Perusahaan Perseroan (Persero)
PT Telekomunikasi Indonesia Tbk. and its subsidiaries
Consolidated financial statements
as of December 31, 2018 and for the year then ended
with independent auditor’s report
Statement of the Board of Directors
regarding the Board of Director’s Responsibility for
Consolidated FinancialStatements
as of December 31, 2018 and for the year ended
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk and its Subsidiaries
On behalf ofthe Board ofDirectors, weundersigned:
|
|
|
|
1. | Name | : | Alex J. Sinaga |
| Business Address | : | Jl. Japati No.1 Bandung 40133 |
| Address | : | Jl. Anggrek Nelimurni B-70 No. 38 Kelurahan Kemanggisan Kecamatan Palmerah, Jakarta Barat |
| Phone | : | (022) 452 7101 |
| Position | : | President Director |
|
| : |
|
2. | Name | : | Harry M. Zen |
| Business Address | : | Jl. Japati No.1 Bandung 40133 |
| Address | : | Jl. H. Namin No. 48 A Kelurahan Cipete Utara Kecamatan Kebayoran Baru, Jakarta Selatan |
| Phone | : | (022) 452 7201/ 021 520 9824 |
| Position | : | Director of Finance |
We hereby state as follows:
|
|
1. | We are responsible for the preparation and presentation of the consolidated financial statement of PT Telekomunikasi Indonesia Tbk (the “Company”) and its subsidiaries; |
2. | The Company and its subsidiaries’ consolidated financial statement have been prepared and presented in accordance with Indonesian financial accounting standards; |
3. | All information has been fully and correctly disclosed in the Company and its subsidiaries’ consolidated financial statement; |
4. | The Company and its subsidiaries’ consolidated financial statement do not contain false material information or facts, nor do they omit any material information or facts; |
5. | We are responsible for the Company and its subsidiaries’ internal control system. |
This statement is considered to be true and correct.
Jakarta, April 29, 2019
|
|
/s/ Alex J. Sinaga Alex J. Sinaga President Director | /s/ Harry M. Zen Harry M. Zen Director of Finance |
This report is originally issued in the Indonesian langguage.
Independent Auditor’s Report
Report No. 00910/2.1032/AU.1/06/0691-2/1/IV/2019
The Shareholders the Boards of Commissioners and Directors
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
We have audited the accompanying consolidated financial statements of Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk. and its subsidiaries, which comprise the consolidated statement of financial position as of December 31, 2018, and the consolidated statements of profit or loss and other comprehensive income, changes in equity, and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information.
Management’s responsibility for the financial statements
Management is responsible for the preparation and fair presentation of such consolidated financial statements in accordance with Indonesian Financial Accounting Standards, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ responsibility
Our responsibility is to express an opinion on such consolidated financial statements based on our audit. We conducted our audit in accordance with Standards on Auditing established by the Indonesian Institute of Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether such consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
This report is originally issued in the Indonesian langguage.
Independent Auditor’s Report (continued)
Report No. 00910/2.1032/AU.1/06/0691-2/1/IV/2019 (continued)
Opinion
In our opinion, the accompanying consolidated financial statements present fairly, in all material
respects, the consolidated financial position of Perusahaan Perseroan (Persero)
PT Telekomunikasi Indonesia Tbk. and its subsidiaries as of December 31, 2018, and their consolidated financial performance and cash flows for the year then ended, in accordance with Indonesian Financial
Accounting Standards.
Purwantono, Sungkoro & Surja
/S/ David Sungkoro, CPA
David Sungkoro, CPA
Public Accountant Registration No. AP.0691
April 29, 2019
PERUSAHAAN PESEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2018 AND FOR THE YEAR THEN ENDED
WITH INDEPENDENT AUDITOR’S REPORT
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As of December 31, 2018
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
ASSETS |
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
Cash and cash equivalents | 2c,2e,2u,3,31,36 |
| 17,439 |
| 25,145 |
Other current financial assets | 2c,2e,2u,4,31,36 |
| 1,304 |
| 2,173 |
Trade receivables - net provision for |
|
|
|
|
|
impairment of receivables | 2g,2u,2ac,5,36 |
|
|
|
|
Related parties | 2c,31 |
| 2,126 |
| 1,545 |
Third parties |
|
| 9,288 |
| 7,677 |
Other receivables - net of provision for |
|
|
|
|
|
impairment of receivables | 2g,2u,36 |
| 727 |
| 342 |
Inventories - net provision for obsolescence | 2h,6 |
| 717 |
| 631 |
Assets held for sale | 2j,9 |
| 340 |
| 10 |
Prepaid taxes | 2t,26 |
| 2,749 |
| 1,947 |
Claim for tax refund | 2t,26 |
| 596 |
| 908 |
Other current assets | 2c,2i,2m,7,31 |
| 7,982 |
| 7,183 |
Total Current Assets |
|
| 43,268 |
| 47,561 |
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
Long-term investments | 2f,2u,8 |
| 2,472 |
| 2,148 |
Property and equipment - net of accumulated depreciation | 2l,2m,2ab,2ac,9,34 |
| 143,248 |
| 130,171 |
Intangible assets - net of accumulated amortization | 2d,2k,2n,2ab,11 |
| 5,032 |
| 3,530 |
Deferred tax assets - net | 2t,26 |
| 2,504 |
| 2,804 |
Other non-current assets | 2c,2g,2i,2n,2t,2u,10,26,31,36 |
| 9,672 |
| 12,270 |
Total Non-current Assets |
|
| 162,928 |
| 150,923 |
TOTAL ASSETS |
|
| 206,196 |
| 198,484 |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Trade payables | 2o,2u,12,36 |
|
|
|
|
Related parties | 2c,31 |
| 993 |
| 896 |
Third parties |
|
| 13,773 |
| 14,678 |
Other payables | 2u,36 |
| 448 |
| 217 |
Taxes payable | 2t,26 |
| 1,180 |
| 2,790 |
Accrued expenses | 2c,2u,13,31,36 |
| 12,769 |
| 12,630 |
Unearned income | 2r,14 |
| 5,190 |
| 5,427 |
Advances from customers | 2c,31 |
| 1,569 |
| 1,240 |
Short-term bank loans | 2c,2p,2u,15a,31,36 |
| 4,043 |
| 2,289 |
Current maturities of long-term borrowings | 2c,2m,2p,2u,2v,15b,31,36 |
| 6,296 |
| 5,209 |
Total Current Liabilities |
|
| 46,261 |
| 45,376 |
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
Deferred tax liabilities - net | 2t,26 |
| 1,252 |
| 933 |
Unearned income | 2r,14 |
| 652 |
| 524 |
Long service award provisions | 2s,30 |
| 852 |
| 758 |
Pension benefits and other post-employment |
|
|
|
|
|
benefits obligations | 2s,29 |
| 5,555 |
| 10,195 |
Long-term borrowings - net of current maturities | 2c,2m,2p,2u,2v,16,31,36 |
| 33,748 |
| 27,974 |
Other liabilities | 2u,2o,2aa |
| 573 |
| 594 |
Total Non-current Liabilites |
|
| 42,632 |
| 40,978 |
TOTAL LIABILITIES |
|
| 88,893 |
| 86,354 |
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
Capital stock | 1c,18 |
| 4,953 |
| 5,040 |
Additional paid-in capital | 2w,19 |
| 2,455 |
| 4,931 |
Treasury stock | 2w,20 |
| - |
| (2,541) |
Other equity | 2f,2u,21 |
| 507 |
| 387 |
Retained earnings |
|
|
|
|
|
Appropriated | 28 |
| 15,337 |
| 15,337 |
Unappropriated |
|
| 75,658 |
| 69,559 |
Net equity attributable to: |
|
|
|
|
|
Owners of the parent company |
|
| 98,910 |
| 92,713 |
Non-controlling interest | 2b,17 |
| 18,393 |
| 19,417 |
TOTAL EQUITY |
|
| 117,303 |
| 112,130 |
TOTAL LIABILITIES AND EQUITY |
|
| 206,196 |
| 198,484 |
The accompanying notes form an integral part of these consolidated financial statements.
1
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME
For the Year Ended December 31, 2018
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
REVENUES | 2c,2r,22,31 |
| 130,784 |
| 128,256 |
|
|
|
|
|
|
Operation, maintenance and telecommunication |
|
|
|
|
|
service expenses | 2c,2r,24,31 |
| (43,791) |
| (36,603) |
Depreciation and amortization expenses | 2k,2l,2m,9,11 |
| (21,406) |
| (20,446) |
Personnel expenses | 2c,2r,2s,23,31 |
| (13,178) |
| (13,529) |
Interconnection expenses | 2c,2r,31 |
| (4,283) |
| (2,987) |
General and administrative expenses | 2c,2r,25,31 |
| (6,137) |
| (5,260) |
Marketing expenses | 2c,2r,31 |
| (4,214) |
| (5,268) |
Gain on foreign exchange - net | 2q |
| 68 |
| 51 |
Other income | 2l,2r,9c |
| 1,752 |
| 1,039 |
Other expenses | 2r, 9c |
| (750) |
| (1,320) |
|
|
|
|
|
|
OPERATING PROFIT |
|
| 38,845 |
| 43,933 |
|
|
|
|
|
|
Finance income | 2c,31 |
| 1,014 |
| 1,434 |
Finance cost | 2c,2p,2r,31 |
| (3,507) |
| (2,769) |
Share of profit of associated companies | 2f,8 |
| 53 |
| 61 |
|
|
|
|
|
|
PROFIT BEFORE INCOME TAX |
|
| 36,405 |
| 42,659 |
|
|
|
|
|
|
INCOME TAX (EXPENSE) BENEFIT | 2t,26 |
|
|
|
|
Current |
|
| (9,432) |
| (11,357) |
Deferred |
|
| 6 |
| 1,399 |
|
|
| (9,426) |
| (9,958) |
|
|
|
|
|
|
PROFIT FOR THE YEAR |
|
| 26,979 |
| 32,701 |
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME |
|
|
|
|
|
Other comprehensive income to be reclassified to profit |
|
|
|
|
|
or loss in subsequent periods: |
|
|
|
|
|
Foreign currency translation | 2f,2q,21 |
| 146 |
| 24 |
Change in fair value of available-for-sale financial assets | 2u,21 |
| (10) |
| 20 |
Share of other comprehensive income of associated companies | 2f,8 |
| (14) |
| (1) |
Other comprehensive income not to be reclassified to profit |
|
|
|
|
|
or loss in subsequent periods: |
|
|
|
|
|
Defined benefit actuarial gain (loss) - net | 2s,29 |
| 4,820 |
| (2,375) |
Other comprehensive income - net |
|
| 4,942 |
| (2,332) |
|
|
|
|
|
|
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
| 31,921 |
| 30,369 |
|
|
|
|
|
|
Profit for the year attributable to: |
|
|
|
|
|
Owners of the parent company |
|
| 18,032 |
| 22,145 |
Non-controlling interests | 2b,17 |
| 8,947 |
| 10,556 |
|
|
| 26,979 |
| 32,701 |
Total comprehensive income for the year attributable to: |
|
|
|
|
|
Owners of the parent company |
|
| 22,844 |
| 19,952 |
Non-controlling interests | 2b |
| 9,077 |
| 10,417 |
|
|
| 31,921 |
| 30,369 |
BASIC EARNING PER SHARE |
|
|
|
|
|
(in full amount) | 2x,27 |
|
|
|
|
Net income per share |
|
| 182.03 |
| 223.55 |
Net income per ADS (100 Series B shares per ADS) |
|
| 18,202.70 |
| 22,354.64 |
The accompanying notes form an integral part of these consolidated financial statements.
2
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the Year Ended December 31, 2018
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Attributable to owners of the parent company |
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| Retained earnings |
|
|
|
|
|
| ||
Description |
| Notes |
| Capital stock |
| Additional paid-in capital |
| Treasury stock |
| Other equity |
| Appropriated |
| Unappropriated |
| Net |
| Non-controlling interests |
| Total equity |
Balance, January 1, 2018 |
|
|
| 5,040 |
| 4,931 |
| (2,541) |
| 387 |
| 15,337 |
| 69,559 |
| 92,713 |
| 19,417 |
| 112,130 |
Capital contribution to subsidiaries |
| 2d |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34 |
| 34 |
Acquisition of businesses |
|
|
| - |
| (22) |
| - |
| (16) |
| - |
| - |
| (38) |
| 65 |
| 27 |
Acquisition of non-controlling interest |
|
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69) |
| (69) |
Cash dividens |
| 17,28 |
| - |
| - |
| - |
| - |
| - |
| (16,609) |
| (16,609) |
| (10,131) |
| (26,740) |
Cancellation of treasury stocks |
| 2v,20 |
| (87) |
| (2,454) |
| 2,541 |
| - |
| - |
| - |
| - |
| - |
| - |
Profit for the year |
| 2b,17 |
| - |
| - |
| - |
| - |
| - |
| 18,032 |
| 18,032 |
| 8,947 |
| 26,979 |
Other comprehensive income |
| 2f,2q,2s,2u,17 |
| - |
| - |
| - |
| 136 |
| - |
| 4,676 |
| 4,812 |
| 130 |
| 4,942 |
Balance, December 31, 2018 |
|
|
| 4,953 |
| 2,455 |
| - |
| 507 |
| 15,337 |
| 75,658 |
| 98,910 |
| 18,393 |
| 117,303 |
The accompanying notes form an integral part of these consolidated financial statements.
3
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)
For the Year Ended December 31, 2018
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Attributable to owners of the parent company |
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| Retained earnings |
|
|
|
|
|
| ||
Description |
| Notes |
| Capital stock |
| Additional paid-in capital |
| Treasury stock |
| Other equity |
| Appropriated |
| Unappropriated |
| Net |
| Non-controlling interets |
| Total equity |
Balance, January 1, 2017 |
|
|
| 5,040 |
| 4,931 |
| (2,541) |
| 339 |
| 15,337 |
| 61,278 |
| 84,384 |
| 21,160 |
| 105,544 |
Capital contribution |
|
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50 |
| 50 |
Acquisition of businesses |
| 2d |
| - |
| - |
| - |
| 4 |
| - |
| - |
| 4 |
| - |
| 4 |
Acquisition of non-controlling interest |
|
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145 |
| 145 |
Cash dividens |
| 2w,28 |
| - |
| - |
| - |
| - |
| - |
| (11,627) |
| (11,627) |
| (12,355) |
| (23,982) |
Profit for the year |
| 2b,17 |
| - |
| - |
| - |
| - |
| - |
| 22,145 |
| 22,145 |
| 10,556 |
| 32,701 |
Other comprehensive income - net |
| 2f,2q,2s,2u,17 |
| - |
| - |
| - |
| 44 |
| - |
| (2,237) |
| (2,193) |
| (139) |
| (2,332) |
Balance, December 31, 2017 |
|
|
| 5,040 |
| 4,931 |
| (2,541) |
| 387 |
| 15,337 |
| 69,559 |
| 92,713 |
| 19,417 |
| 112,130 |
The accompanying notes form an integral part of these consolidated financial statements.
4
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
Total cash receipts from customers and other operators |
|
| 127,855 |
| 125,111 |
(Payment) receipts for tax refund |
|
| 2,578 |
| 585 |
Interest income received |
|
| 1,036 |
| 1,431 |
Cash payments for expenses |
|
| (54,099) |
| (49,604) |
Cash payments to employees |
|
| (12,657) |
| (11,739) |
Cash payments for corporate and final income taxes |
|
| (10,375) |
| (11,846) |
Payment for interest costs |
|
| (3,735) |
| (3,133) |
Cash payments for value added taxes - net |
|
| (3,434) |
| (1,942) |
Other cash (payments) receipts - net |
|
| (1,498) |
| 542 |
Net cash provided by operating activities |
|
| 45,671 |
| 49,405 |
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
Proceeds from sale of property and equipment | 9 |
| 629 |
| 1,367 |
Receipts (placement) in time deposits and available-for-sale financial assets |
|
| 171 |
| (676) |
Proceeds from insurance claims | 9 |
| 153 |
| 155 |
Dividen received from associated companies | 8 |
| 9 |
| 28 |
Purchase of property and equipment | 9, 38 |
| (31,562) |
| (32,294) |
Purchase of intangible assets | 11, 38 |
| (2,972) |
| (508) |
Additional contribution on long-term investments | 8 |
| (337) |
| (269) |
Increase in advances for purchases of property and equipment |
|
| (300) |
| (490) |
Acquisition of businesses - net of acquired cash |
|
| (420) |
| (243) |
Purchase in other assets |
|
| (461) |
| (77) |
Net cash used in investing activities |
|
| (35,090) |
| (33,007) |
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
Proceeds from bank loans and other borrowings | 15, 16 |
| 35,364 |
| 12,169 |
Capital contribution of non-controling interests in subsidiaries |
|
| 34 |
| 50 |
Repayments of loan and other borrowings | 15, 16 |
| (27,113) |
| (9,289) |
Cash dividends paid to the Company's stockholder subsidiaries |
|
| (16,609) |
| (11,627) |
Cash dividends paid to non-controlling interests of subsidiaries | 28 |
| (10,134) |
| (12,355) |
Net cash used in financing activities |
|
| (18,458) |
| (21,052) |
|
|
|
|
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
| (7,877) |
| (4,654) |
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND |
|
|
|
|
|
CASH EQUIVALENTS |
|
| 171 |
| 32 |
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 3 |
| 25,145 |
| 29,767 |
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR | 3 |
| 17,439 |
| 25,145 |
The accompanying notes form an integral part of these consolidated financial statements.
5
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
1. | GENERAL | |||||
| a. | Establishment and general information | ||||
|
| Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (the “Company”) was | ||||
|
| In 1991, the status of the Company was changed into a state-owned limited liability corporation (“Persero”) based on Government Regulation No. 25/1991. The ultimate parent of the Company is the Government of the Republic of Indonesia (the “Government”) (Notes 1c and 18). | ||||
|
| The Company was established based on notarial deed No. 128 dated September 24, 1991 of | ||||
|
| In accordance with Article 3 of the Company’s Articles of Association, the scope of its activities is | ||||
|
| a. | Main business: | |||
|
|
| i. | Planning, building, providing, developing, operating, marketing or selling or leasing, and maintaining telecommunications and information networks in a broad sense in accordance with prevailing regulations. | ||
|
|
| ii. | Planning, developing, providing, marketing or selling, and improving telecommunications and information services in a broad sense in accordance with prevailing regulations. | ||
|
|
| iii. | Investing including equity capital in other companies in line with achieving the purposes and objectives of the Company. | ||
|
| b. | Supporting business: | |||
|
|
| i. | Providing payment transactions and money transferring services through telecommunications and information networks. | ||
|
|
| ii. | Performing activities and other undertakings in connection with the optimization of the Company's resources, which among others, include the utilization of the Company's property and equipment and moving assets, information systems, education and training, repairs and maintenance facilities. | ||
|
|
| iii. | Collaborating with other parties in order to optimize the information, communication or technology resources owned by other parties as service provider in information, communication and technology industry as to achieve the purposes and objectives of the Company. | ||
|
| The Company’s head office is located at Jalan Japati No. 1, Bandung, West Java. | ||||
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
6
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
1. | GENERAL (continued) | |
| a. | Establishment and general information (continued) |
|
| The Company was granted several networks and/or services licenses by the Government |
|
| The reports comprise information such as network development progress, service quality |
|
| Details of these licenses are as follows: |
|
|
|
|
|
|
|
|
|
|
_ | _ | License |
| License No. |
| Type of services |
| Grant date/latest renewal date |
|
|
|
License of electronic money issuer) |
|
Bank Indonesia License No. 11/432/DASP |
|
Electronic money
|
|
July 3, 2009 |
|
|
| License of money remittance |
| Bank Indonesia License |
| Money remittance service |
| August 5, 2009 |
|
|
| License to operate internet telephone services for public purpose |
| 127/KEP/DJPPI/ KOMINFO/3/2016 |
| Internet telephone services for public purpose |
| March 30, 2016 |
|
|
| License to operate fixed domestic long distance network |
| 839/KEP/ M.KOMINFO/05/2016 |
| Fixed domestic long distance and basic telephone services network |
| May 16, 2016 |
|
|
| License to operate fixed closed network |
| 844/KEP/ M.KOMINFO/05/2016 |
| Fixed closed network |
| May 16, 2016 |
|
|
| License to operate fixed international network |
| 846/KEP/ M.KOMINFO/05/2016 |
| Fixed international and basic telephone services network |
| May 16, 2016 |
|
|
| License to operate circuit switched based local fixed line network |
| 948/KEP/ M.KOMINFO/05/2016 |
| Circuit switched based local fixed line network |
| May 31, 2016 |
|
|
| License to operate data communication system services |
| 191/KEP/DJPPI/ KOMINFO/10/2016 |
| Data communication system services |
| October 31, 2016 |
|
The accompanying notes form an integral part of these consolidated financial statements.
7
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
1. | GENERAL (continued) | |
| a. | Establishment and general information (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_ | _ | License |
| License No. |
| Type of services |
| Grant date/latest renewal date |
|
|
| License to operate internet service provider |
| 2176/KEP/ M.KOMINFO/12/2016 |
| Internet service provider |
| December 30, 2016 |
|
|
| License to operate content service provider |
| 1040/KEP/ M.KOMINFO/16/2017 |
| Content service provider |
| May 16, 2017 |
|
|
| License for the Implementation of Internet Interconnection Services |
| 1004/KEP/ M.KOMINFO/2018 |
| Interconnection Services |
| December 26, 2018 |
|
|
|
|
|
| b. | Company’s Board of Commissioners, Directors, Audit Committee, Corporate Secretary, Internal Audit, and Employees | |
|
| 1. | Board of Commissioners and Directors |
|
|
| Based on resolutions made at the Annual General Meeting (“AGM”) of Stockholders of the Company as covered by notarial deed No. 54 and No. 28 of Ashoya Ratam., S.H., M.Kn., dated April 27, 2018 and April 21, 2017, the composition of the Company’s Boards of Commissioners and Directors as of December 31, 2018 and 2017, respectively, were as follows: |
_ | _ | _ | Mmmmmmmmmmm mmmmmmmm | 2018 | - | 2017 |
|
|
| President Commissioner | Hendri Saparini |
| Hendri Saparini |
|
|
| Commisioner | Edwin Hidayat Abdullah |
| Rinaldi Firmansyah |
|
|
| Commisioner | Rinaldi Firmansyah |
| Hadiyanto |
|
|
| Commisioner | Isa Rachmatarwata |
| - |
|
|
| Independent Commissioner | Margiyono Darsasumarja |
| Margiyono Darsasumarja |
|
|
| Independent Commissioner* | - |
| Dolfie Othniel Fredric Palit |
|
|
| Independent Commissioner | Pamijati Pamela Johanna |
| Pamijati Pamela Johanna |
|
|
| Independent Commissioner | Cahyana Ahmadjayadi |
| Cahyana Ahmadjayadi |
|
|
| President Director | Alex Janangkih Sinaga |
| Alex Janangkih Sinaga |
|
|
| Director of Finance | Harry Mozarta Zen |
| Harry Mozarta Zen |
|
|
| Director of Digital and Strategic Portfolio | David Bangun |
| David Bangun |
|
|
| Director of Enterprise and Business Service | Dian Rachmawan |
| Dian Rachmawan |
|
|
| Director of Wholesale and International Service | Abdus Somad Arief |
| Abdus Somad Arief |
|
|
| Director of Human Capital Management | Herdy Rosadi Harman |
| Herdy Rosadi Harman |
|
|
| Director of Network, Information Technology and Solution | Zulhelfi Abidin |
| Zulhelfi Abidin |
|
|
| Director of Consumer Service | Siti Choiriana |
| Mas'ud Khamid |
The accompanying notes form an integral part of these consolidated financial statements.
8
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| b. | Company’s Board of Commissioners, Directors, Audit Committee, Corporate Secretary, Internal Audit, and Employees (continued) | ||
|
| 2. | Audit Committee, Corporate Secretary, and Internal Audit | |
|
|
| The composition of the Company’s Audit Committee, Corporate Secretary, and Internal Audit as of December 31, 2018 and 2017, were as follows: |
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 |
|
|
| Chairman | Margiyono Darsasumarja |
| Margiyono Darsasumarja |
|
|
| Secretary | Tjatur Purwadi |
| Tjatur Purwadi |
|
|
| Member | Rinaldi Firmansyah |
| Rinaldi Firmansyah |
|
|
| Member | - |
| Dolfie Othniel Fredric Palit |
|
|
| Member | Sarimin Mietra Sardi |
| Sarimin Mietra Sardi |
|
|
| Member | Cahyana Ahmadjayadi |
| Cahyana Ahmadjayadi |
|
|
| Corporate Secretary | Andi Setiawan |
| Andi Setiawan |
|
|
| Internal Audit | Harry Suseno Hadisoebroto |
| Harry Suseno Hadisoebroto |
3 |
|
|
|
|
| 3. | Employee |
|
|
| As of December 31, 2018 and 2017, the Company and subsidiaries (“Group”) had 24,064 employees and 24,071 employees (unaudited), respectively. |
| c. | Public offering of securities of the Company | |
|
| The Company’s shares prior to its Initial Public Offering (“IPO”) totalled 8,400,000,000, consisting of 8,399,999,999 Series B shares and 1 Series A Dwiwarna share, and were wholly-owned by the Government. On November 14, 1995, 933,333,000 new Series B shares and 233,334,000 Series B shares owned by the Government were offered to the public through an IPO and listed on the Indonesia Stock Exchange (“IDX”) and 700,000,000 Series B shares owned by the Government were offered to the public and listed on the New York Stock Exchange (“NYSE”) and the London Stock Exchange (“LSE”), in the form of American Depositary Shares (“ADS”). There were 35,000,000 ADS and each ADS represented 20 Series B shares at that time. | |
|
| In December 1996, the Government had a block sale of its 388,000,000 Series B shares, and in 1997, distributed 2,670,300 Series B shares as incentive to the Company’s stockholders who | |
|
| To comply with Law No. 1/1995 on Limited Liability Companies, at the AGM of Stockholders of | |
|
| In December 2001, the Government had another block sale of 1,200,000,000 shares or |
The accompanying notes form an integral part of these consolidated financial statements.
9
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
1. | GENERAL (continued) | |
| c. | Public offering of securities of the Company |
|
| At the AGM of Stockholders of the Company held on July 30, 2004, the minutes of which are |
|
| During the Extraodinary General Meeting (“EGM”) held on December 21, 2005 and the AGMs held on June 29, 2007, June 20, 2008 and May 19, 2011, the Company’s stockholders approved phase I, II, III and IV plan, respectively, of the Company’s program to repurchase its issued Series B shares (Note 20). |
|
| During the period December 21, 2005 to June 20, 2007, the Company had bought back |
|
| At the AGM held on April 19, 2013 as covered by notarial deed No. 38 dated April 19, 2013 of Ashoya Ratam, S.H., M.Kn., the stockholders approved the changes to the Company’s plan on the treasury stock acquired under phase III (Note 20). |
|
| At the AGM held on April 19, 2013, the minutes of which were covered by notarial deed No. 38 of Ashoya Ratam, S.H., M.Kn., the stockholders approved the Company’s 5-for-1 stock split for |
|
| On May 16 and June 5, 2014, the Company deregistered from Tokyo Stock Exchange (“TSE”) |
|
| As of December 31, 2018, all of the Company’s Series B shares are listed on the IDX and 68,824,067 ADS shares are listed on the NYSE (Note 18). |
|
| On June 25, 2010 the Company issued the second rupiah bonds with a nominal amount of |
The accompanying notes form an integral part of these consolidated financial statements.
10
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
1. | GENERAL (continued) | |
| c. | Public offering of securities of the Company (continued) |
|
| On June 16, 2015, the Company issued Continuous Bonds I Telkom Phase I 2015, with a nominal amount Rp2,200 billion for Series A, a seven-year period, Rp2,100 billion for Series B, a ten-year period, Rp1,200 billion for Series C, a fifteen-year period and Rp1,500 billion for Series D, |
|
| On December 21, 2015, the Company sold the remaining shares of treasury shares phase III |
|
| On June 29, 2016, the Company sold the treasury shares phase IV (Note 20). |
|
| At the AGM held on April 27, 2018, which were covered by notarial deed No. 54 of Ashoya Ratam, S.H., M.Kn., the stockholders approved for cancellation 1,737,779,800 shares of treasury stock by reduced the Company’s capital stock (Note 20). |
The accompanying notes form an integral part of these consolidated financial statements.
11
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| d. | Subsidiaries | ||
|
| As of December 31, 2018 and 2017, the Company has consolidated the following directly or indirectly owned subsidiaries (Notes 2b and 2d): | ||
|
| (i) | Direct subsidiaries: |
|
|
| Subsidiary/place of incorporation |
| Nature of business/date of Incorporation or acquisition by the Company |
| Year of start Of commercial operations |
| Percentage of ownership interest |
| Total assets before elimination | ||||||
|
|
|
|
|
| 2018 |
| 2017 |
| 2018 |
| 2017 | |||||
|
|
| PT Telekomunikasi Selular |
| Telecommunication - provides |
| 1995 |
| 65 |
| 65 |
| 82,650 |
| 85,748 | ||
|
|
| ("Telkomsel"), |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| telecommunication facilities |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| and mobile celuller |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| services using Global |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| Systems for Mobile |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| Communication ("GSM") |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| technology/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| May 26, 1995 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Multimedia Nusantara |
| Network telecommunication |
| 1998 |
| 100 |
| 100 |
| 16,524 |
| 13,275 | ||
|
|
| ("Metra"), |
| services and multimedia/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| May 9, 2003 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Dayamitra |
| Telecommunication/ |
| 1995 |
| 100 |
| 100 |
| 13,053 |
| 13,606 | ||
|
|
| Telekomunikasi |
| May 17, 2001 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| ("Dayamitra") |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Telekomunikasi |
| Telecommunication/ |
| 1995 |
| 100 |
| 100 |
| 10,408 |
| 9,125 | ||
|
|
| Indonesia International |
| July 31, 2003 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“TII”), |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Graha Sarana Duta |
| Leasing of offices and |
| 1982 |
| 100 |
| 100 |
| 5,805 |
| 5,641 | ||
|
|
| ("GSD") |
| providing building |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| management and |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| maintenance services, civil |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| consultant and developer/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| April 25, 2001 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Telkom Akses |
| Construction, service and |
| 2013 |
| 100 |
| 100 |
| 4,244 |
| 5,716 | ||
|
|
| (“Telkom Akses”), |
| trade in the field of |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| telecommunication/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| November 26, 2012 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT PINS Indonesia |
| Telecommunication |
| 1995 |
| 100 |
| 100 |
| 4,004 |
| 3,473 | ||
|
|
| (“PINS”), |
| construction and services/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| August 15, 2002 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Infrastruktur |
| Construction, service and trade |
| 2014 |
| 100 |
| 100 |
| 3,351 |
| 1,871 | ||
|
|
| Telekomunikasi |
| in the field of |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Indonesia |
| telecommunication/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“Telkom Infratel”), |
| January 16, 2014 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Telkom Satelit |
| Telecomunication - provides |
| 1996 |
| 100 |
| 100 |
| 3,192 |
| 576 | ||
|
|
| Indonesia* |
| satellite communication |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“Telkomsat”), |
| system, services and |
|
|
|
|
|
|
|
|
|
| ||
|
|
| previously |
| facilities/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Patra Telekomunikasi |
| September 28, 1995 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta,Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Metra-net |
| Multimedia portal service/ |
| 2009 |
| 100 |
| 100 |
| 782 |
| 524 | ||
|
|
| (“Metranet”), |
| April 17, 2009 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Jalin Pembayaran |
| Payment services - principal, |
| 2016 |
| 100 |
| 100 |
| 298 |
| 225 | ||
|
|
| Nusantara |
| swithcing, clearing and |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“Jalin”), |
| settlement activities/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| November 3, 2016 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
12
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| d. | Subsidiaries (continued) | ||
|
| (i) | Direct subsidiaries (continued) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Nature of business/date of |
| Year of start |
| Percentage of ownership |
| Total assets before | |||||||
|
|
| Subsidiary/place of |
| Incorporation or acquisition |
| of commercial |
| interest |
| elimination | |||||||
|
|
| incorporation |
| by the Company |
| operations |
| 2018 | _ | 2017 | _ | 2018 |
| 2017 | |||
|
|
| PT Napsindo Primatel |
| Telecommunication - |
| 1999; ceased |
| 60 |
| 60 |
| 5 |
| 5 | |||
|
|
| Internasional |
| provides Network Access |
| operations on |
|
|
|
|
|
|
|
| |||
|
|
| (“Napsindo”), |
| Point (NAP), Voice Over |
| January 13, |
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
| Data (VOD) and other |
| 2006 |
|
|
|
|
|
|
|
| |||
|
|
|
|
| related services/ |
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| December 29, 1998 |
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (ii) | Indirect subsidiaries : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| Nature of business/date of |
| Year of start |
| Percentage of ownership |
| Total assets before | ||||||
|
|
| Subsidiary/place of |
| Incorporation or acquisition |
| of commercial |
| interest |
| elimination | ||||||
|
|
| incorporation |
| Nature of business |
| operations |
| 2018 | _ | 2017 | _ | 2018 |
| 2017 | ||
|
|
| PT Sigma Cipta Caraka |
| Information technology |
| 1988 |
| 100 |
| 100 |
| 7,785 |
| 6,064 | ||
|
|
| (“Sigma”), |
| service - system |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Tangerang, Indonesia |
| implementation and |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| integration service, |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| outsourcing and software |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| license maintenance/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| May 1,1987 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2008 |
| 100 |
| 100 |
| 3,413 |
| 3,048 | ||
|
|
| Indonesia |
| December 6, 2007 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| International Pte. Ltd., |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Singapore |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Infomedia Nusantara |
| Data and information |
| 1984 |
| 100 |
| 100 |
| 2,389 |
| 2,122 | ||
|
|
| (“Infomedia”), |
| service - provides |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| telecommunication |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| information services and |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| other information services |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| in the form of print and |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| electronic media and call |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| center services/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| September 22,1999 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Telkom Landmark |
| Service for property |
| 2012 |
| 55 |
| 55 |
| 2,128 |
| 2,009 | ||
|
|
| Tower |
| development and |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“TLT”), |
| management/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| February 1, 2012 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Metra Digital Media |
| Directory information |
| 2013 |
| 100 |
| 100 |
| 1,339 |
| 1,106 | ||
|
|
| (“MD Media”), |
| services/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| January 22, 2013 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2010 |
| 100 |
| 100 |
| 1,185 |
| 710 | ||
|
|
| Indonesia |
| December 8, 2010 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| International Ltd, |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Hong Kong |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Finnet Indonesia |
| Information technology |
| 2006 |
| 60 |
| 60 |
| 1,011 |
| 907 | ||
|
|
| (“Finnet”), |
| services/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| October 31, 2005 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| PT Metra Digital |
| Trading and/or providing |
| 2013 |
| 100 |
| 100 |
| 979 |
| 658 | ||
|
|
| Investama |
| service related to |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“MDI”), |
| information and |
|
|
|
|
|
|
|
|
|
| ||
|
|
| Jakarta, Indonesia |
| tehnology, multimedia, |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| entertainment and |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| investment/ |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| January 8, 2013 |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| TS Global Network |
| Satellite services/ |
| 1996 |
| 70 |
| 49 |
| 832 |
| 818 | ||
|
|
| Sdn. Bhd. |
| December 14, 2017 |
|
|
|
|
|
|
|
|
|
| ||
|
|
| (“TSGN”), |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Petaling Jaya, |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Malaysia |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
13
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| d. | Subsidiaries (continued) | ||
|
| (i) | Indirect subsidiaries (continued) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
| Nature of business/date of |
| Year of start |
| Percentage of ownership |
| Total assets before | |||||||
|
|
| Subsidiary/place of |
| Incorporation or acquisition |
| of commercial |
| interest |
| elimination | |||||||
|
|
| incorporation |
| Nature of business |
| operations |
| 2018 | _ | 2017 | _ | 2018 |
| 2017 | |||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2012 |
| 100 |
| 100 |
| 677 |
| 639 | |||
|
|
| Indonesia |
| September 11, 2012 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| International |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“TL”) S.A., |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Dili, Timor Leste |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Melon |
| Digital content exchange |
| 2010 |
| 100 |
| 100 |
| 457 |
| 231 | |||
|
|
| (“Melon”) |
| hub services/ |
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
| November 14, 2016 |
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Swadharma Sarana |
| System Integrator Services/ |
| 2001 |
| 51 |
| - |
| 460 |
| - | |||
|
|
| Informatika |
| April 2, 2018 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“Swadharma”) |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Administrasi |
| Health insurance |
| 2002 |
| 100 |
| 100 |
| 346 |
| 273 | |||
|
|
| Medika |
| administration services/ |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“Ad Medika”), |
| February 25, 2010 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Nusantara Sukses |
| Service and trading/ |
| 2014 |
| 100 |
| 100 |
| 290 |
| 303 | |||
|
|
| Investasi |
| September 1, 2014 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“NSI”), |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Graha Yasa |
| Tourism service/ |
| 2012 |
| 51 |
| 51 |
| 250 |
| 178 | |||
|
|
| Selaras |
| April 27, 2012 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (”GYS”), |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Metraplasa |
| Network & e-commerce |
| 2012 |
| 60 |
| 60 |
| 168 |
| 203 | |||
|
|
| (“Metraplasa”), |
| services/ |
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
| April 9, 2012 |
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2013 |
| 100 |
| 100 |
| 115 |
| 123 | |||
|
|
| Indonesia |
| January 9, 2013 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| International Pty Ltd, |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“Telkom Australia”), |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Sydney, Australia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Nutech Integrasi |
| System integrator/ |
| 2001 |
| 60 |
| 60 |
| 93 |
| 60 | |||
|
|
| (“Nutech”), |
| December 13, 2017 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2014 |
| 100 |
| 100 |
| 57 |
| 36 | |||
|
|
| Indonesia |
| December 11, 2013 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| International Inc., |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“Telkom USA”), |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Los Angeles, USA |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Telekomunikasi |
| Telecommunication/ |
| 2013 |
| 70 |
| 49 |
| 76 |
| 23 | |||
|
|
| Indonesia Intl |
| July 2, 2013 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (Malaysia) Sdn. Bhd |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“Telin Malaysia”) |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Malaysia |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| PT Satelit Multimedia |
| Satellite services/ |
| 2013 |
| 100 |
| 100 |
| 16 |
| 18 | |||
|
|
| Indonesia |
| March 25, 2013 |
|
|
|
|
|
|
|
|
|
| |||
|
|
| (“SMI”), |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Jakarta, Indonesia |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
14
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| d. | Subsidiaries (continued) | ||
|
| (a) | Metra | |
|
|
| Based on notarial deed of Utiek Rochmuljati Abdurachman, S.H., M.LI, M.Kn., No. 10 and 11 dated December 13, 2017, Metra purchased 36,000 shares of Nutech (equivalent to 60% ownership) amounting to Rp24 billion. This is larger than the ownership portion of net book value amounting to Rp13 billion. As of December 31, 2017, the difference amounting to Rp11 billion was recognized as goodwill (Note 11). In accordance to independent appraisal report, fair value of net assets amounting to Rp18 billion. The difference between transaction price with the fair value of net assets amounting to Rp6 billion was recognized as goodwill (Note 11). | |
|
|
| Based on notarial deed Utiek Rochmuljati Abdurachman S.H., MLI., M.Kn, No. 3, 4, and 5 dated April 2, 2018, Metra purchase 14,600 shares of PT Swadharma Sarana Informatika (SSI) ownership interests from Yayasan Danar Dana Swadharma, PT Tri Handayani Utama, dan Koperasi Swadharma or equivalent to 36.50 % ownership interests from SSI with purchase consideration amounting Rp220 billion. | |
|
|
| Based on notarial deed N.M. Dipo Nusantara Pua Upa, S.H., MKn, No. 4 dated April 9, 2018, the Company as Metra's shareholders subscribing for 11,837 new shares issued by SSI with purchase consideration amounting Rp178 billion. These transaction result in change composition become 51% causing Company to have control over SSI as a subsidiary with total purchase consideration amounting to Rp397 billion (consideration paid on acquisition of control net of cash acquired is Rp210 billion). Acquisition cost of SSI which was higher than the ownership portion of net book value, which amounting to Rp196 billion. As of December 31, 2018, the difference recorded as provisional goodwill. As of the completion date of the consolidated financial statements, purchase price allocation of the acquisition is in progress. | |
|
|
| From the date of acquisition until December 31, 2018, the total revenue and profit before tax of Swadharma included in the statements of profit or loss income and other comprehensive income amounted to Rp630 billion and Rp101 billion, respectively. If acquisition occurred since the beginning of the year, revenue and profit before tax recognized in consolidated profit and loss and other comprehensive income was Rp 823 billion and Rp110 billion, respectively. |
The accompanying notes form an integral part of these consolidated financial statements.
15
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
1. | GENERAL (continued) | |||
| d. | Subsidiaries (continued) | ||
|
| (b) | Sigma | |
|
|
| Based on notarial deed Utiek Rochmuljati Abdurachman S.H., MLI., M.Kn, No. 151 and 152, dated Decemberl 28, 2018, Sigma purchase 2,493 (equal 67% ownership share’s) shares from PT Upperco Usaha Maxima with purchase consideration paid amounting Rp208 billion and 111 share’s (equal 3% ownership share’s) from PT Abdi Anugerah Persada with purchase consideration paid amounting Rp9 billion, hence Sigma own 2,604 shares (equal 70% ownership shares) causing Company to have control over SCC as a subsidiary with total purchase consideration amounting to Rp217 billion (consideration paid on acquisition of control net of cash acquired is Rp188 billion).. Acquisition cost of CIP which was higher than the ownership portion of net book value, which amounting to Rp165 billion. As of December 31, 2018, the difference recorded as provisional goodwill. As of the completion date of the consolidated financial statements, purchase price allocation of the acquisition is in progress. | |
|
|
| From the date of acquisition until December 31, 2018, the total revenue and profit before tax of CIP included in the statements of profit or loss income and other comprehensive income amounted to Rpnil. If acquisition occurred since the beginning of the year, revenue and profit before tax recognized in consolidated profit and loss and other comprehensive income was Rp 166 billion and Rp24 billion, respectively. | |
|
| (c) | TII | |
|
|
| On December 14, 2017, TII purchased TSGN equivalent to 49% ownership amounting to MYR66,150,000 (equivalent to Rp220 billion). TSGN is engaged in providing ICT (information and communication technologies) systems for satellite communication services, satellite bandwith services and Very Small Aperture Terminal (“VSAT”) services. Non-controlling interests of the acquiree are measured at fair value. Based on Sale and Subscription Agreement, TII owns the control over TSGN through placing and replacing of 3 out of 5 key managements that controls the overall business of TSGN. On April 25, 2018, TII purchased 21% of ownership shares obtained from issued new shares. | |
|
|
| This acquisition will enhance synergy and utilization of assets and resources between companies in order to provide more innovative services to customers. |
The accompanying notes form an integral part of these consolidated financial statements.
16
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
TII |
|
|
|
1. | GENERAL (continued) | ||
| d. | Subsidiaries (continued) | |
|
| (c) | TII (continued) |
|
|
| The fair values of the identifiable assets and liabilities acquired at acquisition date were: |
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
| Assets |
|
|
|
|
| Cash and cash equivalents |
| 21 |
|
|
| Trade receivables |
| 18 |
|
|
| Other current assets |
| 57 |
|
|
| Property and Equipment (Note 9) |
| 770 |
|
|
| Other non-current assets |
| 20 |
|
|
| Liabilities |
|
|
|
|
| Current liabilities |
| (422) |
|
|
| Non-current liabilities |
| (155) |
|
|
| Fair value of identifiable net assets acquired |
| 309 |
|
|
| Fair value of non-controlling interest |
| (157) |
|
|
| Provisional goodwill (Note 11) |
| 68 |
|
|
| Fair value consideration transferred |
| 220 |
|
|
|
|
|
|
| On July 2, 2013, Telin Malaysia was incorporated, with TII obtaining 49% direct ownership, and on April 18, 2018 TII purchased 21% of Compudyne Telecommunication Systems Sdn, Bhd shares in Telin Malaysia. The acquisition cost amounted to MYR8,764,789 or equivalent to Rp31 billion (consideration paid on acquisition of control net of cash acquired is Rp16 billion). In connection with the acquisition of Telin Malaysia’s shares, TII recognized goodwill amounting to Rp61 billion (Note 11). |
|
|
| From the date of acquisition until December 31, 2018, the total revenue and profit before tax of Telin Malaysia included in the statements of profit or loss and other comprehensive income amounted to Rp23 billion and Rp20 billion, respectively. If acquisition occurred since the beginning of the year, revenue and loss before tax recognized in consolidated profit and loss and other comprehensive income was MYR13.323.065 (equivalent to Rp47 billion) and MYR7.888.930 (equivalent to Rp28 miliar) respectively. |
| e. | Completion and authorization for the issuance of the consolidated financial statements | |
|
| The Company’s management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with Indonesian Financial Accounting Standards, which have been completed and authorized for issuance by the Board of Directors of the Company on April 29, 2019. |
The accompanying notes form an integral part of these consolidated financial statements.
17
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
| The consolidated financial statements of the Company and subsidiaries (collectively referred to as “the Group”) have been prepared in accordance with Financial Accounting Standards ("Standar Akuntansi Keuangan” or “SAK") including Indonesian Statement of Financial Accounting Standards ("Pernyataan Standar Akuntansi Keuangan" or “PSAK”) and interpretation of Financial Accounting Standards ("Interpretasi Standar Akuntansi Keuangan" or “ISAK”) in Indonesia published by the Financial Accounting Standards Board of Institute of Indonesian Chartered Accountants and Regulation | ||
| a. | Basis of preparation of financial statements | |
|
| The consolidated financial statements, except for the consolidated statements of cash flows, are prepared on the accrual basis. The measurement basis used is historical cost, except for certain accounts which are measured using the basis mentioned in the relevant notes herein. The consolidated statements of cash flows are prepared using the direct method and present the changes in cash and cash equivalents from operating, investing and financing activities. Figures in the consolidated financial statements are presented and rounded to billions of Indonesian rupiah (“Rp”), unless otherwise stated. | |
|
| Accounting Standards Issued but not yet Effective | |
|
| Effective January 1, 2019 | |
|
| | Amendments to PSAK 22: Business Combination |
|
|
| The amendments clarifies that when a party in joint arrangement obtains control of a business that is a joint operation (as defined in PSAK 66) and had rights to the assets and obligations for the liabilities relating to that joint operation immediately before the acquisition date, the transaction is a business combination achieved in stages. The acquirer shall therefore apply the requirements for a business combination achieved in stages, including remeasuring its previously held interest in the assets and liabilities of the joint operation at fair value. |
|
| | Amendments to PSAK 24: Plan Amendment, Curtailment or Settlement |
|
|
| The amendments provides guidance for entities in recognizing past service costs, gains and losses, current service costs and net interest after amendments, curtailments, or settlement of programs using the latest actuarial assumptions (previously using acturial assumptions at the beginning of the annual reporting period). In addition, the amendments also clarifies how the accounting requirements for amendments, curtailments, or settlement can affect the asset ceiling requirements reflected in the surplus reduction which causes the impact of the asset ceiling to change. |
|
| | Amendment to PSAK 26: Borrowing Costs Eligible for Capitalisation |
|
|
| The amendments clarifies that capitalisation rate shall be the weighted average of the borrowing costs applicable to all borrowings of the entity that are outstanding during the period, but the entity shall exclude from this calculation borrowing costs applicable to borrowings made specifically for the purpose of obtaining a qualifying asset until substantially all the activities necessary to prepare that asset for its intended use or sale are complete. |
The accompanying notes form an integral part of these consolidated financial statements.
18
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |||
| a. | Basis of preparation of financial statements (continued) | ||
|
| Effective January 1, 2019 (continued) | ||
|
| | Amendment to PSAK 46: Income Tax | |
|
|
| The amendments clarifies that an entity shall recognise the income tax consequences of dividends as defined in PSAK 71: Financial Instruments when it recognises a liability to pay a dividend. An entity shall recognise the income tax consequences of dividends in profit or loss, other comprehensive income or equity according to where the entity originally recognised those past transactions or events. | |
|
| | Amendment to PSAk 66: Joint Arrangements | |
|
|
| The amendments clarifies that a party that participates in, but does not have joint control of, | |
|
| | ISAK 33: Foreign Currency Transactions and Advance Consideration | |
|
|
| ISAK 33 defines that the date on which an entity initially recognizes the non-monetary asset or non-monetary liability arising from the payment or receipt of advance consideration is the date of the transaction for the purpose of determining the exchange rate to use on initial recognition of the related asset, expense or income (or part of it) on the derecognition of a non-monetary asset or non-monetary liability arising from the payment or receipt of advance consideration in a foreign currency. | |
|
| | ISAK 34: Uncertainty over Income Tax Treatments | |
|
|
| ISAK 34 clarifies how to apply the recognition and measurement requirements in PSAK 46 Income Taxes when there is uncertainty over income tax treatments. When there is uncertainty over income tax treatments, ISAK 34 addresses: | |
|
|
| | whether an entity considers uncertain tax treatments separately, |
|
|
| | the assumptions an entity makes about the examination of tax treatments by taxation authorities, |
|
|
| | how an entity determines taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates, and |
|
|
| | how an entity considers changes in facts and circumstances. |
|
| Effective January 1, 2020 | ||
|
| | PSAK 71: Financial Instruments | |
|
|
| PSAK 71 includes revised guidance on the classification and measurement of financial instruments, including a new expected credit loss model for calculating impairment on financial assets and the new general hedge accounting requirements. It also carries forward the guidance on recognition and derecognition of financial instruments from PSAK 55: Financial Instruments: Recognition and Measurement. PSAK 71 replaces the existing guidance in PSAK 55: Financial Instruments: Recognition and Measurement. |
The accompanying notes form an integral part of these consolidated financial statements.
