XML 89 R74.htm IDEA: XBRL DOCUMENT v3.21.1
PENSION AND OTHER POST-EMPLOYMENT BENEFITS (Tables)
12 Months Ended
Dec. 31, 2020
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
Schedule of pension and other post-employment benefit liabilities

 

 

 

 

 

 

 

 

    

Notes

    

2019

    

2020

Pension benefit and other post-employment benefit obligations

 

  

 

  

 

  

Pension benefit

 

  

 

  

 

  

The Company - funded

 

30a.i.a

 

 

 

 

Defined pension benefit obligation

 

30a.i.a.i

 

2,338

 

5,557

The Company - unfunded

 

30a.i.b

 

1,479

 

962

Telkomsel

 

30a.ii

 

2,209

 

3,852

Others

 

 

 

 0

 

 1

Projected pension benefit obligations

 

  

 

6,026

 

10,372

Net periodic post-employment health care benefit

 

30b

 

996

 

1,407

Other post-employment benefit

 

30c

 

366

 

367

Long service employee benefit

 

30d

 

 —

 

53

Obligation under the Labor Law

 

30e

 

690

 

777

Total

 

  

 

8,078

 

12,976

 

Schedule of net periodic pension benefit cost

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2018

    

2019

    

2020

Pension benefit cost

 

  

 

  

 

  

 

  

The Company - funded

 

30a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

30a.i.a.i

 

511

 

362

 

545

Additional pension benefit obligation

 

30a.i.a.ii

 

69

 

 1

 

 0

The Company - unfunded

 

30a.i.b

 

198

 

163

 

117

Telkomsel

 

30a.ii

 

342

 

314

 

142

Others

 

 

 

 0

 

 0

 

 0

Total periodic pension benefit cost

 

26

 

1,120

 

840

 

804

Net periodic post-employment health care benefit cost

 

26,30b

 

335

 

167

 

253

Other post-employment benefit cost

 

26,30c

 

32

 

33

 

81

Long service employee benefit cost

 

26,30d

 

 —

 

 —

 

53

Obligation under the Labor Law

 

26,30e

 

113

 

136

 

258

Total

 

  

 

1,600

 

1,176

 

1,449

 

Summary of amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

    

Notes

    

2018

    

2019

    

2020

Defined benefit plan actuarial gain (losses)

 

 

 

 

 

 

 

 

The Company - funded

 

30a.i.a

 

 

 

 

 

 

Defined pension benefit obligation

 

30a.i.a.i

 

1,236

 

(1,116)

 

(2,942)

Additional pension benefit obligation

 

30a.i.a.ii

 

934

 

 7

 

 0

The Company - unfunded

 

30a.i.b

 

137

 

(94)

 

89

Telkomsel

 

30a.ii

 

514

 

(561)

 

(1,554)

Others

 

 

 

 0

 

 0

 

 0

Post-employment health care benefit cost

 

30b

 

2,559

 

(634)

 

(158)

Other post-employment benefit

 

30c

 

24

 

(15)

 

(15)

Obligation under the Labor Law

 

30e

 

14

 

(107)

 

125

Sub-total

 

  

 

5,418

 

(2,520)

 

(4,455)

Deferred tax effect at the applicable tax rates

 

29h

 

(598)

 

411

 

859

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

 

  

 

4,820

 

(2,109)

 

(3,596)

 

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

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Within next 10 years

    

18,392

    

 —

    

1,587

    

3,486

    

6,064

    

418

Within 10-20 years

 

21,855

 

 —

 

125

 

9,420

 

8,001

 

68

Within 20-30 years

 

20,154

 

 —

 

52

 

7,150

 

7,501

 

38

Within 30-40 years

 

15,351

 

 —

 

18

 

1,267

 

4,123

 

 3

Within 40-50 years

 

4,265

 

 —

 

 —

 

 —

 

958

 

 —

Within 50-60 years

 

468

 

 —

 

 —

 

 —

 

42

 

 —

Within 60-70 years

 

32

 

 —

 

 —

 

 —

 

 0

 

 —

Within 70-80 years

 

 0

 

 —

 

 —

 

 —

 

 —

 

 —

Weighted average duration of DBO

 

10.16 years

 

10.16 years

 

4.69 years

 

10.44 years

 

13.34 years

 

3.65 years

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Within next 10 years

    

18,913

    

 —

    

1,061

    

3,795

    

5,649

    

417

Within 10-20 years

 

21,775

 

 —

 

94

 

10,620

 

6,778

 

102

Within 20-30 years

 

19,869

 

 —

 

77

 

