130/406/07/054/09 for Corporate
¿¬¿ °¿¶¿µ °»²¹¸¿·´¿² ¾¿¼¿² ¬¿¸«² îððé »¾»¿® ΰ Income Tax amounting to Rp 908,243 for year
çðèòîìíò ߬¿ »´··¸ °¿¶¿µ »¾»¿® ΰ íëêòêîè 2007. The net off amounting to Rp 356,628 was
¬»´¿¸ ¼·´«²¿· °¿¼¿ ¬¿²¹¹¿´ íð Ö«´· îððç ¼¿² ¼·½¿¬¿¬ paid July 30, 2009 and recorded as tax expense in
»¾¿¹¿· ¾»¾¿² °¿¶¿µ ¬¿¸«² îððçò the 2009 statements of income.
߬¿ µ»°«¬«¿² ¬»®»¾«¬ л®«¿¸¿¿² ³»²¹¿¶«µ¿² The Company has submitted an objection letter on
µ»¾»®¿¬¿²ô ¼¿² ¼·¬±´¿µ ±´»¸ ÜÖÐ °¿¼¿ ¬¿²¹¹¿´ this SKPLB and the DGT disagreed with the
îë Ò±°»³¾»® îððç ¼»²¹¿² ³»²¹»´«¿®µ¿² «®¿¬ Company’s objection and issued his decision letter
µ»°«¬«¿² Ò±ò ïîéìñÉÐÖòðéñÞÜòðëñîððçô No. 1274/WPJ.07/BD.05/2009, on November 25,
µ»³«¼·¿² °¿¼¿ ¬¿²¹¹¿´ îí л¾®«¿®· îðïð 2009. On February 23, 2010, the Compny
л®«¿¸¿¿² ³»²¹¿¶«µ¿² ¾¿²¼·²¹ ¿¬¿ µ»¾»®¿¬¿² submitted an appeal letter to tax court, while for tax
¬»®»¾«¬ô »¸·²¹¹¿ °¿¶¿µ °»²¹¸¿·´¿² ´»¾·¸ ¾¿§¿® overpayment in the year 2007 amounting to
¬¿¸«² îððé »¾»¿® ΰ ïòëíçòíìë ¼·¿¶·µ¿² »¾¿¹¿· Rp 1,539,345 was presented as deferred expenses.
¾»¾¿² ¬¿²¹¹«¸¿²ò
п¼¿ ¬¿²¹¹¿´ ë Ó¿®»¬ îðïð ÜÖÐ ³»²¹»´«¿®µ¿² «®¿¬ On March 5, 2010, DGT issued its letter
µ»°«¬«¿² Ò±ò ÕÛÐ íïìñÉÐÖòðéñîðï𠧿²¹ No. KEP-314/WPJ.07/2010 rejecting SKPKB
³»²±´¿µ µ»¾»®¿¬¿² ¿¬¿ ÍÕÐÕÞ Ò±ò No. 0082/207/07/054/09 and on June 2, 2010, the
ððèîñîðéñðéñðëìñðç ¼¿² °¿¼¿ ¬¿²¹¹¿´ î Ö«²· îðïðô Company appealed against the rejection.
л®«¿¸¿¿² ³»²¹¿¶«µ¿² ¾¿²¼·²¹ ¿¬¿ °»²±´¿µ¿²
µ»¾»®¿¬¿² ¬»®»¾«¬ò
Í·¼¿²¹ ¾¿²¼·²¹ °¿¶¿µ °»²¹¸¿·´¿² ¾¿¼¿² ¬¿¸«² The Tax Court has conducted its hearing on the
îððé ¬»´¿¸ ¼·´¿µ«µ¿² °¿¼¿ ïî Ö¿²«¿®· îðïïò appeal for the 2007 corporate income tax on
л®«¿¸¿¿² ³¿·¸ ³»²«²¹¹« °«¬«¿² ¼¿®· January 12, 2011. The Company is still waiting for
л²¹¿¼·´¿² п¶¿µò the decision from the Tax Court.
л®¸·¬«²¹¿² ´¿¾¿ °»® ¿¸¿³ ¼¿¿® ¿¼¿´¿¸ »¾¿¹¿· The calculation of basic earnings per share as
¾»®·µ«¬æ follows:
îðïí îðïî
ΰ ΰ
Ô¿¾¿ ø®«¹·÷ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼·¿¬®·¾«·µ¿² Income (loss) for the year attributable
µ» °»³·´·µ Û²¬·¬¿ ײ¼«µ øΰ÷ øçòíîêòîîï÷ ìçòëéïòîèî to the owners of Parent (Rp)
Ö«³´¿¸ ®¿¬¿ó®¿¬¿ ¬»®¬·³¾¿²¹ ¿¸¿³ §¿²¹ Weighted average of total
¾»®»¼¿® êçðòðððòððð êçðòðððòððð shares outstanding
Ô¿¾¿ ø®«¹·÷ °»® ¿¸¿³ ¼¿¿® øΰ÷ Basic earnings (loss) per share (Rp)
ø²·´¿· °»²«¸÷ øïì÷ éî (full amount)
èí
The original consolidated financial statements included herein
are in the Indonesian language
îðïí îðïî
ΰ ΰ
èì
The original consolidated financial statements included herein
are in the Indonesian language
˲¬«µ ¬«¶«¿² °»´¿°±®¿² ³¿²¿¶»³»²ô л®«¿¸¿¿² ¼¿² For management reporting purposes, the Company
Û²¬·¬¿ ß²¿µ ¼·¾¿¹· ¼¿´¿³ ¼«¿ ¼·ª·· ±°»®¿· §¿·¬« and Subsidiaries are currently organized into two
¼·ª·· °®±¼«µ· ¼¿² ¼·¬®·¾«· ¾±¬±´ °´¿¬·µô ·µ¿¬ ¹·¹· operating divisions which are: production and
¼¿² ³±«´¼å »®¬¿ ¼·ª·· °®±¼«µ· ¼¿² ¼·¬®·¾«· distribution of plastic bottles, toothbrushes and
´¿³·²¿¬·²¹ ¬«¾» ¼¿² °´¿¬·µ ¬«¾»ò Ü·ª··ó¼·ª·· ¬»®»¾«¬ moulds; production and distribution of laminating tube
³»²¶¿¼· ¼¿¿® °»´¿°±®¿² ·²º±®³¿· »¹³»² °®·³»® and plastic tubes. These divisions are the basis by which
Õ»´±³°±µ Ë¿¸¿ò the Group reports their primary segment information.
Õ»´±³°±µ Ë¿¸¿ ³»²·´¿· µ·²»®¶¿ ¾»®¼¿¿®µ¿² ´¿¾¿ ¿¬¿« The Group evaluates performance based on gain or
®«¹· »¾»´«³ °¿¶¿µô ¬·¼¿µ ¬»®³¿«µ µ»«²¬«²¹¿² ¼¿² loss before tax, exclude gain or loss from non-routine
µ»®«¹·¿² §¿²¹ ¬·¼¿µ ¬»®¶¿¼· ¾»®«´¿²¹ô ³¿«°«² transaction, also gain or loss foreign exchange rate.
µ»«²¬«²¹¿² ¿¬¿« µ»®«¹·¿² »´··¸ µ«®ò Õ»´±³°±µ The Group records sales and transfers between
Ë¿¸¿ ³»²½¿¬¿¬ °»²¶«¿´¿² ¼¿² ¬®¿²º»® ¿²¬¿® »¹³»² segments as if being done to third party.
»±´¿¸ó±´¿¸ ¼·´¿µ«µ¿² ±´»¸ °·¸¿µ µ»¬·¹¿ò
Í»¹³»² §¿²¹ ¼·´¿°±®µ¿² ¼¿®· Õ»´±³°±µ Ë¿¸¿ Reported segment from the Group is strategic unit
³»®«°¿µ¿² «²·¬ ¾·²· ¬®¿¬»¹· §¿²¹ ³»²¿©¿®µ¿² businesses that offer variety pf product and service.
°®±¼«µ ¼¿² ¶¿¿ §¿²¹ ¾»®¾»¼¿ò Ю±¼«µ ¼¿² ¶¿¿ Product and service maintain separately since each
¼·µ»´±´¿ »½¿®¿ ¬»®°·¿¸ µ¿®»²¿ »¬·¿° ¾·²· business need unique market and technology. Part of
³»³»®´«µ¿² °¿¿® ¼¿² ¬»µ²±´±¹· §¿²¹ ¾»®¾»¼¿ò business obtained as individual unit, and management
Í»¾¿¹·¿² ¼¿®· ¾·²· ¬»®»¾«¬ ¼·°»®±´»¸ »¾¿¹¿· «²·¬ being retained on acquisition.
