Professional Documents
Culture Documents
The original consolidated financial statements included herein are in the Indonesian language.
Daftar Isi
Table of Contents
Halaman/
Page
Surat Pernyataan Direksi
Statement of Directors
1-3
Consolidated Statements of
.Financial Position
4-5
Consolidated Statements of
.........................................Comprehensive Income
Consolidated Statements of
.............................................. Changes in Equity
7-8
9-110
Notes to the
.......................Consolidated Financial Statements
**************************
The original consolidated financial statements included herein are in the Indonesian language.
2012
2011
ASET
ASSETS
ASET LANCAR
Kas dan setara kas
Piutang usaha
Pihak ketiga, setelah
dikurangi cadangan
penurunan nilai
sebesar Rp7.537
(2011: Rp26.008)
Persediaan
Pajak dibayar di muka
Beban dibayar di muka
dan uang muka
TOTAL ASET LANCAR
1.129.550
2e,2r,4,34,36,38
261.601 2f,2r,5,15,36,38
508
2g,6
28.759
2n,16a
28.498
1.448.916
10.378.615
730.539
823.796
11.141
180.181
TOTAL ASET
TIDAK LANCAR
TOTAL ASET
15.069
CURRENT ASSETS
Cash and cash equivalents
Trade receivables
Third parties,
net of allowance
for impairment
of Rp7,537
(2011: Rp26,008)
Inventories
Refundable taxes
Prepaid expenses
and advances
902.269
649.452
194.602
937
42.209
6.956.250
541.785
1.800
165.134
NON-CURRENT ASSETS
Net investment in
finance lease
Fixed assets, less
accumulated depreciation
of Rp36,065
(2011: Rp388,616)
Intangible assets
Long-term site rentals
Deferred tax assets
Other non-current assets
12.124.644
7.666.061
TOTAL
NON-CURRENT ASSETS
13.573.560
8.568.330
TOTAL ASSETS
372
2h,8
1.092
2i,9,15
2b,2c,2t,3,10
2h,11
2n,16e
2r,12,38
The original consolidated financial statements included herein are in the Indonesian language.
2012
Catatan/
Notes
2011
2r,13,36,38
165.117
40.638
32.525
2r,17,38
2n,16b
33.294
17.537
351.717
26.896
19
2r
264.105
28.482
Unearned revenue
Short-term employee benefit liabilities
246.999
2r,14,36,38
170.524
Accrued expenses
494.901
1.173.960
100.529
2r,15,36,38
1.185.940
NON-CURRENT LIABILITIES
25.386
7.946.558
26.373
844.682
126.073
19
2r,15,36,38
2r,15,34,36,38
2p,2r,32,38
2k,18
2n,16e
2s
26.557
Unearned revenue
5.090.722
312.830
51.232
14.604
307.552
72.207
TOTAL LIABILITAS
JANGKA PANJANG
8.969.072
5.875.704
TOTAL NON-CURRENT
LIABILITIES
TOTAL LIABILITAS
10.155.012
7.049.664
TOTAL LIABILITIES
The original consolidated financial statements included herein are in the Indonesian language.
Catatan/
Notes
2012
EKUITAS
Ekuitas yang dapat diatribusikan kepada
pemilik entitas induk:
Modal saham:
Saham biasa:
Nilai nominal Rp500 (angka penuh)
per saham
Modal dasar 2.000.000.000 saham
(2011: 1.200.000.000 saham)
Modal ditempatkan
dan disetor penuh
1.020.292.500 saham
(2011: 1.020.292.500 saham)
Tambahan modal disetor
Pendapatan komprehensif lainnya
Saldo laba
Telah ditentukan penggunaannya
Belum ditentukan penggunaannya
Total ekuitas yang dapat diatribusikan
kepada pemilik entitas induk
Kepentingan non-pengendali
TOTAL EKUITAS
TOTAL LIABILITAS
DAN EKUITAS
2011
EQUITY
Equity attributable to the
owners of the parent entity:
Share capital:
Common shares:
Par value - Rp500 (full amount)
per share
Authorized - 2,000,000,000 shares
(2011: 1,200,000,000 shares)
510.146
20.576
2.037.057
100
849.004
21
22
2b,23
510.146
20.576
485.676
24
502.268
1.518.666
Non-controlling interests
3.418.548
1.518.666
TOTAL EQUITY
13.573.560
8.568.330
TOTAL LIABILITIES
AND EQUITY
3.416.883
1.665
20
The original consolidated financial statements included herein are in the Indonesian language.
2012
PENDAPATAN
2.265.260
2011
2h,2m,25
1.650.906
REVENUES
BEBAN POKOK
PENDAPATAN
(137.454)
2m,26
(90.017)
COST OF REVENUES
DEPRESIASI
DAN AMORTISASI
(582.114)
2i,27
(480.906)
DEPRECIATION
AND AMORTIZATION
LABA BRUTO
BEBAN PENJUALAN
BEBAN UMUM DAN
ADMINISTRASI
1.545.692
1.079.983
(29.060)
2k,2m,28
(22.630)
(210.084)
2k,2m,29
(152.289)
(239.144)
KERUGIAN LAIN-LAIN, NETO
PENDAPATAN KEUANGAN
BIAYA KEUANGAN
LABA SEBELUM
BEBAN PAJAK
PENGHASILAN
BEBAN PAJAK
PENGHASILAN
LABA TAHUN BERJALAN
(324.241)
11.884
(534.215)
GROSS INCOME
SELLING AND
MARKETING EXPENSES
GENERAL AND
ADMINISTRATIVE EXPENSES
(174.919)
31
(82.345)
1.069
(443.388)
30
459.976
2n,16c,16d
380.400
INCOME BEFORE
CORPORATE INCOME TAX
EXPENSE
(113.677)
16c,16d
(96.516)
346.299
283.884
The original consolidated financial statements included herein are in the Indonesian language.
2012
LABA TAHUN BERJALAN
2011
346.299
283.884
1.819
1.549.572
9.701
PENDAPATAN KOMPREHENSIF
LAIN, SESUDAH PAJAK
1.551.391
9.701
OTHER COMPREHENSIVE
INCOME, NET OF TAX
293.585
TOTAL COMPREHENSIVE
INCOME FOR THE YEAR,
NET OF TAX
283.884
-
23
1.897.690
346.836
(537)
20
346.299
Total laba komprehensif
yang dapat diatribusikan kepada:
Pemilik entitas induk
Kepentingan non-pengendali
1.898.217
(527)
283.884
293.585
-
20
1.897.690
Laba neto per saham
dasar (angka penuh)
340
Total comprehensive
income attributable to:
Equity holders of the parent entity
Non-controlling interests
293.585
2q,41
278
Basic earnings
per share (full Rupiah amount)
The original consolidated financial statements included herein are in the Indonesian language.
Catatan/
Notes
Saldo 31 Desember 2010
21
Modal saham
ditempatkan
dan disetor
penuh/Issued
and fully paid
share capital
Tambahan
modal disetor/
Additional
paid-in capital
Cadangan umum/
Appropriated for
general reserve
Selisih atas
perubahan
ekuitas
entitas anak surplus revaluasi
atas menara/
Differences
arising from
changes in
subsidiarys
equityrevaluation
surplus on
towers
Selisih kurs
dari penjabaran
laporan
keuangan/
Exchange rate
difference
from
translation of
financial
statements
Belum
ditentukan
penggunaannya/
Unappropriated
Kepentingan
non-pengendali/
Non-controlling
interests
Total/
Total
Total ekuitas/
Total equity
510.146
20.576
218.384
475.975
1.225.081
1.225.081
283.884
283.884
283.884
9.701
9.701
9.701
Other comprehensive
income, net of tax
283.884
9.701
293.585
293.585
Comprehensive Income
for the year, net of tax
510.146
20.576
502.268
485.676
1.518.666
1.518.666
21
2.192
2.192
Acquisition of subsidiaries
346.836
346.836
346.299
1.809
1.549.572
1.551.381
10
1.551.391
346.836
1.809
1.549.572
1.898.217
(527 )
1.897.690
Comprehensive Income
for the year, net of tax
100
510.146
20.576
100
(100)
849.004
Catatan atas laporan keuangan konsolidasian terlampir merupakan bagian yang tidak terpisahkan dari
laporan keuangan konsolidasian secara keseluruhan.
(537 )
1.809
2.035.248
3.416.883
1.665
3.418.548
The accompanying notes form an integral part of these consolidated financial statements.
The original consolidated financial statements included herein are in the Indonesian language.
2011
2.459.083
(277.437)
(107.204)
1.786.385
(247.841)
(78.711)
2.074.442
11.734
1.459.833
1.069
(98.676)
3.900
(109.116)
224.885
(5.112)
16a
1.991.400
1.571.559
774
(1.347.519)
726
(1.454.802)
(390.228)
-
(253.150)
631
(991.703)
(2.728.676)
(1.706.595)
8.533.477
-
4.587.932
320.125
(6.533.503)
(320.125)
(60.867)
(434.416)
(3.596.150)
(323.375)
(160.881)
(398.956)
1.184.566
428.695
The original consolidated financial statements included herein are in the Indonesian language.
2012
Pengaruh perubahan
kurs mata uang
pada kas dan setara kas
Catatan/
Notes
2011
32.808
1.218
KENAIKAN BERSIH
KAS DAN SETARA KAS
480.098
294.877
NET INCREASE IN
CASH AND CASH EQUIVALENTS
649.452
354.575
1.129.550
649.452
The original consolidated financial statements included herein are in the Indonesian language.
UMUM
a.
GENERAL
a.
PT
Sarana
Menara
Nusantara
Tbk.
(Perseroan) didirikan berdasarkan Akta
Pendirian No. 31 tanggal 2 Juni 2008, dibuat
dihadapan Dr. Irawan Soerodjo, S.H. MSi.,
Notaris di Jakarta (Anggaran Dasar).
Anggaran Dasar Perseroan ini disahkan oleh
Menteri Hukum dan Hak Asasi Manusia dalam
Surat
Keputusan
No.
AHU-37840.AH.
01.01.Tahun 2008 tanggal 2 Juli 2008.