8,203

 

5,575

 

78

Within 30-40 years

 

14,599

 

 —

 

20

 

1,035

 

2,479

 

 4

Within 40-50 years

 

3,278

 

 —

 

 —

 

 —

 

398

 

 —

Within 50-60 years

 

378

 

 —

 

 —

 

 —

 

 6

 

 —

Within 60-70 years

 

23

 

 —

 

 —

 

 —

 

 —

 

 —

Within 70-80 years

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

Weighted average duration of DBO

 

10.48 years

 

10.48 years

 

5.76 years

 

11.00 years

 

15.14 years

 

7.21 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

 

    

Increase (decrease) in amounts

    

Increase (decrease) in amounts

Sensitivity

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

Funded:

    

 

 

 

 

 

 

 

Defined pension benefit obligation

    

(1,952)

  

2,416

  

257

  

(275)

Unfunded

 

(40)

  

33

  

34

  

(43)

Telkomsel

 

(686)

  

777

  

390

  

(366)

Post-employment health care benefits

 

(1,551)

  

1,888

  

2,030

  

(1,689)

Other post-employment benefits

 

(12)

 

13

 

 —

 

 —

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

Funded:

    

 

 

 

 

 

 

 

Defined pension benefit obligation

    

(2,305)

  

2,754

  

1,733

  

(1,547)

Unfunded

 

(36)

  

28

  

30

  

(39)

Telkomsel

 

(471)

  

507

  

494

  

(463)

Post-employment health care benefits

 

(1,807)

  

2,339

  

2,248

  

(1,844)

Other post-employment benefits

 

(15)

 

17

 

 —

 

 —

 

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

 

 

 

 

 

 

 

 

    

2018

 

2019

    

2020

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

 

  

 

  

 

  

Experience adjustments

 

192

 

115

 

190

Changes in financial assumptions

 

(774)

 

499

 

1,082

Changes in demographic assumptions

 

 —

 

 —

 

313

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

 

68

 

(53)

 

(31)

Net

 

(514)

 

561

 

1,554

 

Schedule of changes in projected pension benefit obligations

 

 

 

 

 

 

    

2019

    

2020

Changes in projected pension benefit obligations

 

  

 

  

Projected pension benefit obligation at beginning of year

 

2,734

 

3,738

Charged to profit or loss:

 

  

 

  

Service costs

 

187

 

245

Net interest costs

 

224

 

278

Actuarial losses recognized in OCI

 

614

 

1,585

Benefit paid

 

(21)

 

(50)

Final service costs

 

 —

 

(1,145)

Projected pension benefit obligation at end of year

 

3,738

 

4,651

Changes in pension benefit plan assets

 

  

 

  

Fair value of pension plan assets at beginning of year

 

1,193

 

1,529

Interest income

 

97

 

104

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

 

53

 

31

Employer’s contributions

 

207

 

53

Benefit paid

 

(21)

 

(50)

Settlement loss

 

 —

 

(868)

Fair value of pension plan assets at end of year

 

1,529

 

799

Pension benefit obligation at end of year

 

2,209

 

3,852

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2019

    

2020

Pension benefit obligation at beginning of year

 

1,541

 

2,209

Periodic pension benefit cost

 

314

 

142

Actuarial losses recognized in OCI

 

614

 

1,585

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

 

(53)

 

(31)

Employer’s contributions

 

(207)

 

(53)

Pension benefit obligation at end of year

 

2,209

 

3,852

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

Service costs

 

213

 

187

 

(33)

Net interest costs

 

129

 

127

 

175

Total periodic pension benefit cost

 

342

 

314

 

142

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

 

Discount rate

 

8.25

%  

7.50

%  

6.50

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2019

 

 

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

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

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

 

  

 

  

 

  

Experience adjustments

 

329

 

(677)

 

356

Changes in financial assumptions

 

(3,020)

 

1,952

 

2,190

Changes in demographic assumptions

 

 —

 

239

 

195

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

 

1,455

 

(398)

 

201

Net

 

(1,236)

 

1,116

 

2,942

 

Schedule of changes in projected pension benefit obligations

 

 

 

 

 

 

    

2019

    

2020

Changes in projected pension benefit obligations

 

  

 

  

Projected pension benefit obligations at beginning of year

 

20,121

 

22,061

Charged to profit or loss:

 

  

 

  

Service costs

 

259

 

260

Interest costs

 

1,599

 

1,544

Pension plan participants’ contributions

 

33

 

27

Actuarial losses recognized in OCI

 

1,514

 

2,741

Pension benefits paid

 

(1,465)

