XML 88 R74.htm IDEA: XBRL DOCUMENT v3.19.1
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (Tables)
12 Months Ended
Dec. 31, 2018
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Schedule of pension and other post-employment benefit liabilities

 

 

 

 

 

 

 

 

    

Notes

    

2017

    

2018

Pension benefit and other post-employment benefit obligations

 

  

 

  

 

  

Pension benefit

 

  

 

  

 

  

The Company - funded

 

31a.i.a

 

 

 

 

Defined pension benefit obligation

 

31a.i.a.i

 

1,540

 

1,057

Additional pension benefit obligation

 

31a.i.a.ii

 

1,076

 

 6

The Company - unfunded

 

31a.i.b

 

2,384

 

1,830

Telkomsel

 

31a.ii

 

1,839

 

1,541

Telkomsat

 

 

 

 0

 

 0

MD Media

 

  

 

 0

 

 0

Infomedia

 

  

 

 0

 

 —

Projected pension benefit obligations

 

  

 

6,839

 

4,434

Net periodic post-employment health care benefit

 

31b

 

2,419

 

195

Other post-employment benefit

 

31c

 

510

 

419

Obligation under the Labor Law

 

31d

 

427

 

507

Total

 

  

 

10,195

 

5,555

 

Schedule of net periodic pension benefit cost

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2016

    

2017

    

2018

Pension benefit cost

 

  

 

  

 

  

 

  

The Company - funded

 

31a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

31a.i.a.i

 

608

 

557

 

511

Additional pension benefit obligation

 

31a.i.a.ii

 

 —

 

657

 

69

The Company - unfunded

 

31a.i.b

 

279

 

239

 

198

Telkomsel

 

31a.ii

 

181

 

247

 

342

MD Media

 

  

 

 0

 

 0

 

 0

Infomedia

 

  

 

 0

 

 0

 

 0

Telkomsat

 

  

 

 0

 

 0

 

 0

Total pension benefit cost

 

27

 

1,068

 

1,700

 

1,120

Net periodic post-employment health care benefit cost

 

27,31b

 

163

 

276

 

335

Other post-employment benefit cost

 

27,31c

 

48

 

42

 

32

Obligation under the Labor Law

 

27,31d

 

82

 

62

 

113

Total

 

  

 

1,361

 

2,080

 

1,600

 

Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2016

    

2017

    

2018

Defined benefit plan actuarial gain (losses)

 

 

 

 

 

 

 

 

The Company - funded

 

31a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

31a.i.a.i

 

(492)

 

(1,154)

 

1,236

Additional pension benefit obligation

 

31a.i.a.ii

 

 —

 

(419)

 

934

The Company - unfunded

 

31a.i.b

 

(119)

 

(100)

 

137

Telkomsel

 

31a.ii

 

(292)

 

(530)

 

514

MD Media

 

  

 

(1)

 

(2)

 

 0

Infomedia

 

  

 

 0

 

(1)

 

 0

Telkomsat

 

  

 

 0

 

 0

 

 0

Post-employment health care benefit cost

 

31b

 

(1,309)

 

(551)

 

2,559

Other post-employment benefit

 

31c

 

(20)

 

(40)

 

24

Obligation under the Labor Law

 

31d

 

(33)

 

(72)

 

14

Sub-total

 

  

 

(2,266)

 

(2,869)

 

5,418

Deferred tax effect at the applicable tax rates

 

30i

 

208

 

494

 

(598)

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

 

  

 

(2,058)

 

(2,375)

 

4,820

 

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

    

16,370

 —

    

948

    

2,498

    

5,620

    

485

Within 10-20 years

 

20,349

 —

 

160

 

7,880

 

6,913

 

91

Within 20-30 years

 

16,207

20

 

29

 

6,680

 

6,217

 

39

Within 30-40 years

 

9,400

38

 

 9

 

1,580

 

3,193

 

 3

Within 40-50 years

 

3,383

30

 

 —

 

 —

 

661

 

 —

Within 50-60 years

 

644

50

 

 —

 

 —

 

22

 

 —

Within 60-70 years

 

62

101

 

 —

 

 —

 

 0

 

 —

Within 70-80 years

 

 2

 —

 

 —

 

 —

 

 —

 

 —

Weighted average duration of DBO

 

9.11 years

9.11 years

 

3.97 years

 

10.58 years

 

17.41 years

 

3.13 years

 

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

    

(1,568)

  

1,832

  

275

  

(286)

Additional pension benefit obligation

    

(2)

  

 1

  

 —

  

 —

Unfunded

 

(41)

  

38

  

42

  

(45)

Telkomsel

 