Anggaran Dasar Perseroan telah mengalami
beberapa kali perubahan, terakhir dengan
Akta Pernyataan Keputusan Rapat No. 206
tanggal 15 Juni 2012, dibuat di hadapan
Dr. Irawan Soerodjo, S.H. MSi., Notaris di
Jakarta, mengenai peningkatan modal dasar.
Perubahan anggaran dasar tersebut telah
mendapat persetujuan dari Menteri Hukum
dan Hak Asasi Manusia dengan Surat
Keputusan No. AHU-47588.AH.01.02.Tahun
2012 tanggal 7 September 2012.
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
GENERAL (continued)
b. Boards of Commissioners, Directors and
Employees
2012
Komisaris Utama
Komisaris
Komisaris Independen
Direktur Utama
Direktur
Direktur
Direktur
Direktur tidak Terafiliasi
Tonny Kusnadi
Ario Wibisono
John Aristianto Prasetio
Adam Gifari
Kenny Harjo
Rinaldy Santosa
Michael Todd Bucey
Aloysius Moerba Suseto
2011
Tonny Kusnadi
Ario Wibisono
John Aristianto Prasetio
Adam Gifari
Kenny Harjo
Rinaldy Santosa
Michael Todd Bucey
Aloysius Moerba Suseto
President Commissioner
Commissioner
Independent Commissioner
President Director
Director
Director
Director
Unaffiliated Director
2012
Ketua
Anggota
Anggota
2011
Chairman
Member
Member
10
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c. Entitas anak
c.
Domisili/
Domicile
Subsidiaries
The Companys share ownership in
consolidated subsidiaries is as follows:
Entitas anak/Subsidiaries
GENERAL (continued)
Persentase
kepemilikan/
Percentage of
ownership
2012
Jenis usaha/Nature of
business
Dimulainya
kegiatan
komersial/Start
of commercial
operations
2011
its
Bandung
Jasa penunjang
telekomunikasi/
Telecommunication
supporting services
99,9994%
Juni/June 4,
2003
12.831.828
8.628.089
Luxembourg
Perusahaan Investasi
/Investment Company
99,9994%
November/
November 27,
2012
283.257
Amsterdam
Perusahaan Induk
Keuangan/Financial
Holding Company
99,9994%
November/
November 28,
2012
5.133.848
Amsterdam
55,9997%
November/
November 28,
2012
5.160.356
Amsterdam
Perusahaan Manajemen/
Management Company
55,9997%
November/
November 29,
2012
4.901.721
Amsterdam
Jasa penunjang
telekomunikasi/
Telecommunication
supporting services
55,9997%
Desember/
December 19,
2012
338.170
Amsterdam
Jasa penunjang
telekomunikasi/
Telecommunication
supporting services
55,9997%
Desember/
December 19,
2012
116.441
Amsterdam
Jasa penunjang
telekomunikasi/
Telecommunication
supporting services
55,9997%
Desember/
December 19,
2012
399.515
Amsterdam
Jasa penunjang
telekomunikasi/
Telecommunication
supporting services
55,9997%
Desember/
December 19,
2012
182.923
11
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c.
GENERAL (continued)
c.
Subsidiary (continued)
12
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c.
GENERAL (continued)
c.
Subsidiary (continued)
iii. Protelindo
Netherlands
B.V.
was
incorporated under the laws of the
Netherlands on November 28, 2012 as a
private company with limited liability and its
trade register registration number is
56564767. The registered office of
Protelindo Netherlands B.V is located at
Teleport Boulevard 140, 1043 EJ,
Amsterdam. 56% shares of Protelindo
Netherlands B.V. is owned by Protelindo
Luxembourg S. r.l.
iv.
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c.
GENERAL (continued)
c.
Subsidiary (continued)
v.
vi.
vii.
14
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c.
1.
GENERAL (continued)
c.
Subsidiary (continued)
Aset yang
diambilalih
diperoleh
dan
liabilitas
yang
14.406
278.661
1.781
8.005
586.376
Assets
Land
Towers
Prepayments
Deferred tax assets
Customers relationship (Note 10)
889.229
Liabilitas
Estimasi liabilitas restorasi aset
32.031
Liabilities
Estimated liabilities for assets restoration
857.198
139.380
Goodwill arising on
acquisition (Note 10)
996.578
15
The original consolidated financial statements included herein are in the Indonesian language.
UMUM (lanjutan)
c.
GENERAL (continued)
c.
Subsidiary (continued)
2.
SUMMARY
POLICIES
OF
SIGNIFICANT
ACCOUNTING
a.
a.
Dasar penyusunan
konsolidasian
laporan
keuangan
Basis of preparation
financial statements
of
consolidated
16
The original consolidated financial statements included herein are in the Indonesian language.
b.
keuangan
SUMMARY OF SIGNIFICANT
POLICIES (continued)
a.
ACCOUNTING
Basis of preparation of
consolidated
financial statements (continued)
Prinsip-prinsip konsolidasi
b.
Principles of consolidation
17
The original consolidated financial statements included herein are in the Indonesian language.
c.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
b.
ACCOUNTING
Kombinasi Bisnis
c.
of
in
to
or
Business Combination
Business combination is recorded by using the
acquisition method. Cost from acquisition is
measured at the sum value of the
consideration transferred, measured at fair
value at the acquisition date, and the amount
of each NCI on acquired parties. For each
business combination, the acquirer measures
the NCI on the acquired entity either at fair
value or the proportion of NCIs ownership of
net identifiable assets of the acquired entity.
Costs incurred in respect of acquisition
charged directly and included in administration
expenses.
18
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
c.
ACCOUNTING
19
The original consolidated financial statements included herein are in the Indonesian language.
e.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
d.
e.
Piutang usaha
f.
Trade receivables
Trade receivables are stated at original invoice
amount less an allowance for impairment. The
accounting policy for allowance for impairment
as of December 31, 2012 and 2011 is
described in Note 2r.
ACCOUNTING
Persediaan
g.
Inventories
Inventories are stated at the lower of cost or
net realizable value. Cost is determined based
on the first-in, first-out (FIFO) method. Net
realizable value is the estimated selling price
in the ordinary course of business. The
Company and its subsidiaries provide a
provision for inventory obsolescence based on
a review of the usability of inventories at the
end of the period.
20
The original consolidated financial statements included herein are in the Indonesian language.
Sewa
SUMMARY OF SIGNIFICANT
POLICIES (continued)
h.
ACCOUNTING
Leases
Penentuan
apakah
suatu
perjanjian
merupakan perjanjian sewa atau perjanjian
yang mengandung sewa didasarkan atas
substansi perjanjian pada tanggal awal sewa
dan apakah pemenuhan perjanjian tergantung
pada penggunaan suatu aset dan perjanjian
tersebut memberikan suatu hak untuk
menggunakan aset tersebut. Sewa yang
mengalihkan secara substansial seluruh risiko
dan manfaat yang terkait dengan kepemilikan
aset,
diklasifikasikan
sebagai
sewa
pembiayaan.
Selanjutnya,
suatu
sewa
diklasifikasikan sebagai sewa operasi, jika
sewa tidak mengalihkan secara substansial
seluruh risiko dan manfaat yang terkait dengan
kepemilikan aset.
i)
i)
ii)
ii)
21
The original consolidated financial statements included herein are in the Indonesian language.
i.
Sewa (lanjutan)
SUMMARY OF SIGNIFICANT
POLICIES (continued)
h.
ACCOUNTING
Leases (continued)
i)
i)
ii)
ii)
i.
22
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
i.
ACCOUNTING
23
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
i.
ACCOUNTING
20
8
4
8
4
3-5
Towers
Machinery
Office equipment
Motor vehicles
Field equipment
Furniture and fixtures
Aset
dalam
penyelesaian
merupakan
akumulasi biaya bahan dan biaya lainnya
sampai dengan tanggal dimana aset tersebut
telah selesai dan siap untuk digunakan. Biayabiaya tersebut direklasifikasi ke aset tetap yang
bersangkutan ketika aset tersebut telah siap
dipakai.
24
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
j.
ACCOUNTING
25
The original consolidated financial statements included herein are in the Indonesian language.
l.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
k.
ACCOUNTING
l.
Foreign
balances
currency
transactions
and
The
Companys
consolidated
financial
statements are presented in Rupiah, which is
also the parent companys functional currency.
Each subsidiary determines its own functional
currency and items included in the financial
statements of each entity are measured using
that functional currency.
26
The original consolidated financial statements included herein are in the Indonesian language.
2.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
l.
Foreign
currency
balances (continued)
ACCOUNTING
transactions
and
The
exchange
rates
used
as
of
December 31, 2012 and 2011 were as follows:
2012
(angka penuh)/
(full amount)
Rupiah/1 Dolar AS
Rupiah/1 EUR
Rupiah/1 SGD
2011
(angka penuh)/
(full amount)
9.670
12.810
7.907
9.068
11.739
6.974
Rupiah/US Dollar 1
Rupiah/EUR 1
Rupiah/SGD 1
27
The original consolidated financial statements included herein are in the Indonesian language.
pendapatan
dan
beban
SUMMARY OF SIGNIFICANT
POLICIES (continued)
m. Revenue
and
(continued)
expense
ACCOUNTING
recognition
Pendapatan bunga
Interest income
n. Perpajakan
n.
Taxation
28
The original consolidated financial statements included herein are in the Indonesian language.
o.
Perpajakan (lanjutan)
SUMMARY OF SIGNIFICANT
POLICIES (continued)
n.
ACCOUNTING
Taxation (continued)
Informasi segmen
o.
Segment information
The Company and its subsidiaries adopted
PSAK No. 5 (Revised 2009), Operating
Segments. The revised PSAK requires
disclosures that will enable users of the
financial statements to evaluate the nature and
financial effects of the business activities in
which the entity engages and the economic
environments in which it operates.
29
The original consolidated financial statements included herein are in the Indonesian language.
p.
2.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
o.
ACCOUNTING
Instrumen
keuangan
akuntansi lindung nilai
derivatif
dan
p.
Entitas
anak
menggunakan
instrumen
keuangan derivatif seperti swap atas tingkat
bunga untuk melindungi risiko atas kenaikan
tingkat bunga.
Derivative
financial
instruments
are
recognized as either assets or liabilities in the
statement of financial position and are carried
at fair value.
30
The original consolidated financial statements included herein are in the Indonesian language.
