Professional Documents
Culture Documents
Laporan Keuangan Konsolidasian Desember 2013
Laporan Keuangan Konsolidasian Desember 2013
Daftar Isi
Table of Contents
Halaman/Pages
Laporan Auditor Independen
1-5
Consolidated Statements of
. Financial Position
6-7
Consolidated Statements of
. Comprehensive Income
9-10
11-239
Appendix 1
Appendix 2
Appendix 3
Appendix 4
Appendix 5
***************************
Catatan/
Notes
2013
2012
ASET
Kas
ASSETS
2a,2c,4
2.329.825
1.920.998
Cash
2a,2c,2d,2e,2f,5
9.249.766
7.784.483
2a,2c,2d,2f,2o,6
2ae,43
248
631.711
15.446
1.634.104
631.959
1.649.550
(234)
2a,2c,2d,2g,2o,7
1.649.385
6.471.565
9.049.010
(600)
Investasi keuangan
Pihak berelasi
Pihak ketiga
2c,2d,2h,8
2b,2c,2d,2i,2o,9
2ae,43
489.942
1.648.063
Trading securities
10.029
13.207.308
8.621.991
Financial investments
Related parties
Third parties
13.217.337
8.621.991
(259.907)
12.983.088
8.362.084
466.513
2d,2j,10
2c,2d,2k,11
2ae,43
9.048.710
(300)
6.470.965
(234.249)
631.725
(165)
(58)
466.455
3.673
755.013
235.948
Derivatives receivable
Related parties
Third parties
758.686
235.948
Catatan/
Notes
2013
2012
ASET (lanjutan)
Kredit yang diberikan
Pihak berelasi
Pihak ketiga
ASSETS (continued)
2c,2d,2l,2o,12
2ae,43
Dikurangi:
Penyisihan kerugian
penurunan nilai
2d,2n,2o,13
Piutang pembiayaan
konsumen - bersih
Tagihan akseptasi
Dikurangi: Penyisihan kerugian
penurunan nilai
2c,2d,2m,2o,14
Aset tetap
Dikurangi: Akumulasi penyusutan
2aa,23c
2p,15
2b,2q,16
2c,2d,2o,2r,2s,
2y,17
2ae,43
Dikurangi:
Penyisihan kerugian
penurunan nilai
Penyisihan kerugian
76.087.918
48b
(1.052.332)
Loans
Related parties
Third parties
Less:
Allowance for
impairment losses
94.500.410
75.035.586
Loans - net
8.808.771
6.993.438
(2.248.826)
(2.132.639)
(83.010)
(68.997)
6.476.935
4.791.802
1.635.902
793.362
(7.383)
Less:
Unearned consumer financing
receivables
Allowance for impairment
losses
Consumer financing
receivables - net
Acceptances receivable
Less: Allowance for
impairment losses
1.623.952
785.979
395.518
249.314
2.199.099
(1.090.604)
1.930.652
(912.218)
1.108.495
1.018.434
Fixed assets
Less: Accumulated depreciation
Fixed assets - net
655.410
(483.997)
559.536
(445.446)
171.413
114.090
28.941
3.370.259
23.772
2.675.468
Prepayments and
other assets
Related parties
Third parties
3.399.200
2.699.240
(19.770)
(23.399)
95.469.670
(11.950)
70.360
76.017.558
(969.260)
105.543
95.364.127
(15.829)
(21.834)
Intangible assets
Less: Accumulated amortization
Less:
Allowance for impairment
losses
Allowance for possible losses
3.356.031
2.661.577
Prepayments and
other assets - net
140.546.751
115.772.908
TOTAL ASSETS
Catatan/
Notes
2013
2012
LIABILITAS
LIABILITIES
Liabilitas segera
2c,2d,2t,18
Simpanan nasabah
Pihak berelasi
Pihak ketiga
2c,2d,2u,19
2ae,43
Liabilitas derivatif
Pihak berelasi
Pihak ketiga
Liabilitas akseptasi
Pihak berelasi
Pihak ketiga
Pinjaman diterima
Pihak berelasi
Pihak ketiga
Utang pajak
Liabilitas pajak tangguhan
Beban yang masih harus dibayar
dan liabilitas lain-lain
Pihak berelasi
Pihak ketiga
Obligasi subordinasi
Pihak berelasi
Pihak ketiga
JUMLAH LIABILITAS
727.963
1.237.689
79.694
107.159.864
59.565
85.887.082
107.239.558
85.946.647
467.418
588.090
379.570
1.344.525
1.055.508
1.724.095
85.474
708.984
38.786
99.101
794.458
137.887
1.635.902
20.801
772.561
1.635.902
793.362
1.466.321
6.529.220
1.872.529
5.114.471
7.995.541
6.987.000
191.947
2.396.073
73.017
2.346.604
2.588.020
2.419.621
2c,2aa,23a
254.805
207.132
Taxes payable
2aa,23c
103.026
80.119
47.894
2.706.241
32.055
3.552.123
Accrued expenses
and other liabilities
Related parties
Third parties
2.754.135
3.584.178
307.909
2.681.525
310.713
2.676.972
2.989.434
2.987.685
128.138.350
106.105.415
2c,2d,2v,20
2ae,43
2c,2d,2k,11
2ae,43
2c,2d,2m,14
2ae,43
2c,2d,2w,21
2ae,43
2c,2d,2x,22
2ae,43
2c,2d,2y,2ac,24
2ae,43
2d,2w,25
2ae,43
48b
Derivatives payable
Related parties
Third parties
Acceptances payable
Related parties
Third parties
Securities issued
Related parties
Third parties
Borrowings
Related parties
Third parties
Subordinated bonds
Related parties
Third parties
TOTAL LIABILITIES
Catatan/
Notes
2013
2012
EKUITAS
EQUITY
8.891.200.000 saham
Seri B dengan nilai
nominal Rp225
(nilai penuh) per saham; dan
8,891,200,000 Series B
shares with a par value
of Rp225 (full amount)
per share; and
467.329.511.000 saham
Seri D dengan nilai
nominal Rp22,50
(nilai penuh) per saham
467,329,511,000
Series D shares with a
par value of Rp22.50
(full amount) per share
26
3.512.940
3.407.411
27
3.219.051
1.828.428
388,146,231
Series A shares, 8,891,200,000
Series B shares and
47,002,644,529
Series D shares as of
December 31, 2012
Additional paid-in capital
2c,30
18.060
(5.897)
1b
(73.681)
(73.681)
2i,9
(94.871)
254.646
Unrealized (losses)/gains on
changes in fair value
of available-for-sale
financial investments net of deferred tax
Cadangan umum
29
264.475
143.653
General reserve
Catatan/
Notes
2013
2012
EKUITAS (lanjutan)
EQUITY (continued)
Saldo laba
Jumlah ekuitas teratribusi kepada
pemilik entitas induk
Kepentingan non-pengendali
45
JUMLAH EKUITAS
JUMLAH LIABILITAS DAN EKUITAS
5.368.385
3.944.106
Retained earnings
12.214.359
194.042
9.498.666
168.827
12.408.401
9.667.493
TOTAL EQUITY
140.546.751
115.772.908
Catatan/
Notes
2013
2012
PENDAPATAN DAN
BEBAN OPERASIONAL
Pendapatan dan beban bunga
Pendapatan bunga
Beban bunga
5.800.847
5.313.735
363.799
306.469
2c
321.426
249.511
2h,2i,34
35
75.324
1.517.111
67.528
1.470.401
Gains on sale
of trading securities and
financial investment - net
Other fee income
2.277.660
2.093.909
2o,36
787.553
2o,37
38
3.651
2.638.844
2h,39
40,46
1.836
2.355.970
5.787.854
5.740.280
(3.510.194)
(3.646.371)
2.290.653
1.667.364
28.505
NON-OPERATING
(EXPENSE)/INCOME - NET
1.695.869
INCOME BEFORE
TAX EXPENSE
9.482.583
4.168.848
2z
Jumlah pendapatan
operasional lainnya
Beban operasional lainnya:
Penyisihan kerugian
penurunan nilai atas
instrumen keuangan - bersih
Penyisihan/(pemulihan) kerugian
atas aset non-produktif
Umum dan administrasi
Penurunan nilai efek-efek yang
diperdagangkan - bersih
Tenaga kerja
11.200.357
5.399.510
41
LABA SEBELUM
BEBAN PAJAK
(106.429)
2.184.224
2aa,23b
48b
(613.908)
1.570.316
(484.748)
1.211.121
Catatan/
Notes
2013
2012
23.957
23c
4.590
(472.728)
666.786
(325.560)
502.369
Other comprehensive
(loss)/income - net of tax
1.713.490
Total comprehensive
income for the year net of tax
1.545.101
25.215
1.208.223
2.898
1.570.316
1.211.121
45
(169.007)
1.244.756
42
45
123.211
1.219.541
25.215
1.710.592
2.898
1.244.756
1.713.490
26
21
2ab,42
Total comprehensive
income for the year - net
of tax attributable to:
Equity holders of the
parent company
Non-controlling interest
The original consolidated financial statements included herein are in the Indonesian language.
Dapat diatribusikan kepada pemilik entitas induk/Attributable to equity holders of the parent company
Catatan/
Notes
Saldo 31 Desember 2011
Kenaikan atas selisih kurs karena penjabaran
laporan keuangan cabang luar negeri
dalam mata uang asing
Perubahan keuntungan yang belum direalisasi
atas perubahan nilai wajar investasi
keuangan yang tersedia untuk dijual
- setelah pajak tangguhan
Pembentukan cadangan umum
Bagian kepentingan non-pengendali
atas laba bersih entitas anak
Laba tahun berjalan
Modal saham/
Share capital
3.407.411
1.828.428
2c
4.590
2i
28,29
45
3.407.411
1.828.428
105.529
1.390.623
2c
2i
28,29
45
Tambahan modal
disetor/Additional
paid-in capital
Selisih kurs
karena penjabaran
laporan keuangan
dalam mata
uang asing/
Differences
arising from
the translation of
foreign currency
financial
statements
26,27
(10.487)
(Kerugian)/
keuntungan
yang belum
direalisasi atas
perubahan nilai
wajar investasi
keuangan yang
tersedia untuk
dijual - setelah
Selisih transaksi
pajak tangguhan/
antara pemegang Unrealized (losses)/
saham
gains on changes
entitas anak/
in fair value of
Differences in
available-for-sale
transaction between
financial
shareholders
investments - net
of subsidiary
of deferred tax
Jumlah/Total
Jumlah/Total
2.802.779
7.788.074
165.929
7.954.003
4.590
4.590
497.779
-
66.896
497.779
-
497.779
-
1.208.223
1.208.223
2.898
-
2.898
1.208.223
254.646
143.653
3.944.106
9.498.666
168.827
9.667.493
1.496.152
1.496.152
23.957
23.957
23.957
(349.517)
-
(349.517)
-
3.512.940
3.219.051
18.060
(73.681 )
(73.681)
(243.133)
Saldo laba/
Retained earnings
76.757
(5.897)
(73.681 )
Cadangan umum/
General reserve
Kepentingan
non-pengendali/
Non-controlling
interest
(349.517)
-
1.545.101
1.545.101
25.215
-
25.215
1.545.101
264.475
5.368.385
12.214.359
194.042
12.408.401
120.822
(94.871)
Catatan atas laporan keuangan konsolidasian merupakan bagian yang tidak terpisahkan dari laporan keuangan konsolidasian.
(66.896)
(120.822)
The accompanying notes to the consolidated financial statements form an integral part of these consolidated financial statements.
2013
2012
11.437.217
(5.113.415)
9.688.287
(4.032.802)
(2.329.846)
(2.074.612)
(2.204.992)
(1.973.924)
1.545.642
1.782.928
25.599
Non-operating (expenses)/
income (paid)/received - net
3.415.476
(108.017)
3.226.589
(Kenaikan)/penurunan aset
operasi:
Penempatan pada Bank
Indonesia dan bank lain
Efek-efek yang diperdagangkan
Tagihan atas wesel ekspor
Kredit yang diberikan
Piutang pembiayaan
konsumen
Beban dibayar dimuka dan
aset lain-lain
Kenaikan/(penurunan)
liabilitas operasi:
Liabilitas segera
Simpanan dari nasabah
dan bank lain
Liabilitas lain-lain
Kas bersih diperoleh dari
aktivitas operasi
(135.264)
1.156.285
113.573
(20.256.019)
155.424
(879.104)
(18.315)
(14.287.413)
(1.836.552)
(694.150)
(591.907)
(469.343)
(509.726)
306.923
20.624.323
(1.730.031)
15.942.185
149.761
(Increase)/decrease in
operating assets:
Placements with Bank
Indonesia and other banks
Trading securities
Receivables from export bills
Loans
Consumer financing
receivables
Prepayments and other
assets
Increase/(decrease) in
operating liabilities:
Obligations due immediately
Deposits from customers
and other banks
Other liabilities
3.621.444
61.271
15
15
466.455
6.363
(290.001)
(466.455)
6.472
(254.109)
(5.181.647)
(1.123.406)
(4.998.830)
(1.837.498)
Catatan/
Notes
ARUS KAS DARI AKTIVITAS
PENDANAAN
Penambahan modal saham dan
tambahan modal disetor
Penerimaan dari surat
berharga yang diterbitkan
Penerimaan pinjaman diterima
Kenaikan/(penurunan) kepentingan
non-pengendali
Penerimaan dari obligasi subordinasi
Pembayaran biaya emisi efek ekuitas
Pelunasan surat berharga yang
diterbitkan
Kas bersih diperoleh dari
aktivitas pendanaan
(PENURUNAN)/KENAIKAN BERSIH
KAS DAN SETARA KAS
2013
2012
1.500.854
1.350.000
168.399
2.925.000
115.192
25.215
(4.702)
(868)
1.000.000
-
(521.000)
(2.232.875)
2.518.766
1.806.449
(2.418.793)
3.590.395
NET (DECREASE)/INCREASE IN
CASH AND CASH EQUIVALENTS
20.342.525
16.504.909
562.603
247.221
20.342.525
18.486.335
PENGUNGKAPAN TAMBAHAN
Kas dan setara kas terdiri dari:
Kas
2.329.825
1.920.998
9.249.766
7.784.483
631.959
1.649.550
6.274.785
8.987.494
SUPPLEMENTARY DISCLOSURES
Cash and cash equivalents
consist of:
Cash
Current accounts with
Bank Indonesia
Current accounts with
other banks
Placements with Bank
Indonesia and other
banks that will mature
within 3 months from
the date of acquisition
18.486.335
20.342.525
10
UMUM
a.
1.
Pendirian
GENERAL
a.
Establishment
Pada
tanggal
7
April
2009,
Bank
menyelenggarakan Rapat Umum Pemegang
Saham Luar Biasa yang menyetujui untuk
mengubah
Anggaran
Dasar
Perseroan
sehubungan dengan pengkonversian saham
Seri C ke saham Seri B serta mengubah
beberapa pasal Anggaran Dasar untuk
disesuaikan
dengan
Peraturan
Badan
Pengawas Pasar Modal No. IX.J.1 tanggal
14 Mei 2008. Perubahan ini didokumentasikan
dalam akta No. 6 dari notaris Engawati Gazali,
S.H., tanggal 7 April 2009 dan telah disetujui
oleh Menteri Hukum dan Hak Asasi
Manusia Republik Indonesia melalui Surat
No. AHU-AH.01.10-05099 tanggal 1 Mei 2009.
11
UMUM (lanjutan)
1.
a. Pendirian (lanjutan)
GENERAL (continued)
a.
Establishment (continued)
12
UMUM (lanjutan)
1.
a. Pendirian (lanjutan)
GENERAL (continued)
a.
Establishment (continued)
13
UMUM (lanjutan)
1.
a. Pendirian (lanjutan)
GENERAL (continued)
a.
Establishment (continued)
1.
1.
2.
2.
14
UMUM (lanjutan)
1.
a. Pendirian (lanjutan)
GENERAL (continued)
a.
Establishment (continued)
15
UMUM (lanjutan)
1.
b.
Domisili/
Domicile
Entitas anak/
Subsidiaries
GENERAL (continued)
Tahun
operasi
komersial/
Start of
commercial
operations
Jenis
usaha/
Nature of
business
Persentase kepemilikan/
Percentage of ownership
2013
2012
Jakarta
Pembiayaan/
Multi-financing
1991
99,99%
99,99%
PT Wahana Ottomitra
Multiartha Tbk
Jakarta
Pembiayaan/
Multi-financing
1982
62,00%
62,00%
Entitas anak/
Subsidiaries
Domisili/
Domicile
Tahun
operasi
komersial/
Start of
commercial
operations
Jenis
usaha/
Nature of
business
Jumlah aset/
Total assets
2013
2012
Jakarta
Pembiayaan/
Multi-financing
1991
3.261.726
2.118.939
PT Wahana Ottomitra
Multiartha Tbk
Jakarta
Pembiayaan/
Multi-financing
1982
3.832.645
3.350.480
16
UMUM (lanjutan)
1.
GENERAL (continued)
b.
Berdasarkan
CSPA
tersebut,
Bank
memperoleh kendali atas WOM. Oleh karena
itu sejak tanggal penyelesaian akuisisi tersebut
laporan keuangan WOM dikonsolidasikan ke
dalam laporan keuangan konsolidasian Bank.
17
UMUM (lanjutan)
1.
Ottomitra
Multiartha
GENERAL (continued)
b.
Tbk
Ottomitra
Multiartha
Tbk
Bank
Indonesia
Melalui
surat
No. 7/24/DPwB1/PwB14/Rahasia
tanggal
29 April 2005, No. 8/9/DPB2/TPB2-1/Rahasia
tanggal
23
Juni
2006
dan
No. 9/106/DPB2/TPB2-5 tanggal 27 Juni 2007
Bank telah mendapatkan persetujuan atas
akuisisi WOM dari Bank Indonesia.
Based
on
Bank
Indonesia
letter
No.
7/24/DPwB1/PwB14/Rahasia
dated
April 29, 2005, No. 8/9/DPB2/TPB2-1/Rahasia
dated
June
23,
2006
and
No. 9/106/DPB2/TPB2-5 dated June 27, 2007
the Bank has obtained approval from Bank
Indonesia for the acquisition of WOM.
On July 4, 2011, the Bank increased its shareownership in WOM by purchasing 239,400,000
shares owned by IFC representing 11.97%
shares of the total issues shares in WOM. The
total purchase price is Rp125,110 including fee
cost amounting Rp276. Such increase in
share-ownership
has
been
approved
by Bank Indonesia as stated in its
letter
No.
13/23/DPB-2/TPB2-5
dated
February 7, 2011.
18
UMUM (lanjutan)
1.
GENERAL (continued)
c.
In
February
1997,
the
Bank
sold
1,289,579,469 Series A shares through
Limited Public Offering II (rights issue II), in
which 286,573,215 Series I warrants were
attached. In this offering, each holder of 27
Series A shares received a pre-emptive rights
for 18 new Series A shares with a subscription
price of Rp750 (full amount) per share, and
four Series I warrants were attached to each
group of 18 newly issued Series A shares, free
of charge. The subscription right was
exercisable in multiples of 9 Series A shares
for Rp6,750 (full amount). The total proceeds
from this rights issue II amounted to
Rp967,185. This rights issue II was approved
by the shareholders in their Shareholders
Extraordinary General Meeting held on
December 27, 1996. The Bank received a
notice of effectivity from the Capital Market
Supervisory Agency (BAPEPAM) through its
Decision Letter No. S-2093/PM/1996 dated
December 28, 1996 for this rights issue II.
19
UMUM (lanjutan)
1.
GENERAL (continued)
c.
Public offering
(continued)
of
the
Banks
shares
20
UMUM (lanjutan)
1.
GENERAL (continued)
c.
Public offering
(continued)
of
the
Banks
shares
21
UMUM (lanjutan)
1.
GENERAL (continued)
c.
Public offering
(continued)
of
the
Banks
shares
President Commissioner
Commissioner
Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Presiden Komisaris
Komisaris
Komisaris
Komisaris Independen
Komisaris Independen
Komisaris Independen
Komisaris Independen
President Commissioner
Commissioner
Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Independent Commissioner
Susunan
Direksi
pada
tanggal
31 Desember 2013 dan 2012 adalah sebagai
berikut:
2013
Presiden Direktur
Direktur Hukum & Kepatuhan dan
Sekretaris Perusahaan
Direktur Keuangan
Direktur Operasional dan
Teknologi Informasi
Direktur Perbankan Ritel
Direktur Perbankan Global
Direktur Perbankan Bisnis
Direktur Sumber Daya Manusia
Direktur Manajemen Risiko
*)
Taswin Zakaria*)
Thilagavathy Nadason**)
Ghazali bin Mohd Rasad
Lani Darmawan
Rahardja Alimhamzah
Jenny Wiriyanto
Ani Pangestu***)
Hedy Maria Helena Lapian
President Director
Legal & Compliance and Corporate
Secretary Director
Finance Director
Operations and Information
Technology Director
Retail Banking Director
Global Banking Director
Business Banking Director
Human Capital Director
Risk Management Director
22
UMUM (lanjutan)
1.
GENERAL (continued)
d. Composition of the Banks management
(continued)
2012
Presiden Direktur
Direktur Hukum, Kepatuhan,
Sekretaris Perusahaan dan
Komunikasi
Direktur Keuangan dan IT
Direktur Operasional dan Syariah
Direktur Perbankan Konsumer
Direktur Perbankan Korporasi
Direktur Perbankan UKM dan
Komersial
Direktur Sumber Daya Manusia
Direktur Manajemen Risiko
President Director
Rita Mirasari
Thilagavathy Nadason
Ghazali bin Mohd Rasad
Stephen Liestyo *)
Rahardja Alimhamzah
Jenny Wiriyanto
Ani Pangestu
Hedy Maria Helena Lapian
2013
Ketua
Sekretaris Eksekutif
Anggota
Anggota
Anggota
of
2012
Chairman
Executive Secretary
Member
Member
Member
23
KEBIJAKAN AKUNTANSI
2.
ACCOUNTING POLICIES
a.
a.
Dasar penyusunan
konsolidasian
laporan
keuangan
Pernyataan Kepatuhan
Statement of Compliance
24
2.
keuangan
Dalam
penyusunan
laporan
keuangan
konsolidasian
sesuai
dengan
standar
akuntansi keuangan di Indonesia, dibutuhkan
estimasi dan asumsi yang mempengaruhi:
Figures
in
the
consolidated
financial
statements are rounded to and stated in
millions of Rupiah unless otherwise stated.
25
2.
26
c.
2.
Bank
and
(continued)
subsidiaries
accounting
c.
Presentation currency
The consolidated financial statements are
presented in Rupiah, which is the
functional currency of the Bank and
subsidiaries.
Laporan
keuangan
konsolidasian
dijabarkan dalam mata uang Rupiah, yang
merupakan mata uang fungsional Bank
dan entitas anak.
ii.
2.
Akun
modal
dijabarkan
dengan
menggunakan kurs historis; dan
d.
2012
12.170
20.111
11.575
16.759
9.638
15.515
11.477
12.732
d.
US Dollar 1/Rp
Great Britain Poundsterling 1/Rp
Japanese Yen 100/Rp
European Euro 1/Rp
2.
29
2.
Aset keuangan
Financial assets
30
2.
Setelah
pengukuran
awal,
aset
keuangan yang dikelompokkan dalam
kategori ini diukur sebesar nilai
wajarnya, keuntungan atau kerugian
yang
belum
direalisasi
akibat
perubahan
nilai
wajar
instrumen
keuangan tersebut diakui dalam laporan
laba rugi komprehensif konsolidasian
sebagai Penurunan/(kenaikan) nilai
instrumen keuangan.
Setelah
pengukuran
awal,
aset
keuangan
tersedia
untuk
dijual
selanjutnya diukur sebesar nilai wajar.
Keuntungan dan kerugian yang belum
direalisasi diakui langsung dalam
ekuitas sebagai Keuntungan/(kerugian)
yang belum direalisasi atas perubahan
nilai wajar investasi keuangan yang
tersedia untuk dijual dan pendapatan
komprehensif lainnya sebagai Mutasi
sehubungan dengan perubahan nilai
wajar investasi keuangan yang tersedia
untuk dijual.
Impairment
on
available-for-sale
financial assets is recognized in the
consolidated
statements
of
comprehensive income as Allowance
for impairment losses on financial
instruments and removed from other
comprehensive income.
31
2.
Setelah
pengakuan
awal,
aset
keuangan yang dimiliki hingga jatuh
tempo diukur pada biaya perolehan
diamortisasi dengan menggunakan
metode suku bunga efektif (EIR),
dikurangi dengan penurunan nilai. Biaya
perolehan diamortisasi dihitung dengan
memperhitungkan diskonto atau premi
pada awal akuisisi dan fee/biaya
sebagai bagian tidak terpisahkan dari
suku bunga efektif (EIR). Amortisasi dan
kerugian yang timbul dari penurunan
nilai aset keuangan tersebut akan diakui
dalam laporan laba rugi komprehensif
konsolidasian.
32
Those
that
the
Bank
and
subsidiaries have intended to sell
immediately or in the near term and
loans and receivables that the Bank
measured as at fair value through
profit or loss upon initial recognition;
2.
Those
that
the
Bank
and
subsidiaries, upon initial recognition,
recognized as available-for-sale; or
Financial liabilities
33
2.
b) Financial
liabilities
amortized cost
b) Liabilitas
keuangan
yang
diukur
berdasarkan
biaya
perolehan
diamortisasi
measured
at
Liabilitas
keuangan
yang
diukur
berdasarkan
biaya
perolehan
diamortisasi
merupakan
liabilitas
keuangan yang selain atau tidak diukur
pada nilai wajar melalui laporan laba
rugi.
Financial
liabilities
measured
at
amortized cost were financial liabilities
that are not classified as fair value
through profit and loss.
Setelah
pengakuan
awal,
Bank
mengukur seluruh liabilitas keuangan
yang diukur dengan biaya perolehan
yang
diamortisasi
dengan
menggunakan metode suku bunga
efektif (EIR).
34
2.
Tabel
berikut
menyajikan
klasifikasi
instrumen keuangan Bank dan entitas anak
berdasarkan karakteristik dari instrumen
keuangan tersebut:
Instrumen Keuangan
Klasifikasi/Classification
Financial assets:
Aset keuangan:
Kas
Giro
pada
Indonesia
Financial Instruments
Investasi keuangan
Cash
Trading securities
Financial investments
Derivatives receivable
Loans
Piutang pembiayaan
konsumen
Consumer financing
receivables
Tagihan akseptasi
Acceptances receivable
Accrued income
35
2.
d.
Liabilitas keuangan:
Liabilitas segera
Instrumen Keuangan
(lanjutan)
Klasifikasi/Classification
Financial Instruments
(continued)
Financial liabilities:
Obligations due immediately
Simpanan nasabah
Securities issued
Derivatives payable
Liabilitas derivative
Liabilitas akseptasi
Acceptances payable
Pinjaman diterima
Borrowings
Obligasi subordinasi
Subordinated bonds
36
2.
