The information on this page is intended to make the template easier to use.

It describes requirements, specific desig

overcoming challenges the designers encountered during development that resulted from the variety of ways financia
annual reports and/or 10K filings at www.sec.gov.

There are three requirements for making this template function properly:
1) Enable all imbedded macros by single-clicking on the button displayed when opening the te

2) All financial statement data must be entered. If a line item does not have an explicit template line item match, in
of a formula on an 'Other' line item such as 'Other current assets' or 'Other operating expenses'.

3) Ensure Analysis ToolPak add-in is active.

Verify by selecting the menu path Tools > Add-Ins, and ensure the 'Analysis ToolPak' add-in is checked.

NOTE: If the Add-Ins option is unavailable, it will have to be installed from your original Microsoft Office/Excel CD.

Three buttons are common to each of the enterable financial statement worksheets
to understand their function because all sheets are protected to preserve the integrity of total totals and ratio formulas
- Allows entry of data into appropriate cells and displays entry hints

- Displays printable versions of financial statements and hides entry hints

- Clears values from all enterable cells and prepares the worksheet for data entry

The worksheet should be completed first. It is enterable and also contains a button.

The remaining worksheets are automatica

No entry is required or permitted.
The template is flagged as read-only to permit reuse. If you save your work, you will be prompted to rename the fi

Recommendations:
Set monitor resolution to 1024 x 768 to minimize scrolling during data entry.

Use a formula statement [= n + n + n] rather than a hand-calculated summary amount when combining multiple fi
into a single template cell. This will aid when troubleshooting entry errors that could result in mismatched che
Use the TAB key to navigate between cells. The active cell is automatically moved to the next cell which accepts
The information on this page is intended to make the template easier to use. It describes requirements, specific desig
overcoming challenges the designers encountered during development that resulted from the variety of ways financia
annual reports and/or 10K filings at www.sec.gov.

worksheet supplemental information

Colored fields have special significance. Only cells with borders permit data entry.
financial statement header information

special data needed for ratios that cannot be found as line items on financial statements

check figures for financial statement summary comparisons

An unbordered, colored cell on any sheet indicates Cover worksheet data has not been entered or a summary total on
does not compare favorably to its associated Cover worksheet check figure.

Rent Expense - Amounts can usually be found in the 'Notes to consolidated financial statements' section of a compan
expense amounts are generally discussed under a note heading titled 'Commitments' or 'Commitments and Contingen
under a note heading titled 'Leases'.

Dividends per Share - Amounts can usually be found on one of following statements: Statement of Stockholders' Eq
or Statement of Operations. Dividends per share amounts are also often included in the 'Notes to consolidated financ
company's annual report or 10K under note headings titled 'Selected Financial Data', 'Five Year Summary Data', or 'Q
The information on this page is intended to make the template easier to use. It describes requirements, specific desig
overcoming challenges the designers encountered during development that resulted from the variety of ways financia
annual reports and/or 10K filings at www.sec.gov.

End of Year Stock Price the template supports researching a companys year-end stock price when following these
a) Enter the companys Stock Ticker Symbol
b) Enter the year end dates for the three years covered on the annual report
c) Copy the contents from one years URL cell to the clipboard

d) Paste the clipboard contents into an open browsers Address field (Internet Explorer is shown)

e) Click the button (or your browsers equivalent) to access the Marketwatch web site for the companys s
f) Make sure the Split Adjusted Price (see red arrow below) is used, if available; otherwise, use the Closing Price
The information on this page is intended to make the template easier to use. It describes requirements, specific desig
overcoming challenges the designers encountered during development that resulted from the variety of ways financia
annual reports and/or 10K filings at www.sec.gov.

g) If the market was closed on the day supplied by the URL, change the historical quote date (see red arrow below)
weekday until data is available.

