XML 93 R78.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2020
FINANCIAL INSTRUMENT  
Schedule of financial assets

 

 

 

 

 

 

    

2019

    

2020

Amortized cost

 

 

 

 

Cash and cash equivalents

 

18,241

 

20,589

Other current financial assets

 

483

 

1,194

Trade and other receivables

 

11,272

 

11,554

Contract assets

 

944

 

1,239

Other non-current assets

 

290

 

218

FVTPL

 

 

 

 

Long-term investment in financial instruments

 

1,346

 

4,025

Other current financial assets

 

71

 

109

FVTOCI

 

 

 

 

Long-term investment in financial instruments

 

 —

 

20

Total financial assets

 

32,647

 

38,948

 

Schedule of financial liabilities

 

 

 

 

 

 

    

2019

    

2020

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

14,324

 

17,577

Accrued expenses

 

12,761

 

14,265

Short-term bank loans

 

8,705

 

9,934

Two-step loans

 

736

 

568

Bonds and notes

 

9,958

 

7,469

Long-term bank loans

 

26,601

 

28,229

Lease liabilities

 

17,217

 

14,877

Other borrowings

 

3,740

 

3,645

Other liabilities

 

194

 

169

Total financial liabilities

 

94,236

 

96,733

 

Schedule of fair values of financial assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement at reporting date using

 

    

 

    

 

    

Quoted prices in

    

 

    

 

 

 

 

 

 

 

active markets for

 

 

 

Significant

 

 

 

 

 

 

identical assets or

 

Significant other

 

unobservable

 

 

 

 

 

 

liabilities

 

observable inputs

 

inputs

2019

 

Carrying value

 

Fair value

 

(level 1)

 

(level 2)

 

(level 3)

Financial assets measured at fair value

 

  

 

  

 

  

 

  

 

  

Other current financial asset

 

71

 

71

 

71

 

 —

 

 —

Long-term investment in financial instruments

 

1,346

 

1,346

 

 —

 

 —

 

1,346

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

  

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

736

 

759

 

 —

 

 —

 

759

Bonds and notes

 

9,958

 

10,897

 

9,906

 

 —

 

991

Long-term bank loans

 

26,601

 

26,537

 

 —

 

 —

 

26,537

Lease liabilities

 

17,217

 

17,217

 

 —

 

 —

 

17,217

Other borrowings

 

3,740

 

3,709

 

 —

 

 —

 

3,709

Other liabilities

 

194

 

194

 

 —

 

 —

 

194

Total

 

59,863

 

60,730

 

9,977

 

 —

 

50,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement at reporting date using

 

    

 

    

 

    

Quoted prices in

    

 

    

 

 

 

 

 

 

 

active markets for

 

 

 

Significant

 

 

 

 

 

 

identical assets or

 

Significant other

 

unobservable

 

 

 

 

 

 

liabilities

 

observable inputs

 

inputs

2020

 

Carrying value

 

Fair value

 

(level 1)

 

(level 2)

 

(level 3)

Financial assets measured at fair value

 

  

 

  

 

  

 

  

 

  

Other current financial asset

 

109

 

109

 

77

 

 —

 

32

Long-term investment in financial instruments

 

4,025

 

4,025

 

 —

 

2,115

 

1,910

Financial assets measured at OCI

 

 

 

 

 

 

 

 

 

 

Long-term investment in financial instruments

 

20

 

20

 

 —

 

 —

 

20

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

  

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

568

 

575

 

 —

 

 —

 

575

Bonds and notes

 

7,469

 

8,503

 

8,017

 

 —

 

486

Long-term bank loans

 

28,229

 

28,301

 

 —

 

 —

 

28,301

Lease liabilities

 

14,877

 

14,877

 

 —

 

 —

 

14,877

Other borrowings

 

3,645

 

3,631

 

 —

 

 —

 

3,631

Other liabilities

 

169

 

169

 

 —

 

 —

 

169

Total

 

59,111

 

60,210

 

8,094

 

2,115

 

50,001

 

Schedule of reconciliation for items measured at fair value using significant unobservable inputs

 

 

 

 

 

 

    

2019

    

2020

Beginning balance

    

922

    

1,346

Gain recognized in consolidated statement of:

 

  

 

  

Profit or loss

 

279

 

126

Other comprehensive income

 

 9

 

 3

Purchase/addition

 

389

 

711

Settlement/deduction

 

(253)

 

(224)

Ending balance

 

1,346

 

1,962

 

Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, assets [text block]

 

 

 

 

 

 

 

 

 

 

    

    

    

Significant

    

Range

    

Sensitivity

 

 

Valuation

 

unobservable

 

(weighted

 

of the input of

Industry

 

technique

 

input

 

average)

 

fair value

Subsidiaries investment

 

 

 

 

 

 

 

 

Non-listed equity investment - technology

 

Backsolve method

 

Volatility

 

30% - 120%

 

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp32 billion of the Investment value

 

 

 

 

Exit timing

 

1 - 6 years

 

Increase (decrease) in 1 year exit timing would result in an increase(decrease) Rp30 billion of the Investment value

 

 

Multiple and OPM

 

Volatility

 

40% - 80%

 

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp5 billion of the Investment value

 

 

 

 

Exit timing

 

1 - 6 years

 

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp6 billion of the Investment value

 

 

 

 

Equity value/revenue multiple

 

8.1x - 10.1x

 

Increase in 1x of equity value/revenue multiple would result in an increase Rp2 billion of the Investment value

Non-listed equity investment - credit rating agency

 

Discounted cash flow

 

Weighted Average Cost of Capital (“WACC”)

 

