XML 86 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (Tables)
12 Months Ended
Dec. 31, 2017
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Schedule of pension and other post-employment benefit liabilities

 

 

 

 

 

 

 

 

    

Notes

    

2016

    

2017

Prepaid pension benefit cost

 

  

 

  

 

  

The Company – funded

 

 

 

197

 

 —

MD Media

 

  

 

 1

 

 —

Infomedia

 

  

 

 1

 

 —

Total

 

  

 

199

 

 —

Pension benefit and other post-employment benefit obligations

 

  

 

  

 

  

Pension benefit

 

  

 

  

 

  

The Company - funded

 

29a.i.a

 

 

 

 

Defined pension benefit obligation

 

29a.i.a.i

 

 —

 

1,540

Additional pension benefit obligation

 

29a.i.a.ii

 

 —

 

1,076

The Company - unfunded

 

29a.i.b

 

2,507

 

2,384

Telkomsel

 

29a.ii

 

1,193

 

1,839

Patrakom

 

 

 

 0

 

 0

MD Media

 

  

 

 —

 

 0

Infomedia

 

  

 

 —

 

 0

Sub-total pension benefit

 

  

 

3,700

 

6,839

Net periodic post-employment health care benefit

 

29b

 

1,592

 

2,419

Other post-employment benefit

 

29c

 

502

 

510

Obligation under the Labor Law

 

29d

 

332

 

427

Total

 

  

 

6,126

 

10,195

 

Schedule of net periodic pension benefit cost

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2015

    

2016

    

2017

Pension benefit cost

 

  

 

  

 

  

 

  

The Company - funded

 

29a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

29a.i.a.i

 

12

 

608

 

557

Additional pension benefit obligation

 

29a.i.a.ii

 

 —

 

 —

 

657

The Company - unfunded

 

29a.i.b

 

251

 

279

 

239

Telkomsel

 

29a.ii

 

179

 

181

 

247

MD Media

 

  

 

 1

 

 0

 

 0

Infomedia

 

  

 

 0

 

 0

 

 0

Patrakom

 

  

 

 —

 

 0

 

 0

Total pension benefit cost

 

25

 

443

 

1,068

 

1,700

Net periodic post-employment health care benefit cost

 

25,29b

 

216

 

163

 

276

Other post-employment benefit cost

 

25,29c

 

47

 

48

 

42

Obligation under the Labor Law

 

25,29d

 

53

 

82

 

62

Total

 

  

 

759

 

1,361

 

2,080

 

Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2015

    

2016

    

2017

Defined benefit plan actuarial gain (losses)

 

 

 

 

 

 

 

 

Pension

 

  

 

  

 

  

 

  

The Company - funded

 

29a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

29a.i.a.i

 

186

 

(492)

 

(1,154)

Additional pension benefit obligation

 

29a.i.a.ii

 

 —

 

 —

 

(419)

The Company - unfunded

 

29a.i.b

 

(187)

 

(119)

 

(100)

Telkomsel

 

29a.ii

 

(172)

 

(292)

 

(530)

Infomedia

 

  

 

 0

 

 0

 

(1)

Patrakom

 

  

 

 —

 

 0

 

 0

MD Media

 

  

 

 1

 

(1)

 

(2)

Post-employment health care benefit cost

 

29b

 

540

 

(1,309)

 

(551)

Other post-employment benefit

 

29c

 

(11)

 

(20)

 

(40)

Obligation under the Labor Law

 

29d

 

(48)

 

(33)

 

(72)

Sub-total

 

  

 

309

 

(2,266)

 

(2,869)

Deferred tax effect at the applicable tax rates

 

28i

 

59

 

208

 

494

Defined benefit plan actuarial gain (losses) - net of tax

 

  

 

368

 

(2,058)

 

(2,375)

 

Schedule of the timing of benefits payments and weighted average duration of DBO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected Benefits Payment

 

 

The Company

 

 

 

 

 

 

 