 

(1,530)

Additional welfare benefits

 

 —

 

80

Benefits paid by employer

 

 —

 

(80)

Projected pension benefit obligations at end of year

 

22,061

 

25,103

 

 

 

 

 

Changes in pension benefit plan assets

 

  

 

  

Fair value of pension plan assets at beginning of year

 

19,064

 

19,723

Interest income

 

1,524

 

1,383

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

 

398

 

(201)

Employer's contributions

 

233

 

205

Pension plan participants’ contributions

 

32

 

27

Pension benefits paid

 

(1,465)

 

(1,530)

Plan administration cost

 

(63)

 

(61)

Fair value of pension plan assets at end of year

 

19,723

 

19,546

Projected pension benefit obligations at end of year

 

2,338

 

5,557

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

 

    

Quoted in

    

 

    

Quoted in

    

 

 

 

active market

 

Unquoted

 

active market

 

Unquoted

Cash and cash equivalents

 

521

 

 —

 

426

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Finance

 

1,735

 

 —

 

2,340

 

 —

Infrastructure, utilities and transportation

 

540

 

 —

 

540

 

 —

Trading, service and investment

 

395

 

 —

 

336

 

 —

Construction, property and real estate

 

210

 

 —

 

303

 

 —

Basic industry and chemical

 

135

 

 —

 

290

 

 —

Mining

 

159

 

 —

 

229

 

 —

Agriculture

 

70

 

 —

 

62

 

 —

Consumer goods

 

1,085

 

 —

 

21

 

 —

Miscellaneous industries

 

292

 

 —

 

246

 

 —

Equity-based mutual fund

 

1,027

 

 —

 

678

 

 —

Fixed income instruments:

 

  

 

  

 

  

 

  

Corporate bonds

 

 —

 

6,077

 

 —

 

6,208

Government bonds

 

6,493

 

 —

 

6,821

 

 —

Mutual funds

 

85

 

 —

 

181

 

 —

Non-public equity:

 

  

 

  

 

 

 

  

Direct placement

 

 —

 

374

 

 —

 

342

Property

 

 —

 

186

 

 —

 

185

Others

 

 —

 

339

 

 —

 

338

Total

 

12,747

 

6,976

 

12,473

 

7,073

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2019

    

2020

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

 

1,057

 

2,338

Net periodic pension benefit cost

 

398

 

562

Employer contribution

 

(233)

 

(205)

Actuarial losses recognized in OCI

 

1,514

 

2,741

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

 

(398)

 

201

Benefits paid by employer

 

 —

 

(80)

Projected pension benefit obligations at end of year

 

2,338

 

5,557

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

Service costs

 

384

 

259

 

260

Plan administration cost

 

62

 

63

 

61

Net interest cost

 

102

 

76

 

161

Additional welfare benefits

 

 —

 

 —

 

80

Net periodic pension benefit cost

 

548

 

398

 

562

Amount charged to subsidiaries under contractual agreements

 

(37)

 

(36)

 

(17)

Net periodic pension benefit cost less cost charged to subsidiaries

 

511

 

362

 

545

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

 

Discount rate

 

8.25

%  

7.25

%  

6.50

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2011

 

2011

 

2019

 

 

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

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

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

 

  

 

  

 

  

Experience adjusments

 

27

 

12

 

(32)

Changes in demographic assumptions

 

(21)

 

37

 

(99)

Changes in financial assumptions

 

(143)

 

45

 

42

Net

 

(137)

 

94

 

(89)

 

Schedule of changes in projected pension benefit obligations

 

 

 

 

 

 

    

2019

    

2020

Unfunded projected pension benefit obligations at beginning of year

 

1,830

 

1,479

Charged to profit or loss:

 

  

 

  

Service costs

 

29

 

28

Net Interest costs

 

134

 

89

Actuarial (gain) losses recognized in OCI

 

94

 

(89)

Benefits paid by employer

 

(608)

 

(545)

Unfunded projected pension benefit obligations at end of year

 

1,479

 

962

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

Service costs

 

54

 

29

 

28

Net interest costs

 

144

 

134

 

89

Total periodic pension benefit cost

 

198

 

163

 

117

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

 

Discount rate

 

8.00% - 8.25

%  

6.50% - 7.25

%  

5.25% - 6.50%

 

Rate of compensation increases

 

6.10% - 8.00

%   

6.10% - 8.00

%   

6.10% - 8.00%

 

Indonesian mortality table

 

2011

 

2011

 

2019

 

 

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

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

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

 

  

 

  

 

  

Experience adjustments

 

(1,100)

