PT WASKITA KARYA
(PERSERO) Tbk
Catatan/
Notes
ASET
ASET LANCAR
Kas dan Setara Kas 2.c, 2.f,2.r, 3, 44
Investasi Jangka Pendek 2.d, 4
Piutang Usaha
Pihak-pihak Berelasi
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 2.053.081.445 dan Rp 3.859.427.446) 2.f, 2.r, 5, 44
Pihak-pihak Ketiga
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 20.767.000.159) 2.f, 5
Piutang Retensi
Pihak-pihak Berelasi
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 382.398.318 dan Rp 488.244.169) 2.f, 2.g, 2.r, 6,44
Pihak-pihak Ketiga
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 11.330.868.585 dan Rp 12.092.752.307) 2.f, 2.g, 6
Piutang Lain Lain
Pihak-pihak Berelasi
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 47.552.388.629) 2.f, 2.r, 7
Pihak-pihak Ketiga 2.f, 7
Persediaan
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp Nihil dan Rp 2.802.733.157) 2.j, 8
Tagihan Bruto Kepada Pengguna Jasa
Pihak-pihak Berelasi
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 4.128.279.970) 2.f, 2.h, 2.r, 9, 44
Pihak-pihak Ketiga
(Setelah dikurangi penyisihan kerugian penurunan nilai
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 11.606.458.192) 2.f, 2.h, 9
Pajak Dibayar di Muka 2.s, 10.a
Uang Muka dan Biaya Dibayar Dimuka 2.i, 11
Jumlah Aset Lancar
ASET TIDAK LANCAR
Aset Keuangan Dimiliki Hingga Jatuh Tempo 2.f, 12
Investasi Pada Entitas Asosiasi 2.d, 14
Aset Ventura Bersama
Pihak-pihak Berelasi 2.r, 2.u, 13,44
Pihak-pihak Ketiga 2.u, 13
Investasi Jangka Panjang Lainnya 2.e, 15
Aset Tetap
(Setelah dikurangi akumulasi penyusutan per
per 30 Juni 2013 dan 31 Desember 2012 masing-masing
sebesar Rp 172.572.378.523 dan Rp 160.672.476.972) 2.k, 16
Aset Lain-lain 2.l, 17
Jumlah Aset Tidak Lancar
JUMLAH ASET
Catatan terlampir merupakan bagian yang tidak terpisahkan
dari laporan keuangan secara keseluruhan
1
PT WASKITA KARYA (PERSERO) Tbk
LAPORAN POSISI KEUANGAN (Lanjutan)
Per 30 Juni 2013 dan Desember 2012
(Dalam Rupiah)
Catatan/
Notes
LIABILITAS DAN EKUITAS
LIABILITAS JANGKA PENDEK
Utang Bank Jangka Pendek
Pihak-pihak Berelasi 2.f, 2.r, 18, 44
Pihak-Pihak Ketiga 2.f, 18
Utang Usaha 2.f, 2.r, 19, 44
Utang Bruto Subkontraktor Pihak ketiga 2.f, 2.n, 20
Beban Masih harus Dibayar 2.f, 22
Utang Pajak dan Liabilitas Pajak Kini 2.s, 10.b
Uang Muka Kontrak Jangka Pendek 2,f, 21
Liabilitas Jangka Pendek Lainnya 23
Jumlah Liabilitas Jangka Pendek
LIABILITAS JANGKA PANJANG
Uang Muka Kontrak Jangka Panjang
Pihak-pihak Berelasi 2.f, 24, 44
Pihak-Pihak Ketiga 2.f, 2.r, 24
Utang Obligasi - Bersih 2.f, 2.w, 25
Jumlah Liabilitas Jangka Panjang
Jumlah Liabilitas
EKUITAS
Modal Saham
Modal Saham - Nilai Nominal Rp 100 dan Rp 1.000.000
masing-masing pada 30 Juni 2013 dan 31 Desember 2012
Modal Dasar - 1 Saham Seri A Dwi Warna dan 25.999.999.999
Saham Seri B pada 30 Juni 2013 dan 31 Desember 2012
Modal Ditempatkan dan Disetor Penuh - 1 Saham Seri A Dwi Warna
dan 9.632.325.999 Saham Seri B pada 31 Maret 2013
dan 31 Desember 2012. 27
Tambahan Modal Disetor 28
Saldo Laba 30
Telah Ditentukan Penggunaannya
Belum Ditentukan Penggunaannya
Pendapatan Komprehensif Lainnya 2.q
Jumlah Ekuitas
JUMLAH LIABILITAS DAN EKUITAS
Catatan terlampir merupakan bagian yang tidak terpisahkan The accompanying notes form an integral part
dari laporan keuangan secara keseluruhan of these financial statements
2
PT WASKITA KARYA (PERSERO) Tbk
LAPORAN LABA RUGI KOMPREHENSIF
Untuk Periode Enam Bulan yang Berakhir pada
30 Juni 2013 dan 2012
(Dalam Rupiah)
Catatan/
Notes
Catatan terlampir merupakan bagian yang tidak terpisahkan The accompanying notes form an integral part
dari laporan keuangan secara keseluruhan of these financial statements
Catatan/
Notes
SALDO PER 31 DESEMBER 2011
Selisih Kurs Penjabaran Laporan Keuangan
dalam Valuta Asing 2.q
Dana Program Kemitraan dan Bina Lingkungan
Laba Bersih Periode Berjalan
SALDO PER 30 JUNI 2012
SALDO PER 31 DESEMBER 2012
Dividen
Cadangan Umum
Selisih Kurs Penjabaran Laporan Keuangan
dalam Valuta Asing 2.q
Laba Bersih Periode Berjalan
SALDO PER 30 JUNI 2013
Catatan terlampir merupakan bagian yang tidak terpisahkan The accompanying notes form an integral part
dari laporan keuangan secara keseluruhan of these financial statements
Catatan terlampir merupakan bagian yang tidak terpisahkan The accompanying notes form an integral part
dari laporan keuangan secara keseluruhan of these financial statements
(Lanjutan)
Untuk Periode Enam Bulan yang Berakhir pada 30 Juni,
2013 dan Tahun yang Berakhir pada 31 Desember 2012
(Dalam Rupiah)
1 Umum
1.a. Pendirian dan Informasi Umum
tanggal 1 Januari
Negara
Karya
diubah, dan
Indonesia, tanggal
14012/BL/2012.
saham.
(Lanjutan)
(Dalam Rupiah)
Pada tanggal
Perusahaan sebanyak
Obligasi
sebagai berikut:
Nomor /
Number
1
2
1.c. Bidang Usaha
industri
Perseroan Terbatas.
sebagai berikut:
Pekerjaan
bangun (Design and Build), layanan jasa konsultasi material fabrication, component and construction tools
manajemen, building management, pabrikasi bahan fabrication, fabrication of metals, woods, rubber, and
dan komponen bangunan, pabrikasi komponen dan plastic
peralatan konstruksi, pabrikasi barang logam, kayu, equipments, agent for raw materials, building
karet dan plastik, penyewaan peralatan konstruksi, components and construction equipment, investment
layanan jasa keagenan bahan dan komponen and/or business management in area of basic facility
bangunan serta peralatan konstruksi, investasi and infrastructure and industry, performing activities
dan/atau pengelolaan usaha di bidang prasarana dan in agro industry field, export-import, general trading,
sarana dasar serta industri, melakukan usaha di region management, system development, service in
bidang agro industri, ekspor - impor, perdagangan information technology and tourism and royalty
umum, pengelolaan kawasan, system development, development.
layanan jasa bidang teknologi informasi dan
kepariwisataan dan pengembangan royalti.
Unit Bisnis/
Business Unit
Divisi Sipil/
Civil Division
jawa dan proyek sipil lokasi di luar jawa dengan nilai kontrak > Rp 250 Milyar.
Operations area covers the whole of Indonesia based in Jakarta, to perform the Company's activities
in the marketing area up to the production for the entire civil project , location on Java Island and
outside Java with the contract value > Rp 250 billion.
Divisi Gedung/ Daerah operasional meliputi seluruh Indonesia dan luar negeri (kecuali Timor L
Building Division Jakarta dengan melaksanakan kegiatan Perusahaan dalam bidang pemasaran sampai dengan produksi
untuk seluruh proyek gedung lokasi pulau jawa dan proyek gedung di luar jawa dengan nilai kontrak > Rp
75 Milyar.
Operations area covers the whole of Indonesia and overseas (except Timor Leste) based in Jakarta, to
perform the Company's activities in the marketing's area up to the production for the entire building project,
location on Java Island and outside Java with the contract value > Rp 75 billion.
Divisi EPC/ Melaksanakan kegiatan Perusahaan dalam bidang pemasaran Engineering dan
EPC Division proyek EPC, sedangkan kegiatan produksi proyek C dilakukan oleh unit bisnis lain.
Conducting the Company's activity in the marketing engineering and procurement of the EPC project, while
production activity C's project is performed by other business unit.
Divisi Precast / Melaksanakan kegiatan Perusahaan dalam bidang pemasaran, produksi, desig
Precast Division pengembangan, ekspedisi precast.
Conducting the Company's activities in the field of marketing,production, design and development, precast
expedition.
Divisi Regional I/
Regional Divison I
ditangani oleh Divisi Sipil, proyek Gedung kecuali yang ditangani oleh Divisi Gedung.
Operations area covers the whole of Sumatera based in Pekanbaru, to perform the Company's activities in
the marketing's area up to the production for the entire civil project, except those handled by Civil Division,
building project except those handled by Building Division.
Divisi Regional II/ Daerah operasi meliputi seluruh Kalimantan, berkedudukan di Balikpapan. Mel
Regional Divison II Perusahaan dalam bidang pemasaran sampai dengan produksi untuk proyek Sipil kecuali yang
ditangani oleh Divisi Sipil, proyek Gedung kecuali yang ditangani oleh divisi Gedung.
Operations area covers the whole of Kalimantan based in Balikpapan, to perform the Company's activities
in the marketing's area up to the production for the entire civil project, except those handled by Civil
Division, building project except those handled by Building Division.
Divisi Regional III/ Daerah operasi meliputi Bali, NTB, NTT dan Luar Negeri (Timor Leste), berked
Regional Divison III Melaksanakan kegiatan Perusahaan dalam bidang pemasaran sampai dengan produksi untuk proyek
Sipil kecuali yang ditangani oleh Divisi Sipil, proyek Gedung kecuali yang ditangani oleh Divisi
Gedung.
Operations area covers Bali, NTB, NTT and overseas (Timor Leste) based in Denpasar, to perform the
Company's activities in the marketing's area up to the production for the entire civil project, except those
handled by Civil Division, building project except those handled by Building Division.
Divisi Regional IV/ Daerah operasi meliputi seluruh Sulawesi, Maluku dan Papua, berkeduduk
Regional Divison IV Melaksanakan kegiatan Perusahaan dalam bidang pemasaran sampai dengan produksi untuk proyek
Sipil kecuali yang ditangani oleh Divisi Sipil, proyek Gedungl kecuali yang ditangani oleh Divisi
Gedung.
Operations area covers the whole of Sulawesi, Maluku, and Papua, based in Makassar, to perform the
Company's activities in the marketing's area up to the production for the entire civil project, except those
handled by Civil Division, building project except those handled by Building Division.
1.e.
Komisaris Utama
Komisaris Independen
Komisaris
Komisaris
Komisaris
Direktur Utama
Direktur
Direktur
Direktur
Direktur
Direktur
10
Komisaris Utama
Komisaris Independen
Komisaris
Komisaris
Komisaris
Direktur Utama
Direktur
Direktur
Direktur
Direktur
Direktur
Susunan Komite Audit Perusahaan pada tanggal
30 Juni 2013 dan 31 Desember 2012 adalah sebagai
berikut:
Ketua
Anggota
Ketua
Anggota
Ketua SPI
Sekretaris
Perusahaan
Komisaris diangkat melalui Keputusan Para Pemegang
Saham PT Waskita Karya
134/MBU/2011 dan S-2004/PPA/DU/0611 tanggal 15
Juni 2011, KEP-241/MBU/2011 dan KEP-PS-
07/PPA/1111 tanggal 29 Nopember
382/MBU/2012 tanggal 25 Oktober
Keputusan RUPST sesuai akta No. 65 oleh Fathiah
Helmi, S.H. tanggal 18 April 2013.
Helmi, S.H, dated April 18, 2013.
11
(Lanjutan)
(Dalam Rupiah)
15 Juni
Komisaris Nomor
Nopember 2012.
tanggal
Pada tanggal
PT Waskita
16/SK/WK/PEN/2013.
per 30 Juni
Direksi per
dan 2012.
12
arus kas.
metode langsung
adalah Rupiah.
Kantor Cabang
Perusahaan:
(Revisi 2012);
2. PSAK 36
(Revisi 2012);
(Revisi 2012).
13
(Lanjutan)
(Dalam Rupiah)
2.c. Setara Kas
2.d. Investasi
Investasi Jangka Pendek
nonkorporasi
2.e.
14
(Lanjutan)
(Dalam Rupiah)
perolehan.
tahun berjalan.
2.f. Aset dan Liabilitas Keuangan
klasifikasinya.
Aset Keuangan
aset keuangan
Derivatif
Pada 30 Juni
Perusahaan tidak mempunyai aset keuangan which are classified as financial assets at fair
yang diklasifikasikan sebagai aset keuangan yang value through the statement of comprehensive
diukur pada nilai wajar melalui laporan laba rugi income.
komprehensif.
(ii) Pinjaman yang diberikan dan piutang (ii) Loans and receivables
Pinjaman yang diberikan dan piutang adalah aset Loans and receivables are non-derivative
financial assets with fixed payments or
keuangan non derivatif dengan pembayaran tetap
atau telah ditentukan dan tidak mempunyai determinable payments that are not quoted in an
active market. At initial recognition, loans and
kuotasi di pasar aktif. Pada saat pengakuan awal,
pinjaman yang diberikan dan piutang diakui pada receivables are recognized at fair value plus
transaction cost and subsequently measured at
15
bunga efektif.
Pada 30 Juni
jatuh tempo.
(iv)Aset keuangan tersedia untuk dijual
komprehensif.
comprehensive income.
16
perolehan diamortisasi.
diperdagangkan.
rugi komprehensif.
perolehan diamortisasi
bunga efektif.
Pada 30 Juni
(Lanjutan)
(Dalam Rupiah)
diperdagangkan
perolehan.
2.h.
18
(Lanjutan)
(Dalam Rupiah)
2.j. Persediaan
metode FIFO
berikutnya.
Penyisihan penurunan nilai persediaan dibentuk Provision for impairment value of inventories is
periode.
2.k. Aset Tetap
Aset tetap
Gedung
Kendaraan
19
20
Pendapatan dari usaha perdagangan diakui Revenue from trading activities is recognized when the
berdasarkan metode tahap penyerahan barang kepada goods are delivered to customers. Revenue from rental
pembeli. Pendapatan dari jasa penyewaan gedung services is recognized based on the amount of time use
diakui berdasarkan jumlah waktu pemakaian yang telah that has been realized.
direalisasikan.
Pendapatan dari usaha sarana papan (properti) diakui Revenue from sales of housing is recognized by
PSAK 44
telah mencapai
disepakati;
berikut:
- Untuk
jika
tanah yang dijual, pembangunan fasilitas yang
dijanjikan ataupun yang menjadi liabilitas dan
beban penjual, sesuai dengan perjanjian antara
penjual dan pembeli yang bersangkutan atau
ketentuan peraturan perundang-undangan yang
berlaku.
21
(Lanjutan)
(Dalam Rupiah)
dasar akrual.
2.p. Kapitalisasi Biaya Pinjaman
tertentu tersebut.
dilindungi nilai
belum digunakan.
tahun.
2.q.
Dalam Mata Uang Asing
Perusahaan telah
uang penyajian.
Penyajian
22
23
25
26
(Lanjutan)
(Dalam Rupiah)
mencerminkan
pascakerja.
Nilai wajar
Pajak Penghasilan
badan.
