ADHI BALANCE SHEET (in million IDR) 2013 % 2012 % %G 1Q14 % 1Q13 % %G Cash & Bank 1.939.960 20,0% 948.846 12,1% 104,5% 778.779 8,3% 1.113.576 13,5% -30,1% Receivables 4.736.454 48,7% 4.563.922 58,0% 3,8% 4.837.702 51,8% 4.592.687 55,6% 5,3% Inventory 1.057.844 10,9% 522.339 6,6% 102,5% 1.173.145 12,6% 560.697 6,8% 109,2% Advance Payment 226.061 2,3% 267.826 3,4% -15,6% 209.711 2,2% 272.936 3,3% -23,2% Other Current Assets 1.139.148 11,7% 980.165 12,5% 16,2% 1.670.300 17,9% 1.117.470 13,5% 49,5% Current Asset 9.099.467 93,6% 7.283.097 92,5% 24,9% 8.669.637 92,9% 7.657.366 92,7% 13,2% Fixed Asset - Net 271.257 2,8% 187.437 2,4% 44,7% 291.763 3,1% 194.511 2,4% 50,0% Other Non Current Asset 350.238 3,6% 401.539 5,1% -12,8% 373.185 4,0% 410.128 5,0% -9,0% TOTAL ASSETS 9.720.962 100,0% 7.872.074 100,0% 23,5% 9.334.585 100,0% 8.262.004 100,0% 13,0% Account Payables 4.767.420 49,0% 4.276.690 54,3% 11,5% 4.378.615 46,9% 3.836.466 46,4% 14,1% Contract Advances 705.176 7,3% 691.557 8,8% 2,0% 683.369 7,3% 625.692 7,6% 9,2% Bank Loans & Bonds 1.708.776 17,6% 948.658 12,1% 80,1% 1.596.093 17,1% 1.622.259 19,6% -1,6% Other Liabilities 991.127 10,2% 774.249 9,8% 28,0% 1.233.768 13,2% 985.000 11,9% 25,3% TOTAL LIABILITIES 8.172.499 84,1% 6.691.155 85,0% 22,1% 7.891.845 84,5% 7.069.417 85,6% 11,6% Min. Int. in Subs. 9.234 0,1% 6.773 0,1% 36,3% 9.627 0,1% 6.900 0,1% 39,5% EQUITY 1.539.229 15,8% 1.174.146 14,9% 31,1% 1.433.113 15,4% 1.185.688 14,4% 20,9% TOTAL LIAB. & EQUITY 9.720.962 100,0% 7.872.074 100,0% 23,5% 9.334.585 100,0% 8.262.004 100,0% 13,0%
CASH FLOW (in million IDR) Cash Flow From Operating Activities Total Cash Receipts Total Cash Payments Total Cash Flow From Investment Activities Cash Flow From Financing Activities Net Financing Dividend Payment Total Net Increase of Cash and Cash Equivalents Cash And Cash Equivalents At Beginning Of Period Cash And Cash Equivalents At End Of Period 1Q14 1Q13 1.535.467 1.528.580 (2.460.237) (2.041.808) (924.769) (513.228) (124.785) 5.332 (111.627) 672.625 0 0 (111.627) 672.625 (1.161.181) 164.730 1.939.960 948.846 778.779 1.113.576