Consolidated Financial Statements 2
Total Page:16
File Type:pdf, Size:1020Kb
ISO 9001:2015 1. Preparation and Verification Process of Bank Negara Indonesia Published Financial Statements CONSOLIDATED FINANCIAL STATEMENTS 2. Preparation, Verification, and Reporting Process of Corporate Income Tax Certificate No: ID16/03754 PT BANK NEGARA INDONESIA (PERSERO) Tbk AND SUBSIDIARIES STATEMENTS OF FINANCIAL POSITION STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME PT BANK NEGARA INDONESIA (PERSERO) Tbk AND SUBSIDIARIES PT BANK NEGARA INDONESIA (PERSERO) Tbk AND SUBSIDIARIES PRIME LENDING RATE PT BANK NEGARA INDONESIA (PERSERO) Tbk AS OF JUNE 30, 2020 AND DECEMBER 31, 2019 FOR THE PERIODS FROM JANUARY 1 TO JUNE 30, 2020 AND 2019 AS OF JUNE 30, 2020 (IN MILLIONS OF RUPIAH) (IN MILLIONS OF RUPIAH) INDIVIDUAL CONSOLIDATED INDIVIDUAL CONSOLIDATED (% per annum) NO ACCOUNTS JUN 30, 2020 DEC 31, 2019 JUN 30, 2020 DEC 31, 2019 JAN 1, 2020 JAN 1, 2019 JAN 1, 2020 JAN 1, 2019 Prime Lending Rate (Unaudited) (Audited) (Unaudited) (Audited) NO ACCOUNTS TO TO TO TO Business Segment JUN 30, 2020 JUN 30, 2019 JUN 30, 2020 JUN 30, 2019 ASSETS Corporate Retail Micro Consumer Loan (Unaudited) (Unaudited) (Unaudited) (Unaudited) Loan Loan Loan Mortgage Non Mortgage 1. Cash 11,358,860 14,922,678 12,041,582 15,361,703 OPERATING INCOME AND EXPENSES 2. Placement with Bank Indonesia 65,622,277 68,868,096 71,580,129 77,096,821 Prime Lending Rate 9.85 9.85 N/A 10.20 12.00 A. Interest Income and Expenses 3. Placement with other banks 20,807,964 21,545,591 22,968,805 22,748,876 4. Spot and derivatives receivables 995,512 312,266 995,512 312,266 1. Interest income CALCULATION OF CAPITAL ADEQUACY RATIO 5. Securities - - - - a. Rupiah 22,829,847 22,961,237 24,892,900 24,953,702 b. Foreign currency 3,254,138 3,615,612 3,269,560 3,644,433 PT BANK NEGARA INDONESIA (PERSERO) Tbk AND SUBSIDIARIES a. Measured at fair value through profit and loss 2,601,860 1,998,697 8,840,963 11,972,689 AS OF JUNE 30, 2020 AND 2019 b. Measured at fair value through other comprehensive income 63,560,341 68,342,028 71,367,899 72,784,731 2. Interest expenses c. Measured at ammortized cost 63,562,444 68,342,028 71,370,002 25,150,048 a. Rupiah 7,826,755 8,210,876 8,388,729 8,721,674 (IN MILLIONS OF RUPIAH) 6. Securities sold under repurchase agreement (repo) 5,182,495 2,256,571 5,182,495 2,256,571 b. Foreign currency 1,971,871 2,251,300 1,976,690 2,263,073 Net interest income (Expenses) 16,285,359 16,114,673 17,797,041 17,613,388 JUN 30, 2020 JUN 30, 2019 7. Securities purchased under resell agreement (reverse repo) 28,285,764 411,442 28,285,764 411,442 CAPITAL COMPONENTS 8. Acceptance receivables 18,879,013 19,118,275 18,879,013 19,118,275 3. Premium Income - - 2,287,343 3,319,896 Individual Consolidated Individual Consolidated 9. Loans 4. Claim Expenses - - 1,639,683 2,426,285 (Unaudited) (Unaudited) (Unaudited) (Unaudited) a. Measured at fair value through profit and loss - - - - Net Premium Income (Claim Expenses) - - 647,660 893,611 Net interest income (Expenses) and I. Tier 1 Capital 95,463,960 101,394,395 103,461,648 108,394,695 b. Measured at fair value through other comprehensive income - - - - Net Premium Income (Claim Expenses) 16,285,359 16,114,673 18,444,701 18,506,999 1. Common Equity Tier 1 (CET 1) 95,463,960 101,394,395 103,461,648 108,394,695 c. Measured at ammortized cost 543,900,121 522,750,099 545,390,279 524,121,874 10. Sharia Financing - - 30,207,097 31,594,596 B. Operating Income and Expenses Other than Interest 1.1 Paid in Capital (Excluding Treasury Stock) 8,975,358 8,975,358 9,054,807 9,054,807 11. Equity investments 4,767,317 4,306,332 1,026,157 985,007 1. Operating Income Other than Interest 1.2 Reserve additional capital 94,604,493 97,348,275 98,413,702 100,566,499 1.2.1 Additional Factors 95,208,613 98,440,620 100,265,453 102,988,528 12. Impairment on financial assets -/- - - - - a. Increase in fair value of financial assets 1.2.1.1 Other comprehensive income 14,492,895 14,615,290 14,807,919 14,930,435 a. Securities (242,715 ) (278,614 ) (252,464 ) (287,094 ) i. Securities 656 12,474 - 13,546 1.2.1.1.1 Excess adjustment due to financial statement b. Loans (35,307,431 ) (15,837,399 ) (35,363,654 ) (15,854,393 ) ii. Loans - - - - translation 38,676 38,548 - - c. Others (1,264,260 ) (1,162,006 ) (1,268,937 ) (1,164,010 ) iii. Spot and derivatives 357,135 - 357,135 - 1.2.1.1.2 Potential gain on increase in fair value of financial assets classified as fair value through other 13. Intangible assets - - - - iv. Other financial assets - - - - Accumulated amortization on intangible assets -/- - - - - comprehensive income - - - - b. Decrease in fair value of financial liabilities - - - - 1.2.1.1.3 Fixed assets revaluation 14,454,219 14,576,742 14,807,919 14,930,435 14. Fixed assets and equipment 35,919,257 34,314,961 38,007,203 35,661,850 c. Gain from sale of financial assets 1.2.1.2 Other disclosed reserves 80,715,718 83,825,330 85,457,534 88,058,093 Accumulated depreciation on fixed assets and equipment -/- (9,467,986 ) (8,641,930 ) (10,098,938 ) (9,137,091 ) i. Securities 467,972 424,896 482,137 427,020 1.2.1.2.1 Agio 14,568,468 14,568,468 14,568,468 14,568,468 15. Non earning assets ii. Loans - - - - 1.2.1.2.2 General reserves 2,778,412 2,778,412 2,778,412 2,778,412 a. Abandoned property 28,676 28,676 28,676 28,676 iii. Other financial assets - - - - 1.2.1.2.3 Previous years profit 59,164,002 62,014,737 60,882,276 63,197,491 b. Foreclosed assets 1,644,326 1,055,345 1,736,692 1,163,562 d. Gain from spot and derivatives (realised) 591,110 470,436 598,751 472,888 1.2.1.2.4 Current year profit 4,204,836 4,463,713 7,228,378 7,513,722 c. Suspense accounts 6,425 5,492 6,425 5,492 1.2.1.2.5 Paid in capital fund - - - - e. Dividend - - - - 1.2.1.2.6 Others - - - - d. Interbranch assets f. Gain from investment under equity method - - - - 1.2.2 Deduction Factors (604,120 ) (1,092,345 ) (1,851,751 ) (2,422,029 ) i. Conducting operational activities in Indonesia - - - - g. Commission/provision/fee and administrative 4,235,966 4,422,556 4,011,615 4,180,412 1.2.2.1 Other comprehensive lncome (256,396 ) (743,698 ) (1,087,137 ) (1,612,806 ) ii. Conducting operational activities outside Indonesia 34,308 138,857 34,308 138,857 h. Reversal of allowance for impairment losses 1,083,286 199,356 1,083,286 199,356 1.2.2.1.1 Negative adjustment due to financial 16. Impairment on non financial assets -/- (38,590 ) (40,516 ) (38,590 ) (40,516 ) i. Other income 777,143 1,222,195 1,010,959 1,501,543 statement translation - - (127,505 ) (127,648 ) 17. Leasing - - - - 1.2.2.1.2 Potential loss on decrease in fair value of financial 2. Operating Expenses Other than Interest 18. Deferred tax assets 4,332,756 1,083,442 4,576,461 1,349,343 assets classified as fair value through other comprehensive income (256,396 ) (743,698 ) (959,632 ) (1,485,158 ) 19. Other assets 30,701,940 28,349,503 32,437,921 29,825,633 a. Decrease in fair value on financial assets i. Securities - - 179 - 1.2.2.2 Other disclosed reserves (347,724 ) (348,647 ) (764,614 ) (809,223 ) TOTAL ASSETS 813,301,436 780,237,387 880,123,799 845,605,208 1.2.2.2.1 Disagio - - - - ii Loans - - - - 1.2.2.2.2 Previous years losses - - - - LIABILITIES AND EQUITY iii. Spot and derivatives - 73,061 - 73,061 1.2.2.2.3 Current year loss - - - - iv. Other financial assets - - - - 1.2.2.2.4 Negative differences between regulatory LIABILITIES b. Increase in fair value of financial liabilities - - - - provision and allowance for impairment losses 1. Current accounts 216,012,794 199,393,808 218,351,733 202,226,824 c. Losses from sale of financial assets of earning assets - - (589,943 ) (634,379 ) 2. Saving accounts 187,843,757 182,337,666 198,132,687 191,390,028 i. Securities - - - - 1.2.2.2.5 Negative differences on adjustment of ii. Loans - - - - fair value on financial instrument in 3. Time deposits 215,707,622 189,344,223 215,266,819 188,923,773 the trading book - - - - 4. Revenue sharing investment - - 30,625,942 31,770,347 iii. Other financial assets - - - - 1.2.2.2.6 Regulatory provision on non earning assets (347,724 ) (348,647 ) (174,671 ) (174,844 ) 5. Liabilities to Bank Indonesia 453,441 470,347 453,441 470,347 d. Losses from spot and derivatives (realised) - - - - 1.2.2.2.7 Others - - - - 6. Liabilities to other banks 13,406,276 11,420,922 13,593,241 11,521,329 e. Impairment losses on financial assets 1.3 Minority Interest - 2,687 - 2,734 7. Spot and derivatives liabilities 526,746 203,054 526,746 203,054 i.