NEWS RELEASE Jakarta, 31 October 2013

NEWS RELEASE Jakarta, 31 October 2013 General Media Contact: Devindra Ratzarwin, Corporate Secretary [email protected]

Financial Media Contact: Cameron Tough, Head of Investor Relations [email protected]

ADARO ENERGY ANNOUNCES NINE MONTHS 2013 NET REVENUE OF US$2.4 BILLION AND EBITDA MARGIN OF 26% Solid 9M13 Financial Results Despite Macro Headwinds; We Remained on Track •

•

•

We recorded 9M13 net revenue of US$2,435 million and cost of revenue of US$1,875 million with EBITDA of US$626 million and an EBITDA margin of 26%. We revised down our EBITDA guidance for 2013 to US$750 million to US$900 million, from US$850 million to US$1 billion, due to a prolonged period of weak global coal prices (page 4-6). We lowered our coal cash cost (excluding royalty) by 9% to US$34.68 per tonne in 9M13 due to cost reduction initiatives and lower than expected fuel prices. Our guidance for coal cash cost (excluding royalty) for 2013 remains US$35 to US$ 38 per tonne (4-5). Our 9M13 net income decreased by 47% to US$183 million as the reduction in the coal cash cost was not enough to offset the decline in the average selling price (6).

Robust Demand Continued to Fuel Strong Operational Performance •

•

•

Our production volume grew 14% to 38.67 million tonnes (Mt) and sales volume grew by 13% to 39.11 Mt. We are on track to achieve our production volume guidance of 50 to 53 Mt for 2013 (4). Our 9M13 capital expenditure decreased 71% to US$120 million. We achieved a record quarter of coal production in 3Q13 of 13.73 Mt without any expenditure for heavy equipment at Adaro Indonesia (8-9). Our 9M13 free cash flow increased 60% to US$439 million due to strong cash flow from operating activities and lower capital expenditure (8).

Maintained Strong Capital Structure to Weather Uncertainty •

• •

Our 9M13 liquidity remained robust with access to cash of around US$1 billion, allowing us to weather the current cyclical downturn and continue to execute on our business model. We worked diligently to preserve our cash, reduce risks and extend the maturity profiles of our borrowings (7,8). Due to prudent debt management, we held net debt to last twelve months EBITDA of 2.10x and net debt to equity of 0.54x as at the end of 9M13 (7). We shall continue to declare a regular cash dividend every year (9).

Adaro Energy 9M13 Financial Results Ending 30 September 2013

1

TABLE SUMMARY FOR THE NINE MONTHS 2013 Operational Performance 9M 2013 38.67 39.11 223.03

Production Volume (Mt) Sales Volume (Mt) Overburden Removal (Mbcm)

9M 2012 33.87 34.68 254.58

% Change 14% 13% -12%

9M 2012 2,755 (1,892) 863 731 346 910 6,896 3,757 3,138 2,486 529 1,957 423 274 0.01088 38.08

% Change -12% -1% -35% -43% -47% -31% -4% -7% 0% -7% 17% -14% -72% 60% -47% -9%

9M 2012 31.3% 26.5% 33.0% 0.62 1.47 0.8

% Change -8% -9% -7% -

Achieved a new quarterly record for production volume of 13.7 Mt and sales volume of 14.1Mt during 3Q13.

Financial Performance (US$ Million, except otherwise stated) Net Revenue Cost of Revenue Gross Profit Operating Income Net Income EBITDA Total Assets Total Liabilities Stockholders' Equity Interest Bearing Debt Cash and Cash Equivalents Net Debt 1 Capital Expenditure 2 Free Cash Flow Basic Earnings Per Share (EPS) in US$ Coal cash cost (ex. royalty) in US$

9M 2013 2,435 (1,875) 560 418 183 626 6,646 3,506 3,140 2,309 618 1,690 120 439 0.00574 34.68

Lowered coal cash cost (ex. royalty) by 9% to US$34.68/t.

9M13 free cash flow increased 60% y-o-y due to strong cash flow from operating activities and low capital expenditure.

Financial Ratios Gross Profit Margin (%) Operating Margin (%) EBITDA Margin (%) Net Debt to Equity (x) Net Debt to Last 12 Months EBITDA (x) Cash from Operations to Capex (x)

(US$ Million) Coal mining & trading Mining services Others Elimination Adaro Energy Group

9M 2013 2,274 112 48 2,435

9M 2013 23.0% 17.2% 25.7% 0.54 2.10 4.3

Operating Segment Revenue 9M 2012 % Change 2,534 -10% 163 -31% 57 -16% 2,755 -12%

9M 2013 221 (6) 7 (39) 183

Prudent debt management and liquidity remained robust with access to cash of around US$1 billion.