Penghentian Pengakuan
Derecognition
Liabilitas
keuangan
dihentikan
pengakuannya
pada
saat
liabilitas
dihentikan atau dibatalkan atau berakhir.
Saling Hapus
Offset
Nilai Wajar
Fair Value
37
2.
a)
a)
b)
b)
2.
Keuangan
Reklasifikasi
(lanjutan)
Instrumen
c)
39
2.
Keuangan
Reclassification
of
available-for-sale
financial asset to loans and receivables
financial asset is recorded at cost or
amortized cost. Gain or loss which has
previously been recognized in equity shall
be accounted for as follows:
a)
a)
Reklasifikasi
(lanjutan)
b)
Instrumen
b)
Reklasifikasi
aset
keuangan
dalam
kelompok tersedia untuk dijual ke dalam
kelompok dimiliki hingga jatuh tempo
dicatat pada biaya perolehan atau biaya
perolehan diamortisasi. Keuntungan atau
kerugian yang sebelumnya diakui dalam
ekuitas dicatat dengan cara sebagai
berikut:
Reclassification
of
available-for-sale
financial assets to held-to-maturity financial
assets is recorded at cost or amortized
cost. Gain or loss which has previously
been recognized in equity shall be
accounted for as follows:
40
2.
d.
a)
b)
Instrumen
Keuangan
a)
b)
Restrukturisasi Kredit
Loan Restructuring
41
2.
Sebelum
pengakuan
awal,
Bank
menentukan klasifikasi investasi pada sukuk
berdasarkan
tujuan
investasi
Bank.
Klasifikasi dalam investasi sukuk terdiri dari:
Biaya perolehan
Acquisition Cost
42
2.
d.
Nilai Wajar
Fair Value
a)
b)
c)
Penyajian
Presentation
Investment
income
and
amortization
expense are presented in net amount in the
consolidated statement of comprehensive
income.
Reklasifikasi
Reclassification
43
2.
44
2.
h.
g.
h.
Trading securities
45
2.
2.
purchased
under
resale
Securities
agreement
k.
1.
2.
3.
47
2.
Loans
Pembiayaan
musyarakah
adalah
akad
kerjasama antara para pemilik modal (mitra
musyarakah) untuk menggabungkan modal
dan melakukan usaha secara bersama dalam
suatu kemitraan, dengan nisbah pembagian
keuntungan dan kerugian sesuai perjanjian
atau proporsi kontribusi modal.
48
2.
n.
Dalam
kegiatan
bisnis
biasa,
Bank
memberikan jaminan keuangan, seperti letters
of credit, bank garansi dan akseptasi.
n.
49
2.
Consumer
(continued)
financing
receivables
Termasuk
dalam
piutang
pembiayaan
konsumen
adalah
piutang
pembiayaan
murabahah. Murabahah adalah akad jual beli
barang dengan harga jual sebesar biaya
perolehan
ditambah
keuntungan
yang
disepakati dan harus mengungkapkan biaya
perolehan barang tersebut kepada konsumen.
Pada
saat
akad
murabahah,
piutang
pembiayaan murabahah diakui sebesar biaya
perolehan ditambah keuntungan (margin).
Keuntungan murabahah diakui selama periode
akad berdasarkan marjin yang disetujui dari
piutang pembiayaan murabahah.
50
o.
2.
Consumer
(continued)
financing
receivables
Pembiayaan bersama
Joint financing
o.
51
2.
52
2.
53
2.
For the financial assets classified as availablefor-sale, Bank assesses at each consolidated
statements of financial position data whether
there is objective evidence that a financial
asset or a group of financial assets is impaired.
In the case of equity instruments classified as
available-for-sale, a significant or prolonged
decline in the fair value of the security below
its cost is objective evidence of impairment
resulting in the recognition of an impairment
loss. If any such evidence exists for availablefor-sale financial assets, the cumulative loss
measured as the difference between the
acquisition cost and the current fair value is
removed from equity and recognized in the
consolidated statement of comprehensive
income.
Perbankan Syariah
Sharia Banking
Dalam
penentuan
penyisihan
kerugian
penurunan nilai dan peringkat kualitas aset,
Bank menerapkan Peraturan Bank Indonesia
(PBI)
No.
8/21/PBI/2006
tanggal
5 Oktober 2006 sebagaimana telah diubah
dengan PBI No. 13/13/PBI/2011 tanggal
24 Maret 2011.
54
2.
o.
Klasifikasi
Lancar*
Dalam perhatian khusus
Kurang lancar
Diragukan
Macet
*)
atas
aset
*)
Classification
Current*
Special mention
Substandard
Doubtful
Loss
55
2.
The recoverable amount of an assets or CashGenerating Unit (CGU) is greater of its value in
use and its fair value less cost to sell. In
assessing value in use, the estimated future
cash flows are discounted to their present
value using a pre-tax discount rate that reflects
current market assessment of the time value of
money and the risk specific to the assets.
56
Klasifikasi
Lancar
Kurang lancar
Diragukan
Macet
p.
2.
p.
Classification
Current
Substandard
Doubtful
Loss
Bangunan:
Permanen
Non-permanen
Aset tetap di luar bangunan:
Peralatan kantor dan instalasi
Kendaraan bermotor
Mesin ATM
5%
10%
20%
20% - 33,33%
12,50%
Buildings:
Permanent
Non-permanent
Fixed assets other than buildings:
Office equipment and installation
Motor vehicles
ATM Machines
57
2.
Biaya
perbaikan
dan
pemeliharaan
dibebankan ke dalam laporan laba rugi
komprehensif konsolidasian selama tahun
dimana biaya-biaya tersebut terjadi. Biaya
renovasi yang besar dicatat sebagai bagian
dari nilai tercatat aset yang bersangkutan
apabila terdapat kemungkinan Bank dan
entitas anak akan mendapatkan manfaat
ekonomi masa depan dari aset tersebut yang
melebihi standar kinerja yang diperkirakan
sebelumnya. Renovasi yang besar tersebut
akan disusutkan selama sisa masa manfaat
aset yang terkait.
58
2.
Intangible assets
i.
i. Goodwill
Goodwill
Goodwill merupakan selisih bersih antara
harga perolehan investasi dan bagian Bank
atas nilai wajar aset bersih entitas anak
yang diakuisisi pada tanggal akuisisi.
59
2.
r.
Amortization
is
recognized
in
the
consolidated statements of comprehensive
income from the date those software is
available for use until the economic
benefits of software is ended.
r.
Foreclosed assets
Management evaluates
the value of
foreclosed assets periodically. An allowance
for possible losses on foreclosed assets is
provided based on the decline in value of
foreclosed assets.
60
2.
Reconditioning
costs
incurred
after
repossession of foreclosed assets are
capitalized as part of the foreclosed assets.
s.
Liabilitas segera
t.
u.
Simpanan nasabah
u.
a. Wadiah
merupakan
wadiah
yadadhamanah yakni titipan dana dalam
bentuk giro dan tabungan dimana pemilik
dana mendapatkan pendapatan bonus.
a.
b.
c.
61
2.
v.
diterbitkan
dan
Securities issued
62
2.
dan
b. Obligasi subordinasi
Subordinated
bonds
are
initially
recognized at fair value and subsequently
measured at amortized cost using the
effective interest rate (EIR) method.
Amortized cost is calculated by taking into
account any discount or premium on
subordinated bonds and transaction costs
that are an integral part of the effective
interest rate (EIR).
y.
Subordinated bonds
Pinjaman diterima
x.
Borrowings
y.
63
2.
The
consumer
financing
income
of
subsidiaries is presented net of amounts of the
banks portion on such income relating to the
cooperation transactions of loan channeling,
joint financing and receivable transfer and
appointment as an agent to administer the
transferred receivable (Note 2n).
64
z.
2.
Pelunasan
sebelum
masa
pembiayaan
konsumen berakhir diperlakukan sebagai
suatu
pembatalan kontrak
pembiayaan
konsumen dan laba atau rugi yang timbul,
diakui dalam laporan laba rugi komprehensif
konsolidasian tahun berjalan.
z.
aa. Perpajakan
aa. Taxation
Deferred tax assets and liabilities are
recognized for temporary differences between
the financial and tax bases of assets and
liabilities at each reporting date.
65
2.
c.
a.
a.
b.
b.
66
2.
67
2.
Kewajiban pensiun
Pension obligations
Imbalan
pasca-kerja
secara
aktuaris
ditentukan berdasarkan metode Projected Unit
Credit.
68
dan
manfaat
2.
karyawan
and
employee
benefit
2.
70
2.
with
related
parties
71
2.
ae. Transactions
(continued)
akuntansi
with
related
parties
dan
af. Change in
disclosures
accounting
policies
and
72
3.
Going concern
73
3.
1.
2.
3.
74
4.
3.
KAS
4.
2013
Rupiah
Dolar Amerika Serikat
Mata uang asing lainnya
CASH
2012
1.955.620
331.730
42.475
1.621.821
267.839
31.338
2.329.825
1.920.998
Rupiah
United States Dollar
Other foreign currencies
75
5.
2013
Rupiah
Dolar Amerika Serikat
6.
6.840.264
2.409.502
5.883.045
1.901.438
9.249.766
7.784.483
Rupiah
United States Dollar
6.
a. By related
currency
2013
Rupiah
Pihak berelasi (Catatan 43)
PT Bank Maybank Syariah
Indonesia
Pihak ketiga
PT Bank Central Asia Tbk
PT Bank Muamalat Indonesia Tbk
PT Bank Hana
PT Bank Mandiri (Persero) Tbk
PT Bank Rakyat Indonesia
(Persero) Tbk
Lain-lain
counterparties
and
2012
Rupiah
Related party (Note 43)
246
13
68.358
20.000
10.027
5.954
104.133
8.760
4.559
19.827
43.392
128.725
156.285
128.971
156.298
76
Subtotal - Rupiah
6.
2013
2012
15.433
117.785
24.570
75.408
73.078
56.846
263.372
39.490
107.284
40.243
36.454
25.869
23.260
15.799
12.187
12.185
9.305
16.324
744.506
49.684
20.663
35.317
4.122
8.646
6.358
14.083
-
4.764
4.050
-
12.384
75.743
9.478
5.655
17.203
4.436
14.254
502.986
1.477.819
502.988
1.493.252
631.959
1.649.550
(234)
631.725
(165)
Foreign currencies
Related party (Note 43)
Malayan Banking
Berhad, London
Third parties
Bank of New York, New York
Standard Chartered Bank,
New York
Citibank N.A., New York
PT Bank Mandiri (Persero) Tbk
Development Bank of
Singapore, Singapore
ANZ Banking Group Ltd.,
Melbourne
Deutsche Bank AG, New York
PT Bank Central Asia Tbk
Barclays Bank Plc, London
Citibank N.A., Jakarta
PT Bank ICBC Indonesia
Sumitomo Mitsui Banking
Corporation, Tokyo
Bank of America
Commonwealth Bank of
Australia, Sydney
Wachovia Bank, North Carolina
JP Morgan Chase N.A., New York
Fortis Bank, Brussel
Reserve Bank of India, Mumbai
Standard Chartered Bank,
Hongkong
Others
1.649.385
77
b.
Berdasarkan kolektibilitas
Lancar
Macet
b. By collectibility
2013
2012
1.649.386
164
631.959
1.649.550
Rupiah
Mata uang asing
Classification
631.744
215
Current
Loss
d.
Klasifikasi
c.
6.
2012
0,47%
0,005%
0,45%
0,01%
Rupiah
Foreign currencies
2012
Saldo awal
Penyisihan/(pemulihan) selama
tahun berjalan (Catatan 36)
Selisih akibat perbedaan kurs
165
219
16
53
(70)
16
Saldo akhir
234
165
Beginning balance
Provision/(reversal) during
the year (Note 36)
Exchange rate differences
Ending balance
78
7.
2013
Pihak ketiga
Rupiah
Penempatan pada Bank Indonesia
Fasilitas simpanan
Bank Indonesia
Fasilitas simpanan
Bank Indonesia Syariah
Call money
PT Bank Pembangunan
Daerah Jawa Barat dan
Banten Tbk
PT Bank Panin Tbk
Citibank N.A., Cabang Indonesia
PT Bank OCBC NISP Tbk
PT Bank Rabobank
International Indonesia
PT Bank Bukopin Tbk
PT Bank UOB Indonesia
PT Bank Pembangunan
Daerah Riau Kepri
PT Bank Pembangunan
Daerah Jawa Tengah
JP Morgan Chase N.A.,
Cabang Jakarta
Standard Chartered Bank
Indonesia
The Hongkong and Shanghai
Banking Corporation
Ltd., Cabang Indonesia
PT Bank Commonwealth
PT Bank Mega Tbk
Lembaga Pembiayaan
Ekspor Indonesia
Deposito berjangka
PT Bank Tabungan
Pensiunan Nasional Tbk
PT Bank Muamalat
Indonesia Tbk
Sertifikat deposito
PT Bank BRI Syariah
Sub jumlah - Rupiah
2012
1.459.767
5.152.830
134.000
131.500
1.593.767
5.284.330
150.000
150.000
100.000
70.000
100.000
100.000
150.000
100.000
70.000
60.000
50.000
25.000
25.000
10.000
295.000
200.000
100.000
30.000
30.000
20.000
685.000
1.150.000
5.000
10.000
100.000
5.000
110.000
60.000
30.000
2.343.767
6.574.330
79
Third parties
Rupiah
Placements with Bank Indonesia
Deposit facilities of
Bank Indonesia
Deposit facilities of
Bank Indonesia Sharia
Call money
PT Bank Pembangunan
Daerah Jawa Barat dan
Banten Tbk
PT Bank Panin Tbk
Citibank N.A., Indonesia Branch
PT Bank OCBC NISP Tbk
PT Bank Rabobank
International Indonesia
PT Bank Bukopin Tbk
PT Bank UOB Indonesia
PT Bank Pembangunan
Daerah Riau Kepri
PT Bank Pembangunan
Daerah Jawa Tengah
JP Morgan Chase N.A.,
Jakarta Branch
Standard Chartered Bank
Indonesia
The Hongkong and Shanghai
Banking Corporation
Ltd., Indonesia Branch
PT Bank Commonwealth
PT Bank Mega Tbk
Lembaga Pembiayaan
Ekspor Indonesia
Time deposits
PT Bank Tabungan
Pensiunan Nasional Tbk
PT Bank Muamalat
Indonesia Tbk
Certificate of deposit
PT Bank BRI Syariah
Subtotal - Rupiah
7.
2013
Pihak ketiga (lanjutan)
Mata uang asing
Call money
Standard Chartered
Bank Co., Ltd., Taipei
CIMB Bank Berhad, Malaysia
Royal Bank of Canada,
Cabang Sydney
Natixis Banque
Popularies, Singapura
PT Bank Rakyat
Indonesia (Persero) Tbk
Nordea Bank Finland PLC,
Cabang Singapura
First Gulf Bank,
Cabang Singapura
PT Bank DBS Indonesia
United Overseas Bank,
Cabang Singapura
National Bank of Kuwait,
Cabang Singapura
YES Bank Limited
PT Bank Mizuho Indonesia
Standard Chartered
Bank Malaysia Berhad
National Australia
Bank Ltd., Cabang London
Commonwealth Bank of
Australia, Cabang London
PT Bank Negara Indonesia
(Persero) Tbk,
Cabang Singapura
PT Bank Mandiri (Persero)
Tbk, Cabang Singapura
The Royal Bank of Scotland
NV (RBS NV) Indonesia
PT Bank Rabobank
International Indonesia
PT Bank UOB Indonesia
Landesbank Baden, Wurttemberg
PT Bank Mega Tbk
Deposito berjangka
Bank Indonesia
ICICI Bank Ltd., Mumbai
YES Bank Limited
Barclays Bank PLC, Mauritius
2012
669.350
486.800
96.375
-
130.268
80.057
121.700
96.375
121.700
117.315
108.557
97.360
48.110
38.488
31.485
24.340
23.636
-
481.875
318.038
289.125
240.938
96.375
72.281
67.463
48.187
48.187
38.550
1.995.473
1.997.462
1.886.350
196.780
49.195
-
385.500
70.304
21.414
2.132.325
477.218
4.127.798
2.474.680
6.471.565
9.049.010
(600)
6.470.965
80
(300)
9.048.710
Time deposits
Bank Indonesia
ICICI Bank Ltd., Mumbai
YES Bank Limited
Barclays Bank PLC, Mauritius
7.
2013
Rupiah
<= 1 bulan
> 1 - 3 bulan
2012
2.343.767
-
6.079.341
494.989
2.343.767
6.574.330
3.931.018
196.780
-
2.413.164
17.576
43.940
4.127.798
2.474.680
6.471.565
9.049.010
Information
Note 53.
Rupiah
<= 1 month
> 1 - 3 months
Foreign currencies
<= 1 month
> 1 - 3 months
> 3 - 6 months
> 6 - 12 months
on
maturities
is
disclosed
in
2012
Rupiah
Penempatan pada Bank Indonesia
Call money
Deposito berjangka
Sertifikat Deposito
4,89%
5,16%
6,69%
5,33%
3,80%
4,09%
5,58%
4,50%
Rupiah
Placements with Bank Indonesia
Call money
Time deposits
Certificate of deposits
0,42%
8,56%
0,48%
7,53%
Foreign currencies
Call money
Time deposits
81
7.
8.
2012
Saldo awal
Penyisihan selama tahun
berjalan (Catatan 36)
300
300
300
Beginning balance
Provision during the year
(Note 36)
Saldo akhir
600
300
Ending balance
8.
a.
2013
Rupiah
Obligasi korporasi
Sertifikat Bank Indonesia
Surat Utang Negara
Obligasi rekapitalisasi
pemerintah
Surat Perbendaharaan Negara
Unit Penyertaan Reksadana
TRADING SECURITIES
By type and currency
2012
221.213
99.937
70.831
84.055
905.038
41.999
40.591
10.053
42.104
-
484.624
1.031.197
5.318
-
587.015
29.851
5.318
616.866
489.942
1.648.063
Rupiah
Corporate bonds
Certificates of Bank Indonesia
Government Promissory Notes
Government recapitalization bonds
State Treasury Notes
Mutual Fund Unit
Foreign currency
Government Promissory Notes
Corporate bonds
82
EFEK-EFEK
(lanjutan)
YANG
DIPERDAGANGKAN
8.
b.
2013
Rupiah
Pemerintah dan BUMN
Bank
Lainnya
Berdasarkan tanggal
peringkat efek
jatuh
tempo
2012
947.142
84.055
484.624
1.031.197
5.318
616.866
489.942
1.648.063
c.
dan
2013
Rupiah
< = 1 tahun
> 1 tahun - 5 tahun
> 5 tahun - 10 tahun
> 10 tahun
By issuer
253.358
92.471
138.795
c.
Rupiah
Government and state-owned enterprises
Bank
Others
Foreign currency
Government and state-owned enterprises
2012
196.469
235.106
48.123
4.926
23.877
342.395
110.047
554.878
484.624
1.031.197
4.105
1.213
240.969
257.363
118.534
5.318
616.866
489.942
1.648.063
Rupiah
< = 1 year
> 1 year - 5 years
> 5 years - 10 years
> 10 years
Foreign currency
> 1 year - 5 years
> 5 years - 10 years
> 10 years
83
EFEK-EFEK
(lanjutan)
d.
YANG
DIPERDAGANGKAN
8.
d.
9.
6,10% - 8,60%
3,87% - 7,26%
Jumlah
Dikurangi: Penyisihan kerugian
penurunan nilai
- Efek-efek
- Penyertaan saham
Rupiah
Foreign currency
FINANCIAL INVESTMENTS
Financial investments, as stated in Note 2i,
consisted of:
2013
Penyertaan saham
Tersedia untuk dijual
4,17% - 8,69%
6,12% - 7,70%
9.
2012
INVESTASI KEUANGAN
Efek-efek
Diukur pada biaya perolehan
Tersedia untuk dijual
Pinjaman yang diberikan dan piutang
Pihak berelasi (Catatan 43)
Pihak ketiga
2012
Marketable securities
At acquisition cost
Available-for-sale
Loans and receivables
Related parties (Note 43)
Third parties
270.000
9.275.183
24.000
4.744.302
10.029
60.741
184.343
70.770
184.343
9.615.953
4.952.645
3.596.832
3.664.794
4.552
4.552
Investments in shares
Available-for-sale
13.217.337
8.621.991
Total
(231.017)
(3.232)
(256.675)
(3.232)
(234.249)
(259.907)
12.983.088
84
8.362.084
9.
2012
Saldo awal
(Pemulihan)/penyisihan selama
tahun berjalan (Catatan 36)
Selisih akibat perbedaan kurs
259.907
206.690
(89.441)
63.783
39.548
13.669
Beginning balance
(Reversal)/provision during the
year (Note 36)
Exchange rate differences
Saldo akhir
234.249
259.907
Ending balance
Information
Note 53.
2013
Saldo awal - sebelum pajak
penghasilan tangguhan
Penambahan (rugi)/laba yang belum
direalisasi selama tahun berjalan bersih
on
maturities
is
disclosed
in
2012
342.610
(324.176)
(285.782)
679.987
(186.946)
(13.201)
(130.118)
35.247
342.610
(87.964)
(94.871)
254.646
85
9.
Efek-efek
a.
Marketable securities
a.
Keuntungan/
(kerugian)
yang belum
direalisasi/
Unrealized
gains/(losses)
Saldo yang
belum
diamortisasi/
Unamortized
amount
Macet/
Loss
Jumlah/
Total
Rupiah
Pihak ketiga
Rupiah
Third parties
Available-for-sale
2.677.904
2.321.363
1.392.264
69.162
49.122
(3.599)
(47.349)
838
2.727.026
2.317.764
1.326.915
70.000
18.000
-
2.727.026
2.317.764
1.344.915
70.000
48.067
(14)
48.053
48.053
6.508.760
(1.002)
6.489.758
18.000
6.507.758
250.000
250.000
250.000
Acquisition cost
Certificate of Bank
Indonesia Sharia
Sukuk ijarah and
mudharabah bonds
Jumlah efek-efek
- Rupiah
20.000
10.000
10.000
20.000
270.000
260.000
10.000
270.000
6.778.760
6.749.758
28.000
6.777.758
(1.002)
Foreign currencies
(33)
10.029
10.029
Pihak ketiga
Available-for-sale
2.077.780
698.942
(3.861)
(5.436)
2.073.919
328.315
365.191
2.073.919
693.506
2.776.722
(9.297)
2.402.234
365.191
2.767.425
60.741
60.741
(608)
2.838.071
(608)
(9.297)
2.462.975
365.191
2.828.166
Jumlah efek-efek
mata uang asing
2.848.133
(641)
(9.297)
2.473.004
365.191
2.838.195
Jumlah
9.626.893
(641)
(10.299)
9.222.762
393.191
9.615.953
Total
86
9.
Efek-efek (lanjutan)
a.
2012
Nilai nominal/
Nominal value
Nilai
perolehan/
Acquisition
amount
Keuntungan/
(kerugian)
yang belum
direalisasi/
Unrealized
gains/(losses)
Saldo yang
belum
diamortisasi/
Unamortized
amount
Macet/
Loss
Jumlah/
Total
Pihak ketiga
Rupiah
Third Parties
Rupiah
Available-for-sale
1.485.345
1.110.827
548.023
20.000
597.090
1.180
2.088
-
2.082.435
1.112.007
532.111
20.000
18.000
-
2.082.435
1.112.007
550.111
20.000
3.164.195
600.358
3.746.553
18.000
3.764.553
24.000
14.000
10.000
24.000
Acquisition cost
Sukuk ijarah and mudharabah
15.927
(406)
15.521
15.521
3.204.122
(406)
600.358
3.776.074
28.000
3.804.074
Jumlah efek-efek
- Rupiah
Mata uang asing
Foreign currencies
Available-for-sale
551.891
419.034
4.850
3.974
556.741
133.614
289.394
556.741
423.008
970.925
8.824
690.355
289.394
979.749
168.822
168.822
168.822
Jumlah efek-efek
mata uang asing
1.139.747
8.824
859.177
289.394
1.148.571
Jumlah
4.343.869
609.182
4.635.251
317.394
4.952.645
Total
(406)
87
9.
Efek-efek (lanjutan)
b.
By issuer
2013
Nilai perolehan/
Acquisition
cost
Nilai wajar/
Fair value
Nilai tercatat/
Carrying
amount
Diukur pada
biaya perolehan/
Acquisition cost
Tersedia
untuk dijual/
Availablefor-sale
Pinjaman yang
diberikan
dan piutang/
Loans and
receivables
Jumlahl
Total
Rupiah
Pemerintah dan BUMN
Bank
Lainnya
260.000
10.000
5.185.993
577.283
744.482
5.445.993
577.283
754.482
270.000
6.507.758
6.777.758
2.133.430
633.995
70.770
-
2.133.430
70.770
633.995
2.767.425
70.770
2.838.195
270.000
9.275.183
70.770
9.615.953
Rupiah
Government and state-owned
enterprises
Banks
Others
Foreign currencies
Government and state-owned
enterprises
Banks
Others
2012
Nilai perolehan/
Acquisition
cost
Nilai wajar/
Fair value
Nilai tercatat/
Carrying
amount
Diukur pada
biaya perolehan/
Acquisition cost
Tersedia
untuk dijual/
Availablefor-sale
Pinjaman yang
diberikan
dan piutang/
Loans and
receivables
Jumlahl
Total
Rupiah
Pemerintah dan BUMN
Bank
Lainnya
10.000
14.000
3.205.263
192.860
366.430
15.521
-
3.215.263
208.381
380.430
24.000
3.764.553
15.521
3.804.074
567.286
412.463
168.822
-
567.286
168.822
412.463
979.749
168.822
1.148.571
24.000
4.744.302
184.343
4.952.645
88
Rupiah
Government and state-owned
enterprises
Banks
Others
Foreign currencies
Government and state-owned
enterprises
Banks
Others
9.
Efek-efek (lanjutan)
c.
I.
