Vous êtes sur la page 1sur 30

This document was exported from Numbers. Each table was converted to an Excel worksheet.

All
other objects on each Numbers sheet were placed on separate worksheets. Please be aware that
formula calculations may differ in Excel.

Numbers Sheet Name

Numbers Table Name

Adjustment Recap.
Table 1
Working Trial Balance
Table 1
Consolidated Balance Sheet
Laporan posisi keuangan
Consolidated Income Statement
Laporan Rugi Laba
Consolidated Cash Flow
Inc/decr versi 1
inc/decr versi 2
indirect versi 1
indirect versi 2

e was converted to an Excel worksheet. All


eparate worksheets. Please be aware that

Excel Worksheet Name

Adjustment Recap. - Table 1


Working Trial Balance - Table 1
Consolidated Balance Sheet - La
Consolidated Income Statement Consolidated Cash Flow - Inc_de
Consolidated Cash Flow - inc_de
Consolidated Cash Flow - indire
Consolidated Cash Flow - indir1

No.

KK Reff

Keterangan
Cash in Bank Mandiri-Rp
Tax Expense
Interest Income
Cash in Bank Mandiri-Rp
A/R - PT Bestari
A/R - PT Cipta
A/R - PT Amal
Prepaid Insurance
Cash in Bank Mandiri-Rp
Bank Administration Expense
Cash in Bank Mandiri-Rp
Charges
Cash in Bank Mandiri-Rp
Cash in Bank Mandiri-USS
Tax Expense
Interest Income
Bank Administration Expense
Cash in Bank Mandiri-USS
Collection fee
Cash in Bank Mandiri-USS
A/P - Abadi Langgeng
Cash in Bank Mandiri-USS
Cash in Bank OCBC-Rp
Tax Expense
Interest Income
Bank Administration Expense
Cash in Bank OCBC-Rp
Cash in Bank OCBC-SGD
Tax Expense
Interest Income
Bank Administration Expense
Cash in Bank OCBC-SGD
Cash in Bank Mizuho-JPY
Bank Administration Expense
Interest Income
Cash in Bank Mizuho-JPY
Prior month interest income
Interest Receivable-Bank Mandiri -Rp
Interest Income
Cash in Bank Mandiri Deposit-USS
Interest Receivable-Bank Mandiri Deposit USS
Interest Income
Interest Receivable-Bank Mizuho JPY
Cash in Bank Mizuho Deposit - JPY
Interest Income
Cash in Bank Mandiri-Rp
Rugi Selisih Kurs
Petty Cash-USS

Debit
143008000
35752000
102509755000

400000000
15090000
78710899
6156352
1539088
1123750
2022750
658050649.3
276789678
69197420
12278691
45533273
10887027
5540079
1344537415
268907372
198436353.2
496869004.6
594553650
7152120
424930692.7
611123101.2

452000

Rugi Selisih Kurs


Cash in Bank Mandiri-USS
Rugi Selisih Kurs
Cash in Bank OCBC-SGD
Cash in Bank Mizuho-JPY
Laba selisih kurs
Cash in Bank Mandiri Deposit-USS
Laba selisih kurs
Cash in Bank Mizuho Deposit - JPY
Laba selisih kurs
Sales
A/R - PT Bestari
Other Receivables-Employees
A/R - PT Citra Alam Raya
Sales
A/R - PT Telaga Biru
Sales
A/R - New Ring Ltd.
Sales
A/R - PT Teguh Sentosa
A/R - New Ring Ltd.
Laba selisih kurs
Bad Debt Expense
Allowance for Bad Debt
Raw Material-Holder
Accounts Payable-Supplier
Raw Material-Spring
Accounts Payable-Supplier
Inventory-Glue
Accounts Payable-Supplier
Beban penurunan nilai persediaan
Cadangan penurunan nilai persediaan-Rotor
Cadangan penurunan nilai persediaan-Coil
Cadangan penurunan nilai persediaan-Tonic
Cost of Goods Sold
Work in Process - Coil
Raw Material-Holder
Raw Material-Chrom
Raw Material-Spring
Raw Material-Glue
Accounts Payable-Supplier
Depreciation expense
Accumulated Depreciation-Building
Accumulated Depreciation-Machine A
Depreciation expense
Accumulated Depreciation-Machine D
Depreciation expense
Depreciation expense