19
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2 |
|
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| a. | Basis of preparation of financial statements (continued) | |
|
| Effective January 1, 2020 (continued) | |
|
| | PSAK 72: Revenue from Contracts with Customers |
|
|
| PSAK 72 establishes a comprehensive framework to determine how, when and how much revenue is to be recognized. The standard provides a single, principles-based five-step model for the determination and recognition of revenue to be applied to all contracts with customers. The standard also provides specific guidance requiring certain types of costs to obtain and/or fulfil a contract to be capitalized and amortized on a systematic basis that is consistent with the transfer to the customer of the goods or services to which the capitalized cost relates. PSAK 72 replaces a number of existing revenue standards, including PSAK 23: Revenue, PSAK 34: Construction Contracts and ISAK 10: Customer Loyalty Programmes. |
|
| | PSAK 73: Leases |
|
|
| PSAK 73 sets out the principles for the recognition, measurement, presentation and disclosure of leases and requires lessees to account for all leases under a single on-balance sheet model similar to the accounting for finance leases under PSAK 30. PSAK 73 includes two recognition exemptions for lessees – leases of ’low-value’ assets and leases with a lease term of 12 months or less. At the commencement date of a lease, a lessee will recognize a liability to make lease payments and an asset representing the right to use the underlying asset during the lease term. Lessees will be required to separately recognize the interest expense on the lease liability and the depreciation expense on the lease asset. Lessor accounting under PSAK 73 is substantially unchanged from today’s accounting under PSAK 30. Lessors will continue to classify all leases using the same classification principle as in PSAK 30. PSAK 73 replaces PSAK 30: Leases and ISAK 8: Determining whether an Arrangement contains a Lease. |
|
| | Amendments to PSAK 15: Long-term Interests in Associates and Joint Ventures |
|
|
| These amendments require the entity to apply PSAK 71 to financial instruments in an associate or joint venture to which the equity method is not applied. These include long-term interests that, in substance, form part of the entity’s net investment in an associate or joint venture. |
|
| | Amendments to PSAK 71: Prepayment Features with Negative Compensation |
|
|
| These amendments provides that financial assets with prepayment features that may result in negative compensation qualify as contractual cash flows that are solely payments of principal and interest on the principal amount outstanding. |
|
| | Amendment to PSAK 62: Insurance Contract - Implementing PSAK 71: Financial Instruments with PSAK 62: Insurance Contract will be effective January 1, 2022, but such amendments have no impact on Group’s consolidated financial statements. |
The accompanying notes form an integral part of these consolidated financial statements.
20
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| b. | Principles of consolidation | |
|
| The consolidated financial statements consist of the financial statements of the Company and the subsidiaries over which it has control. Control is achieved when the Group is exposed or has rights to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Specifically, the Group controls an investee if and only if the Group has the power over the investee, exposure or rights to variable returns from its involvement with the investee and the ability to use its power over the investee to affect its returns. The Group re-assesses whether it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control. Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control over the subsidiary. Assets, liabilities, income and expenses, of a subsidiary acquired or disposed of during the year are included in the consolidated financial statements from the date the Group gain control until the date the Group ceases to control the subsidiary. Profit or loss and each component of other comprehensive income (“OCI”) are attributed to the Intercompany balances and transactions have been eliminated in the consolidated financial statements. | |
|
| In case of loss of control over a subsidiary, the Group: | |
|
| | derecognizes the assets (including goodwill) and liabilities of the subsidiary at the carrying amounts on the date when it loses control; |
|
| | derecognizes the carrying amounts of any non-controlling interests of its former subsidiary on the date when it loses control; |
|
| | recognizes the fair value of the consideration received (if any) from the transaction, events, or condition that caused the loss of control; |
|
| | recognizes the fair value of any investment retained in the subsidiary at fair value on the date of loss of control; |
|
| | recognizes any surplus or deficit in profit or loss that is attributable to the Group. |
| c. | Transactions with related parties | |
|
| The Group has transactions with related parties. The definition of related parties used is in accordance with the Bapepam-LK’s Regulation No. VIII.G.7 regarding the Presentations and Disclosures of Financial Statements of Issuers or Public Companies, enclosed in the decision letter No. KEP-347/BL/2012. The party which is considered as a related party is a person or entity that is related to the entity that is preparing its financial statements. Under the Regulation of Bapepam-LK No. VIII.G.7, a government-related entity is an entity that is controlled, jointly controlled or significantly influenced by the government. Government in this context is the Minister of Finance or the Local Government, as the shareholder of the entity. Key management personnel are identified as the persons having authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including any director (whether executive or otherwise) of the Group. The related party status extends to the key management of the subsidiaries to the extent they direct the operations of subsidiaries with minimal involvement from the Company’s management. |
The accompanying notes form an integral part of these consolidated financial statements.
21
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| d. | Business combinations |
|
| Business combination is accounted for using the acquisition method. The consideration Goodwill is initially measured at cost, being the excess of the aggregate of the consideration transferred and the amount recognized for non-controlling interests, and any previous interest When the determination of consideration from a business combination includes contingent consideration, it is measured at its fair value on acquisition date. Contingent consideration If the intial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the Group shall report in its consolidated financial statements provisional amounts for the items for which the accounting is incomplete. During the measurement period, the Group shall retrospectively adjust the provisional amounts recognized at the acquisition date to reflect new information obtained about facts and circumstances that existed as of the acquisition date and, if known, would have affected the measurement of the amounts recognized as of that date. In a business combination achieved in stages, the acquirer remeasures its previously held equity interest in the acquiree at its acquisition-date fair value and recognizes the resulting gain or loss, if any, in profit or loss. Based on PSAK 38 (Revised 2012), “Common Control Business Combination”, the transfer of assets, liabilities, shares or other ownership instruments among the companies under common control would not result in a gain or loss for the Company or individual entity in the same group. |
The accompanying notes form an integral part of these consolidated financial statements.
22
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| d. | Business combinations (continued) | |
|
| Since the restructuring transaction between entities under common control does not result in a change of the economic substance of the ownership of assets, liabilities, shares or other instruments of ownership, which are exchanged, assets or liabilities transferred are recorded at book value using the pooling-of-interests method. In applying the pooling-of-interests method, the components of the financial statements for the period during the restructuring occurred must be presented in such a manner as if the restructuring has occurred since the beginning of the earliest period presented. The excess of consideration paid or received over the carrying value of interest acquired, net of income tax, is directly recognized to equity and presented as “Additional Paid-in Capital” under the equity section of the consolidated statement of financial position. At the initial application of PSAK 38 (Revised 2012), all balances of the Difference In Value of restructuring Transactions of Entities under Common Control was reclassified to “Additional Paid-in Capital” in the consolidated statement of financial position. | |
| e. | Cash and cash equivalents | |
|
| Cash and cash equivalents comprises cash on hand, cash in banks and all unrestricted time Time deposits with maturities of more than three months but not more than one year are presented as part of “Other Current Financial Assets” in the consolidated statements of financial position. | |
| f. | Investments in associated companies | |
|
| An associate is an entity over which the Group (as investor) has significant influence. The Group’s investments in its associates are accounted for using the equity method. | |
|
| Under the equity method, the investment in an associate is initially recognized at cost. The carrying amount of the investment is adjusted to recognize changes in the investor’s share of the net assets of the associate since the acquisition date. On acquisition of the investment, any difference between the cost of the investment and the entity's share of the net fair value of the investee's identifiable assets and liabilities is accounted for as follows: | |
|
| a. | Goodwill relating to an associate or a joint venture is included in the carrying amount of the investment and is neither amortized nor individually tested for impairment. |
|
| b. | Any excess of the entity's share of the net fair value of the investee's identifiable assets and liabilities over the cost of the investment is included as income in the determination of the entity's share of the associate or joint venture's profit or loss in the period in which the investment is acquired. |
|
| The consolidated statements of profit or loss and other comprehensive income reflect the Group’s share of the results of operations of the associate. Any change in the other comprehensive income of the associate is presented as part of other comprehensive income. In addition, when there has been a change recognized directly in the equity of the associate, the Group recognizes it share of the change in the consolidated statements of changes in equity. Unrealized gain and losses resulting from transactions between the Group and the associate are eliminated to the extent of the interest in the associate. |
The accompanying notes form an integral part of these consolidated financial statements.
23
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| f. | Investments in associated companies (continued) | |
|
| The Group determines at each reporting date whether there is any objective evidence that the investments in associated companies are impaired. If there is, the Group calculates and recognizes the amount of impairment as the difference between the recoverable amount of the investments in the associated companies and their carrying value. These assets are included in “Long-term Investments” in the consolidated statements of financial position. The functional currency of Cellum Global Zrt. (“Cellum”) is Hungary Forint (“HUF”) and PT Citra Sari Makmur (“CSM”) is the United States dollar (“U.S. dollars”). For the purpose of reporting these investments using the equity method, the assets and liabilities of these companies as of the statement of financial position date are translated into Indonesian rupiah using the rate of exchange prevailing at that date, while revenues and expenses are translated into Indonesian rupiah at the average rates of exchange for the year. The resulting translation adjustments are reported as part of “translation adjustment” in the equity section of the consolidated statements of financial position. | |
| g. | Trade and other receivables | |
|
| Trade and other receivables are recognized initially at fair value and subsequently measured at amortized cost, less provision for impairment. This provision for impairment is made based on management’s evaluation of the collectibility of the outstanding amounts. Receivables are written off in the year they are determined to be uncollectible. | |
| h. | Inventories | |
|
| Inventories consist of components, which are subsequently expensed upon use. Components represent telephone terminals, cables, and other spare parts. Inventories also include Subscriber Identification Module (“SIM”) cards, handsets, wireless broadband modems and blank prepaid vouchers, which are expensed upon sale. The costs of inventories consist of the purchase price, import duties, other taxes, transport, handling, and other costs directly attributable to their acquisition. Inventories are recognized at the lower of cost and net realizable value. Net realizable value is the estimate of selling price less the expected costs to sell. Cost is determined using the weighted average method. The amounts of any write-down of inventories below cost to net realizable value and all losses of inventories are recognized as expense in the period in which the write-down or loss occurs. The amount of any reversal of any write-down of inventories, arising from an increase in net realizable value, is recognized as a reduction in the amount of general and administrative expenses in the year in which the reversal occurs. Provision for obsolescence is primarily based on the estimated forecast of future usage of these inventory items. | |
| i. | Prepaid expenses | |
|
| Prepaid expenses are amortized over their future beneficial periods using the straight-line method. |
The accompanying notes form an integral part of these consolidated financial statements.
24
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
j |
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| j. | Assets held for sale |
|
| Assets (or disposal groups) are classified as held for sale when their carrying amount is to be recovered principally through a sale transaction rather than through continuing use and a sale is considered highly probable. They are stated at the lower of carrying amount and fair value less costs to sell. Assets that meet the criteria to be classified as held for sale are reclassified from property and equipment and depreciation on such assets is ceased. |
| k. | Intangible assets |
|
| Intangible assets mainly consist of software. Intangible assets are recognized if it is highly probable that the expected future economic benefits that are attributable to each asset will flow to the Group, and the cost of the asset can be reliably measured. Intangible assets are stated at cost less accumulated amortization and impairment losses, if any. Intangible assets are amortized over their estimated useful lives. The Group estimates the recoverable value of its intangible assets. When the carrying amount of an intangible asset Intangible assets except goodwill are amortized using the straight-line method, based on the estimated useful lives of the intangible assets as follows: |
|
|
|
| Years |
|
Software | 3-6 |
|
License | 3-20 |
|
Other intangible assets | 1-30 |
|
|
|
|
|
| Intangible assets are derecognized on disposal, or when no further economic benefits are |
| I. | Property and equipment |
|
| Property and equipment are stated at cost less accumulated depreciation and impairment losses. The cost of an item of property and equipment includes: (a) purchase price, (b) any costs directly attributable to bringing the asset to its location and condition, and (c) the initial estimate of the costs of dismantling and removing the item and restoring the site on which it is located. Each part of an item of property and equipment with a cost that is significant in relation to the total cost of the item is depreciated separately. |
The accompanying notes form an integral part of these consolidated financial statements.
25
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
j |
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| l. | Property and equipment (continued) |
|
| Property and equipment, except land rights, are depreciated using the straight-line method based on the estimated useful lives of the assets as follows: |
|
|
| Years |
|
|
| Buildings | 15-40 |
|
|
| Leasehold improvements | 2-15 |
|
|
| Switching equipment | 3-15 |
|
|
| Telegraph, telex and data communication equipment | 5-15 |
|
|
| Transmission installation and equipment | 3-25 |
|
|
| Satellite, earth station and equipment | 3-20 |
|
|
| Cable network | 5-25 |
|
|
| Power supply | 3-20 |
|
|
| Data processing equipment | 3-20 |
|
|
| Other telecommunication peripherals | 5 |
|
|
| Office equipment | 2-5 |
|
|
| Vehicles | 4-8 |
|
|
| Customer Premises Equipment (“CPE”) asset | 4-5 |
|
|
| Other equipment | 2-5 |
|
|
|
|
|
| Significant expenditures related to leasehold improvements are capitalized and depreciated over the lease term. The depreciation method, useful life and residual value of an asset are reviewed at least at each financial year-end and adjusted, if appropriate. The residual value of an asset is the estimated amount that the Group would currently obtain from disposal of the asset, after deducting the estimated costs of disposal, if the asset is already of the age and in the condition expected at the end of its useful life. Property and equipment acquired in exchange for a non-monetary asset or for a combination of monetary and non-monetary assets are measured at fair value unless, (i) the exchange transaction lacks commercial substance; or (ii) the fair value of neither the asset received nor the asset given up is measured reliably. Major spare parts and standby equipment that are expected to be used for more than 12 months are recorded as part of property and equipment. When assets are retired or otherwise disposed of, their cost and the related accumulated depreciation are derecognized from the consolidated statement of financial position and the resulting gains or losses on the disposal or sale of the property and equipment are recognized in the consolidated statements of profit or loss and other comprehensive income. Certain computer hardware can not be used without the availability of certain computer software. In such circumstance, the computer software is recorded as part of the computer hardware. If the computer software is independent from its computer hardware, it is recorded as part of intangible assets. The cost of maintenance and repairs are charged to the consolidated statements of profit or loss and other comprehensive income as incurred. Significant renewals and betterments are capitalized. |
The accompanying notes form an integral part of these consolidated financial statements.
26
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
j |
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| l. | Property and equipment (continued) |
|
| Property under construction is stated at cost until the construction is completed, at which time it is reclassified to the property and equipment account to which it relates. During the construction period until the property is ready for its intended use or sale, borrowing costs, which include interest expense and foreign currency exchange differences incurred on loans obtained to finance the construction of the asset, as long as it meets the definition of a qualifying asset are, capitalized in proportion to the average amount of accumulated expenditures during the period. Capitalization of borrowing cost ceases when the construction is completed and the asset is ready for its intended use. |
| m. | Leases |
|
| In determining whether an arrangement is, or contains a lease, the Group performs an evaluation over the substance of the arrangement. A lease is classified as a finance lease or operating lease based on the substance, not the form of the contract. Finance lease is recognized if the lease transfers substantially all the risks and rewards incidental to the ownership of the leased asset. Assets and liabilities under a finance lease are recognized in the consolidated statements of financial position at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Any initial direct costs of the Group are added to the amount recognized as assets. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability. Contingent rents are charged as expenses in the year in which they are incurred. Leased assets are depreciated using the same method and based on the useful lives as estimated for directly acquired property and equipment. However, if there is no reasonable certainty that the Group will obtain ownership by the end of the lease terms, the leased assets are fully depreciated over the shorter of the lease terms and their economic useful lives. Lease arrangements that do not meet the above criteria are accounted for as operating leases for which payments are charged as an expense on the straight-line basis over the lease period. |
| n. | Deferred charges - land rights |
|
| Costs incurred to process the initial legal land rights are recognized as part of the property and equipment and are not amortized. Costs incurred to process the extension or renewal of legal land rights are deferred and amortized using the straight-line method over the shorter of the legal term of the land rights or the economic life of the land. |
| o. | Trade payables |
|
| Trade payables are obligations to pay for goods or services that have been acquired from Trade payables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest rate method. |
The accompanying notes form an integral part of these consolidated financial statements.
27
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
j |
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| p. | Borrowings |
|
| Borrowings are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortized cost, any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the consolidated statements of profit or loss and other comprehensive income over the period of the borrowings using the effective interest method. Fees paid on obtaining loan facilities are recognized as transaction costs of the loan to the extent that it is probable that some or all of the facilities will be drawn down. In this case, the fee is deferred until the drawdown occurs. To the extent there is no evidence that it is probable that some or all of the facilities will be drawn down, the fee is capitalized as a prepayment for liquidity services and amortized over the period of the facilities to which it relates. |
| q. | Foreign currency translations |
|
| The functional currency and the recording currency of the Group are both the Indonesian rupiah, except for the functional currency of Telekomunikasi Indonesia International Pte. Ltd., Hong Kong, Telekomunikasi Indonesia International Pte. Ltd., Singapore, Telekomunikasi Indonesia International Inc., USA and Telekomunikasi Indonesia International S.A., Timor Leste whose functional currency is maintained in U.S. dollars and Telekomunikasi Indonesia International, Pty. Ltd., Australia whose functional currency is maintained in Australian dollars, TS Global Network Sdn. Bhd. and Telekomunikasi Indonesia International Sdn. Bhd. whose functional currency is Malaysian ringgit. Transactions in foreign currencies are translated into Indonesian rupiah at the rates of exchange prevailing at transaction date. At the consolidated statements of financial position dates, monetary assets and liabilities denominated in foreign currencies are translated into Indonesian rupiah based on the buy and sell rates quoted by Reuters prevailing at the consolidated statements of financial position dates, as follows (in full amount): |
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| Buy |
| Sell |
| Buy |
| Sell |
|
| Dolar A.S. (“US$”) 1 | 14,375 |
| 14,385 |
| 13,565 |
| 13,570 |
|
| Dolar Australia (“AU$”) 1 | 10,157 |
| 10,167 |
| 10,592 |
| 10,598 |
|
| Euro 1 | 16,432 |
| 16,446 |
| 16,231 |
| 16,242 |
|
| Yen Jepang 1 | 130.56 |
| 130.70 |
| 120.48 |
| 120.55 |
|
| Ringgit Malaysia (“MYR”) 1 | 3,474 |
| 3,480 |
| 3,520 |
| 3,526 |
|
|
| ||
|
| The resulting foreign exchange gains or losses, realized and unrealized, are credited or charged to the consolidated statements of profit or loss and other comprehensive income of the current year, except for foreign exchange differences incurred on borrowings during the construction of qualifying assets which are capitalized to the extent that the borrowings can be attributed to the construction of those qualifying assets (Note 2l). | ||
| r. | Revenue and expense recognition | ||
|
| i. | Cellular revenues | |
|
|
| Revenues from postpaid service, which consist of usage and monthly charges, are recognized as follows: | |
|
|
| | Airtime and charges for value added services are recognized based on usage by subscribers. |
|
|
| | Monthly subscription charges are recognized as revenues when incurred by subscribers. |
The accompanying notes form an integral part of these consolidated financial statements.
28
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| r. | Revenue and expense recognition (comtinued) | |
|
| i. | Cellular revenues (continued) |
|
|
| Revenues from prepaid service, which consist of the sale of starter packs (also known as SIM cards and start-up load vouchers) and pulse reload vouchers, are recognized initially as unearned income and recognized as revenue based on total of successful calls made and the value added services used by the subscribers or the expiration of the unused stored value of the voucher. |
|
| ii. | Fixed line telephone revenues |
|
|
| Revenues from usage charges are recognized as customers incur the charges. Monthly subscription charges are recognized as revenues when incurred by subscribers. Revenues from fixed line installations are deferred and recognized as revenue on the straight-line basis over the expected term of the customer relationships. Based on reviews of historical information and customer trends, the Company determined the term of the customer |
|
| iii. | Interconnection revenues |
|
|
| Revenues from network interconnection with other domestic and international telecommunications carriers are recognized monthly on the basis of the actual recorded traffic for the month. Interconnection revenues consist of revenues derived from other operators’ subscriber calls to the Group’s subscribers (incoming) and calls between subscribers of other operators through the Group’s network (transit). |
|
| iv. | Data, internet, and information technology service revenues |
|
|
| Revenues from data communication and internet are recognized based on service activity and performance which are measured by the duration of internet usage or based on the fixed amount of charges depending on the arrangements with customers. Revenues from sales, installation and implementation of computer software and hardware, computer data network installation service and installation are recognized when the goods are delivered to customers or the installation takes place. Revenue from computer software development service is recognized using the percentage-of-completion method. |
|
| v. | Network revenues |
|
|
| Revenues from network consist of revenues from leased lines and satellite transponder leases which are recognized over the period in which the services are rendered. |
|
| vi. | Other revenues |
|
|
| Revenues from sales of peripherals or other telecommunications equipments are recognized when delivered to customers. Revenues from telecommunication tower leases are recognized on straight-line basis over the lease period in accordance with the agreement with the customers. Revenues from other services are recognized when services are rendered to customers. |
The accompanying notes form an integral part of these consolidated financial statements.
29
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| r. | Revenue and expense recognition (comtinued) | |
|
| vii. | Multiple-element arrangements |
|
|
| Where two or more revenue-generating activities or deliverables are sold under a single arrangement, each deliverable that is considered to be a separate unit of accounting is accounted for separately. The total revenue is allocated to each separately identifiable component based on the relative fair value of each component and the appropriate revenue recognition criteria are applied to each component as described above. |
|
|
| Agency relationship |
|
| viii. | Revenues from an agency relationship are recorded based on the gross amount billed to the customers when the Group acts as principal in the sale of goods and services. Revenues are recorded based on the net amount retained (the amount paid by the customer less amount paid to the suppliers) when, in substance, the Group has acted as agent and earned commission from the suppliers of the goods and services sold. |
|
| ix. | Customer loyalty programme |
|
|
| The Group operates a loyalty programme, which allows customers to accumulate points for every certain multiple of the telecommunication services usage. The points can be redeemed in the future for free or discounted products or services, provided other qualifying conditions are achieved. Consideration received is allocated between the telecommunication services and the points issued, with the consideration allocated to the points equal to their fair value. Fair value of the points is determined based on historical information about redemption rate of award points. |
|
| x. | Expenses |
|
|
| Expenses are recognized as they are incurred. |
| s. | Employee benefits | |
|
| i. | Short-term employee benefits |
|
|
| All short-term employee benefits which consist of salaries and related benefits, vacation pay, incentives and other short-term benefits are recognized as expense on undiscounted basis when employees have rendered service to the Group. |
|
| ii. | Post-employment benefit plans and other long-term employee benefits |
|
|
| Post-employment benefit plans consist of funded and unfunded defined benefit pension plans, defined contribution pension plan, other post-employment benefits, post-employment health care benefit plan, defined contribution health care benefit plan and obligations under the Labor Law. Other long-term employee benefits consist of Long Service Awards (“LSA”), Long Service Leave (“LSL”), and pre-retirement benefits. The cost of providing benefits under post-employment benefit plans and other long-term employee benefits calculation is performed by an independent actuary using the projected unit credit method. |
The accompanying notes form an integral part of these consolidated financial statements.
30
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |||
| s. | Employee benefits (continued) | ||
|
| ii. | Post-employment benefit plans and other long-term employee benefits (continued) | |
|
|
| The net obligations in respect of the defined pension benefit plans and post-retirement health care benefit plans are calculated at the present value of estimated future benefits that the employees have earned in return for their service in the current and prior periods less the fair value of plan assets. The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using interest rates of Government bonds that are denominated in the currencies in which the benefits will be paid and that have terms to maturity approximating the terms of the related retirement benefit obligation. Government bonds are used as there are no deep markets for high quality corporate bonds. Plan assets are assets owned by defined benefit pension plan and post-retirement health care benefits plan as well as qualifying insurance policy. The assets are measured at fair value as of reporting dates. The fair value of qualifying insurance policy is deemed to be the present value of the related obligations (subject to any reduction required if the amounts receivable under the insurance policies are not recoverable in full). Remeasurement, comprising of actuarial gain and losses, the effect of the asset ceiling (excluding amounts included in net interest on the net defined benefit liability (asset)) and the return on plan assets (excluding amounts included in net interest on the net defined benefit liability (asset)) are recognized immediately in the consolidated statements of financial position with a corresponding debit or credit to retained earnings through OCI in the period in which they occur. Remeasurements are not reclassified to profit or loss in subsequent periods. | |
|
|
| Past service costs are recognized immediately in profit or loss on the earlier of: | |
|
|
| | The date of plan amendment or curtailment; and |
|
|
| | The date that the Group recognized restructuring-related costs. |
|
|
| Net interest is calculated by applying the discount rate to the net defined benefit liability or assets. Gains or losses on curtailment are recognized when there is a commitment to make a material reduction in the number of employees covered by a plan or when there is an amendment of defined benefit plan terms such as that a material element of future services to be provided by current employees will no longer qualify for benefits, or will qualify only for reduced benefits. Gains or losses on settlement are recognized when there is a transaction that eliminates all further legal or constructive obligation for part or all of the benefits provided under a defined benefit plan (other than the payment of benefit in accordance with the program and included in the actuarial assumptions). For defined contribution plans, the regular contributions constitute net periodic costs for the period in which they are due and, as such are included in “Personnel Expenses” as they become payable. | |
|
| iii. | Share-based payments | |
|
|
| The Company operates an equity-settled, share-based compensation plan. The fair value of the employees’ services rendered which are compensated with the Company’s shares is recognized as an expense in the consolidated statements of profit or loss and other comprehensive income and credited to additional paid-in capital at the grant date. |
The accompanying notes form an integral part of these consolidated financial statements.
31
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| s. | Employee benefits (continued) | |
|
| iv. | Early retirement benefits |
|
|
| Early retirement benefits are accrued at the time the Group makes a commitment to provide early retirement benefits as a result of an offer made in order to encourage voluntary redundancy. A commitment to a termination arises when, and only when a detailed formal plan for the early retirement cannot be withdrawn. |
| t. | Income tax | |
|
| Current and deferred income taxes are recognized as income or an expense and included in the consolidated statements of profit or loss and other comprehensive income, except to the extent that the tax arises from a transaction or event which is recognized directly in equity, in which case, the tax is recognized directly in equity. Current tax assets and liabilities are measured at the amounts expected to be recovered or paid using the tax rates and tax laws that have been enacted at each reporting date. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. Where appropriate, management establishes provisions based on the amounts expected to be paid to the Tax Authorities. The Group recognizes deferred tax assets and liabilities for temporary differences between the financial and tax bases of assets and liabilities at each reporting date. The Group also recognizes deferred tax assets resulting from the recognition of future tax benefits, such as the benefit of tax losses carried forward to the extent their future realization is probable. Deferred tax assets and liabilities are measured using enacted or substantively enacted tax rates and tax laws at each reporting date which are expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The carrying amount of deferred tax asset is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable income will be available to allow the benefit of part or all of that deferred tax asset to be utilized. Tax deduction from the reversal of deferred tax assets is excluded from the estimation of future taxable income. Deferred tax assets and liabilities are offset in the consolidated statements of financial position, except if these are for different legal entities, in the same manner the current tax assets and liabilities are presented. Amendment to taxation obligation is recorded when an assessment letter (“Surat Ketetapan Pajak” or “SKP”) is received or, if appealed against, when the results of the appeal are determined. The additional taxes and penalty imposed through an SKP are recognized in the current year profit or loss, unless objection/appeal is taken. The additional taxes and penalty imposed through the SKP are deferred as long as they meet the asset recognition criteria. Indonesian tax regulations impose final tax on several types of transactions based on the gross value of the transaction. Therefore, final tax which is charged based on the such transaction remains subject to tax even though the tax payer incurred a loss on the transaction. Refer to PSAK No. 46 revised, final tax is not required in scope of PSAK No. 46. Final income tax on construction services and lease is presented as part of “Other Expenses”. |
The accompanying notes form an integral part of these consolidated financial statements.
32
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
| ||
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |||
| u. | Financial instruments | ||
|
| The Group classifies financial instruments into financial assets and financial liabilities. Financial assets and liabilities are recognized initially at fair value including transaction costs. These are subsequently measured either at fair value or amortized cost using the effective interest method in accordance with their classification. | ||
|
| i. | Financial assets The Group classifies its financial assets as (i) financial assets at fair value through profit or loss, (ii) loans and receivables, (iii) held-to-maturity investment or (iv) available-for-sale financial assets. The classification depends on the purpose for which the financial assets are acquired. Management determines the classification of financial assets at initial recognition. Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the marketplace (regular way trades) are recognized on the trade date, i.e., the date that the Group commits to purchase or sell the assets. The Group’s financial assets include cash and cash equivalents, other current financial assets, trade receivables and other receivables, other non-current financial assets, and available-for-sale investments. | |
|
|
| a. | Financial assets at fair value through profit or loss Financial assets at fair value through profit or loss are financial assets classified as held No financial assets were classified as financial assets at fair value through profit or loss as of December 31, 2018 and 2017. |
|
|
| b. | Loans and receivables Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Loans and receivables consist of, among other, cash and cash equivalents, other current financial assets, trade and other receivables, and other non-current assets (long-term trade receivables and restricted cash). These are initially recognized at fair value including transaction costs and subsequently measured at amortized cost, using the effective interest method. |
The accompanying notes form an integral part of these consolidated financial statements.
33
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
December 31, 2018 and 2017.
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||||
| u. | Financial instruments (continued) | |||
|
| i. | Financial assets (continued) | ||
|
|
| c. | Held-to-maturity investments Held-to-maturity investments are non-derivative financial assets with fixed or determinable payments and fixed maturities on which management has the positive intention and ability to hold to maturity, other than: | |
|
|
|
| a) | those that the Group, upon initial recognition, designates as at fair value through profit or loss; |
|
|
|
| b) | those that the Group designates as available-for-sale; and |
|
|
|
| c) | those that meet the definition of loans and receivables. |
|
|
|
| No financial assets were classified as held-to-maturity investments as of | |
|
|
| d. | Available-for-sale financial assets Available-for-sale investments are non-derivative financial assets that are intended to be held for indefinite periods of time, which may be sold in response to needs for liquidity or changes in interest rates, exchange rates or that are not classified as loans and receivables, held-to-maturity investments or financial assets at fair value through profit or loss. Available-for-sale investments primarily consist of mutual funds, corporate and government bonds and capital stock, which are recorded as part of “Other Current Financial Assets” and “Long-term Investsments” in the consolidated statements of financial position. Available-for-sale investments are stated at fair value. Unrealized holding gains or losses on available-for-sale investments are excluded from income of the current period and are reported as a separate component in the equity section of the consolidated statements of financial position until realized. Realized gains or losses from the sale of available-for-sale investments are recognized in the consolidated statements of profit or loss and other comprehensive income, and are determined on the specific identification basis. | |
|
| ii. | Financial liabilities The Group classifies its financial liabilities as (i) financial liabilities at fair value through profit or loss or (ii) financial liabilities measured at amortized cost. The Group’s financial liabilities include trade and other payables, accrued expenses, and interest-bearing loans, other borrowings and other liabilities. Interest-bearing loans consist of short-term bank loans, two-step loans, bonds and notes, long-term bank loans and obligations under finance leases. | ||
|
|
| a. | Financial liabilities at fair value through profit or loss Financial liabilities at fair value through profit or loss are financial liabilities classified as held for trading. A financial liability is classified as held for trading if it is incurred principally for the purpose of selling or repurchasing it in the near term and for which there is evidence of a recent actual pattern of short-term profit taking. No financial liabilities were categorized as held for trading as of December 31, 2018 and 2017. |
The accompanying notes form an integral part of these consolidated financial statements.
34
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
| trade and other payables, accrued expenses, interest-bearing loans, other borrowings, and other liabilities. Interest-bearing loans consist of short-term bank loans, two-step loans, bonds and notes, long-term bank loans and obligations under finance leases.
|
|
|
|
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |||
| u. | Financial instruments (continued) | ||
|
| ii. | Financial liabilities (continued) | |
|
|
| b. | Financial liabilities measured at amortized cost Financial liabilities that are not classified as liabilities at fair value through profit or loss fall into this category and are measured at amortized cost. Financial liabilities measured at amortized cost are trade and other payables, accrued expenses, interest-bearing loans, other borrowings, and other liabilities. Interest-bearing loans consist of short-term bank loans, two-step loans, bonds and notes, long-term bank loans and obligations under finance leases. |
|
| iii. | Offsetting financial instruments Financial assets and liabilities are offset and the net amount is reported in the consolidated statements of financial position when there is a legally enforceable right to offset the recognized amounts and there is an intention to settle them on a net basis, or realize the assets and settle the liabilities simultaneously. The right of set-off must not be contingent on a future event and must be legally enforceable in all of the following circumstances: | |
|
|
| a. | the normal course of business; |
|
|
| b. | the event of default; and |
|
|
| c. | the event of insolvency or bankruptcy of the Group and all of the counterparties. |
|
| iv. | Fair value of financial instruments Fair value is the amount for which an asset could be exchanged, or liability settled, in an arm’s length transaction. The fair value of financial instruments that are traded in active markets at each reporting date is determined by reference to quoted market prices, without any deduction for transaction costs. For financial instruments not traded in an active market, the fair value is determined using appropriate valuation techniques. Such techniques may include using recent arm’s length market transactions, reference to the current fair value of another instrument that is substantially the same, a discounted cash flow analysis or other valuation models. An analysis of fair values of financial instruments and further details as to how they are measured are provided in Note 36. | |
|
| v. | Impairment of financial assets The Group assesses the impairment of financial assets if there is objective evidence that a loss event has a negative impact on the estimated future cash flows of the financial assets. Impairment is recognized when the loss can be reliably estimated. Losses expected as a result of future events, no matter how likely, are not recognized. |
The accompanying notes form an integral part of these consolidated financial statements.
35
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
|
|
|
|
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||
| u. | Financial instruments (continued) | |
|
| v. | Impairment of financial assets (continued) |
|
|
| For financial assets carried at amortized cost, the Group first assesses whether impairment exists individually for financial assets that are individually significant, or collectively for financial assets that are not individually significant. If the Group determines that no objective evidence of impairment exists for an individually assessed financial asset, whether significant or not, it includes the asset in a group of financial assets with similar credit risk characteristics and collectively assesses them for impairment. Assets that are individually assessed for impairment and for which an impairment loss is, or continues to be, recognized are not included in the collective assessment of impairment. The amount of any impairment loss identified is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows (excluding future expected credit losses that have not yet been incurred). The present value of the estimated future cash flows is discounted at the financial asset’s original effective interest rate. The carrying amount of the asset is reduced through the use of an allowance account and the loss is recognized in profit or loss. For available-for-sale financial assets, the Group assesses at each reporting date whether there is objective evidence that an investment or a group of investments is impaired. When a decline in the fair value of an available-for-sale financial asset has been recognized in other comprehensive income and there is objective evidence that the asset is impaired, the cumulative loss that had been recognized in other comprehensive income is recognized in profit or loss as an impairment loss. The amount of the cumulative loss is the difference between the acquisition cost (net of any principal repayment and amortization) and current fair value, less any impairment loss on that financial asset previously recognized. |
|
| vi. | Derecognition of financial instrument The Group derecognizes a financial asset when the contractual rights to the cash flows from the financial asset expire, or when the Group transfers substantially all the risks and rewards of ownership of the financial asset. The Group derecognizes a financial liability when the obligation specified in the contract is discharged or cancelled or has expired. |
| v. | Sukuk Ijarah | |
|
| Sukuk Ijarah issued by the Group is recognized at nominal value, adjusted to the premium or discount and related transaction costs. The difference between the carrying amount and the nominal value is amortized on a straight-line basis over the period of the sukuk and is recognized in the income statement as the sukuk issuance expense. Sukuk Ijarah, after adjusting for premium or discount and unamortized transaction costs, is presented as part of liabilities. |
The accompanying notes form an integral part of these consolidated financial statements.
36
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
w. Treasury stock
Reacquired Company shares of stock are accounted for at their reacquisition cost and classified as “Treasury Stock” and presented as a deduction in equity. The cost of treasury stock sold/transferred is accounted for using the weighted average method. The portion of treasury stock transferred for employee stock ownership program is accounted for at its fair value at grant date. The difference between the cost and the proceeds from the sale/transfer of treasury stock is credited to “Additional Paid-in Capital”.
x.Dividends
Dividend for distribution to the stockholders is recognized as a liability in the consolidated financial statements in the year in which the dividend is approved by the stockholders. The interim dividend is recognized as a liability based on the Board of Directors’ decision supported by the approval from the Board of Commissioners.
y.Basic and diluted earnings per share and earnings per ADS
Basic earnings per share is computed by dividing profit for the year attributable to owners of the parent company by the weighted average number of shares outstanding during the year. Income per ADS is computed by multiplying the basic earnings per share by 100, the number of shares represented by each ADS.
The Company does not have potentially dilutive financial investments.
z.Segment information
The Group's segment information is presented based upon identified operating segments. An operating segment is a component of an entity: a) that engages in business activities from which it may earn revenues and incur expenses (including revenues and expenses relating to transactions with other components of the same entity); b) whose operating results are regularly reviewed by the Group’s Chief Operating Decision Maker (“CODM”) i.e., the Directors, to make decisions about resources to be allocated to the segment and assess its performance; and c) for which discrete financial information is available.
aa.Provision
Provisions are recognized when the Group has present obligations (legal or constructive) arising from past events and it is probable that an outflow of resources embodying economic benefits will be required to settle the obligations and the amount can be measured reliably.
Provisions for onerous contracts are recognized when the contract becomes onerous for the lower of the cost of fulfilling the contract and any compensation or penalties arising from failure to fulfill the contract.
The accompanying notes form an integral part of these consolidated financial statements.
37
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
ab. Impairment of non-financial assets
At the end of each reporting period, the Group assesses whether there is an indication that an asset may be impaired. If such indication exists, the recoverable amount is estimated for the individual asset. If it is not possible to estimate the recoverable amount of the individual asset, the Group determines the recoverable amount of the Cash-Generating Unit (“CGU”) to which the asset belongs (“the asset’s CGU”).
The recoverable amount of an asset (either individual asset or CGU) is the higher of the asset’s fair value less costs to sell and its value in use (“VIU”). Where the carrying amount of the asset exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. In assessing the value in use, the estimated net future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
In determining fair value less costs to sell, recent market transactions are taken into account, if available. If no such transactions can be identified, the Group uses an appropriate valuation model to determine the fair value of the asset. These calculations are corroborated by valuation multiples or other available fair value indicators.
Impairment losses of continuing operations are recognized in profit or loss as part of “Depreciation and Amortization” in the consolidated statements of profit or loss and other comprehensive income.
At the end of each reporting period, the Group assesses whether there is any indication that previously recognized impairment losses for an asset, other than goodwill, may no longer exist or may have decreased. If such indication exists, the recoverable amount is estimated. A previously recognized impairment loss for an asset, other than goodwill, is reversed only if there has been a change in the assumptions used to determine the asset’s recoverable amount since the last impairment loss was recognized. The reversal is limited such that the carrying amount of the asset does not exceed its recoverable amount, nor exceeds the carrying amount that would have been determined, net of depreciation, had no impairment been recognized for the asset in prior periods. Reversal of an impairment loss is recognized in profit or loss.
Goodwill is tested for impairment annually and when circumstances indicate that the carrying value may be impaired. Impairment is determined for goodwill by assessing the recoverable amount of each CGU (or group of CGUs) to which the goodwill relates. When the recoverable amount of the CGU is less than its carrying amount, an impairment loss is recognized. Impairment loss relating to goodwill can not be reversed in future periods.
ac.Critical accounting estimates and assumptions
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.
i.Retirement benefits
The present value of the retirement benefit obligations depends on a number of factors that are determined on an actuarial basis using a number of assumptions. The assumptions used in determining the net cost (income) for pensions include the discount rate and return on investment (ROI). Any changes in these assumptions will impact the carrying amount of the retirement benefit obligations.
The accompanying notes form an integral part of these consolidated financial statements.
38
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
ac.Critical accounting estimates and assumptions (continued)
i.Retirement benefits (continued)
The Group determines the appropriate discount rate at the end of each reporting period. This is the interest rate that should be used to determine the present value of estimated future cash outflows expected to be required to settle the obligations. In determining the appropriate discount rate, the Group considers the interest rates of Government bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating the terms of the related retirement benefit obligations.
If there is an improvement in the ratings of such Government bonds or a decrease in interest rates as a result of improving economic conditions, there could be a material impact on the discount rate used in determining the post-employment benefit obligations.
Other key assumptions for retirement benefit obligations are based in part on current market conditions. Additional information is disclosed in Notes 29 and 30.
ii.Useful lives of property and equipment
The Group estimates the useful lives of its property and equipment based on expected asset utilization, considering strategic business plans, expected future technological developments and market behavior. The estimates of useful lives of property and equipment are based on the Group’s collective assessment of industry practice, internal technical evaluation and experience with similar assets.
The Group reviews its estimates of useful lives at least each financial year-end and such estimates are updated if expectations differ from previous estimates due to changes in expectation of physical wear and tear, technical or commercial obsolescence and legal or other limitations on the continuing use of the assets. The amounts of recorded expenses for any year will be affected by changes in these factors and circumstances. A change in the estimated useful lives of the property and equipment is a change in accounting estimates and is applied prospectively in profit or loss in the period of the change and future periods.
Details of the nature and carrying amounts of property and equipment are disclosed in Note 9.
iii.Provision for impairment of receivables
The Group assesses whether there is objective evidence that trade and other receivables have been impaired at the end of each reporting period. Provision for impairment of receivables is calculated based on a review of the current status of existing receivables and historical collection experience. Such provisions are adjusted periodically to reflect the actual and anticipated experience. Details of the nature and carrying amounts of provision for impairment of receivables are disclosed in Note 5.
iv.Income taxes
Significant judgment is required in determining the provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain. The Group recognizes liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the current and deferred income tax assets and liabilities in the year in which such determination is made. Details of the nature and carrying amounts of income tax are disclosed in Note 26.
The accompanying notes form an integral part of these consolidated financial statements.
39
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
3. CASH AND CASH EQUIVALENTS
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| Balance |
| Balance | ||||
|
|
| Original |
|
|
| Original |
|
|
|
|
| currency |
| Rupiah |
| currency |
| Rupiah |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Cash on hand | Rp |
| - |
| 36 |
| - |
| 12 |
Cash in banks |
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
PT Bank Mandiri (Persero) Tbk (“Bank Mandiri”) | Rp |
| - |
| 1,199 |
| - |
| 1,481 |
| US$ |
| 10 |
| 139 |
| 27 |
| 367 |
| JPY |
| 8 |
| 1 |
| 7 |
| 1 |
| EUR |
| 1 |
| 20 |
| 1 |
| 17 |
| HKD |
| 1 |
| 1 |
| 1 |
| 2 |
| AUD |
| 0 |
| 0 |
| 0 |
| 0 |
PT Bank Negara Indonesia (Persero) Tbk (“BNI”) | Rp |
| - |
| 791 |
| - |
| 968 |
| US$ |
| 2 |
| 28 |
| 1 |
| 13 |
| EUR |
| 0 |
| 0 |
| 0 |
| 6 |
| SGD |
| 0 |
| 0 |
| 0 |
| 0 |
PT Bank Rakyat Indonesia (Persero) Tbk (“BRI”) | Rp |
| - |
| 728 |
| - |
| 466 |
| US$ |
| 2 |
| 31 |
| 6 |
| 82 |
PT Bank Tabungan Negara (Persero) Tbk (“BTN”) | Rp |
| - |
| 342 |
| - |
| 7 |
Others | Rp |
| - |
| 15 |
| - |
| 14 |
| US$ |
| 0 |
| 0 |
| 0 |
| 1 |
Sub-total |
|
|
|
| 3,295 |
|
|
| 3,425 |
|
|
|
|
|
|
|
|
|
|
Third parties |
|
|
|
|
|
|
|
|
|
PT Bank Permata Tbk (“Bank Permata”) | Rp |
| - |
| 218 |
| - |
| 278 |
| US$ |
| 2 |
| 30 |
| 0 |
| 2 |
PT Bank HSBC Indonesia ("HSBC") | Rp |
| - |
| 1 |
| - |
| - |
The Hongkong and Shanghai Banking |
|
|
|
|
|
|
|
|
|
Corporation Ltd. ("HSBC Hongkong") | US$ |
| 12 |
| 181 |
| 14 |
| 184 |
| HKD |
| 5 |
| 9 |
| 4 |
| 6 |
Standard Chartered Bank (“SCB”) | Rp |
| - |
| 0 |
| - |
| 0 |
| US$ |
| 10 |
| 148 |
| 11 |
| 154 |
| SGD |
| 1 |
| 14 |
| 0 |
| 1 |
PT Bank UOB Indonesia ("UOB") | Rp |
| - |
| 17 |
| - |
| 23 |
United Overseas Bank Limited ("UOB Singapore") | US$ |
| 4 |
| 55 |
| 1 |
| 15 |
| SGD |
| 1 |
| 14 |
| 0 |
| 2 |
| MYR |
| 3 |
| 9 |
| 2 |
| 8 |
Others (each below Rp75 billion) | Rp |
| - |
| 197 |
| - |
| 361 |
| US$ |
| 4 |
| 60 |
| 4 |
| 46 |
| EUR |
| 1 |
| 20 |
| 1 |
| 20 |
| MYR |
| 3 |
| 12 |
| 0 |
| 0 |
| TWD |
| 17 |
| 8 |
| 8 |
| 4 |
| AUD |
| 0 |
| 2 |
| 0 |
| 1 |
| HKD |
| 0 |
| 0 |
| 0 |
| 0 |
| MOP |
| 0 |
| 0 |
| 0 |
| 0 |
Sub-total |
|
|
|
| 995 |
|
|
| 1,105 |
|
|
|
|
|
|
|
|
|
|
Total cash in banks |
|
|
|
| 4,290 |
|
|
| 4,530 |
|
|
|
|
|
|
|
|
|
|
Time deposits |
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
BNI | Rp |
| - |
| 2,640 |
| - |
| 5,315 |
| US$ |
| 58 |
| 837 |
| 9 |
| 116 |
BTN | Rp |
| - |
| 2,559 |
| - |
| 2,958 |
| US$ |
| 31 |
| 446 |
| - |
| - |
BRI | Rp |
| - |
| 1,911 |
| - |
| 4,954 |
| US$ |
| 47 |
| 676 |
| 15 |
| 203 |
Bank Mandiri | Rp |
| - |
| 611 |
| - |
| 446 |
| US$ |
| 16 |
| 230 |
| - |
| - |
Sub-total |
|
|
|
| 9,910 |
|
|
| 13,992 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
40
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
3. CASH AND CASH EQUIVALENTS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| Balance |
| Balance | ||||
|
|
| Original |
|
|
| Original |
|
|
|
|
| currency |
| Rupiah |
| currency |
| Rupiah |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Time deposits (continued) |
|
|
|
|
|
|
|
|
|
Third parties |
|
|
|
|
|
|
|
|
|
PT Bank Pembangunan Daerah Jawa Barat |
|
|
|
|
|
|
|
|
|
dan Banten Tbk (“BJB”) | Rp |
| - |
| 1,295 |
| - |
| 1,726 |
PT Bank Tabungan Pensiunan Nasional Tbk |
|
|
|
|
|
|
|
|
|
(“BTPN”) | Rp |
| - |
| 181 |
| - |
| 676 |
| US$ |
| 25 |
| 363 |
| 30 |
| 401 |
UOB | US$ |
| 30 |
| 429 |
| 20 |
| 263 |
PT Bank Mega Tbk (“Bank Mega”) | Rp |
| - |
| 365 |
| - |
| 1,243 |
PT Bank Bukopin Tbk (“Bank Bukopin”) | Rp |
| - |
| 248 |
| - |
| 22 |
PT Bank CIMB Niaga Tbk |
|
|
|
|
|
|
|
|
|
(“Bank CIMB Niaga”) | Rp |
| - |
| 190 |
| 0 |
| 600 |
| US$ |
| - |
| - |
| 2 |
| 31 |
PT Bank Muamalat Indonesia Tbk | Rp |
| - |
| 40 |
| - |
| 91 |
PT Bank OCBC NISP Tbk (“OCBC NISP”) | Rp |
| - |
| - |
| - |
| 1,200 |
SCB | US$ |
| - |
| - |
| 10 |
| 136 |
PT Bank ANZ Indonesia (”ANZ”) | Rp |
| - |
| - |
| - |
| 5 |
| US$ |
| - |
| - |
| 5 |
| 73 |
Others | Rp |
| - |
| 53 |
| - |
| 97 |
| MYR |
| 11 |
| 39 |
| 14 |
| 47 |
Sub-total |
|
|
|
| 3,203 |
|
|
| 6,611 |
|
|
|
|
|
|
|
|
|
|
Total time deposits |
|
|
|
| 13,113 |
|
|
| 20,603 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
| 17,439 |
|
|
| 25,145 |
|
|
|
|
|
|
|
|
|
|
Interest rates per annum on time deposits are as follows:
|
|
|
|
| 2018 |
| 2017 |
Rupiah | 2.50%-9.25% |
| 2.85%-8.50% |
Foreign currency | 0.50%-3.75% |
| 0.40%-1.75% |
The related parties in which the Group places its funds are state-owned banks. The Group placed the majority of its cash and cash equivalents in these banks because they have the most extensive branch networks in Indonesia and are considered to be financially sound banks, as they are owned by the State.
