Mandiri Tunas Finance Billingual 31 Des 2012 Released
Mandiri Tunas Finance Billingual 31 Des 2012 Released
Table of Contents
Daftar Isi
Halaman/
Page
Laporan Auditor Independen
1-2
7-92
**************************
2012
2011
2010
ASET
Kas dan setara kas
Piutang pembiayaan konsumen
Pihak ketiga
Pihak berelasi
Dikurangi: cadangan kerugian
penurunan nilai
Investasi neto dalam
sewa pembiayaan
Pihak ketiga
Dikurangi cadangan kerugian
penurunan nilai
Piutang lain-lain
Pihak ketiga
Pihak berelasi
Dikurangi cadangan kerugian
penurunan nilai
ASSETS
2c,2d,2e,2q,
4,25a,26,27
165.770
235.375
71.486
2c,2f,5,26,
27,28
2q,5,25a
2h
2c,2g,6,
26,27
2h
3.913.949
5.197
3,242.280
5.876
2.168.847
4.745
3.919.146
3.248.156
2.173.592
(90.777)
(62.992)
(40.769)
3.828.369
3.185.164
2.132.823
329.447
38.983
Net investment in
financial leases
Third parties
(1.767)
(197)
327.680
38.786
11.484
620
9.827
8.540
3.781
510
12.104
18.367
4.291
(1.195)
(1.970)
11.125
17.172
2.321
8a
1.926
1.926
15.997
2k,8d
4.570
1.901
4.115
2c,7,26,27
2q,7,25a
2h
(979)
Other receivables
Third parties
Related parties
Less: allowance for
impairment losses
2j,9
27.861
20.914
15.472
Fixed assets
(net of accumulated
depreciation of Rp25,727,
Rp21,701 and Rp16,136
as of 31 December 2012,
2011 and 2010)
2c, 2i,2q,10,
25a,26,27
20.825
15.127
14.193
Other assets
4.388.126
3.516.365
2.256.407
TOTAL ASSETS
Catatan/
Notes
2012
2011
2010
Utang usaha
2c,11,26,27
Utang lain-lain
Pihak ketiga
Pihak berelasi
2c,12,26,27
292.264
114.533
38.994
Trade payables
2q,12,25b,27
19.960
46.550
16.186
27.054
11.678
15.998
Other payables
Third parties
Related parties
2k,8b
15.745
8.169
6.420
2c,13,26,27
38.288
35.534
28.658
Accrued expenses
1.680.501
1.023.635
1.357.177
429.257
913.459
50.000
Bank loans
Third parties
Related parties
2.704.136
1.786.434
963.459
2c,14,
26,27,28
2q,14,25b
Biaya provisi
yang belum diamortisasi
(14.136)
(3.328)
2q,15,25b
2l,16
TOTAL LIABILITAS
1.775.837
960.131
597.000
155.000
1.017.000
108.000
825.000
-
752.000
(2.200)
1.125.000
(2.589)
825.000
(1.377)
749.800
1.122.411
823.623
6.554
4.224
3.167
Employee benefits
obligation
3.859.161
3.103.948
1.888.669
TOTAL LIABILITIES
EKUITAS
Saldo laba
Sudah ditentukan penggunaannya
Belum ditentukan penggunaannya
TOTAL EKUITAS
TOTAL LIABILITAS
DAN EKUITAS
Securities issued
Third parties
Related parties
Unamortized issuance cost
EQUITY
Modal saham
Modal dasar - 10.000.000.000
lembar saham biasa dengan
nilai nominal Rp100 (nilai penuh)
per saham
Modal ditempatkan dan disetor
penuh - 2.500.000.000 lembar
saham
2.690.000
2c,2p,
15,26,27
(10.597)
2m,17
250.000
250.000
250.000
Share capital
Authorized capital 10,000,000,000 ordinary
shares with a par value
of Rp100 (full amount)
per share
Issued and fully paid up
capital - 2,500,000,000
ordinary shares
18
50.000
228.965
37.500
124.917
25.000
92.738
Retained earnings
Appropriated
Unappropriated
528.965
412.417
367.738
TOTAL EQUITY
4.388.126
3.516.365
2.256.407
TOTAL LIABILITIES
AND EQUITY
2r
2q,19a,25c
19b
2q,19c,25c
19d
Total pendapatan
BEBAN
Beban keuangan
Gaji dan tunjangan
2r
2q,20,25d
2q,21,25d
2012
2011
2010
637.822
16.514
6.626
180.107
543.146
2.798
7.263
124.771
342.464
13.302
74.628
REVENUE
Consumer financing
Financial leases
Interest
Others - net
841.069
677.978
430.394
Total revenue
(312.904)
(138.568)
(298.780)
(98.024)
(177.544)
(75.552)
(112.577)
(77.836)
(37.641)
(120.117)
(1.570)
216
(113.084)
(197)
775
(46.116)
(83)
Total beban
(685.520)
(587.146)
(336.936)
2k,8c
2o,24
155.549
90.832
93.458
EXPENSES
Financial Charges
Salaries and benefits
General and administration
expenses
Provision for impairment losses:
Consumer financing
Financial leases
Other receivables
Total expenses
INCOME BEFORE TAX
EXPENSE
(39.001)
(25.059)
(23.143)
116.548
65.773
70.315
116.548
65.773
70.315
TOTAL COMPREHENSIVE
INCOME FOR THE YEAR
28
BASIC EARNINGS
PER SHARE
(Full amount)
47
26
TAX EXPENSE
Catatan/
Notes
Saldo 1 Januari 2010
Penerapan awal PSAK No. 55
(Revisi 2006)
Total laba komprehensif
tahun berjalan
Dividen - 2009
Penyisihan untuk
cadangan wajib
Modal saham/
Share capital
250.000
4.809
Total Ekuitas/
Total Equity
71.941
326.750
(11.322)
(11.322)
70.315
(18.005)
70.315
(18.005)
20.191
(20.191)
250.000
25.000
92.738
367.738
2n,18
65.773
(21.094)
65.773
(21.094)
18
12.500
(12.500)
250.000
37.500
2n,18
18
2c,23
18
Total comprehensive
income for the year
Dividends - 2010
124.917
412.417
116.548
116.548
12.500
(12.500)
Total comprehensive
income for the year
Appropriation for
general reserve
250.000
50.000
228.965
528.965
2012
2011
2010
12.041.319
29.614
6.451
15.360
8.858.791
7.277
21.064
5.058.003
13.302
20.435
25.292
127.632
-
16.738
83.186
20.773
13.849
39.183
-
1.985
Repayments of joint
financing and channeling
without recourse facilities
(3.624.841)
(1.913.991)
(589.061)
(8.361.713)
(7.288.208)
(4.759.022)
(320.904)
(287.456)
(171.406)
(36.104)
(21.096)
(16.652)
(128.144)
(72.815)
(60.893)
(99.690)
(104.154)
(60.616)
(275.693)
(238.219)
(145.609)
Payments for
salaries and allowances
Payments for general and
administrative expenses
Payments to insurance
companies
(599.436)
(918.110)
(658.487)
510
(13.932)
(11.401)
(7.982)
(13.422)
(11.401)
(7.982)
2012
2011
3.823.727
2.370.421
805.556
(2.906.026)
600.000
(1.554.715)
6.060
(372.098)
(573.000)
(297.865)
(375.000)
200.000
(1.448)
18
2010
350.000
(3.347)
(4.051)
(21.094)
(1.159)
(18.005)
543.253
(Penurunan)/kenaikan neto
kas dan setara kas
(69.605)
163.889
(275.166)
235.375
71.486
346.652
165.770
235.375
71.486
1.093.400
391.303
1. INFORMASI UMUM
1. GENERAL INFORMATION
Obligasi/Bonds
I
II
III
IV
V
VI
2012
Dewan Komisaris
Komisaris Utama
Komisaris
Komisaris Independen
Anton Setiawan
Sarastri Baskoro
Hanifah Purnama
2011
2010
Anton Setiawan
Sarastri Baskoro
Hanifah Purnama
Anton Setiawan
Sarastri Baskoro
Hanifah Purnama
Direksi
Direktur Utama
Direktur
Direktur
Komite Audit
Ketua
Anggota
Anggota
Board of Commissioners
President Commissioner
Commissioner
Independent Commissioner
Directors
Ignatius Susatyo
Wijoyo
Anton Herdianto
Harjanto Tjitohardjojo
Hanifah Purnama
Sunardi Edirianto
Rodion Wikanto
Njotowidjojo
Ignatius Susatyo
Ignatius Susatyo
Wijoyo
Wijoyo
Anton Herdianto
Anton Herdianto
Harjanto Tjitohardjojo Harjanto Tjitohardjojo
Hanifah Purnama
Sunardi Edirianto
Rodion Wikanto
Njotowidjojo
Hanifah Purnama
Sunardi Edirianto
Rodion Wikanto
Njotowidjojo
President Director
Director
Director
Audit Committee
Chairman
Member
Member
2. KEBIJAKAN AKUNTANSI
2. ACCOUNTING POLICIES
a. Pernyataan Kepatuhan
a. Statement of Compliance
b. Basis of preparation
statements
of
the
financial
10
laporan
keuangan
of
the
financial
11
12
Pengakuan
Recognition
13
14
Liabilitas keuangan
Financial liabilities
15
Penghentian pengakuan
Derecognition
Penghentian
pengakuan
aset
keuangan
dilakukan ketika hak kontraktual atas arus kas
yang berasal dari aset keuangan tersebut
berakhir, atau ketika aset keuangan tersebut
telah ditransfer dan secara subtansial seluruh
risiko dan manfaat atas kepemilikan aset tersebut
telah ditransfer (jika secara substansial seluruh
risiko dan manfaat tidak ditransfer, maka
Perseroan melakukan evaluasi untuk memastikan
keterlibatan berkelanjutan atas kendali yang
masih dimiliki tidak mencegah penghentian
pengakuan). Liabilitas keuangan dihentikan
pengakuannya ketika liabilitas telah dilepaskan
atau dibatalkan atau kadaluwarsa.
Consumer
financing
receivables
are
derecognized when the receivables have been
written-off. Doubtful accounts are written off when
they have been overdue for more than 180 days
or determined to be not collectible. The write offs
of doubtful accounts do not eliminate the right to
collect and hence are still to be pursued for
collection continuously.
Saling hapus
Offsetting
16
Perseroan
mengklasifikasikan
instrumen
keuangan ke dalam klasifikasi tertentu yang
mencerminkan
sifat
dari
informasi
dan
mempertimbangkan karakteristik dari instrumen
keuangan tersebut. Klasifikasi ini dapat dilihat
pada tabel berikut:
The
Company
classifies
the
financial
instruments into classes that reflects the nature
of information and take into account the
characteristic of those financial instruments.
The classification can be seen in the table
below:
Aset keuangan/
Financial
assets
Golongan
(ditentukan oleh Perseroan)/
Class
(as determined
Subgolongan/
by the Company)
Subclasses
Kas dan setara kas/Cash and cash equivalents
- Kas/Cash on hand
- Kas pada bank/Cash in banks
- Deposito berjangka/Time deposit
Piutang pembiayaan konsumen/Consumer financing receivables
Investasi neto dalam sewa pembiayaan/Net investment in financial
lease
Piutang lain-lain/Other receivables
Aset lain-lain/Other assets
- Piutang karyawan/Employee receivables
- Piutang bunga/Interest receivables
- Setoran dalam perjalanan/Deposit in transit
- Uang muka/Advance payment
Liabilitas
keuangan/
Financial
liabilities
Liabilitas
keuangan
yang
diukur
dengan
biaya
perolehan
diamortisasi/Financial
liabilities at amortized cost
17
Penyelesaian
kontrak
sebelum
masa
pembiayaan konsumen berakhir diperlakukan
sebagai pembatalan kontrak pembiayaan
konsumen dan laba atau rugi yang terjadi diakui
dalam laporan laba rugi komprehensif tahun
berjalan pada tanggal terjadinya transaksi.
