XML 94 R79.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2021
FINANCIAL INSTRUMENTS  
Schedule of financial assets

​

​

​

​

​

​

​

    

2020

    

2021

Amortized cost

​

​

​

​

Cash and cash equivalents

​

20,589

​

38,311

Other current financial assets

​

1,194

​

415

Trade and other receivables

​

11,554

​

8,705

Contract assets

​

1,239

​

2,473

Other non-current assets

​

218

​

150

FVTPL

​

​

​

​

Long-term investment in financial instruments

​

4,025

​

13,643

Other current financial assets

​

109

​

78

FVTOCI

​

​

​

​

Long-term investment in financial instruments

​

20

​

18

Total financial assets

 

38,948

 

63,793

Schedule of financial liabilities

​

​

​

​

​

​

​

    

2020

    

2021

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

17,577

 

17,779

Accrued expenses

 

14,265

 

15,885

Customers deposits

 

698

 

401

Short-term bank loans

 

9,934

 

6,682

Two-step loans

 

568

 

355

Bonds and notes

 

7,469

 

6,993

Long-term bank loans

 

28,229

 

36,056

Lease liabilities

​

14,877

​

15,888

Other borrowings

 

3,645

 

2,605

Other liabilities

 

169

 

126

Total financial liabilities

 

97,431

 

102,770

Schedule of fair values of financial assets and liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair value measurement at reporting date using

​

    

​

    

​

    

Quoted prices in

    

​

    

​

​

​

​

​

​

​

active markets for

​

​

​

Significant

​

​

​

​

​

​

identical assets or

​

Significant other

​

unobservable

​

​

​

​

​

​

liabilities

​

observable inputs

​

inputs

2020

​

Carrying value

​

Fair value

​

(level 1)

​

(level 2)

​

(level 3)

Financial assets measured at fair value

 

  

 

  

 

  

 

  

 

  

Other current financial asset

 

109

 

109

 

77

 

—

 

32

Long-term investment in financial instruments

​

4,025

​

4,025

​

—

​

2,115

​

1,910

Financial assets measured at OCI

​

​

​

​

​

​

​

​

​

​

Long-term investment in financial instruments

​

20

​

20

​

—

​

—

​

20

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

  

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

568

 

575

 

—

 

—

 

575

Bonds and notes

 

7,469

 

8,503

 

8,017

 

—

 

486

Long-term bank loans

 

28,229

 

28,301

 

—

 

—

 

28,301

Lease liabilities

 

14,877

 

14,877

 

—

 

—

 

14,877

Other borrowings

 

3,645

 

3,631

 

—

 

—

 

3,631

Other liabilities

​

169

​

169

​

—

​

—

​

169

Total

 

59,111

 

60,210

 

8,094

 

2,115

 

50,001

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair value measurement at reporting date using

​

    

​

    

​

    

Quoted prices in

    

​

    

​

​

​

​

​

​

​

active markets for

​

​

​

Significant

​

​

​

​

​

​

identical assets or

​

Significant other

​

unobservable

​

​

​

​

​

​

liabilities

​

observable inputs

​

inputs

2021

​

Carrying value

​

Fair value

​

(level 1)

​

(level 2)

​

(level 3)

Financial assets measured at fair value

 

  

 

  

 

  

 

  

 

  

Other current financial asset

 

78

 

78

 

78

 

—

 

—

Long-term investment in financial instruments

​

13,643

​

13,643

​

—

​

8,899

​

4,744

Financial assets measured at OCI

​

​

​

​

​

​

​

​

​

​

Long-term investment in financial instruments

​

18

​

18

​

—

​

—

​

18

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

​

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

355

 

351

 

—

 

—

 

351

Bonds and notes

 

6,993

 

8,019

 

8,019

 

—

 

—

Long-term bank loans

 

36,056

 

36,176

 

—

 

—

 

36,176

Lease liabilities

 

15,888

 

15,888

 

—

 

—

 

15,888

Other borrowings

 

2,605

 

2,610

 

—

 

—

 

2,610

Other liabilities

​

126

​

126

​

—

​

—

​

126

Total

 