Net Profit 9M 2012 % Change 358 -38% 21 -129% 1 421% (34) 15% 346 -47%

1

Purchase of fixed assets – proceeds from disposal of fixed assets + payment for addition of mining properties + payment for addition of exploration and evaluation 2 EBITDA – taxes – change in net working capital – capital expenditure


2

MESSAGE FROM OUR PRESIDENT DIRECTOR AND CEO Dear Capital Market Participants, Our operations are running well. During the first nine months of 2013, we continued to strengthen the foundation for sustainable growth and deliver positive energy to our stakeholders. As the seaborne thermal coal market remained oversupplied in the first nine months of 2013, the coal market remained challenging and prices were lower than expected. Australian coal producers increased production 17% due to take or pay arrangement for port and rail services and margin buffer from coking coal operations where thermal coal is a by-product. Efforts to reduce production costs and a weaker Australian Dollar made their coal more competitive in China. Indonesia increased production 10% mostly from large producers. On the demand side, the fundamental remains intact as we continued to see strong growth. India increased imports 44% due to the domestic coal shortage although the depreciation of Rupee and a tighter monetary policy could slow import in the near-term. Chinese demand remained resilient increasing imports 16% to 139 million tonnes. We are on track to create maximum sustainable value from Indonesian coal. Our response to the cyclical downturn is to focus on our core business, continue operational excellence, customer satisfaction, cost reduction, improve efficiency, cash preservation and maintain a strong capital structure. Our financial performance in the first nine months of 2013 demonstrated the resiliency of our business model with revenue of US$2.4 billion and an EBITDA margin of 26%. We also achieved record quarterly coal production in 3Q13 of 13.73 Mt, further lowered our coal cash cost to US$34.68 per tonne and decreased capital expenditure by 71%. We remain confident the long-term outlook for thermal coal is positive and we are working diligently to improve returns for our shareholders. We have an exciting growth story for long-term value creation. We will soon benefit from a three-year investment to construct our overburden crusher and conveyor (OPCC) and 2x30MW mine-mouth power plant. These projects will not only further improve our efficiency and productivity, but also our power plant will provide much needed electricity to South Kalimantan. Our decision to move downstream into power will help to reduce the impact of coal price volatility, generate low risk returns and help meet Indonesia’s energy needs. On behalf of the Board of Directors,

Garibaldi Thohir President Director and CEO


3

FINANCIAL PERFORMANCE ANALYSIS FOR THE NINE MONTHS 2013 Net Revenue and Average Selling Price Adaro Energy’s revenue for the nine months ended 30 September 2013 decreased 12% to US$2,435 million. The major contributor to the decline was a 20% reduction from the average selling price (ASP) in 9M13, in-line with the weakness in global coal prices. We have contracted all of our sales volume for this year, and a significant portion of it has already been priced based on fixed and index-linked priced contracts. Our operations continued to run well and demand for our coal remained solid as we achieved a new quarterly record for sales volume in 3Q13 of 14.11 Mt. We remain on track to achieve our coal production guidance of 50 to 53 Mt for this year as coal production increased 14% to 38.67 Mt and sales volume increased 13% to 39.11 Mt. Adaro Coal Mining and Trading Our coal mining and trading division comprised 93% of revenue in 9M13, with PT Adaro Indonesia (AI) accounting for substantially all of the revenue. In 9M13, net revenue from coal mining and trading decreased 10% to US$2,274 million due to the lower ASP. Adaro Mining Services PT Saptaindra Sejati (SIS), our mining service division, is the second largest contributor to our revenue, accounting for 5%. In 9M13, SIS’s third party net revenue decreased 31% to US$112 million due to SIS’s decision not to extend its contract with two customers and other customers’ requests to reduce overburden removal. Adaro Logistics Services, Others Our other business segment includes PT Alam Tri Abadi (ATA), coal port operator PT Indonesia Bulk Terminal (IBT), the barging and ship loading division PT Maritim Barito Perkasa (MBP) and water toll contractor PT Sarana Daya Mandiri (SDM). Total third party net revenue in 9M13 from these other business segments decreased 16% to US$48 million due to lower fuel sales to barging companies by ATA and lower coal volumes loaded at IBT, despite increased barging volumes by MBP. Cost of Revenue and Coal Cash Cost The cost of revenue in 9M13 decreased slightly to US$1,875 million, as SIS reduced its third party volumes, which offset higher cost at AI caused by longer overburden hauling distances and larger production volumes from higher cost areas in Tutupan and Paringin. Adaro Energy lowered coal cash cost (excluding royalty) 9% to US$34.68 per tonne due to lower cost per tonne of freight and handling, lower fuel cost, more contractor volumes in-house and other cost reduction initiatives. We view our contractors as our partners and we work together to improve efficiency and productivity in order to share the benefits. Our strategy to complete the vertical integration and continually improve efficiency along coal supply chain helped us better control coal cash cost and improved reliability.