·²¼·ª·¼«¿´ ±´»¸ ³¿²¿¶»³»² °¿¼¿ ¿¿¬ ¿µ«···
¼·°»®¬¿¸¿²µ¿²ò
a. Informasi produk dan jasa a. Products and services information
2013
Þ±¬±´ °´¿¬·µô ·µ¿¬ Ô¿³·²¿¬·²¹ ¬«¾»
¹·¹· ¼¿² ³±«´¼ ñ ¼¿² °´¿¬·µ ¬«¾» ñ
Bottles, Laminating tubes Û´·³·²¿· ñ Õ±²±´·¼¿·¿²ñ
toothbrushes and and plastic tubes Eliminations Consolidated
moulds
ΰ ΰ ΰ ΰ
ÐÛÒÜßÐßÌßÒ REVENUE
л²¶«¿´¿² »µ¬»®²¿´ éççòïëïòéèð ïêïòèìèòïèë çêðòçççòçêë External sales
л²¶«¿´¿² ¿²¬¿® »¹³»² ïèòçìîòïîí îòîèíòçìí øîïòîîêòðêê ÷ Inter – segment sales
̱¬¿´ °»²¼¿°¿¬¿² èïèòðçíòçðí ïêìòïíîòïîè øîïòîîêòðêê ÷ çêðòçççòçêë Total revenue
ØßÍ×Ô RESULT
Ø¿·´ »¹³»² ñ ´¿¾¿ «¿¸¿ ììòîëèòëëî øèòèéïòïðé ÷ øìòîððòððð ÷ íïòïèéòììë Segment result / income from operations
Õ»«²¬«²¹¿² °»²¶«¿´¿² »º»µ Gain on sale of securities
л²¹¸¿·´¿² ¾«²¹¿ ïçìòéðì Interest income
Þ»¾¿² ¾«²¹¿ ¼¿² µ»«¿²¹¿² øíçòëïìòîéê ÷ Interest and finance costs
Ô¿¾¿ »¾»´«³ °¿¶¿µ øèòïíîòïîé÷ Income before tax
Þ»¾¿² °¿¶¿µ øìòðèéòîçì ÷ Tax expense
Ô¿¾¿ ¬¿¸«² ¾»®¶¿´¿² øïîòîïçòìîï ÷ Profit for the year
Ô¿¾¿ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼·¿¬®·¾«·µ¿² Profit for the year attributable to
µ»°¿¼¿ µ»°»²¬·²¹¿² ²±²ó°»²¹»²¼¿´· îòèçíòîðð non-controlling interest
Ô¿¾¿ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼·¿¬®·¾«·µ¿² Profit for the year attributable to owner
µ» °»³·´·µ »²¬·¬¿ ·²¼«µ øçòíîêòîîï ÷ of Parent
èë
The original consolidated financial statements included herein
are in the Indonesian language
a. Informasi produk dan jasa øÔ¿²¶«¬¿²÷ a. Products and services information (Continued)
2013
Þ±¬±´ °´¿¬·µô ·µ¿¬ Ô¿³·²¿¬·²¹ ¬«¾»
¹·¹· ¼¿² ³±«´¼ ñ ¼¿² °´¿¬·µ ¬«¾» ñ
Bottles, toothbrushes Laminating tubes Û´·³·²¿· ñ Õ±²±´·¼¿·¿²ñ
and moulds and plastic tubes Eliminations Consolidated
ΰ ΰ ΰ ΰ
Ô¿¾¿ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼·¿¬®·¾«·µ¿² Profit for the year attributable to owner
µ» °»³·´·µ »²¬·¬¿ ·²¼«µ øçòíîêòîîï ÷ of Parent
Ô×ßÞ×Ô×ÌßÍ LIABILITIES
Ô·¿¾·´·¬¿ »¹³»² êèíòèèîòíðé ïééòïðíòîìë øìïòéíìòðïê ÷ èïçòîëïòëíê Segment liabilities
̱¬¿´ ´·¿¾·´·¬¿ §¿²¹ ¼·µ±²±´·¼¿· êèíòèèîòíðé ïééòïðíòîìë øìïòéíìòðïê ÷ èïçòîëïòëíê Consolidated total liabilities
2012
Þ±¬±´ °´¿¬·µô ·µ¿¬ Ô¿³·²¿¬·²¹ ¬«¾»
¹·¹· ¼¿² ³±«´¼ ñ ¼¿² °´¿¬·µ ¬«¾» ñ
Bottles, toothbrushes Laminating tubes Û´·³·²¿· ñ Õ±²±´·¼¿·¿²ñ
and moulds and plastic tubes Eliminations Consolidated
ΰ ΰ ΰ ΰ
ÐÛÒÜßÐßÌßÒ REVENUE
л²¶«¿´¿² »µ¬»®²¿´ êéðòëîíòðêè ïêêòìêíòíçë Š èíêòçèêòìêí External sales
л²¶«¿´¿² ¿²¬¿® »¹³»² îçòïéîòïéì Š øîçòïéîòïéì ÷ Š Inter – segment sales
̱¬¿´ °»²¼¿°¿¬¿² êççòêçëòîìî ïêêòìêíòíçë øîçòïéîòïéì ÷ èíêòçèêòìêí Total revenue
ØßÍ×Ô RESULT
Ø¿·´ »¹³»² ñ ´¿¾¿ «¿¸¿ èìòïììòéðï îîòîéïòðíè ïòïèðòíëê ïðéòëçêòðçë Segment result / income from operations
èê
The original consolidated financial statements included herein
are in the Indonesian language
36. INFORMASI SEGMEN OPERASI øÔ¿²¶«¬¿²÷ 36. OPERATING SEGMENT INFORMATION (Continued)
a. Informasi produk dan jasa øÔ¿²¶«¬¿²÷ a. Product and service information (Continued)
2012
Ô¿³·²¿¬·²¹
¬«¾» ¼¿²
Þ±¬±´ °´¿¬·µô ·µ¿¬ °´¿¬·µ ¬«¾» ñ
¹·¹· ¼¿² ³±«´¼ ñ Laminating
Bottles, toothbrushes tubes and Û´·³·²¿· ñ Õ±²±´·¼¿·¿²ñ
and moulds plastic tubes Eliminations Consolidated
ΰ ΰ ΰ ΰ
Ô¿¾¿ ¬¿¸«² ¾»®¶¿´¿² §¿²¹ ¼·¿¬®·¾«·µ¿² Profit for the year attributable to owner
µ» °»³·´·µ »²¬·¬¿ ·²¼«µ ìçòëéïòîèî of Parent
Ô×ßÞ×Ô×ÌßÍ LIABILITIES
Ô·¿¾·´·¬¿ »¹³»² ìîíòìèìòðîì ééòéèèòìêî øíîòéíèòìèè ÷ ìêèòëëíòççè Segment liabilities
̱¬¿´ ´·¿¾·´·¬¿ §¿²¹ ¼·µ±²±´·¼¿· ìîíòìèìòðîì ééòéèèòìêî øíîòéíèòìèè ÷ ìêèòëëíòççè Consolidated total liabilities
èé
The original consolidated financial statements included herein
are in the Indonesian language
¿ò л®«¿¸¿¿² ¼¿² ÔÐ×ô øÛ²¬·¬¿ ß²¿µ÷ô ³»²¹¿¼¿µ¿² a. The Company and LPI, (Subsidiary), entered into
°»®¶¿²¶·¿² ¶¿¿ ³¿²¿¶»³»² ¼»²¹¿² ÐÌ Ü©· Í¿¬®§¿ a management assistance agreement with PT Dwi
ˬ¿³¿ øÜÍË÷ô Ö¿µ¿®¬¿ô °»®«¿¸¿¿² §¿²¹ ¾»®»´¿·ò Satrya Utama (DSU), Jakarta, a related party.
