XML 42 R27.htm IDEA: XBRL DOCUMENT v3.22.1
LONG-TERM BANK LOANS AND BORROWINGS
12 Months Ended
Dec. 31, 2021
LONG-TERM BANK LOANS AND BORROWINGS  
LONG-TERM BANK LOANS AND BORROWINGS

21. LONG-TERM BANK LOANS AND BORROWINGS

Long-term bank loans and borrowings consist of the following:

    

Notes

    

2020

    

2021

Two-step loans

 

21a

 

384

 

217

Bonds and notes

 

21b

 

6,991

 

4,793

Bank loans

 

21c

 

20,581

 

29,745

Other borrowings

 

21d

 

2,605

 

1,564

Total

 

  

 

30,561

 

36,319

Scheduled principal payments as of December 31, 2021 are as follows:

Year

    

Notes

    

Total

    

2023

    

2024

    

2025

    

2026

    

Thereafter

Two-step loans

 

21a

 

217

 

122

95

Bonds and notes

 

21b

 

4,793

 

2,098

2,695

Bank loans

 

21c

 

29,745

 

8,842

6,572

5,356

4,358

4,617

Other borrowings

 

21d

 

1,564

 

1,052

512

Total

 

  

 

36,319

 

10,016

 

7,179

 

7,454

 

4,358

 

7,312

a.   Two-step loans

Two-step loans are unsecured loans obtained by the Government from overseas banks which are then re-loaned to the Company. Loans obtained up to July 1994 are payable in Rupiah based on the exchange rate at the date of drawdown. Loans obtained after July 1994 are payable in their original currencies and any resulting foreign exchange gain or loss is borne by the Company.

2020

2021

Outstanding

Outstanding

    

    

Foreign currency

    

Rupiah

    

Foreign currency

    

Rupiah

Lenders

Currency

(in millions)

equivalent

(in millions)

equivalent

Overseas banks

 

Yen

 

3,072

 

418

 

2,304

 

285

 

US$

 

4

 

59

 

1

 

14

 

Rp

 

 

91

 

 

56

Total

 

  

 

  

 

568

 

  

 

355

Current maturities (Note 20b)

 

  

 

  

 

(184)

 

  

 

(138)

Long-term portion

 

  

 

  

 

384

 

  

 

217

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

%

The loans were intended for the development of telecommunications infrastructure and supporting telecommunications equipment. The loans will be settled semi-annually and due on various dates through 2024.

The Company had used all facilities under the two-step loans program since 2008 and the withdrawal period for the two-step loans has ended.

Under the loan covenants, the Company is required to maintain financial ratios as follows:

i.Projected net revenue to projected debt service ratio should exceed 1, 2:1 for the two-step loans originating from Asian Development Bank (“ADB”).
ii.Internal financing (earnings before depreciation and finance costs) should exceed 20% compared to annual average capital expenditures for loans originating from the ADB.

As of December 31, 2021, the Company has complied with the above-mentioned ratios.

b.   Bonds and notes

2020

2021

Bonds and notes

Currency

Outstanding

Outstanding

Bonds

  

  

  

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 C

Rp

296

MTN Syariah Ijarah I Telkom 2018

 

 

 

Series C

Rp

182

Total

 

 

7,478

 

7,000

Unamortized debt issuance cost

 

 

(9)

 

(7)

Total

 

 

7,469

 

6,993

Current maturities (Note 20b)

 

 

(478)

 

(2,200)

Long-term portion

 

 

6,991

 

4,793

(i)   Bonds

2015

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

 

  

 

  

  

  

 

  

 

  

The bonds are not secured by specific security but by all of the Company’s assets, movable or non-movable, either existing or in the future (Note 13b.x). The underwriters of the bonds are Bahana, PT BRI Danareksa Sekuritas, PT Mandiri Sekuritas, and PT Trimegah Sekuritas Indonesia Tbk. and the trustee is Bank Permata.

The Company received the proceeds from the issuance of bonds on June 23, 2015.