Refer to Note 31 for details of related parties transactions.
The accompanying notes form an integral part of these consolidated financial statements.
41
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
4.OTHER CURRENT FINANCIAL ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| Balance |
| Balance | ||||
|
|
| Original currency |
| Rupiah |
| Original currency |
| Rupiah |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Time deposits |
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
BNI | Rp |
| - |
| 1 |
| - |
| - |
BRI | Rp |
| - |
| - |
| - |
| 2 |
Third parties |
|
|
|
|
|
|
|
|
|
SCB | US$ |
| 8 |
| 116 |
| 8 |
| 109 |
UOB | US$ |
| 3 |
| 45 |
| 14 |
| 191 |
HSBC | US$ |
| 3 |
| 43 |
| - |
| - |
Others | Rp |
| - |
| - |
| - |
| 23 |
Total time deposits |
|
|
|
| 205 |
|
|
| 325 |
|
|
|
|
|
|
|
|
|
|
Available-for-sale financial assets |
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
PT Mandiri Manajemen Investasi | Rp |
| - |
| 379 |
| - |
| 711 |
PT Bahana TCW Investment Management |
|
|
|
|
|
|
|
|
|
(“Bahana TCW”) | Rp |
| - |
| 91 |
| - |
| 360 |
Others | Rp |
| - |
| - |
| - |
| 80 |
Sub-total |
|
|
|
| 470 |
|
|
| 1,151 |
|
|
|
|
|
|
|
|
|
|
Third parties | Rp |
| - |
| - |
| - |
| 17 |
|
|
|
|
|
|
|
|
|
|
Total available-for-sale financial assets |
|
|
|
| 470 |
|
|
| 1,168 |
|
|
|
|
|
|
|
|
|
|
Escrow accounts | Rp |
| - |
| 136 |
| - |
| 318 |
| US$ |
| 0 |
| 1 |
| 6 |
| 78 |
| MYR |
| 5 |
| 16 |
| 5 |
| 15 |
Others | Rp |
| - |
| 476 |
| - |
| 263 |
| US$ |
| - |
| - |
| 0 |
| 6 |
| MYR |
| - |
| - |
| 0 |
| 0 |
| AUD |
| - |
| - |
| 0 |
| 0 |
Total |
|
|
|
| 1,304 |
|
|
| 2,173 |
The time deposits have maturities of more than three months but not more than one year, with interest rates as follows:
|
|
|
|
| 2018 |
| 2017 |
Rupiah | 5.00% |
| 6.00%-7.00% |
Foreign currency | 1.35%-1.92% |
| 1.38%-1.64% |
Refer to Note 31 for details of related parties transactions.
The accompanying notes form an integral part of these consolidated financial statements.
42
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
5.TRADE RECEIVABLES
Trade receivables arise from services provided to both retail and non-retail customers, with details as follows:
a.By debtor
(i) | Related parties |
|
|
|
|
| 2018 |
| 2017 |
State-owned enterprises | 1,649 |
| 721 |
Indonusa | 522 |
| 465 |
PT Indosat Tbk ("Indosat") | 219 |
| 372 |
Others | 467 |
| 670 |
Total | 2,857 |
| 2,228 |
Provision for impairment of receivables | (731) |
| (683) |
Net | 2,126 |
| 1,545 |
(ii) | Third parties |
|
|
|
|
| 2018 |
| 2017 |
Individual and business subscribers | 12,044 |
| 9,808 |
Overseas international carriers | 1,542 |
| 1,517 |
Total | 13,586 |
| 11,325 |
Provision for impairment of receivables | (4,298) |
| (3,648) |
Net | 9,288 |
| 7,677 |
b.By age
(i) | Related parties |
|
|
|
|
| 2018 |
| 2017 |
Up to 3 months | 1,748 |
| 1,405 |
3 to 6 months | 296 |
| 100 |
More than 6 months | 813 |
| 723 |
Total | 2,857 |
| 2,228 |
Provision for impairment of receivables | (731) |
| (683) |
Net | 2,126 |
| 1,545 |
(ii)Third parties
|
|
|
|
| 2018 |
| 2017 |
Up to 3 months | 8,006 |
| 6,809 |
3 to 6 months | 1,502 |
| 688 |
More than 6 months | 4,078 |
| 3,828 |
Total | 13,586 |
| 11,325 |
Provision for impairment of receivables | (4,298) |
| (3,648) |
Net | 9,288 |
| 7,677 |
The accompanying notes form an integral part of these consolidated financial statements.
43
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
5.TRADE RECEIVABLES (continued)
b.By age (continued)
(iii)Aging of total trade receivables
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
|
| Provision for |
|
|
| Provision for |
|
|
|
| impairment of |
|
|
| impairment of |
|
| Gross |
| receivables |
| Gross |
| receivables |
| Not past due | 7,512 |
| 394 |
| 6,788 |
| 920 |
| Past due up to 3 months | 2,244 |
| 281 |
| 1,426 |
| 281 |
| Past due more than 3 to 6 months | 1,797 |
| 329 |
| 788 |
| 258 |
| Past due more than 6 months | 4,890 |
| 4,025 |
| 4,551 |
| 2,872 |
| Total | 16,443 |
| 5,029 |
| 13,553 |
| 4,331 |
The Group has made provision for impairment of trade receivables based on the collective assessment of historical impairment rates and individual assessment of its customers’ credit history. The Group does not apply a distinction between related party and third party receivables in assessing amounts past due. As of December 31, 2018 and 2017, the carrying amounts of trade receivables of the Group considered past due but not impaired amounted to Rp4,296 billion and Rp3,354 billion, respectively. Management believes that receivables past due but not impaired, along with trade receivables that are neither past due nor impaired, are due from customers with good credit history and are expected to be recoverable.
c.By currency
(i)Related parties
|
|
|
|
|
|
| 2018 |
| 2017 |
| Rupiah | 2,850 |
| 2,187 |
| U.S. dollar | 7 |
| 41 |
| Others | 0 |
| 0 |
| Total | 2,857 |
| 2,228 |
| Provision for impairment of receivables | (731) |
| (683) |
| Net | 2,126 |
| 1,545 |
(ii) Third parties
|
|
|
|
|
|
| 2018 |
| 2017 |
| Rupiah | 11,348 |
| 10,300 |
| U.S. dollar | 2,118 |
| 968 |
| Australian dollar | 19 |
| 19 |
| Others | 101 |
| 38 |
| Total | 13,586 |
| 11,325 |
| Provision for impairment of receivables | (4,298) |
| (3,648) |
| Net | 9,288 |
| 7,677 |
The accompanying notes form an integral part of these consolidated financial statements.
44
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
5.TRADE RECEIVABLES (continued)
d. Movements in the provision for impairment of receivables
|
|
|
|
| 2018 |
| 2017 |
Beginning balance | 4,331 |
| 2,990 |
Provision recognized during the year |
|
|
|
(Note 25) | 1,724 |
| 1,494 |
Receivables written off | (1,026) |
| (153) |
Ending balance | 5,029 |
| 4,331 |
The receivables written off relate to both related party and third party trade receivables.
Management believes that the provision for impairment of trade receivables is adequate to cover losses on uncollectible trade receivables.
As of December 31, 2018, certain trade receivables of the subsidiaries amounting to
Rp7,116 billion have been pledged as collateral under lending agreements (Notes 15 and 16c).
Refer to Note 31 for details of related parties transactions.
6.INVENTORIES
|
|
|
| |||||
|
| 2018 |
| 2017 | ||||
| Components | 429 |
| 447 | ||||
| SIM Cards and blank prepaid vouchers | 137 |
| 168 | ||||
| Others | 218 |
| 69 | ||||
| Total | 784 |
| 684 | ||||
| Provision for obsolescence |
|
|
| ||||
| Components | (38) |
| (24) | ||||
| SIM Cards and blank prepaid vouchers | (28) |
| (29) | ||||
| Others | (1) |
| 0 | ||||
| Total | (67) |
| (53) | ||||
| Net | 717 |
| 631 |
Movements in the provision for obsolescence are as follows:
|
|
|
|
|
|
| 2018 |
| 2017 |
| Beginning balance | 53 |
| 47 |
| Provision recognized during the year | 22 |
| 6 |
| Inventory written off | (8) |
| - |
| Ending balance | 67 |
| 53 |
The inventories recognized as expense and included in operations, maintenance and telecommunication service expenses as of December 31, 2018 and 2017 amounted to Rp2,625 billion and Rp2,458 billion, respectively (Note 24).
The accompanying notes form an integral part of these consolidated financial statements.
45
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
6.INVENTORIES (continued)
Management believes that the provision is adequate to cover losses from decline in inventory value due to obsolescence.
Certain inventories of the subsidiaries amounting to Rp235 billion have been pledged as collateral under lending agreements (Notes 16c).
As of December 31, 2018 and 2017, modules and components held by the Group with book value amounting to Rp125 billion and Rp143 billion, respectively, have been insured against fire, theft, and other specific risks. Total sum insured as of December 31, 2018 and 2017 amounted to Rp176 biliion and Rp256 billion, respectively.
Management believes that the insurance coverage is adequate to cover potential losses of inventories arising from the insured risks.
7.OTHER CURRENT ASSETS
The breakdown of other current assets is as follows:
|
|
|
|
| 2018 |
| 2017 |
Frequency license (Note 34c.i) | 3,636 |
| 3,760 |
Advances | 1,803 |
| 1,156 |
Prepaid rental | 1,382 |
| 1,349 |
Prepaid salaries | 200 |
| 227 |
Advance to employee | 30 |
| 35 |
Others | 931 |
| 656 |
Total | 7,982 |
| 7,183 |
Refer to Note 31 for details of related parties transactions.
8.LONG-TERM INVESTMENTS
The Group has investments in several entities as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 | ||||||||||||||
|
|
|
|
|
|
| Share of |
|
|
| Share of other |
|
|
|
|
| Percentage of |
| Beginning |
| Additions |
| net profit |
|
|
| comprehensive |
|
|
| Ending |
| ownership |
| balance |
| (deductions) |
| (loss) |
| Dividend |
| income |
| Impairment |
| balance |
Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in associated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tiphonea | 24.00 |
| 1,539 |
| - |
| 87 |
| (9) |
| (15) |
| - |
| 1,602 |
Indonusab | 20.00 |
| 221 |
| - |
| (11) |
| - |
| - |
| - |
| 210 |
Teltranetc | 51.00 |
| 18 |
| - |
| (19) |
| - |
| 1 |
| - |
| 0 |
PT Integrasi Logistik |
|
|
|
|
|
|
|
|
|
|
|
| - |
| - |
Cipta Solusi (“ILCS”)d | 49.00 |
| 43 |
| - |
| 1 |
| - |
| 0 |
| - |
| 44 |
PT Graha Sakura |
|
|
|
|
|
|
|
|
|
|
|
| - |
| - |
Nusantara (“GSN”)e | 45.00 |
| 14 |
| - |
| 0 |
| - |
| - |
| - |
| 14 |
Cellumf | 30.40 |
| - |
| 84 |
| (5) |
| - |
| - |
| - |
| 79 |
Othersg | 25.00-32.00 |
| 4 |
| - |
| 0 |
| 0 |
| 0 |
| - |
| 4 |
Sub-total |
|
| 1,839 |
| 84 |
| 53 |
| (9) |
| (14) |
| - |
| 1,953 |
Other long-term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investments |
|
| 309 |
| 253 |
| - |
| - |
| - |
| (43) |
| 519 |
Total long-term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investments |
|
| 2,148 |
| 337 |
| 53 |
| (9) |
| (14) |
| (43) |
| 2,472 |
The accompanying notes form an integral part of these consolidated financial statements.
46
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
8.LONG-TERM INVESTMENTS (continued)
Summarized financial information of the Group’s investments accounted under the equity method for 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tiphone |
| Indonusa |
| Teltranet |
| ILCS |
| GSN |
| Cellum |
| Others |
Statements of financial position |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets | 7,615 |
| 449 |
| 269 |
| 132 |
| 184 |
| 22 |
| 201 |
Non-current assets | 892 |
| 310 |
| 116 |
| 47 |
| - |
| 43 |
| 601 |
Current liabilities | (1,466) |
| (571) |
| (269) |
| (87) |
| 154 |
| (23) |
| (663) |
Non-current liabilities | (3,062) |
| (297) |
| (138) |
| (2) |
| - |
| (20) |
| (1,863) |
Equity (deficit) | 3,979 |
| (109) |
| (22) |
| 90 |
| 338 |
| 22 |
| (1,724) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statements of profit or loss and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | 29,228 |
| 824 |
| 206 |
| 164 |
| 5 |
| 22 |
| 95 |
Operating expenses | (28,117) |
| (583) |
| (264) |
| (162) |
| (5) |
| (46) |
| (233) |
Other income (expenses) including |
|
|
|
|
|
|
|
|
|
|
|
|
|
finance costs - net | (391) |
| (39) |
| (13) |
| 1 |
| 1 |
| (10) |
| (33) |
Profit (loss) before tax | 720 |
| 202 |
| (71) |
| 3 |
| 1 |
| (34) |
| (171) |
Income tax benefit (expense) | (137) |
| (55) |
| 12 |
| (1) |
| (0) |
| - |
| (1) |
Profit (loss) for the year | 583 |
| 147 |
| (59) |
| 2 |
| 1 |
| (34) |
| (172) |
Other comprehensive income (loss) | (63) |
| (3) |
| 1 |
| - |
| - |
| - |
| - |
Total comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
for the year | 520 |
| 144 |
| (58) |
| 2 |
| 1 |
| (34) |
| (172) |
| 2017 | ||||||||||||
|
|
|
|
|
|
| Share of |
|
|
| Share of other |
|
|
| Percentage of |
| Beginning |
| Additions |
| net profit |
|
|
| comprehensive |
| Ending |
| ownership |
| balance |
| (deductions) |
| (loss) |
| Dividend |
| income |
| balance |
Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
in associated |
|
|
|
|
|
|
|
|
|
|
|
|
|
companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tiphonea | 24.00 |
| 1,488 |
| - |
| 80 |
| (28) |
| (1) |
| 1,539 |
Indonusab | 20.00 |
| 221 |
| - |
| - |
| - |
| - |
| 221 |
Teltranetc | 51.00 |
| 38 |
| - |
| (20) |
| - |
| - |
| 18 |
ILCSd | 49.00 |
| 42 |
| - |
| 1 |
| - |
| - |
| 43 |
GSNe | 45.00 |
| - |
| 14 |
| 0 |
| - |
| - |
| 14 |
Othersg | 25.00-49.00 |
| - |
| 4 |
| (0) |
| - |
| (0) |
| 4 |
Sub-total |
|
| 1,789 |
| 18 |
| 61 |
| (28) |
| (1) |
| 1,839 |
Other long-term |
|
|
|
|
|
|
|
|
|
|
|
|
|
investments |
|
| 58 |
| 251 |
| - |
| - |
| - |
| 309 |
Total long-term |
|
|
|
|
|
|
|
|
|
|
|
|
|
investments |
|
| 1,847 |
| 269 |
| 61 |
| (28) |
| (1) |
| 2,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
47
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
8.LONG-TERM INVESTMENTS (continued)
Summarized financial information of the Group’s investments accounted under the equity method for 2017:
|
|
|
|
|
|
|
|
|
|
|
|
| Tiphone |
| Indonusa |
| Teltranet |
| ILCS |
| GSN |
| Others |
Statements of financial position |
|
|
|
|
|
|
|
|
|
|
|
Current assets | 8,084 |
| 307 |
| 174 |
| 145 |
| 1 |
| 190 |
Non-current assets | 994 |
| 415 |
| 101 |
| 32 |
| 185 |
| 606 |
Current liabilities | (2,107) |
| (877) |
| (149) |
| (87) |
| (27) |
| (724) |
Non-current liabilities | (3,255) |
| (177) |
| (90) |
| (2) |
| (129) |
| (1,882) |
Equity (deficit) | 3,716 |
| (332) |
| 36 |
| 88 |
| 30 |
| (1,810) |
Statements of profit or loss and other |
|
|
|
|
|
|
|
|
|
|
|
comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
Revenues | 27,914 |
| 692 |
| 209 |
| 122 |
| 0 |
| 106 |
Operating expenses | (27,217) |
| (333) |
| (255) |
| (116) |
| (0) |
| (287) |
Other income (expenses) including finance costs - net | (246) |
| (364) |
| (5) |
| (4) |
| (0) |
| (19) |
Profit (loss) before tax | 451 |
| (5) |
| (51) |
| 2 |
| 0 |
| (200) |
Income tax benefit (expense) | (116) |
| - |
| 13 |
| 1 |
| - |
| - |
Profit (loss) for the year | 335 |
| (5) |
| (38) |
| 3 |
| 0 |
| (200) |
Other comprehensive income (loss) | (3) |
| - |
| (0) |
| (0) |
| - |
| - |
Total comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
for the year | 332 |
| (5) |
| (38) |
| 3 |
| 0 |
| (200) |
aTiphone was established on June 25, 2008 as PT Tiphone Mobile Indonesia Tbk. Tiphone is engaged in the telecommunication equipment business, such as celullar phone including spare parts, accessories, pulse reload vouchers, repair service and content provider through its subsidiaries. On September 18, 2014, the Company through PINS acquired 25% ownership in Tiphone for Rp1,395 billion.
As of December 31, 2018 and 2017, the fair value of the investment amounted to Rp1,649 billion and
Rp1,755 billion, respectively. The fair value was calculated by multiplying the number of shares by the published price quotation as of December 31, 2018 and 2017 amounting to Rp940 and Rp1,000 per share, respectively.
Reconciliation of financial information to the carrying amount of long-term investment in Tiphone as of
December 31, 2018 and 2017 is as follows:
|
|
|
|
| 2018 |
| 2017 |
Assets | 8,507 |
| 9,078 |
Liabilities | (4,528) |
| (5,362) |
Net Assets | 3,979 |
| 3,716 |
Group's proportionated share of net assets (24.00% in 2018 and 2017) | 955 |
| 892 |
Goodwill | 647 |
| 647 |
Carrying amount of long-term invesment | 1,602 |
| 1,539 |
bIndonusa had been a subsidiary of the Company until 2013 when the Company disposed 80% of its interest in Indonusa.
On May 14, 2014, based on the Circular Resolution of the Stockholders of Indonusa as covered by notarial deed No. 57
dated April 23, 2014 of FX Budi Santoso Isbandi, S.H., which was approved by the MoLHR in its Letter
No. AHU-02078.40.20.2014 dated April 29, 2014, Indonusa’s stockholders approved an increase in its issued and fully paid capital by Rp80 billion. The Company waived its right to own the new shares issued and transferred it to Metra, as the result, Metra’s ownership in Indonusa increased to 4.33% and the Company’s ownership become 15.67%.
c Investment in Teltranet is accounted for under the equity method, which covered by an agreement between Metra and Telstra Holding Singapore Pte. Ltd. dated August 29, 2014. Teltranet is engaged in communication system services. Metra does not have control to determine the financial and operating policies of Teltranet. The unrecognized share of losses in Teltranet for the year ended December 31, 2018 are Rp11 billion.
d ILCS is engaged in providing E-trade logistic services and other related services.
e On August 31, 2017, NSI and third party established GSN which engaged in real estate, residential and apartment marketing business.
f Investment in Cellum is accounted for under the equity method, which covered by a conditional shares subscription agreement between Metranet and Cellum in January 30, 2018. Cellum is a company which engaged in mobile payment and commerce services.
g The unrecognized share of losses in other investments cumulatively as of December 31, 2018 are Rp263 billion.
The accompanying notes form an integral part of these consolidated financial statements.
48
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
|
|
| January 1, 2018 |
| Acquisition |
| Additions |
| Deductions |
| Reclassifications/ Translations |
| December 31, 2018 |
At cost: |
|
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
|
Land rights | 1,519 |
| 46 |
| 39 |
| - |
| 22 |
| 1,626 |
Buildings | 9,802 |
| 43 |
| 67 |
| (1) |
| 1,922 |
| 11,833 |
Leasehold improvements | 1,257 |
| - |
| 23 |
| (24) |
| 119 |
| 1,375 |
Switching equipment | 18,463 |
| - |
| 818 |
| (1,920) |
| (2,070) |
| 15,291 |
Telegraph, telex and data communication |
|
|
|
|
|
|
|
|
|
|
|
equipment | 1,583 |
| - |
| 3 |
| - |
| - |
| 1,586 |
Transmission installation and equipment | 133,797 |
| - |
| 3,266 |
| (6,398) |
| 10,743 |
| 141,408 |
Satellite, earth station and equipment | 9,300 |
| - |
| 2,414 |
| (3) |
| 261 |
| 11,972 |
Cable network | 47,155 |
| - |
| 5,887 |
| (36) |
| (7,555) |
| 45,451 |
Power supply | 16,279 |
| 13 |
| 484 |
| (187) |
| 1,275 |
| 17,864 |
Data processing equipment | 13,294 |
| 23 |
| 140 |
| (540) |
| 1,348 |
| 14,265 |
Other telecommunication peripherals | 1,659 |
| - |
| 1,765 |
| - |
| (1) |
| 3,423 |
Office equipment | 1,557 |
| 46 |
| 471 |
| (18) |
| 86 |
| 2,142 |
Vehicles | 439 |
| 6 |
| 203 |
| (1) |
| (6) |
| 641 |
Other equipment | 97 |
| - |
| 18 |
| - |
| (21) |
| 94 |
Property under construction | 4,415 |
| 2 |
| 17,821 |
| (23) |
| (17,339) |
| 4,876 |
Asset under finance lease |
|
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment | 5,582 |
| - |
| 21 |
| - |
| - |
| 5,603 |
Data processing equipment | 83 |
| - |
| - |
| (82) |
| - |
| 1 |
Vehicles | 401 |
| - |
| 176 |
| - |
| 1 |
| 578 |
Office equipment | 80 |
| - |
| 4 |
| (68) |
| - |
| 16 |
CPE assets | 22 |
| - |
| - |
| - |
| - |
| 22 |
Power supply | 215 |
| - |
| - |
| (90) |
| - |
| 125 |
RSA assets | 252 |
| - |
| - |
| - |
| - |
| 252 |
Total | 267,251 |
| 179 |
| 33,620 |
| (9,391) |
| (11,215) |
| 280,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 1, 2018 |
| Acquisition |
| Additions |
| Deductions |
| Reclassifications/ Translations |
| December 31, 2018 |
Accumulated depreciation and |
|
|
|
|
|
|
|
|
|
|
|
impairment losses: |
|
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
|
Buildings | 2,880 |
| - |
| 513 |
| (1) |
| 13 |
| 3,405 |
Leasehold improvements | 823 |
| - |
| 150 |
| (24) |
| - |
| 949 |
Switching equipment | 14,553 |
| - |
| 1,307 |
| (1,920) |
| (3,390) |
| 10,550 |
Telegraph, telex and data communication |
|
|
|
|
|
|
|
|
|
|
|
equipment | 802 |
| - |
| 518 |
| - |
| - |
| 1,320 |
Transmission installation and equipment | 69,240 |
| - |
| 10,958 |
| (5,579) |
| (372) |
| 74,247 |
Satellite, earth station and equipment | 4,334 |
| - |
| 677 |
| (3) |
| (3) |
| 5,005 |
Cable network | 17,864 |
| - |
| 2,076 |
| (36) |
| (7,719) |
| 12,185 |
Power supply | 11,154 |
| - |
| 1,332 |
| (177) |
| 7 |
| 12,316 |
Data processing equipment | 10,236 |
| - |
| 1,040 |
| (519) |
| (10) |
| 10,747 |
Other telecommunication peripherals | 602 |
| - |
| 428 |
| - |
| (1) |
| 1,029 |
Office equipment | 1,036 |
| - |
| 290 |
| (18) |
| 4 |
| 1,312 |
Vehicles | 226 |
| - |
| 62 |
| (1) |
| (6) |
| 281 |
Other equipment | 96 |
| - |
| 4 |
| - |
| (25) |
| 75 |
Asset under finance lease |
|
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment | 2,638 |
| - |
| 603 |
| - |
| - |
| 3,241 |
Data processing equipment | 76 |
| - |
| 7 |
| (82) |
| - |
| 1 |
Vehicles | 66 |
| - |
| 60 |
| - |
| - |
| 126 |
Office equipment | 80 |
| - |
| 44 |
| (54) |
| - |
| 70 |
CPE assets | 20 |
| - |
| - |
| - |
| - |
| 20 |
Power supply | 120 |
| - |
| 43 |
| (90) |
| - |
| 73 |
RSA assets | 234 |
| - |
| 10 |
| - |
| - |
| 244 |
Total | 137,080 |
| - |
| 20,122 |
| (8,504) |
| (11,502) |
| 137,196 |
Net book value | 130,171 |
|
|
|
|
|
|
|
|
| 143,248 |
The accompanying notes form an integral part of these consolidated financial statements.
49
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
9.PROPERTY AND EQUIPMENT (continued)
|
|
|
|
|
|
|
|
|
|
|
|
| January 1, 2017 |
| Acquisition |
| Additions |
| Deductions |
| Reclassifications/ Translations |
| December 31, 2017 |
At cost: |
|
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
|
Land rights | 1,417 |
| 40 |
| 62 |
| - |
| - |
| 1,519 |
Buildings | 7,837 |
| 39 |
| 211 |
| (3) |
| 1,718 |
| 9,802 |
Leasehold improvements | 1,116 |
| - |
| 34 |
| (25) |
| 132 |
| 1,257 |
Switching equipment | 20,490 |
| 69 |
| 556 |
| (977) |
| (1,675) |
| 18,463 |
Telegraph, telex and data communication |
|
|
|
|
|
|
|
|
|
|
|
equipment | 1,586 |
| - |
| - |
| - |
| (3) |
| 1,583 |
Transmission installation and equipment | 121,552 |
| - |
| 2,420 |
| (4,489) |
| 14,314 |
| 133,797 |
Satellite, earth station and equipment | 8,445 |
| 573 |
| 1,233 |
| (2,202) |
| 1,251 |
| 9,300 |
Cable network | 44,791 |
| - |
| 5,715 |
| (694) |
| (2,657) |
| 47,155 |
Power supply | 15,022 |
| - |
| 222 |
| (456) |
| 1,491 |
| 16,279 |
Data processing equipment | 12,515 |
| - |
| 715 |
| (602) |
| 666 |
| 13,294 |
Other telecommunication peripherals | 700 |
| - |
| 966 |
| (7) |
| - |
| 1,659 |
Office equipment | 1,453 |
| 11 |
| 327 |
| - |
| (234) |
| 1,557 |
Vehicles | 387 |
| - |
| 65 |
| (13) |
| - |
| 439 |
Other equipment | 100 |
| - |
| - |
| - |
| (3) |
| 97 |
Property under construction | 4,550 |
| - |
| 20,110 |
| (96) |
| (20,149) |
| 4,415 |
Asset under finance lease |
|
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment | 5,354 |
| - |
| 228 |
| - |
| - |
| 5,582 |
Data processing equipment | 84 |
| - |
| - |
| (1) |
| - |
| 83 |
Vehicles | 135 |
| - |
| 290 |
| (24) |
| - |
| 401 |
Office equipment | 76 |
| - |
| - |
| (84) |
| 88 |
| 80 |
CPE assets | 22 |
| - |
| - |
| - |
| - |
| 22 |
Power supply | 215 |
| - |
| - |
| - |
| - |
| 215 |
RSA assets | 252 |
| - |
| - |
| - |
| - |
| 252 |
Total | 248,099 |
| 732 |
| 33,154 |
| (9,673) |
| (5,061) |
| 267,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 1, 2017 |
| Acquisition |
| Additions |
| Deductions |
| Reclassifications/ Translations |
| December 31, 2017 |
Accumulated depreciation and |
|
|
|
|
|
|
|
|
|
|
|
impairment losses: |
|
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
|
Buildings | 2,435 |
| - |
| 407 |
| - |
| 38 |
| 2,880 |
Leasehold improvements | 692 |
| - |
| 149 |
| (23) |
| 5 |
| 823 |
Switching equipment | 16,650 |
| - |
| 1,391 |
| (977) |
| (2,511) |
| 14,553 |
Telegraph, telex and data communication |
|
|
|
|
|
|
|
|
|
|
|
equipment | 333 |
| - |
| 416 |
| - |
| 53 |
| 802 |
Transmission installation and equipment | 62,302 |
| - |
| 10,629 |
| (3,642) |
| (49) |
| 69,240 |
Satellite, earth station and equipment | 7,098 |
| - |
| 595 |
| (2,202) |
| (1,157) |
| 4,334 |
Cable network | 20,301 |
| - |
| 1,992 |
| (693) |
| (3,736) |
| 17,864 |
Power supply | 10,164 |
| - |
| 1,274 |
| (286) |
| 2 |
| 11,154 |
Data processing equipment | 9,468 |
| - |
| 1,372 |
| (581) |
| (23) |
| 10,236 |
Other telecommunication peripherals | 461 |
| - |
| 149 |
| (7) |
| (1) |
| 602 |
Office equipment | 846 |
| - |
| 189 |
| (9) |
| 10 |
| 1,036 |
Vehicles | 168 |
| - |
| 66 |
| (8) |
| - |
| 226 |
Other equipment | 99 |
| - |
| 1 |
| - |
| (4) |
| 96 |
Asset under finance lease |
|
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment | 2,054 |
| - |
| 584 |
| - |
| - |
| 2,638 |
Data processing equipment | 44 |
| - |
| 29 |
| (1) |
| 4 |
| 76 |
Vehicles | 32 |
| - |
| 47 |
| (13) |
| - |
| 66 |
Office equipment | 94 |
| - |
| 26 |
| (56) |
| 16 |
| 80 |
CPE assets | 19 |
| - |
| 1 |
| - |
| - |
| 20 |
Power supply | 98 |
| - |
| 22 |
| - |
| - |
| 120 |
RSA assets | 243 |
| - |
| 13 |
| - |
| (22) |
| 234 |
Total | 133,601 |
| - |
| 19,352 |
| (8,498) |
| (7,375) |
| 137,080 |
Net book value | 114,498 |
|
|
|
|
|
|
|
|
| 130,171 |
a. | Gain on sale of property and equipment |
|
|
|
|
| 2018 |
| 2017 |
Proceeds from sale of property and equipment | 629 |
| 1,367 |
Net book value | (1) |
| (1,009) |
Gain on sale of property and equipment | 628 |
| 358 |
The accompanying notes form an integral part of these consolidated financial statements.
50
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
9.PROPERTY AND EQUIPMENT (continued)
b.Asset impairment
In 2014, the Group decided to cease its fixed wireless business, and accelerated the depreciation of its fixed wireless assets in 2015.
In 2017, the Company derecognized the fixed wireless asset which fully depreciated with acquisition cost of Rp3,193 billion.
As of December 31, 2018, the CGUs that independently generate cash inflows were fixed wireline, cellular and others. Management believes that there is no indication of impairment in the assets as of December 31, 2018.
c.Others
(i) | Interest capitalized to property under construction amounted to Rp271 billion and |
(ii) | No foreign exchange loss was capitalized as part of property under construction for the years ended December 31, 2018 and 2017. |
(iii) | In 2018 and 2017, the Group obtained proceeds from the insurance claim on lost and broken property and equipment, with a total value of Rp153 billion and Rp155 billion, respectively, and were recorded as part of “Other Income” in the consolidated statements of profit or loss and other comprehensive income. In 2018 and 2017, the net carrying amount of those assets of Rp51 billion and Rp7 billion, respectively, were charged to the consolidated statements of profit or loss and other comprehensive income. |
(iv) | In 2018 and 2017, Telkomsel decided to replace certain equipment units with net carrying amount of Rp341 billion and Rp620 billion, respectively, as part of its modernization program and accelerated the depreciation of such equipment units. The impact of accelerated depreciation was an increase in the depreciation expense for the year ended December 31, 2018 amounting to Rp378 billion. |
In 2014, the useful lives of Telkomsel’s buildings and transmissions were changed from
20 years to 40 years, and from 10 years to 15 and 20 years, respectively, to reflect the current economic lives of the buildings and the transmissions. The change in useful lives increases 2018 profit before income tax amunting to Rp135 billion.
In 2018, the estimated useful lives of radio software license and data processing equipment were changed from 7 to 10 years and from 3 to 5 years, respectively. The reduction in the depreciation expense for the year ended December 31, 2018 amounting to Rp925 billion. The change in useful lives will increase/(decrease) profit before income tax in future years as follows:
|
|
|
Years |
| Increase (Decrease) |
2019 |
| 637 |
2020 |
| 266 |
2021 |
| 18 |
2022 |
| (106) |
The accompanying notes form an integral part of these consolidated financial statements.
51
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
c.Others (continued)
(v) | Exchange of property and equipment |
In 2012 and 2011, the Company entered into a Procurement and installation Agreement for the Modernization of the Copper Cable Network through Optimalization of Asset Copper Cable Network through Trade In/Trade Off method with PT Len Industri (“LEN”) and PT Industri Telekomunikasi Indonesia (“INTI”), respectively.
In 2018 and 2017, the Company derecognized the copper cable network asset with net carrying amount of Rp0 and Rp1 billion, respectively, and recorded the fiber optic network asset from the exchange transaction of Rp0 and Rp506 billion, respectively.
In 2018 and 2017, Telkomsel’s certain equipment units with net carrying amount of
Rp777 billion and Rp816 billion, respectively, were exchanged with equipment from Ericsson AB, PT Ericsson Indonesia, PT Huawei Tech Investment, PT Nokia Solutions and Network Indonesia, and PT ZTE Indonesia. As of December 31, 2018, Telkomsel’s equipment units with net carrying amount of Rp340 billion are going to be exchanged and, therefore, these equipment were reclassified as “Assets held for sale” in the consolidated statements of financial position.
(vi)The Group owns several pieces of land located throughout Indonesia with Building Use Rights (“Hak Guna Bangunan” or “HGB”) for a period of 10-45 years which will expire between 2018 and 2053. Management believes that there will be no issue in obtaining the extension of the land rights when they expire.
(vii) | As of December 31, 2018, the Group’s property and equipment excluding land rights, with net carrying amount of Rp134,586 billion were insured against fire, theft, earthquake and other specified risks, including business interruption, under blanket policies totalling |
(viii)As of December 31, 2018, the percentage of completion of property under construction was around 62.80% of the total contract value, with estimated dates of completion until September 2020. The balance of property under construction mainly consists of buildings, transmission installation and equipment, cable network and power supply. Management believes that there is no impediment to the completion of the construction in progress.
(ix)All assets owned by the Company have been pledged as collateral for bonds (Notes 16b.i). Certain property and equipment of the Company’s subsidiaries with gross carrying value amounting to Rp8,077 billion have been pledged as collateral under lending agreements
(Notes 15, 16c and 16d).
(x)As of December 31, 2018, the cost of fully depreciated property and equipment of the Group that are still used in operations amounted to Rp50,633 billion. The Group is currently performing modernization of network assets to replace the fully depreciated property and equipment.
The accompanying notes form an integral part of these consolidated financial statements.
52
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
9.PROPERTY AND EQUIPMENT (continued)
c.Others (continued)
(xi)In 2018, the total fair values of land rights and buildings of the Group, which are determined based on the sale value of the tax object (“Nilai Jual Objek Pajak” or “NJOP”) of the related land rights and buildings, amounted to Rp33,557 billion.
(xii) On August 25, 2017, Telkom-1 Satellite experienced technical problems which impacted to customer service disruptions. Therefore, the Company was migrating customers services to the Company’s other satellites (Telkom-3S and Telkom-2), as well as to several third party
satellites. This customers services migration process has been completed on
September 10, 2017, and the costs incurred on this migration process are recognized in these consolidated statements of profit or loss and other comprehensive income. As of
December 31, 2017, the acquisition cost and accumulated depreciation of Telkom-1 Satellite amounting to Rp1,165 billion is presented as part of disposal assets group and classified as “Other Non-current Assets” in the consolidated statements of financial position.
(xiii)Telkomsel entered into several agreements with tower providers to lease spaces in telecommunication towers (slot) and sites of the towers for a period of 10 years. Telkomsel may extend the lease period based on mutual agreement with the relevant parties. In addition,
the Group also has lease commitments for transmission installation and equipment, data processing equipment, office equipment, vehicles and CPE assets with
the option to purchase certain leased assets at the end of the lease terms.
Future minimum lease payments required for assets under finance leases are as follows:
|
|
|
|
Years | 2018 |
| 2017 |
2018 | - |
| 1,083 |
2019 | 1,049 |
| 969 |
2020 | 945 |
| 866 |
2021 | 781 |
| 778 |
2022 | 605 |
| 605 |
2023 | 254 |
| 254 |
Thereafter | 130 |
| 130 |
Total minimum lease payments | 3,764 |
| 4,685 |
Interest | (619) |
| (881) |
Net present value of minimun lease payments | 3,145 |
| 3,804 |
Current Maturities (Note 15b) | (807) |
| (794) |
Long-term portion (Note 16) | 2,338 |
| 3,010 |
The details of obligations under finance leases as of December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
PT Tower Bersama Infrastructure Tbk | 1,089 |
| 1,293 |
PT Profesional Telekomunikasi Indonesia | 930 |
| 1,120 |
PT Mandiri Utama Finance | 186 |
| 198 |
PT Solusi Tunas Pratama | 181 |
| 212 |
PT Putra Arga Binangun | 159 |
| 189 |
PT Mitsubishi UFJ Lease & Finance Indonesia | 103 |
| 135 |
PT Bali Towerindo Sentra | 86 |
| 100 |
Others (each below Rp75 billion) | 411 |
| 557 |
Total | 3,145 |
| 3,804 |
The accompanying notes form an integral part of these consolidated financial statements.
53
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
10. OTHER NON-CURRENT ASSETS
The breakdown of other non-current assets is as follows:
|
|
|
|
| 2018 |
| 2017 |
Prepaid rental - net of current portion (Note 7) | 2,662 |
| 2,688 |
Claims for tax refund - net of current portion (Note 26) | 2,450 |
| 3,085 |
Frequency license - net of current portion (Note 7) | 1,743 |
| 2,019 |
Prepaid income taxes - net of current portion (Note 26) | 1,142 |
| 753 |
Deferred charges | 474 |
| 413 |
Advances for purchases of property and equipment | 387 |
| 2,805 |
Convertible bonds | 213 |
| 64 |
Restricted Cash | 183 |
| 31 |
Security deposit | 173 |
| 116 |
Others | 245 |
| 296 |
Total | 9,672 |
| 12,270 |
Prepaid rental covers rent of leased line, telecommunication equipment, land and building under lease agreements of the Group with remaining rental periods ranging from 1 to 40 years.
As of December 31, 2018 and 2017, deferred charges represent deferred Indefeasible Right of
Use (“IRU”) Agreement charges. Total amortization of deferred charges for the year ended December 31, 2018 and 2017 amounted to Rp56 billion and Rp46 billion, respectively.
Refer to Note 31 for details of related parties transactions.
11.INTANGIBLE ASSETS
The details of intangible assets are as follows:
|
|
|
|
|
|
|
|
|
|
| Goodwill |
| Software |
| License |
| Other intangible assets |
| Total |
Gross carrying amount: |
|
|
|
|
|
|
|
|
|
Balance, January 1, 2018 | 680 |
| 8,387 |
| 84 |
| 635 |
| 9,786 |
Additions | - |
| 2,328 |
| 14 |
| 19 |
| 2,361 |
Acquisition | 422 |
| 1 |
| 2 |
| - |
| 425 |
Deductions | - |
| (51) |
| (11) |
| - |
| (62) |
Reclassifications/translations | (36) |
| 15 |
| 5 |
| 33 |
| 17 |
Balance, December 31, 2018 | 1,066 |
| 10,680 |
| 94 |
| 687 |
| 12,527 |
Accumulated amortization and impairment |
|
|
|
|
|
|
|
|
|
losses: |
|
|
|
|
|
|
|
|
|
Balance, January 1, 2018 | (29) |
| (5,714) |
| (71) |
| (442) |
| (6,256) |
Amortization | - |
| (1,226) |
| (9) |
| (49) |
| (1,284) |
Deductions | - |
| 51 |
| 4 |
| - |
| 55 |
Reclassifications/translations | - |
| (7) |
| (5) |
| 2 |
| (10) |
Balance, December 31, 2018 | (29) |
| (6,896) |
| (81) |
| (489) |
| (7,495) |
Net book value | 1,037 |
| 3,784 |
| 13 |
| 198 |
| 5,032 |
|
|
|
|
|
|
|
|
|
|
| Goodwill |
| Software |
| License |
| Other intangible assets |
| Total |
Gross carrying amount: |
|
|
|
|
|
|
|
|
|
Balance, January 1, 2017 | 449 |
| 7,222 |
| 75 |
| 607 |
| 8,353 |
Additions | - |
| 1,289 |
| 3 |
| 21 |
| 1,313 |
Acquisition | 232 |
| 4 |
| - |
| - |
| 236 |
Deductions | (3) |
| (122) |
| - |
| (11) |
| (136) |
Reclassifications/translations | 2 |
| (6) |
| 6 |
| 18 |
| 20 |
Balance, December 31, 2017 | 680 |
| 8,387 |
| 84 |
| 635 |
| 9,786 |
Accumulated amortization and impairment |
|
|
|
|
|
|
|
|
|
losses: |
|
|
|
|
|
|
|
|
|
Balance, January 1, 2017 | (29) |
| (4,776) |
| (56) |
| (403) |
| (5,264) |
Amortization | - |
| (1,037) |
| (9) |
| (48) |
| (1,094) |
Deductions | - |
| 95 |
| - |
| 11 |
| 106 |
Reclassifications/translations | - |
| 4 |
| (6) |
| (2) |
| (4) |
Balance, December 31, 2017 | (29) |
| (5,714) |
| (71) |
| (442) |
| (6,256) |
Net book value | 651 |
| 2,673 |
| 13 |
| 193 |
| 3,530 |
The accompanying notes form an integral part of these consolidated financial statements.
54
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
11.INTANGIBLE ASSETS (continued)
(i) | Goodwill resulted from the acquisition of Sigma (2008), Admedika (2010), data center BDM (2012), Contact Centres Australia Pty. Ltd. (2014), MNDG (2015), Melon (2016), GSDm (2016), TSGN (2017), Nutech (2017), Swadharma (2018), CIP (2018) and Telin Malaysia (2018) (Note 1d). |
(ii) | The amortization is presented as part of “Depreciation and Amortization” in the consolidated statements of profit or loss and other comprehensive income. The remaining amortization periods of software range from 1-5 years. |
(iii) | As of December 31, 2018, the cost of fully amortized intangible assets that are still used in operations amounted to Rp4,463 billion. |
12. TRADE PAYABLES
The breakdown of trade payables is as follows:
|
|
|
|
| 2018 |
| 2017 |
Related parties |
|
|
|
Purchases of equipments, materials and services | 804 |
| 574 |
Payables to other telecommunication providers | 189 |
| 322 |
Sub-total | 993 |
| 896 |
|
|
|
|
Third parties |
|
|
|
Purchases of equipments, materials and services | 10,874 |
| 11,662 |
Radio frequency usage charges, concession fees |
|
|
|
and Universal Service Obligation (“USO”) charges | 1,471 |
| 1,561 |
Payables to other telecommunication providers | 1,428 |
| 1,455 |
Sub-total | 13,773 |
| 14,678 |
Total | 14,766 |
| 15,574 |
Trade payables by currency are as follows:
|
|
|
|
| 2018 |
| 2017 |
Rupiah | 11,726 |
| 13,344 |
U.S. dollar | 2,978 |
| 2,167 |
Others | 62 |
| 63 |
Total | 14,766 |
| 15,574 |
Refer to Note 31 for details of related parties transactions.
13.ACCRUED EXPENSES
The breakdown of accrued expenses is as follows:
|
|
|
|
| 2018 |
| 2017 |
Operation, maintenance and telecommunication services | 8,013 |
| 7,093 |
General, administrative and marketing expenses | 2,299 |
| 2,684 |
Salaries and benefits | 2,219 |
| 2,664 |
Interest and bank charges | 238 |
| 189 |
Total | 12,769 |
| 12,630 |
Refer to Note 31 for details of related parties transactions.
The accompanying notes form an integral part of these consolidated financial statements.
55
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
14.UNEARNED INCOME
a. | Current portion of unearned income |
|
|
|
|
| 2018 |
| 2017 |
Prepaid pulse reload vouchers | 4,374 |
| 4,800 |
Telecommunication tower leases | 356 |
| 300 |
Other telecommunications services | 284 |
| 148 |
Others | 176 |
| 179 |
Total | 5,190 |
| 5,427 |
b. | Non-current portion of unearned income |
|
|
|
|
| 2018 |
| 2017 |
Indefeasible Right of Use | 258 |
| 205 |
Other telecommunications services | 394 |
| 319 |
Total | 652 |
| 524 |
15. SHORT-TERM BANK LOANS AND CURRENT MATURITIES OF LONG-TERM BORROWINGS
a. | Short-term bank loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
|
| Outstanding |
| Outstanding | ||||
|
|
|
| Original currency |
| Rupiah |
| Original currency |
| Rupiah |
Lenders |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Related parties |
|
|
|
|
|
|
|
|
|
|
BNI |
| Rp |
| - |
| 956 |
| - |
| 1,252 |
Bank Mandiri |
| Rp |
| - |
| - |
| - |
| 45 |
Sub-total |
|
|
|
|
| 956 |
|
|
| 1,297 |
Third parties |
|
|
|
|
|
|
|
|
|
|
MUFG Bank, Ltd. |
|
|
|
|
|
|
|
|
|
|
("MUFG Bank") |
| Rp |
| - |
| 1,295 |
| - |
| - |
DBS |
| Rp |
| - |
| 699 |
| - |
| 408 |
|
| US$ |
| 1 |
| 13 |
| - |
| - |
UOB |
| Rp |
| - |
| 580 |
| - |
| 400 |
HSBC |
| Rp |
| - |
| 317 |
| - |
| 18 |
|
| US$ |
| 0 |
| 4 |
| - |
| - |
SCB |
| Rp |
| - |
| 100 |
| - |
| - |
Bank CIMB Niaga |
| Rp |
| - |
| 78 |
| - |
| 83 |
PT Bank Sumitomo Mitsui Indonesia |
|
|
|
|
|
|
|
|
|
|
("Sumitomo") |
| Rp |
| - |
| - |
| - |
| 80 |
Others |
| Rp |
| - |
| 1 |
| - |
| 3 |
Sub-total |
|
|
|
|
| 3,087 |
|
|
| 992 |
Total |
|
|
|
|
| 4,043 |
|
|
| 2,289 |
The accompanying notes form an integral part of these consolidated financial statements.
