PT Bank OCBC NISP Tbk

PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 545 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

23. LONG-TERM BANK LOANS continued

f. US40,000 Facility Agreement continued As at 31 December 2014, the outstanding balance of the revolving loan facility was US40,000 31 December 2013: USnil. This loan has a maturity date on 29 May 2019. Initial repayment and re-drawdown are allowed during the availability period. In accordance with the loan agreement, MBP is required to maintain certain financial ratios, with which MBP was in compliance as at 31 December 2014. MBP is also required to comply with certain terms and conditions relating to its Articles of Association, the nature of the business, dividends, corporate actions, financing activities and other matters. MBP is in compliance with the related terms and conditions.

g. US750,000 Facility Agreement

On 4 July 2011, Adaro, as the Borrower, entered into a syndicated loan facility agreement with several banks which consisted of DBS Bank Ltd., Oversea-Chinese Banking Corporation Limited, PT Bank Mandiri Persero Tbk, The Bank of Tokyo-Mitsubishi UFJ Ltd. Singapore and Jakarta branch, where PT Bank Mandiri Persero Tbk acts as the facility agent. These facilities consist of a term loan facility of US350,000 and an amortising revolving loan facility of US400,000 with interest rates at LIBOR plus a certain percentage. These facilities were used for capital expenditure, working capital and other general corporate purposes. The Company acts as the guarantor of this syndicated loan. As at 31 December 2013, the outstanding balance of this loan was US421,000. In September 2014, the outstanding loan was fully paid through refinancing using the US1,000,000 Facility Agreement refer to Note 23a.

h. PT Bank OCBC NISP Tbk

On 3 December 2009, SDM obtained a term loan facility of US15,000 from PT Bank OCBC NISP Tbk. This credit facility was used for the purpose of refinancing a portion of the Barito Channel project cost which was previously financed by ATA. The facility has a final maturity date of five-year after first withdrawal and is payable on a semester basis. The loan bears interest at the three-month LIBOR plus a certain percentage and is payable on a quarterly basis. As at 31 December 2013, the outstanding balance of this facility was US4,999. In September 2014, SDM had fully paid its outstanding loan balance under this facility.

24. SENIOR NOTES

2014 2013 Face value - 800,000 Discount and issuance cost - 15,161 Amortisation of discount and issuance cost - 5,031 Total - 789,870 On 22 October 2009, Adaro issued Guaranteed Senior Notes the “Senior Notes” amounting to US800,000, with a selling price of 99.141. The Senior Notes will mature in 2019. The Senior Notes bear a fixed interest rate of 7.625, which is payable semi-annually in arrears on 22 April and 22 October of each year commencing on 22 April 2010. The Senior Notes are unconditionally and irrevocably guaranteed by the Company. On 22 October 2014, Adaro redeemed the entire outstanding Senior Notes balance amounting to US800,000 at redemption price of 103.813 of the principal amount of the Senior Notes, plus accrued and unpaid interest to the redemption date. 197 AdARo ENERgy 2014 ANNuAl REPoRT PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 546 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

25. RETIREMENT BENEFITS OBLIGATION

Provision for employee benefits as at 31 December 2014 and 2013 was calculated by Padma Radya Aktuaria, independent actuaries, in various actuarial reports issued in 2015 and 2014. The principal assumptions used in determining the Group’s provision for employee benefits are as follows: 2014 2013 Discount rate 8 - 8.75 Rp 8.8 - 9 Rp 2 US 2.4 US Salary growth rate 5 - 15 5 - 15 Expected return on plan assets 7 7 Normal retirement age 55 55 Mortality rate from the Indonesian Mortality Table 100 TMI3 100 TMI3 Provision for employee benefits recognised in the consolidated statements of financial position is computed as follows: 2014 2013 Present value of funded obligations 16,618 11,731 Fair value of plan assets 1,283 1,225 Deficit of funded plans 15,335 10,506 Present value of unfunded obligations 35,677 27,135 Total 51,012 37,641 Unrecognised actuarial loss 2,166 5,457 Unrecognised past service cost 25 30 Net liability 53,153 43,068 The movement in the Group’s fair value of plan assets during the year is as follows: 2014 2013 At the beginning of the year 1,225 1,482 Contribution 1 - Expected return on plan assets 70 79 Actuarial gainloss 14 26 Foreign exchange difference 27 310 At end of the year 1,283 1,225 The movement in the Group’s present value of obligation is as follows: 2014 2013 At the beginning of the year 38,866 41,838 Current service cost 10,070 13,574 Interest cost 3,098 2,724 Actuarial lossgain 3,022 13,971 Past service cost 405 960 Benefits paid 1,049 842 Curtailment and settlement 809 - Foreign exchange difference 1,308 5,417 At end of the year 52,295 38,866 198 PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 547 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