4

Coal Cash Cost (US$) 1Q 2013

1H 2013

9M 2013

FY 2013E

3

Coal Cash Cost (ex. royalty)

37.10

35.51

34.68

35 – 38

Coal Cash Cost (inc. royalty)

43.97

42.20

41.37

N/A

Adaro Coal Mining and Trading Total cost of revenue in 9M13 for the coal mining and trading division increased 3% to US$1,740 million. The increase in expenses was due to larger production volumes from higher cost areas of Tutupan and Paringin and longer overburden hauling distance, both of which offset the lower average planned strip ratio. We lowered our planned strip ratio to 5.75x in 2013 from 6.4x in 2012. •

Fuel Our fuel cost in 9M13 decreased 5% to mid US$0.80’s per liter. We manage and procure the fuel for all of our contractors. Annually, we contract a portion of our fuel needs into hedging agreements to mitigate risks associated with oil price fluctuations. We have hedged approximately 80% of our 2013 fuel needs in the low $0.80’s per liter. Our hedged fuel prices are below the budget we set at the beginning of 2013, aiding in our effort to meet our coal cash cost guidance of US$35 to US$38 per tonne.

•

Coal Processing Coal processing costs decreased slightly to US$104 million as we continued to improve equipment utilization by increasing coal volumes. Coal processing costs consist of the cost to crush the coal at the Kelanis River Terminal and other costs not borne by mining contractors, including the cost for repair and maintenance of the hauling road.

•

Royalties to Government Our royalties to the Government of Indonesia decreased 7% to US$262 million due to lower revenues. Royalties accounted for 14% of our total cost of revenue in 9M13.

•

Freight and Handling Our freight and handling cost increased 6% to US$209 million due to larger volumes from barging and shiploading. MBP handled 49% of barging activities and 67% of floating crane shiploading activities for AI during 9M13.

Adaro Mining Services Our third party mining services cost, which is associated with SIS, decreased 28% to US$104 million due to the volume decrease in third party overburden removal, and the associated decrease in consumables, subcontractors, and repair and maintenance costs. Mining services accounted for 6% of our total cost of revenue in 9M13.

3

Adaro Energy’s coal cash cost (ex. royalty) annual guidance for 2013


5

Adaro Logistics Services, Others The cost of other subsidiaries, which are substantially associated to the third party cost of revenue of Adaro Logistics, decreased 43% to US$31 million, in-line with the decrease in third party revenue from this division. The cost related to our other subsidiaries accounted for less than 2% of our total cost of revenue in 9M13. EBITDA Our EBITDA in 9M13 decreased 31% to US$626 million. We revised down our 2013 EBITDA guidance to US$750 million to US$900 million from US$850 million to US$1 billion due to the prolonged period of weak global coal prices. However, our EBITDA margin remains healthy at 26%. We maintained amongst the best EBITDA margin for Indonesian thermal coal producers as we continued to focus on cost discipline and efficiency across our operations. FY 2012 EBITDA margin

1Q 2013

29.2%

25.6%

1H 2013 26.2%

9M 2013 25.7%

Operating Expenses and Other Expenses Operating expenses in 9M13 decreased 3% to US$113 million primarily due to lower sales commissions, though these were offset by higher employee costs and other general and administrative (G&A) costs. Selling and marketing expenses decreased 20% to US$32 million as we did more marketing activities in-house. Employee costs increased 2% to US$37 million due to more employee benefits and a larger permanent workforce, while other G&A costs increased 10% to US$45 million mainly due to the G&A of our newly acquired companies. Net Income Our net income decreased 47% to US$183 million due to lower revenue from a weaker ASP. Total Assets Our total assets decreased 4% to US$6,646 million. The current assets decreased 5% to US$1,303 million mainly due to lower third party trade receivables and recoverable taxes, whereas non-current assets decreased 3% to US$5,344 million mainly due to adjustment on goodwill. Cash and Cash Equivalents At the end of 9M13, cash and cash equivalents increased 17% to US$618 million as we generated free cash flow by lowering capital expenditure. Cash and cash equivalents accounted for 9.3% of total assets, of which a significant portion is held in US Dollar (US$). (US$ million) Rupiah (Rp) US Dollar (US$) Other currencies Total