뮶¿²¶·¿² ·²· ¾»®´¿µ« »´¿³¿ »¬¿¸«² ¼¿² ¼¿°¿¬ The agreement is effective for one-year period and
¼·°»®°¿²¶¿²¹ ¿¬¿ °»®»¬«¶«¿² µ»¼«¿ ¾»´¿¸ °·¸¿µò can be renewed upon the approval of concerned
뮶¿²¶·¿² ¬»®»¾«¬ ³»²§¿¬¿µ¿² µ»»¼·¿¿² ÜÍË parties. Under the agreement, DSU agreed to
«²¬«µ ³»³¾»®·µ¿² ¾¿²¬«¿² ¼¿² ¶¿¿ µ±²«´¬¿· provide the Company and its subsidiaries with
³¿²¿¶»³»²ò Í¿¿¬ ·²· л®«¿¸¿¿² ¼¿² ÔÐ× »¼¿²¹ general management assistance and advisory
¼¿´¿³ °®±» ²»¹±·¿· ¼»²¹¿² ÜÍË ³»²¹»²¿· services. Currently, the Company and LPI are still
°»®¶¿²¶·¿² ¶¿¿ ³¿²¿¶»³»² ·²·ò п¼¿ ¬¿¸«² îðïí ¼¿² in process to negotiate the amendment of the
îðïîô ¬·¼¿µ ¿¼¿ ¬®¿²¿µ· ¼¿®· ÜÍË µ»°¿¼¿ agreement. During 2013 and 2012, DSU has not
Õ»´±³°±µ Ë¿¸¿ »¸«¾«²¹¿² ¼»²¹¿² ¶¿¿ transaction the management fee to the Groups.
³¿²¿¶»³»² ¬»®»¾«¬ò
¾ò п¼¿ ¬¿²¹¹¿´ îì ß°®·´ îððéô ÔÐ× ³»²¹¿¼¿µ¿² b. On April 24, 2007, LPI entered into a land and
°»®¶¿²¶·¿² »©¿ ³»²§»©¿ ¬¿²¿¸ ¼¿² ¾¿²¹«²¿² building rental agreement with PT Sinar Wisma
¼»²¹¿² ÐÌ Í·²¿® É·³¿ ø°·¸¿µ §¿²¹ ¾»®»´¿·÷ò (related party). This agreement is effective for 2
뮶¿²¶·¿² ¬»®»¾«¬ ¾»®´¿µ« »´¿³¿ î ø¼«¿÷ ¬¿¸«²ô (two) years from March 1, 2007 to March 1, 2009,
¼¿² ¼¿°¿¬ ¼·°»®¾¿¸¿®«· ¿¬¿ °»®»¬«¶«¿² µ»¼«¿ ¾»´¿¸ and can be renewed upon the agreement of both
°·¸¿µò parties.
뮶¿²¶·¿² »©¿ ¬»®»¾«¬ ¬»´¿¸ ¾»¾»®¿°¿ µ¿´· This agreement has been amended several times,
¼·°»®¾¿¸¿®«·ô ¬»®¿µ¸·® ¼·°»®¾¿¸¿®«· ¬¿²¹¹¿´ the last amendment was made on
îé л¾®«¿®· îðïïô §¿²¹ ³»³°»®°¿²¶¿²¹ ©¿µ¬« Febuary 27, 2011, which renewed the period until
¿³°¿· ¼»²¹¿² ï Ó¿®»¬ îðïí ¼»²¹¿² ¾·¿§¿ »©¿ March 1, 2013 with a rental fee of Rp 1,750,000.
»¾»¿® ΰ ïòéëððòðððò Í¿³°¿· ¼»²¹¿² ´¿°±®¿² ·²· At the reporting date this agreement is still in
¼·¬»®¾·¬µ¿²ô °»®¶¿²¶·¿² »©¿ ¬»®»¾«¬ ³¿·¸ ¼¿´¿³ process of being renewed.
°®±» °»®°¿²¶¿²¹¿²ò
½ò п¼¿ ¬¿²¹¹¿´ ë ß¹«¬« îðïðô л®«¿¸¿¿² c. On August 5, 2010, the Company entered into a
³»²¹¿¼¿µ¿² °»®¶¿²¶·¿² »©¿ ³»²§»©¿ ®«¿²¹¿² rental agreement with PT Tifa Arum Realty. This
¾¿²¹«²¿² ¼»²¹¿² ÐÌ Ì·º¿ ß®«³ λ¿´¬§ò 뮶¿²¶·¿² agreement is effective for 3 (three) years from
¬»®»¾«¬ ¾»®´¿µ« »´¿³¿ í ¬¿¸«² ¬»®¸·¬«²¹ »¶¿µ October 1, 2010 to September 30, 2013, The
¬¿²¹¹¿´ ï ѵ¬±¾»® îðïð ¿³°¿· ¼»²¹¿² ¬¿²¹¹¿´ rented area is 113 m2 with rental rate of Rp 75 per
íð Í»°¬»³¾»® îðïíò ´«¿ ®«¿²¹¿² ¾¿²¹«²¿² §¿²¹ m2, 85 per m2, dan 95 per m2 per month for the
¼·»©¿µ¿² »´«¿ ïïí ³î ¼»²¹¿² ¬¿®·º »©¿ §¿²¹ first, second and third year of rent, respectively,
¾»®´¿µ« »¾»¿® ΰ éë °»® ³îô èë °»® ³îô ¼¿² çë °»® and service charge of Rp 40 per m2 per month in
³î °»® ¾«´¿² ³¿·²¹ó³¿·²¹ «²¬«µ ¬¿¸«² °»®¬¿³¿ô which electricity and telephone charges were
µ»¼«¿ ¼¿² µ»¬·¹¿ »®¬¿ ”service charge” »¾»¿® based on the Company’s actual usage. This
ΰ ìð °»® ³î °»® ¾«´¿²ô »®¬¿ ¾·¿§¿ ´·¬®·µ ¼¿² agreement was not extended.
¬»´°±² ³»²¶¿¼· ¬¿²¹¹«²¹¿² л®«¿¸¿¿² ¾»®¼¿¿®µ¿²
°»³¿µ¿·¿²ò 뮶¿²¶·¿² ·²· ¬·¼¿µ ¼·°»®°¿²¶¿²¹ ´¿¹·ò
èè
The original consolidated financial statements included herein
are in the Indonesian language
¼ò п¼¿ ß°®·´ îðïïô л®«¿¸¿¿² ¬»´¿¸ ³»²¹¿¼¿µ¿² d. In April 2011, the Company entered into supplier
°»®¶¿²¶·¿² º¿·´·¬¿ °»³¾·¿§¿¿² °»³¿±µ øsupplier financing facility agreement cooperation between
financingŒ÷ µ»®¶¿ ¿³¿ ¿²¬¿®¿ Ü»«¬½¸» Þ¿²µ ßÙ Deutsche Bank AG (DB) and PT Unilever
øÜÞ÷ ¼¿² ÐÌ Ë²·´»ª»® ײ¼±²»·¿ô ̾µô ¼·³¿²¿ Indonesia Tbk, where parts of the Company’s
»¾¿¹·¿² ¬¿¹·¸¿² л®«¿¸¿¿² µ»°¿¼¿ ÐÌ Ë²·´»ª»® receivable to PT Unilever Indonesia Tbk will be
ײ¼±²»·¿ô ̾µ ¿µ¿² ¼·¾·¿§¿· ³»²¹¹«²¿µ¿² º¿·´·¬¿ financed using trade receivable factoring without
¿²¶¿µ °·«¬¿²¹ ¬¿²°¿ ¬¿²¹¹«²¹ ®»²¬»²¹ øwithout recourse by DB.
recourseŒ÷ ±´»¸ ÜÞò
»ò п¼¿ ¾«´¿² Ö«´· îðïíô л®«¿¸¿¿² ¼¿² ÐÌ Ó¿¨·³¿ e. In July 2013, the Company and PT Maxima Inti
ײ¬· 벬ô °·¸¿µ ¾»®»´¿·ô ¬»´¿¸ ³»²¹¿¼¿µ¿² Rent, a related party, entered into a rental
°»®¶¿²¶·¿² °»²§»©¿¿² µ»²¼¿®¿¿²ò ÐÌ Ó¿¨·³¿ ײ¬· agreement. PT Maxima Inti Rent shall provide the
벬 ³»²§»¼·¿µ¿² µ»²¼¿®¿¿² §¿²¹ ¿µ¿² ¼·¹«²¿µ¿² Company with the cars and vehicles for the
±´»¸ л®«¿¸¿¿² ¼¿´¿³ ³»²¼«µ«²¹ ±°»®¿·±²¿´²§¿ò Company’s operation. The Company shall pay
л®«¿¸¿¿² ³»³¾¿§¿® ¾·¿§¿ »©¿ µ»²¼¿®¿¿² »½¿®¿ monthly rental fees. During 2013, the Company
¾«´¿²¿²ò п¼¿ ¬¿¸«² îðïíô л®«¿¸¿¿² ¬»´¿¸ has recognized the rental expenses in the total
³»²¹¿µ«· ¾»¾¿² »©¿ µ»°¿¼¿ ÐÌ Ó¿¨·³¿ ײ¬· 벬 amount of Rp 445,500 to PT Maxima Inti Rent and
»¾»¿® ΰ ììëòëð𠼿² ¼·½¿¬¿¬ »¾¿¹¿· ¾»¾¿² »©¿ it was recorded as rent expenses in the 2013
°¿¼¿ ´¿°±®¿² ´¿¾¿ ®«¹· µ±³°®»¸»²·º µ±²±´·¼¿·¿² consolidated statement of comprehensive income.