h) Repeat steps c) through g) for the remaining years

Gross Profit - If Gross Profit is not listed on the Income Statement/Statement of Operations, review financial data fo
a formula to net Sales and COGS. If there is no COGS data, enter the Net Sales amount as the Gross Profit amount.
display a Cost of Goods/Cost of Sales amount.
Cost of Goods / COGS / Cost of Sales / Cost of Revenue are alternative titles for the same data
Operating Profit - Do not include Interest Expense or Other Income (Loss) items in this check figure; otherwise, the
favorably with the Income Statement Operating Profit subtotal. These are non-operating items and should be entered
line.
Operating Profit / Operating Income / Earnings from Operations are alternative titles for the same data
The information on this page is intended to make the template easier to use. It describes requirements, specific desig
overcoming challenges the designers encountered during development that resulted from the variety of ways financia
annual reports and/or 10K filings at www.sec.gov.

worksheet supplemental information

Interest Expense - This line item must be segregated to ensure correct ratio calculations. Interest Expense is sometim
Income (Expense/Loss)' line item. In that situation, look in the 'Notes to consolidated financial statements' section to
Interest Expense that should be entered and use a formula to exclude it from the 'Other Income (Expense/Loss)' line.
long-term debt, there will generally be no Interest Expense.

worksheet supplemental information

Interest Paid and Income Taxes Paid (Refunded) are generally found at the end of the Cash Flow Statement. If not, lo
financial statements'.

worksheet supplemental information

To display the underlying formulas related to ratios, single-click the button

To redisplay the ratios, single-click the button

 Please enter data on this sheet before entering financial statement information.
The 'Analysis ToolPak' add-in must be installed and active.

Company Name: PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK
Stock Ticker Symbol:
U.S. Stock Exchange: 12/31/2000
Year End Dates for Financial Statements: 12/31/2015
Financial Reports Rounded to :

Supplemental Ratio Requirements: 0 2015

Rent expense (in ):
Dividends per share:
End of year stock price (adjusted for splits):
Marketwatch.com URL for stock prices: 0 http://marketwatch.com/tools/qu
otes/historical.asp?
date=12%2F31%2F2015&symb
=&siteid=mktw

Check Figures:
Balance Sheet Current Assets:
Total Assets:
Current Liabilities:
Total Stockholders' Equity:

Income Statement Gross Profit:

Operating Profit:
Net Profit:

Cash Flow Net Flows from Operations:

Net Flows from Investing Activity:
Net Flows from Financing Activity:
No enterable fields exist below this point
 information.
ve.

O) Tbk DAN ENTITAS ANAK

Variable
12/31/2016

2016

http://marketwatch.com/tools/qu
otes/historical.asp?
date=12%2F30%2F2016&symb
=&siteid=mktw

t below this point

 PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Consolidated Balance Sheet
Amounts Rounded to :

Results as of
Dec 30, 1899 Dec 31, 2015
ASSETS
Current Assets:
Cash and cash equivalents
Short-term investments
Total cash and short-term investments - -
Accounts receivable, net
Inventories, net
Current deferred taxes
Other current assets
Total current assets - -
Property, plant, and equipment
Less: accumulated depreciation
Net property, plant, and equipment - -
Long-term investments
Goodwill, net
Other intangibles, net
Other deferred taxes
Other assets
Total assets $ - $ -

LIABILITIES
Current Liabilities:
Accounts payable
Short-term debt
Current portion of long-term debt
Accrued liabilities
Income taxes payable
Other current liabilities
Total current liabilities - -
Long-term debt
Deferred income taxes payable
Other deferred liabilities
Other liabilities
Total liabilities - -
Minority interest

STOCKHOLDERS' EQUITY
Preferred stock
Common stock, par value plus additional paid-in capital
Retained earnings (accumulated deficit)
Treasury stock
Accumulated other comprehensive income (loss)
Other stockholders' equity
Total stockholders' equity - -

Total liabilities and stockholders' equity $ - $ -

PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Consolidated Income Statement
Amounts Rounded to : (except per share amounts)

Results for the Years Ending

Dec 30, 1899 Dec 31, 2015 Dec 31, 2016

Net sales
Less: Cost of goods sold
Gross profit - - -
Sales, general and administrative
Research and development (R&D)
Restructuring, impairment, and amortization
Purchased in-process R&D
Other operating expenses
Total operating expenses - - -