 

Funded

 

 

 

 

 

Post-employment

 

Other post-

 

 

Defined pension

Additional pension

 

 

 

 

 

health care

 

employment

Time Period

 

benefit obligation

benefit obligation

 

Unfunded

 

Telkomsel

 

benefits

 

benefits

Within next 10 years

    

17,864

602

    

2,614

    

2,450

    

6,579

    

539

Within 10-20 years

 

21,667

937

 

261

 

7,997

 

9,995

 

124

Within 20-30 years

 

18,911

628

 

42

 

6,763

 

9,692

 

45

Within 30-40 years

 

12,971

72

 

10

 

1,509

 

3,710

 

 2

Within 40-50 years

 

2,917

22

 

 —

 

 —

 

343

 

 —

Within 50-60 years

 

182

17

 

 —

 

 —

 

440

 

 —

Within 60-70 years

 

 6

 —

 

 —

 

 —

 

 7

 

 —

Within 70-80 years

 

 0

 —

 

 —

 

 —

 

 —

 

 —

Weighted average duration of DBO

 

 

9.52 years

 

4.4 years

 

11.77 years

 

17.64 years

 

3.62 years

 

Schedule of change in discount rate and rate of compensation would have effect on DBO

 

 

 

 

 

 

 

 

 

 

 

Discount Rate

 

Rate of Compensation

 

 

1% Increase

 

1% Decrease

 

1% Increase

 

1% Decrease

Sensitivity

 

Increase (decrease) in amounts

 

Increase (decrease) in amounts

Funded

    

 

 

 

 

 

 

 

Defined pension benefit obligation

    

(2,028)

  

2,409

  

397

  

(413)

Additional pension benefit obligation

    

(72)

  

83

  

N/A

  

N/A

Unfunded

 

(60)

  

64

  

63

  

(63)

Telkomsel

 

(290)

  

331

  

170

  

(159)

Post-employment health care benefits

 

(2,197)

  

2,965

  

1,356

  

(1,150)

Other post-employment benefits

 

(17)

 

18

 

 —

 

 —

 

Funded pension  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Actuarial (gain) losses recognized during the year due to:

 

  

 

  

 

  

Experience adjustments

 

(991)

 

70

 

163

Changes in demographic assumptions

 

137

 

140

 

 —

Changes in financial assumptions

 

(812)

 

1,470

 

2,699

Effect of asset ceiling

 

(357)

 

 —

 

 —

Return on plan assets (excluding amount included in net interest expense)

 

1,837

 

(1,188)

 

(1,708)

Net

 

(186)

 

492

 

1,154

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2016

    

2017

Changes in projected pension benefit obligations

 

  

 

  

Projected pension benefit obligations at beginning of year

 

16,505

 

18,849

Charged to profit or loss:

 

  

 

  

Service costs

 

363

 

366

Past service cost - plan amendments

 

245

 

94

Interest costs

 

1,444

 

1,454

Pension plan participants’ contributions

 

44

 

41

Actuarial losses recognized in OCI

 

1,680

 

2,862

Pension benefits paid

 

(1,432)

 

(1,312)

Projected pension benefit obligations at end of year

 

18,849

 

22,354

Changes in pension benefit plan assets

 

  

 

  

Fair value of pension plan assets at beginning of year

 

17,834

 

19,046

Interest income

 

1,458

 

1,388

Return on plan assets (excluding amount included in net interest expense)

 

1,188

 

1,708

Pension plan participants’ contributions

 

44

 

41

Pension benefits paid

 

(1,432)

 

(1,312)

Plan administration cost

 

(46)

 

(57)

Fair value of pension plan assets at end of year

 

19,046

 

20,814

Funded status

 

197

 

(1,540)

Effect of asset ceiling

 

 —

 

 —

(Projected pension benefit obligation) prepaid pension benefit cost at end of year

 

197

 

(1,540)

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2016

 

2017

 

    

Quoted in

    

 