Instrumen
keuangan
derivatif
akuntansi lindung nilai (lanjutan)
2.
dan
SUMMARY OF SIGNIFICANT
POLICIES (continued)
p.
ACCOUNTING
31
The original consolidated financial statements included herein are in the Indonesian language.
q.
Instrumen
keuangan
derivatif
akuntansi lindung nilai (lanjutan)
2.
dan
SUMMARY OF SIGNIFICANT
POLICIES (continued)
p.
ACCOUNTING
q.
32
The original consolidated financial statements included herein are in the Indonesian language.
Instrumen keuangan
i.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
Financial instruments
i.
Aset keuangan
ACCOUNTING
Financial assets
33
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
ACCOUNTING
Subsequent measurement
Penghentian pengakuan
Derecognition
34
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
ACCOUNTING
35
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
ACCOUNTING
36
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
ACCOUNTING
Subsequent measurement
Setelah
pengakuan
awal,
liabilitas
keuangan diukur pada biaya perolehan
diamortisasi menggunakan tingkat bunga
efektif. Keuntungan dan kerugian diakui di
laporan laba rugi konsolidasian pada saat
pinjaman dan utang jangka panjang
dihentikan pengakuannya atau diturunkan
nilainya melalui proses amortisasi.
Interest
rate
swap
subsequently measured
(Note 2p).
Penghentian pengakuan
Derecognition
Liabilitas
keuangan
dihentikan
pengakuannya ketika liabilitas
yang
ditetapkan dalam kontrak dihentikan atau
dibatalkan atau kadaluwarsa.
37
payables
is
at fair value
The original consolidated financial statements included herein are in the Indonesian language.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
r.
ACCOUNTING
Provisi
s.
Provisions
38
The original consolidated financial statements included herein are in the Indonesian language.
u.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
t.
ACCOUNTING
Intangible assets
u.
accounting
i)
ii)
iii)
iv)
v)
vi)
39
The original consolidated financial statements included herein are in the Indonesian language.
u.
vii)
xi)
xi)
xiv)
xv)
xv)
viii)
ix)
x)
xii)
xiii)
xvi)
3.
ACCOUNTING
ISAK No. 20, Pajak penghasilan Perubahan Dalam Status Pajak Entitas
atau Para Pemegang Saham.
xvi) ISAK No. 22, Perjanjian Konsesi Jasa:
Pengungkapan.
3.
SUMMARY OF SIGNIFICANT
POLICIES (continued)
Pertimbangan
Judgments
40
The original consolidated financial statements included herein are in the Indonesian language.
Pertimbangan (lanjutan)
Judgments (continued)
41
The original consolidated financial statements included herein are in the Indonesian language.
Pertimbangan (lanjutan)
Judgments (continued)
Purchase
Price
Impairment
Purchase
Price
Impairment
42
Allocation
Allocation
and
and
Goodwill
Goodwill
The original consolidated financial statements included herein are in the Indonesian language.
Imbalan Kerja
Employee Benefits
Pajak Penghasilan
Income Tax
Pertimbangan
signifikan
dilakukan
dalam
menentukan provisi atas pajak penghasilan badan.
Terdapat transaksi dan perhitungan tertentu yang
penentuan pajak akhirnya adalah tidak pasti
sepanjang kegiatan usaha normal. Perseroan dan
entitas anak mengakui liabilitas atas pajak
penghasilan badan berdasarkan estimasi apakah
terdapat tambahan pajak penghasilan badan.
43
The original consolidated financial statements included herein are in the Indonesian language.
Instrumen Keuangan
Financial Instruments
44
The original consolidated financial statements included herein are in the Indonesian language.
4.
2012
Kas
Bank - pihak ketiga
Rupiah:
PT Bank Mandiri (Persero) Tbk.
PT Bank Syariah Mandiri
PT Bank Negara Indonesia
(Persero) Tbk.
Dolar AS:
DBS Bank Ltd
PT Bank Mandiri (Persero) Tbk.
ING Bank
ABN Amro
Euro:
ING Bank
Bank - pihak
berelasi (Catatan 34)
Rupiah:
PT Bank Central Asia Tbk.
Dolar AS:
PT Bank Central Asia Tbk.
2011
1.726
1.112
2.029
3.428
3.376
816
399
5.856
4.192
228.048
3.702
141.292
1
31.822
1.901
-
373.043
33.723
58.924
689.913
610.352
88
73
690.001
610.425
1.129.550
649.452
PIUTANG USAHA
5.
2012
Pihak ketiga:
Rupiah
Dolar AS
Euro
Dikurangi:
Cadangan penurunan nilai
Cash on hand
Cash in banks - third parties
Rupiah:
PT Bank Mandiri (Persero) Tbk.
PT Bank Syariah Mandiri
PT Bank Negara Indonesia
(Persero) Tbk.
US Dollars:
DBS Bank Ltd.
PT Bank Mandiri (Persero) Tbk.
ING Bank
ABN Amro
Euro:
ING Bank
Cash in banks - related party
(Note 34)
Rupiah:
PT Bank Central Asia Tbk.
US Dollars:
PT Bank Central Asia Tbk.
5.
TRADE RECEIVABLES
2011
213.364
54.946
828
219.622
988
-
269.138
220.610
(7.537)
(26.008)
261.601
194.602
45
Third parties:
Rupiah
US Dollars
Euro
Less:
Allowance for impairment
The original consolidated financial statements included herein are in the Indonesian language.
5.
2012
PT Telekomunikasi Selular
PT Hutchison CP
Telecommunications
PT Bakrie Telecom Tbk.
PT Indosat Tbk.
PT XL Axiata Tbk.
PT Telekomunikasi Indonesia
(Persero) Tbk.
PT Axis Telecom Indonesia
PT First Media Tbk.
PT Smart Telecom
PT Sampoerna Telecom Indonesia
PT Smartfren Telecom Tbk.
PT Berca Global-Access
Lain-lain
Dikurangi: Cadangan penurunan nilai
2011
86.927
54.713
69.112
54.455
16.331
12.209
5.558
40.631
4.569
27.579
11.739
8.402
4.898
2.023
1.719
495
828
9.376
1.053
1
70
75.674
1.386
-
269.138
(7.537)
220.610
(26.008)
261.601
194.602
2012
205.453
174.605
30.164
19.864
2.437
11.220
19.781
16.686
7.703
1.835
269.138
220.610
(7.537)
(26.008)
Current
Overdue:
1 - 30 days
31 - 60 days
61 - 90 days
Over 90 days
194.602
Saldo akhir
2011
261.601
Saldo awal
Penambahan cadangan
penurunan nilai
Penghapusan piutang
Pemindahan dari
aset tidak lancar lainnya
PT Telekomunikasi Selular
PT Hutchison CP
Telecommunications
PT Bakrie Telecom Tbk.
PT Indosat Tbk.
PT XL Axiata Tbk.
PT Telekomunikasi Indonesia
(Persero) Tbk.
PT Axis Telecom Indonesia
PT First Media Tbk.
PT Smart Telecom
PT Sampoerna Telecom Indonesia
PT Smartfren Telecom Tbk.
PT Berca Global-Access
Others
2011
26.008
362
24.260
Beginning balance
Additional of allowance
for impairment
Write off of receivable
Transfer from other
non-current assets
7.537
26.008
Ending balance
1.971
(20.442)
1.386
-
46
The original consolidated financial statements included herein are in the Indonesian language.
6.
5.
PERSEDIAAN
6.
2012
508
937
7.
2012
8.
15.560
10.705
2.233
6.947
6.760
1.362
28.498
15.069
8.
2012
Pihak ketiga:
Piutang sewa pembiayaan
Pendapatan sewa pembiayaan
yang belum diakui
INVENTORIES
2011
Manajemen
berkeyakinan
bahwa
semua
persediaan suku cadang pemancar dapat
digunakan dan penyisihan persediaan usang tidak
diperlukan.
7.
471
1.881
(99)
(789)
372
1.092
454
17
1.553
328
471
1.881
47
Third parties:
Finance lease receivable
Unearned finance lease income
Net investment in finance lease
Installments of finance lease
receivable due within:
Less than one year
One to five years
The original consolidated financial statements included herein are in the Indonesian language.
9.
INVESTASI
(lanjutan)
SEWA
PEMBIAYAAN
NETO
8.
NET INVESTMENT
(continued)
IN
FINANCE
LEASE
ASET TETAP
9.
FIXED ASSETS
Reklasifikasi*/
Pengurangan/
ReclassifiRevaluasi/
Deductions
cations*
Revaluations
Selisih kurs/
Foreign
exchange
Saldo
31 Des 2012/
Balance
Dec 31, 2012
Harga perolehan
Pemilikan langsung
Biaya/penilaian kembali:
Tanah
Menara-menara
Mesin
Peralatan kantor
Kendaraan bermotor
Peralatan proyek
Perabotan kantor
Akumulasi penyusutan:
Menara-menara
Mesin
Peralatan kantor
Kendaraan bermotor
Peralatan proyek
Perabotan kantor
Acquisition cost
530
7.215.323
70
18.242
1.005
17.611
23.750
14.469
1.387.149
9.778
2.796
486
8.022
(1.165)
(398)
-
7.276.531
1.422.700
(1.563)
68.335
428.800
7.344.866
1.851.500
364.768
7
9.749
642
1.579
11.871
388.616
(416.940)
1.418
2.014.863
-
32
486
-
15.031
10.199.716
70
27.622
3.801
18.097
33.190
(415.522)
2.014.863
518
10.297.527
(379.982)
117.153
(1.563)
(795.504)
2.014.863
518
10.414.680
431.036
9
4.206
327
2.224
5.607
(300)
(156)
-
(795.504)
-
16
13.799
969
3.803
17.478
443.409
(456)
(795.504)
6.956.250
Construction in progress
Accumulated depreciation:
Towers
Machinery
Office equipment
Motor vehicles
Field equipment
Furniture and fixtures
36.065
10.378.615
Direct Ownership
Cost/revaluation:
Land
Towers
Machinery
Office equipment
Motor vehicles
Field equipment
Furniture and fixtures
48
The original consolidated financial statements included herein are in the Indonesian language.
9.