27
Rp
Kas 1,219,164,714
Bank
Pihak-pihak Berelasi
Rupiah
PT Bank Negara Indonesia (Persero) Tbk 415,001,978,689
PT Bank Rakyat Indonesia (Persero) Tbk 37,044,800,179
PT Bank Mandiri (Persero) Tbk 202,473,565,772
PT Bank Tabungan Negara (Persero) Tbk 56,009,344,743
PT Bank Syariah Mandiri 959,202,121
PT Indonesia EximBank 492,115,710
US Dollar
PT Bank Negara Indonesia (Persero) Tbk 32,574,154,418
PT Bank Rakyat Indonesia (Persero) Tbk 13,827,167,898
PT Bank Mandiri (Persero) Tbk 4,755,704,556
Japan Yen
PT Bank Negara Indonesia (Persero) Tbk 1,194,010,160
Singapore Dollar
PT Bank Negara Indonesia (Persero) Tbk 42,547,177
Euro
PT Bank Mandiri (Persero) Tbk 120,501,793
Jumlah 764,495,093,216
Pihak-pihak Ketiga
Rupiah
PT Bank Panin Tbk 67,072,721,055
PT BPD Nusa Tenggara Barat 1,002,309,970
PT BOT Mitsubishi 587,100,269
PT Bank Bukopin Tbk 482,288,478
PT BPD Jabar dan Banten Tbk 364,934,427
PT BPD Riau 277,948,371
PT BPD Nusa Tenggara Timur 13,086,692
PT Bank ChinaTrust 1,072,000
PT Bank UOB 17,315,235,447
PT Bank BPD Kaltim 41,402,645
PT BPD Jawa Tengah --
US Dollar
PT BOT-Mitsubishi 163,643,410
28
Pihak-pihak Berelasi
Rupiah
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Tabungan Negara (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk
Jumlah
Pihak-pihak Ketiga
Rupiah
PT BPD Jabar dan Banten Tbk
Jumlah
Jumlah Kas dan Setara Kas
29
Rp
Pihak- pihak Berelasi
PT Kertas Leces (Persero) 87,695,409,750
PT Jasa Marga Bali Tol 41,254,828,030
PT Dok Kodja Bahari (Persero) 26,260,305,600
PT PLN (Persero) --
PT Angkasa Pura I (Persero) 26,936,113,274
PT Pelabuhan Indonesia II (Persero) 26,549,752,515
PT Trans Marga Jateng 30,940,804,492
PT Semen Padang (Persero) 15,733,009,869
PT Hotel Indonesia Natour (Persero) 59,072,727,273
PT Jasa Marga (Persero) 11,331,814,696
Lainnya (di bawah Rp 10 Milyar) 13,166,189,282
Jumlah Piutang Usaha Pihak-pihak Berelasi 338,940,954,781
Rincian saldo piutang usaha kepada pihak-pihak ketiga adalah
sebagai berikut: follows:
Rp
Pihak-pihak Ketiga
PT Tapin Coal Terminal 122,090,211,456
Pemerintah Daerah 104,406,327,457
Bin Ladin Contractor Group LLC 56,875,614,651
PT Broadbiz Asia 15,360,419,011
Kementerian Pekerjaan Umum 87,850,363,171
PT Indonesian Paradise Island 20,653,015,888
PT Hermes Realty Indonesia 25,218,370,707
PT Pardika Wishi Sarana 32,386,606,500
PT Mega Pasanggrahan Indah 20,264,799,625
PT Adhita Serayakorita 30,353,962,863
PT Sumber Mesin Raya --
PT Puradelta Lestari --
Kementerian Perhubungan --
Badan Pelaksana Pengelola Masjid Istiqlal --
Universitas Indonesia 43,800,000,000
PT Mandara Permai 16,976,560,393
Lainnya (di bawah Rp 10 Milyar) 117,795,644,752
Jumlah Piutang Usaha Pihak-pihak Ketiga 694,031,896,474
30
30 Juni 2013/
31 Desember 2012/
June 30, 2013 December 31, 2012
Rp
Sampai dengan 12 bulan
Belum Jatuh Tempo 1,280,095,002,144
Sudah Jatuh Tempo 205,577,349,691
> 13 - 24 Bulan - Sudah Jatuh Tempo 339,370,581,764
> 25 - 36 Bulan - Sudah Jatuh Tempo --
> 36 Bulan - Sudah Jatuh Tempo 9,045,072,447
Jumlah 1,834,088,006,046
Mutasi penyisihan kerugian penurunan nilai piutang adalah
sebagai berikut:
30 Juni 2013/
31 Desember 2012/
June 30, 2013 December 31, 2012
Rp
Saldo Awal Periode -24,626,427,605
Pemulihan di Periode Berjalan 1,806,346,001
Penambahan di Periode Berjalan --
Saldo Akhir Periode -22,820,081,604
31
(Lanjutan)
(Dalam Rupiah)
pemberi kerja.
disisihkan kepada
Rp 1.806.346.001.
Internasional dan
perusahaan lainnya.
disisihkan kepada PT
Rp
Rp
Rp
Rp
Informasi yang berkaitan dengan Piutang Usaha kepada Other important informations relating to Accounts Receivable
Pemberi Kerja Perusahaan sampai dengan 30 Juni 2013
adalah sebagai berikut:
1 PT Jasamarga Bali Tol
Paket 2
Perusahaan
JBT/2012 tanggal
Rp 285.224.794.545.
2
Perusahaan
JBT/2012 tanggal
Rp 417.851.952.727.
3 PT Pelabuhan Indonesia II
Dermaga Tanjung Priok I
Perusahaan melaksanakan pekerjaan proyek Project
Dermaga Tanjung Priok I berdasarkan kontrak The Company conducted the work of Dermaga
pekerjaan No. HK.566/1/15/C.Tpk-12 tanggal
Pebruari 2012 sebesar Rp 62.272.727.273.
4 PT Pelabuhan Indonesia II
Dermaga Tanjung Priok II
Perusahaan melaksanakan pekerjaan proyek Project
Dermaga Tanjung Priok II berdasarkan kontrak The Company conducted the work of Dermaga
32
33
(Lanjutan)
(Dalam Rupiah)
Bengkulu Rp
City Rp
Kabupaten Batanghari Rp
Rp
Rp
Rp 73.909.467.363
Rp 14.080.227.920.
- Pasuruan
Rp 234.087.905.000.
tersebut.
pihak ketiga.
Perusahaan tidak mempunyai piutang yang di jual secara The Company does not have receivables are sold in With
With Recourse. Recourse.
34
35
(Lanjutan)
(Dalam Rupiah)
Saldo Awal Periode
Pemulihan di Periode Berjalan
Penambahan di Periode Berjalan
Saldo Akhir Tahun
Rp 867.729.573.
di tahun 2012
Rp 1.140.113.383.
Pihak-Pihak Berelasi
PT Istaka Karya (Persero)
Piutang Bunga
Koperasi PT Waskita Karya
Piutang Karyawan
37
Rp
Persediaan Bahan Baku Kontruksi 489,322,026,641
Persediaan Beton Precast 41,053,869,518
Persediaan Tanah Kavling 598,345,228
Persediaan Rumah Sarana Papan 795,739,844
Jumlah
Dikurangi: Penurunan Nilai Persediaan --
Jumlah 531,769,981,231
Persediaan bahan baku konstruksi merupakan persediaan
material dan perlengkapan proyek yang masih tersedia di
gudang proyek yang dimiliki oleh Perusahaan. Persediaan at
material terdiri dari persediaan besi, semen, solar, tiang
pancang, keramik/marmer, traveler form, geotextile, aspal
dan batu.
Persediaan tanah kavling merupakan persediaan tanah
Perusahaan di Perumahan Bukit Diponegoro (Semarang)
yang memiliki luas tanah sebesar 2.712 m2 dengan status
kepemilikan tanah sertifikat Hak Guna Bangunan (HGB)).
Persediaan precast merupakan persediaan produk beton
unit usaha precast yang terdiri dari persediaan barang jadi
produk beton, persediaan bahan baku dan bahan penolong
serta persediaan bahan dalam proses.
the process.
38
Pihak-pihak Berelasi
Dikurangi: Penyisihan Kerugian Penurunan
Nilai Piutang
Jumlah Pihak-pihak Berelasi
Pihak-pihak Ketiga
Dikurangi: Penyisihan Kerugian Penurunan
Nilai Piutang
Jumlah Pihak-pihak Ketiga
sebagai berikut:
39
40
perusahaan lainnya.
Rp 195.426.363.636.
42
(Lanjutan)
(Dalam Rupiah)
8
Pesanggrahan Paket 1
Perusahaan
Oktober
Rp 310.943.778.182.
10. Perpajakan
a.
Jumlah
b.
Utang Pajak
Pasal 21
Pasal 22
Pasal 23
Pajak Pertambahan Nilai
Liabilitas Pajak Kini
Pasal 4 (2)-Final
Pajak Kini Non Final
Jumlah
c. Beban Pajak
Pajak Kini
Pajak atas Pendapatan Final
43
(Lanjutan)
(Dalam Rupiah)
d. Pajak Tangguhan
Desember 2009:
2012
No/ Jenis Pajak /
Number Type of Taxes
1 PPN/VAT
2 PPN/VAT
3 PPN/VAT
8 PPN/VAT
9 PPN/VAT
10 PPN/VAT
11 PPN/VAT
12 PPN/VAT
Jumlah
Uang Muka Pihak Ketiga
Biaya Dibayar Dimuka
Sewa Rumah Jangka Pendek
Restitusi PPN KSO
Jumlah
44
Proyek/
Projects
Proyek/
Projects
45
Proyek/
Projects
KSO Waskita - Usaha Batanghari FO Jl. Gajah Mada - Juanda
KSO Waskita - CPA Spam Samarinda Utara
KSO Waskita - ZUG PLTU Rote
KSO Waskita - Jaya - Nusantara Jl. Arteri Siring - Porong Paket 1
KSO Waskita - Mitra Statika Jalan Sicincin - Malalak
KSO Waskita - IHC Pengadaan Dredger
KSO Waskita - Menumbang Jaya SMK N 2 Palembang
KSO Waskita - JPC SMM Muara Taweh
KSO Waskita - Nindya - Sacna Irigasi Sapon
KSO Waskita - Modern Dermaga Peti Kemas (CY-01)
KSO Waskita - Tepat Guna Pelebaran Jl Ampenan-Pemenang
KSO Waskita - Rindang Jl T Besar Bujung Tenuk
KSO Waskita - Adi Jaya Lima Pradana Pengendalian Sedimen Bawakaraen
KSO Waskita - Tirta Struktur Dalam Jl. Pontianak
KSO Waskita - Bugak Brawang Pasar Atjeh Phase IV Thp II
KSO Waskita - Indopenta Drainase Pekalongan
KSO Waskita - Bugak Brawang Pasar Atjeh Phase VI
KSO Waskita - Cipta Aneka Spam Pasuruan
KSO Waskita - Larasati Sesayap Tanah Tidung
KSO Waskita - Panca Duta Peningktn Jln Kambuaya-Klamono
KSO Waskita - CPA Sandai Nanga Tayap Kalbar
KSO Waskita - Eka Praya Jl. Akses Bill Thp II
KSO Waskita - Kumodo Intan Waduk Rajui
KSO Waskita - Wika - Shanghai Jl. Tol Cisumdawu
KSO Waskita - Feberco PLN Curup
KSO Waskita - Subanus Pantai Kaur
KSO Waskita - Siwa Prestasi Faspela Pantoloan 2013
KSO Waskita - Pakabea Bendung Lhok Naga I
KSO Waskita - Pakabea Bendung Lhok Naga II
KSO Waskita - Conblok Beno Simpang Libas
KSO Waskita - Panca Duta Kantor Gubernur Monokwari
KSO Waskita - Passokorang Jalan Salubatu - Aralle III
KSO Waskita - Paesa Pasindo Pasar Atjeh Phase II Paket 5
KSO Waskita - Bugak Brawang Pasar Aceh
KSO Waskita - Larasati Pengend Banjir Karang Asam
KSO Waskita - Pangkho BNN Makassar
KSO Waskita - Kega Harris Hotel Yogya
KSO Waskita - Kajima E2 Cilincing - Jampea
KSO Waskita - PAL PLTU Malinau
KSO Waskita - Rimba - Marinda Tol Balikpapan-Samarinda
Jumlah Pihak Ketiga / Total Third Parties
Jumlah/ Total
Perusahaan melakukan perjanjian kerjasama dengan
berbagai pihak sebagaimana tersebut pada masing-masing
perjanjian, berupa penyerahan dana kepada pengelola
sesuai kewajiban yang tertuang dalam perjanjian kerjasama
menurut porsi yang ditetapkan. Pengelola proyek dibentuk
dengan anggota yang berasal dari masing-masing pihak
yang melakukan perjanjian kerjasama. Pengelola proyek
melaksanakan kegiatan pembangunan proyek dan
bertanggung jawab sepenuhnya terhadap seluruh kegiatan
tersebut termasuk laporan pertanggungjawaban keuangan
kepada masing-masing pihak yang melakukan perjanjian
kerjasama
46
(Lanjutan)
(Dalam Rupiah)
1 Waskita
Lamong
April
2
Taweh
Juni
Juli
PT Waskita Karya
4 Waskita
5
April
47
(Lanjutan)
(Dalam Rupiah)
7
Bendungan Pandanduri
Juni
Tbk 49%.
8
9 Waskita
Pengadaan Dredger
Dredgers BV 1%.
10
PT Wijaya Karya
11
Juni
Provinsi
12
Dember
membentuk
48
49
(Lanjutan)
(Dalam Rupiah)
PT Ismawa Trimitra (Persero)
Bagian Laba Bersih
Penerimaan Dividen
Total PT Ismawa Trimitra (Persero)
PT Ismawa Trimitra (Persero)
Perusahaan memiliki penyertaan sebesar
modal disetor PT Ismawa Trimitra
PT Citra Wasphutowa
Penambahan
Penerimaan Dividen
Total PT Citra Wasphutowa
PT Citra Wasphutowa
2012 telah
Rp
dilakukan tambahan modal sebesar Rp
Manajemen berpendapat tidak terdapat harga kuotasi Management believes there is no active market price
dipasar aktif atas nilai wajar investasi pada entitas asosiasi quotations in the fair value of long term investment and
dan teknik penilaian tidak dapat digunakan, sehingga nilai valuation techniques can not be used, so fair value of
wajar investasi diukur dengan biaya perolehan. the investment is measured at acquisition cost.
50
Biaya Perolehan:
Tanah
Gedung
Perlengkapan Kantor
Peralatan Proyek
Peralatan Pabrik
Kendaraan
Jumlah
Akumulasi Penyusutan:
Gedung
Perlengkapan Kantor
Peralatan Proyek
Kendaraan
Jumlah
Nilai Buku
Nilai Buku
Biaya Perolehan:
Tanah
Gedung
Perlengkapan Kantor
Peralatan Proyek
Kendaraan
Jumlah
Akumulasi Penyusutan:
Gedung
Perlengkapan Kantor
Peralatan Proyek
Kendaraan
Aset tetap, berupa tanah
atas perolehan kredit dari bank. Sebagian tanah berikut
bangunannya dijadikan jaminan kepada Bank BNI (Catatan
18.1), Bank Mandiri (Catatan 18.2), Bank BRI (Catatan 18.4)
dan Indonesian Eximbank (Catatan
sebesar Rp 109.135.230.000,
Rp 16.186.000.000 dan Rp
keseluruhan Rp 137.224.230.000, dan nilai pasar tanah yang
dijaminkan sebesar Rp 155.424.200.
51
52
Pihak-pihak Berelasi
PT Bank Negara Indonesia (Persero) Tbk
PT Indonesia EximBank
PT Bank Mandiri (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
Jumlah Utang Bank Pihak-pihak Berelasi
53
Rp
Pihak-pihak Ketiga
PT BPD Jabar dan Banten --
PT Bank Panin Tbk 150,000,000,000
PT Bank UOB 179,171,948,087
Jumlah Utang Bank Pihak-pihak Ketiga 329,171,948,087
Jumlah 1,526,164,310,772
1. PT Bank Negara Indonesia (Persero) Tbk
Perusahaan memperoleh fasilitas kredit dari PT Bank
Negara Indonesia (Persero) Tbk sebagai berikut:
a. Kredit Modal Kerja Revolving Rp 200.000.000.000
54
(Lanjutan)
(Dalam Rupiah)
2003 s/d
Karya (Persero)
1989 s/d
terletak di Desa
S.Hip. No.
Rp
407/2004.
PT Waskita
Rp
3129/2001 dan senilai Rp
i.
senilai Rp
356/2001 dan senilai Rp
dengan SHT.II.No. 169/2007.
2952/2007.
55
(Lanjutan)
(Dalam Rupiah)
Rp
dengan SHT.II.
l.
sampai dengan
a.n. PT
No. 239/2007.
a.n.
senilai
No. 240/2007.
o.
PT Waskita Karya
Rp
375/2001.
p.
PT Waskita Karya
No. 238/2007.
q.
r.
1988 sampai dengan
PT Waskita
Rp
956/2001 dan senilai Rp
56
57
(Lanjutan)
(Dalam Rupiah)
2
f.