938666524.2
1300
152163304.7
473203000
1269660000
4000000000
8492345000
11098765000
1500470000
22150996000
5386788360
544060591
3522500000
5875000000
700000000
2148543100

1686000000
547325000
135000000
587500000
70000000
2946018
2831199051
3684680417

1652212083

Accumulated Depreciation-Machine E
Depreciation expense
Accumulated Depreciation-Innova
Loss on Machine Disposal
Accumulated Depreciation-Machine A
Machine A
Down Payment-machine
Cash in Bank Mandiri-Rp
Machine E
Down Payment-machine
Cash in Bank Mandiri-Rp
Factory
Cash in Bank Mandiri-Rp
Lease Payable-Long Term
Lease Payable-Short Term
Down Payment-Leasing
Lease Payable-Long Term
Investment in PT IMB
Retained Earnings
Retained Earnings
Investment in PT IMB
Investment in PT IMB
Income from PT IMB
Dividend Income
Investment in PT IMB
Income from PT IMB
Investment in PT IMB
Treasury Stock-PT MT
Treasury Stock-PT RT
Cash in Bank Mandiri Deposit - Rp

28050000
112115481600
23782071829
90000000
419742450

294601875
44343760
46750000
57000000000
15390000000
58900000000
57000000000
5130000000
10000000000
10000000000

Dividend
Tax Payable
Dividend Payable
Total

45000000000

582909462628
Kontrol

Credit

178760000
42176391000
23456456000
36876908000
400000000
15090000
78710899

7695440
1123750
2022750
658050649.3

345987098
12278691

56420300
5540079

1613444787
198436353.2
496869004.6

601705770

424930692.7
611123101.2
452000

938666524.2
1300
152163304.7
473203000
1269660000
4000000000
8492345000
11098765000
1500470000
22150996000
5386788360
544060591
3522500000
5875000000
700000000
817433100
1181800000
149310000
1686000000

1339825000
2946018
2831199051
3684680417

1652212083
28050000

135897553429
90000000
90000000
329742450
294601875
44343760
46750000
57000000000
15390000000
58900000000
57000000000
5130000000

20000000000

4500000000
40500000000
582909462628
0

Nomor
Akun

Keterangan
Net Sales
Operating Expenses
Sales Expenses
General and administration expenses
Total Operating Expenses
Income from Operating
Other income (expenses)
Interest Income
Dividend Income
Income from PT IMB
Gain from fixed asset sale
Pendapatan selisih kurs
Interest expense
Bad Debt Expense
Tax Expenses
Inventory decline to market expense
Loss on Machine Disposal
Other expenses

Saldo Buku
Dec 31, 2012
4133402718000
-1573123239000
-979019213000
-2552142452000

Penyesuaian
Debit
38750231000
1686000000
1683208101

6515879468

1581260266000

79722977000
57000000000
454000000
124077000
-1103234430000

-694343000

3924249446
57000000000
5130000000

58900000000

939119824.2

7281814665

544060591
117375535
2148543100
112115481600
383673541

Total other income(expenses)

-966627719000

Income tax
Non controlling interest share
Net income

-109326816000

Beginning Retained Earnings PT GCP


Beginning Retained Earnings PT IMB
Net Income
Dividend
Ending Retained Earnings

1353811259000

15390000000

505305731000
-50000000000
1809116990000

45000000000

Asset

Credit

505305731000
57000000000

Current Asset
Cash and Cash Equivalent
- Petty Cash-Rp
- Petty Cash-USS
- Cash in Bank Mandiri-Rp
- Cash in Bank Mandiri-USS
- Cash in Bank OCBC-Rp
- Cash in Bank OCBC-SGD
- Cash in Bank Mizuho-JPY
- Cash in Bank Mandiri Deposito-Rp
- Cash in Bank Mandiri Deposito -USS
- Cash in Bank Mizuho Deposito-JPY
Accounts Receivables-net
-PT Bestari Raya
-PT Cipta Insan
-New Ring Ltd.
-PT Amal Bakti Sentosa
-PT Teguh Sentosa
-PT Citra Alam Raya
-PT Telaga Biru
Allowance for bad debt
Interest Receivable
Dividend Receivables
Other Receivables-employees
Inventories