(497)

  

562

  

294

  

(276)

Post-employment health care benefits

 

(1,428)

  

1,815

  

1,783

  

(1,508)

Other post-employment benefits

 

(12)

 

13

 

 —

 

 —

 

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

 

 

 

 

 

 

 

 

    

2016

 

2017

    

2018

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

 

  

 

  

 

  

Experience adjustments

 

32

 

(77)

 

192

Changes in financial assumptions

 

360

 

661

 

(774)

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

 

(100)

 

(54)

 

68

Net

 

292

 

530

 

(514)

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2017

    

2018

Changes in projected pension benefit obligation

 

  

 

  

Projected pension benefit obligation at beginning of year

 

2,034

 

2,928

Charged to profit or loss:

 

  

 

  

Service costs

 

149

 

213

Net Interest costs

 

167

 

203

Actuarial losses (gain) recognised in OCI

 

584

 

(583)

Benefit paid

 

(6)

 

(27)

Projected pension benefit obligation at end of year

 

2,928

 

2,734

Changes in pension benefit plan assets

 

  

 

  

Fair value of plan assets at beginning of year

 

841

 

1,089

Interest income

 

69

 

74

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

 

54

 

(68)

Employer’s contributions

 

131

 

125

Benefit paid

 

(6)

 

(27)

Fair value of pension plan assets at end of year

 

1,089

 

1,193

Pension benefit obligation at end of year

 

1,839

 

1,541

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2017

    

2018

Pension benefit obligation at beginning of year

 

1,193

 

1,839

Periodic pension benefit cost

 

247

 

342

Actuarial losses (gain) recognised in OCI

 

584

 

(583)

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

 

(54)

 

68

Employer’s contributions

 

(131)

 

(125)

Pension benefit obligation at end of year

 

1,839

 

1,541

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

Service costs

 

107

 

149

 

213

Net interest costs

 

74

 

98

 

129

Total

 

181

 

247

 

342

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

 

Discount rate

 

8.25

%  

7.00

%  

8.25

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

Pension benefit cost | The company | Defined pension benefit obligation  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

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

 

  

 

  

 

  

Experience adjustments

 

70

 

163

 

329

Changes in demographic assumptions

 

140

 

 —

 

 —

Changes in financial assumptions

 

1,470

 

2,699

 

(3,020)

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

 

(1,188)

 

(1,708)

 

1,455

Net

 

492

 

1,154

 

(1,236)

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2017

    

2018

Changes in projected pension benefit obligations

 

  

 

  

Projected pension benefit obligations at beginning of year

 

18,849

 

22,354

Charged to profit or loss:

 

  

 

  

Service costs

 

366

 

384

Past service cost - plan amendments

 

94

 

 —

Interest costs

 

1,454

 

1,459

Pension plan participants’ contributions

 

41

 

38

Actuarial losses (gain) recognised in OCI

 

2,862

 

(2,691)

Pension benefits paid

 

(1,312)

 

(1,423)

Projected pension benefit obligations at end of year

 

22,354

 

20,121

Changes in pension benefit plan assets

 

  

 

  

Fair value of pension plan assets at beginning of year

 

19,046

 

20,814

Interest income

 

1,388

 

1,357

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

 

1,708

 

(1,455)

Pension plan participants’ contributions

 

41

 

38

Pension benefits paid

 

(1,312)

 

(1,423)

Provision of additional benefit

 

 —

 

(205)

Plan administration cost

 

(57)

 

(62)

Fair value of pension plan assets at end of year

 

20,814

 

19,064

Projected pension benefit obligations at end of year

 

(1,540)

 

(1,057)

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2017

 

2018

 

    

Quoted in

    

 

    

Quoted in

    

 

 

 

active market

 

Unquoted

 

active market

 

Unquoted

Cash and cash equivalents

 

1,481

 

 —

 

873

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Finance

 

1,463

 

 —

 

1,456

 

 —

Consumer goods

 

1,411

 

 —

 

1,336

 

 —

Infrastructure, utilities and transportation

 

656

 

 —

 

530

 

 —

Construction, property and real estate

 

363

 

 —

 

199

 

 —

Basic industry and chemical

 

115

 

 —

 

124

 

 —

Trading, service and investment

 

388

 

 —

 

420

 

 —

Mining

 

92

 

 —

 

112

 

 —

Agriculture

 

46

 

 —

 

55

 

 —

Miscellaneous industries

 

377

 

 —

 

362

 

 —

Equity-based mutual fund

 

1,233

 

 —

 

1,336

 

 —

Fixed income instruments:

 

  

 

  

 

  

 

  

Corporate bonds

 