2011
b. 3
Perjanjian ini juga mencakup batasan-batasan yang This agreement also includes restrictions that are not
tidak diperkenankan dilakukan oleh Perusahaan tanpa allowed to be done by the Company without the prior
persetujuan tertulis terlebih dahulu dari Bank antara written consent of the Bank, among others; transfer
lain; memindah
memperoleh fasilitas kredit atau pinjaman lain dari other financial institutions including the bonds; bind
lembaga keuangan lain termasuk obligasi; mengikat itself as guarantor of the debt or pledge the Company’s
diri sebagai penjamin hutang atau menjaminkan harta assets that have pledged to another party; maintain
kekayaan perusahaan yang telah dijaminkan kepada the financial ratios of fixed assets to be acquired/
pihak lain; menjaga rasio keuangan aset tetap yang purchased by the Company in the future, it will be used
akan diperoleh/dibeli oleh Perusahaan di kemudian as collateral for loans in PT Bank Mandiri(Persero) Tbk;
hari, maka akan dijadikan agunan kredit di PT Bank
Mandiri (Persero); Perusahaan akan memprioritaskan
58
(Lanjutan)
(Dalam Rupiah)
oleh Bank.
3 PT Bank Panin Tbk
Market sebesar Rp
sebesar Rp
pertahun.
merubah bidang/jenis
59
5 PT Indonesia EximBank
Perusahaan memperoleh fasilitas Kredit Modal Kerja
export (KMKE) dan atau fasilitas Penjaminan Indonesia
Eximbank sebesar Rp 500.000.000.000 dapat digunakan
untuk fasillitas penjaminan dengan limit maksimal
sebesar Rp
BS.0031/ASR/03/2013 tanggal 21 Maret 2013. Fasilitas
tersebut dapat digunakan sampai dengan tanggal 25
Pebruari 2014. Atas pinjaman tersebut dikenakan bunga
sebesar 8% per tahun.
60
(Lanjutan)
(Dalam Rupiah)
5
kekayaan kepada pihak lain.
Desember 2013.
Pada 30 Juni 2013, Perusahaan belum menggunakan As of June 30, 2013, the Company has not been used
fasilitas pinjaman tersebut.
kredit kepada
61
Loan sebesar Rp
tanggal 10 April
arbitrase atau
permintaan bank.
oleh Bank.
Seluruh tagihan proyek
Rp
Pemasok 855,191,218,474
Subkontraktor 459,739,031,557
Ventura Bersama 457,068,893,285
Sewa Alat 52,081,749,546
Upah Kerja 33,956,173,864
Lain-lain 19,253,745,594
Jumlah 1,877,290,812,320
20. Utang Bruto pada Pihak-pihak Ketiga
Utang bruto kepada sub kontraktor merupakan utang
Perusahaan yang berasal dari pekerjaan yang diakui sesuai
dengan metode persentase penyelesaian yang dinyatakan
dalam Berita Acara Penyelesaian Pekerjaan, namun belum
diterbitkan faktur karena perbedaan antara tanggal berita
acara fisik dengan pengajuan penagihan pada tanggal
neraca. Utang bruto kepada sub kontraktor per 30 Juni
2013 dan 31 Desember 2012 adalah sebagai berikut:
2013 and December 31, 2012 were as follows:
30 Juni 2013/
31 Desember 2012/
June 30, 2013
December 31, 2012
Rp
Divisi Gedung 382,915,048,944
Divisi Sipil 267,024,816,619
Divisi Regional I 73,175,774,743
Divisi Regional II 64,807,660,909
Divisi Regional III 38,814,955,911
Divisi Regional IV 38,608,551,983
Divisi EPC 11,337,976,320
Divisi I --
Divisi II --
Divisi III --
Divisi IV --
Divisi V --
Divisi VI --
Divisi VII --
Jumlah 876,684,785,429
63
Rp
Divisi Gedung 170,469,532,430
Divisi Sipil 68,565,367,068
Divisi Regional I 125,422,097,536
Divisi Regional II 94,298,384,358
Divisi Regional III 34,475,072,660
Divisi Regional IV 48,666,955,207
Divisi EPC 16,412,334,365
Divisi I --
Divisi II --
Divisi III --
Divisi IV --
Divisi V --
Divisi VI --
Divisi VII --
Jumlah 558,309,743,624
Uang muka kontrak diterima merupakan uang muka
pelaksanaan proyek yang diterima dari pemberi kerja sesuai
kontrak pekerjaan konstruksi jangka pendek, uang muka
tersebut akan dikompensasikan dengan progress pekerjaan
dan termin pembayaran sesuai dengan progres lapangan.
22. Beban Masih Harus Dibayar
30 Juni 2013/
31 Desember 2012/
June 30, 2013
December 31, 2012
Rp
Beban Bunga Obligasi 5,227,083,333
Beban Umum 7,885,141,493
Beban Pegawai 1,090,390,827
Beban Kantor 1,029,559,885
Beban Operasional Proyek 339,131,648
Beban Gedung 4,500,000
Jumlah 15,575,807,186
23. Liabilitas Jangka Pendek Lainnya
30 Juni 2013/
June 30, 2013
Rp
Jasa Produksi dan Tantiem
Iuran Dana Pensiun 3,312,685,414
Jamsostek 449,716,174
Jaminan Sewa Gedung 108,589,627
Jumlah 3,870,991,215
64
Pihak-pihak Berelasi
PT PLN (Persero)
PT Hotel Indonesia Natour (Persero)
PT Krakatau Bandar Samudera (KBS)
PT Trans Marga Jateng
Jumlah Uang Muka Jangka Panjang Pihak-pihak Berelasi
Pihak-pihak Ketiga
Pemerintah-Pemerintah Daerah
Hubei Hongyuan Power Engineering, CO. Ltd
Kementerian Pekerjaan Umum
PT Mega Pesanggrahan Indah
PT Metro Wisata Raya
PT Pardika Wisthi Sarana
PT Mandara Permai
Lainnya (di bawah Rp 2 Milyar)
Jumlah Uang Muka Jangka Panjang Pihak-pihak Ketiga
Jumlah
25. Utang Obligasi
Nominal
Biaya Emisi Obligasi
Akumulasi Amortisasi
Jumlah
Biaya Emisi Obligasi
Dikurangi : Akumulasi Amortisasi
Biaya Emisi Obligasi Belum Diamortisasi
Berdasarkan Akta Perjanjian Perwaliamanatan No.
11 tanggal 4 April 2012 juncto Akta Perubahan I Perjanjian
Perwaliamanatan No. 98 tanggal 26 April 2012 juncto Akta
Perubahan II Perjanjian Perwaliamantan No.
23 Mei 2012 yang ketiganya dibuat di hadapan Fathiah
Helmi, S.H., Perusahaan telah menerbitkan
Waskita Karya Tahun 2012 Dengan Tingkat Bunga Tetap”
senilai Rp 750.000.000.000 dengan perincian sebagai
berikut:
Seri A : Obligasi dengan tingkat suku bunga tetap sebesar
8,75% (delapan koma tujuh lima persen) per
tahun dengan jangka waktu 3 (tiga) tahun. Jumlah
pokok Obliasi Seri A yang ditawarkan adalah
sebesar Rp 75.000.000.000
miliar Rupiah)
65
66
31 Desember 2012/
Rp
Nilai Kini Kewajiban Imbalan Kerja 161,703,789,500
Nilai Wajar Aktiva Program -115,943,902,952
Status Pendanaan 45,759,886,548
Keuntungan (Kerugian) Bersih Aktuaria yang Belum Diakui -79,128,562,772
Liabilitas (Aset) Program -33,368,676,224
27. Modal Saham
a. Modal Saham
Sesuai dengan daftar pemegang saham yang dikeluarkan
oleh Biro Administrasi Efek Perusahaan, PT Datindo
Entrycom. Susunan pemegang saham Perusahaan per 30
Juni 2013 adalah sebagai berikut:
Modal Dasar
Saham Preferen (Seri A Dwiwarna)
Pemerintah Republik Indonesia
Saham Biasa (Seri B)
Pemerintah Republik Indonesia
Karyawan
Masyarakat
Jumlah Modal Ditempatkan dan Disetor Penuh
Susunan modal Perusahaan untuk 31 Desember
adalah sebagai berikut:
Modal Dasar
Saham Preferen (Seri A Dwiwarna)
Pemerintah Republik Indonesia
Saham Biasa (Seri B)
Pemerintah Republik Indonesia
Karyawan
Masyarakat
Jumlah Modal Ditempatkan dan Disetor Penuh
67
(Lanjutan)
(Dalam Rupiah)
peningkatan
Rp 240.000.000.000 menjadi Rp
terbagi atas
mempunyai nominal Rp
nominal Rp
Dari modal
Rp
Perusahaan.
penuh sebanyak
Rp 654.992.100.000.
ditempatkan
sebesar Rp 963.223.600.000.
68
(Lanjutan)
(Dalam Rupiah)
Surat Penerimaan
Plan
sebagai berikut:
Mesop Tahap I
69
70
71
72
Venturers
Pihak-pihak Berelasi / Related Parties
KSO Waskita - Brantas Sabo Dam Merapi
KSO Waskita - Brantas Pandan Duri II
KSO Waskita - Brantas - Wika
KSO Waskita - PP - Hutama Jembt. Siak IV
KSO Waskita - Brantas Sabo Dam Paket 1
KSO Waskita - PP BPK RI
KSO Waskita - Wika - PP - HK Jatigede Sumedang
KSO Waskita - Adhi Kali Lamong
KSO Waskita - Brantas Bendung Gerak Tempe
KSO Waskita - Adhi
KSO Waskita - Adhi
KSO Waskita - Brantas Klawing
KSO Waskita - PP - Wika Jembatan Merah Putih
KSO Waskita - PAL PLTU Malinau
KSO Waskita - Indah Karya Ciasem Pamanukan
Jumlah Pihak-pihak Berelasi / Total Related Parties
73
Beban Penjualan
Tender
Pemasaran
Iklan
Jumlah
74
75
(Lanjutan)
(Dalam Rupiah)
Rp 2.650.000.000.000, Rp
Rp 200.000.000.000.
Pihak-pihak Berelasi
PT Bank Mandiri (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk - KMK
PT Bank Negara Indonesia (Persero) Tbk - OAF
Jumlah Pihak-pihak Berelasi
Pihak-pihak Ketiga
PT CIMB Niaga Bank Tbk
Deutsch Bank
Jumlah Pihak-pihak Ketiga
Jumlah
Pihak-pihak Berelasi
PT. Bank Mandiri (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk - KMK
PT Bank Negara Indonesia (Persero) Tbk - OAF
Jumlah Pihak-pihak Berelasi
Pihak-pihak Ketiga
PT CIMB Niaga Bank Tbk
PT Deutsch Bank
Jumlah Pihak-pihak Ketiga
Jumlah
76
Pendapatan Usaha
77
Konstruksi /
Constructions
Rp
Pendapatan Usaha 2,727,488,726,208
Beban Pokok Pendapatan 2,517,131,173,472
Hasil Segmen 210,357,552,736
Bagian Laba Ventura Bersama --
Beban Usaha --
Penghasilan Lain-lain - Bersih --
Beban Lain-lain - Bersih --
Laba Usaha --
Beban Pinjaman --
Bagian Laba Entitas Asosiasi --
Laba Sebelum Pajak Penghasilan --
Beban Pajak Penghasilan --
Laba Bersih Periode Berjalan
Aset
Piutang Usaha 709,534,388,361
Piutang Retensi 420,761,553,583
Tagihan Bruto Kepada Pengguna Jasa 2,411,005,953,130
Persediaan 509,624,399,504
Aset yang Tidak Dapat Dialokasikan --
Jumlah Aset
Liabilitas
Utang Usaha 1,333,976,467,840
Utang Bruto Kepada Pihak Ketiga 672,016,638,877
Liabilitas yang Tidak Dapat Dialokasikan --
Jumlah Kewajiban
b. Segmen Geografis
Segmen sekunder Perusahaan dikelompokkan
berdasarkan daerah geografis. Informasi segmen
berdasarkan daerah geografis adalah sebagai berikut:
Aset
Divisi Sipil
Divisi Gedung
Divisi Realty
Divisi Precast
Divisi EPC
Divisi Regional I
Divisi Regional II
Divisi Regional III
Divisi Regional IV
Kantor Pusat
78
79
Aset
Kas dan Setara Kas USD
SGD
YEN
EURO
AED
SAR
Piutang Usaha USD
SGD
YEN
AED
SAR
80
PT WASKITA KARYA (PERSERO) Tbk
CATATAN ATAS LAPORAN KEUANGAN
(Lanjutan)
Untuk Periode Enam Bulan yang Berakhir pada 30 Juni,
2013 dan Tahun yang Berakhir pada 31 Desember 2012
(Dalam Rupiah)
Liabilitas
Utang Usaha SAR
Utang Bruto Kepada Pihak Ketiga AED
SAR
81
(Lanjutan)
(Dalam Rupiah)
sebagai berikut:
putusan ini.
Jakarta.
keputusan No.
tanggal 22
282/Pdt.G/2000/PN.Jak.Sel.
dan II).
sebanyak Rp 500.000.
82
bahwa:
a.
tertanggal 19 Januari 2005.
b.
c.
dengan perincian sebagai berikut.
c. Ganti bunga
dibayar lunas.
SH, tanggal
melanggarnya.
25 Agustus
sebagai berikut :
untuk sebagian.
83
Sehubungan Perkara I Casablanca telah diputus pada In accordance Casablanca Case I has decided on the
tingkat PK dengan nomor putusan No. 229
PK/Pdt/2005 dan Perkara II Casablanca juga telah No.229.PK/Pdt/2005 and Casablanca Case II also has
diputus pada tingkat PK dengan nomor putusan No. 46 been decided at the Judicial Review
PK/Pdt/2010, maka untuk kedua perkara tersebut decision number 46 PK/Pdt/2010, then for the second
sudah tidak ada lagi upaya hukum yang dapat case there is no other legal effort that can be done, for it
dilakukan, untuk itu telah ditunjuk Nengah Sujana & has been appointed Nengah Sujana & Associates law
Rekan Law Firm (NSR) sebagai kuasa hukum guna Firm
mengajukan Permohonan Sita Eksekusi sebagaimana Confiscation Application Execution as the Power of
Surat Kuasa nomor: 33/SKU/WK/2011 tanggal 8 April Attorney Letter No.
2011 2011
3 Pada tahun
dalam joint venture
pembangunan multi years
PT Pembangunan Perumahan
84
85
(Lanjutan)
(Dalam Rupiah)
Eksekusi;
teguran
No. 24/Pdt.ARB.BANI/2011/PN.Pbr.
Putusan
ke MA.
Pada tanggal
membayar dalam
Oktober
Hakim menerima keberatan
86
(Lanjutan)
(Dalam Rupiah)
DKI Jakarta.
Pada tanggal
Timur dengan
(Persero)
terhadap Tergugat.
(Lanjutan)
(Dalam Rupiah)
persidangan.
6 PT Waskita Karya
Indonesia
nilai kontrak
Rp 222.715.898.000.
ini diselesaikan melalui arbitrase di BANI. the contract agreement, then the case is settled by
arbitration in BANI.
Nilai tuntutan yang diajukan Perusahaan melalui
b) Ganti rugi,
Rp 85.858.538.006.
30 Juni 2013/
30 Juni 2013/
30 Juni 2013/
Rp
Pendapatan Usaha 993,961,249,219
89
Presentase diatas merupakan perbandingan dengan total Above percentages are comparised with total revenues.
pendapatan.
1 Bandara Djuanda
Yet
Sudah Jatuh
Pembangunan Jalan Tol
2 Nusa Dua - Ngurah Rai -
Benoa Paket 4 - Bali
3 Woodland Residence
SPK/MAINCON/IX/2012 Yet
Belum Jatuh
4 Pekerjaan Kali
Pesanggrahan Paket 1
Yet
Sudah Jatuh
Pembangunan Jalan Tol
5 Nusa Dua - Ngurah Rai -
Benoa Paket 2 - Bali
Pembangunan Jalan
7
Habema - Mugi (MYC)
Belum Jatuh
8 Pelabuhan Laut Sangata
Komunikasi dan Informatika
Yet
Pembangunan Jalan Tol
9 Semarang - Bawen -
Solo Paket 6
10 Manhattan Square
Yet
Bandar Udara
14 Samarinda Baru
Yet
90
(Lanjutan)
(Dalam Rupiah)
No Nama Proyek /
Project Name
Rehabilitasi Tambak
15
Garam Indramayu
Pembangunan Jalan
17
dan Jembatan Kawasan
Pekerjaan
Pembangunan Jalur
18 Ganda
Blambanganumpu -
Giham, Sumsel
Pembangunan Gedung
91
Risiko tingkat bunga arus kas adalah risiko dimana arus kas Cash flow interest rate risk is the risk that future cash flows
masa depan dari suatu instrumen keuangan berfluktuasi of a financial instrument fluctuate due to changes in market
karena perubahan suku bunga pasar. interest rates.