    

Quoted in

    

 

 

 

active market

 

Unquoted

 

active market

 

Unquoted

Cash and cash equivalents

 

1,064

 

 —

 

1,481

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Finance

 

1,039

 

 —

 

1,463

 

 —

Consumer goods

 

1,206

 

 —

 

1,411

 

 —

Infrastructure, utilities and transportation

 

536

 

 —

 

656

 

 —

Construction, property and real estate

 

577

 

 —

 

363

 

 —

Basic industry and chemical

 

130

 

 —

 

115

 

 —

Trading, service and investment

 

216

 

 —

 

388

 

 —

Mining

 

62

 

 —

 

92

 

 —

Agriculture

 

71

 

 —

 

46

 

 —

Miscellaneous industries

 

361

 

 —

 

377

 

 —

Equity-based mutual fund

 

1,296

 

 —

 

1,233

 

 —

Fixed income instruments:

 

  

 

  

 

  

 

  

Corporate bonds

 

 —

 

3,817

 

 —

 

5,428

Government bonds

 

7,978

 

 —

 

6,968

 

 —

Mutual funds

 

30

 

 —

 

54

 

 —

Non-public equity:

 

  

 

  

 

  

 

  

Direct placement

 

 —

 

174

 

 —

 

237

Property

 

 —

 

188

 

 —

 

188

Others

 

 —

 

301

 

 —

 

314

Total

 

14,566

 

4,480

 

14,647

 

6,167

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2016

    

2017

Prepaid pension benefit cost at beginning of year

 

1,329

 

197

Net periodic pension benefit cost

 

(640)

 

(583)

Actuarial losses recognized in OCI

 

(1,680)

 

(2,862)

Return on plan assets (excluding amount included in net interest expense)

 

1,188

 

1,708

(Projected pension benefit obligation) prepaid pension benefit cost at end of year

 

197

 

(1,540)

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Service costs

 

218

 

363

 

366

Past service cost - plan amendments

 

(55)

 

245

 

94

Plan administration cost

 

71

 

46

 

57

Net interest cost

 

(131)

 

(14)

 

66

Settlement

 

(76)

 

 —

 

 —

Net periodic pension benefit cost

 

27

 

640

 

583

Amount charged to subsidiaries under contractual agreements

 

(15)

 

(32)

 

(26)

Net periodic pension benefit cost less cost charged to subsidiaries

 

12

 

608

 

557

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

 

Discount rate

 

9.00

%  

8.00

%  

6.75

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

Unfunded Pension  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Actuarial (gain) losses recognized during the year due to:

 

  

 

  

 

  

Experience adjustments

 

(30)

 

(9)

 

19

Changes in demographic assumptions

 

50

 

30

 

 —

Changes in financial assumptions

 

167

 

98

 

81

Net

 

187

 

119

 

100

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2016

    

2017

Unfunded projected pension benefit obligations at beginning of year

 

2,500

 

2,507

Charged to profit or loss:

 

  

 

  

Service costs

 

64

 

51

Net interest costs

 

215

 

188

Actuarial losses recognized in OCI

 

119

 

100

Benefits paid by employer

 

(391)

 

(462)

Unfunded projected pension benefit obligations at end of year

 

2,507

 

2,384

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Service costs

 

60

 

64

 

51

Net interest costs

 

191

 

215

 

188

Total periodic pension benefit cost

 

251

 

279

 

239

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Discount rate

 

9.00

%  

7.75% - 8.00%

 

6.00% - 6.75%

Rate of compensation increases

 

varies

 

6.10% - 8.00%

 

6.10% - 8.00%

Indonesian mortality table

 

2011

 

2011

 

2011

 

Additional pension benefit obligation  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

    

2017

Actuarial losses recognized during the year due to:

 

  

Experience adjustment

 

 —

Changes in demographic assumption

 

 —

Changes in financial assumption

 

419

Total

 

419

 

Changes in value of pension benefit obligation

 

