XML 81 R66.htm IDEA: XBRL DOCUMENT v3.21.1
LONG-TERM LOANS AND OTHER BORROWINGS (Tables)
12 Months Ended
Dec. 31, 2020
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings

 

 

 

 

 

 

 

 

    

Notes

    

2019

    

2020

Two-step loans

 

21a

 

542

 

384

Bonds and notes

 

21b

 

7,467

 

6,991

Bank loans

 

21c

 

21,167

 

20,581

Other borrowings

 

21d

 

3,113

 

2,605

Total

 

  

 

32,289

 

30,561

 

Schedule of principal payments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

    

Notes

    

Total

    

2022

    

2023

    

2024

    

2025

    

Thereafter

Two-step loans

 

21a

 

384

 

148

 

131

 

105

 

 —

 

 —

Bonds and notes

 

21b

 

6,991

 

2,199

 

 —

 

 —

 

2,097

 

2,695

Bank loans

 

21c

 

20,581

 

5,193

 

4,831

 

4,210

 

2,993

 

3,354

Other borrowings

 

21d

 

2,605

 

1,041

 

1,052

 

512

 

 —

 

 —

Total

 

  

 

30,561

 

8,581

 

6,014

 

4,827

 

5,090

 

6,049

 

Two-step loans  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

 

 

 

 

Outstanding

 

Outstanding

 

    

 

    

Foreign currency

    

Rupiah

    

Foreign currency

    

Rupiah

Lenders

 

Currency

 

(in millions)

 

equivalent

 

(in millions)

 

equivalent

Overseas banks

 

Yen

 

3,839

 

491

 

3,072

 

418

 

 

US$

 

 9

 

120

 

 4

 

59

 

 

Rp

 

 —

 

125

 

 —

 

91

Total

 

  

 

  

 

736

 

  

 

568

Current maturities (Note 20b)

 

  

 

  

 

(194)

 

  

 

(184)

Long-term portion

 

  

 

  

 

542

 

  

 

384

 

Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payment

 

Interest payment

 

Interest rate per

 

Lenders

    

Currency

    

schedule

    

period

    

annum

 

Overseas banks

 

Yen

 

Semi-annually

 

Semi-annually

 

2.95

%

 

 

US$

 

Semi-annually

 

Semi-annually

 

3.85

%

 

 

Rp

 

Semi-annually

 

Semi-annually

 

7.50

%

 

Bonds and notes  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

Bonds and notes

 

Currency

 

Outstanding

 

Outstanding

Bonds

 

  

 

  

 

  

2010

 

  

 

  

 

  

Series B

 

Rp

 

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”)

 

 

 

 

 

 

MTN I Telkom 2018

 

 

 

 

 

 

Series B

 

Rp

 

200

 

 —

Series C

 

Rp

 

296

 

296

MTN Syariah Ijarah I Telkom 2018

 

 

 

 

 

 

Series B

 

Rp

 

296

 

 —

Series C

 

Rp

 

182

 

182

Total

 

 

 

9,969

 

7,478

Unamortized debt issuance cost

 

 

 

(11)

 

(9)

Total

 

 

 

9,958

 

7,469

Current maturities (Note 20b)

 

 

 

(2,491)

 

(478)

Long-term portion

 

 

 

7,467

 

6,991

 

2010 - Series B Bonds  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

    

 

    

Interest payment

    

Interest rate per

 

Bonds

 

Principal

 

Issuer

 

Listed on

 

Issuance date

 

Maturity date

 

period

 

annum

 

Series B

 

1,995

 

The Company

 

IDX

 

June 25, 2010

 

July 6, 2020

 

Quarterly

 

10.20

%

 

2015 Bonds  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest payment

 

Interest rate

 

Bonds

    

Principal

    

Issuer

    

Listed on

    

Issuance date

    

Maturity date

    

period

    

per annum

 

Series A

 

2,200

 

The Company

 

IDX

 

June 23, 2015

 

June 23, 2022

 

Quarterly

 

9.93

%

Series B

 