75,762

 

76,909

 

8,097

 

8,899

 

59,913

Schedule of reconciliation for items measured at fair value using significant unobservable inputs

​

​

​

​

​

​

​

    

2020

    

2021

Beginning balance

    

1,346

    

1,962

Gain recognized in consolidated statement of:

 

  

 

  

Proft or loss

 

126

 

936

Other comprehensive income

 

3

 

—

Purchase/addition

 

711

 

2,068

Settlement/deduction

 

(224)

 

(204)

Ending balance

 

1,962

 

4,762

Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, assets [text block]

​

​

​

​

​

​

​

​

​

​

​

    

    

    

Significant

    

Range

    

Sensitivity

​

​

Valuation

​

unobservable

​

(weighted

​

of the input of

Industry

​

technique

​

input

​

average)

​

fair value

Subsidiaries investment

​

​

​

​

​

​

​

​

Non-listed equity investment - technology

​

Backsolve method

​

Volatility

​

30% - 120%

​

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp27 billion of the Investment value

​

​

​

​

Exit timing

​

1 - 6 years

​

Increase (decrease) in 1 year exit timing would result in an increase(decrease) Rp27 billion of the Investment value

​

​

Multiple and OPM

​

Volatility

​

40% - 80%

​

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp6 billion of the Investment value

​

​

​

​

Exit timing

​

1 - 6 years

​

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp13 billion of the Investment value

​

​

​

​

Equity value/revenue multiple

​

8.1x - 10.1x

​

Increase in 1x of equity value/revenue multiple would result in an increase Rp2 billion of the Investment value

Non-listed equity investment - credit rating agency

​

Discounted cash flow

​

Weighted Average Cost of Capital (“WACC”)

​

10.60% - 12.60%

​

1% increase (decrease) in the percentage of WACC would result in an increase (decrease) Rp0 billion of the Investment value

​

​

​

​

Terminal growth rate

​

2.00% - 4.00%

​

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp0 billion of the Investment value

Subsidiaries investment

​

  

​

  

​

  

​

  

Non-listed equity investment - telecommunication

​

Discounted cash flow

​

WACC

​

3.40% - 17.00%

​

0.5% increase (decrease) in WACC would result in an increase (decrease) Rp16 billion of the Investment value

​

​

​

​

Terminal growth rate

​

-2.60% - 5.10%

​

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp14 billion of the Investment value

​

​

​

​

​

​

​

​

​

Convertible bonds

​

  

​

  

​

  

​

  

Non-listed equity investment - technology

​

Backsolve method

​

Volatility

​

60% - 80%

​

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp0 billion of the Investment value

​

​

​

 

Exit timing

 

1 -3 years

​

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp0 billion of the Investment value

​

 

Multiple and OPM

 

Probability of qualified financing

 

0% - 100%

​

50% increase (decrease) in probability of qualified financing would result in an increase (decrease) Rp0 billion of the Investment value

​

 

CN with Conversion discount

 

Probability of qualified financing

 

0% - 100%

​

50% increase (decrease) in probability of qualified financing would result in an increase (decrease) Rp18 billion of the Investment value

Schedule of exposure to foreign currency risk

​

​

​

​

​

​

​

​

​

​

​

​

2020

​

2021

​

    

U.S. Dollar

    

Japanese Yen

    

U.S. Dollar

    

Japanese Yen

​

​

(in billions)

​

(in billions)

​

(in billions)

​

(in billions)

Financial assets

 

681

 

61

 

1,364

 

1

Financial liabilities

 

(290)

 

(3,104)

 

(211)

 

(2,314)

Net exposure

 

391

 

(3,043)

 

1,153

 

(2,313)

Sensitivity analysis of foreign currencies

​

​

​

​

​

    

Equity/profit (loss)

December 31, 2021

 

  

U.S. Dollar (1% strengthening)

 

164

Japanese Yen (5% strengthening)

​

(14)

Schedule of interest rate profile of interest-bearing financial instruments

​

​

​

​

​

​

​

    

2020

    