92
Liabilitas Keuangan
Suku bunga mengambang
Dampak dari pergerakan suku bunga di pasar tidak signifikan.
Perusahaan mengelola risiko suku bunga dan melalui
pengawasan terhadap dampak pergerakan suku bunga untuk
meminimalisasi dampak negatif terhadap Perusahaan.
Perusahaan akan mengawasi secara ketat pergerakan suku
bunga dipasar dan apabila suku bunga mengalami kenaikan
yang signifikan maka Perusahaan akan menegosiasikan suku
bunga tersebut dengan para lender.
(iii) Risiko Likuiditas
Risiko likuiditas adalah risiko di mana posisi arus kas
menunjukkan pendapatan jangka pendek tidak cukup untuk
menutupi pengeluaran jangka pendek.
Eksposur risiko likuiditas berupa kesulitan Perusahaan dalam
memenuhi kewajiban keuangan yang harus dibayar dengan
kas atau aset keuangan lainnya. Perusahaan diharapkan
dapat membayar seluruh kewajibannya sesuai dengan jatuh
tempo kontraktual. Dalam memenuhi liabiltas tersebut, maka
Perusahaan harus menghasilkan arus kas masuk yang cukup.
Berikut ini merupakan liabiltas keuangan non-derivatif
berdasarkan nilai sisa jatuh tempo yang tidak didiskonto:
< 1 Tahun/
< 1 Year
Rp
Utang Usaha 1,877,290,812,320
Pinjaman Bank Jangka Pendek 1,526,164,310,772
Liabilitas Jangka Pendek Lainnya 3,870,991,215
Jumlah Liabilitas Keuangan 3,407,326,114,307
< 1 Tahun/
< 1 Year
Rp
Utang Usaha 2,002,815,417,409
Pinjaman Bank Jangka Pendek 1,171,853,481,615
Liabilitas Jangka Pendek Lainnya 23,951,446,633
Jumlah Liabilitas Keuangan 3,198,620,345,656
93
94
31 Desember 2012/
30 Juni 2013/ December 31,
June 30, 2013
2012
Rp
Total Utang 6,075,937,306,144
Dikurang: Kas dan Setara Kas 857,464,645,512
Utang Bersih 5,218,472,660,632
Total Ekuitas 2,043,242,211,528
Rasio Utang terhadap Modal 2.55
47. Tanggung Jawab dan Kewenangan
Penerbitan Laporan Keuangan
Manajemen Perusahaan bertanggung jawab atas isi dan
penyusunan laporan keuangan yang diotorisasi untuk terbit
pada tanggal 20 July 2013.
95
PT WASKITA KARYA
(PERSERO) Tbk
Table of Contents
857,464,645,512 2,183,783,098,228
24,276,133,745 24,276,133,745
1,137,627,364,617 857,072,216,150
673,640,559,825 607,197,604,777
166,953,763,167 145,666,855,182
378,826,764,207 329,722,130,433
30,031,165,100 30,032,355,937
10,986,537,021 2,305,658,489
531,769,981,231 412,538,363,464
830,626,524,776 879,342,546,622
1,900,321,512,291 1,879,826,030,597
554,192,982,233 276,032,203,979
250,017,734,994 161,919,595,591
7,346,735,668,719 7,789,714,793,194
175,000,000,000 175,000,000,000
7,825,767,785 7,825,767,785
62,253,630,886 42,958,282,193
166,145,518,997 73,525,361,652
25,000,000,000 18,250,000,000
302,354,544,422 239,933,622,514
33,864,386,862 19,036,260,700
772,443,848,952 576,529,294,844
8,119,179,517,671 8,366,244,088,038
STATEMENTS OF FINANCIAL POSITION (Continued)
1,196,992,362,685 822,776,203,700
329,171,948,087 349,077,277,915
1,877,290,812,320 2,002,815,417,409
876,684,785,429 1,564,997,856,733
15,575,807,186 27,993,453,168
203,164,096,716 95,086,201,879
558,309,743,624 405,128,300,805
3,870,991,215 23,951,446,633
5,061,060,547,261 5,291,826,158,242
64,223,876,230 93,378,356,335
202,903,789,553 226,510,505,054
747,749,093,101 747,453,839,713
1,014,876,758,883 1,067,342,701,102
6,075,937,306,144 6,359,168,859,344
963,223,600,000 963,223,600,000
831,137,834,545 831,137,834,545
194,820,273,829 192,279,960,913
56,659,124,437 22,893,575,038
-2,598,621,284 -2,459,741,802
2,043,242,211,527 2,007,075,228,694
8,119,179,517,671 8,366,244,088,038
STATEMENTS OF COMPREHENSIVE INCOME
-138,879,482 165,516,967
56,489,486,159 37,106,543,520
19.05 9,505
5.88 2,052
-- --
-- --
-- --
654,992,100,000 --
963,223,600,000 831,137,834,545
-- --
-- --
-- --
-- --
963,223,600,000 831,137,834,545
2,711,314,473,558 2,204,633,544,191
-3,872,541,484,406 -3,415,017,703,428
-48,907,701,480 -50,286,425,564
13,492,855,133 17,669,235,201
1,609,874,809 136,943,317,592
-47,812,624,891 -72,728,061,923
-250,717,605,286 -147,329,110,081
-1,493,562,212,563 -1,326,115,204,011
-118,420,235,908 22,404,098,578
20,947,661,446 -28,853,760,530
-62,448,016,319 -9,227,039,647
221,278,187 337,916,036
-- 59,425,330,077
-6,750,000,000 --
-166,449,312,594 44,086,544,514
-- 750,000,000,000
-295,253,388 -2,206,946,133
7,361,868,146,356 5,760,279,374,333
-7,007,557,317,200 -5,383,716,934,349
-20,322,503,326 --
333,693,072,442 1,124,355,493,851
-1,326,318,452,715 -157,673,165,647
2,183,783,098,228 583,188,263,886
857,464,645,512 425,515,098,239
1,219,164,714 1,219,121,012
856,245,480,798 324,295,977,227
-- 100,000,000,000
857,464,645,512 425,515,098,239
Bonds Amount
Seri A / A Serie 75,000,000,000
Seri B / B Serie 675,000,000,000
pelaksanaan
pertambangan, pekerjaan terintegrasi Enginering,
Procurement and Construction
d construction tools
oods, rubber, and
fabrication, leasing
terials, building
pment, investment
ea of basic facility
forming activities
, general trading,
opment, service in
sm and royalty
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Activity Areas
03/SK/WK/2013 According to the Decision Letter of Director No.
2013 tentang Perubahan Struktur 03/SK/WK/2013 dated April 23,
the changes of the Company’s Organizational
Structure of PT Waskita Karya
The Organizational Structure is based on Business
Unit. The Business Unit has its function of marketing
9 Divisi, susunan unit bisnis function up to production function. The Business Unit
have 9
the business units as follows:
Wilayah Operasi/
Operational Area
Daerah operasinya meliputi seluruh Indonesia berkedudukan di Jakarta dengan melaksanakan kegiatan
perusahaan dalam bidang pemasaran sampai dengan produksi untuk seluruh proyek sipil lokasi di pulau
Jakarta
dang pemasaran sampai dengan produksi
Jakarta
n oleh unit bisnis lain.
ng and procurement of the EPC project, while
Jakarta
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Wilayah Operasi/ Kedudukan/
Operational Area Location
Melaksanakan kegiatan Perusahaan dalam bidang pemasaranJakarta
Conducting the Company's activities in the field of marketing to production for realty projects.
Daerah operasi meliputi seluruh Sumatera berkedudukan di P Pekanbaru
Perusahaan dalam bidang pemasaran sampai dengan produksi untuk proyek Sipil kecuali yang
Balikpapan
si untuk proyek Sipil kecuali yang
Denpasar
n sampai dengan produksi untuk proyek
Makassar
n sampai dengan produksi untuk proyek
Susunan Dewan Komisaris, Direksi dan Karyawan
Directors and Employees
Susunan pengurus Perusahaan pada tanggal
31 Desember 2012 adalah
June 30,
follows:
30 Juni 2013/ 31 Desember 2012/
June 30, 2013 December 31, 2012
Iwan Nursyirwan Diar Iwan Nursyirwan Diar
Arif Baharudin Arif Baharudin
Mohammad Danial Mohammad Danial
Agus Suparto Agus Suparto
June 30,
follows:
30 Juni 2013/ 31 Desember 2012/
Juni 30, 2013 December 31, 2012
Kohirin Suganda Saputra Kohirin Suganda Saputra
Satya Arinanto Satya Arinanto
Tjahyo Winarto Tjahyo Winarto
Afif Sulfa Afif Sulfa
30 Juni 2013/ 31 Desember 2012/
June 30, 2013 December 31, 2012
M. Noor Utomo M. Noor Utomo
26 September
penggantian Kepala SPI yang semula Syamsudin AB
digantikan oleh M. Noor Utomo melalui Keputusan Direksi
PT Waskita Karya Nomor: 28/SK/WK/PEN/2012.
Perusahaan
menyelenggarakan pembukuan dalam mata uang
Negara tempat kedudukannya, yaitu dalam mata uang
(AED) dan Saudi Arab Real
(SAR). Untuk tujuan penggabungan, laporan keuangan
kantor cabang luar negeri dijabarkan dalam Rupiah
mprehensive
-derivative
t quoted in an
Persediaan tanah kavling untuk usaha sarana pa Land inventories for housing are recorded at costs using
dinilai dengan menggunakan harga beli ditam the acquisition cost plus other expenditures incurred to
dengan biaya lain-lain yang dikeluarkan sampamake the land are ready for sale (with certificate).
dengan tanah tersebut siap dijual (bersertifikat).
Persediaan dinyatakan sebesar nilai yang lebih r Inventories are stated at the lower of the cost or net
antara harga perolehan dengan nilai realisasi bersrealizable value.
inventories is
berdasarkan penelahaan fisik persediaan pada akallocated based on physical assessment at the end of
the period.
2.k. Fixed Assets
dipertanggungjawabkan dengan
menggunakan model biaya dan dinyatakan
berdasarkan biaya perolehan setelah dikurangi
akumulasi penyusutan. Aset tetap, kecuali tanah,
disusutkan dengan menggunakan metode saldo
menurun ganda dan garis lurus (untuk gedung dan
bangunan) dengan taksiran masa manfaat ekono the assets as follows:
Masa Manfaat /
Useful Lives
20 Tahun/Year
8 Tahun/Year
Perlengkapan Kantor dan Peralatan Proyek 2-8 Tahun/Year
Biaya perbaikan dan pemeliharaan dibebankan pada
laporan laba rugi komprehensif pada saat terjadinya
biaya-biaya tersebut, sedangkan pengeluaran dalam
jumlah besar dan sifatnya meningkatkan kondisi aset
secara signifikan dikapitalisasi. Pengeluaran setelah
perolehan awal aset tetap akan ditambah (kapitalisasi)
pada jumlah tercatat aset yang bersangkutan.
Apabila suatu aset tetap tidak dipergunakan lagi atau
dilepas, nilai tercatat dan akumulasi penyusutannya
dikeluarkan dari pencatatannya sebagai aset tetap
dan keuntungan atau yang timbul dilaporkan dalam
laporan laba rugi komprehensif tahun berjalan. current year statements of income.
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
s recognized by
dengan metode full accrual, yang dinyatakan dalam
(Revisi 2010
Pengembangan Real Estat, berlaku sejak 1 Januari
2012, jika seluruh syarat berikut dipenuhi:
(i) Pengikatan jual beli telah berlaku;
(ii) Harga jual akan tertagih, dimana jumlah
pembayaran yang diterima sekurang-kurangnya
menentukan mata
fungsionalnya dan mengukur hasil operasi dan posisi
keuangannya dalam mata uang tersebut. Selanjutnya
menyertakan transaksi mata uang asing dan operasi
luar negeri dalam laporan keuangan Perusahaaan dan
mentranslasikan laporan keuangan ke dalam mata
akibat
adalah entitas
menyelenggarakan program
(a)
tax regulation.
2.t. Employee Benefits Liabilities
Actuarial gains
assets or
the JO (integrated).
is recorded into
Venture”.
Januari 1,
h obtained from
2012 the Company’s portion on the net
ocation recorded as
“ Investments in Joint
e (loss) on accounts
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
30 Juni 2013/
June 30, 2013
Rp
--
--
--
--
--
--
--
857,464,645,512
4,1% - 8%
30 Juni 2013/
June 30, 2013
Rp
24,276,133,745
24,276,133,745
5.469.000.000, Represent
30 Juni 2013/
June 30, 2013
Rp
338,940,954,781
800,739,491,281
-2,053,081,445
1,137,627,364,617
694,031,896,474
--
356,943,510
18,720,000
Rp
Related Parties
96,337,998,168 PT Kertas Leces (Persero)
106,452,460,683 PT Jasa Marga Bali Tol
26,260,305,600 PT Dok Kodja Bahari (Persero)
21,344,135,135 PT PLN (Persero)
47,154,686,000 PT Angkasa Pura I (Persero)
19,439,253,214 PT Pelabuhan Indonesia II (Persero)
48,433,100,773 PT Trans Marga Jateng
-- PT Semen Padang (Persero)
-- PT Hotel Indonesia Natour (Persero)
-- PT Jasa Marga (Persero)
36,600,668,949 Others (less than Rp 10 Billion each)
402,022,608,522 Total Related Parties
The details of third parties accounts receivable are as
Rp
Third Parties
51,646,543,408 PT Tapin Coal Terminal
192,583,151,060 The Distric Governments
60,623,046,022 Bin Ladin Contractor Group LLC
23,945,979,665 PT Broadbiz Asia
37,030,859,221 The Ministry of Public Works
20,653,015,888 PT Indonesian Paradise Island
-- PT Hermes Realty Indonesia
-- PT Pardika Wishi Sarana
-- PT Mega Pasanggrahan Indah
52,870,884,754 PT Adhita Serayakorita
11,216,340,862 PT Sumber Mesin Raya
11,040,000,000 PT Puradelta Lestari
15,529,162,931 The Ministry of Transportation
12,530,618,182 The Istiqlal Mosque Management Board
-- University of Indonesia
-- PT Mandara Permai
129,033,699,391 Others (less than Rp 10 Billion each)
618,703,301,384 Total Third Parties
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Rp
Up to 12 Months
1,339,094,187,073 Not Yet Due
115,489,829,614 Past Due
16,248,439,398 >13 - 24 Months - Past Due
9,000,000,000 >25 - 36 Months - Past Due
9,063,792,447 >36 Months - Past Due
1,488,896,248,532 Total
The movements of allowance for impairment losses of
receivable are as follows:
Rp
-29,032,953,367 Beginning Balance of the Period
10,587,158,987 Recovery in Current Period
-6,180,633,225 Addition in the Current Period
-24,626,427,605 Ending Balance of the Period
PT WASKITA KARYA (PERSERO) Tbk
CATATAN ATAS LAPORAN KEUANGAN
ng to Accounts Receivable
melaksanaan pekerjaan
Pembagunan Tol Nusa Dua - Ngurah Rai - Benoa
Paket 2 berdasarkan kontrak pekerjaan No. 002/SPP-
6 Pebruari
k of Dermaga
6
(Persero) - Proyek
4
k of Dermaga
6
Project
- Proyek Hotel
7
sebesar
8
Project
10
03/KONTR/WK/WB Bahari
1/KONTR/WK/WB/Kri/2011 sebesar
and
30 Juni 2013/
June 30, 2013
Rp
75,144,307,748
2,333,333,334
104,072,547
1,840,100
77,583,553,729
Dikurangi: Penyisihan Kerugian Penurunan Nilai Piutang
-47,552,388,629
30,031,165,100
10,986,537,021
10,986,537,021
Dikurangi: Penyisihan Kerugian Penurunan Ni--
10,986,537,021
41,017,702,121
Mutasi penyisihan kerugian penurunan nilai piutang lain-lain
30 Juni 2013/
June 30, 2013
Rp
-47,552,388,629
--
--
-47,552,388,629
(Persero) sebesar
tang PT Istaka
30 Juni 2013/
June 30, 2013
Rp
834,754,804,746
-4,128,279,970
830,626,524,776
1,911,927,970,483
-11,606,458,192
1,900,321,512,291
2,730,948,037,067
Rincian saldo Tagihan Bruto Kepada Pihak-pihak Berelasi
30 Juni 2013/
June 30, 2013
Rp
196,420,502,595
124,162,785,017
105,735,406,157
80,600,941,896
65,099,343,869
71,270,204,544
39,992,144,392
--
26,950,048,770
16,075,711,398
37,603,362,000
--
10,042,677,700
- Kepri
- Proyek Bandara
26/SPP/PL.02/2011/DU
- Proyek Dermaga
kontrak pekerjaan
1 Nomor
6 Februari 2012
(Jayawijaya) - Proyek
kontrak pekerjaan
198.732.830.000. Terdapat
mendapatkan kontrak
Normalisasi Kali Pesanggrahan Paket
HK.02.02/PPK SP-SNVT PJSACC/X/1888 tanggal 24
2011 dengan nilai kontrak sebesar
Jatuh Tempo
follows:
Rp
51% 8,940,241,814
35% --
56% 8,683,022,348
25% 7,448,173,986
57% --
50% 4,292,574,658
34% 4,661,025,350
55% 3,644,332,790
49% --
33% 2,933,562,102
33% --
49% 846,843,924
45% --
40% 799,279,481
57% --
25% 88,166,171
35% --
33% 621,059,569
49% --
97% --
42,958,282,193
follows:
Rp
51% --
68% 28,427,364,543
70% 13,122,899,012
38% --
40% 7,092,458,296
55% 12,222,358,814
75% 903,173,240
63% 4,144,397,943
30% 21,111,316
Operasi (KSO)
59,367,538,524
74,628,015,345
10,978,666,602
242,596,756,350
--
13,035,122,665
400,606,099,486
45,382,934,516
6,206,976,506
99,106,354,168
9,976,211,829
160,672,477,019
239,933,622,467
239,933,622,467
Saldo Awal
Rp
59,367,538,524
70,840,447,180
10,619,308,538
194,705,201,412
11,983,546,220
347,516,041,874
41,867,555,165
7,318,508,864
96,368,804,891
9,562,601,517
dan bangunan dijadikan jaminan
18.5) masing-masing
Rp 6.750.000.000,
5.153.000.000, dengan nilai
which obtained before January
Periode Asuransi /
Insurance Period
s.d/until
s.d/until
s.d/until
s.d/until
s.d/until
s.d/until
the possible losses.