18
g.
Pembiayaan bersama
Joint financing
19
h.
Investasi neto
(lanjutan)
dalam
sewa
pembiayaan
financial
leases
in
i.
Prepaid expenses
Prepaid expenses are amortized over the periods
benefited using the straight-line method.
20
j.
21
j.
Bangunan
Perabotan dan peralatan kantor
Kendaraan
Renovasi bangunan sewa
20
5
5
3-5
Classsification
Buildings
Furniture and office equipment
Vehicles
Leasehold improvement
22
k.
j.
Perpajakan
k. Taxation
23
l.
Perpajakan (lanjutan)
k. Taxation (continued)
Imbalan kerja
l.
Employee benefits
Imbalan pasca-kerja
Post-employment benefits
24
l.
25
m.
l.
Termination benefits
Saham
m. Share capital
Dividen
n. Dividends
26
p. Securities issued
r.
27
s.
r. Income
and
(continued)
recognition
Pendapatan
bunga
bank
dan
denda
keterlambatan pembayaran diakui pada saat
terjadinya. Pendapatan bunga bank disajikan
secara bruto pada laporan laba rugi
komprehensif.
saat
Segmen Operasi
Sebuah segmen operasi
komponen dari entitas:
s. Operating Segment
adalah
suatu
i.
3.
expense
i.
Perseroan
menyajikan
segmen
operasi
berdasarkan informasi yang disiapkan secara
internal untuk pengambil keputusan operasional.
Pengambil keputusan operasional Perseroan
adalah Direksi.
Segmen
operasi
Perseroan
disajikan
berdasarkan segmen usaha yang terdiri dari:
fleet dan retail (lihat Catatan 29).
3.
Penyusunan
laporan
keuangan
Perseroan
mengharuskan
manajemen
untuk
membuat
pertimbangan,
estimasi
dan
asumsi
yang
mempengaruhi jumlah yang dilaporkan atas
pendapatan, beban, aset dan liabilitas dan
pengungkapan atas liabilitas kontinjensi, pada akhir
periode pelaporan. Ketidakpastian mengenai asumsi
dan estimasi tersebut dapat mengakibatkan
penyesuaian material terhadap nilai tercatat aset dan
liabilitas dalam periode pelaporan berikutnya.
CRITICAL ACCOUNTING
JUDGMENTS
ESTIMATES
AND
28
CRITICAL ACCOUNTING
JUDGMENTS (continued)
ESTIMATES
AND
Pertimbangan
Judgments
The Company
estimates
the collective
impairment allowance for its consumer financing
receivables and net investment in financial
leases based on historical loss experience (refer
to Note 2c).
b. Post-employment benefits
29
4.
2012
Kas
2011
18.960
2010
10.536
4.642
Dolar AS
Standard Chartered
Bank, Jakarta
Pihak berelasi
Rupiah
PT Bank Mandiri (Persero) Tbk.
PT Bank Negara Indonesia
(Persero) Tbk.
PT Bank Rakyat Indonesia
(Persero) Tbk.
PT Bank Sinar Harapan Bali
PT Bank DKI
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
Cash in banks
Third parties
Rupiah
2.307
PT Bank Central Asia Tbk.
PT Bank Panin Tbk.
PT Bank UOB Indonesia
142 (formerly PT Bank UOB Buana)
37.558
1.639
14.635
2.782
2.485
2.735
506
95
37
2.566
94
83
57
23
42
11
19
27
15
11
42.454
22.969
2.805
US Dollars
42
126
49.258
148.849
5.445
4.215
2.594
1.225
669
100
30
220
49.002
28
195
-
21
1.001
54.293
201.694
6.865
Deposito berjangka
Pihak ketiga
Rupiah
PT Bank Mega Tbk.
PT Bank Tabungan Negara
(Persero) Tbk.
PT Bank Central Asia Tbk.
PT Bank UOB Indonesia
(d/h PT Bank UOB Buana)
Pihak Berelasi
Rupiah
PT Bank Sinar Harapan Bali
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
Cash on hand
Related parties
Rupiah
PT Bank Mandiri (Persero) Tbk.
PT Bank Negara Indonesia
(Persero) Tbk.
PT Bank Rakyat Indonesia
(Persero) Tbk.
PT Bank Sinar Harapan Bali
PT Bank DKI
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
Time deposit
18
50
50
3
-
19.000
4.000
15.000
21
50
38.050
50.000
19.000
50.000
19.000
165.770
235.375
71.486
30
Third parties
Rupiah
PT Bank Mega Tbk.
PT Bank Tabungan negara
(Persero) Tbk.
PT Bank Central asia Tbk.
PT Bank UOB Indonesia
(formerly PT Bank UOB Buana)
Related Parties
Rupiah
PT Bank Sinar Harapan Bali
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
5.
4,25% - 7,00%
0,00% - 5,00%
2011
2010
5,50% - 8,50%
0,00% - 6,75%
5,00% - 9,00%
0,00% - 6,75%
Time deposits
Current accounts
5.
2011
13.134.239
9.975.883
2010
5.832.837
Dikurangi:
Piutang pembiayaan
yang dibiayai bersama
pihak-pihak lain dan
penyaluran pemberian kredit
without recourse - bruto:
Rupiah
Pihak ketiga
Pihak berelasi
Piutang pembiayaan konsumen bruto:
Pembiayaan sendiri
Less:
Joint financing and
channeling
without recourse - gross:
(8.188.571)
(295)
(5.919.809)
4.945.668
4.055.779
(8.747)
(3.089.860)
Rupiah
Third parties
Related parties
2.734.230
Consumer financing
receivables - gross:
Direct financing
Dikurangi:
Pendapatan pembiayaan
konsumen yang belum diakui:
Rupiah
Pihak ketiga
Less:
Unearned income
on consumer financing:
(2.020.450)
(1.654.648)
(1.008.768)
Dikurangi:
Piutang pembiayaan yang dibiayai
bersama pihak-pihak lain dan
penyaluran pemberian kredit
without recourse - bruto:
Rupiah
Pihak ketiga
Pihak berelasi
Consumer financing
receivables - gross:
Rupiah
Third parties
Less:
Joint financing and
channeling
without recourse - gross:
993.928
17
847.008
31
362
447.768
Rupiah
Third parties
Related parties
5.
CONSUMER
(continued)
2011
(1.026.522)
Dikurangi:
Cadangan kerugian penurunan
nilai
Neto
RECEIVABLES
2010
(807.623)
(560.638)
Unearned income
on consumer financing:
Direct financing
Less:
(90.777)
(62.992)
3.828.369
3.185.164
(40.769)
2.132.823
Net
Installments of consumer financing receivables gross balance as of 31 December 2012, 2011 and
2010 which will be received from customers based
on the maturity dates are as follows:
2012
Tahun
2011
2012
2013
2014
2015
2016 dan sesudahnya
2011
2010
6.043.192
4.348.173
2.145.918
596.956
4.351.273
3.373.532
1.769.795
445.742
35.541
2.546.857
1.932.820
1.032.491
293.468
27.097
104
13.134.239
9.975.883
5.832.837
14%
25%
2010
15%
25%
14,5%
25%
Year
2011
2012
2013
2014
2015
2016 and later
2011
Car
Motorcycle
financing
2010
12.130.107
9.226.187
5.484.633
Current
843.128
63.505
86.004
11.495
640.636
46.298
57.332
5.430
295.280
22.463
27.480
2.981
Overdue:
1 - 90 days
91 - 120 days
121 - 180 days
> 180 days
13.134.239
9.975.883
5.832.837
32
CONSUMER
(continued)
RECEIVABLES
FINANCING
2011
2010
Beginning balance before first
implementation of SFAS No. 50 and
16.343
55 (Revised 2006) for year 2010
First implementation
of SFAS No. 50 and 55
11.322
(Revised 2006) (Note 23)
46.116
Provision made during the year
62.992
40.769
120.117
113.084
(117.624)
(107.599)
(46.861)
25.292
16.738
13.849
Receivables written-off
Recovery from receivables
written-off
90.777
62.992
40.769
Ending balance
Piutang
pembiayaan
konsumen
yang
direstrukturisasi pada tanggal 31 Desember 2012
adalah sebesar 0,0197% dari saldo piutang
pembiayaan konsumen - bruto (2011: 0,00013%,
2010: 0,0002%).
Berdasarkan
penelaahan
terhadap
piutang
pembiayaan konsumen pada akhir
tahun,
manajemen
berkeyakinan
bahwa
cadangan
kerugian penurunan nilai tersebut adalah cukup
untuk menutupi kemungkinan kerugian dari tidak
tertagihnya piutang pembiayaan konsumen.
33
6.
2011
2010
385.316
81.789
45.317
8.894
(55.869)
(81.789)
(6.334)
(8.894)
329.447
38.983
Cadangan kerugian
penurunan nilai
Neto
(1.767)
(197)
327.680
38.786
Net
2012
Tahun
2012
2013
2014
2015
2016 dan sesudahnya
2011
2010
174.270
135.638
68.781
6.627
19.704
18.113
7.500
-
385.316
45.317
Year
2012
2013
2014
2015
2016 and later
2010
Saldo awal
Penyisihan selama tahun berjalan
197
1.570
197
Beginning balance
Provision made during the year
Saldo akhir
1.767
197
Ending balance
34
7.
NET INVESTMENT
(continued)
IN
FINANCIAL
LEASES
10%
13%
12,5%
2010
12,5%
19%
13%
Car
Motorcycle
Heavy Equipment
Pada
saat
transaksi
sewa
pembiayaan
ditandatangani, penyewa pembiayaan memberikan
uang jaminan yang akan diperhitungkan dengan nilai
jual aset sewa pembiayaan pada saat transaksi
berakhir bila penyewa pembiayaan menggunakan
hak opsinya untuk membeli aset sewa pembiayaan
tersebut. Jika penyewa tidak menggunakan hak
opsinya, jaminan tersebut akan dikembalikan kepada
penyewa pembiayaan.
PIUTANG LAIN-LAIN
7.
2012
Pihak ketiga
Piutang asuransi
Piutang premi asuransi
Piutang penjualan
kendaraan jaminan
Piutang koperasi
Lain-lain
Dikurangi:
Cadangan kerugian penurunan nilai
Pihak berelasi
Lain-lain
OTHER RECEIVABLES
2011
2010
8.898
-
3.940
3.611
1.367
-
622
318
1.646
622
469
1.185
622
473
1.319
11.484
9.827
3.781
(1.195)
(1.970)
10.505
8.632
1.811
620
8.540
510
11.125
17.172
2.321
(979)
Third parties
Insurance receivables
Insurance premium receivable
Receivables from
sales of collateral vehicle
Receivables from koperasi
Others
Less:
Allowance for impairment losses
Related parties
Others
35
1.195
979
PERPAJAKAN
a.
b.
c.
2010
1.926
1.926
15.997
1.926
1.926
15.997
b.
2010
12.578
3.167
7.012
1.157
6.420
-
15.745
8.169
6.420
c.
2012
Tax expense
2011
2010
1.325
40.345
(2.669)
1.453
21.392
2.214
2.660
20.706
(223)
39.001
25.059
23.143
36
2011
Beban pajak
Kini - final
Kini - non final
Tangguhan (lihat Catatan 8d)
2011
2012
Ending balance
TAXATION
a.
1.970
Beginning balance
(Reversal)/provision
made during the year
Others
83
(212)
1.195
8.
2012
2.099
(775)
-
2010
1.970
(216)
-
Saldo akhir
Current - final
Current - non final
Deferred (refer to Note 8d)
PERPAJAKAN (lanjutan)
c.
c.