Saldo
31 Des 2010/
Balance
Dec 31, 2010
Penambahan/
Additions
Pelepasan/
Deductions
Reklasifikasi/
Pemindahan/
Reclassifications/ Revaluasi/
Transfers
Revaluations
Saldo
31 Des 2011/
Balance
Dec 31, 2011
Pemilikan langsung:
Biaya/penilaian kembali:
Tanah
Menara-menara
Mesin
Peralatan kantor
Kendaraan bermotor
Peralatan proyek
Perabotan kantor
6.021.895
12.401
1.005
2.744
10.515
530
476.436
70
5.841
14.867
13.235
(6.469)
-
723.461
-
530
7.215.323
70
18.242
1.005
17.611
23.750
Direct ownership:
Cost/revaluation:
Land
Towers
Machinery
Office equipment
Motor vehicles
Field equipment
Furniture and fixtures
6.048.560
40.641
510.979
751.155
(6.469)
-
723.461
(723.461)
7.276.531
68.335
Construction in progress
6.089.201
1.262.134
(6.469)
7.344.866
6.253
518
199
7.576
365.490
7
3.496
124
1.380
4.295
(722)
-
364.768
7
9.749
642
1.579
11.871
14.546
374.792
(722)
388.616
Akumulasi penyusutan:
Menara-menara
Mesin
Peralatan kantor
Kendaraan bermotor
Peralatan proyek
Perabotan kantor
6.074.655
6.956.250
Accumulated depreciation:
Towers
Machinery
Office equipment
Motor vehicles
Field equipment
Furniture and fixtures
2011
10.252.985
6.907.243
(53.269)
(56.688)
10.199.716
6.850.555
12,6%
6,1% - 7,0%
20 tahun/years
49
The original consolidated financial statements included herein are in the Indonesian language.
9.
Berdasarkan
laporan
penilaian
tanggal
20 Februari 2013, nilai wajar menara pada tanggal
31 Desember 2012 sebesar Rp9.973.000. Nilai
wajar ini tidak termasuk nilai wajar menara di
Belanda yang berasal dari akuisisi entitas anak per
tanggal 19 Desember 2012
2012
Biaya perolehan
Akumulasi depresiasi
2011
8.790.720
(1.317.154)
7.026.172
(934.843)
7.473.566
6.091.329
Cost
Accumulated depreciation
50
The original consolidated financial statements included herein are in the Indonesian language.
9.
Akumulasi biaya/
Accumulated
costs
Menara -menara
75%
10.864
Menara-menara
50%
35.968
Menara-menara
25%
16.195
Menara -menara
10%
45.828
Perangkat lunak
10%
8.298
Estimasi
penyelesaian/
Estimated
completion
Januari/
January 2013
Februari/
February 2013
Maret/
March 2013
April/
April 2013
April/
April 2013
Towers
Towers
Towers
Towers
Software
117.153
31 Desember 2011:
Akumulasi biaya/
Accumulated
costs
Menara -menara
75%
15.831
Menara-menara
50%
15.152
Menara-menara
25%
11.302
Menara -menara
10%
26.050
Estimasi
penyelesaian/
Estimated
completion
Januari/
January 2012
Februari/
February 2012
Maret/
March 2012
April/
April 2012
Towers
Towers
Towers
Towers
68.335
MUTASI
MOVEMENTS
Akuisisi
31 Desember/ entitas anak/
Selisih kurs/
December 31, Acquisition of Penambahan/ Pengurangan/ Reklasifikasi/
Foreign
2011
subsidiary
Additions
Deductions Reclassifications exchange
31 Desember/
December 31,
2012
Harga perolehan:
Hubungan pelanggan
Goodwill
Cost:
-
586.376
139.380
3.877
906
590.253
140.286
725.756
4.783
730.539
Customer relationship
Goodwill
The original consolidated financial statements included herein are in the Indonesian language.
2011
823.176
620
540.783
1.002
823.796
541.785
2011
150.027
24.639
2.933
2.582
150.027
10.133
3.023
1.951
180.181
165.134
2012
Pihak ketiga:
PT Asindo Setiatama
Lain-lain (kurang dari Rp500)
2011
20
2.913
734
2.289
2.933
3.023
52
Third parties:
PT Asindo Setiatama
Others (below Rp500)
The original consolidated financial statements included herein are in the Indonesian language.
MENARA
13. TOWER
CONSTRUCTION
PAYABLES - THIRD PARTIES
2012
Pihak ketiga:
Rupiah
Dolar AS
Euro
AND
OTHER
2011
174.365
212.261
10
164.510
607
-
386.636
165.117
2012
Third parties:
Rupiah
US Dollars
US Dollars
2011
PT Hutchison CP Telecommunications
PT Bach Multi Global
PT Central Investindo
PT Marsa Kanina Bestari
PT Hwl Construction
PT Serang Berkah Mandiri
PT Prasetia Dwidharma
PT A Dua Sakti
PT Sarana Artha Lestari
PT Sempurna Delapan
PT Pas Perkasa
PT Trikarya Mulia Perkasa
Bpk. Novan Soekarno
Milbank, Tweed, Hadley & McCloy LLP
PT Kartika Asri Prima
PT Dwi Pilar Pratama
CV Lintas Reka Cipta
PT Dharma Honoris Raksa Paramitha
PT Nabila Timur Indonesia
Harsa Tanaya Rully
PT Cakra Hexa Swadaya
PT Neogennindo Perdana
PT Danakar
PT Multi Bagasanti Mahdy
PT Karya Bakti Metalasri
PT Global Investama Engineering
PT Citramas Heavy Industries
PT Kudaka Automation Indonesia
CV Duta Mitra Indonesia
PT Insani Daya Kreasi
PT Smart Telecom
PT Puncak Monterado
PT Wideband Media Indonesia
PT Pilar Gapura Nusa
PT Primatama Konstruksi
PT Mitratel
PT Protech Mitra Perkasa
PT Panca Prima Lestari
PT M Jusuf & Sons
CV Pratomo Putra Teknik L & K
PT Yani Mega Power
CV Putra El Lugoman
227.804
12.226
8.649
7.351
5.938
5.754
5.147
5.055
4.577
4.400
3.809
3.516
3.099
3.096
2.584
2.402
2.282
2.264
2.096
2.070
2.000
1.954
1.706
1.558
1.537
1.498
1.485
1.380
1.365
1.360
1.327
1.257
1.253
1.231
1.227
1.220
1.180
1.178
1.172
1.098
1.081
1.054
9.965
2.510
4.746
3.934
9.251
1.119
3.558
2.163
3.296
4.425
128
3.285
5.646
1.305
3.074
514
869
1.790
864
1.108
1.794
978
2.607
1.558
344
1.125
2.279
2.989
305
1.338
63
PT Hutchison CP Telecommunications
PT Bach Multi Global
PT Central Investindo
PT Marsa Kanina Bestari
PT Hwl Construction
PT Serang Berkah Mandiri
PT Prasetia Dwidharma
PT A Dua Sakti
PT Sarana Artha Lestari
PT Sempurna Delapan
PT Pas Perkasa
PT Trikarya Mulia Perkasa
Bpk. Novan Soekarno
Milbank, Tweed, Hadley & McCloy LLP
PT Kartika Asri Prima
PT Dwi Pilar Pratama
CV Lintas Reka Cipta
PT Dharma Honoris Raksa Paramitha
PT Nabila Timur Indonesia
Harsa Tanaya Rully
PT Cakra Hexa Swadaya
PT Neogennindo Perdana
PT Danakar
PT Multi Bagasanti Mahdy
PT Karya Bakti Metalasri
PT Global Investama Engineering
PT Citramas Heavy Industries
PT Kudaka Automation Indonesia
CV Duta Mitra Indonesia
PT Insani Daya Kreasi
PT Smart Telecom
PT Puncak Monterado
PT Wideband Media Indonesia
PT Pilar Gapura Nusa
PT Primatama Konstruksi
PT Mitratel
PT Protech Mitra Perkasa
PT Panca Prima Lestari
PT M Jusuf & Sons
CV Pratomo Putra Teknik L & K
PT Yani Mega Power
CV Putra El Lugoman
Saldo dipindahkan
344.240
78.930
53
The original consolidated financial statements included herein are in the Indonesian language.
13. TOWER
CONSTRUCTION
AND
OTHER
PAYABLES - THIRD PARTIES (continued)
2012
2011
78.930
5.732
11.515
1.040
1.738
1.431
6.169
1.321
2.784
9.744
2.746
1.368
1.393
1.136
38.070
386.636
165.117
2011
108.993
164.833
273.369
1.856
2.418
59
48
177
386.636
165.117
Perizinan
Pajak pengalihan aset
Jasa profesional
Bunga pinjaman dan biaya bank
Penalti
Sewa lahan
Uang muka pelanggan
Pemeliharaan
Pemasaran
Lainnya (kurang dari Rp1.000)
Current
Overdue:
1 - 30 days
31 - 60 days
61 - 90 days
Over 90 days
2011
88.691
39.740
27.198
20.278
18.944
18.020
15.313
9.195
532
9.088
56.954
26.605
38.236
22.503
18.857
1.133
6.236
246.999
170.524
54
The original consolidated financial statements included herein are in the Indonesian language.
31 Desember 2012
107.500
Jumlah/
Total
2.972.500
1.663.149
1.663.149
1.663.149
1.663.149
1.663.148
1.663.148
220.685
220.685
107.500
8.182.631
8.290.131
(6.971)
Jatuh tempo
dalam 1 tahun/
Current
Portion
31 Desember 2011
Utang bank
Pinjaman Fasilitas:
Pihak ketiga:
PT Bank Negara Indonesia
(Persero) Tbk., Cabang Jakarta
(AS$20.000.000 dan Rp713.250)
Oversea-Chinese Banking
Corporation Limited
(AS$82.389.449)
DBS Bank Ltd.
(AS$78.020.220)
PT Bank Panin Tbk.