10.60% - 12.60%

 

1% increase (decrease) in the percentage of WACC would result in an increase (decrease) Rp2 billion of the Investment value

 

 

 

 

Terminal growth rate

 

2.00% - 4.00%

 

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp1 billion of the Investment value

Non-listed equity investment - telecommunication

 

Discounted cash flow

 

WACC

 

3.40% - 17.00%

 

0.5% increase (decrease) in WACC would result in an increase (decrease) Rp17 billion of the Investment value

 

 

 

 

Terminal growth rate

 

-2.60% - 5.10%

 

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp16 billion of the Investment value

 

 

 

 

 

 

 

 

 

Covertible bonds

 

  

 

  

 

  

 

  

Non-listed equity investment - technology

 

Backsolve method

 

Volatility

 

60% - 80%

 

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp0 billion of the Investment value

 

 

 

 

Exit timing

 

1  -3 years

 

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp0 billion of the Investment value

 

 

Multiple and OPM

 

Probability of qualified financing

 

0% - 100%

 

50% increase (decrease) in probability of qualified financing would result in an increase (decrease) Rp4 billion of the Investment value

 

 

CN with Conversion discount

 

Probability of qualified financing

 

0% - 100%

 

50% increase (decrease) in probability of qualified financing would result in an increase (decrease) Rp19 billion of the Investment value

 

Schedule of exposure to foreign currency risk

 

 

 

 

 

 

 

 

 

 

 

2019

 

2020

 

    

U.S. dollar

    

Japanese yen

    

U.S. dollar

    

Japanese yen

 

 

(in billions)

 

(in billions)

 

(in billions)

 

(in billions)

Financial assets

 

422

 

50

 

525

 

61

Financial liabilities

 

(291)

 

(3,996)

 

(290)

 

(3,104)

Net exposure

 

131

 

(3,946)

 

235

 

(3,043)

 

Sensitivity analysis of foreign currencies

 

 

 

 

    

Equity/profit (loss)

December 31, 2020

 

  

U.S. dollar (1% strengthening)

 

33

Japanese yen (5% strengthening)

 

(21)

 

Schedule of interest rate profile of interest-bearing financial instruments

 

 

 

 

 

 

    

2019

    

2020

Fixed rate borrowings

 

(38,133)

 

(26,734)

Variable rate borrowings

 

(28,824)

 

(37,988)

 

Schedule of maximum exposure to credit risk of financial assets

 

 

 

 

 

 

    

2019

    

2020

Cash and cash equivalents

 

18,241

 

20,589

Other current financial assets

 

554

 

1,303

Trade and other receivable, net

 

11,272

 

11,554

Contract assets

 

944

 

1,239

Other non-current assets

 

290

 

218

Total

 

31,301

 

34,903

 

Schedule of maturity profile of financial liabilities contractual undiscounted payments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

Contractual

    

 

    

 

    

 

    

 

    

2024 and

 

 

amount

 

cash flows

 

2020

 

2021

 

2022

 

2023

 

thereafter

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

14,324

 

(14,324)

 

(14,324)

 

 —

 

 —

 

 —

 

 —

Accrued expenses

 

12,761

 

(12,761)

 

(12,761)

 

 —

 

 —

 

 —

 

 —

Interest bearing loans and other borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two-step loans

 

736

 

(804)

 

(222)

 

(196)

 

(154)

 

(132)

 

(100)

Bonds and notes

 

9,958

 

(17,454)

 

(3,402)

 

(1,231)

 

(2,817)

 

(507)

 

(9,497)

Bank loans

 

35,306

 

(40,732)

 

(15,956)

 

(8,495)

 

(4,435)

 

(6,417)

 

(5,429)

Other borrowings

 

3,740

 

(4,534)

 

(926)

 

(1,082)

 

(1,010)

 

(948)

 

(568)

Lease liabilities

 

17,217

 

(19,502)

 

(4,752)

 

(4,247)

 

(3,529)

 

(2,636)

 

(4,338)

Other liabilities

 

194

 

(223)

 

(12)

 

(52)

 

(53)

 

(53)

 

(53)

Total

 

94,236

 

(110,334)

 

(52,355)

 

(15,303)

 

(11,998)

 

(10,693)

 

(19,985)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

Contractual

    

 

    

 

    

 

    

 

    

2025 and

 

 

amount

 

cash flows

 

2021

 

2022

 

2023

 

2024

 

thereafter

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

17,577

 

(17,577)

 

(17,577)

 

 —

 

 —

 

 —

 

 —

Accrued expenses

 

14,265

 

(14,265)

 

(14,265)

 

 —

 

 —

 

 —

 

 —

Interest bearing loans and other borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two-step loans

 

568

 

(609)

 

(204)

 

(160)

 

(138)

 

(107)

 

 —

Bonds and notes

 

7,469

 

(14,052)

 

(1,231)

 

(2,817)

 

(507)

 

(507)

 

(8,990)

Bank loans

 

38,163

 

(42,782)

 

(19,097)

 

(6,289)

 

(5,637)

 

(4,745)

 

(7,014)

Other borrowings

 

3,645

 

(4,164)

 

(1,291)

 

(1,210)

 

(1,138)

 

(525)

 

 —

Lease liabilities

 

14,877

 

(17,224)

 

(5,636)

 

(3,814)

 

(2,888)

 

(1,864)

 

(3,022)

Other liabilities

 

169

 

(199)

 

(11)

 

(47)

 

(47)

 

(47)

 

(47)

Total

 

96,733

 

(110,872)

 

(59,312)

 

(14,337)

 

(10,355)

 

(7,795)

 

(19,073)