UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13 a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of October, 2016
Perusahaan Perseroan (Persero)
PT Telekomunikasi Indonesia Tbk
(Exact name of Registrant as specified in its charter)
Telecommunications Indonesia
(A state-owned public limited liability Company)
(Translation of registrant’s name into English)
Jl. Japati No. 1 Bandung 40133, Indonesia
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F þ Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Yes ¨ No þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ¨ No þ
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf by the undersigned, thereunto duly authorized.
Date October 25, 2016 |
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
----------------------------------------------------- (Registrant)
By: /s/ Harry M. Zen
---------------------------------------------------- (Signature)
Harry M. Zen Director of Finance
|
Perusahaan Perseroan (Persero)
PT Telekomunikasi Indonesia Tbk and subsidiaries
Consolidated financial statements as of September 30, 2016 and for the nine-month period then ended (unaudited)
PERUSAHAAN PESEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2016 ANDFOR THE NINE-MONTH PERIOD THEN ENDED(UNAUDITED)
|
Page |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
Consolidated Statement of Profit or Loss and Other Comprehensive Income |
2 |
|
|
|
|
3-4 |
|
|
|
|
|
5 |
|
|
|
|
|
6-116 |
|
These consolidated financial statements are originally issued in Indonesian language
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As of September 30, 2016 (unaudited) and December 31, 2015 (audited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
|
Notes |
|
September 30, 2016 |
|
December 31, 2015 |
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
2c,2e,2u,3,32,38 |
|
28,852 |
|
28,117 |
|
Other current financial assets |
2c,2d,2e,2u,4,32,38 |
|
3,429 |
|
2,818 |
|
Trade and others receivables |
2g,2u,2ab,5,15,16,25,32,38 |
|
10,790 |
|
7,872 |
|
Inventories - net of provision forobsolescence |
2h,6,15,16 |
|
867 |
|
528 |
|
Advances and prepaid expenses |
2c,2i,7,32 |
|
5,099 |
|
5,839 |
|
Claim for tax refund |
2t,27 |
|
89 |
|
66 |
|
Prepaid taxes |
2t,27 |
|
3,181 |
|
2,672 |
|
Assets held for sale |
9 |
|
64 |
|
- |
|
Total Current Assets |
|
|
52,371 |
|
47,912 |
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
Long-term investments |
2f,8 |
|
1,866 |
|
1,807 |
|
Property and equipment - net ofaccumulated depreciation |
2d,2l,2m,9,15,16 |
|
109,985 |
|
103,700 |
|
Prepaid pension benefit cost |
2s,30 |
|
807 |
|
1,331 |
|
Advances and other non-currentassets |
2c,2i,2l,2n,2u,10,32,35,38 |
|
8,279 |
|
7,153 |
|
Claims for tax refund - net of current portion |
2t,27 |
|
934 |
|
1,013 |
|
Intangible assets - net of accumulated amortization |
2d,2k,2n,11 |
|
2,990 |
|
3,056 |
|
Deferred tax assets – net |
2t,27 |
|
230 |
|
201 |
|
Total Non-current Assets |
|
|
125,091 |
|
118,261 |
|
TOTAL ASSETS |
|
|
177,462 |
|
166,173 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
Trade and others payables |
2c,2o,2r,2u,12,32,38 |
|
14,894 |
|
14,284 |
|
Taxes payable |
2t,27 |
|
3,928 |
|
3,273 |
|
Accrued expenses |
2c,2r,2u,13 |
|
10,765 |
|
8,247 |
|
Unearned income |
2r,14 |
|
5,736 |
|
4,360 |
|
Advances from customers and suppliers |
2c,32 |
|
523 |
|
805 |
|
Short-term bank loans and current maturities of long-term liabilities |
2c,2m,2p,2u,15,32,38 |
|
4,946 |
|
4,444 |
|
Total Current Liabilities |
|
|
40,792 |
|
35,413 |
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
Deferred tax liabilities – net |
2t,27 |
|
1,510 |
|
2,110 |
|
Other liabilities |
2r |
|
316 |
|
382 |
|
Long service award provisions |
2s,31 |
|
477 |
|
501 |
|
Pension benefits and other post-employment benefits |
2s,30 |
|
4,319 |
|
4,171 |
|
Long-term borrowings |
2c,2m,2p,2u,16,32,38 |
|
27,697 |
|
30,168 |
|
Total Non-current Liabilities |
|
|
34,319 |
|
37,332 |
|
TOTAL LIABILITIES |
|
|
75,111 |
|
72,745 |
|
EQUITY |
|
|
|
|
|
|
Capital stock |
1c,18 |
|
5,040 |
|
5,040 |
|
Additional paid-in capital |
2d,2v,19 |
|
4,931 |
|
2,935 |
|
Treasury stock |
2v,20 |
|
(2,541 |
) |
(3,804 |
) |
Other equity |
1d,2d,2f,2u,21 |
|
296 |
|
508 |
|
Retained earnings |
29 |
|
|
|
|
|
Appropriated |
|
|
15,337 |
|
15,337 |
|
Unappropriated |
|
|
60,556 |
|
55,120 |
|
Net equity attributable to: |
|
|
|
|
|
|
Owners of the Parent Company |
|
|
83,619 |
|
75,136 |
|
Non-controlling Interests |
2b,17 |
|
18,732 |
|
18,292 |
|
TOTAL EQUITY |
|
|
102,351 |
|
93,428 |
|
TOTAL LIABILITIES AND EQUITY |
|
|
177,462 |
|
166,173 |
|
The accompanying notes to the consolidated financial statementsform an integral part ofthese consolidated financial statements taken as a whole.
1
These consolidated financial statements are originally issued in Indonesian language
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the Nine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
|
Notes |
|
2016 |
|
2015 |
|
REVENUES |
2c,2r,22,32 |
|
86,188 |
|
75,759 |
|
Operations, maintenance and telecommunication service expenses |
2c,2h,2r,6,24,32 |
|
(23,621 |
) |
(21,419 |
) |
Depreciation and amortization expenses |
2k,2l,2m,2r,9,10,11 |
|
(13,357 |
) |
(13,504 |
) |
Personnel expenses |
2c,2r,2s,13,23,30,31,32 |
|
(10,054 |
) |
(9,207 |
) |
Interconnection expenses |
2c,2r,26,32 |
|
(2,014 |
) |
(2,700 |
) |
General and administrative expenses |
2c,2g,2r,2t,5,25,32 |
|
(3,505 |
) |
(3,273 |
) |
Marketing expenses |
2r |
|
(2,616 |
) |
(2,170 |
) |
(Loss) gainon foreign exchange - net |
2q |
|
(216 |
) |
77 |
|
Other income |
2r,9c |
|
905 |
|
648 |
|
Other expenses |
2r,9c,34c |
|
(1,439 |
) |
(219 |
) |
OPERATING PROFIT |
|
|
30,271 |
|
23,992 |
|
Finance income |
2c,32 |
|
1,267 |
|
980 |
|
Finance costs |
2c,2r,32 |
|
(1,971 |
) |
(1,658 |
) |
Share of profit of associated companies |
2f,8 |
|
50 |
|
6 |
|
PROFIT BEFORE INCOME TAX |
|
|
29,617 |
|
23,320 |
|
INCOME TAX (EXPENSE) BENEFIT |
2t,2ab,27 |
|
|
|
|
|
Current |
|
|
(8,080 |
) |
(6,157 |
) |
Deferred |
|
|
632 |
|
174 |
|
|
|
|
(7,448 |
) |
(5,983 |
) |
PROFIT FOR THE YEAR |
|
|
22,169 |
|
17,337 |
|
OTHER COMPREHENSIVE INCOME |
|
|
|
|
|
|
Other comprehensive income to be reclassified to profit or loss in subsequent periods: |
|
|
|
|
|
|
Foreign currency translation |
1d,2b,2f |
|
(96 |
) |
217 |
|
Change in fair value of available-for-sale financial assets |
2u |
|
13 |
|
(4 |
) |
Share of other comprehensive income of associated companies |
|
|
(3 |
) |
- |
|
Other comprehensive income not to be reclassified to profit or loss in subsequent periods: |
|
|
|
|
|
|
Defined benefit plan actuarial gain, net of tax |
2s,30 |
|
- |
|
- |
|
Other comprehensive income - net |
|
|
(86 |
) |
213 |
|
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
22,083 |
|
17,550 |
|
Profit for the year attributable to: |
|
|
|
|
|
|
Owners of the parent company |
|
|
14,732 |
|
11,545 |
|
Non-controlling interests |
2b,17 |
|
7,437 |
|
5,792 |
|
|
|
|
22,169 |
|
17,337 |
|
Total comprehensive income for the year attributable to: |
|
|
|
|
|
|
Owners of the parent company |
|
|
14,646 |
|
11,758 |
|
Non-controlling interests |
2b,17 |
|
7,437 |
|
5,792 |
|
|
|
|
22,083 |
|
17,550 |
|
BASIC AND DILUTED EARNINGS PER SHARE |
|
|
|
|
|
|
(in full amount) |
2x,28 |
|
|
|
|
|
Net income per share |
|
|
149.57 |
|
117.60 |
|
Net income per ADS (200 Series B shares per ADS) |
|
|
29,913.36 |
|
23,518.21 |
|
The accompanying notes to the consolidated financial statementsform an integral part ofthese consolidated financial statements taken as a whole.
2
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the Nine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
|
|
|
|
Attributable to owners of the parent company |
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
|
|
|
|
|
||
Descriptions |
|
Notes |
|
Capitalstock |
|
Additionalpaid-incapital |
|
Treasurystock |
|
Otherequity |
|
Appropriated |
|
Unappropriated |
|
Net |
|
Non-controllinginterests |
|
Totalequity |
|
Balance, January 1, 2016 |
|
|
|
5,040 |
|
2,935 |
|
(3,804 |
) |
508 |
|
15,337 |
|
55,120 |
|
75,136 |
|
18,292 |
|
93,428 |
|
Investment in subsidiaries |
|
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
71 |
|
71 |
|
Acquisition of non-controlling interest |
|
1d |
|
- |
|
- |
|
- |
|
(129 |
) |
- |
|
- |
|
(129 |
) |
(10 |
) |
(139 |
) |
Cash dividends |
|
2w,28 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(9,293 |
) |
(9,293 |
) |
(7,058 |
) |
(16,351 |
) |
Sale of treasury stock |
|
20 |
|
- |
|
1,996 |
|
1,263 |
|
- |
|
- |
|
- |
|
3,259 |
|
- |
|
3,259 |
|
Profit for the year |
|
1d,2b,17 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
14,732 |
|
14,732 |
|
7,437 |
|
22,169 |
|
Other comprehensive income |
|
2f,2q,2s,2u,17 |
|
- |
|
- |
|
- |
|
(83 |
) |
- |
|
(3 |
) |
(86 |
) |
- |
|
(86 |
) |
Balance, September 30, 2016 |
|
|
|
5,040 |
|
4,931 |
|
(2,541 |
) |
296 |
|
15,337 |
|
60,556 |
|
83,619 |
|
18,732 |
|
102,351 |
|
The accompanying notes to the consolidated financial statementsform an integral part ofthese consolidated financial statements taken as a whole.
3
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
|
|
|
|
Attributable to owners of the parent company |
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
|
|
|
|
|
||
Descriptions |
|
Notes |
|
Capitalstock |
|
Additionalpaid-incapital |
|
Treasurystock |
|
Otherequity |
|
Appropriated |
|
Unappropriated |
|
Net |
|
Non-controllinginterests |
|
Totalequity |
|
Balance, January 1, 2015 |
|
|
|
5,040 |
|
2,899 |
|
(3,836 |
) |
381 |
|
15,337 |
|
47,995 |
|
67,816 |
|
18,323 |
|
86,139 |
|
Investments in associated entities |
|
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
9 |
|
9 |
|
Cash dividends |
|
2w, 28 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(8,783 |
) |
(8,783 |
) |
(7,830 |
) |
(16,613 |
) |
Profit for the year |
|
1d,2b,17 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
11,545 |
|
11,545 |
|
5,792 |
|
17,337 |
|
Other comprehensive income |
|
2f,2q,2s,2u,17 |
|
- |
|
- |
|
- |
|
213 |
|
- |
|
- |
|
213 |
|
- |
|
213 |
|
Balance, September 30, 2015 |
|
|
|
5,040 |
|
2,899 |
|
(3,836 |
) |
594 |
|
15,337 |
|
50,757 |
|
70,791 |
|
16,294 |
|
87,085 |
|
The accompanying notes to the consolidated financial statementsform an integral part ofthese consolidated financial statements taken as a whole.
4
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
|
Notes |
|
2016 |
|
2015 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
Cash receipts of revenues from: |
|
|
|
|
|
|
Customers |
|
|
78,776 |
|
68,888 |
|
Other operators |
|
|
4,802 |
|
2,379 |
|
Total cash receipts of revenues |
|
|
83,578 |
|
71,267 |
|
Interest income received |
|
|
1,268 |
|
969 |
|
Cash payments for expenses |
|
|
(25,966 |
) |
(24,181 |
) |
Cash payments to employees |
|
|
(9,035 |
) |
(8,760 |
) |
Payments for corporate and final income taxes |
|
|
(7,369 |
) |
(6,080 |
) |
Payments for interest costs |
|
|
(2,144 |
) |
(1,804 |
) |
Payments for value added taxes - net |
|
|
(1,049 |
) |
88 |
|
Other cash (payments) receipts - net |
|
|
(254 |
) |
(189 |
) |
Net cash provided by operating activities |
|
|
39,029 |
|
31,310 |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
Proceeds from sale of property and equipment |
9 |
|
735 |
|
313 |
|
Placements in time deposits and assets available-for-sale |
|
|
(772 |
) |
(199 |
) |
Proceeds from insurance claims |
9 |
|
103 |
|
88 |
|
Dividends received from associated company |
9 |
|
23 |
|
17 |
|
Acquisition of property and equipment |
9 |
|
(21,200 |
) |
(18,136 |
) |
Acquisition of intangible assets |
11 |
|
(812 |
) |
(1,003 |
) |
(Increase)decrease in advances for purchases of property and equipment |
|
|
(975 |
) |
(319 |
) |
Acquisition of non-controlling interest |
1d |
|
(176 |
) |
- |
|
Acquisition of long-term investments |
8 |
|
(32 |
) |
(10 |
) |
Decrease in advances and other assets |
10 |
|
416 |
|
31 |
|
Net cash used in investing activities |
|
|
(22,690 |
) |
(19,218 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
Proceeds from loans and other borrowings |
15,16 |
|
4,102 |
|
18,370 |
|
Treasury stock |
|
|
3,253 |
|
- |
|
Capital contribution of non-controlling interests in subsidiaries |
|
|
61 |
|
9 |
|
Cash dividends paid to the Company’s stockholders |
29 |
|
(9,293 |
) |
(8,783 |
) |
Cash dividends paid to non-controlling interests of subsidiaries |
|
|
(7,058 |
) |
(6,288 |
) |
Repayments of loans and other borrowings |
15,16 |
|
(6,377 |
) |
(7,835 |
) |
Net cash used in financing activities |
|
|
(15,312 |
) |
(4,527 |
) |
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
1,027 |
|
7,565 |
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
|
|
(292 |
) |
1,027 |
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
3 |
|
28,117 |
|
17,672 |
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
3 |
|
28,852 |
|
26,264 |
|
The accompanying notes to the consolidated financial statementsform an integral part ofthese consolidated financial statements taken as a whole
5
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL
a. Establishment and general information
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (the “Company”) was originally part of “Post en Telegraafdienst”, which was established and operated commerciallyin 1884 under the framework of Decree No. 7 dated March 27, 1884 of the Governor General of the Dutch Indies. Decree No. 7 was published in State Gazette No. 52 dated April 3, 1884.
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 Imas Fatimah, S.H. Its deed of establishment was approved by the Ministry of Justice of the Republic of Indonesia in its Decision Letter No. C2-6870.HT.01.01.Th.1991 dated November 19, 1991 and was published in State Gazette No. 5 dated January 17, 1992, Supplement No. 210. The Articles of Association has been amended several times, the latest amendment of which was about,among others, in compliance with the Financial Services Authority Regulations and the Ministry of State-Owned Enterprises Regulations and Circular Letters, addition of main and supporting business activities of the Company, addition of special right of Series A Dwiwarna stockholders, revision regarding the change in authority limitation of the Board of Directors which requires approval from the Board of Commissioners in performing such managing activities of the Company as well as improvement in the editorial and systematic of Articles of Association related to the addition of Articles of Association substance based on notarial deed No.20 dated May 12, 2015 of Ashoya Ratam, S.H., MKn. The latestamendment was accepted and approved by the Ministry of Law and Human Rights of the Republic of Indonesia (“MoLHR”) in its Letter No. AHU-AH.01.03-0938775 dated June 9, 2015 and MoLHR decision’s No. AHU-0936901.AH.01.02.Th.2015 dated June 9, 2015.
In accordance with Article 3 of the Company’s Articles of Association, the scope of its activities are to provide telecommunication network and telecommunication and information services, and to optimize the Company’s resources in accordance with prevailing regulations. In regards to achieving this objective, the Company is involved in the following activities:
a. Main business:
i. Planning, building, providing, developing, operating, marketing or selling, leasing, and maintaining telecommunications and information networks in a broad sense in accordance with prevailing regulations.
ii. Planning, developing, providing, marketing/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, and 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 achieving the purposes and objectives of the Company.
The Company’s head office is located at Jalan Japati No. 1, Bandung, West Java.
6
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
The Company was granted several networks and/or services licenses by the Government which are valid for an unlimited period of time as long as the Company complies with prevailing laws and fulfills the obligation stated in thoselicenses. For every license, an evaluation is performed annually and an overall evaluation is performed every 5 (five) years.The Company is obliged to submit reports of networks and/or services annually to the Indonesian Directorate General of Post and Informatics (“DGPI”), which replaced the previous Indonesian Directorate General of Post and Telecommunications (“DGPT”).
The reports comprise information such as network development progress, service quality standard achievement, numbers of customers, license payment and universal service contribution, while for internet telephone services for public purpose, Internet Interconnection Service, and Internet Access Service, there are additional informations required such as operational performance, customer segmentation, traffic, and gross revenue.
Details of these licenses are as follows:
License |
|
License No. |
|
Type of services |
|
Grant date/latest renewal date |
|
License to operate as internet service provider |
|
83/KEP/DJPPI/ KOMINFO/4/2011 |
|
Internet Service Provider |
|
April 7, 2011 |
|
License to operate data communication system services |
|
169/KEP/DJPPI/ KOMINFO/6/2011 |
|
Data communication system services |
|
June 6, 2011 |
|
License to operate network access point |
|
331/KEP/M.KOMINFO/09/2013 |
|
Internet connection services |
|
September 24, 2013 |
|
License to operate internet telephone services for public purpose |
|
Kepdirjen PPI No.127 Tahun 2016 |
|
ITKP services |
|
March30, 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 international network |
|
846/KEP/ M.KOMINFO/05/2016 |
|
Fixed international 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 circuit switched based local fixed line network |
|
948/KEP/ M.KOMINFO/05/2016 |
|
Circuit Switched based local fixed line network |
|
May 31, 2016 |
|
7
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
b. Company’s Board of Commissioners, Directors, Audit Committee, Corporate Secretary and Employees
1. Board of Commissioners and Directors
Based on resolutions made at Annual General Meeting (“AGM”) of Stockholders of the Company as covered by notarial deed No.50 of Ashoya Ratam, S.H., MKn., dated on April 22, 2016, and Annual General Meeting (“AGM”) of Stockholders of the Company as covered by notarial deed No.26 of Ashoya Ratam, S.H., MKn., dated on April 17, 2015, the compositionof the Company’s Board of Commissioners and Directors as of September 30, 2016 andDecember 31, 2015, respectively, were as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
President Commissioner |
Hendri Saparini |
|
Hendri Saparini |
|
Commissioner |
Dolfie Othniel Fredric Palit |
|
Dolfie Othniel Fredric Palit |
|
Commissioner |
Hadiyanto |
|
Hadiyanto |
|
Commissioner |
Pontas Tambunan |
|
Margiyono Darsasumarja |
|
Independent Commissioner |
Rinaldi Firmansyah |
|
Rinaldi Firmansyah |
|
Independent Commissioner |
Margiyono Darsasumarja |
|
Parikesit Suprapto |
|
Independent Commissioner |
Pamiyati Pamela Johanna |
|
Pamiyati Pamela Johanna |
|
President Director |
Alex Janangkih Sinaga |
|
Alex Janangkih Sinaga |
|
Director of Finance |
Harry Mozarta Zen |
|
Heri Sunaryadi |
|
Director of Digital and Strategic Portfolio |
Indra Utoyo |
|
Indra Utoyo |
|
Director of Enterprise and Business Service* |
- |
|
Muhammad Awaluddin |
|
Director of Wholesale and International Services |
Honesti Basyir |
|
Honesti Basyir |
|
Director of Human Capital Management |
Herdy Rosadi Harman |
|
Herdy Rosadi Harman |
|
Director of Network, Information Technology and Solution |
Abdus Somad Arief |
|
Abdus Somad Arief |
|
Director of Consumer Services |
Dian Rachmawan |
|
Dian Rachmawan |
|
*On September 9, 2016, Muhammad Awaluddin was appointed as Director of PT Angkasa Pura II. Based on Board of Directors’ decision No. 33/REG/IX2016 dated September 13, 2016, Honesti Basyir as Director of Wholesale and International Service was appointed to act as Director of Enterprise and Business Service.
2. Audit Committee and Corporate Secretary
The composition of the Company’s Audit Committee and the Corporate Secretary as of September 30, 2016 andDecember 31 2015, were as follows:
|
30 September 2016* |
|
31 Desember 2015 |
Chairman |
Rinaldi Firmansyah |
|
Rinaldi Firmansyah |
Secretary |
Tjatur Purwadi |
|
Tjatur Purwadi |
Member |
Margiyono Darsasumarja |
|
Parikesit Suprapto |
Member |
Dolfie Othniel Fredric Palit |
|
Dolfie Othniel Fredric Palit |
Member |
Sarimin Mietra Sardi |
|
- |
Member |
Pontas Tambunan |
|
- |
Corporate Secretary |
Andi Setiawan |
|
Andi Setiawan |
*The changes of Audit Committee are based on Board of Commissioners’ decision No. 09/KEP/DK/2016 dated July 27, 2016.
8
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
b. Company’s Board of Commissioners, Directors, Audit Committee, Corporate Secretary and Employees (continued)
3. Employees
As of September 30, 2016 and December 31, 2015, the Company and subsidiaries (“Group”) had 24,332employees and 24,785 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 did not sell their shares within one year from the date of the IPO. In May 1999, the Government further sold 898,000,000 Series B shares.
To comply with Law No. 1/1995 on Limited Liability Companies, at the AGM of Stockholders of the Company on April 16, 1999, the Company’s stockholders resolved to increase the Company’s issued share capital by the distribution of 746,666,640 bonus shares through the capitalization of certain additional paid-in capital, which were made to the Company’s stockholders in August 1999. On August 16, 2007, Law No. 1/1995 on Limited Liability Companies was amended by the issuance of Law No. 40/2007 on Limited Liability Companies which became effective on the same date. Law No. 40/2007 has no effect on the public offering of shares of the Company. The Company has complied with Law No. 40/2007.
In December 2001, the Government had another block sale of 1,200,000,000 shares or 11.9% of the total outstanding Series B shares. In July 2002, the Government further sold a block of 312,000,000 shares or 3.1% of the total outstanding Series B shares.
At the AGM of Stockholders of the Company held on July 30, 2004, the minutes of which are covered by notarial deed No. 26 of A. Partomuan Pohan, S.H., LLM., the Company’s stockholders approved the Company’s 2-for-1 stock split for Series A Dwiwarna and Series B share. The Series A Dwiwarna share with par value of Rp500 per share was split into 1 Series A Dwiwarna share with par value of Rp250 per share and 1 Series B share with par value of Rp250 per share. The stock split resulted in an increase of the Company’s authorized capital stock from 1 Series A Dwiwarna share and 39,999,999,999 Series B shares to 1 Series A Dwiwarna share and 79,999,999,999 Series B shares, and the issued capital stock from 1 Series A Dwiwarna share and 10,079,999,639 Series B shares to 1 Series A Dwiwarna share and 20,159,999,279 Series B shares. After the stock split, each ADS represented 40 Series B shares.
Based on the decision of the EGM of the Company on December 21, 2005, the AGM of the Company on June 29, 2007, dated June 20, 2008, and dated May 19, 2011, the Company’s shareholders approve each plan phase I, II, III and IV to repurchase Series B shares (Note 20).
9
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
c. Public offering of securities of the Company (continued)
During the period December 21, 2005 to June 20, 2007, the Company had bought back 211,290,500 shares from the public (stock repurchase program phase I). On July 30, 2013, the Company has sold all such shares (Note 20).
At the AGM held on April 19, 2013 as covered by notarial deedNo. 38 dated April 19, 2013 of Ashoya Ratam, S.H., MKn., 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 are covered by notarial deed No.38 of Ashoya Ratam, S.H., MKn., the stockholders approved the Company’s 5-for-1 stock split for Series A Dwiwarna and Series B shares. Series A Dwiwarna share with par value of Rp250 per share was split into 1 Series A Dwiwarna share with par value of Rp50 per share and 4 Series B shares with par value Rp50 per share. The stock split resulted in an increase of the Company’s authorized capital stock from 1 Series A Dwiwarna and 79,999,999,999 Series B shares to 1 Series A Dwiwarna and 399,999,999,999 Series B shares, and the issued capital stock from 1 Series A Dwiwarna and 20,159,999,279 Series B shares to 1 Series A Dwiwarna and 100,799,996,399 Series B shares. After the stock split, each ADS represented 200 Series B shares.
On May 16 and June 5, 2014, the Company deregistered from Tokyo Stock Exchange (“TSE”) and delisted from the LSE, respectively.
As of September 30, 2016, all of the Company’s Series B shares are listed on the IDX and 38,220,877 ADS shares are listed on the NYSE(Note 18).
OnJune 25, 2010 the Company issued the second rupiah bonds with a nominal amount of Rp1,005 billion for Series A, a five-year period and Rp1,995 billion for Series B, a ten-year period, respectively, are listed on the IDX (Note 16b.i).
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, a thirty-year period, respectively which are listed on the IDX (Note 16b.i).
On December 21, 2015, the Company has sold the remaining shares of treasury stock phase III (Note 20).
On June 29, 2016, the Company has sold the shares of treasury stock phase IV (Note 20).
10
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
d. Subsidiaries
As of September30, 2016 and December 31, 2015, the Company has consolidated the following directly or indirectly owned subsidiaries (Notes 2b and 2d):
(i) Direct subsidiaries:
|
|
|
|
|
|
Percentage of ownership interest |
|
Total assets before elimination |
|
||||
Subsidiary/place of incorporation |
|
Nature of business/date of incorporation or acquisition by the Company |
|
Year of start of commercial operations |
|
September 30, 2016 |
|
December 31, 2015 |
|
September 30, 2016 |
|
December 31, 2015 |
|
PT Telekomunikasi Selular (“Telkomsel”), Jakarta, Indonesia |
|
Telecommunication - provides telecommunication facilities and mobile cellular services using Global Systems for Mobile Communication (“GSM”) technology/May 26, 1995 |
|
1995 |
|
65 |
|
65 |
|
86,141 |
|
84,086 |
|
PT Multimedia Nusantara (“Metra”), Jakarta, Indonesia |
|
Network telecommunication services and multimedia/ May 9, 2003 |
|
1998 |
|
100 |
|
100 |
|
10,907 |
|
8,563 |
|
PT Dayamitra Telekomunikasi (“Dayamitra”), Jakarta, Indonesia |
|
Telecommunication/ May 17, 2001 |
|
1995 |
|
100 |
|
100 |
|
9,927 |
|
9,341 |
|
PT Telekomunikasi Indonesia International (“TII”), Jakarta, Indonesia |
|
Telecommunication/ July 31, 2003 |
|
1995 |
|
100 |
|
100 |
|
6,836 |
|
5,604 |
|
PT Telkom Akses (“Telkom Akses”), Jakarta, Indonesia |
|
Construction, service and trade in the field of telecommunication/ November 26, 2012 |
|
2013 |
|
100 |
|
100 |
|
4,995 |
|
3,696 |
|
PT Graha Sarana Duta (“GSD”), Jakarta, Indonesia |
|
Leasing of offices and providing building management and maintenance services, civil consultant and developer/ April 25, 2001 |
|
1982 |
|
99,99 |
|
99,99 |
|
4,297 |
|
3,581 |
|
PT PINS Indonesia(“PINS”), Jakarta, Indonesia |
|
Telecommunication construction and services/ August 15,2002 |
|
1995 |
|
100 |
|
100 |
|
3,383 |
|
2,960 |
|
PT Infrastruktur Telekomunikasi Indonesia (“Telkom Infratel”), Jakarta, Indonesia |
|
Construction, service and trade in the field of telecommunication/ January 16, 2014 |
|
2014 |
|
100 |
|
100 |
|
937 |
|
647 |
|
PT Patra Telekomunikasi Indonesia (“Patrakom”), Jakarta, Indonesia |
|
Telecomunication- provides satellite communication system, services and facilities/ September 28, 1995 |
|
1996 |
|
100 |
|
100 |
|
453 |
|
472 |
|
PT Napsindo Primatel Internasional (“Napsindo”), Jakarta, Indonesia |
|
Telecommunication - provides Network Access Point (NAP), Voice Over Data (VOD) and other related services/December 29, 1998 |
|
1999; ceased operations on January 13, 2006 |
|
60 |
|
60 |
|
5 |
|
5 |
|
11
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
d. Subsidiaries (continued)
(i) Indirect subsidiaries:
|
|
|
|
|
|
Percentage of ownership interest |
|
Total assets before elimination |
|
||||
Subsidiary/place of incorporation |
|
Nature of business/date of incorporation or acquisition by the Company |
|
Year of start of commercial operations |
|
September 30, 2016 |
|
December 31, 2015 |
|
September 30, 2016 |
|
December 31, 2015 |
|
PT Sigma Cipta Caraka (“Sigma”), Tangerang, Indonesia |
|
Information technology service – system implementation and integration service, outsourcing and software license maintenance/ May 1,1987 |
|
1988 |
|
100 |
|
100 |
|
4,992 |
|
3,587 |
|
Telekomunikasi Indonesia International Pte. Ltd., Singapore |
|
Telecommunication/ December 6, 2007 |
|
2008 |
|
100 |
|
100 |
|
2,653 |
|
1,618 |
|
PT Infomedia Nusantara(“Infomedia”), Jakarta, Indonesia |
|
Data and information service – provides telecommunication information services and other information services in the form of print and electronic media and call center services/ September 22,1999 |
|
1984 |
|
100 |
|
100 |
|
2,100 |
|
1,622 |
|
PT Telkom Landmark Tower (“TLT”), Jakarta, Indonesia |
|
Service for property development and management/ February 1, 2012 |
|
2012 |
|
55 |
|
55 |
|
1,635 |
|
1,245 |
|
Telekomunikasi Indonesia International (“TL”) S.A., Timor Leste |
|
Telecommunication/ September 11, 2012 |
|
2012 |
|
100 |
|
100 |
|
758 |
|
854 |
|
PT Finnet Indonesia (“Finnet”), Jakarta, Indonesia |
|
Information technology services/October 31, 2005 |
|
2006 |
|
60 |
|
60 |
|
670 |
|
513 |
|
PT Metra Digital Media (“MD Media”), Jakarta, Indonesia |
|
Directory information services/January 22, 2013 |
|
2013 |
|
99,99 |
|
99,99 |
|
618 |
|
618 |
|
Telekomunikasi Indonesia International Ltd., Hong Kong |
|
Telecommunication/ December 8, 2010 |
|
2010 |
|
100 |
|
100 |
|
393 |
|
326 |
|
PT Metra Digital Investama (“MDI”) previously PT Metra Media, Jakarta, Indonesia |
|
Trading and/or providing service related to information and tehnology multimedia, entertainment and investment/ January 8, 2013 |
|
2013 |
|
99,99 |
|
99,99 |
|
326 |
|
4 |
|
PT Nusantara Sukses Investasi (”NSI”), Jakarta, Indonesia |
|
Service and trading/ September 1, 2014 |
|
2014 |
|
99,99 |
|
99,99 |
|
250 |
|
165 |
|
PT Administrasi Medika (“Ad Medika”), Jakarta, Indonesia |
|
Health insurance administration services/February 25, 2010 |
|
2002 |
|
99,99 |
|
75 |
|
189 |
|
160 |
|
PT Graha Yasa Selaras (“GYS”), Jakarta, Indonesia |
|
Tourism service/April 27, 2012 |
|
2012 |
|
51 |
|
51 |
|
177 |
|
160 |
|
Telekomunikasi Indonesia Internasional Pty Ltd. (“Telkom Australia”), Australia |
|
Telecommunication/ January 9, 2013 |
|
2013 |
|
100 |
|
100 |
|
175 |
|
171 |
|
PT MetraNet (“Metranet”), Jakarta, Indonesia |
|
Multimedia portal service/ April 17, 2009 |
|
2009 |
|
99,99 |
|
99,99 |
|
87 |
|
66 |
|
PT Metra Plasa (“Metra Plasa”), Jakarta, Indonesia |
|
Network & e-commerce services/April 9, 2012 |
|
2012 |
|
60 |
|
60 |
|
84 |
|
85 |
|
PT Sarana Usaha SejahteraInsanpalapa(”TelkoMedika”), Jakarta, Indonesia |
|
Health services, medicine services includingpharmacies, laboratories and other health caresupport/ November 30, 2015 |
|
2008 |
|
75 |
|
75 |
|
65 |
|
49 |
|
12
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
1. GENERAL (continued)
d. Subsidiaries (continued)
(ii) Indirect subsidiaries: (continued)
|
|
|
|
|
|
Percentage of ownership interest |
|
Total assets before elimination |
|
||||
Subsidiary/place of incorporation |
|
Nature of business/date of incorporation or acquisition by the Company |
|
Year of start of commercial operations |
|
September 30, 2016 |
|
December 31, 2015 |
|
September 30, 2016 |
|
December 31, 2015 |
|
PT Satelit Multimedia Indonesia (“SMI”), Jakarta, Indonesia |
|
Satellite services/ March 25, 2013 |
|
2013 |
|
99,99 |
|
99,99 |
|
17 |
|
13 |
|
PT Pojok Celebes Mandiri (“PCM”), Jakarta, Indonesia |
|
Tour agent/bureau services/August 16, 2013 |
|
2008 |
|
51 |
|
51 |
|
16 |
|
18 |
|
PT Nusantara Sukses Sarana(”NSS”), Jakarta, Indonesia |
|
Building and hotel management service, and other services/ September 1, 2014 |
|
2014 |
|
99,99 |
|
99,99 |
|
12 |
|
- |
|
PT Nusantara Sukses Realti (”NSR”), Jakarta, Indonesia |
|
Service and trading/ September 1, 2014 |
|
- |
|
99,99 |
|
99,99 |
|
12 |
|
- |
|
Telekomunikasi Indonesia International (“Telkom USA”), Inc., USA |
|
Telecommunication/ December 11, 2013 |
|
2014 |
|
100 |
|
100 |
|
9 |
|
52 |
|
PT Metra TV (“Metra TV”), Jakarta, Indonesia |
|
Subscription-broadcasting services/January 8, 2013 |
|
2013 |
|
99,83 |
|
99,83 |
|
- |
|
- |
|
(a) Metra
On November 30, 2015 Metraacquired 13,850 shares of TelkoMedika (equivalent to 75% ownership) with acquisition cost amounting to Rp69.5 billion. TelkoMedika engaged in health procurement and medicinal services including the establishment of pharmacies, hospital, clinic, or other healthcare support.