(AS$54.931.120)
Sumitomo Mitsui Banking
Corporation, Cabang Singapura
(AS$53.280.084)
Standard Chartered Bank
(AS$40.179.080)
The Royal Bank of Scotland N.V.,
Cabang Singapura
(AS$39.501.423)
ING Bank N.V., Cabang Singapura
(AS$35.000.000)
Bank of China Limited
(AS$15.550.631 dan Rp149.275)
CIMB Bank Berhad,
Cabang Singapura
(AS$31.905.440)
Standard Chartered Bank,
cabang Jakarta (AS$12.005.650)
PT Bank Commonwealth
(AS$10.000.000)
The Royal Bank of Scotland N.V.,
Cabang Jakarta (AS$7.162.500)
Jatuh tempo
lebih dari 1 tahun/
Non-current
Portion
Long-term loans
Facility loans:
Third parties:
100.529
Saldo dipindahkan
(236.073)
7.946.558
Jatuh tempo
lebih dari 1 tahun/
Non-current
portion
(243.044)
8.047.087
Jumlah/
Total
5.000
889.610
894.610
59.177
687.930
747.107
61.545
645.942
707.487
79.386
418.729
498.115
13.148
469.996
483.144
20.760
343.584
364.344
18.044
340.155
358.199
317.380
317.380
45.300
244.989
290.289
27.681
261.638
289.319
48.125
60.742
108.867
90.680
90.680
8.161
56.788
64.949
386.327
4.828.163
5.214.490
55
The original consolidated financial statements included herein are in the Indonesian language.
31 Desember 2011
Jatuh tempo
dalam 1 tahun/
Current
Portion
Utang bank
Pinjaman Fasilitas:
Pihak ketiga:
Saldo pindahan
Credit Agricole Corporate and
Investment bank, Cabang Singapura
(AS$6.905.440)
PT Bank Mizuho Indonesia
(AS$6.905.440)
Chinatrust Commercial Bank
Co.Ltd., Cabang Singapura
(AS$6.732.804)
China Development Bank
Corporation (AS$6.042.260)
PT Bank Sumitomo Mitsui
Indonesia (AS$3.280.084)
PT Bank Negara Indonesia
(Persero) Tbk.,
Cabang Singapura
(AS$2.589.540)
PT Bank China Trust Indonesia
PT Bank ICBC Indonesia
PT Bank Danamon Indonesia Tbk.
Dikurangi:
Biaya pinjaman yang belum
diamortisasi
Jumlah/
Total
386.327
4.828.163
5.214.490
27.681
34.938
62.619
27.681
34.938
62.619
26.988
34.065
61.053
24.220
30.571
54.791
13.148
16.596
29.744
10.380
-
13.102
127.950
100.000
95.684
23.482
127.950
100.000
95.684
516.425
5.316.007
5.832.432
(21.524)
(225.285)
(246.809)
494.901
5.090.722
5.585.623
320.125
320.125
(7.295)
312.830
(7.295)
312.830
56
The original consolidated financial statements included herein are in the Indonesian language.
a. Pinjaman Fasilitas
a. Facility Loans
Berdasarkan
Transfer
Certificate
tanggal
7 Desember 2011 antara The Royal Bank of
Scotland N.V., cabang Singapura dan PT Bank
Panin Tbk., The Royal Bank of Scotland N.V.,
cabang Singapura mengalihkan Pinjaman
Fasilitas tanggal 27 Mei 2010 kepada PT Bank
Panin Tbk., sebesar AS$10.000.000.
57
The original consolidated financial statements included herein are in the Indonesian language.
a.
a)
b)
c)
d)
e)
b)
c)
d)
e)
58
The original consolidated financial statements included herein are in the Indonesian language.
a.
59
The original consolidated financial statements included herein are in the Indonesian language.
a.
60
The original consolidated financial statements included herein are in the Indonesian language.
a.
61
The original consolidated financial statements included herein are in the Indonesian language.
a.
62
The original consolidated financial statements included herein are in the Indonesian language.
a.
63
The original consolidated financial statements included herein are in the Indonesian language.
a.
64
The original consolidated financial statements included herein are in the Indonesian language.
a.
65
The original consolidated financial statements included herein are in the Indonesian language.
16. PERPAJAKAN
a.
16. TAXATION
a.
2012
Perseroan:
Pengembalian pajak
penghasilan badan - 2011
Entitas anak:
Pajak pertambahan nilai
Pengembalian pajak
penghasilan badan - 2012
2011
257
257
27.701
41.952
801
28.759
42.209
Utang pajak
b.
2012
Perseroan:
Pajak pertambahan nilai
Pemotongan pajak
penghasilan - pasal 21
Pemotongan pajak
penghasilan - pasal 23
The Company:
Refundable corporate
income tax - 2011
The subsidiary:
Value added tax
Refundable corporate
income tax - 2012
Refundable taxes
Taxes payable
2011
221
615
194
418
615
66
The Company:
Value added tax
Withholding income tax Articles 21
Withholding income tax Articles 23
The original consolidated financial statements included herein are in the Indonesian language.
b.
2012
Entitas anak :
Pajak pertambahan nilai
Pemotongan pajak
penghasilan - pasal 21
Pemotongan pajak
penghasilan - pasal 23/26
Pemotongan pajak
penghasilan - pasal 4(2)
Pajak penghasilan
pasal 29 - 2011
Pajak penghasilan
pasal 29 - 2012
Pajak pengalihan aset
2011
467
848
1.364
2.203
4.728
4.589
1.577
9.253
23.126
874
32.107
16.922
32.525
17.537
2012
The subsidiary:
Value added tax
Withholding income tax Article 21
Withholding income tax Articles 23/26
Withholding income tax Article 4(2)
Corporate Income tax Article 29 - 2011
Corporate Income tax Article 29 - 2012
Tax for assets transfer
2011
459.976
380.400
461.592
378.447
1.953
(1.616)
Ditambah/(dikurangi):
Perbedaan temporer:
Provisi imbalan kerja
Akrual bonus
Perbedaan permanen:
Pendapatan bunga telah
dikenakan pajak penghasilan
final - disajikan bersih
Beban (pendapatan) yang
tidak dapat dikreditkan
Pendapatan tidak kena pajak
(11)
(13)
(155)
(3.418)
200
(3.418)
(3.254)
(501)
Rugi fiskal
2010
(5.063)
(5.063)
Fiscal losses
2010
2011
Akumulasi rugi fiskal
1.398
548
777
-
(501)
(8.818)
(5.564)
67
Add/(less):
Temporary differences:
Employee benefit liabilities
Accrued employee bonuses
Permanent differences:
Interest income subject to final
income tax, reported on
a net of tax basis
Non-deductible expenses (income)
Non-taxable income
2011
Accumulated fiscal losses
The original consolidated financial statements included herein are in the Indonesian language.
b.
2011
Entitas anak
Beban pajak penghasilan
dengan
tarif 25%
94.977
62.281
94.977
62.281
Consolidated current
tax expense
Dikurangi pembayaran
pajak di muka:
Perseroan
Entitas anak
71.851
257
53.028
71.851
53.285
(Piutang)/utang pajak
penghasilan badan
Perseroan
Entitas anak
23.126
(257)
9.253
23.126
8.996
The subsidiaries
Current tax expense
on income subject to
tax at standard statutory rates of 25%
68
The original consolidated financial statements included herein are in the Indonesian language.
c.
2012
Perseroan
Pajak kini
Manfaat pajak tangguhan
Entitas anak
Pajak kini
Beban pajak tangguhan
Konsolidasian
Pajak kini
Beban pajak tangguhan
d.
2011
(1.300)
(320)
(1.300)
(320)
94.977
20.000
62.281
34.555
114.977
96.836
94.977
18.700
62.281
34.235
113.677
96.516
d.
2012
The Company
Current tax expense
Deferred tax benefit
The subsidiaries
Current tax expense
Deferred tax expense
Consolidated
Current tax expense
Deferred tax expense
Laba konsolidasian
sebelum pajak penghasilan
2011
459.976
380.400
114.994
95.100
(2.971)
(855)
3.374
(865)
(267)
(855)
2.459
79
113.677
96.516
69
The original consolidated financial statements included herein are in the Indonesian language.
e.
tax
2011
Perseroan:
Aset pajak tangguhan:
Rugi pajak
Provisi imbalan kerja
Akrual bonus
Entitas anak:
Aset tetap
2.205
758
137
1.392
408
-
8.041
The Company:
Deferred tax assets:
Tax loss carried forward
Provision for employee benefits
Accrued employee bonuses
The subsidiaries:
Asset tetap
11.141
1.800
22.174
5.778
4.827
2.459
14.239
3.186
5.956
2.458
The subsidiaries:
Deferred tax assets:
Provision for permit and licenses
Employee benefits liabilities
Accrued employee bonuses
Provision for maintenance
1.884
-
6.502
12.808
37.122
45.149
(814.277)
(66.921)
(286.642)
(66.059)
Entitas anak:
Aset pajak tangguhan:
Provisi biaya perijinan
Liabilitas imbalan kerja
Akrual bonus
Provisi biaya pemeliharaan
Cadangan
penurunan nilai
Revaluasi lindung nilai arus kas
(606)
Impairment allowance
Revaluation of cash flow hedge
(881.804)
(352.701)
(844.682)
(307.552)
(833.541)
(305.752)
70
The original consolidated financial statements included herein are in the Indonesian language.
f.
2012
Perseroan
Saldo awal aset
pajak tangguhan
Manfaat pajak
tangguhan pada tahun
berjalan
Analysis of changes
assets/(liabilities)
in
deferred
tax
2011
1.800
1.480
The Company
Deferred tax assets beginning balance
1.300
320
Entitas anak
Saldo awal aset
pajak tangguhan
Manfaat pajak tangguhan
pada periode berjalan
8.041
The subsidiaries
Deferred tax assets beginning balance
Deferred tax benefit
for the period
8.041
11.141
1.800
Entitas anak
Saldo awal liabilitas
pajak tangguhan
Beban pajak tangguhan
pada periode berjalan
Efek liabilitas pajak tangguhan
atas ekuitas
Selisih penjabaran transaksi
mata uang
(307.552)
(286.737)
(20.000)
(34.555)
(516.524)
13.740
(606)
The subsidiaries
Deferred tax liabilities beginning balance
Deferred tax expense
for the period
Deferred tax effect on equity
Exchange difference from
translation of financial statements
(844.682)
(307.552)
(833.541)
(305.752)
71
The original consolidated financial statements included herein are in the Indonesian language.
Lain-lain
g.