¬¿¸«² ¾»®¶¿´¿²ò п¼¿ ¾«´¿² ß¹«¬« îðïíô °»®¶¿²¶·¿² In August 2013, the agreement was terminated by
»©¿ ³»²§»©¿ ¼»²¹¿² ÐÌ Ó¿¨·³¿ ײ¬· 벬 ¬»´¿¸ both companies as the business of PT Maxima Inti
¼·¸»²¬·µ¿² ±´»¸ µ»¼«¿ ¾»´¿¸ °·¸¿µ µ¿®»²¿ ÐÌ Rent was transferred to PT Mitra Pinastika
Ó¿¨·³¿ ײ¬· 벬 ¬»´¿¸ ³»²¹¿´·¸µ¿² µ»¹·¿¬¿² «¿¸¿ Mustika Rent (third party). in providing the
°»²§»¼·¿¿² µ»²¼¿®¿¿² µ»°¿¼¿ ÐÌ Ó·¬®¿ з²¿¬¸·µ¿ Company’s operational vehicles. Furthermore the
Ó«¬·µ¿ 벬 ø°·¸¿µ µ»¬·¹¿÷ò Í»´¿²¶«¬²§¿ °»®¶¿²¶·¿² new rental agreement was entered into with
°»²§»©¿¿² µ»²¼¿®¿¿² ±°»®¿·±²¿´ ¼·´¿µ«µ¿² ¼»²¹¿² ÐÌ PT Mitra Pinastika Mustika Rent (third party).
Ó·¬®¿ з²¿¬¸·µ¿ Ó«¬·µ¿ 벬 ø°·¸¿µ µ»¬·¹¿÷ò
èç
The original consolidated financial statements included herein
are in the Indonesian language
п¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïí ¼¿² îðïîô Õ»´±³°±µ As at December 31, 2013 and 2012, the Group has
Ë¿¸¿ ³»³°«²§¿· ¿»¬ ¼¿² ´·¿¾·´·¬¿ ³±²»¬»® ¼¿´¿³ monetary assets and liabilities in foreign currencies
³¿¬¿ «¿²¹ ¿·²¹ »¾¿¹¿· ¾»®·µ«¬æ as follows:
îðïí îðïî
Ó¿¬¿ «¿²¹ ¿·²¹ Ó¿¬¿ «¿²¹ ¿·²¹
ø²·´¿· °»²«¸÷ñ ø²·´¿· °»²«¸÷ñ
Foreign currency Ûµ«·ª¿´»² ñ Foreign currency Ûµ«·ª¿´»² ñ
(full amount) Equivalent (full amount) Equivalent
ΰ ΰ
ᯪ Assets
Õ¿ ¼¿² »¬¿®¿ µ¿ ËÍÜ ëçíòïíï éòîîçòêêè ïòíéçòëíî ïíòíìðòðéè Cash and cash equivalents
ÎÓÞ ïèòèïéòéëð íéòêîðòèîî éòðèîòïêë ïðòèèèòëìë
ÛËÎ Š Š ïðòðïï ïîèòîìï
ÍÙÜ íòèíì íêòçïé íòçêì íïòíìê
ÖÐÇ Š Š ïíòìêè ïòëðè
ײª»¬¿· ¼¿´¿³ »º»µ Short-term investment
¶¿²¹µ¿ °»²¼»µ ËÍÜ èëòíîï ïòðíçòçèí ïððòððð çêéòððð in marketable securities
竬¿²¹ «¿¸¿ ÎÓÞ ïëòïççòçìì íðòíèèòðíí ïìòéîèòèíê îîòêììòççé Trade receivable
ËÍÜ ìíêòçðè ëòíîëòìéé ïíðòëðë ïòîêïòçèî
ÛËÎ îîòïîî íéîòïîç îìòðëè íðèòïèí
竬¿²¹ ´¿·²ó´¿·² ÎÓÞ íèíòìíì éêêòëêè ëèîòêïë èçëòéìé Other receivable
çð
The original consolidated financial statements included herein
are in the Indonesian language
2013 2012
Rp Rp
PENGUNGKAPAN TAMBAHAN SUPPLEMENTAL DISCLOSURES
ßµ¬·ª·¬¿ ·²ª»¬¿· ¼¿² °»²¼¿²¿¿² §¿²¹ ¬·¼¿µ Non cash investing and financing
³»³°»²¹¿®«¸· µ¿ æ activities:
л²«®«²¿² ¿»¬ ¬»¬¿° ³»´¿´«·æ Decrease of property, plant and equipment by:
ó °»²¹¸¿°«¾«µ«¿² çðìòèêî øèçòðìì ÷ - write-off
çï
The original consolidated financial statements included herein
are in the Indonesian language
çî
The original consolidated financial statements included herein
are in the Indonesian language
η·µ± µ®»¼·¬ Õ»´±³°±µ Ë¿¸¿ ¬»®«¬¿³¿ ¬»®¸¿¼¿° The Group’s credit risk is primarily attributable
°·«¬¿²¹ ¼¿¹¿²¹ò л®«¿¸¿¿² ¼¿² ß²¿µ л®«¿¸¿¿² to trade accounts receivable. The Group’s
³»³·´·µ· µ»¾·¶¿µ¿²ô ¸¿²§¿ ¿µ¿² ¾»®¬®¿²¿µ· policies are to deal only with respected and credit
¼»²¹¿² °·¸¿µ µ»¬·¹¿ §¿²¹ ³»³·´·µ· ®»°«¬¿·ò worthy third parties. The Group’s exposure and
Õ»´±³°±µ Ë¿¸¿ ¬»®« ³»²»®« ³»³±²·¬±® ®··µ± counterparties are continuously monitored. The
¼¿² °·¸¿µ §¿²¹ ¾»®µ¿·¬¿²ò Í¿´¼± ¼¿² «³«® °·«¬¿²¹ balance and aging of the trade receivables are
¼¿¹¿²¹ ¿¼¿´¿¸ ³¿·¸ ¼¿´¿³ ¿³¾¿²¹ ¾¿¬¿ ¼¿² within the credit limit and terms of credit.
°»®§¿®¿¬¿² ¶¿²¹µ¿ ©¿µ¬« µ®»¼·¬ò л²§··¸¿² Provision is created for any impairment in the
°»²«®«²¿² ²·´¿· °·«¬¿²¹ ¸¿²§¿ ¼·´¿µ«µ¿² ¬»®¸¿¼¿° value of receivable with proper action to collect
°·«¬¿²¹ ¼¿¹¿²¹ §¿²¹ ¬»®·²¼·µ¿· µ»¬»®¬¿¹·¸¿²²§¿ the payment and reduce the risk.
¼»²¹¿² ¬·²¼¿µ¿² §¿²¹ ¬»°¿¬ «²¬«µ ³»²»®·³¿
°»³¾¿§¿®¿² ¼¿² ³»²¹«®¿²¹· ®··µ± µ®»¼·¬ò
Ò·´¿· ¬»®½¿¬¿¬ ¼¿®· ¿»¬ µ»«¿²¹¿² °¿¼¿ ´¿°±®¿² The carrying amount of financial assets recorded
µ»«¿²¹¿² µ±²±´·¼¿·¿² ¿¼¿´¿¸ ²·´¿· ²»¬± »¬»´¿¸ in the consolidated financial statements, net of
¼·µ«®¿²¹· ¼»²¹¿² »´«®«¸ °»²§··¸¿² ¿µ¿² µ»®«¹·¿² any allowance for impairment represents the
§¿²¹ ¼·¼»®·¬¿ Õ»´±³°±µ Ë¿¸¿ ¬»®¸¿¼¿° ®··µ± Group’s exposure to credit risk.