25. RETIREMENT BENEFITS OBLIGATION continued

The amount recognised in profit or loss is as follows: 2014 2013 Current service cost 10,070 13,574 Interest cost 3,098 2,724 Expected return on plan assets 70 79 Net actuarial gain recognised in current year 7 460 Curtailment and settlement 809 - Foreign exchange difference 1,305 5,107 Past service cost 405 960 Total 11,382 11,612 The actual return on plan assets as at 31 December 2014 was US85 2013: US53. As at 31 December 2014 and 2013, the plan assets were fully invested in the money market. Expected returns on the money market are based on expected future fair value as at the reporting date. Expected contributions to post employment benefit plans for the next year are US1. 2014 2013 2012 Experience adjustment on plan liabilities 442 3,656 1,538 Experience adjustment on plan assets 14 26 37

26. PROVISION FOR MINE RECLAMATION AND CLOSURE

2014 2013 Beginning balance 40,355 16,211 Addition Note 33 27,910 27,166 Realisation 4,826 3,341 Accretion 1,792 401 Foreign exchange difference 93 82 Ending balance 65,138 40,355 199 AdARo ENERgy 2014 ANNuAl REPoRT PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 548 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

27. SHARE CAPITAL

All shares in the Company have been listed on the Indonesian Stock Exchange since 16 July 2008. The Company’s shareholders as at 31 December 2014 and 2013 based on the records maintained by PT Kustodian Sentral Efek Indonesia “KSEI”, the share administrator, were as follows: Percentage Number of of ownership Shareholders shares Amount 31 December 2014 PT Adaro Strategic Investments 14,045,425,500 43.91 150,589 Garibaldi Thohir President Director 1,976,632,654 6.18 21,193 Edwin Soeryadjaya President Commissioner 1,051,738,544 3.29 11,276 Theodore Permadi Rachmat Vice President Commissioner 724,420,430 2.26 7,767 Sandiaga Salahuddin Uno Director 640,838,202 2.00 6,871 Ir. Subianto Commissioner 435,000,120 1.36 4,664 Chia Ah Hoo Director 8,413,500 0.03 90 Public 13,103,493,050 40.97 140,490 Total 31,985,962,000 100.00 342,940 31 December 2013 PT Adaro Strategic Investments 14,045,425,500 43.91 150,589 Garibaldi Thohir President Director 1,986,032,654 6.21 21,293 Edwin Soeryadjaya President Commissioner 1,051,738,544 3.29 11,276 Theodore Permadi Rachmat Vice President Commissioner 724,420,430 2.26 7,767 Sandiaga Salahuddin Uno Director 640,838,202 2.00 6,871 Ir. Subianto Commissioner 435,000,120 1.36 4,664 Chia Ah Hoo Director 8,113,500 0.03 87 Public 13,094,393,050 40.94 140,393 Total 31,985,962,000 100.00 342,940 Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the Company in proportion to the number of and amounts paid on the shares held.

28. ADDITIONAL PAID-IN CAPITAL, NET

2014 2013 Additional paid-in capital from IPO 1,219,813 1,219,813 Share issuance costs 44,532 44,532 Difference in value from restructuring transactions of entites under common control 20,787 20,787 Additional paid-in capital, net 1,154,494 1,154,494 The additional paid-in capital from IPO represents the balance from the IPO in 2008. 200 PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 549 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

29. RETAINED EARNINGS

Unappropriated Appropriated Total Balance as at 1 January 2013 before restatement 1,023,426 43,235 1,066,661 Impact on adoption of IFAS No. 29 refer to Note 3 23,544 - 23,544 Balance as at 1 January 2013 999,882 43,235 1,043,117 Profit for the year 233,965 - 233,965 Appropriation of retained earnings 3,853 3,853 - Payment of dividend 80,285 - 80,285 Balance as at 31 December 2013 1,149,709 47,088 1,196,797 Profit for the year 178,162 - 178,162 Appropriation of retained earnings 2,312 2,312 - Dividend 65,252 - 65,252 Balance as at 31 December 2014 1,260,307 49,400 1,309,707 As restated refer to Note 3 The Limited Liability Company Law of the Republic of Indonesia requires the establishment of a general reserve from net income amounting to at least 20 of a company’s issued and paid-up capital. This general reserve is presented as appropriated retained earnings in the consolidated statements of financial position. There is no time limit on the establishment of the reserve.