Peringkat
Lembaga
pemeringkat/
Rating company
Rupiah
Tersedia untuk dijual
idAAidAAA
idAA+
idAA
A+
A
AA
idAidA+
idD
Tanpa peringkat
Pefindo
Pefindo
Pefindo
Pefindo
Fitch
Fitch
Fitch
Pefindo
Pefindo
Pefindo
2013
6.507.758
3.764.553
Total available-for-sale
10.000
10.000
250.000**)
10.000
10.000
4.000
-
270.000
24.000
15.521
6.777.758
3.804.074
Moodys
Standard & Poor's
Fitch
Fitch
Standard & Poor's
Moodys
*)
Foreign currencies
Available-for-sale
Baa3
BB+
BBBCC
BBB1
Non-rated
2.219.633
146.147
36.454
365.191***)
557.078
10.208
144.563
102.064
21.005
144.831***)
2.767.425
979.749
Total available-for-sale
70.770
168.822
2.838.195
1.148.571
9.615.953
4.952.645
Rupiah
Available-for-sale
idAAidAAA
idAA+
idAA
A+
A
AA
idAidA+
idD
Non-rated
234.496
218.162
27.833
60.414
11.207
18.000
3.194.441*)
Rating
341.595
280.782
223.362
200.616
109.279
88.651
52.369
50.260
50.000
5.110.844*)
Pefindo
Pefindo
Pefindo
2012
*)
**)
***)
89
9.
Efek-efek (lanjutan)
d.
Reclassification of held-to-maturity
investments
to
available-for-sale
investment
The
balance
of
the
reclassified
investments as of December 31, 2012 is
as follows:
2012
Nilai tercatat/
Carrying
amount
Efek-efek yang dimiliki hingga
jatuh tempo direklasifikasi
menjadi tersedia untuk dijual
1.706.608
90
Nilai wajar/
Fair
value
1.706.608
9.
Efek-efek (lanjutan)
e.
e.
By maturity
Berikut
ini
adalah
pengelompokan
berdasarkan tanggal jatuh tempo dan
tujuan
investasi
dari
efek-efek
konsolidasian:
(i) Available-for-sale
2013
2012
Nilai wajar/
Fair value
Nilai wajar/
Fair value
Rupiah
< = 1 tahun
> 1 tahun - 5 tahun
> 5 tahun - 10 tahun
> 10 tahun
3.453.703
1.946.055
282.834
825.166
1.311.405
819.240
412.997
1.220.911
6.507.758
3.764.553
927.105
1.542.047
298.273
48.188
735.384
196.177
2.767.425
979.749
9.275.183
4.744.302
Rupiah
< = 1 tahun
> 1 tahun - 5 tahun
Foreign currencies
< = 1 year
> 1 year - 5 years
> 5 years - 10 years
2012
260.000
10.000
14.000
10.000
270.000
24.000
Rupiah
< = 1 year
> 1 year - 5 years
Rupiah
< = 1 tahun
Rupiah
< = 1 year
> 1 year - 5 years
> 5 years - 10 years
> 10 years
2013
2012
Nilai tercatat/
Carrying
amount
Nilai tercatat/
Carrying
amount
-
15.521
Rupiah
< = 1 year
70.770
168.822
Foreign currencies
< = 1 year
70.770
184.343
91
9.
Efek-efek (lanjutan)
f.
I.
Rupiah
Mata uang asing
f.
2012
5,19% - 8,60%
3,87% - 7,26%
4,17% - 8,69%
3,39% - 6,90%
II.
II.
Rupiah
Foreign currency
2013
Nilai
perolehan/
Acquisition
amount
Tersedia untuk
dijual
3.637.962
> 1 - 5 tahun/
years
-
> 5 - 10 tahun/
years
666.371
2.930.461
Jumlah/
Total
3.596.832
Available-for-sale
2012
Nilai
perolehan/
Acquisition
amount
Tersedia untuk
dijual
b.
3.687.922
> 1 - 5 tahun/
years
54.531
> 5 - 10 tahun/
years
-
3.610.263
b.
Jumlah/
Total
3.664.794
Available-for-sale
2013
Nomor
seri/
Serial
number
Tersedia untuk dijual
Bunga mengambang
Nilai
nominal/
Nominal
amount
Suku bunga
per tahun/
Interest rate
per annum
VR0028
674.799
5,36%
VR0029
1.836.998
5,36%
VR0031
1.126.165
5,27%
Jumlah tersedia
untuk dijual
Tanggal
jatuh
tempo/
Due date
25 Agustus/
August 25, 2018
25 Agustus/
August 25, 2019
25 Juli/
July 25, 2020
Frekuensi
pembayaran
bunga/
Frequency of
interest
payment
3 bulan/months
Available-for-sale
Variable rate
3 bulan/months
3 bulan/months
3.637.962
Total available-for-sale
2012
Nomor
seri/
Serial
number
Tersedia untuk dijual
Bunga tetap
Bunga mengambang
Jumlah tersedia
untuk dijual
Nilai
nominal/
Nominal
amount
FR0020
50.000
VR0028
674.799
Suku bunga
per tahun/
Interest rate
per annum
Tanggal
jatuh
tempo/
Due date
15 Desember/
14,28% December 15, 2013
3,73%
VR0029
1.836.998
3,73%
VR0031
1.126.165
4,02%
3.687.962
25 Agustus/
August 25, 2018
25 Agustus/
August 25, 2019
25 Juli/
July 25, 2020
Frekuensi
pembayaran
bunga/
Frequency of
interest
payment
6 bulan/months
3 bulan/months
Available-for-sale
Fixed rate
Variable rate
3 bulan/months
3 bulan/months
Total available-for-sale
92
9.
2013
Usaha
Perbankan/
Banking
2012
1.269
1.269
Lain-lain
3.283
3.283
4.552
4.552
Others
Other
investments
represent long-term
investments.
These
companies
are
PT Aplikanusa Lintas Arta, PT Sarana
Bersama Pembiayaan Indonesia, PT Sarana
Sulsel Ventura, PT Sarana Bali Ventura,
PT Sarana
Sumatera
Barat
Ventura,
PT Sarana Lampung Ventura, PT Sarana
Sumsel Ventura, PT Sarana Jambi Ventura,
PT Sarana Kalbar Ventura, PT Sarana Sulut
Ventura, PT Bhakti Sarana Ventura,
PT Penjamin Kredit Pengusaha Indonesia,
PT Sarana Riau Ventura and PT Sarana
Sumut Ventura.
Klasifikasi
Lancar
Diragukan
Macet
2013
2012
Classification
1.320
1.200
2.032
1.320
1.200
2.032
4.552
4.552
93
Current
Doubtful
Loss
Nasabah/
Counterparty
Jenis efek-efek/
Type of securities
Nilai nominal/
Nominal
amount
Tanggal
dimulai/
Starting date
Tanggal
jatuh tempo/
Due date
Nilai
penjualan
kembali/
Resale
amount
Pendapatan
bunga yang
belum
diamortisasi/
Unamortized
interest
Nilai tercatat/
Carrying
value
Pihak ketiga/
Third parties
PT Bank Jabar
Banten
PT Bank Jabar
Banten
200.000
19 Desember/
December 19,
2012
2 Januari/
January 2,
2013
200.000
19 Desember/
December 19,
2012
2 Januari/
January 2,
2013
400.000
233.256
(29)
233.227
233.257
(29)
233.228
466.513
(58)
466.455
94
DAN
LIABILITAS
DERIVATIF
Tagihan
derivatif/
Derivatives
receivable
894.495
Liabilitas
derivatif/
Derivatives
payable
61.356
2.919.214
100.426
156.757
306
74.161
353
9.064.216
985.909
281.116
824
313.414
43.510
13.069.765
439.003
431.438
4.392.353
3.673
24.118
3.829.856
100.000
72.761
1.362
69
-
3.929.856
74.123
69
1.605.118
241.887
277.477
23.891.587
758.686
794.458
Total
95
DAN
LIABILITAS
DERIVATIF
a.
By type, currency
(continued)
and
related
party
2012
Nilai notional
(kontrak) (ekuivalen
dengan Rp)/
Notional amount
(contract)
(equivalent
to Rp)
Terkait dengan kontrak
nilai tukar
Pihak ketiga
Forward
Dolar Amerika Serikat
Mata uang asing lainnya
Swap
Dolar Amerika Serikat
Mata uang asing lainnya
Tagihan
derivatif/
Derivatives
receivable
Liabilitas
derivatif/
Derivatives
payable
1.147.142
191.210
2.532
610
5.450
1.403
6.237.149
419.432
23.511
1.673
15.654
482
7.994.933
28.326
22.989
2.448.021
38.786
2.158.897
150.000
77.964
4.586
2.308.897
82.550
2.634.909
125.072
76.112
15.386.760
235.948
137.887
Total
96
DAN
LIABILITAS
DERIVATIF
b.
a.
By type, currency
(continued)
and
related
party
b.
97
DAN
LIABILITAS
DERIVATIF
c.
2012
1MTD
1MTD - 3M SBI
7,60%
7,60% - 8,10%
To be received
Fixed interest rate
Foreign currencies
To be paid
1M Libor+220 3M Libor+600
0,61% - 7,79%
1M Libor+575 3M Libor+600
0,61% - 7,79%
1M Libor+550 3M Libor+600
2,61% - 8,65%
1M Libor+575 3M Libor+600
7,10% - 8,60%
6,81% - 11,33%
6,67% - 11,33%
5,40% - 12,10%
5,70% - 12,10%
To be received
Fixed interest rate
Foreign currencies
To be paid
1M Libor+465 6M Libor+0
1M Libor+465 6M Libor+180
1M Libor+220 3M Libor+180
4,75% - 7,00%
1M Libor+465 3M Libor+180
4,75% - 7,00%
98
Berdasarkan
kolektibilitas
jenis,
12. LOANS
mata
uang
dan
Dalam
perhatian
khusus/
Special
mention
Lancar/
Current
Kurang
lancar/
Substandard
Diragukan/
Doubtful
Macet/
Loss
Jumlah/
Total
Rupiah
Korporasi
14.967.434
169.728
50.524
15.187.686
Rupiah
Corporate
Komersial/Usaha
Kecil Menengah (UKM)
UKM
Komersial
Lain-lain
24.913.297
3.597.659
2.009.529
183.291
-
12.876
15.642
-
44.672
74.920
-
208.018
30.074
-
25.362.154
3.718.295
2.009.529
Commercial/Small and
Medium Enterprises (SME)
SME
Commercial
Others
Konsumen
Kredit Kendaraan
Bermotor
Kredit Pemilikan
Rumah (KPR)
Kartu kredit
Home equity loans
(Maxima)
Pinjaman karyawan
Pinjaman tanpa
agunan (PITA)
Pinjaman pendidikan
Lain-lain
Syariah
Jumlah
Consumer
10.080.149
1.251.644
16.139
27.688
29.095
11.404.715
Auto loans
10.133.106
1.761.213
302.946
108.841
10.505
15.286
11.458
32.885
21.664
-
10.479.679
1.918.225
Mortgage (KPR)
Credit card
2.049.224
517.840
47.450
14.677
957
-
1.753
-
2.203
-
522.706
62.158
34.374
9.371
2.074
182
2.444
4
19
256
561.598
19
71.971
2.297.906
403.474
37.854
40.958
18.204
2.798.396
72.912.221
2.356.068
281.243
236.782
360.057
76.146.371
12.726.806
1.203.322
1.100.769
15.030.897
Foreign currencies
Corporate
1.270.637
2.330.266
16.260
30.224
1.270.637
2.376.750
Commercial/Small and
Medium Enterprises (SME)
Commercial
SME
12
12
Consumer
Others
645.003
645.003
Sharia
16.972.724
1.219.582
1.100.769
30.224
19.323.299
89.884.945
3.575.650
1.382.012
236.782
390.281
95.469.670
Dikurangi:
Penyisihan kerugian
penurunan nilai
(969.260)
94.500.410
99
Total
Less:
Allowance for
impairment losses
uang
dan
a. By type,
(continued)
currency
and
collectibility
2012
Dalam
perhatian
khusus/
Special
mention
Lancar/
Current
Rupiah
Korporasi
Komersial/Usaha
Kecil Menengah (UKM)
UKM
Komersial
Lain-lain
Konsumen
Kredit Kendaraan
Bermotor
Kredit Pemilikan
Rumah (KPR)
Kartu kredit
Home equity loans
(Maxima)
Pinjaman karyawan
Pinjaman tanpa
agunan (PITA)
Pinjaman pendidikan
Lain-lain
Syariah
Jumlah
10.987.723
19.316.434
2.818.977
1.025.389
Kurang
lancar/
Substandard
175.416
Diragukan/
Doubtful
150.783
188.716
32.012
-
17.577
-
Macet/
Loss
7.376
-
Jumlah/
Total
224.219
250.333
-
11.538.141
Rupiah
Corporate
19.780.436
2.850.989
1.025.389
Commercial/Small and
Medium Enterprises (SME)
SME
Commercial
Others
Consumer
7.815.718
1.498.496
39.217
79.712
88.859
9.522.002
Auto loans
8.044.920
1.776.031
303.434
114.575
11.837
18.070
10.260
28.985
15.586
-
8.386.037
1.937.661
Mortgage (KPR)
Credit card
1.142.492
446.107
50.734
2.306
565
-
1.227
-
992
-
141.676
46.219
47.654
6
4.324
288
2
974
-
22
10
1.852.823
34.651
897
8.457
1.896.828
55.414.509
2.452.324
239.236
128.534
588.478
58.823.081
Sharia
13.636.672
198.070
191.323
113.211
14.139.276
Foreign currencies
Corporate
1.142.432
1.951.293
16.405
8.284
6.111
1.142.432
1.982.093
Commercial/Small and
Medium Enterprises (SME)
Commercial
SME
39
39
Consumer
Others
997
997
Sharia
16.731.433
214.475
199.607
119.322
17.264.837
72.145.942
2.666.799
239.236
328.141
707.800
76.087.918
Dikurangi:
Penyisihan kerugian
penurunan nilai
(1.052.332)
Total
Less:
Allowance for
impairment losses
75.035.586
100
c.
Jaminan kredit
b.
Loan collateral
c.
By economic sector
Loans classified by economic sector are as
follows:
Lancar/
Current
Rupiah
Pertanian dan perhutanan
Pertambangan
Perindustrian
Listrik, gas dan air
Konstruksi
Perdagangan, restoran
dan hotel
Angkutan, gudang dan
komunikasi
Jasa-jasa dunia usaha
Jasa-jasa sosial/
masyarakat
Lain-lain
Dalam
perhatian
khusus/
Special
mention
Kurang
lancar/
Substandard
Diragukan/
Doubtful
Macet/
Loss
Jumlah/
Total
Rupiah
Agriculture and forestry
Mining
Manufacturing
Electricity, gas and water
Construction
600.037
1.876.215
10.276.254
825.214
2.472.220
1.425
42.745
22.037
3.058
573
1.038
-
13.943
867
5.330
52.188
70.045
8.112
609.850
1.928.976
10.404.025
825.214
2.503.236
17.117.798
79.454
104.326
96.811
95.815
17.494.204
1.124.940
11.383.248
7.685
35.747
18.728
70.415
6.985
835
34.212
16.084
1.192.550
11.506.329
406.329
26.829.966
4.729
2.162.246
83.105
84
117.257
7.574
70.697
418.716
29.263.271
Social/public services
Others
72.912.221
2.356.068
281.243
236.782
360.057
76.146.371
1.069.015
4.786.261
4.164.141
357.519
630.792
85.308
84.096
181.618
-
14.710
71
630.792
1.250.633
4.886.279
4.164.141
441.686
2.449.574
10.917
663.618
11.999
3.136.108
2.467.723
1.622.347
404.650
1.837
243.401
12.132
3.444
3.115.774
1.639.760
56.132
12
1.982
-
58.114
12
Social/public services
Others
16.972.724
1.219.582
1.100.769
30.224
19.323.299
Total
89.884.945
3.575.650
1.382.012
236.782
390.281
95.469.670
Dikurangi:
Penyisihan kerugian
penurunan nilai
(969.260)
94.500.410
101
Foreign currencies
Agriculture and forestry
Mining
Manufacturing
Electricity, gas and water
Construction
Less:
Allowance for
impairment losses
c.
2012
Lancar/
Current
Rupiah
Pertanian dan perhutanan
Pertambangan
Perindustrian
Listrik, gas dan air
Konstruksi
Perdagangan, restoran
dan hotel
Angkutan, gudang dan
komunikasi
Jasa-jasa dunia usaha
Jasa-jasa sosial/
masyarakat
Lain-lain
Dalam
perhatian
khusus/
Special
mention
Kurang
lancar/
Substandard
Diragukan/
Doubtful
Macet/
Loss
Jumlah/
Total
Rupiah
Agriculture and forestry
Mining
Manufacturing
Electricity, gas and water
Construction
529.048
666.391
6.280.619
768.975
2.381.520
20.699
4.680
3.789
16.006
152.651
2.494
-
3.775
122.261
147.741
28.217
553.522
945.983
6.434.643
768.975
2.425.743
14.437.985
88.470
7.051
6.003
140.099
14.679.608
900.494
7.334.163
45.282
204.092
6.165
974
21.394
11.987
967.170
7.557.381
539.178
21.576.136
12.920
2.056.386
70.875
400
121.157
7.355
105.649
559.853
23.930.203
Social/public services
Others
55.414.509
2.452.324
239.236
128.534
588.478
58.823.081
967.222
891.489
3.714.952
3.016.134
436.229
198.070
297
8.284
-
113.199
-
967.222
1.089.559
3.836.435
3.016.134
436.526
3.806.847
16.108
3.822.955
2.692.071
1.178.271
191.323
-
6.111
-
2.889.505
1.178.271
28.179
39
12
28.179
51
Social/public services
Others
16.731.433
214.475
199.607
119.322
17.264.837
Total
72.145.942
2.666.799
239.236
328.141
707.800
76.087.918
Dikurangi:
Penyisihan kerugian
penurunan nilai
(1.052.332)
Foreign currencies
Agriculture and forestry
Mining
Manufacturing
Electricity, gas and water
Construction
Less:
Allowance for
impairment losses
75.035.586
d.
d.
2013
2012
105.543
95.364.127
70.360
76.017.558
95.469.670
76.087.918
102
e.
f.
2012
Berdasarkan
sisa umur
jatuh tempo/
Based on
remaining
period until
maturity
Berdasarkan
periode
perjanjian
kredit/
Based on loan
period
22.595.665
10.394.523
16.554.174
26.602.009
32.500.401
6.618.363
19.323.872
17.703.735
16.871.685
7.174.269
16.723.768
18.053.359
24.039.406
7.729.303
15.952.024
11.102.348
76.146.371
76.146.371
58.823.081
58.823.081
5.186.472
1.963.443
3.409.075
8.764.309
7.198.374
1.393.642
7.141.325
3.589.958
4.296.944
1.807.314
3.220.234
7.940.345
5.897.626
1.036.926
6.372.116
3.958.169
19.323.299
19.323.299
17.264.837
17.264.837
95.469.670
95.469.670
76.087.918
76.087.918
Tingkat bunga
f.
Foreign currencies
< = 1 year
> 1 - 2 years
> 2 - 5 years
> 5 years
2013
g.
Rupiah
< = 1 year
> 1 - 2 years
> 2 - 5 years
> 5 years
Interest rate
Rupiah
Mata uang asing
Berdasarkan
sisa umur
jatuh tempo/
Based on
remaining
period until
maturity
2012
11,63%
6,37%
Kredit sindikasi
12,42%
6,60%
g.
Rupiah
Foreign currencies
Syndicated loans
Keikutsertaan
Bank
sebagai
pimpinan
sindikasi
dan
anggota
sindikasi
per
31 Desember 2013 adalah antara 28% sampai
70% (31 Desember 2012: 17% sampai 50%)
dan masing-masing antara 1% sampai 100%
(31 Desember 2012: 15% sampai 60%)
dari jumlah kredit sindikasi.
103
h.
j.
Pinjaman karyawan
i.
Loans to employees
Kredit restrukturisasi
j.
Restructured loans
Restructured loans include loans with
extensions of credit terms and reduction of
interest rates.
2012
2.138.495
2.029.301
Restructured loans
Less:
(218.424)
1.920.071
104
(341.748)
1.687.553
Kredit bermasalah
ekonomi
berdasarkan
sektor
k.
2013
Kredit
bermasalah/
Nonperforming
loans
Minimum
penyisihan/
Minimum
allowance*)
Kredit
bermasalah/
Nonperforming
loans
Rupiah
Pertanian dan perhutanan
Pertambangan
Perindustrian
Konstruksi
Perdagangan, restoran dan hotel
8.388
52.761
85.026
8.979
296.952
1.542
35.837
39.118
3.644
92.841
3.775
274.912
150.235
28.217
153.153
2.520
110.299
96.460
23.504
76.200
59.925
87.334
7.658
271.059
11.557
8.791
71
94.727
21.394
19.126
7.755
297.681
16.941
6.243
2.161
163.232
878.082
288.128
956.248
497.560
181.618
14.710
71
675.617
27.243
10.456
71
108.646
121.483
-
114.796
-
243.401
15.576
36.510
5.264
197.434
12
101.772
12
1.130.993
188.190
318.929
216.580
2.009.075
476.318
1.275.177
714.140
*) Sesuai
peraturan
No. 14/15/PBI/2012
Bank
*)
Indonesia
l.
Indonesia
2013
Saldo akhir
Foreign currencies
Mining
Manufacturing
Construction
Trading, restaurant and hotel
Transportation, warehouses
and communication
Others
Saldo awal
Penerimaan dari kredit yang
telah dihapuskan
Penyisihan selama tahun
berjalan (Catatan 36)
Penghapusan selama
tahun berjalan
Pendapatan bunga atas kredit
yang diberikan yang mengalami
penurunan nilai secara individual
Selisih akibat perbedaan kurs
Rupiah
Agriculture and forestry
Mining
Manufacturing
Construction
Trading, restaurant and hotel
Transportation, warehouses
and communication
Business services
Social/public services
Others
Minimum
penyisihan/
Minimum
allowance*)
2012
1.052.332
1.116.677
89.332
219.037
719.808
918.375
Beginning balance
Recovery of loans previously
written-off
Provision during the year
(Note 36)
(906.857)
(1.188.797)
(56.742)
71.387
(37.651)
24.691
Interest income on
individually impaired loans
Exchange rate difference
969.260
105
1.052.332
Ending balance
Penyisihan
(lanjutan)
kerugian
penurunan
nilai
l.
Allowance
(continued)
2013
Saldo awal
Penerimaan dari kredit yang telah
dihapusbukukan
Penyisihan selama tahun berjalan
Kredit yang dihapusbukukan
selama tahun berjalan
Pendapatan bunga atas kredit
yang diberikan yang mengalami
penurunan nilai
secara individual
Selisih akibat perbedaan kurs
Saldo akhir
impairment
losses
for
2012
Kolektif/
Collective
Individu/
Individual
Kolektif/
Collective
451.338
600.994
467.299
649.378
Beginning balance
Recovery of loans previously
written-off
Provision during the year
239.342
89.332
480.466
321.011
219.037
597.364
(277.741)
(629.116)
(311.562)
(877.235)
(56.742)
48.683
22.704
(37.651)
12.241
12.450
404.880
564.380
451.338
600.994
Ending balance
2012
2.332.294
1.180.215
93.137.376
74.907.703
95.469.670
76.087.918
Jumlah
minimum
penyisihan
kerugian
penurunan nilai atas kredit yang diberikan
yang wajib dibentuk sesuai dengan ketentuan
Bank Indonesia untuk perhitungan Kewajiban
Penyediaan Modal Minimum (KPMM) adalah
sebesar Rp1.486.440 dan Rp1.524.801 pada
31 Desember 2013 dan 2012. Rasio
pemenuhan penyisihan kerugian penurunan
nilai untuk kredit yang diberikan sesuai dengan
ketentuan Bank Indonesia pada tanggal
31 Desember 2013 dan 2012 adalah sebesar
65,21% dan 69,01%.
106
Piutang
anak
pembiayaan
konsumen
a. The subsidiaries
receivables
2013
Pihak ketiga
Piutang pembiayaan
konsumen - bruto
Dikurangi:
Pendapatan pembiayaan
konsumen yang belum diakui
Dikurangi:
Penyisihan kerugian penurunan
nilai
consumer
financing
2012
8.808.771
6.993.438
(2.248.826)
(2.132.639)
6.559.945
4.860.799
(83.010)
6.476.935
(68.997)
Third parties
Consumer financing
receivables - gross
Less:
Unearned consumer financing
receivables
Less:
Allowance for impairment losses
4.791.802
107
b.
13. CONSUMER
(continued)
Berdasarkan kolektibilitas
Klasifikasi
Lancar
Dalam perhatian khusus
Kurang lancar
Diragukan
Macet
2012
5.717.806
741.310
27.134
33.476
40.219
4.186.973
587.660
21.657
30.173
34.336
6.559.945
4.860.799
Berdasarkan
periode
perjanjian
kredit/
Based on
loan period
d.
2012
Berdasarkan
sisa umur
jatuh tempo/
Based on
remaining
period until
maturity
Berdasarkan
periode
perjanjian
kredit/
Based on
loan period
884.959
1.978.793
3.492.212
203.981
189.522
873.784
3.797.398
95
760.413
1.800.075
2.300.311
-
6.559.945
6.559.945
4.860.799
4.860.799
Tingkat bunga
Rupiah
10,81% - 52,00%
8,27% - 30,00%
e.
Rupiah
Rupiah
< = 1 year
> 1 - 2 years
> 2 - 5 years
> 5 years
d. Interest rate
2013
Saldo akhir
Berdasarkan
sisa umur
jatuh tempo/
Based on
remaining
period until
maturity
216.391
1.100.281
5.036.360
206.913
e.
Classification
Current
Special mention
Substandard
Doubtful
Loss
c. By Maturity
2013
Rupiah
< = 1 tahun
> 1 - 2 tahun
> 2 - 5 tahun
> 5 tahun
RECEIVABLES
b. By Collectibility
2013
c.
FINANCING
2012
68.997
73.793
151.419
(137.406)
206.531
(211.327)
83.010
68.997
Beginning balance
Provision during the year
(Note 36)
Write-off during the year
Ending balance
108
Tagihan akseptasi
a. Acceptances receivable
2013
Rupiah
Pihak ketiga
Bank lain
Nasabah
Jumlah
Dikurangi:
Penyisihan kerugian
penurunan nilai
2012
2.782
107.048
22.936
109.830
22.936
4.216
1.521.856
3.226
767.200
1.526.072
770.426
1.635.902
793.362
(11.950)
1.623.952
785.979
2012
1.635.902
793.362
(11.950)
1.623.952
(7.383)
(iii) By maturity
2013
Classification
Current
785.979
Rupiah
< = 1 bulan
> 1 bulan - 3 bulan
> 3 bulan - 6 bulan
Total
Less:
Allowance for impairment
losses
(ii) By collectibility
2013
Dikurangi: Penyisihan
kerugian penurunan nilai
Foreign currencies
Third parties
Other banks
Debtors
(7.383)
Klasifikasi
Lancar
Rupiah
Third parties
Other banks
Debtors
2012
70.638
18.674
20.518
13.627
2.798
6.511
109.830
22.936
440.902
561.966
519.023
4.181
210.534
303.769
256.123
-
1.526.072
770.426
1.635.902
793.362
109
Rupiah
< = 1 month
> 1 month - 3 months
> 3 months - 6 months
Foreign currencies
< = 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
DAN
LIABILITAS
AKSEPTASI
Perubahan
penyisihan
kerugian
penurunan nilai adalah sebagai berikut:
2013
Saldo awal
Penyisihan/(pemulihan)
selama tahun berjalan
(Catatan 36)
Selisih akibat
perbedaan kurs
Saldo akhir
2012
7.383
9.353
2.126
(2.521)
Beginning balance
Provision/(reversal) during
the year (Note 36)
2.441
551
11.950
7.383
Ending balance
nilai
b.
for
Liabilitas akseptasi
b.