423.793.032, tanah
21 Mei
30 Juni 2013/
June 30, 2013
Rp
293,673,626,011
428,463,952,229
290,871,134,271
183,983,650,174
1,196,992,362,685
31 Desember
2012/ December
31, 2012
Rp
199,721,948,556
149,355,329,359
--
349,077,277,915
1,171,853,481,615
1
a. Revolving
Rp 200,000,000,000.
b. Capital
Rp 800,000,000,000.
d. Letter of
US$ 40,000,000.
number
the
Rp
Rp
01/Tangjungbaru
13 Nopember 1987 s/d 13 Oktober 2027,
seluas 1.095 m2, terletak di Desa/Kel. Tanjung baru,
Kec. Sukarame, Bandar Lampung, Lampung, a.n.
PT Waskita Karya (Persero) senilai Rp 30.000.000
sesuai dengan S.Hip. No.3181 dan senilai
Rp 2.222.100.000 diikat SHT II No. 01057/2007.
1085 tanggal
Desember 2006 sampai dengan 23 November 2026,
seluas 1.004 m2, terletak di Kel. Jemur Wonosari,
Kec. Wonocolo, Kodya Surabaya, Jawa Timur, a.n.
Karya (Persero) senilai Rp
2.665.700.000 sesuai dengan SHT.I. No.
(Persero) senilai
sesuai dengan
994.180.000
621858 tanggal 15
12 Pebruari 2008
3
Perusahaan memperoleh fasilitas pinjaman Money
300 Milyar, dan Garansi Bank Rp
100 Milyar sesuai surat nomor
110/DFI/EXT/11 tanggal 5 Mei 2011. Fasilitas tersebut
dapat digunakan sampai dengan tanggal 31 Desember
2012 dan sudah diperpanjang sampai dengan 24 Mei
2013 sesuai surat nomor 004/DFI-MM/Leg/12. Fasilitas
tersebut diperpanjang sampai dengan 24 Mei 2014. Atas
pinjaman tersebut, Perusahaan dikenakan bunga 7,6%
1 kali. Pemenuhan
200 Milyar.
28,
Rp 16,186,000,000.
Rp
1,006,702,158,380 Suppliers
605,969,779,035 Subontractors
273,845,721,394 Joint Ventures
45,064,654,733 Rental Equipment
44,622,929,007 Wages
26,610,174,860 Others
2,002,815,417,409 Total
20. Gross Amount Due to Third Parties
Gross amount due to subcontractor represent payable
originated from construction project which are recognized in
accordance with the percentage of completion method as
stated on the certificate of work completion, while
the invoice is still unbilled due to the difference of time
between the signing date of certificate and the date of
invoice billed as of the statement of the financial position
dates. Gross amount due to subcontractors as of June 30,
Rp
-- Building Division
-- Civil Division
-- Regional Division I
-- Regional Division II
-- Regional Division III
-- Regional Division IV
10,027,828,528 EPC Division
580,393,620,138 Division I
365,959,203,467 Division II
168,190,378,359 Division III
174,752,149,735 Division IV
102,661,094,812 Division V
121,960,334,348 Division VI
41,053,247,346 Division VII
1,564,997,856,733 Total
as follows:
30 Juni 2013/ 31 Desember
June 30, 2013 2012/ December
31, 2012
Rp Rp
34,621,941,340 38,889,325,499
19,690,909,090 32,818,181,818
9,911,025,800 15,380,000,000
-- 6,290,849,018
64,223,876,230 93,378,356,335
53,821,271,378 50,594,068,468
-- 66,924,612,182
73,336,218,411 106,634,527,488
19,320,350,967
1,568,984,592 2,172,506,005
33,932,514,272
20,924,449,933
--
202,903,789,553 226,510,505,054
267,127,665,783 319,888,861,389
30 Juni 2013/
June 30, 2013
Rp
750,000,000,000
-2,868,723,464
617,816,565
747,749,093,101
2,868,723,464
-617,816,565
2,250,906,899
4,
58 tanggal
”Obligasi II
details:
Serie A
411/PEF-Dir/III/2013 tanggal 4
(satu berbanding
13 Tahun 2003
31 Desember 31 Desember
a. Share Capital
1 100
6,549,920,999 654,992,099,900
79,799,500 7,979,950,000
3,002,515,500 300,251,550,000
9,632,236,000 963,223,600,000
2012
follows:
31 Desember 2012/ December 31, 2012
Jumlah Saham / Nilai Nominal /
1 100
6,549,920,999 654,992,099,900
79,799,500 7,979,950,000
3,002,515,500 300,251,550,000
9,632,236,000 963,223,600,000
of B series.
192,279,960,913 192,279,960,913
2,540,312,916 --
194,820,273,829 192,279,960,913
22,893,575,038 -224,258,148,777
-20,322,503,326 --
-2,540,312,916 --
56,628,365,641 254,031,291,579
-- -6,879,567,764
56,659,124,437 22,893,575,038
Shareholders
profits in
distribution
Rp 20,322,503,326.
6 Shareholders
2011 sebesar
2007
least
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
30 Juni 2012/
June 30, 2012
Rp
2,727,488,726,208
--
359,626,293
2,727,848,352,501
The details of the related parties revenues as follows:
30 Juni 2012/
June 30, 2012
Rp
30 Juni 2012/
June 30, 2012
Rp
Third Parties
571,165,472,448 The District Governments
357,348,262,686 The Ministry of Public Work
-- PT Mandara Permai
30,730,540,000 PT Adhityya Seroyakorita
47,672,969,645 PT Basko Minang Plaza
-- PT Marga Linkar Jakarta
-- PT Sumber Mesin Raya
-- PT Mega Pasanggrahan Indah
-- PT Pardika Wisthi Sarana
-- PT Hermes Realty Indonesia
123,566,504,313 Bin Ladin Contractor Group
14,890,368,314 PT Griya Inta Sejahtera Insani
-- PT Gapura Kencana Abadi
-- PT Sumber Alfaria Trijaya, Tbk
17,025,532,897 The Ministry of Transportation
-- Badan Nasional Penanggulangan Bencana
15,847,545,545 PT Patria Maritime Industry
-- PT Medisafe Technologies
-- PT Ade Pede Realty
-- PT XL Axiata
-- PT Kereta Api (Persero)
-- PT Bosowa Terminal Indonesia
-- PT Newmont Nusa Tenggara
-- The State University of Semarang
22,852,000,000 The Ministry of Home Affair of Republic Indonesia
9,221,995,125 The Ministry of National Education
21,127,727,087 PT Palarudhibi Teguh Makmur
20,356,631,271 PT Meridan Sejati Surya Plantation
Koperasi Sejahtera Bersama Unit Usaha
20,037,303,957 Ritel SB Smart
18,763,435,266 PT BPD Riau
8,301,503,491 PT Inext Arsindo
13,172,291,545 PT Suraco Jaya Abadimotor
10,629,489,235 Jakarta International Container Terminal
9,341,429,883 PT Gunawangsa Investindo
9,262,220,557 PT Marga Bumi
7,901,051,782 PT Samudera Golden Mitra
7,862,289,000 PT Pandan Harum Medika
6,654,310,276 Cilandra Perkasa Group
6,189,544,455 PT Makmur Permata Putra
51,891,616,113 PT Indonesia Paradise Island
154,220,800,000 The University of Indonesia
49,050,417,856 Daewoo Engineering Company - South Korea
106,711,510,079 PT Multi Artha Pratama
22,240,047,689 PT Magna Terra
73,763,990,909 PT Merdeka Sandi Surya
28,111,974,745 Jakarta Islamic Hospital (RSIJ) Cempaka Putih
Resident Representative a.i - United Nations
26,435,590,233 Development Program
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
30 Juni 2012/
June 30, 2012
Rp
95,683,660,367
46,616,526,594
35,981,428,619 PT Trans Heksa Karawang
52,192,766,280 Others (less than Rp 5 Billions each)
2,112,820,748,262 Total Revenue Third Parties
2,727,848,352,501
32. Cost of Revenues
30 Juni 2012/
June 30, 2012
Rp
1,740,691,272,714
289,335,941,671
487,103,959,087
2,517,131,173,472
--
2,517,131,173,472
33. Portion on Income from Associates
5,004,098,983
4,526,079,599
Bendung Gerak Sembayat 2,459,250,597
937,874,124
453,050,291
49,743,075
--
--
--
Bendung Sei Ular Paket 7 -175,000
Irigasi Sampean (Pirimp) Situbondo -116,017,281
-634,238,153
-908,000,250
-2,589,947,132
-6,399,692,029
2,782,026,824
Pihak-pihak
4,875,936,572 6,342,482,772
3,565,804,590 2,901,694,062
610,723,172 265,596,510
9,052,464,334 9,509,773,344
Perusahaan dikelompokkan
Konstruksi / Sewa Gedung /
Constructions Building Rentals
Rp Rp
2,901,810,054,170 106,891,464,991
90,919,016,242 --
15,972,448,749 --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
18,720,000 --
-- --
-- 8,884,906,386
-- 1,394,085,072
-- --
-- --
-- --
-- --
18,720,000 9,000,000,000
-- --
-- --
-- --
-- --
-- --
-- --
-- --
b.
2,211,017,652,193
2,061,755,663,952
80,010,925,339
161,152,194,835
227,809,288,343 211,232,267,500
872,598,026,567
679,416,006,500
349,210,402,246
275,281,036,553
3,127,890,911,447 3,067,231,692,126
30 Juni 2013/
June 30, 2013
Rp
896,171,355,606
969,331,959,227
--
106,891,464,991
98,353,589,584
555,588,765,383
207,828,187,022
114,694,593,349
166,376,125,480
41,500,000
--
--
--
--
--
--
--
3,115,277,540,642
-106,534,521,481
3,008,743,019,161
30 Juni 2013/
June 30, 2013
Rp
20,963,684,768
20,963,684,768
5,152,283.90 51,157,026,872
5,426.05 42,547,177
118,984.57 1,194,010,160
9,285.64 120,501,793
172,265 464,233,207
1,535,639 4,002,013,399
-- --
-- --
-- --
-- --
20,411,140.91 53,875,614,651
30 Juni 2013/June 30, 2013
Rp
Mata Uang Asing Ekuivalen
Rupiah
-- --
-- --
5,465,635.50 1,426,654,202
-- --
-- --
11,079,482 29,244,514,140
43,950,142 141,527,115,601
-- --
-- --
-- --
43,950,142 141,527,115,601
06/Eks.Arb/2000/PN.Jaksel, tanggal
hukum terhadap
46PK/PDT/2010 tanggal 27
2010 menolak permohonan peninjauan
as decided on the
level of Judicial Review (PK) with decision
a Case II also has
(PK) with the
hen for the second
hat can be done, for it
& Associates law
(NSR) as a lawyer to file an application for
as the Power of
33/SKU/WK/2011 dated April 8,
ny has not executed
(Persero) dan
hereinafter as
Program
Respondent at
352/V/ARB-BANI/2010
45 hari sejak putusan ini
Respondents.
08/EKS-PTS-
352/IV/ARB-BANI/2010
Pengadilan Negeri
No.:24/PDT/ARB.BANI/2011/PN.PBR tanggal
2011 adalah menolak gugatan/permohonan Pemohon
untuk seluruhnya. Atas putusan PN Pekanbaru tersebut,
Pemohon pada tanggal 24 Mei 2011 menyatakan kasasi
208/PDT.G/2012/PN.Jkt.Tim tanggal
2012, antara PT Albok Boiler Industri sebagai
Penggugat melawan Konsorsium PAL-Waskita sebagai
tergugat dan PT Bank Pembangunan Daerah Sumatera
Selatan dan Bangka Belitung Cabang Jakarta sebagai
Turut Tergugat I, serta PT Jasaraharja Putera Cabang
Jakarta sebagai Turut Tergugat II, dengan isi gugatan
Bahwa Tergugat telah melakukan Perbuatan Melawan
Hukum dengan melakukan pemutusan kontrak
pekerjaan dengan Penggugat pada pekerjaan Proyek
Transaksi
Piutang Usaha, Piutang Retensi, Tagihan Bruto, Uang Muka Jangka Panjang, Pendapatan Usaha
Piutang Usaha, Piutang Retensi, Tagihan Bruto, Uang Muka Jangka Panjang, Pendapatan Usaha
Detail
31 Desember
30 Juni 2013/
2012/ December
June 30, 2013
31, 2012
Rp Rp
1,297,019,618,630
857,548,949,010
145,666,855,182
30,032,355,937
879,342,546,622
42,958,282,193
gan total aset.
31 Desember
30 Juni 2013/
2012/ December
June 30, 2013
31, 2012
Rp Rp
822,776,203,700
93,378,356,335
gan total aset.
31 Desember
30 Juni 2013/
2012/ December
June 30, 2013
31, 2012
Rp Rp
1,892,470,605,496
BA.440/TK.10/2012/DOT Rp
004/SPP-JBT/2012 Rp
030/PWS- Rp
HK.02.03/PPKSP-SNVT Rp
PJSACC/X/1888
002/SPP-JBT/2012 Rp
KU.08.08/PJN-WIL.IV/PPK-
Rp
19/145 Yet
552.3/239/Hubkominfo.03 Rp
TMJ.KJP/XI/2011/012 Rp
041/SMR/VI/12 Rp
602.604/PA-TJ/02 Rp
046/Amd.1/BASKO-
BGT/II/2012 Rp
641.6/PU-CK/ADD-II-SPK-
AK/FSK-KDPU- Rp
MY/XI/2012.13
SPK.005/P2-BSB/VII/2012 Rp
Rp 184,558,675,000
HK.02.03/At-3/12/01-07/2012
KU.03.01/4136/498631.23/20
Rp 178,624,341,000
12
02/SP/COASTAL-THP II/BM-
Rp 107,882,848,679
MY/DPU/2013
Rp 54,385,676,506
0022/SPP/TFS.PFA.REP/201
Rp 68,181,818,182
3
Rp 80,863,639,091
ilitas keuangan
Rp
Financial Assets-
Loan and Receivables
2,183,783,098,228 Cash and Cash Equivalents
1,939,658,806,542 Accounts and Retention Receivables
32,338,014,426 Gross Amount Due From Customers
2,759,168,577,219 Held to Maturity Financial Assets
175,000,000,000 Total Assets
7,089,948,496,415
Financial Liabilities-
Unamortized Cost
2,002,815,417,409 Accounts Payables
1,564,997,856,733 Gross Amount Due to Third Parties
3,567,813,274,142 Total Liabilities
1,526,164,310,772
risiko likuiditas
mpertahankan
i, Perusahaan
Rp
6,359,168,859,344 Total Liabilities
2,183,783,098,228 Deduct: Cash and Cash Equivalent
4,175,385,761,116 Net Payables
2,007,075,228,694 Total Equity
2.08 Net Payables to Equity Ratio
47. Responsibility and Authority to
Financial Statements Issuance
Management of the Company is responsible for contents and
the preparation of these financial statements and authorized
for issuing on July 20, 2013.