Cash in Banks

Deposits

74.7 394.6 0.8 470.1


32.2 115.4 0.3 147.9

Total 106.9 510.0 1.1 618.0

% 17% 83% 0% 100%

6

Fixed Assets Our fixed assets in 9M13 decreased slightly to US$1,724 million. Fixed assets accounted for 26% of total assets. Mining Properties Our mining properties in 9M13 increased 4% to US$1,941 million due to the consolidation of Balangan Coal’s assets into Adaro Energy. Drilling at Balangan continued in order to complete a JORC reserve report, which we expect to finish in late 2013, to start coal production in early 2014. Goodwill Our goodwill in 9M13 decreased 13% to US$1,022 million due to changes of the accounting approach when recording goodwill for the PT Bhakti Energi Persada (BEP) options transaction. We review and test non-financial assets, which are substantially all mining properties, and goodwill for possible impairment annually at the end of the financial year. Adaro’s management is of the opinion that the carrying amount of our properties and goodwill at the end of the period is not higher than its recoverable amount. Deferred Stripping Costs Our deferred stripping costs in 9M13 decreased 55% to US$72 million as we removed less overburden relative to coal production, compared to the same period of last year. We are able to lower the average planned strip ratio in 2013 to 5.75x from 6.4x in 2012 without jeopardizing our long-term mine planning due to our 2012 investment in pre-stripping, as we removed more overburden removal than planned. Total Liabilities Our total liabilities decreased 7% to US$3,506 million. The current liabilities decreased 5% to US$731 million mainly due to lower third parties trade payables, whereas noncurrent liabilities decreased 7% to US$2,775 million mainly due to lower net long-term bank loans. Current Maturities of Long-term Borrowings Our current maturities of long-term borrowings in 9M13 increased 29% to US$190 million as long-term liabilities became current. Long-term Borrowings Our long-term borrowings in 9M13 decreased 9% to US$2,119 million. Debt Management and Liquidity We have a strong capital structure due to the long maturity profiles of our borrowings, a healthy cash position and solid liquidity to allow us to weather these challenging times and continue to execute on our business model. As of the end of September 2013, we had liquidity more than US$1 billion, which consisted of US$618 million in cash and US$419 million in undrawn fully committed credit facilities. Our net debt to last twelve months EBITDA was 2.10x and net debt to equity was 0.54x.


7

Borrower AI & CTI SDM SIS AI MBP MBP AI AI Total

Facility (year secured)

Undrawn (US$ mn)

US$750 million (2007) US$15 million (2009) US$400 million (2011) US$750 million (2011) US$160 million (2012) US$40 million (2012) US$380 million (2013) US$800 million Notes (2009)

100 279 40 419

Our average debt repayment schedule for both interest and principal for the next five years from 2014 to 2018 is at a manageable level of an average of US$183 million per year. We expect our operating subsidiaries, especially AI, to continue to generate steady cash flow to comfortably meet our financing needs. (US$ million) Debt repayment schedule

2013

2014

2015

2016

2017

2018

4

197.7

210.0

148.8

170.3

188.3

36.0

Cash Flows from Operating Activities Our cash flows provided from operating activities for 9M13 increased 47% to US$517 million mainly due to lower payment to suppliers and income taxes. Payment to suppliers decreased 13% to US$1,530 million as we continued to execute cost discipline across our organization. Payment of income taxes decreased 42% to US$210 million due to lower revenues. Cash Flows from Investing Activities Our cash flows used in investing activities during 9M13 decreased 69% to US$139 million mainly due to a decrease in fixed assets purchases. Purchases of fixed assets decreased 75% to US$103 million as we continued to optimize our heavy equipment fleet capacity and benefit from higher productivity gains. Capital Expenditure Our capital expenditure during 9M13 decreased 71% to US$120 million, as we restricted capex for maintenance and land acquisitions. We are on track to achieve our capital expenditure guidance for 2013 of US$150 million to US$200 million as our infrastructure projects are in their final stages and our current heavy equipment fleet provides us adequate capacity. Free Cash Flow Our free cash flow during 9M13 increased 60% to US$439 million due to lower capital expenditure and steady cash flows generation from our operating activities.

4

The remaining debt repayment schedule for 4Q13. Total debt repayment schedule for 2013 was US$160.5 million.


8

Cash Flows from Financing Activities Net cash flow used in financing activities during 9M13 was US$239 million. During the nine months of 2013, we made total bank loan principal repayment of US$505 million, as follow: Borrower

Facility (year secured)

Bank loan repayment (US$ mn)

AI & CTI AI SDM SIS AI

US$750 million (2007) US$500 million (2009) US$15 million (2009) US$400 million (2011) US$750 million (2011)

75 380 1.5 20 19

AI Total

US$380 million (2013)

9 504.5

We secured a US$380 million loan facility in May 2013 to refinance the outstanding balance of AI’s 2009 facility. This new seven-year facility will mature in May 2020 and extend our average bank loan maturity. For this transaction, AI received total commitments of US$2.85 billion, 7.5x oversubscribed, from a group of 12 international banks. Dividend Adaro pays a regular cash dividend every year. As approved during the annual general meeting of shareholders on 19 April 2013, our dividend payout ratio was 30.38% of 2012 net income, or US$117.1 million. In June 2012 and January 2013, we paid an interim dividend of US$41.6 million and US$35.2 million, respectively, and in June 2013, we made the final dividend payment of US$40.3 million based on our 2012 net income.