Operating profit (loss) - - -

Other income (expenses), net excluding interest expense
Earnings (loss) before interest and taxes - - -
Interest expense
Earnings (loss) before taxes - - -
Provision for (benefit from) income taxes
Earnings (loss) after taxes - - -
Extraordinary items, net
Discontinued operations, net
Cumulative effect of changes in accounting principles, net
Other after-tax income (loss), net

Net profit (loss) $ - $ - $ -

Basic earnings per common share

 R
e
N
v
Io
i
ft
e
PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0 h
e
w
ts

Annual Consolidated Statement of Cash Flows t

e
t
Amounts Rounded to : h
o
fe
o
ls
Results for the Years Ending N
l
e
Dec 30, 1899 Dec 31, 2015 Dec 31, 2016 o
o
g
t
w
r
Cash flows from operating activities: e
i
e
sn
Income (loss) from continuing operations g
g
a
Adjustments to reconcile to net cash provided by operating activities: t
t
o
Restructuring charges w
e
o
Impairment charges s
a
Depreciation and amortization e
i
ct
g
(Gain) loss on sales of investments, acquisitions, and securities q
re
(Gain) loss on sales of property, plant, and equipment u
m
e
i
s
Increase (decrease) in provision for deferred income taxes g
s
a
d
Other non-cash items, net i
to
t
Changes in assets and liabilities: e
in
(Increase) decrease in receivables o
o
a
(Increase) decrease in inventories n
tc
s
(Increase) decrease in other current assets q
a
u
p
Increase (decrease) in accounts payable, a
ip
accrued liabilities, and income taxes payable n
se
d
Increase (decrease) in deferred liabilities i
a
rt
Other assets and liabilities, net s
i
a
o
Net cash provided by (used in ) operating activities - - - onl
n
e
st
Cash flows from investing activities: s
h
Purchases of property, plant, and equipment a
e
Sales of property, plant, and equipment n
C
d
Purchases of marketable securities and short-term investments a
s
Sales of marketable securities and short-term investments p
h
a
Acquisitions, net of cash acquired yF
Other investing activities, net m
l
o
e
Net cash provided by (used in) investing activities - - - wn
t
S
Cash flows from financing activities: st
Short-term borrowings, net a
t
Proceeds from long-term borrowings e
Payment of long-term borrowings m
e
Proceeds from sales of common stock n
t
Repurchase of common stock / treasury stock ,
Dividends to shareholders
r
Other financing activities, net e
s
Net cash provided by (used in) financing activities - - - e
a
Net cash provided by (used for) discontinued operations r
Effect of exchange rate changes on cash, net c
h
Net increase (decrease) in cash and equivalents for period - - - t
Cash and equivalents, beginning of period - h
e
Cash and equivalents, end of period $ - $ - $ -
N
o
Supplemental disclosures of cash flow information: t
e
Cash paid during the year for: s
Interest
Income taxes (refunded)
 PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Summary of Financial Statement Ratios

Results for the Years Ending

Dec 30, 1899 Dec 31, 2015 Dec 31, 2016
Liquidity Ratios:
Current ratio 0.00 0 0.00 0
Quick ratio 0.00 0 0.00 0
Cash flow liquidity 0.00 0 0.00 0
Average collection period 0 0 0 0
Days inventory held 0 0 0 0
Days payable outstanding 0 0 0 0
Cash conversion cycle 0 0 0 0

Activity Ratios:
Accounts receivable turnover 0.00 0 0.00 0
Inventory turnover 0.00 0 0.00 0
Payables turnover 0.00 0 0.00 0
Fixed asset turnover 0.00 0 0.00 0
Total asset turnover 0.00 0 0.00 0

Leverage Ratios:
Debt ratio 0.00 0 0.00 0
Long-term debt to total capitalization 0.00 0 0.00 0
Debt to equity 0.00 0 0.00 0
Financial leverage (FL) 0.00 0 0.00 0
Times interest earned 0.00 0 0.00 0 0.00
Cash interest coverage 0.00 0 0.00 0 0.00
Fixed charge coverage 0.00 0 0.00 0 0.00
Cash flow adequacy 0.00 0 0.00 0 0.00