µ®»¼·¬ò
çí
The original consolidated financial statements included herein
are in the Indonesian language
çì
The original consolidated financial statements included herein
are in the Indonesian language
Ì¿¸«²ñ
Year
л²¿©¿®¿² «³«³ °»®¼¿²¿ ïòéëðòðð𠿸¿³ »¸·²¹¹¿ ïçèç Initial public offering for 1,750,000 shares,
¿¸¿³ §¿²¹ ¼·µ»´«¿®µ¿² ¾»®¶«³´¿¸ ëòéëðòðð𠿸¿³ accordingly the issued capital to be 5,750,000 shares
¼»²¹¿² ²·´¿· ²±³·²¿´ ΰïòððð øΫ°·¿¸ °»²«¸÷ °»® with the par value of Rp1,000 (Full amount) per share
¿¸¿³ ¼»²¹¿² ¸¿®¹¿ °»²¿©¿®¿² ΰ éòçðð øΫ°·¿¸ and an offering price of Rp 7,900 (Full amount) per
°»²«¸÷ °»® ¿¸¿³ò share.
л²¿©¿®¿² «³«³ ¬»®¾¿¬¿ ¼»²¹¿² ¸¿µ ³»³»¿² »º»µ ïççí Limited public offering with pre-emptive rights for
¬»®´»¾·¸ ¼¿¸«´« øØÓÌÛÜ÷ »¾»¿® ïéòîëðòðð𠿸¿³ 17,250,000 shares with par value of Rp1,000 (Full
¼»²¹¿² ²·´¿· ²±³·²¿´ ΰïòððð øΫ°·¿¸ °»²«¸÷ ¼¿² amount) per share and offering price of Rp1,000 (Full
¸¿®¹¿ °»²¿©¿®¿² ΰ ïòððð øΫ°·¿¸ °»²«¸÷ °»® amount) per share.
¿¸¿³ò
л³»½¿¸¿² ²·´¿· ²±³·²¿´ ¿¸¿³ ¼¿®· ΰ ïòððð ïççè Stock split on the par value from Rp 1,000 (Full
øΫ°·¿¸ °»²«¸÷ °»® ¿¸¿³ ³»²¶¿¼· ΰ ëðð øΫ°·¿¸ amount) per share to Rp 500 (Full amount) per share
°»²«¸÷ °»® ¿¸¿³ »¸·²¹¹¿ ¶«³´¿¸ ¿¸¿³ ¾»®»¼¿® resulting the increase in shares issued from
³»²·²¹µ¿¬ ¼¿®· îíòðððòðð𠿸¿³ ³»²¶¿¼· 23,000,000 shares to 46,000,000 shares.
ìêòðððòðð𠿸¿³ò
л³¾¿¹·¿² ¿¸¿³ ¾±²« §¿²¹ ¾»®¿¿´ ¼¿®· ¿¹·± ¿¸¿³ Distribution of bonus stock which is taken from the
»¾»¿® ΰïïòëððòðð𠿬¿« »¬¿®¿ ¼»²¹¿² îíòðððòððð paid up capital amounted to Rp11,500,000 or
¿¸¿³ò equivalent to 23,000,000 shares.
л³»½¿¸¿² ²·´¿· ²±³·²¿´ ¿¸¿³ ¼¿®· ΰëðð øΫ°·¿¸ îððè Stock split on the par value from Rp 500 (Full amount)
°»²«¸÷ °»® ¿¸¿³ ¬± ΰ îëð øΫ°·¿¸ °»²«¸÷ °»® per share to Rp 250 (Full amount) per share resulting
¿¸¿³ »¸·²¹¹¿ ¶«³´¿¸ ¿¸¿³ ¾»®»¼¿® ³»²·²¹µ¿¬ ¼¿®· to the increase in shares issued from 69,000,000
êçòðððòðð𠿸¿³ ³»²¶¿¼· ïíèòðððòðð𠿸¿³ò shares to 138,000,000 shares.
л³»½¿¸¿² ²·´¿· ²±³·²¿´ ¿¸¿³ ¼¿®· ΰîëð øΫ°·¿¸ îðïî Stock split on the par value from Rp 250 (Full amount)
°»²«¸÷ °»® ¿¸¿³ ¬± ΰëð øΫ°·¿¸ °»²«¸÷ °»® ¿¸¿³ per share to Rp50 (Full amount) per share resulting
»¸·²¹¹¿ ¶«³´¿¸ ¿¸¿³ ¾»®»¼¿® ³»²·²¹µ¿¬ ¼¿®· the increase in shares issued from 138,000,000 shares
ïíèòðððòðð𠿸¿³ ³»²¶¿¼· êçðòðððòðð𠿸¿³ò to 690,000,000 shares.
çë
The original consolidated financial statements included herein
are in the Indonesian language
ײ¬®«³»² µ»«¿²¹¿² §¿²¹ ¼·¿¶·µ¿² ¼· ¼¿´¿³ ´¿°±®¿² Financial instruments presented in the consolidated
°±·· µ»«¿²¹¿² µ±²±´·¼¿·¿² ¼·½¿¬¿¬ »¾»¿® ²·´¿· statements of financial position are carried at fair
©¿¶¿® ¿¬¿« ¼·¿¶·µ¿² ¼¿´¿³ ¶«³´¿¸ ¬»®½¿¬¿¬ ¾¿·µ µ¿®»²¿ value, otherwise, they are presented at carrying
¶«³´¿¸ ¬»®»¾«¬ ¿¼¿´¿¸ »¬·³¿· ²·´¿· ©¿¶¿®²§¿ ¿¬¿« amounts as either these are reasonable
µ¿®»²¿ ²·´¿· ©¿¶¿®²§¿ ¬·¼¿µ ¼¿°¿¬ ¼·«µ«® »½¿®¿ ¸¿²¼¿´ò approximation of fair values or their fair values
cannot be reliably measured.
Ì¿¾»´ ¾»®·µ«¬ ³»²§¿¶·µ¿² µ´¿·º·µ¿· ¿»¬ ¼¿² ´·¿¾·´·¬¿ The following table sets out the Company’s financial
µ»«¿²¹¿² л®«¿¸¿¿² °¿¼¿ ¬¿²¹¹¿´ íï Ü»»³¾»® îðïí assets and liabilities as of December 31, 2013 and
¼¿² îðïîæ 2012:
ˬ¿²¹ ¼¿²
°·²¶¿³¿² °¿¼¿
Ò·´¿· ©¿¶¿® ¾·¿§¿
з²¶¿³¿² §¿²¹ ³»´¿´«· ´¿¾¿ °»®±´»¸¿²
¼·¾»®·µ¿² ¼¿² ¿¬¿« ®«¹·ñ ¼·¿³±®¬·¿·ñ
°·«¬¿²¹ñ Fair value Loan and
Loan and through profit borrowing at
receivables or loss amortized cost ̱¬¿´ñTotal
ΰ ΰ ΰ ΰ
31 Desember 2013 December 31, 2013
Aset lancar Current assets
Õ¿ ¼¿² »¬¿®¿ µ¿ éíòððíòïïï Š Š éíòððíòïïï Cash and cash equivalents
ײª»¬¿· ¼¿´¿³ »º»µ ¶¿²¹µ¿ Short-term investment in
°»²¼»µ Š ëòïðìòìëî Š ëòïðìòìëî marketable securities
竬¿²¹ «¿¸¿ ïëèòïïëòïèð Š Š ïëèòïïëòïèð Trade receivables
竬¿²¹ ´¿·²ó´¿·² ïòèèðòìðí Š Š ïòèèðòìðí Other receivables
Aset tidak lancar Non-current assets
Ë¿²¹ ¶¿³·²¿² ìòðïðòîêè Š Š ìòðïðòîêè Security deposits
̱¬¿´ îíéòððèòçêî ëòïðìòìëî Š îìîòïïíòìïì Total
çê
The original consolidated financial statements included herein
are in the Indonesian language
ˬ¿²¹ ¼¿²
°·²¶¿³¿² °¿¼¿
Ò·´¿· ©¿¶¿® ¾·¿§¿
з²¶¿³¿² §¿²¹ ³»´¿´«· ´¿¾¿ °»®±´»¸¿²
¼·¾»®·µ¿² ¼¿² ¿¬¿« ®«¹·ñ ¼·¿³±®¬·¿·ñ
°·«¬¿²¹ñ Fair value Loan and
Loan and through profit borrowing at
receivables or loss amortized cost ̱¬¿´ñTotal
ΰ ΰ ΰ ΰ
31 Desember 2012 December 31, 2012
Ò·´¿· ©¿¶¿® ¿»¬ µ»«¿²¹¿² ¼¿² ´·¿¾·´·¬¿ µ»«¿²¹¿² The fair values of the financial assets and liabilities
¼·¿¶·µ¿² »¾»¿® ¶«³´¿¸ ¼·³¿²¿ ·²¬®«³»² µ»«¿²¹¿² are presented as the amount at which the instrument
¬»®»¾«¬ ¼¿°¿¬ ¼·°»®¬«µ¿®µ¿² ¼· ¼¿´¿³ ¬®¿²¿µ· ¶¿²¹µ¿ could be exchanged in a current transaction between
°»²¼»µ ¿²¬¿®¿ °·¸¿µ §¿²¹ ¾»®µ»·²¹·²¿² ¼¿² ³»³·´·µ· knowledgeable willing parties in an arm's length
°»²¹»¬¿¸«¿² §¿²¹ ³»³¿¼¿· ³»´¿´«· «¿¬« ¬®¿²¿µ· transaction, other than in a forced or liquidation sale.