9

PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 1/1 Schedule LAPORAN POSISI KEUANGAN KONSOLIDASIAN INTERIM 30 JUNI 2013 DAN 31 DESEMBER 2012 (Dinyatakan dalam ribuan Dolar AS, kecuali nilai nominal dan data saham)

INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AS AT 30 JUNE 2013 AND 31 DECEMBER 2012 (Expressed in thousands of US Dollars, except for par value and share data)

Catatan/ Notes

ASET LANCAR Kas dan setara kas Piutang usaha Persediaan Pajak dibayar dimuka Pajak yang bisa dipulihkan kembali - bagian lancar Piutang lain-lain - pihak ketiga Pinjaman ke pihak ketiga - bagian lancar Pinjaman ke pihak berelasi Uang muka dan biaya dibayar dimuka - bagian lancar Aset lancar lain-lain

31 Desember/ December 2012 (diaudit)/ (audited)

5 7 9 33a

558,935 387,675 85,239 160,277

500,368 474,013 64,487 142,906

33b

10,868 15,974

89,266 11,205

22 34b

5,000 -

36,670 44,562

8

37,580 2,945

46,062 4,336

CURRENT ASSETS Cash and cash equivalents Trade receivables Inventories Prepaid taxes Recoverable taxes current portion Other receivables - third parties Loans to third parties current portion Loan to a related party Advances and prepayments current portion Other current assets

1,264,493

1,413,875

Total current assets

Jumlah aset lancar ASET TIDAK LANCAR Deposito berjangka yang dibatasi penggunaannya Investasi pada entitas asosiasi Pinjaman ke pihak ketiga - bagian tidak lancar Pinjaman ke pihak berelasi Uang muka dan biaya dibayar dimuka - bagian tidak lancar Pajak yang bisa dipulihkan bagian tidak lancar Biaya pengupasan tanah yang ditangguhkan Aset eksplorasi dan evaluasi Properti pertambangan Aset tetap Goodwill Aset pajak tangguhan Aset tidak lancar lain-lain

30 Juni/ June 2013 (tidak diaudit)/ (unaudited)

NON-CURRENT ASSETS 6 12

601 397,806

801 393,647

22 34b

16,670 46,555

-

8

85,825

88,157

33b

15,027

15,451

24 10 13 11 14 33e

67,470 760 1,957,891 1,760,589 1,022,173 9,833 9,923

42,808 Deferred stripping costs 570 Exploration and evaluation assets 1,927,467 Mining properties 1,769,016 Fixed assets 1,022,173 Goodwill 8,340 Deferred tax assets 9,951 Other non-current assets

Jumlah aset tidak lancar

5,391,123

5,278,381

Total non-current assets

JUMLAH ASET

6,655,616

6,692,256

TOTAL ASSETS

Catatan atas laporan keuangan konsolidasian interim terlampir merupakan bagian yang tidak terpisahkan dari laporan keuangan konsolidasian interim secara keseluruhan

Restricted time deposits Investments in associates Loans to third parties non-current portion Loan to a related party Advances and prepayments non-current portion Recoverable taxes non-current portion

The accompanying notes to the interim consolidated financial statements form an integral part of these interim consolidated financial statements



Catatan/ Notes


31 Desember/ December 2012 (diaudit)/ (audited)

LIABILITAS DAN EKUITAS

LIABILITIES AND EQUITY

LIABILITAS LIABILITAS JANGKA PENDEK Utang usaha Utang dividen Beban akrual Utang pajak Utang royalti Bagian lancar atas pinjaman jangka panjang: - Utang sewa pembiayaan - Utang bank Instrumen keuangan derivatif Utang lain-lain

LIABILITIES

15 28 17 33c 16

385,519 42,883 22,068 102,987

352,675 35,185 35,539 40,637 128,392

18 19

29,644 161,962 7,290 21,564

31,643 268,408 1,979 4,765

CURRENT LIABILITIES Trade payables Dividend payable Accrued expenses Taxes payable Royalties payable Current maturity of long-term borrowings: Finance lease payables Bank loans Derivative financial instruments Other liabilities

773,917

899,223

Total current liabilities

Total liabilitas jangka pendek LIABILITAS JANGKA PANJANG Pinjaman jangka panjang setelah dikurangi bagian yang akan jatuh tempo dalam satu tahun: - Utang sewa pembiayaan - Utang bank Senior Notes Instrumen keuangan derivatif Liabilitas pajak tangguhan Utang pihak berelasi non-usaha Liabilitas imbalan kerja Provisi reklamasi dan penutupan tambang Total liabilitas jangka panjang