Based on notarial deed Utiek Rochmuljati Abdurachman, S.H., M.LI, M.Kn., No. 10,11,12,13,14 dated May 25, 2016, Metra purchased 2,000 shares of PT. Administrasi Medika (Admedika) from the non-controlling interest equivalent to 25% ownership amounting to Rp139 billion.
(b) Sigma
Based on notarial deed No.09 dated December 18, 2015 of Utiek Rochmuljati Abdurachman, S.H., M.LI, M.Kn., approved by MoLHR through its decision letter No. AHU-AH.01.03-09904427 dated December 22, 2015, Sigma purchased 55% ownershipin PT Media Nusantara Global Data ("MNDG") which is engaged in data center services.
The acquisition cost amounted to Rp45 billion and the fair value of identifiable net assets amounted to Rp30 billion resulting in a goodwill of Rp15 billion (Note 11).
(c) Telin
On May 19, 2015, Pachub Acquisition Co. was incorporated, with Telekomunikasi Indonesia International (USA) obtaining 100% direct ownership.
On May 29, 2015, Telkom USA and Pachub Acquisition Co entered into an agreement and plan of merger with AP Teleguam Holdings, Inc.In June 2016, the agreement related to the mergerwas terminated.
e. Authorization for the issuance of the consolidated financial statements
The consolidated financial statements were prepared andapproved for issuanceby the Board of Directors on October24, 2016.
13
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of 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") includingIndonesian 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 Indonesian Institute of Accountant and Regulation No. VIII.G.7 of the Capital Market and Financial Institution Supervisory Agency (“Bapepam-LK”) regarding the Presentation and Disclosure of Financial Statements of Issuers or Public Companies, enclosed in the decision letter KEP-347/BL/2012.
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, 2017:
· Amendments to PSAK 1: Presentation of Financial Statements on Disclosure Initiative.
The amendments provide clarification on the application of the requirements of materiality, the flexibility of systematic order of the notes to the financial statements and the identification of significant accounting policies.
· ISAK 31: Interpretation on the Scope of PSAK 13: Investment Property.
The ISAK provides an interpretation of the characteristics of the building used as part of the definition of investment property in PSAK 13: Investment Property. The building as investment property refer to structures that have physical characteristics generally associated as a building with the walls, floors, and roofs are attached to the assets.
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.
14
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
b. Principles of consolidation (continued)
Profit or loss and each component of other comprehensive income (“OCI”) are attributed to the equity holders of the Company and to the non-controlling interests, even if this results in the non-controlling interests having a deficit balance.
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 a government. Government in this context is the Minister of Finance or the Local Government, as the shareholder of the entity. Formerly, the Group in its disclosure applied the definition of related party used based on PSAK 7 “Related Party”.
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.
d. Business combinations
Business combination is accounted for using the acquisition method. The consideration transferred is measured at fair value, which is the aggregate of the fair value of the assets transferred, liabilities incurred or assumed and the equity instruments issued in exchange for control of the acquiree.For each business combination, non-controlling interest is measured at fair value or at the proportionateshare of the acquiree’s identifiable net assets. The choice of measurement basis is made on a transaction-by-transaction basis. Acquisition-related costs are expensed as incurred. The acquiree’s identifiable assets and liabilities are recognized at their fair values at the acquisition date.
15
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
d. Business combinations (continued)
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 held, over the net identifiable assets acquired and liabilities assumed. If the fair value of net assets acquired is in excess of the aggregate consideration transferred, the Group re-assess whether it has correctly identified all of the assets acquired and all of the liabilities assumed, and reviews the procedures used to measure the amounts to be recognized at the acquisition date. If the re-assessment still results in an excess of the fair value of net assets acquired over the aggregate consideration transferred, then the gain is recognized in profit and loss.
When the determination of consideration from a business combination includes contingent consideration, it is measured at its fair value on acquisition date. Contingent consideration is classified either as equity or a financial liability. Amounts classified as a financial liability are subsequently remeasured to fair value with changes in fair value recognized in profit or loss when adjustments are recorded outside the measurement period. Changes in the fair value of the contingent consideration that qualify as measurement-period adjustments are adjusted retrospectively, with corresponding adjustments made against goodwill. Measurement-period adjustments are adjustments that arise from additional information obtained during the measurement period, which cannot exceed one year from the acquisition date, about facts and circumstances that existed at the acquisition date.
In a business combination achieved in stages, the acquirer remeasures its previously held equity interest in theacquiree 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. 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 which 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 and in banks and all unrestricted time deposits with original maturities of three months or less at the time of placement.
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 statement of financial position.
16
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
f. Investments in associated companies
An associate is an entity over which the Group (as investor) has significant influence. Significant influence is the power to participate in the financial and operating policy decisions of the investee, but does not include control or joint control over those operating policies. The considerations made in determining significant influence are similar to those necessary to determine control over subsidiaries.
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 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 PT Citra Sari Makmur (“CSM”) is the United States dollar (“U.S. dollars”), and Telin Malaysia is the Malaysian ringgit (“MYR”). 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.
17
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
h. Inventories
Inventories consist of components, which are subsequently expensedupon use. Components represent telephone terminals, cables, and other spare parts. Inventories also include Subscriber Identification Module (“SIM”) cards, handsets, set top boxes, 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 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.
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 and license. 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 exceeds its estimated recoverable amount, the asset is writtendown to its estimated recoverable amount.
18
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
k. Intangible assets (continued)
Intangible assets 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 expected, either from further use or from disposal. The difference between the carrying amount and the net proceeds received from disposal is recognized in the consolidated statements of profit or loss and other comprehensive income.
l. Property and equipment
Property and equipment are stated at costless 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.
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 |
|
Satelite, 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 |
|
Asset Customer Premisses 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 reliably measurable.
19
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
l. Property and equipment (continued)
Major spare parts and standbyequipment 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 is charged to the consolidated statements of profit or loss and other comprehensive income as incurred. Significant renewals and betterments are capitalized.
Property under construction is stated at cost until 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 statement 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 term, 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.
20
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
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 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 suppliers in the ordinary course of business. Trade payables are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business, if this period is longer). If not, they are presented as non-current liabilities.
Trade payables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest rate method.
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 pre-payment 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 accounting records are maintained in U.S.dollars and Telekomunikasi Indonesia International, Pty. Ltd., Australia whose accounting records are maintained in Australian dollars. 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 assetsand liabilitiesdenominated 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):
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
Buy |
|
Sell |
|
Buy |
|
Sell |
|
U.S. dollar (“US$”) 1 |
13,047 |
|
13,055 |
|
13,780 |
|
13,790 |
|
Australian dollar (“AU$”) 1 |
9,930 |
|
9,938 |
|
10,076 |
|
10,092 |
|
Euro 1 |
14,590 |
|
14,601 |
|
15,049 |
|
15,064 |
|
Yen 1 |
129.13 |
|
129.24 |
|
114.47 |
|
114.56 |
|
21
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q. Foreign currency translations (continued)
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 and fixed wireless telephone 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.
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 installationsare 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 relationships is 18 years. Starting 2015, revenues from fixed line installation are not deferred, and recognized as revenue when received as the amount is not significant.
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.
22
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
r. Revenue and expense recognition (continued)
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 telecommunications revenues
Revenues from sales of handsets or other telecommunication equipments are recognized when delivered to customers.
Revenues from tower lease are recognized on straight-line basis over the lease period in accordance with the agreement with the customers.
Revenues from other telecommunications services are recognized when services are rendered to customers.
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.
viii. Agency relationship
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 agents 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. Fair value of the points issued is deferred and recognized as revenue when the points are redeemed or expired.
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.
23
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of 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
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 net obligations in respect of the defined pension benefit plans and post-retirementhealth 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 and post-retirement health care benefits as well as qualifying insurance policy. The assets are measured at their 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.
Gain 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.
Gain 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).
24
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of 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)
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.
iv. Early retirement benefits
Early retirement benefits are accrued at the time the Company and subsidiaries 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 taxesare 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 reducedto 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.
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 yearprofit 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.
Final income tax on construction services and lease is presented as part of “Other Expenses”.
25
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of 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 rate 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 receivablesand other non-current financial assets.
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 for trading. A financial asset is classified as held for trading if it is acquired 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. Gains or losses arising from changes in fair value of the trading securities are presented as other (expenses)/income in consolidated statements of profit or loss and other comprehensive income in the period in which they arise.Financial asset measured at fair value through profit loss consists of derivative asset-put option which is recognized as part of “Other Current Financial Assets” in the consolidated statements of financial position.
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 assets, 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.
c. Held-to-maturity financial assets
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 financial assets as of September 30, 2016 and December 31, 2015.
26
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
u. Financial instruments (continued)
i. Financial assets (continued)
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 financial assets primaly consist of mutual funds, and corporate and government bonds, which are recorded as part of “Other Current Financial Assets” in the consolidated statements of financial position.
Available-for-sale securities are stated at fair value. Unrealized holding gain or losses on available-for-sale securities are excluded from income of the current period and are reported as a separate component in the equity section of the consolidated statement of financial position until realized. Realized gain or losses from the sale of available-for-sale securities 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 and other borrowings, and other liabilities. Interest-bearing loans and other borrowings 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 September 30, 2016 and December 31, 2015.
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 aretrade and other payables, accrued expenses, and interest-bearing loans and other borrowings, and other liabilities. Interest-bearing loans and other borrowings 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 statementof 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.
27
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
u. Financial instruments (continued)
iv. Fair value of financial instruments
Fair value is the amount for which an asset could be exchanged, or liability settled, in an arms’ 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 includeusing 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 38.
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 event can be reliably estimated. Losses expected as a result of future events, no matter how likely, are not recognized.
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.
28
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
u. Financial instruments (continued)
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. Treasury stock
Reacquired Companyshares of stock are accounted for at their reacquisition cost and classified as “Treasury Stock” and presented as a deduction to equity. The cost of treasury stock sold/transferred is accounted for using the weighted average method. The portion of treasury stock transferred for employees ownership program is accounted for at its fair value at grand date. The difference between the cost and the proceeds from the sale/transfer value of treasury stock is credited to “Additional Paid-in Capital”.
w. 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 as a liability based on the Board of Directors’ decision supported by the approval from the Board of Commissioners.
x. Basic and diluted earnings per share and earnings per ADS
Basic earnings pershare 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 200, the number of shares represented by each ADS.
The Company does not have potentially dilutive financial investments.
y. 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 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.
z. 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.
29
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
aa. Impairment of non-financial assets
The Group assesses, at the end of each reporting period, 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.
An assessment is made at the end of each reporting period as to 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 cannot be reversed in future periods.
ab. Critical Accounting Estimates and Judgements
Estimates and judgements 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 make 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.
30
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
ab. Critical Accounting Estimates and Judgementsand Assumptions (continued)
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. Any changes in these assumptions will impact the carrying amount of retirement benefit obligations.
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 benefits obligations.
Other key assumptions for retirement benefit obligations are based in part on current market conditions. Additional information is disclosed in Notes 30 and 31.
ii. Useful lives of property and equipment
The Group estimate the useful lives of their 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 ecpectation of physical wear and tear, technical or commercial obsolescence and legal or other limitations on the 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 amount 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 amount of provision for impairment of receivables are disclosed in Note 5.
iv. Income taxes
Significant judgement 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 amount of income tax are disclosed in Note 27.
31
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
3. CASH AND CASH EQUIVALENTS
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
Balance |
|
Balance |
|
||||
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Cash on hand |
Rp |
|
- |
|
45 |
|
- |
|
10 |
|
Cash in banks |
|
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
|
PT Bank Mandiri (Persero) Tbk (“Bank Mandiri”) |
Rp |
|
- |
|
1,127 |
|
- |
|
672 |
|
|
US$ |
|
49 |
|
642 |
|
51 |
|
707 |
|
|
JPY |
|
7 |
|
1 |
|
11 |
|
1 |
|
|
EUR |
|
1 |
|
11 |
|
1 |
|
8 |
|
|
HKD |
|
0 |
|
0 |
|
1 |
|
1 |
|
|
AUD |
|
0 |
|
0 |
|
0 |
|
0 |
|
PT Bank Negara Indonesia (Persero) Tbk (“BNI”) |
Rp |
|
- |
|
493 |
|
- |
|
508 |
|
|
US$ |
|
4 |
|
56 |
|
22 |
|
299 |
|
|
EUR |
|
5 |
|
70 |
|
5 |
|
72 |
|
|
SGD |
|
0 |
|
0 |
|
0 |
|
0 |
|
PT Bank Rakyat Indonesia (Persero) Tbk (“BRI”) |
Rp |
|
- |
|
84 |
|
- |
|
140 |
|
|
US$ |
|
7 |
|
96 |
|
11 |
|
155 |
|
Others |
Rp |
|
- |
|
11 |
|
- |
|
14 |
|
|
US$ |
|
0 |
|
0 |
|
0 |
|
0 |
|
Sub-total |
|
|
|
|
2,591 |
|
|
|
2,577 |
|
Third parties |
|
|
|
|
|
|
|
|
|
|
Standard Chartered Bank (“SCB”) |
Rp |
|
- |
|
0 |
|
- |
|
0 |
|
|
US$ |
|
43 |
|
561 |
|
31 |
|
430 |
|
|
SGD |
|
14 |
|
130 |
|
1 |
|
13 |
|
The Hongkong and Shanghai BankingCorporation Ltd. (“HSBC”) |
US$ |
|
14 |
|
181 |
|
8 |
|
110 |
|
|
HKD |
|
2 |
|
3 |
|
10 |
|
18 |
|
|
SGD |
|
- |
|
- |
|
1 |
|
6 |
|
Development Bank of Singapore |
Rp |
|
- |
|
99 |
|
- |
|
0 |
|
|
US$ |
|
0 |
|
0 |
|
- |
|
- |
|
Citibank, N.A. (“Citibank”) |
Rp |
|
- |
|
40 |
|
- |
|
103 |
|
|
US$ |
|
3 |
|
37 |
|
2 |
|
26 |
|
|
EUR |
|
0 |
|
1 |
|
0 |
|
4 |
|
PT Bank MuamalatIndonesia Tbk (“Bank Muamalat”) |
Rp |
|
- |
|
3 |
|
- |
|
61 |
|
|
US$ |
|
0 |
|
3 |
|
27 |
|
373 |
|
Others (each below Rp75 billion) |
Rp |
|
- |
|
165 |
|
- |
|
98 |
|
|
US$ |
|
6 |
|
74 |
|
1 |
|
15 |
|
|
SGD |
|
0 |
|
0 |
|
- |
|
- |
|
|
EUR |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
AUD |
|
0 |
|
0 |
|
1 |
|
13 |
|
|
TWD |
|
9 |
|
4 |
|
19 |
|
8 |
|
|
MYR |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
HKD |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
MOP |
|
0 |
|
0 |
|
0 |
|
0 |
|
Sub-total |
|
|
|
|
1,301 |
|
|
|
1,278 |
|
Total cash in banks |
|
|
|
|
3,892 |
|
|
|
3,855 |
|
Time deposits |
|
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
|
Bank Mandiri |
Rp |
|
- |
|
4,371 |
|
- |
|
2,863 |
|
|
US$ |
|
6 |
|
78 |
|
5 |
|
69 |
|
BRI |
Rp |
|
- |
|
3,307 |
|
- |
|
2,831 |
|
|
US$ |
|
68 |
|
891 |
|
201 |
|
2,763 |
|
BNI |
Rp |
|
- |
|
2,634 |
|
- |
|
3,031 |
|
|
US$ |
|
59 |
|
773 |
|
1 |
|
9 |
|
PT Bank Tabungan Negara(Persero) Tbk (“Bank BTN”) |
Rp |
|
- |
|
3,365 |
|
- |
|
885 |
|
Sub-total |
|
|
|
|
15,419 |
|
|
|
12,451 |
|
32
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
3.CASH AND CASH EQUIVALENTS (continued)
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
Balance |
|
Balance |
|
||||
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Time deposits (continued) |
|
|
|
|
|
|
|
|
|
|
Third parties |
|
|
|
|
|
|
|
|
|
|
PT Bank Pembangunan DaerahJawa Barat dan Banten (“BJB”) |
Rp |
|
- |
|
2,712 |
|
- |
|
1,884 |
|
|
US$ |
|
10 |
|
130 |
|
10 |
|
138 |
|
Bank Permata |
Rp |
|
- |
|
1,846 |
|
- |
|
1,692 |
|
|
US$ |
|
9 |
|
117 |
|
- |
|
- |
|
PT Bank UOB Indonesia (“UOB”) |
Rp |
|
- |
|
1,250 |
|
- |
|
300 |
|
PT Bank Mega Tbk (“Bank Mega”) |
Rp |
|
- |
|
864 |
|
- |
|
1,265 |
|
|
US$ |
|
4 |
|
49 |
|
70 |
|
960 |
|
PT Bank OCBC NISP Tbk(“OCBC NISP”) |
Rp |
|
- |
|
700 |
|
- |
|
950 |
|
PT Bank CIMB Niaga Tbk (“Bank CIMB Niaga”) |
Rp |
|
- |
|
579 |
|
- |
|
1,605 |
|
PT Bank Tabungan PensiunanNasional Tbk (“BTPN”) |
Rp |
|
- |
|
359 |
|
- |
|
146 |
|
PT Bank Bukopin Tbk(“Bank Bukopin”) |
Rp |
|
- |
|
358 |
|
- |
|
1,173 |
|
|
US$ |
|
- |
|
- |
|
55 |
|
759 |
|
PT Bank Muamalat Indonesia, Tbk ("Bank Muamalat") |
Rp |
|
- |
|
269 |
|
- |
|
142 |
|
|
US$ |
|
5 |
|
65 |
|
- |
|
- |
|
PT Bank Maybank Indonesia (“Bank Maybank”) |
Rp |
|
- |
|
154 |
|
- |
|
25 |
|
SCB |
Rp |
|
- |
|
- |
|
- |
|
550 |
|
Others (each below Rp75 billion) |
Rp |
|
- |
|
18 |
|
- |
|
212 |
|
|
US$ |
|
- |
|
26 |
|
- |
|
- |
|
Sub-total |
|
|
|
|
9,496 |
|
|
|
11,801 |
|
Total time deposits |
|
|
|
|
24,915 |
|
|
|
24,252 |
|
Grand Total |
|
|
|
|
28,852 |
|
|
|
28,117 |
|
Interest rates per annum on time deposits are as follows:
|
September 30,2016 |
|
December 31,2015 |
|
Rupiah |
2.75%-10.00% |
|
3.75%-10.50% |
|
Foreign currencies |
0.10%-2.25% |
|
0.10%-3.00% |
|
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 32 for details of related party transactions.
33
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
4. OTHER CURRENT FINANCIAL ASSETS
The breakdown of other current financial assets is as follows:
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
Balance |
|
Balance |
|
||||
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Time deposits |
|
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
|
Bank Mandiri |
US$ |
|
- |
|
- |
|
20 |
|
278 |
|
Third parties |
|
|
|
|
|
|
|
|
|
|
SCB |
US$ |
|
- |
|
- |
|
1 |
|
11 |
|
UOB |
US$ |
|
1 |
|
13 |
|
- |
|
- |
|
Total time deposits |
|
|
|
|
13 |
|
|
|
289 |
|
Available-for-sale financial assets |
|
|
|
|
|
|
|
|
|
|
Related parties |
|
|
|
|
|
|
|
|
|
|
State-owned enterprises |
US$ |
|
4 |
|
54 |
|
4 |
|
59 |
|
Government |
US$ |
|
2 |
|
27 |
|
2 |
|
29 |
|
Sub-total |
|
|
|
|
81 |
|
|
|
88 |
|
Third parties |
Rp |
|
- |
|
1,088 |
|
- |
|
72 |
|
Total available-for-sale financial assets |
|
|
|
|
1,169 |
|
|
|
160 |
|
Escrow accounts |
Rp |
|
- |
|
2,121 |
|
- |
|
2,121 |
|
|
US$ |
|
- |
|
- |
|
3 |
|
41 |
|
Others |
Rp |
|
- |
|
97 |
|
- |
|
192 |
|
|
US$ |
|
2 |
|
22 |
|
0 |
|
1 |
|
|
AUD |
|
1 |
|
7 |
|
1 |
|
14 |
|
Total |
|
|
|
|
3,429 |
|
|
|
2,818 |
|
The majority of escrow accounts represent Telkomsel’s account in BNI, in relation to theConditional Business Transfer Agreement(“CBTA”) between Telkomsel and the Company (Note 35c.ii).
The time deposits have maturities of more than three months but not more than one year, with interest rates as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
Foreign currencies |
0,83%-1,11% |
|
0.85%-0.88% |
|
Refer to Note 32 for details of related party transactions.
34
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
5. TRADE AND OTHER RECEIVABLES
The breakdown of trade and other receivables is as follows:
|
September 30, 2016 |
|
December 31,2015 |
|
Trade receivables |
14,114 |
|
10,565 |
|
Provision for impairment of receivables |
(3,905 |
) |
(3,048 |
) |
Net |
10,209 |
|
7,517 |
|
Other receivables |
585 |
|
358 |
|
Provision for impairment of receivables |
(4 |
) |
(3 |
) |
Net |
581 |
|
355 |
|
Total trade and other receivables |
10,790 |
|
7,872 |
|
Trade receivables arise from services provided to both retail and non-retail customers, with details as follows:
a. By debtor
(i) Related parties
|
September 30, 2016 |
|
December 31, 2015 |
|
State-owned enterprises |
628 |
|
270 |
|
Indonusa |
381 |
|
342 |
|
PT Indosat Tbk (“Indosat”) |
357 |
|
361 |
|
Others |
286 |
|
378 |
|
Total |
1,652 |
|
1,351 |
|
Provision for impairment of receivables |
(194 |
) |
(247 |
) |
Net |
1,458 |
|
1,104 |
|
(ii) Third parties
|
September30, 2016 |
|
December 31, 2015 |
|
Individual and business subscribers |
11,190 |
|
8,020 |
|
Overseas international carriers |
1,272 |
|
1,194 |
|
Total |
12,462 |
|
9,214 |
|
Provision for impairment of receivables |
(3,711 |
) |
(2,801 |
) |
Net |
8,751 |
|
6,413 |
|
35
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
5. TRADE AND OTHER RECEIVABLES (continued)
b. By age
(i) Related parties
|
September30, 2016 |
|
December 31, 2015 |
|
Up to 6 months |
1,090 |
|
833 |
|
7 to 12 months |
218 |
|
67 |
|
More than 12 months |
344 |
|
451 |
|
Total |
1,652 |
|
1,351 |
|
Provision for impairment of receivables |
(194 |
) |
(247 |
) |
Net |
1,458 |
|
1,104 |
|
(ii) Third parties
|
September 30, 2016 |
|
December 31, 2015 |
|
Up to 3 months |
7,320 |
|
5,816 |
|
More than 3 months |
5,142 |
|
3,398 |
|
Total |
12,462 |
|
9,214 |
|
Provision for impairment of receivables |
(3,711 |
) |
(2,801 |
) |
Net |
8,751 |
|
6,413 |
|
(iii) Aging of total trade receivables
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
Gross |
|
Provision for impairment of receivables |
|
Gross |
|
Provision for impairment of receivables |
|
Not past due |
6,076 |
|
123 |
|
4,353 |
|
266 |
|
Past due up to 3 months |
2,161 |
|
254 |
|
2,235 |
|
202 |
|
Past due more than 3 to 6 months |
1,435 |
|
488 |
|
583 |
|
216 |
|
Past due more than 6 months |
4,442 |
|
3,040 |
|
3,394 |
|
2,364 |
|
Total |
14,114 |
|
3,905 |
|
10,565 |
|
3,048 |
|
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 September 30, 2016 and December 31, 2015, the carrying amount of trade receivables of the Group considered past due but not impaired amounted to Rp4,256 billion and Rp3,430 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.
36
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
5. TRADE AND OTHER RECEIVABLES (continued)
c. By currency
(i) Related parties
|
September30, 2016 |
|
December 31, 2015 |
|
Rupiah |
1,634 |
|
1,328 |
|
U.S. dollar |
18 |
|
23 |
|
Total |
1,652 |
|
1,351 |
|
Provision for impairment of receivables |
(194 |
) |
(247 |
) |
Net |
1,458 |
|
1,104 |
|
(ii) Third parties
|
September 30, 2016 |
|
December 31, 2015 |
|
Rupiah |
11,199 |
|
7,761 |
|
U.S. dollar |
1,227 |
|
1,436 |
|
Australian dollar |
34 |
|
14 |
|
Others |
2 |
|
3 |
|
Total |
12,462 |
|
9,214 |
|
Provision for impairment of receivables |
(3,711 |
) |
(2,801 |
) |
Net |
8,751 |
|
6,413 |
|
d. Movements in the provision for impairment of receivables
|
September 30, 2016 |
|
December 31, 2015 |
|
Beginning balance |
3,048 |
|
3,096 |
|
Provision recognized during the period (Note 25) |
856 |
|
1,010 |
|
Receivables written off |
- |
|
(1,058 |
) |
Ending balance |
3,904 |
|
3,048 |
|
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 September 30, 2016, certain trade receivables of the subsidiaries amounting to Rp4,451billion have been pledged as collateral under lending agreements (Notes 15, 16b and 16c).
Refer to Note 32 for details of related party transactions.
37
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
6. INVENTORIES
|
September 30,2016 |
|
December 31,2015 |
|
Components |
449 |
|
342 |
|
SIM cards, set top boxes, and blank prepaid vouchers |
229 |
|
131 |
|
Others |
263 |
|
96 |
|
Total |
941 |
|
569 |
|
Provision for obsolescence |
|
|
|
|
Components |
(47 |
) |
(14 |
) |
SIM cards, set top boxes and blank prepaid vouchers |
(27 |
) |
(27 |
) |
Others |
0 |
|
0 |
|
Total |
(74 |
) |
(41 |
) |
Net |
867 |
|
528 |
|
Movements in the provisionfor obsolescence are as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
Beginning balance |
41 |
|
43 |
|
Provision recognized during the year |
33 |
|
2 |
|
Inventory write off |
- |
|
(4 |
) |
Ending balance |
74 |
|
41 |
|
The inventories recognized as expense and included in operations, maintenance, and telecommunication service expenses as of September 30, 2016 and 2015amounted to Rp1,539 billion and Rp1,450billion, respectively(Note 24).
Management believes that the provision is adequate to cover losses from declines in inventory value due to obsolescence.
Certain inventories of the Company’s subsidiaries amounting to Rp268billion have been pledged as collateral under lending agreements (Notes 15, 16b and 16c).
As of September 30, 2016 and December 31, 2015, modules and components held by the Group with book value amounting to Rp219billion, respectively,has been insured against fire, theft, and other specific risks.Modules are recorded as part of property and equipment.Total sum insured as of September 30, 2016 and December 31, 2015 amounted to Rp220billion and Rp291 billion, respectively.
Management believes that the insurance coverage is adequate to cover potential losses of inventories arising from the insured risks.