56
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
15. SHORT-TERM BANK LOANS AND CURRENT MATURITIES OF LONG-TERM BORROWINGS
(continued)
a. | Short-term bank loans |
Other significant information relating to short-term bank loans as of December 31, 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower |
| Currency |
| Total facility |
| Maturity date |
| Interest payment period |
| Interest rate per annum |
| Security |
BNI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 - 2017 |
| GSDe, Sigmaa |
| Rp |
| 375 |
| January 9, 2019 - November 8, 2019 |
| Monthly |
| 9.00% |
| Trade receivables (Note 5) and property and equipment (Note 9) |
2013 - 2018 |
| Telkom Infratel, Infomediaf, MD Media, Sigmae |
| Rp |
| 2,895 |
| January 9, 2019 - |
| Monthly |
| 1 month |
| Trade receivables (Note 5) |
MUFG Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
| Telkomsel, Infomedia, Metra, TII |
| Rp |
| 2,350 |
| March 27, 2019 - September 27, 2019 |
| Monthly, Semi-annually |
| 1 months JIBOR + 0.70% - 0.95%. 6 months JIBOR + 0.70% |
| None |
DBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
| Telkom Infratel, Infomedia |
| Rp |
| 600 |
| February 26, 2019 |
| Monthly |
| 1 month |
| None |
2016 |
| Nuteche |
| Rp |
| 17 |
| October 13, 2019 |
| Monthly |
| 10.50% - 11.00% |
| None |
2016 |
| Sigmab,c |
| US$ |
| 0.02 |
| July 31, 2019 |
| Semi-annually |
| 3.25% (US$), 10.75% (Rp) |
| Trade receivables (Note 5) |
UOB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 - 2018 |
| MD Media, Finnetd |
| Rp |
| 800 |
| April 6, 2019 - December 20, 2020 |
| Monthly |
| 1 month JIBOR + 2,00% |
| Trade receivables (Note 5) |
HSBC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
| Sigma |
| Rp |
| 600 |
| July 15, 2019 |
| Monthly |
| 14.34% |
| Trade receivables (Note 5) |
2018 |
| Sigma |
| US$ |
| 0.004 |
| July 15, 2019 |
| Monthly |
| 13.12% |
| Trade receivables (Note 5) |
2018 |
| PINS |
| Rp |
| 300 |
| June 28, 2019 |
| Quarterly |
| 3 months JIBOR + 1,00% |
| None |
SCB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
| GSDe |
| Rp |
| 100 |
| March 28, 2019 |
| Monthly |
| 10.50% |
| None |
Bank CIMB Niaga |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
| GSDe |
| Rp |
| 85 |
| January 1, 2019 |
| Monthly |
| 10,90% - 11,50% |
| Trade receivables (Note 5) and property and equipment (Note 9) |
a Based on the latest amendment on December 21, 2017.
b Based on the latest amendment on December 5, 2018
c Facility in U.S. Dollar. Withdrawal can be executed in U.S. Dollar and Rupiah.
d Based on the latest amendment on June 5, 2018.
e Unsettled loan will be automatically extended.
f Based on the lates amendment on March 28, 2018 and July 6, 2018.
The accompanying notes form an integral part of these consolidated financial statements.
57
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
15. SHORT-TERM BANK LOANS AND CURRENT MATURITIES OF LONG-TERM BORROWINGS (continued)
a. | Short-term bank loans (continued) |
Other significant information relating to short-term bank loans as of December 31, 2018 is as follows (continued):
On February 26, 2018, the Company, Telkom Infratel and Infomedia entered a credit agreements with DBS amounting to Rp600 billion. As of December 31, 2018 the unused facilities was amounting to Rp125 billion.
On March 21, 2018, the Company, TII, Infomedia and Metra entered a credit agreement with MUFG Bank amounting to Rp500 billion. As of December 31, 2018 the unused facilities was amounting to Rp80 billion.
The credit facilities were obtained by the Company’s subsidiaries for working capital purposes.
b. | Current maturities of long-term borrowings |
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
Two-step loans | 16a |
| 198 |
| 206 |
Bonds and notes | 16b |
| 525 |
| - |
Bank loans | 16c |
| 4,472 |
| 4,110 |
Other borrowings | 16d |
| 294 |
| 99 |
Obligation under finance leases | 9c.xiii |
| 807 |
| 794 |
Total |
|
| 6,296 |
| 5,209 |
16. LONG-TERM LOANS AND OTHER BORROWINGS
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
Two-step loans | 16a |
| 751 |
| 892 |
Bonds and notes | 16b |
| 9,956 |
| 8,982 |
Bank loans | 16c |
| 18,753 |
| 13,894 |
Other borrowings | 16d |
| 1,950 |
| 1,196 |
Obligation under finance leases | 9c.xiii |
| 2,338 |
| 3,010 |
Total |
|
| 33,748 |
| 27,974 |
Scheduled principal payments as of December 31, 2018 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year | ||||||||||||
| Notes |
| Total |
| 2020 |
| 2021 |
| 2022 |
| 2023 |
| Thereafter |
Two-step loans | 16a |
| 751 |
| 198 |
| 181 |
| 144 |
| 127 |
| 101 |
Bonds and notes | 16b |
| 9,956 |
| 2,490 |
| 477 |
| 2,197 |
| - |
| 4,792 |
Bank loans | 16c |
| 18,753 |
| 7,653 |
| 3,051 |
| 2,577 |
| 2,813 |
| 2,659 |
Other borrowings | 16d |
| 1,950 |
| 404 |
| 405 |
| 405 |
| 415 |
| 321 |
Obligation under |
|
|
|
|
|
|
|
|
|
|
|
|
|
finance leases | 9c.xiii |
| 2,338 |
| 768 |
| 670 |
| 549 |
| 233 |
| 118 |
Total |
|
| 33,748 |
| 11,513 |
| 4,784 |
| 5,872 |
| 3,588 |
| 7,991 |
a. | Two-step loans |
Two-step loans are unsecured loans obtained by the Government from overseas banks which are then re-loaned to the Company. Loans obtained up to July 1994 are payable in rupiah based on the exchange rate at the date of drawdown. Loans obtained after July 1994 are payable in their original currencies and any resulting foreign exchange gain or loss is borne by the Company.
The accompanying notes form an integral part of these consolidated financial statements.
58
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16. LONG-TERM LOANS AND OTHER BORROWINGS (continued)
a. | Two-step loans (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
|
| Outstanding |
| Outstanding | ||||
|
|
|
| Original currency |
| Rupiah |
| Original currency |
| Rupiah |
Lenders |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Overseas banks |
| Yen |
| 4,607 |
| 602 |
| 5,375 |
| 648 |
|
| US$ |
| 13 |
| 188 |
| 17 |
| 237 |
|
| Rp |
| - |
| 159 |
| - |
| 213 |
Total |
|
|
|
|
| 949 |
|
|
| 1,098 |
Current maturities (Note 15b) |
|
|
|
|
| (198) |
|
|
| (206) |
Long-term portion |
|
|
|
|
| 751 |
|
|
| 892 |
|
|
|
|
|
|
|
|
|
|
Lenders |
| Currency |
| Principal payment schedule |
| Interest payment period |
| Interest rate per annum |
|
Overseas banks |
| Yen |
| Semi-annually |
| Semi-annually |
| 2.95% |
|
|
| US$ |
| Semi-annually |
| Semi-annually |
| 3.85% |
|
|
| Rp |
| Semi-annually |
| Semi-annually |
| 7.50% |
|
The loans were intended for the development of telecommunications infrastructure and supporting telecommunications equipment. The loans will be settled semi-annually and due on various dates through 2024.
The Company had used all facilities under the two-step loans program since 2008.
Under the loan covenants, the Company is required to maintain financial ratios as follows:
a.Projected net revenue to projected debt service ratio should exceed 1.2:1 for the two-step loans originating from Asian Development Bank (“ADB”).
b.Internal financing (earnings before depreciation and finance costs) should exceed 20% compared to annual average capital expenditures for loans originating from the ADB.
As of December 31, 2018, the Company has complied with the above-mentioned ratios.
b. | Bonds and notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
|
| Outstanding |
| Outstanding | ||||
|
|
|
| Original currency |
| Rupiah |
| Original currency |
| Rupiah |
Bonds and notes |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Bonds |
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
Series B |
| Rp |
| - |
| 1,995 |
| - |
| 1,995 |
2015 |
|
|
|
|
|
|
|
|
|
|
Series A |
| Rp |
| - |
| 2,200 |
| - |
| 2,200 |
Series B |
| Rp |
| - |
| 2,100 |
| - |
| 2,100 |
Series C |
| Rp |
| - |
| 1,200 |
| - |
| 1,200 |
Series D |
| Rp |
| - |
| 1,500 |
| - |
| 1,500 |
Medium Term Notes ("MTN") |
|
|
|
|
|
|
|
|
|
|
MTN I Telkom 2018 |
|
|
|
|
|
|
|
|
|
|
Series A |
| Rp |
| - |
| 262 |
| - |
| - |
Series B |
| Rp |
| - |
| 200 |
| - |
| - |
Series C |
| Rp |
| - |
| 296 |
| - |
| - |
MTN Syariah Ijarah I Telkom 2018 |
|
|
|
|
|
|
|
|
|
|
Series A |
| Rp |
| - |
| 264 |
| - |
| - |
Series B |
| Rp |
| - |
| 296 |
| - |
| - |
Series C |
| Rp |
| - |
| 182 |
| - |
| - |
Total |
|
|
|
|
| 10,495 |
|
|
| 8,995 |
Unamortized debt issuance cost |
|
|
|
|
| (14) |
|
|
| (13) |
Total |
|
|
|
|
| 10,481 |
|
|
| 8,982 |
Current maturities (Note 15b) |
|
|
|
|
| (525) |
|
|
| - |
Long-term portion |
|
|
|
|
| 9,956 |
|
|
| 8,982 |
The accompanying notes form an integral part of these consolidated financial statements.
59
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16. LONG-TERM LOANS AND OTHER BORROWINGS (continued)
b. | Bonds and notes (continued) |
i. | Bonds |
2010
2010. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds |
| Principal |
| Issuer |
| Listed on |
| Issuance date |
| Maturity date |
| Interest |
| Interest rate per annum |
|
Series B |
| 1,995 |
| The Company |
| IDX |
| June 25, 2010 |
| July 6, 2020 |
| Quartely |
| 10.20% |
|
The bonds are not secured by specific security but by all of the Company’s assets, movable or non-movable, either existing or in the future (Note 9c.ix). The underwriters of the bonds are
PT Bahana Securities (“Bahana”), PT Danareksa Sekuritas, and PT Mandiri Sekuritas and the trustee is Bank CIMB Niaga. Based on the General Meeting of Bondholders on
September 26, 2018, the trustee was changed to BTN.
The Company received the proceeds from the issuance of bonds on July 6, 2010.
The funds received from the public offering of bonds net of issuance costs, were used to finance capital expenditures which consisted of wave broadband (bandwidth, softswitching, datacom, information technology and others) and infrastructure (backbone, metro network, regional metro junction, internet protocol, and satellite system) and to optimize legacy and supporting facilities (fixed wireline and wireless).
As of December 31, 2018, the rating of the bonds issued by PT Pemeringkat Efek Indonesia (“Pefindo”) is idAAA (stable outlook).
Based on the indenture trusts agreement, the Company is required to comply with all covenants or restrictions, including maintaining financial ratios as follows:
1. | Debt to equity ratio should not exceed 2:1. |
2. | EBITDA to finance costs ratio should not be less than 5:1. |
3. | Debt service coverage is at least 125%. |
As of December 31, 2018 the Company has complied with the above-mentioned ratios.
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds |
| Principal |
| Issuer |
| Listed on |
| Issuance date |
| Maturity date |
| Interest payment period |
| Interest rate per annum |
|
Series A |
| 2,200 |
| The Company |
| IDX |
| June 23, 2015 |
| June 23, 2022 |
| Quarterly |
| 9.93% |
|
Series B |
| 2,100 |
| The Company |
| IDX |
| June 23, 2015 |
| June 23, 2025 |
| Quarterly |
| 10.25% |
|
Series C |
| 1,200 |
| The Company |
| IDX |
| June 23, 2015 |
| June 23, 2030 |
| Quarterly |
| 10.60% |
|
Series D |
| 1,500 |
| The Company |
| IDX |
| June 23, 2015 |
| June 23, 2045 |
| Quarterly |
| 11.00% |
|
Total |
| 7,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The bonds are not secured by specific security but by all of the Company’s assets, movable or non-movable, either existing or in the future (Note 9c.ix). The underwriters of the bonds are Bahana, PT Danareksa Sekuritas, PT Mandiri Sekuritas, and PT Trimegah Sekuritas Indonesia, Tbk and the trustee is Bank Permata.
The Company received the proceeds from the issuance of bonds on June 23, 2015.
The funds received from the public offering of bonds net of issuance costs, were used to finance capital expenditures which consisted of wave broadband, backbone, metro network, regional metro junction, information technology application and support, and merger and acquisition of some domestic and international entities.
As of December 31, 2018, the rating of the bonds issued by Pefindo is idAAA (stable outlook).
The accompanying notes form an integral part of these consolidated financial statements.
60
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16. LONG-TERM LOANS AND OTHER BORROWINGS (continued)
b. | Bonds and notes (continued) |
i. | Bonds (continued) |
Based on the indenture trusts agreement, the Company is required to comply with all covenants or restrictions, including maintaining financial ratios as follows:
1. | Debt to equity ratio should not exceed 2:1. |
2. | EBITDA to finance costs ratio should not be less than 4:1. |
3. | Debt service coverage is at least 125%. |
As of December 31, 2018, the Company has complied with the above-mentioned ratios.
i. | MTN |
MTN I Telkom Year 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest |
|
|
|
|
|
|
|
|
|
| Issuance |
| Maturity |
| payment |
| Interest rate |
|
|
Notes |
| Currency |
| Principal |
| date |
| date |
| period |
| per annum |
| Security |
Series A |
| Rp |
| 262 |
| September 4, 2018 |
| September 14, 2019 |
| Quarterly |
| 7.25% |
| All assets |
Series B |
| Rp |
| 200 |
| September 4, 2018 |
| September 4, 2020 |
| Quarterly |
| 8.00% |
| All assets |
Series C |
| Rp |
| 296 |
| September 4, 2018 |
| September 4, 2021 |
| Quarterly |
| 8.35% |
| All assets |
|
|
|
| 758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on Agreement of Issuance and Appointment of Monitoring Agents of Medium Term Notes (MTN) I Telkom Year 2018 dated August 31, 2018 as covered by notarial deed No. 24 of Fathiah Helmi, S.H., the Company issued MTN with the principal amount up to Rp758 billion in series.
Bahana, PT BNI Sekuritas, PT CGS-CIMB Sekuritas Indonesia, PT Danareksa Sekuritas and PT Mandiri Sekuritas act as the Arranger, BTN as the Monitoring Agent and PT Kustodian Sentral Efek Indonesia (“KSEI”) as the Custodian. The MTN are traded in private placement programs. The funds obtained from MTN are used for investment projects.
As of December 31, 2018, the rating of the MTN issued by Pefindo is idAAA (Triple A).
Under to the agreement, the Company is required to comply with all covenants or restrictions including maintaining financial ratios as follows:
1. | Debt to equity ratio should not exceed 2:1 |
2. | EBITDA to interest ratio should not be less than 4:1 |
3. | Debt Service Coverage is at least 125% |
As of December 31, 2018, 2018, the Company has complied with the above-mentioned ratios.
MTN Syariah Ijarah I Telkom Year 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual |
|
|
|
|
|
|
|
| Issuance |
| Maturity |
| return |
| return |
|
|
Notes |
| Currency |
| Principal |
| date |
| date |
| period |
| payment |
| Security |
Series A |
| Rp |
| 264 |
| September 4, 2018 |
| September 14, 2019 |
| Quarterly |
| 19 |
| The Right to benefit of ijarah objects |
Series B |
| Rp |
| 296 |
| September 4, 2018 |
| September 4, 2020 |
| Quarterly |
| 24 |
| The Right to benefit of ijarah objects |
Series C |
| Rp |
| 182 |
| September 4, 2018 |
| September 4, 2021 |
| Quarterly |
| 15 |
| The Right to benefit of ijarah objects |
|
|
|
| 742 |
|
|
|
|
|
|
| 58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on Agreement of Issuance and Appointment of Monitoring Agents of Medium Term Notes (MTN) Syariah Ijarah Telkom Year 2018 dated August 31, 2018 as covered by notarial deed No. 26 of Fathiah Helmi, S.H., the Company issued MTN Syariah Ijarah with the principal amount up to Rp742 billion in series.
The accompanying notes form an integral part of these consolidated financial statements.
61
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16. LONG-TERM LOANS AND OTHER BORROWINGS (continued)
b. | Bonds and notes (continued) |
ii. | MTN (continued) |
MTN Syariah Ijarah I Telkom Year 2018 (continued)
Bahana, PT BNI Sekuritas, PT CGS-CIMB Sekuritas Indonesia, PT Danareksa Sekuritas and PT Mandiri Sekuritas act as the Arranger, BTN as the Monitoring Agent and KSEI as the Custodian. The MTN Syariah Ijarah are traded in private placement programs. The funds obtained from MTN Syariah Ijarah are used for investment projects. The object of MTN Syariah Ijarah transaction is telecommunication network which is located in the special region of Yogyakarta, its network telecommunication involves cable network, information technology equipments, and other production tools of telecommunication services.
As of December 31, 2018, the rating of the MTN Syariah Ijarah issued by Pefindo is idAAA sy
(Triple A Syariah).
Under to the agreement, the Company is required to comply with all covenants or restrictions including maintaining financial ratios as follows:
1. | Debt to equity ratio should not exceed 2:1 |
2. | EBITDA to interest ratio should not be less than 4:1 |
3. | Debt Service Coverage is at least 125% |
As of December 31, 2018, the Company has complied with the above-mentioned ratios.
c. | Bank loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
|
| Outstanding |
| Outstanding | ||||
|
|
|
| Original |
|
|
| Original |
|
|
|
|
|
| currency |
| Rupiah |
| currency |
| Rupiah |
Lenders |
| Currency |
| (in millions) |
| equivalent |
| (in millions) |
| equivalent |
Related parties |
|
|
|
|
|
|
|
|
|
|
BNI |
| Rp |
| - |
| 6,826 |
| - |
| 4,603 |
Bank Mandiri |
| Rp |
| - |
| 4,546 |
| - |
| 1,126 |
BRI |
| Rp |
| - |
| 1,248 |
| - |
| 2,166 |
Sub-total |
|
|
|
|
| 12,620 |
|
|
| 7,895 |
Third parties |
|
|
|
|
|
|
|
|
|
|
MUFG Bank |
| Rp |
| - |
| 3,011 |
| - |
| 1,944 |
|
| US$ |
| 10 |
| 144 |
| - |
| - |
Syndication of banks |
| Rp |
| - |
| 1,750 |
| - |
| 2,250 |
|
| US$ |
| 37 |
| 532 |
| - |
| - |
Citibank |
| Rp |
| - |
| 1,000 |
| - |
| - |
PT Bank Central Asia Tbk (“BCA”) |
| Rp |
| - |
| 740 |
| - |
| 1,100 |
UOB Singapore |
| US$ |
| 49 |
| 710 |
| 49 |
| 664 |
Sumitomo |
| Rp |
| - |
| 661 |
| - |
| 804 |
Bank CIMB Niaga |
| Rp |
| - |
| 462 |
| - |
| 1,726 |
ANZ |
| Rp |
| - |
| 440 |
| - |
| 440 |
UOB |
| Rp |
| - |
| 428 |
| - |
| 500 |
DBS |
| Rp |
| - |
| 379 |
| - |
| 144 |
PT Bank ICBC Indonesia ("ICBC") |
| Rp |
| - |
| 204 |
| - |
| 249 |
Exim Bank of Malaysia Berhad |
| MYR |
| 23 |
| 81 |
| 37 |
| 124 |
Japan Bank for International |
|
|
|
|
|
|
|
|
|
|
Cooperation ("JBIC") |
| US$ |
| 3 |
| 45 |
| 9 |
| 128 |
Others |
| Rp |
| - |
| 33 |
| - |
| 26 |
|
| MYR |
| 13 |
| 46 |
| 15 |
| 50 |
Sub-total |
|
|
|
|
| 10,666 |
|
|
| 10,149 |
Total |
|
|
|
|
| 23,286 |
|
|
| 18,044 |
Unamortized debt issuance cost |
|
|
|
|
| (61) |
|
|
| (40) |
|
|
|
|
|
| 23,225 |
|
|
| 18,004 |
Current maturities (Note 15b) |
|
|
|
|
| (4,472) |
|
|
| (4,110) |
Long-term portion |
|
|
|
|
| 18,753 |
|
|
| 13,894 |
The accompanying notes form an integral part of these consolidated financial statements.
62
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16. LONG-TERM LOANS AND OTHER BORROWINGS (continued)
Other significant information relating to bank loans as of December 31, 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower |
| Currency |
| Total facility (in billions)* |
| Current period payment (in billions)* |
| Principal payment schedule |
| Interest payment period |
| Interest rate per annum |
| Security |
BNI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
| GSD |
| Rp |
| 182 |
| 8 |
| 2018 - 2021 |
| Monthly |
| 8.75% |
| Trade receivables (Note 5) |
2013 - 2018 |
| The Company, Telkomsela, GSD, TLT, Sigma, Dayamitra, Telkom Infratel, Telkom Akses |
| Rp |
| 9,892 |
| 1,671 |
| 2016 - 2033 |
| Monthly, |
| 1 month JIBOR + 1.50% - 3.00%; |
| Trade receivables (Note 5), Inventory (Note 6) and Property and equipment (Note 9) |
Bank Mandiri |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 - 2018 |
| The Company, Telkomsela,c, Balebat, Telkomsat |
| Rp |
| 8,750 |
| 4,035 |
| 2017 - 2024 |
| Monthly, |
| 8.50%, 8.75%, 9.00%, 9.50% |
| Trade receivables (Note 5), Inventory (Note 6) and Property and equipment (Note 9) |
2017 |
| GSD, TII, Dayamitra |
| Rp |
| 845 |
| - |
| 2019 - 2024 |
| Quarterly |
| 3 months JIBOR + 1.85% |
| None |
BRI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
| GSD |
| Rp |
| 103 |
| 17 |
| 2014 - 2021 |
| Monthly |
| 10.00% |
| Trade receivables (Note 5), Property and equipment (Note 9) and lease agreement |
2017 - 2018 |
| The Company, Dayamitra |
| Rp |
| 1,200 |
| - |
| 2019 - 2025 |
| Quarterly |
| 3 months JIBOR + 1.85% |
| None |
MUFG Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 - 2018 |
| GSD, Metra, Infomedia, Dayamitra |
| Rp |
| 3,950 |
| 194 |
| 2016 - 2025 |
| Quarterly |
| 3 months JIBOR + 1.43% - 2.25% |
| Property and equipment (Note 9) and lease agreement |
2018 |
| TII |
| US$ |
| 0.01 |
| - |
| 2019 - 2023 |
| Quarterly |
| 3 months LIBOR + 1,25% |
| None |
Syndication of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
| The Company, GSD |
| Rp |
| 3,000 |
| 500 |
| 2016 - 2022 |
| Quarterly |
| 3 months JIBOR + 2.00% |
| All Assets |
2018 |
| TII |
| US$ |
| 0.09 |
| - |
| 2020 - 2024 |
| Semi-annually |
| 6 months LIBOR + 1,25% |
| None |
Citibank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
| The Company |
| Rp |
| 1,000 |
| - |
| 2019 - 2020 |
| Quarterly |
| 8.50% |
| None |
BCA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 - 2018 |
| Metra, Dayamitra, Telkom Infratel |
| Rp |
| 870 |
| 21 |
| 2018 - 2025 |
| Quarterly |
| 3 months JIBOR + 1.50% - 1.85% |
| Property and equipment (Note 9) |
UOB Singapore |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
| TII |
| US$ |
| 0.06 |
| - |
| 2019 - 2024 |
| Monthly |
| 1 months JIBOR + 1.25% |
| None |
Sumitomo |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 - 2017 |
| GSD, Metra, Infomedia, Dayamitra |
| Rp |
| 1,150 |
| 194 |
| 2016 - 2022 |
| Quarterly |
| 3 months JIBOR + 1.50% - 2.15% |
| None |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
63
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16.LONG-TERM LOANS AND OTHER BORROWINGS (continued)
Other significant information relating to bank loans as of December 31, 2018 is as follows (continued):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower |
| Currency |
| Total facility (in billions)* |
| Current period payment (in billions)* |
| Principal payment schedule |
| Interest payment period |
| Interest rate per annum |
| Security |
Bank CIMB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Niaga |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
| GSD |
| Rp |
| 78 |
| 8 |
| 2011 - 2021 |
| Monthly |
| 9.75% |
| Property and equipment (Note 9) and lease agreement |
2017 |
| GSD, Metra |
| Rp |
| 495 |
| 28 |
| 2018 - 2023 |
| Quarterly |
| 3 months JIBOR + 1.50% |
| None |
ANZ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 - 2017 |
| GSD, PINS |
| Rp |
| 750 |
| - |
| 2020 - 2022 |
| Quarterly |
| 3 months JIBOR + 2.00% |
| Property and equipment (Note 9) |
UOB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
| Dayamitra |
| Rp |
| 500 |
| 71 |
| 2018 - 2024 |
| Quarterly |
| 3 months JIBOR + 2.20% |
| Property and equipment (Note 9) |
DBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 - 2017 |
| Nutech, Telkomsat |
| Rp |
| 136 |
| 17 |
| 2017 - 2022 |
| Monthly, |
| 9.17%, 11.00% |
| Trade receivables (Note 5) and Property and equipment (Note 9) |
2017 |
| PINS, Dayamitra |
| Rp |
| 400 |
| 38 |
| 2018 - 2022 |
| Quarterly |
| 3 months JIBOR + 1.50% |
| None |
ICBC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
| GSD |
| Rp |
| 272 |
| 45 |
| 2017 - 2023 |
| Quarterly |
| 3 months JIBOR + 2.36% |
| Trade receivables (Note 5) and Property and equipment (Note 9) |
Exim Bank of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Malaysia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Berhard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
| TIi |
| MYR |
| 0.06 |
| 0.014 |
| 2017 - 2020 |
| Monthly |
| ECOF + 1.89% |
| None |
JBICb |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
| The Company |
| US$ |
| 0.03 |
| 0.004 |
| 2014 - 2019 |
| Semi-annually |
| 2.18% |
| None |
2013 |
| The Company |
| US$ |
| 0.03 |
| 0.003 |
| 2014 - 2019 |
| Semi-annually |
| 6 months LIBOR + 1.20% |
| None |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other significant information relating to bank loans as of December 31, 2018 is as follows (continued):
* In original currency
aTelkomsel has no collateral for its bank loans, or other credit facilities. The terms of the various agreements with Telkomsel’s lenders and financiers require compliance with a number of covenants and negative covenants as well as financial and other covenants, which include, among other things, certain restrictions on the amount of dividends and other profit distributions which could adversely affect Telkomsel’s capacity to comply with its obligation under the facility. The terms of the relevant agreements also contain default and cross default clauses. As of December 31, 2018 Telkomsel has complied with the above covenants.
b In connection with the agreement with NEC Corporation Consortium and TE SubCom, the Company entered into a loan agreement with JBIC, for the procurement of goods and services from NEC Corporation Consortium and TE SubCom for the Southeast Asia Japan Cable System project. The facilities consist of facilities A and B amounting to US$18.8 million and US$12.5 million, respectively.
c Based on the latest amendment on December 11, 2018.
The accompanying notes form an integral part of these consolidated financial statements.
64
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16.LONG-TERM LOANS AND OTHER BORROWINGS (continued)
c. | Bank loans (continued) |
As stated in the agreements, the Group is required to comply with all covenants or restrictions such as dividend distribution, obtaining new loans, and maintaining financial ratios. As of
December 31, 2018, the Group has complied with all covenants or restrictions, except for certain loans. As of December 31, 2018, the Group obtained waiver from lenders to not demand the loan payment as consequence of the breach of covenants.
On March 13, 2015, the Company, GSD, Metra and Infomedia entered into several credit facilities agreements with Sumitomo, MUFG Bank, ANZ and syndication of banks (BCA and BNI) amounting to Rp750 billion, Rp750 billion, Rp500 billion, and Rp3,000 billion, respectively. Based on amendment on August 2, 2016, Dayamitra and Telkom Akses are included as borrowers into Sumitomo and MUFG Bank credit facilities agreement and excluded GSD from those agreement. Based on the latest amendment on March 13, 2017, PINS is included as one of borrower into ANZ’s credit facility agreement. In 2017, PINS drawn down the facility amounted to Rp200 billion. As of December 31, 2018 the unused facilities for Sumitomo, MUFG Bank and ANZ amounted to
Rp82.5 billion, Rp82.5 billion and Rp60 billion, respectively.
On March, 24, 2017, the Company, Dayamitra, Sigma, GSD and TII entered several credit agreements with BRI, BNI, and Bank Mandiri amounting to Rp1,000 billion, Rp2,005 billion and Rp1,500 billion, respectively. As of December 31, 2018, the unused facilities for Bank Mandiri amounted to Rp5 billion.
On March 30, 2017, The Company, GSD, Metra, Dayamitra, PINS, and Telkomsat entered into several credit agreements with MUFG Bank, Sumitomo, DBS, Bank CIMB Niaga, and BCA amounting to Rp400 billion, Rp400 billion, Rp850 billion, Rp495 billion and Rp850 billion, respectively. Based on amendment on June 29, 2017, Telkom Infratel is included as one of borrower into BCA’s credit facility agreement replaced PINS. As of December 31, 2018, the unused facilities for MUFG Bank, Sumitomo, DBS, Bank CIMB Niaga, and BCA amounted to Rp79 billion,
Rp79 billion, Rp420 billion, Rp20 billion and Rp564 billion, respectively.
On March, 27, 2018, the Company, Dayamitra and TII entered into several credit agreements with BNI, BRI, Bank Mandiri and MUFG Bank amounting to Rp825 billion, Rp700 billion, Rp775 billion and Rp800 billion. As of December 31, 2018, the unused facilities for BNI, BRI, Bank Mandiri dan MUFG Bank amounting to Rp825 billion, Rp500 billion, Rp775 billion, and RpNil, respectively.
The credit facilities were obtained by the Group for working capital purposes.
d. | Other borrowing |
|
|
|
|
|
|
|
|
|
|
| Outstanding | ||
|
|
|
| Rupiah |
| Rupiah |
Lenders |
| Currency |
| 2018 |
| 2017 |
PT Sarana Multi Infrastruktur |
|
|
|
|
|
|
Unamortized debt issuance cost |
| Rp |
| 2,250 |
| 1,300 |
Total |
|
|
| (6) |
| (5) |
Current maturities (Note 15b) |
|
|
| 2,244 |
| 1,295 |
Long-term portion |
|
|
| (294) |
| (99) |
|
|
|
| 1,950 |
| 1,196 |
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
65
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
16.LONG-TERM LOANS AND OTHER BORROWINGS (continued)
d. | Other borrowing (continued) |
i. | Dayamitra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower |
| Currency |
| Total facility (in billions) |
| Current period payment |
| Principal payment schedule |
|
| Interest rate per annum |
| Security |
|
PT Sarana Multi Infrastruktur |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 12, 2016 |
| Dayamitra |
| Rp |
| 700 |
| 50 |
| Semi-annually (2018-2024) |
|
| 3 months JIBOR+1.85% |
| Property and equipment |
|
March 29, 2017 |
| Dayamitra |
| Rp |
| 600 |
| - |
| Semi-annually (2018-2024) |
|
| 3 months JIBOR+1.85% |
| Property and equipment |
|
Under the agreement, Dayamitra is required to comply with all covenants or restrictions, including maintaining financial ratios as follows :
1. | Debt to equity ratio should not exceed 5:1. |
2. | Net debt to EBITDA ratio should not exceed 4:1. |
3. | Minimal debt service coverage at least 100%. |
As of December 31, 2018, Dayamitra has complied with the above-mentioned ratios.
i. | The Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower |
| Currency |
| Total facility (in billions) |
| Current period payment |
| Principal payment schedule |
|
| Interest rate per annum |
| Security |
|
PT Sarana Multi Infrastruktur |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 14, 2018 |
| The Company |
| Rp |
| 1,000 |
| - |
| Semi- |
|
| 8.35% |
| None |
|
Under the agreement, The Company is required to comply with all covenants or restrictions, including maintaining financial ratios as follows :
1. | Debt to equity ratio should not exceed 2:1. |
2. | EBITDA to interest ratio should not be less than 4:1. |
3. | Minimal debt service coverage at least 125%. |
As of December 31, 2018, The Company has complied with the above-mentioned ratios.
The accompanying notes form an integral part of these consolidated financial statements.
66
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
17.NON-CONTROLLING INTERESTS
The details of non-controlling interests are as follows:
|
|
|
|
| 2018 |
| 2017 |
Non-controlling interests in net assets of subsidiaries: |
|
|
|
Telkomsel | 17,899 |
| 18,944 |
GSD | 212 |
| 186 |
Metra | 171 |
| 115 |
TII | 111 |
| 172 |
Total | 18,393 |
| 19,417 |
|
|
|
|
| 2018 |
| 2017 |
Non-controlling interests in net income (loss) |
|
|
|
of subsidiaries: |
|
|
|
Telkomsel | 8,937 |
| 10,637 |
Metra | 11 |
| (82) |
TII | 7 |
| 6 |
GSD | (8) |
| (5) |
Total | 8,947 |
| 10,556 |
Material partly-owned subsidiary
As of December 31, 2018 and 2017, the non-controlling interest holds 35% ownership interest in Telkomsel which is considered material to the company (Note 1d).
The summarized financial information of Telkomsel below is provided based on amounts before elimination of inter-company balances and transactions.
Summarized statements of financial position
|
|
|
|
| 2018 |
| 2017 |
Current assets | 16,836 |
| 21,098 |
Non-current assets | 65,814 |
| 64,650 |
Current liabilities | (20,737) |
| (23,031) |
Non-current liabilities | (10,767) |
| (8,587) |
Total equity | 51,146 |
| 54,130 |
Attributable to: |
|
|
|
Equity holders of parent company | 33,247 |
| 35,186 |
Non-controlling interest | 17,899 |
| 18,944 |
The accompanying notes form an integral part of these consolidated financial statements.
67
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
17.NON-CONTROLLING INTERESTS (continued)
Summarized statements of profit or loss and other comprehensive income
|
|
|
|
| 2018 |
| 2017 |
Revenues | 89,246 |
| 93,217 |
Operating expenses | (55,286) |
| (53,183) |
Other income - net | 124 |
| 380 |
Profit before income tax | 34,084 |
| 40,414 |
Income tax expense - net | (8,548) |
| (10,018) |
Profit for the year from continuing operations | 25,536 |
| 30,396 |
Other comprehensive income - net | 356 |
| (392) |
Net comprehensive income for the year | 25,892 |
| 30,004 |
|
|
|
|
Attributable to non-controlling interest | 8,937 |
| 10,637 |
Dividend paid to non-controlling interest | 10,105 |
| 12,334 |
Summarized statements of cash flows
|
|
|
|
| 2018 |
| 2017 |
Operating activities | 36,848 |
| 39,564 |
Investing activities | (16,095) |
| (13,984) |
Financing activities | (24,867) |
| (34,720) |
Net decrease in cash and cash equivalents | (4,114) |
| (9,140) |
CF
|
|
|
|
|
|
|
18.CAPITAL STOCK
|
|
|
|
|
|
|
|
| 2018 | ||||
Description |
| Number of shares |
| Percentage of ownership |
| Total paid-in capital |
Series A Dwiwarna share |
|
|
|
|
|
|
Government |
| 1 |
| 0 |
| 0 |
Series B shares |
|
|
|
|
|
|
Government |
| 51,602,353,560 |
| 52.09 |
| 2,580 |
The Bank of New York Mellon Corporation* |
| 4,944,921,880 |
| 4.99 |
| 247 |
Commissioners (Note 1b): |
|
|
|
|
|
|
Hendri Saparini |
| 654,505 |
| 0 |
| 0 |
Rinaldi Firmansyah |
| 454,113 |
| 0 |
| 0 |
Directors (Note 1b): |
|
|
|
|
|
|
Alex Janangkih Sinaga |
| 1,683,359 |
| 0 |
| 0 |
Herdy Rosadi Harman |
| 1,514,720 |
| 0 |
| 0 �� |
Abdus Somad Arief |
| 1,515,022 |
| 0 |
| 0 |
Dian Rachmawan |
| 1,575,562 |
| 0 |
| 0 |
Harry Mozarta Zen |
| 689,492 |
| 0 |
| 0 |
David Bangun |
| 1,000 |
| 0 |
| 0 |
Siti Choiriana |
| 540 |
| 0 |
| 0 |
Public (individually less than 5%) |
| 42,506,852,846 |
| 42.92 |
| 2,126 |
Total |
| 99,062,216,600 |
| 100.00 |
| 4,953 |
The accompanying notes form an integral part of these consolidated financial statements.
68
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
18.CAPITAL STOCK (continued)
|
|
|
|
|
|
|
|
| 2017 | ||||
Description |
| Number of shares |
| Percentage of ownership |
| Total paid-in capital |
Series A Dwiwarna share |
|
|
|
|
|
|
Government |
| 1 |
| 0 |
| 0 |
Series B shares |
|
|
|
|
|
|
Government |
| 51,602,353,560 |
| 52.09 |
| 2,580 |
The Bank of New York Mellon Corporation* |
| 6,078,374,280 |
| 6.14 |
| 304 |
Commissioners (Note 1b): |
|
|
|
|
|
|
Hendri Saparini |
| 414,157 |
| 0 |
| 0 |
Hadiyanto |
| 875,297 |
| 0 |
| 0 |
Rinaldi Firmansyah |
| 147,100 |
| 0 |
| 0 |
Directors (Note 1b): |
|
|
|
|
|
|
Alex Janangkih Sinaga |
| 920,349 |
| 0 |
| 0 |
Herdy Rosadi Harman |
| 828,012 |
| 0 |
| 0 |
Abdus Somad Arief |
| 828,314 |
| 0 |
| 0 |
Dian Rachmawan |
| 888,854 |
| 0 |
| 0 |
Public (individually less than 5%) |
| 41,376,586,676 |
| 41.77 |
| 2,069 |
Total |
| 99,062,216,600 |
| 100.00 |
| 4,953 |
Treasury stock (Note 20) |
| 1,737,779,800 |
| - |
| 87 |
Total |
| 100,799,996,400 |
| 100.00 |
| 5,040 |
* The Bank of New York Mellon Corporation serves as the Depositary of the registered ADS holders for the Company’s ADSs.
The Company issued only 1 Series A Dwiwarna share which is held by the Government and can not
be transferred to any party, and has a veto in the General Meeting of Stockholders of the Company
with respect to election and removal of the Boards of Commissioners and Directors, issuance of
new shares, and amendments of the Company’s Articles of Association.
19.ADDITIONAL PAID-IN CAPITAL
|
|
|
|
| 2018 |
| 2017 |
Proceeds from sale of 933,333,000 shares in excess of |
|
|
|
par value through IPO in 1995 | 1,446 |
| 1,446 |
Excess of value over cost of selling 211,290,500 shares |
|
|
|
under the treasury stock plan phase I (Note 20) | 544 |
| 544 |
Excess of value over cost of selling 215,000,000 shares |
|
|
|
under the treasury stock plan phase II (Note 20) | 576 |
| 576 |
Difference in value arising from restructuring transactions |
|
|
|
between entities under common control | 478 |
| 478 |
Excess of value over cost of treasury stock transferred to |
|
|
|
employee stock ownership program (Note 20) | 228 |
| 228 |
Excess of value over cost of selling 22,363,000 shares |
|
|
|
under the treasury stock plan phase III (Note 20) | 36 |
| 36 |
Excess of value over cost of selling 864,000,000 shares |
|
|
|
under the treasury stock plan phase IV (Note 20) | 1,996 |
| 1,996 |
Capitalization into 746,666,640 Series B shares in 1999 | (373) |
| (373) |
Reduction additional paid in capital as a result of |
|
|
|
cancellation treasury stock (Note 20) | (2,454) |
| - |
Differences from acquisition of non-controlling interest | (22) |
| - |
Net | 2,455 |
| 4,931 |
Difference in value arising from restructuring and other transactions of entities under common control amounting Rp478 billion arose from the early termination of the Company’s exclusive rights to provide local and inter-local fixed line telecommunication services, for which the Company is required by the Government to use the funds received from this compensation for the development of telecommunication infrastructure. As of December 31, 2018 and 2017, the accumulated development of the related infrastructure amounting to Rp537 billion, respectively.
The accompanying notes form an integral part of these consolidated financial statements.
69
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
20.TREASURY STOCK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Purchase | ||
|
|
|
|
|
| Number of |
|
|
Phase |
| Basis |
| Period |
| shares |
| Amount |
I |
| EGM |
| December 21, 2005 - June 20, 2007 |
| 1,007,999,964 |
| Rp5,250 |
II |
| AGM |
| June 29, 2007 - December 28, 2008 |
| 215,000,000 |
| Rp2,000 |
III |
| AGM |
| June 20, 2008 - December 20, 2009 |
| 339,443,313 |
| Rp3,000 |
- |
| BAPEPAM - LK |
| October 13, 2008 - January 12, 2009 |
| 4,031,999,856 |
| Rp3,000 |
IV |
| AGM |
| May 19, 2011 - November 20, 2012 |
| 645,161,290 |
| Rp5,000 |
Movements in treasury stock as a result of the repurchase of shares are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||||||
|
| Number of |
|
|
|
|
| Number of |
|
|
|
|
|
| shares |
| % |
| Rp |
| shares |
| % |
| Rp |
Beginning balance |
| 1,737,779,800 |
| 1.72 |
| 2,541 |
| 1,737,779,800 |
| 1.72 |
| 2,541 |
Sale of treasury stock |
| (1,737,779,800) |
| (1.72) |
| (2,541) |
| - |
| - |
| - |
Ending balance |
| - |
| - |
| - |
| 1,737,779,800 |
| 1.72 |
| 2,541 |
Pursuant to the AGM of Stockholders of the Company held on June 11, 2010, the stockholders
approved the change in the Company’s plan for treasury stock phases I, II, and III to become: (i) for reissuance inside or outside stock exchange, (ii) for retirement of the stock by deducting from equity, (iii) for equity stock conversion and (iv) for funding purposes.
Pursuant to the AGM of Stockholders of the Company held on May 19, 2011, the stockholders
approved to execute the repurchase plan for treasury stock phase IV.
In 2011, the Company bought back 283,085,460 shares (equivalent to 1,415,427,300 shares after
stock split) from the public (part of stock repurchase program phase IV).
In 2012, the Company bought back 237,270,500 shares (equivalent to 1,186,352,500 shares after
stock split) from the public (part of stock repurchase program phase IV) amounting to Rp1,744 billion. Total shares of repurchase amounting to 2,601,779,800 shares.
In the AGM on April 19, 2013, the Company's stockholders approved the change to the plan for the treasury stock phase III, which was decided to be used for the implementation of the Employee Stock Ownership Program (“ESOP”) for the year 2013.
On July 30, 2013, the Company resold 211,290,500 shares (equivalent to 1,056,452,500 shares after stock split) of treasury stock phase I with fair value amounting to Rp2,368 billion (net of related costs to sell the shares). The excess amounting to Rp544 billion in value of the treasury shares sold over their acquisition cost was recorded as additional paid-in capital (Note 19).
On June 13, 2014, the Company resold 215,000,000 shares (equivalent to 1,075,000,000 shares after stock split) of treasury stock phase II with fair value amounting to Rp2,541 billion (net of related costs to sell the shares). The excess amounting to Rp576 billion in value of the treasury stock sold over their acquisition cost was recorded as additional paid-in capital (Note 19).
On December 21, 2015, the Company resold 4,472,600 shares (equivalent to 22,363,000 shares after stock split) of treasury stock phase III with fair value amounting to Rp68 billion (net of related costs to sell the shares). The excess amounting to Rp36 billion in value of the treasury stock sold over their acquisition cost was recorded as additional paid-in capital (Note 19).
The Company diverted shares of repurchase program phase I in 2013, shares of repurchase program phase II in 2014, and shares of repurchase program phase III in 2015.
On June 29, 2016, the Company resold 172,800,000 shares (equivalent to 864,000,000 shares after stock split) of treasury stock phase IV with fair value of Rp3,259 billion (net of related costs to sell the shares). The excess amounting to Rp1,996 billion in value of the treasury stock sold over their acquisition cost was recorded as additional paid-in capital (Note 19).
The accompanying notes form an integral part of these consolidated financial statements.
70
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
20.TREASURY STOCK (continued)
At the AGM held on April 27, 2018 which were covered by notarial deed No.54 of
Ashoya Ratam, S.H.,M.Kn., the stockholders approved for cancellation 1,737,779, 800 shares of treasury stock with acquisition cost amounting to Rp2,541 billion by reduced the Company’s capital stock from 100,799,996,400 shares to 99,062,216,600 shares (decrease amounting to Rp87 billion) (Note 18).
21. OTHER EQUITY
|
|
|
|
| 2018 |
| 2017 |
Translation adjustment | 673 |
| 527 |
Effect of change in equity of associated companies | 386 |
| 386 |
Unrealized holding gain on available-for-sale securities | 48 |
| 58 |
Difference due to acquisition of non controlling interests in |
|
|
|
subsidiaries | (637) |
| (637) |
Other equity components | 37 |
| 53 |
Total | 507 |
| 387 |
22.REVENUES
22.REVENUES |
|
|
|
| 2018 |
| 2017 |
Telephone revenues |
|
|
|
Cellular | 30,431 |
| 37,246 |
Fixed lines | 5,888 |
| 6,665 |
Total telephone revenues | 36,319 |
| 43,911 |
Interconnection revenues | 5,463 |
| 5,175 |
Data, internet, and information technology service |
|
|
|
revenues |
|
|
|
Cellular internet and data | 45,154 |
| 37,961 |
Internet, data communication, and information |
|
|
|
technology services | 19,454 |
| 15,085 |
Short Messaging Services (“SMS”) | 9,185 |
| 13,192 |
Pay TV | 2,508 |
| 1,944 |
Others | 852 |
| 353 |
Total data, internet and information technology |
|
|
|
service revenues | 77,153 |
| 68,535 |
Network revenues | 1,723 |
| 1,873 |
Other revenues |
|
|
|
Sales of peripherals | 1,851 |
| 2,292 |
CPE and terminal | 1,450 |
| 536 |
Call center service | 1,052 |
| 970 |
Telecommunication tower leases | 909 |
| 796 |
E-health | 563 |
| 470 |
E-payment | 449 |
| 505 |
Others | 3,852 |
| 3,193 |
Total other revenues | 10,126 |
| 8,762 |
Total revenues | 130,784 |
| 128,256 |
Note.22.1.Revenues_Eng
The accompanying notes form an integral part of these consolidated financial statements.
71
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
22.REVENUES (continued)
The detail of net revenues received by the Group from agency relationships for the years ended as
December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Gross revenues | 46,672 |
| 39,111 |
Compensation to value added service providers | (1,518) |
| (1,150) |
Net revenues | 45,154 |
| 37,961 |
Refer to Note 31 for details of related parties transactions.
23.PERSONNEL EXPENSES
The breakdown of personnel expenses is as follows:
|
|
|
|
| 2018 |
| 2017 |
Salaries and related benefits | 8,077 |
| 7,821 |
Vacation pay, incentives and other benefits | 3,292 |
| 3,339 |
Pension benefit cost (Note 29) | 1,120 |
| 1,700 |
Net periodic post-employment health care |
|
|
|
benefit cost (Note 29) | 335 |
| 276 |
LSA expense (Note 30) | 161 |
| 255 |
Other employee benefit cost (Note 29) | 113 |
| 62 |
Other post-employment benefit cost (Note 29) | 32 |
| 42 |
Others | 48 |
| 34 |
Total | 13,178 |
| 13,529 |
Refer to Note 31 for details of related parties transactions.
24.OPERATION, MAINTENANCE AND TELECOMMUNICATION SERVICE EXPENSES
The breakdown of operation, maintenance and telecommunication service expenses is as follows:
|
|
|
|
| 2018 |
| 2017 |
Operation and maintenance | 25,214 |
| 19,929 |
Radio frequency usage charges (Note 34c.i) | 5,473 |
| 4,276 |
Leased lines and CPE | 5,125 |
| 5,255 |
Concession fees and USO charges | 2,297 |
| 2,249 |
Cost of sales of handset (Note 6) | 1,860 |
| 1,544 |
Electricity, gas and water | 1,051 |
| 1,037 |
Cost of SIM cards and vouchers (Note 6) | 765 |
| 914 |
Tower leases | 480 |
| 472 |
Vehicles rental and supporting facilities | 413 |
| 301 |
Insurance | 193 |
| 294 |
Others | 920 |
| 332 |
Total | 43,791 |
| 36,603 |
Refer to Note 31 for details of related parties transactions.
The accompanying notes form an integral part of these consolidated financial statements.
72
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
25. GENERAL AND ADMINISTRATIVE EXPENSES
The breakdown of general and administrative expenses is as follows:
|
|
|
|
| 2018 |
| 2017 |
General expenses | 1,792 |
| 1,449 |
Provision for impairment of receivables (Note 5d) | 1,724 |
| 1,494 |
Professional fees | 823 |
| 498 |
Training, education and recruitment | 463 |
| 531 |
Travelling | 415 |
| 475 |
Meeting | 233 |
| 241 |
Social contribution | 181 |
| 197 |
Collection expenses | 157 |
| 135 |
Others | 349 |
| 240 |
Total | 6,137 |
| 5,260 |
Refer to Note 31 for details of related parties transactions.