NON-CURRENT LIABILITIES

33e 34 21

50,372 1,314,959 789,187 593,789 500 38,586

58,819 1,298,082 788,530 467 601,089 500 34,281

23

19,776

16,211

Long-term borrowings, net of current maturities: Finance lease payables Bank loans Senior Notes Derivative financial instruments Deferred tax liabilities Non-trade related party payables Retirement benefits obligation Provision for mine reclamation and closure

2,807,169

2,797,979

Total non-current liabilities

18 19 20





Catatan/ Notes

EKUITAS Ekuitas yang diatribusikan kepada pemilik entitas induk Modal saham - modal dasar 80.000.000.000 lembar; ditempatkan dan disetor penuh 31.985.962.000 lembar dengan nilai nominal Rp 100 per saham Tambahan modal disetor, neto Laba ditahan Pendapatan komprehensif lainnya

25 26 27 2i


31 Desember/ December 2012 (diaudit)/ (audited) EQUITY Equity attributable to owners of the parent Share capital - authorised 80,000,000,000 shares; issued and fully paid 31,985,962,000 shares at par value of Rp 100 per share Additional paid-in-capital, net Retained earnings Other comprehensive income

342,940 1,154,494 1,141,551 (8,549)

342,940 1,154,494 1,066,661 (5,125)

2,630,436

2,558,970

Total equity attributable to owners of the parent

444,094

436,084

Non-controlling interests

Total ekuitas

3,074,530

2,995,054

Total equity

TOTAL LIABILITAS DAN EKUITAS

6,655,616

6,692,256

TOTAL LIABILITIES AND EQUITY

Total ekuitas yang diatribusikan kepada pemilik entitas induk Kepentingan non-pengendali

29



PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 2/1 Schedule LAPORAN LABA RUGI KOMPREHENSIF KONSOLIDASIAN INTERIM UNTUK PERIODE ENAM BULAN YANG BERAKHIR 30 JUNI 2013 DAN 2012 (Dinyatakan dalam ribuan Dolar AS, kecuali laba bersih per saham dasar dan dilusian) Catatan/ Notes

INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX-MONTH PERIODS ENDED 30 JUNE 2013 AND 2012 (Expressed in thousands of US Dollars, except for basic and diluted earnings per share)

30 Juni/June 2013 2012 (tidak diaudit)/ (tidak diaudit)/ (unaudited) (unaudited)

Pendapatan usaha

30

1,579,372

1,931,429

Beban pokok pendapatan

31

(1,228,112)

(1,297,849)

Laba bruto

Revenue Cost of revenue

351,260

633,580

(75,895) 313

(76,936) (5,195)

Laba usaha

275,678

551,449

Biaya keuangan Pendapatan keuangan Bagian atas rugi neto entitas asosiasi

(56,569) 6,469 (5,997)

(61,437) 5,322 (9,140)

(56,097)

(65,255)

219,581

486,194

(103,624)

(226,100)

Income tax expense

115,957

260,094

Profit for the period

Beban usaha Pendapatan/(beban) lain-lain, neto

32

12

Laba sebelum pajak penghasilan Beban pajak penghasilan

33d

Laba periode berjalan Pendapatan komprehensif lainnya periode berjalan setelah pajak Selisih kurs karena penjabaran laporan keuangan Bagian atas pendapatan komprehensif lain dari entitas asosiasi Bagian efektif dari keuntungan instrumen lindung nilai dalam rangka lindung nilai arus kas Beban pajak penghasilan terkait pendapatan komprehensif lainnya Total pendapatan komprehensif lainnya periode berjalan setelah pajak Total laba komprehensif periode berjalan


Gross profit Operating expenses Other income/(expenses), net Operating income Finance costs Finance income Share in net loss of associates

Profit before income tax

2,390

Other comprehensive income for the period, net of tax Exchange difference due to (1,626) financial statement translation Share of other comprehensive income of associates Effective portion of gains on hedging instruments designated (35,363) as cash flow hedges Related income tax expense on 15,841 other comprehensive income

(3,118)

Total other comprehensive income for the period, net of tax

(227) 30

(5,311)

112,839

(21,148)

238,946

Total comprehensive income for the period


PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 2/2 Schedule LAPORAN LABA RUGI KOMPREHENSIF KONSOLIDASIAN INTERIM UNTUK PERIODE ENAM BULAN YANG BERAKHIR 30 JUNI 2013 DAN 2012 (Dinyatakan dalam ribuan Dolar AS, kecuali laba bersih per saham dasar dan dilusian) Catatan/ Notes