38
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
7. ADVANCES AND PREPAID EXPENSES
|
September 30, 2016 |
|
December 31, 2015 |
|
Prepaid rental |
1,722 |
|
1,055 |
|
Frequency license (Notes 35c.i and 35c.ii) |
1,300 |
|
2,935 |
|
Advances |
611 |
|
729 |
|
Salaries |
398 |
|
347 |
|
Advance to employee |
132 |
|
28 |
|
Others |
936 |
|
745 |
|
Total |
5,099 |
|
5,839 |
|
Refer to Note 32 for details of related party transactions.
8. LONG-TERM INVESTMENTS
|
September 30, 2016 |
|
||||||||||||
|
Percentage ofownership |
|
Beginningbalance |
|
Additions (Deductions) |
|
Share ofnet (loss) profit of associatedcompany |
|
Dividend |
|
Translation |
|
Endingbalance |
|
Long-term investments in associated companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tiphonea |
24.65 |
|
1,404 |
|
- |
|
76 |
|
(23 |
) |
(3 |
) |
1,454 |
|
Indonusab |
20.00 |
|
221 |
|
- |
|
- |
|
- |
|
- |
|
221 |
|
Teltranetc |
51.00 |
|
71 |
|
- |
|
(26 |
) |
- |
|
- |
|
45 |
|
PT Melon Indonesia (“Melon”) d |
51.00 |
|
50 |
|
- |
|
14 |
|
- |
|
- |
|
64 |
|
PT Integrasi Logistik Cipta Solusi (“ILCS”) e |
49.00 |
|
40 |
|
- |
|
- |
|
- |
|
- |
|
40 |
|
Telin Malaysiaf |
49.00 |
|
6 |
|
5 |
|
(14 |
) |
- |
|
3 |
|
- |
|
CSMg |
25.00 |
|
- |
|
- |
|
|
|
- |
|
- |
|
- |
|
Sub-total |
|
|
1,792 |
|
5 |
|
50 |
|
(23 |
) |
- |
|
1,824 |
|
Other long-term investments |
|
|
15 |
|
27 |
|
- |
|
- |
|
- |
|
42 |
|
Total Long-term investments |
|
|
1,807 |
|
32 |
|
50 |
|
(23 |
) |
- |
|
1,866 |
|
Summarized financial information of the Group’s investments accounted under the equity method for 2016:
|
Tiphone* |
|
Indonusa |
|
Teltranet |
|
Melon |
|
ILCS |
|
TelinMalaysia |
|
CSM** |
|
Statements of financial position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
6,374 |
|
284 |
|
55 |
|
186 |
|
127 |
|
2 |
|
185 |
|
Non-current assets |
749 |
|
444 |
|
84 |
|
20 |
|
21 |
|
15 |
|
1,221 |
|
Current liabilities |
(1,123 |
) |
(797 |
) |
(51 |
) |
(79 |
) |
(65 |
) |
(33 |
) |
(731 |
) |
Non-current liabilities |
(3,058 |
) |
(276 |
) |
- |
|
(1 |
) |
(1 |
) |
- |
|
(1,535 |
) |
Equity (deficit) |
2,942 |
|
(345 |
) |
88 |
|
126 |
|
82 |
|
(16 |
) |
(860 |
) |
Statements of profit or loss andother comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
12,886 |
|
455 |
|
33 |
|
224 |
|
64 |
|
4 |
|
164 |
|
Operating expenses |
(12,131 |
) |
(505 |
) |
(97 |
) |
(199 |
) |
(63 |
) |
(32 |
) |
(364 |
) |
Other income (expenses) including finance costs - net |
(448 |
) |
- |
|
(4 |
) |
3 |
|
- |
|
- |
|
(74 |
) |
Profit (loss) before tax |
307 |
|
(50 |
) |
(68 |
) |
28 |
|
1 |
|
(28 |
) |
(274 |
) |
Income tax expense |
(77 |
) |
- |
|
17 |
|
- |
|
- |
|
- |
|
- |
|
Profit (loss) for the year |
230 |
|
(50 |
) |
(51 |
) |
28 |
|
1 |
|
(28 |
) |
(274 |
) |
Other comprehensive income (loss) |
(11 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
Total comprehensive income for the year |
219 |
|
(50 |
) |
(51 |
) |
28 |
|
1 |
|
(28 |
) |
(274 |
) |
*Using financial information as of June 30, 2016 and for the period then ended.
**Using financial information as of December 31, 2015 and for the year then ended.
39
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
8. LONG-TERM INVESTMENTS (continued)
|
December 31, 2015 |
|
||||||||||||
|
Percentage ofownership |
|
Beginningbalance |
|
Additions (Deductions) |
|
Share of net (loss) profit of associatedcompany |
|
Dividend |
|
Share of other comprehensiveincome of associatedcompany |
|
Endingbalance |
|
Long-term investments in associated companies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tiphonea |
24.65 |
|
1,392 |
|
- |
|
32 |
|
(18 |
) |
(2 |
) |
1,404 |
|
Indonusab |
20.00 |
|
221 |
|
- |
|
- |
|
- |
|
- |
|
221 |
|
Teltranetc |
51.00 |
|
52 |
|
43 |
|
(24 |
) |
- |
|
- |
|
71 |
|
Melond |
51.00 |
|
43 |
|
- |
|
7 |
|
- |
|
- |
|
50 |
|
ILCSe |
49.00 |
|
38 |
|
- |
|
2 |
|
- |
|
- |
|
40 |
|
Telin Malaysiaf |
49.00 |
|
6 |
|
19 |
|
(19 |
) |
- |
|
(0 |
) |
6 |
|
CSMg |
25.00 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
Sub-total |
|
|
1,752 |
|
62 |
|
(2 |
) |
(18 |
) |
(2 |
) |
1,792 |
|
Other long-term investments |
|
|
15 |
|
- |
|
- |
|
- |
|
- |
|
15 |
|
Total long-term investments |
|
|
1,767 |
|
62 |
|
(2 |
) |
(18 |
) |
(2 |
) |
1,807 |
|
Summarized financial information of the Group’s investments accounted under the equity method for 2015:
|
Tiphone |
|
Indonusa |
|
Teltranet |
|
Melon |
|
ILCS |
|
Telin Malaysia |
|
CSM |
|
Statements of financial position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
6,539 |
|
186 |
|
117 |
|
131 |
|
105 |
|
18 |
|
185 |
|
Non-current assets |
1,261 |
|
471 |
|
58 |
|
27 |
|
32 |
|
10 |
|
1,221 |
|
Current liabilities |
(1,657 |
) |
(850 |
) |
(35 |
) |
(57 |
) |
(54 |
) |
(17 |
) |
(731 |
) |
Non-current liabilities |
(3,073 |
) |
(103 |
) |
(1 |
) |
(2 |
) |
(1 |
) |
- |
|
(1,535 |
) |
Equity (deficit) |
3,070 |
|
(296 |
) |
139 |
|
99 |
|
82 |
|
11 |
|
(860 |
) |
Statements of profit or loss and other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
22,060 |
|
599 |
|
0 |
|
201 |
|
111 |
|
6 |
|
164 |
|
Operatingexpenses |
(21,295 |
) |
(608 |
) |
(72 |
) |
(184 |
) |
(108 |
) |
(40 |
) |
(364 |
) |
Other income (expenses)including finance costs - net |
(265 |
) |
(37 |
) |
9 |
|
2 |
|
(0 |
) |
(3 |
) |
(74 |
) |
Profit (loss) before tax |
500 |
|
(46 |
) |
(63 |
) |
19 |
|
3 |
|
(37 |
) |
(274 |
) |
Income tax expense |
(130 |
) |
(19 |
) |
(16 |
) |
(5 |
) |
(0 |
) |
- |
|
- |
|
Profit (loss) for the year |
370 |
|
(65 |
) |
(47 |
) |
14 |
|
3 |
|
(37 |
) |
(274 |
) |
Other comprehensive income (loss) |
(7 |
) |
- |
|
- |
|
0 |
|
0 |
|
- |
|
- |
|
Total comprehensive income for the year |
363 |
|
(65 |
) |
(47 |
) |
14 |
|
3 |
|
(37 |
) |
(274 |
) |
a Tiphone was established on June 25, 2008 as PT Tiphone Mobile Indonesia Tbk. Tiphone is engaged in the telecommunication equipment business, such asfor 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 September 30, 2016 and December 31, 2015, the fair value of investment amounting to Rp1,132 billion and Rp1,351 billion, respectively. The fair value was calculated by multiplying number of shares by the published price quotation as of September 30, 2016 and December 31, 2015 amounting to Rp645 and Rp770 per share, respectively.
Reconciliation of financial information to the carrying amount of long-term investment in Tiphone as of December 31, 2015 is as follows:
|
December, 31 2015 |
|
Assets |
7,800 |
|
Liabilities |
(4,730 |
) |
Net assets |
3,070 |
|
Group’s proportionate share of net assets (24.65% in 2015) |
757 |
|
Goodwill |
647 |
|
Carrying amount of long-term investment |
1,404 |
|
40
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
8. LONG-TERM INVESTMENTS (continued)
b Indonusa 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 Indonusaas 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 LetterNo. 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 has waived its right to own the new shares issued and transferred it to Metra and, as a result, Metra’s ownership in Indonusa increased to 4.33%.
c Investment in Teltranet is accounted for under the equity method, which covered byan 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 as it does not determinethe financial and operating policies of Teltranet.
d Melon is engaged in providing Digital Content Exchange Hub services (“DCEH”). Metra does not have control over Melondue to the existence of substantive participating rights held by the other venturer over the financial and operating policies of Melon.
e ILCS is engaged in providing E-trade logistic services and other related services.
f Telin Malaysia is engaged in telecommunication services in Malaysia.
g CSM is engaged in providing Very Small Aperture Terminal (“VSAT”), network application services and consulting services on telecommunications technology and related facilities. The unrecognized share of losses of CSM for the year ended December 31, 2015 amounting to Rp215 billion.
9. PROPERTY AND EQUIPMENT
|
January 1, 2016 |
|
Additions |
|
Deductions |
|
Reclassifications/ Translations |
|
September 30, 2016 |
|
At cost: |
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
Land rights |
1,270 |
|
77 |
|
- |
|
- |
|
1,347 |
|
Buildings |
6,033 |
|
12 |
|
(2 |
) |
385 |
|
6,428 |
|
Leasehold improvements |
1,036 |
|
61 |
|
(7 |
) |
38 |
|
1,128 |
|
Switching equipment |
19,823 |
|
119 |
|
(59 |
) |
411 |
|
20,294 |
|
Telegraph, telex and data communication equipment |
876 |
|
694 |
|
- |
|
- |
|
1,570 |
|
Transmission installation and equipment |
119,047 |
|
967 |
|
(5,045 |
) |
8,466 |
|
123,435 |
|
Satellite, earth station and equipment |
8,146 |
|
53 |
|
- |
|
106 |
|
8,305 |
|
Cable network |
37,887 |
|
3,399 |
|
(246 |
) |
520 |
|
41,560 |
|
Power supply |
13,822 |
|
96 |
|
(45 |
) |
727 |
|
14,600 |
|
Data processing equipment |
11,351 |
|
65 |
|
(43 |
) |
785 |
|
12,158 |
|
Other telecommunications peripherals |
632 |
|
15 |
|
- |
|
- |
|
647 |
|
Office equipment |
1,062 |
|
119 |
|
(5 |
) |
26 |
|
1,202 |
|
Vehicles |
475 |
|
52 |
|
- |
|
- |
|
527 |
|
Other equipment |
99 |
|
- |
|
- |
|
- |
|
99 |
|
Property under construction |
4,580 |
|
13,851 |
|
- |
|
(12,368 |
) |
6,063 |
|
Assets under finance lease |
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment |
5,940 |
|
255 |
|
(387 |
) |
40 |
|
5,848 |
|
Data processing equipment |
63 |
|
- |
|
(48 |
) |
(13 |
) |
2 |
|
Office equipment |
73 |
|
4 |
|
- |
|
- |
|
77 |
|
Vehicles |
94 |
|
48 |
|
(22 |
) |
- |
|
120 |
|
CPE assets |
22 |
|
- |
|
- |
|
- |
|
22 |
|
Power supply |
90 |
|
- |
|
- |
|
- |
|
90 |
|
RSA assets |
252 |
|
- |
|
- |
|
- |
|
252 |
|
Total |
232,673 |
|
19,887 |
|
(5,909) |
|
(877) |
|
245,774 |
|
|
January 1, 2016 |
|
Additions |
|
Deductions |
|
Reclassifications/ Translations |
|
September 30, 2016 |
|
Accumulated depreciation and impairmentlosses: |
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
Buildings |
2,141 |
|
161 |
|
- |
|
54 |
|
2,356 |
|
Leasehold improvements |
623 |
|
97 |
|
(7 |
) |
7 |
|
720 |
|
Switching equipment |
15,223 |
|
1,096 |
|
(59 |
) |
(5 |
) |
16,255 |
|
Telegrap, telex and data communication equipment |
4 |
|
|
|
- |
|
- |
|
4 |
|
Transmission installation and equipment |
63,063 |
|
7,429 |
|
(4,569 |
) |
(282 |
) |
65,641 |
|
Satellite, earth station and equipment |
6,706 |
|
240 |
|
- |
|
(1 |
) |
6,945 |
|
Cable network |
19,524 |
|
1,160 |
|
(246 |
) |
(431 |
) |
20,007 |
|
Power supply |
9,114 |
|
902 |
|
(39 |
) |
(18 |
) |
9,959 |
|
Data processing equipment |
8,503 |
|
1,048 |
|
(43 |
) |
4 |
|
9,512 |
|
Other telecommunications peripherals |
385 |
|
56 |
|
- |
|
- |
|
441 |
|
Office equipment |
713 |
|
92 |
|
(4 |
) |
40 |
|
841 |
|
Vehicles |
166 |
|
52 |
|
(2 |
) |
1 |
|
217 |
|
Other equipment |
99 |
|
- |
|
- |
|
|
|
99 |
|
Assets under finance lease |
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment |
2,327 |
|
433 |
|
(387 |
) |
7 |
|
2,380 |
|
Data processing equipment |
53 |
|
5 |
|
(48 |
) |
(6 |
) |
4 |
|
Office equipment |
51 |
|
40 |
|
- |
|
(2 |
) |
89 |
|
Vehicles |
13 |
|
32 |
|
(20 |
) |
- |
|
25 |
|
CPE assets |
17 |
|
2 |
|
- |
|
- |
|
19 |
|
Power supply |
18 |
|
17 |
|
- |
|
- |
|
35 |
|
RSA assets |
230 |
|
10 |
|
- |
|
- |
|
240 |
|
Total |
128,973 |
|
12,872 |
|
(5,424) |
|
(632) |
|
135,789 |
|
Net Book Value |
103,700 |
|
|
|
|
|
|
|
109,985 |
|
41
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
|
January 1, 2015 |
|
Additions |
|
Deductions |
|
Reclassifications/ Translations |
|
December 31, 2015 |
|
At cost: |
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
Land rights |
1,184 |
|
86 |
|
- |
|
- |
|
1,270 |
|
Buildings |
4,571 |
|
263 |
|
- |
|
1,199 |
|
6,033 |
|
Leasehold improvements |
943 |
|
41 |
|
(151 |
) |
203 |
|
1,036 |
|
Switching equipment |
19,208 |
|
126 |
|
(66 |
) |
555 |
|
19,823 |
|
Telegrap, telex and data communication equipment |
6 |
|
870 |
|
- |
|
- |
|
876 |
|
Transmission installation and equipment |
107,573 |
|
4,278 |
|
(2,318 |
) |
9,514 |
|
119,047 |
|
Satellite, earth station and equipment |
7,927 |
|
93 |
|
(1 |
) |
127 |
|
8,146 |
|
Cable network |
33,114 |
|
4,458 |
|
(227 |
) |
542 |
|
37,887 |
|
Power supply |
12,776 |
|
381 |
|
(92 |
) |
757 |
|
13,822 |
|
Data processing equipment |
10,242 |
|
408 |
|
(58 |
) |
759 |
|
11,351 |
|
Other telecommunications peripherals |
602 |
|
37 |
|
- |
|
(7 |
) |
632 |
|
Office equipment |
951 |
|
150 |
|
(46 |
) |
7 |
|
1,062 |
|
Vehicles |
346 |
|
135 |
|
(2 |
) |
(4 |
) |
475 |
|
Other equipment |
99 |
|
- |
|
|
- |
- |
|
99 |
|
Property under construction |
3,853 |
|
14,623 |
|
|
- |
(13,896 |
) |
4,580 |
|
Assets under finance lease |
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment |
5,882 |
|
260 |
|
(202 |
) |
- |
|
5,940 |
|
Data processing equipment |
102 |
|
- |
|
(39 |
) |
- |
|
63 |
|
Office equipment |
21 |
|
52 |
|
- |
|
- |
|
73 |
|
Vehicles |
44 |
|
50 |
|
- |
|
- |
|
94 |
|
CPE assets |
22 |
|
- |
|
- |
|
- |
|
22 |
|
Power supply |
- |
|
90 |
|
- |
|
- |
|
90 |
|
RSA assets |
252 |
|
- |
|
- |
|
- |
|
252 |
|
Total |
209,718 |
|
26,401 |
|
(3,202 |
) |
(244 |
) |
232,673 |
|
|
January 1, 2015 |
|
Additions |
|
Deductions |
|
Reclassifications/ Translations |
|
December 31, 2015 |
|
Accumulated depreciation and impairmentlosses: |
|
|
|
|
|
|
|
|
|
|
Directly acquired assets |
|
|
|
|
|
|
|
|
|
|
Buildings |
1,954 |
|
183 |
|
- |
|
4 |
|
2,141 |
|
Leasehold improvements |
669 |
|
105 |
|
(151 |
) |
- |
|
623 |
|
Switching equipment |
13,861 |
|
1,441 |
|
(62 |
) |
(17 |
) |
15,223 |
|
Telegraph, telex and data communication equipment |
4 |
|
- |
|
- |
|
- |
|
4 |
|
Transmission installation and equipment |
54,764 |
|
10,575 |
|
(2,290 |
) |
14 |
|
63,063 |
|
Satellite, earth station and equipment |
6,099 |
|
607 |
|
(1 |
) |
1 |
|
6,706 |
|
Cable network |
18,762 |
|
1,327 |
|
(225 |
) |
(340 |
) |
19,524 |
|
Power supply |
7,978 |
|
1,250 |
|
(85 |
) |
(29 |
) |
9,114 |
|
Data processing equipment |
7,624 |
|
940 |
|
(58 |
) |
(3 |
) |
8,503 |
|
Other telecommunications peripherals |
322 |
|
70 |
|
- |
|
(7 |
) |
385 |
|
Office equipment |
659 |
|
107 |
|
(45 |
) |
(8 |
) |
713 |
|
Vehicles |
113 |
|
57 |
|
(1 |
) |
(3 |
) |
166 |
|
Other equipment |
97 |
|
2 |
|
- |
|
- |
|
99 |
|
Assets under finance lease |
|
|
|
|
|
|
|
|
|
|
Transmission installation and equipment |
1,681 |
|
848 |
|
(202 |
) |
- |
|
2,327 |
|
Data processing equipment |
79 |
|
13 |
|
(39 |
) |
- |
|
53 |
|
Office equipment |
6 |
|
45 |
|
- |
|
- |
|
51 |
|
Vehicles |
5 |
|
8 |
|
- |
|
- |
|
13 |
|
CPE assets |
15 |
|
2 |
|
- |
|
- |
|
17 |
|
Power supply |
- |
|
18 |
|
- |
|
- |
|
18 |
|
RSA assets |
217 |
|
13 |
|
- |
|
- |
|
230 |
|
Total |
114,909 |
|
17,611 |
|
(3,159 |
) |
(388 |
) |
128,973 |
|
Net Book Value |
94,809 |
|
|
|
|
|
|
|
103,700 |
|
42
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
a. Gain on disposal or sale of property and equipment
|
2016 |
|
2015 |
|
Proceeds from sale of property and equipment |
735 |
|
313 |
|
Net book value |
(17 |
) |
(26 |
) |
Gain on disposal or sale of property and equipment |
718 |
|
287 |
|
b. Asset impairment
As of December 31, 2015 and 2014, the CGUs that independently generate cash inflows were fixed wireline, fixed wireless, cellular and others.
In 2014, the Group decided to cease its fixed wireless business no later than December 15, 2015. The Company assessed the recoverable amount to be Rp549 billion and determined that the assets for fixed wireless CGU were further impaired by Rp805 billion. The recoverable amount has been determined based on VIU calculation using the most recent cash flows projection approved by management. The cash flows projection included cash inflows from the continuing use of the assets during the remaining service period and projected net cash flows to be received for the disposal of the assets for fixed wireless CGU at the end of service period. Projected net cash flows to be received for the disposal of the assets was determined based on cost approach, adjusted for physical, technological and economic obsolescence. Management applied a pre-tax discount rate of 13.5%derived from the Company’s post-tax weighted average cost of capital and benchmarked to externally available data. In addition, management also applied technological and economic obsolescence rate of 30% based on the Company’s internal data, due to the lack of comparable market data because of the nature of the assets. The determination of VIU calculation is most sensitive to technological and economic obsolescence rate assumption. An increase in technological and economic obsolescence rate to 40% would result in a further impairment ofRp70 billion.
Loss on impairment of assets was recognized within “Depreciation and Amortization” in the consolidated statement of profit or loss and other comprehensive income.
In connection with the restructuring of fixed wireless business (Note 35c.ii), the Company accelerated its depreciation of fixed wireless assets. As of December 31, 2015, all of the Company’s fixed wireless assets have been fully depreciated.
Management believes that there is no indication of impairment in the assets of other CGUs as of December 31, 2015.
c. Others
(i) Interest capitalized to property under construction amounted to Rp423 billion and Rp302 billion for the nine-month periods ended September 30, 2016 and 2015, respectively. The capitalization rate used to determine the amount of borrowing costs eligible for capitalization ranged from 7.42% to 11.00% and 9.74% to 18.31%for the nine-month periode ended September 30, 2016 and 2015, respectively.
(ii) No foreign exchange loss was capitalized as part of property under construction for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015.
43
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
c. Others (continued)
(iii) For the nine-month periods ended September 30, 2016 and 2015, the Group received proceeds from the insurance claim onlost and broken property and equipment, with a total value of Rp103billion and Rp88 billion, respectively. The proceeds were recorded as part of “Other Income” in the consolidated statements of profit or loss and other comprehensive income. As of September 30, 2016 dan 2015, the net carrying valuesof those assets of Rp36 billion and Rp14 billion, respectively, were charged to the consolidated statements of profit or loss and other comprehensive income.
(iv) In 2016, Telkomsel decided to replace certain equipment units with net carrying amount of Rp90 billion, as part of its modernization program. Accordingly, Telkomsel accelerated the depreciation of such equipment. For the nine-month period endedSeptember 30, 2016,the additional depreciation expense amounted to Rp85 billion.
In 2015, Telkomsel decided to replace certain equipment with a net carrying value amounting to Rp1,967 billion, as part of a modernization program. Accordingly, Telkomsel accelerated the depreciation of such equipment. For the nine-month period ended September 30, 2016 amounted to Rp279 billion.
The impact of the acceleration of depreciation of certain equipment units will decrease profit before income tax in future periods as follows:
Years |
|
Amount |
|
2016(3 months) |
|
30 |
|
2017 |
|
30 |
|
In 2014, the useful life of Telkomsel’s buildings and transmissionchanged from 20 years to 40 years and from 10 years to 15 and 20 years, respectively, to reflect the current economic life of the building and the transmission. For the nine-month periodended September 30, 2016, the reduction in depreciation amounted to Rp183 billion. The impact of the changes in the estimated useful life of the buildings and transmission will increase profit before income tax in future periods as follows:
Years |
|
Amount |
|
2016(3 months) |
|
61 |
|
2017 |
|
198 |
|
2018 |
|
135 |
|
(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 2016 and 2015, the Company derecognized the copper cable network asset with net carrying value of Rp446 billion and Rp7 billion, respectively, and recorded the fiber optic network asset from the exchange transaction of Rp422 billion and Rp750 billion, respectively.
As of September 30, 2016, Telkomsel’s equipments with net carrying amount of Rp64 billion will be exchanged with equipment from Nokia Siemens Network Oy and PT. Huawei Tech Investment, therefore, these equipments were presented as Assets Held For Sale in the consolidated statements of financial position.
44
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
c. Others (continued)
(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 2016 and 2053. Management believes that there will be no issue in obtaining the extension of the land rights when they expire.
(vii) As of September 30, 2016, the Group’s property and equipment excluding land rights, with net carrying amount of Rp96,786 billion were insured against fire, theft, earthquake and other specified risks, including business interruption, under blanket policies totalling Rp11,085 billion, US$74 million, HKD5 million and SGD34 million. Management believes that the insurance coverage is adequate to cover potential losses from the insured risks.
(viii) As of September 30, 2016, the percentage of completion of property under construction was around 67.04% of the total contract value, with estimated dates of completion between October 2016and December 2017. 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.iand 16b.ii). Certain property and equipment of the Company’s subsidiaries with gross carrying value amounting to Rp10,486billion have been pledged as collateral under lending agreements (Notes 15 and 16c).
(x) As of September 30, 2016, the cost of fully depreciated property and equipment of the Group that are still used in operations amounted to Rp58,079 billion. The Group is currently performing modernization of network assets to replace the fully depreciated property and equipment.
(xi) In 2015, 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 Rp22,455 billion.
(xii) The Company and 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. The Company and 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.
45
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
9. PROPERTY AND EQUIPMENT (continued)
c. Others (continued)
Future minimum lease payments required for assets under finance lease are as follows:
Years |
September 30, 2016 |
|
December 31, 2015 |
|
2016 |
1,067 |
|
1,027 |
|
2017 |
304 |
|
991 |
|
2018 |
887 |
|
888 |
|
2019 |
806 |
|
800 |
|
2020 |
781 |
|
766 |
|
Thereafter |
1,696 |
|
1,597 |
|
Total minimum lease payments |
5,541 |
|
6,069 |
|
Interest |
(1,227 |
) |
(1,489 |
) |
Net present value of minimum lease payments |
4,314 |
|
4,580 |
|
Current maturities (Note 15b) |
(733 |
) |
(641 |
) |
Long-term portion (Note 16) |
3,581 |
|
3,939 |
|
The details of obligations under finance leases as of September 30, 2016 and December 31, 2015 are as follows:
|
September 30,2016 |
|
December 31,2015 |
|
PT Tower Bersama Infrastructure |
1,510 |
|
1,589 |
|
PT Profesional Telekomunikasi Indonesia |
1,336 |
|
1,460 |
|
PT Solusi Tunas Pratama |
288 |
|
340 |
|
PT Putra Arga Binangun |
224 |
|
227 |
|
PT Bali Towerindo Sentra |
114 |
|
132 |
|
PT Naragita Dinamika Komunika |
6 |
|
84 |
|
Others (each below Rp75 billion) |
836 |
|
748 |
|
Total |
4,314 |
|
4,580 |
|
10. ADVANCES AND OTHER NON-CURRENT ASSETS
The breakdown of advances and other non-current assets is as follows:
|
September 30,2016 |
|
December 31,2015 |
|
Advances for purchases of property and equipment |
4,809 |
|
3,653 |
|
Prepaid rental - net of current portion (Note 7) |
2,300 |
|
2,190 |
|
Deferred charges |
436 |
|
444 |
|
Frequency license - net of current portion (Note 7) |
339 |
|
404 |
|
Security deposit |
126 |
|
96 |
|
Restricted cash |
111 |
|
111 |
|
Long-term trade receivables - net of current portion (Note 5) |
106 |
|
172 |
|
Others |
52 |
|
83 |
|
Total |
8,279 |
|
7,153 |
|
46
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
10. ADVANCES AND OTHER NON-CURRENT ASSETS(continued)
Prepaid rental covers rent of leased line and telecommunication equipment and land and building under lease agreements of the Group with remaining rental periods ranging from 1 to 40 years.
As of September 30, 2016 and December 31, 2015, deferred charges represent deferred Indefeasible Right of Use (“IRU”) Agreement charges. Total amortization of deferred charges for the nine-monthperiod ended September 30, 2016and for the year endedDecember 31, 2015 amounted to Rp35billion and Rp46 billion, respectively.
Refer to Note 32 for details of related party 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, 2016 |
336 |
|
6,267 |
|
68 |
|
580 |
|
7,251 |
|
Additions |
23 |
|
678 |
|
5 |
|
8 |
|
714 |
|
Deductions |
- |
|
- |
|
- |
|
(7 |
) |
(7 |
) |
Reclassifications/translations |
(1 |
) |
(4 |
) |
- |
|
(1 |
) |
(6 |
) |
Balance, September 30, 2016 |
358 |
|
6,941 |
|
73 |
|
580 |
|
7,952 |
|
Accumulated amortization and impairment losses: |
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2016 |
(29 |
) |
(3,748 |
) |
(49 |
) |
(369 |
) |
(4,195 |
) |
Amortization |
- |
|
(745 |
) |
(5 |
) |
(27 |
) |
(777 |
) |
Deductions |
- |
|
- |
|
- |
|
7 |
|
7 |
|
Reclassifications/translations |
- |
|
3 |
|
- |
|
- |
|
3 |
|
Balance, September 30, 2016 |
(29 |
) |
(4,490 |
) |
(54 |
) |
(389 |
) |
(4,962 |
) |
Net Book Value |
329 |
|
2,451 |
|
19 |
|
191 |
|
2,990 |
|
|
Goodwill |
|
Software |
|
License |
|
Other intangible assets |
|
Total |
|
Gross carrying amount: |
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015 |
322 |
|
4,771 |
|
67 |
|
572 |
|
5,732 |
|
Additions |
15 |
|
1,489 |
|
1 |
|
9 |
|
1,514 |
|
Deductions |
- |
|
(1 |
) |
- |
|
- |
|
(1 |
) |
Reclassifications/translations |
(1 |
) |
8 |
|
- |
|
(1 |
) |
6 |
|
Balance, December 31, 2015 |
336 |
|
6,267 |
|
68 |
|
580 |
|
7,251 |
|
Accumulated amortization and impairment losses: |
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015 |
(29 |
) |
(2,862 |
) |
(43 |
) |
(335 |
) |
(3,269 |
) |
Amortization |
- |
|
(883 |
) |
(6 |
) |
(34 |
) |
(923 |
) |
Deductions |
- |
|
1 |
|
- |
|
- |
|
1 |
|
Reclassifications/translations |
- |
|
(4 |
) |
- |
|
- |
|
(4 |
) |
Balance, December 31, 2015 |
(29 |
) |
(3,748 |
) |
(49 |
) |
(369 |
) |
(4,195 |
) |
Net Book Value |
307 |
|
2,519 |
|
19 |
|
211 |
|
3,056 |
|
(i) Goodwill resulted from acquisition of CCA in 2014, sales-purchase transaction of Data Center Business between Sigma and BDM in 2012, and acquisitions of Ad Medika in 2010and Sigma in 2008. The additions of goodwill in 2015 were resulted from acquisition of MNDG(Note 1d).
(ii) The remaining amortization periods of software range from 1 -5 years.
(iii) As of September 30, 2016, the cost of fully amortized intangible assets that are still used in operations amounted to Rp2,757 billion.