2013
Rupiah
Pihak ketiga
Bank lain
Nasabah
2012
107.048
2.782
22.936
-
109.830
22.936
Acceptances payable
Rupiah
Third parties
Other banks
Debtors
20.801
Foreign currencies
Related parties (Note 43)
Other banks
1.520.713
5.359
746.399
3.226
Third parties
Other banks
Debtors
1.526.072
749.625
1.526.072
770.426
1.635.902
793.362
110
Biaya perolehan
Kepemilikan langsung:
Tanah
2012
375.312
319.274
450.869
856.903
440.607
74.933
475
419.096
729.207
389.884
73.008
183
2.199.099
1.930.652
At cost
Direct ownership:
Land
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
Construction in progress
Akumulasi penyusutan
Kepemilikan langsung:
Bangunan, termasuk renovasi
Peralatan kantor
Instalasi
Kendaraan bermotor
203.382
553.569
293.559
40.094
178.259
447.682
253.756
32.521
1.090.604
912.218
1.108.495
1.018.434
Accumulated depreciation
Direct ownership:
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
1 Januari/
January
Biaya perolehan
Kepemilikan langsung:
Tanah
Bangunan, termasuk
renovasi
Peralatan kantor
Instalasi
Kendaraan bermotor
Aset dalam penyelesaian
Akumulasi penyusutan
Kepemilikan langsung:
Bangunan, termasuk
renovasi
Peralatan kantor
Instalasi
Kendaraan bermotor
Penambahan/
Additions
Pengurangan/
Deductions
319.274
57.097
1.059
419.096
729.207
389.884
73.008
183
33.052
130.703
53.159
15.515
475
1.257
3.897
2.748
13.791
-
1.930.652
290.001
22.752
Penjabaran
kurs/
Reklasifikasi/
Foreign
currency
translation/
Reclassifications
(22)
890
312
201
(183)
1.198
178.259
447.682
253.756
32.521
25.802
108.808
41.545
16.503
678
3.247
1.963
9.050
(1)
326
221
120
912.218
192.658
14.938
666
1.018.434
31 Desember/
December
375.312
450.869
856.903
440.607
74.933
475
2.199.099
203.382
553.569
293.559
40.094
Accumulated depreciation
Direct ownership:
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
1.090.604
1.108.495
111
At cost
Direct ownership:
Land
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
Construction in progress
1 Januari/
January
Biaya perolehan
Kepemilikan langsung:
Tanah
Bangunan, termasuk
renovasi
Peralatan kantor
Instalasi
Kendaraan bermotor
Aset dalam penyelesaian
Penambahan/
Additions
Penjabaran
kurs/
Reklasifikasi/
Foreign
currency
translation/
Reclassifications
Pengurangan/
Deductions
317.422
1.852
405.227
596.087
315.198
57.672
9.012
14.091
125.030
75.752
29.431
7.953
81
4.583
4.324
14.162
1.067
1.700.618
254.109
24.217
31 Desember/
December
319.274
(141)
12.673
3.258
67
(15.715)
142
Akumulasi penyusutan
Kepemilikan langsung:
Bangunan, termasuk
renovasi
Peralatan kantor
Instalasi
Kendaraan bermotor
152.691
369.540
226.056
29.448
25.631
82.588
31.645
13.882
63
4.499
3.992
10.826
53
47
17
777.735
153.746
19.380
117
922.883
419.096
729.207
389.884
73.008
183
At cost
Direct ownership:
Land
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
Construction in progress
1.930.652
178.259
447.682
253.756
32.521
Accumulated depreciation
Direct ownership:
Buildings, including
leasehold improvements
Office equipment
Installations
Vehicles
912.218
1.018.434
2013
2012
Nilai buku
Harga jual
4.776
6.363
3.566
6.472
Book value
Selling price
1.587
2.906
of
2013
Jumlah/
Total
Gedung
475
Persentase
penyelesaian/
Percentage of
completion
0%
Estimasi penyelesaian/
Estimated completion
Mei/May 2015
Building
2012
Jumlah/
Total
Peralatan kantor
183
Persentase
penyelesaian/
Percentage of
completion
99%
112
Estimasi penyelesaian/
Estimated completion
Januari/January 2013
Office equipment
2012
162.938
1.347
7.128
105.525
1.437
7.128
171.413
114.090
113
Computer software
Deferred land rights expense
Goodwill
a. Perangkat lunak
a. Computer software
2013
1 Januari/
January
Biaya perolehan
Perangkat lunak
Akumulasi amortisasi
Perangkat lunak
Nilai buku bersih
Penambahan/
Additions
Penghapus
bukuan/
Write-off
Reklasifikasi/
Reclassification
322.844
96.177
(303)
(217.319)
(38.388)
71
Koreksi
translasi/
Translation
adjustment
31 Desember/
December
-
(144)
105.525
At cost
Computer software
418.718
(255.780)
Accumulated amortization
Computer software
162.938
2012
1 Januari/
January
Biaya perolehan
Perangkat lunak
Akumulasi amortisasi
Perangkat lunak
Nilai buku bersih
b.
Penambahan/
Additions
Penghapus
bukuan/
Write-off
Reklasifikasi/
Reclassification
71.669
322.844
(191.960)
(25.359)
(217.319)
59.214
Accumulated amortization
Computer software
Net book value
Saldo awal
Dikurangi:
Akumulasi amortisasi
1.625
1.347
1.625
(278)
Goodwill
(188)
1.437
Beginning balance
Less:
Accumulated amortization
Net book value
c. Goodwill
2013
At cost
Computer software
105.525
Saldo awal
Dikurangi:
Akumulasi amortisasi
31 Desember/
December
251.174
2013
c.
Koreksi
translasi/
Translation
adjustment
2012
235.067
235.067
(227.939)
(227.939)
7.128
7.128
Beginning balance
Less:
Accumulated amortization
Net book value
114
2013
Tagihan lainnya - bersih (Catatan 23b)
Piutang bunga - bersih
Beban dibayar di muka
Uang muka untuk renovasi
dan perbaikan gedung
Beban ditangguhkan kredit karyawan
Tagihan card center dan Mastercard
Uang muka pembelian
software komputer
Setoran jaminan
Agunan yang diambil alih - bersih
Properti terbengkalai - bersih
Uang muka dan insentif dealer
Keanggotaan golf
Bea materai
Lain-lain - bersih
2012
1.297.933
822.510
413.315
604.554
620.247
381.567
113.794
135.766
94.806
404.971
156.881
143.050
71.599
64.230
53.375
43.782
22.403
10.630
10.331
201.557
50.995
56.606
68.686
53.922
17.582
7.142
9.350
86.024
3.356.031
2.661.577
2013
Saldo awal
Penyisihan/(pemulihan) selama
tahun berjalan (Catatan 37)
Penghapusan selama
tahun berjalan
Saldo akhir
2012
14.291
28.666
3.651
(13.069)
Beginning balance
Provision/(reversal) during the
year (Note 37)
(2.086)
(1.306)
15.856
14.291
Ending balance
115
17. PREPAYMENTS
(continued)
2013
ASSETS
2012
Saldo awal
Penyisihan/(pemulihan) selama
tahun berjalan (Catatan 36)
Penghapusan selama tahun berjalan
Selisih akibat perbedaan kurs
15.829
19.190
3.325
(1.916)
2.532
(1.831)
(2.076)
546
Saldo akhir
19.770
15.829
Beginning balance
Provision/(reversal) during the
year (Note 36)
Write-off during the year
Exchange rate differences
Ending balance
2012
165.255
122.448
111.985
199.426
106.545
55.506
70.466
23.801
19.857
7.270
195.505
21.656
4.300
438.568
661.923
880.665
OTHER
Rupiah
Utang dealer
Liabilitas penyelesaian
transaksi kartu kredit
dan travel cheque
AND
15.088
2.614
57.384
2.251
508
47.830
484
296.905
66.040
357.024
727.963
1.237.689
Rupiah
Payables to dealers
Settlement liabilities for
credit card and travel
cheque transactions
Insurance advances from
customers
Consumers' advances
Transfers, cheques for
collection and clearing
Unclaimed matured deposits
Other banking liabilities
Foreign currencies
Transfers, cheques for
collection and clearing
Unclaimed matured deposits
Settlement liabilities for
credit card and travel
cheque transactions
Other banking liabilities
116
Pihak ketiga
Giro
Tabungan
Deposito berjangka
2012
2.832
28.615
48.247
13.633
25.131
20.801
79.694
59.565
17.688.972
24.660.380
64.810.512
14.680.217
18.773.101
52.433.764
107.159.864
85.887.082
107.239.558
85.946.647
Third parties
Demand deposits
Savings deposits
Time deposits
117
a. Giro
a. Demand deposits
2013
Pihak ketiga
Rupiah
Mata uang asing
2012
2.814
18
13.629
4
2.832
13.633
10.220.254
7.468.718
8.750.908
5.929.309
17.688.972
14.680.217
17.691.804
14.693.850
Third parties
Rupiah
Foreign currencies
2012
2,47%
0,53%
2,67%
0,57%
Rupiah
Foreign currencies
b. Tabungan
b. Savings deposits
(i) By currency and related party
Pihak ketiga
Rupiah
Mata uang asing
2012
23.978
4.637
20.929
4.202
28.615
25.131
19.788.257
4.872.123
14.705.102
4.067.999
24.660.380
18.773.101
24.688.995
18.798.232
118
Related parties
Rupiah
Foreign currencies
Third parties
Rupiah
Foreign currencies
b. Tabungan (lanjutan)
Rupiah
Pendidikan
Syariah
Lain-lain
2013
2012
200.453
100.632
19.511.150
229.159
32.185
14.464.687
19.812.235
14.726.031
6.092
4.870.668
8.229
4.063.972
4.876.760
4.072.201
24.688.995
18.798.232
2013
2012
2,75%
0,48%
3,14%
0,50%
c. Deposito berjangka
c. Time deposits
2013
Pihak ketiga
Rupiah
Mata uang asing
Rupiah
Foreign currencies
Pihak berelasi
Rupiah
Mata uang asing
Foreign currencies
Education
Others
Rupiah
Mata uang asing
Rupiah
Education
Sharia
Others
2012
44.982
3.265
17.912
2.889
48.247
20.801
50.678.530
14.131.982
43.127.526
9.306.238
64.810.512
52.433.764
64.858.759
52.454.565
119
Related parties
Rupiah
Foreign currencies
Third parties
Rupiah
Foreign currencies
Klasifikasi
deposito
berjangka
berdasarkan periode deposito berjangka:
Rupiah
<= 1 bulan
> 1 bulan - 3 bulan
> 3 bulan - 6 bulan
> 6 bulan - 12 bulan
> 12 bulan
2013
2012
26.014.851
5.994.304
8.084.996
10.518.939
110.422
22.291.877
5.143.155
10.490.420
4.942.375
277.611
50.723.512
43.145.438
5.344.266
1.582.530
3.253.111
3.887.643
67.697
3.677.625
775.988
2.268.006
2.414.356
173.152
14.135.247
9.309.127
64.858.759
52.454.565
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
Foreign currencies
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
Rupiah
<= 1 bulan
> 1 bulan - 3 bulan
> 3 bulan - 6 bulan
> 6 bulan - 12 bulan
> 12 bulan
2013
2012
30.124.807
11.697.653
4.315.259
4.507.473
78.320
25.908.054
11.876.329
3.504.901
1.758.194
97.960
50.723.512
43.145.438
6.993.768
3.931.522
1.632.588
1.533.407
43.962
4.801.633
2.345.153
1.134.298
1.003.577
24.466
14.135.247
9.309.127
64.858.759
52.454.565
120
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
Foreign currencies
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
2012
Rupiah
<= 1 bulan
> 1 bulan - 3 bulan
> 3 bulan - 6 bulan
> 6 bulan - 12 bulan
> 12 bulan
6,13%
6,62%
6,42%
6,51%
5,69%
5,55%
5,81%
6,00%
6,18%
6,33%
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
1,50%
2,30%
2,44%
2,39%
3,28%
2,12%
2,82%
3,03%
3,01%
0,92%
Foreign currencies
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
> 12 months
Saldo deposito
atau
dijadikan
31
Desember
Rp6.130.037
Rp3.743.012).
Pihak ketiga
Giro
Tabungan
Deposito berjangka
Call money
2012
467.418
-
186.820
192.750
467.418
379.570
453.823
59.431
74.836
-
362.834
134.025
124.854
722.812
588.090
1.344.525
1.055.508
1.724.095
Third parties
Demand deposits
Savings deposits
Time deposits
Call money
121
Pihak berelasi
Rupiah
Mata uang asing
Pihak ketiga
Rupiah
Mata uang asing
2012
223.684
243.734
186.820
-
467.418
186.820
389.751
64.072
347.098
15.736
453.823
362.834
921.241
549.654
Related parties
Rupiah
Foreign currencies
Third parties
Rupiah
Foreign currencies
Rupiah
Mata uang asing
2012
2,47%
0,46%
2,25%
0,45%
Rupiah
Foreign currencies
Berdasarkan
berelasi
mata
dan
(i)
pihak
2013
Pihak ketiga
Rupiah
2012
59.431
2013
Third parties
Rupiah
By type
2012
59.431
134.025
(iii)
134.025
(ii)
Rupiah
Lainnya
Rupiah
Others
2012
4,57%
122
5,22%
Rupiah
Pihak ketiga
Rupiah
2012
74.836
(i)
31.435
7.962
4.439
31.000
78.842
9.670
5.342
31.000
74.836
124.854
(ii) Based on
maturity:
2013
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
the
remaining
period
until
2012
31.435
22.401
1.000
20.000
78.842
25.012
1.000
20.000
74.836
124.854
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
2012
Rupiah
<= 1 bulan
> 1 bulan - 3 bulan
> 3 bulan - 6 bulan
> 6 bulan - 12 bulan
Third parties
Rupiah
124.854
2012
6,81%
6,66%
5,75%
5,25%
5,62%
5,13%
5,50%
6,03%
Rupiah
<= 1 month
> 1 month - 3 months
> 3 months - 6 months
> 6 months - 12 months
123
d. Call money
Call money
(i) Based on currency and related party
2012
Pihak berelasi
Mata uang asing
192.750
Related parties
Foreign currencies
Pihak ketiga
Mata uang asing
722.812
Third parties
Foreign currencies
915.562
2012
-
915.562
2012
915.562
2013
Mata uang asing
2012
-
a.
2013
1,00%
Foreign currencies
Pihak ketiga
Obligasi Berkelanjutan BII
Obligasi WOM
Obligasi BII Finance
Medium-term notes
Call money > 90 hari
Foreign currencies
<= 1 month
Rupiah
Pihak berelasi (Catatan 43)
Obligasi Berkelanjutan BII
Call money > 90 hari
Foreign currencies
<= 1 month
2012
614.421
-
897.904
300.000
614.421
1.197.904
3.375.455
985.122
1.668.831
199.812
300.000
3.088.115
1.104.179
622.436
299.741
-
6.529.220
5.114.471
7.143.641
6.312.375
851.900
674.625
7.995.541
6.987.000
124
Rupiah
Related parties (Note 43)
Shelf Bonds BII
Call money > 90 days
Third parties
Shelf Bonds BII
Bonds WOM
Bonds BII Finance
Medium-term notes
Call money > 90 days
Foreign currencies
Related parties (Note 43)
Call money > 90 days
YANG
DITERBITKAN
2013
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak berelasi (Catatan 43)
Obligasi Berkelanjutan I
Bank BII Tahap I Tahun 2011
Seri B
Rupiah
Related parties (Note 43)
Shelf Bonds I Bank BII Tranche I
Year 2011
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2016
60
8,75%
27.000
Obligasi Berkelanjutan I
Bank BII Tahap II Tahun 2012
Series B
Shelf Bonds I Bank BII Tranche II
Year 2012
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 Oktober/
October 31, 2015
36
7,60%
200.000
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 October/
October 31, 2017
60
8,00%
389.000
616.000
(1.579)
614.421
Pihak ketiga
Obligasi Berkelanjutan I
Bank BII Tahap I Tahun 2011
Series A
Series B
Sub-total nominal amountRelated parties
Less: Unamortized bonds
issuance cost
Sub-total carrying amountRelated parties
Third parties
Shelf Bonds I Bank BII Tranche I
Year 2011
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2014
36
7,75%
440.000
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2016
60
8,75%
1.533.000
Obligasi Berkelanjutan I
Bank BII Tahap II Tahun 2012
Series A
Series B
Shelf Bonds I Bank BII Tranche II
Year 2012
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 Oktober/
October 31, 2015
36
7,60%
780.000
Series A
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 October/
October 31, 2017
60
8,00%
631.000
Series B
3.384.000
(8.545)
3.375.455
3.989.876
125
YANG
DITERBITKAN
2012
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak berelasi (Catatan 43)
Obligasi Berkelanjutan I
Bank BII Tahap I Tahun 2011
Seri B
Rupiah
Related parties (Note 43)
Shelf Bonds I Bank BII Tranche I
Year 2011
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2016
60
8,75%
27.000
Obligasi Berkelanjutan I
Bank BII Tahap II Tahun 2012
Series B
Shelf Bonds I Bank BII Tranche II
Year 2012
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 Oktober/
October 31, 2015
36
7,60%
300.000
Series A
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 October/
October 31, 2017
60
8,00%
574.000
Series B
901.000
(3.096)
897.904
Pihak ketiga
Obligasi Berkelanjutan I
Bank BII Tahap I Tahun 2011
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2014
36
7,75%
440.000
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
6 Desember/
December 6, 2016
60
8,75%
1.533.000
Obligasi Berkelanjutan I
Bank BII Tahap II Tahun 2012
Series A
Series B
Shelf Bonds I Bank BII Tranche II
Year 2012
Seri A
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 Oktober/
October 31, 2015
36
7,60%
680.000
Series A
Seri B
PT Bank Mandiri
(Persero) Tbk idAAA (Pefindo)
31 October/
October 31, 2017
60
8,00%
446.000
Series B
3.099.000
(10.885)
3.088.115
3.986.019
126
YANG
DITERBITKAN
127
YANG
DITERBITKAN
128
YANG
DITERBITKAN
c. Obligasi WOM
Bonds WOM
2013
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak ketiga
Obligasi V WOM Tahun 2011
Rupiah
Third parties
Bonds V WOM Year 2011
Seri C
AA(idn)
4 Maret/
March 4, 2014
36
10,30%
Seri D
AA(idn)
4 Maret/
March 4, 2015
48
11,00%
366,000
620,000
Jumlah nominal
Dikurangi: Beban emisi
obligasi yang belum
diamortisasi
986.000
985.122
(878 )
Series C
Series D
Total nominal amount
Less: Unamortized bonds
issuance cost
Total carrying amount
2012
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak ketiga
Obligasi V WOM Tahun 2011
Seri B
Rupiah
Third parties
Bonds V WOM Year 2011
PT Bank Permata Tbk
AA(idn)
4 Maret/
March 4, 2013
24
9,60%
120.000
Series B
36
10,30%
366.000
Series C
48
11,00%
Seri C
AA(idn)
4 Maret/
March 4, 2014
Seri D
AA(idn)
4 Maret/
March 4, 2015
620.000
Jumlah nominal
Dikurangi: Beban emisi
obligasi yang belum
diamortisasi
1.106.000
1.104.179
(1.821 )
129
Series D
Total nominal amount
Less: Unamortized bonds
issuance cost
Total carrying amount
YANG
DITERBITKAN
130
YANG
DITERBITKAN
2013
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak ketiga
Obligasi I BII Finance
Tahun 2012 dengan
Tingkat Bunga Tetap
Seri B
Seri C
Rupiah
Third parties
Bonds I BII Finance
Year 2012 with Fixed
Interest Rates
PT Bank Permata Tbk
AA+ (idn)
7 Juni/
June 7, 2015
36
7,90%
381.000
Series B
AA+ (idn)
7 Juni/
June 7, 2016
48
8,00%
143.000
Series C
Seri A
AA+ (idn)
19 Juni/
June 19, 2016
36
7,75%
Seri B
AA+ (idn)
19 Juni/
June 19, 2018
60
8,25%
Jumlah nominal
775.000
375.000
1.674.000
(5.169)
1.668.831
Series A
Series B
Total nominal amount
Less: Unamortized bonds
issuance cost
Total carrying amount
2012
Wali amanat/
Arranger
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
Rupiah
Pihak ketiga
Obligasi I BII Finance
Tahun 2012 dengan
Tingkat Bunga Tetap
Rupiah
Third parties
Bonds I BII Finance
Year 2012 with Fixed
Interest Rates
Seri A
AA+ (idn)
12 Juni/
June 12, 2013
370 hari/days
6,50%
101.000
Series A
Seri B
AA+ (idn)
7 Juni/
June 7, 2015
36
7,90%
381.000
Series B
Seri C
AA+ (idn)
7 Juni/
June 7, 2016
48
8,00%
143.000
Jumlah nominal
625.000
(2.564)
622.436
131
Series C
Total nominal amount
Less: Unamortized bonds
issuance cost
Total carrying amount
YANG
DITERBITKAN
d.
132
YANG
DITERBITKAN
d.
133
YANG
DITERBITKAN
d.
2013
Wali amanat/
Arranger
Medium-term notes V
BII Finance
Peringkat/
Rating
AA+(idn)
Jatuh tempo/
Maturity
26 Februari/
February 26, 2016
Jangka waktu
(bulan)/
Tenor
(in months)
36
Suku bunga
per tahun/
Interest rate
per annum
8,30%
Nilai tercatat/
Carrying
amount
199.812
Medium-term notes V
BII Finance
2012
Wali amanat/
Arranger
Medium-term notes IV
BII Finance
Peringkat/
Rating
PT NISP Sekuritas
AA+(idn)
Jatuh tempo/
Maturity
17 Mei/
May 17, 2013
Jangka waktu
(bulan)/
Tenor
(in months)
18
Suku bunga
per tahun/
Interest rate
per annum
9,00%
Nilai tercatat/
Carrying
amount
299.741
Medium-term notes IV
BII Finance
134
YANG
DITERBITKAN
135
YANG
DITERBITKAN
2013
Jatuh tempo/
Maturity
Jangka waktu
(hari)/
Tenor (in days)
Nilai tercatat/
Carrying amount
Rupiah
Pihak ketiga
Standard Chartered Bank
Indonesia
Rupiah
Third party
20 Februari/
February 20, 2014
365
6,75%
300.000
3 Oktober/
October 3, 2014
1.095
1,17%
851.900
1.151.900
2012
Jatuh tempo/
Maturity
Jangka waktu
(hari)/
Tenor (in days)
Nilai tercatat/
Carrying amount
Rupiah
Pihak berelasi
Malayan Banking Berhad
Rupiah
Related party
2 Januari/
January 2, 2013
91
4,00%
300.000
Foreign currency
Related party
3 Oktober/
October 3, 2014
1.095
1,28%
674.625
974.625
g.
g. Lain-lain
Others
Information
Note 53.
136
on maturities is
disclosed in
22. BORROWINGS
2013
Rupiah
Pihak berelasi (Catatan 43)
Fasilitas Pembiayaan Pemilikan
Kendaraan Bermotor
PT Bank Maybank Syariah
Indonesia
70.247
Pihak ketiga
Pinjaman dari Bank Indonesia
Two-Step Loans
Fasilitas Pembiayaan Pemilikan
Kendaraan Bermotor
PT Bank Panin Tbk
PT Bank Mandiri (Persero) Tbk
PT Bank Central Asia Tbk
PT Bank Victoria International Tbk
The Hongkong and Shanghai
Banking Corporation Ltd.
PT Bank ANZ Indonesia
PT Bank DBS Indonesia
PT Bank Hana
PT Bank Permata Tbk, Syariah
PT Bank BCA Syariah
PT Bank Panin Syariah
Standard Chartered Bank
Indonesia
PT Bank Syariah Mandiri
The Hongkong and Shanghai
Banking Corporation Ltd.,
Amanah Syariah
PT Bank Ekonomi Raharja Tbk
PT Bank OCBC NISP Tbk
PT Bank Ganesha
2012
73.017
Rupiah
Related party (Note 43)
Motor Vehicle Ownership
Financing Facilities
PT Bank Maybank Syariah
Indonesia
607
Third parties
Loans received from Bank Indonesia
Two-Step Loans
825.793
202.293
173.507
155.556
246.877
286.595
401.555
41.667
154.250
148.583
100.000
85.472
65.473
49.934
48.249
22.292
99.917
91.986
70.683
35.094
70.958
19.500
1.067
98.500
15.078
81.000
50.000
30.000
8.524
2.029.677
1.650.726
2.099.924
1.724.350
121.700
Foreign currencies
Related party (Note 43)
Malayan Banking Berhad
Pihak ketiga
Trade financing
Pinjaman lainnya
293.010
73.386
695.271
-
Third parties
Trade financing
Other loans
366.396
695.271
488.096
695.271
2.588.020
2.419.621
a.
a.
137
a.
from
Bank
Indonesia
2013
Rupiah
OECF - Small Scale Industry (SSI)
OECF - Pollution Abatement
Equipment (PAE)
Loans received
(continued)
2012
122
485
607
Rupiah
OECF - Small Scale Industry (SSI)
OECF - Pollution Abatement
Equipment (PAE)
Fasilitas Kredit/
Credit Facilities
OECF - SSI
OECF - PAE
Tujuan/
Purpose(s)
Program pembiayaan pemerintah untuk industri usaha kecil/Government finance
program to small scale businesses.
Pembiayaan pemerintah untuk disalurkan kepada perusahaan untuk membiayai
peralatan limbah untuk menanggulangi polusi dari dampak operasional
Perusahaan/
Government finance program for funding companies to finance the pollution
abatement equipment to resolve effects of pollution from the Companys
operation.
Interest rate is floating, determined on a semiannual basis, based on the average interest
rate per annum of a 3-month SBI; for OECF
SSI is SBI - 2.5% and for OECF PAE is SBI 5%.
138
b.
Subsidiaries Motor
Financing Facilities
Vehicle
Ownership
139
PT Bank
(continued)
Berdasarkan surat
No. 280/IBD/EXT13
tanggal 3 September 2013, Bank Panin
menyesuaikan tingkat suku bunga untuk
Fasilitas Pinjaman Rekening Koran dari
10,00% per tahun menjadi 11,00% per tahun.