2011
155.549
38.887
(1.656)
Beban pajak
2010
90.832
22.708
93.458
23.365
(1.816)
(3.326)
2.714
444
Non-deductible expenses
1.325
(27)
1.453
-
2.660
-
25.059
23.143
Tax expense
39.001
2012
155.549
2010
90.832
93.458
Koreksi fiskal:
Beda temporer
Penyisihan kerugian
penurunan nilai
(216)
(775)
(129)
(545)
(461)
234
472
TAXATION (continued)
(2.936)
(1.196)
2.330
9.000
1.057
(5.744)
1.259
725
10.569
(8.859)
893
Permanent differences
1.888
10.858
(6.626)
(7.263)
(13.302)
Non-deductible expenses
Interest income subject
to final tax
(4.738)
161.380
3.595
85.568
(11.526)
82.825
Taxable income
40.345
21.392
20.706
(14)
(27.753)
(14.380)
(14.286)
12.578
7.012
6.420
6.626
7.263
13.302
Interest income
subject to final tax
1.325
1.453
2.660
(1.325)
(1.453)
(2.660)
37
1.776
Tax expense
Less:
Prepaid taxes
Article 23
Article 25
PERPAJAKAN (lanjutan)
c.
d.
8.
TAXATION (continued)
c.
1 Januari/
January 2012
Cadangan kerugian
penurunan nilai
Selisih antara nilai buku
aset tetap komersial
dan fiskal
Penyisihan imbalan
kerja karyawan
Penyisihan bonus
Dikreditkan/
(dibebankan)
ke laporan
laba rugi
komprehensif/
Credited
(charged) to
Statement of
Comprehensive
income
Penyesuaian/
Adjustment
31 Desember/
December 2012
299
(54)
46
(136)
27
245
(63)
1.056
500
582
2.250
1.638
2.750
1.901
2.642
27
4.570
1 Januari/
January 2011
Cadangan kerugian
penurunan nilai
Selisih antara nilai buku
aset tetap komersial
dan fiskal
Dikreditkan/
(dibebankan)
ke laporan
laba rugi
komprehensif/
Credited
(charged) to
Statement of
Comprehensive
income
Penyesuaian/
Adjustment
31 Desember/
December 2011
493
(194)
299
161
(115)
46
734
(734)
792
1.935
264
(1.435)
1.056
500
4.115
(2.214)
1.901
38
Allowance for
impairment losses
Difference in net book value
of fixed assets between
commercial and fiscal
Provision for
employee benefits
Provision for bonus
Allowance for
impairment losses
Difference in net book value
of fixed assets between
commercial and fiscal
Amortization of
bond issuance costs
Provision for
employee benefits
Provision for bonus
PERPAJAKAN (lanjutan)
d.
Aset/(liabilitas)
(lanjutan)
pajak
8.
tangguhan -
1 Januari/
January 2010
Cadangan kerugian
penurunan nilai
Selisih antara nilai buku
aset tetap komersial
dan fiskal
Amortisasi beban
emisi obligasi
Penyisihan imbalan
kerja karyawan
Penyisihan bonus
e.
TAXATION (continued)
d. Deferred tax
(continued)
neto
Dikreditkan/
(dibebankan)
ke laporan
laba rugi
komprehensif/
Credited
(charged) to
Statement of
Comprehensive
income
Penyesuaian/
Adjustment
assets/(liabilities)
(32)
493
103
58
161
1.033
(299)
734
477
1.754
315
181
792
1.935
3.892
223
4.115
e.
net
31 Desember/
December 2010
525
Allowance for
impairment losses
Difference in net book value
of fixed assets between
commercial and fiscal
Amortization of
bond issuance costs
Provision for
employee benefits
Provision for bonus
39
PERPAJAKAN (lanjutan)
e.
TAXATION (continued)
e. Tax Assessment letter (continued)
40
PERPAJAKAN (lanjutan)
e.
TAXATION (continued)
e. Tax Assessment letter (continued)
41
PERPAJAKAN (lanjutan)
e.
f.
g.
TAXATION (continued)
e. Tax Assessment letter (continued)
Administrasi
f. Administration
2010
Pada tanggal 16 Desember 2011, Perseroan
melaporkan pembetulan Surat Pemberitahuan
Tahunan untuk pajak penghasilan badan tahun
fiskal 2010 sesuai dengan surat dari Kantor
Pelayanan Pajak Wajib Pajak Besar I
No. S-8221/WPJ.19/KP.01/2010
tanggal
4 Oktober 2011. Berkaitan dengan pembetulan
SPT
ini,
Perseroan
telah
melakukan
pembayaran
kekurangan
pajak
sebesar
Rp1.476 pada tanggal 16 Desember 2011.
2010
On 16 December 2011, the Company filed a
revision of its annual corporate income tax return
for fiscal year 2010 in accordance with a letter from
the Tax Office Wajib Pajak Besar I
No.
S-8221/WPJ.19/KP.01/2010
dated
4 October 2011. With regard to this revision, the
Company has paid a tax underpayment amounting
to Rp1,476 on 16 December 2011.
2008
Pada tanggal 29 Desember 2011, Perseroan
melaporkan pembetulan Surat Pemberitahuan
Tahunan untuk pajak penghasilan badan tahun
fiskal 2008 sesuai dengan surat dari kantor
pajak No. S-8222/WPJ.19/KP.01/2010 tanggal
4 Oktober 2011. Berkaitan dengan pembetulan
SPT
ini,
Perseroan
telah
melakukan
pembayaran kekurangan pajak
sebesar
Rp3.622 pada tanggal 16 Desember 2011.
2008
On 29 December 2011, the Company filed a
revision of annual corporate income tax return for
fiscal year 2008 in accordance with a letter from
the Tax Office No. S-8222/WPJ.19/KP.01/2010
dated 4 October 2011. With regard to this revision,
the Company has paid the tax underpayment
amounting to Rp3,622 on 16 December 2011.
42
PERPAJAKAN (lanjutan)
g.
9.
TAXATION (continued)
2008 (lanjutan)
Perseroan juga diharuskan membayar bunga
atas kekurangan pajak di atas sebesar masingmasing Rp2.318 dan Rp236 untuk tahun fiskal
2008 dan 2010 berdasarkan surat tagihan pajak
yang diterima Perseroan pada bulan Februari
2012.
2008 (continued)
The Company is also required to pay the interest
on this tax underpayment amounting to Rp2,318
and Rp236 for fiscal years 2008 and 2010,
respectively, based on tax collection letters
received by the Company in February 2012.
ASET TETAP
9.
FIXED ASSETS
2012
1 Januari/
1 January
Aset tetap
Kepemilikan langsung
Harga perolehan
Tanah
Bangunan
Kendaraan
Perabotan dan peralatan kantor
Renovasi bangunan sewa
Bangunan dalam
pengerjaan
Akumulasi penyusutan
Bangunan
Kendaraan
Perabot dan peralatan kantor
Renovasi bangunan sewa
Penambahan/
Additions
92
2.070
1.450
31.210
7.793
3.098
1.400
5.468
929
3.037
42.615
13.932
(1.445)
(733)
(17.179)
(2.344)
(115)
(258)
(4.487)
(1.835)
(21.701)
(6.695)
(Pengurangan)/
(Deductions)
Pemindahan/
Transfer
(970)
(1.989)
-
3.190
3.470
480
34.689
8.722
3.037
(2.959)
53.588
687
1.982
-
(1.560)
(304)
(19.684)
(4.179)
2.669
(25.727)
20.914
31 Desember/
31 December
27.861
43
Fixed assets
Direct ownership
Cost
Land
Buildings
Vehicles
Furniture and office equipment
Leasehold improvement
Construction in
progress building
Accumulated depreciation
Buildings
Vehicles
Furniture and office equipment
Leasehold improvement
9.
2011
1 Januari/
1 January
Aset tetap
Kepemilikan langsung
Harga perolehan
Tanah
Bangunan
Kendaraan
Perabotan dan
peralatan kantor
Renovasi bangunan sewa
Bangunan dalam pengerjaan
Akumulasi penyusutan
Bangunan
Kendaraan
Perabot dan
peralatan kantor
Renovasi bangunan sewa
Penambahan/
Additions
(Pengurangan)/
(Deductions)
Pemindahan/
Transfer
31 Desember/
31 December
92
2.070
1.789
(339)
92
2.070
1.450
23.756
3.669
7.509
3.786
(55)
-
338
31.210
7.793
232
106
31.608
11.401
(1.330)
(545)
(338)
(394)
42.615
(115)
(352)
164
(1.445)
(733)
(13.392)
(869)
(3.842)
(1.475)
55
-
(17.179)
(2.344)
(16.136)
(5.784)
219
(21.701)
15.472
20.914
Fixed assets
Direct ownership
Cost
Land
Buildings
Vehicles
Furniture and
office equipment
Leasehold improvement
Construction in progress
building
Accumulated depreciation
Buildings
Vehicles
Furniture and
office equipment
Leasehold improvement
2010
1 Januari/
1 January
Aset tetap
Kepemilikan langsung
Harga perolehan
Tanah
Bangunan
Kendaraan
Perabotan dan peralatan kantor
Renovasi bangunan sewa
Bangunan dalam pengerjaan
Akumulasi penyusutan
Bangunan
Kendaraan
Perabot dan peralatan kantor
Renovasi bangunan sewa
Penambahan/
Additions
(Pengurangan)/
(Deductions)
92
1.980
1.789
90
-
18.051
1.714
6.076
1.584
Pemindahan/
Transfer
31 Desember/
31 December
(371)
371
92
2.070
1.789
23.756
3.669
232
232
23.626
7.982
31.608
(1.217)
(187)
(10.673)
(114)
(113)
(358)
(2.799)
(675)
(12.191)
(3.945)
80
(80)
-
11.435
(1.330)
(545)
(13.392)
(869)
Accumulated depreciation
Buildings
Vehicles
Furniture and office equipment
Leasehold improvement
(16.136)
15.472
Fixed assets
Direct ownership
Cost
Land
Buildings
Vehicles
Furniture and
office equipment
Leasehold improvement
Construction in progress
building
31 Desember/December 2012
Estimasi tahun
penyelesaian/
Estimated year
of completion
Jumlah/
Amount
Renovasi dalam penyelesaian
untuk pembukaan jaringan
usaha baru
3.037
2013
3.037
44
Persentase
penyelesaian/
Percentage of
completion
75% - 95%
Renovation in progress
for new business networks
2012
Hasil pelepasan aset tetap
Nilai buku aset tetap
Laba atas pelepasan aset tetap
2011
2010
510
(283)
218
(175)
227
43
Pihak ketiga
Sewa dibayar dimuka
Setoran dalam perjalanan
Perbaikan dan pemeliharaan
dibayar dimuka
Asuransi dibayar di muka
Piutang karyawan
Piutang Bunga
Lain-lain
2011
2010
6.147
6.256
10.045
2.754
8.713
1.157
Third parties
Prepaid rent
Deposit in transit
476
3.292
256
175
3.806
330
116
223
1.271
133
1.016
272
14
2.549
20.408
14.739
13.854
45
2012
Pihak berelasi
Sewa dibayar dimuka
2011
2010
417
388
339
20.825
15.127
14.193
Related parties
Prepaid rent
Pihak ketiga
Utang kendaraan
Utang asuransi
2011
249.456
42.808
87.744
26.789
14.958
24.036
292.264
114.533
38.994
Pihak berelasi
PT Bank Mandiri (Persero) Tbk.
PT Tunas Ridean Tbk.
Third parties
Vehicle payables
Insurance payables
Pihak ketiga
Titipan konsumen
Liabilitas pajak
Pasal 21
Pasal 23
PPN keluaran
Lain-lain
2010
2011
2010
9.843
5.152
2.856
4.777
1.107
15
4.218
4.052
675
22
6.285
3.107
441
5.274
19.960
16.186
11.678
46.310
240
21.748
5.306
15.758
240
46.550
27.054
15.998
66.510
43.240
27.676
Third parties
Customer deposits
Tax liabilities
Article 21
Article 23
VAT out
Others
Related parties
PT Bank Mandiri (Persero) Tbk.