47
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
12. TRADE AND OTHER PAYABLES
This account are as follows:
|
September 30,2016 |
|
December 31,2015 |
|
Trade payables |
14,558 |
|
13,994 |
|
Other payables |
336 |
|
290 |
|
Total |
14,894 |
|
14,284 |
|
The breakdown of trade payables is as follows:
|
September 30,2016 |
|
December 31,2015 |
|
Related parties |
|
|
|
|
Purchases of equipment, materials and services |
968 |
|
1,891 |
|
Payables to other telecommunication providers |
238 |
|
184 |
|
Sub-total |
1,206 |
|
2,075 |
|
Third parties |
|
|
|
|
Purchases of equipment, materials and services |
11,197 |
|
9,593 |
|
Radio frequency usage charges, concession fees and Universal Service Obligation charges |
1,653 |
|
1,328 |
|
Payables to other telecommunication providers |
502 |
|
998 |
|
Sub-total |
13,352 |
|
11,919 |
|
Total |
14,558 |
|
13,994 |
|
Trade payables by currency are as follows:
|
September 30,2016 |
|
December 31,2015 |
|
Rupiah |
12,366 |
|
11,169 |
|
U.S. dollar |
2,122 |
|
2,791 |
|
Others |
70 |
|
34 |
|
Total |
14,558 |
|
13,994 |
|
Refer to Note 32 for details of related party transactions.
13. ACCRUED EXPENSES
|
September 30,2016 |
|
December 31,2015 |
|
Operations, maintenance and telecommunication services |
6,208 |
|
4,459 |
|
General, administrative and marketing expenses |
2,215 |
|
1,859 |
|
Salaries and benefits |
2,107 |
|
1,689 |
|
Interest and bank charges |
235 |
|
240 |
|
Total |
10,765 |
|
8,247 |
|
Refer to Note 32 for details of related party transactions.
48
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
14. UNEARNED INCOME
The breakdown of unearned income is as follows:
|
September30,2016 |
|
December 31, 2015 |
|
Prepaid pulse reload vouchers |
4,864 |
|
3,630 |
|
Other telecommunications services |
340 |
|
96 |
|
Others |
532 |
|
634 |
|
Total |
5,736 |
|
4,360 |
|
15. SHORT-TERM LOANS AND CURRENT MATURITIES OF LONG-TERM BORROWINGS
This account consists of the following:
|
September, 30 2016 |
|
December 31, 2015 |
|
Short-term bank loans |
636 |
|
602 |
|
Current maturities of long-term borrowings |
4,310 |
|
3,842 |
|
Jumlah |
4,946 |
|
4,444 |
|
a. Short-term bank loans
|
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
|
Outstanding |
|
Outstanding |
|
||||
Lenders |
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
DBS |
|
Rp |
|
- |
|
140 |
|
- |
|
- |
|
Bank CIMB Niaga |
|
Rp |
|
- |
|
116 |
|
- |
|
152 |
|
UOB |
|
Rp |
|
- |
|
185 |
|
- |
|
200 |
|
Standard Chartered |
|
Rp |
|
- |
|
90 |
|
- |
|
- |
|
Bank Danamon |
|
Rp |
|
- |
|
- |
|
- |
|
80 |
|
Others |
|
Rp |
|
- |
|
105 |
|
- |
|
170 |
|
Total |
|
|
|
|
|
636 |
|
|
|
602 |
|
Refer to Note 32 for details of related party transactions.
49
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
15. SHORT-TERM BANK LOANS AN CURRENT MATURITIES OF LONG-TERM BORROWINGS (continued)
a. Short-term bank loans (continued)
Other significant information relating to short-term bank loans as of September 30, 2016 is as follows:
|
Borrower |
|
Currency |
|
Totalfacility (in billions) |
|
Maturity date |
|
Interestpayment period |
|
Interestrate per annum |
|
Security |
|
Bank CIMB Niaga |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 25, 2005a |
Balebatd |
|
Rp |
|
12 |
|
July 30, 2017 |
|
Monthly |
|
13.00% |
|
Trade receivables (Note 5), inventories (Note 6), property and equipment (Note 9) |
|
April 29, 2008a |
Balebatd |
|
Rp |
|
10 |
|
July 30, 2017 |
|
Monthly |
|
13.00% |
|
Trade receivables (Note 5), inventories (Note 6), property and equipment (Note 9) |
|
March 21, 2013b |
Infomedia |
|
Rp |
|
38 |
|
October 18, 2016 |
|
Monthly |
|
12.00% |
|
Trade receivables (Note 5) |
|
March 25, 2013b |
Infomedia |
|
Rp |
|
38 |
|
October 18, 2016 |
|
Monthly |
|
12.00% |
|
Trade receivables (Note 5) |
|
March 27, 2013b |
Infomedia |
|
Rp |
|
24 |
|
October 18, 2016 |
|
Monthly |
|
12.00% |
|
Trade receivables (Note 5) |
|
April 28, 2013c |
GSD |
|
Rp |
|
85 |
|
January1, 2017 |
|
Monthly |
|
11.5% |
|
Property andequipment (Note 9) |
|
September 22, 2014a |
Balebatd |
|
Rp |
|
5 |
|
July 30, 2017 |
|
Monthly |
|
13.00% |
|
Trade receivables (Note 5), inventories (Note 6) property and equipment (Note 9) |
|
October 29, 2014 |
Infomedia Solusi Humanikae |
|
Rp |
|
50 |
|
October 29, 2016 |
|
Monthly |
|
12.00% |
|
Trade receivables (Note 5) |
|
UOB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 22, 2013 |
Infomedia |
|
Rp |
|
200 |
|
November 22, 2016 |
|
Monthly |
|
10.88% |
|
Trade receivables (Note 5) |
|
SCB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 16, 2013 |
GSD |
|
Rp |
|
91 |
|
September 30, 2016 |
|
Monthly |
|
10.50% |
|
None |
|
PT. Bank DBS Indonesia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 12, 2016 |
Sigmaf |
|
USD |
|
0.02 |
|
September 30, 2016 |
|
Semiannually |
|
3.25% (USD) / 10.75% (IDR) |
|
Trade receivables (Note 5) |
|
The credit facilities were obtained by the Company’s subsidiaries for working capital purposes.
a Based on the latest amendment datedDecember 14, 2015.
b Based on the latest amendment datedDecember 21, 2015.
c Based on the latest amendment datedNovember 11, 2014.
d Based on the latest amendment datedAugust 11, 2015.
e MD Media’s subsidiary.
f Infomedia’s subsidiary.
g Facility in USD. Withdrawal can be executed in USD and IDR
50
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
15. SHORT-TERM BANK LOANS AND CURRENT MATURITIES OF LONG-TERM BORROWINGS (continued)
b. Current maturities of long-term borrowings
|
Notes |
|
September 30, 2016 |
|
December 31, 2015 |
|
Bank loans |
16c |
|
3,311 |
|
2,928 |
|
Obligations under finance leases |
9 |
|
733 |
|
641 |
|
Two-step loans |
16a |
|
234 |
|
224 |
|
Bonds and notes |
16b |
|
32 |
|
49 |
|
Total |
|
|
4,310 |
|
3,842 |
|
Refer to Note 32 for details of related party transactions.
16. LONG-TERM BORROWINGS
|
Notes |
|
September 30, 2016 |
|
December 31, 2015 |
|
Bank loans |
16c |
|
13,427 |
|
15,434 |
|
Bonds and notes |
16b |
|
9,468 |
|
9,499 |
|
Obligations under finance leases |
9 |
|
3,581 |
|
3,939 |
|
Two-step loans |
16a |
|
1,221 |
|
1,296 |
|
|
|
|
27,697 |
|
30,168 |
|
Scheduled principal payments as of September 30, 2016 are as follows:
|
|
|
|
|
|
|
|
|
Year |
|
|
|
|
|
|
Notes |
|
Total |
|
2017 |
|
2018 |
|
2019 |
|
2020 |
|
Thereafter |
|
Bank loans |
16c |
|
13,427 |
|
1,216 |
|
6,128 |
|
2,263 |
|
1,961 |
|
1,859 |
|
Bonds and notes |
16b |
|
9,468 |
|
8 |
|
31 |
|
250 |
|
2,146 |
|
7,033 |
|
Obligations under finance leases |
9 |
|
3,581 |
|
225 |
|
627 |
|
597 |
|
622 |
|
1,510 |
|
Two-step loans |
16a |
|
1,221 |
|
85 |
|
210 |
|
192 |
|
192 |
|
542 |
|
Total |
|
|
27,697 |
|
1,534 |
|
6,996 |
|
3,302 |
|
4,921 |
|
10,944 |
|
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.
|
|
|
|
September 30, 2016 |
|
December 31,2015 |
|
||||
|
|
|
|
Outstanding |
|
Outstanding |
|
||||
Lenders |
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Overseas banks |
|
Yen |
|
6,527 |
|
843 |
|
6,911 |
|
792 |
|
|
|
US$ |
|
22 |
|
286 |
|
26 |
|
363 |
|
|
|
Rp |
|
- |
|
326 |
|
- |
|
365 |
|
Total |
|
|
|
|
|
1,455 |
|
|
|
1,520 |
|
Current maturities (Note 15b) |
|
|
|
|
|
(234 |
) |
|
|
(224 |
) |
Long-term portion |
|
|
|
|
|
1,221 |
|
|
|
1,296 |
|
51
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
a. Two-step loans (continued)
Lenders |
|
Currency |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
Overseas banks |
|
US$ |
|
Semi-annually |
|
Semi-annually |
|
3.85% |
|
|
|
Rp |
|
Semi-annually |
|
Semi-annually |
|
8.25% |
|
|
|
Yen |
|
Semi-annually |
|
Semi-annually |
|
2.95% |
|
The loans were intended for the development of telecommunications infrastructure and supporting telecommunications equipment. The loans are 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 September 30, 2016, the Company has complied with the above-mentioned ratios.
Refer to Note 32 for details of related party transactions.
b. Bonds and notes
|
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
|
Outstanding |
|
Outstanding |
|
||||
Bonds and notes |
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah 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”) |
|
|
|
|
|
|
|
|
|
|
|
GSD |
|
|
|
|
|
|
|
|
|
|
|
Series A |
|
Rp |
|
- |
|
220 |
|
- |
|
220 |
|
Series B |
|
Rp |
|
- |
|
120 |
|
- |
|
120 |
|
Finnet |
|
|
|
|
|
|
|
|
|
|
|
MTN I |
|
Rp |
|
- |
|
178 |
|
- |
|
200 |
|
Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
PT Huawei |
|
US$ |
|
- |
|
- |
|
1 |
|
14 |
|
PT ZTE Indonesia (“ZTE”) |
|
US$ |
|
0 |
|
1 |
|
1 |
|
14 |
|
Total |
|
|
|
|
|
9,514 |
|
|
|
9,563 |
|
Unamortized debt issuance cost |
|
|
|
|
|
(14 |
) |
|
|
(15 |
) |
|
|
|
|
|
|
9,500 |
|
|
|
9,548 |
|
Current maturities (Note 15b) |
|
|
|
|
|
(32 |
) |
|
|
(49 |
) |
Long-term portion |
|
|
|
|
|
9,468 |
|
|
|
9,499 |
|
52
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
b. Bonds and notes (continued)
i. Bonds
2010
Bonds |
|
Principal |
|
Issuer |
|
Listed on |
|
Issuance date |
|
Maturity date |
|
Interest payment period |
|
Interest rate per annum |
|
Series A |
|
1,005 |
|
The Company |
|
IDX |
|
June 25, 2010 |
|
July 6, 2015 |
|
Quarterly |
|
9.60% |
|
Series B |
|
1,995 |
|
The Company |
|
IDX |
|
June 25, 2010 |
|
July 6, 2020 |
|
Quarterly |
|
10.20% |
|
Total |
|
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The bonds are secured 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 PT CIMB
Niaga Tbk.
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 ofSeptember 30, 2016, 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 September 30, 2016, 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 |
|
June23, 2022 |
|
Quarterly |
|
9.93% |
|
Series B |
|
2,100 |
|
The Company |
|
IDX |
|
June 23, 2015 |
|
June23, 2025 |
|
Quarterly |
|
10.25% |
|
Series C |
|
1,200 |
|
The Company |
|
IDX |
|
June 23, 2015 |
|
June23, 2030 |
|
Quarterly |
|
10.60% |
|
Series D |
|
1,500 |
|
The Company |
|
IDX |
|
June 23, 2015 |
|
June23, 2045 |
|
Quarterly |
|
11.00% |
|
Total |
|
7,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The bonds are secured 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 and the trustee is Bank Permata.
53
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
b. Bonds and notes (continued)
i. Bonds (continued)
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.
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 September 30, 2016, the Company has complied with the above-mentioned ratios.
ii. MTN
GSD
Notes |
|
Currency |
|
Principal |
|
Issuance date |
|
Maturitydate |
|
Interest payment period |
|
Interest rate per annum |
|
Series A |
|
Rp |
|
220 |
|
November 14, 2014 |
|
November 14, 2019 |
|
Semi-annually |
|
11% |
|
Series B |
|
Rp |
|
120 |
|
March 6, 2015 |
|
March 6, 2020 |
|
Semi-annually |
|
11% |
|
Total |
|
|
|
340 |
|
|
|
|
|
|
|
|
|
Based on Agreement of Issuance and Appointment of Monitoring and Insurance Agents of Medium Term Notes PT Graha Sarana Duta Year 2014 dated November 13, 2014 as covered by notarial deed No. 30 of Arry Supratno, S.H., GSD will issue MTN with the principle amount up to Rp500 billion in series.
PT Mandiri Sekuritas act as the Arranger, Bank Mandiri as the Monitoring and Insurance Agent, and PT Kustodian Sentral Efek Indonesia (“KSEI”) as the Custodian. The funds obtained from MTN are used for investment projects.
Trade receivables, inventories, land and building related with investment development funded by MTN that are owned or will be owned by GSD, have been pledged as collateral for MTN (Notes 5, 6 and 9)
Under to the agreement, GSD is required to comply with all covenants or restriction including maintaining financial ratios as follows :
1. Debt to equity ratio should not exceed 6.5:1.
2. EBITDA to interest ratio should not be less than 1.2:1.
3. Minimum current ratio is 120%.
4. Maximum leverage ratio is 450%.
As ofSeptember 30, 2016, GSD has complied with the above-mentioned ratios.
54
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
b. Bonds and notes (continued)
ii. MTN (continued)
Finnet
Notes |
|
Currency |
|
Principal |
|
Issuance date |
|
Maturitydate |
|
Interest payment period |
|
Interest rate per annum |
|
MTN I |
|
Rp |
|
200 |
|
Juli 1, 2015 |
|
Juli 1, 2022 |
|
Quarterly |
|
11% |
|
Based on Agreement of Debt Acknowledgement of Medium Term Notes (MTN) I Finnet Year 2015 dated June 30, 2015 as covered by notarial deed No. 47 of Utiek R. Abdurachman, S.H., MLI., MKn., Finnet will issue MTN through private placement with the principal of amount to Rp200 billion.
PT BNI Asset Management acts as the arranger, PT Bank Mega Tbk as the trustee and KSEI as the Custodian.
The funds obtained from MTN are used for Finnet’s working capital related to Retail National Channel Bank project as Telkomsel’s billing payment aggregator.
The rating of the MTN issued by PT Fitch Rating Indonesia is A (ind). The MTN is not secured by any specific collateral. The MTN are secured by all of Finnet’s assets, movable or non-movable either existing or in the future.
Under the agreement, Finnet is required to comply with all covenants or restrictions, including maintaining financial ratios as follows :
1. Debt to equity ratio should not exceed3.5:1.
2. EBITDA to interest ratio should not be less than2.5:1.
As ofSeptember 30, 2016, Finnet has complied with the above-mentioned ratios.
iii. Promissory Notes
Supplier |
|
Currency |
|
Principal* |
|
Issuance date |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
PT Huaweia |
|
US$ |
|
0.2 |
|
April 30, 2013 |
|
- |
|
Semi-annually |
|
6 month LIBOR+1.5% |
|
ZTE |
|
US$ |
|
0.1 |
|
August 20, 2009b |
|
February 4, 2017 |
|
Semi-annually |
|
6 month LIBOR+1.5% |
|
*In original currency
aHas been paid on July 30, 2016
bBased on the latest amendment on August 15, 2011
Based on Agreement of Frame Supply and Deferred Payment Arrangement between the Company and each of ZTE and PT Huawei, the promissory notes issued by the Company to each of ZTE and PT Huawei are vendor financing facilities with no collateral covering 85% of Hand-over Report (“Berita Acara Serah Terima”) projects with ZTE and PT Huawei.
55
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
c. Bank loan
|
|
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
|
|
Outstanding |
|
Outstanding |
|
||||
Lenders |
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
Syndication of banks |
|
Rp |
|
- |
|
4,200 |
|
- |
|
4,900 |
|
BNI |
|
Rp |
|
- |
|
3,411 |
|
- |
|
3,430 |
|
The Bank of Tokyo-Mitsubishi-UFJ, Ltd. |
|
Rp |
|
- |
|
2,246 |
|
- |
|
2,370 |
|
|
|
US$ |
|
25 |
|
325 |
|
75 |
|
1,035 |
|
BRI |
|
Rp |
|
- |
|
2,111 |
|
- |
|
1,806 |
|
Bank Mandiri |
|
Rp |
|
- |
|
1,697 |
|
- |
|
2,191 |
|
Bank CIMB Niaga |
|
Rp |
|
- |
|
982 |
|
- |
|
770 |
|
PT Bank Sumitomo Mitsui Indonesia |
|
Rp |
|
- |
|
660 |
|
- |
|
370 |
|
UOB |
|
Rp |
|
- |
|
500 |
|
- |
|
- |
|
PT Bank ANZ Indonesia |
|
Rp |
|
- |
|
90 |
|
- |
|
90 |
|
|
|
US$ |
|
25 |
|
325 |
|
75 |
|
1,035 |
|
Japan Bank for International Cooperation (“JBIC”) |
|
US$ |
|
16 |
|
205 |
|
22 |
|
303 |
|
PT Bank Central Asia Tbk (“BCA”) |
|
Rp |
|
- |
|
- |
|
- |
|
111 |
|
Others |
|
Rp |
|
- |
|
41 |
|
- |
|
19 |
|
Total |
|
|
|
|
|
16,793 |
|
|
|
18,430 |
|
Unamortized debt issuance cost |
|
|
|
|
|
(55 |
) |
|
|
(68 |
) |
|
|
|
|
|
|
16,738 |
|
|
|
18,362 |
|
Current maturities (Note 15b) |
|
|
|
|
|
(3,311 |
) |
|
|
(2,928 |
) |
Long-term portion |
|
|
|
|
|
13,427 |
|
|
|
15,434 |
|
Refer to Note 32 for details of related party transactions.
Other significant information relating to bank loans as of September 30, 2016 is as follows:
|
|
Borrower |
|
Currency |
|
Total facility* |
|
Current period payment |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
Security |
|
Syndication of banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 19, 2012(BNI, BRI and Bank Mandiri)a |
|
Dayamitra |
|
Rp |
|
2,500 |
|
450 |
|
Semi-annually (2014-2020) |
|
Quarterly |
|
3 months JIBOR+3.00% |
|
Trade receivables (Note 5) property and equipment (Note 9) |
|
March13, 2015 (BNI and BCA) a&j |
|
The Company |
|
Rp |
|
2,900 |
|
242 |
|
Semi-annually (2016-2022) |
|
Quarterly |
|
3 monthsJIBOR+2.5% |
|
None |
|
March13, 2015 (BNI and BCA) a&j |
|
GSD |
|
Rp |
|
100 |
|
8.3 |
|
Semi-annually (2016-2022) |
|
Quarterly |
|
3 monthsJIBOR+2.5% |
|
None |
|
BNI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 23, 2011 a |
|
PINS |
|
Rp |
|
500 |
|
43 |
|
Semi-annually (2013-2016) |
|
Quarterly |
|
3 months JIBOR+1.50% |
|
Trade receivables (Note 5), inventories (Note 6) |
|
March 13, 2013a&k |
|
Sigma |
|
Rp |
|
400 |
|
35 |
|
Monthly (2016-2020) |
|
Monthly |
|
1 months JIBOR+3.35% |
|
Trade receivables (Note 5), property and equipment (Note 9) |
|
March 26, 2013a |
|
Metra |
|
Rp |
|
60 |
|
5 |
|
Quarterly (2013-2016) |
|
Monthly |
|
10.00% |
|
Trade receivables (Note 5), property and equipment (Note 9) |
|
56
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
c. Bank loan (continued)
|
Borrower |
|
Currency |
|
Total facility* |
|
Current period payment |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
Security |
|
BNI (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 20, 2013 |
The Company |
|
Rp |
|
1,500 |
|
187.5 |
|
Semi-annually (2015-2018) |
|
Quarterly |
|
3 months JIBOR+2.65% |
|
None |
|
November 25, 2013a |
Metra |
|
Rp |
|
90 |
|
22.5 |
|
Quarterly (2013-2016) |
|
Monthly |
|
10.00% |
|
Trade receivables (Note 5), property and equipment (Note 9) |
|
January 10, 2014 a&e |
Sigma |
|
Rp |
|
247 |
|
27.5 |
|
Monthly (2016-2022) |
|
Monthly |
|
1 month JIBOR+3.35% |
|
Tradereceivables (Note 5), property and equipment(Note 9) |
|
July 21, 2014 a |
Metra |
|
Rp |
|
40 |
|
13.3 |
|
Semi-annually (2015-2017) |
|
Monthly |
|
10.00% |
|
Tradereceivables (Note 5), property and equipment(Note 9) |
|
November 3, 2014 a&i |
TelkomInfratel |
|
Rp |
|
450 |
|
88.4 |
|
Quarterly (2015-2018) |
|
Monthly |
|
1 month JIBOR+3.35% |
|
Tradereceivables (Note 5) |
|
April 8, 2015 a |
Telkomsel |
|
Rp |
|
1,000 |
|
333.3 |
|
April 14, 2018 |
|
Quarterly |
|
3 months JIBOR+1.95% |
|
None |
|
June 10, 2015 a |
Metra |
|
Rp |
|
44 |
|
7.3 |
|
Semi-annually (2015-2017) |
|
Monthly |
|
10.00% |
|
Tradereceivables(Note 5), property and Equipment(Note 9) |
|
October 12, 2015 |
Telkom Akses |
|
Rp |
|
1,400 |
|
59.4 |
|
Semi-annually (2016-2019) |
|
Quarterly |
|
3 months JIBOR+2.9% |
|
Tradereceivables (Note 5) and inventories (Note 6) |
|
The Bank of Tokyo –Mitsubishi UFJ, Ltd. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 9, 2014 |
Dayamitra |
|
Rp |
|
600 |
|
80 |
|
Quarterly (2016-2019) |
|
Quarterly |
|
3 months JIBOR+2.4% |
|
Trade receivables (Note 5), property and equipment(Note 9) |
|
March13, 2015a&j |
Metra |
|
Rp |
|
300 |
|
4 |
|
Quarterly (2016-2020) |
|
Quarterly |
|
3 months JIBOR+2.15% |
|
None |
|
March 13, 2015a&j |
Infomedia |
|
Rp |
|
250 |
|
- |
|
Quarterly (2016-2020) |
|
Quarterly |
|
3 months JIBOR+2.15% |
|
None |
|
April 8, 2015a&j |
Telkomsel |
|
Rp |
|
1,000 |
|
333.33 |
|
April 14, 2018 |
|
Quarterly |
|
3 months JIBOR+1.95% |
|
None |
|
April 8, 2015a |
Telkomsel |
|
Rp |
|
0.075 |
|
0.05 |
|
April 14, 2018 |
|
Quarterly |
|
3 months JIBOR+1.2% |
|
None |
|
November 2, 2015a |
Dayamitra |
|
Rp |
|
400 |
|
- |
|
Quartely (2017-2020) |
|
Quarterly |
|
3 monthsLIBOR+2.6% |
|
None |
|
March13, 2015 |
Dayamitra |
|
Rp |
|
100 |
|
1 |
|
Quarterly (2016-2020) |
|
Quarterly |
|
3 months JIBOR+2.15% |
|
Tradereceivables (Note 5), property and equipment(Note 9) |
|
57
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
c. Bank loan (continued)
|
|
Borrower |
|
Currency |
|
Total facility* |
|
Current period payment |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
Security |
|
BRI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 20, 2011a |
|
Dayamitra |
|
Rp |
|
1,000 |
|
220 |
|
Semi-annually (2013-2017) |
|
Quarterly |
|
3 months JIBOR+1.40% and 3 monthsJIBOR+3.50% |
|
Property and equipment (Note 9) |
|
April 26, 2013 |
|
GSD |
|
Rp |
|
141 |
|
28 |
|
Monthly (2014-2018) |
|
Monthly |
|
10.00% |
|
Property and equipment (Note 9) and lease agreement |
|
October 30, 2013 |
|
GSD |
|
Rp |
|
70 |
|
6 |
|
Monthly (2014-2021) |
|
Monthly |
|
10.00% |
|
Trade receivables (Note 5), property and equipment (Note 9) and lease agreement |
|
October 30, 2013 |
|
GSD |
|
Rp |
|
34 |
|
3.4 |
|
Monthly (2014-2021) |
|
Monthly |
|
10.00% |
|
Trade receivables (Note 5), property and equipment (Note 9) and lease agreement |
|
November 20, 2013 |
|
The Company |
|
Rp |
|
1,500 |
|
187.5 |
|
Semi-annually (2015-2018) |
|
Quarterly |
|
3 months JIBOR+2.65% |
|
None |
|
October 1, 2014 |
|
Patrakom |
|
Rp |
|
28 |
|
8 |
|
Monthly(2014-2016) |
|
Monthly |
|
10.95% |
|
Trade receivables(Note 5),property andequipment(Note 9) |
|
October1, 2014 |
|
Patrakom |
|
Rp |
|
93 |
|
42 |
|
Monthly (2015-2017) |
|
Monthly |
|
10.95% |
|
Trade receivables (Note 5), property and equipment |
|
December 18, 2015 |
|
Dayamitra |
|
Rp |
|
800 |
|
- |
|
Semi-annualy (2017-2020) |
|
Quarterly |
|
3 months JIBOR+2.70% |
|
Property and equipment (Note 9) |
|
Bank Mandiri |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 20, 2013 |
|
The Company |
|
Rp |
|
1,500 |
|
187.5 |
|
Semi-annually (2015-2018) |
|
Quarterly |
|
3 months JIBOR+2.65% |
|
None |
|
August 11, 2014 |
|
Graha YasaSelaras |
|
Rp |
|
71 |
|
2.7 |
|
Monthly (2016-2021) |
|
Quarterly |
|
3 months JIBOR+3.25% |
|
Property and equipment (Note 9) |
|
August 11, 2014 |
|
Graha Yasa Selaras |
|
Rp |
|
71 |
|
1.4 |
|
Monthly (2016-2021) |
|
Quarterly |
|
3 months JIBOR+3.25% |
|
Property and equipment (Note 9) |
|
April 8, 2015 a |
|
Telkomsel |
|
Rp |
|
1,000 |
|
333.33 |
|
April 14, 2018 |
|
Quarterly |
|
3 months JIBOR+1.95% |
|
None |
|
58
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
c. Bank loan (continued)
|
|
Borrower |
|
Currency |
|
Totalfacility* |
|
Current period payment |
|
Principal payment schedule |
|
Interest payment period |
|
Interest rate per annum |
|
Security |
|
Bank ANZ Indonesia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 13, 2015 a&j |
|
GSD |
|
Rp |
|
90 |
|
- |
|
June 13, 2020 |
|
Quarterly |
|
3 monthsJIBOR+2.00% |
|
None |
|
April 8, 2015 a |
|
Telkomsel |
|
US$ |
|
0.075 |
|
0.05 |
|
April 14, 2018 |
|
Quarterly |
|
3 months LIBOR+1.20% |
|
None |
|
Bank CIMB Niaga |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
GSD |
|
Rp |
|
24 |
|
2 |
|
Monthly (2011-2020) |
|
Monthly |
|
9.75% |
|
Property and equipment (Note 9) and lease agreement |
|
March 31, 2011 |
|
GSD |
|
Rp |
|
13 |
|
1.3 |
|
Monthly (2011-2019) |
|
Monthly |
|
9.75% |
|
Property and equipment (Note 9) and lease agreement |
|
September 9, 2011 |
|
GSD |
|
Rp |
|
41 |
|
2.9 |
|
Monthly (2011-2021) |
|
Monthly |
|
9.75% |
|
Property and equipment (Note 9) and leaseagreement |
|
September 20, 2012a |
|
TLT |
|
Rp |
|
1,150 |
|
- |
|
Monthly (2015-2030) |
|
Quartely |
|
3 Months JIBOR +3.45% |
|
Property and equipment (Note 9) |
|
September 20, 2012a |
|
TLT |
|
Rp |
|
118 |
|
- |
|
Monthly (2015-2030) |
|
Monthly |
|
9.00% |
|
Property and equipment (Note9) |
|
August 26, 2013f |
|
Balebath |
|
Rp |
|
3.5 |
|
0.4 |
|
Monthly (2013-2018) |
|
Monthly |
|
10.75% |
|
Trade receivables (Note 5), inventories (Note 6), property and equipment (Note 9) |
|
PT Bank Sumitomo Mitsui Indonesia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 13, 2015 a&j |
|
Metra |
|
Rp |
|
300 |
|
4 |
|
Quarterly (2016-2020) |
|
Quarterly |
|
3 months JIBOR+2.15% |
|
None |
|
March 13, 2015 a&j |
|
Infomedia |
|
Rp |
|
250 |
|
- |
|
Quarterly (2016-2020) |
|
Quarterly |
|
3 months JIBOR+2.15% |
|
None |
|
March 13, 2015 |
|
Dayamitra |
|
Rp |
|
100 |
|
1 |
|
Quartely (2016-2020) |
|
Quartely |
|
3 months JIBOR+2,15% |
|
None |
|
JBIC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2013 a&g |
|
The Company |
|
US$ |
|
|
|
|
|
Semi-annually (2014-2019) |
|
Semi-annually |
|
2.18% and 6 months LIBOR+1.20% |
|
None |
|
BCA |
|
|
|
|
|
0.03 |
|
0.006 |
|
|
|
|
|
|
|
|
|
July 9, 2009b and July 5, 2010b |
|
Telkomsel |
|
Rp |
|
|
|
|
|
Semi-annually(2009-2016) |
|
Quarterly |
|
3 months JIBOR+1.00% |
|
None |
|
UOB |
|
|
|
|
|
4,000 |
|
111 |
|
|
|
|
|
|
|
|
|
September 22, 2016 |
|
Dayamitra |
|
Rp |
|
500 |
|
- |
|
Semesteran (2018-2024) |
|
Quartely |
|
3 months JIBOR+2.2% |
|
Property and equipment |
|
The credit facilities were obtained by the Group for working capital purposes.
*In original currency
a 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, 2015, the Group has complied with all covenants or restrictions except for certain loan agreements. As of December 31, 2015, the Group obtained waiver from the lenders to not demandthe loan payment as consequence of the breach of covenants, except for certain loan from BNI (PINS) and CIMB Niaga (MD Media) totaling Rp87 billion as part of current maturities of long term liabilities (Note 15b).