RSERO) Tbk
AL POSITION
As of June 30, 2013 and December 31, 2012
(In Rupiah)
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents
Short-Term Investments
Accounts Receivable
Related Parties
(Net of allowance for impairment losses
as of June 30, 2013 and December 31, 2012 amounting to
Rp 3,859,427,446 and Rp 3,859,427,446, respectively)
Third Parties
(Net of allowance for impairment losses
as of June 30, 2013 and December 31, 2012 amounting to
Rp 20,767,000,159, respectively)
Retention Receivables
Related Parties
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
Rp 382,398,318 and Rp 488,244,169 , respectively)
Third Parties
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
Rp 11,330,868,585 and Rp 12,092,752,307, respectively)
Other Receivables
Related Parties
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
Rp 47,552,388,629, respectively)
Third Parties
Inventories
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
nil and Rp 2,802,733,157, respectively)
Gross Amount Due from Customers
Related Parties
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
Rp 4,128,279,970,respectively)
Third Parties
(Net of allowance for impairment losses as of
as of June 30, 2013 and December 31, 2012 amounting to
Rp 11,606,458,192, respectively)
Prepaid Taxes
Advances and Prepayments
Total Current Assets
NON CURRENT ASSETS
Held-to-Maturity Financial Assets
Investment in Associates
Joint Ventures Assets
Related Parties
Third Parties
Other Long-Term Investments
Fixed Assets
(Net of accumulated depreciation as of
June 30, 2013 and December 31, 2012 amounting to
Rp 172,572,378,523 and Rp 160,672,476,972, respectively)
Other Assets
Total Non Current Assets
TOTAL ASSETS
The accompanying notes form an integral part
of these financial statements
PT WASKITA KARYA (PERSERO) Tbk
AL POSITION (Continued)
As of June 30, 2013 and December 31, 2012
(In Rupiah)
Revenues
Cost of Revenues
Gross Profit
Net Revenue of Joint Ventures
Gross Profit After Joint Ventures
Selling Expenses
General and Administrative Expenses
Interest Income
Gain (Loss) on Foreign Exchange - Net
Gain on Sale of Fixed Assets
Other Income
Other Expenses
Income Before Tax and Finance Costs
Finance Costs
Equity in Net Income of Associates
Income Before Tax
Income Tax Expenses
Net Income for the Period
Other Comprehensive Income
Exchange Difference From
Financial Statements Translation
Total Comprehensive Income for the Period
INCOME BEFORE TAX PER SHARE
EARNINGS PER SHARE
-- --
-- -6,879,567,764
-- 36,941,026,553
192,279,960,913 -194,196,689,988
192,279,960,913 22,893,575,038
-- -20,322,503,326
2,540,312,916 -2,540,312,916
--
-- 56,628,365,641
194,820,273,829 56,659,124,437
1.a.
(Persero).
dilakukan
1.b.
n dalam penawaran
6%
) atau sebanyak
ma baru dijatahkan
erusahaan melalui
pegawai Perusahaan
ESA).
2012 seluruh saham
9.632.236.000 saham telah
Bonds
gasi dengan jumlah
pada tahun 2012,
si, dengan rincian
Tahun / Tanggal Penerbitan / Date
Years of Issuance
3 5 Juni 2012 / June 5, 2012
5 5 Juni 2012 / June 5, 2012
1.c.
Dasar Perusahaan,
n adalah turut
kebijakan dan
ekonomi dan
mnya, khususnya
pabrikasi, jasa
asi, agro industri,
n, layanan jasa
jasa konstruksi,
wisataan dan corporate governance.
an prinsip-prinsip
n tersebut di atas,
kegiatan usaha
konstruksi, jasa
grasi Enginering,
(EPC), rancang building management, building components and raw
on construction
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
activities, which has been
y is construction activities
nering, Procurement and
Meeting of Shareholders of
o)Tbk dated April 18, 2013
ors of the Company consist of
5 (five) Directors, appointed
accordance with the Decree
K/2013 dated April 23, 2013.
Kedudukan/
Location
Jakarta
RSERO) Tbk
IAL STATEMENTS
President Commissioner
Independent Commissioner
Commissioner
Commissioner
Commissioner
President Director
Director
Director
Director
Director
Director
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
President Commissioner
Independent Commissioner
President Director
Corporate Secretary
N KEUANGAN
Keputusan Para
ya (Persero) Nomor:
PA/DU/0611 tanggal
dan Keputusan
thiah Helmi, S.H.
Surat Keputusan
26
lakukan penggantian
ula Netty Rohastuti
alui Keputusan Direksi
Tbk Nomor:
ap masing-masing
ng per 30 Juni 2013
2.b.
2000,
dengan
di Dubai
3
2.d.
dimana
2.e.
year.
2.f.
4 (empat)
(ii)
(iv) aset
untuk
aset
method.
2012
receivables.
(iii)
maturity.
rates method.
2012
assets.
(iv)
recognized
Interest
Financial Liabilities
(ii)
acquisition cost.
(i)
keuangan
2012
income.
(ii)
cost
method.
2012
financial
terdapat bukti
maka Perusahaan
an nilai secara
f dilakukan dengan
erusahaan akan
sampai dengan
uangan yang
aktif ditentukan
ku pada laporan
ek ekuitas yang
sebesar biaya
Perusahaan kepada
etelah penyelesaian
yang ditentukan
a saat pemotongan
etiap tagihan termin
ampai suatu kondisi
erja merupakan
l dari pekerjaan
namun pekerjaan
sanaan. Tagihan
ntara biaya yang
kurangi dengan
ndapatan sesuai
nyelesaian yang
yelesaian pekerjaan
a perbedaan antara
gress) fisik dengan
gal laporan posisi
RSERO) Tbk
IAL STATEMENTS
Buildings
Vehicles
Office Supplies and Project Equipment
Cost of repairs and maintenance is charged to
the current statements of income as incurred, while
the significant expenditures for renewals and
improvements are capitalized. All expenditures
subsequent to the purchasing of fixed assets would be
capitalized on the carrying amount of the assets.
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
derecognized upon disposal
mic benefits are expected from
gain or loss arising on
t (calculated as the difference
proceeds and the carrying
cluded in the statements of
the period/year the asset is
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
inyatakan dalam
Akuntansi Aktivitas
u sejak 1 Januari
mana jumlah
ang-kurangnya
20% dari harga jual yang telah
beserta tanah
as atau terlibat
(properti)
yang pendirian
u penjual tidak
pematangan
(deposit
accrual method basis.
of
costs of borrowing
Currency
uang
1
Perusahaan
on its categories.
iii.
iv.
(i)
the entity.
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
and losses
the adjustments, changes in actuarial assumptions in
excess of the greater of 10% of the fair value of plan
10% of the present value of the defined
benefit, charged or credited to the statements of
comprehensive income for the rest of the average
expected remaining working lives of employees.
Company is choosing to maintain the existing policy to
al, which used
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Past service cost is recognized immediately, except for
the changes to the pension plan requires the employee
to keep working during the period of time to get those
uance Costs
costs are transaction costs to
ceeds in order to determine
s. The difference between
nominal value is a discount or
the
s presented based on
of business as form of primary
e classification of type of
m of secondary segment
Income tax
Determine the provision for corporate income taxes
requires significant judgment by management. There
are certain transactions and computation with the final
tax determination is uncertain during the normal
business activities. The Company recognizes income
tax liabilities based on estimates of whether there will
be an additional income tax.
RSERO) Tbk
IAL STATEMENTS
Persero) Tbk
ersero) Tbk
Persero) Tbk
Persero) Tbk
ersero) Tbk
Persero) Tbk
Persero) Tbk
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
31 Desember
2012/ December
31, 2012
Rp
304,000,000,000
250,000,000,000
60,000,000,000
50,000,000,000
664,000,000,000
675,000,000,000
675,000,000,000
2,183,783,098,228
0
4.1% - 8%
31 Desember
2012/ December
31, 2012
Rp
24,276,133,745
24,276,133,745
certificates of
Rp 5,469,000,000, Rp 8,143,200,000 and Rp 2,215,733,745
(Notes 18.1) or the total values of Rp 15,827,933,745 were
placed in PT Bank Negara Indonesia (Persero) Tbk and
Rp 8.448.200.000 were placed in PT Bank Mandiri (Persero)
Tbk (Note 18.2) in 2013 and 2012. The certificates of deposit
are pledged as collateral for bank loans at each bank.
31 Desember 2012/
December 31, 2012
Rp
402,022,608,522
458,909,035,074
-3,859,427,446
857,072,216,150
618,703,301,384
9,000,000,000
--
261,303,552
RSERO) Tbk
ent Losses of
JO Waskita - Brantas
JO Waskita-Yasa
JO Waskita-Kajima
JO Waskita-CPA
JO Waskita - Indah Karya
JO Waskita - JPC
JO Waskita - Brantas
JO Waskita - PP - Wika
JO Waskita - PP
JO Waskita-PAL
JO Waskita - Brantas - Wika
JO Waskita - Adhi-HK-WIKA
JO Waskita - Wijaya-PP-Adhi
JO Waskita - Adhi
JO Waskita - Perdasa - Buluh - Larasati
JO Waskita - Adhi
JO Waskita-GXED
JO Waskita - ZUG
JO Waskita - Brantas
JO Waskita - Sinar Intan
JO Waskita - Brantas
JO Waskita-Kumudo Intan
JO Waskita-Tokyu
Others (less than Rp 10 Billion each)
Total Joint Venture Receivables
age (day) category are as
sebesar
31 Desember
December
receivable in
Rp
Rp
proyek
2012 sebesar
proyek
2012 sebesar
- Proyek
3
For the Six Months Period Ended June 30, 2013 and
TMJ.KPPPPJT/VIII/2011/008
Rp 144,278,192,364, dated Augus
19,
the contract, with the changes on the periof of work,
before 210 calender days become 354 calender days.
- Pamanukan
Centre
- Belawan
Sentul City
Taliwang NTB
- Pasuruan) sebesar
RSERO) Tbk
IAL STATEMENTS
on Receivables
eceivables to third parties are as
ny - South Korea
Receivables
nce for impairment losses of
31 Desember
2012/ December
31, 2012
Rp
-12,833,995,383
--
-34,718,393,246
-47,552,388,629
Other receivables PT Istaka Karya (Persero) amounted to
Rp 64,169,976,914 is receivable from PT Istaka Karya
(Persero) that was given in accordance with
the Shareholders of the Company decision outside
the RUPS No. KEP-83/MBU/2011 and Kep-PS04/PPA/0411
dated April 1,
received a Letter of Statement of Payable No.
L.05B/P/WK/2011 and No. DU-SP/2011.01B of PT Istaka
Karya (Persero) amounted of Rp 64,169,976,914.
On April 12, 2011 PT Istaka Karya (Persero) requested to
PT Waskita Karya
No: DK/2011-323 to issue bank guarantee for Bandar
Lampung Bypass project amounted to Rp 10,661,885,000
and the cost of provision for issued Bank Guarantee
amounted to Rp 312,445,834. On March 30, 2012 the bank
guarantee No:
executed by the owner of the project, so that the receivables
of PT Waskita Karya (Persero) Tbk to PT Istaka Karya
(Persero) become Rp 75,144,307,748.
There is still Bank Guarantee no. 2011/JPU/GB/067/7067
amounting to Rp 4,109,673,300 which undisbursed but has
provided an allowance of for impairment losses of other
receivables in 2012.
Inability of PT Istaka Karya (Persero) to fulfill the payment of
liability, so that the settlement is conducted with Debt to
Equity Swap, that the creditors get position as
the shareholders of PT Istaka
the payment compensation on the liability of PT Istaka Karya
(Persero) to the creditors.
On the date January 23, 2013, there were Approval Decision
Peace (Homologation) No.
JktPst.jo of PT Istaka Karya (Persero) that stated as follows:
Peace Agreement dated December 19, 2012 as follows:
a) Specially unsecured creditor’s liability will be settled in
the early part of 3%;
b) Remaning liability of
the temporary stock investment with no vote right, and
c) The stock may be withdrawn
accordance with the projection of PT Istaka Karya
(Persero).
RSERO) Tbk
IAL STATEMENTS
Rp 280,975,709.
Development
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
- Proyek Kali
pekerjaan
1 Nomor :
X/1888 tanggal 24
30 Juni 2013/
June 30, 2013
Rp
483,157,000
--
--
278,916,642,942
142,859,194,786
131,933,987,505
554,192,982,233
30 Juni 2013/
June 30, 2013
Rp
4,713,813,421
1,176,923
2,910,471,344
188,265,279,838
7,273,355,190
--
203,164,096,716
30 Juni 2013/
June 30, 2013
Rp
79,024,847,060
--
79,024,847,060
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Tanggal/ SKPLB/(SKPKB)
Date (Overpayment/Under
Payment
Assessment)
1 Juni 2012/ June 1, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
21 Desember 2012/ December 21, 2012
Prepaid expense are the cost incurred for project not yet
started, provision of L/C and SKBDN. The completion of
prepayments is made by charged that expense as
the current year project expense when the project is started
its operation.
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
-- 4,526,079,599
10,808,540,304 937,874,124
-324,063,163 49,743,075
-- --
-- 5,004,098,983
-- --
-- -908,000,250
-- --
3,639,502,592 -634,238,153
-- --
-- 2,459,250,597
6,185,488 -175,000
921,076,153 -116,017,281
-- --
-- 453,050,291
-- --
87,898,112 --
-621,059,569 --
-594,705,180 --
-- -6,399,692,029
13,923,374,737 5,371,973,956
The details of joint venture assets third parties are as
76,576,500,000 --
-- 5,572,953,299
-- -3,559,880,974
7,739,848,682 1,633,890,098
830,608,245 -453,496,724
-7,311,771,560 1,136,356,034
3,760,493,177 -368,409,418
-- --
-- 3,265,461,922
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(KSO) untuk
34%,
- Proyek 4
of
1
1,
-
- Proyek
2
(KSO) untuk
Naga Jaya.
Project
8
(KSO) untuk
Perkasa.
23
December
December
20
untuk
for 51%.
30 Juni 2013/
June 30, 2013
Rp
7,825,767,785
7,825,767,785
30 Juni 2013/
June 30, 2013
Rp
18,250,000,000
6,750,000,000
25,000,000,000
modal sebesar
2013 telah
6.750.000.000,
30 Juni 2013/ June 30, 2013
Penambahan / Pengurangan /
Addition Deduction
Rp Rp
11,433,699,500 --
18,805,027,991 --
58,683,333 87,128,205
50,794,685,384 40,862,400
3,184,586,870 --
-- 829,161,818
84,276,683,078 957,152,423
1,824,571,041 --
642,046,749 49,001,324
18,884,982,027 24,339,266
376,352,814 756,003,339
21,727,952,631 829,343,929
-- --
3,787,568,165 --
2,495,272,784 2,135,914,720
73,865,890,019 25,974,335,081
1,547,843,637 496,267,192
81,696,574,605 28,606,516,993
3,515,379,353 --
992,015,392 2,103,547,750
28,595,302,361 25,857,753,133
859,941,849 446,331,537
Fixed assets,
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
ets Book Value of Fixed Assets Tetap/ Gain on Sales of Fixed Assets
insured in
77,536,310,000 against fires and other risks to
PT Asuransi Tripakarta and PT Asuransi Himalaya
Pelindung, for property all risks, earthquakes, and fires.
01/08/2013
01/08/2013
01/08/2013
01/08/2013
01/08/2013
01/08/2013
Management believes that insurance coverage for fixed
assets which have been insured is adequate to cover
For the Six Months Period Ended June 30, 2013 and
31 Desember
2012/ December
31, 2012
Rp
341,445,682,752
93,443,597,404
189,080,523,212
198,806,400,332
822,776,203,700
For the Six Months Period Ended June 30, 2013 and
Credit
1.332 m2,
senilai
to Rp
01057/2007.
3.650 m2,
of
of
senilai
Rp
i.
SHT.I.No.
j.
1
an area of
Rp
2952/2007.
2 tanggal 20 Oktober
, seluas 2.013 m2,
odya Surabaya,
(Persero) senilai
2.474.390.000 sesuai
4 tanggal 24 Oktober
017, seluas 595
pa, Kecamatan
Tenggara Timur,
PT Waskita Karya (Persero) senilai Rp
o. 374/2001 dan
Rp 39.740.000 sesuai dengan SHT.II.
si Utara, a.n.
Rp 263.530.000,
737/2001 dan senilai
diperpanjang
ggal 16 Pebruari
2018, seluas
ya, Kecamatan
(Persero) senilai
7.047.380.000, sesuai
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
2013 yang
nk BNI (Persero) Tbk
k GOR Stadion
pertahankan rasio
ratio minimal 1 (satu)
elapan) kali dan debt
Pemenuhan
kan oleh Perusahaan
uasi oleh Bank.