§¿²¹ ©¿¶¿®ô »´¿·² ¼· ¼¿´¿³ °»²¶«¿´¿² ¬»®°¿µ¿ ¿¬¿«
°»²¶«¿´¿² ´·µ«·¼¿·ò
çé
The original consolidated financial statements included herein
are in the Indonesian language
Ó»¬±¼»ó³»¬±¼» ¼¿² ¿«³·ó¿«³· ¼· ¾¿©¿¸ ·²· The following methods and assumptions are used to
¼·¹«²¿µ¿² «²¬«µ ³»²¹»¬·³¿· ²·´¿· ©¿¶¿® «²¬«µ estimate the fair value of each class of financial
³¿·²¹ó³¿·²¹ µ»´¿ ·²¬®«³»² µ»«¿²¹¿²æ instruments:
¿ò ײ¬®«³»² µ»«¿²¹¿² ¼»²¹¿² ¶«³´¿¸ ¬»®½¿¬¿¬ §¿²¹ a. Financial instruments with carrying amounts that
³»²¼»µ¿¬· ²·´¿· ©¿¶¿®²§¿ approximate their fair values
Ò·´¿· ©¿¶¿® «²¬«µ µ¿ ¼¿² »¬¿®¿ µ¿ô °·«¬¿²¹ «¿¸¿ô The fair values of cash and cash equivalents,
°·«¬¿²¹ ´¿·²ó´¿·²ô °·«¬¿²¹ µ»°¿¼¿ °·¸¿µ ¾»®»´¿·ô trade receivables, other receivables, due from
»¬±®¿² ¼»°±·¬ô °·²¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °»²¼»µô related parties, security deposits, short-term
«¬¿²¹ «¿¸¿ô «¬¿²¹ ´¿·²ó´¿·²ô ¾»¾¿² ³¿·¸ ¸¿®« borrowings, trade payables, other payables,
¼·¾¿§¿®ô ³»²¼»µ¿¬· ²·´¿· ¬»®½¿¬¿¬²§¿ µ¿®»²¿ ¾»®·º¿¬ accrued expenses, approximate their carrying
¶¿²¹µ¿ °»²¼»µò values due to their short-term nature.
Ò·´¿· ¬»®½¿¬¿¬ °·²¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °¿²¶¿²¹ ¼¿² The carrying amounts of long-term loans and due
«¬¿²¹ »©¿ °»³¾·¿§¿¿² ¼»²¹¿² «µ« ¾«²¹¿ to related parties and lease payables with
³»²¹¿³¾¿²¹ ¾»¿®²§¿ µ«®¿²¹ ´»¾·¸ ¿³¿ ¼»²¹¿² floating interest rates approximate their fair
²·´¿· ©¿¶¿®²§¿ µ¿®»²¿ ¼·²·´¿· «´¿²¹ »½¿®¿ ¾»®µ¿´¿ò values as they are re-priced frequently.
Ò·´¿· ©¿¶¿® «¬¿²¹ »©¿ °»³¾·¿§¿¿² ¼·¼¿¿®µ¿² The fair value of the obligations under finance
°¿¼¿ ²·´¿· ¼·µ±²¬± ¿®« µ¿ ³¿¿ ¼¿¬¿²¹ lease is determined by discounting future cash
³»²¹¹«²¿µ¿² «µ« ¾«²¹¿ §¿²¹ ¾»®´¿µ« ¼¿®· flows using applicable rate from observable
¬®¿²¿µ· °¿¿® §¿²¹ ¼¿°¿¬ ¼·¿³¿¬· «²¬«µ ·²¬®«³»² current market transactions for instruments with
¼»²¹¿² °»®§¿®¿¬¿²ô ®··µ± µ®»¼·¬ §¿²¹ ¶¿¬«¸ ¬»³°± similar terms, credit risk and remaining
§¿²¹ ¿³¿ò maturities.
¾ò ײ¬®«³»² µ»«¿²¹¿² §¿²¹ ¼·½¿¬¿¬ »¾»¿® ²·´¿· b. Financial instruments carried at fair value
©¿¶¿® ³»´¿´«· ´¿¾¿ ¿¬¿« ®«¹· through profit or loss
Ò·´¿· ¬»®½¿¬¿¬ ·²ª»¬¿· »º»µ ¶¿²¹µ¿ °»²¼»µ §¿²¹ The carrying amounts of short-term investment in
¼·°»®¼¿¹¿²µ¿² ¼· Þ«®¿ Ûº»µ ײ¼±²»·¿ ¼·²§¿¬¿µ¿² marketable securities traded in the Indonesian
»¾»¿® ²·´¿· °¿¿®ò Stock Exchange are stated at market value.
п¼¿ ¾«´¿² л¾®«¿®· îðïìô л®«¿¸¿¿² ³»²»®·³¿ In February 2014, the Company received a Tax
Í«®¿¬ Õ»¬»¬¿°¿² п¶¿µ Õ«®¿²¹ Þ¿§¿® øÍÕÐÕÞ÷ ¿¬¿ Assesment for Underpayment of Corporate
п¶¿µ л²¹¸¿·´¿² Þ¿¼¿² ¬¿¸«² îðïð »¾»¿® Income Tax for fiscal year 2010 amunting to
ΰ éëïòìë𠼿² «®¿¬ ¬¿¹·¸¿² °¿¶¿µ ¿¬¿ ¿²µ· Rp 751,450 and a tax collection letter on the tax
¿¼³·²·¬®¿· °¿¶¿µ °»®¬¿³¾¿¸¿² ²·´¿· ¬¿¸«² îðïð penalties of value added tax for fiscal year 2010
»¾»¿® ΰ ïêòêðêò л®«¿¸¿¿² ¬»´¿¸ ³»²½¿¬¿¬ amounting to Rp 16,606. The Company has
°»®¬¿³¾¿¸¿² °¿¶¿µ ¬»®»¾«¬ °¿¼¿ ´¿°±®¿² ´¿¾¿ ®«¹· recorded the additional tax in the 2013 statement
µ±³°®»¸»²·º µ±²±´·¼¿·¿² ¬¿¸«² îðïíò of consolidated comprehensive income.
çè
The original consolidated financial statements included herein
are in the Indonesian language
п¼¿ ¬¿²¹¹¿´ îð Ó¿®»¬ îðïì л®«¿¸¿¿² ³»²¼¿°¿¬ On March 20, 2014, the Company obtained the
°»®°¿²¶¿²¹¿² º¿·´·¬¿ °·²¶¿³¿² ¾¿²µ ¼¿®· ÐÌ Þ¿²µ extention of credit facilities from PT Bank
Ó¿²¼·®· øл®»®±÷ ̾µ ¼»²¹¿² ®·²½·¿² »¾¿¹¿· Mandiri (Persero) Tbk with the following
¾»®·µ«¬ æ conditions:
ó з²¶¿³¿² Ó±¼¿´ Õ»®¶¿ 몱´ª·²¹ »¾»¿® ó Revolving working capital loan amountig to
ΰ ïðòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ Rp10,000,000 until March 20, 2015.