PT Tunas Ridean Tbk.
46
2012
2011
Pihak ketiga
Bunga yang masih harus dibayar
Gaji dan tunjangan
Promosi
Telepon
Perbaikan dan pemeliharaan
Lain-lain
2010
18.325
11.955
2.276
1.025
470
4.237
24.624
3.861
3.418
585
314
2.732
13.300
8.947
3.200
798
136
2.277
38.288
35.534
28.658
Third parties
Accrued interest
Salaries and allowances
Promotion
Telephone
Repairs and maintenance
Others
Revolving
Non revolving
Biaya provisi
yang belum diamortisasi
2011
2010
843.865
1.860.271
467.316
1.319.118
488.611
474.848
2.704.136
1.786.434
963.459
(14.136)
(10.597)
2.690.000
2012
2011
(3.328)
1.775.837
Revolving
Non revolving
960.131
Jumlah pinjaman/
Loan amount
2010
2012
2011
2012
2011
2010
Revolving
Rupiah
Pihak ketiga/ Third parties
PT Bank Danamon
Indonesia Tbk.
-
50.000
50.000
100.000
150.000
150.000
150.000
25.000
75.000
Mei/
May 2011
Juni/
June 2013
Juni/
125.000
June 2013
Agustus/
26.667
August 2013
November/
36.944 November 2013
Februari
February 2014
Juli/
July 2014
Juli/
July 2014
Mei /
May 2011
Juni/
June 2013
Agustus/
August 2013
November/
November 2013
-
50.000
50.000
30.000
30.000
30.000
6.666
16.667
38.000
38.000
38.000
11.611
24.278
22.500
22.500
8.750
16.250
15.000
15.000
7.917
12.916
13.500
13.500
7.125
11.625
30.000
30.000
30.000
30.000
Juni/
June 2013
Agustus/
August 2013
November/
November 2013
Februari/
February 2014
Juli/
July 2014
Juli/
July 2014
70.000
70.000
70.000
150.000
November/
November 2013
40.000
50.000
50.000
20.000
20.000
50.000
Maret/
March 2013
Januari/
Oktober/
January 2012
October 2011
November/
November/
November 2012 November 2011
-
PT Bank Chinatrust
Indonesia
47
Desember/
December 2011
Maret/
March 2012
-
Desember/
December 2011
-
2012
2011
Jumlah pinjaman/
Loan amount
2010
2012
2011
2012
2011
2010
5.000
5.000
195.000
300.000
15.000
Mei/
May2013
100.000
5.000
Maret/
March 2013
969.000
629.000
468.000
87.069
211.736
438.611
4.174
4.174
2.322
4.053
4.565
4.565
1.296
4.304
2.250
2.250
1.976
1.054
1.054
573
979
789
789
175
789
65.599
65.599
38.890
65.599
4.223
4.223
1.681
4.223
2.114
2.114
2.114
478
478
276
478
242
242
116
242
714
714
201
714
219
219
219
17.980
11.875
3.646
1.121
314.310
820
39
Januari/
January 2012
Mei/
May 2012
557
358
7.246
1.004
12.576
8.623
5.499
2.332
3.305
2.321
13.024
7.240
11.139
7.302
2.848
1.920
724
430
3.069
931
2.496
2.046
8.287
6.870
1.654
1.343
1.174
884
4.913
4.094
17.244
14.631
4.101
3.599
27.227
24.298
8.878
7.925
685
613
48
Oktober/
October 2014
Oktober/
October 2013
September/
September 2012
Desember/
December 2014
Desember/
December 2013
Desember/
December 2014
Desember/
December 2013
Desember/
December 2012
Desember/
December 2014
Desember/
December 2014
Desember/
December 2013
Desember/
December 2012
Januari/
January 2015
Januari/
January 2014
Januari/
January 2013
Februari/
February 2015
Februari/
February 2013
Maret/
March 2015
Maret/
March 2014
Maret
March 2015
Maret/
March 2014
April/
April 2014
April/
April 2015
April/
April 2014
April/
April 2013
Mei/
May 2015
Juni/
June 2015
Juni/
June 2015
Juni/
June 2014
Juni/
June 2015
Juli/
July 2015
Juli/
July 2015
Agustus/
August 2015
Agustus/
August 2015
Agustus/
August 2015
November/
November 2014
November/
November 2013
November/
November 2012
Desember/
December 2014
Desember/
December 2013
Desember/
December 2014
Desember/
December 2013
Desember/
December 2012
Desember/
December 2014
Desember/
December 2014
Desember/
December 2013
Desember/
December 2012
November/
November 2012
-
2012
2011
Jumlah pinjaman/
Loan amount
2010
2012
2011
2012
2011
2010
20.967
13.360
12.368
16.256
15.055
24.774
23.363
20.262
18.700
3.848
3.564
6.937
6.594
10.007
9.761
51.635
50.081
25.000
25.000
50.000
9.218
17.520
25.000
25.000
9.218
17.520
25.000
25.000
9.944
18.175
25.000
25.000
9.944
18.175
25.000
25.000
9.944
18.175
25.000
25.000
9.944
18.175
25.000
25.000
9.944
18.175
15.000
15.000
5.966
10.905
12.000
12.000
5.800
9.649
14.500
14.500
8.217
12.748
11.500
11.500
7.142
10.673
10.000
7.529
10.000
8.271
8.500
7.031
11.000
10.467
11.000
10.463
3.000
2.768
4.000
3.691
6.000
5.707
6.000
5.033
1.000
923
70.000
66.585
28.000
27.320
6.000
5.769
8.000
7.692
4.600
4.423
22.500
21.953
September/
- September 2015
September/
- September 2015
September/
- September 2015
Oktober/
October 2015
Oktober/
October 2015
Oktober/
October 2015
Oktober/
October 2015
November/
- November 2015
November/
- November 2015
6.500
5.978
7.000
6.830
3.300
3.300
10.800
10.800
64.000
64.000
4.000
4.000
6.000
6.000
49
Desember/
50.000 December 2013
Desember/
- December 2013
Januari/
January 2014
Januari/
January 2014
Januari/
January 2014
Januari
January 2014
Januari/
January 2014
Januari/
January 2014
April /
April 2014
Juli/
July 2014
September/
- September 2014
Februari/
- February 2015
Mei/
May 2015
Mei/
May 2015
Oktober/
October 2015
Oktober/
October 2015
Oktober/
October 2014
Oktober/
October 2014
Oktober/
October 2015
Oktober/
October 2013
Oktober/
October 2014
Oktober/
October 2015
November/
- November 2015
November/
- November 2014
November/
- November 2014
November/
- November 2014
November/
- November 2015
November/
- November 2013
November/
- November 2015
Desember/
- December 2013
Desember/
- December 2014
Desember/
- December 2015
Desember/
- December 2013
Desember/
- December 2014
Desember/
Desember/
December 2013 December 2013
Desember/
December 2013
Januari/
January 2014
Januari/
January 2014
Januari/
January 2014
Januari/
January 2014
Januari/
January 2014
Januari/
January 2014
April /
April 2014
Juli/
July 2014
September/
September 2014
-
2012
2011
Jumlah pinjaman/
Loan amount
2010
2012
2011
2012
2011
2010
Jumlah/Total revolving
17.300
17.300
4.900
4.900
4.096
Desember/
December 2015
Desember/
December 2015
Maret/
March 2014
April/
April 2013
50.000
25.000
1.030.745
628.731
50.000
756.796
255.580
50.000
1.999.745
1.257.731
518.000
843.865
467.316
488.611
55.000
55.000
5.000
Maret/
March 2013
35.800
994
Cerukan/Overdraft
PT Bank Central Asia Tbk.
Maret/
March 2012
Non revolving
Rupiah
Pihak ketiga/Third parties
PT Bank Central Asia Tbk..
-
109.660
109.660
30.461
100.000
100.000
27.778
50.000
50.000
1.389
18.056
50.000
2.778
50.000
100.000
2.778
38.888
35.000
35.000
3.889
14.583
100.000
100.000
100.000
13.889
47.222
80.556
30.000
30.000
30.000
6.667
16.667
26.667
30.000
30.000
30.000
7.500
17.500
27.500
40.000
40.000
40.000
11.111
24.444
37.778
25.000
25.000
11.111
19.444
40.000
40.000
18.889
32.222
25.000
25.000
11.806
20.139
50.000
50.000
23.611
40.278
30.000
30.000
15.000
25.000
40.000
40.000
20.000
33.333
20.000
20.000
10.000
16.667
20.000
20.000
10.000
16.666
64.000
53.333
30.000
25.000
25.000
21.528
20.000
17.222
31.000
26.694
50.000
44.444
15.000
13.750
15.000
14.167
300.000
Mei/
May 2013
Agustus/
August 2013
September/
September 2013
Oktober/
October 2013
April/
April 2014
Mei/
May 2014
Mei/
May 2014
Mei/
May 2014
Juni/
June 2014
Juni/
June 2014
Juni/
June 2014
Juni/
June 2014
Juni/
June 2015
Juni/
June 2015
Juli/
July 2015
Juli/
July 2015
Juli/
July 2015
Agustus/
August 2015
September/
September 2015
Oktober/
October 2015
Desember/
December 2015
50.000
50.000
10.000
27.143
50.000
50.000
18.056
34.722
50.000
50.000
19.444
36.111
Januari/
January 2011
Oktober/
Oktober /
October 2011
October 2011
Oktober/
Oktober/
October 2011
October 2011
Januari/
Januari/
January 2012
January 2012
February/
February 2012
Februari/
Februari/
February 2012 February 2012
Maret/
Maret/
March 2012
March 2012
Mei/
Mei/
May 2013
May 2013
Agustus/
Agustus/
August 2013
August 2013
September/
September/
September 2013 September 2013
Oktober/
Oktober/
October 2013
October 2013
April/
April 2014
Mei/
May 2014
Mei/
May 2014
Mei/
May 2014
Juni/
June 2014
Juni/
June 2014
Juni/
June 2014
Juni/
June 2014
-
Juli/
July 2012
Januari/
January 2013
Februari/
February 2013
Juli/
July 2012
Januari/
January 2013
Februari/
February 2013
50
2012
2011
Jumlah pinjaman/
Loan amount
2010
2012
2011
2010
50.000
50.000
15.278
31.944
2012
Desember/
48.611 December 2013
Desember/
25.000 December 2013
Desember/
- December 2013
25.000
25.000
25.000
8.333
16.667
75.000
75.000
26.471
52.941
100.000
100.000
38.889
72.222
50.000
50.000
19.444
36.111
2011
2010
Desember/
Desember/
December 2013 December 2013
Desember/
Desember/
December 2013 December 2013
Februari/
February 2014
-
75.000
75.000
31.250
56.250
25.000
25.000
10.417
18.750
25.000
25.000
10.417
18.750
50.000
50.000
22.222
38.889
75.000
75.000
33.333
58.333
25.000
25.000
13.889
22.222
20.000
20.000
11.111
17.778
55.000
55.000
30.556
48.889
50.000
50.000
30.556
47.222
150.000
150.000
95.833
145.833
97.000
70.056
30.000
22.500
20.000
15.555
53.000
42.694
17.000
2.833
15.000
3.750
20.000
5.000
48.000
20.000
20.000
10.000
31.500
21.000
15.000
11.250
9.000
6.750
10.000
7.500
12.000
10.000
12.000
10.000
10.500
9.625
38.600
32.167
21.000
18.375
13.000
11.375
13.000
11.375
16.000
14.667
50.000
45.833
60.000
55.000
60.000
56.667
28.400
26.822
19.000
18.472
27.000
27.000
51
Februari/
February 2014
Februari/
February 2014
Maret/
March 2014
Maret/
March 2014
Maret/
March 2014
April/
April 2014
April/
April 2014
Agustus/
August 2014
Agustus/
August 2014
Agustus/
August 2014
Oktober/
October 2014
November/
November 2014
Februari/
February 2015
Maret/
March 2015
April/
April 2015
Mei/
May 2015
Februari/
February 2013
Maret/
March 2013
Maret/
March 2013
Mei/
May 2013
Juni/
June 2013
Agustus/
August 2013
September
September 2013
September/
September 2013
September/
September 2013
Oktober/