2
redit dari PT Bank
Rp 50,000,000,000
Rp 750,000,000,000
Rp 100,000,000,000
Rp 2,650,000,000,000
Rp 115,000,000,000
Rp 500,000,000,000
USD 2,000,000
14 Nopember
surat nomor
14 September 2010
an surat No.
08 Nopember 2012
.CBI/SPPK.098/2012
s tersebut akan jatuh
2013. Atas pinjaman
nga 9% per tahun.
gka di PT Bank
8.200.000 yang
iserahkan dan
(HT) dengan nilai
June 30,
PT Bank Indonesia
Rp 695,742,052,900 (Note 5).
another party.
of Credit Documented
penjualan atau
7
maintained
51%
lainnya.
maximum
30 Juni
(Note 5).
December 31, 2012
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
--
--
--
184,790,911
Total Advances on Long Term Contract Third Parties
31 Desember
2012/ December
31, 2012
Rp
750,000,000,000
-2,868,723,464
322,563,177
747,453,839,713
2,868,723,464
-322,563,177
2,546,160,287
Based on the Trustee Agreement Deed No. 11 dated April
2012 in conjunction with the Deed of Amendment I
Trustee Agreement No. 98 dated April
conjunction with the Deed of Amendment II Trustee
Agreement No. 58 dated May 23, 2012 that all are made in
front of Fathiah Helmi, S.H., The Company has issued
"Bonds II Waskita Karya 2012 with Fixed Interest Rate"
amounted to Rp 750,000,000,000, with the following
Serie B :
Serie
Rp
Tbk.
-
(one point five is to one).
employment, using
In
PT Asuransi Jiwasraya
100%
0.00%
68.00%
0.83%
31.17%
100.00%
Capital structure Company's for December 31, 2012 are as
%
100%
0.00%
68.00%
0.83%
31.17%
100.00%
RSERO) Tbk
N KEUANGAN
30 Juni 2013/
June 30, 2013
Rp
3,082,315,000
280
863,048,200,000
-31,910,365,455
831,137,834,545
2013
AHU-
(Persero)
Stock Plan
b.
c.
d.
e.
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
gram of the Government of
, as stated in the Decree of
ed Enterprises number KEP-
2003 concerning to
of the State Owned Capital
Business and Community
e Company has allocated funds
allowance for profit after tax with
cent) up to 3% (three percents),
environmental development
or profit after tax with maximum of
Construction Services
Sales Precast
Buildings Rental
Total
parties revenues as follows:
Related Parties
PT Pelindo II (Persero)
PT PLN (Persero)
PT Paramedika Sentul
PT Pertamina (Persero)
RSERO) Tbk
IAL STATEMENTS
of Republic Indonesia
Unit Usaha
er Terminal
ny - South Korea
) Cempaka Putih
- United Nations
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
Total
Construction Services
Raw Material
Wages
Indirect Costs
Total Constructions
Concrete Products
Total Cost of Revenues
m Associates
and Joint Ventures
30 Juni 2012/
June 30, 2012
Rp
--
--
100,001,331
--
3,296,934,254
4,433,559,417
3,253,589,930
-164,829,821
1,782,138,150
--
--
--
--
-151,379,317
2,657,474,994
15,207,488,938
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
The details of the third parties revenues are as follows:
6,633,091,883 --
3,265,461,922 --
2,029,823,447 --
1,633,890,098 --
1,547,041,221 --
1,136,356,034 -290,000,180
1,077,101,881 --
927,500,676 --
894,111,250 --
769,656,640 --
764,350,125 284,125,355
452,698,284 -1,510,895,311
146,258,758 --
96,050,082 --
57,125,000 --
955,591 71,063,320
-- -26,930,811
-- 509,144,000
-- 215,750,000
-- -2,587,333
-- 545,350,025
-- 279,025,555
-- 356,125,650
-83,600 --
-115,445 --
-166,099 --
-11,392,469 --
-35,445,624 -746,423,733
-368,409,418 317,905,560
-453,496,724 --
-702,173,377 --
-716,954,062 161,553,147
-891,215,447 596,525,072
-1,316,070,942 --
-1,715,163,959 368,057,390
-3,559,880,974 5,949,955,297
11,660,904,752 7,077,743,003
14,442,931,576 22,285,231,941
-- --
14,442,931,576 22,285,231,941
34. Selling and Administrative
and General Expenses
Selling Expenses
Tender
Advertising
Marketing
Total
RSERO) Tbk
IAL STATEMENTS
on Expenses
(Persero) Tbk,
296.392 dan
30 Juni 2013/
June 30, 2013
Rp
550,000,000,000
250,000,000,000
200,000,000,000
1,000,000,000,000
200,000,000,000
45,000,000,000
245,000,000,000
1,245,000,000,000
30 Juni 2013/
June 30, 2013
Rp
287,459,440,180
--
120,524,822,437
407,984,262,617
--
--
--
407,984,262,617
a. Primary Segment
-- 2,741,217,096,630
-- 267,525,922,531
-- 14,442,931,576
-- -108,544,012,000
-- 19,748,250,317
-- -9,707,254,833
-- 183,465,837,591
-- -47,812,624,891
-- --
-- 135,653,212,701
-- -79,024,847,060
56,628,365,641
15,176,215,619 1,811,267,924,442
-- 545,780,527,374
-- 2,730,948,037,067
41,053,869,518 531,769,981,231
-- 2,499,413,047,557
8,119,179,517,671
30,962,593,631 1,877,290,812,320
-- 876,684,785,429
-- 3,321,961,708,395
6,075,937,306,144
Jumlah /
Total
Rp
2,727,848,352,501 Revenues
2,517,131,173,472 Cost of Revenues
210,717,179,029 Segment Results
22,285,231,941 Share of Income from Joint Venture
-85,676,557,662 Operating Expenses
26,639,688,273 Other Revenues - Net
-2,881,163,540 Other Expenses - Net
171,084,378,041 Operating Income
-72,728,061,923 Finance Costs
474,325,845 Share of Income from Associates Entity
98,830,641,963 Income Before Taxes
-61,889,615,410 Income Tax Expenses
36,941,026,553 Net Income in Current Period
Assets
718,553,108,361 Accounts Receivable
420,761,553,583 Retention Receivables
2,411,005,953,130 Gross Amount Due from Customers
509,624,399,504 Inventories
1,608,085,187,981 Unallocated Assets
5,668,030,202,559 Total Assets
Liablilities
1,333,976,467,840 Accounts Payable
672,016,638,877 Gross Amount Due to Third Parties
3,011,581,153,194 Unallocated Liabilities
5,017,574,259,910 Total Libilities
Geographic Segment
The Company’s secondary segment is classified by
geographic area. Information segment based on
geographical area were as follow:
Assets
-- Civil Division
-- Building Division
733,690,524 Realty Division
-- Precast Division
EPC Division
-- Regional Division I
-- Regional Division II
-- Regional Division III
-- Regional Division IV
Head Office
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
30 Juni 2012/
June 30, 2012
Rp
--
--
--
--
11,273,479,484
--
--
--
--
77,825,539,274
825,187,200,540
605,655,326,866
421,521,219,507
239,427,687,215
257,963,188,673
184,569,108,031
104,425,602,911
2,727,848,352,501
--
2,727,848,352,501
31 Desember 2012/
December 31, 2012
Rp
26,440,356,707 Acqusition of Fixed Assets through Accounts Payables (Note 19)
26,440,356,707
42. Monetary Assets and Liabilities
6,179,940 59,760,019,956
5,451 43,102,106
11,898,457 1,332,270,230
9,302 119,153,730
163,764 428,159,966
7,177,868 18,358,961,586
-- --
-- --
-- --
-- --
23,683,283 60,623,046,022
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
585,617 1,465,600,241
-- --
14,748,525 36,910,543,577
15,334,142 38,376,143,818
40,955,993 102,288,569,778
Decision
(SAE)
c.
d.
f.
March
decision.
c.
and II).
21 Desember
District
keputusan
a.
b.
c.
diterimanya
c.
6% per tahun,
5.000.000.000
1999 dan
follows:
d. Grant a part of the Plantiff’s claim.
the plaintiff.
f.
Rp 3,000,000,000.
December 21,
the decision of Supreme Court
1) Applicant I: Rp 113,841,020,412;
2) Applicant II: Rp 41,214,592,443;
3) Applicant III: Rp 31,504,906,623;
4) Applicant IV: Rp 49,853,904,365;
b. Punish the Respondent to pay the costs of
arbitration to the applicant for Rp 1,356,378,000.
c. Punish Defendants to implement this decision no
later than 45 days since the verdict is pronounced,
d. Arbitration Decision is the first and final decision,
ordered the Secretary of the Tribunal to register
the official copy of the Decision to District Court of
Pekanbaru on the expense of the Applicant and
352/IV/ARB-
February
Pekanbaru
11 Mei
25 4
N KEUANGAN
menyatakan Banding
(PT Albok Boiler
telah mengajukan
ovember 2012 dan
PAL-Waskita) telah
ing pada tanggal 4
kumnya. Hingga saat
da Pengadilan Tinggi
an proses lelang,
aluasi Penawaran
menyatakan bahwa
waran setelah koreksi
gkan Nilai Penawaran
Rp 63.472.252.000.
idak lulus pada
I dengan alasan
s total disebabkan
pek tek mendapat
n. Sehingga yang
ndah kedua, dalam
Tergugat II adalah
(sepuluh ribu
ecara tunai dan
elah amar putusan
il sebesar Rp
the trial.
No.
addendum
Rp 222,715,898,000.
bunga sebesar
525/V/ARB-BANI/2012
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Account Receivable, Retention Receivable, Gross Amount Due rom Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Long Term Adva
Account Receivable, Retention Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Gross Amount due to from Customer, Long term Ad
Account Receivable, Gross Amount Due from Customer, Revenues
2012/ December
31, 2012
Rp
9.42% 15.50%
14.01% 10.25%
2.06% 1.74%
0.37% 0.36%
10.23% 10.51%
0.77% 0.51%
Above percentages are comparised with total assets
31 Desember
2012/ December
31, 2012
Rp
14.74% 9.83%
0.79% 1.12%
Above percentages are comparised with total assets
31 Desember
2012/ December
31, 2012
Rp
33.04% 69.38%
Construction Contract
works with
the following:
Pemberi Kerja /
Owner
Pemerintah Republik
Marga, Kementrian PU
RSERO) Tbk
IAL STATEMENTS
1,171,853,481,615
negotiate
(iii) Liquidity Risk
term expenses.
>3 Tahun/
>3 Years
Rp
-- --
-- --
-- --
-- --
31 Desember 2012/ December 31, 2012
>3 Tahun/
>3 Years
Rp
-- --
-- --
-- --
-- --
For the Six Months Period Ended June 30, 2013 and
Capital Management
The purpose of the Company in managing capital is to
protect the ability of the entity in maintaining business
continuity, so that entities can still deliver results for
shareholders and benefits for other stakeholders, and to
provide adequate returns to shareholders by pricing
products and services that are commensurate with the level
of risk.
165,516,967 165,516,967
-- -6,879,567,764
-- 36,941,026,553
-2,626,034,276 650,449,336,649
-2,459,741,802 2,007,075,228,694
-- -20,322,503,326
-- --
-138,879,482 -138,879,482
-- 56,628,365,641
-2,598,621,284 2,043,242,211,527
Information
Maatschappij NV"
the Government of Republic of Indonesia.
Karya
No. 91.
0007396.AH.01.09 Year
2013
authorized capital.
Shares
On December 10,
S-08414/BEI.PPJ/12-2012,
(In Rupiah)
Commissioner
Commissioner
Commissioner
Director
Director
Director
Director
Director
2012 were as
Head
Members
2012 were as
Head
Members
Division
and
2011, KEP-
65 of Fathiah
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Public Companies”.
statements of cash flows
operating, investing
Dirham
after January 1,
significant impact to the Company:
PSAK 28
Insurance” (Revised 2012);
(Revised 2012);
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Financial Assets
Financial assets are classified into 4 (four) categories,
(i) financial assets at fair value through profit or loss,
loans and receivables, (iii)
financial assets and (iv) available-to-sale financial
assets. This classification depends on the intention of
acquisition of financial assets. Management
determined the financial assets classification at its
initial recognition.
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
income is
the effective interest method, and foreign
currency gain or losses on monetary assets
classified as available-for-sale is recognized in
the statements of comprehensive income.
As of June 30, 2013 and December 31, 2012,
the Company has financial assets which
were classified as stock investment which
measurable by cost method.
(Continued)
arising from
of the defined
The
the corridor
RSERO) Tbk
IAL STATEMENTS
of Receivables
s receivable is determined by
mpairment and the carrying
ecognize the decline.
determine the allowance for
es based on an individual
vable debtor (employer).
Related Parties
Rupiah
PT Bank Rakyat Indonesia (Persero) Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Tabungan Negara (Persero) Tbk
PT Bank Negara Indonesia (Persero) Tbk
Amount
Third Parties
Rupiah
PT BPD Jabar dan Banten Tbk
Total
Total Cash and Cash Equivalents
5. Accounts Receivable
Related Parties
Construction Service Receivables
Joint Venture Receivable
Less: Allowance for Impairment Losses of
Receivables
Total Related Parties
Third Parties
Construction Service Receivables
Housing Receivables
Account Receivables
Buildings Rental Receivables
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
to
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
sed on job contract No:
amounted to
Februari 6, 2012.
n Square Project
the work of Paragon Square
contract No: 04/BA/SPK-
Rp 331,859,090,909 dated
he Manhattan Square
ol Bawen Package 3
CT Sipil Project
the work of TCT Sipil Project
110/TCT-WK/V/2011
Coastal Protection
Maransi amounted to Rp
Rp
amounted to Rp Rp
project Rp
Street amounting to Rp
Rp 14,080,227,920.
PT Indonesia EximBank (Notes
amounted to Rp 248,241,861,000.
ent Losses of
ent Losses of
ated Parties
The allowance for impairment losses of gross amount due
from customers until December 31,
Rp 15,734,738,162, including gross amount from PT Putera
Mataram Indah Wisata, PT Sapiem Tanjung Balai, Perum
Perumnas and several other companies.
31, 2012, there were recovery gross
amount due from PT Pakuwon Darma amounted to
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
d. Current Tax Expense
gulation No. 51 dated July 20,
2008 concerning
nstructions, all revenues from
s subject to final tax. Except Final
t that has not been determined.
Tax Assessment
mpany has not received yet the tax
Terima (Bayar)/
Cash Receipt
(Payment)
(Continued)
Saldo Akhir/
Ending
Balance
Rp
13,466,321,413
11,746,414,428
8,408,702,260
7,448,173,986
5,004,098,983
4,292,574,658
3,753,025,100
3,644,332,790
3,005,264,439
2,933,562,102
2,459,250,597
852,854,412
805,058,872
799,279,481
453,050,291
88,166,171
87,898,112
--
-594,705,180
-6,399,692,029
62,253,630,886
Saldo Akhir/
Ending
Balance
Rp
76,576,500,000
34,000,317,842
9,563,018,038
9,373,738,780
7,469,569,817
6,046,943,288
4,295,256,999
4,144,397,943
3,286,573,238
(Continued)
Saldo Akhir/
Ending
Balance
Rp
2,959,730,811
2,524,339,206
2,214,023,199
2,158,674,041
2,029,823,447
1,547,041,221
1,499,404,623
1,334,205,951
1,296,132,700
1,224,091,535
1,194,804,072
1,052,050,539
894,111,250
789,616,065
781,447,480
720,821,211
646,658,090
628,916,792
613,155,000
305,600,613
299,539,344
200,000,000
157,108,748
146,258,758
92,341,155
61,594,567
57,125,000
22,761,698
14,668,596
--
--
--
-43,539,789
-201,527,646
-277,031,793
-515,883,149
-790,345,205
-1,388,198,646
-5,206,371,428
-7,653,945,004
166,145,518,997
228,399,149,883
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
7
Project
8
Talisayan - Batu Lepok Road Project
9 Waskita
Procurement Project
29,
Construction Project
Pengajaran Abadi.
Project
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
31 Desember
2012/ December
31, 2012
Rp
7,314,876,811
-- 970,623,987
-- -459,733,013
7,825,767,785
PT Ismawa Trimitra (Persero)
amounted to Rp
received amounted to Rp 459,733,013.