 

810

 

(1,680)

Changes in financial assumptions

 

(2,541)

 

1,190

 

1,800

Changes in demographic assumptions

 

 —

 

(1,095)

 

(24)

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

 

1,082

 

(271)

 

62

Net

 

(2,559)

 

634

 

158

 

Schedule of changes in projected pension benefit obligations

 

 

 

 

 

 

    

2019

    

2020

Changes in projected post-employment health care benefit obligation

 

  

 

  

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

 

12,423

 

13,823

Charged to profit or loss:

 

  

 

  

Interest costs

 

1,062

 

1,083

Actuarial losses recognized in OCI

 

905

 

96

Post-employment health care benefits paid

 

(567)

 

(559)

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

 

13,823

 

14,443

Changes in post-employment health care benefit plan assets

 

  

 

  

Fair value of plan assets at beginning of year

 

12,228

 

12,827

Interest income

 

1,045

 

1,004

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

 

271

 

(62)

Post-employment health care benefits paid

 

(567)

 

(559)

Plan administration cost

 

(150)

 

(174)

Fair value of plan assets at end of year

 

12,827

 

13,036

Projected for post-employment health care benefit obligation-net

 

996

 

1,407

 

Summary of fair value of plan assets

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

 

 

Quoted in

 

 

 

Quoted in

 

 

 

    

active market

    

Unquoted

    

active market

    

Unquoted

Cash and cash equivalents

 

563

 

 —

 

745

 

 —

Equity instruments:

 

  

 

  

 

  

 

  

Finance industries

 

954

 

 —

 

1,191

 

 —

Manufacturing and consumer

 

706

 

 —

 

799

 

 —

Infrastructure and telecommunication

 

317

 

 —

 

344

 

 —

Construction

 

181

 

 —

 

219

 

 —

Wholesale

 

159

 

 —

 

218

 

 —

Mining

 

117

 

 —

 

199

 

 —

Other Industries:

 

 

 

  

 

 

 

  

Services

 

75

 

 —

 

99

 

 —

Biotechnology and pharma industry

 

96

 

 —

 

96

 

 —

Agriculture

 

49

 

 —

 

45

 

 —

Others

 

 3

 

 —

 

 1

 

 —

Equity-based mutual funds

 

1,202

 

 —

 

519

 

 —

Fixed income instruments:

 

  

 

  

 

 

 

  

Fixed income mutual funds

 

8,071

 

 —

 

8,239

 

 —

Unlisted shares:

 

 

 

 

 

 

 

 

Private placement

 

 —

 

334

 

 —

 

322

Total

 

12,493

 

334

 

12,714

 

322

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2019

    

2020

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

 

195

 

996

Net periodic post-employment health care benefit costs

 

167

 

253

Actuarial losses recognized in OCI

 

905

 

96

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

 

(271)

 

62

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

 

996

 

1,407

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

Plan administration costs

 

160

 

150

 

174

Net interest costs

 

175

 

17

 

79

Net periodic post-employment health care benefit cost

 

335

 

167

 

253

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

 

Discount rate

 

8.75

%  

8.00

%  

6.75

%

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

 

2018

 

2019

 

2020

 

Indonesian mortality table

 

2011

 

2011

 

2019

 

 

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

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

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

 

  

 

  

 

  

Experience adjusments

 

40

 

(25)

 

(18)

Changes in demographic assumptions

 

(34)

 

20

 

16

Changes in financial assumptions

 

(30)

 

20

 

17

Total

 

(24)

 

15

 

15

 

Summary of movements of prepaid pension benefit cost

 

 

 

 

 

 

    

2019

    

2020

Projected other post-employment benefit obligations at beginning of year

 

419

 

366

Charged to profit or loss:

 

  

 

  

Service costs

 

 4

 

 4

Net interest costs

 

29

 

19

Past service costs

 

 —

 

58

Actuarial losses recognized in OCI

 

15

 

15

Benefits paid by employer

 

(101)

 

(95)

Projected other post-employment benefits obligations at end of year

 

366

 

367

 

Schedule of components of net periodic pension benefit cost

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

Current service costs

 

 6

 

 4

 

 4

Net interest costs

 

26

 

29

 

19

Past service costs

 

 —

 

 —

 

58

Projected other post-employment benefit cost

 

32

 

33

 

81

 

Schedule of actuarial assumptions

 

 

 

 

 

 

 

 

 

    

2018

    

2019

    

2020

 

Discount rate

 

8.00

%  

6.25

%  

5.00

%

Indonesian mortality table

 

2011

 

2011

 

2019