Profitability Ratios:
Gross profit margin 0.00 0 0.00 0 0.00
Operating profit margin 0.00 0 0.00 0 0.00
Net profit margin 0.00 0 0.00 0 0.00
Cash flow margin 0.00 0 0.00 0 0.00
Return on assets (ROA)
0.00 0 0.00 0
or Return on investment (ROI)
Return on equity (ROE) 0.00 0 0.00 0
Cash return on assets 0.00 0 0.00 0

Market Ratios:
Earnings per share $ - $ - $ -
Price-to-earnings 0.00 0 0.00 0 0.00
Dividend payout 0.00 0 0.00 0 0.00
Dividend yield 0.00 0 0.00 0 0.00
NOTES: If a ratio's numerator and/or denominator equals zero, no ratio is displayed.
"N/M" indicates a calculated ratio is not meaningful for analysis
TAS ANAK0

Dec 31, 2016

0
0
0
0

0
0
0
0

0
0
0
 PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Common Size Balance Sheet
Summary percentages in italics will not foot due to rounding

Results as of
Dec 30, 1899 Dec 31, 2015
ASSETS
Current Assets:
Cash and cash equivalents
Short-term investments
Total cash and short-term investments
Accounts receivable, net
Inventories, net
Current deferred taxes
Other current assets
Total current assets
Property, plant, and equipment
Less: accumulated depreciation
Net property, plant, and equipment
Long-term investments
Goodwill, net
Other intangibles, net
Other deferred taxes
Other assets

Total assets

LIABILITIES
Current Liabilities:
Accounts payable
Short-term debt
Current portion of long-term debt
Accrued liabilities
Income taxes payable
Other current liabilities
Total current liabilities
Long-term debt
Deferred income taxes payable
Other deferred liabilities
Other liabilities
Total liabilities

Minority interest

STOCKHOLDERS' EQUITY
Preferred stock
Common stock, par value plus additional paid-in capital
Retained earnings (accumulated deficit)
Treasury stock
Accumulated other comprehensive income (loss)
Other stockholders' equity
Total stockholders' equity

Total liabilities and stockholders' equity

PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Common Size Income Statement
Summary percentages in italics will not foot due to rounding

Results for the Years Ending

Dec 30, 1899 Dec 31, 2015 Dec 31, 2016

Net sales
Less: Cost of goods sold
Gross profit
Sales, general and administrative
Research and development (R&D)
Restructuring, impairment, and amortization
Purchased in-process R&D
Other operating expenses
Total operating expenses

Operating profit (loss)

Other income (expenses), net excluding interest expense
Earnings (loss) before interest and taxes
Interest expense
Earnings (loss) before taxes
Provision for (benefit from) income taxes
Earnings (loss) after taxes
Extraordinary items, net
Discontinued operations, net
Cumulative effect of changes in accounting principles, net
Other after-tax income (loss), net

Net profit (loss)

Effective tax rate

PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Common Size Multiple Source Revenue & COGS
Summary percentages in italics will not foot due to rounding

Results for the Years Ending

Dec 30, 1899 Dec 31, 2015 Dec 31, 2016

Revenues by Source as a % of Net Sales

Replace with source1 title
Replace with source2 title
Replace with source3 title
Replace with source4 title
Other revenues
Summary of revenue sources as a % of net sales

COGS as a % of Associated Revenue Source

Replace with source1 title
Replace with source2 title
Replace with source3 title
Replace with source4 title
Other cost of goods sold
Gross Profit Margin for Associated Revenue Source
Replace with source1 title
Replace with source2 title
Replace with source3 title
Replace with source4 title
Other revenues
 PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Annual Summary Analysis Statement of Cash Flows
Summary percentages in italics do not foot due to rounding differences