140
Panin
Tbk
(Bank
Panin)
141
Berdasarkan surat
No. 40260/GBK/2013
tanggal 26 Juni 2013, BCA menyesuaikan
tingkat suku bunga untuk Fasilitas Pinjaman
Kredit Lokal menjadi 11,00% per tahun yang
berlaku efektif sejak 1 Juli 2013. Berdasarkan
surat No. 40367/GBK/2013 tanggal 30 Agustus
2013, BCA kembali menyesuaikan tingkat
suku bunga tersebut menjadi 11,50% per
tahun
yang
berlaku
efektif
sejak
2 September 2013.
Berdasarkan
surat
No.40477/GBK/2013
tanggal 11 Oktober 2013, entitas anak kembali
mendapatkan perpanjangan atas fasilitas
Kredit Lokal (Rekening Koran) yang akan jatuh
tempo pada tanggal 20 Januari 2014.
142
Berdasarkan
surat
No.40577/GBK/2013
tanggal 6 Desember 2013, BCA kembali
menyesuaikan kondisi tingkat suku bunga
Fasilitas Pinjaman Kredit Lokal (Rekening
Koran) menjadi sebesar 11,75%. Kondisi
tingkat suku bunga tersebut berlaku efektif
sejak tanggal 12 Desember 2013.
Berdasarkan
Akta
Perjanjian
Kredit
No. 163 tanggal 25 Maret 2011, PT Bank
Victoria International Tbk (Bank Victoria) setuju
untuk memberikan fasilitas pinjaman modal
kerja kepada entitas anak (BII Finance Center)
dengan jumlah maksimum Rp100.000 dengan
tingkat bunga 10,50% per tahun. Jangka waktu
pinjaman maksimal 36 (tiga puluh enam) bulan
atau maksimal 48 (empat puluh delapan) bulan
sejak tanggal penarikan fasilitas. Entitas anak
menarik fasilitas I dan II masing-masing
sebesar Rp50.000 pada tanggal 28 Maret
2011 dan 30 Maret 2011, dengan jangka
waktu 36 (tiga puluh enam) bulan sejak
pencairan masing-masing pinjaman.
Based
on
the
Credit
Agreement
No. 163 dated March 25, 2011, PT Bank
Victoria International Tbk (Bank Victoria)
agreed to provide a working capital loan facility
to the subsidiary (BII Finance Center) with a
maximum amount of Rp100,000 and bears
interest rate at 10.50% per annum. Maximum
loan period is 36 (thirty six) months or 48 (forty
eight) months since the facility drawdown date.
The subsidiary has drawdown the first and
second facilities amounting to Rp50,000 on
March 28, 2011 and March 30, 2011,
respectively, with facility period of 36 (thirty six)
months since withdrawal date.
Pinjaman ini
dijamin dengan piutang
pembiayaan konsumen entitas anak sebesar
100% dan 50% dari jumlah utang pokok
pinjaman masing-masing untuk fasilitas
pinjaman modal kerja dan promes berulang.
Piutang yang dijaminkan adalah piutang lancar
yang tidak memiliki tunggakan bunga dan/atau
angsuran pokok lebih dari 90 (sembilan puluh)
hari. Selama periode pinjaman, entitas anak
harus menjaga agar BII tetap menjadi
pemegang saham minimal 51,10% dari jumlah
modal disetor dan ditempatkan.
Victoria
International
Tbk
PT Bank
(continued)
Victoria
International
Tbk
Shanghai
Banking
Shanghai
Banking
Berdasarkan
perjanjian
kredit
No. JAK/100450/U/00149781
tanggal
6 Oktober 2010, The Hongkong and Shanghai
Banking Corporation Ltd (HSBC) setuju untuk
memberikan fasilitas pinjaman modal kerja
kepada entitas anak (WOM) dengan jumlah
maksimum
sebesar
Rp200.000
untuk
pembiayaan kendaraan bermotor dengan
tingkat bunga sebesar 10,25% per tahun.
Based
on
the
credit
agreement
No. JAK/100450/U/00149781 dated October 6,
2010, The Hongkong and Shanghai Banking
Corporation Ltd (HSBC) agreed to provide a
working capital loan facility to the subsidiary
(WOM) with a maximum amount of Rp200,000
for motor vehicle financing and bears interest
rate at 10.25% per annum.
Pinjaman berulang
Revolving loan
144
Banking
Banking
145
Based
on
the
Credit
Agreement
No. 114/PEP-DBSI/IV/2009 dated April 7, 2009,
PT Bank DBS Indonesia agreed to provide an
uncommitted revolving credit facility with a
maximum amount of Rp100,000, for motor
vehicle financing to the subsidiary (WOM). The
credit facility matured on March 27, 2010.
146
147
PT Bank Hana
PT Bank Hana
Berdasarkan
Perjanjian
Kredit
No. 24/3012/PN/Kred tanggal 6 November
2012, PT Bank Hana setuju untuk memberikan
fasilitas pinjaman modal kerja kepada BII
Finance Center dengan jumlah maksimum
sebesar Rp100.000. Jangka waktu fasilitas
satu tahun sejak pencairan kredit dan tingkat
suku bunga 8,50% per tahun dengan
availability period 1 (satu) bulan sejak
penandatanganan perjanjian pinjaman.
Based
on
the
Credit
Agreement
No. 24/3012/PN/Kred dated November 6, 2012,
PT Bank Hana agreed to provide working
capital loan facility to BII Finance Center which
was amounted to Rp100,000. The term of
facility is a year since the credit drawdown and
bears interest rate at 8.50% per annum and 1
(one) month availability period since the signing
date on loan agreement.
148
Berdasarkan
Perjanjian
Kredit
No. 24 tanggal 18 Juni 2012, PT Bank
Permata Tbk setuju untuk memberikan fasilitas
pinjaman kepada entitas anak (BII Finance
Center) dengan akad Murabahah dengan
jumlah maksimum sebesar Rp75.000 dengan
jangka waktu pinjaman 42 (empat puluh dua)
bulan sejak tanggal pencairan pertama.
Based
on
the
Credit
Agreement
No.24 dated June 18, 2012, PT Bank Permata
Tbk agreed to provide a loan facility to the
subsidiary (BII Finance Center) with akad
Murabahah with maximum amount of Rp75,000
with loan period of 42 (forty two) months since
the first withdrawal.
149
Berdasarkan
perubahan
pertama
atas
Perjanjian Kredit No. 156/PRBH-BCAS/VI/13
tanggal 27 Juni 2013, fasilitas pinjaman entitas
anak berubah menjadi revolving.
150
Berdasarkan
Perjanjian
Kredit
No. JKT/TTD/3234 tanggal 23 Maret 2011,
Standard Chartered Bank Indonesia (SCB)
setuju untuk memberikan fasilitas kredit berupa
Committed Secured Term Loan kepada
entitas anak (WOM) dengan jumlah maksimum
sebesar
Rp200.000
untuk
pembiayaan
kendaraan bermotor. Jangka waktu fasilitas
3 (tiga) tahun dan jatuh tempo pada tanggal
23 Maret 2014, dengan tingkat bunga 11,35%
per tahun.
Based
on
the
Credit
Agreement
No. JKT/TTD/3234 dated March 23, 2011,
Standard Chartered Bank Indonesia (SCB)
agreed to provide a credit facility Committed
Secured Term Loan to subsidiary (WOM) with
a maximum amount Rp200,000, which was
used for motor vehicle financing. Term of the
facility is 3 (three) years which will mature on
March 23, 2014, and bears interest rate
11.35% per annum.
151
b.
Pinjaman ini
dijamin dengan piutang
pembiayaan konsumen entitas anak sebesar
120% dari total pinjaman.
152
153
c.
PT Bank Ganesha
PT Bank Ganesha
c.
154
Trade financing
d.
Pinjaman lainnya
e.
Utang pajak
a.
2013
Entitas anak
Pajak penghasilan badan
Pajak penghasilan (pasal 21,
23/26, 25, 4(2) dan lainnya)
Pajak pertambahan nilai
Konsolidasian
Pajak penghasilan badan
Pajak penghasilan (pasal 21,
23/26, 25, 4(2) dan lainnya)
Pajak pertambahan nilai
Taxes payable
Taxes payable consist of:
Bank
Pajak penghasilan badan
Pajak penghasilan:
- Pasal 21
- Pasal 23/26
- Pasal 4(2)
- Lainnya
Pajak pertambahan nilai
Other loans
Other loans in foreign currencies are negative
current accounts with other banks.
a.
Trade financing
2012
58.493
69.683
26.515
6.563
92.507
39.823
12.923
20.394
5.402
56.275
3.893
12.189
236.824
167.836
5.270
31.654
12.239
472
7.642
-
17.981
39.296
63.763
101.337
177.647
13.395
93.606
12.189
254.805
207.132
155
Bank
Corporate income tax
Income tax:
Article 21 Article 23/26 Article 4(2) Others Value added tax
Subsidiaries
Corporate income tax
Other income tax (article 21,
23/26, 25, 4(2) and others)
Value added tax
Consolidated
Corporate income tax
Other income tax (article 21,
23/26, 25, 4(2) and others)
Value added tax
b.
2012
543.296
(21.311)
443.996
(30.914)
521.985
413.082
70.698
21.225
65.315
6.351
91.923
71.666
613.994
(86)
509.311
(24.563)
613.908
484.748
Entitas anak
Kini
Tangguhan
Konsolidasian
Kini
Tangguhan
2013
Bank
Current
Deferred
Subsidiaries
Current
Deferred
Consolidated
Current
Deferred
2012
2.184.224
1.695.869
366.512
232.438
1.817.712
-
1.463.431
2.549
(16)
1.817.696
(635)
1.465.345
140.085
39.704
176.167
79.444
(57.679)
(274.033)
(62.506)
25.643
195.061
(52.983)
85.247
123.656
156
b.
2013
Perbedaan tetap
Perbedaan antara komersial
dan fiskal atas:
Asuransi kesehatan
kepada karyawan
(Penurunan)/kenaikan nilai
efek-efek yang
diperdagangkan
Lain-lain
2012
Permanent differences
Differences between commercial
and tax amounts on:
86.699
86.175
(1.889)
185.433
68.749
32.059
(Decrease)/increase in value
of trading securities
Others
270.243
186.983
2.173.186
1.775.984
543.296
443.996
70.698
65.315
613.994
509.311
(374.313)
(65.428)
(33.661)
63.763
101.337
2013
(484.803)
Taxable income
Less:
2012
2.184.224
1.695.869
366.512
232.438
1.817.712
1.463.431
(16)
2.549
(635)
1.817.696
1.465.345
454.424
366.336
67.561
46.746
521.985
413.082
91.923
71.666
613.908
484.748
157
b.
Bank
Bank
Kantor
Pajak
juga
telah
melakukan
pemeriksaan pajak tahun 2011 (PPh Pasal 21)
dan menerbitkan SKPKB atas PPh Pasal 21
sebesar Rp96 (termasuk denda dan bunga).
Bank telah melakukan pembayaran atas
seluruh nilai SKPKB tersebut.
158
b.
Bank (lanjutan)
Bank (continued)
159
b.
Subsidiary (WOM)
Dirjen
Pajak
telah
menolak
seluruh
permohonan keberatan atas SKPKB PPN
entitas anak. Sedangkan, untuk keberatan
SKPN PPh Badan, Dirjen Pajak telah
mengurangi jumlah yang disengketakan dalam
SKPN PPh Badan dari Rp1.150 menjadi
Rp973.
160
b.
Entitas
anak
mengajukan
permohonan
keberatan
atas
SKPKB
PPN
No. 00005/207/07/091/09 tahun pajak 2007
sebesar
Rp27.318
dan
permohonan
pembetulan
STP
atas
STP
PPN
No. 00004/107/07/091/09 tahun pajak 2007
kepada kantor pajak sebesar Rp3.961.
161
b.
Entitas
anak
mengajukan
permohonan
keberatan
atas
SKPKB
PPN
No. 00006/207/07/091/09 tahun pajak 2007
sebesar Rp37 dan permohonan pembetulan
STP atas STP PPN No. 00005/107/07/091/09
tahun pajak 2007 kepada kantor pajak sebesar
Rp6.
Based
on
DGT
Decision
Letter
No. Kep-255/PJ/2010, DGT has refused
objection letter to the subsidiary. Based on the
letter, the subsidiary filed an appeal to the Tax
Court. On July 5, 2011, the subsidiary received
Tax Court Appeal Decision Letter
No.
PUT-32197/PP/M.VII/16/2011, which decided
to refuse the whole appeal of SKPKB Value
Added Tax No. 00006/207/07/091/09 for fiscal
year 2007 totaling Rp37 and STP of VAT
No. 00005/107/07/091/09 for fiscal year 2007
totaling Rp6.
162
b.
Selain
itu,
entitas
anak
mengajukan
permohonan pembetulan STP atas STP PPN
No. 00020/109/07/091/10 tahun pajak 2007
kepada kantor pajak sebesar Rp2.887.
Sesuai Surat Keputusan Dirjen Pajak
No. S-00528/WPJ.19/KP.0103/2011, Dirjen
Pajak telah menolak permohonan entitas anak
tersebut. Atas surat penolakan dari Dirjen
Pajak tersebut, entitas anak mengajukan
gugatan ke Pengadilan Pajak. Sesuai dengan
keputusan DJP No. KEP-1378/WPJ.19/2012
tanggal 22 Oktober 2012, Dirjen Pajak
mengurangi sanksi administrasi secara jabatan
dari Rp2.887 menjadi RpNihil. Pengurangan
tersebut digunakan untuk membayar STP PPN
tahun 2008.
163
c.
b.
c.
1 Januari/
January
Aset pajak tangguhan:
Bank
Kerugian/(keuntungan)
yang belum direalisasi
atas perubahan
nilai wajar investasi
keuangan yang tersedia
untuk dijual - bersih
Penyisihan kerugian atas
aset produktif
dan non-produktif
Penyisihan imbalan
kerja karyawan
Penyisihan bonus karyawan
Penyusutan aset tetap
Lain-lain
Entitas anak
Penyisihan imbalan
kerja karyawan
Penyisihan bonus karyawan
Penyusutan aset tetap
Lain-lain
(Dibebankan)/
dikreditkan
ke ekuitas
konsolidasian/
(Charged)/
credited to
consolidated
statements
of changes in
equity
31 Desember/
December
Deferred tax assets:
Bank
(87.964)
123.211
35.247
(4.478)
(14.421)
(18.899)
178.485
59.616
(27.384)
123.450
35.021
9.926
(7.969)
(1.246)
213.506
69.542
(35.353)
122.204
241.725
21.311
123.211
Unrealized losses/(gains)
on changes in fair
value of available-for
-sale financial
investments - net
Allowance for possible
losses on earning and
non-earning assets
Allowance for employee
benefits
Allowance for employee bonuses
Fixed assets depreciation
Others
386.247
2.323
4.549
329
388
(659)
2.118
(1.475)
1.698
1.664
6.667
(1.146)
2.086
7.589
1.682
9.271
249.314
22.993
123.211
395.518
109.496
109.496
Subsidiary
Allowance for employee
benefits
Allowance for employee bonuses
Fixed assets depreciation
Others
12.378
(93.117)
620
3.383
(135.831)
45
15.761
(228.948)
665
(80.119)
(22.907)
(103.026)
164
Aset dan
(lanjutan)
liabilitas
pajak
tangguhan
c.
Deferred tax
(continued)
assets
and
liabilities
2012
1 Januari/
January
Aset pajak tangguhan:
Bank
Kerugian/(keuntungan)
yang belum direalisasi
atas perubahan
nilai wajar investasi
keuangan yang tersedia
untuk dijual - bersih
Penyisihan kerugian atas
aset produktif
dan non-produktif
Penyisihan imbalan
kerja karyawan
Penyisihan bonus karyawan
Penyusutan aset tetap
Lain-lain
Entitas anak
Penyisihan imbalan
kerja karyawan
Penyisihan bonus karyawan
Penyusutan aset tetap
Lain-lain
(Dibebankan)/
dikreditkan
ke laporan
laba rugi
konsolidasian/
(Charged)/
credited to
consolidated
statements
of income
Dibebankan/
ke ekuitas
konsolidasian/
Charged to
consolidated
statements
of changes in
equity
31 Desember/
December
Deferred tax assets:
Bank
81.043
(169.007)
(87.964)
64.030
(68.508)
(4.478)
134.443
39.755
(16.453)
77.000
44.042
19.861
(10.931)
46.450
178.485
59.616
(27.384)
123.450
379.818
30.914
(169.007)
Unrealized losses/(gains)
on changes in fair
value of available-for
-sale financial
investments - net
Allowance for possible
losses on earning and
non-earning assets
Allowance for employee
benefits
Allowance for employee bonuses
Fixed assets depreciation
Others
241.725
Subsidiary
Allowance for employee
benefits
Allowance for employee bonuses
Fixed assets depreciation
Others
(25)
1.706
(344)
1.516
2.348
2.843
673
(1.128)
2.323
4.549
329
388
2.853
4.736
7.589
382.671
35.650
35.949
(35.949)
8.541
(113.522)
-
3.837
20.405
620
12.378
(93.117)
620
(69.032)
(11.087)
(80.119)
(169.007)
249.314
165
Administrasi
d.
Administration
24. ACCRUED
LIABILITIES
2013
Rupiah
Penyisihan imbalan kerja
(Catatan 46b)
Beban yang masih harus dibayar
Bunga yang masih harus dibayar
Cadangan kerugian risiko operasional
Pendapatan diterima dimuka bancassurance
Pendapatan diterima dimuka
Utang atas transaksi
joint financing
Setoran jaminan
Lain-lain
EXPENSES
AND
OTHER
2012
923.723
656.143
347.397
313.378
772.745
573.952
271.185
375.884
109.091
69.580
109.091
84.920
33.531
28.676
57.253
209.145
25.470
3.849
2.538.772
2.426.241
112.823
35.841
26.076
19.465
21.158
84.230
40.147
47.602
9.286
976.672
215.363
1.157.937
2.754.135
3.584.178
166
Rupiah
Provision for employee benefits
(Note 46b)
Accrued expenses
Accrued interests
Provision for operational risk losses
Deferred income - bancassurance
Deferred income
Payables on joint financing
transactions
Margin deposits
Others
Foreign currencies
Accrued interests
Accrued expenses
Margin deposits
Deferred income
Others
24. ACCRUED
EXPENSES
LIABILITIES (continued)
AND
OTHER
Pendapatan
diterima
dimuka-bancassurance
merupakan uang muka dari PT Prudential Life
Assurance (Prudential) (pihak ketiga) sehubungan
dengan perjanjian aliansi strategis antara Bank
dengan Prudential untuk memasarkan produkproduk bancassurance Prudential kepada nasabah
Bank. Pemasaran tersebut mulai berlaku pada
tanggal 1 April 2011 dan masa kerja sama selama
10 (sepuluh) tahun. Berdasarkan perjanjian
tersebut Bank juga akan menerima komisi dan
bonus produksi yang ditentukan berdasarkan
jumlah premi asuransi yang dihasilkan. Perjanjian
aliansi strategis juga mencakup bantuan teknis dan
keahlian bancassurance dalam bidang pemasaran,
promosi dan distribusi produk asuransi.
167
Wali amanat/
Arranger*)
Rupiah
Pihak berelasi (Catatan 43)
Obligasi Subordinasi I
Bank BII Tahun 2011
PT Bank Mandiri
(Persero) Tbk
Peringkat/
Rating
idAA+ (Pefindo)
Jangka waktu
(bulan)/
Tenor
(in months)
Jatuh tempo/
Maturity
19 Mei/
May 19, 2018
Suku bunga
per tahun/
Interest rate
per annum
84
10,75%
Jumlah/
Total
309.000
(1.091)
Rupiah
Related parties (Note 43)
Subordinated Bonds I Bank BII
Year 2011
307.909
Pihak ketiga
Obligasi Subordinasi I
Bank BII Tahun 2011
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
19 Mei/
May 19, 2018
84
10,75%
1.191.000
Third parties
Subordinated Bonds I Bank BII
Year 2011
Obligasi Subordinasi
Berkelanjutan I
Bank BII Tahap I
Tahun 2011
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
6 Desember/
December 6, 2018
84
10,00%
500.000
Obligasi Subordinasi
Berkelanjutan I
Bank BII Tahap II
Tahun 2012
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
31 Oktober/
October 31, 2019
84
9,25%
1.000.000
2.691.000
(9.475)
*)
Pihak ketiga
2.681.525
2.989.434
*) Third party
2012
Wali amanat/
Arranger*)
Rupiah
Pihak berelasi (Catatan 43)
Obligasi Subordinasi I
Bank BII Tahun 2011
Peringkat/
Rating
Jatuh tempo/
Maturity
Jangka waktu
(bulan)/
Tenor
(in months)
Suku bunga
per tahun/
Interest rate
per annum
Jumlah/
Total
312.000
Rupiah
Related parties (Note 43)
Subordinated Bonds I Bank BII
Year 2011
(1.287)
310.713
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
19 Mei/
May 19, 2018
84
10,75%
Pihak ketiga
Obligasi Subordinasi I
Bank BII Tahun 2011
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
19 Mei/
May 19, 2018
84
10,75%
1.188.000
Third parties
Subordinated Bonds I Bank BII
Year 2011
Obligasi Subordinasi
Berkelanjutan I
Bank BII Tahap I
Tahun 2011
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
6 Desember/
December 6, 2018
84
10,00%
500.000
Obligasi Subordinasi
Berkelanjutan I
Bank BII Tahap II
Tahun 2012
PT Bank Mandiri
(Persero) Tbk
idAA+ (Pefindo)
31 Oktober/
October 31, 2019
84
9,25%
1.000.000
2.688.000
(11.028)
2.676.972
2.987.685
*)
Pihak ketiga
*) Third party
168
Shelf Subordinated
Tranche I Year 2011
169
Bonds
Bank
BII
Bonds
Bank
Shelf Subordinated
Tranche II Year 2012
170
Bonds
Bank
BII
Bank
BII
BII
171
Jenis saham
Jumlah saham/
Number of shares
Saham Seri A
Saham Seri B
Saham Seri D
388.146.231
8.891.200.000
51.692.810.426
Jumlah
60.972.156.657
Nilai nominal
(nilai penuh)/
Nominal amount
(full amount)
Rp
900,00
225,00
22,50
Types of shares
349.332
2.000.520
1.163.088
Series A Shares
Series B Shares
Series D Shares
3.512.940
Total
2012
Jenis saham
Jumlah saham/
Number of shares
Saham Seri A
Saham Seri B
Saham Seri D
388.146.231
8.891.200.000
47.002.644.529
Jumlah
56.281.990.760
Nilai nominal
(nilai penuh)/
Nominal amount
(full amount)
Rp
900,00
225,00
22,50
Types of shares
349.332
2.000.520
1.057.559
Series A Shares
Series B Shares
Series D Shares
3.407.411
Total
Jumlah saham/
Number of shares
Name of shareholder
45,02
27.449.983.641
33,96
18,31
20.705.915.197
11.162.535.000
2,71
1.653.722.819
100,00
60.972.156.657
2012
Pemegang saham
Sorak Financial Holdings Pte. Ltd.
Maybank Offshore Corporate Services
(Labuan) Sdn Bhd
Bapak Stephen Liestyo (Direktur)
Masyarakat (masing-masing
kurang dari 5%)
Jumlah saham/
Number of shares
Name of shareholder
54,33
30.576.944.900
42,96
0,00
24.178.532.491
168.500
2,71
1.526.344.869
100,00
56.281.990.760
172
Sejak
tahun
2001,
saham
Bank
telah
diperdagangkan dengan mekanisme scripless.
173
174
2012
Saldo awal
Penerbitan saham melalui
Penawaran Umum Terbatas VI
56.281.990.760
56.281.990.760
4.690.165.897
Beginning balance
Issuance of shares through
Limited Public Offering VI
Saldo akhir
60.972.156.657
56.281.990.760
Ending balance
2012
Saldo awal
Penerbitan saham melalui
Penawaran Umum Terbatas VI
3.407.411
3.407.411
105.529
Beginning balance
Issuance of shares through
Limited Public Offering VI
Saldo akhir
3.512.940
3.407.411
Ending balance
Agio saham
Biaya emisi efek ekuitas
b.
