Laporan Keuangan Konsolidasian / Consolidated Financial Statements
Laporan Posisi Keuangan (Neraca) Konsolidasian / Consolidated Statements of Financial Position
1-2
Laporan Laba Rugi Komprehensif Konsolidasian / Consolidated Statements of Comprehensive Income
3
Laporan Perubahan Ekuitas Konsolidasian / Consolidated Statements of Changes in Equity
4
Laporan Arus Kas Konsolidasian / Consolidated Statements of Cash Flows
5
ASET LANCAR CURRENT ASSETS Kas dan setara kas 2d,2l,4,35 6.866.704.452 12.779.053.888 Cash and cash equivalents
Piutang usaha Accounts receivable
Pihak ketiga, bersih setelah dikurangi
penyisihan piutang ragu-ragu sebesar Third parties, net of provision
Rp 4,945,688,891 pada tahun 2017 dan for doubtful accounts of
sebesar Rp 5,384,209,656 pada Rp 4,945,688,891 in 2017,
tahun 2016 2e,2f,2l,5 128.082.284.703 108.361.346.707 Rp 5.384.209.656 in 2016 Pihak yang berelasi 2f,2m,6,34 416.841.935 1.497.089.400 Related parties
Piutang lain-lain Other receivables
Pihak ketiga 2e, 7 2.491.353.902 669.088.703 Third parties
Pihak yang berelasi 2e,2m,7,34 3.169.173.432 1.710.863.472 Related parties Persediaan, neto setelah dikurangi
cadangan penurunan nilai Inventories, net of provision
sebesar Rp 3,326,933,296 pada for declining in value of
tahun 2017, sebesar Rp 3,447,627,722 Rp 3,326,933,296 in 2017,
pada tahun 2016 2g,8,30 103.959.454.925 90.312.510.404 Rp 3.447.627.722 in 2016
Uang muka 2e,9 6.336.588.568 6.061.393.767 Advance payments
Pajak dibayar di muka 2j,23a 1.770.945.647 3.142.054 Prepaid taxes
Beban dibayar di muka 2e,10 7.620.160.327 1.292.384.207 Prepaid expenses
JUMLAH ASET LANCAR 260.713.507.891 222.686.872.602 TOTAL CURRENT ASSETS
ASET TIDAK LANCAR NON-CURRENT ASSETS
Piutang pajak 2j,20b 4.171.389.390 2.841.638.078 Taxes receivable
Uang muka pembelian aset tetap 2e,9 11.500.557.738 12.735.512.008 Advance purchase of fixed assets Aset pajak tangguhan 2j,23g 18.032.134.088 19.088.148.887 Deferred tax assets
Penyertaan saham 2e,13 145.890.000 145.890.000 Investment on share
Investasi pada entitas asosiasi 2m,14,34 8.548.983.767 8.548.983.767
Aset tetap, neto setelah dikurangi Fixed assets, net of accumulated
akumulasi penyusutan sebesar depreciation of
Rp123.486.833.439 pada tahun 2017, Rp 123,486,833,439 in 2017,
Rp114.688.913.694 pada tahun 2016. 2h,2k,12 305.886.143.727 299.674.475.232 and Rp 114.688.913.694 in 2016
Uang jaminan 2e,2o,11 1.628.269.397 1.824.974.375 Guarantee deposits
Aset dalam pelaksanaan 2h,12 259.078.502 693.445.002 Asset under construction
JUMLAH ASET TIDAK LANCAR 350.172.446.609 345.553.067.349 TOTAL NON-CURRENT ASSETS
JUMLAH ASET 610.885.954.500 568.239.939.951 TOTAL ASSETS
Lihat catatan atas laporan keuangan konsolidasian yang merupakan See accompanying notes to consolidated financial statements bagian yang tidak terpisahkan dari laporan keuangan konsolidasian ini which form an integral part of these consolidated financial statements
LIABILITAS DAN EKUITAS LIABILITIES AND EQUITY
LIABILITAS JANGKA PENDEK SHORT-TERM LIABILITIES
Pinjaman bank jangka pendek 2e,15 87.556.187.565 72.272.437.937 Short-term bank borrowings
Utang usaha Accounts payable
Pihak ketiga 2e,16 64.805.840.544 52.881.049.567 Third parties
Pihak berelasi 2l,17,34 13.919.343.935 12.537.081.698 Related parties
Utang lain-lain Other payables
Pihak ketiga 2e,19 6.048.925.280 2.939.374.936 Third parties