59
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
16. LONG-TERM BORROWINGS (continued)
c. Bank loan (continued)
b Telkomsel 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 relevantagreements also contain default and cross default clauses. As of September 30, 2016Telkomsel has complied with the above covenants.
c Pursuant to the agreements with PT Ericsson Indonesia (“Ericsson Indonesia”) and Ericsson AB (Note 39a.ii), Telkomsel entered into an EKN-Backed Facility Agreement (“facility”) with ABN Amro Bank N.V. Stockholm branch (as “the original lender”) and Standard Chartered Bank (as “the original lender” , “the arranger”, “the facility agent” and “the EKN agent”), and ABN Amro Bank N.V., Hong Kong (as “the arranger”) for the purchase of Ericsson telecommunication equipment and services. The facilities consist of facilities 1, 2, and 3 amounting to US$117 million, US$106 million, and US$95 million, respectively. The availability period of facilities 1, 2, and 3 expired in July 2010, March 2011 and November 2011, respectively. In October 2011, EKN agreed to reduce the premium on the unused facility by US$3 million through a cash refund.
d In connection with the agreement with NSW-Fujitsu Consortium, the Company entered into a loan agreement with JBIC, the international arm of Japan Finance Corporation, for the purchase of NSW-Fujitsu Consortium telecommunication equipment and services. The facilities consist of facilities A and B amounting to US$36 million and US$24 million, respectively.
e Based on the latest amendment on January 12, 2015.
f Based on the latest amendment on September 22, 2014.
g 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.
h MD Media’s subsidiary.
i Based on the latest amendment on July 13, 2015.
j On March13, 2015, the Company, GSD, Metra and Infomedia entered into several credit facilities agreements with PT Bank Sumitomo Mitsui Indonesia, The Bank of Tokyo – Mitsubishi UFJ, Ltd., PT Bank ANZ Indonesia and syndication of banks (BCA and BNI) amounting to Rp750 billion, Rp750 billion, Rp500 billion, and Rp3,000 billion, respectively. As of September 30, 2016 the unused facilities for PT Bank Sumitomo Mitsui Indonesia, The Bank of Tokyo – Mitsubishi UFJ, Ltd., PT Bank ANZ Indonesia amounted to Rp82.5 billion, Rp82.5 billion and Rp410 billion, respectively.
k Based on the latest amendment on March 28, 2016
17. NON-CONTROLLING INTERESTS
The details of non-controlling interests are as follows:
|
September, 30 2016 |
|
December, 31 2015 |
|
Non-controlling interests in net assets of subsidiaries: |
|
|
|
|
Telkomsel |
18,439 |
|
18,024 |
|
GSD |
143 |
|
137 |
|
Metra |
112 |
|
95 |
|
TII |
38 |
|
36 |
|
Total |
18,732 |
|
18,292 |
|
|
2016 |
|
2015 |
|
Non-controlling interests in netcomprehensiveincome (loss) of subsidiaries: |
|
|
|
|
Telkomsel |
7,451 |
|
5,768 |
|
Metra |
(12 |
) |
(4 |
) |
TII |
1 |
|
13 |
|
GSD |
(3 |
) |
15 |
|
Total |
7,437 |
|
5,792 |
|
60
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
17. NON-CONTROLLING INTERESTS (continued)
Material partly-owned subsidiary
As of September 30, 2016 and December 31, 2015, the non-controlling interest holds 35% ownership interest in Telkomsel (Note 1d) which is considered material to the company.
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
|
September30, 2016 |
|
December 31, 2015 |
|
Current assets |
29,941 |
|
25,660 |
|
Non-current assets |
56,454 |
|
58,426 |
|
Current liabilities |
(23,790 |
) |
(20,020 |
) |
Non-current liabilities |
(9,916 |
) |
(12,565 |
) |
Total equity |
52,689 |
|
51,501 |
|
Attributable to: |
|
|
|
|
Equity holders of parent company |
34,250 |
|
33,477 |
|
Non-controlling interest |
18,439 |
|
18,024 |
|
Summarized statements of profit or loss and other comprehensive income
|
2016 |
|
2015 |
|
Revenues |
63,654 |
|
55,625 |
|
Operating expenses |
(35,548 |
) |
(33,679 |
) |
Other expenses |
100 |
|
(17 |
) |
Profit before income tax |
28,206 |
|
21,929 |
|
Income tax expense - net |
(6,916 |
) |
(5,447 |
) |
Profit for the year from continuing operations |
21,290 |
|
16,482 |
|
Other comprehensive income (expenses) - net |
- |
|
- |
|
Net comprehensive income for the year |
21,290 |
|
16,482 |
|
Attributable to non-controlling interest |
7,451 |
|
5,768 |
|
Dividend paid to non-controlling interest |
7,036 |
|
6,112 |
|
Summarized statements of cash flows
|
2016 |
|
2015 |
|
Operating activities |
35,275 |
|
28,095 |
|
Investing activities |
(9,604 |
) |
(9,643 |
) |
Financing activities |
(22,309 |
) |
(14,279 |
) |
Net increase in cash and cash equivalents |
3,362 |
|
4,173 |
|
61
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
18. CAPITAL STOCK
|
|
|
|
September 30, 2016 |
|
|
|
Description |
|
Number of shares |
|
Percentage of ownership |
|
Total paid-up capital |
|
Series A Dwiwarna share Government |
|
1 |
|
0 |
|
|
|
Series B shares Government |
|
51,602,353,559 |
|
52,09 |
|
2,580 |
|
The Bank of New York Mellon Corporation* |
|
7,644,175,380 |
|
7,72 |
|
382 |
|
Commissioners (Note 1b): |
|
|
|
|
|
|
|
Hendri Saparini |
|
18,982 |
|
0 |
|
0 |
|
Dolfie Othniel Fredric Palit |
|
17,084 |
|
0 |
|
0 |
|
Hadiyanto |
|
519,640 |
|
0 |
|
0 |
|
Directors (Note 1b): |
|
|
|
|
|
|
|
Alex J Sinaga |
|
42,183 |
|
0 |
|
0 |
|
Indra Utoyo |
|
1,182,295 |
|
0 |
|
0 |
|
Honesti Basyir |
|
1,155,295 |
|
0 |
|
0 |
|
Herdy Rosadi Harman |
|
37,663 |
|
0 |
|
0 |
|
Abdus Somad Arief |
|
37,965 |
|
0 |
|
0 |
|
Dian Rachmawan |
|
98,505 |
|
0 |
|
0 |
|
Public (individually less than 5%) |
|
39,812,578,048 |
|
40,19 |
|
1,991 |
|
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 |
|
|
|
|
|
December 31, 2015 |
|
|
|
Description |
|
Number of shares |
|
Percentage of ownership |
|
Total paid-up capital |
|
Series A Dwiwarna share |
|
|
|
|
|
|
|
Government |
|
1 |
|
0 |
|
0 |
|
Series B shares |
|
|
|
|
|
|
|
Government |
|
51,602,353,559 |
|
52.55 |
|
2,580 |
|
The Bank of New York Mellon Corporation* |
|
8,161,361,980 |
|
8.31 |
|
408 |
|
Commissioners (Note 1b): |
|
|
|
|
|
|
|
Hendri Saparini |
|
18,982 |
|
0 |
|
0 |
|
Dolfie Othniel Fredric Palit |
|
17,084 |
|
0 |
|
0 |
|
Hadiyanto |
|
519,640 |
|
0 |
|
0 |
|
Parikesit Suprapto |
|
502,555 |
|
0 |
|
0 |
|
Directors (Note 1b): |
|
|
|
|
|
|
|
Alex J Sinaga |
|
42,723 |
|
0 |
|
0 |
|
Heri Sunaryadi |
|
37,965 |
|
0 |
|
0 |
|
Indra Utoyo |
|
1,182,295 |
|
0 |
|
0 |
|
Muhammad Awaluddin |
|
1,154,755 |
|
0 |
|
0 |
|
Honesti Basyir |
|
1,155,295 |
|
0 |
|
0 |
|
Herdy Rosadi Haman |
|
37,663 |
|
0 |
|
0 |
|
Abdus Somad Arief |
|
37,965 |
|
0 |
|
0 |
|
Dian Rachmawan |
|
98,505 |
|
0 |
|
0 |
|
Public (individually less than 5%) |
|
38,429,695,633 |
|
39.14 |
|
1,922 |
|
Total |
|
98,198,216,600 |
|
100.00 |
|
4,910 |
|
Treasury stock (Note 24) |
|
2,601,779,800 |
|
- |
|
130 |
|
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 cannot be transferred to any party, and has a veto in the General Meeting of Stockholders of the Company with respect to election and removal from the Boards of Commissioners and Directors, issuance of new shares, and amendments of the Company’s Articles of Association.
62
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
19. ADDITIONAL PAID-IN CAPITAL
|
September 30, 2016 |
|
December 31, 2015 |
|
Proceeds from sale of 933,333,000 shares in excess of par valuethrough IPO in 1995 |
1,446 |
|
1,446 |
|
Excess of value over cost of selling 215,000,000 shares under thetreasury stock plan phase II (Note 20) |
576 |
|
576 |
|
Excess of value over cost of selling 211,290,500 shares under thetreasury stock plan phase I (Note 20) |
544 |
|
544 |
|
Difference in value arising from restructuring transactions andother transactions between entities under common control(Note 2d) |
478 |
|
478 |
|
Excess of value over cost of treasury stock transferred toemployee stock ownership program (Note 20) |
228 |
|
228 |
|
Excess of value over cost of selling 22,363,000 shares under thetreasury stock plan phase III (Note 20) |
36 |
|
36 |
|
Excess of value over cost of selling 864,000,000 shares under thetreasury stock plan phase IV (Note 20) |
1,996 |
|
|
- |
Capitalization into 746,666,640 Series B shares in 1999 |
(373 |
) |
(373 |
) |
Net |
4,931 |
|
2,935 |
|
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 September 30, 2016 and December 31, 2015, the accumulated development of the related infrastructure amounting to Rp537 billion, respectively.
20. TREASURY STOCK
|
|
|
|
|
|
Maximum Purchase |
|
||
Phase |
|
Basis |
|
Period |
|
Number of Shares |
|
Amount |
|
I |
|
EGM |
|
December 21, 2005 – June20, 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:
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||||||
|
|
Number of shares |
|
% |
|
Rp |
|
Number of shares |
|
% |
|
Rp |
|
Beginning balance |
|
2,601,779,800 |
|
2.58 |
|
3,804 |
|
2,624,142,800 |
|
2.60 |
|
3,836 |
|
Sale of treasury stock |
|
(864,000,000 |
) |
(0.86 |
) |
(1,263 |
) |
(22,363,000 |
) |
(0.02 |
) |
(32 |
) |
Ending balance |
|
1,737,779,800 |
|
1.72 |
|
2,541 |
|
2,601,779,800 |
|
2.58 |
|
3,804 |
|
63
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
20. TREASURY STOCK (continued)
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 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) for Rp1,744 billion.
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 coststo 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).
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 Rp3,258 billion (net of related costs to sell the shares). The excess amounting to Rp1,996billion in value of the treasury stock sold over their acquisition cost was recorded as additional paid-in capital (Note 19).
21. OTHER EQUITY
|
September 30,2016 |
|
December 31,2015 |
|
Effect of change in equity of associated companies |
386 |
|
386 |
|
Unrealized holding gain on available-for-sale securities |
51 |
|
38 |
|
Transalation adjustment |
447 |
|
543 |
|
Difference due to acquisition of non controlling interests in subsidiaries |
(637 |
) |
(508 |
) |
Other equity components |
49 |
|
49 |
|
Total |
296 |
|
508 |
|
64
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
22. REVENUES
|
2016 |
|
2015 |
|
Telephone revenues |
|
|
|
|
Cellular |
|
|
|
|
Usage charges |
28,108 |
|
26,367 |
|
Monthly subscription charges |
250 |
|
324 |
|
Features |
4 |
|
761 |
|
Sub-total |
28,362 |
|
27,452 |
|
Fixed lines |
|
|
|
|
Usage charges |
2,944 |
|
3,466 |
|
Monthly subscription charges |
2,484 |
|
2,171 |
|
Call center |
214 |
|
207 |
|
Others |
66 |
|
72 |
|
Sub-total |
5,708 |
|
5,916 |
|
Total telephone revenues |
34,070 |
|
33,368 |
|
Interconnection revenues |
|
|
|
|
Domestic interconnection |
1,655 |
|
1,403 |
|
International interconnection |
1,383 |
|
1,990 |
|
Total interconnection revenues |
3,038 |
|
3,393 |
|
Data, internet, and information technology service revenues |
|
|
|
|
Celullar internet and data |
20,364 |
|
13,809 |
|
Internet, data communication and information technology services |
12,003 |
|
11,154 |
|
Short Messaging Services (“SMS”) |
11,245 |
|
9,560 |
|
Pay TV |
804 |
|
227 |
|
Others |
113 |
|
105 |
|
Total data, internet, and information technology service revenues |
44,529 |
|
34,855 |
|
Network revenues |
|
|
|
|
Leased lines |
401 |
|
423 |
|
Satellite transponder lease |
295 |
|
429 |
|
Total network revenues |
696 |
|
852 |
|
Other telecommunications revenues |
|
|
|
|
Sales of handset |
1,119 |
|
1,146 |
|
Tower leases |
541 |
|
551 |
|
CPE and terminal |
477 |
|
13 |
|
Call center service |
250 |
|
606 |
|
Retail revenue |
100 |
|
321 |
|
Others |
1,368 |
|
654 |
|
Total other telecommunications revenues |
3,855 |
|
3,291 |
|
Total revenues |
86,188 |
|
75,759 |
|
65
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
22. REVENUES (continued)
The detail of net revenues received by the Group from agency relationships is as follows:
|
2016 |
|
2015 |
|
Gross revenues |
12,020 |
|
10,077 |
|
Compensation to value added service providers |
(775 |
) |
(517 |
) |
Net revenues |
11,245 |
|
9,560 |
|
Refer to Note 32 for details of related party transactions.
23. PERSONNEL EXPENSES
The breakdown of personnel expenses is as follows:
|
2016 |
|
2015 |
|
Salaries and related benefits |
4,028 |
|
2,952 |
|
Vacation pay, incentives and other benefits |
2,721 |
|
3,257 |
|
Employees’ income tax |
1,262 |
|
1,277 |
|
Pension benefit cost (Note 30) |
846 |
|
406 |
|
Early retirement program |
562 |
|
699 |
|
Housing |
157 |
|
161 |
|
Post-employment health care benefit cost (Note 30) |
135 |
|
183 |
|
LSA expense (Note 31) |
80 |
|
67 |
|
Other employee benefit cost (Note 30) |
37 |
|
35 |
|
Other post-employment benefit cost (Note 30) |
36 |
|
38 |
|
Others |
190 |
|
132 |
|
Total |
10,054 |
|
9,207 |
|
Refer to Note 32 for details of related party transactions.
24. OPERATION, MAINTENANCE AND TELECOMMUNICATION SERVICE EXPENSES
The breakdown of operations, maintanance and telecommunication service expenses is as follows:
|
2016 |
|
2015 |
|
Operations and maintenance |
13,451 |
|
11,747 |
|
Radio frequency usage charges (Notes 35c.i and 35c.ii) |
2,697 |
|
2,640 |
|
Concession fees and Universal Service Obligation charges |
1,675 |
|
1,584 |
|
Cost of IT services |
1,420 |
|
711 |
|
Leased lines and CPE |
1,200 |
|
978 |
|
Cost of handset sold (Note 6) |
1,115 |
|
1,126 |
|
Electricity, gas and water |
707 |
|
728 |
|
Cost of SIM cards and vouchers (Note 6) |
424 |
|
324 |
|
Tower rent |
331 |
|
907 |
|
Vehicles rental and supporting facilities |
204 |
|
221 |
|
Insurance |
196 |
|
126 |
|
Project management |
178 |
|
234 |
|
Others (each below Rp75 billion) |
23 |
|
93 |
|
Total |
23,621 |
|
21,419 |
|
Refer to Note 32 for details of related party transactions.
66
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
25. GENERAL AND ADMINISTRATIVE EXPENSES
The breakdown of general and administrative expenses is as follows:
|
2016 |
|
2015 |
|
General expenses |
1,074 |
|
814 |
|
Professional fees |
856 |
|
948 |
|
Training, education and recruitment |
430 |
|
237 |
|
Travelling |
282 |
|
288 |
|
Provision for impairment of receivables (Note 5d) |
282 |
|
239 |
|
Others (each below Rp75 billion) |
581 |
|
747 |
|
Total |
3,505 |
|
3,273 |
|
Refer to Note 32 for details of related party transactions.
26. INTERCONNECTION EXPENSES
The breakdown of interconnection expenses is as follows:
|
2016 |
|
2015 |
|
Domestic interconnection and access |
1,477 |
|
1,814 |
|
International interconnection |
537 |
|
886 |
|
Total |
2,014 |
|
2,700 |
|
Refer to Note 32 for details of related party transactions.
27. TAXATION
a. Claims for tax refund
|
September 30, 2016 |
|
December 31, 2015 |
|
The Company |
|
|
|
|
Value added tax (“VAT”) |
393 |
|
298 |
|
Corporate income tax |
414 |
|
479 |
|
Subsidiaries |
|
|
|
|
Corporate income tax |
88 |
|
290 |
|
VAT |
128 |
|
12 |
|
Income tax |
|
|
|
|
Article 23 - Withholding tax on services |
0 |
|
0 |
|
Total claims for tax refund |
1,023 |
|
1,079 |
|
Short-term portion |
(89 |
) |
(66 |
) |
Long-termportion |
934 |
|
1,013 |
|
67
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
b. Prepaid taxes
|
September 30, 2016 |
|
December 31, 2015 |
|
The Company |
|
|
|
|
Income tax |
538 |
|
750 |
|
VAT |
357 |
|
350 |
|
|
895 |
|
1,100 |
|
Subsidiaries |
|
|
|
|
Corporate income tax |
85 |
|
16 |
|
VAT |
2,159 |
|
1,536 |
|
Income tax |
|
|
|
|
Article 22 -Withholding tax on goods delivery and imports |
39 |
|
- |
|
Article 24 - Foreign Tax Credit |
2 |
|
- |
|
Article 23 - Withholding tax on services |
1 |
|
20 |
|
|
2,286 |
|
1,572 |
|
|
3,181 |
|
2,672 |
|
c. Taxes payable
|
September 30,2016 |
|
December 31, 2015 |
|
The Company |
|
|
|
|
Income taxes |
|
|
|
|
Article 4 (2) - Final tax |
26 |
|
37 |
|
Article 21 - Individual income tax |
45 |
|
51 |
|
Article 22- Withholding tax on goods delivery and imports |
1 |
|
2 |
|
Article 23- Withholding tax on services |
27 |
|
23 |
|
Article 25- Installment of corporate income tax |
35 |
|
17 |
|
Article 26- Withholding tax on non-resident income |
1 |
|
2 |
|
Article 29- Corporate income tax |
212 |
|
- |
|
VAT |
|
|
|
|
VAT – Tax collector |
219 |
|
396 |
|
|
566 |
|
528 |
|
Subsidiaries |
|
|
|
|
Income taxes |
|
|
|
|
Article 4 (2) - Final tax |
55 |
|
54 |
|
Article 21- Individual income tax |
133 |
|
113 |
|
Article 22- Withholding tax on goods delivery and imports |
2 |
|
1 |
|
Article 23- Withholding tax on services |
101 |
|
102 |
|
Article 25- Installment of corporate income tax |
647 |
|
237 |
|
Article 26- Withholding tax on non-resident income |
6 |
|
9 |
|
Article 29- Corporate income tax |
1,877 |
|
1,548 |
|
VAT |
541 |
|
681 |
|
|
3,362 |
|
2,745 |
|
|
3,928 |
|
3,273 |
|
68
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
d. The components of income tax expense (benefit) are as follows:
|
2016 |
|
2015 |
|
Current |
|
|
|
|
The Company |
548 |
|
128 |
|
Subsidiaries |
7,532 |
|
6,029 |
|
|
8,080 |
|
6,157 |
|
Deferred |
|
|
|
|
The Company |
(269 |
) |
(6 |
) |
Subsidiaries |
(363 |
) |
(168 |
) |
|
(632 |
) |
(174 |
) |
Net income tax expense |
7,448 |
|
5,983 |
|
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:
|
2016 |
|
2015 |
|
Profit before income tax |
29,618 |
|
23,320 |
|
Less income subject to final tax |
(1,197 |
) |
(1,433 |
) |
Net |
28,421 |
|
21,887 |
|
Income tax expense calculated at the Company’s applicable statutory tax rate of 20% |
5,684 |
|
4,377 |
|
Difference in applicable statutory tax ratefor subsidiaries |
1,422 |
|
1,122 |
|
Non-deductible expenses |
204 |
|
235 |
|
Final income tax expense |
98 |
|
134 |
|
Others |
40 |
|
115 |
|
Net income tax expense |
7,448 |
|
5,983 |
|
The reconciliation between the profit before income tax and the estimated taxable income of the Company for the nine-month periodsended September 30, 2016 and 2015 is as follows:
|
2016 |
|
2015 |
|
Profit before income tax |
29,618 |
|
23,320 |
|
Add back consolidation eliminations |
16,347 |
|
11,462 |
|
Consolidated profit before income tax and eliminations |
45,965 |
|
34,782 |
|
Less: profit before income tax of the subsidiaries |
(30,478 |
) |
(22,813 |
) |
Profit before income tax attributable to the Company |
15,487 |
|
11,969 |
|
Less: income subject to final tax |
(538 |
) |
(531 |
) |
|
14,949 |
|
11,438 |
|
69
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
d. The components of income tax expense (benefit) are as follows (continued):
|
2016 |
|
2015 |
|
Temporary differences: |
|
|
|
|
Provision for onerous contracts |
123 |
|
- |
|
Finance leases |
(151 |
) |
252 |
|
Provision for personnel expenses |
511 |
|
(5 |
) |
Net periodic pension and other post-retirement benefits costs |
456 |
|
116 |
|
Depreciation and gain on sale of property and equipment |
(979 |
) |
(211 |
) |
Provision for impairment and trade receivables written-off |
684 |
|
(209 |
) |
Deferred installation fee |
(28 |
) |
(25 |
) |
Other provisions |
23 |
|
(107 |
) |
Early Retirement Allowance Expenses |
406 |
|
- |
|
Provision for long-term investment |
173 |
|
- |
|
Net temporary differences |
1,218 |
|
(189 |
) |
Permanent differences: |
|
|
|
|
Employee benefits |
212 |
|
149 |
|
Net periodic post-retirement health care benefit costs |
135 |
|
183 |
|
Donations |
127 |
|
116 |
|
Equity in net income of associates and subsidiaries |
(14,680 |
) |
(11.482 |
) |
Others |
331 |
|
108 |
|
Net permanent differences |
(13,875 |
) |
(10.926 |
) |
Taxable income of the Company |
2,292 |
|
323 |
|
Current corporate income tax expense |
458 |
|
64 |
|
Final income tax expense |
90 |
|
64 |
|
Total current income tax expense of the Company |
548 |
|
128 |
|
Current income tax expense of the subsidiaries |
7,532 |
|
6.029 |
|
Total current income tax expense |
8,080 |
|
6.157 |
|
Tax Law No. 36/2008 which is futher regulated in Government Regulation No. 77/2013 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 nine months period endedSeptember 30, 2016 and December 31, 2015, the Company hasreduced the applicable tax rate by 5%.
TheCompany applied the tax rate of 20 % for the nine months period ended September 30, 2016and 2015.Thesubsidiaries applied a tax rate of 25%for the nine-month periodsended September 30, 2016 and 2015.
70
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
e. Tax assessment
(i) The Company
In November 2013, the Company received tax underpayment assesmentletters (“SKPKBs”) No. 00056/207/07/093/13 to No. 00065/207/07/093/13 dated November 15, 2013, for the underpayment of VAT for the period January - September and November 2007 amounting to Rp142 billion. On January 20, 2014, the Company filed its objection to the Tax Authorities.The Company has received the rejection of its objection through The Directorate General of Taxation (“DGT”) decision letters No. 2498 to 2504 and 2541 to 2543/WPJ.19/2014dated December 16 and 18, 2014, respectively. 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 statements of profit or loss and other comprehensive income and the portion of VAT Interconnection amounting to Rp120 billion (including penalty Rp39 billion) is recognized as claim for tax refund. The Companyhas filedan appeal to the rejectionof the objection on underpaymentof VAT on InterconnectionsNo.Tel. 59/KU000/COP-10000000/2015 toNo.Tel.68/KU000/COP-10000000/2015 dated March 12, 2015.As of the date of approval and authorization for the issuance of these consolidated financial statements, the appeal is still in process.
In November 2014, the Company received SKPKBs as the result of the tax audit for fiscal year 2011 from the Tax Authorities. Based on the letters, the Company received VAT underpayment assesment for the tax period January until December 2011 amounting to Rp182.5 billion (including penalty of Rp60 billion) and corporateincome tax underpayment assesment amounting to Rp2.8 billion (including penalty of Rp929 million). The Company has paid the underpayment. The accepted portion on the underpaid VAT, amounting toRp4.7 billion (including penalty of Rp2 billion) was charged to the 2014 consolidated statements of profit or loss and other comprehensive income and the portion of VAT Interconnection amounting to Rp178 billion(including penalty of Rp58 billion) isrecognized as claim for tax refund. The Company filedan objection on VATinterconnection assessmentin 2011onJanuary 7, 2015No.Tel. 03/KU000/COP-10000000/2015 toNo.Tel.14/KU000/COP-10000000/2015 to theTax Authorities.Regarding the case, The Tax authorities rejected the Company’s objectionthrough its decrees No. 1907 to 1914 dated October 20, 2015 for the tax period January to August 2011, No. 2026 to 2028 dated November 2, 2015 for the tax period October to December 2011 and No. 2642/WPJ.19/2015 dated December 29, 2015 for the tax period September 2011. The Company has filed an appeal to the rejection of the objectionon January 20, 2016. As of the date of approval and authorization for the issuance of these consolidated financial statements, the appeal is still in process.
The Companyreceived a letter fromthe Large Tax Office FourNo.Pemb-00 427 /WPJ.19/KP.0405/RIK.SIS/2015datedJune 29, 2015regarding the notice of field examination for the tax periodJanuary toDecember2014.On April 20, 2016 the Company received assessment letter for overpayment of Income Tax No. 000/406/14/093/16 that determined the amount of income tax overpayment for fiscal year 2014 amounting to Rp 51.5 billion.
The Company received a letter from the Large Tax Office Four No. Pemb-00039/WPJ.19/KP.0405/RIK.SIS/2016 dated May 3, 2016 regarding Field Tax Audit Notification for tax period January to December 2012. As of the date of approval and authorization for the issuance of these consolidated financial statements, the audit process is still ongoing.
The Company received a letter from the Large Tax Office Four No. Pemb-00285/WPJ.19/KP.0405/RIK.SIS/2016 dated August 23, 2016 regarding Field Tax Audit Notification for tax period January to December 2015. As of the date of approval and authorization for the issuance of these consolidated financial statements, the audit process is still ongoing.
71
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
e. Tax assessment (continued)
(ii) Telkomsel
In December 2013, the Tax Court accepted the Company’s appeal on the 2006 VAT and withholding taxes totaling Rp116 billion. In February 2014, the Company received the refund.
On July 3, 2015, in response to the Company’s letter claiming for interest income related to favorable 2006 VAT and withholding tax verdicts, the Tax Authorities informed the Company that the claim cannot be granted since the Tax Authorities filed a request for judicial review to the Supreme Court (“SC”).
On August 19, 2016 Telkomsel received a notification from Tax Court that the Tax Authorities filed a request for judicial review to Supreme Court for the VAT case amounting to Rp108 billion. The contra memorandum for Judicial Review was sent on September 14, 2016.
On April 21, 2010, the Tax Authorities filed a judicial review request to the Indonesian Supreme Court (“SC”) for the Tax Court’s acceptance of Telkomsel’s request to cancel the Tax Collection Letter (“STP”) for the underpayment of December 2008 income tax Article 25 amounting to Rp429 billion (including a penalty of Rp8 billion). In May 2010, Telkomsel filed a contra-appeal to the SC.
In July 2016, the case has been announced on Supreme Court Website in favor of the Tax Authorities. Although the Company has not received the official verdict from the Court, conservatively the tax penalty of Rp8.4 billionhas been recognized. The tax base of Rp421 billion shall not become an additional tax expense as the nature of corporate income tax amount is creditable for the Company
In May and June 2012, Telkomsel received the refund of penalty on 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 judicial review request to the SC on the Tax Court’s Verdict. On September 14, 2012, Telkomsel filed a contra-appeal to the SC.
In July 2016, conservatively, Telkomsel recognized the tax penalty of Rp15.7 billion as it has similar legal substance with 2008 penalty of income tax case.
On May 24, 2012, Telkomsel filed an objection to the Tax Authorities for the underpayment of value added tax of Rp290.6 billion (including penalty of Rp67 billion) and recorded it as a claim for tax refund. On May 1, 2013, the Tax Authorities rejected Telkomsel’s objection. Subsequently, on July 29, 2013, Telkomsel filed an appeal to the Tax Court. On March 16, 2015, the Tax Court accepted Telkomsel’s appeal on the 2010 value added tax totaling Rp290.6 billion. On May 13, 2015, Telkomsel received a refund for value added tax and amounting to Rp290.7 billion. On June 24, 2015, The Tax Authorities filed a judicial review to the Supreme Court and on May 2, 2016, Telkomsel received a notification from Tax Court regarding the judicial review. Subsequently, on May 27, 2016 Telkomsel filed a contra-appeal to the Supreme Court. As of the date of approval and authorization for issuance of these financial statements, the judicial review is still in process.
72
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
e. Tax assessment (continued)
(ii) Telkomsel(continued)
On November 7, 2014, as a result of a tax audit by the Tax Authorities, Telkomsel received assessment letters for underpayment of corporate income tax, VAT and withholding tax amounting to Rp257.8 billion, Rp2.9 billion and Rp2.2 billion (including penalty of Rp85.3 billion), respectively. In December 2014, Telkomsel accepted the assessment of Rp7.8 billion of the underpayment of corporate income tax, Rp1 billion of the underpayment of VAT and Rp2.2 billion of the underpayment of the withholding tax (including penalty of Rp3.5 billion). The accepted portion was charged to the 2014 statement of profit or loss and other comprehensive income. In December 2014, Telkomsel paid the assessments and filed objection letters to the Tax Authorities for the underpayment of corporate income tax of Rp250 billion (including penalty of Rp81.1 billion) and VAT of Rp1.9 billion (including penalty of Rp670 million). In November and December 2015, Telkomsel received the rejection letters from the Tax Authorities for corporate income tax of Rp250 billion and VAT of Rp 1.4 billion. The remaining amount of Rp250 million was charged to the 2015 statement of profit or loss and other comprehensive income.
In August 2015, the Company received a letter from the Tax Authorities requesting the Company to change the fiscal useful life of asset tower. Claim for tax refund of 2011 Corporate Income Tax related to tower depreciation of Rp125.5 billion was reclassified to deferred tax liabilities, Rp60 billion penalty was charged to the 2015 profit or loss, and Rp64.5 billion remains as claim for tax refund.