October 2013
Oktober/
October 2013
November/
November 2013
Agustus/
August 2014
September/
September 2014
September/
September 2014
September/
September 2014
Oktober/
October 2014
September/
September 2015
September/
September 2015
Oktober/
October 2015
Oktober/
October 2015
November/
November 2015
Desember/
December 2015
Februari/
February 2014
Februari/
February 2014
Maret/
March 2014
Maret/
March 2014
Maret/
March 2014
April/
April 2014
April/
April 2014
Agustus/
August 2014
Agustus/
August 2014
Agustus/
August 2014
Oktober/
October 2014
November/
November 2014
2012
2011
Jumlah pinjaman/
Loan amount
2010
2012
2011
2012
2011
2010
45.000
45.000
70.000
70.000
11.500
11.500
20.000
20.000
107.500
50.000
50.000
25.000
41.667
30.000
30.000
15.833
25.833
20.000
20.000
10.556
17.224
10.000
10.000
6.667
10.000
40.000
40.000
28.889
3.020.000
1.994.660
855.460
1.593.432
1.145.441
474.848
25.000
25.000
11.376
19.465
25.000
25.000
11.376
19.465
25.000
25.000
12.083
20.101
Juni/
June 2014
Juli/
July 2014
Juli/
July 2014
Desember/
December 2014
Desember/
December 2014
Maret /
March 2014
Maret /
March 2014
April/
April 2014
April/
April 2014
Mei/
May 2014
November/
November 2014
Desember/
December 2014
Maret /
March 2014
Maret /
March 2014
April/
April 2014
April/
April 2014
Mei/
May 2014
November/
November 2014
Desember/
December 2014
April/
April 2015
25.000
25.000
12.083
20.101
25.000
25.000
12.783
20.733
50.000
50.000
33.724
48.812
5.000
5.000
3.504
5.000
45.000
22.000
18.221
23.000
19.605
35.000
32.439
5.000
5.000
20.000
20.000
30.000
Mei/
May 2015
Juni/
June 2015
September/
September 2015
Desember/
December 2015
Desember/
December 2015
Maret/
March 2013
20.000
20.000
12.941
20.000
Oktober/
October 2014
80.000
20.000
14.667
20.000
15.172
20.000
15.714
Jumlah/Total non-revolving
5.000
3.929
15.000
12.222
200.000
615.000
325.000
266.839
173.677
3.635.000
2.319.660
855.460
1.860.271
1.319.118
474.848
5.689.745
3.632.391
1.378.460
2.704.136
1.786.434
963.459
52
Oktober/
October 2014
Oktober/
October 2014
Oktober/
October 2014
Oktober/
October 2014
Oktober/
October 2014
Mei/
May 2013
Oktober/
October 2014
November/
November 2014
-
2011
2010
1.480.741
858.234
360.161
5.000
599.278
839.709
689.699
257.026
-
234.133
130.048
-
2.704.136
1.786.434
963.459
Year
2011
2012
2013
2014
2015
2016 and there after
53
2012
Obligasi V
Obligasi VI
Medium Term Note I
Medium Term Note II
Medium Term Note III
Dikurangi:
Beban emisi yang belum diamortisasi:
Saldo awal
Penambahan
Amortisasi (lihat Catatan 20)
Jumlah
2011
552.000
200.000
175.000
600.000
350.000
-
225.000
250.000
350.000
-
752.000
1.125.000
825.000
2.589
1.448
(1.837)
1.377
3.348
(2.136)
1.605
1.449
(1.677 )
2.200
2.589
1.377
749.800
1.122.411
823.623
2010
Bonds V
Bonds VI
Medium-term Note I
Medium-term Note II
Medium-term Note III
Less:
Unamortized issuance costs:
Beginning balance
Additions
Amortization (refer to Note 20)
Total
2010
52.000
350.000
350.000
573.000
52.000
350.000
150.000
300.000
525.000
-
752.000
1.125.000
825.000
a. Utang obligasi
a.
Year
2011
2012
2013
2014
2015 and there after
Bonds payable
Obligasi VI
Bonds VI
Obligasi/
Bonds
Nilai nominal/
Nominal value
Tingkat bunga
tetap per tahun/
Fixed interest
rate per annum
Seri/Series A
48.000
8,60%
Seri/Series B
52.000
9,60%
Seri/Series C
350.000
10,00%
Seri/Series D
150.000
10,70%
54
Jatuh tempo/
Due date
23 Mei/
May 2012
19 Mei/
May 2013
19 Mei/
May 2014
19 Mei /
May 2015
YANG
DITERBITKAN
a.
Obligasi V
Bonds V
Obligasi/
Bonds
Nilai nominal/
Nominal value
Tingkat bunga
tetap per tahun/
Fixed interest
rate per annum
Seri/Series A
350.000
10,00%
Seri/Series B
25.000
10,50%
Seri/Series C
50.000
11,00%
Seri/Series D
175.000
11,25%
Jatuh tempo/
Due date
27 Februari/
February 2009
20 Februari/
February 2010
20 Februari/
February 2011
20 Februari/
February 2012
55
YANG
DITERBITKAN
b.
a.
Pada
tanggal
31
Desember
2012,
2011 dan 2010, Perseroan tidak menempatkan
kas pada rekening penampungan dikarenakan
jaminan yang ada cukup untuk menutupi utang
obligasi.
b.
56
YANG
DITERBITKAN
b.
Berdasarkan
hasil
pemeringkatan
dari
PT Pemeringkat Efek Indonesia dengan surat
No.
255/PEF-DIR/II/2011
tanggal
25 Februari 2011, peringkat MTN II adalah
idA+(Single A Plus).
Berdasarkan
hasil
pemeringkatan
dari
PT Pemeringkat
Efek
Indonesia
dengan
surat
No.257/PEF-Dir/II/2011
tanggal
25 Februari 2011, peringkat MTN I adalah idA+
(Single A Plus).
57
2012
Nilai kini liabilitas
Kerugian aktuarial yang belum diakui
Biaya jasa lalu yang belum diakui
2011
2010
12.767
(5.917)
(296)
7.117
(2.573)
(320)
6.554
4.224
2012
3.167
5.406
Present value of obligations
(1.895)
Unrecognized actuarial losses
(344) Unrecognized past service costs
2011
2010
2.108
651
1.279
407
952
386
25
77
25
58
25
47
2.861
1.769
1.410
313
242
37
Termination
3.174
2.011
1.447
Total
2011
2010
4.224
3.174
(844)
3.167
2.012
(955)
1.908
1.447
(188)
Saldo akhir
6.554
4.224
3.167
58
IMBALAN
KERJA
KARYAWAN
Tingkat diskonto
Tingkat kenaikan gaji
Tingkat kematian
Tingkat cacat
Tingkat pengunduran diri
Tingkat pensiun
2012
2011
2010
Discount rate
Salary increment rate
Rate of mortality
Rate of disability
Rate of resignations
Rate of retirements
(304)
(305)
357
356
59
Pemegang saham
PT Bank Mandiri (Persero) Tbk.
PT Tunas Ridean Tbk.
Jumlah
saham/
Number of
shares
Nilai/
Value
1.275.000.000
1.225.000.000
127.500
122.500
51,00
49,00
2.500.000.000
250.000
100,00
Shareholders
PT Bank Mandiri (Persero) Tbk.
PT Tunas Ridean Tbk.
60
19. PENDAPATAN
19. REVENUE
a. Pembiayaan konsumen
a. Consumer financing
2012
Pihak ketiga
Realisasi pendapatan
pembiayaan konsumen
Amortisasi biaya transaksi dan
yield enhancing income
Pendapatan yang masih
harus diterima dari piutang
yang mengalami penurunan nilai
Pendapatan dari pembiayaan
bersama without recourse
2011
482.657
(60.768)
(50.198)
2.804
2.815
1.567
208.833
106.437
50.194
637.223
541.711
342.155
599
1.435
309
637.822
543.146
342.464
b. Sewa Pembiayaan
2011
Related parties
Realized consumer
financing income
2010
16.441
2.798
73
16.514
2.798
c. Bunga
c.
2012
Pihak berelasi
Deposito berjangka
dan rekening koran
Accrued income
on impaired asset
Income from without
recourse joint financing
b. Financial Lease
2012
Pihak ketiga
Deposito berjangka
dan rekening koran
Third parties
Realized consumer
305.469
financing income
Amortization of transaction cost
(15.075) and yield enhancing income
486.354
Pihak berelasi
Realisasi pendapatan
pembiayaan konsumen
Pihak ketiga
Realisasi pendapatan
pembiayaan konsumen
Amortisasi biaya transaksi dan
yield enhancing income
2010
Interest
2011
2.163
2010
3.035
9.570
Third parties
Time deposits
and current accounts
Related parties
Time deposits
and current accounts
4.463
4.228
3.732
6.626
7.263
13.302
Third parties
Realized consumer
financing income
Amortization of transaction cost
and yield enhancing income
61
d. Lain-lain - neto
d. Others - net
2012
Diskon asuransi
Pendapatan penalti
Pendapatan penagihan
Keuntungan
penjualan aktiva tetap
Lain-lain
2011
127.632
28.989
18.719
86.797
21.064
9.831
39.183
20.435
8.216
226
4.541
43
7.036
6.794
180.107
124.771
74.628
Pihak berelasi
Bunga pinjaman bank
2010
146.657
133.089
66.017
22.642
60.459
65.766
57.572
65.379
31.345
20.883
11.986
3.062
310
1.527
462
1.051
1.084
169
972
705
122
252.940
270.717
167.602
59.964
28.063
9.942
312.904
298.780
177.544
Third parties
Interest on bank loans
Securities issued interest:
Medium-Term Notes
Bonds payable
Administration and
bank provisions
Amortization of securities
issuance cost:
Medium-Term Notes
Bonds payable
Others
Related parties
Interest on bank loans
2012
Pihak ketiga
Gaji dan tunjangan
Imbalan pasca kerja karyawan
Biaya pesangon
Insurance discount
Penalty income
Collection income
Gains on
sales of fixed asset
Others
2012
Pihak ketiga
Bunga pinjaman bank
Bunga surat berharga yang diterbitkan
Medium-Term Notes
Utang obligasi
2010
2011
2010
126.517
2.330
844
88.311
1.057
955
67.221
1.259
188
129.691
90.323
68.668
62
Third parties
Salaries and allowances
Post employment benefits
Termination
21. SALARIES
(continued)
2012
Pihak berelasi
Gaji dan tunjangan
Tantiem
2011
EXPENSES
2010
6.465
1.236
5.889
995
8.877
7.701
6.884
138.568
98.024
75.552
Related parties
Salaries and allowances
Tantiem
BENEFITS
7.949
928
Biaya penagihan
Sewa
Komunikasi
AND
2011
2010
49.027
14.827
7.904
25.336
13.747
7.257
11.239
8.228
611
6.695
6.181
4.866
3.867
3.943
3.394
2.968
1.799
1.963
1.359
3.784
5.784
4.124
3.729
2.480
3.350
2.985
2.422
1.433
1.714
1.204
2.271
3.945
2.989
1.950
1.285
546
1.453
1.799
1.018
732
676
1.170
112.577
77.836
37.641
Collection fee
Rent
Communications
Depreciation of
fixed assets (Note 9)
Travelling
Security
Third parties service
Stationaries and printings
Repairs and maintenance
Utilities
Professional fees
Corporate entertainment
Recruitment and training
Others
63
OF
Disajikan
sebelumnya/
Previously
reported
Aset:
Piutang pembiayaan
konsumen - neto
Ekuitas:
Saldo laba - belum ditentukan
penggunanya
Penyesuaian
penerapan awal/
Initial
implementation
adjustments
1.404.045
(11.322)
71.941
(11.322)
60.619
Equity:
Retained earnings
unappropiated
1.392.723
Asset:
Consumer financing
receivable - net
Disesuaikan
kembali/
As adjusted
2011
116.548
2010
65.773
70.315
2.500.000
2.500.000
2.500.000
47
26
28
64
Pemegang
saham
mayoritas/Controlling
shareholder
Pemegang saham minoritas/Minority shareholder
Dimiliki sebagian besar oleh PT Bank Mandiri
(Persero) Tbk./
Majority owned by PT Bank Mandiri (Persero) Tbk.