26.TAXATION
a.Claims for tax refund
|
|
|
|
| 2018 |
| 2017 |
The Company: |
|
|
|
Corporate income tax | 494 |
| 610 |
Value Added Tax ("VAT") | 1,119 |
| 1,338 |
Subsidiaries: |
|
|
|
Corporate income tax | 406 |
| 174 |
VAT | 1,027 |
| 1,871 |
Total claims for tax refund | 3,046 |
| 3,993 |
Current portion | (596) |
| (908) |
Non-current portion (Note 10) | 2,450 |
| 3,085 |
a. | Prepaid taxes |
|
|
|
|
| 2018 |
| 2017 |
The Company: |
|
|
|
Income Tax |
|
|
|
Article 22 - Witholding tax on goods delivery |
|
|
|
and import | - |
| 1 |
Article 23 - Witholding tax on service delivery | 63 |
| 44 |
VAT | 1,048 |
| 629 |
Subsidiaries: |
|
|
|
Corporate Income Tax | 14 |
| 1 |
Income Tax Article 23 - Witholding tax |
|
|
|
on service delivery | 1 |
| 17 |
VAT | 2,765 |
| 2,008 |
Total prepaid taxes | 3,891 |
| 2,700 |
Current portion | (2,749) |
| (1,947) |
Non-current portion (Note 10) | 1,142 |
| 753 |
The accompanying notes form an integral part of these consolidated financial statements.
73
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
c. | Taxes payable |
|
|
|
|
| 2018 |
| 2017 |
The Company: |
|
|
|
Income taxes |
|
|
|
Article 4 (2) - Final tax | 18 |
| 26 |
Article 21 - Individual income tax | 47 |
| 81 |
Article 22 - Withholding tax on goods delivery |
|
|
|
and imports | 3 |
| 3 |
Article 23 - Withholding tax on services | 36 |
| 29 |
Article 25 - Installment of corporate income tax | 1 |
| 1 |
Article 26 - Withholding tax on non-resident |
|
|
|
income | 3 |
| 1 |
VAT - Tax collector | 334 |
| 372 |
| 442 |
| 513 |
Subsidiaries: |
|
|
|
Income taxes |
|
|
|
Article 4 (2) - Final tax | 75 |
| 85 |
Article 21 - Individual income tax | 113 |
| 129 |
Article 22 - Withholding tax on goods delivery |
|
|
|
and imports | 5 |
| 3 |
Article 23 - Withholding tax on services | 110 |
| 115 |
Article 25 - Installment of corporate income tax | 14 |
| 37 |
Article 26 - Withholding tax on non-resident |
|
|
|
income | 7 |
| 303 |
Article 29 - Corporate income tax | 389 |
| 763 |
VAT | 25 |
| 842 |
| 738 |
| 2,277 |
Total taxes payable | 1,180 |
| 2,790 |
d. The components of income tax expense (benefit) are as follows:
|
|
|
|
| 2018 |
| 2017 |
Current |
|
|
|
The Company | 236 |
| 586 |
Subsidiaries | 9,196 |
| 10,771 |
| 9,432 |
| 11,357 |
Deferred |
|
|
|
The Company | (103) |
| (1,603) |
Subsidiaries | 97 |
| 204 |
| (6) |
| (1,399) |
Net income tax expense | 9,426 |
| 9,958 |
The accompanying notes form an integral part of these consolidated financial statements.
74
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
d. The components of income tax expense (benefit) are as follows (continued):
The reconciliation between the income tax expense calculated by applying the applicable tax rate of 20% to the profit before income tax less income subject to final tax, and the net income tax expense as shown in the consolidated statements of profit or loss and other comprehensive income is as follows:
|
|
|
|
| 2018 |
| 2017 |
Profit before income tax | 36,405 |
| 42,659 |
Less: income subject to final tax - net | (1,277) |
| (1,491) |
| 35,128 |
| 41,168 |
|
|
|
|
Income tax expense calculated at the Company’s |
|
|
|
applicable statutory tax rate of 20% | 7,026 |
| 8,234 |
Difference in applicable statutory tax rate for |
|
|
|
subsidiaries | 1,753 |
| 2,046 |
Non-deductible expenses | 398 |
| 761 |
Final income tax expense | 60 |
| 591 |
Deferred tax assets that cannot be utilized - net | (2) |
| (6) |
Deferred tax assets on fixed assets revaluation |
|
|
|
for tax purpose | - |
| (1,796) |
Others | 191 |
| 128 |
Net income tax expense | 9,426 |
| 9,958 |
The reconciliation between the profit before income tax and the estimated taxable income of the Company for the years ended December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Profit before income tax | 36,405 |
| 42,659 |
Add back consolidation eliminations | 25,933 |
| 21,445 |
Consolidated profit before income tax and eliminations | 62,338 |
| 64,104 |
Less: profit before income tax of the subsidiaries | (43,322) |
| (43,702) |
Profit before income tax attributable to the Company | 19,016 |
| 20,402 |
Less: income subject to final tax | (425) |
| (462) |
| 18,591 |
| 19,940 |
Temporary differences: |
|
|
|
Provision for impairment and trade receivables |
|
|
|
written-off | 193 |
| 1,030 |
Net periodic pension and other post-retirement |
|
|
|
benefits costs | 133 |
| 985 |
Deferred installation fee | 92 |
| (4) |
Provision for impairment of assets | - |
| (1,012) |
Provision for personnel expenses | (532) |
| 188 |
Depreciation and gain on sale of property |
|
|
|
and equipment | (180) |
| (3,120) |
Finance leases | (10) |
| (3) |
Other provisions | 349 |
| (76) |
Net temporary differences | 45 |
| (2,012) |
The accompanying notes form an integral part of these consolidated financial statements.
75
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
d. The components of income tax expense (benefit) are as follows (continued):
The reconciliation between the profit before income tax and the estimated taxable income of the Company for the years ended December 31, 2018 and 2017 are as follows (continued) :
|
|
|
|
| 2018 |
| 2017 |
Permanent differences: |
|
|
|
Net periodic post-retirement healthcare benefit costs | 335 |
| 276 |
Employee benefits | 215 |
| 264 |
Donations | 123 |
| 194 |
Gain on transfer business to under common |
|
|
|
control entities | - |
| 86 |
Equity in net income of associates and subsidiaries | (17,852) |
| (20,635) |
Others | (71) |
| 1,026 |
Net permanent differences | (17,250) |
| (18,789) |
Compensation of fiscal loss | (986) |
| - |
Taxable income of the Company | 400 |
| (861) |
Current corporate income tax expense | 80 |
| - |
Final income tax expense | 57 |
| 586 |
Current income tax expense on tax assessment | 99 |
| - |
Total current income tax expense of the Company | 236 |
| 586 |
Current income tax expense of the subsidiaries | 9,196 |
| 10,771 |
Total current income tax expense | 9,432 |
| 11,357 |
Tax Law No. 36/2008 with implementing rules under Government Regulation
No.56/2015 stipulates a reduction of 5% from the top rate applicable to qualifying listed companies, for those whose stocks are traded in the IDX which meet the prescribed criteria that the public owns 40% or more of the total fully paid and traded shares, and such shares are owned by at least 300 parties, with each party owning less than 5% of the total paid-up shares. These requirements must be met by a company for a period of 183 days in one tax year. The Company has met all of the required criteria; therefore, for the purpose of calculating income tax expense and liabilities for the financial reporting the years ended December 31, 2018 and 2017, the Company has reduced the applicable tax rate by 5%.
The Company applied the tax rate of 20% for the years ended December 31, 2018 and 2017.
The subsidiaries applied the tax rate of 25% for the years ended December 31, 2018 and 2017.
The Company will submit the above corporate income tax computation in its income tax return
(“Surat Pemberitahuan Tahunan” or Annual Tax Return) for fiscal year 2018 that will be reported to
the tax office based on prevailing regulations. The amount of corporate income tax for the year ended December 31, 2017, is different with what was reported in the annual tax return due to adjustment of fiscal correction from tax assessment for fiscal year 2016.
The accompanying notes form an integral part of these consolidated financial statements.
76
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
e.Tax assessment
(i)The Company
On November 15, 2013, the Company received tax underpayment assessment letters (“SKPKBs”) for the underpayment of VAT for the period January to September and
November 2007 amounting to Rp142 billion. On January 20, 2014, the Company filed its objection to the Tax Authorities, and in December 2014, Tax Authorities issued a decision which rejected the objections. The Company accepted the assessment on the underpayment of VAT amounting to Rp22 billion (including penalty of Rp10 billion). The accepted portion was charged to the 2014 consolidated statement of profit or loss and other comprehensive income.
The portion of VAT international incoming call interconnection amounting to
Rp120 billion (including penalty of Rp39 billion) is recognized as claim for tax refund.
On March 12, 2015, the Company has filed an appeal to the Tax Court on the rejection of its objection to the assessment of VAT international incoming call interconnection.
On August 1 and 2, 2017, the Tax Court issued a verdict regarding to VAT international incoming call interconnection appeal process. The verdict stated that the international incoming call interconnection is the taxable services and categorized as export service that subject to 0% VAT and granted all the Company’s appeal. In September 2017, the Company received tax refund amounting to Rp115 billion and for remaining balance amounting to Rp5 billion has been compensated to tax collection letter (”STP”) for withholding tax article 21 and SKPKBs of VAT on tax collected and self-assessed offshore VAT.
On October 26 and November 23, 2017, the Company received a notification from Tax Court that Tax Authorities filed a request for judicial review. On November 23 and
December 21, 2017, to response the judicial review from Tax Authorities, the Company sent contra memorandum for judicial review to Supreme Court (“SC”). In September and
November 2018, the Company received the verdict from the SC as the result of the tax audit for tax period June to August and November 2007. Based on the verdict, the SC rejected the Tax Authorities’ judicial review and strengthen the Tax Court’s verdict. As of the date of approval and authorization for the issuance of these consolidated financial statements, the judicial review for tax period May 2007 is still in process.
In November 2014, the Company received SKPKBs from the Tax Authorities as the result of the tax audit for fiscal year 2011. Based on the letters, the Company received VAT underpayment assessment for the tax period January to December 2011 amounting to Rp182.5 billion (including penalty of Rp60 billion) and corporate income tax underpayment amounting to
Rp2.8 billion (including penalty of Rp929 million). The accepted portion amounting to
Rp4.7 billion (including penalty of Rp2 billion) was charged to the 2014 consolidated financial statement of profit or loss and other comprehensive income. The portion of VAT international incoming call interconnection amounting to Rp178 billion (including penalty of Rp58 billion) is recognized as claim for tax refund. On January 7, 2015, the Company filed an objection and on October 20, 2015, Tax Authorities issued a rejection regarding this objection.
On January 20, 2016, the Company filed an appeal on the decision of its objection.
The accompanying notes form an integral part of these consolidated financial statements.
77
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
e.Tax assessment (continued)
(i)The Company (continued)
On April 4 and 5, 2017, the Tax Court issued a verdict regarding to VAT international incoming call interconnection appeal process. The verdict stated that the international incoming call interconnection is the taxable services and categorized as export service that subject to 0% VAT and granted the Company’s appeal for the tax period January and September to
December 2011. Tax Court rejected the Company’s appeal for the tax period February to
August 2011, since the Company did not meet the administrative requirement. Regarding this rejection, on June 19 and 21, 2017, the Company filed the request for judicial review.
On October 15, 2018, the Company received a notification from Tax Court that Tax Authorities field a request for judicial review for the tax period January and September to December 2011. On November 13, 2018, to response the judicial review from Tax Authorities, the Company sent contra memorandum for judicial review to SC for the tax period January and September to December 2011. In November 2018, the Company received a notification from Tax Court that Tax Authorities field a contra memorandum for judicial review for the tax period February to August 2011. As of the date of approval and authorization for the issuance of these consolidated financial statements, the judicial review is still in process.
On May 3, 2016, the Tax Authorities issued Field Tax Audit Notification Letter for tax period January to December 2012. On November 3, 2016, Tax Authorities issued SKPKBs for fiscal year 2012, wherein the Company was liable for underpayment of corporate income tax amounting to Rp991.6 billion (including penalty of Rp321.6 billion), VAT underpayment amounting to Rp467 billion (including penalty of Rp153.5 billion), self-assessed offshore VAT underpayment amounting to Rp1.2 billion (including penalty of Rp392 million), VAT on tax collected underpayment amounting to Rp57 billion (including penalty of Rp18.5 billion). The Company also received STP for VAT amounting to Rp37.5 billion, withholding tax article 21 underpayment amounting to Rp16.2 billion (including penalty of Rp5.3 billion), final withholding tax article 21 underpayment amounting to Rp1.2 billion (including penalty of Rp407 million), withholding tax article 23 underpayment amounting to Rp63.5 billion (including penalty of
Rp20.6 billion), withholding tax article 4(2) underpayment amounting to Rp25 billion (including penalty of Rp8.1 billion) and withholding tax article 26 underpayment amounting to
Rp197.6 billion (including penalty of Rp64 billion). The Company has agreed to the recalculation of input tax credit on international incoming call interconnection services amounting to
Rp35 billion, corporate income tax amounting to Rp613 million and withholding tax article 26 amounting to Rp311.5 million that have been charged in the 2016 consolidated statement of profit or loss and other comprehensive income. The Company filed an objection regarding to the remaining assessments on November 16, 2016.
On March 1, 2017 and May 9, 2017, the Company received the Decision Letter from Directorate General of Taxes (“DGT”) for the underpayment of self-assessed offshore VAT amounting to Rp1.8 million (including penalty of Rp0.6 million) and the underpayment of VAT on tax collected amounting to Rp4.4 billion (including penalty of Rp1.4 billion). The Company decided to accept the decision.
The accompanying notes form an integral part of these consolidated financial statements.
78
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
e.Tax assessment (continued)
(i)The Company (continued)
On October 19, 2017, the Tax Authorities issued Decision Letter on Company’s objections, wherein the Tax Authorities has reduced Company’s underpayment. Based on Decision Letter, the Company was liable for underpayment of withholding tax article 21 amounting to
Rp20.7 billion (including penalty of Rp6.7 billion), underpayment of final withholding tax article 21 amounting to Rp23.8 billion (including penalty of Rp7.7 billion), underpayment of withholding tax article 23 amounting to Rp115.7 billion (including penalty of Rp37.5 billion), underpayment of withholding tax article 4(2) amounting to Rp25 billion (including penalty of Rp8.1 billion), underpayment of withholding tax article 26 amounting to Rp197.6 billion (including penalty of Rp64.1 billion) and underpayment of corporate income tax amounting to Rp496.4 billion (including penalty of Rp161 billion). On October 30 and 31, 2017, the Tax Authorities issued Decision Letter on Company’s objection, wherein the Tax Authorities has reduced
Company’s underpayment for VAT from the tax period January to December 2012 totaling to Rp429.3 billion (including penalty of Rp141.2 billion). On January, 17 and 26, 2018, the Company filed an appeal on the rejection of its objection. As of the date of approval and authorization for the issuance of these consolidated financial statements, the appeal is still in process.
On August 23, 2016, the Tax Authorities issued Field Tax Audit Notification Letter for
tax period January to December 2015 regarding overpayment of corporate income
tax amounting to Rp414 billion. On April 25, 2017, the Tax Authorities issued Tax Overpayment Assessment Letter (“SKPLB”) for overpayment of corporate income tax amounting to
Rp147 billion, and SKPKBs for underpayment of VAT amounting to Rp13 billion
(including penalty of Rp4 billion), underpayment of VAT on tax collected amounting
to Rp6 billion (including penalty of Rp1.5 billion), underpayment of self-assessed offshore
VAT amounting to Rp55 billion (including penalty of Rp17 billion). The Company also
received STP for VAT amounting to Rp34 billion, VAT on tax collected amounting to
Rp7 billion and self-assessed offshore VAT amounting to Rp8 billion.
The Company accepted tax audit decision amounting to Rp17 billion for corporate income tax, to transfer deductible temporary differences related to provision for incentives to fixed wireless (Flexi) subscribers’ migration amounting to Rp42 billion from Annual Tax Return of corporate income tax fiscal year 2015 to Annual Tax Return of corporate income tax fiscal year 2016. The Company also accepted underpayment of VAT, underpayment of VAT on tax collected and STP for VAT on tax collected totaling to Rp26 billion. The accepted portion was charged to the 2017 consolidated financial statement of profit or loss and other comprehensive income.
On July 24, 2017, the Company filed Objection Letter to the Tax Authorities for corporate income tax amounting to Rp210.5 billion and self-assessed offshore VAT amounting to
Rp55 billion. On May 3 and 22, 2018, the Tax Authorities issued Decision Letter on Company’s objections for SKPLB of self-assessed offshore VAT amounting to Rp54 billion and granted all the Company’s objection. On July 18, 2018, the Tax Authorities issued Decision Letter on Company’s objections for SKPLB of corporate income tax, wherein the Tax Authorities has granted the several Company’s objection and additional amount of overpayment which should be received amounting to Rp76 billion. On October 10, 2018, the Company filed an appeal. As of the date of approval and authorization for the issuance of these consolidated financial statements, the appeal is still in process.
The accompanying notes form an integral part of these consolidated financial statements.
79
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
e.Tax assessment (continued)
(i)The Company (continued)
On August 25, 2017, the Tax Authorities issued Field Tax Audit Notification Letter for tax periods January to December 2016 regarding overpayment of corporate income tax amounting to Rp114.4 billion. On June 7, 2018, Tax Authorities issued SKPLB of corporate income tax amounting to Rp15.3 billion, SKPKB of withholding tax article 26 amounting to Rp557 million (including penalty of Rp180 million) and SKPLB of VAT amounting to Rp923 billion. The Company accepted the assessment on the overpayment of corporate income tax amounting to Rp15.3 billion and for the remaining balance amounting to Rp99.1 billion was charged as current income tax expense on tax assesment, underpayment of withholding tax article 26 and correction of VAT In totaling to Rp10.5 billion, STP for VAT on tax collected amounting to
Rp7.1 billion, VAT on free gifts amounting to Rp7.3 billion, VAT on transfer asset amounting to Rp1.2 billion and STP for VAT amounting to Rp1.7 billion. The accepted portion was charged to the consolidated financial statement of profit or loss and other comprehensive income. In July 2018, the Company received tax refund amounting to Rp882.7 billion and for the remaining balance amounting to Rp39.9 billion has been compensated to STP for VAT amounting to Rp31.9 billion, VAT on tax collected amounting to Rp7.1 billion, withholding tax article 23 amounting to Rp556 million and withholding tax article 21 amounting to Rp300 million. On August 31, 2018, the Company filed an objection to the Tax Authorities for VAT international incoming call interconnection services amounting to Rp151 billion and STP for VAT amounting to Rp30.3 billion. As of the date of approval and authorization for the issuance of these consolidated financial statements, the objection is still in process.
On September 11, 2017 and January 9, 2018, the Tax Authorities issued Field Tax Audit Notification Letter for tax period December and November 2014 regarding claim for tax refund overpayment of VAT correction for tax period November and December 2014 amounting to Rp129 billion and Rp86.7 billion, respectively. On July 25 and September 7, 2018, the Company received SKPLB for tax period December and November 2014. On August 24, 2018, the Company received tax refund amounting to Rp122.5 billion for December 2014 period.
In October 2018, the Company received tax refund amounting to Rp80.8 billion and for the remaining balance amounting to Rp3.6 billion has been compensated to SKPKBs for self-assessed offshore VAT for tax period March, April and June 2015, STP for VAT for tax period November 2014, and other tax assessment letters.
On November 6, 2018, the Tax Authorities issued Field Tax Audit Notification Letter for
tax period 2017 for all taxes. As of the date of approval and authorization for the issuance of these consolidated financial statements, the tax audit is still in process.
(ii) | Telkomsel |
In December 2013, the Tax Court accepted Telkomsel’s appeal on the 2006 VAT and withholding taxes totaling Rp116 billion. In February 2014, Telkomsel received the refund.
On July 3, 2015, in response to Telkomsel’s letter claiming for interest income related to favorable 2006 VAT and withholding tax verdicts, the Tax Authorities informed Telkomsel that the claim cannot be granted since the Tax Authorities filed a request for judicial review to the SC. On August 19, 2016, Telkomsel received a notification from the Tax Court that the Tax Authorities filed a request for judicial review to SC for the VAT case amounting to
Rp108 billion. Telkomsel filed a contra memorandum for judicial review to the SC on
September 14, 2016. In April 2017, Tax Authorities has granted Telkomsel’s claim on interest income will be compensate against corporate income tax installment for the period of April 2017.
In July 2018, Telkomsel received the official verdict from the SC which rejected the Tax Authorities request.
The accompanying notes form an integral part of these consolidated financial statements.
80
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
e.Tax assessment (continued)
(ii) | Telkomsel (continued) |
On April 21, 2010, the Tax Authorities filed a request for judicial review to the SC for the Tax Court’s acceptance of Telkomsel’s request to cancel the STP for the underpayment of December 2008 income tax article 25 amounting to Rp429 billion (including a penalty of
Rp8.4 billion). In May 2010, Telkomsel filed a contra memorandum for judicial review to the SC. On March 2, 2017, Telkomsel received the official verdict from the SC which accept the Tax Authorities request. The penalty was paid in June 2017.
In May and June 2012, Telkomsel received the refund of the penalty on the 2010 income tax article 25 underpayment amounting to Rp15.7 billion based on the Tax Court’s verdict.
On July 17, 2012, the Tax Authorities filed a request for judicial review to the SC on the Tax Court’s Verdict. On September 14, 2012, Telkomsel filed a contra memorandum for judicial review to the SC. In July 2016, conservatively, Telkomsel recognized the tax penalty of
Rp15.7 billion as expense based on its previous experience on a similar income tax case.
On May 24, 2012, Telkomsel filed an objection to the Tax Authorities for the 2010 underpayment of VAT of Rp290.6 billion (including penalty of Rp67 billion) and recorded it as a claim
for tax refund. On May 9, 2017, Telkomsel received the official verdict from the SC
which rejected Telkomsel’s request, therein Telkomsel paid the underpayment on
July 10, 2017. On July 19, 2017, Telkomsel filed the second judicial review to contest against the SC’s verdict. On August 8, 2018, the SC accepted Telkomsel’s request. Telkomsel received Surat Pelaksanaan Putusan Peninjauan Kembali (“SP2PK”).
In July and October 2017, Telkomsel received notifications that the Tax Authorities had filed a request for judicial reviews to the SC for cases relating to corporate income tax and VAT amounting to Rp62 billion and Rp1.2 billion, respectively. Telkomsel submitted its contra memorandum for judicial review in August and November 2017. As of the date of approval and authorization for issuance of these financial statements, Telkomsel has received partial official verdicts from the SC which rejected the Tax Authorities’s request for VAT case amounting to Rp1.1 billion.
On July 28, 2016 and March 24, 2017, Telkomsel received the tax audit instruction letter for compliance of fiscal year 2014 and 2015, respectively. As of the date of approval and authorization for the issuance of these consolidated financial statements, the tax audit is still in progress.
The accompanying notes form an integral part of these consolidated financial statements.
81
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
f.Tax incentives
In December 2015, the Company took advantage of the Economic Policy Package V in the
form of tax incentives for fixed assets revaluation as stipulated in the Ministry of Finance Regulation (“PMK”) No. 191/PMK.010/2015 juncto PMK No. 233/PMK.03/2015 juncto PMK
No. 29/PMK.03/2016. In accordance with the PMK, the Company is allowed to revalue its fixed assets for tax purposes and will obtain lower income tax when the application of the revaluation is submitted to DGT during the period between the effective date of PMK and December 31, 2016. The final income tax is determined at a rate ranging from 3%-6% on the excess of the revalued amount of fixed assets over its original net book value depending on the timing of submission of application to the DGT.
On December 29, 2015, the Company filed an application for fixed assets revaluation using self-assessed revaluation amount and has paid the related final income tax amounting to
Rp750 billion. Based on the PMK, the self-assessed revaluation amount should be evaluated by a Public Independent Appraiser (“KJPP”) or valuation specialist, which is registered with the Government before December 31, 2016. Upon verification of the completeness and accuracy of the application, the DGT may issue approval letter within 30 days after the receipt of complete application. The Company has appointed a KJPP to perform fixed assets revaluation of the Company.
The Company submitted the fixed asset revaluation documents phase 1 to DGT on
September 29, 2016. On November 10, 2016, DGT issued approval regarding fixed assets revaluation amounting to Rp7,078 billion with related final income tax amounting to Rp212 billion.
On December 15, 2016, the Company submitted its fixed assets revaluation application for
Phase 2 to DGT and expects to be eligible for 6% tax rate. In its application, the Company estimated a revaluation increment of Rp8,961 billion with estimated final income tax of
Rp538 billion. In 2017, the Company received fixed asset revaluation report from KJPP. Based on the report, the value of fixed asset increased amounting to Rp8,982 billion with related final income tax amounting to Rp540 billion. The Company has paid final income tax amounting to
Rp2 billion as addition on September 22, 2017 and November 15, 2017. On November 21, 2017, DGT issued approval regarding fixed assets revaluation amounting to Rp8,982 billion with related final income tax amounting to Rp540 billion.
A deductible temporary difference arose on this fixed assets revaluation for tax purposes since the tax base of the fixed assets is higher than their carrying amount. The deductible temporary difference results in a deferred tax asset since the economic benefits will flow to the Company in a form of reduction of taxable income in the future periods when the assets are recovered.
In 2016 and 2017, the Company recognized deferred tax assets amounting to Rp1,415 billion and Rp1,796 billion, respectively, on the phase 1 and phase 2 revaluation increment on fixed assets as approved by the DGT.
The accompanying notes form an integral part of these consolidated financial statements.
82
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
g.Deferred tax assets and liabilities
The details of the Group's deferred tax assets and liabilities are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charged to |
|
|
|
|
|
|
| (Charged) |
| other |
| Charged to |
|
|
| December 31, |
| credited to profit |
| comprehensive |
| equity and |
| December 31, |
| 2017 |
| or loss |
| income |
| reclassification |
| 2018 |
The Company |
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
Net periodic pension and other |
|
|
|
|
|
|
|
|
|
post-employment benefit costs | 1,102 |
| 27 |
| (466) |
| - |
| 663 |
Provision for impairment of receivables | 594 |
| 38 |
| - |
| - |
| 632 |
Difference between accounting and tax |
|
|
|
|
|
|
|
|
|
bases of property and equipment | 240 |
| 180 |
| - |
| - |
| 420 |
Provision for employee benefits | 247 |
| (32) |
| - |
| - |
| 215 |
Deferred installation fee | 74 |
| 18 |
| - |
| - |
| 92 |
Accrued expenses and provision for |
|
|
|
|
|
|
|
|
|
inventory obsolescence | 43 |
| 36 |
| - |
| - |
| 79 |
Land rights, intangible assets and others | (1) |
| 10 |
| - |
| - |
| 9 |
Fiscal loss | 172 |
| (172) |
| - |
| - |
| - |
Total deferred tax assets | 2,471 |
| 105 |
| (466) |
| - |
| 2,110 |
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
Finance leases | 1 |
| (2) |
| - |
| - |
| (1) |
Valuation of long-term investment | (11) |
| - |
| - |
| - |
| (11) |
Total deferred tax liabilities | (10) |
| (2) |
| - |
| - |
| (12) |
Deferred tax assets |
|
|
|
|
|
|
|
|
|
of the Company - net | 2,461 |
| 103 |
| (466) |
| - |
| 2,098 |
Deferred tax assets |
|
|
|
|
|
|
|
|
|
of the other subsidiaries - net | 343 |
| 76 |
| (8) |
| (5) |
| 406 |
Telkomsel |
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
Provision for employee benefits | 677 |
| 83 |
| (119) |
| - |
| 641 |
Provision for impairment of receivables | 184 |
| 86 |
| - |
| - |
| 270 |
Total deferred tax assets | 861 |
| 169 |
| (119) |
| - |
| 911 |
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
Finance leases | (561) |
| (335) |
| - |
| - |
| (896) |
Difference between accounting and tax |
|
|
|
|
|
|
|
|
|
bases of property and equipment | (552) |
| (64) |
| - |
| - |
| (616) |
License amortization | (225) |
| 107 |
| - |
| - |
| (118) |
Total deferred tax liabilities | (1,338) |
| (292) |
| - |
| - |
| (1,630) |
Deferred tax liabilities |
|
|
|
|
|
|
|
|
|
of Telkomsel - net | (477) |
| (123) |
| (119) |
| - |
| (719) |
Deferred tax liabilities of the other |
|
|
|
|
|
|
|
|
|
subsidiaries - net | (456) |
| (50) |
| (5) |
| (22) |
| (533) |
Deferred tax liabilities - net | (933) |
| (173) |
| (124) |
| (22) |
| (1,252) |
Deferred tax assets - net | 2,804 |
| 179 |
| (474) |
| (5) |
| 2,504 |
The accompanying notes form an integral part of these consolidated financial statements.
83
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
g.Deferred tax assets and liabilities (continued)
The details of the Group's deferred tax assets and liabilities are as follows (continued):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Charged) |
|
|
|
|
| (Charged) |
| Credited to other |
| credited to equity |
|
|
| December 31, |
| credited to profit |
| comprehensive |
| and |
| December 31, |
| 2016 |
| or loss |
| income |
| reclassification |
| 2017 |
The Company |
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
Net periodic pension and other |
|
|
|
|
|
|
|
|
|
post-employment benefit costs | 563 |
| 197 |
| 342 |
| - |
| 1,102 |
Provision for impairment of receivables | 388 |
| 206 |
| - |
| - |
| 594 |
Provision for employee benefits | 209 |
| 38 |
| - |
| - |
| 247 |
Difference between accounting and tax bases |
|
|
|
|
|
|
|
|
|
of property and equipment | (772) |
| 1,012 |
| - |
| - |
| 240 |
Fiscal loss | - |
| 172 |
| - |
| - |
| 172 |
Deferred installation fee | 75 |
| (1) |
| - |
| - |
| 74 |
Accrued expenses and provision for inventory |
|
|
|
|
|
|
|
|
|
obsolescence | 69 |
| (26) |
| - |
| - |
| 43 |
Finance leases | 1 |
| (0) |
| - |
| - |
| 1 |
Total deferred tax assets | 533 |
| 1,598 |
| 342 |
| - |
| 2,473 |
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
Valuation of long-term investment | (11) |
| - |
| - |
| - |
| (11) |
Land rights, intangible assets and others | (11) |
| 10 |
| - |
| - |
| (1) |
Total deferred tax liabilities | (22) |
| 10 |
| - |
| - |
| (12) |
Deferred tax assets of the Company - net | 511 |
| 1,608 |
| 342 |
| - |
| 2,461 |
Deferred tax assets of the other |
|
|
|
|
|
|
|
|
|
subsidiaries - net | 258 |
| (20) |
| 9 |
| 96 |
| 343 |
|
|
|
|
|
|
|
|
|
|
Telkomsel |
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
Provision for employee benefits | 478 |
| 68 |
| 131 |
| - |
| 677 |
Provision for impairment of receivables | 143 |
| 41 |
| - |
| - |
| 184 |
Total deferred tax assets | 621 |
| 109 |
| 131 |
| - |
| 861 |
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
Finance leases | (549) |
| (12) |
| - |
| - |
| (561) |
Difference between accounting and tax bases |
|
|
|
|
|
|
|
|
|
of property and equipment | (482) |
| 55 |
| - |
| (125) |
| (552) |
License amortization | (48) |
| (177) |
| - |
| - |
| (225) |
Total deferred tax liabilities | (1,079) |
| (134) |
| - |
| (125) |
| (1,338) |
Deferred tax liabilities of Telkomsel - net | (458) |
| (25) |
| 131 |
| (125) |
| (477) |
Deferred tax liabilities of the other |
|
|
|
|
|
|
|
|
|
subsidiaries - net | (287) |
| (164) |
| 12 |
| (17) |
| (456) |
Total deferred tax liabilities - net | (745) |
| (189) |
| 143 |
| (142) |
| (933) |
Total deferred tax assets - net | 769 |
| 1,588 |
| 351 |
| 96 |
| 2,804 |
As of December 31, 2018 and 2017, the aggregate amounts of temporary differences associated with investments in subsidiaries and associated companies, for which deferred tax liabilities have not been recognized were Rp31,461 billion and Rp31,928 billion, respectively.
Realization of the deferred tax assets is dependent upon the Group’s capability in generating future profitable operations. Although realization is not assured, the Group believes that it is probable that these deferred tax assets will be realized through reduction of future taxable income when temporary differences reverse. The amount of deferred tax assets is considered realizable; however, it can be reduced if actual future taxable income is lower than estimates.
h. Administration
From 2008 to 2017, the Company has been consecutively entitled to income tax rate reduction of 5% for meeting the requirements in accordance with the Government Regulation No. 81/2007 as amended by Government Regulation No. 77/2013 and the latest by Government Regulation
No. 56/2015 in conjunction with PMK No. 238/PMK.03/2008. On the basis of historical data, for the year ended December 31, 2018, the Company calculates the deferred tax using the tax rate of 20%.
The accompanying notes form an integral part of these consolidated financial statements.
84
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
26.TAXATION (continued)
h. Administration (continued)
The taxation laws of Indonesia require that the Company and its local subsidiaries submit to individual tax returns on the basis of self-assessment. Under prevailing regulations, the DGT may assess or amend taxes within a certain period. For fiscal years 2007 and earlier, the period is within ten years from the time the tax became due, but not later than 2013, while for fiscal years 2008 and onwards, the period is within five years from the time the tax became due.
The Ministry of Finance of the Republic of Indonesia has issued Regulation No. 85/PMK.03/2012 dated June 6, 2012 as amended by PMK No. 136 - PMK.03/2012 dated August 16, 2012
concerning the appointment of State-Owned Enterprises ("SOEs") to withhold, deposit and report VAT and Sales Tax on Luxury Goods ("PPnBM") according to the procedures outlined
in the Regulation which is effective from July 1, 2012. The Ministry of Finance of the Republic of Indonesia also has issued Regulation No. 224/PMK.011/2012 dated December 26, 2012
concerning the appointment of SOEs to withhold income tax article 22 as amended by PMK
No. 16/PMK.010/2016 dated February 3, 2016. The Company has withheld, deposited, and reported the VAT, PPnBM and also income tax article 22 in accordance with the Regulations.
27. BASIC EARNINGS PER SHARE
Basic earnings per share is computed by dividing profit for the year attributable to owners of the parent company amounting to Rp18,032 billion and Rp22,145 billion by the weighted average number of shares outstanding during the period totaling 99,062,216,600 shares for the years ended December 31, 2018 and 2017, respectively. The weighted average number of shares takes into account the weighted average effect of changes in treasury stock transaction during the year.
Basic earnings per share amounting to Rp182.03 and Rp223.55 (in full amount) for the years ended December 31, 2018 and 2017, respectively.
The Company does not have potentially dilutive financial investments for the years ended December 31, 2018 and 2017.
28. CASH DIVIDENDS AND GENERAL RESERVE
Pursuant to the AGM of Stockholders of the Company as stated in notarial deed No. 28 dated
April 21, 2017 of Ashoya Ratam, S.H., M.Kn., the Company’s stockholders approved the distribution of cash dividend and special cash dividend for 2016 amounting to Rp11,611 billion (Rp117.21 per share) and Rp1,935 billion (Rp19.54 per share), respectively.
Pursuant to the AGM of Stockholders of the Company as stated in notarial deed No. 54 dated
April 27, 2018 of Ashoya Ratam, S.H., M.Kn., the Company’s stockholders approved the distribution of cash dividend and special cash dividend for 2017 amounting to Rp13,287 billion (Rp134.13 per share) and Rp3,322 billion (Rp33.53 per share), respectively.
Under the Limited Liability Company Law, the Company is required to establish a statutory reserve amounting to at least 20% of its issued and paid-up capital.
The balance of the appropriated retained earnings of the Company as of December 31, 2018 and 2017 amounting to Rp15,377 billion, respectively.
The accompanying notes form an integral part of these consolidated financial statements.
85
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS
The details of pension and other post-employment benefit liabilities are as follow:
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
Pension benefit and other post-employment |
|
|
|
|
|
benefit obligations |
|
|
|
|
|
Pension benefit |
|
|
|
|
|
The Company - funded | 29a.i.a |
|
|
|
|
Defined pension benefit obligation | 29a.i.a.i |
| 1,057 |
| 1,540 |
Additional pension benefit obligation | 29a.i.a.ii |
| 6 |
| 1,076 |
The Company - unfunded | 29a.i.b |
| 1,830 |
| 2,384 |
Telkomsel | 29a.ii |
| 1,541 |
| 1,839 |
Telkomsat |
|
| 0 |
| 0 |
MD Media |
|
| 0 |
| 0 |
Infomedia |
|
| - |
| 0 |
Projected pension benefit obligations |
|
| 4,434 |
| 6,839 |
Net periodic post-employment health care |
|
|
|
|
|
benefit | 29b |
| 195 |
| 2,419 |
Other post-employment benefit | 29c |
| 419 |
| 510 |
Obligation under the Labor Law | 29d |
| 507 |
| 427 |
Total |
|
| 5,555 |
| 10,195 |
The details of net pension benefit expense recognized in the consolidated statements of profit or loss and other comprehensive income is as follows:
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
Pension benefit cost |
|
|
|
|
|
The Company - funded | 29a.i.a |
|
|
|
|
Defined pension benefit obligation | 29a.i.a.i |
| 511 |
| 557 |
Additional pension benefit obligation | 29a.i.a.ii |
| 69 |
| 657 |
The Company - unfunded | 29a.i.b |
| 198 |
| 239 |
Telkomsel | 29a.ii |
| 342 |
| 247 |
MD Media |
|
| 0 |
| 0 |
Infomedia |
|
| 0 |
| 0 |
Telkomsat |
|
| 0 |
| 0 |
Total pension benefit cost | 23 |
| 1,120 |
| 1,700 |
Net periodic post-employment health care |
|
|
|
|
|
benefit cost | 23,29b |
| 335 |
| 276 |
Other post-employment benefit cost | 23,29c |
| 32 |
| 42 |
Obligation under the Labor Law | 23,29d |
| 113 |
| 62 |
Total |
|
| 1,600 |
| 2,080 |
The accompanying notes form an integral part of these consolidated financial statements.
86
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29. | PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued) |
The details of the net pension benefit expense recognized in the consolidated statements of profit or loss and other comprehensive income is as follows (continued):
|
|
|
|
|
|
| Notes |
| 2018 |
| 2017 |
Defined benefit plan actuarial gain (losses) |
|
|
|
|
|
The Company - funded | 29a.i.a |
|
|
|
|
Defined pension benefit obligation | 29a.i.a.i |
| 1,236 |
| (1,154) |
Additional pension benefit obligation | 29a.i.a.ii |
| 934 |
| (419) |
The Company - unfunded | 29a.i.b |
| 137 |
| (100) |
Telkomsel | 29a.ii |
| 514 |
| (530) |
MD Media |
|
| 0 |
| (2) |
Infomedia |
|
| 0 |
| (1) |
Telkomsat |
|
| 0 |
| 0 |
Post-employment health care benefit cost | 29b |
| 2,559 |
| (551) |
Other post-employment benefit | 29c |
| 24 |
| (40) |
Obligation under the Labor Law | 29d |
| 14 |
| (72) |
Sub-total |
|
| 5,418 |
| (2,869) |
Deferred tax effect at the applicable tax rates | 26g |
| (598) |
| 494 |
Defined benefit plan acturial gain (losses) - |
|
|
|
|
|
net of tax |
|
| 4,820 |
| (2,375) |
a. | Pension benefit cost |
i. | The Company |
a. | Funded pension plan |
i. | Defined pension benefit obligation |
The Company sponsors a defined benefit pension plan for employees with permanent status prior to July 1, 2002. The plan is governed by the pension laws in Indonesia and managed by Telkom Pension Fund (“Dana Pensiun Telkom” or “Dapen”). The pension benefits are paid based on the participating employees’ latest basic salary at retirement and the number of years of their service. The participating employees contribute 18% (before March 2003: 8.4%) of their basic salaries to the pension fund. The Company did not make contributions to the pension fund for the years ended December 31, 2018 and 2017.
The following table presents the changes in projected pension benefit obligations, changes in pension benefit plan assets, funded status of the pension plan and net amount recognized in the consolidated statements of financial position as of December 31, 2018 and 2017, under the defined benefit pension plan:
|
|
|
|
| 2018 |
| 2017 |
Changes in projected pension benefit |
|
|
|
obligations |
|
|
|
Projected pension benefit obligations at |
|
|
|
beginning of year | 22,354 |
| 18,849 |
Charged to profit or loss: |
|
|
|
Service costs | 384 |
| 366 |
Past service cost - plan amendments | - |
| 94 |
Interest costs | 1,459 |
| 1,454 |
Pension plan participants’ contributions | 38 |
| 41 |
Actuarial (gain) losses recognized in OCI | (2,691) |
| 2,862 |
Pension benefits paid | (1,423) |
| (1,312) |
Projected pension benefit obligations at |
|
|
|
end of year | 20,121 |
| 22,354 |
29. |
The accompanying notes form an integral part of these consolidated financial statements.
87
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued) |
a. | Pension benefit costs (continued) |
i. | The Company (continued) |
a. | Funded pension plan (continued) |
i. | Defined pension benefit obligation (continued) |
|
|
|
|
| 2018 |
| 2017 |
Changes in pension benefit plan assets |
|
|
|
Fair value of pension plan assets at |
|
|
|
beginning of year | 20,814 |
| 19,046 |
Interest income | 1,357 |
| 1,387 |
Return on plan assets (excluding amount |
|
|
|
included in net interest expense) | (1,455) |
| 1,709 |
Pension plan participants’ contributions | 38 |
| 41 |
Pension benefits paid | (1,423) |
| (1,312) |
Provision of additional benefit | (205) |
| - |
Plan administration cost | (62) |
| (57) |
Fair value of pension plan assets at |
|
|
|
end of year | 19,064 |
| 20,814 |
Projected pension benefit obligations at |
|
|
|
end of year | 1,057 |
| 1,540 |
As of December 31, 2018 and 2017, plan assets consist of:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
| Quoted in |
|
|
| Quoted in |
|
|
| active market |
| Unquoted |
| active market |
| Unquoted |
Cash and cash equivalents | 873 |
| - |
| 1,481 |
| - |
Equity instruments: |
|
|
|
|
|
|
|
Finance | 1,456 |
| - |
| 1,463 |
| - |
Consumer goods | 1,336 |
| - |
| 1,411 |
| - |
Infrastructure, utilities and |
|
|
|
|
|
|
|
transportation | 530 |
| - |
| 656 |
| - |
Construction, property and |
|
|
|
|
|
|
|
real estate | 199 |
| - |
| 363 |
| - |
Basic industry and chemical | 124 |
| - |
| 115 |
| - |
Trading, service and |
|
|
|
|
|
|
|
investment | 420 |
| - |
| 388 |
| - |
Mining | 112 |
| - |
| 92 |
| - |
Agriculture | 55 |
| - |
| 46 |
| - |
Miscellaneous industries | 362 |
| - |
| 377 |
| - |
Equity-based mutual fund | 1,336 |
| - |
| 1,233 |
| - |
Fixed income instruments: |
|
|
|
|
|
|
|
Corporate bonds | - |
| 5,267 |
| - |
| 5,428 |
Government bonds | 6,166 |
| - |
| 6,968 |
| - |
Mutual funds | 54 |
| - |
| 54 |
| - |
Non-public equity: |
|
|
|
|
|
|
|
Direct placement | - |
| 288 |
| - |
| 237 |
Property | - |
| 178 |
| - |
| 188 |
Others | - |
| 308 |
| - |
| 314 |
Total | 13,023 |
| 6,041 |
| 14,647 |
| 6,167 |
29. |
The accompanying notes form an integral part of these consolidated financial statements.
88
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued) |
a. | Pension benefit costs (continued) |
i. | The Company (continued) |
a. | Funded pension plan (continued) |
i. | Defined pension benefit obligation (continued) |
Pension plan assets include Series B shares issued by the Company with fair values totalling to Rp372 billion and Rp469 billion, representing 1.95% and 2.25% of total plan assets as of December 31, 2018 and 2017, respectively, and bonds issued by the Company with fair value totalling to Rp314 billion and Rp340 billion representing 1.65% and 1.64% of total plan assets as of December 31, 2018 and 2017, respectively.
The expected return is determined based on market expectation for returns over the entire life of the obligation by considering the portfolio mix of the plan assets. The actual return on plan assets was Rp(158) billion and Rp3,039 billion for the years ended December 31, 2018 and 2017, respectively. Based on the Company’s policy issued on January 14, 2014 regarding Dapen’s Funding Policy, the Company will not contribute to Dapen when Dapen’s Funding Sufficiency Ratio (FSR) is above 105%. Based on Dapen’s financial statement as of December 31, 2018, Dapen’s FSR is below 105%. Therefore, the Company will make contributions to the defined benefit pension plan in 2019.
Based on the Company's policy issued on June 7, 2017 regarding Pension Regulation by Dapen, the Company provided other benefits in the form of additional benefit in 2017 amounted to Rp4.5 million to monthly pension beneficiaries who retired before end of June 2002 and Rp2.25 million to monthly pension beneficiaries who retired starting from the end of June 2002 until the end of April 2017.
The movement at the projected pension benefit obligations for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Projected pension benefit obligations |
|
|
|
(prepaid pension benefit cost) at |
|
|
|
beginning of year | 1,540 |
| (197) |
Net periodic pension benefit cost | 548 |
| 583 |
Provision of additional benefit | 205 |
| - |
Actuarial (gain) losses recognized in OCI | (2,691) |
| 2,862 |
Return on plan assets (excluding amount |
|
|
|
(included in net interest expense) | 1,455 |
| (1,708) |
Projected pension benefit obligations at |
|
|
|
end of year | 1,057 |
| 1,540 |
29. |
The accompanying notes form an integral part of these consolidated financial statements.
89
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued) |
a. | Pension benefit costs (continued) |
i. | The Company (continued) |
a. | Funded pension plan (continued) |
i. | Defined pension benefit obligation (continued) |
The components of net periodic pension benefit cost for the years ended
December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Service costs | 384 |
| 366 |
Past service cost - plan amendments | - |
| 94 |
Plan administration cost | 62 |
| 57 |
Net interest cost | 102 |
| 66 |
Net periodic pension benefit cost | 548 |
| 583 |
Amount charged to subsidiaries under |
|
|
|
contractual agreements | (37) |
| (26) |
Net periodic pension benefit cost less |
|
|
|
cost charged to subsidiaries | 511 |
| 557 |
Amounts recognized in OCI for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Actuarial gain (losses) recognized during |
|
|
|
the year due to: |
|
|
|
Experience adjustments | 329 |
| 163 |
Changes in financial assumptions | (3,020) |
| 2,699 |
Return on plan assets (excluding amount |
|
|
|
included in net interest expense) | 1,455 |
| (1,708) |
Net | (1,236) |
| 1,154 |
The actuarial valuation for the defined benefit pension plan was performed based on the measurement date as of December 31, 2018 and 2017, with reports dated
April 1, 2019 and February 27, 2018, respectively, by PT Towers Watson Purbajaga (“TWP”), an independent actuary in association with Willis Towers Watson (“WTW”) (formerly Towers Watson). The principal actuarial assumptions used by the independent actuary as of December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Discount rate | 8.25% |
| 6.75% |
Rate of compensation increases | 8.00% |
| 8.00% |
Indonesian mortality table | 2011 |
| 2011 |
The accompanying notes form an integral part of these consolidated financial statements.
90
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a.Pension benefit costs (continued)
i. | The Company (continued) |
a. | Funded pension plan (continued) |
ii. | Additional pension benefit obligation |
Based on the Company’s policy issued on June 7, 2017 regarding Pension Regulation by Dapen, the Company established additional benefit fund at maximum 10% of surplus of defined benefit plan, when FSR is above 105% and return on investment is above actuarial discount rate of pension fund.
|
|
|
|
| 2018 |
| 2017 |
Changes in projected pension benefit |
|
|
|
obligations |
|
|
|
Projected pension benefit obligations at |
|
|
|
beginning of year | 1,076 |
| - |
Charged to profit or loss: |
|
|
|
Past service costs | - |
| 657 |
Interest costs | 69 |
| - |
Actuarial (gain) losses recognized in OCI | (948) |
| 419 |
Pension benefits paid | (93) |
| - |
Projected pension benefit obligations |
|
|
|
at end of year | 104 |
| 1,076 |
Changes in pension benefit plan assets |
|
|
|
Fair value of pension plan assets at |
|
|
|
beginning of year | - |
| - |
Provision of additional benefit | 205 |
| - |
Return of benefit plan assets | (14) |
| - |
Pension benefits paid | (93) |
| - |
Fair value of pension plan assets at |
|
|
|
end of year | 98 |
| - |
Projected pension benefit obligations |
|
|
|
at end of year | 6 |
| 1,076 |
As of December 31, 2018 there is no plan asset on additional pension benefit obligation. Plan asset will be recognized in accordance with the reserve of additional benefits funds determined by the board (pengurus) with the approval of the Supervisory board (Dewan Pengawas)
Changes in additional pension benefit obligation for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Additional pension benefit obligation at |
|
|
|
beginning of year | 1,076 |
| - |
Past service cost | - |
| 657 |
Interest costs | 69 |
| - |
Provision of additional benefit | (205) |
| - |
Actuarial loss (gain) recognized in OCI | (948) |
| 419 |
Return on plan asset | 14 |
| - |
Projected additional pension benefit |
|
|
|
obligation at end of year | 6 |
| 1,076 |
The accompanying notes form an integral part of these consolidated financial statements.