Others
Claims for refunds of withholding income tax Article 4(2) of Rp150,027 represents
Protelindos refundable amounts of Rp37,158
for 2009 and Rp112,869 for 2008 and 2007 as
a consequence of the changes in the tax
treatment of Protelindos tower rental income
from a final tax basis to corporate income tax
at standard statutory rates. See Note 12.
72
The original consolidated financial statements included herein are in the Indonesian language.
g. Lain-lain (lanjutan)
g. Others (continued)
73
The original consolidated financial statements included herein are in the Indonesian language.
Lain-lain (lanjutan)
g.
Administrasi
h.
Administration
Under the taxation laws of Indonesia, the
Company and its subsidiaries submit tax
returns on the basis of self assessment.
Consolidated tax returns are not permitted
under the taxation laws in Indonesia. The
DGT may assess or amend taxes for years
prior to 2008 within ten years from the date
the tax became due, or until the end of year
2013, whichever is earlier. Based on taxation
laws which are applicable starting in year
2008, the DGT may assess or amend taxes
within five years from the date the tax
becomes due.
Others (continued)
74
The original consolidated financial statements included herein are in the Indonesian language.
IMBALAN
KERJA
JANGKA
18. LONG
TERM
LIABILITIES
EMPLOYEE
BENEFITS
2012
Tingkat diskonto
Tingkat kenaikan gaji
Usia pensiun
Tingkat kematian
Metode
2011
6% per annum
10% per annum
55 years of age
TMI 1999
Projected
unit crdit
2011
9.666
1.700
4.740
1.052
(4)
(4)
419
105
11.781
5.893
2012
2011
40.705
23.303
48
52
(14.380)
(8.751)
26.373
14.604
Kenaikan/
Increase
Discount rate
Wages and salary increase
Retirement age
Mortality rate
Method
Penurunan/
Decrease
(3.906)
4.747
(6.147)
7.468
75
The original consolidated financial statements included herein are in the Indonesian language.
KERJA
JANGKA
18. LONG
TERM
EMPLOYEE
LIABILITIES (continued)
BENEFITS
2011
23.303
9.666
1.700
(692)
6.728
10.976
4.740
1.052
(422 )
6.957
40.705
23.303
At beginning of year
Current service cost
Interest cost
Expected benefit payment
Actuarial losses
At end of period
40.705
23.303
10.976
5.573
2.689
December 31 ,2012
December 31, 2011
December 31, 2010
December 31, 2009
December 31, 2008
2011
14.604
11.781
(12)
Saldo akhir
26.373
8.726
5.893
(15)
14.604
Ending balance
PT Hutchison CP
Telecommunications
PT Telekomunikasi Selular
PT Axis Telekom Indonesia
PT Smart Telecom
PT Indosat Tbk.
PT XL Axiata Tbk.
PT Smartfren Telecom Tbk.
PT Telekomunikasi Indonesia
(Persero) Tbk.
Techno-Sciences Inc.
PT Bakrie Telecom Tbk.
2011
PT Hutchison CP
Telecommunications
PT Telekomunikasi Selular
PT Axis Telekom Indonesia
PT Smart Telecom
PT Indosat Tbk.
PT XL Axiata Tbk.
PT Smartfren Telecom Tbk
PT Telekomunikasi Indonesia
(Persero) Tbk.
Techno-Sciences Inc.
PT Bakrie Telecom Tbk.
284.789
84.677
3.905
1.787
1.002
636
181
262.963
24.272
1.903
41
771
324
126
-
199
180
9
377.103
290.662
351.717
264.105
Current portion
25.386
26.557
Non-current portion
76
The original consolidated financial statements included herein are in the Indonesian language.
Pada
tahun
2008,
Protelindo
menerima
pembayaran di muka untuk jangka waktu 1 sampai
5 tahun dari PT Hutchison CP Telecommunications
atas sewa operasi menara. Protelindo juga
menerima pembayaran di muka dari PT XL Axiata
Tbk., PT Telekomunikasi Selular, PT Axis Telekom
Indonesia, PT First Media Tbk., PT Indosat Tbk.,
PT Sampoerna Telecom Indonesia, TechnoSciences Inc., PT Telekomunikasi Indonesia
(Persero) Tbk., PT Smartfren Telecom Tbk.,
PT Smart Telecom and PT Bakrie Telecom Tbk.
atas sewa operasi menara.
a.
2012
Protelindo Netherlands B.V.
Nilai tercatat - awal
Bagian rugi neto
Selisih kurs dari penjabaran
laporan keuangan
2011
2.192
(555)
10
1.647
18
18
1.665
Protelindo
Nilai tercatat - awal
Bagian laba neto
b.
b.
2012
Protelindo Netherlands B.V.
Protelindo
Protelindo
Carrying amount - beginning
Equity in net income
2011
(545)
18
(527)
77
The original consolidated financial statements included herein are in the Indonesian language.
Pemegang saham
- PT Tricipta Mandhala Gumilang
- PT Caturguwiratna Sumapala
- Pershing LLC Main Custody
- Masyarakat (masing-masing
dengan kepemilikan
kurang dari 5%)
Persentase
kepemilikan/
Percentage of
ownership
Modal disetor/
Issued and
paid-up capital
176.918.383
169.981.067
56.720.654
17,34%
16,66%
5,56%
88.459
84.990
28.360
616.672.396
60,44%
308.337
- Public
(each below 5% ownership)
1.020.292.500
100,00%
510.146
31 Desember 2011
Pemegang saham
- PT Tricipta Mandhala Gumilang
- PT Caturguwiratna Sumapala
- Masyarakat (masing-masing
dengan kepemilikan
kurang dari 5%)
Shareholders
Persentase
kepemilikan/
Percentage of
ownership
Modal disetor/
Issued and
paid-up capital
Shareholders
260.694.833
250.472.167
25,55%
24,55%
130.347
125.236
509.125.500
49,90%
254.563
- Public
(each below 5% ownership)
1.020.292.500
100,00%
510.146
78
The original consolidated financial statements included herein are in the Indonesian language.
Based
on
the
Deed
No.
274
dated
March 26, 2010 regarding the Statement of
Meeting Resolutions, drawn up in the presence of
Dr. Irawan Soerodjo, S.H. MSi., Notary in Jakarta,
the Companys shareholders agreed to the
issuance of 40,232,500 shares and offered these
shares to the public using a public offering. This
amendment was notified to the Ministry of Law and
Human Rights under letter of notification
acknowledgement No. AHU-AH.01.10-13487 dated
June 2, 2010.
79
The original consolidated financial statements included herein are in the Indonesian language.
Agio saham
Biaya emisi efek ekuitas
22.128
(1.552)
20.576
2011
1.809
Net gain/(loss) on
cash flow hedges
Revaluation surplus on towers
Exchange difference from translation of
financial statements
2.037.057
485.676
Ending balance
2.035.248
(38.424)
524.100
80
The original consolidated financial statements included herein are in the Indonesian language.
25. PENDAPATAN
25. REVENUES
2012
Pihak ketiga:
Sewa menara (sewa operasi)
Sewa pemancar (sewa pembiayaan)
2011
2.257.717
7.543
1.642.860
8.046
2.265.260
1.650.906
2011
2012
715.470
255.045
97.528
186.741
172.258
82.055
63.534
39%
18%
12%
9%
8%
6%
5%
43%
15%
6%
11%
10%
5%
4%
2.175.723
1.572.631
97%
94%
2011
110.053
19.744
7.499
158
78.127
4.657
6.973
260
137.454
90.017
Site maintenance
Electricity
Business trip
Others (below Rp1,000)
2011
443.409
374.792
138.705
106.114
582.114
480.906
Customers
PT Hutchison CP
Telecomunications
PT XL Axiata Tbk.
PT Telekomunikasi Selular
PT Smartfren Telecom Tbk.
PT Bakrie Telecom Tbk.
PT Axis Telekom Indonesia
PT Indosat Tbk.
2011
882.828
397.487
269.759
210.501
173.372
126.027
115.749
Perawatan lokasi
Listrik
Perjalanan dinas
Lain-lain (kurang dari Rp 1.000)
Third parties:
Tower rentals (operating leases)
Repeater rentals (finance lease)
2011
12.998
8.728
7.334
9.690
8.946
3.994
29.060
22.630
81
The original consolidated financial statements included herein are in the Indonesian language.
2011
72.588
75.711
40.209
11.781
8.027
1.768
49.856
53.274
33.545
5.893
7.002
2.719
210.084
152.289
Beban bunga
Amortisasi biaya pinjaman (Catatan 15)
Beban keuangan lain
2011
430.610
87.912
15.693
374.614
57.195
11.579
534.215
443.388
2011
(282.690)
(41.551)
(48.458)
(33.887)
(324.241)
(82.345)
(Kerugian)/keuntungan selisih
kurs yang berasal dari:
Pinjaman fasilitas
Pinjaman Stewart Island
Investments Pte. Ltd.
Lainnya
Interest expense
Amortization of cost of loans (Note 15)
Other finance charges
2011
(312.662)
(85.378)
29.972
43.097
(6.177)
(282.690)
(48.458)
82
The original consolidated financial statements included herein are in the Indonesian language.
Jumlah nosional/
Notional amount
(US$)
No.
Counter
parties
The Royal
Bank
of
Scotland,
Jakarta
branch
DBS Bank
Ltd.
Periode
kontrak
efektif/
Effective
Contract
period
7 September/
September
2010 - 6
Desember/
December
2012
7 September/
September
2010 - 30
November/
November
2012
2012
2011
80.778.275
(25.315)
75.862.500
(25.917)
156.640.775
(51.232)
Tanggal penerimaan
pendapatan/(beban)
swap/Swap income/(expense)
receipt date
Setiap tanggal terakhir bulan
Maret, Juni, September dan
Desember setiap tahun mulai
dan termasuk 7 Desember 2010
sampai dengan 6 Desember
2012/Last business day of
March, June, September and
December of each year from and
including December 7, 2010 to
December 6, 2012.
Setiap tanggal terakhir bulan
Maret, Juni, September dan
Desember setiap tahun mulai
dan termasuk 7 Desember 2010
sampai dengan 30 November
2012/Last business day of
March, June, September and
December of each year from and
including December 7, 2010 to
November 30, 2012.