2012
3.231.193
(12.142)
1.835.868
(7.440)
3.219.051
1.828.428
2013
2012
Saldo awal
Penerbitan saham melalui
Penawaran Umum
Terbatas VI
1.828.428
1.828.428
Beginning balance
1.390.623
Saldo akhir
3.219.051
1.828.428
Ending balance
175
30. SELISIH
KURS
KARENA
PENJABARAN
LAPORAN KEUANGAN DALAM MATA UANG
ASING
30. DIFFERENCES
ARISING
FROM
THE
TRANSLATION OF FOREIGN CURRENCY
FINANCIAL STATEMENTS
2013
2012
18.060
176
(5.897)
2012
KOMITMEN
Liabilitas Komitmen
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih berjalan
1.111.886
1.288.841
720.708
1.398.630
COMMITMENTS
Commitment Liabilities
Unused loan commitments
granted to customers
Outstanding irrevocable L/Cs
2.400.727
2.119.338
KONTINJENSI
Tagihan Kontinjensi
Pendapatan bunga dalam
penyelesaian
Garansi yang diterima
CONTINGENCIES
Contingent Receivables
425.197
146.859
708.644
39.196
572.056
747.840
Liabilitas Kontinjensi
Garansi yang diberikan:
Bank garansi
Shipping guarantees
Standby L/Cs
Lain-lain
3.115.200
1.978.241
5.072
2.649.408
12.966
823.256
-
Contingent Liabilities
Guarantees issued in the form of:
Bank guarantees
Shipping guarantees
Standby L/Cs
Others
5.098.513
3.485.630
2012
8.784.629
7.731.465
1.135.000
384.784
947.338
334.502
364.755
347.766
183.118
305
226.894
94.417
145.885
2.082
11.200.357
9.482.583
177
Loans
Consumer financing
receivables - net
Marketable securities
Placements with Bank Indonesia
and other banks
Sharia
Government recapitalization bonds
Others
2012
8.784.629
7.731.465
1.135.000
947.338
364.755
347.766
226.894
94.417
4.368
1.013
305
1.083
1.668
2.082
57.644
1.916
93.700
2.404
320.444
181.202
95.065
138.475
1.315
140.892
5.006
2.094
11.200.357
9.482.583
Total
Deposito berjangka
Tabungan
Surat berharga yang diterbitkan
Obligasi subordinasi
Pinjaman diterima
Giro
Premi penjaminan dana
pihak ketiga
Syariah
Call money
2012
3.109.498
618.791
592.227
304.985
266.254
228.732
2.377.528
411.293
450.244
223.652
276.005
215.245
186.287
84.476
8.260
153.985
21.836
39.060
5.399.510
4.168.848
Time deposits
Savings deposits
Securities issued
Subordinated bonds
Borrowings
Demand deposits
Premium on third party
fund guarantees
Sharia
Call money
2013
Efek-efek
Obligasi rekapitalisasi pemerintah
35. PENDAPATAN
OPERASIONAL
- PENDAPATAN LAINNYA
2012
76.455
(1.131)
67.550
(22)
75.324
67.528
LAINNYA
2013
Administrasi piutang pembiayaan
konsumen
Administrasi kredit yang diberikan
Administrasi ritel
Pendapatan kembali piutang
yang telah dihapusbukukan
Administrasi kartu kredit
Pendapatan transfer
Jasa bank
Komisi Western Union
Pendapatan klaim asuransi
Komisi reksadana
Investasi Perbankan
Administrasi impor dan ekspor
Lain-lain
Marketable securities
Government recapitalization bonds
2012
729.364
176.394
145.004
683.904
194.212
132.033
143.608
97.281
44.328
43.527
6.596
5.648
4.732
4.185
3.956
112.488
106.946
106.398
37.700
29.563
7.363
4.268
7.494
15.032
3.843
141.645
1.517.111
1.470.401
2013
Giro pada bank lain
(Catatan 6)
Penempatan pada bank lain
(Catatan 7)
Investasi keuangan (Catatan 9)
Kredit yang diberikan (Catatan 12)
Piutang pembiayaan
konsumen (Catatan 13)
Tagihan akseptasi (Catatan 14a)
Tagihan lainnya (Catatan 17)
2012
16
(70)
300
(89.441)
719.808
300
39.548
918.375
151.419
2.126
3.325
206.531
(2.521)
(1.831)
787.553
179
1.160.332
37. PROVISION/(REVERSAL)
FOR
POSSIBLE
LOSSES ON NON-EARNING ASSETS
2013
Agunan yang diambil alih (Catatan 17)
2012
3.651
39. PENURUNAN
NILAI
EFEK-EFEK
DIPERDAGANGKAN - BERSIH
2012
1.184.365
369.416
319.381
205.015
1.167.365
289.289
248.234
137.013
131.607
86.697
117.618
74.114
82.107
74.591
60.101
58.216
40.247
27.101
72.154
68.035
57.680
61.982
37.537
17.656
2.638.844
2.348.677
YANG
39. DECREASE
IN
SECURITIES - NET
2013
Efek-efek
Obligasi rekapitalisasi pemerintah
1.749
87
605
(363)
1.836
242
VALUE
OF
TRADING
Marketable securities
Government recapitalization bonds
2012
1.266.742
398.521
379.792
310.915
1.108.449
429.452
338.015
368.182
2.355.970
2.244.098
2013
Dewan Komisaris
Direksi
Komite Audit
Pejabat Eksekutif
Dewan Pengawas Syariah
General
Rental
Depreciation and amortization
Promotions
Repairs and maintenance
fixed assets
Banking communications
Education, research and
development
Electricity and water
Transportation and housing
Telephone, telex and wires
Printing and stationery
Professional fees
2012
Umum
Sewa
Penyusutan dan amortisasi
Promosi
Perbaikan dan pemeliharaan
aset tetap
Komunikasi perbankan
Pendidikan, penelitian dan
pengembangan
Listrik dan air
Transportasi dan rumah tangga
Telepon, telex dan kawat
Cetakan dan alat tulis
Beban profesional
(13.069)
2012
20.403
64.862
1.282
161.448
830
16.491
53.071
720
132.341
797
248.825
203.420
180
2013
Laba dari penjualan aset tetap
Pendapatan insentif Master Card
Denda dan sumbangan
Beban kegiatan karyawan
Lain-lain - bersih
2012
1.587
2
(6.008)
(9.469)
(92.541)
2.906
373
(6.475)
(2.826)
34.527
(106.429)
28.505
Others
net
for
the
year
ended
December 31, 2013 mainly comprised of tax
penalty payment.
2013
2012
1.545.101
1.208.223
58.697.747.441
56.281.990.760
26
21
Dewan
Komisaris,
Direksi
dan
pejabat
eksekutif/Board of Commissioners, Directors and
executive officer
Karyawan kunci/Key
Pengurus/Management
Pemegang saham/Shareholder
Pemegang saham/Shareholder
181
personnel,
2013
ASET
Giro pada bank lain
(Catatan 6)
Investasi keuangan (Catatan 9)
Tagihan derivatif (Catatan 11)
Kredit yang diberikan (Catatan 12)
Beban yang dibayar di muka dan
aset lain-lain (Catatan 17)
Persentase terhadap jumlah aset
Giro pada bank lain
Investasi keuangan
Tagihan derivatif
Kredit yang diberikan
Beban yang dibayar di muka dan
aset lain-lain
LIABILITAS
Simpanan nasabah (Catatan 19)
Simpanan dari bank lain (Catatan 20)
Liabilitas derivatif (Catatan 11)
Liabilitas akseptasi (Catatan 14b)
Surat berharga yang diterbitkan
(Catatan 21)
Pinjaman yang diterima (Catatan 22)
Beban yang masih harus dibayar dan
liabilitas lain-lain (Catatan 24)
Obligasi subordinasi (Catatan 25)
Persentase terhadap jumlah liabilitas
Simpanan nasabah
Simpanan dari bank lain
Liabilitas derivatif
Liabilitas akseptasi
Surat berharga yang diterbitkan
Pinjaman yang diterima
Beban yang masih harus dibayar
dan liabilitas lain-lain
Obligasi subordinasi
PENDAPATAN DAN BEBAN
Pendapatan bunga
Beban bunga
Persentase terhadap jumlah pendapatan
bunga dan beban bunga
Pendapatan bunga
Beban bunga
KOMITMEN DAN KONTINJENSI
Liabilitas komitmen
Letters of credit irrevocable yang
masih berjalan (Catatan 31)
2012
ASSETS
Current accounts with other banks
(Note 6)
Financial investments (Note 9)
Derivatives receivable (Note 11)
Loans (Note 12)
Prepayments and
other assets (Note 17)
248
10.029
3.673
105.543
15.446
70.360
28.941
23.772
0,00%
0,01%
0,00%
0,08%
0,01%
0,06%
0,02%
0,02%
79.694
467.418
85.474
-
59.565
379.570
38.786
20.801
LIABILITIES
Deposits from customers (Note 19)
Deposits from other banks (Note 20)
Derivatives payable (Note 11)
Acceptances payable (Note 14b)
1.466.321
191.947
1.872.529
73.017
47.894
307.909
32.055
310.713
0,06%
0,36%
0,07%
1,14%
0,15%
0,06%
0,36%
0,04%
0,02%
1,76%
0,07%
0,04%
0,24%
0,03%
0,29%
65
86.782
14
42.583
0,00%
1,02%
26.551
COMMITMENTS AND
CONTINGENCIES
Commitment liabilities
Outstanding irrevocable
letters of credit (Note 31)
0,00%
1,61%
182
2012
185.197
15.275
3.728
186.356
15.547
2.642
Short-term benefits
Post-employment benefits
Share-based payment
Jumlah
204.200
204.545
Total
MONETER DALAM
44. MONETARY
ASSETS
AND
LIABILITIES
DENOMINATED IN FOREIGN CURRENCIES
a.
2012
374.205
299.177
2.409.502
1.901.438
502.988
1.493.252
4.127.798
2.474.680
5.318
2.838.195
758.686
19.323.299
1.526.072
616.866
1.148.571
235.948
17.264.837
770.426
275.657
356.684
32.141.720
26.561.879
183
Assets
Cash (Note 4)
Current accounts with
Bank Indonesia (Note 5)
Current accounts with other banks (Note 6)
Placements with Bank Indonesia
and other banks (Note 7)
Trading securities (Note 8)
Financial investments (Note 9)
Derivatives receivable (Note 11)
Loans (Note 12)
Acceptances receivable (Note 14a)
Prepayments and
other asset
44. MONETARY
ASSETS
AND
LIABILITIES
DENOMINATED IN FOREIGN CURRENCIES
(continued)
Liabilitas
Liabilitas segera (Catatan 18)
Simpanan nasabah (Catatan 19)
Simpanan dari bank lain
(Catatan 20)
Liabilitas derivatif (Catatan 11)
Liabilitas akseptasi (Catatan 14b)
Surat berharga yang
diterbitkan (Catatan 21)
Pinjaman diterima (Catatan 22)
Utang pajak
Beban yang masih harus
dibayar dan liabilitas lain-lain
(Catatan 24)
b.
2013
2012
66.040
26.480.743
357.024
19.310.641
307.806
794.458
1.526.072
931.298
137.887
770.426
Liabilities
Obligations due immediately (Note 18)
Deposits from customers (Note 19)
Deposits from other banks
(Note 20)
Derivatives payable (Note 11)
Acceptances payable (Note 14b)
851.900
488.096
3.811
674.625
695.271
3.424
215.363
1.157.937
30.734.289
24.038.533
1.407.431
2.523.346
b.
184
44. MONETARY
ASSETS
AND
LIABILITIES
DENOMINATED IN FOREIGN CURRENCIES
(continued)
b.
b.
Mata uang
Dolar Amerika Serikat
Dolar Australia
Dolar Kanada
Frank Swiss
Euro Eropa
Poundsterling Inggris
Dolar Hong Kong
Rupee India
Yen Jepang
Rupee Mauritius
Dolar Selandia Baru
Dolar Singapura
Yuan China
Rand Afrika Selatan
Aset/Assets
Laporan
Posisi Keuangan
dan Rekening
Administratif/
Statement
of Financial Position
and Off-Balance
Sheet
61.561.526
838.473
2.348
3.454
628.230
72.335
4.746
899.044
287.875
818
188
992.373
22.793
390
Liabilitas/Liabilities
Laporan
Posisi Keuangan
dan Rekening
Administratif/
Statement of
Financial Position
and Off-Balance
Sheet
61.312.866
838.594
3.189
3.845
621.201
67.422
4.651
583.501
297.638
5
989.978
24.410
509
Jumlah
Modal (Catatan 52)
Rasio Posisi Devisa Neto
(Laporan posisi keuangan
dan rekening administratif)
185
Currency
248.660
121
841
391
7.029
4.913
95
315.543
9.763
813
188
2.395
1.617
119
592.488
Total
13.390.460
4,42%
44. MONETARY
ASSETS
AND
LIABILITIES
DENOMINATED IN FOREIGN CURRENCIES
(continued)
b.
b.
2012
Mata uang
Aset/Assets
Laporan
Posisi Keuangan
dan Rekening
Administratif/
Statement
of Financial Position
and Off-Balance
Sheet
Liabilitas/Liabilities
Laporan
Posisi Keuangan
dan Rekening
Administratif/
Statement of
Financial Position
and Off-Balance
Sheet
44.417.376
303.231
3.850
3.641
560.520
200.174
15.830
216.676
234.496
563
867.267
8.664
937
43.551.463
350.034
4.851
6.959
569.353
201.722
15.258
133.820
233.699
5
833.416
8.663
804
Jumlah
Modal (Catatan 52)
865.913
46.803
1.001
3.318
8.833
1.548
572
82.856
797
558
33.851
1
133
1.046.184
Total
10.885.881
9,61%
Currency
2012
Saldo awal
Bagian kepentingan
non-pengendali atas laba bersih
entitas anak tahun berjalan
168.827
165.929
25.215
2.898
Beginning balance
Net income of subsidiaries
attributable to non-controlling
interest for the current year
Saldo akhir
194.042
168.827
Ending balance
186
Berdasarkan
kebijakan
Bank,
karyawan
memperoleh tunjangan dan manfaat selain gaji,
yang antara lain berupa Tunjangan Hari Raya
(THR), santunan kematian, tunjangan cuti, dana
pensiun, bonus, asuransi, jaminan sosial tenaga
kerja
(Jamsostek),
dan
manfaat
lainnya
berdasarkan Undang-undang Ketenagakerjaan
No. 13/2003.
a.
a.
Dana Pensiun
Pension Plan
187
b.
b.
2012
111.220
78.882
(1)
134.348
69.756
(61)
15.488
32.688
(5.568)
(1.561)
1.843
2.056
356
-
356
6.375
202.220
243.957
188
b.
b.
2012
(1.160.461)
2011
(1.318.888)
2010
(714.366)
Saldo akhir
549.233
419.624
279.036
220.863
(25.992)
9.309
12.741
(27.552)
11.366
13.096
(29.113)
13.423
13.452
15.479
13.807
17.536
14.163
(923.723)
(772.745)
(572.435)
(406.044)
(292.052)
2012
2011
2010
(772.745)
(572.435)
(406.044)
(292.052)
(242.348)
(243.957)
42.579
(213.501)
45.130
(173.496)
57.193
(109.175)
58.671
(923.723)
1.068
1.980
(772.745)
Bank
(572.435)
WOM
800
(406.044)
(292.052)
Beginning balance
Employee benefit expense
during the year
Benefits paid
Asset refund due to plan
liquidation
Contribution
Ending balance
TMI11
11% per tahun/
annum
6% per tahun/
annum
3% per tahun/
annum
2% per tahun/
annum
2% per tahun/
annum
1% per tahun/
annum
0%
7% per tahun/
annum
8,5% per tahun/
annum
15 tahun/
years
Usia 30 - 34 tahun
Usia 35 - 39 tahun
Usia 40 - 44 tahun
Usia 45 - 50 tahun
Usia 51 - 52 tahun
0%
0%
7,5% per tahun/
annum
8,5% per tahun/
annum
13 tahun/
years
7% per tahun/
annum
8,5% per tahun/
annum
12 tahun/
years
2.311
TMI11
Tingkat diskonto
Total
Kenaikan gaji
2009
(202.220)
51.268
(26)
-
Benefits
Tingkat mortalita
Tingkat pengunduran diri
Usia kurang dari 30 tahun
(544.614)
240.680
2013
Employee
2009
(989.821)
Saldo awal
Beban manfaat karyawan
selama tahun berjalan
Manfaat yang dibayarkan
Pengembalian atas
likuidasi aset program
Kontribusi
for
Provision
(continued)
189
Mortality rate
Resignation rate
Age less than 30 years:
Age 30 - 34 years:
Age 35 - 39 years:
Age 40 - 44 years:
Age 45 - 50 years:
Age 51 - 52 years:
Age 53 years and over:
Salary increase rate
Discount rate
Remaining years of service of employee
b.
b.
Tingkat mortalita
Tingkat pengunduran diri
Usia kurang dari 30 tahun
WOM
TMI11
TMI11
CSO80
5% per tahun/
annum
5% per tahun/
annum
5% per tahun/
annum
5% per tahun/
annum
0%
6% per tahun/
annum
6% per tahun/
annum
10 tahun/
years
Usia 30 - 34 tahun
Usia 35 - 39 tahun
Usia 40 - 44 tahun
Usia 45 - 50 tahun
Usia 51 - 52 tahun
0%
0%
5% per tahun/
annum
6% per tahun/
annum
15 tahun/
years
Tingkat diskonto
Sisa masa kerja karyawan
Analisa sensitivitas
diskonto:
untuk
risiko
2013
11.393
100.287
Mortality rate
Resignation rate
Age less than 30 years:
Age 30 - 34 years:
Age 35 - 39 years:
Age 40 - 44 years:
Age 45 - 50 years:
0%
Age 51 - 52 years:
0%
Benefits
tingkat
Kenaikan/
Increase
Employee
Kenaikan gaji
for
Provision
(continued)
2012
Penurunan/
Decrease
13.351
114.824
190
Kenaikan/
Increase
31.807
234.658
Penurunan/
Decrease
32.116
219.092
a.
a.
b.
c.
d.
e.
f.
g.
h.
b.
c.
d.
e.
f.
g.
h.
191
a.
a.
Bidang usaha
Business activities
Bidang Usaha
Perbankan konvensional dan
perbankan syariah
Usaha Pembiayaan
Usaha Pembiayaan
b.
Business Activities
Bank
PT BII Finance Center
PT Wahana Ottomitra Multiartha Tbk
Segmen usaha
b.
Business segment
Segmen operasi
Operating segment
Operating
segments
are
reported
in
accordance with the internal reporting
provided to the chief operating decision maker
which is responsible for allocating resources to
certain
segments
and
performance
assessments.
Untuk
kepentingan
manajemen,
Bank
diorganisasikan kedalam empat segmen
operasi berdasarkan produk dan jasa sebagai
berikut:
- Segmen Wholesale
- Segmen Usaha Kecil Menengah (UKM)
- Segmen Konsumen
- Segmen Lain-lain
- Wholesale segment
- Small Medium Enterprise (SME) segment
- Consumer segment
- Other segment
192
b.
Wholesale/
Wholesale1)
LAPORAN LABA RUGI
Pendapatan bunga - bersih
Pendapatan/(beban) bunga
antar segmen
Pendapatan bunga
setelah bunga antar
segmen - bersih
Pendapatan operasional - kotor
Beban operasi
1.669.756
(137.615)
Usaha Kecil
Menengah &
Komersial
(UKM &
Komersial)/
Small Medium
Enterprise &
Commercial
(SME &
Commercial) 2)
1.417.315
(592.004)
Konsumen/
Consumer3)
Jumlah/
Total
Setelah
eliminasi/
After
elimination
Eliminasi/
Elimination
2.687.933
5.775.004
25.843
5.800.847
729.619
INCOME STATEMENTS
Net interest income
Inter-segment interest
income/(expenses)
1.532.141
825.311
3.417.552
5.775.004
25.843
5.800.847
929.126
289.591
148.191
260.925
1.473.723
2.449.584
2.551.040
3.000.100
(275.216)
-
2.275.824
3.000.100
Pendapatan operasional
sebelum penyisihan
kerugian penurunan
nilai - bersih
2.171.676
712.577
2.441.691
5.325.944
(249.373)
5.076.571
2.299.075
1.216.947
1.082.345
4.598.367
(249.373)
4.348.994
Pendapatan non-operasional
Laba sebelum alokasi
beban tidak langsung
(111.671)
8.564
(3.323)
(106.430)
(106.430)
Non-operating profit
4.242.564
2.058.340
Indirect costs
1.570.316
140.546.751
128.138.350
STATEMENTS OF
FINANCIAL POSITION
Total asset
Total liabilities
LAPORAN POSISI
KEUANGAN
Jumlah aset
Jumlah liabilitas
1)
2)
3)
2.187.404
69.224.221
38.318.749
1.225.511
36.217.658
31.124.643
1.079.022
36.451.050
59.116.777
193
4.491.937
141.892.929
128.560.169
1)
(249.373)
(1.346.178 )
(421.819 )
2)
3)
b.
2012
Wholesale/
Wholesale1)
LAPORAN LABA RUGI
Pendapatan bunga - bersih
Pendapatan/(beban) bunga
antar segmen
1.275.460
253.006
Usaha Kecil
Menengah &
Komersial
(UKM &
Komersial)/
Small Medium
Enterprise &
Commercial
(SME &
Commercial) 2)
1.956.699
(540.609)
Konsumen/
Consumer3)
Jumlah/
Total
Setelah
eliminasi/
After
elimination
Eliminasi/
Elimination
2.104.108
5.336.267
287.603
(22.532)
-
INCOME STATEMENTS
Net interest income
Inter-segment interest
income/(expenses)
5.313.735
1.528.466
1.416.090
2.391.711
5.336.267
(22.532)
5.313.735
709.728
387.367
184.943
166.461
1.419.126
2.010.234
2.313.797
2.564.062
(220.130)
(84.788)
2.093.667
2.479.274
Pendapatan operasional
sebelum penyisihan
kerugian penurunan
nilai - bersih
1.850.827
1.434.572
1.800.603
5.086.002
(157.874)
4.928.128
1.669.268
1.276.394
993.077
3.938.739
(157.874)
3.780.865
18.728
4.386
5.391
28.505
28.505
Non-operating profit
1.687.996
1.280.780
998.468
3.967.244
3.809.370
2.113.501
Indirect costs
1.211.121
115.772.908
106.105.415
STATEMENTS OF
FINANCIAL POSITION
Total asset
Total liabilities
Pendapatan bunga
setelah bunga antar
segmen - bersih
Pendapatan operasional - kotor
Beban operasi
LAPORAN POSISI
KEUANGAN
Jumlah aset
Jumlah liabilitas
45.898.684
30.058.505
33.588.917
27.253.866
37.323.851
49.145.729
116.811.452
106.458.100
(157.874)
(1.038.544 )
(352.685 )
1)
Wholesale terdiri dari corporate banking, tresuri dan cabang luar negeri
1)
2)
UKM & Komersial terdiri dari usaha kecil menengah (UKM) dan dari
komersial dan syariah
Konsumen terdiri dari consumer banking dan entitas anak
2)
3)
3)
194
b.
Segmen geografis
2013
Indonesia/
Indonesia
Jumlah aset tidak lancar
Pendapatan bunga
Luar negeri/
Outside
Indonesia
1.359.698
11.164.947
17.368
35.410
Jumlah/
Total
1.377.066
11.200.357
2012
Indonesia/
Indonesia
Jumlah aset tidak lancar
Pendapatan bunga
Luar negeri/
Outside
Indonesia
1.253.598
9.476.711
1.534
5.872
Jumlah/
Total
1.255.132
9.482.583
49. INDONESIA
DEPOSIT
INSURANCE
CORPORATION
GUARANTEE
ON
OBLIGATIONS OF COMMERCIAL BANKS
195
1.
1.
2.
3.
4.
2.
3.
4.
Profil Risiko
Risk Profile
196
Risiko Kredit
Credit Risk
2013
2012
9.249.766
631.959
7.784.483
1.649.550
6.471.565
489.942
13.217.337
9.049.010
1.648.063
8.621.991
758.686
95.469.670
6.559.945
1.635.902
466.455
235.948
76.087.918
4.860.799
793.362
Consolidated statements of
financial position
Current accounts with
Bank Indonesia
Current accounts with other banks
Placements with Bank Indonesia
and other banks
Trading securities
Financial investments
Securities purchased under
resale agreement - net
Derivatives receivable
Loans
Consumer financing receivables
Acceptances receivable
917.316
763.297
135.402.088
111.960.876
(1.299.303)
134.102.785
Rekening administratif
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih berjalan
Garansi yang diberikan:
Bank garansi
(1.389.084)
110.571.792
1.111.886
1.288.841
720.708
1.398.630
3.115.200
2.649.408
5.515.927
4.768.746
197
a)
b)
b)
a) Agunan
tunai,
yaitu
deposito/
tabungan/rekening
giro/setoran
margin/dana tunai yang diblokir atau
dibukukan pada rekening penampungan
yang disimpan serta dicatat pada Bank
dan Stand-By Letter of Credit (SBLC);
a) Cash
collateral,
such
as
time
deposit/saving
account/current
account/margin deposit/cash blocked or
booked as escrow account which are
kept and recorded by the bank and
Stand-By Letter of Credit (SBLC);
198
Pengungkapan
konsentrasi
risiko
kredit
maksimum berdasarkan kategori portofolio
adalah sebagai berikut:
2013
Pemerintah/
Government
Laporan posisi keuangan
konsolidasian
Giro pada Bank Indonesia
Giro pada bank lain
Penempatan pada
Bank Indonesia
dan bank lain
Efek-efek yang
diperdagangkan
Investasi keuangan
Tagihan derivatif
Kredit yang diberikan
Piutang pembiayaan konsumen
Tagihan akseptasi
Beban dibayar dimuka dan
aset lain-lain
Lembaga
keuangan
bukan
Bank/
Financial
institution
non-Banks
Bank/
Bank
Perusahaan
lainnya/
Other
company
Perorangan/
Individual
Jumlah/
Total
9.249.766
-
631.959
Consolidated statements of
financial position
9.249.766 Current accounts with Bank Indonesia
631.959
Current accounts with other banks
3.480.117
2.991.448
6.471.565
258.676
11.023.595
199.859
-
92.471
592.272
222.720
2.035.268
6.998
47.703
650.239
67
674.035
-
91.092
951.231
335.767
52.811.457
1.628.904
273
39.948.910
6.559.945
-
489.942
13.217.337
758.686
95.469.670
6.559.945
1.635.902
Trading securities
Financial investments
Derivatives receivable
Loans
Consumer financing receivables
Acceptances receivable
Prepayments and other assets
17.535
44.558
511.047
344.176
917.316
24.212.013
6.590.671
1.416.602
56.329.498
46.853.304
135.402.088
(1.299.303)
134.102.785
Rekening administratif
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih berjalan
Garansi yang diberikan:
Bank garansi
12.373
-
826.067
1.288.841
273.446
-
1.111.886
1.288.841
134
2.906.514
208.552
3.115.200
12.507
5.021.422
481.998
5.515.927
2012
Pemerintah/
Government
Laporan posisi keuangan
konsolidasian
Giro pada Bank Indonesia
Giro pada bank lain
Penempatan pada
Bank Indonesia
dan bank lain
Efek-efek yang
diperdagangkan
Investasi keuangan
Efek-efek yang dibeli
dengan janji dijual
kembali
Tagihan derivatif
Kredit yang diberikan
Piutang pembiayaan konsumen
Tagihan akseptasi
Beban dibayar dimuka dan
aset lain-lain
Lembaga
keuangan
bukan
Bank/
Financial
institution
non-Banks
Bank/
Bank
Perusahaan
lainnya/
Other
company
Perorangan/
Individual
Jumlah/
Total
7.784.483
-
1.649.550
Consolidated statements of
financial position
7.784.483 Current accounts with Bank Indonesia
1.649.550
Current accounts with other banks
5.669.830
3.379.180
9.049.010
1.564.008
7.447.343
19.055
378.472
65.000
509.689
286.487
1.648.063
8.621.991
466.455
112.191
1.041.274
3.226
1.097.327
-
123.675
42.376.124
790.136
82
31.573.193
4.860.799
-
466.455
235.948
76.087.918
4.860.799
793.362
Trading securities
Financial investments
Securities purchased
under resale
agreement
Derivatives receivable
Loans
Consumer financing receivables
Acceptances receivable
Prepayments and other assets
8.488
50.291
447.142
257.376
763.297
22.465.664
7.057.891
1.722.307
44.023.564
36.691.450
111.960.876
(1.389.084)
110.571.792
Rekening administratif
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih berjalan
Garansi yang diberikan:
Bank garansi
4.195
-
396.048
1.398.630
320.465
-
720.708
1.398.630
2.484.606
164.802
2.649.408
4.195
4.279.284
485.267
4.768.746
199
Pengungkapan
konsentrasi
risiko
kredit
maksimum berdasarkan letak geografis adalah
sebagai berikut:
2013
Jakarta/
Jakarta
Sumatera/
Sumatera
Jawa Tengah
dan
Yogyakarta/
Central Java
and
Yogyakarta
Jawa Barat/
West Java
Jawa Timur
dan Bali/
East Java
and Bali
Indonesia
Timur/
East
Indonesia
Lain-lain/
Others
Jumlah/
Total
9.106.784
521.677
3.701
191
2.907
142.982
103.483
9.249.766
631.959
5.995.105
479.889
12.745.431
758.686
57.740.725
821.997
8.540.215
51.443
4.204.113
112.346
5.172.632
254.604
8.184.165
102.349
12.087
8.220.174
293.163
476.460
10.053
459.819
3.407.646
6.559.945
-
6.471.565
489.942
13.217.337
758.686
95.469.670
6.559.945
1.635.902
Consolidated statements of
financial position
Current accounts with
Bank Indonesia
Current accounts with other banks
Placements with Bank Indonesia
and other banks
Trading securities
Financial investments
Derivatives receivable
Loans
Consumer financing receivables
Acceptances receivable
Prepayments and other assets
651.285
52.051
25.189
29.515
53.436
52.614
53.226
917.316
88.821.579
8.647.410
4.341.648
5.456.942
8.339.950
8.580.945
11.213.614
135.402.088
(1.299.303)
134.102.785
Rekening administratif
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih
berjalan
Garansi yang diberikan:
Bank garansi
404.734
54.319
151.477
49.140
412.948
39.268
1.111.886
979.267
7.911
89.410
100.201
55.160
56.892
1.288.841
2.227.987
200.671
136.374
81.118
169.358
299.692
3.115.200
3.611.988
262.901
377.261
230.459
637.466
395.852
5.515.927
2012
Jakarta/
Jakarta
Sumatera/
Sumatera
Jawa Tengah
dan
Yogyakarta/
Central Java
and
Yogyakarta
Jawa Barat/
West Java
Jawa Timur
dan Bali/
East Java
and Bali
Indonesia
Timur/
East
Indonesia
Lain-lain/
Others
Jumlah/
Total
7.754.078
1.529.468
1.775
473
1.206
30.405
116.628
7.784.483
1.649.550
8.685.792
1.648.063
8.572.259
1.034
13.358
1.133
363.218
34.207
9.049.010
1.648.063
8.621.991
466.455
235.948
48.303.003
619.842
7.243.959
-
2.958.028
11.086
4.263.561
79.029
5.102.348
41.110
6.447.684
42.295
1.769.335
4.860.799
-
466.455
235.948
76.087.918
4.860.799
793.362
Consolidated statements of
financial position
Current accounts with
Bank Indonesia
Current accounts with other banks
Placements with Bank Indonesia
and other banks
Trading securities
Financial investments
Securities purchased
under resale agreement
Derivatives receivable
Loans
Consumer financing receivables
Acceptances receivable
Prepayments and other assets
605.422
39.623
16.590
23.465
29.644
36.245
12.308
763.297
78.420.330
7.286.391
2.985.704
4.366.528
5.186.460
6.528.563
7.186.900
111.960.876
(1.389.084)
110.571.792
Rekening administratif
Fasilitas pinjaman kepada
nasabah yang belum ditarik
L/C irrevocable yang masih
berjalan
Garansi yang diberikan:
Bank garansi
348.436
51.473
103.229
30.884
115.694
70.544
448
720.708
1.262.673
28.290
12.258
44.638
50.771
1.398.630
1.917.852
167.292
97.807
64.908
144.515
257.034
2.649.408
3.528.961
247.055
213.294
140.430
310.980
327.578
448
4.768.746
200
1.