210137638000
10000000
6745000
16246093000
21520646000
5723398000
1709635000
19926151000
50433033000
71446797000
23115140000
568014570000
115232670000
83744676000
70421399000
94130580000
56731231000
101323413000
46430601000
4000000000
14250000000

99554410000
31770750000

-Chrom

16713750000

-Glue
Work in Process

20000000000
1067756650
1880783101

5386788360

46176391000
23456456000
1500470000
36876908000
22150996000
8492345000
11098765000
544060591

928951817.3

342917268000

-Holder

-Retainer

452000
1819268325
1599863674
12278691
5541379

8492345000

Raw Material

-Spring

102652763000
6156352
276789678
45533273
1695137073

1043870000

4069825000
6010000000
587500000

47562240000
2463800000

770000000

166536032000

-Rotor

73690530000

-Coil

35518962000

-Tonic

57326540000

Finished Goods

76826826000

1686000000

Rotor

28122030000

Allowance for inventory decilne to market-Rotor


Coil

817433100
18177300000

Allowance for inventory decilne to market-coil


Tonic

1181800000
30527496000

Allowance for inventory decilne to market-Tonic

Down Payment to Supplier

149310000
32577138000

PT A

10067994000

PT B

11412660000

PT C

7646697000

PT D

3449787000

Down Payment-Machine
Prepaid tax
Prepaid Insurance

Total Current Asset


Non-current Asset
Deffered Tax
Factory and Equipment
Land
Office Building and Factory-net
Office Building and Factory
Additional
Accumulated depreciation-Building and factory
Machines
Machine A

90000000
197834734000
64123898000

26775339000
1183252932192
850320000
1026728869
1217465062

294601875
-190736193

Machine B

547169217824
582333140409
-55806925956

Machine D

110540412482
-5527020624

Machine E
Accumulated depreciation-machine E
Office Equipment
Computer

135897553429
26613270880

-107153971824

Accumulated depreciation-machine C
Accumulated depreciation-machine D

2946018

1180839134860
135897553429
-26613270880

Machine C

400000000

1433855246000

Accumulated depreciation-machine A
Accumulated depreciation-machine B

90000000

3684680417
419742450
1652212083

296706242
285670123

Accumulated depreciation-computer
Photocopy
Accumulated depreciation-Photocopy
Telephones (4units)

-223774930
609203072
-477209073
63140230

Accumulated depreciation-Telephones

-49459847

Printer

411400000

Accumulated depreciation-printer
Furnitures
Tables

Accumulated depreciation-Tables
Chairs

Accumulated depreciation-chairs
Cupboard

-322263333
15948888
31120367
-24377621
18124099
-14197211
24365786

Accumulated depreciation-cupboard

-19086532

Vehicles
Avanza

224093333
171200000

Accumulated depreciation-Avanza
Innova

-134106667
187000000

Accumulated depreciation-Innova

Down Payment-Innova
Investment in PT IMB
Notes Receivables
Patent

Total non-current asset

Total Asset

28050000
104500000000
100000000000

46750000
115900000000

77520000000

658050649.3

11437325000

1414528271192

2848383517192

Liabilities and Equity


Liabilities
Current liabilities
Accounts Payables
- A/P- Related Party
- A/P- Third Party
Tax Payable
- PPh 21
- PPh 23
- PPh 29

132268886000
72216358000
60052528000
164683607000
82668054000
21762267000
33752641000

4500000000

- PPN
Accrued expense
Customers cash advance
- Cars
- Motorbike
Lease Payable-short term