Dimiliki sebagian besar oleh PT Bank Mandiri
(Persero) Tbk./
Majority owned by PT Bank Mandiri (Persero) Tbk.
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik daerah/Regional state-owned
company
Badan usaha milik daerah/Regional state-owned
company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Badan usaha milik negara/State-owned company
Personil manajemen kunci Group Bank Mandiri/
Key management personnel of Bank Mandiri Group
Key
a. Aset
a.
2012
Assets
2011
2010
49.258
148.849
4.215
2.594
669
100
30
220
49.002
28
21
1.001
54.293
201.694
65
195
-
6.865
DENGAN
PIHAK
25. BALANCES
AND
TRANSACTIONS
RELATED PARTIES (continued)
a. Aset (lanjutan)
a.
2012
Deposito berjangka
PT Bank Sinar Harapan Bali
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
WITH
Assets (continued)
2011
2010
50.000
Time deposit
PT Bank Sinar Harapan Bali
PT Bank Pembangunan Daerah
19.000
Jawa Barat dan Banten Tbk.
50.000
19.000
5.097
100
-
5.290
23
505
12
33
8
5
3.630
29
1.009
18
59
5.197
5.876
4.745
Piutang lain-lain
(lihat Catatan 7)
PT Tunas Ridean Tbk.
620
8.540
510
Other receivables
(refer to Note 7)
PT Tunas Ridean Tbk.
417
388
339
110.527
216.498
31.459
2,52%
6,16%
1,39%
Jumlah aset
kepada pihak berelasi
Persentase terhadap total aset
b. Liabilitas
b.
2012
Liabilities
2011
2010
46.310
240
21.748
5.306
15.758
240
46.550
27.054
15.998
317.782
192.194
85.690
153.677
439.014
169.890
50.000
74.645
20.000
1.023.635
429.257
50.000
66
Other payables
(refer to Note 12)
PT Bank Mandiri
(Persero) Tbk.
PT Tunas Ridean Tbk.
DENGAN
PIHAK
25. BALANCES
AND
TRANSACTIONS
RELATED PARTIES (continued)
b. Liabilitas (lanjutan)
b.
2012
34.000
15.000
3.000
15.000
-
3.000
3.000
2.000
155.000
108.000
1.225.185
564.311
65.998
31,75%
18,18%
3,49%
2010
90.000
Liabilities (continued)
2011
98.000
c.
2012
Revenue
2011
2010
Pembiayaan konsumen
(lihat Catatan 19a)
Securities issued
PT Jamsostek
PT Dana Pensiun
Bank Mandiri (persero) Tbk.
PT Asuransi
Kesehatan Indonesia
PT Jasindo
PT Asuransi Jasa
Raharja Putra
PT Tambang Batubara
Bukit Asam
PT Reasuransi International
Indonesia
Pendapatan
WITH
599
-
1.287
113
8
16
5
6
259
34
7
9
599
1.435
309
3.360
803
480
562
2.328
476
3.658
54
4
31
-
70
-
584
Consumer financing
(refer to Note 19a)
Groups key
management personnel
PT Kertas Letjes
PT Nindya Karya
PT Adikarya
PT Indra karya
Perum PPD
Interest (refer to Note 19c)
PT Bank Sinar Harapan Bali
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
PT Bank Mandiri (Persero) Tbk.
PT Bank Negara Indonesia
(Persero) Tbk.
PT Bank DKI
PT Bank Rakyat Indonesia
(Persero) Tbk.
PT Bank Tabungan Negara
(Persero) Tbk.
4.463
4.228
3.732
5.062
5.663
4.041
0,60%
0,84%
0,94%
Pendapatan
bunga
berkaitan
dengan
penempatan dana kepada pihak berelasi
dengan tingkat bunga 0,00% - 7,50% (2011:
0,00% - 3,00%, 2010 : 0,00% - 7,00%).
67
DENGAN
PIHAK
25. BALANCES
AND
TRANSACTIONS
RELATED PARTIES (continued)
Beban
d.
2012
Beban keuangan
PT Bank Mandiri (Persero) Tbk.
PT Bank DKI
PT Bank Negara Indonesia
(Persero) Tbk.
PT Bank Pembangunan Daerah
Jawa Barat dan Banten Tbk.
Expenses
2011
2.546
WITH
2010
2.325
2.031
General and
administrative expenses
Building rental expense
PT Bumi Daya Plaza
Salaries and benefits
Boards of Commisioners and
Directors compensation
Board of Commissioners
Salaries and allowances
Tantiem
Directors
Salaries and allowances
Tantiem
1.950
106
1.860
361
1.530
219
5.999
822
4.605
875
4.359
776
11.423
10.026
8.915
19.744
16.328
18.506
9.249
17.929
290
5.963
18
59.964
28.063
9.942
71.387
38.089
18.857
10,41%
6,49%
5,59%
Financial charges
36 PT Bank Mandiri (Persero) Tbk.
PT Bank DKI
PT Bank Negara Indonesia
9.906
(Persero) Tbk.
PT Bank Pembangunan Daerah
- Jawa Barat dan Banten Tbk.
Risiko pasar
Risiko kredit
Risiko likuiditas
Risiko operasional
68
Market risk
Credit risk
Liquidity risk
Operational risk
69
70
Perseroan
menyusun
kebijakan-kebijakan
manajemen risiko yang diperiksa secara berkala dan
selalu disesuaikan dengan keadaan usaha terkini.
Kebijakan tersebut diterjemahkan ke dalam
Prosedur Operasi Standar dan Memo Internal yang
disosialisasikan
kepada
seluruh
karyawan.
Perseroan juga memiliki kebijakan-kebijakan
mengenai batasan persetujuan/ otorisasi untuk
transaksi kredit maupun yang bukan transaksi kredit.
71
Pillar
3:
Monitoring
System
Perseroan
memiliki
perangkat
untuk
mengidentifikasi, mengukur dan mengawasi risiko
terutama risiko kredit dan risiko operasional melalui
mekanisme pelaporan dan sistem informasi
manajemen yang ada serta melalui pertemuan
berkala Forum Enterprise Risk Management
(FERMA) dengan Entitas induk. Selain itu, sistem
teknologi informasi utama Perseroan mampu
menyediakan data/informasi secara cepat dan
akurat kepada pihak manajemen, Entitas Induk
atau pihak ketiga yang terkait lainnya.
72
Identification,
Measurement,
and Management Information
Risiko pasar
Market risk
Perseroan juga menerbitkan obligasi dan mediumterm notes yang sebagian besar mempunyai jangka
waktu yang panjang, yaitu 3 (tiga) tahun dengan
tingkat bunga tetap serta sejumlah kecil pinjaman
dari bank swasta nasional dengan tingkat bunga
mengambang.
73
Bunga
mengambang
<3 bulan/
Float Rate < 3
months
Lebih dari 3
bulan sampai 1
tahun/Over 3
months
to 1 year
Lebih dari
1 tahun
sampai 2
tahun/
Over 1
year to 2
years
Lebih dari
2 tahun/
Over 2
years
Tidak
dikenakan
bunga/ No
interest rate
charges
Jumlah/
Total
Aset keuangan
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain lain
Aset lain-lain
146.810
18.960
165.770
158.139
315.343
1.285.758
1.239.453
920.453
3.919.146
11.247
-
22.849
-
106.048
-
118.715
-
70.588
-
12.104
7.009
329.447
12.104
7.009
Financial assets
Cash and cash
equivalents
Consumer financing
receivable
Net investment in
financial leases
Other receivables
Other assets
146.810
169.386
338.192
1.391.806
1.358.168
991.041
38.073
4.433.476
292.264
60.611
292.264
60.611
18.325
175.294
262.560
1.035.069
853.763
363.314
18.325
2.690.000
Trade payables
Other payables
Accrued
interest expenses
Bank loans
51.943
349.134
348.723
749.800
Securities issued
193.619
262.560
1.087.012
1.202.897
712.037
352.875
3.811.000
Total financial
liabilities
(24.233)
75.632
304.794
155.271
279.004
(314.802)
622.476
Total interest
repricing gap
Liabilitas keuangan
Utang usaha
Utang lain-lain
Beban bunga yang masih
harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
Jumlah liabilitas
keuangan
Jumlah selisih penilaian
bunga
Financial liabilities
146.810
2011
Tingkat bunga tetap/Fixed rate
Bunga
mengambang
<3 bulan/
Float Rate < 3
months
Lebih dari 3
bulan sampai 1
tahun/Over 3
months
to 1 year
Lebih dari
1 tahun
sampai 2
tahun/
Over 1
year to 2
years
Lebih dari
2 tahun/
Over 2
years
Tidak
dikenakan
bunga/ No
interest rate
charges
Jumlah/
Total
Aset keuangan
224.839
10.536
235.375
117.684
237.480
1.050.599
1.173.712
668.681
3.248.156
1.232
-
2.504
-
11.973
-
16.079
-
7.195
-
18.367
2.977
38.983
18.367
2.977
Financial assets
Cash and cash
equivalents
Consumer financing
receivable
Net investment in
financial leases
Other receivables
Other assets
224.839
118.916
239.984
1.062.572
1.189.791
675.876
31.880
3.543.858
114.533
38.491
114.533
38.491
73.940
248.255
512.754
685.517
255.371
24.624
-
24.624
1.775.837
Trade payables
Other Payables
Accrued
interest expenses
Bank loans
524.891
47.894
51.804
497.822
1.122.411
Securities issued
73.940
773.146
560.648
737.321
753.193
177.648
3.075.896
Total financial
liabilities
224.839
44.976
(533.162)
501.924
452.470
(77.317)
(145.768)
467.962
Total interest
repricing gap
Liabilitas keuangan
Utang usaha
Utang lain-lain
Beban bunga yang masih
harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
Jumlah liabilitas
keuangan
Jumlah selisih penilaian
bunga
Financial liabilities
74
Bunga
mengambang
<3 bulan/
Float Rate < 3
months
Lebih dari 3
bulan sampai 1
tahun/Over 3
months
to 1 year
Lebih dari
1 tahun
sampai 2
tahun/
Over 1
year to 2
years
Lebih dari
2 tahun/
Over 2
years
Tidak
dikenakan
bunga/ No
interest rate
charges
Jumlah/
Total
Aset keuangan
4.642
71.486
559.712
2.173.592
4.291
2.566
4.291
2.566
Financial assets
Cash and cash
equivalents
Consumer financing
receivable
Net investment in
financial leases
Other receivables
Other assets
731.246
559.712
11.499
2.251.935
38.994
24.128
38.994
24.128
110.156
329.654
233.023
127.583
13.300
-
13.300
960.131
Trade payables
Other payables
Accrued
interest expenses
Bank loans
49.979
773.644
823.623
Securities issued
159.715
160.135
1.103.298
233.023
127.583
76.422
1.860.176
Total financial
liabilities
66.844
(80.987)
(4.654)
(454.873)
498.223
432.129
(64.923)
391.759
Total interest
repricing gap
66.844
78.728
155.481
648.425
731.246
66.844
78.728
155.481
648.425
159.715
Liabilitas keuangan
Utang usaha
Utang lain-lain
Beban bunga yang masih
harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
Jumlah liabilitas
keuangan
Jumlah selisih penilaian
bunga
Financial liabilities
Risiko kredit
Credit risk
75
a. Sektor geografis
a. Geographical sector
2012
Jawa Bali
Sumatera
Kalimantan
Lainnya/
Others
Sulawesi
Jumlah/
Total
143.479
2.081
1.029
221
146.810
2.252.422
1.173.845
326.313
166.566
3.919.146
312.671
11.928
7.715
791
164
(722)
11
29
15.985
1
(13)
329.447
12.104
7.009
2.728.215
1.176.159
327.382
182.760
4.414.516
76
ii.