91
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a.Pension benefit costs (continued)
i. | The Company (continued) |
a. | Funded pension plan (continued) |
ii. | Additional pension benefit obligation (continued) |
The components of additional pension benefit cost for the years ended
December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Past service costs | - |
| 657 |
Net interest costs | 69 |
| - |
Pension benefit costs | 69 |
| 657 |
Amounts recognized in OCI for the years ended December 31, 2018 and 2017 are as follows :
|
|
|
|
| 2018 |
| 2017 |
Actuarial (gain) losses recognized during |
|
|
|
the year due to: |
|
|
|
Experience adjusment | (773) |
| - |
Changes in financial assumption | (175) |
| 419 |
Return on plan assets (excluding amount |
|
|
|
included in net interest expense) | 14 |
| - |
Total | (934) |
| 419 |
The actuarial valuation for the additional pension benefit plan was performed based
on the measurement date as of December 31, 2018 and 2017, with report dated
April 1, 2019 and February 27, 2018, by TWP, an independent actuary in association with WTW. The principal actuarial assumptions used by the independent actuary for the year ended December 31, 2018 and 2017 is as follows:
|
|
|
|
| 2018 |
| 2017 |
Rate of return on investment | 9.30%-10.00% |
| 9.50%-10.25% |
Discount rate | 8.25% |
| 6.75% |
Actuarial discount rate of pension fund | 9.25%-9.50% |
| 9.25%-9.50% |
Rate of compensation increases | 8.00% |
| 8.00% |
Indonesian mortality table | 2011 |
| 2011 |
b. | Unfunded pension plan |
The Company sponsors unfunded defined benefit pension plans and a defined contribution pension plan for its employees.
The defined contribution pension plan is provided to employees with permanent status hired on or after July 1, 2002. The plan is managed by Financial Institutions Pension Fund (Dana Pensiun Lembaga Keuangan or “DPLK”). The Company’s contribution to DPLK is determined based on a certain percentage of the participants’ salaries and amounted to
Rp13 billion and Rp10 billion, respectively, for the years ended December 31, 2018 and 2017, respectively.
Since 2007, the Company has provided pension benefit based on uniformization for both participants prior to and from April 20, 1992 effective for employees retiring beginning February 1, 2009. In 2010, the Company replaced the uniformization with Manfaat Pensiun Sekaligus (“MPS”). MPS is given to those employees reaching retirement age, upon death or upon becoming disabled starting from February 1, 2009.
The accompanying notes form an integral part of these consolidated financial statements.
92
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a.Pension benefit costs (continued)
i. | The Company (continued) |
b. | Unfunded pension plan (continued) |
The Company also provides benefits to employees during a pre-retirement period in which they are inactive for 6 months prior to their normal retirement age of 56 years, known as
pre-retirement benefits (Masa Persiapan Pensiun or “MPP”). During the pre-retirement period, the employees still receive benefits provided to active employees, which include, but are not limited to, regular salary, health care, annual leave, bonus and other benefits. Since 2012, the Company has issued a new requirement for MPP effective for employees retiring since April 1, 2012, whereby the employee is required to file a request for MPP and if the employee does not file the request, such employee is required to work until the retirement date.
The following table presents the changes in the unfunded projected pension benefit obligations for MPS and MPP for the years ended December 31, 2018 and 2017:
|
|
|
|
| 2018 |
| 2017 |
Unfunded projected pension benefit |
|
|
|
obligations at beginning of year | 2,384 |
| 2,507 |
Charged to profit or loss: |
|
|
|
Service costs | 54 |
| 51 |
Net Interest costs | 144 |
| 188 |
Actuarial losses recognized in OCI | (137) |
| 100 |
Benefits paid by employer | (615) |
| (462) |
Unfunded projected pension benefit |
|
|
|
obligations at end of year | 1,830 |
| 2,384 |
The components of total periodic pension benefit cost the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Service costs | 54 |
| 51 |
Net interest costs | 144 |
| 188 |
Total periodic pension benefit cost | 198 |
| 239 |
Amounts recognized in OCI are as follow:
|
|
|
|
| 2018 |
| 2017 |
Actuarial (gain) losses recognized during |
|
|
|
the year due to: |
|
|
|
Experience adjusments | 27 |
| 19 |
Changes in demographic assumptions | (21) |
| - |
Changes in financial assumptions | (143) |
| 81 |
Net | (137) |
| 100 |
The actuarial valuation for the defined benefit pension plan was performed, based on the measurement date as of December 31, 2017 and 2016, with reports dated
April 1, 2019 and February 27, 2018, respectively, by TWP, an independent actuary in association with WTW. The principal actuarial assumptions used by the independent actuary for the year ended December 31, 2017 and 2016 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Discount rate | 8.00%-8.25% |
| 6.00%-6.75% |
Rate of compensation increases | 6.10%-8.00% |
| 6.10%-8.00% |
Indonesian mortality table | 2011 |
| 2011 |
The accompanying notes form an integral part of these consolidated financial statements.
93
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a.Pension benefit costs (continued)
ii. | Telkomsel |
Telkomsel sponsors a defined benefit pension plan to its employees. Under this plan, employees are entitled to pension benefits based on their latest basic salary or take-home pay (excluding functional allowance) and number of years of their service. PT Asuransi Jiwasraya (“Jiwasraya”), a state-owned life insurance company, manages the plan under an annuity insurance contract. Until 2004, the employees contributed 5% of their monthly salaries to the plan and Telkomsel contributed any remaining amount required to the plan. Starting 2005, the entire contributions have been fully made by Telkomsel.
Telkomsel’s contributions to Jiwasraya amounted to Rp125 billion and Rp131 billion for the years ended December 31, 2018 and 2017, respectively.
The following table presents the changes in projected pension benefit obligation, changes in pension benefit plan assets, funded status of the pension plan and net amount recognized in the consolidated statement of financial position for the years ended December 31, 2018 and 2017, under Telkomsel’s defined benefit pension plan:
|
|
|
|
| 2018 |
| 2017 |
Changes in projected pension benefit |
|
|
|
obligations |
|
|
|
Projected pension benefit obligation at |
|
|
|
beginning of year | 2,928 |
| 2,034 |
Charged to profit or loss: |
|
|
|
Service costs | 213 |
| 149 |
Net interest costs | 203 |
| 167 |
Actuarial (gain) losses recognized in OCI | (583) |
| 584 |
Benefit paid | (27) |
| (6) |
Projected pension benefit obligation at |
|
|
|
end of year | 2,734 |
| 2,928 |
Changes in pension benefit plan assets |
|
|
|
Fair value of pension plan assets at |
|
|
|
beginning of year | 1,089 |
| 841 |
Interest income | 74 |
| 69 |
Return on plan assets (excluding amount |
|
|
|
included in net interest expense) | (68) |
| 54 |
Employer’s contributions | 125 |
| 131 |
Benefit paid | (27) |
| (6) |
Fair value of pension plan assets at |
|
|
|
end of year | 1,193 |
| 1,089 |
Pension benefit obligation at |
|
|
|
end of year | 1,541 |
| 1,839 |
The accompanying notes form an integral part of these consolidated financial statements.
94
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a.Pension benefit costs (continued)
ii.Telkomsel (continued)
Movements of the pension benefit obligation for the years ended December 31, 2018 and 2017:
|
|
|
|
| 2018 |
| 2017 |
Pension benefit obligation at beginning of year | 1,839 |
| 1,193 |
Periodic pension benefit cost | 342 |
| 247 |
Actuarial (gain) losses recognized in OCI | (583) |
| 584 |
Return on plan assets (excluding amount included in |
|
|
|
net interest expense) | 68 |
| (54) |
Employer's contributions | (125) |
| (131) |
Pension benefit obligation at end of year | 1,541 |
| 1,839 |
The components of the periodic pension benefit cost for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Service costs | 213 |
| 149 |
Net interest costs | 129 |
| 98 |
Total | 342 |
| 247 |
Amounts recognized in OCI are as follow:
|
|
|
|
| 2018 |
| 2017 |
Actuarial (gain) losses recognized during |
|
|
|
the year due to: |
|
|
|
Experience adjustments | 192 |
| (77) |
Changes in financial assumptions | (774) |
| 661 |
Return on plan assets (excluding amount |
|
|
|
included in net interest expense) | 68 |
| (54) |
Net | (514) |
| 530 |
The actuarial valuation for the defined benefit pension plan was performed based on the measurement date as of December 31, 2018 and 2017, with reports dated February 14, 2019 and February 8, 2018 respectively, by TWP, an independent actuary in association with WTW.
The principal actuarial assumptions used by the independent actuary as of December 31, 2018 and 2017, are as follow:
|
|
|
|
| 2018 |
| 2017 |
Discount rate | 8.25% |
| 7.00% |
Rate of compensation increases | 8.00% |
| 8.00% |
Indonesian mortality table | 2011 |
| 2011 |
The accompanying notes form an integral part of these consolidated financial statements.
95
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
b. | Post-employment health care benefit cost |
The Company provides post-employment health care benefits to all of its employees hired before November 1, 1995 who have worked for the Company for 20 years or more when they retire, and to their eligible dependents. The requirement to work for 20 years does not apply to employees who retired prior to June 3, 1995. The employees hired by the Company starting from November 1, 1995 are no longer entitled to this plan. The plan is managed by Yayasan Kesehatan Telkom (“Yakes”).
The defined contribution post-employment health care benefit plan is provided to employees with permanent status hired on or after November 1, 1995 or employees with terms of service less than 20 years at the time of retirement. The Company did not make contributions to Yakes for the years ended December 31, 2018 and 2017.
The following table presents the changes in projected post-employment health care benefit provision, changes in post-employment health care benefit plan assets, funded status of the post-employment health care benefit plan and net amount recognized in the Company’s consolidated statement of financial position as of December 31, 2017 and 2018:
|
|
|
|
| 2018 |
| 2017 |
Changes in projected post-employment health care |
|
|
|
benefit obligation |
|
|
|
Projected post-employment health care benefit |
|
|
|
obligation at beginning of year | 15,448 |
| 13,357 |
Charged to profit or loss: |
|
|
|
Interest costs | 1,102 |
| 1,115 |
Actuarial (gain) losses recognized in OCI | (3,641) |
| 1,460 |
Post-employment health care benefits paid | (486) |
| (484) |
Projected post-employment health care benefit |
|
|
|
obligation at end of year | 12,423 |
| 15,448 |
Changes in post-employment health care benefit |
|
|
|
plan assets |
|
|
|
Fair value of plan assets at beginning of year | 13,029 |
| 11,765 |
Interest income | 927 |
| 979 |
Return on plan assets (excluding amount included in |
|
|
|
net interest expense) | (1,082) |
| 909 |
Post-employment health care benefits paid | (486) |
| (484) |
Plan administration cost | (160) |
| (140) |
Fair value of plan assets at end of year | 12,228 |
| 13,029 |
Projected for post-employment health care benefit |
|
|
|
obligation-net | 195 |
| 2,419 |
29. |
The accompanying notes form an integral part of these consolidated financial statements.
96
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued) |
a. | Post-employment health care benefit cost (continued) |
As of December 31, 2018 and 2017, plan assets consists of:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
| Quoted in |
|
|
| Quoted in |
|
|
| active market |
| Unquoted |
| active market |
| Unquoted |
Cash and cash equivalents | 1,115 |
| - |
| 1,354 |
| - |
Equity instruments: |
|
|
|
|
|
|
|
Manufacturing and consumer | 799 |
| - |
| 835 |
| - |
Finance industries | 799 |
| - |
| 840 |
| - |
Construction | 190 |
| - |
| 254 |
| - |
Infrastructure and telecommunication | 332 |
| - |
| 350 |
| - |
Wholesale | 177 |
| - |
| 137 |
| - |
Mining | 77 |
| - |
| 65 |
| - |
Other Industries: |
|
|
|
|
|
|
|
Services | 60 |
| - |
| 38 |
| - |
Agriculture | 32 |
| - |
| 35 |
| - |
Biotechnology and pharma industry | 85 |
| - |
| 68 |
| - |
Others | 3 |
| - |
| 1 |
| - |
Equity-based mutual funds | 1,204 |
| - |
| 1,113 |
| - |
Fixed income instruments: |
|
|
|
|
|
|
|
Fixed income mutual funds | 7,020 |
| - |
| 7,642 |
| - |
Unlisted shares: |
|
|
|
|
|
|
|
Private placement | - |
| 335 |
| - |
| 297 |
Total | 11,893 |
| 335 |
| 12,732 |
| 297 |
Yakes plan assets also include Series B shares issued by the Company with fair value totalling Rp249 billion and Rp265 billion, representing 2.03% and 2.04% of total plan assets as of
December 31, 2018 and 2017, respectively.
The expected return is determined based on market expectation for the returns over the entire life of the obligation by considering the portfolio mix of the plan assets. The actual return on plan assets was Rp(315) billion and Rp1,748 billion for the years ended December 31, 2018 and 2017, respectively.
The movements of the projected post-employment health care benefit obligation for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Projected post-employment health care benefit |
|
|
|
obligation at beginning of year | 2,419 |
| 1,592 |
Net periodic post-employment health care benefit costs | 335 |
| 276 |
Actuarial (gain) losses recognized in OCI | (3,641) |
| 1,460 |
Return on plan assets (excluding amount included in |
|
|
|
net interest expense) | 1,082 |
| (909) |
Projected post-employment health care benefit |
|
|
|
obligation at end of year | 195 |
| 2,419 |
The accompanying notes form an integral part of these consolidated financial statements.
97
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
b. | Post-employment health care benefit cost (continued) |
The components of net periodic post-employment health care benefit cost for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Plan administration costs | 160 |
| 141 |
Net interest costs | 175 |
| 135 |
Periodic post-employment health care benefit cost | 335 |
| 276 |
Amounts recognized in OCI are as follow:
|
|
|
|
| 2018 |
| 2017 |
Actuarial (gain) losses recognized during the year due to: |
|
|
|
Experience adjustments | (1,100) |
| (1,198) |
Changes in financial assumptions | (2,541) |
| 2,658 |
Return on plan assets (excluding amount | 1,082 |
| (909) |
included in net interest expense) | (2,559) |
| 551 |
Net |
|
|
|
The actuarial valuation for the post-employment health care benefits plan was performed based on the measurement date as of December 31, 2018 and 2017, with reports dated
April 1, 2019 and February 27, 2018 respectively, by TWP, an independent actuary in association with WTW. The principal actuarial assumptions used by the independent actuary as of December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Discount rate | 8.75% |
| 7.25% |
Health care costs trend rate assumed for next year | 7.00% |
| 7.00% |
Ultimate health care costs trend rate | 7.00% |
| 7.00% |
Year that the rate reaches the ultimate trend rate | 2018 |
| 2018 |
Indonesian mortality table | 2011 |
| 2011 |
c.Other post-employment benefits provisions
The Company provides other post-employment benefits in the form of cash paid to employees on their retirement or termination. These benefits consist of final housing allowance (Biaya Fasilitas Perumahan Terakhir or “BFPT”) and home passage leave (Biaya Perjalanan Pensiun dan Purnabhakti or “BPP”).
The accompanying notes form an integral part of these consolidated financial statements.
98
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
c.Other post-employment benefits provisions (continued)
The movements of the unfunded projected other post-employment benefit obligations for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Projected other post-employment |
|
|
|
benefit obligations at beginning of year | 510 |
| 502 |
Charged to profit or loss: |
|
|
|
Service costs | 6 |
| 6 |
Net interest costs | 26 |
| 36 |
Actuarial (gain) losses recognized in OCI | (24) |
| 40 |
Benefits paid by employer | (99) |
| (74) |
Projected other post-employment benefits |
|
|
|
obligations at end of year | 419 |
| 510 |
The components of the projected other post-employment benefit cost for the years ended December 31, 2018 and 2017 are as follow:
|
|
|
|
| 2018 |
| 2017 |
Service costs | 6 |
| 6 |
Net interest costs | 26 |
| 36 |
Total | 32 |
| 42 |
Amounts recognized in OCI are as follow:
|
|
|
|
| 2018 |
| 2017 |
Actuarial (gain) losses recognized during the year due to: |
|
|
|
Experience adjusments | 40 |
| 10 |
Changes in demographic assumptions | (34) |
| - |
Changes in financial assumptions | (30) |
| 30 |
Total | (24) |
| 40 |
The actuarial valuation for the other post-employment benefits plan was performed based on measurement date as of December 31, 2018 and 2017, with reports dated April 1, 2019 and February 27, 2018 respectively, by TWP, an independent actuary in association with WTW.
The principal actuarial assumptions used by the independent actuary as of December 31, 2018 and 2017, are as follow:
|
|
|
|
| 2018 |
| 2017 |
Discount rate | 8.00% |
| 5.75% |
Indonesian mortality table | 2011 |
| 2011 |
d. | Obligation under the Labor Law |
Under Law No. 13 Year 2003, the Group is required to provide minimum pension benefits, if not covered yet by the sponsored pension plans, to its employees upon retirement. Total obligation recognized as of December 31, 2018 and 2017 amounted to Rp507 billion and Rp427 billion, respectively. The related pension employee benefits cost charged to expense amounted to Rp113 billion and Rp62 billion for the years ended December 31, 2018 and 2017, respectively (Note 23). The actuarial losses recognized in OCI amounted to Rp(14) billion and Rp72 billion for the years ended December 31, 2018 and 2017, respectively.
The accompanying notes form an integral part of these consolidated financial statements.
99
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
29.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
e. | Maturity Profile of Defined Benefit Obligation (“DBO”) |
The timing of benefits payments and weighted average duration of DBO for 2018 are as follow:
|
|
|
|
|
|
|
|
|
|
|
|
| Expected Benefits Payment | ||||||||||
| The Company |
|
|
|
|
|
|
|
|
|
|
| Funded |
|
|
|
|
|
|
|
|
|
|
| Defined |
| Additional |
|
|
|
|
| Post-employment |
| Other post- |
| pension benefit |
| pension benefit |
|
|
|
|
| health care |
| employment |
Time Period | obligation |
| obligation |
| Unfunded |
| Telkomsel |
| benefits |
| benefits |
|
|
|
|
|
|
|
|
|
|
|
|
Within next 10 years | 16,370 |
| - |
| 948 |
| 2,498 |
| 5,620 |
| 485 |
Within 10-20 years | 20,349 |
| - |
| 160 |
| 7,880 |
| 6,913 |
| 91 |
Within 20-30 years | 16,207 |
| 20 |
| 29 |
| 6,680 |
| 6,217 |
| 39 |
Within 30-40 years | 9,400 |
| 38 |
| 9 |
| 1,580 |
| 3,193 |
| 3 |
Within 40-50 years | 3,383 |
| 30 |
| - |
| - |
| 661 |
| - |
Within 50-60 years | 644 |
| 50 |
| - |
| - |
| 22 |
| - |
Within 60-70 years | 62 |
| 101 |
| - |
| - |
| 0 |
| - |
Within 70-80 years | 2 |
| - |
| - |
| - |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
|
|
|
|
duration of DBO | 9.11 years |
| 9.11 years |
| 3.97 years |
| 10.58 years |
| 17.41 years |
| 3.13 years |
f. Sensitivity Analysis |
1% change in discount rate and rate of compensation would have effect on DBO ,as follow :
|
|
|
|
|
|
|
|
| Discount Rate |
| Rate of Compensation | ||||
| 1% Increase |
| 1% Decrease |
| 1% Increase |
| 1% Decrease |
| Increase (decrease) in amounts |
| Increase (decrease) in amounts | ||||
Sensitivity |
|
|
|
|
|
|
|
Funded; |
|
|
|
|
|
|
|
Defined pension benefit obligation | (1,568) |
| 1,832 |
| 275 |
| (286) |
Additional pension benefit obligation | (2) |
| (1) |
| - |
| - |
Unfunded | (41) |
| 38 |
| 42 |
| (45) |
Telkomsel | (497) |
| 562 |
| 294 |
| (276) |
Post-employment health care benefits | (1,428) |
| 1,815 |
| 1,783 |
| (1,508) |
Other post-employment benefits | (12) |
| 13 |
| - |
| - |
The sensitivity analysis has been determined based on a method that extrapolates the impact on DBO as a result of reasonable changes in key assumptions occurring at the end of the reporting period.
The sensitivity results above determine the individual impact on the Plan’s DBO at the end of the year. In reality, the Plan is subject to multiple external experience items which may move the DBO in similar or opposite directions, and the Plan’s sensitivity to such changes can vary over time.
There are no changes in the methods and assumptions used in preparing the sensitivity analysis from the previous period.
The accompanying notes form an integral part of these consolidated financial statements.
100
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
30.LSA PROVISIONS
Telkomsel and Telkomsat provide certain cash awards or certain number of days leave benefits to their employees based on the employees’ length of service requirements, including LSA and LSL. LSA are either paid at the time the employees reach certain years of employment, or at the time of termination. LSL are either certain number of days leave benefit or cash, subject to approval by management, provided to employees who meet the requisite number of years of service and reach a certain minimum age.
The obligation with respect to these awards which was determined based on an actuarial valuation
using the Projected Unit Credit method, amounted to Rp852 billion and Rp758 billion as of
and December 31, 2018 and 2017, respectively. The related benefit costs charged to expense amounted to Rp161 billion and Rp255 billion for the years ended December 31, 2018 and 2017, respectively (Note 23).
31.RELATED PARTIES TRANSACTIONS
a. | Nature of relationships and accounts/transactions with related parties |
Details of the nature of relationships and accounts/transactions with significant related parties are as follows:
|
|
|
|
|
|
Related parties |
| Nature of relationships parties |
| Nature of accounts/transactions |
|
The Government Ministry of Finance |
| Majority stockholder |
| Internet and data service revenues, other telecommunication service revenues, finance income, finance costs, and investment in financial instruments |
|
State-owned enterprises |
| Entity under common control |
| Internet and data service revenues, other telecommunication services revenues, operating expenses and purchase of property and equipment |
|
Indosat |
| Entity under common control |
| Interconnection revenues, leased lines revenues, satellite transponder usage revenues, interconnection expenses, telecommunication facilities usage expenses, operating and maintenance expenses, usage of data communication network system expenses |
|
PT Perusahaan Listrik Negara (“PLN”) |
| Entity under common control |
| Electricity expenses, finance income, finance costs, and investment in financial instrument |
|
PT Pertamina (Persero) (“Pertamina”) |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
INTI |
| Entity under common control |
| Internet and data service revenues, other telecommunication service revenues, purchase of property and equipment and construction services |
|
State-owned banks |
| Entity under common control |
| Finance income and finance costs |
|
BNI |
| Entity under common control |
| Internet and data service revenues, other telecommunication service revenues, finance income, and finance costs |
|
Bank Mandiri |
| Entity under common control |
| Internet and data service revenues, other telecommunication service revenues, finance income, and finance costs |
|
BRI |
| Entity under common control |
| Internet and data service revenues, other telecommunication service revenues, finance income, and finance costs |
|
BTN |
| Entity under common control |
| Internet and data service revenues, other telecommunication service revenues, finance income, and finance costs |
|
PT Pegadaian (“Pegadaian”) |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
The accompanying notes form an integral part of these consolidated financial statements.
101
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31.RELATED PARTIES TRANSACTIONS (continued)
a. | Nature of relationships and accounts/transactions with related parties (continued) |
Details of the nature of relationships and accounts/transactions with significant related parties are as follows (continued):
HIDDEN_ROW |
|
|
|
|
|
Related parties |
| Nature of relationships parties |
| Nature of accounts/transactions |
|
PT Balai Pustaka |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
PT Garuda Indonesia |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
PT Angkasa Pura |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
Perum Peruri |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
PT Kereta Api Indonesia |
| Entity under common control |
| Internet and data service revenues and other telecommunication service revenues |
|
PT Asuransi Jasa Indonesia (“Jasindo’) |
| Entity under common control |
| Fixed assets insurance expenses |
|
PT Mandiri Manajemen Investasi |
| Entity under common control |
| Available-for-sale financial assets |
|
Bahana TCW |
| Entity under common control |
| Available-for-sale financial assets, and bonds. |
|
PT Sarana Multi Infrastruktur |
| Entity under common control |
| Finance costs |
|
Indonusa |
| Associated company |
| Pay TV expenses |
|
Teltranet |
| Associated company |
| CPE Expenses |
|
Tiphone |
| Associated company |
| Distribution of SIM cards and pulse reload voucher |
|
PT Poin Multi Media Nusantara (“POIN”) |
| Other related entities |
| Purchase of handset |
|
PT Perdana Mulia Makmur (“PMM”) |
| Other related entities |
| Purchase of handset |
|
Yakes |
| Other related entities |
| Medical expenses |
|
Koperasi Pegawai Telkom (“Kopegtel”) |
| Other related entities |
| Purchase of property and equipment, construction and installation services, leases of buildings expenses, lease of vehicles expenses, purchases of vehicles, and purchases of materials and construction service, maintenance and cleaning service expenses, and RSA revenues |
|
Koperasi Pegawai Telkomsel (“Kisel”) |
| Other related entities |
| Internet and data service revenues, other telecommunication service revenues, leases of vehicles expenses, printing and distribution of customer bills expenses, collection fee, other services fee, distribution of SIM cards and pulse reload voucher, and purchase of property and equipment |
|
PT Graha Informatika Nusantara (“Gratika”) |
| Other related entities |
| Network service revenues, operation and maintenance expenses, purchase of property and equipment and construction services and distribution of SIM card and pulse reload voucher |
|
PT Pembangunan Telekomunikasi Indonesia (“Bangtelindo”) |
| Other related entities |
| Purchase of property and equipment and construction services |
|
Directors |
| Key management personnel |
| Honorarium and facilities |
|
Commissioners |
| Supervisory personnel |
| Honorarium and facilities |
|
The outstanding balances of trade receivables and payables at year-end are unsecured and
interest free and settlement occurs in cash. There have been no guarantees provided or received for any related party receivables or payables. As of December 31, 2018, the Group recorded impairment of receivables from related parties of Rp(150) billion. Impairment assessment is undertaken each financial year through examining the current status of existing receivables and historical collection experience.
The accompanying notes form an integral part of these consolidated financial statements.
102
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31. RELATED PARTIES TRANSACTIONS (continued)
b. | Transactions with related parties |
The following are significant transactions with related parties:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| revenues |
| Amount |
| revenues |
REVENUES |
|
|
|
|
|
|
|
Majority Stockholder |
|
|
|
|
|
|
|
Ministry of Finance | 258 |
| 0.20 |
| 280 |
| 0.22 |
Entities under common control |
|
|
|
|
|
|
|
Indosat | 1,002 |
| 0.77 |
| 1,789 |
| 1.39 |
BRI | 397 |
| 0.30 |
| 237 |
| 0.18 |
Pegadaian | 228 |
| 0.17 |
| 115 |
| 0.09 |
BNI | 188 |
| 0.14 |
| 105 |
| 0.08 |
Pertamina | 183 |
| 0.14 |
| 94 |
| 0.07 |
BTN | 179 |
| 0.14 |
| 129 |
| 0.10 |
Bank Mandiri | 173 |
| 0.13 |
| 157 |
| 0.12 |
Peruri | 120 |
| 0.09 |
| - |
| - |
Angkasa Pura | 114 |
| 0.09 |
| - |
| - |
Garuda Indonesia | 105 |
| 0.08 |
| 55 |
| 0.04 |
KAI | 83 |
| 0.06 |
| 18 |
| 0.01 |
Balai Pustaka | 81 |
| 0.06 |
| - |
| - |
Lain-lain | 696 |
| 0.53 |
| 682 |
| 0.54 |
Sub-total | 3,807 |
| 2.70 |
| 3,818 |
| 1,89 |
Other related entities | 73 |
| 0.06 |
| 31 |
| 0.02 |
Associated companies | 55 |
| 0.04 |
| 65 |
| 0.05 |
Total | 3,935 |
| 3.00 |
| 4,084 |
| 3,17 |
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| expenses |
| Amount |
| expenses |
EXPENSES |
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
PLN | 2,596 |
| 2.79 |
| 2,269 |
| 2.69 |
Indosat | 933 |
| 1.00 |
| 890 |
| 1.06 |
Jasindo | 349 |
| 0.38 |
| 168 |
| 0.20 |
Others | 189 |
| 0.20 |
| 68 |
| 0.08 |
Sub-total | 4,067 |
| 4.37 |
| 3,395 |
| 4.03 |
Other related entities |
|
|
|
|
|
|
|
Kisel | 916 |
| 0.98 |
| 813 |
| 0.96 |
PMM | 850 |
| 0.91 |
| 404 |
| 0.48 |
POIN | 850 |
| 0.91 |
| 405 |
| 0.48 |
Kopegtel | 836 |
| 0.90 |
| 713 |
| 0.85 |
Yakes | 128 |
| 0.14 |
| 139 |
| 0.16 |
Others | 190 |
| 0.20 |
| 81 |
| 0.10 |
Sub-total | 3,770 |
| 4.04 |
| 2,555 |
| 3.03 |
Associated companies |
|
|
|
|
|
|
|
Indonusa | 306 |
| 0.33 |
| 264 |
| 0.31 |
Teltranet | 181 |
| 0.19 |
| 123 |
| 0.15 |
Others | 11 |
| 0.01 |
| 38 |
| 0.04 |
Sub-total | 498 |
| 0.53 |
| 425 |
| 0.50 |
Total | 8,335 |
| 8.94 |
| 6,375 |
| 7.56 |
The accompanying notes form an integral part of these consolidated financial statements.
103
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31. RELATED PARTIES TRANSACTIONS (continued)
b. | Transactions with related parties (continued) |
The following are significant transactions with related parties (continued):
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| finance income |
| Amount |
| finance income |
FINANCE INCOME |
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
State-owned banks | 596 |
| 58.78 |
| 850 |
| 59.27 |
Others | 6 |
| 0.59 |
| 35 |
| 2.44 |
Total | 602 |
| 59.37 |
| 885 |
| 61.71 |
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| finance costs |
| Amount |
| finance costs |
FINANCE COSTS |
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
Ministry of Finance | 41 |
| 1.17 |
| 54 |
| 1.95 |
Entities under common control |
|
|
|
|
|
|
|
State-owned banks | 1,140 |
| 32.51 |
| 819 |
| 29.58 |
Sarana Multi Infrastruktur | 110 |
| 3.14 |
| 94 |
| 3.39 |
Total | 1,291 |
| 36.82 |
| 967 |
| 34.92 |
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| purchases |
| Amount |
| purchases |
PURCHASE OF PROPERTY |
|
|
|
|
|
|
|
AND EQUIPMENTS (Note 9) |
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
INTI | 137 |
| 0.43 |
| 203 |
| 0.79 |
Others | 41 |
| 0.13 |
| 93 |
| 0.33 |
Sub-total | 178 |
| 0.56 |
| 296 |
| 1.12 |
Other related entities |
|
|
|
|
|
|
|
Kopegtel | 144 |
| 0.46 |
| 130 |
| 0.41 |
Bangtelindo | 135 |
| 0.43 |
| 64 |
| 0.20 |
Others | 193 |
| 0.61 |
| 189 |
| 0.64 |
Sub-total | 472 |
| 1.50 |
| 359 |
| 1.25 |
Total | 650 |
| 2.06 |
| 655 |
| 2.37 |
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| revenues |
| Amount |
| revenue |
DISTRIBUTION OF SIM |
|
|
|
|
|
|
|
CARD AND VOUCHER |
|
|
|
|
|
|
|
Other related entities |
|
|
|
|
|
|
|
Tiphone | 4,390 |
| 3.36 |
| 3,888 |
| 3.03 |
Kisel | 4,221 |
| 3.23 |
| 4,181 |
| 3.26 |
Gratika | 474 |
| 0.36 |
| 408 |
| 0.32 |
Total | 9,085 |
| 6.95 |
| 8,477 |
| 6.61 |
The accompanying notes form an integral part of these consolidated financial statements.
104
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31. RELATED PARTIES TRANSACTIONS (continued)
b. | Transactions with related parties (continued) |
Presented below are balances of accounts with related parties:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| assets |
| Amount |
| assets |
a. Cash and cash equivalents |
|
|
|
|
|
|
|
(Note 3) | 13,205 |
| 6.40 |
| 17,417 |
| 8.78 |
b. Other current financial |
|
|
|
|
|
|
|
asset (Note 4) | 471 |
| 0.23 |
| 1,153 |
| 0.58 |
c. Trade receivables - net |
|
|
|
|
|
|
|
(Note 5) | 2,126 |
| 1.03 |
| 1,545 |
| 0.78 |
d. Other current asset (Note 7) | 159 |
| 0.08 |
| 126 |
| 0.06 |
e. Other non-current asset |
|
|
|
|
|
|
|
(Note 10) | 44 |
| 0.02 |
| 55 |
| 0.03 |
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| liabilities |
| Amount |
| liabilities |
f. Trade payables (Note 12) |
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
Ministry of Finance | 2 |
| 0.00 |
| 29 |
| 0.03 |
Entities under common |
|
|
|
|
|
|
|
control |
|
|
|
|
|
|
|
Indosat | 122 |
| 0.14 |
| 225 |
| 0.26 |
State-owned enterprises | 294 |
| 0.33 |
| 102 |
| 0.12 |
Sub-total | 416 |
| 0.47 |
| 327 |
| 0.38 |
Other related entities |
|
|
|
|
|
|
|
Kopegtel | 279 |
| 0.31 |
| 209 |
| 0.24 |
Others | 296 |
| 0.33 |
| 329 |
| 0.38 |
Sub-total | 575 |
| 0.64 |
| 538 |
| 0.62 |
Total | 993 |
| 1.11 |
| 869 |
| 1.00 |
|
|
|
|
|
|
|
|
g. Accrued expenses |
|
|
|
|
|
|
|
(Note 13) |
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
Government | 7 |
| 0.01 |
| 9 |
| 0.01 |
Entities under common |
|
|
|
|
|
|
|
control |
|
|
|
|
|
|
|
State-owned enterprises | 86 |
| 0.10 |
| 113 |
| 0.13 |
State-owned banks | 61 |
| 0.07 |
| 36 |
| 0.04 |
Sub-total | 147 |
| 0.17 |
| 149 |
| 0.17 |
Other related entities |
|
|
|
|
|
|
|
Kisel | 183 |
| 0.21 |
| 235 |
| 0.27 |
Others | 13 |
| 0.01 |
| 1 |
| 0.00 |
Total | 350 |
| 0.40 |
| 394 |
| 0.46 |
|
|
|
|
|
|
|
|
h. Advances from |
|
|
|
|
|
|
|
customers |
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
Government | 19 |
| 0.02 |
| 19 |
| 0.02 |
Entities under common |
|
|
|
|
|
|
|
control |
|
|
|
|
|
|
|
PLN | 12 |
| 0.01 |
| 11 |
| 0.01 |
Total | 31 |
| 0.03 |
| 30 |
| 0.03 |
The accompanying notes form an integral part of these consolidated financial statements.
105
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31. RELATED PARTIES TRANSACTIONS (continued)
b. | Transactions with related parties (continued) |
Presented below are balances of accounts with related parties (continued):
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| liabilities |
| Amount |
| liabilities |
i. Short-term bank loans |
|
|
|
|
|
|
|
(Note 15) | 956 |
| 1.08 |
| 1,297 |
| 1.50 |
j. Two-step loans (Note 16a) | 949 |
| 1.07 |
| 1,098 |
| 1.27 |
k. Long-term bank loans |
|
|
|
|
|
|
|
(Note 16c) | 12,620 |
| 14.19 |
| 7,895 |
| 9.14 |
l. Other borrowings (Note 16d) | 2,244 |
| 2.52 |
| 1,295 |
| 1.50 |
c. | Significant agreements with related parties |
i.The Government
The Company obtained two-step loans from the Government (Note 16a).
ii.Indosat
The Company has an agreement with Indosat to provide international telecommunications services to the public.
The Company has also entered into an interconnection agreement between the Company’s fixed line network (Public Switched Telephone Network or “PSTN”) and Indosat’s GSM mobile cellular telecommunications network in connection with the implementation of Indosat Multimedia Mobile services and the settlement of related interconnection rights and obligations.
The Company also has an agreement with Indosat for the interconnection of Indosat's GSM mobile cellular telecommunications network with the Company's PSTN, which enable each party’s customers to make domestic calls between Indosat’s GSM mobile network and the Company’s fixed line network, as well as allowing Indosat’s mobile customers to access the Company’s IDD service by dialing “007”.
The Company has been handling customer billings and collections for Indosat. Indosat is gradually taking over the activities and performing its own direct billing and collection. The Company has received compensation from Indosat computed at 1% of the collections made by the Company starting from January 1, 1995, as well as the billing process expenses which are fixed at a certain amount per record. On December 11, 2008, the Company and Indosat agreed to implement IDD service charge tariff which already took into account the compensation for billing and collection. The agreement is valid and effective starting from January to December 2012, and can be applied until a new agreement becomes available.
On December 28, 2006, the Company and Indosat signed amendments to the interconnection agreements for the fixed line networks (local, SLJJ and international) and mobile network for the implementation of the cost-based tariff obligations under the MoCI Regulation
No.8/Year 2006. These amendments took effect starting on January 1, 2007.
Telkomsel also entered into an agreement with Indosat for the provision of international telecommunications services to its GSM mobile cellular customers.
The Company provides leased lines to Indosat and its subsidiaries, namely PT Indosat Mega Media and Lintasarta. The leased lines can be used by these companies for telephone, telegraph, data, telex, facsimile or other telecommunication services.
The accompanying notes form an integral part of these consolidated financial statements.
106
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
31. RELATED PARTIES TRANSACTIONS (continued)
c. | Significant agreements with related parties (continued) |
iii.Others
Kisel is a co-operative that was established by Telkomsel’s employees to engage in car rental services, printing and distribution of customer bills, collection and other services principally for the benefit of Telkomsel. Telkomsel also has dealership agreements with Kisel for distribution of SIM cards and pulse reload vouchers.
d.Remuneration of key management and supervisory personnel
Key management personnel consists of the Directors of the Company and supervisory personnel consists of Board of Commissioners.
The Company provides remuneration in the form of salaries/honorarium and facilities to support the governance and oversight duties of the Board of Commissioners and the leadership and management duties of the Directors. The total of such remuneration is as follow:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
|
|
| % of total |
|
|
| % of total |
| Amount |
| expenses |
| Amount |
| expenses |
Directors | 360 |
| 0.39% |
| 175 |
| 0.21% |
Board of Commissioners | 166 |
| 0.18% |
| 65 |
| 0.08% |
The amounts disclosed in the table are the amounts recognized as an expense during the reporting periods.
32.OPERATING SEGMENT
In 2017, management rearranged the way it manages the Group's business portfolios from a customer-centric approach to a Customer Facing Units (“CFU”) approach that allow the Group to focus on more specific customer markets. This was followed by a change in the Group’s organizational structure to accommodate decision making and assessing performance based on the CFU approach.
The Group has four primary reportable segments, namely mobile, consumer, enterprise and WIB. The mobile segment provides mobile voice, SMS, value added services and mobile broadband. The consumer segment provides fixed wireline telecommunications services, pay TV, data, internet and other telecommunication services to home customers. The enterprise segment provides end-to-end solution to corporate and institutions. The WIB segment provides interconnection services, leased lines, satellite, VSAT, broadband access, information technology services, data and internet services to Other Licensed Operator companies and institutions. Other segment represents Digital Service Operating Segments that does not meet the disclosure requirements for a reportable segments. No Operating Segments have been agregated to from the reportable segments.
Management monitors the operating results of the business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the consolidated financial statements. However, the financing activities and income taxes are managed on a group basis and not separately monitored and allocated to operating segments.
The accompanying notes form an integral part of these consolidated financial statements.
107
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
32.OPERATING SEGMENT (continued)
Segment revenues dan expenses include transactions between operating segments and are accounted at prices that management believes represent market prices.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2018 | ||||||||||||||
| Mobile |
| Consumer |
| Enterprise |
| WIB |
| Others |
| Total segment |
| Adjustment and elimination |
| Total consolidated |
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues | 85,338 |
| 13,891 |
| 21,054 |
| 10,084 |
| 130 |
| 130,497 |
| 287 |
| 130,784 |
Inter-segment revenues | 3,880 |
| 2,290 |
| 17,995 |
| 16,678 |
| 886 |
| 41,729 |
| (41,729) |
| - |
Total segment revenues | 89,218 |
| 16,181 |
| 39,049 |
| 26,762 |
| 1,016 |
| 172,226 |
| (41,442) |
| 130,784 |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External expenses | (40,041) |
| (11,739) |
| (21,717) |
| (14,624) |
| (1,042) |
| (89,163) |
| (2,776) |
| (91,939) |
Inter-segment expenses | (15,408) |
| (3,792) |
| (16,116) |
| (6,010) |
| (31) |
| (41,357) |
| 41,357 |
| - |
Total segment expenses | (55,449) |
| (15,531) |
| (37,833) |
| (20,634) |
| (1,073) |
| (130,520) |
| 38,581 |
| (91,939) |
Segment results | 33,769 |
| 650 |
| 1,216 |
| 6,128 |
| (57) |
| 41,706 |
| (2,861) |
| 38,845 |
Other information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures | (14,373) |
| (6,958) |
| (5,325) |
| (6,321) |
| (18) |
| (32,995) |
| (625) |
| (33,620) |
Depreciation and amortization | (13,095) |
| (3,060) |
| (2,128) |
| (3,146) |
| (21) |
| (21,450) |
| 44 |
| (21,406) |
Provision recognized in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
current period | (438) |
| (438) |
| (764) |
| (71) |
| (5) |
| (1,716) |
| (8) |
| (1,724) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2017 | ||||||||||||||
| Mobile |
| Consumer |
| Enterprise |
| WIB |
| Others |
| Total segment |
| Adjustment and elimination |
| Total consolidated |
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues | 90,073 |
| 11,105 |
| 19,130 |
| 7,439 |
| 126 |
| 127,873 |
| 383 |
| 128,256 |
Inter-segment revenues | 3,086 |
| 287 |
| 16,801 |
| 15,305 |
| 602 |
| 36,081 |
| (36,081) |
| - |
Total segment revenues | 93,159 |
| 11,392 |
| 35,931 |
| 22,744 |
| 728 |
| 163,954 |
| (35,698) |
| 128,256 |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External expenses | (39,452) |
| (10,360) |
| (20,653) |
| (12,333) |
| (979) |
| (83,777) |
| (572) |
| (84,349) |
Inter-segment expenses | (14,382) |
| (1,563) |
| (15,027) |
| (5,611) |
| (70) |
| (36,653) |
| 36,653 |
| - |
Total segment expenses | (53,834) |
| (11,923) |
| (35,680) |
| (17,944) |
| (1,049) |
| (120,430) |
| 36,081 |
| (84,349) |
Segment results | 39,325 |
| (531) |
| 252 |
| 4,800 |
| (321) |
| 43,525 |
| 382 |
| 43,907 |
Other information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures | (15,134) |
| (6,544) |
| (3,637) |
| (7,120) |
| (11) |
| (32,447) |
| (709) |
| (33,156) |
Depreciation and amortization | (13,560) |
| (2,839) |
| (2,136) |
| (2,382) |
| (22) |
| (20,940) |
| 494 |
| (20,446) |
Provision recognized in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
current period | (291) |
| (385) |
| (668) |
| (127) |
| (2) |
| (1,473) |
| (8) |
| (1,481) |
Adjustment and elimination:
|
|
|
|
| 2018 |
| 2017 |
Segment result | 41,706 |
| 43,525 |
Operating loss of operating business | (798) |
| (786) |
Other elimination and adjustment | (2,063) |
| 1,168 |
Consolidated operating income | 38,845 |
| 43,907 |
The accompanying notes form an integral part of these consolidated financial statements.
108
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
32.OPERATING SEGMENT (continued)
Geographic information:
The revenue information below is based on the location of the customers.
|
|
|
|
| 2018 |
| 2017 |
External revenues |
|
|
|
Indonesia | 127,438 |
| 125,970 |
Foreign countries | 3,346 |
| 2,286 |
Total | 130,784 |
| 128,256 |
Non-current operating assets for this purpose consist of property and equipment and intangible assets.
|
|
|
|
| 2018 |
| 2017 |
Non-current operating assets |
|
|
|
Indonesia | 144,631 |
| 130,468 |
Foreign countries | 3,649 |
| 3,233 |
Total | 148,280 |
| 133,701 |
33.TELECOMMUNICATIONS SERVICE TARIFFS
Under Law No. 36 Year 1999 and Government Regulation No. 52 Year 2000, tariffs for operating telecommunications network and/or services are determined by providers based on the tariff type, structure and with respect to the price cap formula set by the Government.
a. | Fixed line telephone tariffs |
The Government has issued a new adjustment tariff formula which is stipulated in the Decree
No. 15/PER/M.KOMINFO/4/2008 dated April 30, 2008 of the MoCI concerning “Mechanism to Determine Tariff of Basic Telephony Services Connected through Fixed Line Network”. This Decree replaced the previous Decree No. 09/PER/M.KOMINFO/02/2006.
Under the Decree, tariff structure for basic telephony services connected through fixed line network consists of the following:
· | Activation fee |
· | Monthly subscription charges |
· | Usage charges |
· | Additional facilities fee. |
b. | Mobile cellular telephone tariffs |
On April 7, 2008, the MoCI issued Decree No. 09/PER/M.KOMINFO/04/2008 regarding “Mechanism to Determine Tariff of Telecommunication Services Connected through Mobile Cellular Network” which provides guidelines to determine cellular tariffs with a formula consisting of network element cost and retail services activity cost. This Decree replaced the previous Decree
No. 12/PER/M.KOMINFO/02/2006.
The accompanying notes form an integral part of these consolidated financial statements.
109
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
33.TELECOMMUNICATIONS SERVICE TARIFFS (continued)
b. | Mobile cellular telephone tariffs (continued) |
Under MoCI Decree No. 09/PER/M.KOMINFO/04/2008 dated April 7, 2008, the cellular tariffs of operating telecommunication services connected through mobile cellular network consist of the following:
· Basic telephony services tariff |
· Roaming tariff, and/or |
· Multimedia services tariff |
with the following traffic structure:
· Activation fee |
· Monthly subscription charges |
· Usage charges |
· Additional facilities fee. |
c.Interconnection tariffs
The Indonesian Telecommunication Regulatory Body (“ITRB”), in its letter No. 262/BRTI/XII/2011 dated December 12, 2011, decided to change the basis for SMS interconnection tariff to cost basis with a maximum tariff of Rp23 per SMS effective from June 1, 2012, for all telecommunication provider operators.
Based on letter No.118/KOMINFO/DJPPI/PI.02.04/01/2014 dated January 30, 2014 of the Director General of Post and Informatics, the Director General of Post and Informatics decided to implement new interconnection tariff effective from February 1, 2014 until December 31, 2016, subject to evaluation on an annual basis. Pursuant to the Director General of Post and Informatics letter, the Company and Telkomsel are required to submit the Reference Interconnection Offer (“RIO”) proposal to ITRB to be evaluated.
Subsequently, ITRB in its letters No. 60/BRTI/III/2014 dated March 10, 2014 and
No. 125/BRTI/IV/2014 dated April 24, 2014 approved Telkomsel and the Company’s revision of RIO regarding the interconnection tariff. Based on the letter, ITRB also approved the changes to the SMS interconnection tariff to Rp24 per SMS.
On January 18, 2017, ITRB in its letters No. 20/BRTI/DPI/I/2017 and No. 21/BRTI/DPI/I/2017, decided to use the interconnection tariff based on the Company and Telkomsel’s RIO in 2014 until the new interconnection tariff is set.
d.Network lease tariffs
Through MoCI Decree No. 03/PER/M.KOMINFO/1/2007 dated January 26, 2007 concerning “Network Lease”, the Government regulated the form, type, tariff structure, and tariff formula for services of network lease. Pursuant to the MoCI Decree, the Director General of Post and Telecommunication issued its Letter No. 115 Year 2008 dated March 24, 2008 which stated “The Agreement on Network Lease Service Type Document, Network Lease Service Tariff, Available Capacity of Network Lease Service, Quality of Network Lease Service, and Provision Procedure of Network Lease Service in 2008 Owned by Dominant Network Lease Service Provider”, in conformity with the Company’s proposal.
e.Tariff for other services
The tariffs for satellite lease, telephony services, and other multimedia are determined by the service provider by taking into account the expenditures and market price. The Government only determines the tariff formula for basic telephony services. There is no stipulation for the tariff of other services.
The accompanying notes form an integral part of these consolidated financial statements.