îð Ó¿®»¬ îðïëå
ó ÔñÝ ø«¾´·³·¬ ÌñÎ÷ °»³¾»´·¿² ¾¿¸¿² ¾¿µ« ¼¿² ó Letter of Credit (sublimit T/R) for purchase of
°¿®»°¿®¬ »¾»¿® ËÍü ìòðððòððð ¼»²¹¿² ¶¿²¹µ¿ raw materials and spare parts amounting to
©¿µ¬« ¸·²¹¹¿ îð Ó¿®»¬ îðïëå US$4,000,000 until March 20, 2015
ó л³¾·¿§¿¿² л²¹¿³¾·´¿´·¸¿² Ì¿¹·¸¿² »¾»¿® ó Financing for factoring receivables amounting
ΰò ïðòðððòððð ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ to Rp 10,000,000 until March 20, 2015;
îð Ó¿®»¬ îðïëå
ó Ú¿·´·¬¿ Ì®»¿«®· »¾»¿® ËÍü ïîðòððð ¼»²¹¿² ó Treasury line facility amounting US$120,000
¶¿²¹µ¿ ©¿µ¬« ¸·²¹¹¿ îð Ó¿®»¬ îðïë until March 20, 2015; and
ó з²¶¿³¿² Ì®¿²¿µ· Õ¸«« í ø¾¿®«÷ »¾»¿® ó Special Transaction loan facility an additional
ΰ ìðòðððòððð «²¬«µ ¬¿³¾¿¸¿² ³±¼¿´ µ»®¶¿ ¼¿² 3 (new) amounting to Rp. 40,000,000 for
½¿°·¬¿´ »¨°»²¼·¬«®» ¼»²¹¿² ¶¿²¹µ¿ ©¿µ¬« ê ¾«´¿²ò additional working capital and capital
expenditure with the period for 6 months.
п¼¿ °»®°¿²¶¿²¹¿² º¿·´·¬¿ °·²¶¿³¿² ¾¿²µ ¬»®»¾«¬ Under the extention of the bank loan agreement,
¶¿³·²¿² °·²¶¿³¿² ¼·¬¿³¾¿¸ ¼»²¹¿² ¿»¬ ¾»®·µ«¬ æ the following assets are included as the pledge of
collateral for the loan:
ó Ó»·² ¼¿² °»®¿´¿¬¿² ¿¬¿ ±¾§»µ Õ®»¼·¬ ײª»¬¿·ó ó Machinery and equipment which was financed
î »¾»¿® ΰò ëòìíìòððð øÝ¿¬¿¬¿² ïð÷ò with Investment Credit facility 2 amounting to
Rp5,434,000 (Note 10).
çç
The original consolidated financial statements included herein
are in the Indonesian language
ͬ¿²¼¿® ¾¿®«ô ®»ª·· ¼¿² ·²¬»°®»¬¿· §¿²¹ ¬»´¿¸ New and revised standards and interpretations issued
¼·¬»®¾·¬µ¿²ô ²¿³«² ¾»´«³ ¾»®´¿µ« »º»µ¬·º «²¬«µ ¬¿¸«² but not yet effective for the financial year beginning
¾«µ« §¿²¹ ¼·³«´¿· °¿¼¿ ¬¿²¹¹¿´ ï Ö¿²«¿®· îðïí ¿¼¿´¿¸ January 1,2013 are as follows:
»¾¿¹¿· ¾»®·µ«¬æ
л®«¿¸¿¿² ³»²»®¾·¬µ¿² ´¿°±®¿² µ»«¿²¹¿² The Company issued the consolidated financial
µ±²±´·¼¿·¿² §¿²¹ ³»®«°¿µ¿² ´¿°±®¿² µ»«¿²¹¿² statements which is the main financial statements.
«¬¿³¿ò ײº±®³¿· µ»«¿²¹¿² ¬¿³¾¿¸¿² ÐÌ Þ»®´·²¿ ̾µ The additional financial information of PT Berlina
ø»²¬·¬¿ ·²¼«µ÷ ·²·ô ¼·³¿²¿ ·²ª»¬¿· °¿¼¿ »²¬·¬¿ ¿²¿µ Tbk (parent entity), where the investment to
¼¿² ¿±·¿· ¼· ½¿¬¿¬ ¼»²¹¿² ³»¬±¼» ¸¿®¹¿ °»®±´»¸¿²ô stockholders and associate is recorded based on cost
¼·¿¶·µ¿² «²¬«µ ¿²¿´·· ¬¿³¾¿¸¿² ¿¬¿ ¸¿·´ «¿¸¿ method and presented for additional analysis on
»²¬·¬¿ ·²¼«µ ¿¶¿ò ײº±®³· µ»«¿²¹¿² ¬¿³¾¿¸¿² ÐÌ performance of parent entity only. The accompanying
Þ»®´·²¿ô ̾µ ø»²¬·¬¿ ·²¼«µ÷ ¬»®´¿³°·® ¾»®·µ«¬ ·²· ¸¿®« additional financial information of PT Berlina, TBk
¼·¾¿½¿ ¾»®¿³¿¿² ¼»²¹¿² ´¿°±®¿² µ»«¿²¹¿² (parent entity), should be read together with the
µ±²±´·¼¿·¿² ÐÌ Þ»®´·²¿ô ̾µ ¼¿² »²¬·¬¿ ¿²¿µ²§¿ consolidated financial statements of PT Berlina, Tbk
øÔ¿³°·®¿² ïóÔ¿³°·®¿² ì÷ and its subsidiaries (Appendix 1 – Appendix 4)
ïðð
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN POSISI KEUANGAN
Tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
---------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF FINANCIAL POSITION
As at December 31, 2013
(Expressed in thousand rupiah, unless otherwise stated)
2013 2012
Rp Rp
ASET ASSETS
Ô¿³°·®¿² ï Appendix
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN POSISI KEUANGAN øÔ¿²¶«¬¿²÷
Tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
---------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF FINANCIAL POSITION (Continued)
As at December 31, 2013
(Expressed in thousand rupiah, unless otherwise stated)
2013 2012
Rp Rp
LIABILITAS DAN EKUITAS LIABILITIES AND EQUITY
LIABILITAS LIABILITIES
LIABILITAS JANGKA PENDEK CURRENT LIABILITIES
з²¿¶¿³¿² ¾¿²µ ¶¿²¹µ¿ °»²¼»µ ïëçòðïîòéîê êèòìëðòîëé Short-term bank loans
ˬ¿²¹ «¿¸¿ éðòêðíòíïç ìçòðîéòçéð Trade payables
ˬ¿²¹ °¿¶¿µ èçïòíìë ïòçïðòðçì Taxes payable
ˬ¿²¹ ´¿·²ó´¿·² íòíìçòêìè îòðììòíëë Other payables
Purchase of property, plant and
ˬ¿²¹ °»³¾»´·¿² ¿»¬ ¬»¬¿° ïïòîçêòëîç îéòêìîòêîð equipment payable
Ë¿²¹ ³«µ¿ °»²¶«¿´¿² îïòéìëòìéð êèîòîïï Sales advances
Þ·¿§¿ ³¿·¸ ¸¿®« ¼·¾¿§¿® ïèòïìëòéíé êòèïíòëïî Accrued expenses
Ô·¿¾·´·¬¿ ¶¿²¹µ¿ °¿²¶¿²¹ §¿²¹ ¶¿¬«¸ ¬»³°±
¼¿´¿³ ¿¬« ¬¿¸«² æ Current portion of long-term liabilities :
з²¶¿³¿² ¾¿²µ êðòèðèòïîè ìëòéïðòíêê Bank loan
ˬ¿²¹ »©¿ °»³¾·¿§¿¿² ïìòéëëòìïç ïìòðìðòëìê Obligation under finance leases
Ô¿³°·®¿² ï Appendix
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN POSISI KEUANGAN øÔ¿²¶«¬¿²÷
Tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
---------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF FINANCIAL POSITION (Continued)
As at December 31, 2013
(Expressed in thousand rupiah, unless otherwise stated)
2013 2012
Rp Rp
EKUITAS EQUITY
Ó±¼¿´ ¿¸¿³ Capital stock
Authorized capital – 1,500,000,000 shares