Concentration
(continued)
a.
of
credit
risk
analysis
2011
Jawa Bali
Kas dan setara kas
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
Piutang lain-lain
Aset lain-lain
Sumatera
Kalimantan
Lainnya/
Others
Sulawesi
Jumlah/
Total
223.235
877
619
108
224.839
1.926.918
939.857
279.044
102.337
3.248.156
38.983
16.758
2.794
1.267
135
280
12
62
36
38.983
18.367
2.977
2.208.688
942.136
279.955
102.543
3.533.322
2010
Jawa Bali
Kas dan setara kas
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
Piutang lain-lain
Aset lain-lain
Sumatera
Kalimantan
Lainnya/
Others
Sulawesi
Jumlah/
Total
65.565
1.167
13
99
66.844
1.384.290
583.719
153.944
51.639
2.173.592
3.943
2.187
328
125
20
245
4.291
2.566
1.455.985
585.339
154.222
51.747
2.247.293
b. Sektor industri
b.
Industry sector
2012
Lembaga
Keuangan/
Financial
Institution
Kas dan setara kas
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
Piutang lain-lain
Aset lain-lain
Konsumen/
Customers
Lain-lain/
Others
Jumlah/
Total
146.810
146.810
3.919.146
3.919.146
329.447
-
12.104
7.009
329.447
12.104
7.009
146.810
4.248.593
19.113
4.414.516
77
ii. Concentration
(continued)
b.
of
credit
risk
analysis
2011
Lembaga
Keuangan/
Financial
Institution
Kas dan setara kas
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
Piutang lain-lain
Aset lain-lain
Konsumen/
Customers
Lain-lain/
Others
Jumlah/
Total
224.839
224.839
3.248.156
3.248.156
38.983
-
18.367
2.977
38.983
18.367
2.977
224.839
3.287.139
21.344
3.533.322
2010
Lembaga
Keuangan/
Financial
Institution
Kas dan setara kas
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
Piutang lain-lain
Aset lain-lain
c. Berdasarkan
keuangan
kualitas
kredit
Konsumen/
Customers
Lain-lain/
Others
Jumlah/
Total
66.844
66.844
2.173.592
2.173.592
1.171
4.291
1.395
4.291
2.566
68.015
2.173.592
5.686
2.247.293
dari
aset
c.
Cadangan
kerugian
penurunan
nilai/
Allowance for
impairment
losses
Mengalami
penurunan
nilai/
Impaired
Jumlah/
Total
Standard grade
146.810
146.810
1.644.452
1.933.494
283.478
57.722
(90.777)
3.828.369
172.502
11.125
7.009
136.401
-
20.544
-
979
-
(1.767)
(979)
-
327.680
11.125
7.009
1.981.898
2.069.895
304.022
58.701
(93.523)
4.320.993
78
ii.
Concentration
(continued)
c.
of
credit
risk
analysis
2011
Jatuh tempo
dan tidak
mengalami
penurunan
nilai/Past due
nor impaired
Cadangan
kerugian
penurunan
nilai/
Allowance for
impairment
losses
Mengalami
penurunan
nilai/
Impaired
Jumlah/
Total
Standard grade
224.839
224.839
1.112.966
1.822.165
258.487
54.538
(62.992)
3.185.164
26.979
17.172
2.977
12.004
-
1.195
-
(197)
(1.195)
-
38.786
17.172
2.977
1.384.933
1.834.169
258.487
55.733
(64.384)
3.468.938
2010
Jatuh tempo
dan tidak
mengalami
penurunan
nilai/Past due
nor impaired
Cadangan
kerugian
penurunan
nilai/
Allowance for
impairment
losses
Mengalami
penurunan
nilai/
Impaired
Jumlah/
Total
Standard grade
66.844
66.844
917.274
1.086.072
141.621
28.625
(40.769)
2.132.823
2.321
2.566
1.970
-
(1.970)
-
2.321
2.566
989.005
1.086.072
141.621
30.595
(42.739)
2.204.554
79
ii.
Concentration
(continued)
c.
of
credit
risk
analysis
1-30 hari/days
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
31-60 hari/days
194.335
64.425
61-90 hari/days
24.718
Jumlah/
Total
283.478
20.544
20.544
214.879
64.425
24.718
304.022
Consumer financing
receivables:
individual
Net investment in financial
leases:
corporate
2011
1-30 hari/days
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
31-60 hari/days
175.018
55.727
61-90 hari/days
27.742
Jumlah/
Total
258.487
175.018
55.727
27.742
258.487
Consumer financing
receivables:
individual
Net investment in financial
leases:
corporate
2010
1-30 hari/days
Piutang pembiayaan
konsumen:
perorangan
Investasi neto dalam
sewa pembiayaan:
korporasi
31-60 hari/days
89.181
37.448
61-90 hari/days
14.992
Jumlah/
Total
141.621
89.181
37.448
14.992
141.621
80
Consumer financing
receivables:
individual
Net investment in financial
leases:
corporate
Risiko likuiditas
Liquidity risk
Kurang dari
satu bulan/
Less than
one month
ASET
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset
LIABILITAS
Utang usaha
Utang lain-lain
Beban bunga yang
masih harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
Total liabilitas
Total perbedaan
jatuh tempo
1-6
bulan/
months
Tidak
mempunyai
kontrak jatuh
tempo/No
contractual
maturity
Lebih dari
1 tahun/
Over than
1 year
6-12
bulan/
months
Nilai
tercatat/
Carrying
value
146.810
18.960
165.770
158.139
769.702
831.399
2.159.906
3.919.146
11.247
-
58.033
-
70.864
-
189.303
-
12.104
7.009
329.447
12.104
7.009
316.196
827.735
902.263
2.349.209
38.073
4.433.476
ASSETS
Cash and cash equivalents
Consumer financing
receivables
Net investment in financial
leases
Other receivables
Other assets
Total assets
292.264
60.611
292.264
60.611
18.325
175.294
638.942
658.686
1.217.078
18.325
2.690.000
LIABILITIES
Trade payables
Other payables
Accrued
interest expenses
Bank loans
51.943
697.857
749.800
Securities issued
546.494
638.942
710.629
1.914.935
3.811.000
Total liabilities
(230.298)
188.793
191.634
434.274
38.073
622.476
2011
Kurang dari
satu bulan/
Less than
one month
1-6
bulan/
months
Tidak
mempunyai
kontrak jatuh
tempo/No
contractual
maturity
Lebih dari
1 tahun/
Over than
1 year
6-12
bulan/
months
Nilai
tercatat/
Carrying
value
ASET
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset
LIABILITAS
Utang usaha
Utang lain-lain
Beban bunga yang
masih harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
Total liabilitas
Total perbedaan
jatuh tempo
224.839
10.536
235.375
117.685
592.639
695.439
1.842.393
3.248.156
1.232
-
6.365
-
8.112
-
23.274
-
18.367
2.977
38.983
18.367
2.977
ASSETS
Cash and cash
equivalents
Consumer financing
receivables
Net investment in financial
leases
Other receivables
Other assets
343.756
599.004
703.551
1.865.667
31.880
3.543.858
Total assets
114.533
35.937
2.554
114.533
38.491
24.624
103.940
347.879
383.130
940.888
24.624
1.775.837
LIABILITIES
Trade payables
Other payables
Accrued
interest expenses
Bank loans
572.785
549.626
1.122.411
Securities issued
279.034
923.218
383.130
1.490.514
3.075.896
Total liabilities
64.722
(324.214)
320.421
375.153
31.880
467.962
81
Kurang dari
satu bulan/
Less than
one month
1-6
bulan/
months
Tidak
mempunyai
kontrak jatuh
tempo/No
contractual
maturity
lebih dari
1 tahun/
Over than
1 year
6-12
bulan/
months
Nilai
tercatat/
Carrying
value
ASET
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset
LIABILITAS
Utang usaha
Utang lain-lain
Beban bunga yang
masih harus dibayar
Pinjaman bank
Surat berharga yang
diterbitkan
4.642
71.486
1.290.958
2.173.592
4.291
1.395
4.291
2.566
ASSETS
Cash and cash
equivalents
Consumer financing
receivables
Net investment in financial
leases
Other receivables
Other assets
421.370
1.290.958
10.328
2.251.935
Total assets
2.856
38.994
24.128
201.158
238.316
360.799
13.300
960.131
LIABILITIES
Trade payables
Other payables
Accrued
interest expenses
Bank loans
66.844
78.728
382.536
421.370
1.171
146.743
382.536
38.994
21.272
13.300
159.858
-
49.979
249.568
524.076
823.623
Securities issued
Total liabilitas
233.424
251.137
487.884
884.875
2.856
1.860.176
Total liabilities
Total perbedaan
jatuh tempo
(86.681)
131.399
(66.514)
406.083
7.472
391.759
Risiko operasional
Operational risk
Pengidentifikasian risiko
Pengukuran risiko
Manajemen, pengawasan dan pengendalian
risiko
Risk identification
Risk measurement
Risk management, supervision and control
82
Manajemen permodalan
Capital management
83
2012
2011
2010
Pinjaman
Pinjaman yang diterima - neto
Obligasi
Medium-Term Notes
2.690.000
549.800
200.000
1.775.837
772.465
349.946
960.131
224.691
598.932
Debt
Borrowings - net
Bonds Payable
Medium-Term Notes
Total Pinjaman
3.439.800
2.898.248
1.783.754
Total Debt
Jumlah Modal
528.965
412.417
367.738
Total Capital
Gearing Ratio
6,50
7,03
4,85
Gearing Ratio
Pinjaman yang
diberikan dan
piutang/Loans and
receivables
Biaya
perolehan
diamortisasi
lainnya/
Other
amortized
cost
Nilai tercatat/
Carrying
value
Nilai wajar/
Fair value
ASET KEUANGAN
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset keuangan
FINANCIAL ASSETS
165.770
165.770
165.770
3.919.146
3.919.146
4.186.728
329.447
12.104
7.009
329.447
12.104
7.009
329.889
12.104
7.009
4.433.476
4.433.476
4.701.500
292.264
60.611
2.690.000
292.264
60.611
2.690.000
292.264
60.611
2.686.107
LIABILITIES
Trade payables
Other payables
Bank loans
18.325
18.325
18.325
LIABILITAS
Utang usaha
Utang lain-lain
Pinjaman bank
Beban bunga yang masih
harus dibayar
Surat berharga yang
diterbitkan
749.800
749.800
645.321
Securities issued
Total liabilitas
3.811.000
3.811.000
3.702.628
Total liabilities
84
Pinjaman yang
diberikan dan
piutang/Loans and
receivables
Biaya
perolehan
diamortisasi
lainnya/
Other
amortized
cost
Nilai tercatat/
Carrying
value
Nilai wajar/
Fair value
ASET KEUANGAN
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset keuangan
FINANCIAL ASSETS
235.375
235.375
235.375
3.248.156
3.248.156
3.438.543
38.983
18.367
2.977
38.983
18.367
2.977
38.735
18.367
2.977
3.543.858
3.543.858
3.733.997
114.533
38.491
1.775.837
114.533
38.491
1.775.837
114.533
38.491
1.785.124
LIABILITIES
Trade payables
Other payables
Bank loans
LIABILITAS
Utang usaha
Utang lain-lain
Pinjaman bank
Beban bunga yang masih
harus dibayar
Surat berharga yang
diterbitkan
24.624
24.624
24.624
1.122.411
1.122.411
1.016.063
Securities issued
Total liabilitas
3.075.896
3.075.896
2.978.835
Total liabilities
2010
Pinjaman yang
diberikan dan
piutang/Loans and
receivables
Biaya
perolehan
diamortisasi
lainnya/
Other
amortized
cost
Nilai tercatat/
Carrying
value
Nilai wajar/
Fair value
ASET KEUANGAN
Kas dan setara kas
Piutang pembiayaan
konsumen
Investasi neto dalam
sewa pembiayaan
Piutang lain-lain
Aset lain-lain
Total aset keuangan
FINANCIAL ASSETS
71.486
71.486
71.486
2.173.592
2.173.592
2.198.572
4.291
2.566
4.291
2.566
4.291
2.566
2.251.935
2.251.935
2.276.915
38.994
24.128
960.131
38.994
24.128
960.131
38.994
24.128
961.656
LIABILITIES
Trade payables
Other payables
Bank loans
LIABILITAS
Utang usaha
Utang lain-lain
Pinjaman bank
Beban bunga yang masih
harus dibayar
Surat berharga yang
diterbitkan
13.300
13.300
13.300
823.623
823.623
820.952
securities issued
Total liabilitas
1.860.176
1.860.176
1.859.030
Total liabilities
85
Pembiayaan bersama
Joint financing
Perseroan mempunyai
perjanjian
kerjasama
pembiayaan bersama without recourse dengan PT
Bank Mandiri (Persero) Tbk. Perseroan bertindak
sebagai agen untuk kegiatan seleksi konsumen,
penagihan dan pengurusan dokumen administrasi
dan mendapatkan pendapatan atas selisih marjin
yang diterima dari konsumen dan yang dibayarkan
ke pemberi pembiayaan bersama.