110
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
34.SIGNIFICANT COMMITMENTS AND AGREEMENTS
a.Capital expenditures
As of December 31, 2018, capital expenditures committed under the contractual arrangements, principally relating to procurement and installation of data, internet and information technology, cellular, transmission equipment and cable network are as follows:
|
|
|
|
|
Currencies |
| Amounts in foreign currencies (in millions) |
| Equivalent in Rupiah |
Rupiah |
| - |
| 7.988 |
U.S. dollar |
| 94 |
| 1.349 |
Euro |
| 1,23 |
| 20 |
HKD |
| 0,79 |
| 1 |
Total |
|
|
| 9.358 |
The above balance includes the following significant agreements:
(i)The Company
|
|
|
Contracting parties | Initial date of agreement | Significant provisions of the agreement |
The Company, TII and NEC Corporation | May 12, 2016 | Procurement and installation agreement of Sistem Komunikasi Kabel Laut (“SKKL”) Indonesia Global Gateway |
The Company and Consortium Bisnis Submarine Cable | November 10, 2017 | Procurement and installation agreement of SKKL Sabang-Lhoksemawe-Medan |
The Company and PT Sisindokom Lintas Buana | November 15, 2017 | Procurement and installation for PE-VPN CISCO expans |
The Company and PT Sisindokom Lintas Buana | April 26, 2018 | Procurement and installation for PE-VPN CISCO expans |
The Company and PT ZTE Indonesia | May 31, 2018 | Procurement and installation of OLT and ONT Platform ZTE |
The Company and PT ZTE Indonesia | September 13, 2018 | Procurement agreement for ONT platform ZTE |
The Company and PT ZTE Indonesia | October 30, 2018 | Procurement agreement for Set Top Box (“STB”) Platform ZTE phase-2 |
The Company and PT Huawei Tech Investment | November 23, 2018 | Procurement and installation for DWDM Platform Huawei |
The Company and PT Lintas Teknologi Indonesia | December 13, 2018 | Procurement and installation for DWDM Platform Nokia NARU 2018 |
The Company and NEC Corporation | December 13, 2018 | Procurement and installation agreement of ISP SKKL Platform NEC expansion and reengineering transport |
The Company and PT Datacomm Diangraha | December 14, 2018 | Procurement and installation for Metro Ethernet Platform Nokia-ALU expansion |
The Company and PT Huawei Tech Investment | December 17, 2018 | Procurement and installation agreement of Methor Ethernet, BRAS, PCEF and PE Transit Platform Huawei |
The Company and PT Master System Infotama | December 31, 2018 | Procurement and installation for IP Backbone Platform CISCO expansion |
The Company and PT Lancs Arche Consumma | December 31, 2018 | Procurement and installation for DWDM Platform Coriant Naru 2018 |
The accompanying notes form an integral part of these consolidated financial statements.
111
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
34.SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
a.Capital expenditures (continued)
(ii) | Telkomsel |
|
|
|
Contracting parties | Initial date of agreement | Significant provisions of the agreement |
Telkomsel, PT NSN, NSN Oy and Nokia Siemens Networks GmbH & Co.KG | April 17, 2008 | The combined 2G and 3G CS Core Network Rollout Agreement |
Telkomsel, PT Ericsson Indonesia dan PT Ericsson AB | April 17, 2008 | Technical Service Agreement (“TSA”) for combined 2G and 3G CS Core Network |
Telkomsel, PT Datacraft Indonesia, PT Dimension Data Indonesia and PT Huawei | February 3, 2010 | Next Generation Convergence Core Transport Rollout and Technical Support agreement |
Telkomsel, Amdocs Software Solutions Limited Liability Company dan PT Application Solutions | February 8, 2010 | Online Charging System ("OCS") and Service Control Points ("SCP") System Solution Development Agreements |
Telkomsel dan PT Application Solutions | February 8, 2010 | Technical Support agreement to provide technical support services for the OCS and SCP |
Telkomsel, Amdocs Software Solutions Limited Liability Company dan PT Application Solutions | July 5, 2011 | Development and Rollout agreement for Customer Relationship Management and Contact Center Solutions |
Telkomsel dan PT Huawei | March 25, 2013 | Technical Support agreement for the procurement of Gateway GPRS Support Node (“GGSN”) Service Complex |
Telkomsel dan Wipro Limited, Wipro Singapore Pte. Ltd. dan PT WT Indonesia | April 23, 2013 | Development and procurement of Operational and Strategic Decision Support System (“OSDSS”) Solution Agreement |
Telkomsel dan PT Ericsson Indonesia | October 22, 2013 | Procurement of GGSN Service Complex Rollout agreement |
Telkomsel, PT Ericsson Indonesia, PT NSNI, NSN Oy, PT Huawei dan PT ZTE Indonesia | February 1, 2018 | Ultimate Radio Network Infrastructure ROA and SA agreement |
b. | Borrowings and other credit facilities |
(i) | As of December 31, 2018, the Company has bank guarantee facilities for tender bond, performance bond, maintenance bond, deposit guarantee and advance payment bond for various projects of the Company, as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| facility |
Lenders |
| Total facility |
| Maturity |
| Currency |
| utilized |
BRI |
| 500 |
| March 14, 2020 |
| Rp |
| 280 |
BNI |
| 850 |
| March 31, 2019 |
| Rp |
| 261 |
Bank Mandiri |
| 500 |
| December 23, 2019 |
| Rp |
| 361 |
Total |
| 1,850 |
|
|
|
|
| 902 |
The accompanying notes form an integral part of these consolidated financial statements.
112
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
34.SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
b. | Borrowings and other credit facilities(continued) |
(ii) | Telkomsel has US$3 million bond, bank guarantee and standby letter of credit facility with SCB, Jakarta. The facilities will expire on July 31, 2019. |
Telkomsel has a Rp1,000 billion bank guarantee facility with BRI. The facility will expire on
September 25, 2022. Under this facility, as of December 31, 2018, Telkomsel has issued a bank guarantee amounting to Rp499 billion as payment commitment guarantee for annual right of usage fee valid until March 31, 2019 and Rp20 billion as frequency performance bond valid until May 31, 2019 (Note 34c.i).
Telkomsel has a Rp150 billion bank guarantee facility with BCA. The facility will expire
on April 15, 2019.
Telkomsel also has a Rp2,100 billion bank guarantee facility with BNI. The facility will expire on December 11, 2019. Telkomsel uses this facility to replace the time deposits which were pledged as collateral for bank guarantees required for the USO program amounting to
Rp52.2 billion (Note 34c.iii) and for surety bond of 2.3 Ghz radio frequency amounting to
Rp1,030 billion (Note 34c.i)
(iii) | TII has a US$15 million equal to Rp210 billion bank guarantee from Bank Mandiri and has been renewed in accordance with the addendum V (five) on December 18, 2017 with a maximum credit limit of US$10 million equal to Rp135 billion. The facility will expire on December 18, 2018. As of December 31, 2018, TII has not used the facility. |
(iv) | As of December 31, 2018, Sigma has a Rp354 billion bank guarantee from BNI and HSBC. The used facility on December 31, 2018 amounting to Rp156 billion. |
c. | Others |
(i)Radio Frequency Usage
Based on Decree No. 8 dated November 2, 2015 of the Government of the Republic of Indonesia which replaced Decree No. 76 dated December 15, 2010, Telkomsel is required to pay the annual frequency usage fees for the 800 MHz, 900 MHz and 1800 MHz bandwidths using the formula set out in the decree.
As an implementation of the above decree, the Company and Telkomsel paid annual frequency usage fees since 2010.
Based on Decision letter No. 1987 Year 2017 dated November 15, 2017, which amended Decree No. 42 Year 2014 dated January 29, 2014, whereby the MoCI granted Telkomsel the rights to provide:
1. | Mobile telecommunication services with radio frequency bandwidth in the 800 MHz, 900 MHz, 1800 MHz, 2.1 GHz and 2.3 GHz; and |
2. | Basic telecommunication services. |
The accompanying notes form an integral part of these consolidated financial statements.
113
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
34.SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
c. | Others (continued) |
(i)Radio Frequency Usage (continued)
With reference to Decision Letters No. 268/KEP/M.KOMINFO/9/2009, No. 191 Year 2013,
No. 509 Year 2016 and No. 1896 year 2017 of the MoCI, Telkomsel is required, among other things, to:
1. | Pay an annual right of usage Biaya Hak Penyelenggara (“BHP”) over the license term |
2. | Issue a performance bond each year amounting to Rp20 billion for spectrum 2.1 GHz and a surety bond each year amounting Rp1.03 trillion for spectrum 2.3 GHz (Note 34b.ii). |
(ii) Future minimum lease payments under operating lease
The Group entered into non-cancelable lease agreements with both third and related parties. The lease agreements cover leased lines, telecommunication equipment and land and building with terms ranging from 1 to 10 years and with expiry dates between 2019 and 2028. Periods may be extended based on the agreement by both parties.
Future minimum lease payments/receivables under non-cancelable operating lease agreements as of December 31, 2018 are as follows :
|
|
|
|
|
|
|
|
| Total |
| Less than 1 year |
| 1-5 years |
| More than 5 years |
As lessee | 23,832 |
| 6,271 |
| 13,030 |
| 4,531 |
As lessor | 4,105 |
| 1,084 |
| 2,464 |
| 557 |
(iii) USO
The MoCI issued Regulation No. 17 year 2016 dated September 26, 2016 which replaced Decree No. 45 year 2012 and other previous regulations regarding policies underlying the USO program. The regulation requires telecommunications operators in Indonesia to contribute 1.25% of gross revenues (with due consideration for bad debts and/or interconnection charges and/or connection charges and/or the exclusion of certain revenues that are not considered as part of gross revenues as a basis to calculate the USO charged) for USO development.
Subsequently, Decree No. 17 year 2016 dated September 26, 2016 was replaced by Decree No. 19 year 2016 which was effective from November 8, 2016. The latest Decree stipulates, among other things, the USO charged was effective for fiscal year 2016 and thereafter.
Based on MoCI Regulation No. 25 year 2015 dated June 30, 2015, it is stipulated that, among others, in providing telecommunication access and services in rural areas (USO Program), the provider is determined through a selection process by Balai Penyedia dan Pengelola Pembiayaan Telekomunikasi dan Informatika (“BPPPTI”). BPPPTI replaced Balai Telekomunikasi dan Informatika Pedesaan (“BTIP”) based on Decree
No. 18/PER/M.KOMINFO/11/2010 dated November 19, 2010 of MoCI.
The accompanying notes form an integral part of these consolidated financial statements.
114
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
34.SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
c. | Others (continued) |
On December 27, 2011, Telkomsel (on behalf of Konsorsium Telkomsel, a consortium which was established with Dayamitra on December 9, 2011) was selected by BPPPTI as a provider of the USO Program in the border areas for all packages (package 1 - 13) with a total price of Rp830 billion. On such date, Telkomsel was also selected by BPPPTI as a provider of the USO Program (Upgrading) of “Desa Pinter” or “Desa Punya Internet” for packages 1, 2 and 3 with a total price of Rp261 billion.
In 2015, the Program was ceased. In January 2016, Telkomsel filed an arbitration claim to BANI for the settlement of the outstanding receivables of USO Programs.
On June 22, 2017, Telkomsel received a decision letter from BANI
No.792/1/ARB-BANI/2016 requesting BPPPTI to pay compensation to Telkomsel amounting to Rp217 billion, and as of the date of the issuance of these consolidated financial statements, Telkomsel has received the payment from BPPPTI amounting to Rp83 billion (before tax).
As of December 31, 2018 and 2017, Telkomsel’s net carrying amount of trade receivables for the USO programs which are measured at amortized cost using the effective interest method amounted to Rp115 billion.
The accompanying notes form an integral part of these consolidated financial statements.
115
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
35.ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES
Assets and liabilities denominated in foreign currencies are as follows:
|
|
|
|
|
|
|
|
| 2018 | ||||||
| U.S dollar |
| Japanese yen |
| Others* |
| Rupiah equivalent |
| (in millions) |
| (in millions) |
| (in millions) |
| (in billions) |
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents | 253.37 |
| 8.02 |
| 10.50 |
| 3,802 |
Other current financial assets | 14.56 |
| - |
| 1.30 |
| 223 |
Trade receivables |
|
|
|
|
|
|
|
Related parties | 0.49 |
| - |
| - |
| 7 |
Third parties | 146.39 |
| - |
| 9.55 |
| 2,238 |
Other receivables | 0.34 |
| - |
| 0.12 |
| 6 |
Other current assets | - |
| - |
| 0.51 |
| 14 |
Other non-current assets | 57.42 |
| - |
| 1.17 |
| 840 |
Total assets | 472.57 |
| 8.02 |
| 23.15 |
| 7,130 |
Liabilities |
|
|
|
|
|
|
|
Trade payables |
|
|
|
|
|
|
|
Related parties | (0.21) |
| - |
| - |
| (3) |
Third parties | (206.20) |
| (33.39) |
| (4.99) |
| (3,037) |
Other payables | (3.63) |
| - |
| (4.44) |
| (111) |
Accrued expenses | (47.10) |
| (15.64) |
| (2.51) |
| (709) |
Short-term bank loan | (1.15) |
| - |
| - |
| (17) |
Advances from customers | (0.76) |
| - |
| - |
| (11) |
Current maturities of long-term borrowings | (18.77) |
| (767.90) |
| (4.07) |
| (430) |
Other liabilities | (19.63) |
| - |
| - |
| (284) |
Long-term borrowings - net of current maturities | (93.41) |
| (3,839.49) |
| (4.71) |
| (1,917) |
Total liabilities | (390.86) |
| (4,656.42) |
| (20.72) |
| (6,519) |
Assets (liabilities) - net | 81.71 |
| (4,648.40) |
| 2.43 |
| 611 |
|
|
|
|
|
|
|
|
| 2017 | ||||||
| U.S dollar |
| Japanese yen |
| Others* |
| Rupiah equivalent |
| (in millions) |
| (in millions) |
| (in millions) |
| (in billions) |
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents | 154.07 |
| 7.47 |
| 8.37 |
| 2,201 |
Other current financial assets | 28.34 |
| - |
| 1.14 |
| 399 |
Trade receivables | - |
| - |
| - |
| - |
Related parties | 3.02 |
| - |
| - |
| 41 |
Third parties | 71.38 |
| - |
| 4.24 |
| 1,025 |
Other receivables | 0.15 |
| - |
| 0.01 |
| 2 |
Other current assets | 0.10 |
| - |
| 72.33 |
| 18 |
Other non-current assets | 4.27 |
| - |
| 0.06 |
| 59 |
Total assets | 317.22 |
| 7.47 |
| 87.09 |
| 3,745 |
Liabilities |
|
|
|
|
|
|
|
Trade payables |
|
|
|
|
|
|
|
Related parties | (0.22) |
| - |
| - |
| (3) |
Third parties | (159.65) |
| (19.57) |
| (7.41) |
| (2,227) |
Other payables | (4.12) |
| - |
| (7.41) |
| (149) |
Accrued expenses | (42.20) |
| (18.28) |
| (1.05) |
| (584) |
Advances from customers | (0.48) |
| - |
| - |
| (7) |
Current maturities of long-term borrowings | (10.59) |
| (767.90) |
| - |
| (292) |
Other liabilities | (21.83) |
| - |
| - |
| (296) |
Long-term borrowings - net of current maturities | (65.22) |
| (4,607.39) |
| - |
| (1,557) |
Total liabilities | (304.31) |
| (5,413.14) |
| (15.87) |
| (5,115) |
Assets (liabilities) - net | 12.81 |
| (5,405.67) |
| 71.22 |
| (1,370) |
*Assets and liabilities denominated in other foreign currencies are presented as U.S. dollar equivalents using the buy and sell rates quoted by Reuters prevailing at the end of the reporting period.
The Group’s activities expose them to a variety of financial risks, including the effects of changes in debt and equity market prices, foreign currency exchange rates, and interest rates.
If the Group reports monetary assets and liabilities in foreign currencies as of December 31, 2018 using the exchange rates on April 29, 2019 the unrealized foreign exchange loss amounting to Rp17 billion.
The accompanying notes form an integral part of these consolidated financial statements.
116
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36. FINANCIAL RISK MANAGEMENT
1. | Fair value of financial assets and financial liabilities |
a.Classification
i. | Financial asset |
|
|
|
|
| 2018 |
| 2017 |
Loans and receivables |
|
|
|
Cash and cash equivalents | 17,439 |
| 25,145 |
Other current financial assets | 834 |
| 1,005 |
Trade and other receivables, net | 12,141 |
| 9,564 |
Other non-current assets | 460 |
| 183 |
Available-for-sale financial assets |
|
|
|
Available-for-sale investments | 1,204 |
| 1,541 |
Total financial assets | 32,078 |
| 37,438 |
ii. | Financial liabilities |
|
|
|
|
| 2018 |
| 2017 |
Financial liabilities measured at amortized cost |
|
|
|
Trade and other payables | 15,214 |
| 15,791 |
Accrued expenses | 12,769 |
| 12,630 |
Interest-bearing loans and other borrowings |
|
|
|
Short-term bank loans | 4,043 |
| 2,289 |
Two-step loans | 949 |
| 1,098 |
Bonds and notes | 10,481 |
| 8,982 |
Long-term bank loans | 23,225 |
| 18,004 |
Obligation under finance leases | 3,145 |
| 3,804 |
Other borrowings | 2,244 |
| 1,295 |
Total financial liabilities | 72,070 |
| 63,893 |
b. | Fair values |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value measurement at reporting date using | ||||
|
|
|
|
|
| Quoted prices in |
|
|
|
|
|
|
|
|
|
| active markets |
| Significant |
|
|
|
|
|
|
|
| for identical |
| other |
| Significant |
|
|
|
|
|
| assets or |
| observable |
| unobservable |
|
| Carrying |
|
|
| liabilities |
| inputs |
| inputs |
2018 |
| value |
| Fair value |
| (level 1) |
| (level 2) |
| (level 3) |
Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
Available-for-sale investments |
| 1,204 |
| 1,204 |
| 470 |
| - |
| 734 |
Financial liabilities for which |
|
|
|
|
|
|
|
|
|
|
fair values are disclosed |
|
|
|
|
|
|
|
|
|
|
Interest-bearing loans and other |
|
|
|
|
|
|
|
|
|
|
borrowings: |
|
|
|
|
|
|
|
|
|
|
Two-step loans |
| 949 |
| 898 |
| - |
| - |
| 898 |
Bonds and notes |
| 10,481 |
| 10,894 |
| 9,380 |
| - |
| 1,514 |
Long-term bank loans |
| 23,225 |
| 22,878 |
| - |
| - |
| 22,878 |
Obligation under finance leases |
| 3,145 |
| 3,145 |
| - |
| - |
| 3,145 |
Other borrowings |
| 2,244 |
| 2,154 |
| - |
| - |
| 2,154 |
Other liabilities |
| 261 |
| 261 |
| - |
| - |
| 261 |
Total |
| 41,509 |
| 41,434 |
| 9,850 |
| - |
| 31,584 |
The accompanying notes form an integral part of these consolidated financial statements.
117
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36.FINANCIAL RISK MANAGEMENT (continued)
1. | Fair value of financial assets and financial liabilities (continued) |
b. | Fair value (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value measurement at reporting date using | ||||
|
|
|
|
|
| Quoted prices in |
|
|
|
|
|
|
|
|
|
| active markets |
| Significant |
|
|
|
|
|
|
|
| for identical |
| other |
| Significant |
|
|
|
|
|
| assets or |
| observable |
| unobservable |
|
| Carrying |
|
|
| liabilities |
| inputs |
| inputs |
2017 |
| value |
| Fair value |
| (level 1) |
| (level 2) |
| (level 3) |
Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
Available-for-sale investments |
| 1,541 |
| 1,541 |
| 1,151 |
| 17 |
| 373 |
Financial liabilities for which |
|
|
|
|
|
|
|
|
|
|
fair values are disclosed |
|
|
|
|
|
|
|
|
|
|
Interest-bearing loans and other borrowings |
|
|
|
|
|
|
|
|
|
|
Two-step loans |
| 1,098 |
| 1,116 |
| - |
| - |
| 1,116 |
Bonds |
| 8,982 |
| 10,038 |
| 10,038 |
| - |
| - |
Long-term bank loans |
| 18,004 |
| 18,108 |
| - |
| - |
| 18,108 |
Obligation under finance leases |
| 3,804 |
| 3,804 |
| - |
| - |
| 3,804 |
Other borrowings |
| 1,295 |
| 1,370 |
| - |
| - |
| 1,370 |
Other liabilities |
| 296 |
| 296 |
| - |
| - |
| 296 |
Total |
| 35,020 |
| 36,273 |
| 11,189 |
| 17 |
| 25.067 |
Loss on fair value measurement recognized in consolidated statements of profit or loss and other comprehensive income for 2018 amounting to Rp10 billion. There is no movement between fair value hierarchy during 2018.
c. | Fair value measurement |
Fair value is the amount for which an asset could be exchanged, or a liability settled, between parties in an arm's length transaction.
The fair values of short-term financial assets and financial liabilities with maturities of one year or less (cash and cash equivalents, trade and other receivables, other current financial assets, trade and other payables, accrued expenses, and short-term bank loans) and
other non-current assets are considered to approximate their carrying amounts as the impact of discounting is not significant.
The fair values of long-term financial assets and financial liabilities (other non-current assets (long-term trade receivables and restricted cash) and liabilities) approximate their carrying amounts as the impact of discounting is not significant.
The Group determined the fair value measurement for disclosure purposes of each class of financial assets and financial liabilities based on the following methods and assumptions:
(i) | available-for-sale investments primarily consist of stocks, mutual funds, corporate and government bonds and convertible bonds. Stocks and mutual funds actively traded in an established market are stated at fair value using quoted market price or, if unquoted, determined using a valuation technique. The fair value of convertible bonds are determined using valuation technique. Corporate and government bonds are stated at fair value by reference to prices of similar securities at the reporting date; |
(ii) | the fair values of long-term financial liabilities are estimated by discounting the future contractual cash flows of each liability at rates offered to the Group for similar liabilities of comparable maturities by the bankers of the Group, except for bonds which are based on market price. |
The accompanying notes form an integral part of these consolidated financial statements.
118
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36.FINANCIAL RISK MANAGEMENT (continued)
1. | Fair value of financial assets and financial liabilities (continued) |
c. | Fair value measurement (continued) |
The fair value estimates are inherently judgemental and involve various limitations, including:
a. | fair values presented do not take into consideration the effect of future currency fluctuations. |
b. | estimated fair values are not necessarily indicative of the amounts that the Group would record upon disposal/termination of the financial assets and liabilities. |
2.Financial risk management
The Group’s activities expose it to a variety of financial risks such as market risks (including foreign exchange risk, market price risk and interest rate risk), credit risk and liquidity risk. Overall, the Group’s financial risk management program is intended to minimize losses on the financial assets and financial liabilities arising from fluctuation of foreign currency exchange rates and the fluctuation of interest rates. Management has a written policy on foreign currency risk management mainly on time deposit placements and hedging to cover foreign currency risk exposures for periods ranging from 3 up to 12 months.
Financial risk management is carried out by the Corporate Finance unit under policies approved by the Board of Directors. The Corporate Finance unit identifies, evaluates and hedges financial risks.
a.Foreign exchange risk
The Group is exposed to foreign exchange risk on sales, purchases and borrowings that are denominated in foreign currencies. The foreign currency denominated transactions are primarily in U.S. dollars and Japanese yen. The Group’s exposures to other foreign exchange rates are not material.
Increasing risks of foreign currency exchange rates on the obligations of the Group are expected to be partly offset by the effects of the exchange rates on time deposits and receivables in foreign currencies that are equal to at least 25% of the outstanding current foreign currency liabilities.
The following table presents the Group’s financial assets and financial liabilities exposure to foreign currency risk:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
| U.S. dollar |
| Japanese yen |
| U.S. dollar |
| Japanese yen |
| (in billions) |
| (in billions) |
| (in billions) |
| (in billions) |
Financial assets | 0.47 |
| 0.01 |
| 0.26 |
| 0.01 |
Financial liabilities | (0.39) |
| (4.66) |
| (0.31) |
| (5.41) |
Net exposure | 0.08 |
| (4.65) |
| (0.05) |
| (5.40) |
The accompanying notes form an integral part of these consolidated financial statements.
119
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36.FINANCIAL RISK MANAGEMENT (continued)
2.Financial risk management (continued)
a.Foreign exchange risk (continued)
Sensitivity analysis
A strengthening of the U.S. dollar and Japanese yen, as indicated below, against the Rupiah
at December 31, 2018 would have decreased equity and profit or loss by the amounts shown below. This analysis is based on foreign currency exchange rate variances that the Group considered to be reasonably possible at the reporting date. The analysis assumes that all other variables, in particular interest rates, remain constant.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity/profit (loss) |
December 31, 2018 |
|
|
|
|
|
|
|
U.S. dollar (1% strengthening) |
|
|
|
|
|
| 12 |
Japanese yen (5% strengthening) |
|
|
|
|
|
| (30) |
A weakening of the U.S. dollar and Japanese yen against the rupiah at December 31, 2018 would have had an equal but opposite effect on the above currencies to the amounts shown above, on the basis that all other variables remain constant.
b. Market price risk
The Group is exposed to changes in debt and equity market prices related to available-for-sale investments carried at fair value. Gains and losses arising from changes in the fair value of available-for-sale investments are recognized in the consolidated statements of profit or loss and other comprehensive income.
The performance of the Group’s available-for-sale investments is monitored periodically, together with a regular assessment of their relevance to the Group’s long-term strategic plans.
As of December 31, 2018, management considered the price risk for the Group’s available-for-sale investments to be immaterial in terms of the possible impact on profit or loss and total equity from a reasonably possible change in fair value.
c. Interest rate risk
Interest rate fluctuation is monitored to minimize any negative impact to financial performance. Borrowings at variable interest rates expose the Group to interest rate risk (Notes 15 and 16). To measure market risk pertaining to fluctuations in interest rates, the Group primarily uses interest margin and maturity profile of the financial assets and liabilities based on changing schedule of the interest rate.
At reporting date, the interest rate profile of the Group’s interest-bearing borrowings was as follows:
|
|
|
|
| 2018 |
| 2017 |
Fixed rate borrowings | (21,260) |
| (14,204) |
Variable rate borrowings | (22,827) |
| (21,267) |
Sensitivity analysis for variable rate borrowings
As of December 31, 2018, a decrease (increase) by 25 basis points in interest rates of variable rate borrowings would have increased (decreased) equity and profit or loss by Rp67 billion, respectively. The analysis assumes that all other variables, in particular foreign
currency rates, remain constant.
The accompanying notes form an integral part of these consolidated financial statements.
120
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36.FINANCIAL RISK MANAGEMENT (continued)
2.Financial risk management (continued)
d. | Credit risk |
The following table presents the maximum exposure to credit risk of the Group’s financial assets:
|
|
|
|
| 2018 |
| 2017 |
Cash and cash equivalents | 17,439 |
| 25,145 |
Other current financial assets | 1,304 |
| 2,173 |
Trade and other receivable, net | 12,141 |
| 9,564 |
Other non-current assets | 460 |
| 183 |
Total | 31,344 |
| 37,065 |
The Group is exposed to credit risk primarily from cash and cash equivalents and trade and other receivables. The credit risk is controlled by continuous monitoring of outstanding balance and collection.
Credit risk from balances with banks and financial institutions is managed by the Group’s Corporate Finance and Financial Policy Unit in accordance with the Group’s written policy.
The Group placed the majority of its cash and cash equivalents in state-owned banks because they have the most extensive branch networks in Indonesia and are considered to be financially sound banks, as they are owned by the State. Therefore, it is intended to minimize financial loss through banks and financial institutions’ potential failure to make payments.
The customer credit risk is managed by continuous monitoring of outstanding balances and collection. Trade and other receivables do not have any major concentration of risk whereas no customer receivable balance exceeds 4.30% of trade receivables as of December 31, 2018.
Management is confident in its ability to continue to control and sustain minimal exposure to the customer credit risk given that the Group has recognized sufficient provision for impairment of receivables to cover incurred loss arising from uncollectible receivables based on existing historical data on credit losses.
e.Liquidity risk
Liquidity risk arises in situations where the Group has difficulties in fulfilling financial liabilities when they become due.
Prudent liquidity risk management implies maintaining sufficient cash in order to meet the Group’s financial obligations. The Group continuously performs an analysis to monitor financial position ratios, such as liquidity ratios and debt-to-equity ratios, against debt covenant requirements.
The accompanying notes form an integral part of these consolidated financial statements.
121
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
36.FINANCIAL RISK MANAGEMENT (continued)
2.Financial risk management (continued)
e. | Liquidity risk (continued) |
The following is the maturity profile of the Group’s financial liabilities based on contractual undiscounted payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Carrying |
| Contractual |
|
|
|
|
|
|
|
|
| 2023 and |
| amount |
| cash flows |
| 2019 |
| 2020 |
| 2021 |
| 2022 |
| thereafter |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables | 15,214 |
| (15,214) |
| (15,214) |
| - |
| - |
| - |
| - |
Accrued expenses | 12,769 |
| (12,769) |
| (12,769) |
| - |
| - |
| - |
| - |
Interest bearing loans and |
|
|
|
|
|
|
|
|
|
|
|
|
|
other borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
Two-step loans | 949 |
| (1,075) |
| (242) |
| (232) |
| (205) |
| (159) |
| (237) |
Bonds and notes | 10,481 |
| (19,050) |
| (1,562) |
| (3,436) |
| (1,231) |
| (2,817) |
| (10,004) |
Bank loans | 27,268 |
| (33,363) |
| (10,434) |
| (9,160) |
| (3,991) |
| (3,219) |
| (6,559) |
Other borrowings | 2,244 |
| (2,905) |
| (490) |
| (570) |
| (533) |
| (495) |
| (817) |
Obligations under |
|
|
|
|
|
|
|
|
|
|
|
|
|
finance leases | 3,145 |
| (3,764) |
| (1,049) |
| (945) |
| (781) |
| (605) |
| (384) |
Other liabilities | 261 |
| (306) |
| (16) |
| (36) |
| (36) |
| (109) |
| (109) |
Total | 72,331 |
| (88,446) |
| (41,776) |
| (14,379) |
| (6,777) |
| (7,404) |
| (18,110) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Carrying |
| Contractual |
|
|
|
|
|
|
|
|
| 2022 and |
| amount |
| cash flows |
| 2018 |
| 2019 |
| 2020 |
| 2021 |
| thereafter |
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables | 15,791 |
| (15,791) |
| (15,791) |
| - |
| - |
| - |
| - |
Accrued expenses | 12,630 |
| (12,630) |
| (12,630) |
| - |
| - |
| - |
| - |
Interest bearing loans and |
|
|
|
|
|
|
|
|
|
|
|
|
|
other borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
Two-step loans | 1,098 |
| (1,243) |
| (250) |
| (222) |
| (214) |
| (189) |
| (368) |
Bonds and notes | 8,982 |
| (18,278) |
| (929) |
| (929) |
| (2,873) |
| (726) |
| (12,821) |
Bank loans | 20,293 |
| (24,378) |
| (7,655) |
| (5,078) |
| (4,006) |
| (2,660) |
| (4,979) |
Other borrowings | 1,295 |
| (1,759) |
| (220) |
| (303) |
| (285) |
| (266) |
| (685) |
Obligations under |
|
|
|
|
|
|
|
|
|
|
|
|
|
finance leases | 3,804 |
| (4,685) |
| (1,083) |
| (969) |
| (866) |
| (778) |
| (989) |
Other liabilities | 296 |
| (355) |
| (17) |
| (34) |
| (34) |
| (135) |
| (135) |
Total | 64,189 |
| (79,119) |
| (38,575) |
| (7,535) |
| (8,278) |
| (4,754) |
| (19,977) |
The difference between the carrying amount and the contractual cash flows is interest value. The interest value of variable-rate borrowings are determined based on the interest rates effective as of reporting date.
The changes in liabilities arising from financing activities is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-cash changes |
|
| ||||||
|
|
|
|
|
|
| Foreign |
|
|
|
|
|
|
| January 1, |
|
|
|
|
| exchange |
|
|
| Other |
| December 31, |
| 2018 |
| Cash flows |
| Acquisition |
| movement |
| New leases |
| Changes |
| 2018 |
Short-term bank loans | 2,289 |
| 1,757 |
| - |
| (1) |
| - |
| (2) |
| 4,043 |
Two step loans | 1,098 |
| (220) |
| - |
| 72 |
| - |
| - |
| 950 |
Bonds and notes payable | 8,982 |
| 1,497 |
| - |
| - |
| - |
| 2 |
| 10,481 |
Long-term bank loans | 18,004 |
| 5,046 |
| 58 |
| 90 |
| - |
| 28 |
| 23,226 |
Other borrowings | 1,295 |
| 947 |
| - |
| - |
| - |
| - |
| 2,242 |
Obligations under finance leases | 3,804 |
| (828) |
| - |
| - |
| 168 |
| 1 |
| 3,145 |
Total liabilities from |
|
|
|
|
|
|
|
|
|
|
|
|
|
financing activities | 35,472 |
| 8,199 |
| 58 |
| 161 |
| 168 |
| 29 |
| 44,087 |
The accompanying notes form an integral part of these consolidated financial statements.
122
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
37.CAPITAL MANAGEMENT
The capital structure of the Group is as follows:
|
|
|
|
|
|
|
|
| 2018 |
| 2017 | ||||
| Amount |
| Portion |
| Amount |
| Portion |
Short-term debts | 4,043 |
| 2.83% |
| 2,289 |
| 1.78% |
Long-term debts | 40,044 |
| 28.00% |
| 33,183 |
| 25.89% |
Total debts | 44,087 |
| 30.83% |
| 35,472 |
| 27.67% |
Equity attributable to owners |
|
|
|
|
|
|
|
of the parent company | 98,910 |
| 69.17% |
| 92,713 |
| 72.33% |
Total | 142,997 |
| 100.00% |
| 128,185 |
| 100.00% |
The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for stockholders and benefits to other stakeholders and to maintain an optimum capital structure to minimize the cost of capital.
Periodically, the Group conducts debt valuation to assess possibilities of refinancing existing debts
with new ones which have more efficient cost that will lead to more optimized cost-of-debt. In case of idle cash with limited investment opportunities, the Group will consider buying back its shares of stock or paying dividend to its stockholders.
In addition to complying with loan covenants, the Group also maintains its capital structure at the level it believes will not risk its credit rating and which is comparable with its competitors.
Debt-to-equity ratio (comparing net interest-bearing debt to total equity) is a ratio which is monitored
by management to evaluate the Group’s capital structure and review the effectiveness of the Group’s debts. The Group monitors its debt levels to ensure the debt-to-equity ratio complies with or is below the ratio set out in its contractual borrowings arrangements and that such ratio is comparable or better than that of regional area entities in the telecommunications industry.
The Group’s debt-to-equity ratio as of December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Total interest-bearing debts | 44,087 |
| 35,472 |
Less: cash and cash equivalents | (17,439) |
| (25,145) |
Net debts | 26,648 |
| 10,327 |
Total equity attributable to owners of the parent company | 98,910 |
| 92,713 |
Net debt-to-equity ratio | 26.94% |
| 11.14% |
As stated in Notes 16, the Group is required to maintain a certain debt-to-equity ratio and debt service coverage ratio by the lenders. For the years ended December 31, 2018 and 2017, the Group has complied with the externally imposed capital requirements.
The accompanying notes form an integral part of these consolidated financial statements.
123
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
38.SUPPLEMENTAL CASH FLOWS INFORMATION
The non-cash investing activities for the years ended December 31, 2018 and 2017 are as follows:
|
|
|
|
| 2018 |
| 2017 |
Acquisition of property and equipment: |
|
|
|
Credited to trade payables | 4,275 |
| 5,525 |
Credited to obligations under finance lease | 201 |
| 328 |
Interest capitalization | 270 |
| 816 |
Advance paid | 2,837 |
| - |
|
|
|
|
Acquisition of intangible assets: |
|
|
|
Credited to trade payables | 235 |
| 846 |
The accompanying notes form an integral part of these consolidated financial statements.
124
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
39.SUBSEQUENT EVENT
1. | Based on notarial deed of Bonardo Nasution, S. H. No. 12 dated January 12, 2018 and No. 13 dated January 21, 2018, Telkomsel established a subsidiaries, PT Telkomsel Mitra Inovasi (“PT TMI”) and PT Fintek Karya Nusantara (“PT Finarya”) with full ownership by Telkomsel. |
2. | On January 25, 2019, and on January 14, 2019, Telkomsel fully paid the loan with MUFG and BNI amounting to Rp750 billion and Rp1,000 billion, respectively. |
3. | Based on notarial deed of Jimmy Tanal, S. H., M. Kn., No. 22 dated March 6, 2019 regarding Shareholder’s Resolution of PT Persada Sokka Tama (“PST”), approving transfers of right over shares of PST to Dayamitra from Mrs. Rahina Dewayani and Mrs. Rahayu amounting to 2,559,000 and 6,000 shares, respectively, therefore Dayamitra has 2,565,000 shares or 95% ownership of PST. |
PST is a company engaged in managing tower rental. This new investment is expected to strengthen the Company's business portfolio.
The fair values of the identifiable assets and liabilities acquired at acquisition date were:
|
|
|
|
| Total |
Assets |
|
|
Cash and cash equivalents |
| 5 |
Trade receivables |
| 121 |
Property and Equipment (Note 9) |
| 1,107 |
Other assets |
| 113 |
Liabilities |
|
|
Current liabilities |
| (129) |
Non-current liabilities |
| (378) |
Other liabilities |
| (104) |
Fair value of identifiable net assets acquired |
| 735 |
Fair value of non-controlling interest |
| (37) |
Provisional goodwill |
| 415 |
Fair value consideration transferred |
| 1,113 |
|
|
|
As of the date of approval and authorization for the issuance of these consolidated financial statement, purchase price allocation calculation is still in process.
4. | In January, February and March 2019, the Company received the SC’s verdicts as the result of the tax audit for tax period January to April and September 2007. Based on the verdict, SC rejected the Tax Authorities’s Judicial review and strengthen the Tax Court’s verdict. |
On March 11, 2019, Tax Authorities issued Decision letter on Company’s objection, wherein the Tax Authorities has granted all the Company’s objection and addition the overpayment amount for the tax period January to April 2016.
5. | On February 18, 2019, Telkomsel received SP2PK from the Tax Authorities regarding the 2010 fiscal year VAT amounting to Rp290 billion. On March 25, 2019, the Company received SP2PK payment from the Tax Authorities regarding the 2010 fiscal year VAT amounting to Rp290 billion. |
The accompanying notes form an integral part of these consolidated financial statements.
125
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
40.SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN PSAK AND INTERNATIONAL FINANCIAL REPORTING STANDARDS (“IFRS”)
These are summary of significant differences between PSAK and IFRS for the year 2018.
Impact of significant differences between PSAK and IFRS on consolidated statements of financial position as of December 31, 2018 were as follows:
|
|
|
|
|
|
|
| |
| Reference |
| PSAK |
| Reconciliation |
| IFRS | |
ASSETS |
|
|
|
|
|
|
| |
Cash and cash equivalents | d |
| 17,439 |
| (4) |
| 17,435 | |
Other current financial assets | d |
| 1,304 |
| 10 |
| 1,314 | |
Trade receivables - net provision for |
|
|
|
|
|
|
| |
impairment of receivables |
|
|
|
|
|
|
| |
Related parties | d,b |
| 2,126 |
| (112) |
| 2,014 | |
Third parties | d,b |
| 9,288 |
| (2,001) |
| 7,287 | |
Contract asset | c |
| - |
| 1,560 |
| 1,560 | |
Other receivables - net of provision for |
|
|
|
|
|
|
| |
impairment of receivables | d |
| 727 |
| (100) |
| 627 | |
Contract expense | c |
| - |
| 924 |
| 924 | |
Other current assets | d |
| 7,982 |
| (702) |
| 7,280 | |
Total Current Assets |
|
| 43,268 |
| (425) |
| 42,843 | |
Long-term investments | d |
| 2,472 |
| 190 |
| 2,662 | |
Property and equipment - net of accumulated depreciation | a |
| 143,248 |
| (336) |
| 142,912 | |
Deferred tax assets - net | c,d |
| 2,504 |
| (27) |
| 2,477 | |
Contract expense | c,d |
| - |
| 320 |
| 320 | |
Other non-current assets | a |
| 9,672 |
| (18) |
| 9,654 | |
Total Non-current Assets |
|
| 162,928 |
| 129 |
| 163,057 | |
TOTAL ASSETS |
|
| 206,196 |
| (296) |
| 205,900 | |
|
|
|
|
|
|
|
| |
LIABILITIES AND EQUITY |
|
|
|
|
|
|
| |
Trade payables |
|
|
|
|
|
|
| |
Related parties | b |
| 993 |
| 1,496 |
| 2,489 | |
Third parties | b |
| 13,773 |
| (1,496) |
| 12,277 | |
Unearned income | c |
| 5,190 |
| (5,190) |
| - | |
Contract liabilities | c |
| - |
| 5,252 |
| 5,252 | |
Total Current Liabilities |
|
| 46,261 |
| 62 |
| 46,323 | |
Deferred tax liabilities - net | c,d |
| 1,252 |
| (55) |
| 1,197 | |
Unearned income | c |
| 652 |
| (652) |
| - | |
Contract liabilities | c |
| - |
| 652 |
| 652 | |
Long-term borrowing | b |
| 33,748 |
| (5) |
| 33,743 | |
Total Non-current Liabilites |
|
| 42,632 |
| (60) |
| 42,572 | |
TOTAL LIABILITIES |
|
| 88,893 |
| 2 |
| 88,895 | |
|
|
|
|
|
|
|
| |
EQUITY |
|
|
|
|
|
|
| |
Additional paid-in capital |
|
| 2,455 |
| (479) |
| 1,976 | |
Other equity |
|
| 507 |
| (186) |
| 321 | |
Retained earnings |
|
| 90,995 |
| 493 |
| 91,488 | |
Net equity attributable to owners of the parent company |
|
| 98,910 |
| (172) |
| 98,738 | |
Non-controlling interest |
|
| 18,393 |
| (126) |
| 18,267 | |
TOTAL EQUITY |
|
| 117,303 |
| (298) |
| 117,005 | |
TOTAL LIABILITIES AND EQUITY |
|
| 206,196 |
| (296) |
| 205,900 |
The accompanying notes form an integral part of these consolidated financial statements.
126
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
40.SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN PSAK AND INTERNATIONAL FINANCIAL REPORTING STANDARDS (“IFRS”) (continued)
Impact of significant differences between PSAK and IFRS on consolidated statements of profit and loss and other comprehensive income for the year ended December 31, 2018 were as follows:
|
|
|
|
|
|
|
|
|
| ||
|
| Reference |
| PSAK |
| Reconciliation |
| IFRS | |||
|
|
|
|
|
|
|
|
| |||
REVENUES |
| c |
| 130,784 |
| 4 |
| 130,788 | |||
Operation, maintenance and telecommunication |
|
|
| (43,791) |
| (102) |
| (43,893) | |||
service expenses |
| c |
|
|
|
|
|
| |||
Depreciation and amortization expenses |
| a |
| (21,406) |
| (36) |
| (21,442) | |||
Marketing expenses |
| c |
| (4,214) |
| 213 |
| (4,001) | |||
General and administrative expenses |
| d |
| (6,137) |
| (457) |
| (6,594) | |||
Gain on foreign exchange - net |
| d |
| 68 |
| 3 |
| 71 | |||
Other income |
| d |
| 1,752 |
| (7) |
| 1,745 | |||
Other expenses |
| d |
| (750) |
| 70 |
| (680) | |||
|
|
|
|
|
|
|
|
| |||
OPERATING PROFIT |
|
|
| 38,845 |
| (312) |
| 38,533 | |||
|
|
|
|
|
|
|
|
| |||
Finance cost |
| c |
| (3,507) |
| (16) |
| (3,523) | |||
|
|
|
|
|
|
|
|
| |||
PROFIT BEFORE INCOME TAX |
|
|
|
| 36,405 |
| (328) |
| 36,077 | ||
|
|
|
|
|
|
|
|
|
| ||
INCOME TAX (EXPENSE) BENEFIT |
|
|
|
| (9,426) |
| 60 |
| (9,366) | ||
|
|
|
|
|
|
|
|
|
| ||
PROFIT FOR THE YEAR |
|
|
|
| 26,979 |
| (268) |
| 26,711 | ||
|
|
|
|
|
|
|
|
|
| ||
OTHER COMPREHENSIVE INCOME |
|
|
|
|
|
|
|
|
| ||
Other comprehensive income to be reclassified to profit |
|
|
|
|
|
|
|
|
| ||
or loss in subsequent periods: |
|
|
|
|
|
|
|
|
| ||
Foreign currency translation |
|
|
|
| 146 |
| 2 |
| 148 | ||
Change in fair value of available-for-sale financial assets |
|
| d |
| (10) |
| 10 |
| - | ||
Other comprehensive income - net |
|
|
|
| 4,942 |
| 12 |
| 4,954 | ||
|
|
|
|
|
|
|
|
|
| ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
|
| 31,921 |
| (256) |
| 31,665 | ||
|
|
|
|
|
|
|
|
|
| ||
Profit for the year attributable to: |
|
|
|
|
|
|
|
|
| ||
Owners of the parent company |
|
|
|
| 18,032 |
| (230) |
| 17,802 | ||
Non-controlling interests |
|
|
|
| 8,947 |
| (38) |
| 8,909 | ||
|
|
|
|
| 26,979 |
| (268) |
| 26,711 | ||
Total comprehensive income for the year attributable to: |
|
|
|
|
|
|
|
|
| ||
Owners of the parent company |
|
|
|
| 22,844 |
| (216) |
| 22,628 | ||
Non-controlling interests |
|
|
|
| 9,077 |
| (40) |
| 9,037 | ||
|
|
|
|
| 31,921 |
| (256) |
| 31,665 | ||
BASIC EARNING PER SHARE |
|
|
|
|
|
|
|
|
| ||
(in full amount) |
|
|
|
|
|
|
|
|
| ||
Net income per share |
|
|
|
| 182.03 |
| (2.32) |
| 179.71 | ||
Net income per ADS (100 Series B shares per ADS) |
|
|
|
| 18,202.70 |
| (232.18) |
| 17,970.52 |
��
The accompanying notes form an integral part of these consolidated financial statements.
127
These consolidated financial statements are originally issued in the Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2018 and For the Year Then Ended
(Amounts in the tables expressed in billions of Indonesian Rupiah, unless otherwise stated)
40.SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN PSAK AND INTERNATIONAL FINANCIAL REPORTING STANDARDS (“IFRS”) (continued)
a. | Land rights |
Under PSAK, land rights are recorded as part of property and equipment and are not amortized, unless there is indication that the extension or renewal of land rights is not expected to be or will not be received. Costs incurred to process the extension or renewal of land legal rights are recognized as intangible assets and amortized over the shorter of the term of the land rights or the economic life of the land.
Under IFRS, land rights are accounted for as finance lease and presented as part of property and equipment. Land rights are amortized over the lease term.
b. | Related party transactions |
Under Bapepam-LK Regulation No. VIII.G.7 regarding the Presentation and Disclosures of Financial Statements of Issuers or Public Companies, a government-related entity is an entity that is controlled, jointly controlled or significantly influenced by a government. Government in this context is the Ministry of Finance or the Local Government, as the shareholder of the entity.
Under IFRS, a government-related entity is an entity that is controlled, jointly controlled or significantly influenced by a government. Government in this context refers to the Government of Indonesia, Government agencies and similar bodies whether local, national or international.
c. | Revenue and expense recognition |
Under PSAK, for sale of goods, revenue is recognised when entity has transferred all risk of goods to the customer and entity no longer has effective control over the goods. As for services, revenue is recognised when the amount of revenue can be measured reliably and the level of completion of a transaction at the end of the reporting period can be measured reliably. Expenses recognized as incurred.
Under IFRS, revenue is recognised when control of a product or service is transferred to the customer. Revenue is measured according to the value of the expected consideration in a contract with a customer. In addition, whoever fulfill its obligation, the entity presents contracts in the statement of financial position as contract asset or contract liabilities, depend on performance and customer’s payment. Entity presents unconditional right to consideration deparately as receivables.
IFRS required recognition of incremental cost on contract acquisition and fulfillment as assets with several conditions.
d. | Financial instruments |
Under PSAK, financial assets are classified based on management intention. Provision of impairment on financial assets is recognised using the incurred loss method, which is its formed when the quality of financial assets has decreased.
Under IFRS, financial assets are classified based on business model of entity and characteristic of contractual cash flows from financial assets. Provision of impairment on financial assets is recognised using the expected credit loss method, which is its formed as long as the financial assets is owned by the Company and started from the financial assets is acquired.
The accompanying notes form an integral part of these consolidated financial statements.