 

 

 

    

2017

Additional pension benefit obligations at beginning of year

 

 —

Charged to profit or loss:

 

 

Service cost

 

 —

Past service cost

 

657

Interest cost

 

 —

Actuarial loss recognized in OCI

 

419

Additional pension benefit obligation at end of year

 

1,076

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

    

2017

Service cost

 

 —

Past service cost

 

657

Plan administration cost

 

 —

Interest cost

 

 —

Pension benefit cost

 

657

 

Schedule of actuarial assumptions

 

 

 

 

 

    

2017

 

Rate of return on investment

 

9.50% - 10.25

%

Discount rate

 

6.75

%

Actuarial discount rate of pension fund

 

9.25% - 9.50

%

Rate of compensation increases

 

8.00

%

Indonesian mortality table

 

2011

 

 

Post-employment health care benefit cost  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Actuarial (gain) losses recognized during the year due to:

 

  

 

  

 

  

Experience adjustments

 

(53)

 

26

 

(1,198)

Changes in demographic assumptions

 

92

 

66

 

 —

Changes in financial assumptions

 

(1,226)

 

1,736

 

2,658

Return on plan assets (excluding amount included in net interest expense)

 

647

 

(519)

 

(909)

Net

 

(540)

 

1,309

 

551

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2016

    

2017

Changes in projected post-employment health care benefit obligation

 

  

 

  

Projected post-employment health care benefit obligation at beginning of year

 

10,942

 

13,357

Charged to profit or loss:

 

  

 

  

Service costs

 

 9

 

 —

Interest costs

 

994

 

1,115

Actuarial losses recognized in OCI

 

1,828

 

1,460

Post-employment health care benefits paid

 

(416)

 

(484)

Projected post-employment health care benefit obligation at end of year

 

13,357

 

15,448

Changes in post-employment health care plan assets

 

  

 

  

Fair value of plan assets at beginning of year

 

10,824

 

11,765

Interest income

 

982

 

979

Return on plan assets (excluding amount included in net interest expense)

 

519

 

909

Post-employment health care benefits paid

 

(416)

 

(484)

Plan administration costs

 

(144)

 

(140)

Fair value of plan assets at end of year

 

11,765

 

13,029

Funded status

 

(1,592)

 

(2,419)

Projected post-employment health care benefit obligation – net

 

1,592

 

2,419

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2016

 

2017

 

    

Quoted in

    

 

    

Quoted in

    

 

 

 

active market

 

Unquoted

 

active market

 

Unquoted

Cash and cash equivalents

 

894

 

 —

 

1,354

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Manufacturing and consumer

 

754

 

 —

 

835

 

 —

Finance industries

 

540

 

 —

 

840

 

 —

Construction

 

351

 

 —

 

254

 

 —

Infrastructure and telecommunication

 

245

 

 —

 

350

 

 —

Wholesale

 

101

 

 —

 

137

 

 —

Mining

 

27

 

 —

 

65

 

 —

Other Industries:

 

  

 

  

 

  

 

  

Services

 

17

 

 —

 

38

 

 —

Agriculture

 

44

 

 —

 

35

 

 —

Biotechnology and Pharma Industry

 

 6

 

 —

 

68

 

 —

Others

 

 2

 

 —

 

 1

 

 —

Equity-based mutual funds

 

1,311

 

 —

 

1,113

 

 —

Fixed income instruments:

 

  

 

  

 

  

 

  

Fixed income mutual funds

 

7,241

 

 —

 

7,642

 

 —

Unlisted shares:

 

  

 

  

 

  

 

  

Private placement

 

 —

 

232

 

 —

 

297

Total

 

11,533

 

232

 

12,732

 

297

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2016

    

2017

Projected post-employment health care benefit obligation at beginning of year

 

118

 

1,592

Net periodic post-employment health care benefit costs

 

165

 

276

Actuarial losses recognized in OCI

 

1,828

 