26500645000
90676111000
10337813000
7339847000
2997966000

Total Current Liabilities


Non Current Liabilities

397966417000

Lease Payable-Long term


- PT A
Post Employment Benefits
Dividend Payable
Notes Payables

109198753000
109198753000
107101357000
25000000000

Total Non-Current liabilities

241300110000

Total Liabilities

44343760

44343760

46750000
40500000000

639266527000

Equities
Common Stock-issued
Treasury Stock-PT MT
Treasury Stock-PT RT
Common Stock-outstanding
Unappropriated Retained Earnings

Total Equity

Total Liabilites and Equities

400000000000
10000000000
10000000000
1809116990000

2209116990000

2848383517192

Non Controlling interest-Beginning period


Non controlling interest-Ending period
0
0

kontrol

582909462628
0

582909462628

Saldo Audit
12/31/2012
4094652487000

Saldo PT IMB
130000000000

Total saldo Audit +


PT IMB
4224652487000

-1574809239000
-974186541633
-2548995780633

-60000000000
-60000000000

-1634809239000
-974186541633
-2608995780633

1545656706367

70000000000

1615656706367

83647226446
0
53770000000
454000000
6466771841
-1103234430000
-544060591
-117375535
-2148543100
-112115481600
-1078016541

-8000000000

83647226446
0
53770000000
454000000
6466771841
-1111234430000
-544060591
-117375535
-2148543100
-112115481600
-1078016541

-1074899909081

-8000000000

-1,082,899,909,081

62000000000

-109326816000
0
423429981286

81000000000
62000000000
-60000000000
83000000000

1395421259000
81000000000
423429981286
-155000000000
1744851240286

-109326816000
0
361429981286
1395421259000
361429981286
-95000000000
1661851240286

Eliminasi
Debit

Credit

Saldo Audit
Konsolidasi
4224652487000
-1634809239000
-974186541633
-2608995780633
0
1615656706367

8000000000
53770000000

8000000000

5400000000

75647226446
0
0
454000000
6466771841
-1103234430000
-544060591
-117375535
-2148543100
-112115481600
-6478016541
-1142069909081
-109326816000
-2830000000
361,429,981,286

2830000000

81000000000
60000000000

1395421259000
0
361,429,981,286
-95000000000
1661851240286

294325153058
10000000
6293000
117079587675
19926938679
5987908987
1749626894
21621288073
30433033000
72514553650
24995923101
423104966769
69056279000
60288220000
74307717360
57253672000
34580235000
92831068000
35331836000
-544060591
4928951817
14250000000
8492345000
350520049900
110991735000
35840575000
22723750000
1631370000
47562240000
3233800000
164850032000
73690530000
33832962000
57326540000
74678282900

22000000000

316325153058

316325153058

30000000000

453104966769

453104966769

75000000000

4928951817
14250000000
8492345000
425520049900

4000000000
14250000000

928951817.3
0
8492345000
425520049900

28122030000
-817433100
18177300000
-1181800000
30527496000
-149310000

32577138000
10067994000
11412660000
7646697000
3449787000
0
197834734000
64523898000

1390557236545
26775339000
1076684466284
850320000
1318384726
1217465062
294601875
-193682211
1074007063095

0
0
547169217824
-107153971824
582333140409
-55806925956
110540412482
-1842340207
419742450
-1652212083
296706242
285670123

32577138000

32577138000

0
197834734000
64523898000

197834734000
64523898000

127000000000

1517557236545

1499307236545

150000000000

26775339000
1226684466284

26775339000
1229684466284

6000000000

3000000000

-223774930
609203072
-477209073
63140230
-49459847
411400000
-322263333
15948888
31120367
-24377621
18124099
-14197211
24365786
-19086532
196043333
171200000
-134106667
187000000
-28050000

46750000
142880000000
100000000000
0

1346386555284

150000000000

46750000
142880000000
100000000000
0
1496386555284

2736943791829

277000000000

3013943791829

143048160351
72216358000
70831802351
169183607000
82668054000
26262267000
33752641000