2,100

 

The Company

 

IDX

 

June 23, 2015

 

June 23, 2025

 

Quarterly

 

10.25

%

Series C

 

1,200

 

The Company

 

IDX

 

June 23, 2015

 

June 23, 2030

 

Quarterly

 

10.60

%

Series D

 

1,500

 

The Company

 

IDX

 

June 23, 2015

 

June 23, 2045

 

Quarterly

 

11.00

%

Total

 

7,000

 

  

 

  

 

  

 

  

 

  

 

  

 

 

MTN I Telkom 2018  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest payment

 

Interest rate

 

 

Notes

    

Currency

    

Principal

    

Issuance date

    

Maturity date

    

period

    

per annum

 

Security

Series A

 

Rp

 

262

 

September 4, 2018

 

September 14, 2019

 

Quarterly

 

7.25

%  

All assets

Series B

 

Rp

 

200

 

September 4, 2018

 

September 4, 2020

 

Quarterly

 

8.00

%  

All assets

Series C

 

Rp

 

296

 

September 4, 2018

 

September 4, 2021

 

Quarterly

 

8.35

%  

All assets

 

 

  

 

758

 

  

 

  

 

  

 

  

 

 

 

MTN - Syariah Ijarah I Telkom 2018  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

Maturity

 

Return

 

return

 

 

Notes

  

Currency

  

Principal

  

Issuance date

  

date

  

period

  

payment

  

Security

Series A

 

Rp

 

264

 

September 4, 2018

 

September 14, 2019

 

Quarterly

 

19

 

The Right to benefit of ijarah objects

Series B

 

Rp

 

296

 

September 4, 2018

 

September 4, 2020

 

Quarterly

 

24

 

The Right to benefit of ijarah objects

Series C

 

Rp

 

182

 

September 4, 2018

 

September 4, 2021

 

Quarterly

 

15

 

The Right to benefit of ijarah objects

 

 

 

 

742

 

 

 

 

 

 

 

58

 

 

 

Bank loans  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

 

 

 

 

Outstanding

 

Outstanding

 

 

 

 

Foreign

 

 

 

Foreign

 

 

 

    

 

    

currency

    

Rupiah

    

currency

    

Rupiah

Lenders

 

Currency

 

(in millions)

 

equivalent

 

(in millions)

 

equivalent

Related parties

 

  

 

  

 

  

 

  

 

  

BNI

 

Rp

 

 —

 

5,898

 

 —

 

7,958

Bank Mandiri

 

Rp

 

 —

 

7,611

 

 —

 

6,203

BRI

 

Rp

 

 —

 

1,758

 

 —

 

2,822

BNI Syariah

 

Rp

 

 —

 

52

 

 —

 

43

Sub-total

 

   

 

  

 

15,319

 

  

 

17,026

Third parties

 

   

 

  

 

  

 

  

 

  

BCA

 

Rp

 

 —

 

1,665

 

 —

 

3,145

MUFG Bank

 

Rp

 

 —

 

2,981

 

 —

 

2,596

 

 

US$

 

 8

 

108

 

 —

 

 —

Syndication of banks

 

Rp

 

 —

 

1,250

 

 —

 

1,326

 

 

US$

 

37

 

514

 

30

 

427

Bank DBS

 

Rp

 

 —

 

770

 

 —

 

1,378

Bank Permata

 

Rp

 

 —

 

 —

 

 —

 

757

UOB Singapore

 

US$

 

40

 

556

 

31

 

437

ANZ

 

Rp

 

 —

 

440

 

 —

 

374

Bank CIMB Niaga

 

Rp

 

 —

 

439

 

 —

 

307

HSBC

 

Rp

 

 —

 

500

 

 —

 

214

BTPN

 

Rp

 

 —

 

537

 

 —

 

173

PT Bank ICBC Indonesia ("ICBC")

 

Rp

 

 —

 

159

 

 —

 

113

Citibank

 

Rp

 

 —

 

500

 

 —

 

 —

Bank of China

 

Rp

 

 —

 