The funds received from the public offering of bonds net of issuance costs, were used to finance capital expenditures which consisted of wave broadband, backbone, metro network, regional metro junction, information technology application and support, and acquisition of some domestic and international entities.

As of December 31, 2021, the rating of the bonds issued by Pefindo is idAAA (Triple A).

Based on the Indenture Trusts Agreement, the Company is required to comply with all covenants or restrictions, including maintaining financial ratios as follows:

(a)    Debt to equity ratio should not exceed 2:1.

(b)    EBITDA to interest ratio should not be less than 4:1.

(c)    Debt service coverage is at least 125%.

As of December 31, 2021, the Company has complied with the above-mentioned ratios.

(ii)  MTN

MTN I Telkom Year 2018

Issuance

Maturity

Interest payment

Interest rate

Notes

    

Currency

    

Principal

    

date

    

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

  

  

 

  

 

  

Based on Agreement of Issuance and Appointment of Monitoring Agents of MTN I Telkom Year 2018 dated August 31, 2018 as covered by notarial deed No. 24 of Fathiah Helmi, S.H., the Company issued MTN with the principal amount up to Rp758 billion in series.

Bahana, PT BNI Sekuritas, PT CGS-CIMB Sekuritas Indonesia, PT BRI Danareksa Sekuritas, and PT Mandiri Sekuritas act as the Arranger, BTN as the Monitoring Agent and  PT Kustodian Sentral Efek Indonesia (“KSEI”) as the Payment Agent and the Custodian. The MTN are traded in private placement programs. The funds obtained from MTN are used for access network and backbone  development.

As of December 31, 2021, all MTN had been repaid.

MTN Syariah Ijarah I Telkom Year 2018

Annual

Issuance

Maturity

Return

return

Notes

  

Currency

  

Principal

  

 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

Based on Agreement of Issuance and Appointment of Monitoring Agents of MTN Syariah Ijarah Telkom Year 2018 dated August 31, 2018 as covered by notarial deed No. 26 of Fathiah Helmi, S.H., the Company issued MTN Syariah Ijarah with the principal amount up to Rp742 billion in series.

Bahana, PT BNI Sekuritas, PT CGS-CIMB Sekuritas Indonesia, PT BRI Danareksa Sekuritas, and PT Mandiri Sekuritas act as the Arranger, BTN as the Monitoring Agent and  KSEI as the Payment Agent and the Custodian. The MTN Syariah Ijarah are traded in private placement programs. The funds obtained from MTN Syariah Ijarah are used for investment projects. The object of MTN Syariah Ijarah transaction is telecommunication network which is located in the special region of Yogyakarta, its network telecommunication involves cable network, information technology equipments, and other production tools of telecommunication services.

As of December 31, 2021, all MTN Syariah Ijarah had been repaid.

c.    Bank loans

2020

2021

Outstanding

Outstanding

Foreign

Foreign

    

    

currency

    

Rupiah

    

currency

    

Rupiah

Lenders

Currency

(in millions)

equivalent

(in millions)

equivalent

Related parties

  

  

  

  

  

BNI

 

Rp

 

7,958

7,500

Bank Mandiri

 

Rp

 

6,203

7,374

BRI

 

Rp

 

2,822

2,223

BSI

Rp

43

533

Sub-total

 

 

  

 

17,026

 

  

 

17,630

Third parties

 

 

  

 

  

 

  

 

  

BCA

Rp

3,145

8,651

Bank DBS

 

Rp

 

1,378

3,887

MUFG Bank

Rp

2,596

1,972

Bank Permata

 

Rp

 

757

1,188

HSBC

Rp

214

750

Bank of China

Rp

400

Syndication of banks

 

Rp

 

1,326

350

 

US$

 

30

427

24

338

UOB Singapore

 

US$

 

31

437

22

314

PT Bank ANZ Indonesia ("Bank ANZ")

 

Rp

 

374

286

Bank CIMB Niaga

 