128
Perusahaan Perseroan (Persero)
PT Telekomunikasi Indonesia Tbk
Pusat Pengelolaan Program Kemitraan dan
Program Bina Lingkungan
(Community Development Center)
Financial statements as of December 31, 2018
for the year then ended
with independent auditors’ report
STATEMENTS OF SENIOR GENERAL MANAGER
REGARDING THE RESPONSIBILITY FOR
THE FINANCIAL STATEMENTS AS OF AND FOR YEAR THEN ENDED-
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA TBK
PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN BINA
LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER)
No: Tel.27/KU750/CDC-A1010000/2019
We, the undersigned:
Name | : Sindhu Aryanto |
Office Address | : Jl. Gatot Subroto Kav 52 Jakarta |
Telephone | : 021-5202173 |
Position | : Senior General Manager Community Development Center |
State that:
1. | We are responsible for the preparation and presentation of Financial Statements of the Pusat Pengelolaan Program Kemitraan dan Bina Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (“CDC”); |
2. | Financial statements CDC as of December 31, 2018 and for the year then ended have been prepared and presented in accordance with Non-Publicly Accountable Financial Accounting Standards; |
3. | a. All information in the CDC’s Financial Statements has been fully and correctly disclosed; |
b. The CDC’s Financial Statements do not contain misleading material information or fact, and do not omit material information and fact;
4. | We are responsible for the CDC’s internal control |
The Statement letter is made truthfully.
Jakarta, January 24, 2019
Senior General Manager CDC
/s/ Sindhu Aryanto
Sindhu Aryanto
NIK.660403
|
The original financial statements included herein are in Indonesian language. |
|
Report No. 00046/2.1032/AU.2/11/0687-2/1/I/2019 |
The Shareholders, Board of Commissioners and Directors Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk Management of Pusat Pengelolaan Program Kemitraan dan Program Bina Lingkungan (Community Development Center) Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk |
We have audited the accompanying financial statements of Pusat Pengelolaan Program Kemitraan dan Program Bina Lingkungan (Community Development Center) Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (“CDC”), which comprise of statement financial position as of December 31, 2018, and the statements of activities and cashflows for the year then ended, and a summary of significant accounting policies and other explanatory information. |
Management’s responsibility for the financial statements |
CDC’s management is responsible for the preparation and fair presentation of these financial statements in accordance with the Non-Publicly Accountable Entities Financial Accounting Standards, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
Auditors’ responsibility |
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Standards on Auditing established by the Indonesian Institute of Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement. |
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. |
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion |
Opinion |
In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of Pusat Pengelolaan Program Kemitraan dan Program Bina Lingkungan (Community Development Center) Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk as of December 31, 2018, and the results of its financial performance and cash flows for the year then ended in conformity with the Non-Publicly Accountable Entities Financial Accounting Standards. |
Purwantono, Sungkoro & Surja
/s/Agung Purwanto
Agung Purwanto
Public Accountant Registration No. AP.0687
January 24, 2019
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA Tbk PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) FINANCIAL STATEMENTS AS OF DECEMBER 31, 2018 AND FOR THE YEAR THEN ENDED WITH INDEPENDENT AUDITORS’ REPORT | |
Table of Contents | |
Page | |
| |
| |
1 | |
2 | |
3 | |
4 – 18 |
************************
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) For the Year Ended December 31, 2018 (Expressed in Rupiah) | |||||||
|
|
|
| Year Ended December 31, |
| ||
|
| Notes |
| 2018 |
| 2017 |
|
CHANGES IN UNRESTRICTED NET ASSETS |
|
|
|
|
|
|
|
REVENUE |
|
|
|
|
|
|
|
Revenue from Foster SOE |
| 10 |
| - |
| 81,971,846,793 |
|
Loan Administration Service Income |
| 11 |
| 13,211,057,850 |
| 29,487,984,479 |
|
Interest Income on: |
|
|
|
|
|
|
|
Partnership Program |
| 12a |
| 541,735,636 |
| 640,813,090 |
|
Community Development Program |
| 12b |
| 1,676,136,071 |
| 2,411,159,468 |
|
Other Income |
| 13 |
| 27,201,239 |
| 1,431,387,514 |
|
TOTAL REVENUE |
|
|
| 15,456,130,796 |
| 115,943,191,344 |
|
EXPENSES |
|
|
|
|
|
|
|
Fostering Partnership Funds |
| 15 |
| 27,993,625,616 |
| 38,029,139,916 |
|
Community Development Funds Distribution |
| 16 |
| 105,882,480,777 |
| 81,971,846,793 |
|
Allowance for Impairment of Loan, net |
| 5d |
| 17,618,965,548 |
| 82,008,147,399 |
|
TOTAL EXPENSES |
|
|
| 151,495,071,941 |
| 202,009,134,108 |
|
DECREASE IN UNRESTRICTED NET ASSETS FOR THE YEAR |
|
|
| (136,038,941,145 | ) | (86,065,942,764 | ) |
RESTRICTED NET ASSETS FOR THE YEAR |
|
|
| - |
| - |
|
DECREASE IN NET ASSETS FOR THE YEAR |
|
|
| (136,038,941,145 | ) | (86,065,942,764 | ) |
NET ASSETS AT BEGINNING OF YEAR |
|
|
| 545,807,855,963 |
| 631,873,798,727 |
|
NET ASSETS AT END OF YEAR |
|
|
| 409,768,914,818 |
| 545,807,855,963 |
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) For the Year Ended December 31, 2018 (Expressed in Rupiah) | |||||
|
| Year Ended December 31, |
| ||
|
| 2018 |
| 2017 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
Decrease in Net Assets for the year |
| (136,038,941,145 | ) | (86,065,942,764 | ) |
Adjustments |
|
|
|
|
|
Allowance for impairment of loan, net |
| 10,578,785,690 |
| 82,008,147,399 |
|
Reversal of administration service income due to loan reconditioning process |
| 7,040,179,858 |
| - |
|
Change in asset and liability |
|
|
|
|
|
Loan to Fosters Partners |
| 17,128,015,884 |
| 8,470,463,936 |
|
Overpayment of Installment |
| 945,466,018 |
| 429,547,381 |
|
Payables and Other Current Liabilities |
| (2,176,951,109 | ) | 4,001,512,834 |
|
Unidentified Installment |
| - |
| (549,272,950 | ) |
NET CASH FLOWS USED TO OPERATING ACTIVITIES |
| (102,523,444,804 | ) | 8,294,455,836 |
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
| (102,523,444,804 | ) | 8,294,455,836 |
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
| 122,592,383,269 |
| 114,297,927,433 |
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
| 20,068,938,465 |
| 122,592,383,269 |
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||
1. | INFORMATION OF COMMUNITY DEVELOPMENT CENTER UNIT (continued) | ||||
| c. | Funding Resources | |||
|
| Source of CDC’s funding is derived from budget which has been decided as part of Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk expenses as Fosters SOE and fund development program. | |||
| d. | Management Structure | |||
|
| Management Structure of CDC as of December 31, 2018 and 2017 is as follows: | |||
|
|
| December 31, | ||
|
|
| 2018 |
| 2017 |
|
| Senior General Manager | Shindu Aryanto |
| M.Sulthonul Arifin |
|
| Supporting Management: |
|
|
|
|
| Senior Manager of Planning and Controlling | M. Wahyudi |
| M. Wahyudi |
|
| Senior Manager of Finance | Haris Widjanarko |
| Haris Widjanarko |
|
| Senior Manager of Partnership Program | Romles Simanjuntak |
| Romles Simanjuntak |
|
| Senior Manager of Community Development Program | Hery Susanto |
| Hery Susanto |
|
|
|
|
|
|
|
| Based on KD.21/PR000/COP-B0030000/2010 regarding Management of Partnership Program and Community Development Program which was amended by PD.702.00/r.00/PR000/ CDC- A1040000/2015 tanggal 10 Desember 2015 regarding Management of Partnership Program and Community Development Program, CDC is supervised by the Director of Human Capital Management (HCM). As of December 31, 2018 and 2017, The Director of HCM is Mr. Herdy Rosadi Harman. | |||
|
| Number of CDC’s employees as of December 31, 2018 and 2017 is as follows: | |||
|
|
| December 31, | ||
|
|
| 2018 |
| 2017 |
|
| CDC Corporate | 27 |
| 28 |
|
|
|
|
|
|
|
| All employees are employees who earn salaries and other benefits from Foster SOE so that the implementation of Employee Benefits (PSAK No. 24) is implemented by and charged to Telkom. | |||
|
| Witholding and payment for income tax Article 21 of Foster SOE employee who is assigned at CDC are performed by Foster SOE. | |||
| e. | Authorization of the Issuance of Financial Statement | |||
|
| The financial statements were completed and authorized for issuance by CDC Management on January 24, 2019. |
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
| The significant accounting principles which are applied consistently in the preparation of the financial statements for the years ended December 31, 2018 and 2017 are as follows: | ||
| a. | Basis of Preparation of Financial Statements | |
|
| The financial statement is prepared based on Non - Publicly Accountable Entities Financial Accounting Standards (SAK ETAP) that was issued by The Financial Accounting Standard Board - Indonesian Institute of accountants. | |
|
| The implementation of SAK ETAP in the preparation of the financial statement is based on Minister of SOE Circular Letter No: SE-02/MBU/Wk/2012 dated February 23, 2012 regarding Determination Guidance of Accounting Standard for Partnership Program and Community Development that starting from 2012. | |
|
| The financial statements are prepared on the accrual basis, except for certain accounts that are prepared based on other measurement as explained in related accounting policy. | |
|
| The statements of cash flows are presented using the indirect method, presenting cash receipt and payment and cash equivalents that are classified into operating, investing and financing activities. | |
|
| The financial reporting period of CDC is January 1 - December 31. | |
|
| Amounts in the financial statements are presented in Rupiah which also represents its functional currency. | |
| b. | Cash and Cash Equivalents | |
|
| Cash and cash equivalents consist of cash on hand and in banks, and unrestricted time deposits with maturities of three months or less since placement date. | |
| c. | Loan | |
|
| Loan are initially measured based on fair values and subsequently measured at amortized cost, after deducted by allowance for impairment losses. The allowance for impairment are based on Management’s evaluation on the collectibility of these loan. | |
|
| Loan to Other Foster SOE or Distribution Partners represents loans given to PKBL unit or Distributing Partners as synergy form among PKBL units. | |
|
| Loan to foster partners are recognized in the amount of principal and administration service income earned as agreed in the contract. Administration service income are recorded as loan to foster partners and as revenues on accrual basis for loans classified as current and substandard loan. | |
|
| Loan to foster partners and Other Foster SOE or Distributing Partners are presented in statement of financial position as a current asset at its realizable value although the agreed repayment of loan may be more than 1 year after reporting period. | |
|
| The classification of loan based on its collectibility are as follows: | |
|
| i. | Current represents principal installment and administration service income payment are paid on time or those late payments of maximum 30 (thirty) days from the payment due date as agreed with the agreement. |
|
| ii. | Substandard when late payment of principal and/or administration service income payment are between 30 (thirty) days and 180 (one hundred and eighty) days from the payment due date of installment as agreed in the agreement. |
|
| iii. | Doubtful when late payment of principal and/or administration service income payment are between 180 (one hundred and eighty) days and 270 (two hundred and seventy) days from the payment due date of installment as agreed in the agreement. |
|
| iv. | Loss when late payment of principal and/ or administration service income payment over 270 (two hundred and seventy) days from the payment due date of installment as agreed in the agreement. |
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | ||||
| d. | Allowance for Impairment of Loan | |||
|
| Allowance for impairment of loan represents allowance for doubtful loan. This allowance is calculated based on the Management’s CDC estimation of their collectibility. | |||
|
| CDC firstly determines whether there is objective evidence that there are impairment, individually for significat loan or collectively for loan which are insignificant. If CDC decides that there is no objective evidence of individual impairment, regardless those loan are significant or insignificant, CDC classifies these loan as having similar credit risk characteristics and determining the impairment collectively. | |||
|
| Allowance for impairment of loan is calculated based on estimated uncollectible loss, which collectively based on specific percentage of available historical collectibility rate (2 years of historical data at minimum). Loan which are impaired individually and of that losses are recognised, are not included in the collective impairment evaluation. | |||
| e. | Fixed Asset Not in Use | |||
|
| Fixed asset is recognized at their historical costs less accumulated depreciation and loss from impairment. Fixed asset is depreciated using straight-line method based on the estimated useful life and depreciation rate as follow: | |||
|
| Asset type | Depreciation Rate |
| Useful Life |
|
| Computer | 50% |
| 2 |
|
| Office equipment | 50% |
| 2 |
|
|
|
|
|
|
|
| Fixed assets that can not be used or operated due to damaged or other reasons are classified as fixed assets not in use. | |||
|
| All fixed assets are not in use. Therefore, such fixed assets classified as fixed assets not in use. | |||
|
| As of December 31, 2018 and 2017, net book value of fixed asset is zero. | |||
|
| In relation to fixed assets not in use with zero book value, SGM CDC has submitted a Letter No: Tel. 243/KU710/CDC-A1000000/2012 dated November 19, 2012 to the Ministry of SOE requesting for Approval to write-off PKBL Telkom Unit’s fixed asset. However, until the completion date of the financial statement, this approval has not been received. | |||
| f. | Troubled Loan | |||
|
| Troubled loan represent loss loan which has been attempted to be recovered by rescheduling and reconditioning but cannot be recovered. Troubled loan will be represented at loan principal value with 100% of troubled loan balance. | |||
|
| The procedures to write-off these troubled loan adhere to Regulation of Ministry. | |||
| g. | Accrued Expenses | |||
|
| Accrued expenses are expenses that have to be paid by CDC which occur due to service received in the current period but no payment has been made until end of accounting period. | |||
| h. | Overpayment of Installments | |||
|
| Overpayment of installments represents repayment from foster partners which exceeds its loan balance. This overpayment is recognized and presented as liability when the installment is received. | |||
|
| Overpayment of installment from each Foster Partners to maximum amount of Rp100,000 is recognizes as Partnership Program Other Income, based on Decree of the Human Capital Management Director Number: PR.702.01/r.00/PR000/CDC-A1040000/2016 dated on June 2, 2016 regarding Operational Guidelines of Partnership Program and Community Development Program. This decree replaced KD.21/PR.000/COP-B0030000/ 2010. | |||
| i. | Account Payables | |||
|
| Account payables are recognized when transactions occur or when contract are completed. Account payables is recognized based on transaction amount or contracts. |
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) | |
| j. | Net Assets |
|
| Net assets are classified into restricted net assets and unrestricted net assets. Restricted net assets represent assets that can only be utilized limited to spesific program purpose. Unrestricted net assets represent assets that can be utilized without being limited for specific purposes. |
| k. | Revenue and Expense |
|
| Revenue |
|
| Revenue is recognized in the statement of activities based on accrual basis. |
|
| Loan Administration Service Income |
|
| Administration service income is measured and recognized as incurred as stated in the contract for current and substandard loan. |
|
| Interest income |
|
| Interest income is recognized based on accrual basis. Interest income is measured and recorded based on stipulated amount determined. |
|
| Expense |
|
| Expense is recognised as incurred. |
|
| Fostering partnership funds are recognized when the funds are distributed. |
| l. | Taxation |
|
| Tax transactions in relation to CDC are charged to CDC and reported by Foster SOE. |
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||
3. | ACCOUNTING JUDGEMENTS, ESTIMATION, AND ASSUMPTION (continued) | ||||
| a. | Judgements | |||
|
| The determination of functional currency | |||
|
| CDC’s functional currency is currencies from premier economic environment where CDC operates. The related currency is currency that gives influence to revenues and expenses from services given. CDC determines that their functional currency is Rupiah. | |||
|
| Allowance for impairment of loan | |||
|
| If there is objective evidence that losses because of impairment has incurred on loan, CDC estimates an allowance for impairment loss of those loan specifically identified as uncollectible. The allowance examined by Management based several factors influencing of loan collectibility. | |||
|
| CDC uses judgements based on available facts and situations, including but not limited to, CDC’s period of relationship with foster partners and foster partner’s credit status based on collectibility of loans (Notes 5 and 6). | |||
| b. | Estimations and Assumptions | |||
|
| Allowance for impairment of loan | |||
|
| CDC uses judgement based on best facts available to recognize indiviual allowance for foster partners and distributing partners to adjust the individual loan to its realizable amount. This individual allowance will be assessed if there is additional information received which affect the estimated amount. | |||
|
| As of December 31, 2018, for troubled loan foster partners which has been recovered through reconditioning process, the allowance for impairment of loan was assessed individually. | |||
|
| CDC also assesses the allowance for impairment loss collectively, grouped by the same credit risks, regardless requires individually identified of allowance, have a higher risk of uncollectibility compared to loan given to other debtors. Allowance for impairment of loan is measured based on the evaluation of current value and historical rate of loan collectibility. | |||
|
| Allowance for impairment of loan is recognised based on the the estimation of uncollectible amount, which is done collectively based on a specific percentage of the two-year-minimum historical rate of loan collectibility. This allowance is adjusted periodically to reflect actual result and estimation (Notes 5 dan 6). | |||
4. | CASH AND CASH EQUIVALENTS | ||||
|
|
| December 31, | ||
|
|
| 2018 |
| 2017 |
| Partnership Program |
|
|
| |
| Cash in Bank: |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | 8,884,306,252 |
| 2,106,340,416 | |
| PT Bank Negara Indonesia (Persero) Tbk | 2,786,700,883 |
| 3,323,662,115 | |
|
| 11,671,007,135 |
| 5,430,002,531 | |
| Time deposit |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | - |
| 5,000,000,000 | |
| Total Cash and Cash Equivalent Partnership Program | 11,671,007,135 |
| 10,430,002,531 | |
| Community Development Program |
|
|
| |
| Cash in Bank: |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | 8,397,931,330 |
| 112,162,380,738 | |
| Total Cash and Cash Equivalent of Community Development | 8,397,931,330 |
| 112,162,380,738 | |
| Total Cash and Cash Equivalent | 20,068,938,465 |
| 122,592,383,269 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||||||
5. | LOAN TO FOSTER PARTNERS | |||||
| a. | Loan to Foster Partners Classified by CD Regional | ||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
|
| Loan to Foster Partners |
|
|
|
|
|
| CD Corporate | 25,500,000 |
|
|
|
|
| CD Regional I Sumatera | 113,871,385,204 |
| 122,931,200,304 |
|
|
| CD Regional II DKI Jakarta & Banten | 85,299,807,412 |
| 85,668,594,377 |
|
|
| CD Regional III Jabar | 78,507,827,671 |
| 94,353,576,094 |
|
|
| CD Regional IV Jateng & DIY | 63,609,003,118 |
| 66,517,291,242 |
|
|
| CD Regional V Jatim & Madura | 99,029,914,997 |
| 107,617,267,940 |
|
|
| CD Regional VI Kalimantan | 54,698,337,180 |
| 60,602,668,402 |
|
|
| CD Regional VII Kawasan Timur Indonesia | 46,933,965,961 |
| 53,600,852,797 |
|
|
| Total | 541,975,741,543 |
| 591,291,451,156 |
|
|
| Allowance for Impairment of Loan | (148,890,837,074 | ) | (163,459,565,255 | ) |
|
| Total Loan to Foster Partners - Net | 393,084,904,469 |
| 427,831,885,901 |
|
|
|
|
|
|
| |
| b. | Loan to Foster Partners Classified by Business Sector | ||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
|
| Trading | 291,437,230,072 |
| 315,979,058,108 |
|
|
| Industry | 105,052,250,745 |
| 109,044,948,707 |
|
|
| Service | 89,978,658,457 |
| 101,488,875,416 |
|
|
| Farming | 20,248,955,950 |
| 22,817,078,198 |
|
|
| Fishing | 14,265,479,694 |
| 17,632,065,305 |
|
|
| Agriculture | 10,524,680,011 |
| 11,749,642,911 |
|
|
| Plantation | 8,972,516,925 |
| 10,193,550,875 |
|
|
| Others | 1,495,969,689 |
| 2,386,231,636 |
|
|
| Total | 541,975,741,543 |
| 591,291,451,156 |
|
|
| Allowance for Impairment of Loan | (148,890,837,074 | ) | (163,459,565,255 | ) |
|
| Total Loan to Foster Partners - Net | 393,084,904,469 |
| 427,831,885,901 |
|
|
|
|
|
|
| |
|
| Management believes that the balance of allowance for impairment of loan is adequate to cover losses from the uncollectible loan. | ||||
|
| Included in loan receivable to foster partner is balance of additional loan receivable. Additional loan is distributed to finance the short-term funding requirements for the business operations. | ||||
| c. | Loan Administration Service Income | ||||
|
| Since 2008, the percentage of administration service income of loan for partnership program was based on the Decree on article 12 (2) of The Regulation of SOE Ministry No: PER-05/MBU/2007 dated April 17, 2007, which is 6% per annum from the principal of the loan. | ||||
|
| Based on PER-09/MBU/07/2015 dated July 3, 2015, administration service income was determined by 6% per annum from the opening balance of the loan. | ||||
|
| Based on PER-02/MBU/07/2017 dated July 5, 2017, administration service income was determined by 3% per annum from the opening balance of the loan. | ||||
| d. | Allowance for Impairment of Loan to Foster Partners | ||||
|
| Movement of allowance for impairment of loan is as follow: | ||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
|
| Beginning balance | 163,459,565,255 |
| 89,312,658,468 |
|
|
| Additional (Recovery) - net | 17,618,965,548 |
| 74,146,906,787 |
|
|
| Reversal for reconditioning process | (7,040,179,858 | ) | - |
|
|
| Reclassification as troubled loan | (25,147,513,871 | ) | - |
|
|
|
| 148,890,837,074 |
| 163,459,565,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||||||||||
5. | LOAN TO FOSTER PARTNERS (continued) | ||||||||||||
| d. | Allowance for Impairment of Loan to Foster Partners (continued) | |||||||||||
|
| December 31, 2018 | |||||||||||
|
| Loan Quality |
| Loan Aging |
| Loan Balance |
| Allowance |
| Accumulated Allowance |
| Movement |
|
|
| Foster Partners |
|
|
|
|
|
|
|
|
|
|
|
|
| Collective assessment |
|
|
|
|
|
|
|
|
|
|
|
|
| Current |
| < 30 days |
| 321,498,797,352 |
| 0.90% |
| 2,893,489,176 |
| (2,645,961,941 | ) |
|
| Substandard |
| > 30 days < 180 days |
| 54,518,058,712 |
| 6.94% |
| 3,783,553,275 |
| (3,475,294,634 | ) |
|
| Doubtful |
| > 180 days < 270 days |
| 27,291,050,797 |
| 13.27% |
| 3,621,522,441 |
| (2,551,728,323 | ) |
|
| Loss |
| > 270 days |
| 2,023,033,302 |
| 100.00% |
| 2,023,033,302 |
| (142,464,982,163 | ) |
|
| Sub total |
|
|
| 405,330,940,163 |
|
|
| 12,321,598,194 |
| (151,137,967,061 | ) |
|
| Troubled |
|
|
|
|
| 100.00% |
|
|
|
|
|
|
| Foster Partner |
|
|
| 130,995,443,463 |
| 100.00% |
| 130,995,443,463 |
| 25,207,513,871 |
|
|
| Other Foster SOE/ Distributing Partners |
|
|
| 9,277,156,183 |
|
|
| 9,277,156,183 |
| (60,000,000 | ) |
|
| Sub total |
|
|
| 140,272,599,646 |
|
|
| 140,272,599,646 |
| 25,147,513,871 |
|
|
| Individual assessment |
|
|
|
|
|
|
|
|
|
|
|
|
| Additional Loan Foster Partners |
|
|
|
|
|
|
|
|
|
|
|
|
| Current |
|
|
| 75,562,500 |
| 0.00% |
| - |
| - |
|
|
| Regulars Loan Foster Partners |
|
|
|
|
|
|
|
|
|
|
|
|
| Current |
|
|
| 39,662,972,850 |
| 100.00% |
| 39,662,972,850 |
| 39,662,972,850 |
|
|
| Substandard |
|
|
| 29,794,185,059 |
| 100.00% |
| 29,794,185,059 |
| 29,794,185,059 |
|
|
| Doubtful |
|
|
| 28,634,895,250 |
| 100.00% |
| 28,634,895,250 |
| 28,634,895,250 |
|
|
| Loss |
|
|
| 38,477,185,721 |
| 100.00% |
| 38,477,185,721 |
| 38,477,185,721 |
|
|
| Sub total |
|
|
| 136,644,801,380 |
|
|
| 136,569,238,880 |
| 136,569,238,880 |
|
|
| Total |
|
|
| 682,248,341,189 |
|
|
| 289,163,436,720 |
| 10,578,785,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
|
| December 31, 2017 | |||||||||||
|
| Loan Quality |
| Loan Aging |
| Loan Balance |
| Allowance |
| Accumulated Allowance |
| Movement |
|
|
| Foster Partners |
|
|
|
|
|
|
|
|
|
|
|
|
| Collective assessment |
|
|
|
|
|
|
|
|
|
|
|
|
| Current |
| < 30 days |
| 345,662,978,450 |
| 1.60% |
| 5,539,451,117 |
| 681,658,912 |
|
|
| Substandard |
| > 30 days < 180 days |
| 66,782,470,910 |
|
|
| 7,258,847,909 |
| 358,499,298 |
|
|
| Doubtful |
| > 180 days < 270 days |
| 34,357,986,331 |
| 17.97% |
| 6,173,250,764 |
| 1,869,474,553 |
|
|
| Loss |
| > 270 days |
| 144,488,015,465 |
| 100.00% |
| 144,488,015,465 |
| 71,237,274,024 |
|
|
| Sub total |
|
|
| 591,291,451,156 |
|
|
| 163,459,565,255 |
| 74,146,906,787 |
|
|
| Troubled |
|
|
|
|
|
|
|
|
|
|
|
|
| Foster Partner |
|
|
| 105,787,929,592 |
| 100.00% |
| 105,787,929,592 |
| 7,876,240,612 |
|
|
| Other Foster SOE/ Distributing Partners |
|
|
| 9,337,156,183 |
|
|
| 9,337,156,183 |
| (15,000,000 | ) |
|
| Sub total |
|
|
| 115,125,085,775 |
|
|
| 115,125,085,775 |
| 7,861,240,612 |
|
|
| Total |
|
|
| 706,416,536,931 |
|
|
| 278,584,651,030 |
| 82,008,147,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||||||
6. | TROUBLED LOAN | |||||
| a. | Loan to Foster Partners Classified by CD Regional | ||||
|
| Troubled loan from foster partners as at December 31, 2018 and 2017 by CD Regional is as follow: | ||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
|
| CD Regional I Sumatera | 28,662,644,332 |
| 23,775,355,288 |
|
|
| CD Regional II DKI Jakarta & Banten | 12,818,663,373 |
| 12,234,798,786 |
|
|
| CD Regional III Jabar | 16,132,921,943 |
| 10,340,984,229 |
|
|
| CD Regional IV Jateng & DIY | 11,744,160,652 |
| 11,733,442,946 |
|
|
| CD Regional V Jatim & Madura | 22,662,855,049 |
| 16,984,743,476 |
|
|
| CD Regional VI Kalimantan | 16,276,162,716 |
| 12,595,983,082 |
|
|
| CD Regional VII Kawasan Timur Indonesia | 22,698,035,398 |
| 18,122,621,785 |
|
|
|
| 130,995,443,463 |
| 105,787,929,592 |
|
|
| CD Corporate |
|
|
|
|
|
| PT Sang Hyang Seri (“SHS”) | 7,657,387,468 |
| 7,717,387,468 |
|
|
| Baitul Mal Wal Tamwil (“BMT Hidayah”) | 1,619,768,715 |
| 1,619,768,715 |
|
|
|
| 9,277,156,183 |
| 9,337,156,183 |
|
|
| Total | 140,272,599,646 |
| 115,125,085,775 |
|
|
| Allowance for Impairment of Troubled Loan | (140,272,599,646 | ) | (115,125,085,775 | ) |
|
| Troubled Loan Distribution - Net | - |
| - |
|
|
|
|
|
|
|
|
|
| In relation to such troubled loan from foster partners, CDC has proposed several times to Ministry of State-Owned Enterprise (SOE) to write-off the trouble loan. The latest, SGM CDC sent the Letter No: Tel.181/KU000/CDC-A1000000/2016 dated December 28, 2016 regarding the proposal to write off Rp106,408,887,863 which represented troubled loans from January 1, 2001 until December 20, 2016. | ||||
|
| Until the completion date of the financial statements, the approval for the proposal to write-off the troubled loan has not been obtained from the Ministry of SOE. | ||||
| b. | Repayment of Troubled Loan | ||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
|
| Beginning balance | 115,125,085,775 |
| 107,263,845,163 |
|
|
| Additions | 25,147,513,871 |
| 8,397,660,652 |
|
|
| Ending balance | 140,272,599,646 |
| 115,661,505,815 |
|
|
| Total troubled loan | (137,464,634,670 | ) | (115,125,085,775 | ) |
|
| Repayment of Troubled Loan | 2,807,964,976 |
| 536,420,040 |
|
|
| |||||
7. | PAYABLES AND OTHER CURRENT LIABILITIES | |||||
| Detail of payables and other current liabilities as of December 31, 2018 and 2017 are as follows: | |||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 | |
| Other Payables |
|
|
| ||
| PT PINS Indonesia | 963,766,375 |
| - | ||
| PT Enciety Binakarya Cemerlang | 653,592,500 |
| - | ||
| Koperasi Pegawai Telkom | 170,602,850 |
| - | ||
| PT Metrasat | 61,600,000 |
| 61,600,000 | ||
| PT Infomedia Nusantara | - |
| 3,936,759,627 | ||
|
| 1,849,561,725 |
| 3,998,359,627 | ||
| Other Current liability |
|
|
| ||
| PT Telekomunikasi Indonesia (Persero) Tbk | - |
| 28,153,207 | ||
|
| 1,849,561,725 |
| 4,026,512,834 | ||
|
| |||||
| Liability to PT PINS Indonesia are transaction for the distribution of community development related to Broadband Learning Center (BLC). | |||||
| Liability to PT Enciety Binakarya Cemerlang represents transaction for 2018’s Corporate Social Responsibility (CSR) Index survey. | |||||
| Liability to Koperasi Pegawai Telkom represents transaction for e-commerce training. |
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||||||
8. | OVERPAYMENT OF INSTALLMENTS | |||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
| Beginning Balance | 589,900,373 |
| 160,352,992 |
| |
| Additional during the year | 1,113,906,692 |
| 470,417,654 |
| |
| Refund to Foster Partners | (168,440,674 | ) | (40,870,273 | ) | |
| Ending Balance | 1,535,366,391 |
| 589,900,373 |
| |
|
|
|
|
|
|
|
9. | NET ASSETS | |||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 | |
| Unrestricted Net Assets | 409,768,914,818 |
| 545,807,855,963 | ||
| Restricted Net Assets | - |
| - | ||
| Total | 409,768,914,818 |
| 545,807,855,963 | ||
|
|
|
|
|
| |
| Movement of Net Asset | |||||
|
|
| December 31, | |||
|
|
| 2018 |
| 2017 |
|
| Unrestricted Net Asset |
|
|
|
| |
| Unrestricted Net Asset - Beginning of Year | 545,807,855,963 |
| 631,873,798,727 |
| |
| Decrease in Unrestricted Net Asset profit | (136,038,941,145 | ) | (86,065,942,764 | ) | |
| Unrestricted Net Asset - End of Year | 409,768,914,818 |
| 545,807,855,963 |
| |
|
|
|
|
|
|
|
10. | REVENUE FROM FOSTER SOE | |||||
| Fund allocation for the year 2017
| |||||
| Based on the Directors Regulations No: PD.312.09/r.00/ HK230/COP-I3000000/2017 dated December 19, 2017 regarding the Work Plan and Budget has decided that the budget for Community Development Program was Rp87,000,000,000. Such fund has been fully received on January 19, 2018 and returned to Foster SOE on June 4, 2018 based on Minutes of Meeting with Ministry of SOE No: RIS-68/D7/MBU.3/4/2018 dated March 19, 2018 regarding with 2017’s Annual Report of Community Development Center. | |||||
| Based on the Directors Regulations No: PD.311.00/r.00/HK230/COP-I3000000/2016 dated December 22, 2016 regarding the Work Plan and Budget decided that budget of Community Development Program was Rp82,000,000,000. Such fund has been fully received on February 6, 2018. | |||||
| Based on PER-09/MBU/07/2015, CDC recognized the fund allocation for the Foster SOE as revenue in the Statement of Activities. | |||||
11. | LOAN ADMINISTRATION SERVICE INCOME | |||||
|
|
| Year ended December 31, | |||
|
|
| 2018 |
| 2017 | |
| CDC Corporate | 2,221,261 |
| - | ||
| CD Regional I Sumatera | 2,462,027,325 |
| 5,374,245,621 | ||
| CD Regional II DKI Jakarta & Banten | 1,819,679,698 |
| 3,963,194,541 | ||
| CD Regional III Jabar | 2,230,305,650 |
| 4,603,657,675 | ||
| CD Regional IV Jateng & DIY | 1,594,836,111 |
| 3,990,087,307 | ||
| CD Regional V Jatim & Madura | 2,403,977,440 |
| 5,169,404,062 | ||
| CD Regional VI Kalimantan | 1,436,312,280 |
| 3,479,298,860 | ||
| CD Regional VII Kawasan Timur Indonesia | 1,261,698,085 |
| 2,908,096,413 | ||
| Total | 13,211,057,850 |
| 29,487,984,479 | ||
|
|
|
|
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||
12. | INTEREST INCOME | ||||
|
|
| Year ended December 31, | ||
|
|
| 2018 |
| 2017 |
| Partnership Program |
|
|
| |
| Current Account | 539,368,513 |
| 618,397,313 | |
| Deposits | 2,367,123 |
| 22,415,777 | |
| Total Interest Income from Partnership Program | 541,735,636 |
| 640,813,090 | |
| Community Development Program |
|
|
| |
| Current Account | 1,657,975,341 |
| 2,086,725,324 | |
| Deposits | 18,160,730 |
| 324,434,144 | |
| Total Interest Income from Community Development Program | 1,676,136,071 |
| 2,411,159,468 | |
| Total Interest Income | 2,217,871,707 |
| 3,051,972,558 | |
|
|
|
|
|
|
13. | OTHER INCOME | ||||
|
|
| Year ended December 31, | ||
|
|
| 2018 |
| 2017 |
| Income from Foster Partners overpayment (less than Rp100,000) | 27,201,239 |
| - | |
| Income from remaining fund of SOE Care program | - |
| 1,431,387,514 | |
|
| 27,201,239 |
| 1,431,387,514 | |
|
|
|
|
|
|
14. | FOSTERING PARTNERSHIP FUNDS | ||||
|
|
| Year ended December 31, | ||
|
|
| 2018 |
| 2017 |
| Exhibition/ Promotion | 15,595,132,580 |
| 22,367,228,818 | |
| Development | 8,264,764,125 |
| 11,580,655,830 | |
| Training | 4,133,728,911 |
| 4,081,255,268 | |
| Total | 27,993,625,616 |
| 38,029,139,916 | |
|
|
|
|
|
|
15. | COMMUNITY DEVELOPMENT FUNDS DISTRIBUTION | ||||
|
|
| Year ended December 31, | ||
|
|
| 2018 |
| 2017 |
| Community Development Donation |
|
|
| |
| Education and/or Training Donation | 31,499,719,150 |
| 25,076,224,955 | |
| Poverty Alleviation | 24,843,660,416 |
| 28,261,408,040 | |
| Improvement for Facility and/or Public Facility Donation | 22,470,692,510 |
| 11,851,612,870 | |
| Religion Facility Donation | 15,921,606,803 |
| 10,210,317,630 | |
| Healthcare Improvement Donation | 6,161,049,348 |
| 4,783,170,948 | |
| Disaster Victims Donation | 4,691,682,550 |
| 693,047,350 | |
| Natural Preservation Donation | 294,070,000 |
| 1,096,065,000 | |
| Total Community Development Programs | 105,882,480,777 |
| 81,971,846,793 | |
|
|
|
|
|
|
|
|
|
|
|
| ||||
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||||||
16. | TRANSACTIONS AND BALANCES WITH RELATED PARTIES | ||||||||
| The relationship and nature of account balances/ transactions with related parties were as follows: | ||||||||
| Relation |
| Related parties |
| Transaction | ||||
| Foster SOE |
| PT Telekomunikasi Indonesia (Persero) Tbk. |
| Income allocation for community development program | ||||
| Under common control of PT Telekomunikasi Indonesia Tbk |
| PT Graha Sarana Duta |
| Room fitting out provider | ||||
| Under common control of PT Telekomunikasi Indonesia Tbk |
| PT Infomedia Nusantara |
| Foster partner training provider | ||||
| Under common control of PT Telekomunikasi Indonesia Tbk |
| PT PINS Indonesia |
| CPE (Customer Premises Equipment) Provider | ||||
| Under common control of PT Telekomunikasi Indonesia Tbk |
| PT Metra Digital Media |
| Fund provider for internet training program | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Finnet Indonesia |
| Provider of virtual accounts | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Metra-Net |
| Provider of goods donation | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Sarana Usaha Sejahtera Insanpalapa |
| Provider of medical services | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Bank Mandiri (Persero) Tbk. |
| Banking services | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Bank Negara Indonesia (Persero) Tbk. |
| Banking services | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Bank Rakyat Indonesia (Persero) Tbk. |
| Other income of SOE Care Program | ||||
| Entity under common control of PT Telekomunikasi Indonesia Tbk |
| PT Sang Hyang Seri (Persero) |
| Other Foster SOE | ||||
|
|
|
|
|
| ||||
| The relationship and nature of account balances/ transactions with related parties were as follows: | ||||||||
|
| December 31, | |||||||
|
| 2018 |
| 2017 |
| ||||
| Assets |
|
|
|
| ||||
| Cash and Cash Equivalents (Note 4) |
|
|
|
| ||||
| Partnership Program |
|
|
|
| ||||
| Cash in banks |
|
|
|
| ||||
| PT Bank Mandiri (Persero) Tbk. | 8,884,306,252 |
| 2,106,340,416 |
| ||||
| PT Bank Negara Indonesia (Persero) Tbk, | 2,786,700,883 |
| 3,323,662,115 |
| ||||
| Time deposit |
|
|
|
| ||||
| PT Bank Mandiri (Persero) Tbk | - |
| 5,000,000,000 |
| ||||
|
| 11,671,007,135 |
| 10,430,002,531 |
| ||||
| Community Development Program |
|
|
|
| ||||
| Cash in banks |
|
|
|
| ||||
| PT Bank Mandiri (Persero) Tbk. | 8,397,931,330 |
| 112,162,380,738 |
| ||||
| Total cash and cash equivalent in affiliated parties | 20,068,938,465 |
| 122,592,383,269 |
| ||||
| Loan to Other Foster SOE or Distributing Partners (Note 6) |
|
|
|
| ||||
| PT Sang Hyang Seri (Persero) |
|
|
|
| ||||
| Total Loan | 7,657,387,468 |
| 7,717,387,468 |
| ||||
| Allowance for Impairment of Troubled Loan | (7,657,387,468 | ) | (7,717,387,468 | ) | ||||
| Total loan | - |
| - |
| ||||
| Total assets in affiliated parties | 20,068,938,465 |
| 122,592,383,269 |
| ||||
| Total assets | 413,153,842,934 |
| 553,105,797,495 |
| ||||
| As percentage to total assets | 4.86% |
| 22.17% |
|
|
|
|
|
| |
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | |||||
16. | TRANSACTIONS AND BALANCES WITH RELATED PARTIES (continued) | ||||
|
| December 31, | |||
|
| 2018 |
| 2017 | |
| Liabilities |
|
|
| |
| Other Payables |
|
|
| |
| Partnership Program |
|
|
| |
| PT Infomedia Nusantara | - |
| 3,936,759,627 | |
|
|
|
| 3,936,759,627 | |
| Community Development Program |
|
|
| |
| PT PINS Indonesia | 963,766,375 |
| - | |
| PT Metrasat | 61,600,000 |
| 61,600,000 | |
| Total other payables | 1,025,366,375 |
| 3,998,359,627 | |
| Payables and other current liabilities (Note 7) |
|
|
| |
| PT Telekomunikasi Indonesia Tbk | - |
| 28,153,207 | |
| Total other current liabilities | - |
| 28,153,207 | |
| Total liabilities in afffiliated parties | 1,025,366,375 |
| 4,026,512,834 | |
| Total liabilities | 3,384,928,116 |
| 4,616,413,207 | |
| As percentage to total liabilities | 30.29% |
| 87.22% | |
| Expenses |
|
|
| |
| Partnership Program |
|
|
| |
| PT Metra Digital Media | 11,182,970,000 |
| - | |
| PT Infomedia Nusantara | 2,424,354,505 |
| 8,523,968,054 | |
| PT Graha Sarana Duta | 297,417,120 |
| - | |
| PT Finnet | - |
| 10,513,339,980 | |
| Total | 13,904,741,625 |
| 19,037,308,034 | |
| Partnership Program |
|
|
| |
| PT Graha Sarana Duta | 16,375,162,287 |
| - | |
| PT PINS Indonesia | 4,153,810,375 |
| 1.773.178.000 | |
| PT Metra Digital Media | 3,465,000,000 |
| - | |
| PT Sarana Usaha Sejahtera Insanpalapa | 70,472,383 |
| - | |
| PT Metra-Net | - |
| 61.600.000 | |
| Total | 24,064,445,045 |
| 1,834,778,000 | |
| Total operational expense in affiliated parties | 37,969,186,670 |
| 20,872,086,034 | |
| Total expense | 151,495,071,941 |
| 202,009,134,108 | |
| As percentage to total expense | 25.06% |
| 10.33% | |
| Revenue |
|
|
| |
| Community Development Program |
|
|
| |
| Revenue from Foster SOE | - |
| 82,000,000,000 | |
|
| - |
| 82,000,000,000 | |
| Partnership Program |
|
|
| |
| Interest from Time Deposits |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | 2,367,123 |
| 22,415,777 | |
| Interest from Current Account |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | 284,145,474 |
| 500,857,021 | |
| PT Bank Negara Indonesia (Persero) Tbk | 255,223,039 |
| 117,540,292 | |
| Total interest from Deposit and current account | 541,735,636 |
| 640,813,090 | |
| Community Development Program |
|
|
| |
| Revenue from Deposits |
|
|
| |
| PT Bank Mandiri (Persero) Tbk. | 18,160,730 |
| - | |
| PT Bank Negara Indonesia (Persero) Tbk | - |
| 324,434,134 | |
| Total interest from deposits | 18,160,730 |
| 324,434,134 | |
| Interest from Current Account |
|
|
| |
| PT Bank Mandiri (Persero) Tbk | 1,657,975,341 |
| 2,086,725,324 | |
| Total interest from Deposit and current account | 1,676,136,071 |
| 2,411,159,458 | |
| Other Income |
|
|
| |
| PT Bank Rakyat Indonesia (Persero) Tbk | - |
| 1,431,387,514 | |
| Total other income | - |
| 1,431,387,514 | |
| Total revenues from affiliated parties | 1,676,136,071 |
| 86,460,944,285 | |
| Total revenue | 15,456,130,796 |
| 115,943,191,344 | |
| As percentage to total revenue | 10.84% |
| 73.49% |
|
|
|
|
|
|
| ||||||
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||||||||||||
17. | RESTRICTED FUND USAGE | |||||||||||
| KEP.100/MBU/2002 | |||||||||||
| Partnership Program | |||||||||||
| a. | Effectivity Performance | ||||||||||
| The performance evaluation of partnership and community development program is based on the Minister of SOE Decree No. KEP.100/ MBU/ 2002 dated June 4, 2012 regarding The Effectiveness Indicator of Partnership Program Loan Distribution and the Collectibility of the Loan Repayments. | |||||||||||
| The effectiveness of loan distribution is calculated by dividing the amount of distributed funds by the amount of the utilizable funds. Amount of distributed funds represents all current year funds distribution to small enterprise businesses and cooperation. The funds are distributed as working capital loans. Utilizable funds is calculated by adding the beginning balance with loan repayments (principal and the interest repayments) and with interest income from partnership program. | |||||||||||
| Score of funds absorbtion table: | |||||||||||
| % of absorbtion | >90 | 85 - 90 | 80 - 85 | <80 | |||||||
| Score | 3 | 2 | 1 | 0 | |||||||
|
|
|
|
|
| |||||||
|
|
| Year ended December 31, | |||||||||
|
|
| 2018 | |||||||||
| Fund Distribution |
| ||||||||||
| Amount of Distribution (Note 17) | 251,994,750,000 | ||||||||||
| Fostering Partnership Funds (Note 14, 17) | 27,993,625,616 | ||||||||||
|
| 279,988,375,616 | ||||||||||
| Beginning Balance for Cash and Cash Equivalent of Partnership Program | 10,430,002,531 | ||||||||||
| Loan Repayments from Foster Partners | 267,841,760,329 | ||||||||||
| Loan Administration Service Income | 15,605,970,097 | ||||||||||
| Level of the effectiveness of the loan distribution (percentage of fund distribution to available fund) | 293,877,732,957 | ||||||||||
| Score of level of the effectiveness of the loan distribution | 95.27% | ||||||||||
|
|
|
| |||||||||
| b. | Collectibility level of the Loan Distribution | ||||||||||
| Another performance indicator of partnership and community development program is the collectibility of repayments which indicates the probability of a loan to be fully paid. The collectibility level is calculated by comparing the weighted average collectibility funds with distributed funds. Weighted average funds is the result of multiplying the collectibility weightage with the balance of each quality of the loan (e.g: current: 100%, substandard: 75%, doubtful: 25% and troubled: 0%) | |||||||||||
| Score of loan repayments collectibility level is as follows: | |||||||||||
| % of Collectibility Level | >70 | 40 s.d 70 | 10 s.d 40 | <10 | |||||||
| Score | 3 | 2 | 1 | 0 | |||||||
| Weighted average amount of the collectibility of the loan as of December 31, 2018 is as follows: | |||||||||||
| Loan Quality | Loan Balance |
| % |
| Weighted Average Amount | ||||||
| Current | 3,402,658,965,012 |
| 100% |
| 3,402,658,965,012 | ||||||
| Substandard | 174,259,512,000 |
| 75% |
| 130,694,634,000 | ||||||
| Doubtful | 96,513,529,896 |
| 25% |
| 24,128,382,474 | ||||||
| Troubled | 330,581,608,278 |
| 0% |
| - | ||||||
| Total | 4,004,013,615,186 |
|
|
| 3,557,481,981,486 | ||||||
| Loan repayment collectibility level (percentage of weighted average loan collectibility to loan distribution) | 85.17% |
|
| ||||||||
| Score of repayments collectibility level | 3 |
|
| ||||||||
|
|
|
|
|
|
|
|
|
PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK PUSAT PENGELOLAAN PROGRAM KEMITRAAN DAN PROGRAM BINA LINGKUNGAN (COMMUNITY DEVELOPMENT CENTER) NOTES TO THE FINANCIAL STATEMENTS December 31, 2018 and Year then Ended (Expressed in Rupiah) | ||||||
17. | RESTRICTED FUND USAGE | |||||
| Statement of Cash Flows - Direct Method | |||||
|
|
| Year ended December 31, | |||
|
|
| 2018 |
| 2017 |
|
| OPERATING ACTIVITIES |
|
|
|
| |
| Fund Received from Foster SOE | 87,000,000,000 |
| 82,000,000,000 |
| |
| Loan Repayments to Foster SOE | (87,000,000,000 |
| - |
| |
| Loan Repayments from Foster Partners | 267,841,760,329 |
| 281,988,460,454 |
| |
| Payable Payment | (2,176,951,109 | ) | (25,000,000 |
| |
| Loan Administration Service Income | 15,605,970,097 |
| 25,469,582,665 |
| |
| Interest Income | 2,217,871,707 |
| 3,051,972,558 |
| |
| Loan Distribution | (251,994,750,000 | ) | (269,578,450,000 | ) | |
| Community Development Fund Distribution | (105,882,480,777 | ) | (81,910,246,793 | ) | |
| Fostering Partnership Funds | (27,993,625,616 | ) | (34,092,380,289 | ) | |
| Other Revenue | (168,440,674 | ) | (40,870,273 | ) | |
| Refund to Foster Partners | 27,201,239 |
| 1,431,387,514 |
| |
| NET CASH FLOWS (USED TO) RECEIPT FROM OPERATING ACTIVITIES | (102,523,444,804 | ) | 8,294,455,836 |
| |
| (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (102,523,444,804 | ) | 8,294,455,836 |
| |
| CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 122,592,383,269 |
| 114,297,927,433 |
| |
| CASH AND CASH EQUIVALENTS AT END OF YEAR | 20,068,938,465 |
| 122,592,383,269 |
| |
|
|
|
|
|
|
|
18. | COMMITMENT | |||||
| Based on Minister of SOE Decree Number PER-02/MBU/7/2017 dated July 5, 2017, Foster SOE may provide non - interest bearing loan or grant of fostering partnership fund for small micro and enterprises development, through a Special SOE which will be appointed by Ministry of SOE. | |||||
| Through the letter No: S-822/MBU/12/2018 dated December 13, 2018, Minister of SOE has appointed PT Permodalan Nasional Madani (PNM) as Special BUMN to distribute the partnership program loan. The partnership program fund contribution from PT Telekomunikasi Indonesia (Persero) Tbk of Rp25 billion. | |||||
| Until the completion date of the financial statements, there is no contract made between CDC and PT PNM so that the partnership program fund is not yet transferred from CDC to PT PNM. | |||||
|
|