2021

Fixed rate borrowings

 

(26,734)

 

(24,944)

Variable rate borrowings

 

(37,988)

 

(43,634)

Schedule of maximum exposure to credit risk of financial assets

​

​

​

​

​

​

​

    

2020

    

2021

Cash and cash equivalents

 

20,589

 

38,311

Other current financial assets

 

1,303

 

493

Trade and other receivable

​

11,554

​

8,705

Contract assets

 

1,239

 

2,473

Other non-current assets

 

218

 

150

Total

 

34,903

 

50,132

Schedule of maturity profile of financial liabilities contractual undiscounted payments

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Carrying

    

Contractual

    

​

    

​

    

​

    

​

    

2025 and

​

​

amount

​

cash flows

​

2021

​

2022

​

2023

​

2024

​

thereafter

2020

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Trade and other payables

​

17,577

​

(17,577)

 

(17,577)

 

—

 

—

 

—

 

—

Accrued expenses

​

14,265

​

(14,265)

 

(14,265)

 

—

 

—

 

—

 

—

Customer deposits

​

698

​

(698)

​

(698)

​

—

​

—

​

—

​

—

Short-term bank loans

​

9,934

​

(9,934)

​

(9,934)

​

—

​

—

​

—

​

—

Interest bearing loans and other borrowings:

​

​

​

​

 

​

 

​

 

​

 

​

 

​

Two-step loans

​

568

​

(609)

 

(204)

 

(160)

 

(138)

 

(107)

 

—

Bonds and notes

​

7,469

​

(14,052)

 

(1,231)

 

(2,817)

 

(507)

 

(507)

 

(8,990)

Long-term bank loans

​

28,229

​

(32,848)

 

(9,163)

 

(6,289)

 

(5,637)

 

(4,745)

 

(7,014)

Other borrowings

​

3,645

​

(4,164)

 

(1,291)

 

(1,210)

 

(1,138)

 

(525)

 

—

Lease liabilities

​

14,877

​

(17,224)

 

(5,636)

 

(3,814)

 

(2,888)

 

(1,864)

 

(3,022)

Other liabilities

​

169

​

(199)

​

(11)

​

(47)

​

(47)

​

(47)

​

(47)

Total

​

97,431

​

(111,570)

 

(60,010)

 

(14,337)

 

(10,355)

 

(7,795)

 

(19,073)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Carrying

    

Contractual

    

​

    

​

    

​

    

​

    

2026 and

​

​

amount

​

cash flows

​

2022

​

2023

​

2024

​

2025

​

thereafter

2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Trade and other payables

​

17,779

​

(17,779)

 

(17,779)

 

—

 

—

 

—

 

—

Accrued expenses

​

15,885

​

(15,885)

 

(15,885)

 

—

 

—

 

—

 

—

Customer deposits

​

401

​

(401)

​

(401)

​

—

​

—

​

—

​

—

Short-term bank loans

​

6,682

​

(6,682)

​

(6,682)

​

—

​

—

​

—

​

—

Interest bearing loans and other borrowings:

​

​

​

​

 

​

 

​

 

​

 

​

 

​

Two-step loans

​

355

​

(375)

 

(150)

 

(128)

 

(97)

 

—

 

—

Bonds and notes

​

6,993

​

(12,821)

 

(2,817)

 

(507)

 

(507)

 

(2,500)

 

(6,490)

Long-term bank loans

​

36,056

​

(41,867)

 

(8,228)

 

(10,335)

 

(7,492)

 

(6,064)

 

(9,748)

Other borrowings

​

2,605

​

(2,801)

 

(1,164)

 

(1,115)

 

(522)

 

—

 

—

Lease liabilities

​

15,888

​

(15,979)

 

(3,922)

 

(3,414)

 

(2,434)

 

(1,813)

 

(4,396)

Other liabilities

​

126

​

(148)

​

(11)

​

(34)

​

(34)

​

(34)

​

(35)

Total

​

102,770

​

(114,738)

 

(57,039)

 

(15,533)

 

(11,086)

 

(10,411)

 

(20,669)