Pihak berelasi 2e,22,19 144.434.000 144.434.000 Related parties
Utang pajak 2j,23b 3.428.582.895 3.772.430.039 Taxes payable
Beban yang masih harus dibayar 2e,20 9.887.300.689 11.080.193.185 Accrued expenses
Bagian utang jangka panjang yang Current maturity portion of
jatuh tempo satu tahun long-term loan
Pembelian aset tetap 2e,18 2.712.016.966 2.480.550.188 Fixed aseets purchase
Bank 2e,2k,21,35 10.589.793.018 9.820.541.046 Bank
Sewa pembiayaan 2e,2o,22 728.001.887 1.374.491.340 Finance lease
JUMLAH LIABILITAS JANGKA PENDEK 200.016.676.779 169.302.583.935 TOTAL SHORT-TERM LIABILITIES
LIABILITAS JANGKA PANJANG LONG-TERM LIABILITIES
Utang jangka panjang, setelah Long-term loan, net of
dikurangi bagian yang jatuh tempo current maturity portion
dalam satu tahun within one year
Pembelian aset tetap 2e,18 3.057.453.822 1.394.129.540 Fixed aseets purchase
Bank 2e,2k,21,35 32.353.854.682 33.849.140.248 Bank
Sewa pembiayaan 2e,2o,22 3.099.076.617 2.446.486.728 Finance lease
Liabilitas manfaat karyawan 2i,24 67.816.080.561 65.096.303.627 Employee benefit liabilities
JUMLAH LIABILITAS JANGKA PANJANG 106.326.465.682 102.786.060.143 TOTAL LONG-TERM LIABILITIES
JUMLAH LIABILITAS 306.343.142.461 272.088.644.079 TOTAL LIABILITIES
EKUITAS EQUITY
Modal saham, nilai nominal Rp 100 Share capital, nominal value of
per lembar saham pada tahun 2016, 2015 Rp 100 per share in 2016, 2015.
Modal dasar 2.500.000.000 saham Authorized capital of 2,500,000,000
pada tahun 2016, 2015. Ditempatkan shares in 2016, 2015. Issued and
dan disetor penuh 690.740.500 saham 2k,26 69.074.050.000 69.074.050.000 fully paid-up 690,740,500 shares Saham Treasuri, 69.074.050 saham 26,27 (20.929.437.150) (20.929.437.150) Treasury stock, 69,074,050 shares Tambahan modal disetor, bersih 2k,28 21.578.739.873 21.578.739.873 Additional paid-in capital, net
Saldo laba dicadangkan 13.814.810.000 13.814.810.000 Appropriated retained earnings Saldo laba belum dicadangkan 2k,28 69.798.631.207 61.407.124.126 Unappropriated retained earnings Surplus revaluasi aset tetap 2h,12 151.448.390.012 151.448.390.012 Revaluation surplus of fixed assets Jumlah ekuitas yang dapat diatribusikan Total equity attributable to owners of kepada pemilik entitas induk 304.785.183.942 296.393.676.861 the parent company Kepentingan non-pengendali 2c,25 (242.371.903) (242.380.989) Non-controlling interest
JUMLAH EKUITAS 304.542.812.039 296.151.295.872 TOTAL EQUITY
JUMLAH LIABILITAS DAN EKUITAS 610.885.954.500 568.239.939.951 TOTAL LIABILITIES AND EQUITY
Lihat catatan atas laporan keuangan konsolidasian yang merupakan See accompanying notes to consolidated financial statements bagian yang tidak terpisahkan dari laporan keuangan konsolidasian ini which form an integral part of these consolidated financial statements
PENDAPATAN NETO
2n,29,36
441.272.979.692
424.256.463.209
NET REVENUE
BEBAN POKOK PENDAPATAN
2l,2n,30,31,34,36
329.413.036.753
318.913.804.815
COST OF REVENUE
LABA KOTOR
111.859.942.939
105.342.658.394
GROSS PROFIT
BEBAN USAHA
OPERATING EXPENSES
Penjualan
2n,32
51.373.382.022
47.726.818.831
Selling
Umum dan administrasi
2i,2n,33
45.321.837.732
43.279.624.658
General and administrative
JUMLAH BEBAN USAHA
96.695.219.753
91.006.443.489 TOTAL OPERATING EXPENSES
LABA USAHA
15.164.723.186
14.336.214.905
OPERATING PROFIT
PENDAPATAN/(BEBAN)
OTHER INCOME/
LAIN-LAIN
(EXPENSES)
Pendapatan bunga
1.903.575
32.323.914
Interest income