Laba periode berjalan yang diatribusikan kepada: Pemilik entitas induk Kepentingan non-pengendali

30 Juni/June 2013 2012 (tidak diaudit)/ (tidak diaudit)/ (unaudited) (unaudited)

29

Laba periode berjalan Total laba rugi komprehensif periode berjalan yang diatribusikan kepada: Pemilik entitas induk Kepentingan non-pengendali

29

Total laba rugi komprehensif periode berjalan Laba bersih per saham - dasar - dilusian

INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX-MONTH PERIODS ENDED 30 JUNE 2013 AND 2012 (Expressed in thousands of US Dollars, except for basic and diluted earnings per share)

115,192 765

260,041 53

Profit for the period attributable to: Owners of the parent Non-controlling interests

115,957

260,094

Profit for the period

111,768 1,071

238,870 76

Total comprehensive income for the period attributable to: Owners of the parent Non-controlling interests

112,839

238,946


0.00360 0.00335

0.00813 0.00808

Earnings per share basic diluted -

35



PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 3 Schedule LAPORAN PERUBAHAN EKUITAS KONSOLIDASIAN INTERIM UNTUK PERIODE ENAM BULAN YANG BERAKHIR 30 JUNI 2013 DAN 2012 (Dinyatakan dalam ribuan Dolar AS, kecuali dinyatakan lain)

Catatan/ Notes Saldo pada 1 Januari 2012 (diaudit) Total laba rugi komprehensif periode berjalan

INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE SIX-MONTH PERIODS ENDED 30 JUNE 2013 AND 2012 (Expressed in thousands of US Dollars, unless otherwise stated)

Diatribusikan kepada pemilik entitas induk/Attributable to owners of the parent Pendapatan komprehensif lainnya/ Other comprehensive income Bagian pendapatan Cadangan komprehensif Tambahan translasi lain dari modal mata uang entitas asosiasi/ disetor, neto/ Laba ditahan/Retained earnings asing/ Share of other Lindung Additional Belum Foreign currency comprehensive nilai arus kas/ paid-inDicadangkan/ dicadangkan/ translation income of Cash flow capital, net Appropriated Unappropriated reserve associates hedges

Modal sahaml Share capital

Kepentingan nonpengendali/ Noncontrolling interests

Jumlah/ Total

Jumlah ekuitas/ Total equity

342,940

1,154,494

37,731

904,269

(966)

-

(2,597)

2,435,871

6,352

2,442,223

Balance as at 1 January 2012 (audited)

-

-

-

260,041

(1,649)

-

(19,522)

238,870

76

238,946


Pencadangan laba ditahan

27

-

-

5,504

(5,504)

-

-

-

-

-

-

Appropriation of retained earnings

Dividen

28

-

-

-

(225,501)

-

-

-

(225,501)

(487)

(225,988)

Dividend

Pembelian kepentingan nonpengendali oleh Grup

-

-

-

-

-

-

-

-

(265)

(265)

Purchase of non-controlling interest by the Group

Akuisisi entitas anak periode berjalan

-

-

-

-

-

-

-

-

578,302

578,302

Acquisition of subsidiary in the period

Saldo pada 30 Juni 2012 (tidak diaudit)

342,940

1,154,494

43,235

933,305

(2,615)

-

(22,119)

2,449,240

583,978

3,033,218

Balance as at 30 June 2012 (unaudited)

Saldo pada 1 Januari 2013 (diaudit)

342,940

1,154,494

43,235

1,023,426

(2,988)

(287)

(1,850)

2,558,970

436,084

2,995,054

Balance as at 1 January 2013 (audited)

-

-

-

115,192

(533)

30

(2,921)

111,768

1,071

112,839

Total comprehensive income for the period Appropriation of retained earnings

Total laba rugi komprehensif periode berjalan

Pencadangan laba ditahan

27

-

-

3,853

(3,853)

-

-

-

-

-

-

Dividen

28

-

-

-

(40,302)

-

-

-

(40,302)

(705)

(41,007)

Dividend

Akuisisi entitas anak periode berjalan Saldo pada 30 Juni 2013 (tidak diaudit)

-

-

-

-

-

-

-

-

7,644

7,644

Acquisition of subsidiary in the period

342,940

1,154,494

47,088

1,094,463

(3,521)

(257)

(4,771)

2,630,436

444,094

3,074,530

Balance as at 30 June 2013 (unaudited)



PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 4/1 Schedule INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX-MONTH PERIODS ENDED 30 JUNE 2013 AND 2012 (Expressed in thousands of US Dollars)

LAPORAN ARUS KAS KONSOLIDASIAN INTERIM UNTUK PERIODE ENAM BULAN YANG BERAKHIR 30 JUNI 2013 DAN 2012 (Dinyatakan dalam ribuan Dolar AS)