1.
2.
3.
2.
3.
1.
1.
2.
3.
4.
5.
2.
3.
4.
5.
201
1.
1.
2.
2.
3.
3.
202
Foreclosed assets
203
Impairment assessment
204
Impairment assessment
2012
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
Tidak
mengalami
penurunan
nilai/
Non-impaired
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
Rupiah
Mata uang asing
128.971
502.773
215
128.971
502.988
156.298
1.493.088
164
156.298
1.493.252
Rupiah
Foreign currencies
Jumlah
Penyisihan kerugian
penurunan nilai
631.744
215
631.959
1.649.386
164
1.649.550
Total
Allowance for
impairment losses
(19)
(215)
631.725
(234)
631.725
(1)
2013
Rupiah
Penempatan pada
Bank Indonesia
Call money
Deposito berjangka
Sertifikat deposito
Jumlah
Penyisihan kerugian
penurunan nilai
(165)
1.649.385
Tidak
mengalami
penurunan
nilai/
Non-impaired
(164)
1.649.385
2012
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
Tidak
mengalami
penurunan
nilai/
Non-impaired
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
1.593.767
685.000
5.000
60.000
1.593.767
685.000
5.000
60.000
5.284.330
1.150.000
110.000
30.000
5.284.330
1.150.000
110.000
30.000
2.343.767
2.343.767
6.574.330
6.574.330
1.995.473
2.132.325
1.995.473
2.132.325
1.997.462
477.218
1.997.462
477.218
4.127.798
4.127.798
2.474.680
2.474.680
6.471.565
6.471.565
9.049.010
9.049.010
(600)
6.470.965
(600)
6.470.965
205
(300)
9.048.710
(300)
9.048.710
Rupiah
Placement with
Bank Indonesia
Call money
Time deposits
Certificate deposits
Foreign currencies
Call money
Time deposits
Total
Allowance for
impairment losses
2013
Tidak
mengalami
penurunan
nilai/
Non-impaired
Rupiah
Obligasi rekapitalisasi
pemerintah
2012
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
Tidak
mengalami
penurunan
nilai/
Non-impaired
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
3.596.832
3.596.832
3.664.794
3.664.794
2.727.026
2.727.026
2.082.435
2.082.435
2.317.764
1.326.915
18.000
2.317.764
1.344.915
1.112.007
532.111
18.000
1.112.007
550.111
250.000
70.000
250.000
70.000
20.000
20.000
48.053
48.053
10.000
-
10.000
-
20.000
-
14.000
15.521
10.000
-
24.000
15.521
10.346.590
28.000
10.374.590
7.440.868
28.000
7.468.868
2.073.919
328.315
365.191
2.073.919
693.506
556.741
133.614
289.394
556.741
423.008
70.770
70.770
168.822
168.822
2.473.004
365.191
2.838.195
859.177
289.394
1.148.571
12.819.594
393.191
13.212.785
8.300.045
317.394
8.617.439
Jumlah
Penyisihan kerugian
penurunan nilai
(230)
12.819.364
(230.787)
162.404
(231.017)
12.981.768
(140)
8.299.905
60.859
(256.675)
Foreign currencies
Government Promissory
Notes
Corporate Bonds
Export bills receivables
Total
Allowance for
impairment losses
8.360.764
Investments in shares
Penyertaan saham
2013
Tidak
mengalami
penurunan
nilai/
Non-impaired
Rupiah
Penyisihan kerugian
penurunan nilai
(256.535)
Rupiah
Goverment recapitalization
bonds
Government Promissory
Notes
Certificates of Bank
Indonesia
Corporate bonds
Certificates of Bank
Indonesia Sharia
Medium-term notes
1.320
(100)
1.220
2012
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
3.232
4.552
(3.132)
(3.232)
100
1.320
206
Tidak
mengalami
penurunan
nilai/
Non-impaired
1.320
(100)
1.220
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
3.232
4.552
(3.132)
(3.232)
100
1.320
Rupiah
Allowance for
impairment losses
Tidak
mengalami
penurunan
nilai/
Non-impaired
Rupiah
Mengalami
penurunan
nilai/
Impaired
466.455
Jumlah/Total
-
466.455
Loans
Jumlah
Penyisihan kerugian
penurunan nilai
Mengalami
penurunan
nilai/
Impaired
2012
Jumlah/Total
Tidak
mengalami
penurunan
nilai/
Non-impaired
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
14.967.435
220.251
15.187.686
10.987.725
550.416
11.538.141
30.670.666
26.897.977
2.701.380
419.312
172.334
97.016
31.089.978
27.070.311
2.798.396
23.366.937
21.443.381
1.887.474
289.877
287.917
9.354
23.656.814
21.731.298
1.896.828
75.237.458
908.913
76.146.371
57.685.517
1.137.564
58.823.081
13.170.707
1.860.190
15.030.897
13.620.765
518.511
14.139.276
3.611.406
12
645.003
35.981
-
3.647.387
12
645.003
3.098.175
39
997
26.350
-
3.124.525
39
997
17.427.128
1.896.171
19.323.299
16.719.976
544.861
17.264.837
92.664.586
2.805.084
95.469.670
74.405.493
1.682.425
76.087.918
(339.358)
92.325.228
(629.902)
2.175.182
(969.260)
94.500.410
(345.655)
74.059.838
2013
Tidak
mengalami
penurunan
nilai/
Non-impaired
6.454.183
(34.760)
6.419.423
(706.677)
(1.052.332)
975.748
75.035.586
Rupiah
Corporate
Commercial/Small and
Medium Enterprises
(SME)
Consumer
Sharia
Foreign currencies
Corporate
Commercial/Small and
Medium Enterprises
(SME)
Consumer
Sharia
Total
Allowance for
impairment losses
Rupiah
Penyisihan kerugian
penurunan nilai
Rupiah
Mengalami
penurunan
nilai/
Impaired
105.762
(48.250)
57.512
2012
Jumlah/Total
6.559.945
(83.010)
6.476.935
207
Tidak
mengalami
penurunan
nilai/
Non-impaired
4.773.505
(26.730)
4.746.775
Mengalami
penurunan
nilai/
Impaired
87.294
(42.267)
45.027
Jumlah/Total
4.860.799
(68.997)
4.791.802
Rupiah
Allowance for
impairment losses
Tagihan akseptasi
Acceptances receivable
2013
Tidak
mengalami
penurunan
nilai/
Non-impaired
2012
Mengalami
penurunan
nilai/
Impaired
Tidak
mengalami
penurunan
nilai/
Non-impaired
Jumlah/Total
Mengalami
penurunan
nilai/
Impaired
Jumlah/Total
Rupiah
Mata uang asing
109.830
1.526.072
109.830
1.526.072
22.936
770.426
22.936
770.426
Rupiah
Foreign currencies
Jumlah
Penyisihan kerugian
penurunan nilai
1.635.902
1.635.902
793.362
793.362
Total
Allowance for
impairment losses
(11.950)
1.623.952
(11.950)
(7.383)
1.623.952
785.979
(7.383)
785.979
Tingkat
standar/
Standard grade
Tingkat tinggi/
High grade
Tingkat
rendah/
Low grade
Tanpa
peringkat/
Unrated
Jatuh tempo
dan tidak
mengalami
penurunan
nilai/Past-due
but not
impaired
Mengalami
penurunan
nilai/
Impaired
Jumlah/
Total
Aset keuangan
Giro pada bank Indonesia
9.249.766
9.249.766
497.971
80.444
21.145
32.184
215
631.959
4.073.433
791.050
1.607.082
6.471.565
221.213
1.406.914
217.769
22.809.342
5.318
2.355.461
369
25.539.734
6.069.532
263.411
9.058.539
540.548
35.189.038
3.056.940
396.423
2.805.084
489.942
13.217.337
758.686
95.469.670
5.717.808
1.635.902
736.375
-
105.762
-
917.316
Jumlah
29.226.642
28.772.376
6.090.677
64.211.594
3.793.315
3.307.484
Trading securities
Financial investments
Derivative receivables
Loans
Consumer financing
6.559.945
receivables
1.635.902 Acceptances receivables
Prepayment and other
917.316
assets
135.402.088
(1.299.303)
134.102.785
208
Financial assets
Current accounts with
Bank Indonesia
Current accounts with
other banks
Placements with
Bank Indonesia
and other banks
Total
Allowance for
impairment losses
Tingkat
standar/
Standard grade
Tingkat tinggi/
High grade
Tingkat
rendah/
Low grade
Jatuh tempo
dan tidak
mengalami
penurunan
nilai/Past-due
but not
impaired
Tanpa
peringkat/
Unrated
Mengalami
penurunan
nilai/
Impaired
Jumlah/
Total
Aset keuangan
Giro pada bank Indonesia
Giro pada bank lain
Penempatan pada
Bank Indonesia
dan bank lain
Efek-efek yang
diperdagangkan
Investasi keuangan
Efek-efek yang dibeli
dengan janji dijual kembali
Tagihan derivatif
Kredit yang diberikan
Piutang pembiayaan
konsumen
Tagihan akseptasi
Beban dibayar dimuka dan
aset lain-lain
Jumlah
7.784.483
7.784.483
1.352.463
126.163
47.052
123.708
164
1.649.550
3.057.501
90.304
5.901.205
9.049.010
84.055
566.112
616.866
567.286
285.632
947.142
6.882.335
320.626
1.648.063
8.621.991
466.455
94.705
11.141.648
24.904.224
8.951.472
141.243
26.908.733
2.499.416
1.682.425
466.455
235.948
76.087.918
4.186.973
793.362
586.532
-
87.294
-
4.860.799
793.362
763.297
763.297
16.762.939
26.304.843
9.284.156
54.432.481
3.085.948
2.090.509
111.960.876
(1.389.084)
Financial assets
Current accounts with
Bank Indonesia
Current accounts with
other banks
Placements with
Bank Indonesia
and other banks
Trading securities
Financial investments
Securities
purchased under
resale agreement
Derivative receivables
Loans
Consumer financing
receivables
Acceptances receivables
Prepayment and other
assets
Total
Allowance for
impairment losses
110.571.792
a)
b)
b)
c)
c)
d)
Tanpa
peringkat:
Kategori
ini
tidak
menyediakan
peringkat
dikarenakan
ketidaktersediaan
dari
model-model
peringkat dan pemerintah dan/atau agenagen yang berhubungan dengan pemerintah.
d)
209
Jumlah/
Total
Korporasi
Komersial/Usaha
Kecil Menengah (UKM)
Konsumen
Syariah
Sampai dengan
30 hari/
Up to 30 days
31 - 60 hari/
days
61 - 90 hari/
days
714.110
714.110
167.839
1.771.517
403.474
100.594
1.542.760
340.082
33.258
196.257
46.311
33.987
32.500
17.081
3.056.940
2.697.546
275.826
83.568
Corporate
Commercial/Small and
Medium Enterprises (SME)
Consumer
Sharia
2012
Jumlah/
Total
Korporasi
Komersial/Usaha
Kecil Menengah (UKM)
Konsumen
Syariah
Sampai dengan
30 hari/
Up to 30 days
31 - 60 hari/
days
61 - 90 hari/
days
198.070
82.119
115.951
236.582
2.030.114
34.650
171.045
1.709.462
18.712
49.240
237.909
11.204
16.297
82.743
4.734
2.499.416
1.981.338
298.353
219.725
Corporate
Commercial/Small and
Medium Enterprises (SME)
Consumer
Sharia
2013
Jumlah/
Total
Piutang pembiayaan konsumen
736.375
Sampai dengan
30 hari/
Up to 30 days
31 - 60 hari/
days
655.942
58.794
61 - 90 hari/
days
21.639
2012
Jumlah/
Total
Piutang pembiayaan konsumen
586.532
Sampai dengan
30 hari/
Up to 30 days
504.448
31 - 60 hari/
days
62.558
61 - 90 hari/
days
19.526
Risiko Pasar
Market Risk
210
Back
Testing
adalah
teknik
pemantauan
berkelanjutan dari efektivitas sebuah model VaR.
Walaupun model VaR mengestimasi hasil kerugian
potensial di masa mendatang, perhitungan yang
dilakukan didasarkan pada data pasar historis.
Dalam back test, hasil (kerugian/keuntungan)
dalam sehari dikomparasikan dengan VaR dalam
sehari.
211
2013
Jumlah/
Total
Penempatan pada Bank
Indonesia dan bank lain
Investasi keuangan
Kredit yang diberikan
Simpanan nasabah
Simpanan dari bank lain
Surat berharga yang diterbitkan
Pinjaman diterima
Obligasi subordinasi
Sampai dengan
3 bulan/
Up to 3 months
3 - 12 bulan/
months
1 - 5 tahun/
years
Lebih dari
5 tahun/
More than
5 years
6.466.565
13.785.813
95.505.433
6.466.565
4.633.073
46.098.809
4.082.091
21.628.811
3.665.470
24.966.167
1.405.179
2.811.646
115.757.811
57.198.447
25.710.902
28.631.637
4.216.825
107.392.885
1.055.508
5.141.776
488.096
2.989.434
60.069.110
244.583
300.000
488.096
-
12.691.388
51.067
1.291.900
-
34.608.887
759.858
3.549.876
1.992.616
23.500
996.818
117.067.699
61.101.789
14.034.355
40.911.237
1.020.318
212
Jumlah/
Total
Penempatan pada Bank
Indonesia dan bank lain
Investasi keuangan
Efek-efek yang dibeli dengan
janji dijual kembali - bersih
Kredit yang diberikan
Simpanan nasabah
Simpanan dari bank lain
Surat berharga yang diterbitkan
Pinjaman diterima
Obligasi subordinasi
Sampai dengan
3 bulan/
Up to 3 months
3 - 12 bulan/
months
1 - 5 tahun/
years
Lebih dari
5 tahun/
More than
5 years
8.939.010
9.051.339
8.939.010
4.536.125
1.130.712
1.315.139
2.069.363
466.455
76.216.446
466.455
56.803.019
9.774.062
8.944.355
695.010
94.673.250
70.744.609
10.904.774
10.259.494
2.764.373
86.076.388
1.724.095
4.960.644
695.878
2.987.685
51.598.296
1.170.992
974.625
510.844
-
10.202.720
85.709
-
24.253.208
467.394
3.986.019
185.034
-
22.164
2.987.685
96.444.690
54.254.757
10.288.429
28.891.655
3.009.849
213
214
Efek pada
ekuitas/
Effect on
equity
Efek pada
ekuitas/
Effect on
equity
Sensitivity to interest
rate risk
(1.846)
(144.263)
(6.486)
(160.799)
2.660
121.990
5.785
290.371
2.308
(87.192)
(394)
(80.657)
1.999
87.188
4
89.378
215
Peningkatan 1%/
1% increase
31 Desember 2013
Potensi keuntungan/(kerugian)
perubahan nilai tukar
31 Desember 2012
Potensi keuntungan/(kerugian)
perubahan nilai tukar
6.243
9.262
Penurunan 1%/
1% decrease
(6.243)
(9.262)
Risiko Likuiditas
Liquidity Risk
216
Langkah-langkah
yang
berkelanjutan
telah
dilakukan dalam mengelola risiko ini. Di sisi aset,
kebijakan untuk pembelian instrumen-instrumen
keuangan untuk posisi trading book telah
ditetapkan, yang juga meliputi kriteria-kriteria atau
jenis-jenis aset yang bisa dibeli, baik untuk trading
maupun untuk investasi. Sementara itu di sisi
liabilitas analisis jenis-jenis liabilitas dan jangka
waktunya selalu dilakukan secara konsisten agar
likuiditas bisa terjaga sepanjang waktu. Bank juga
mempunyai kemungkinan untuk mengalami
kesulitan likuiditas yang dipicu oleh menurunnya
peringkat kredit Bank sehingga mengakibatkan
terjadi penarikan-penarikan dana yang mendadak,
atau terjadinya suatu kondisi dimana pihak lawan
tidak mau melakukan transaksi atau meminjamkan
dana ke Bank. Atas kemungkinan-kemungkinan
tersebut
maka
pengelolaan
risiko
harus
disentralisasi, dimana yang terlibat bukan hanya
dari perspektif risiko pasar tetapi juga komponenkomponen lainnya, seperti dari risiko kredit dan
operasional. Selanjutnya produk-produk/transaksitransaksi/
aktivitas-aktivitas
baru
yang
mengakibatkan adanya penambahan aset dan
liabilitas, selalu melalui proses review dan
persetujuan
yang
seksama
sebelum
produk/transaksi/aktivitas baru tersebut dijalankan.
Disamping itu pengukuran rasio-rasio likuiditas,
analisis gap, stress testing telah dilaksanakan
secara konsisten, kebijakan Rencana Pendanaan
Darurat telah ditetapkan limit-limit telah ditentukan
yang semuanya bertujuan untuk mengendalikan
risiko likuiditas.
Proper
measures
have
been
continually
implemented to manage this risk. On the asset
side, policies for financial assets holding for the
trading book are in place detailing the acceptable
criteria for trading and investment assets. While on
the liabilities side, the liability mix in terms of type
and tenor are likewise analyzed on a continuous
basis to ensure sufficient liquidity at all times. Bank
might be exposed to liquidity problems if its credit
rating falls which subsequently spur the
unexpected cash outflows, or some other event
that cause counterparties to hold back the trading
or lending activities with the Bank. On such
possibilities, risk management should be
centralized, looking not only at the market risk
perspective, but also the credit and operational risk
components as well. Furthermore, new products/
transaction/ activities that impact the banks assets
and liabilities should be adequately reviewed and
approved
before
such
new
product/
transaction/activity is initiated. In addition, metrics
like liquidity ratios, gap analysis and stress test
have been conducted consistency and Liquidity
Contingency Plan policy has been established.
Limits have been determined which are intended to
control liquidity risk.
217
Sampai dengan
1 bulan/
Up to 1 month
Lebih dari
1 bulan
s/d 3 bulan/
More than
1 month
until 3 months
Lebih dari
3 bulan
s/d 6 bulan/
More than
3 months
until 6 months
Lebih dari
6 bulan
s/d 1 tahun/
More than
6 months
until 1 year
Lebih dari
1 tahun
s/d 3 tahun/
More than
1 year
until 3 years
Lebih dari
3 tahun
s/d 5 tahun/
More than
3 years
until 5 years
727.963
80.927.889
15.423.558
5.933.338
5.797.962
128.491
1.014.409
794.458
1.635.902
22.635
-
1.022
-
20.758
-
436.005
695.850
554.951
17.050
345.869
1.335.375
427.683
3.396.858
513.078
1.098.581
202.293
2.018.643
221.029
8.562.357
2.700.908
Securities issued
Borrowings
460.220
-
3.637
3.718
106.991
2.203.087
1.042.921
460.220
3.360.354
85.996.846
16.700.631
6.300.997
7.688.769
4.038.427
3.503.961
3.282.593
127.512.224
Total
Sampai dengan
1 bulan/
Up to 1 month
Lebih dari
1 bulan
s/d 3 bulan/
More than
1 month
until 3 months
Lebih dari
3 bulan
s/d 6 bulan/
More than
3 months
until 6 months
1.237.689
64.472.694
14.388.732
4.721.081
2.858.779
128.948
1.680.152
137.887
793.362
25.237
-
1.021
-
20.758
-
301.000
153.060
152.991
680.452
30.192
184.693
333.611
514.403
3.512.794
1.031.625
3.319.765
70.683
7.650.353
2.634.916
Securities issued
Borrowings
356.605
-
3.139.560
356.605
3.139.560
69.132.449
15.247.412
4.936.987
3.727.551
4.673.367
3.390.448
3.139.560
104.247.774
Total
Lebih dari
5 tahun/
More than
5 years
Jumlah/
Total
LIABILITAS
Liabilitas segera
Simpanan nasabah
Simpanan dari bank lain
Liabilitas derivatif
Liabilitas akseptasi
Surat berharga yang
diterbitkan
Pinjaman diterima
Beban yang masih harus
dibayar dan liabilitas
lain-lain
Obligasi subordinasi
Jumlah
LIABILITIES
Obligations due
727.963
immediately
108.211.238 Deposits from customers
Deposits from other
1.058.824
banks
794.458
Derivatives payable
1.635.902
Acceptances payable
2012
Lebih dari
6 bulan
s/d 1 tahun/
More than
6 months
until 1 year
Lebih dari
1 tahun
s/d 3 tahun/
More than
1 year
until 3 years
Lebih dari
3 tahun
s/d 5 tahun/
More than
3 years
until 5 years
Lebih dari
5 tahun/
More than
5 years
Jumlah/
Total
LIABILITAS
Liabilitas segera
Simpanan nasabah
Simpanan dari bank lain
Liabilitas derivatif
Liabilitas akseptasi
Surat berharga yang
diterbitkan
Pinjaman diterima
Beban yang masih harus
dibayar dan liabilitas
lain-lain
Obligasi subordinasi
Jumlah
LIABILITIES
Obligations due
1.237.689
immediately
86.570.234 Deposits from customers
Deposits from other
1.727.168
banks
137.887
Derivatives payable
793.362
Acceptances payable
Risiko Operasional
Operational Risk
218
1.
2.
3.
219
Risiko Reputasi
Reputation Risk
220
Risiko Hukum
Legal Risk
1)
2)
3)
4)
5)
6)
221
Risiko Kepatuhan
Compliance Risk
222
a)
Menerbitkan
kebijakan
terkait
dengan
penetapan limit risiko, konsistensi kebijakan
manajemen risiko, penerapan kepatuhan pada
jenjang organisasi, kebijakan penyimpangan
dalam
pengambilan
keputusan
guna
menyelaraskan dengan struktur organisasi
yang
berlaku,
kebijakan
pemantauan
kepatuhan
dan
kebijakan
liabilitas
menyampaikan informasi adanya indikasi
pelanggaran (whistleblowing) serta kebijakan
pelaporan kepada Bank Indonesia sesuai
ketentuan yang berlaku;
a)
b)
Menerbitkan
prosedur
terkait
dengan
ketepatan waktu pengkomunikasian kebijakan
kepada seluruh pegawai, pengendalian dan
analisa terhadap produk dan aktivitas baru,
kewajiban pelaporan dan sistem data,
kecukupan pengawasan komisaris dan direksi,
pemisahan fungsi, dan lain-lain;
b)
223
c)
c)
d)
d)
e)
e)
1)
2) Melakukan
analisa
kepatuhan
untuk
memberikan
saran,
masukan
serta
rekomendasi atas draft kebijakan internal Bank
termasuk review terhadap produk dan aktivitas
baru yang akan diterbitkan untuk memastikan
bahwa kebijakan internal yang dikeluarkan
oleh manajemen dan produk/aktivitas baru
tersebut telah sesuai dengan peraturan
perundang-undangan yang berlaku;
2)
3)
Perform
monitoring
and
ensure
the
compliance with the agreements and
commitments made with Bank Indonesia, also
responsible to submit all progress reports of
the findings and corrective actions to Bank
Indonesia, and also act as liaison officer
between Bank Indonesia and the Bank;
4)
224
5)
6)
7)
8)
Implementation
of
Good
Corporate
Governance (GCG) was performed the Bank,
for both conventional banks and Islamic
business units, such as:
- Preparation of Self Assessment at regular
intervals, of which GCG is one factor of the
bank soundness assessment.
- Preparation of GCG Implementation
Report in accordance with Bank Indonesia.