Rp

 

307

194

 

US$

 

0

5

BTPN

Rp

173

84

PT Bank ICBC Indonesia ("ICBC")

 

Rp

 

113

68

Others (each below Rp75 billion)

 

MYR

 

12

41

11

36

Sub-total

 

 

  

 

11,288

  

 

18,523

Total

 

 

 

28,314

 

36,153

Unamortized debt issuance cost

 

 

  

 

(85)

  

 

(97)

 

 

  

 

28,229

  

 

36,056

Current maturities (Note 20b)

(7,648)

(6,311)

Long-term portion

20,581

29,745

Other significant information relating to bank loans as of December 31, 2021 is as follows:

    

    

    

    

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

 

28

 

2020 - 2024

 

Monthly

 

8.75%

Trade receivables

2013 - 2021

 

The Company, GSD, TLT, Sigma, Mitratel, Telkomsela

 

Rp

 

12,902

2,834

2016 - 2033

 

Monthly, Quarterly

  

1 month JIBOR + 0.50% - 2.50%;
3 months JIBOR + 1.70% - 2.25%

Trade receivables, inventory, and property and equipment

Bank Mandiri

2018

 

Balebat

 

Rp

 

25

0

2018 - 2022

 

Monthly

9.00%

Trade receivables, inventory, and property and equipment

2017- 2021

 

The Company, GSD, Mitratel,

 

Rp

 

8,793

828

2019 - 2028

 

Quarterly

3 months JIBOR +
1.50% - 2.25%

Property and equipment

    

    

    

    

Current 

    

    

    

    

Total

 period

Principal

Interest

Interest

 facility

payment

 payment

 payment

rate per

Borrower

Currency

(in billions)*

(in billions)*

 schedule

 period

  annum

Security**

BRI

2017 - 2019

The Company, Mitratel, GSD

Rp

3,253

600

2019 - 2026

Quarterly

3 months JIBOR +
1.70% - 2.00%

Property and equipment

BSI

2019 - 2021

SSI, Telkomsela

Rp

560

160

2019 - 2024

Monthly

3.80% - 10.00%

Property and equipment

BCA

2017 - 2021

 

The Company, Mitratel, Telkom Infra, PST

 

Rp

 

11,811

 

287

 

2018 - 2028

 

Quarterly,
Semi-annually

 

3 months JIBOR +
1.50% - 1.85%

 

Trade receivables and property and equipment

DBS

2017 - 2019

 

PINS, Mitratel, Telkomsat

 

Rp

 

4,530

 

191

 

2018 - 2028

 

Quarterly, Semi-annually

 

3 months JIBOR +
1.50% - 1.85%

 

Property and equipment

MUFG Bank

2016 - 2021

 

Mitratel, GSD

 

Rp

 

3,600

 

593

 

2016 - 2028

 

Quarterly

 

3 months JIBOR +
1.43% - 2.40%

 

Property and equipment

Bank Permata

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 - 2021

 

Mitratel

 

Rp

 

1,250

 

63

 

2021 - 2028

 

Semi-annually

 

3 months JIBOR +
1.50% - 2.40%

 

Property and equipment

HSBC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

Mitratel

 

Rp

 

750

 

-

 

2023 - 2028

 

Semi-annually

 

3 months
JIBOR + 1.50%

 

Property and equipment

Bank of China

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

Telkomsela

 

Rp

 

1,000

 

1,000

 

2021 - 2023

 

Semi-annually

 

3 months
JIBOR + 0.60%

 

None

Syndication
of banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - 2021

 

The Company, GSD

 

Rp

 

8,000

 

500

 

2016 - 2028

 

Quarterly

 

3 months JIBOR +
2.00% - 2.50%

 

None

2018

 

Telin

 

US$

 

0.09

 

0.007

 

2019 - 2025

 

Semi-annually

 

6 months
LIBOR + 1.25%

 

None

UOB Singapore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

Telin

 

US$

 