30 Juni/June 2013 2012 (tidak diaudit)/ (tidak diaudit)/ (unaudited) (unaudited) Arus kas dari aktivitas operasi Penerimaan dari pelanggan Pembayaran kepada pemasok Pembayaran kepada karyawan Penerimaan pendapatan bunga Pembayaran royalti Pembayaran pajak penghasilan Pembayaran beban bunga dan keuangan Penerimaan lain-lain, neto Arus kas bersih yang diperoleh dari aktivitas operasi Arus kas dari aktivitas investasi Pembelian aset tetap Hasil penjualan aset tetap Pembelian kepemilikan pada perusahaan asosiasi Penerimaan pembayaran kembali pinjaman dari pihak ketiga Pemberian pinjaman pada pihak berelasi Arus kas (keluar)/masuk bersih dari akuisisi entitas anak Pembayaran atas penambahan properti pertambangan Pembayaran atas penambahan aset eksplorasi dan evaluasi Pembelian kepentingan non-pengendali Arus kas bersih yang digunakan untuk aktivitas investasi Arus kas dari aktivitas pendanaan Pembayaran beban yang berhubungan dengan pinjaman Penerimaan utang bank Pembayaran utang bank Pembayaran pinjaman ke pihak ketiga Transfer dari kas dan deposito berjangka yang dibatasi penggunaannya Pembayaran dividen kepada pemegang saham Perusahaan Pembayaran dividen kepada kepentingan non-pengendali Penerimaan setoran modal dari kepentingan non-pengendali Pembayaran utang sewa pembiayaan Arus kas bersih yang (digunakan untuk)/diperoleh dari aktivitas pendanaan

1,665,710 (943,906) (71,145) 3,262 (93,227) (153,442) (53,108) 6,714

1,890,956 (1,204,920) (69,546) 5,322 (122,525) (260,147) (56,523) 1,388

360,858

184,005

(78,508) 8,987

(270,604) 1,467

(4,550)

-

Cash flows from operating activities Receipts from customers Payments to suppliers Payments to employees Receipts of finance income Payments of royalties Payments of income taxes Payments of interest and finance costs Other receipts, net Net cash flows provided from operating activities Cash flows from investing activities Purchase of fixed assets Proceeds from disposal of fixed assets

15,000 -

(20,714)

(20,949)

1,345

(26,691)

(4,911)

(68) -

(435) (231)

Purchase of interest in associates Receipt from repayment of loan from third parties Loan given to a related party Net cash (outflow)/inflow from acquisition of subsidiaries Payment for addition of mining properties Payment for addition of exploration and evaluation assets Purchase of non-controlling interests

(106,779)

(294,083)

Net cash flows used in investing activities Cash flows from financing activities

(10,556) 380,000 (465,000) -

(75,487)

(225,501)

(705)

(487)

94 (21,145)

(19,392)

Payments of loan related costs Proceeds from bank loans Repayments of bank loans Repayments of loan to third parties Transfer from restricted cash and time deposits Payments of dividend to the Company’s shareholders Payments of dividend to non-controlling interests Receipt of capital injection from non-controlling interests Payments of finance lease payables

(192,799)

128,164

Net cash flows (used in)/provided from financing activities

-


(4,351) 465,000 (51,500) (35,745) 140


PT ADARO ENERGY Tbk DAN ENTITAS ANAK/AND SUBSIDIARIES Lampiran 4/2 Schedule LAPORAN ARUS KAS KONSOLIDASIAN INTERIM UNTUK PERIODE ENAM BULAN YANG BERAKHIR 30 JUNI 2013 DAN 2012 (Dinyatakan dalam ribuan Dolar AS)

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX-MONTH PERIODS ENDED 30 JUNE 2013 AND 2012 (Expressed in thousands of US Dollars)

30 Juni/June 2013 2012 (tidak diaudit)/ (tidak diaudit)/ (unaudited) (unaudited) Kenaikan bersih kas dan setara kas Kas dan setara kas pada awal periode Efek perubahan nilai kurs pada kas dan setara kas Kas dan setara kas pada akhir periode (lihat Catatan 5)

61,280

18,086

Net increase in cash and cash equivalents

500,368

558,872

Cash and cash equivalents at the beginning of the period

(2,713)

558,935

Lihat Catatan 37 untuk penyajian transaksi non-kas Grup.


(3,280)

573,678

Effect of exchange rate changes on cash and cash equivalents Cash and cash equivalents at the end of the period (refer to Note 5)

Refer to Note 37 for presentation of the Group’s non-cash transactions.


NEWS RELEASE Jakarta, 31 October 2013

Recommend Documents