1,460

Return on plan assets (excluding amount included in net interest expense)

 

(519)

 

(909)

Projected post-employment health care benefit obligation at end of year

 

1,592

 

2,419

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Service costs

 

49

 

 9

 

 —

Plan administration costs

 

131

 

144

 

140

Net interest costs

 

37

 

12

 

136

Periodic post-employment health care benefit cost

 

217

 

165

 

276

Amounts charged to subsidiaries under contractual agreements

 

(1)

 

(2)

 

 —

Net periodic post-employment health care benefit cost less cost charged to subsidiaries

 

216

 

163

 

276

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

 

Discount rate

 

9.25

%  

8.50

%  

7.25

%

Health care costs trend rate assumed for next year

 

7.00

%  

7.00

%  

7.00

%

Ultimate health care costs trend rate

 

7.00

%  

7.00

%  

7.00

%

Year that the rate reaches the ultimate trend rate

 

2016

 

2017

 

2018

 

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

Other post-employment benefit cost  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Actuarial (gain) losses recognized during the year due to:

 

  

 

  

 

  

Experience adjustments

 

20

 

 2

 

10

Changes in demographic assumptions

 

(0)

 

 0

 

 —

Changes in financial assumptions

 

(9)

 

18

 

30

Net

 

11

 

20

 

40

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2016

    

2017

Projected other post-employment benefit obligations at beginning of year

 

497

 

502

Charged to profit or loss:

 

  

 

  

Service costs

 

 7

 

 6

Net interest costs

 

41

 

36

Actuarial losses recognized in OCI

 

20

 

40

Benefits paid by employer

 

(63)

 

(74)

Projected other post-employment benefit obligations at  the end of year

 

502

 

510

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Service costs

 

 8

 

 7

 

 6

Net interest costs

 

39

 

41

 

36

Total

 

47

 

48

 

42

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

 

Discount rate

 

9.00

%  

7.75

%  

5.75

%

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

Telkomsel | Pension benefit cost  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2015

 

2016

    

2017

Actuarial (gain) losses recognized during the year due to:

 

  

 

  

 

  

Experience adjustments

 

(20)

 

32

 

(77)

Changes in financial assumptions

 

(44)

 

360

 

661

Return on plan assets (excluding amount included in net interest expense)

 

236

 

(100)

 

(54)

Net

 

172

 

292

 

530

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2016

    

2017

Changes in projected pension benefit obligation

 

  

 

  

Projected pension benefit obligation at beginning of year

 

1,415

 

2,034

Charged to profit or loss:

 

  

 

  

Service costs

 

107

 

149

Net interest costs

 

130

 

167

Actuarial losses recognized in OCI

 

392

 

584

Benefits paid

 

(10)

 

(6)

Projected pension benefit obligation at end of year

 

2,034

 

2,928

Changes in pension benefit plan assets

 

  

 

  

Fair value of plan assets at beginning of year

 

612

 

841

Interest income

 

56

 

69

Return on plan assets (excluding amount included in net interest expense)

 

100

 

54

Employer’s contributions

 

83

 

131

Benefits paid

 

(10)

 

(6)

Fair value of plan assets at end of year

 

841

 

1,089

Funded status

 

(1,193)

 

(1,839)

Pension benefit obligation at end of year

 

1,193

 

1,839

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2016

    

2017

Pension benefit obligation at beginning of year

 

803

 

1,193

Periodic pension benefit cost

 

181

 

247

Actuarial losses recognized in OCI

 

392

 

584

Return on plan assets (excluding amount included in net interest expense)

 

(100)

 

(54)

Employer’s contributions

 

(83)

 

(131)

Pension benefit obligation at end of year

 

1,193

 

1,839

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

Service costs

 

101

 

107

 

149

Net interest costs

 

78

 

74

 

98

Total

 

179

 

181

 

247

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2015

    

2016

    

2017

 

Discount rate

 

9.25

%  

8.25

%  

7.00

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2011