25000000000

168048160351

169183607000

3230000000
16800000000

146110000000
100000000000
2400000000

46750000
0
0
14400000000
1270906555284

2770213791829

4000000000

164048160351

169183607000

26500645000
90676111000
10337813000
7339847000
2997966000
44343760
413290035111

4000000000

29000000000

94676111000
10337813000

94676111000
10337813000

44343760
442290035111

44343760
438290035111

109201159240

109201159240

109201159240
109201159240
107101357000
65500000000
0
281802516240

15000000000
100000000000
115000000000

107101357000
80500000000
100,000,000,000
396802516240

695092551351

144000000000

839092551351

2041851240286

50000000000
83000000000
133000000000

430000000000
1744851240286
2174851240286

2736943791829

277000000000

3013943791829

0
0
400000000000
-10000000000
-10000000000
380000000000
1661851240286

107101357000
66250000000
0
282,552,516,240

14250000000
100000000000

720,842,551,351

50000000000

380000000000
1661851240286
2041851240286

50000000000

2,762,693,791,637
7690000000
170000000

7690000000
-170000000

2,770,213,791,829

0
0

Nomor
Akun

Keterangan

Saldo

Asset
Current Asset
Cash and Cash Equivalent
Accounts Receivables-net
Interest Receivable
Dividend Receivables
Other Receivables-employees
Inventories
Down Payment to Supplier
Down Payment-Machine
Prepaid tax
Prepaid Insurance

Total Current Asset


Non-current Asset
Deffered Tax
Factory and Equipment
Down Payment-Innova
Investment in PT IMB
Notes Receivables
Patent

Total non-current asset

Total Asset

316325153058
453104966769
928951817.3
0
8492345000
425520049900
32577138000
0
197834734000
64523898000
1499307236545
26775339000
1229684466284
46750000
0
0
14400000000
1270906555284

2770213791829

Liabilities and Equity


Liabilities
Current liabilities
Accounts Payables
Tax Payable
Accrued expense
Customers cash advance
Lease Payable-short term

Total Current Liabilities


Non Current Liabilities

164048160351
169183607000
94676111000
10337813000
44343760
438290035111

Lease Payable-Long term


Post Employment Benefits
Dividend Payable
Notes Payables

Total Non-Current liabilities

Total Liabilities

109201159240
107101357000
66250000000
0
282,552,516,240
720,842,551,351

Equities
Common Stock-issued
Treasury Stock-PT MT
Treasury Stock-PT RT
Common Stock-outstanding
Unappropriated Retained Earnings

Total Equity
Non Controlling interest-Beginning period
Non controlling interest-Ending period

Total Liabilites and Equities

400000000000
-10000000000
-10000000000
380000000000
1661851240286
2041851240286
7690000000
-170000000

2,770,213,791,829

Consolidated Income Statement PT GCP &


PT IMB
For the Year Ended December 31,2011
Net Sales
Operating Expenses
Sales Expenses
General and administration expenses
Total Operating Expenses
Income from Operating

4224652487000
-1634809239000
-974186541633
-2608995780633
1615656706367

Other income (expenses)


Interest Income
Dividend Income
Income from PT IMB
Gain from fixed asset sells
Pendapatan selisih kurs
Interest expense
Bad Debt Expense
Tax Expenses
Inventory decline to market expense
Loss on Machine Disposal
Other expenses

75647226446
0
0
454000000
6466771841
-1103234430000
-544060591
-117375535
-2148543100
-112115481600
-6478016541

Total other income(expenses)

-1142069909081

Income tax
Non controlling interest share
Net income

-109326816000
-2830000000
361,429,981,286

Beginning Retained Earnings


Net Income
Dividend
Ending Retained Earnings

1395421259000
361,429,981,286
-95000000000
1,661,851,240,286

2011

2010

increase/decrease

Asset
Current Asset
316325153058
453104966769
928951817.3
0
8492345000
425520049900
32577138000
0
197834734000
64523898000

191034216000
516376882000
0
14250000000
0
300611106000
40747445000
0
53433840000
58294453000