On February 15, 2016, the Company filed an appeal to the Tax Authorities for the 2011 underpayment of corporate income tax of Rp250 billion (including penalty of Rp81.1 billion). As of the date of approval and authorization for issuance of these financial statements, the appeal is still in process.Subsequently, on March 17, 2016, the Company also filed an appeal to the Tax Court for the underpayment of VAT amounting Rp1.2 billion (including penalty of Rp392 million). As of the date of approval and authorization for issuance of these financial statements, the appeal is still in process
In accordance with the letter regarding tower’s useful life, in September 2015, the Company filed a revised Corporate Income Tax Return for fiscal years 2012, 2013, and 2014. As a result of the revised tax returns, the Company paid the underpayment of corporate income tax amounting to Rp174 billion and reclassified this amount to deferred tax liabilities. Subsequently, on September 11, 2015, the Indonesian Tax Authorities issued STPs for late payment penalty amounting to Rp67 billion. On September 21, 2015, the Company filed a request for cancellation of such STPs to the Tax Authorities based on tax reinventing policy. On November 26, 2015, the Tax Authorities accepted the Company’s request and cancelled all the STPs.
73
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. 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. 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 (October 20, 2015) 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 registeredwith the Government beforeDecember 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.
g. Deferred tax assets and liabilities
The details of the Group's deferred tax assets and liabilities are as follows:
|
December 31,2015 |
|
(Charged)credited to theconsolidatedstatements ofprofit or loss |
|
(Charged)credited to theconsolidatedstatements ofothercomprehensiveincome |
|
Reclassification |
|
September 30,2016 |
|
The Company |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
Provision for impairment of receivable |
429 |
|
137 |
|
- |
|
- |
|
566 |
|
Net periodic pension and other post-retirement benefits costs |
335 |
|
91 |
|
- |
|
- |
|
426 |
|
Accrued expenses and provision for inventory obsolescence |
211 |
|
18 |
|
- |
|
- |
|
229 |
|
Employee benefit provisions |
97 |
|
102 |
|
- |
|
- |
|
199 |
|
Deferred installation fee |
65 |
|
(5 |
) |
- |
|
- |
|
60 |
|
Finance leases |
69 |
|
(31 |
) |
- |
|
- |
|
38 |
|
Provision for Early Retirement |
- |
|
81 |
|
- |
|
- |
|
81 |
|
Total deferred tax assets |
1,206 |
|
393 |
|
- |
|
- |
|
1,599 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
Difference between accounting and tax bases of property and equipment |
(1,597 |
) |
(170 |
) |
- |
|
- |
|
(1,767 |
) |
Valuation of long-term investment |
(45 |
) |
34 |
|
- |
|
- |
|
(11 |
) |
Land rights, intangible assets and others |
(23 |
) |
11 |
|
- |
|
- |
|
(12 |
) |
Total deferred tax liabilities |
(1,665 |
) |
(125 |
) |
- |
|
- |
|
(1,790 |
) |
Deferred tax liabilities of the Company |
(459 |
) |
268 |
|
- |
|
- |
|
(191 |
) |
Telkomsel |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
Provisions for employee benefits |
349 |
|
47 |
|
- |
|
- |
|
396 |
|
Provision for impairment of receivables |
138 |
|
42 |
|
- |
|
- |
|
180 |
|
Recognition of interest under USO arrangements |
0 |
|
0 |
|
- |
|
- |
|
0 |
|
Total deferred tax assets |
487 |
|
89 |
|
- |
|
- |
|
576 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
Difference between accounting and tax bases of and equipment property |
(1,395 |
) |
369 |
|
- |
|
- |
|
(1,026 |
) |
Finance leases |
(385 |
) |
(123 |
) |
- |
|
- |
|
(508 |
) |
Intangible assets |
(52 |
) |
3 |
|
- |
|
- |
|
(49 |
) |
Total deferred tax liabilities |
(1,832 |
) |
249 |
|
- |
|
- |
|
(1,583 |
) |
Deferred tax liabilities of Telkomsel - net |
(1,345 |
) |
338 |
|
- |
|
- |
|
(1,007 |
) |
Deferred tax liabilities of other subsidiaries - net |
(306 |
) |
(1 |
) |
- |
|
(5 |
) |
(312 |
) |
Deferred tax liabilities - net |
(2,110 |
) |
605 |
|
- |
|
(5 |
) |
(1,510 |
) |
Deferred tax assets - net |
201 |
|
29 |
|
- |
|
- |
|
230 |
|
74
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
g. Deferred tax assets and liabilities (continued)
The details of the Group's deferred tax assets and liabilities are as follows:
|
December 31,2014 |
|
(Charged)credited to theconsolidatedstatements ofprofit or loss |
|
(Charged)credited to theconsolidatedstatements ofothercomprehensiveincome |
|
Reclassification |
|
December 31,2015 |
|
The Company |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
Provision for impairment of receivable |
470 |
|
(41 |
) |
- |
|
- |
|
429 |
|
Net periodic pension and other post-retirement benefits costs |
330 |
|
3 |
|
2 |
|
- |
|
335 |
|
Accrued expenses and provision for inventory obsolescence |
76 |
|
135 |
|
- |
|
- |
|
211 |
|
Employee benefit provisions |
72 |
|
25 |
|
- |
|
- |
|
97 |
|
Deferred installation fee |
72 |
|
(7 |
) |
- |
|
- |
|
65 |
|
Finance leases |
22 |
|
47 |
|
- |
|
- |
|
69 |
|
Total deferred tax assets |
1,042 |
|
162 |
|
2 |
|
- |
|
1,206 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
Difference between accountingand tax bases of property and equipment |
(1,458 |
) |
(139 |
) |
- |
|
- |
|
(1,597 |
) |
Valuation of long-term investment |
(69 |
) |
24 |
|
- |
|
- |
|
(45 |
) |
Land rights, intangible assets and others |
(14 |
) |
(9 |
) |
- |
|
- |
|
(23 |
) |
Total deferred tax liabilities |
(1,541 |
) |
(124 |
) |
- |
|
- |
|
(1,665 |
) |
Deferred tax liabilities of the Company |
(499 |
) |
38 |
|
2 |
|
- |
|
(459 |
) |
Telkomsel |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
Provisions for employee benefits |
323 |
|
16 |
|
10 |
|
- |
|
349 |
|
Provision for impairment of receivables |
129 |
|
9 |
|
- |
|
- |
|
138 |
|
Recognition of interest under USO arrangements |
0 |
|
0 |
|
- |
|
- |
|
0 |
|
Total deferred tax assets |
452 |
|
25 |
|
10 |
|
- |
|
487 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
Difference between accounting and tax bases of property and equipment |
(2,044 |
) |
350 |
|
- |
|
299 |
|
(1,395 |
) |
Finance leases |
(254 |
) |
(131 |
) |
- |
|
- |
|
(385 |
) |
Intangible assets |
(61 |
) |
9 |
|
- |
|
- |
|
(52 |
) |
Total deferred tax liabilities |
(2,359 |
) |
228 |
|
- |
|
299 |
|
(1,832 |
) |
Deferred tax liabilities of Telkomsel - net |
(1,907 |
) |
253 |
|
10 |
|
299 |
|
(1,345 |
) |
Deferred tax liabilities of other subsidiaries - net |
(248 |
) |
(59 |
) |
1 |
|
- |
|
(306 |
) |
Deferred tax liabilities - net |
(2,654 |
) |
232 |
|
13 |
|
299 |
|
(2,110 |
) |
Deferred tax assets - net |
95 |
|
107 |
|
(1 |
) |
- |
|
201 |
|
As of September 30, 2016 and December 31, 2015, the aggregate amounts of temporary differences associated with investments in subsidiaries and associated companies, for which deferred tax liabilities have not been recognized wereRp29,710 billion and Rp28,295 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 could reduce if actual future taxable income is lower than estimates.
75
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
27. TAXATION (continued)
h. Administration
From 2008 to 2015, 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 in conjunction with the Ministry of Finance Regulation No. 238/PMK.03/2008. On the basis of historical data, for the nine-month period ended September 30,2016, the Company calculates the deferred tax using the tax rate of 20%.
The taxation laws of Indonesia require that the Company and its local subsidiaries to submit 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 of the time the tax became due, but not later than 2013, while for fiscal years 2008 and onwards, the period is within five years of 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 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 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 which is effective from February 23, 2013. The Company has withheld, deposited, and reported the VAT and PPnBM or VAT and also income tax article 22 in accordance with the Regulation.
28. BASIC AND DILUTED EARNINGS PER SHARE
Basic earnings per share is computed by dividing profit for the year attributable to owners of the parent company amounting to Rp14,732 billion and Rp11,545billion by the weighted average number of shares outstanding during the period totaling 98,497,778,644 shares and 98,175,853,600 shares for the nine-month periodsended September 30, 2016 and 2015, 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 Rp149.57 and Rp117.60 (in full amount) for the nine-month periods ended September 30, 2016 and 2015, respectively.
The Company does not have potentially dilutive financial investments as of September 30, 2016 and 2015.
29. CASH DIVIDENDS AND GENERAL RESERVE
Pursuant to the AGM of Stockholders of the Company as stated in notarial deed No. 26dated April 17, 2015 of Ashoya Ratam, S.H., MKn., the Company’s stockholders approved the distribution of cash dividend and special cash dividend for 2014 amounting to Rp7,319 billion (Rp74.55 per share) and Rp1,464 billion (Rp14.91 per share), respectively. On May21, 2015, the Company paid the cash dividend and special cash dividend totalling Rp8,782 billion.
Pursuant to the AGM of Stockholders of the Company as stated in notarial deed No. 50 dated April 22, 2016 of Ashoya Ratam, S.H., MKn., the Company’s stockholders approved the distribution of cash dividend and special cash dividend for 2015 amounting to Rp7,744 billion (Rp78.86 per share) and Rp1,549 billion (Rp15.77 per share), respectively. On May26, 2016, the Company paid the cash dividend and special cash dividend totalling Rp9,293 billion.
Appropriation of Retained Earnings
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 September 30, 2016 and December 31, 2015 amounting to Rp15,337 billion, respectively.
76
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS
The details of pension and other post-employment benefitliabilities are as follows:
|
Notes |
|
September 30,2016 |
|
December 31,2015 |
|
Prepaid pension benefit cost |
|
|
|
|
|
|
The Company - funded |
30a.ia |
|
805 |
|
1,329 |
|
MDM |
|
|
2 |
|
2 |
|
Infomedia |
|
|
0 |
|
0 |
|
Total |
|
|
807 |
|
1,331 |
|
Pension benefit and other post-employment benefit obligations |
|
|
|
|
|
|
Pension |
|
|
|
|
|
|
The Company - unfunded |
30a.ib |
|
2,439 |
|
2,500 |
|
Telkomsel |
30a.ii |
|
846 |
|
803 |
|
Total pension |
|
|
3,285 |
|
3,303 |
|
Post-employment health care benefit |
30b |
|
254 |
|
118 |
|
Other post-employment benefit |
30c |
|
491 |
|
497 |
|
Obligation under the Labor Law |
30d |
|
289 |
|
253 |
|
Total |
|
|
4,319 |
|
4,171 |
|
The breakdown of the net benefit expense recognized in the consolidated statements of profit or loss and other comprehensive income is as follows:
|
Notes |
|
2016 |
|
2015 |
|
Pension |
|
|
|
|
|
|
The Company- funded |
30a.ia |
|
501 |
|
102 |
|
The Company- unfunded |
30a.ib |
|
209 |
|
188 |
|
Telkomsel |
30a.ii |
|
136 |
|
116 |
|
Infomedia |
|
|
0 |
|
0 |
|
Total pension |
23 |
|
846 |
|
406 |
|
Post-employment health care benefit |
23,30b |
|
135 |
|
183 |
|
Other post-employment benefit |
23,30c |
|
37 |
|
35 |
|
Obligation under the Labor Law |
30d |
|
36 |
|
38 |
|
|
|
|
1,054 |
|
662 |
|
77
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs
i. The Company
a. Funded pension plan
The Company sponsors a defined benefit pension plan for employees with permanent status prior to July 1, 2002. The pension benefits are paid based on the participating employees’ latest basic salary at retirement and the number of years of their service. The plan is governed by the pension laws in Indonesia and managed by Telkom Pension Fund (“Dana Pensiun Telkom” or “Dapen”). The participating employees contribute 18% (before March 2003: 8.4%) of their basic salaries to the pension fund. The Company’s contributions to the pension fund for the nine-month periodsended September 30, 2016 and for the year ended December 31, 2015 amounted to Rpnil, respectively.
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 ofSeptember 30, 2016 andDecember 31, 2015, on the defined benefit pension plan:
|
September 30, 2016 |
|
December 31, 2015 |
|
Changes in projected pensionbenefit obligations |
|
|
|
|
Projected pension benefit obligations at beginning of year |
16,505 |
|
17,402 |
|
Charged to profit or loss: |
|
|
|
|
Service costs |
267 |
|
218 |
|
Past service cost - plan amendment |
245 |
|
(55 |
) |
Interest costs |
1,081 |
|
1,445 |
|
Pension plan participants’ contributions |
33 |
|
45 |
|
Actuarial (gain) losses recognized in OCI |
2,015 |
|
(1,666 |
) |
Expected pension benefits paid |
(1,063 |
) |
(808 |
) |
Settlement |
- |
|
(76 |
) |
Projected pension benefit obligations at end of period |
19,083 |
|
16,505 |
|
78
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs (continued)
i. The Company (continued)
a. Funded pension plan (continued)
|
September 30, 2016 |
|
December 31, 2015 |
|
Changes in pension benefit plan assets |
|
|
|
|
Fair value of pension plan assetsat beginning of year |
17,834 |
|
18,929 |
|
Interest income |
1,104 |
|
1,576 |
|
Return on plan assets (excluding amount included in net interest expense) |
2,015 |
|
(1,837 |
) |
Pension plan participants’ contributions |
33 |
|
45 |
|
Expected pension benefits paid |
(1,063 |
) |
(808 |
) |
Administrative expenses paid |
(35 |
) |
(71 |
) |
Fair value of pension plan assets at end of period |
19,888 |
|
17,834 |
|
Funded status |
805 |
|
1,329 |
|
Prepaid pension benefit cost |
805 |
|
1,329 |
|
As of September 30, 2016 and December 31, 2015, plan assetsconsisted of :
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
Quoted in active market |
|
Unquoted |
|
Quoted in active market |
|
Unquoted |
|
Cash and cash equivalent |
1,254 |
|
- |
|
1,335 |
|
- |
|
Equity instruments |
|
|
|
|
|
|
|
|
Finance |
1,123 |
|
- |
|
1,153 |
|
- |
|
Consumer goods |
1,244 |
|
- |
|
953 |
|
- |
|
Infrastructure, utilities andtransportation |
616 |
|
- |
|
637 |
|
- |
|
Construction, property and real estate |
591 |
|
- |
|
573 |
|
- |
|
Basic industry and chemical |
153 |
|
|
|
163 |
|
- |
|
Trading, service and investment |
187 |
|
- |
|
183 |
|
- |
|
Mining |
61 |
|
- |
|
45 |
|
- |
|
Agriculture |
59 |
|
- |
|
29 |
|
- |
|
Miscellaneous industries |
346 |
|
- |
|
240 |
|
- |
|
Equity-based mutual fund |
1,333 |
|
- |
|
1,120 |
|
- |
|
Fixed income instruments |
|
|
|
|
|
|
|
|
Corporate bonds |
- |
|
3,779 |
|
- |
|
3,587 |
|
Government bonds |
8,535 |
|
- |
|
7,257 |
|
- |
|
Non-public equity: |
- |
|
30 |
|
|
|
|
|
Direct placement |
- |
|
163 |
|
- |
|
163 |
|
Property |
- |
|
155 |
|
- |
|
156 |
|
Others |
- |
|
259 |
|
- |
|
240 |
|
Total |
15,502 |
|
4,386 |
|
13,688 |
|
4,146 |
|
Pension plan assets also include Series B shares issued by the Company with fair values totalling Rp467 billion and Rp445 billion, representing 2.35% and 2.49% of total plan assets as of September 30, 2016 and December 31, 2015, respectively, and bonds issued by the Company with fair value totalling Rp329 billion and Rp464 billion representing 1.65% and 2.60% of totalassetsas of September 30, 2016 and December 31, 2015, respectively.
79
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs (continued)
i. The Company (continued)
a. Funded pension plan (continued)
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 Rp3,085 billion and (Rp332 billion)for the nine months period ended September 30, 2016 and for the year ended December 31, 2015, 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%. Therefore, the Company does not expect to contribute to the defined benefit pension plan in 2016.
Based on the Company policy issued on July 1, 2014 regarding Pension Regulation by Dana Pensiun Telkom, there is an increase in monthly benefits given to the pensioners, widow/widower or the children of participants who stopped working before the end of June, 2002.
During 2015, the Company madesettlements to pensioners, widow/widower or the children of participant who has monthly pension benefits under Rp1,500,000 and choose to withdraw their pension benefits in lump sum.
Based on the Company policy issued on June 24, 2016 regarding Pension Regulation by Dana Pensiun Telkom, there is an increase in monthly benefits given to the widow/widower/children of participants who enrolled before April 20, 1992 , from 60% to 75% of pension benefits received by the pensioners. In addition, the company also provide a one-time benefits in 2016 with intention to improve the pensioners’ welfare.
The movements of the prepaid pension benefit cost during the nine-month periods ended September 30, 2016 and the year ended December 31, 2015 are as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
Prepaid pension benefit cost at beginning of year |
1,329 |
|
1,170 |
|
Net periodic pension benefit cost |
(524 |
) |
(27 |
) |
Actuarial (gain) losses recognized via the OCI |
(2,015 |
) |
1,666 |
|
Asset ceiling recognized via the OCI |
- |
|
357 |
|
Return on plan assets (excluding amount included in net interest expense) |
2,015 |
|
(1,837 |
) |
Prepaid pension benefitcost at end of year |
805 |
|
1,329 |
|
The components of net periodic benefit cost for the nine-month periods ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Service costs |
267 |
|
164 |
|
Past service cost |
245 |
|
- |
|
Plan administration cost |
35 |
|
46 |
|
Net interest cost |
(23 |
) |
(98 |
) |
Net periodic pension benefit cost |
524 |
|
112 |
|
Amount charged to subsidiaries undercontractual agreements |
(23 |
) |
(10 |
) |
Net periodic pension benefit cost |
501 |
|
102 |
|
80
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs (continued)
i. The Company (continued)
a. Fundedpension plan (continued)
Amounts recognized in OCI are as follows:
|
2016 |
|
2015 |
|
Actuarial losses (gain) beginning of year |
2,015 |
|
(2.740 |
) |
Return on plan assets (excluding amount included in net interest expense) |
(2,015 |
) |
2.740 |
|
Net |
- |
|
- |
|
The actuarial valuation for the defined benefit pension plan was performed based on the measurement date as of December 31, 2015 and 2014, with reports dated February 25, 2016 and March 13, 2015, 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, 2015 and 2014 are as follows:
|
2015 |
|
2014 |
|
Discount rate |
9.00% |
|
8.50% |
|
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 hired with permanent status 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 toRp6 billion and Rp7 billion for the nine-month periods ended September 30, 2016 and for the year endedDecember 31, 2015, respectively.
Since 2007, the Company has provided pension benefit based on uniformulation for both participants prior to and from April 20, 1992 effective for employees retiring beginning February 1, 2009. In 2010, the Company replaced the uniformulation 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 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 beginning April 1, 2012, whereby the employee is required to file a request for MPP and if the employee does not file the request, he or she is required to work until the retirement date.
81
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS(continued)
a. Pension benefit costs (continued)
i. The Company (continued)
b. Unfunded pension plan (continued)
The following table presents the changesof the unfunded projected pension benefit obligations of MPS and MPP for the nine-month periods ended September 30, 2016and for the year endedDecember 31, 2015:
|
September 30, 2016 |
|
December 31, 2015 |
|
Changes in projected pension benefit obligations |
|
|
|
|
Unfunded projected pension benefit obligations at beginning of year |
2,500 |
|
2,326 |
|
Service costs |
48 |
|
60 |
|
Interest costs |
161 |
|
191 |
|
Actuarial losses recognized in OCI |
- |
|
187 |
|
Benefits paid by employer |
(270 |
) |
(264 |
) |
Unfunded projected pension benefit obligations at end of period |
2,439 |
|
2,500 |
|
The components of total periodic pension benefit cost for the nine-month periods ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Service costs |
48 |
|
45 |
|
Net interest cost |
161 |
|
143 |
|
Total periodic pension benefit cost |
209 |
|
188 |
|
Amountsrecognized in OCI amounted to RpNil.
The actuarial valuation for the defined benefit pension planwas performed based on the measurement date as of December 31, 2015 and 2014, with reports dated February 25, 2016 and March 13, 2015, respectively, by TWP independent actuary in association with WTW.The principal actuarial assumptions used by the independent actuary for the years ended December 31, 2015 and 2014 are as follows:
|
2015 |
|
2014 |
|
Discount rate |
9.00% |
|
8.50% |
|
Rate of compensation increases |
varies |
|
8.00% |
|
Indonesian mortality table |
2011 |
|
2011 |
|
82
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs (continued)
(ii) Telkomsel
Telkomsel provides 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 and the number of years of their service. PT Asuransi Jiwasraya (“Jiwasraya”), a state-owned life insurance company, manages the plan under an annuity insu rance contract. Until 2004, the employees contributed 5% of their monthly salaries to the plan and Telkomsel contributed any remaining amount required to fund the plan. Starting 2005, the entire contributions have been fully made by Telkomsel.
Telkomsel’s contributions to Jiwasraya amounted to Rp93 billionand Rp192 billionfor the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015, 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 nine-month periods ended September 30, 2016 and for the year ended December 31, 2015, on Telkomsel’s defined benefit pension plan:
|
September 30, 2016 |
|
December 31, 2015 |
|
Changes in projected pensionbenefit obligation |
1,415 |
|
1,281 |
|
Projected pension benefit obligation at beginning of year |
|
|
|
|
Charged to profit or loss |
|
|
|
|
Service costs |
80 |
|
101 |
|
Net interest cost |
88 |
|
106 |
|
Actuarial (gain) losses recognized in OCI |
- |
|
(64 |
) |
Expected benefits paid |
- |
|
(9 |
) |
Projected pension benefit obligation at end of year |
1,583 |
|
1,415 |
|
Changes in pension benefit plan assets |
|
|
|
|
Fair value of plan assets at beginning of year |
612 |
|
469 |
|
Interest income in profit or loss |
32 |
|
39 |
|
Return on plan assets (excluding amount includedin net interest expense) |
- |
|
(79 |
) |
Employer’s contributions |
93 |
|
192 |
|
Expected benefits paid |
- |
|
(9 |
) |
Fair value of plan assets at end ofyear |
737 |
|
612 |
|
Funded status |
(846 |
) |
(803 |
) |
Provision for pension benefit cost |
(846 |
) |
(803 |
) |
83
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
a. Pension benefit costs (continued)
(ii) Telkomsel (continued)
Movements of the provision for pension benefit cost for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015:
|
September 30, 2016 |
|
December 31, 2015 |
|
Provision for pension benefit cost at beginning of year |
(803 |
) |
(812 |
) |
Periodic pension benefit cost |
(136 |
) |
(168 |
) |
Actuarial gain (losses) recognized via the OCI |
- |
|
64 |
|
Return on plan assets (excluding amount included in net interest expense) |
- |
|
(79 |
) |
Employer contributions |
93 |
|
192 |
|
Provision for pension benefit cost at end of year |
(846 |
) |
(803 |
) |
The components of the periodic pension benefit cost for the nine-month periods ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Service costs |
80 |
|
76 |
|
Net interest cost |
56 |
|
40 |
|
Total periodic pension benefit cost |
136 |
|
116 |
|
Amounts recognized in OCI amounted to Rpnil.
The net periodic pension cost for the
pension plan was calculated, based on the
measurement date as of December
31, 2015 and 2014, with reports dated February 12, 2016 and
February 5, 2015, respectively, by TWP, an independent actuary in association
with WTW. The principal actuarial
assumptions used by the independent actuary based on the measurement date as of
December 31, 2015 and 2014,
are as follows:
|
2015 |
|
2014 |
|
Discount rate |
9.25% |
|
8.25% |
|
Rate of compensation increases |
8.00% |
|
6.50% |
|
Indonesian mortality table |
2011 |
|
2011 |
|
b. Post-employment health care benefit provisions
The Company provides post-employment health care benefits toall 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 Yakes.
The defined contribution post-employment health care benefit plan its provided to employees hired with permanent status on or after November 1, 1995 or employees with terms of service less than 20 years at the time of retirement. The Company’s contribution to the plan amounted to Rp17billion and Rp15 billion for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015, respectively.
84
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
b. Post-employment health care benefits provisions (continued)
The following table presents the changes in projected post-employment health care benefit provision, change 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 ofSeptember 30, 2016 and December 31, 2015:
|
30 September 2016 |
|
31 Desember 2015 |
|
Changes in projected post-employment health carebenefit obligation |
|
|
|
|
Projected post-employment health care benefit obligation at beginning of year |
10,942 |
|
11,505 |
|
Charged to profit or loss: |
|
|
|
|
Service costs |
7 |
|
49 |
|
Net interest cost |
745 |
|
961 |
|
Actuarial (gain) losses |
1,155 |
|
(1,187 |
) |
Expectedpost-employment health care benefits paid |
(312 |
) |
(386 |
) |
Projected post-employment health care benefit provision at end of year |
12,537 |
|
10,942 |
|
Changes in post-employment health care benefit plan assets |
|
|
|
|
Fair value of plan assets at beginning of year |
10,824 |
|
11,064 |
|
Interest income |
737 |
|
924 |
|
Return on plan assets (excluding amount includedin net interest expense) |
1,155 |
|
(647 |
) |
Expected post-employmenthealth care benefits paid |
(121 |
) |
(386 |
) |
Administrative expense paid |
(312 |
) |
(131 |
) |
Fair value of plan assets at end ofyear |
12,283 |
|
10,824 |
|
Funded status |
(254 |
) |
(118 |
) |
Provision for post-employment health care benefit |
(254 |
) |
(118 |
) |
85
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
b. Post-employment health care benefits provisions(continued)
As of September 30, 2016 and December 31, 2015, plan assets consisted of:
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
Quoted in active market |
|
Unquoted |
|
Quoted in active market |
|
Unquoted |
|
Cash and cash equivalents |
826 |
|
- |
|
811 |
|
- |
|
Equity instruments: |
|
|
|
|
|
|
|
|
Manufacturing & consumer goods |
693 |
|
- |
|
571 |
|
- |
|
Finance |
575 |
|
- |
|
566 |
|
- |
|
Construction |
363 |
|
- |
|
301 |
|
- |
|
Infrastructure and telecommunication |
311 |
|
- |
|
211 |
|
- |
|
Wholesale |
55 |
|
- |
|
70 |
|
- |
|
Mining |
23 |
|
- |
|
12 |
|
- |
|
Other Industries: |
|
|
|
|
|
|
|
|
Services |
21 |
|
- |
|
33 |
|
- |
|
Agriculture |
39 |
|
- |
|
23 |
|
- |
|
Biotechnology and pharma industry |
84 |
|
- |
|
6 |
|
- |
|
Others |
3 |
|
- |
|
3 |
|
- |
|
Equity-based mutual funds |
1,355 |
|
- |
|
1,129 |
|
- |
|
Fixed income mutual funds: |
7,723 |
|
- |
|
6,837 |
|
- |
|
Unlisted shares: |
|
|
|
|
|
|
|
|
Private placement |
- |
|
195 |
|
- |
|
213 |
|
Others |
- |
|
17 |
|
- |
|
38 |
|
Total |
12,071 |
|
212 |
|
10,573 |
|
251 |
|
Yakes plan assets also includeSeries B shares issued by the Company with fair value totalling Rp242 billion and Rp174 billion, representing 1.97% and 1.61% of total assets as ofSeptember 30, 2016 and December 31, 2015, 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 Rp1,666 billion and Rp147 billionfor the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015, respectively.
The movements of the provision for projected post-employment health care benefit for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015 are as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
Changes in projected pensionbenefit obligation |
|
|
|
|
Defined benefits liability at beginning of year |
118 |
|
441 |
|
Net periodic pension cost |
136 |
|
217 |
|
Actuarial (losses) gain recognized in OCI |
(1,155 |
) |
(1,187 |
) |
Return on plan assets (after deducting the value which is included in net interest expense) |
1,155 |
|
647 |
|
Projected pension benefit obligations at end of year |
254 |
|
118 |
|
86
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
b. Post-employment health care benefits provisions(continued)
The components of net periodic post-employment health care benefit cost for the nine-month periods ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Service costs |
7 |
|
37 |
|
Plan administration cost |
121 |
|
118 |
|
Net interest cost |
8 |
|
28 |
|
Net periodic pension benefit cost |
136 |
|
183 |
|
Amount charged to subsidiariesunder contractual agreement |
(1 |
) |
0 |
|
Net periodic post-employment health care benefits cost less cost to subsidiaries |
135 |
|
183 |
|
Amounts recognized in OCI are as follows:
|
2016 |
|
2015 |
|
Actuarial (gain) losses recognized during the year |
1,155 |
|
(1,227 |
) |
Return on plan assets (excluding amount included in net interest expense) |
(1,155 |
) |
1,227 |
|
Net |
- |
|
- |
|
The actuarial valuation for the post-employment health care benefits was performed based on the measurement date as of December 31, 2015 and 2014 with reports dated February 25, 2016 and February 24, 2015, respectively by TWP, an independent actuary in association with WTW. The principal acturial assumptions used by the independent actuary as of December 31, 2015 and 2014 are as follows:
|
December 31, 2015 |
|
December 31 2014 |
|
Discount rate |
9.25% |
|
8.50% |
|
Health care costs trend rate assumed for the nex year |
7.00% |
|
7.00% |
|
Ultimate health care costs trend rate |
7.00% |
|
7.00% |
|
Year that the rate reaches the ultimate trend rate |
2016 |
|
2015 |
|
Indonesian mortality table |
2011 |
|
2011 |
|
87
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30. PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
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 changes in the projected other post-employment benefit obligations for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015 are as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
Unfunded projected benefit obligations at beginning of year |
497 |
|
488 |
|
Charged to profit or loss: |
|
|
|
|
Service costs |
6 |
|
8 |
|
Net interest cost |
31 |
|
39 |
|
Actuarial losses recognized in OCI |
- |
|
11 |
|
Benefits paid by employer |
(43 |
) |
(49 |
) |
Provision for other post-employment benefits |
491 |
|
497 |
|
The components of the projected other post-employment benefit cost for the nine-month periods ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Service costs |
6 |
|
6 |
|
Net interest cost |
31 |
|
29 |
|
Total |
37 |
|
35 |
|
Amounts recognized in OCI amounted to RpNil
The actuarial valuation for the other post-employment benefits was calculated based on the measurement date as of December 31, 2015 and 2014 with reports dated February 25, 2016 and February 24, 2015, respectively by TWP, an independent actuary in association with WTW. The principal acturial assumptions used by the independent actuary as of December 31, 2015 and 2014 are as follows:
|
December 31,2015 |
|
December 31,2014 |
|
Discount rate |
9.00% |
|
8.50% |
|
Indonesian mortality table |
2011 |
|
2011 |
|
d. Obligation under the Labor Law provisions
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 age. The total related obligation recognized for the nine-month periods ended September 30, 2016 and for the year ended December 31, 2015 amounted to Rp289 billion and Rp253 billion, respectively. The related employee benefits cost charged to expense amounted to Rp36 billion and Rp38 billion for the nine-month periods ended September 30, 2016 and 2015, respectively (Note 23).