Ó±¼¿´ ¼¿¿® Š ïòëððòðððòðð𠿸¿³ ¼»²¹¿² with par value of Rp 50 (full amount)
²·´¿· ²±³·²¿´ ΰ ëð ø²·´¿· °»²«¸÷ °»® ¿¸¿³ per share
Ó±¼¿´ ¼·¬»³°¿¬µ¿² ¼¿² ¼·»¬±® °»²«¸ Š Issued and fully paid up -
êçðòðððòðð𠿸¿³ íìòëððòððð íìòëððòððð 690,000,000 shares
Ì¿³¾¿¸¿² ³±¼¿´ ¼·»¬±® ëéëòððð ëéëòððð Additional paid-in capital
Í¿´¼± ´¿¾¿æ Retained earnings:
Ü·¬»²¬«µ¿² °»²¹¹«²¿¿²²§¿ êòçððòððð êòçððòððð Appropriated
Þ»´«³ ¼·¬»²¬«µ¿² °»²¹¹«²¿¿²²§¿ ïîïòíéëòïéé ïìêòêëéòçîí Unappropriated
TOTAL LIABILITAS DAN EKUITAS 673.233.245 491.269.144 TOTAL LIABILITIES AND EQUITY
Ô¿³°·®¿² ï Appendix
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN LABA RUGI KOMPREHENSIF
Untuk tahun yang berakhir pada tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
--------------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2013
(Expressed in thousand rupiah unless otherwise stated)
2013 2012
л²¼¿°¿¬¿² ¼·ª·¼»² ¼¿®· Û²¬·¬¿ ß²¿µ ìòîçêòéðð îòïððòððð Dividend income from Subsidiaries
л²¹¸¿·´¿² ¾«²¹¿ ïïçòðîî ïíèòééë Interest income
Þ»¾¿² ¾«²¹¿ ¼¿² µ»«¿²¹¿² øîçòïéìòïíé ÷ øîïòìçêòéêé ÷ Interest and finance costs
LABA (RUGI) SEBELUM PAJAK øèòîïìòêíí ÷ ìêòïëéòéçë INCOME (LOSS) BEFORE TAX
LABA (RUGI) TAHUN BERJALAN (9.412.746 ) 33.232.456 INCOME (LOSS) FOR THE YEAR
Ô¿³°·®¿² î Appendix
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN ARUS KAS
Untuk tahun yang berakhir pada tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
----------------------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF CASH FLOWS
For the year ended December 31, 2013
(Expressed in thousand rupiah, unless otherwise stated)
2013 2012
Rp Rp
ARUS KAS DARI AKTIVITAS OPERASI CASH FLOWS FROM OPERATING
ACTIVITIES
л²»®·³¿¿² µ¿ ¼¿®· °»´¿²¹¹¿² ëïëòíèíòêíé ìêèòîïêòìïí Cash receipts from customers
л³¾¿§¿®¿² µ¿ µ»°¿¼¿ °»³¿±µ ¼¿² µ¿®§¿©¿² øíèïòïçêòííî ÷ øíëðòèëîòìëí ÷ Cash paid to suppliers, employees and others
Õ¿ ¼·¸¿·´µ¿² ¼¿®· ±°»®¿· ïíìòïèéòíðë ïïéòíêíòíêð Cash generated from operations
л³¾¿§¿®¿² ¾«²¹¿ ¼¿² ¾»¾¿² µ»«¿²¹¿² øîèòïððòîëð ÷ øîïòèèêòèìç ÷ Interest and finance costs paid
л³¾¿§¿®¿² °¿¶¿µ °»²¹¸¿·´¿² øïïòëèçòïðï ÷ øïïòìëêòëëï ÷ Income tax paid
Arus kas neto diperoleh dari aktivitas Net cash flow provided by operating
operasi 94.497.954 84.020.560 activities
ARUS KAS DARI AKTIVITAS CASH FLOWS FROM INVESTING
INVESTASI ACTIVITIES
л²¿³¾¿¸¿² ·²ª»¬¿· °¿¼¿ Û²¬·¬¿ ß²¿µ Š øíêòèðîòëðð ÷ Additional investment in share of Subsidiary
ßµ«··· »²¬·¬¿ ¿²¿µ øîéòéîðòððð ÷ Š Acquisition of subsidiaries
Ø¿·´ °»²¶«¿´¿² ¿»¬ ¬»¬¿° ¬®¿²¿µ· »©¿ Proceeds from sale and leaseback
°»³¾·¿§¿¿² ¼·¶«¿´ ¼¿² ¼·»©¿ µ»³¾¿´· ïëòèîêòèíç ïèòðìíòèíë transactions
л²»®·³¿¿² ¾«²¹¿ ïïçòðîî ïíèòééë Interest received
Proceeds from sale of property, plant and
Ø¿·´ °»²¶«¿´¿² ¿»¬ ¬»¬¿° ìíçòçèê îçîòéîé equipment
л®±´»¸¿² ¿»¬ ¬»¬¿° øîçòçéçòíçé ÷ øîîòíîîòîèè ÷ Acquisitions of property, plant and equipment
л²»®·³¿¿² °·«¬¿²¹ ¼¿®· °·¸¿µ ¾»®»´¿· îòîëìòéðð ïðòðéïòêéë Collections of due from related party
л³¾¿§¿®¿² µ»°¿¼¿ °·¸¿µ ¾»®»´¿· øçòêèíòèðï ÷ Š Payment to reated parties
Advance payment for purchase of
Õ»²¿·µ¿² «¿²¹ ³«µ¿ °»³¾»´·¿² ¿»¬ ¬»¬¿° øïíòìíïòíðë ÷ øèòéëíòîíç ÷ property, plant and equipment
л²»®·³¿¿² ¼»ª·¼»² ¼¿®· Û²¬·¬¿ ß²¿µ ìòîçêòéðð îòïððòððð Dividends received from subsidiaries
Arus kas neto digunakan untuk aktivitas
investasi (57.877.256 ) (37.231.015 ) Net cash flows used in investing activities
ARUS KAS DARI AKTIVITAS CASH FLOWS FROM FINANCING
PENDANAAN ACTIVITIES
л²»®·³¿¿² °·²¶¿³¿² ¾¿²µ ìíìòïèçòííì îéêòêïðòïéì Proceeds from bank loans
л³¾¿§¿®¿² °·²¶¿³¿² ¾¿²µ øììîòèìêòëîí ÷ øîçïòîëèòçìî ÷ Payments of bank loans
л³¾¿§¿®¿² «¬¿²¹ »©¿ ¹«²¿ «¿¸¿ øïìòìçëòéïì ÷ øïéòèêëòèîî ÷ Payments of obligation under finance lease
Advance received from sale and leaseback
л²»®·³¿¿² «¿²¹ ³«µ¿ ¶«¿´ ¼¿² »©¿ µ»³¾¿´· ïèòîïéòîéé Š transaction
л³¾¿§¿®¿² ¼·ª·¼»² µ»°¿¼¿ °»³»¹¿²¹ Cash dividends paid to stockholders of
¿¸¿³ л®«¿¸¿¿² øïëòéííòççî ÷ øïîòîëîòèéé ÷ the Company
Arus kas neto digunakan untuk aktivitas
pendanaan (20.669.618 ) (44.767.467 ) Net cash flows used in financing activities
Ô¿³°·®¿² ì Appendix
The original consolidated financial statements included herein
are in Indonesian language
PT BERLINA Tbk
(ENTITAS INDUK)
INFORMASI KEUANGAN TAMBAHAN
LAPORAN ARUS KAS øÔ¿²¶«¬¿²÷
Untuk tahun yang berakhir pada tanggal 31 Desember 2013
øÜ·²§¿¬¿µ¿² ¼¿´¿³ ®·¾«¿² ®«°·¿¸ô µ»½«¿´· ¼·²§¿¬¿µ¿² ´¿·²÷
----------------------------------------------------------------------------------
PT BERLINA Tbk
(PARENT ENTITY ONLY)
ADDITIONAL FINANCIAL INFORMATION
STATEMENT OF CASH FLOWS øݱ²¬·²«»¼÷
For the year ended December 31, 2013
(Expressed in thousand rupiah, unless otherwise stated)
2013 2012
Rp Rp
Ô¿³°·®¿² ì Appendix