500

 

 —

 

 —

UOB Indonesia

 

Rp

 

 —

 

357

 

 —

 

 —

Others (each below Rp75 billion)

 

Rp

 

 —

 

 9

 

 —

 

 —

 

 

MYR

 

19

 

66

 

12

 

41

Sub-total

 

   

 

  

 

11,351

 

  

 

11,288

Total

 

   

 

 

 

26,670

 

 

 

28,314

Unamortized debt issuance cost

 

   

 

  

 

(65)

 

  

 

(85)

Gain in debt restructuring

 

 

 

  

 

(4)

 

  

 

 —

 

 

   

 

  

 

26,601

 

  

 

28,229

Current maturities (Note 20b)

 

   

 

 

 

(5,434)

 

 

 

(7,648)

Long-term portion

 

   

 

 

 

21,167

 

 

 

20,581

 

Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

Current

    

 

    

 

    

 

    

 

 

 

 

 

 

 

Total

 

period

 

Principal

 

Interest

 

 

 

 

 

 

 

 

 

 

facility

 

payment

 

payment

 

payment

 

Interest rate

 

 

 

 

Borrower

 

Currency

 

(in billions)*

 

(in billions)*

 

schedule

 

period

 

per annum

 

Security**

BNI

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

2018

 

GSD

 

Rp

 

182

 

54

 

2018 - 2021

 

Monthly

 

8.75%

 

Trade receivables

2013 - 2019

 

The Company, GSD, TLT, Sigma, Dayamitra, Telkom Infratel

 

Rp

 

9,752

 

1,197

 

2016 - 2033

 

Monthly,
Quarterly

  

1 month JIBOR + 2.20% - 2.50%;
3 months JIBOR + 1.70% - 2.25%

 

Trade receivables, inventory, and property and equipment and all assets

Bank Mandiri

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 - 2018

 

The Company, Balebat

 

Rp

 

680

 

133

 

2018 - 2024

 

Monthly,
Quarterly

 

8.50% - 9.00%

 

Trade receivables, inventory, and property and equipment

2017- 2019

 

The Company, GSD, Dayamitra, Telkomsela

 

Rp

 

6,138

 

208

 

2019 - 2026

 

Quarterly

 

3 months JIBOR + 0.60% - 1.85%

 

None

BRI

 

  

 

  

 

 

 

 

 

  

 

  

 

  

 

  

2017 - 2019

 

The Company, Dayamitra, GSD

 

Rp

 

3,253

 

236

 

2019 - 2026

 

Quarterly

  

3 months JIBOR + 1.70% - 2.00%

 

Property and equipment and all assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

Current 

    

 

    

 

    

 

    

 

 

 

 

 

 

 

Total

 

 period

 

Principal

 

Interest

 

Interest

 

 

 

 

 

 

 

 

 facility

 

payment

 

 payment

 

 payment

 

rate per

 

 

 

 

Borrower

 

Currency

 

(in billions)*

 

(in billions)*

 

 schedule

 

 period

 

  annum

 

Security**

BCA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 - 2020

 

The Company,
Metra,
Dayamitra,
Telkom
Infratel, PST

 

Rp

 

7,981

 

244

 

2017 - 2027

 

Quarterly

 

3 months JIBOR + 1.50% - 2.25%

 

Property and equipment

MUFG Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 - 2020

 

GSD, Metra, Dayamitra

 

Rp

 

3,700

 

618

 

2016 - 2027

 

Quarterly

 

3 months JIBOR + 1.43% - 2.40%

 

Property and equipment

Syndication of banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - 2020

 

The Company, GSD, Dayamitra

 

Rp

 

4,000

 

500

 

2016 - 2027

 

Quarterly

 

3 months JIBOR + 2.00% - 2.75%

 

Property and equipment and all assets

2018

 

TII

 

US$

 

0.09

 

0.007

 

2019 - 2025

 

Semi-annually

 

6 months LIBOR + 1.25%

 

None

DBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

Nutech

 

Rp

 

 6

 

 1

 