86
2012
Jumlah pembiayaan
2011
2010
7.194.643
5.072.801
2.642.092
Amount financed
Credit channelling
2012
2011
2010
Jumlah pembiayaan
278
87
8,385
Amount financed
Asuransi
Insurance
Sewa gedung
Building rental
88
Fleet
Included in the fleet segment reporting are
operating segments assessment indicators that
can be actually be attributed as part of financing
to corporate customers.
Retail
Included in the retail segment reporting are
operating segments assessment indicators that
can be actually be attributed as part of consumer
financing to individual customers.
Lain-lain
Termasuk dalam pelaporan segmen lain-lain
adalah informasi pelaporan segmen operasi
terkait dengan aktivitas treasuri dan kantor
pusat seperti pendapatan bunga bank dan
beban umum dan administrasi yang tidak dapat
dialokasikan.
Others
Included in the other segment reporting is
reporting segment information associated with
treasury and head office activities such as bank
interest income and general and administrative
expenses that cant be allocated.
Mobil/
Car
Fleet
Motor/
Motorcycle
Mobil/
Car
Motor/
Motorcycle
Lain/
Other
Jumlah/
Total
Information by
business segments
Pendapatan
Pembiayaan konsumen
Sewa Pembiayaan
Bunga
Lain-lain - neto
514.194
256
15
155.717
85.514
4
10.571
36.947
16.258
11.064
1.166
110
6.607
2.646
637.821
16.514
6.626
180.108
Revenue
Consumer financing
Financial Lease
Interest
Others - net
Total pendapatan
670.182
96.089
64.269
1.276
9.253
841.069
Total revenue
(246.678)
(70.026)
(35.063)
(13.526)
(30.700)
(2.941)
(463)
-
(52.074)
(312.904)
(138.567)
Beban
Beban keuangan
Beban gaji dan tunjangan
(80.468)
(12.184)
(614)
(19,312)
(112.578)
(82.917)
(35.722)
(1.644)
(3)
(1.185)
(121.471)
Expenses
Financial charges
Salaries and benefits
General and
administration
expenses
Provision for
impairment losses
(480.089)
(96.495)
(35.899)
(466)
(72.571)
(685.520)
Total expenses
190.093
(406)
28.370
810
(63.318)
155.549
Total aset
3.328.793
325.038
552.665
1.171
180.459
4.388.126
Total assets
Total liabilitas
3.221.117
311.126
223.031
6.243
97.644
3.859.161
Total liabilities
2011
Retail
Informasi segmen usaha
Mobil/
Car
Fleet
Motor/
Motorcycle
Mobil/
Car
Motor/
Motorcycle
Lain/
Other
Pendapatan
Pembiayaan konsumen
Sewa Pembiayaan
Bunga
Lain-lain - neto
419.060
11
109.344
97.547
9
11.118
25.989
2.798
4.546
550
144
Total pendapatan
528.415
108.674
33.333
694
89
Jumlah/
Total
Information by
business segments
7.243
(381)
543.146
2.798
7.263
124.771
Revenue
Consumer financing
Financial Lease
Interest
Others - net
6.862
677.978
Total revenue
Retail
Informasi segmen usaha
Beban
Beban keuangan
Beban gaji dan tunjangan
Mobil/
Car
Fleet
Motor/
Motorcycle
Mobil/
Car
Motor/
Motorcycle
Lain/
Other
Jumlah/
Total
Information by
business segments
(49.671)
(12.856)
(347)
(14.962)
(77.836)
(60.776)
(52.801)
(151)
21
1.202
(112.505)
Expenses
Financial charges
Salaries and benefits
General and
administration
expenses
Provision for
impairment losses
(395.631)
(124.012)
(23.816)
(332)
(43.355)
(587.146)
Total expenses
132.784
(15.338)
9.517
362
(36.493)
90.832
Income before
tax expense
Total aset
2.717.959
432.686
251.999
728
112.993
3.516.365
Total assets
Total liabilitas
2.389.486
423.699
210.077
3.709
76.977
3.103.948
Total liabilities
(235.218)
(49.966)
(42.085)
(16.270)
(21.124)
(2.194)
(353)
-
(29.595)
(298.780)
(98.025)
2010
Retail
Informasi segmen usaha
Mobil/
Car
Fleet
Motor/
Motorcycle
Mobil/
Car
Motor/
Motorcycle
Lain/
Other
Jumlah/
Total
Information by
business segments
Pendapatan
Pembiayaan konsumen
Sewa Pembiayaan
Bunga
Lain-lain - neto
253,134
7
60,265
80,182
13
9,823
9,110
1,870
38
3
13,282
2,667
342,464
13,302
74,628
Revenue
Consumer financing
Financial Lease
Interest
Others - net
Total pendapatan
313,406
90,018
10,980
41
15,949
430,394
Total revenue
(135,260)
(26.621)
(33,761)
(12.884)
(8,473)
(1.569)
(50)
-
(34.478)
(177,544)
(75.552)
(37.641)
Beban
Beban keuangan
Beban gaji dan tunjangan
(18.077)
(7.402)
(93)
(12.069)
(15,442)
(31,812)
(216)
(22)
1,293
(46,199)
Expenses
Financial charges
Salaries and benefits
General and
administration
expenses
Provision for
impairment losses
(195,400)
(85,859)
(10,351)
(72)
(45,254)
(336,936)
Total expenses
118,006
4,159
629
(31)
(29,305)
93,458
Income before
tax expense
Total aset
1,657,576
399,284
104,354
593
94,600
2,256,407
Total assets
Total liabilitas
1,401,429
348,888
86,819
29
51,504
1,888,669
Total liabilities
2010
245.725
203.126
132.343
259.633
219.100
154.740
60.886
98.443
101.584
65.545
9.253
52.896
77.929
84.037
34.028
6.862
22.776
48.160
45.404
11.022
15.949
Revenue
Region I (Sumatra)
Region II (Jakarta, Bogor, Depok.
Tangerang, Bekasi,
Banten, Karawang)
Region III
(Jatim, Bali,
Nusa Tenggara Barat)
Region IV (Jabar, Jateng)
Region V (Kalimantan, Sulawesi)
Fleet
Other
841.069
677.978
430.394
Total revenue
90
2011
Total aset
Liabilitas
Regional I (Sumatra)
Regional II (Jakarta, Bogor, Depok.
Tangerang, Bekasi,
Banten, Karawang)
Regional III (Jatim, Bali,
Nusa Tenggara Barat)
Regional IV (Jabar, Jateng)
Regional V (Kalimantan.Sulawesi)
Fleet
Lainnya
Total liabilitas
2010
211.319
171.375
95.918
167.208
159.016
95.594
49.122
74.909
74.026
36.365
72.571
51.663
71.426
66.359
23.951
43.356
22.222
39.193
28.333
10.422
45.254
Expenses
Region I (Sumatra)
Region II (Jakarta, Bogor, Depok.
Tangerang, Bekasi,
Banten, Karawang)
Region III
(Jatim, Bali,
Nusa Tenggara Barat)
Region IV (Jabar, Jateng)
Region V (Kalimantan, Sulawesi)
Fleet
Other
685.520
587.146
336.936
Total expenses
155.549
90.832
93.458
2012
Aset
Regional I (Sumatra)
Regional II (Jakarta, Bogor, Depok.
Tangerang, Bekasi,
Banten, Karawang)
Regional III (Jatim, Bali,
Mataram, Nusa Tenggara Barat)
Regional IV (Jabar. Jateng)
Regional V (Kalimantan.Sulawesi)
Fleet
Lainnya
2011
2010
1.145.472
958.619
569.790
1.221.744
1.128.123
823.808
263.403
516.137
507.075
553.836
180.459
273.169
379.541
411.194
252.727
112.992
173.518
281.875
207.869
104.947
94.600
Assets
Region I (Sumatra)
Region II (Jakarta, Bogor, Depok.
Tangerang, Bekasi,
Banten, Karawang)
Region III (Jatim, Bali,
Nusa Tenggara Barat)
Region IV (Jabar, Jateng)
Region V (Kalimantan, Sulawesi)
Fleet
Other
4.388.126
3.516.365
2.256.407
Total assets
1.105.188
858.044
489.378
1.184.860
987.568
792.999
247.746
505.608
488.841
229.275
97.643
252.652
343.632
371.289
213.786
76.977
303.204
243.304
6.668
1.612
51.504
Liabilities
Region I (Sumatra)
Region II (Jakarta. Bogor. Depok.
Tangerang, Bekasi,
Banten.Karawang)
Region III (Jatim, Bali,
Nusa Tenggara Barat)
Region IV (Jabar, Jateng)
Region V (Kalimantan.Sulawesi)
Fleet
Other
3.859.161
3.103.948
1.888.669
Total liabilities
91
31.
RECLASSIFICATION OF ACCOUNTS
Certain accounts in the financial statements as of
31 December 2011 and 2010 had been reclassified
to conform with the presentation of accounts in the
financial statements as of 31 December 2012 as
follows:
Reklasifikasi/
Reclassification
Dilaporkan
saat ini/
As currently
reported
31 Desember 2011
Beban
Beban umum dan administrasi
Beban gaji dan tunjangan
175.861
-
(98.025)
98.025
77.836
98.025
31 December 2011
Expenses
General and
administration expenses
Salaries and benefits
37.641
75.552
31 December 2010
Expenses
General and
administration expenses
Salaries and benefits
31 Desember 2010
Beban
Beban umum dan administrasi
Beban gaji dan tunjangan
113.193
-
(75.552)
75.552
92