Laporan Keuangan
2016
481
PT SEMEN INDONESIA PERSERO Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN TANGGAL
31 DESEMBER 2016 DAN 2015 DAN UNTUK TAHUN-TAHUN YANG BERAKHIR
PADA TANGGAL 31 DESEMBER 2016 DAN 2015 Disajikan dalam ribuan Rupiah,
kecuali dinyatakan lain Lanjutan
PT SEMEN INDONESIA PERSERO Tbk AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED
DECEMBER 31, 2016 AND 2015 Expressed in thousands of Rupiah,
unless otherwise stated Continued
1 Januari 31 Desem ber
January 1, Penam bahan
Pengurangan Reklasifikasi
December 31, 2015
Additions Deductions
Reclassifications 2015
Biaya perolehan Acquisition cost
Tanah 3.944.747
- 101.513
- 3.843.234
Land Bangunan dan prasarana
223.035.511 1.497.500
231.723 6.070.000
230.371.288 Buildings and infrastructure
Jumlah 226.980.258
1.497.500 333.236
6.070.000 234.214.522
Total
Akum ulasi penyusutan Accum ulated depreciation
Bangunan dan prasarana 43.662.412
15.457.813 28.966
- 59.091.259
Buildings and infrastructure Nilai tercatat neto
183.317.846 175.123.263
Net carrying amount
Pada tanggal 31 Desember 2016, berdasarkan valuasi internal dari Manajemen nilai wajar properti
investasi milik SP adalah sebesar Rp117.307.095. As of December 31, 2016, based on the internal
valuation carried out by the Management the fair value of SP’s investment properties amounted to
Rp117,307,095.
Pada tanggal 31 Desember 2016, nilai wajar properti investasi milik KIG adalah sebesar Rp423.294.000.
Nilai wajar ini berdasarkan laporan penilaian dari KJPP Samsul Hadi, Wahyono Adi, Hendra Gunawan
dan Rekan tanggal 30 Mei 2016. As of December 31, 2016, the fair value of KIG’s
investment properties amounted to Rp423,294,000. This was based on the valuation report carried out
by KJPP Samsul Hadi, Wahyono Adi, Hendra Gunawan and Partners dated May 30, 2016.
Pendekatan yang digunakan oleh penilai adalah: 1. Penilaian tanah menggunakan pendekatan nilai
pasar; 2. Penilaian bangunan menggunakan pendekatan
biaya. The approach used by the assessor are:
1. Assessment of land used market value approach;
2. Assessment of buildings used the cost approach.
Berdasarkan penilaian internal, nilai wajar properti investasi entitas anak SP dan KIG pada tanggal
31 Desember 2015, sebesar Rp456.594.206. Based on internal valuation, the fair value of
investment properties as of December 31, 2015 of the subsidiaries SP and KIG amounted to
Rp456,594,206.
Nilai wajar properti diatas didasarkan pada teknik penilaian yang mencakup input untuk aset atau
liabilitas yang bukan berdasarkan data pasar yang dapat diobservasi input yang tidak dapat
diobservasi menggunakan level 3 pengukuran nilai wajar.
The fair values of investment properties are based on valuation techniques that include inputs that are
not based on observable market data unobservable inputs, using Level 3 fair value measurements.
Beban penyusutan sebesar Rp15.154.218 dan Rp15.457.813 masing-masing untuk tahun 2016 dan
2015 dicatat sebagai beban pokok pendapatan. Depreciation expense in 2016 and 2015 amounting
to Rp15,154,218 and Rp15,457,813, respectively were recorded under cost of revenue.
Penghasilan sewa properti investasi tahun 2016 dan 2015 masing-masing sebesar Rp30.138.959 dan
Rp26.262.539. Rental income on investment properties in 2016 and
2015 amounted to Rp30,138,959
and Rp26,262,539, respectively.
PT Semen Indonesia Persero Tbk.
