EX-7.1 4 dex71.htm OPERATING AND FINANCIAL RATIOS Operating and Financial Ratios

Exhibit 7.1

 

OPERATING AND FINANCIAL RATIOS:

 

     2004

   2005

Operating Revenues

   10,430.1    11,589.8

Operating Expenses

   7,232.0    7,937.9

Depreciation Expenses

   2,818.7    3,080.2

Operating Income

   3,198.1    3,651.9

Interest Expenses

   1,075.9    1,240.8

Net Income

   1,633.2    1,623.5

Cash and Cash Equivalents

   4,010.2    4,717.3

Total Accounts Receivable

   1,329.0    1,175.1

Current Assets

   6,573.1    7,527.0

Fixed Assets

   17,243.2    21,564.8

Non Current Assets

   21,299.4    25,260.1

Total Assets

   27,872.5    32,787.1

Current Liabilities

   4,492.8    5,431.4

Procurement Payable

   2,049.1    2,609.3

Non Current Liabilities

   10,030.6    12,864.7

Total Liabilities

   14,523.4    18,296.1

Total Debt

   9,497.4    12,502.3

Long-Term Debt Net of Current Maturities

   1,588.1    1,308.8

Long-Term Debt Including Current Maturities

   1,963.5    1,358.5

Stockholders’ Equity

   13,184.6    14,315.3

Number of Outstanding Shares

   5,285,308,500    5,356,174,500

 

Financial Ratios

 

Items


  

Formula


   2004

    2005

 

Financial Ratios in Form 20-F

 

Operating Income to Operating Revenues

   Operating Income / Operating Revenues    30.66 %   31.51 %

Operating Income to Stockholders’ Equity

   Operating Income / Stockholders’ Equity    24.26 %   25.51 %

Operating Income to Total Assets

   Operating Income / Total Assets    11.47 %   11.14 %

Net Profit Margin

   Net Income / Operating Revenues    15.66 %   14.01 %

Return on Equity

   Net Income / Stockholders’ Equity    12.39 %   11.34 %

Return on Assets

   Net Income / Total Assets    5.86 %   4.95 %

Current Ratio

   Total Current Asset / Total Current Liabilities    146.30 %   138.58 %

Long-Term Debt to Equity Ratio

   Long-Term Debt Net of Current Maturities / Stockholders’ Equity    12.04 %   9.14 %

Total Liabilities to Equity Ratio

   Total Liabilities / Stockholders’ Equity    110.15 %   127.81 %

Total Liabilities to Total Assets

   Total Liabilities / Total Assets    52.11 %   55.80 %
    

Formula


   2004

    2005

 

Financial Ratio—Details

 

EBITDA (in billions of Rupiah)

   Operating Income + Depreciation    6,016.7     6,732.1  

EBITDA Margin

   EBITDA / Operating Revenues    57.69 %   58.09 %

Operating Ratio

   Operating Expenses / Operating Revenues    69.34 %   68.49 %

Net Profit Margin

   Net Income / Operating Revenues    15.66 %   14.01 %

Interest Coverage Ratio

   EBITDA / Interest Expenses    559.22 %   542.56 %

Cash Ratio

   Cash / Total Current Liabilities    89.26 %   86.85 %

Current Ratio

   Total Current Asset / Total Current Liabilities    146.30 %   138.58 %

Debt to EBITDA

   (Total Debt + Procurement Payable) / EBITDA    191.91 %   224.47 %

Debt to Equity Ratio

   Total Debt / Stockholders’ Equity    72.03 %   87.34 %

Long-Term Debt to Equity Ratio

   Long-Term Debt including current maturities / Stockholders’ Equity    14.89 %   9.49 %

Net Debt to Equity Ratio

   (Total Debt—Cash) / Stockholders’ Equity    41.62 %   54.38 %

Return on Equity

   Net Income / Stockholders’ Equity    12.39 %   11.34 %

Return on Investment

   Net Income / Fixed Assets    9.47 %   7.53 %

Debitor Days (in days)

   ((Beginning AR + Ending AR)/2) / (Operating Revenues / 360)    23     39  

Earning Per Share (in Rupiah)

   Net Income / Number of Outstanding Shares    309     303  

Number of Outstanding Shares

        5,285,308,500     5,356,174,500  

 

Financial Covenants (as of 31 December 2005)

 

Description


  

Ratios


  

Period


   Requirement

   Result

First Indosat Bonds

  

Loan + Procurement Debt

EBITDA

   Annually, on consolidated and audited basis    <3.5    2.69
    

Loan

Equity

   Quarterly, on consolidated basis    <1.75    1.25
    

EBITDA

Loan interest payment

   Annually, on consolidated and audited basis    >2.5    5.35
     Minimum consolidated equity    At any time, not less than Rp5.0 trillion    >5,000,000    14,315,328

 

Second Indosat Bonds (including Syariah Mudharabah)

  

Loan + Procurement Debt

EBITDA

   Annually, on consolidated and audited basis    <3.5    2.69
    

Loan

Equity

   Quarterly, on consolidated basis    <1.75    1.25
    

EBITDA

Loan interest payment

   Annually, on consolidated and audited basis    >2.5    5.35
     Minimum consolidated equity    At any time, not less than Rp5.0 trillion    >5,000,000    14,315,328

 

Third Indosat Bonds & Fourth Indosat Bonds

(including Syariah Ijarah)

  

Loan + Procurement Debt to Supplier

EBITDA

   Annually, on consolidated and audited basis    <3.5    2.27
    

Loan

Equity

   Quarterly, on consolidated basis    <1.75    0.87
    

EBITDA

Loan interest payment

   Annually, on consolidated and audited basis    >2.5    5.35
     Minimum consolidated equity    At any time, not less than Rp5.0 trillion    >5,000,000    14,315,328

Guaranteed Notes due 2010

Guaranteed Notes due 2012

  

Debt

EBITDA

   At any time, on consolidated basis    <3.5    2.33
     Indosat and its Restricted Subsidiaries shall not Incur any Debt, unless the Consolidated Debt to EBITDA Ratio would be less than 3.5 to 1.0, after giving effect to the Incurrence of such Debt and application of the proceeds               

Syndicated Loan

  

Loan (with interest) + Vendor Financing

EBITDA

   Quarterly, on consolidated basis    <3.5    2.27
    

Loan (with interest)

Equity

   Quarterly, on consolidated basis    <1.75    0.87
    

EBITDA

Interest Expense

   Annually, on consolidated and audited basis    >2.5    5.35
                     

 

1