 —

 

5,428

 

 —

 

5,267

Government bonds

 

6,968

 

 —

 

6,166

 

 —

Mutual funds

 

54

 

 —

 

54

 

 —

Non-public equity:

 

  

 

  

 

  

 

  

Direct placement

 

 —

 

237

 

 —

 

288

Property

 

 —

 

188

 

 —

 

178

Others

 

 —

 

314

 

 —

 

308

Total

 

14,647

 

6,167

 

13,023

 

6,041

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2017

    

2018

Projected pension benefit obligations (prepaid pension benefit cost) at beginning of year

 

(197)

 

1,540

Net periodic pension benefit cost

 

583

 

548

Provision of additional pension benefit

 

 —

 

205

Actuarial losses (gain) recognised in OCI

 

2,862

 

(2,691)

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

 

(1,708)

 

1,455

Projected pension benefit obligations at end of year

 

1,540

 

1,057

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

Service costs

 

363

 

366

 

384

Past service cost - plan amendments

 

245

 

94

 

 —

Plan administration cost

 

46

 

57

 

62

Net interest cost

 

(14)

 

66

 

102

Net periodic pension benefit cost

 

640

 

583

 

548

Amount charged to subsidiaries under contractual agreements

 

(32)

 

(26)

 

(37)

Net periodic pension benefit cost less cost charged to subsidiaries

 

608

 

557

 

511

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

 

Discount rate

 

8.00

%  

6.75

%  

8.25

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

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

 

 

 

 

 

 

    

2017

    

2018

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

 

  

 

  

Experience adjustment

 

 —

 

(773)

Changes in financial assumption

 

419

 

(175)

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

 

 —

 

14

Total

 

419

 

(934)

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2017

    

2018

Changes in projected pension benefit obligations

 

 

 

 

Projected pension benefit obligations at beginning of year

 

 —

 

1,076

Charged to profit or loss:

 

 

 

 

Past service costs

 

657

 

 —

Interest costs

 

 —

 

69

Actuarial losses (gain) recognised in OCI

 

419

 

(948)

Pension benefits paid

 

 —

 

(93)

Projected pension benefit obligations at end of year

 

1,076

 

104

Changes in pension benefit plan assets

 

 

 

 

Fair value of pension plan assets at beginning of year

 

 —

 

 —

Provision of additional benefit

 

 —

 

205

Return of benefit plan assets

 

 —

 

(14)

Pension benefits paid

 

 —

 

(93)

Fair value of pension plan assets at end of year

 

 —

 

98

Projected pension benefit obligations at end of year

 

(1,076)

 

(6)

 

As of December 31, 2018, there is no plan asset on additional pension benefits funds determined by management of Dapen with the approval of the Oversight Board.

Changes in additional pension benefit obligation for the years ended December 31, 2017 and 2018 are as follow:

 

 

 

 

 

 

    

2017

    

2018

Additional pension benefit obligation at beginning of year

 

 —

 

1,076

Past service cost

 

657

 

 —

Interest costs

 

 —

 

69

Provision of additional benefit

 

 —

 

(205)

Actuarial loss (gain) recognised in OCI

 

419

 

(948)

Return on plan asset

 

 —

 

14

Projected additional pension benefit obligation at end of year

 

1,076

 

 6

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

    

2017

    

2018

Past service costs

 

657

 

 —

Net interest costs

 

 —

 

69

Pension benefit costs

 

657

 

69

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

    

2017

 

2018

 

Rate of return on investment

 

9.50%-10.25

%

9.30%-10.00

%

Discount rate

 

6.75

%

8.25

%

Actuarial discount rate of pension fund

 

9.25-9.50

%

9.25-9.50

%

Rate of compensation increases

 

8.00

%

8.00

%

Indonesian mortality table

 

2011

 

2011

 

 

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

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

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

 

  

 

  

 

  

Experience adjustments

 

(9)

 

19

 

27

Changes in demographic assumptions

 

30

 

 —

 

(21)

Changes in financial assumptions

 

98

 

81

 

(143)

Net

 

119

 

100

 

(137)

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2017

    

2018

Unfunded projected pension benefit obligations at beginning of year

 

2,507

 

2,384

Charged to profit or loss:

 

  

 

  

Service costs

 

51

 

54

Net interest costs

 

188

 

144

Actuarial losses (gain) recognised in OCI

 

100

 

(137)

Benefits paid by employer

 

(462)

 

(615)

Unfunded projected pension benefit obligations at end of year

 

2,384

 

1,830

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

Service costs

 

64

 

51

 

54

Net interest costs

 

215

 

188

 

144

Total periodic pension benefit cost

 