-125290937058
63271915231
-928951817
14250000000
-8492345000
-124908943900
8170307000
0
-144400894000
-6229445000

Total Current Asset


Non-current Asset

1499307236545

1174747942000

-324559294545

Deffered Tax
Factory and Equipment
Down Payment-Innova
Investment in PT IMB
Notes Receivables
Patent

26775339000
1229684466284
46750000
0
0
14400000000

24341217000
1054249662000
0
104500000000
0
0

-2434122000
-175434804284
-46750000
104500000000
0
-14400000000

Total non-current asset

1270906555284

1183090879000

2770213791829

2357838821000

-87815676284
-412374970829

Accounts Payables
Tax Payable
Accrued expense
Customers cash advance
Lease Payable-short term

164048160351
169183607000
94676111000
10337813000
44343760

120244442000
149712370000
82432828000
10337812000
0

43803718351
19471237000
12243283000
1000
44343760

Total Current Liabilities

438290035111

362727452000

75562583111

Cash and Cash Equivalent


Accounts Receivables-net
Interest Receivable
Dividend Receivables
Other Receivables-employees
Inventories
Down Payment to Supplier
Down Payment-Machine
Prepaid tax
Prepaid Insurance

Total Asset
Liabilities and Equity
Liabilities
Current liabilities

Non Current Liabilities


Lease Payable-Long term
Post Employment Benefits
Dividend Payable
Notes Payables

Total Non-Current liabilities

Total Liabilities

109201159240
107101357000
66250000000
0

109198753000
107101357000
25000000000
0

2406240
0
41250000000
0

282,552,516,240

241300110000

41,252,406,240

720,842,551,351

604027562000

116,814,989,351

400000000000
-10000000000
-10000000000
380000000000
1661851240286

400000000000
0
0
400000000000
1353811259000

0
-10000000000
-10000000000
-20000000000
308039981286

2041851240286

1753811259000

268039981286

7690000000

7690000000

-170000000

-170000000

2,770,213,791,829

2357838821000

412,374,970,829

Equities
Common Stock-issued
Treasury Stock-PT MT
Treasury Stock-PT RT
Common Stock-outstanding
Unappropriated Retained Earnings

Total Equity
Non Controlling interest-Beginning
period
Non controlling interest-Ending
period

Total Liabilites and Equities

2011

2010

increase/decrease

Asset
Current Asset
Cash and Cash Equivalent
Accounts Receivables-net
Interest Receivable
Dividend Receivables
Other Receivables-employees
Inventories
Down Payment to Supplier
Down Payment-Machine
Prepaid tax
Prepaid Insurance

Total Current Asset


Non-current Asset
Deffered Tax
Factory and Equipment
Down Payment-Innova
Investment in PT IMB
Notes Receivables
Patent

Total non-current asset

Total Asset

294325153058
423104966769
4928951817
14250000000
8492345000
350520049900
32577138000
0
197834734000
64523898000
1390557236545

191034216000
516376882000
0
14250000000
0
300611106000
40747445000
0
53433840000
58294453000
1174747942000

103290937058
93271915231
-4928951817
0
-8492345000
-49908943900
8170307000
0
-144400894000
-6229445000
-9227420428

26775339000
1076684466284
46750000
142880000000
100000000000
0
1346386555284

24341217000
1054249662000
0
104500000000
0
0
1183090879000

2736943791829

2357838821000

-2434122000
-22434804284
-46750000
-38380000000
-100000000000
0
-163295676284
-172523096712

143048160351
169183607000
90676111000
10337813000
44343760
413290035111

120244442000
149712370000
82432828000
10337812000
0
362727452000

22803718351
19471237000
8243283000
1000
44343760
50562583111

109201159240

109198753000

2406240

Liabilities and Equity


Liabilities
Current liabilities
Accounts Payables
Tax Payable
Accrued expense
Customers cash advance
Lease Payable-short term