30. DIVIDENDS

At the Company’s Board of Commissioners and Directors Meeting held on 21 November 2012, a cash dividend for 2012 of US35,185 US0.0011share - full amount was approved. The cash dividend was paid on 15 January 2013. At the Company’s Annual General Meeting of Shareholders “AGMS” held on 19 April 2013, a total cash dividend for 2012 of US117,069 US0.00366share - full amount was approved. This included cash dividend for 2012 of US76,767, which was paid on 12 June 2012 and 15 January 2013. The remaining US40,302, final cash dividend for 2012, was paid on 12 June 2013. At the Company’s Board of Commissioners and Directors Meeting held on 2 December 2013, a cash dividend for 2013 of US39,983 US0.00125share - full amount was approved. The cash dividend was paid on 16 January 2014. At the Company’s AGMS held on 25 April 2014, a total cash dividend for 2013 of US75,168 US0.00235share - full amount was approved. This included cash dividend for 2013 of US39,983, which was paid on 16 January 2014. The remaining US35,185, final cash dividend for 2013, was paid on 12 June 2014. At the Company’s Boards of Commissioners and Directors Meeting held on 2 December 2014, a cash dividend for 2014 of US30,067 US0.00094share - full amount was approved. The cash dividend was paid on 16 January 2015.

31. NON-CONTROLLING INTERESTS

31 December 2014 Adjustment, Share in Other Beginning addition and net income comprehensive Ending balance deduction loss Dividend income balance PT Bhakti Energi Persada and subsidiaries 424,184 - 592 - 2,539 422,237 Others each below US50,000 66,034 284 4,786 1,032 27 69,477 Total 490,218 284 5,378 1,032 2,566 491,714 201 AdARo ENERgy 2014 ANNuAl REPoRT PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 550 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

31. NON-CONTROLLING INTERESTS continued

31 December 2013 Addition Share in Other Beginning and net income comprehensive Ending balance Acquisition deduction loss Dividend income balance PT Bhakti Energi Persada and subsidiaries 429,016 - 989 4,742 - 899 424,184 Others each below US50,000 7,068 56,073 444 2,774 705 380 66,034 Total 436,084 56,073 545 1,968 705 1,279 90,218 32. REVENUE 2014 2013 Sales of coal Export 2,448,130 2,452,832 Domestic 653,996 616,471 3,102,126 3,069,303 Mining services Domestic 139,076 147,748 Others Export 600 600 Domestic 83,642 67,491 84,242 68,091 Total 3,325,444 3,285,142 All of the consolidated revenue was generated from third party transactions. For the years ended 31 December 2014 and 2013, there were no customers with which revenue transactions exceeded 10 of the total consolidated revenue.

33. COST OF REVENUE

2014 2013 Sales of coal Mining 1,390,479 1,286,438 Coal processing 116,658 126,201 Total production costs 1,507,137 1,412,639 Royalties to Government 354,148 348,014 Freight and handling costs 240,022 268,794 Depreciation Note 12 182,703 165,256 Amortisation of mining properties Note 14 95,689 78,991 Purchase of coal 24,267 74,949 Mine closure and reclamation costs Note 26 27,910 27,166 Coal inventory: Beginning balance 44,298 32,251 Ending balance 44,011 44,298 Decreaseincrease in coal inventory 287 12,047 Total cost of revenue - sales of coal 2,432,163 2,363,762 202 PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 551 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

33. COST OF REVENUE continued

2014 2013 Mining services Repair and maintenance 34,827 37,074 Consumables 34,416 29,787 Depreciation Note 12 23,345 31,726 Employee costs 15,533 18,957 Subcontractors 5,340 6,976 Other costs 10,445 10,165 Total cost of revenue - mining services 123,906 134,685 Others Consumables 10,345 10,918 Depreciation Note 12 11,208 8,490 Other costs 27,822 23,129 Total cost of revenue - others 49,375 42,537 Total 2,605,444 2,540,984 As restated refer to Note 3 Details of suppliers with transactions that represent more than 10 of the consolidated revenue are as follows: 2014 2013 Third parties: PT Shell Indonesia 514,834 469,864 PT Pamapersada Nusantara 482,901 422,709 Total 997,735 892,573 Refer to Note 37 for details of related party balances and transactions.

34. OPERATING EXPENSES

2014 2013 Selling and marketing Sales commission 44,372 41,330 Others 773 937 Subtotal 45,145 42,267 General and administrative Employee costs 52,892 51,793 Others 61,697 79,029 Subtotal 114,589 130,822 Total 159,734 173,089 203 AdARo ENERgy 2014 ANNuAl REPoRT PT ADARO ENERGY Tbk AND SUBSIDIARIES Schedule 552 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 31 DECEMBER 2014 AND 2013 Expressed in thousands of US Dollars, unless otherwise stated

35. OTHER EXPENSES, NET

2014 2013 Gain from sales of investment in an associate Note 13 11,436 - Foreign exchange loss, net 13,304 53,198 Loss on mining properties impairment Note 14 40,705 - Loss on goodwill impairment Note 15 16,743 101,877 Negative goodwill from business acquisition Note 5 - 145,578 Others 7,397 22,315 Total, net 66,713 31,812 36. TAXATION a. Prepaid taxes 2014 2013 Corporate income tax 75,734 144,229 VAT 52,191 42,487 Total 127,925 186,716 Less current portion 80,452 186,716 Non-current portion 47,473 -

b. Recoverable taxes