279

 

239

 

198

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

 

Discount rate

 

7.75%-8.00

%  

6.00%-6.75

%  

8.00%-8.25%

 

Rate of compensation increases

 

6.10%-8.00

%  

6.10%-8.00

%   

6.10%-8.00%

 

Indonesian mortality table

 

2011

 

2011

 

2011

 

 

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

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

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

 

  

 

  

 

  

Experience adjustments

 

26

 

(1,198)

 

(1,100)

Changes in demographic assumptions

 

66

 

 —

 

 —

Changes in financial assumptions

 

1,736

 

2,658

 

(2,541)

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

 

(519)

 

(909)

 

1,082

Net

 

1,309

 

551

 

(2,559)

 

Changes in value of pension benefit obligation

 

 

 

 

 

 

    

2017

    

2018

Changes in projected post-employment health care benefit obligation

 

  

 

  

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

 

13,357

 

15,448

Charged to profit or loss:

 

  

 

  

Interest costs

 

1,115

 

1,102

Actuarial losses (gain) recognised in OCI

 

1,460

 

(3,641)

Post-employment health care benefits paid

 

(484)

 

(486)

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

 

15,448

 

12,423

Changes in post-employment health care benefit plan assets

 

  

 

  

Fair value of plan assets at beginning of year

 

11,765

 

13,029

Interest income

 

979

 

927

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

 

909

 

(1,082)

Post-employment health care benefits paid

 

(484)

 

(486)

Plan administration costs

 

(140)

 

(160)

Fair value of pension plan assets at end of year

 

13,029

 

12,228

Projected for post-employment health care benefit obligation - net

 

2,419

 

195

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2017

 

2018

 

    

Quoted in

    

 

    

Quoted in

    

 

 

 

active market

 

Unquoted

 

active market

 

Unquoted

Cash and cash equivalents

 

1,354

 

 —

 

1,115

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Manufacturing and consumer

 

835

 

 —

 

799

 

 —

Finance industries

 

840

 

 —

 

799

 

 —

Construction

 

254

 

 —

 

190

 

 —

Infrastructure and telecommunication

 

350

 

 —

 

332

 

 —

Wholesale

 

137

 

 —

 

177

 

 —

Mining

 

65

 

 —

 

77

 

 —

Other Industries:

 

  

 

  

 

  

 

  

Services

 

38

 

 —

 

60

 

 —

Agriculture

 

35

 

 —

 

32

 

 —

Biotechnology and pharma industry

 

68

 

 —

 

85

 

 —

Others

 

 1

 

 —

 

 3

 

 —

Equity-based mutual funds

 

1,113

 

 —

 

1,204

 

 —

Fixed income instruments:

 

  

 

  

 

  

 

  

Fixed income mutual funds

 

7,642

 

 —

 

7,020

 

 —

Unlisted shares:

 

  

 

  

 

  

 

  

Private placement

 

 —

 

297

 

 —

 

335

Total

 

12,732

 

297

 

11,893

 

335

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2017

    

2018

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

 

1,592

 

2,419

Net periodic post-employment health care benefit costs

 

276

 

335

Actuarial losses (gain) recognised in OCI

 

1,460

 

(3,641)

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

 

(909)

 

1,082

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

 

2,419

 

195

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

Service costs

 

 9

 

 —

 

 —

Plan administration costs

 

144

 

140

 

160

Net interest costs

 

12

 

136

 

175

Periodic post-employment health care benefit cost

 

165

 

276

 

335

Amounts charged to subsidiaries under contractual agreements

 

(2)

 

 —

 

 —

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

 

163

 

276

 

335

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

 

Discount rate

 

8.50

%  

7.25

%  

8.75

%

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

 

2017

 

2018

 

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)

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

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

 

  

 

  

 

  

Experience adjustments

 

 2

 

10

 

40

Changes in demographic assumptions

 

 0

 

 —

 

(34)

Changes in financial assumptions

 

18

 

30

 

(30)

Total

 

20

 

40

 

(24)

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2017

    

2018

Projected other post-employment benefit obligations at beginning of year

 

502

 

510

Charged to profit or loss:

 

  

 

  

Service costs

 

 6

 

 6

Net interest costs

 

36

 

26

Actuarial losses (gain) recognised in OCI

 

40

 

(24)

Benefits paid by employer

 

(74)

 

(99)

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

 

510

 

419

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

Service costs

 

 7

 

 6

 

 6

Net interest costs

 

41

 

36

 

26

Total

 

48

 

42

 

32

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2016

    

2017

    

2018

 

Discount rate

 

7.75

%  

5.75

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2011