482
PT SEMEN INDONESIA PERSERO Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN TANGGAL
31 DESEMBER 2016 DAN 2015 DAN UNTUK TAHUN-TAHUN YANG BERAKHIR
PADA TANGGAL 31 DESEMBER 2016 DAN 2015 Disajikan dalam ribuan Rupiah,
kecuali dinyatakan lain Lanjutan
PT SEMEN INDONESIA PERSERO Tbk AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2016 AND 2015 AND FOR THE YEARS ENDED
DECEMBER 31, 2016 AND 2015 Expressed in thousands of Rupiah,
unless otherwise stated Continued 15. ASET TETAP
15. FIXED ASSETS
Akuisisi anak 1 Januari
perusahaan Selisih kurs
31 December January 1,
Acquisition of Penambahan
Pengurangan Reklasifikasi
Foreign December 31,
2016 subsidiaries
Additions Deductions
Reclassifications exchange
2016 Biaya perolehan:
Acquisition cost:
Pemilikan Langsung Direct Ownership
Tanah 228.355.778
152.868.805 7.396.548
4.410 -
- 388.616.721
Land Tanah pertambangan
191.176.570 2.166.524
401.091.365 -
65.617.470 -
660.051.929 Mining properties
Bangunan, jalan, jembatan Buildings, roads, bridges
dan pelabuhan 7.535.015.673
262.028.055 90.079.027
4.069.989 187.966.546
49.113.741 8.021.905.571
and harbors Mesin-mesin
19.684.714.643 95.150.630
194.572.532 34.125.474
498.945.203 90.400.800
20.348.856.734 Machinery
Alat-alat berat dan Heavy equipment and
kendaraan 1.021.051.927
1.042.630.340 47.513.669
32.518.544 23.466.009
500.668 2.101.642.733
vehicles Perlengkapan dan peralatan
Furniture and office kantor
634.551.077 81.147.679
33.786.905 201.989
31.559.496 125.067
780.718.101 equipment
Aktiva dalam penyelesaian: Construction in progress:
Tanah 712.062.918
- 77.168.498
- 65.617.470
- 723.613.946
Land Bangunan, jalan, jembatan
Buildings, roads, bridges dan pelabuhan
979.106.571 22.589.879
1.146.882.043 -
231.541.073 2.338.502
1.914.698.918 and harbors
Mesin-mesin 2.536.360.180
496.335 1.857.083.347
- 478.477.202
- 3.915.462.660
Machinery Alat - alat berat
Heavy equipment and kendaraan
9.565.404 4.774.105
58.044.651 -
19.669.311 -
52.714.849 vehicles
Peralatan 88.571.310
1.491.458 547.822.707
- 12.249.668
- 625.635.807
Equipment Pabrik semen
2.643.836.627 -
1.408.208.108 -
- -
4.052.044.735 Cement plant
36.264.368.678 1.665.343.810
5.869.649.400 70.920.406
- 142.478.778
43.585.962.704
Aset sewa pembiayaan Leased Assets
Bangunan 141.135.734
- 80.314.184
- -
- 221.449.918
Buildings Alat - alat berat
Heavy equipment and kendaraan
209.317.526 4.172.500
437.402.561 53.534.851
- -
597.357.736 vehicles
Perlengkapan dan peralatan Furniture and office
kantor 36.150.521
- -
- -
- 36.150.521
equipment
386.603.781 4.172.500
517.716.745 53.534.851
- -
854.958.175 36.650.972.459
1.669.516.310 6.387.366.145
124.455.257 -
142.478.778 44.440.920.879
Akumulasi penyusutan Accumulated depreciation
dan deplesi: and depletion:
Pemilikan Langsung Direct Ownership
Tanah pertambangan 98.738.990
403.259 3.252.936
- -
- 102.395.185
Mining properties Bangunan, jalan, jembatan
Buildings, roads, bridges dan pelabuhan
2.204.400.765 33.962.298
250.568.977 3.791.531
- 13.087.006
2.472.053.503 and harbours
Mesin-mesin 7.745.741.522
43.138.779 1.107.029.463
24.493.014 -
43.776.965 8.827.639.785
Machinery Alat-alat berat dan
Heavy equipment and kendaraan
798.654.517 491.957.671
93.846.253 30.443.766
- 70.500
1.353.944.175 vehicles
Perlengkapan dan peralatan Furniture and office
kantor 478.497.395
42.310.646 59.463.378
194.105 -
17.798 580.059.516
equipment
11.326.033.189 611.772.653
1.514.161.007 58.922.416
- 56.952.269
13.336.092.164
Aset sewa pembiayaan Leased Assets
Bangunan 81.728.138
- 34.917.965
- -
- 116.646.103
Buildings Alat - alat berat
Heavy equipment and kendaraan
60.463.323 434.635
87.606.242 22.680.793
- -
125.823.407 vehicles
Perlengkapan dan peralatan Furniture and office
kantor 15.065.099
- 543.899
- -
- 15.608.998
equipment
157.256.560 434.635
123.068.106 22.680.793
- -
258.078.508 11.483.289.749
612.207.288 1.637.229.113
81.603.209 -
56.952.269 13.594.170.672
Nilai tercatat neto 25.167.682.710
30.846.750.207 Net carrying amount
Beban penyusutan dan deplesi aset tetap dialokasikan sebagai berikut:
Depreciation and depletion expense of fixed assets were allocated as follows:
2016 2015
Beban pabrikasi 1.564.270.726
1.333.591.265 Manufacturing overhead
Beban penjualan, umum dan Selling, general and administration
administrasi 72.958.387
93.500.782 expenses
Jumlah 1.637.229.113
1.427.092.047 Total
Hak atas tanah Grup berupa Sertifikat Hak Milik “SHM” dan Sertifikat Hak Guna Bangunan
“SHGB”. SHGB memiliki masa berlaku antara tahun 2017 hingga 2044. Manajemen berpendapat bahwa
SHGB tersebut dapat diperpanjang. The Group’s land represents freehold land “SHM”
and land-use rights “SHGB”. The SHGB will expire between 2017 until 2044. Management believes that
the SHGB are extendable.