Results for the Years Ending

Dec 30, 1899 0 Dec 31, 2015 % Dec 31, 2016
Inflows $ $ $
Proceeds from operating activities - - -
Sales of property, plant, and equipment - - -
Sales of marketable securities and short-term investments - - -
Divestiture of acquisitions, net of cash acquired - - -
Proceeds from other investing activities, net - - -
Proceeds from short-term borrowings, net - - -
Proceeds from long-term borrowings - - -
Proceeds from sales of common stock - - -
Proceeds from other financing activities, net - - -
Proceeds from discontinued operations - - -
Gains from effect of exchange rate changes on cash, net - - -
Total Inflows $ - 0.0 $ - 0.0 $ -

Outflows $ $ $
Losses from operating activities - - -
Purchases of property, plant, and equipment - - -
Purchases of marketable securities and short-term investments - - -
Acquisitions, net of cash acquired - - -
Losses from other investing activities, net - - -
Payment of short-term borrowings, net - - -
Payment of long-term borrowings - - -
Repurchase of common stock / treasury stock - - -
Payment of dividends to shareholders - - -
Payment of other financing activities, net - - -
Losses from discontinued operations - - -
Losses from effect of exchange rate changes on cash, net - - -
Total Outflows $ - 0.0 $ - 0.0 $ -

Net increase (decrease) in cash and cash equivalents - - -

 %

0.0
###

0.0
###
PT. GARUDA INDONESIA (PERSERO) Tbk DAN ENTITAS ANAK0
Additional Ratio Analysis

Growth Rate Comparisons Between

0 vs. 2015 2015 vs. 2016

Selected Income Statement Growth Rates:

Sales growth rate 0.00 0 0.00 0
Gross profit growth rate 0.00 0 0.00 0
Operating expenses growth rate 0.00 0 0.00 0
Operating profit growth rate 0.00 0 0.00 0
Net profit growth rate 0.00 0 0.00 0

Accounts Receivable Analysis

Sales growth rate 0.00 0 0.00 0
Gross accounts receivable growth rate 0.00 0
Accounts receivable allowance growth rate 0.00 0

Results for the Years Ending

Dec 30, 1899 Dec 31, 2015
Allowance as a % of gross accounts receivable 0.00 0 0.00 0

NOTES: If a ratio's denominator equals zero, no ratio is displayed.

"N/M" indicates a calculated ratio is not meaningful for analysis
 LT Debt to Total Capitalization

Earnings per Common Share

Days Payable Outstanding

Cash Interest Coverage

Fixed Charge Coverage

Operating Profit Margin

Cash Return on Assets

Ave. Collection Period

Times Interest Earned

Return on Investment
Days Inventory Held

Fixed Asset Turnover

Cash Flow Adequacy

Total Asset Turnover
Payables Turnover
Cash Flow Liquidity

Gross Profit Margin

Inventory Turnover

Cash Flow Margin

Price to Earnings
Net Profit Margin
Net Trade Cycle

Return on Equity

Dividend Payout
Dividend Yield
Debt to Equity
AR Turnover

Debt Ratio
Current
Quick
Ratio Categories Listing Description
Cash and cash equivalents
Short-term investments
Accounts receivable, net
Inventories, net
Total current assets
Net property, plant, and equipment
Total assets
Accounts payable
Total current liabilities
Long-term debt
Ave. Annual L.T. Debt Maturities
Total liabilities
Total stockholders' equity
Weighted Ave. Common Shares Outstanding
Market Price of Common Stock
Net sales
Cost of goods sold
Gross profit
Rent expense
Lease payments
Operating profit (loss)
Interest expense
Interest paid
Dividends paid
Taxes paid
Net profit (loss)
Net earnings (loss)
Cash flow from operations
Cash flow from operating activities
Capital expenditures
Debt repayments
365 Days in Year
Total operating expenses

Dividends per Share Dividends Paid/Weighted Ave. Common Shares Outstanding

Ave Daily Sales Net Sales / 365

Earnings from Operations vs. Operating Profit

Net Earnings vs. Net Profit vs. Net Income
Weighed Average Common Shares Outstanding vs. Average Common Shares Outstanding
Cash Flow from Operations vs. Cash Flow from Operating Activities
Interest Paid vs. Interest Expense
Lease Payments vs. Rent Expense