88
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
30.PENSION AND OTHER POST-EMPLOYMENT BENEFITS (continued)
e. Maturity Profile of Defined Benefit Obligation (“DBO”)
Weighted average duration of DBO for the Company and Telkomsel are 10.43 years and 11.86years,respectively. The timing of benefits payments for September 30, 2016 is as follows (in millions of Rupiah):
|
|
|
Expected Benefits Payment |
|
||||||
|
Company |
|
Post-employment Health benefits |
|
Other post-employmentbenefits |
|
||||
Time Period |
funded |
|
unfunded |
|
Telkomsel |
|
|
|
||
Within next 10 years |
13,587 |
|
2,894 |
|
1,073 |
|
4,937 |
|
570 |
|
Within 10-20 years |
19,912 |
|
236 |
|
5,183 |
|
6,738 |
|
148 |
|
Within 20-30 years |
17,377 |
|
15 |
|
5,275 |
|
6,609 |
|
47 |
|
Within 30-40 years |
11,453 |
|
1 |
|
730 |
|
4,939 |
|
4 |
|
Within 40-50 years |
26,115 |
|
- |
|
- |
|
2,228 |
|
- |
|
Within 50-60 years |
301 |
|
- |
|
- |
|
211 |
|
- |
|
Within 60-70 years |
13 |
|
- |
|
- |
|
1 |
|
- |
|
Within 70-80 years |
- |
|
- |
|
- |
|
- |
|
- |
|
f. Sensitivity Analysis
1% change in discount rate and rate of salary would have effect on DBO, as follows:
|
Discount Rate |
|
Rate of Compensation |
|
||||
Sensitivity |
1% Increase |
|
1% Decrease |
|
1% Increase |
|
1% Decrease |
|
Funded |
(1,520 |
) |
1,782 |
|
434 |
|
(411 |
) |
Unfunded |
(72 |
) |
76 |
|
70 |
|
(70 |
) |
Telkomsel |
(82 |
) |
92 |
|
92 |
|
(86 |
) |
Post-employment health care benefits |
(1,420 |
) |
1,727 |
|
1,882 |
|
(1,563 |
) |
Other post-employment benefits |
(17 |
) |
18 |
|
- |
|
- |
|
The sensitivity analyses have 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 end of the year DBO. 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 analyses from the previous period.
31. LONG SERVICE AWARDS (“LSA”)
Telkomsel provides certain cash awards or certain number of days leave benefits to its 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 during 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 with 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 Rp 477 billion and Rp501 billion as of September 30, 2016 and December 31, 2015, respectively. The related benefit costs charged to expense amounted to Rp 80 billion and Rp67 billion for the nine-month periods endedSeptember 30, 2016 and 2015, respectively (Note 23).
89
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY 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 GovernmentMinistry of Finance |
|
Majority stockholder |
|
Internet and data revenue, othertelecommunication service revenue, financeincome, finance costs, investment in financial instruments |
|
State-owned enterprises |
|
Entity under common control |
|
Internet and data revenue, othertelecommunication servicesrevenue, operating expenses,purchase of property andequipment, construction and installationservices, insurance expenses, financeincome, finance costs, investment in financialinstruments, insurance for property andequipment, insurance for employees,electricity expenses and cost of SIM cards |
|
Indosat |
|
Entity under common control |
|
Interconnection revenue, network leaserevenue, satellite transponder usage revenue,interconnection expenses, telecommunicationfacilities usage expenses, operating andmaintenance expenses, usage of data communication network system expenses |
|
PT Aplikanusa Lintasarta(“Lintasarta”) |
|
Entity under common control |
|
Interconnection revenue, network revenue,leased lines expenses, and usage ofcommunication network system expenses |
|
Indosat Mega Media |
|
Entity under common control |
|
Network revenues |
|
PT Perusahaan ListrikNegara (“PLN”) |
|
Entity under common control |
|
Electricity expenses, finance costs,investment in financial instrument. |
|
PT Pertamina (Persero)(“Pertamina”) |
|
Entity under common control |
|
Internet and data revenue,other telecommunication service revenue |
|
PT Kereta Api Indonesia (“KAI”) |
|
Entity under common control |
|
Internet and data revenue,other telecommunication service revenue |
|
PT Pegadaian |
|
Entity under common control |
|
Internet and data revenue,other telecommunication service revenue |
|
PT Garuda Indonesia |
|
Entity under common control |
|
Internet and data revenue,other telecommunication service revenue |
|
PT Indonesia ComnetPlus (“ICON Plus”) |
|
Entity under common control |
|
Internet and data revenue,other telecommunication service revenue, interconnection revenue |
|
PT Asuransi Jasa Indonesia(“Jasindo”) |
|
Entity under common control |
|
Satellite insurance expense, vehicle insurance expense |
|
PT Adhi Karya Tbk(“Adhi Karya”) |
|
Entity under common control |
|
Purchase of materials and construction |
|
|
|
|
|
services |
|
PT Waskita Karya Tbk(“Waskita”) |
|
Entity under common control |
|
Purchase of materials and construction |
|
|
|
|
|
services |
|
INTI |
|
Entity under common control |
|
Purchase of property and equipment |
|
LEN |
|
Entity under common control |
|
Purchase of property and equipment |
|
State-owned banks |
|
Entity under common control |
|
Finance income and finance costs |
|
BNI |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue,finance income and finance costs |
|
Bank Mandiri |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue, finance income and finance costs |
|
BRI |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue, finance income and finance costs |
|
BTN |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue, finance income and finance costs |
|
90
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY 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):
Related parties |
|
Nature of relationships parties |
|
Nature of accounts/transactions |
|
PT Bank Syariah Mandiri (“BSM”) |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue, and finance costs |
|
PT Bank BRI Syariah (“BRI Syariah”) |
|
Entity under common control |
|
Internet and data revenue, other telecommunication service revenue, and finance costs |
|
Bahana |
|
Entity under common control |
|
Available-for-sale financial assets, bonds and notes |
|
CSM |
|
Associated company |
|
Satelite transponder usage revenue, network revenue and transmission lease expenses |
|
PT Poin Multi Media Nusantara(“POIN”)* |
|
Associated company |
|
Purchases of handset |
|
Yakes |
|
Entity under significant influence |
|
Medical expense |
|
Koperasi Pegawai Telkom(“Kopegtel”) |
|
Entity under significantinfluence |
|
Purchase of property and equipmentdevelopment and instalation, lease of buildingExpenses, lease of vehicles, purchase of cars,and purchase of materials and constructionservice, maintenance and cleaning serviceexpenses, and sahring profit of PBH |
|
PT Sandhy Putra Makmur (“SPM”) |
|
Entity under significant influence |
|
Leases of buildings, leases of vehicles, purchase of materials and construction services, maintenance and cleaning service expenses |
|
Koperasi Pegawai Telkomsel (“Kisel) |
|
Entity under significant influence |
|
Internet and data revenue, other telecommunication service revenue, leases of vehicles, printing and distribution of customer bills expenses, collection fee, and other services fee, distribution of SIM cards and pulse reload voucher, purchase ofpropertyand equipment |
|
PT Graha Informatika Nusantara (“Gratika”) |
|
Entity under significant influence |
|
Interconnection revenue, installation expense, maintenance expense, and purchase of property and equipment |
|
PT Pembangunan Telekomunikasi Indonesia (“Bangtelindo”) |
|
Entity under significant influence |
|
Purchase of property and equipment |
|
Directors and commissioners |
|
Key management personnel |
|
Honorarium and facilities |
|
*) On September 18, 2014, PINs acquire 25% ownership of Tiphone (Note 8). POIN is a subsidiary of Tiphone
Total balance of accounts receivable and accounts payable at the end of the year free of interest and its completion would occur in the form of cash. There are no guarantees provided or received for any accounts receivable and payable with related parties. In 2015, the Group recorded an impairment of receivables from related parties amounted to Rp280 billion. This assessment is conducted every year to assess the present status of existing receivables and historical collection of accounts receivable ago.
91
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY TRANSACTIONS (continued)
b. Transactions with related parties
The following are significant transactions with related parties:
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total revenues |
|
Amount |
|
% of total revenues |
|
REVENUES |
|
|
|
|
|
|
|
|
Majority Stockholder Government |
80 |
|
0.09 |
|
203 |
|
0.27 |
|
Entities under common control |
|
|
|
|
|
|
|
|
Indosat |
920 |
|
1.07 |
|
724 |
|
0.96 |
|
BRI |
153 |
|
0.18 |
|
142 |
|
0.19 |
|
Bank Mandiri |
134 |
|
0.16 |
|
137 |
|
0.18 |
|
BNI |
105 |
|
0.12 |
|
90 |
|
0.12 |
|
Pegadaian |
90 |
|
0.10 |
|
49 |
|
0.06 |
|
Garuda |
81 |
|
0.09 |
|
59 |
|
0.08 |
|
Lintasarta |
72 |
|
0.08 |
|
65 |
|
0.09 |
|
Pertamina |
69 |
|
0.08 |
|
87 |
|
0.11 |
|
KAI |
63 |
|
0.07 |
|
83 |
|
0.11 |
|
BTN |
56 |
|
0.06 |
|
33 |
|
0.04 |
|
ICON Plus |
45 |
|
0.05 |
|
30 |
|
0.04 |
|
Sub-total |
1,788 |
|
2.06 |
|
1,499 |
|
1.98 |
|
Entities under significant influence |
|
|
|
|
|
|
|
|
Kisel |
3,447 |
|
4.00 |
|
2,628 |
|
3.47 |
|
Gratika |
338 |
|
0.39 |
|
298 |
|
0.39 |
|
Sub-total |
3,785 |
|
4.39 |
|
2,926 |
|
3.86 |
|
Associated companies |
|
|
|
|
|
|
|
|
Indonusa |
81 |
|
0.09 |
|
43 |
|
0.06 |
|
CSM |
24 |
|
0.03 |
|
28 |
|
0.04 |
|
Others |
327 |
|
0.38 |
|
311 |
|
0.41 |
|
Total |
6,085 |
|
7.06 |
|
5,010 |
|
6.61 |
|
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total expenses |
|
Amount |
|
% of total expenses |
|
EXPENSES |
|
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
|
Indosat |
616 |
|
1.12 |
|
665 |
|
1.27 |
|
PLN |
485 |
|
0.88 |
|
566 |
|
1.08 |
|
Jasindo |
189 |
|
0.34 |
|
209 |
|
0.40 |
|
Sub-total |
1,290 |
|
2.34 |
|
1,440 |
|
2.75 |
|
Entities under significant influence |
|
|
|
|
|
|
|
|
Kisel |
8,343 |
|
15.12 |
|
574 |
|
1.10 |
|
Kopegtel |
369 |
|
0.67 |
|
306 |
|
0.59 |
|
Yakes |
1 |
|
0.00 |
|
111 |
|
0.21 |
|
Sub-total |
8,713 |
|
15.79 |
|
991 |
|
1.90 |
|
Other |
290 |
|
0.53 |
|
90 |
|
0.05 |
|
Total |
10,293 |
|
18.66 |
|
2,521 |
|
4.70 |
|
92
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY TRANSACTIONS (continued)
b. Transactions with related parties (continued)
The following are significant transactions with related parties:
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total finance income |
|
Amount |
|
% of total finance income |
|
FINANCE INCOME |
|
|
|
|
|
|
|
|
Entity under common control |
|
|
|
|
|
|
|
|
State-owned banks |
687 |
|
54.22 |
|
617 |
|
62.96 |
|
Others |
1 |
|
0.08 |
|
- |
|
- |
|
Total |
688 |
|
54.30 |
|
617 |
|
62.96 |
|
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total finance costs |
|
Amount |
|
% of total finance costs |
|
FINANCE COSTS |
|
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
|
Government |
51 |
|
2.59 |
|
59 |
|
3.56 |
|
Entity under common control |
|
|
|
|
|
|
|
|
State-owned banks |
637 |
|
32.32 |
|
836 |
|
50.42 |
|
Total |
688 |
|
34.91 |
|
895 |
|
53.98 |
|
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total purchases |
|
Amount |
|
% of total purchases |
|
PURCHASES OF PROPERTY AND EQUIPMENTS (Note 9) |
|
|
|
|
|
|
|
|
Entity under common control |
|
|
|
|
|
|
|
|
INTI |
179 |
|
0.90 |
|
173 |
|
1.02 |
|
LEN |
13 |
|
0.07 |
|
24 |
|
0.14 |
|
Sub-total |
192 |
|
0.97 |
|
197 |
|
1.16 |
|
Entities under significant influence |
|
|
|
|
|
|
|
|
Kopegtel |
118 |
|
0.59 |
|
52 |
|
0.31 |
|
Kisel |
73 |
|
0.37 |
|
- |
|
0.00 |
|
Bangtelindo |
58 |
|
0.29 |
|
- |
|
0.00 |
|
SPM |
41 |
|
0.21 |
|
36 |
|
0.21 |
|
Gratika |
14 |
|
0.07 |
|
33 |
|
0.19 |
|
Sub-total |
304 |
|
1.53 |
|
121 |
|
0.71 |
|
Others |
11 |
|
0.06 |
|
- |
|
0.00 |
|
Total |
507 |
|
2.56 |
|
318 |
|
1.87 |
|
Presented below are balances of accounts with related parties:
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
Amount |
|
% of total assets |
|
Amount |
|
% of total assets |
|
a. |
Cash and cash equivalents (Note 3) |
18,010 |
|
10.15 |
|
15,028 |
|
9.04 |
|
b. |
Other current financial assets (Note 4) |
2,202 |
|
1.24 |
|
2,500 |
|
1.50 |
|
c. |
Trade receivables - net (Note 5) |
1,458 |
|
0.82 |
|
1,104 |
|
0.66 |
|
d. |
Advances and prepaid expenses (Note 7) |
50 |
|
0.03 |
|
15 |
|
0.01 |
|
e. |
Advances and other non-current assets (Note 10) |
308 |
|
0.17 |
|
6 |
|
0.00 |
|
93
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY TRANSACTIONS (continued)
b. Transactions with related parties (continued)
|
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
|
Amount |
|
% of total liabilities |
|
Amount |
|
% of total liabilities |
|
f. |
Trade payables (Note 12) |
|
|
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
|
|
INTI |
512 |
|
0.68 |
|
443 |
|
0.61 |
|
|
Indosat |
221 |
|
0.29 |
|
160 |
|
0.22 |
|
|
State-owned enterprises |
74 |
|
0.10 |
|
98 |
|
0.13 |
|
|
Sub-total |
807 |
|
1.07 |
|
701 |
|
0.96 |
|
|
Entities under significant influence |
|
|
|
|
|
|
|
|
|
Kopegtel |
80 |
|
0.11 |
|
97 |
|
0.13 |
|
|
Yakes |
38 |
|
0.05 |
|
19 |
|
0.03 |
|
|
Bangtelindo |
5 |
|
0.01 |
|
19 |
|
0.03 |
|
|
SPM |
6 |
|
0.01 |
|
16 |
|
0.02 |
|
|
Sub-total |
129 |
|
0.18 |
|
151 |
|
0.21 |
|
|
Others |
270 |
|
0.36 |
|
1,223 |
|
1.68 |
|
|
Total |
1,206 |
|
1.61 |
|
2,075 |
|
2.85 |
|
g. |
Accrued expenses (Note 13) |
|
|
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
|
|
Government |
22 |
|
0.03 |
|
16 |
|
0.02 |
|
|
Entities under common control |
|
|
|
|
|
|
|
|
|
State-owned enterprises |
120 |
|
0.16 |
|
114 |
|
0.16 |
|
|
State-owned banks |
68 |
|
0.09 |
|
68 |
|
0.09 |
|
|
Subtotal |
188 |
|
0.25 |
|
182 |
|
0.25 |
|
|
Entity under significant influence |
|
|
|
|
|
|
|
|
|
Kisel |
122 |
|
0.16 |
|
188 |
|
0.26 |
|
|
Total |
332 |
|
0.44 |
|
386 |
|
0.53 |
|
h. |
Advances from customers and suppliers |
|
|
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
|
|
Government |
19 |
|
0.03 |
|
19 |
|
0.03 |
|
i. |
Short-term bank loans (Note 15) |
|
|
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
|
|
BRI |
57 |
|
0.08 |
|
57 |
|
0.08 |
|
|
BNI |
- |
|
0.00 |
|
25 |
|
0.03 |
|
|
Bank Negara Indonesia Syariah (“BNI Syariah”) |
5 |
|
0.01 |
|
- |
|
0.00 |
|
|
Bank Syariah Mandiri (“BSM”) |
14 |
|
0.02 |
|
15 |
|
0.02 |
|
|
Total |
76 |
|
0.11 |
|
97 |
|
0.13 |
|
j. |
Two-step loans (Note 16a) |
|
|
|
|
|
|
|
|
|
Majority stockholder |
|
|
|
|
|
|
|
|
|
Government |
1,455 |
|
1.94 |
|
1,520 |
|
2.09 |
|
k. |
Long-term bank loans - net (Note 16c) |
|
|
|
|
|
|
|
|
|
Entities under common control |
|
|
|
|
|
|
|
|
|
BNI |
5,288 |
|
7.04 |
|
5,592 |
|
7.69 |
|
|
BRI |
2,740 |
|
3.65 |
|
2,633 |
|
3.62 |
|
|
Bank Mandiri |
1,981 |
|
2.64 |
|
2,564 |
|
3.52 |
|
|
Total |
10,009 |
|
13.33 |
|
10,789 |
|
14.83 |
|
c. Significant agreements with related parties
i. The Government
The Company obtained two-step loans from the Government (Note 16a).
94
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY TRANSACTIONS (continued)
c. Significant agreements with related parties
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 on 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 Regulations 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 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.
iii. Others
The Company has entered into agreements with CSMand Gratika for the utilization of the Company's satellite transponders or frequency channels of communication satellite and leased lines.
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.
On June 27, 2014, the Company signed a CBTAwith Telkomsel for the transfer of its Flexi business to Telkomsel (Note 35c.ii)
95
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
32. RELATED PARTY TRANSACTIONS (continued)
d. Key management personnel remuneration
Key management personnels consist of the Boards of Commissioners and Directors of the Company and its subsidiaries.
The Group provides remuneration in the form of honorarium and facilities to support the operational duties of the Board of Commissioners and short-term employment benefits in the form of salaries and facilities to support the operational duties of the Board of Directors. The total of such benefits is as follows:
|
2016 |
|
2015 |
|
||||
|
Amount |
|
% of total expenses |
|
Amount |
|
% of total expenses |
|
Board of Directors |
240 |
|
0.44% |
|
148 |
|
0.28% |
|
Board of Commissioners |
44 |
|
0.08% |
|
52 |
|
0.10% |
|
33. OPERATING SEGMENT
The Group has four main operating segments, namely corporate, home, personal and others. The corporate segment provides telecommunications services, including interconnection, leased lines, satellite, VSAT, contact center, broadband access, information technology services, data and internet services to companies and institutions. The home segment provides fixed wireline telecommunications services, pay TV, data and internet services to home customers.The personal segment provides mobile cellular and fixed wireless telecommunications services to individual customers. Operating segments that are not monitored separately by the Chief Operation Decision Maker are presented as "Others", which provides building management services.
No operating segments have been aggregated to form the operating segments of personal, home and others, while corporate operating segment is aggregated from business, enterprise, wholesale and international operating segments since they have the similar economic characteristics and similar in other qualitative criteria such as providing similar network services and serving corporate customers.
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 not separately evaluated and allocated to operating segment.
Segment revenues and expenses include transactions between operating segments and are accounted at prices that management believes represent market prices.
|
2016 |
|
||||||||||||
|
Corporate |
|
Home |
|
Personal |
|
Others |
|
Total before elimination |
|
Elimination |
|
Totalconsolidated |
|
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues |
18,462 |
|
5,125 |
|
62,376 |
|
225 |
|
86,188 |
|
- |
|
86,188 |
|
Inter-segment revenues |
15,889 |
|
4,180 |
|
2,123 |
|
1,774 |
|
23,966 |
|
(23,966 |
) |
- |
|
Total segment revenues |
34,351 |
|
9,305 |
|
64,499 |
|
1,999 |
|
110,154 |
|
(23,966 |
) |
86,188 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External expenses |
(21,817 |
) |
(5,117 |
) |
(27,360 |
) |
(1,623 |
) |
(55,917 |
) |
- |
|
(55,917 |
) |
Inter-segment expenses |
(8,978 |
) |
(3,739 |
) |
(9,337 |
) |
(181 |
) |
(22,235 |
) |
22,235 |
|
- |
|
Total segment expenses |
(30,795 |
) |
(8,856 |
) |
(36,697 |
) |
(1,804 |
) |
(78,152 |
) |
22,235 |
|
(55,917 |
) |
Segment results |
3,556 |
|
449 |
|
27,802 |
|
195 |
|
32,002 |
|
(1,731 |
) |
30,271 |
|
Other information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
(7,151 |
) |
(2,332 |
) |
(9,836 |
) |
(568 |
) |
(19,887 |
) |
- |
|
(19,887 |
) |
Depreciation and amortization |
(2,839 |
) |
(929 |
) |
(9,474 |
) |
(115 |
) |
(13,357 |
) |
- |
|
(13,357 |
) |
Provision for impairment of receivables |
(449 |
) |
(233 |
) |
(168 |
) |
(6 |
) |
(856 |
) |
- |
|
(856 |
) |
96
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
33. OPERATING SEGMENT (continued)
|
2015 |
|
||||||||||||
|
Corporate |
|
Home |
|
Personal |
|
Others |
|
Total beforeelimination |
|
Elimination |
|
Total consolidated |
|
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues |
16,311 |
|
5,507 |
|
53,724 |
|
217 |
|
75,759 |
|
- |
|
75,759 |
|
Inter-segment revenues |
11,441 |
|
3,145 |
|
1,898 |
|
1,540 |
|
18,024 |
|
(18,024 |
) |
- |
|
Total segment revenues |
27,752 |
|
8,652 |
|
55,622 |
|
1,757 |
|
93,783 |
|
(18,024 |
) |
75,759 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External expenses |
(15,967 |
) |
(5,365 |
) |
(29,000 |
) |
(1,435 |
) |
(51,767 |
) |
- |
|
(51,767 |
) |
Inter-segment expenses |
(6,798 |
) |
(3,290 |
) |
(7,566 |
) |
(126 |
) |
(17,780 |
) |
17,780 |
|
- |
|
Total segment expenses |
(22,765 |
) |
(8,655 |
) |
(36,566 |
) |
(1,561 |
) |
(69,547 |
) |
17,780 |
|
(51,767 |
) |
Segment results |
4,987 |
|
(3 |
) |
19,056 |
|
196 |
|
24,236 |
|
(244 |
) |
23,992 |
|
Capital expenditures |
(5,452 |
) |
(2,271 |
) |
(8,593 |
) |
(680 |
) |
(16,996 |
) |
- |
|
(16,996 |
) |
Depreciation and amortization |
(1,681 |
) |
(977 |
) |
(10,787 |
) |
(59 |
) |
(13,504 |
) |
- |
|
(13,504 |
) |
Provision for impairment of receivables |
(559 |
) |
(204 |
) |
(181 |
) |
(4 |
) |
(948 |
) |
- |
|
(948 |
) |
Geographic information:
|
2016 |
|
2015 |
|
External revenues |
|
|
|
|
Indonesia |
84,533 |
|
74,356 |
|
Foreign countries |
1,655 |
|
1,403 |
|
Total |
86,188 |
|
75,759 |
|
The revenue information above is based on the location of the customers.
|
September 30, 2016 |
|
December 31, 2015 |
|
Non-current operating assets |
|
|
|
|
Indonesia |
110,678 |
|
105,361 |
|
Foreign countries |
2,297 |
|
1,395 |
|
Total |
112,975 |
|
106,756 |
|
Non-current operating assets for this purpose consist of property and equipment and intangible assets.
34. 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 Ministry of Communication and Information (“MoCI”) concerning “Mechanism to Determine Tariff of Basic Telephony Services Connected through Fixed Line Network”.
97
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
34. TELECOMMUNICATIONS SERVICE TARIFFS (continued)
a. Fixed line telephone tariffs (continued)
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.
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 tariffto Rp24 per SMS.
98
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
34. TELECOMMUNICATIONS SERVICE TARIFFS (continued)
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.
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS
a. Capital expenditures
As of September 30, 2016, capital expenditures committed under the contractual arrangements, principally relating to procurement and installation of data, internet and information technology, cellular, switching equipment, transmission equipment and cable network are as follows:
Currencies |
|
Amounts in foreign currencies (in millions) |
|
Equivalent in Rupiah |
|
Rupiah |
|
- |
|
7,755 |
|
U.S. dollar |
|
560 |
|
6,510 |
|
Euro |
|
1.23 |
|
2 |
|
Total |
|
|
|
14,267 |
|
99
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
a. Capital expenditures (continued)
The above balance includes the following significant agreements:
(i) The Company (continued)
Contracting parties |
Initial date of agreement |
Significant provisions of the agreement |
The Company and JF DJAFA Consortium |
November 14, 2012 |
Procurement and installation agreement of Outside Plant Fiber To The Home (OSP FTTH) |
The Company and ASN-PT Lintas Consortium |
May 6, 2013 |
Procurement and installation agreement of Sulawesi Maluku Papua Cable System (SMPCS) project |
The Company and PT Cisco Technologies Indonesia |
November 14, 2013 |
Procurement and installation agreement of WIFI CISCO |
The Company and PT NEC Indonesia |
November 29, 2013 |
Procurement and installation of IP Radio equipment agreement for Backhaul Node-B Telkomsel Package-3 Platform NEC |
The Company and PT Ericsson Indonesia - PT Infracell Nusatama |
December 23, 2013 |
Procurement and installation of IP Radio Equipment agreement for Backhaul Node-B Telkomsel Package-1 Platform Ericsson |
The Company and Thales Alenia Space France |
July 14, 2014 |
Procurement of Telkom-3 Substitution (T3S) Satellite System |
The Company and PT Huawei Tech Investment |
October23, 2014 |
Procurement and installation of Access Point Indonesia WIFI Platform Huawei |
The Company, Telkom Malaysia Berhad, Telin, Alcatel-LucentSubmarine Networks and NEC Corporation |
January 30, 2015 |
Procurement and installation of Southeast Asia – Middle East – Western Europe 5 Cable System (SEA – ME - WE 5) |
The Company and PT Huawei Tech Investment |
August 28, 2015 |
Procurement and installation agreement of MSAN modernization for acceleration of the disposal of copper wire - Platform Huawei |
The Company and PT ZTE Indonesia |
August 28, 2015 |
Procurement and installation agreement of MSAN modernization for acceleration of the disposal of copper wire - Platform ZTE |
The Company and PT Lintas Teknologi Indonesia |
November 17, 2015 |
Procurement and installation agreement for DWDM Platform Alcatel - Lucent (ALU) |
The Company and PT Datacomm Diangraha |
November 20, 2015 |
Procurement and installation agreement for Metro Ethernet Platform ALU |
The Company and PT Sisindokom Lintasbuana |
November 23, 2015 |
Procurement and installation agreement for PE-VPN CISCO |
The Company and PT Mastersystem Infotama |
December 3, 2015 |
Procurement and installation agreement for IP Backbone System expansion |
The Company and PT ZTE Indonesia |
December 21, 2015 |
Procurement and installation agreement for IPTV Platform ZTE capacity expansion |
The Company and PT Industri Telekomunikasi Indonesia |
December 29, 2015 |
Renewal agreement of procurement and installation agreement for the modernization of copper cable network through optimalization of asset copper cable network Trade In/Trade Off method |
The Company and PT Len Industri (Persero) |
December 29, 2015 |
Renewal agreement of procurement and installation agreement for the modernization of copper cable network through optimalization of asset copper cable network Trade In/Trade Off method |
The Company and PT Sarana Global Indonesia |
December 31, 2015 |
Procurement and installation agreement of Sistem Komunikasi Kabel Laut (“SKKL”) Sibolga-Nias, Batam-Tanjung Balai Karimun, Larantuka-Kabalahi-Atambua |
The Company and Space System/Loral, LLC |
February 29, 2016 |
Telkom’s agreement – 4 Satellite system |
100
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
a. Capital expenditures (continued)
(i) The Company (continued)
Contracting parties |
Initial date of agreement |
Significant provisions of the agreement |
The Company and PT Datacomm Diangraha |
May 12, 2016 |
Procurement and installation agreement for SKKL Indonesia Global Gateway |
The Company and PT Huawei Tech Investment |
June 28, 2016 |
Procurement and installation of IP Radio equipment agreement for Backhaul Node-B Telkomsel Package-3 Platform Huawei |
The Company and PT Nec Indonesia |
July 18, 2016 |
Procurement and installation of IP Radio equipment agreement for Backhaul Node-B Telkomsel Package-3 Platform NEC |
(ii) Telkomsel
Contracting parties |
Initial date of agreement |
Significant provisions of the agreement |
Telkomsel, PT Ericsson Indonesia, Ericsson AB, PT Nokia Siemens Networks, NSN Oy and Nokia Siemens Network GmbH & Co. KG |
April 17, 2008 |
The combined 2G and 3G CS Core Network Rollout Agreements |
Telkomsel, PT Ericsson Indonesia and PT Nokia Siemens Networks |
April 17, 2008 |
Technical Service Agreement (TSA) for combined 2G and 3G CS Core Network |
Telkomsel, PT Ericsson Indonesia, Ericsson AB, PT Nokia Siemens Networks, NSN Oy, Huawei International Pte. Ltd., PT Huawei and PT ZTE Indonesia |
March and June 2009 |
2G BSS and 3G UTRAN Rollout agreement for the provision of 2G GSM BSS and 3G UMTS Radio Access Network |
Telkomsel, PT Packet Systems Indonesia andPT Huawei |
February 3, 2010 |
Maintenance and procurement of equipment and related service agreement for Next Generation Convergence IP RAN Rollout and Technical Support |
Telkomsel, PT Dimension Data Indonesia andPT Huawei |
February 3, 2010 |
Maintenance and procurement of equipment and related service agreement for Next Generation Convergence Core Transport Rollout and Technical Support |
Telkomsel, Amdocs Software Solutions Limited Liability Company and PT Application Solutions |
February 8, 2010 |
Online Charging System (“OCS”) and Service Control Points (“SCP”) System Solution Development agreement |
Telkomsel and 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 and PT Application Solutions |
July 5, 2011 |
Development and Rollout agreement for Customer Relationship Management and Contact Center Solutions |
Telkomsel and PT Huawei |
March 25, 2013 |
Technical Support Agreement for the procurement of Gateway GPRS Support Node (“GGSN”) Service Complex |
Telkomsel and Wipro Limited, Wipro Singapore Pte. Ltd. and PT WT Indonesia |
April 23, 2013 |
Development and procurement of OSDSS Solution agreement |
Telkomsel and PT Ericsson Indonesia |
October 22, 2013 |
Procurement of GGSN Service Complex Rollout agreement |
101
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
b. Borrowings and other credit facilities
(i) As of September 30, 2016, 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 utilized |
|
||
Lenders |
|
Total facility |
|
Maturity |
|
Currency |
|
Original currency (in millions) |
|
Rupiah equivalent |
|
BRI |
|
350 |
|
March 14, 2018 |
|
Rp |
|
- |
|
69 |
|
|
|
|
|
|
|
US$ |
|
0 |
|
1 |
|
BNI |
|
250 |
|
March 31, 2017 |
|
Rp |
|
- |
|
74 |
|
|
|
|
|
|
|
US$ |
|
0 |
|
1 |
|
Bank Mandiri |
|
300 |
|
December 23, 2016 |
|
Rp |
|
- |
|
129 |
|
|
|
|
|
|
|
US$ |
|
0 |
|
0 |
|
Total |
|
900 |
|
|
|
|
|
|
|
274 |
|
(ii) Telkomsel
has US$3 million bond and bank guarantee and
standby letter of credit facilities with SCB, Jakarta. The facilities
expire on July 31, 2016. Under these facilities, as of
September 30, 2016, Telkomsel has issued a bank guarantee of Rp20 billion
(equivalent to US$1.5million) for a 3G performance bond (Note 35c.i). The bank guarantee is valid
until March 24, 2016. As of the date of approval and authorization for the
issuance of the consolidated financial statements, the bank guarantee is not
extended.