31 Desember
2012/ December
31, 2012
Rp
18,250,000,000
--
-- --
18,250,000,000
PT Citra Wasphutowa
The Company has
Saldo Akhir /
Ending Balance
Rp
70,801,238,024
93,433,043,336
10,950,221,730
293,350,579,334
3,184,586,870
12,205,960,847
483,925,630,142
47,207,505,557
6,800,021,931
117,966,996,929
9,596,561,304
181,571,085,721
302,354,544,421
302,354,544,421
Saldo Akhir
Rp
59,367,538,524
74,628,015,345
10,978,666,602
242,596,756,350
13,035,122,665
400,606,099,486
45,382,934,518
6,206,976,506
99,106,354,119
9,976,211,829
such as land and
collateral for bank loans. Some land and buildings are used
as collaterals to Bank BNI (Note 18.1), Bank Mandiri (Note
(Note
amounted to Rp
6,750,000,000, Rp
5,153,000,000, respectively, with total amount of
Rp 137,224,230,000, and the market value of the lands as
collateral amounted to Rp 155,424,200,000.
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
deductions of fixed assets mainly
As of December 31, 2012 those
ned as the result of using
ated method for the JO project
2012. To present
h owned by the Company, so
3 year were removed from
81,358,081
221,278,187
the amount of
fires and other risks to
and PT Asuransi Himalaya
l risks, earthquakes, and fires.
Nilai Pertanggungan /
Coverage Value
Rp
1,679,300,000
1,679,300,000
36,394,000,000
36,255,110,000
764,300,000
764,300,000
77,536,310,000
at insurance coverage for fixed
nsured is adequate to cover
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
e III phase of payment for
Dynamics AX2012 which will be
ccounting system.
lding as follows:
ngkareng with value of
was purchased by the
1. Then in 1996, the Company
Head of City Planning, West
gnation of the land. Then the
swer by letter from the Sub
ing, West Jakarta District No
1996, which stated that in
ning of the Kali deres city year
ated for the Public Green
(PHU). So that the Company can not
f ownership furthermore.
Related Parties
PT Bank Negara Indonesia (Persero) Tbk
PT Indonesia EximBank
PT Bank Mandiri (Persero) Tbk
PT Bank Rakyat Indonesia (Persero) Tbk
Total Bank Loans Related Parties
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Third Parties
PT BPD Jabar and Banten
PT Bank Panin Tbk
Transactional
(L/C) or SKBDN of
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
d right (SHGB) No. 1 dated
ember 28, 2020, an area
a Cileunyi Wetan,
upaten Bandung, West
Company amounted to
g to SHT.I. No.
994,180,000
d as collateral consist of
gs already exist in the
coverage of at least
d.
accordance with
with a Guarantee
Rp 6,750,000,000.
ts (accounts receivables) as of
e bank loan of
nted to Rp 536,027,497,322
Related Parties
PT PLN (Persero)
PT Hotel Indonesia Natour (Persero)
PT Krakatau Bandar Samudera (KBS)
PT Trans Marga Jateng
ntract Related Parties
Third Parties
The Distric Government
Hubei Hongyuan Power Engineering, CO. Ltd
The Ministry of Public Utilities
PT Mega Pesanggrahan Indah
PT Metro Wisata Raya
PT Pardika Wisthi Sarana
Others (less than Rp 2 billions each)
ntract Third Parties
Total
25. Bonds Payable
Nominal
Bonds Issuance Cost
Accumulated Amortization
Total
Bonds Issuance Cost
Accumulated Amortization
Unamortized Bond Issuance Costs
eement Deed No. 11 dated April
the Deed of Amendment I
26, 2012 in
ed of Amendment II Trustee
May 23, 2012 that all are made in
H., The Company has issued
012 with Fixed Interest Rate"
he following
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Mortality Rate
Annual Salary Increasing Rate
Discount Rate
Method
30, 2013 and
urplus or becoming Programs
conomic benefits available in
nd from the plan or deduction of
fore the Programs Assets were not
Authorized Capital
Preffered Stock (Dwi Warna Serie A )
The Government of Republic of Indonesia
Common Stock (Serie B)
The Government of Republic Indonesia
Employees
The Public (each holding 0.05%)
Total Issued and Fully Paid
y's for December 31, 2012 are as
Authorized Capital
Preffered Stock (Dwi Warna Serie A )
The Government of Republic of Indonesia
Common Stock (Serie B)
The Government of Republic Indonesia
Employees
The Public (each holding 0.05%)
Total Issued and Fully Paid
divided into
value of Rp
the Republic of Indonesia
value of Rp
dual color or Rp
or Rp
Rp
the treasury of the Company.
consisting of
6,549,921,000 shares
Rp 654,992,100,000.
of Rp
Rp 963,223,600,000.
as follow:
31 Desember 2012/
December 31, 2012
Rp
3,082,315,000
280
863,048,200,000
-31,910,365,455
831,137,834,545
Tbk No:
Mesop Phase I
Mesop Phase II
RSERO) Tbk
IAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
177/WK/DIR/2013
to the Indonesia Stock Exchange,
an implementation plan MESOP
o) Tbk for Phase I Option number
ries B with the age of 5 (five)
uance and exposed to the vesting
date of publication. The exercise
8 (four hundred and thirty-eight)
erage trading price of shares on
BEI at the close of trading on
e date of February 21, 2013.
S-0470/BEI.PPJ/02-2013 dated
esia Stock Exchange approved
e Indonesia Stock Exchange from
ption Granting Program to
ees (Management & Employee
amounted to 173,380,000 shares
Appropriated
Beginning Balance
Addition on Reserved Fund
Ending Balance
Unappropriated
Beginning Balance
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
550,000,000,000
250,000,000,000 PT Bank Negara Indonesia (Persero) Tbk - KMK
200,000,000,000 PT Bank Negara Indonesia (Persero) Tbk - OAF
1,000,000,000,000
200,000,000,000
45,000,000,000
245,000,000,000
1,245,000,000,000
As of June 30, 2013 and December 31, 2012, the total
usage of those facilities, were as follows:
31 Desember 2012/
December 31, 2012
Rp
482,968,494,180
-- PT Bank Negara Indonesia (Persero) Tbk - KMK
176,932,064,397 PT Bank Negara Indonesia (Persero) Tbk - OAF
659,900,558,577
--
--
--
659,900,558,577
Jumlah /
Total
Rp
3,008,743,019,161 Revenues
Cost of Revenues
Segment Results
Share of Income from Joint Venture
Operating Expenses
Other Revenues - Net
Other Expenses - Net
Operating Income
Finance Costs
Share of Income from Associates Entity
Income Before Taxes
Income Tax Expenses
Net Income in Current Period
Assets
Accounts Receivable
Retention Receivables
Gross Amount Due from Customers
Inventories
Unallocated Assets
Total Assets
Liablilities
Accounts Payable
Gross Amount Due to Third Parties
Unallocated Liabilities
Total Libilities
RSERO) Tbk
IAL STATEMENTS
in Foreign Currency
Assets
Cash and Cash Equivalent
Accounts Receivables
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Retention Receivables
Liabilities
Accounts Payables
Gross Amount Due to Subcontractors
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
Court issued
832/Pdt.G/2004/PN.Jak.Sel declaring the following:
amounting to Rp
amounting to Rp 5,000,000,000.
the law.
legal power.
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
c. Declare that the compa/Plantiff’s claim in order to
the Defendant II and III to pay the compensation
amounted to Rp 22,288,859,804 and its interest of
6% per year since this lawsuit is registered at
the South Jakarta District Court is unacceptable.
ntiff’s claim.
e. Declare that compa/Defendant I, and Appelant/
Defendant II and III has breached the law against
5
(Persero)
the Committing Officer
2013
(Persero)
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
Transactions
Receivable, Gross Amount Due from Customer
Account Receivable, Retention Receivable
Receivable, Gross Amount Due rom Customer, Revenues
Bank Loan
Cash and Cash Equivalent, Bank Loan
Cash and Cash Equivalent, Bank Loan
Cash and Cash Equivalent, Bank Loan
Cash and Cash Equivalent
Cash and Cash Equivalent
Receivable, Gross Amount Due from Customer, Revenues
unt Due from Customer, Revenues
Account Receivable
Account Receivable, Retention Receivable, Revenues
Receivable, Gross Amount Due from Customer, Revenues
unt Due from Customer, Revenues
Receivable, Gross Amount Due from Customer, Revenues
Account Receivable, Retention Receivable, Revenues
Receivable, Gross Amount Due from Customer, Revenues
Receivable, Gross Amount Due from Customer, Long Term Advance, Revenues
Revenue
Receivable, Gross Amount Due from Customer, Revenues
Receivable, Gross Amount due to from Customer, Long term Advance, Revenues
unt Due from Customer, Revenues
Account Receivables
Account Payable
Gross Amount Due from Customer
Gross Amount Due from Customer
he Related Parties
Assets
Cash and Cash Equivalents
Accounts Receivable
Retention Receivables
Other Receivables
Gross Amount Due from Customers
Invesment on Joint Ventures
omparised with total assets
Liabilities
Bank Loans
Long Term Advances
omparised with total assets
Revenues
9-Sep-11 5-Nov-13
8-Feb-12 3-Apr-13
12-Sep-12 11-Sep-14
27-Oct-11 12-Aug-14
1-Mar-12 25-Apr-13
2-Oct-12 30-Nov-14
8-Dec-11 12-Dec-13
22-Nov-11 13-Apr-13
8-Jun-12 1-Oct-13
18-Nov-12 8-Nov-14
1-Oct-12 30-Nov-13
6-Dec-11 6-Jun-13
25-Jul-12 16-Dec-13
Yet
Belum Jatuh
Yet
Belum Jatuh
2-Aug-14
Tempo / Not Due
Belum Jatuh
24-Feb-14 Tempo / Not Due
Yet
Belum Jatuh
Belum Jatuh
Yet
46. Financial Risk Management
the Company has conducted risk
nd uncertainties that could affect
nancial liabilities as follows:
Nilai Tercatat/
Total Carrying Amount
30 Juni 2013/ June
30, 2013
Rp Rp
1,877,290,812,320 1,877,290,812,320
1,526,164,310,772 1,526,164,310,772
3,870,991,215 3,870,991,215
3,407,326,114,307 3,407,326,114,307
Nilai Tercatat/
Total Carrying Amount
31 Desember 2012/
December 31,
2012
Rp Rp
2,002,815,417,409 2,002,815,417,409
1,171,853,481,615 1,171,853,481,615
23,951,446,633 23,951,446,633
3,198,620,345,656 3,198,620,345,656
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
fficient to meet the commitments of
operation and regularly evaluates
and actual cash flows, and
urity of assets and financial
k Foreign Currency
held-to-maturity
RSERO) Tbk
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
ffective interest rate
to maturity financial
n fair value plus
equently measured
effective interest
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
calculated using
ethod, and foreign
n monetary assets
sale is recognized in
ehensive income.
December 31, 2012,
cial assets which
nvestment which
value through
red at amortized
rom Customers
m customers represent
e originated from construction
s amount due from customers
mount of costs incurred plus
e sum of recognized losses
ustomers is recognized as
centage of completion method
tificate of work completion,
nbilled due to the difference of
date of the certificate and
on balance sheet date.
2
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Kalimantan.
PT Bank Panin Tbk (Note 18.3), accounts receivable is
used as collateral for the projects are as follows: Plaza
Bangkinang Project amounted Rp 8,488,571,667,
in Bengkulu amounted
Rp 9,905,455,132, Gunawangsa Apartement amounted
to Rp 36,284,892,083, Flood Control Project in Batang
5,944,353,089, National
Karawang-Cikampek-Pamanukan Street amounted to
26,739,560,500, Samarinda Medical Center
38,494,465,909, Hospital of
Pertamina Sentul City amounted to Rp 87,466,464,517,
Water Boom Batanghari District amounted to
Rp 2,720,287,937, Water Boom Kabupaten Batanghari
2,720,287,937, Pujud Mahato street
amounted to Rp 71,150,962,368, PLTU Riau Tenayan
Raya amounted Rp 50,673,426,187, Medan - Belawan
54,755,343,225, and BNP
Sentul City Building amounting to Rp 73,909,467,363
and Taliwang NTB Sport Center Building
Merdu Project
29, 2012,
(In Rupiah)
2011 with
10. Taxes
Total
Article 21
Article 22
Article 22
Total
RSERO) Tbk
IAL STATEMENTS
- Building
Project in West Papua Project
ion Agreement dated May 25,
(JO) to
on of West Papua Governor
ua Province, with each share
d PT Panca Duta Karya
Samarinda Project
Based on the Joint Operation Agreement dated June 3,
(JO) was established to
implement the SPAM North Samarinda in East
th each share of 65% for
PT Waskita Karya (Persero) and 35% for PT Cahaya
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
mbangunan Turap/Sheet Project
ion Agreement dated March 1,
(JO) was established to
Turap/Sheet Projects in East
55% for
o) and 45% for PT Luhbiru
PT Citra Wasphutowa
Addition
Dividend Receipt
Total PT Citra Wasphutowa
RSERO) Tbk
IAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
16. Fixed Assets
Acquisition Cost:
Land
Building
Office Supplies
Project Equipment
Plant Equipment
Vehicle
Total
Accumulated Depreciation:
Building
Office Supplies
Project Equipment
Vehicle
Total
Net Book Value
Net Book Value
Acquisition Cost:
Land
Building
Office Supplies
Project Equipment
Vehicle
Total
Accumulated Depreciation:
Building
Office Supplies
Project Equipment
Vehicle
buildings are used as
Some land and buildings are used
(Note 18.1), Bank Mandiri (Note
18.4) and Indonesia Eximbank
109,135,230,000,
16,186,000,000 and
ely, with total amount of
the market value of the lands as
Total
of
of
2012
C2-4831
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
d right (SHGB) No. 38, April
the year 2022, an area of
rahan Ampenan Selatan,
Mataram, NTB, under
y NTB Branch amounted
g to SHT.I
(SHGB) No.
13, 1987 until
a of 1,095 m2, located at
Baru, Kecamatan
pung, Lampung, under
mpany amounted to
to S.Hip. No.3181 and
0,000 tied by SHT II No.
RSERO) Tbk
IAL STATEMENTS
me of the Company
000 according to SHT.I.
ted to Rp 602,410,000
2006
PT WASKITA KARYA (PERSERO) Tbk
NOTES TO THE FINANCIAL STATEMENTS
(Continued)
For the Six Months Period Ended June 30, 2013 and
For the Year than Ended December 31, 2012
(In Rupiah)
Based on the Deed of Amendment PT Waskita Karya
(Persero) No. 36 dated October 21, 2005 of Imas Fatimah,
SH, the Company determined an increase in the authorized
capital from Rp 240,000,000,000 to Rp 720,000,000,000
720,000 shares and each share has a par
value of Rp 1,000,000. The authorized capital has been
subscribed and paid up capital of 180,000 shares with a
180,000,000,000 by the Government of
Dividend
to
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
Letter of Credit(LC)
ank Guarantee facilities from
k, PT Bank Mandiri (Persero)
nd PT Bank BRI (Persero)
3,000,000,000,000,
100,000,000,000, dan
Related Parties
PT Bank Mandiri (Persero) Tbk
Persero) Tbk - KMK
Persero) Tbk - OAF
Total Related Parties
Third Parties
PT CIMB Niaga Bank Tbk
Deutsch Bank
Total Third Parties
Total
December 31, 2012, the total
were as follows:
Related Parties
PT Bank Mandiri (Persero) Tbk
Persero) Tbk - KMK
Persero) Tbk - OAF
Total Related Parties
Third Parties
PT CIMB Niaga Bank Tbk
PT Deutsch Bank
Total Third Parties
Total
RSERO) Tbk
IAL STATEMENTS
(Continued)
Ended June 30, 2013 and
December 31, 2012
(In Rupiah)
decision, PT Angkasa
uit against SAE WASKITA
District Court. On February
a District Court issued its
ll applicants (Applicant I
s appeal is unacceptable
h decision, PT Angkasa
peal for a review (PK) to
hich in its Decision No.
(Continued)
28,
including
Remarks
Belum Jatuh
Tempo / Not Due
Tempo
(Addendum) /
Past Due
(Addendum)
Belum Jatuh
Tempo / Not Due
Tempo
(Addendum) /
Past Due
(Addendum)
Belum Jatuh
Tempo / Not Due
Belum Jatuh
Tempo / Not Due
Yet
Belum Jatuh
Tempo / Not Due
Belum Jatuh
Tempo / Not Due
Yet
Belum Jatuh
Tempo / Not Due
Belum Jatuh
Tempo / Not Due
Yet
Belum Jatuh
Tempo / Not Due
Liabilities
Floating Interest Rate
Accounts Payable
Short Term Bank Loan
Other Short Term Liabilities
Total Financial Liabilities
Accounts Payable
Short Term Bank Loan
Other Short Term Liabilities
Total Financial Liabilities
of
Total
to