83
Jumlah pendapatan
(beban) swap diterima
(dibayar)/Amount of
swap income (expense)
received (paid)
2012
2011
(13.424)
(16.212)
(10.094)
(17.185)
The original consolidated financial statements included herein are in the Indonesian language.
a.
b.
Protelindo
menandatangani
sejumlah
perjanjian dengan PT Telekomunikasi Selular
(Telkomsel)
mengenai
pemanfaatan
infrastruktur menara untuk penempatan
peralatan telekomunikasi. Jangka waktu awal
dari site leases yang ditandatangani dalam
perjanjian adalah 10 tahun sejak tanggal
penadatanganan Berita Acara Penggunaan
Site untuk masing-masing lokasi menara.
c.
84
The original consolidated financial statements included herein are in the Indonesian language.
d.
85
The original consolidated financial statements included herein are in the Indonesian language.
e.
86
The original consolidated financial statements included herein are in the Indonesian language.
On
March
18,
2008,
Protelindo
and Hutchison entered into a Master
Lease Agreement as subsequently amended
by Amendement No. 1 dated November 24,
2009,
Amendement
No. 2
dated
December 28, 2010, and Amendement No. 3
dated August 9, 2012, (the Purchase MLA)
regarding the rental of tower infrastructure for
placement of telecommunications equipment
for sites acquired under the 2008 Tower
Transfer Agreement. The initial period of the
site leases signed under this agreement is 12
years, which period may be extended for 6
years. In addition, Hutchison will pay an
additional charge for pass-through of monthly
electricity costs.
87
The original consolidated financial statements included herein are in the Indonesian language.
f.
The original consolidated financial statements included herein are in the Indonesian language.
h.
89
The original consolidated financial statements included herein are in the Indonesian language.
90
The original consolidated financial statements included herein are in the Indonesian language.
k.
k.
l.
l.
m. On April 1, 2011, Protelindo and TechnoSciences, Inc. (TSI) entered into a Master
Lease Agreement for Co-location regarding
the rental of tower infrastructure for placement
of TSIs telecommunications equipment. The
initial period of the site leases signed under
this agreement is 10 years, which period will
be extended for two 10 year periods, unless
TSI informs Protelindo in writing that it does
not wish to extend the lease term. The lease
period starts upon the date of the Ready For
Installation Certificate for each site.
91
The original consolidated financial statements included herein are in the Indonesian language.
n.
n.
o.
o.
p.
92
The original consolidated financial statements included herein are in the Indonesian language.
q.
q.
r.
r.
2011
2.331.821
1.604.428
10.476.165
7.672.598
9.063.888
3.967.729
20.480.584
14.636.045
93
The original consolidated financial statements included herein are in the Indonesian language.
Jumlah
telecommunication sites
/Number of
telecommunication sites
Jumlah sewa
/Number of
total site
leases
8.460
14.849
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Pelanggan/Customer
Jumlah
telecommunication
sites / Number of
telecommunication
sites
Jumlah sewa
/Number of total
site leases
6.363
10.798
Catatan/
Notes
Tbk.
Jumlah/Total
94
33a
33b
33c
33d
33e
33f
33g
33h
33i
33j
33k
33l
33m
31 Desember 2012/
December 31, 2012
Sewa/Leases
288
853
1.585
1.150
6.037
2.448
97
908
643
51
14
90
-
31 Desember 2011/
December 31, 2011
Sewa/Leases
288
855
727
1.098
5.206
1.525
88
446
453
42
14
16
2
33n
34
38
33p
33q
484
86
33r
81
14.849
10.798
The original consolidated financial statements included herein are in the Indonesian language.
MENGENAI
PIHAK-PIHAK
Total aset
2011
689.913
610.352
88
73
690.001
610.425
13.573.560
8.568.330
Assets
Cash and cash equivalents
Rupiah:
PT Bank Central Asia Tbk. (Note 4)
US Dollars:
PT Bank Central Asia Tbk. (Note 4)
Total assets
7%
312.830
10.155.012
7.049.664
Total liabilities
4%
0%
95
The original consolidated financial statements included herein are in the Indonesian language.
PIHAK-PIHAK
2011
25.053
33.612
6%
9%
8.021
2.141
3%
1%
Transaksi/
Transactions
- PT Grand Indonesia
Pembayaran
Office lease.
sewa
kantor/Payment
of
Transaksi
dengan
pihak-pihak
berelasi
menggunakan kebijakan harga dan syarat
transaksi yang disepakati oleh para pihak.
2012
2011
11.033
8.531
96
The original consolidated financial statements included herein are in the Indonesian language.
Segmen bisnis
Business segments
a. Penyewaan menara
b. Penyewaan pemancar
a. Tower rental
b. Repeater leasing
Sewa menara/
Tower rental
Sewa pemancar/
Repeater leasing
Jumlah/
Total
PENDAPATAN
Pendapatan sewa pada
pihak ketiga
2.257.707
7.553
2.265.260
Laba bruto
Beban penjualan
Beban umum dan administrasi
Kerugian lain-lain, neto
Pendapatan keuangan
Biaya keuangan
1.540.538
(28.963)
(209.384)
(323.160)
11.844
(532.434)
5.154
(97)
(700)
(1.081)
40
(1.781)
1.545.692
(29.060)
(210.084)
(324.241)
11.884
(534.215)
458.441
1.535
459.976
Income before
corporate income tax expense
113.298
379
113.677
Laba neto
345.143
1.156
346.299
Net income
13.528.301
45.259
13.573.560
10.121.151
33.861
10.155.012
441.931
1.478
443.409
OTHER INFORMATION
Depreciation
1.984.760
6.640
1.991.400
(2.719.578)
(9.098)
(2.728.676)
1.180.616
3.950
1.184.566
INFORMASI LAINNYA
Penyusutan
Arus kas yang diperoleh dari
aktivitas operasi
Arus kas yang digunakan untuk
aktivitas investasi
Arus kas yang diperoleh dari
aktivitas pendanaan
REVENUES
Rental/leasing revenues
from third parties
Gross income
Selling and marketing expense
General and administrative expense
Others losses, net
Finance income
Finance charges
97
The original consolidated financial statements included herein are in the Indonesian language.
Sewa pemancar/
Repeater leasing
Jumlah/
Total
PENDAPATAN
Pendapatan sewa pada
pihak ketiga
1.642.860
8.046
1.650.906
Laba bruto
Beban penjualan
Beban umum dan administrasi
Kerugian lain-lain, neto
Pendapatan keuangan
Biaya keuangan
1.074.720
(22.520)
(151.547)
(81.951)
1.064
(441.227)
5.263
(110)
(742)
(394)
5
(2.161)
1.079.983
(22.630)
(152.289)
(82.345)
1.069
(443.388)
378.539
1.861
380.400
Income before
corporate income tax expense
REVENUES
Rental/leasing revenues
from third parties
Gross income
Selling and marketing expense
General and administrative expense
Others losses, net
Finance income
Finance charges
96.046
470
96.516
282.493
1.391
283.884
Net income
8.526.570
41.760
8.568.330
7.015.306
34.358
7.049.664
372.965
1.827
374.792
OTHER INFORMATION
Depreciation
1.563.900
7.659
1.571.559
(1.698.278)
(8.317)
(1.706.595)
INFORMASI LAINNYA
Penyusutan
Arus kas yang diperoleh dari
aktivitas operasi
Arus kas yang digunakan untuk
aktivitas investasi
Arus kas yang diperoleh dari
aktivitas pendanaan
426.606
2.089
98
428.695
The original consolidated financial statements included herein are in the Indonesian language.
Segmen geografis
Geographical segments
Sumatera/
Sumatra
PENDAPATAN
Pendapatan sewa pada
pihak ketiga
Jawa/
Java
Jumlah/
Total
1.206.951
466.408
591.901
2.265.260
REVENUES
Rental/leasing revenues
from third parties
Laba bruto
823.558
318.252
403.882
1.545.692
Gross Income
Beban penjualan
(15.483)
(5.983 )
(7.594)
(111.935)
(172.759)
6.332
(284.635)
(43.255 )
(66.760 )
2.447
(109.992 )
(54.894)
(84.722 )
3.105
(139.588 )
245.078
94.709
120.189
459.976
60.568
23.405
29.704
113.677
Corporate
income tax expense
184.510
71.304
90.485
346.299
Net income
LAPORAN POSISI
KEUANGAN
STATEMENT OF FINANCIAL
POSITION
7.232.117
2.794.744
3.546.699
13.573.560
5.410.683
2.090.877
2.653.452
10.155.012
INFORMASI LAINNYA
Penyusutan
OTHER INFORMATION
236.252
91.296
443.409
Depreciation
520.342
1.991.400
(561.824 )
(712.989 )
(2.728.676)
243.898
309.520
1.184.566
1.061.036
410.022
(1.453.863)
631.148
115.861
99
The original consolidated financial statements included herein are in the Indonesian language.
Sumatera/
Sumatra
Jawa/
Java
Jumlah/
Total
PENDAPATAN
Pendapatan sewa pada
pihak ketiga
336.569
923.549
390.788
1.650.906
Laba bruto
Beban penjualan
220.175
(4.614)
604.164
(12.660 )
255.644
(5.356 )
(31.047)
(16.788)
218
(90.393)
(85.193 )
(46.065 )
598
(248.040 )
(36.049 )
(19.492)
253
(104.955)
1.079.983
Gross Income
(22.630) Selling and marketing expense
General and
(152.289)
administrative expense
(82.345)
Other losses, net
1.069
Finance Income
(443.388)
Finance charges
77.551
212.804
90.045
380.400
19.677
53.993
22.846
96.516
Corporate
income tax expense
Laba neto
57.874
158.811
67.199
283.884
Net income
LAPORAN POSISI
KEUANGAN
REVENUES
Rental/leasing revenues
from third parties
STATEMENT OF FINANCIAL
POSITION
1.746.817
4.793.293
2.028.220
8.568.330
1.437.208
3.943.722
1.668.734
7.049.664
INFORMASI LAINNYA
Penyusutan
OTHER INFORMATION
76.408
209.666
88.718
374.792
Depreciation
320.392
879.161
372.006
1.571.559
(347.922)
(954.703 )
(403.970 )
(1.706.595)
87.398
239.820
101.477
100
428.695
The original consolidated financial statements included herein are in the Indonesian language.