Total Current Liabilities


Non Current Liabilities
Lease Payable-Long term

Post Employment Benefits


Dividend Payable
Notes Payables

Total Non-Current liabilities

Total Liabilities

107101357000
65500000000
0
281,802,516,240

107101357000
25000000000
0
241300110000

0
40500000000
0
40502406240

695,092,551,351

604027562000

91064989351

400000000000
-10000000000
-10000000000
380000000000
1661851240286

400000000000
0
0
400000000000
1353811259000

0
-10000000000
-10000000000
-20000000000
308039981286

2041851240286

1753811259000

288039981286

2,736,943,791,637

2357838821000

379,104,970,637

Equities
Common Stock-issued
Treasury Stock-PT MT
Treasury Stock-PT RT
Common Stock-outstanding
Unappropriated Retained Earnings

Total Equity
Non Controlling interest-Beginning
period
Non controlling interest-Ending
period

Total Liabilites and Equities

Consolidated Cash flow indirect PT


GCP & PT IMB
For the Year Ended December
31/2011
Operating Activities
Net income
Decrease in Accounts Receivable
Increase in interest receivable
Increase in other receivable
Increase in Inventories
Decrease in Down Payment to
supplier
Increase in prepaid tax
Increase in prepaid insurance
Increase in deffered tax
Depreciation expense
Increase in down payment-innova
Increase in Patent
Increase in accounts payabel
increase in tax payable
Increase in accrued expense
Increase in lease payable-short term
Decrease in Lease payable-long term
Decrease in Dividend payable
Gain from fixed asset sale
Gain from currency rate
Allowance for bad debt
Allowance for inventory decline
Loss on Machine disposal
Cash Flow from Operating Activities

Investing Activities
Additional Factory

4224652487000
-4.36728E+11
-928951817.3
-8492345000
-124908943900
8170307000
-134400894000
3770555000
-2434122000
40553816360
-46750000
-14400000000
43803718351
19471237000
2243283000
44343760
2406240
41250000000
-3383032474428
-6466771841
-544060591
-2148543100
12115481600
281,545,693,865.40

-294601875

Machine D purchase
Machine E purchase
Cash Flow from Investing activities
Financing Activities
Treasury Stock
Dividend
Cash Flow from Financing Activities

Total Cash Flow


Beggining cash
Ending Cash balance per audit
Ending Cash balance per book
Difference

-110540412482
-419742450
-111254756807

-20000000000
-25000000000
-45,000,000,000.00

125290937058
191034216000
316325153058
316325153058
0.00

Consolidated Cash Flow Indirect PT


GCP & PT IMB
For the Year Ended December 31,
2011
Operating Activities
Net income
Decrease in Accounts Receivable
Increase in interest receivable
Increase in other receivable
Increase in Inventories
Decrease in Down Payment to
supplier
Increase in prepaid tax
Increase in prepaid insurance
Increase in deffered tax
Depreciation expense
Increase in down payment-innova
Increase in notes receivable
Increase in accounts payabel
increase in tax payable
Increase in accrued expense
Increase in lease payable-short term
Decrease in Lease payable-long term
Increase in Dividend payable
Gain from fixed asset sale
Gain from currency rate
Allowance for bad debt
Allowance for inventory decline
Loss on Machine disposal
Cash Flow from Operating Activities

Investing Activities
Additional Factory

4224652487000
93271915231
-4928951817
-8492345000
-49908943900
8170307000
-144400894000
-6229445000
-2434122000
40553816360
-46750000
-100000000000
22803718351
19471237000
8243283000
44343760
-2406240
40500000000
-454000000
-6466771841
-544060591
-2148543100
112115481600
4243769355813

-294601875

Machine D purchase
Machine E purchase
Cash Flow from Investing activities
Financing Activities
Treasury Stock
Dividend
Cash Flow from Financing Activities

Total Cash Flow


Beggining cash
Ending Cash balance per audit
Ending Cash balance per book
Difference

-110540412482
-419742450
-111254756807

-20000000000
-25000000000
-45000000000

4087514599006
191034216000
4278548815006
316325153058
3,962,223,661,947.50

Vous aimerez peut-être aussi