2017 - 2021

 

Monthly

 

10.00%

 

Trade receivables and property and equipment

2017 - 2020

 

PINS,
Dayamitra,
Telkomsat

 

Rp

 

1,830

 

191

 

2018 - 2027

 

Quarterly

 

3 months JIBOR + 1.50% - 2.45%

 

Property and equipment

Bank Permata

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

Nutech

 

Rp

 

 7

 

0.7

 

2020 - 2027

 

Monthly

 

9.25%

 

Property and equipment

2020

 

Dayamitra

 

Rp

 

750

 

 —

 

2021 - 2027

 

Quarterly

 

3 months JIBOR + 1.50%

 

Property and equipment

UOB Singapore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

TII

 

US$

 

0.049

 

0.009

 

2019 - 2024

 

Semi-annually

 

6 months LIBOR + 1.25%

 

None

ANZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - 2020

 

GSD, PINS

 

Rp

 

500

 

66

 

2020 - 2025

 

Quarterly

 

3 months JIBOR + 1.40% - 2.00%

 

Property and equipment

Bank CIMB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Niaga

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 - 2019

 

GSD, Metra

 

Rp

 

695

 

125

 

2018 - 2024

 

Quarterly

 

3 months JIBOR + 1.425% - 1.50%

 

None

HSBC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

Telkomsat

 

Rp

 

214

 

 —

 

31 Desember  2021

 

Annually

 

12 months JIBOR + 0.80%

 

None

BTPN

 

  

 

  

 

 

 

  

 

 

 

 

 

 

 

  

2017 - 2019

 

GSD, Metra, Dayamitra, TII

 

Rp

 

559

 

97

 

2018 - 2023

 

Quarterly

 

3 months JIBOR + 1.435% - 1.50%

 

None

ICBC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

GSD

 

Rp

 

272

 

45

 

2017 - 2024

 

Quarterly

 


3 months JIBOR + 2.36%

 

Trade receivables and property and equipment


*  In original currency

** Refer to Notes 6,8, and 13 for details of trade receivables, inventories, and property and equipment pledged as collaterals.

a  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 relevant agreements also contain default and cross default clauses. As of December 31, 2020 Telkomsel has complied with the above covenants.

Other borrowings  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings

 

 

 

 

 

 

 

 

 

 

 

Outstanding

Lenders

    

Currency

    

2019

    

2020

PT Sarana Multi Infrastruktur

 

Rp

 

3,748

 

3,652

Unamortized debt issuance cost

 

  

 

(8)

 

(7)

Total

 

  

 

3,740

 

3,645

Current maturities (Note 20b)

 

  

 

(627)

 

(1,040)

Long-term portion

 

 

 

3,113

 

2,605

 

Dayamitra | PT Sarana Multi Infrastruktur  
Borrowings and other credit facilities  
Schedule of long-term loans and other borrowings, other significant information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total facility

 

Current period

 

Principal payment

 

Interest rate

 

 

 

    

Borrower

    

Currency

    

(in billions)

    

payment (in billions)

    

schedule

    

per annum

    

Security

PT Sarana Multi

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Infrastruktur

 

 

 

 

 

 

 

 

 

 

 

 

 

 

November 14, 2018

 

The Company

 

Rp

 

1,000

 

220

 

Semi-annually
(2019-2023)

 

3 months JIBOR + 1.75%

 

None

March 29, 2019

 

The Company

 

Rp

 

2,836

 

350

 

Quarterly (2020 -2024)

 

8.49%

 

None

October 12, 2016

 

Dayamitra

 

Rp

 

700

 

100

 

Semi-annually
(2018-2024)

 

3 months JIBOR + 1.85%

 

Property and equipment

March 29, 2017

 

Dayamitra

 

Rp

 

600

 

514

 

Semi-annually
(2018-2024)

 

3 months JIBOR + 1.85%

 

Property and equipment

March 29, 2019

 

Telkomsat

 

Rp

 

164

 

11

 

Semi-annually (2020-2024)

 

8.49%

 

None