Pendapatan sewa
2l,2n,34
1.745.630.232
1.918.535.638
Rent income
Beban bunga
15,18,21,22
(10.244.715.942)
(4.226.560.291)
Interest expense
Laba (rugi) selisih kurs, neto
2k
(85.536.077)
(397.612.364)
Foreign exchange gain (loss), net
Laba (rugi) penjualan aset tetap
12
-
56.000.000
Gain (loss) on sale of fixed asset
Lain-lain, neto
4.044.310.403
290.097.722
Others, net
JUMLAH PENDAPATAN (BEBAN)
TOTAL OTHER INCOME
LAIN-LAIN, NETO
(4.538.407.809)
(2.327.215.380)
(EXPENSES), NET
LABA SEBELUM PAJAK
PROFIT BEFORE CORPORATE
PENGHASILAN BADAN
10.626.315.377
12.008.999.525
INCOME TAX
MANFAAT (BEBAN) PAJAK
CORPORATE INCOME TAX
PENGHASILAN BADAN
BENEFIT (EXPENSE)
Pajak kini
2j,23c,23e
(1.178.784.409)
(2.844.448.111)
Current tax
Pajak tangguhan
2j,23c,23e
(1.056.014.801)
304.816.373
Deferred tax
LABA PERIODE BERJALAN
8.391.516.167
9.469.367.787
INCOME FOR THE PERIOD
PENDAPATAN KOMPREHENSIF LAIN
OTHER COMPREHENSIVE
PERIODE BERJALAN
-
-
INCOME FOR THE PERIOD
JUMLAH LABA DAN PENDAPATAN
TOTAL INCOME AND OTHER
KOMPREHENSIF LAINNYA
COMPREHENSIVE INCOME
PERIODE BERJALAN
8.391.516.167
9.469.367.787
FOR THE PERIOD
Laba yang dapat diatribusikan
kepada:
Profit attributable to:
Pemilik entitas induk
8.391.507.081
9.469.319.051
Owners of the parent
Kepentingan non-pengendali
2c,25
9.086
48.736
Non-controlling interest
Jumlah
8.391.516.167
9.469.367.787
Total
Laba komprehensif yang dapat
Comprehensive income
diatribusikan kepada:
attributable to:
Pemilik entitas induk
8.391.507.081
9.469.319.051
Owners of the parent
Kepentingan non-pengendali
2c,25
9.086
48.736
Non-controlling interest
Jumlah
8.391.516.167
9.469.367.787
Total
LABA NETO PER SAHAM
DASAR
2q
12,15
13,71
NET PROFIT PER SHARE
Lihat catatan atas laporan keuangan konsolidasian yang merupakan See accompanying notes to consolidated financial statements bagian yang tidak terpisahkan dari laporan keuangan konsolidasian ini which form an integral part of these consolidated financial statements
Notes paid-up capital Treasury stock paid-in capital surplus appropriated Unappropriated Total interests Total equity
Saldo per 31 Desember 2015 69.074.050.000 - 21.578.739.873 - 13.814.810.000 47.833.207.479 152.300.807.352 (256.139.241) 152.044.668.111 Balance as of December 31, 2015
Pembelian saham treasuri 28 - (20.929.437.150) - - - (20.929.437.150) - (20.929.437.150) Appropriation of retained earnings
Pembagian dividen 28 - - - - (4.144.443.000) (4.144.443.000) - (4.144.443.000) Appropriation of retained earnings
Laba komprehensif tahun 2016 28 - - - 151.448.390.012 - 17.718.359.647 169.166.749.659 13.758.252 169.180.507.911 Comprehensive income year 2016
Saldo per 31 Desember 2016 69.074.050.000 (20.929.437.150) 21.578.739.873 151.448.390.012 13.814.810.000 61.407.124.126 296.393.676.861 (242.380.989) 296.151.295.872 Balance as of December 31, 2016
Laba komprehensif 2017 28 - - - 8.391.507.081 8.391.507.081 9.086 8.391.516.167 Comprehensive income 2017
Saldo per 30 Juni 2017 69.074.050.000 (20.929.437.150) 21.578.739.873 151.448.390.012 13.814.810.000 69.798.631.207 304.785.183.942 (242.371.903) 304.542.812.039 Balance as of June 30, 2017
Lihat catatan atas laporan keuangan konsolidasian yang merupakan See accompanying notes to consolidated financial statements
bagian yang tidak terpisahkan dari laporan keuangan konsolidasian ini which form an integral part of these consolidated financial statements