MONETER DALAM
36. MONETARY
ASSETS
AND
LIABILITIES
DENOMINATED IN FOREIGN CURRENCIES
2012
Mata uang
asing
(angka penuh)/
Foreign
currency
(full amount)
Aset:
Kas dan setara kas
Kas dan setara kas
pihak-pihak berelasi
Piutang usaha - pihak ketiga
Total aset
Liabilitas:
Utang pembangunan menara
dan lainnya - pihak ketiga
Bagian utang jangka
panjang yang akan jatuh
tempo dalam waktu
satu tahun
Pihak ketiga
Utang jangka panjang
setelah dikurangi bagian
yang akan jatuh tempo
dalam waktu satu tahun
Pihak ketiga
Beban yang masih
harus di bayar
Total liabilitas
Liabilitas bersih
2011
Mata uang
asing
(angka penuh)/
Foreign
currency
(full amount)
Ekuivalen
Rupiah/
Equivalent
in Rupiah
Ekuivalen
Rupiah/
Equivalent
in Rupiah
US$
EUR
38.577.396
4.599.942
373.043
58.925
3.718.985
-
33.723
-
US$
US$
EUR
9.080
5.682.142
64.599
88
54.946
828
8.079
108.907
-
73
988
-
US$
EUR
44.268.618
4.664.541
428.077
59.753
3.835.971
-
34.784
-
US$
EUR
US$
21.950.499
816
212.261
10
66.947
-
56.398.775
607
-
511.424
Assets:
Cash and cash equivalents
Cash and cash equivalents Related parties
Trade receivables - third parties
Total assets
Liabilities:
Tower construction and
other payables - third parties
Current portion of
long-term loans
Third parties
Long-term loans, net of
current portion
Third parties
US$
EUR
462.983.707
57.227.723
4.477.052
733.079
455.982.387
-
4.134.848
-
US$
EUR
2.238.890
3.581.472
21.650
45.878
6.003.120
-
54.436
-
Accrued expenses
US$
EUR
487.173.096
60.810.011
4.710.963
778.967
518.451.229
-
4.701.315
-
Total liabilities
4.666.531
Net liabilities
5.002.100
101
The original consolidated financial statements included herein are in the Indonesian language.
RISIKO
Risiko pasar
Market risk
102
The original consolidated financial statements included herein are in the Indonesian language.
37. TUJUAN
DAN
KEBIJAKAN
MANAJEMEN KEUANGAN (lanjutan)
RISIKO
Tabel
berikut
ini
menunjukan
sensitivitas
kemungkinan perubahan tingkat suku bunga
pinjaman. Dengan asumsi variabel lain konstan,
laba sebelum
beban pajak
konsolidasian
dipengaruhi oleh tingkat suku bunga mengambang
sebagai berikut:
Kenaikan/
penurunan
dalam
satuan poin/
Increase/
decrease
In basis point
31 Desember 2012
Dolar AS
Dolar AS
Rupiah
Rupiah
Euro
Euro
31 Desember 2011
Dolar AS
Dolar AS
Rupiah
Rupiah
Dampak
terhadap
laba sebelum
beban pajak/
Effect on income
before tax expenses
+100
-100
+100
-100
+100
-100
(44.771)
44.771
(30.800)
30.800
(7.331)
7.331
+100
-100
+100
-100
(50.166)
(14.508)
(15.063)
15.063
103
The original consolidated financial statements included herein are in the Indonesian language.
RiSIKO
Tabel
berikut
ini
menunjukan
sensitivitas
kemungkinan perubahan tingkat pertukaran Rupiah
terhadap Dolar AS, dengan asumsi variabel lain
konstan, dampak terhadap laba sebelum beban
pajak penghasilan konsolidasian sebagai berikut:
Perubahan
tingkat Rp/
Change in
Rp rate
Dampak
terhadap
laba sebelum
beban pajak/
Effect on income
before tax expenses
31 Desember 2012
Dolar AS
Dolar AS
EUR
EUR
1%
-1%
1%
-1%
(42.830)
42.830
(6.795)
6.795
31 Desember 2011
Dolar AS
Dolar AS
1%
-1%
(46.573)
46.573
Risiko kredit
Credit risk
104
The original consolidated financial statements included herein are in the Indonesian language.
RISIKO
Risiko likuiditas
Liquidity risk
1 - 2 tahun/
1 - 2 years
2 - 3 tahun/
2 - 3 years
> 3 tahun/
> 3 years
31 Desember 2012
Utang pembangunan
menara dan lainnya pihak ketiga
386.636
Utang lain-lain
pihak ketiga
40.638
Liabilitas imbalan kerja
jangka pendek
26.896
Beban yang masih
harus dibayar
246.999
Bagian utang jangka
panjang yang akan
jatuh tempo dalam
waktu satu tahun
Pihak ketiga
107.500
Utang jangka
panjang setelah dikurangi
bagian yang akan jatuh tempo
dalam waktu satu tahun
Pihak ketiga
Pihak berelasi
-
61.000
-
183.000
-
808.669
61.000
183.000
Jumlah/
Total
246.999
Accrued expenses
107.500
Current portion of
long-term loans
Third parties
7.938.631
-
8.182.631
-
Long-term loans
- net of current
portion
Third parties
Related parties
7.938.631
8.991.300
105
The original consolidated financial statements included herein are in the Indonesian language.
RISIKO
1 - 2 tahun/
1 - 2 years
> 3 tahun/
> 3 years
31 Desember 2011
Utang pembangunan
menara dan lainnya pihak ketiga
165.117
Utang lain-lain
pihak ketiga
33.294
Liabilitas imbalan kerja
jangka pendek
28.482
Beban yang masih
harus dibayar
170.524
Bagian utang jangka
panjang yang akan
jatuh tempo dalam
waktu satu tahun
Pihak ketiga
516.425
Utang jangka
panjang setelah dikurangi
bagian yang akan jatuh tempo
dalam waktu satu tahun
Pihak ketiga
Pihak berelasi
-
689.055
-
113.929
-
913.842
689.055
113.929
Jumlah/
Total
170.524
Accrued expenses
516.425
Current portion of
long-term loans
Third parties
4.513.023
320.125
5.316.007
320.125
Long-term loans
- net of current
portion
Third parties
Related parties
4.833.148
6.549.974
Manajemen modal
Capital management
106
The original consolidated financial statements included herein are in the Indonesian language.
Nilai wajar/
Fair value
1.129.550
261.601
1.129.550
261.601
2.582
2.582
386.636
40.638
26.896
246.999
386.636
40.638
26.896
246.999
100.529
100.529
7.946.558
7.946.558
Financial assets
Loans and receivables
Cash and cash equivalents
Trade receivables - third parties
Other non-current
assets - deposits
Financial liabilities
Financial liabilities measured
at amortized cost:
Tower construction and other
payable - third parties
Other payable - third parties
Short-term employee benefit liabilities
Accrued expenses
Current portion
of long-term loans
Third parties
Long-term loans net of
current portion
Third parties
Nilai wajar/
Fair value
649.452
194.602
649.452
194.602
1.951
1.951
165.117
33.294
170.524
28.482
165.117
33.294
170.524
28.482
494.901
494.901
5.090.722
312.830
5.090.722
312.830
51.232
51.232
107
Financial assets
Loans and receivables
Cash and cash equivalents
Trade receivables - third parties
Other non-current
assets - deposits
Financial liabilities
Financial liabilities measured
at amortized cost:
Tower construction and other
payable - third parties
Other payable - third parties
Accrued expenses
Short-term employee benefit liabilities
Current portion
of long-term loans
Third parties
Long-term loans net of
current portion
Third parties
Related parties
Financial liabilities at fair value
through profit and loss:
Interest rate swap payable
The original consolidated financial statements included herein are in the Indonesian language.
Nilai wajar kas dan setara kas, piutang usaha pihak ketiga, aset tidak lancar lainnya - uang
jaminan, utang pembangunan menara dan
lainnya - pihak ketiga, utang lain-lain - pihak
ketiga, liabilitas imbalan kerja jangka pendek
dan beban yang masih harus dibayar
mendekati nilai tercatat karena jangka waktu
jatuh tempo yang singkat atas instrumen
keuangan tersebut.
Cash and cash equivalents, trade receivable third parties, other non-current assets deposits, tower construction and other
payable - third parties, other payables - third
parties, short-term employee benefit liabilities
and accrued expenses approximate their
carrying amounts largerly due to the shortterm maturities of these instruments.
The fair value of non-current assets deposits and long-term loans are calculated
using discounted cash flows using market
interest rate.
39. IKATAN
39. COMMITMENTS
1.
1.
2.
2.
108
The original consolidated financial statements included herein are in the Indonesian language.
1.
1.
2.
2.
3.
3.
4.
4.
2012
Laba neto yang dapat diatribusikan
kepada pemilik entitas induk untuk
perhitungan laba neto per saham dasar
Total rata-rata tertimbang
saham yang beredar (lembar)
Laba neto per saham dasar,
yang dapat diatribusikan
kepada pemilik entitas induk
(rupiah penuh)
2011
346.836
283.884
1.020.292.500
1.020.292.500
278
340
109
The original consolidated financial statements included herein are in the Indonesian language.
31 Desember 2011/
December 31, 2011/
Direklasifikasi/
As reclassified
Reklasifikasi/
Reclassification
(28.482)
170.524
28.482
28.482
Current liabilities
Accrued expenses
Short-term employee benefit
liabilities
264.105
264.105
72.207
72.207
(72.207)
72.207
-
Non-current liabilities
Long-term provision
Others non-current liabilities
290.662
(264.105)
199.006
7.049.664
7.049.664
Total liabilities
2012
Beban gaji dan overhead
proyek pembangunan menara
dikapitalisasi
Kapitalisasi estimasi biaya
Pembongkaran aset tetap
2011
91.446
50.349
22.735
15.069
114.181
65.418
44. COMPLETION
STATEMENTS
OF
THE
FINANCIAL
Laporan
keuangan
konsolidasian
telah
diselesaikan dan diotorisasi untuk terbit oleh
manajemen Perseroan pada tanggal 26 Februari
2013.
110