Telkomsel has a Rp500 billion bank guarantee facility with BRI. The facility will expire on September 25, 2016. Under this facility, as of September 30, 2016, Telkomsel has issued a bank guarantee of Rp443 billion (equivalent to US$33 million) as payment commitment guarantee for annual right of usage fee valid until March31, 2017 and Rp20 billion (equivalent to US$1.5million) for a 3G performance guarantee that valid until May 31, 2016. As of the date of approval and authorization for the extension of the facility is still in process.
Telkomsel has a Rp150 billion bank guarantee facility with BCA. The facility will expire onApril 15, 2017.
Telkomsel has also a Rp100 billion bank guarantee facility with BNI. The facility will expire on December 11, 2016. Telkomsel uses this facility to replace the time deposit required as guaranty for the USO program amounting to Rp53 billion (Note 35c.iv).
(iii) TII has a US$15 million bank guarantee from Bank Mandiri. The facility will expire on December 18, 2016. The outstanding bank guarantee facility as ofSeptember 30, 2016 amounting to US$10 million.
c. Others
(i) 3G license
With reference to the Decision Letters No. 07/PER/M.KOMINFO/2/2006, No.268/KEP/M.KOMINFO/9/2009 and No. 191 year 2013 of the MoCI (Note 2i), Telkomsel is required, among other things, to:
1. Pay an annual BHP fee which is calculated based on a certain formula over the license term (10 years) as set forth in the Decision Letters. The BHP is payable upon receipt of the notification letter (“Surat Pemberitahuan Pembayaran”) from the DGPI. The BHP fee is payable annually up to the expiry date of the license.
2. Provide roaming access for the existing other 3G operators.
3. Contribute to USO development.
102
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
(i) 3G license (continued)
With reference to the Decision Letters No. 07/PER/M.KOMINFO/2/2006, No.268/KEP/M.KOMINFO/9/2009 and No. 191 year 2013 of the MoCI (Note 2i), Telkomsel is required, among other things, to:
4. Construct a 3G network which covers at least 14 provinces by the sixth year of holding the 3G license.
5. Issue a performance bond every year amounting to Rp20 billion or 5% of the annual fee to be paid for the subsequent year, whichever is higher.
(ii) Radio Frequency Usage
Based on the Decree No. 76 dated December 15, 2010 of the Government of the Republic of Indonesia, which amended Decree No. 7 dated January 16, 2009, the annual frequency usage fees for bandwidths of 800 Megahertz (“MHz”), 900 MHz and 1800 MHz are determined using a formula set forth in the Decree. The Decree is applicable for 5 years unless further amended.
As an implementation of the Decree above, the Company and Telkomsel paid the first,second, third and forth year annual frequency usage fees in 2010, 2011, 2012 and 2013, respectively.
In order to maximize its business opportunities from the group synergy, the Company restructured its fixed wireless business unit by terminating the respective fixed wireless telecommunication network services and transferring the fixed wireless business and subscribers to Telkomsel. On June 27, 2014, the Company signed a CBTA with Telkomsel to transfer such business and subscribers to Telkomsel (Notes 4,9b, 32). Telkomsel has paid through an escrow account amounting to Rp2,121 billion for this restructuring business and presented as Other Current Financial Assets (Note 4). As the date of approval and authorization of the consolidated financial statements, the restructuring business is still in process.
Based on Decision Letter No. 934 dated September 26, 2014, the MoCI approved the transfer of the Company’s frequency usage license on radio frequency spectrum of 800 MHz, specifically on spectrum of 880-887.5 MHz paired with 925-932.5 MHz, to Telkomsel. Telkomsel can use the radio frequency spectrum since the decision letter was issued.
During the transition period, the Company is still able to use the radio frequency spectrum of 880-887.5 MHz paired with 925-932.5 MHz until December 14, 2014.
Based on Decision Letters No. 940 dated September 26, 2014, MoCI determined that the fifth year (Y5), 2014, annual frequency usage fee of Telkomsel was Rp2,198 billion. The fee includes annual frequency usage fee transferred from Company to Telkomsel and was paid in December 2014.
Based on Decision letter No. 983 issued in 2015, the MoCI determined that the sixth year (Y6) 2015, annual frequency usage fee of Telkomsel was Rp 2,398 billion. The fee was paid in December 2015.
103
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
(ii) Radio Frequency Usage (continued)
On July 6, 2015, Telkomsel received Decision Letter No.644 Year 2015 dated June 30, 2015, of the MoCI, which replaced Decision Letter No.42 Year 2014 dated January 29, 2014, the MoCI granted Telkomsel the rights to provide:
(i) Mobile telecommunication services with radio frequency bandwidth in the 800 MHz, 900 MHz and 1800 MHz bands;
(ii) Mobile telecommunication services IMT-2000 with radio frequency bandwidth in the 2.1 GHz bands (3G); and
(iii) Basic telecommunication services.
(iii) 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 2016 and 2025. Periods maybe extended based on the agreement by both parties.
Future minimum lease payments under the operating lease agreements as of September 30, 2016 are as follows:
|
Total |
|
Less than 1 year |
|
1-5years |
|
More than 5 years |
|
As lessor |
2,670 |
|
1,030 |
|
1,637 |
|
3 |
|
As lessee |
17,948 |
|
3,438 |
|
10,985 |
|
3,525 |
|
In connection with the restructuring of its fixed wireless business unit (Note 35c.ii), the Company undertakes a negotiation to early terminate its operating lease agreements, and has recorded provisions for early termination amounted Rp666 billion which is presented as “Other expense”. The future minimum lease payments above includes lease agreements with telecommunication tower providers, which were used for its fixed wireless business unit.
(iv) USO
The MoCI issued Regulation No. 15/PER/M.KOMINFO/9/2005 dated September 30, 2005, which sets forth the basic policies underlying the USO program and requires telecommunications operators in Indonesia to contribute 0.75% of their gross revenues (with due consideration for bad debts and interconnection charges) for USO development. Based on the Government’s Decree No. 7/2009 dated January 16, 2009 and Decree No.05/PER/M.KOMINFO/2/2007 dated February 28, 2007, the contribution was changed to 1.25% of gross revenues, net of bad debts and/or interconnection charges and/orconnectioncharges. Subsequently,in December 2012, Decree No. 05/PER/M.KOMINFO/2/2007 was replaced by Decree No. 45 year 2012 of the MoCi which was effective from January 22, 2013. The latest Decree stipulates, among other things, the exclusion of certain revenues that are not considered as part of gross revenues as a basis to calculate the USO charged, and changed the payment period which was previously on a quarterly basis to become quarterly or semi-annually.
104
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
c. Others (continued)
(iv) USO (continued)
Based on MoCI Decree No. 32/PER/M.KOMINFO/10/2008 dated October 10, 2008 (as amended by Decree No.03/PER/M.KOMINFO/2/2010 dated February 1, 2010) which replaced MoCI Decree No. 11/PER/M.KOMINFO/04/2007 dated April 13, 2007 and MoCI Decree No. 38/PER/M.KOMINFO/9/2007 dated September 20, 2007, 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 byBalai Telekomunikasi dan Informatika Pedesaan (“BTIP”) which was established based on MoCI Decree No. 35/PER/M.KOMINFO/11/2006 dated November 30, 2006. Subsequently, based on Decree No. 18/PER/M.KOMINFO/11/2010 dated November 19, 2010 of MoCI, BTIP was changed to Balai Penyedia dan Pengelola Pembiayaan Telekomunikasi dan Informatika (“BPPPTI”).
a. The Company
On March 12, 2010, the Company was selected in a tender by the Government through BTIP to provide internet access service centers for USO sub-districts for a total amount of Rp322 billion, covering Nanggroe Aceh Darussalam, North Sumatera, North Sulawesi, Gorontalo, Central Sulawesi, West Sulawesi, South Sulawesi and South East Sulawesi.
On December 23, 2010, the Company was selected in a tender by the Government through BTIP to provide mobile internet access service centers for USO sub-districts for a total amount of Rp528 billion, covering Jambi, Riau, Kepulauan Riau, North Sulawesi, Central Sulawesi, Gorontalo, West Sulawesi, South East Sulawesi, Central Kalimantan, South Sulawesi, Papua and West Irian Jaya.
In 2014, the program was ceased. On September 8, 2015, the Company filed an arbitration claim to the Indonesia National Board of Arbitration (“BANI”) for the settlement of the outstanding receivables of USO-PLIK and USO-MPLIK. On 22 September 2016, BANI decided that BPPPTI should pay outstanding receivables from USO-PLIK and USO-MPLIK to the Company amounting to Rp127 billion and Rp342 billion, respectively.
b. Telkomsel
On January 16 and 23, 2009, Telkomsel was selected in a tender by the Government through BTIP to provide telecommunication access and services in rural areas (USO Program) for a total amount of Rp1.66 trillion, covering all Indonesian territories except Sulawesi, Maluku and Papua. Accordingly, Telkomsel obtain local fixed-line licenses and the right to use radio frequency in the 2,390 MHz - 2,400 MHz bandwith.
Subsequently, in 2010 and 2011, the agreements with BTIP were amended, which amendments cover, among other things, changing the price to Rp1.76 trillion and changing the term of payment from quarterly to monthly or quarterly.
In January 2010, the MoCI granted Telkomsel operating licenses to provide local fixed-line services under the USO program.
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 to package 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 1, 2 and 3 packages with a total price of Rp261 billion.
105
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
35. SIGNIFICANT COMMITMENTS AND AGREEMENTS (continued)
c. Others (continued)
(iv) USO (continued)
b. Telkomsel (continued)
On March 31, 2014, the USO program for packages 1,2,3,6and 7ceased. As of September 18, 2014, Telkomsel filed an arbitration claim toBANI for the settlement of the outstanding receivable from BPPPTI. On October 23, 2015, BANI decided that Telkomsel should pay the outstanding receivables from those USO program to BPPPTI amounting to Rp94.2 billion. Telkomsel accepted the decision and paid the balance in December 2015.
On September 30, 2016 and December 31, 2015, the carrying value of the Company's receivables and related Telkomsel USO program that is amortized using the effective interest rate method are respectively Rp178 billion and Rp179 billion(Note 5).
36. CONTINGENCIES
In the ordinary course of business, the Group has been named as defendants in various legal actions in relation with land disputes, monopolistic practice and unfair business competition and SMS cartel practices. Based on management's estimate of the probable outcomes of these matters, the Group has recognized provision for losses amounting to Rp43 billion as of September 30, 2016.
a. The Company, Telkomsel and seven other local operators are being investigated by The Commission for the Supervision of Business Competition (“Komisi Pengawasan Persaingan Usaha” or “KPPU”) for allegations of SMS cartel practices. On June 18, 2008, in case No. 26/KPPU-I/2007, the Company, Telkomsel and seven other local operators was investigated. KPPU found that the Company, Telkomsel and certain other local operators had violated Law No. 5 year 1999 article 5 and charged the Company and Telkomsel in the amounts of Rp18 billion and Rp25 billion, respectively.
Management believes that there are no such cartel practices that led to a breach of prevailing regulations. Accordingly, the Company and Telkomsel filed an appeal with the Bandung District Court and South Jakarta District Court on July 14, 2008 and July 11, 2008, respectively.
Due to the filing of case by seven operators in various courts, the KPPU subsequently requested the Supreme Court (SC) to consolidate the cases into the Central Jakarta District Court. Based on the SC’s decision letter dated April 12, 2011, the SC appointed the Central Jakarta District Court to investigate and resolve the case.On May 27, 2015 Central Jakarta District Court decided to that the Company, Telkomsel and seven other local operators win this case.
On July 23, 2015, KPPU filed an appeal to the SC regarding the case of SMS cartel practices. On February 29, 2016, the SC decided in case No.9 K/PDT.SUS-KPPU/2016 ruled that the KPPUwin over this case. As of the date of approval and authorization for the issuance of the consolidated financial statements, the Company is considering to request for a judicial review of the case by the SC.
106
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
36. CONTINGENCIES (continued)
b. The Company is a defendant in a case filed in Makassar District Court by Andi Jindar Pakki and his affiliates over a landproperty at Jl. A.P. Pettarani. On May 8, 2013, the court pronounced its verdict and ordered the Company to pay fair compensation or to vacate and surrender the disputed land to the plaintiffs.
On May 20, 2013, the Company filed an appeal to the Makassar High Court. In December 2013, the Makassar High Court pronounced its verdict that was favorable to the plaintiffs and the Company filed an appeal to the Supreme Court (“SC”).
On January 9, 2015, the Company received the SC Notice No. 226/Pdt.G/2012/PN.Mks. regarding the case which rejected the Company’s appeal. On February 5, 2015, the Company requested for a judicial review of the case by the SC.
On December 16, 2015, through its letter No.336 PK/Pdt/2015, the SC decided on the case in favor of the Company.
37. ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES
Assets and liabilities denominated in foreign currencies are as follows:
|
September 30, 2016 |
|
||||||
|
U.S. dollar (in millions) |
|
Japanese yen (in millions) |
|
Others* (in millions) |
|
Rupiah equivalent (in billions) |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
290.21 |
|
7.02 |
|
16.88 |
|
3,999 |
|
Other current financial assets |
8.93 |
|
- |
|
0.56 |
|
123 |
|
Trade receivables |
|
|
|
|
|
|
|
|
Related parties |
1.33 |
|
- |
|
- |
|
18 |
|
Third parties |
94.28 |
|
- |
|
2.82 |
|
1,263 |
|
Other receivables |
0.24 |
|
- |
|
0.34 |
|
9 |
|
Advances and other non-current assets |
4.37 |
|
- |
|
- |
|
52 |
|
Total assets |
399.36 |
|
7.02 |
|
20.60 |
|
5,464 |
|
Liabilities |
|
|
|
|
|
|
|
|
Trade payables |
|
|
|
|
|
|
|
|
Related parties |
(1.35 |
) |
- |
|
- |
|
(18 |
) |
Third parties |
(161.69 |
) |
(74.18 |
) |
(4.64 |
) |
(2,174 |
) |
Other payables |
(23.48 |
) |
- |
|
(2.84 |
) |
(343 |
) |
Accrued expenses |
(41.70 |
) |
(70.80 |
) |
(0.11 |
) |
(552 |
) |
Advances from customers and suppliers |
(0.48 |
) |
- |
|
- |
|
(7 |
) |
Current maturities of long-term liabilities |
(11.28 |
) |
(767.90 |
) |
- |
|
(246 |
) |
Promissory notes |
(0.13 |
) |
- |
|
- |
|
(2 |
) |
Long-term liabilities - net of current maturities |
(76.67 |
) |
(5,759.23 |
) |
- |
|
(1,742 |
) |
Total liabilities |
(316.78 |
) |
(6,672.11 |
) |
(7.59 |
) |
(5,084 |
) |
Assets (Liabilities) - net |
82.58 |
|
(6,665.09 |
) |
13.01 |
|
380 |
|
107
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
37. ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES (continued)
|
December 31, 2015 |
|
||||||
|
U.S. dollar (in millions) |
|
Japanese yen (in millions) |
|
Others* (in millions) |
|
Rupiah equivalent (in billions) |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
494.19 |
|
11.37 |
|
10.34 |
|
6,957 |
|
Other current financial assets |
30.37 |
|
- |
|
1.02 |
|
433 |
|
Trade receivables |
|
|
|
|
|
|
|
|
Related parties |
1.69 |
|
- |
|
- |
|
23 |
|
Third parties |
104.19 |
|
- |
|
1.18 |
|
1,453 |
|
Other receivables |
0.40 |
|
- |
|
0.10 |
|
7 |
|
Advances and other non-current assets |
3.88 |
|
- |
|
- |
|
54 |
|
Total assets |
634.72 |
|
11.37 |
|
12.64 |
|
8,927 |
|
Liabilities |
|
|
|
|
|
|
|
|
Trade payables |
|
|
|
|
|
|
|
|
Related parties |
(0.42 |
) |
- |
|
- |
|
(6 |
) |
Third parties |
(202.04 |
) |
(10.73) |
|
(2.39 |
) |
(2,819 |
) |
Other payables |
(22.26 |
) |
- |
|
(1.65 |
) |
(330 |
) |
Accrued expenses |
(34.45 |
) |
(25.45) |
|
(0.18 |
) |
(481 |
) |
Advances from customers and suppliers |
(0.48 |
) |
- |
|
- |
|
(7 |
) |
Current maturities of long-term liabilities |
(12.04 |
) |
(767.90) |
|
- |
|
(254 |
) |
Promissory notes |
(1.99 |
) |
- |
|
- |
|
(28 |
) |
Long-term liabilities - net of current maturities |
(187.48 |
) |
(6,143.18 |
) |
- |
|
(3,290 |
) |
Total liabilities |
(461.16 |
) |
(6,947.26 |
) |
(4.22 |
) |
(7,215 |
) |
Assets (Liabilities) - net |
173.56 |
|
(6,935.89 |
) |
8.42 |
|
1,712 |
|
* 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 September 30, 2016 using the exchange rates onOctober 24, 2016, the unrealized foreign exchange lossamounted to Rp21 billion.
38. FINANCIAL RISK MANAGEMENT
1. Fair value of financial assets and financial liabilities
a. Classification
i. Financial asset
|
September 30, 2016 |
|
December 31, 2015 |
|
Fair value of financial assetthrough profit or loss |
|
|
|
|
Derivative asset – put option |
- |
|
172 |
|
Payables and receivables |
|
|
|
|
Cash and cash equivalents |
28,852 |
|
28,117 |
|
Trade receivables and other receivables, net |
10,790 |
|
7,872 |
|
Other current financial assets |
3,429 |
|
2,486 |
|
Other non-current assets |
343 |
|
379 |
|
Available-for-sale financial assets |
|
|
|
|
Available-for-sale securities |
1,169 |
|
160 |
|
Total financial asset |
44,583 |
|
39,186 |
|
108
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. FINANCIAL RISK MANAGEMENT (continued)
1. Fair value of financial assets and financial liabilities (continued)
a. Classification (continued)
ii. Financial liabilites
|
September 30, 2016 |
|
December 31,2015 |
|
Financial liabilities measuredat amortised cost |
|
|
|
|
Trade payables and other payables |
14,894 |
|
14,284 |
|
Accrued expenses |
10,765 |
|
8,247 |
|
Loans and other borrowings |
|
|
|
|
Short-term bank loans |
636 |
|
602 |
|
Two-step loans |
1,455 |
|
1,520 |
|
Bonds and notes |
9,500 |
|
9,548 |
|
Long-term bank loans |
16,738 |
|
18,362 |
|
Obligation under finance lease |
4,314 |
|
4,580 |
|
Total financial liabilities |
58,302 |
|
57,143 |
|
b. Fair value
|
|
|
|
|
Fair value measurement at reporting date using |
|
||||
September 30, 2016 |
Carryingamount |
|
Fair Value |
|
Quoted prices in active markets for identicalassetsorliabilities (level 1) |
|
Significant otherobservableinputs (level 2) |
|
Significantunobservableinputs (level 3) |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities |
1,169 |
|
1,169 |
|
1,070 |
|
99 |
|
- |
|
Fair value through profit or loss |
- |
|
- |
|
- |
|
- |
|
- |
|
Total |
1,169 |
|
1,169 |
|
1,070 |
|
99 |
|
- |
|
Financial liabilities for whichfair value are disclosed |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Two-step loans |
1,455 |
|
1,489 |
|
- |
|
- |
|
1,489 |
|
Bonds and notes |
9,500 |
|
10,305 |
|
9,771 |
|
- |
|
534 |
|
Long-term bank loans |
16,738 |
|
17,202 |
|
- |
|
- |
|
17,202 |
|
Obligation under finance lease |
4,314 |
|
4,314 |
|
- |
|
- |
|
4,314 |
|
Total |
32,007 |
|
33,310 |
|
9,771 |
|
- |
|
23,539 |
|
109
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. 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 |
|
||||
December 31, 2015 |
|
Carryingamount |
|
Fair Value |
|
Quoted prices in active markets for identicalassets orliabilities (level 1) |
|
Significant otherobservableinputs (level 2) |
|
Significantunobservableinputs (level 3) |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities |
|
160 |
|
160 |
|
55 |
|
105 |
|
- |
|
Fair value through profit or loss |
|
172 |
|
172 |
|
- |
|
- |
|
172 |
|
Total |
|
332 |
|
332 |
|
55 |
|
105 |
|
172 |
|
Financial liabilities for whichfair value are disclosed |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Two-step loans |
|
1,520 |
|
1,538 |
|
- |
|
- |
|
1,538 |
|
Bonds and notes |
|
9,548 |
|
9,541 |
|
8,972 |
|
- |
|
569 |
|
Long-term bank loans |
|
18,362 |
|
18,314 |
|
- |
|
- |
|
18,314 |
|
Obligation under finance lease |
|
4,580 |
|
4,580 |
|
- |
|
- |
|
4,580 |
|
Total |
|
34,010 |
|
33,973 |
|
8,972 |
|
- |
|
25,001 |
|
Available-for-sale financial assets primarily consist of mutual funds, and Corporate and Government bonds. Mutual funds actively traded in an established market are stated at Fair Value using quoted market price and classified within level 1. Corporate and Government bonds are stated at fair value by reference to prices of similar securities at the reporting date. As they are not actively traded in an established market, these securities are classified as level 2.
Financial asset at fair value through profit or loss represents the Put Option on the 20% remaining ownership in Indonusa which was received as part of the divestment considerations. The valuation of put option requires significant management judgement due to the absence of quoted market prices and the lack of comparable instruments in the market.
Reconciliations of the beginning and ending balances for items measured at fair value using significant unobservable inputs (level 3) as of September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Beginning balance |
172 |
|
290 |
|
Unrealized loss - recognized in consolidated statement of profit or loss and other comprehensive income |
(172 |
) |
- |
|
Ending balance |
- |
|
290 |
|
As the put option is subject to restrictions on redemption (such as transfer restrictions and initial lock-up periods) and observable activity for the investment is limited, this investment is therefore classified within level 3 of the fair value hierarchy.
110
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. FINANCIAL RISK MANAGEMENT (continued)
1. Fair value of financial assets and financial liabilities (continued)
c. Fair value measurement
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) 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.
(ii) The fair values of long-term financial asssets and financial liabilities (other non-current assets (long-term receivables and restricted cash) and liabilities) approximate their carrying amounts as they were measured based on the discounted future contractual cash flows.
(iii) Available-for-sale financial assets primarily consist of mutual funds, Corporate and Government bonds. 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. Corporate and Government bonds are stated at fair value by reference to prices of similar securities at the reporting date.
(iv) 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 prices.
The fair value estimates are inherently judgmental 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 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 for 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.
111
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. FINANCIAL RISK MANAGEMENT (continued)
2. Financial risk management (continued)
a. Foreign exchange risk (continued)
Increasing risks of foreign currency exchange rates on the obligations of the Group are expected to be 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:
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
U.S. dollar (in billions) |
|
Japanese yen (in billions) |
|
U.S. dollar (in billions) |
|
Japanese yen (in billions) |
|
Financial assets |
0.40 |
|
0.01 |
|
0.63 |
|
0.01 |
|
Financial liabilities |
(0.32 |
) |
(6.67 |
) |
(0.46 |
) |
(6.95 |
) |
Net exposure |
0.08 |
|
(6.66 |
) |
0.17 |
|
(6.94 |
) |
Sensitivity analysis
A strengthening of the U.S.dollar and Japanese yen, as indicated below, against the rupiah at September 30, 2016 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) |
|
September 30, 2016 |
|
|
U.S. dollar (1% strengthening) |
10 |
|
Japanese yen (5% strengthening) |
(43 |
) |
A weakening of the U.S.dollar and Japanese yen against the rupiah at September 30, 2016 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 equity.
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 September 30, 2016, 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.
112
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. FINANCIAL RISK MANAGEMENT (continued)
2. Financial risk management (continued)
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, 16a, 16b, and16c). To measure market risk pertaining to fluctuations in interest rates, the Groupprimarily 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:
|
September 30,2016 |
|
December 31,2015 |
|
Fixed rate borrowings |
(16,399 |
) |
(16,687 |
) |
Variable rate borrowings |
(16,244 |
) |
(17,925 |
) |
Sensitivity analysis for variable rate borrowings
As ofSeptember 30, 2016, a decrease (increase) by 25 basis
points in interest rates of variable rate borrowings would have increased
(decreased) equity and profit or loss by
Rp41 billion, respectively. This analysis assumes that all other variables, in
particular foreign currency rates, remain constant.
d. Credit risk
The following table presents the maximum exposure to credit risk of the Group’s financial assets:
|
September 30, 2016 |
|
December 31, 2015 |
|
Cash and cash equivalents |
28,852 |
|
28,117 |
|
Other current financial assets |
3,429 |
|
2,818 |
|
Trade and other receivables, net |
10,790 |
|
7,872 |
|
Other non-current assets |
343 |
|
379 |
|
Total |
43,414 |
|
39,186 |
|
The Group is exposed to credit risk primarily from trade and other receivables. The credit risk is managed by continuous monitoring of outstanding balances and collection.
Trade and other receivables do not have any major concentration risk whereas no customer receivablebalances exceed 4.12% of trade receivables of September 30, 2016.
Management is confident in its ability to continue to control and sustain minimal exposure to credit risk given that the Group hasrecognized sufficient provision for impairment of receivables to cover incurred loss arising from uncollectible receivables based on existing historical data on credit losses.
113
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
38. FINANCIAL RISK MANAGEMENT (continued)
2. Financial risk management (continued)
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 meetthe 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 following is the maturity profile of the Group’s financial liabilities:
|
Carrying amount |
|
Contractual cash flows |
|
2016 |
|
2017 |
|
2018 |
|
2019 |
|
2020 and thereafter |
|
September 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
14,894 |
|
(14,894 |
) |
(14,894 |
) |
- |
|
- |
|
- |
|
- |
|
Accrued expenses |
10,765 |
|
(10,765 |
) |
(10,765 |
) |
- |
|
- |
|
- |
|
- |
|
Loans and other borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
17,374 |
|
(21,324 |
) |
(4,935 |
) |
(1,531 |
) |
(7,215 |
) |
(2,860 |
) |
(4,783 |
) |
Bonds and notes |
9,499 |
|
(20,148 |
) |
(1,017 |
) |
(418 |
) |
(850 |
) |
(1,228 |
) |
(16,635 |
) |
Obligations under finance leases |
4,314 |
|
(4,474 |
) |
(304 |
) |
(887 |
) |
(806 |
) |
(781 |
) |
(1,696 |
) |
Two-step loans |
1,455 |
|
(1,684 |
) |
(294 |
) |
(106 |
) |
(255 |
) |
(227 |
) |
(802 |
) |
Total |
58,301 |
|
(73,289 |
) |
(32,209 |
) |
(2,942 |
) |
(9,126 |
) |
(5,096 |
) |
(23,916 |
) |
|
Carrying amount |
|
Contractual cash flows |
|
2016 |
|
2017 |
|
2018 |
|
2019 |
|
2020 and thereafter |
|
December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
14,284 |
|
(14,284 |
) |
(14,284 |
) |
- |
|
- |
|
- |
|
- |
|
Accrued expenses |
8,247 |
|
(8,247 |
) |
(8,247 |
) |
- |
|
- |
|
- |
|
- |
|
Loans and other borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
18,964 |
|
(23,760 |
) |
(5,182 |
) |
(4,339 |
) |
(8,780 |
) |
(2,037 |
) |
(3,422 |
) |
Bonds and notes |
9,548 |
|
(20,919 |
) |
(1,032 |
) |
(1,012 |
) |
(1,008 |
) |
(1.226 |
) |
(16,641 |
) |
Obligations under finance leases |
4,580 |
|
(6,069 |
) |
(1,027 |
) |
(991 |
) |
(888 |
) |
(800 |
) |
(2,363 |
) |
Two-step loans |
1,520 |
|
(1,791 |
) |
(293 |
) |
(282 |
) |
(247 |
) |
(219 |
) |
(750 |
) |
Total |
57,143 |
|
(75,070 |
) |
(30,065 |
) |
(6,624 |
) |
(10,923 |
) |
(4,282 |
) |
(23,176 |
) |
The difference between the carrying amount and the contractual cash flows is interest value.
114
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
39. CAPITAL MANAGEMENT
The capital structure of the Group is as follows:
|
September 30, 2016 |
|
December 31, 2015 |
|
||||
|
Amount |
|
Portion |
|
Amount |
|
Portion |
|
Short-term debts |
637 |
|
0.54% |
|
602 |
|
0.55% |
|
Long-term debts |
32,642 |
|
27.92% |
|
34,010 |
|
30.99% |
|
Total debts |
33,279 |
|
28.46% |
|
34,612 |
|
31.54% |
|
Equity attributable to owners of the parent company |
83,619 |
|
71.54% |
|
75,136 |
|
68.46% |
|
Total |
116,898 |
|
100.00% |
|
109,748 |
|
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 September 30, 2016 and December 31, 2015 is as follows:
|
September 30, 2016 |
|
December 31,2015 |
|
Total interest-bearing debts |
33,279 |
|
34,612 |
|
Less: cash and cash equivalents |
(28,852 |
) |
(28,117 |
) |
Net debts |
4,427 |
|
6,495 |
|
Total equity attributable to owners of the parent company |
83,619 |
|
75,136 |
|
Net debt-to-equity ratio |
5.29% |
|
8.64% |
|
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 nine months period ended September 30, 2016 and for the yearended December 31, 2015,the Group has complied with the externally imposed capital requirements.
115
These consolidated financial statements are originally issued in Indonesian language.
PERUSAHAAN PERSEROAN (PERSERO)
PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For theNine-Month Period Ended September 30, 2016 and 2015 (unaudited)
(Figures in tables are expressed in billions of rupiah, unless otherwise stated)
40. SUPPLEMENTAL CASH FLOWS INFORMATION
The non-cash investing activities for the years ended September 30, 2016 and 2015 are as follows:
|
2016 |
|
2015 |
|
Acquisition of property and equipment credited to: |
|
|
|
|
Trade payables |
3,333 |
|
4,045 |
|
Obligations under finance leases |
308 |
|
554 |
|
41. SUBSEQUENT EVENTS
a. On October 3, 2016, PT. Dayamitra Telekomunikasi had credit agreement with Bank of Tokyo Mitsubishi UFJ, Ltd., amounting to Rp500 billion.
b. On October 7, 2016 and October 11, 2016 Telkom Akses redeemed its credit facilityfrom BNI amounting to Rp216 billion and Rp230.7 billion, respectively.
c. On October 21, 2016, the Company and PT Telkom signed a closing agreement of Conditional Business Tranfer Agreement (Note 35c.ii) which stated that all coniditions as mentioned in the agreement have been met.
d. On October 24, 2016, Telkomsel repaid part of its loan in club-deal facility amounting to Rp1,000 billion and USD50 million.