Risiko Stratejik
Strategic Risk
225
226
Biaya
perolehan
diamortisasi
lainnya/
Jumlah
Other
nilai
amortized
tercatat/
cost
Carrying value
Tersedia
untuk
dijual/
Availableforsale
Nilai wajar/
Fair value
9.249.766
9.249.766
9.249.766
631.725
631.725
631.725
Financial assets
Current accounts with
Bank Indonesia
Current account with
other banks
Placements with Bank
Indonesia and other
banks
6.470.965
6.470.965
6.470.965
489.942
489.942
489.942
70.640
70.640
70.640
Trading securities
Financial investments
12.651.228
12.651.228
12.651.228
259.900
259.900
259.900
758.686
1.320
-
1.320
758.686
1.320
758.686
94.500.410
94.500.410
99.233.864
6.476.935
1.623.952
6.476.935
1.623.952
6.723.184
1.623.952
917.316
917.316
917.316
Loans - net
Consumer financing
receivables - net
Acceptance receivables
Prepayments and
other assets
1.248.628
259.900
119.941.709
12.652.548
134.102.785
139.082.488
Total assets
794.458
-
727.963
107.239.558
1.055.508
1.635.902
727.963
107.239.558
1.055.508
794.458
1.635.902
Financial liabilities
727.963 Obligations due immediately
107.239.558
Deposits from customer
1.055.508
Deposits from other banks
794.458
Derivatives payable
1.635.902
Acceptances payable
7.995.541
2.588.020
7.995.541
2.588.020
7.878.698
2.814.997
Securities issued
Borrowings
460.220
2.989.434
460.220
2.989.434
460.220
2.943.134
794.458
124.692.146
125.486.604
125.550.438
Total liabilities
227
INSTRUMEN
KEUANGAN
Biaya
perolehan
diamortisasi
lainnya/
Jumlah
Other
nilai
amortized
tercatat/
cost
Carrying value
Tersedia
untuk
dijual/
Availableforsale
Nilai wajar/
Fair value
7.784.483
7.784.483
7.784.483
1.649.385
1.649.385
1.649.385
Financial assets
Current accounts with
Bank Indonesia
Current account with
other banks
Placements with Bank
Indonesia and other
banks
9.048.710
9.048.710
9.048.710
1.648.063
1.648.063
1.648.063
184.343
184.343
184.343
8.162.561
8.162.561
8.162.561
Trading securities
Financial investments
13.860
13.860
13.860
1.320
1.320
1.320
Investment in shares -
235.948
-
466.455
75.035.586
466.455
235.948
75.035.586
466.455
235.948
77.633.050
4.791.802
785.979
4.791.802
785.979
5.019.459
785.979
763.297
763.297
763.297
Securities purchased
under resale agreement
Derivatives receivable
Loans
Consumer financing
receivables
Acceptance receivables
Prepayments and
other assets
1.884.011
13.860
100.510.040
8.163.881
110.571.792
113.396.913
Total assets
137.887
-
1.237.689
85.946.647
1.724.095
793.362
1.237.689
85.946.647
1.724.095
137.887
793.362
6.987.000
2.419.621
6.987.000
2.419.621
7.149.065
2.442.223
Securities issued
Borrowings
355.415
2.987.685
355.415
2.987.685
355.415
3.105.835
137.887
102.451.514
102.589.401
102.892.218
Total liabilites
Financial liabilities
1.237.689 Obligations due immediately
85.946.647
Deposits from customer
1.724.095
Deposits from other banks
137.887
Derivatives payable
793.362
Acceptances payable
228
INSTRUMEN
KEUANGAN
Tingkat 1/
Level 1
Aset keuangan
Efek-efek yang diperdagangkan
Efek-efek tersedia untuk dijual
Tagihan derivatif
Tingkat 2/
Level 2
Tingkat 3/
Level 3
Jumlah/
Total
68.205
5.618.448
-
421.737
7.258.119
758.686
489.942
12.876.567
758.686
Financial assets
Trading Securities
Available-for-sale securities
Derivatives receivable
794.458
794.458
Financial liabilities
Derivatives payable
Liabilitas keuangan
Liabilitas derivatif
2012
Tingkat 1/
Level 1
Aset keuangan
Efek-efek yang diperdagangkan
Efek-efek tersedia untuk dijual
Tagihan derivatif
Liabilitas keuangan
Liabilitas derivatif
Tingkat 2/
Level 2
Tingkat 3/
Level 3
Jumlah/
Total
680.799
5.686.179
-
967.264
2.727.469
235.948
1.648.063
8.413.648
235.948
Financial assets
Trading Securities
Available-for-sale securities
Derivatives receivable
137.887
137.887
Financial liabilities
Derivatives payable
229
Bank
menyusun
Rencana
Permodalan
berdasarkan penilaian dan penelaahan atas
kebutuhan
kecukupan
permodalan
yang dipersyaratkan dan mengkombinasikannya
dengan tinjauan perkembangan ekonomi terkini
dan hasil dari metode stress test. Bank senantiasa
akan menghubungkan tujuan keuangan dan
kecukupan modal terhadap risiko melalui proses
perencanaan modal dan stress test, begitu pula
dengan bisnis yang didasarkan pada permodalan
dan persyaratan likuiditas Bank.
230
2012
Konsolidasi
Modal
Tier I
Tier II
10.511.434
3.859.626
7.842.231
3.800.933
Consolidated
Capital
Tier I
Tier II
Jumlah Modal
14.371.060
11.643.164
Total Capital
100.198.245
78.346.008
11.952.833
10.356.050
862.550
2.012.438
12,81%
13,13%
12,72%
12,83%
8%
8%
9.797.556
3.592.904
7.337.912
3.547.969
Bank
Capital
Tier I
Tier II
13.390.460
10.885.881
Total Capital
94.813.711
74.243.979
9.234.621
8.013.260
861.446
2.011.633
12,87%
13,23%
12,76%
12,92%
8%
8%
231
a.
2013
Tidak
mempunyai
tanggal
jatuh tempo
kontraktual/
No
contractual
maturity
Aset
Kas
Giro pada Bank
Indonesia
Sampai
dengan
1 bulan/
Up to
1 month
2.329.825
Lebih dari
1 bulan s/d
3 bulan/
More than
1 month
until
3 months
Lebih dari
3 bulan s/d
6 bulan/
More than
3 months
until
6 months
Lebih dari
6 bulan s/d
12 bulan/
More than
6 months
until
12 months
Lebih dari
12 bulan/
More than
12 months
Jumlah/
Total
2.329.825
Assets
Cash
Current accounts with
Bank Indonesia
Current accounts with
other banks
Placements with Bank
Indonesia and other
banks
9.249.766
9.249.766
631.959
631.959
6.274.785
196.780
6.471.565
99.938
267.118
179.276
5.902.406
55.092
363.654
161.833
5.131.706
2.385.760
91.004
11.528.312
41.439
1.695.046
125.217
17.136.351
293.473
8.501.207
201.356
55.770.895
489.942
13.217.337
758.686
95.469.670
31.139
511.540
68.169
580.640
213.871
539.541
571.780
4.181
5.674.986
-
6.559.945
1.635.902
Trading securities
Financial investments
Derivatives receivable
Loans
Consumer financing
receivables
Acceptances receivable
77.386
3.278.645
3.356.031
Prepayments and
other assets - net
81.938
28.756.397
6.557.874
14.758.488
19.574.014
70.441.917
140.170.628
Total assets
727.963
17.691.804
24.688.995
37.118.575
1.012.107
190.805
511.540
15.629.175
22.401
67.028
580.640
5.947.847
1.000
116.291
539.541
6.040.880
20.000
222.220
4.181
122.282
198.114
-
340.587
665.924
300.865
288.832
1.291.230
275.950
6.038.387
1.381.786
7.995.541
2.588.020
Securities issued
Borrowings
1.829.902
-
924.233
2.989.434
2.754.135
2.989.434
Jumlah liabilitas
84.112.278
17.266.033
6.893.511
7.854.461
11.654.236
127.780.519
Total liabilities
Aset (liabilitas)
bersih
81.938
(55.355.881)
(10.708.159)
7.864.977
11.719.553
58.787.681
12.390.109
4.552
-
232
Liabilities
727.963 Obligations due immediately
17.691.804
Demand deposits
24.688.995
Savings deposits
64.858.759
Time deposits
1.055.508
Deposits from other banks
794.458
Derivatives payable
1.635.902
Acceptances payable
Tidak
mempunyai
tanggal
jatuh tempo
kontraktual/
No
contractual
maturity
Aset
Kas
Giro pada Bank
Indonesia
Giro pada bank lain
Penempatan pada
Bank Indonesia
dan bank lain
Efek-efek yang
diperdagangkan
Investasi keuangan
Efek-efek yang dibeli
dengan janji
dijual kembali
Tagihan derivatif
Kredit yang diberikan
Piutang pembiayaan
konsumen
Tagihan akseptasi
Beban dibayar dimuka
dan aset lain-lain bersih
Jumlah aset
Sampai
dengan
1 bulan/
Up to
1 month
1.920.998
Lebih dari
1 bulan s/d
3 bulan/
More than
1 month
until
3 months
Lebih dari
3 bulan s/d
6 bulan/
More than
3 months
until
6 months
Lebih dari
6 bulan s/d
12 bulan/
More than
6 months
until
12 months
Lebih dari
12 bulan/
More than
12 months
Jumlah/
Total
1.920.998
Assets
Cash
Current accounts with
Bank Indonesia
Current accounts with
other banks
Placements with Bank
Indonesia and other
banks
7.784.483
7.784.483
1.649.550
1.649.550
8.492.505
494.989
17.576
43.940
9.049.010
4.552
326.320
3.169
100.904
360.154
20.708
825.089
1.624.186
7.004.972
1.648.063
8.621.991
466.455
19.156
4.353.032
6.229
4.672.689
710
8.494.036
31.047
12.417.275
178.806
46.150.886
466.455
235.948
76.087.918
20.764
224.161
47.237
306.567
137.695
262.634
554.717
-
4.100.386
-
4.860.799
793.362
Trading securities
Financial investments
Securities purchased
under resale
agreement
Derivatives receivable
Loans
Consumer financing
receivables
Acceptances receivable
122.607
2.538.970
2.661.577
Prepayments and
other assets - net
127.159
27.796.394
5.631.784
9.272.805
13.892.776
59.059.236
115.780.154
Total assets
1.237.689
14.693.850
18.798.232
30.709.687
1.678.083
8.318
224.161
14.221.482
25.012
11.153
306.567
4.639.199
1.000
3.515
262.634
2.761.771
20.000
3
-
122.426
114.898
-
Liabilitas
Liabilitas segera
Giro
Tabungan
Deposito berjangka
Simpanan dari bank lain
Liabilitas derivatif
Liabilitas akseptasi
Surat berharga
yang diterbitkan
Pinjaman diterima
Beban yang masih
harus dibayar dan
liabilitas lain-lain
Obligasi subordinasi
300.000
145.029
119.963
651.510
400.512
160.820
407.898
6.166.525
1.054.364
6.987.000
2.419.621
Securities issued
Borrowings
74.466
-
2.555.939
-
36.300
-
46.277
-
60.939
-
810.257
2.987.685
3.584.178
2.987.685
Jumlah liabilitas
74.466
70.350.988
15.371.987
5.513.957
3.250.611
11.256.155
105.818.164
Total liabilities
Aset (liabilitas)
bersih
52.693
(42.554.594)
(9.740.203)
3.758.848
10.642.165
47.803.081
9.961.990
233
Liabilities
1.237.689 Obligations due immediately
14.693.850
Demand deposits
18.798.232
Savings deposits
52.454.565
Time deposits
1.724.095
Deposits from other banks
137.887
Derivatives payable
793.362
Acceptances payable
b.
c.
c.
234
54. FINANCIAL
BRANCH
2013
ASET
Kas
Giro pada Bank Indonesia
Sertifikat Bank Indonesia Syariah
Penempatan pada bank lain
Dikurangi: Penyisihan kerugian
penurunan nilai
INFORMATION
ON
SHARIA
2012
2.062
1.256
392.983
134.000
25.825
30.405
131.500
16.050
(258)
(161)
ASSETS
Cash
Current accounts with
Bank Indonesia
Certificates of Bank Indonesia Sharia
Placements with other banks
Less: Allowance for impairment
losses
25.567
15.889
Efek-efek
Dikurangi: Penyisihan kerugian
penurunan nilai
80.000
54.000
(10.700)
(10.440)
Marketable securities
Less: Allowance for
impairment losses
69.300
43.560
Efek-efek - bersih
Piutang murabahah
Margin yang ditangguhkan
Dikurangi: Penyisihan kerugian
penurunan nilai
3.991.676
(988.460)
2.278.791
(505.007)
(80.323)
(26.157)
2.922.893
1.747.627
8.992
(2.853)
11.888
(4.090)
(64)
(85)
6.075
7.713
408.305
100.358
(4.426)
403.879
(1.279)
99.079
30.786
626
7.834
(4.845)
13.184
525
6.730
(4.275)
2.989
2.455
Aset lain-lain
5.199
1.776
Other assets
3.996.359
2.094.969
TOTAL ASSETS
JUMLAH ASET
235
Interest receivables
Prepayments
Fixed assets
Less: Accumulated depreciation
54. FINANCIAL
INFORMATION
BRANCH (continued)
2013
ON
SHARIA
2012
LIABILITIES, UNCOMMITTED
INVESTMENTS AND EQUITY
LIABILITAS
Dana simpanan wadiah
Liabilitas segera
Liabilitas pada bank lain
Liabilitas lain-lain
131.067
13.270
20.324
733.657
77.428
11.424
3.567
1.399.037
LIABILITIES
Wadiah demand deposits
Obligations due immediately
Payables to other banks
Other liabilities
JUMLAH LIABILITAS
898.318
1.491.456
TOTAL LIABILITIES
93.866
2.817.652
29.301
499.566
UNCOMMITTED INVESTMENTS
Uncommitted investment deposits
Mudharabah savings deposits
Mudharabah time deposits
2.911.518
528.867
TOTAL UNCOMMITTED
INVESTMENTS
EKUITAS
Saldo laba
186.523
74.646
EQUITY
Retained earnings
JUMLAH EKUITAS
186.523
74.646
TOTAL EQUITY
3.996.359
2.094.969
448
-
Unused facility
Others
2012
325.567
15.528
5.388
17.844
73.718
15.639
3.364
12.562
JUMLAH PENDAPATAN
OPERASIONAL
364.327
105.283
63
81.432
20.388
81.495
20.388
282.832
84.895
JUMLAH PENDAPATAN
OPERASIONAL SETELAH
DISTRIBUSI BAGI HASIL
236
54. FINANCIAL
INFORMATION
BRANCH (continued)
2013
ON
SHARIA
2012
BEBAN OPERASIONAL
Bonus wadiah
Penyisihan kerugian penurunan nilai
Beban umum dan administrasi
Beban tenaga kerja
Beban lainnya
2.982
119.386
2.258
21.325
26.486
1.449
12.746
1.633
10.727
6.229
OPERATING EXPENSES
Wadiah bonuses
Allowance for impairment losses
General and administrative expenses
Personnel expenses
Other expenses
172.437
32.784
PENDAPATAN
OPERASIONAL - BERSIH
110.395
52.111
OPERATING INCOME
- NET
1.539
57
13
41
NON-OPERATING INCOME
AND EXPENSES
Non-operating income
Non-operating expenses
JUMLAH PENDAPATAN/(BEBAN)
NON-OPERASIONAL - BERSIH
1.482
(28)
NON-OPERATING INCOME/
(EXPENSES) - NET
111.877
55. PERNYATAAN
STANDAR
AKUNTANSI
KEUANGAN BARU DAN YANG DISESUAIKAN
52.083
OF
Efektif berlaku
1 Januari 2015:
pada
atau
setelah
tanggal
237
55. PERNYATAAN
STANDAR
AKUNTANSI
KEUANGAN BARU DAN YANG DISESUAIKAN
(lanjutan)
Efektif berlaku pada atau
1 Januari 2015: (lanjutan)
setelah
MODIFIED STATEMENTS OF
ACCOUNTING
STANDARDS
tanggal
Bank
sedang
mengevaluasi
dan
belum
menentukan dampak dari standar baru dan yang
disesuaikan
tersebut
terhadap
laporan
keuangannya.
56. PERISTIWA SETELAH
PELAPORAN
TANGGAL
PERIODE
Berdasarkan
Surat
Keputusan
Direksi
No. SK.2014.001/DIR
COMPLIANCE
tentang
Perubahan Atas Susunan Anggota Komite Audit
Periode 2012 - 2015 tanggal 18 Februari 2014,
susunan Komite Audit adalah sebagai berikut:
Based
on
Board
of
Directors
Decree
No. SK.2014.001/DIR COMPLIANCE regarding
Changes in Audit Committee Structure for the
Period 2012 - 2015 dated February 18, 2014, the
Audit Committee structure is as follows:
1.
2.
3.
3.
Sekretaris
238
LAPORAN
57. COMPLETION
OF
THE
FINANCIAL STATEMENTS
CONSOLIDATED
239
2013
2012
ASET
ASSETS
Kas
2.316.633
1.905.240
Cash
9.249.766
7.784.483
2
547.657
15.433
1.539.734
547.659
1.555.167
(234)
(165)
547.425
1.555.002
6.466.565
8.939.010
(600)
(300)
6.465.965
8.938.710
479.889
1.648.063
Trading securities
578.505
13.207.308
429.348
8.621.991
Financial investment
Related parties
Third parties
13.785.813
9.051.339
(234.249)
(259.907)
13.551.564
8.791.432
466.513
(58)
466.455
3.673
755.013
235.948
Derivatives receivable
Related parties
Third parties
758.686
235.948
210.605
95.294.828
251.028
75.965.418
95.505.433
76.216.446
(969.080)
94.536.353
Appendix 1
(1.052.300)
75.164.146
Loans
Related parties
Third parties
2013
2012
ASET (lanjutan)
ASSETS (continued)
Tagihan akseptasi
Dikurangi: Penyisihan kerugian
penurunan nilai
1.635.902
1.623.952
785.979
386.247
241.725
Aset tetap
Dikurangi: Akumulasi penyusutan
1.888.526
(861.537)
1.634.012
(717.207)
1.026.989
916.805
Dikurangi:
Penyisihan kerugian penurunan nilai
Penyisihan kerugian
Beban dibayar dimuka dan
aset lain-lain - bersih
JUMLAH ASET
(11.950)
793.362
(7.383)
Acceptances receivable
Less: Allowance for
impairment losses
Fixed assets
Less: Accumulated depreciation
Fixed assets - net
418.718
(255.780)
322.844
(217.319)
162.938
105.525
30.242
3.189.411
24.962
2.551.585
3.219.653
2.576.547
(17.112)
(23.399)
(15.829)
(21.834)
Intangible assets
Less: Accumulated amortization
Less:
Allowance for impairment losses
Allowance for possible losses
3.179.142
2.538.884
134.285.549
111.078.397
TOTAL ASSETS
Appendix 1
2013
2012
LIABILITAS
Liabilitas segera
Simpanan nasabah
Pihak berelasi
Pihak ketiga
Liabilitas derivatif
Pihak berelasi
Pihak ketiga
Liabilitas akseptasi
Pihak berelasi
Pihak ketiga
Pinjaman diterima
Pihak berelasi
Pihak ketiga
Utang pajak
Beban yang masih harus dibayar
dan liabilitas lain-lain
Pihak berelasi
Pihak ketiga
Obligasi subordinasi
Pihak berelasi
Pihak ketiga
JUMLAH LIABILITAS
LIABILITIES
400.566
1.020.974
233.022
107.159.863
189.306
85.887.082
107.392.885
86.076.388
467.418
588.090
379.570
1.344.525
1.055.508
1.724.095
85.474
708.984
38.786
99.101
794.458
137.887
1.635.902
20.801
772.561
1.635.902
793.362
1.466.321
3.675.455
1.872.529
3.088.115
5.141.776
4.960.644
121.700
366.396
695.878
488.096
695.878
236.824
167.836
Taxes payable
50.519
2.335.422
60.612
3.144.324
2.385.941
3.204.936
307.909
2.681.525
310.713
2.676.972
2.989.434
2.987.685
122.521.390
101.769.685
Appendix 1
Derivatives payable
Related parties
Third parties
Acceptances payable
Related parties
Third parties
Securities issued
Related parties
Third parties
Borrowings
Related parties
Third parties
Subordinated bonds
Related parties
Third parties
TOTAL LIABILITIES
2013
2012
EKUITAS
EQUITY
Modal Saham
Modal Dasar 476.608.857.231 saham per
31 Desember 2013 dan 2012
terdiri dari:
388.146.231 saham Seri A
dengan nilai nominal
Rp900 (nilai penuh)
per saham;
Share Capital
Authorized Capital 476,608,857,231 shares
as of December 31, 2013
and 2012 consisting of:
388,146,231 Series A
shares with a par value of
Rp900 (full amount)
per share;
8,891,200,000 Series B
shares with a par value of
Rp225 (full amount)
per share; and
467,329,511,000 Series D
shares with a par value
of Rp22.50 (full amount)
per share
3.512.940
3.407.411
3.219.051
1.828.428
18.060
(5.897)
(105.743)
254.646
Unrealized (losses)/gains on
changes in fair value
of available-for-sale financial
investments - net of deferred tax
264.475
143.653
General reserve
4.855.376
3.680.471
Retained earnings
11.764.159
9.308.712
TOTAL EQUITY
134.285.549
111.078.397
Appendix 1
2013
2012
9.567.830
4.949.168
8.202.121
3.771.250
4.618.662
4.430.871
363.799
306.469
321.412
249.502
75.324
730.554
67.528
704.710
1.491.089
1.328.209
1.889
1.800.110
1.750.425
242
1.728.264
1.654.284
4.189.403
4.323.489
(2.698.314)
(2.995.280)
1.920.348
1.435.591
27.840
NON-OPERATING (EXPENSES)/
INCOME - NET
1.463.431
633.328
3.651
(102.636)
1.817.712
(521.985)
1.295.727
Appendix 2
953.768
(13.069)
(413.082)
1.050.349
2013
2012
23.957
(483.600)
4.590
666.786
123.211
(169.007)
(336.432)
502.369
Other comprehensive
(loss)/income - net of tax
1.552.718
959.295
1.050.349
959.295
1.552.718
22
19
Appendix 2
The original supplementary financial information included herein are in the Indonesian language.
Dapat diatribusikan kepada pemilik entitas induk/Attributable to equity holders of the parent company
Tambahan
modal
disetor/
Additional
paid-in
capital
Modal
saham/
Share
capital
Saldo 31 Desember 2011
3.407.411
(Kerugian)/keuntungan
yang belum direalisasi
atas perubahan
nilai wajar investasi
keuangan yang tersedia
untuk dijual - setelah
pajak tangguhan/
Unrealized gains/
(losses) on changes
in fair value
of availablefor-sale financial
investments net of deferred tax
Selisih kurs
karena
penjabaran
laporan keuangan
dalam mata
uang asing/
Differences
arising from
the translation
of foreign
currency financial
statements
1.828.428
(10.487)
(243.133 )
Cadangan
umum/
General
reserve
Saldo
laba/
Retained
earnings
76.757
Jumlah/
Total
2.697.018
7.755.994
4.590
497.779
-
66.896
-
(66.896)
1.050.349
497.779
1.050.349
254.646
143.653
3.680.471
9.308.712
1.496.152
3.407.411
1.828.428
105.529
1.390.623
(5.897)
23.957
(360.389 )
-
120.822
-
(120.822)
1.295.727
3.512.940
3.219.051
18.060
(105.743 )
264.475
4.855.376
Appendix 3
4.590
23.957
(360.389)
1.295.727
11.764.159
2013
ARUS KAS DARI AKTIVITAS
OPERASI
Bunga yang diperoleh
Bunga yang dibayar
Beban umum dan administrasi
yang dibayar
Tenaga kerja dan tunjangan
yang dibayar
Pendapatan operasional lainnya
yang diterima
(Pembayaran)/penerimaan dari (beban)/
pendapatan non-operasional - bersih
Arus kas dari aktivitas operasi
sebelum perubahan aset
dan liabilitas operasi
(Kenaikan)/penurunan aset operasi:
Penempatan pada Bank Indonesia
dan bank lain
Efek-efek yang diperdagangkan
Tagihan atas wesel ekspor
Kredit yang diberikan
Beban dibayar dimuka dan aset lain-lain
Kenaikan/(penurunan) liabilitas
operasi:
Liabilitas segera
Simpanan dari nasabah
dan bank lain
Liabilitas lain-lain
Kas bersih diperoleh dari
aktivitas operasi
2012
9.804.579
(4.660.867)
8.407.578
(3.638.170)
(1.579.864)
(1.513.382)
(1.610.340)
(1.900.152)
784.311
985.455
(102.745)
26.491
2.367.820
2.635.074
(620.408)
436.757
20.647.910
(1.570.292)
15.915.717
937.477
1.538.660
4.102.377
(135.264)
1.166.285
113.573
(20.163.254)
(534.964)
87.436
(879.104)
(18.315)
(14.268.273)
(477.138)
466.455
1.200
(264.157)
(466.455)
2.033
(229.333)
(5.331.647)
(1.123.406)
(5.128.149)
(1.817.161)
Appendix 4
2013
ARUS KAS DARI AKTIVITAS
PENDANAAN
Penambahan modal saham dan tambahan
modal disetor
Penerimaan dari surat berharga
yang diterbitkan
Penerimaan dari obligasi subordinasi
Pelunasan surat berharga yang diterbitkan
Pembayaran biaya emisi efek ekuitas
Pembayaran pinjaman diterima
Kas bersih diperoleh dari
aktivitas pendanaan
1.500.854
(4.702)
(207.782)
2012
2.300.000
1.000.000
(1.538.875)
(582.102)
1.288.370
1.179.023
(PENURUNAN)/KENAIKAN BERSIH
KAS DAN SETARA KAS
(2.301.119)
3.464.239
NET (DECREASE)/INCREASE IN
CASH AND CASH EQUIVALENTS
20.122.385
16.410.934
562.577
247.212
18.383.843
20.122.385
2.316.633
9.249.766
547.659
1.905.240
7.784.483
1.555.168
6.269.785
8.877.494
SUPPLEMENTARY DISCLOSURES
Cash and cash equivalents consist of:
Cash
Current accounts with Bank Indonesia
Current accounts with other banks
Placements with Bank
Indonesia and other banks
that will mature within 3 months
from the date of acquisition
18.383.843
20.122.385
Appendix 4
1.
Dasar penyusunan
entitas induk
2.
laporan
keuangan
1.
SUMMARY
POLICIES
OF
SIGNIFICANT
ACCOUNTING
tersendiri
2.
Persentase kepemilikan/
Percentage of ownership
Entitas anak
PT BII Finance Center
PT Wahana Ottomitra Multiartha Tbk
2013
2012
99,99%
62,00%
99,99%
62,00%
Subsidiaries
PT BII Finance Center
PT Wahana Ottomitra Multiartha Tbk
2013
2012
32.370
626.634
Appendix 5
32.370
626.634
Subsidiaries
PT BII Finance Center
PT Wahana Ottomitra Multiartha Tbk