0.049

 

0.009

 

2019 - 2024

 

Semi-annually

 

6 months
LIBOR + 1.25%

 

None

ANZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

GSD, PINS

 

Rp

 

440

 

88

 

2020 - 2025

 

Quarterly

 

3 months
JIBOR + 1.40%

 

None

Bank CIMB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Niaga

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 - 2019

 

GSD, PINS

 

Rp

 

700

 

80

 

2018 - 2025

 

Quarterly

 

3 months JIBOR +
1.50% - 1.95%

 

None

2021

 

Telin

 

US$

 

0.055

 

-

 

2024 - 2029

 

Semi-annually

 

6 months
LIBOR + 1.70%

 

None

BTPN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 - 2020

 

GSD, Mitratel, Telin, Admedika

 

Rp

 

489

 

78

 

2018 - 2025

 

Quarterly

 

3 months JIBOR +
1.435% - 2.00%

 

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.

aTelkomsel 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, 2021 Telkomsel has complied with the above covenants

On March 13, 2015, the Company and GSD entered into credit agreements with syndication of banks (BCA and BNI) with total facilities amounting to Rp3,000 billion. As of December 31, 2021, all facilities had been used.

On March, 24, 2017, the Company, Mitratel, Sigma, GSD, and Telin entered into several credit agreements with BRI, BNI, and Bank Mandiri with total facilities amounting to Rp1,000 billion,

Rp2,005 billion and Rp1,500 billion, respectively. As of December 31, 2021, the unused facility for Bank Mandiri amounted to Rp5 billion.

On March 30, 2017, the Company, GSD, Metra, Mitratel, PINS, and Telkomsat entered into several credit agreements with BTPN, Bank DBS, Bank CIMB Niaga, and BCA with total facilities amounting to Rp400 billion, Rp850 billion, Rp495 billion, and Rp850 billion, respectively. Based on amendment on June 29, 2017, Telkom Infra is included as one of borrower into BCA's credit facility agreement replaced PINS. As of December 31, 2021, the unused facilities for BTPN, Bank DBS, Bank CIMB Niaga and BCA amounted to Rp79 billion, Rp420 billion, Rp20 billion and Rp564 billion, respectively.

On February 26, 2018, the Company entered into a credit agreement with Bank Mandiri with total facilities amounting to Rp775 billion. As of December 31, 2021, all facilities had been used.

On February 26, 2018, the Company entered into a credit agreement with BNI with total facilities amounting to Rp825 billion. As of December 31, 2021, all facilities had been used.

On March 27, 2018 and May 23, 2019, the Company and Mitratel entered into several credit agreements with MUFG Bank and BRI with total facilities amounting to Rp800 billion and

Rp200 billion, respectively. As of December 31, 2021, all facilities had been used.

On January 15, 2019, the Company, Infomedia, Telin, Telkom Infra, Telkomsat, and Sigma entered into a credit agreement with BTPN with total facilities amounting to Rp628 billion. As of December 31, 2021, the unused facility for BTPN amounted to Rp538 billion.

On May 23, 2019, the Company entered into a credit agreement with BRI with total facilities amounting to Rp2,000 billion. As of December 31, 2021, all facilities had been used.

On June 19, 2019, the Company and Mitratel entered into credit agreements with BNI with total facilities amounting to Rp2,160 billion and Rp840 billion, respectively. As of December 31, 2021, all facilities had been used.

On March 12, 2020, the Company, GSD, and PINS entered into  credit agreements amendments with Bank ANZ with total facilities amounting to Rp240 billion and Rp200 billion, respectively. As of December 31, 2021, all facilities had been used.

On November 16, 2020, the Company, Mitratel, and GSD entered into credit agreements amendments with Bank Mandiri with total facilities amounting to Rp1,400 billion, Rp1,113 billion, and Rp200 billion, respectively. As of December 31, 2021, the unused facility for Bank Mandiri amounted to Rp136 billion.

On December 4, 2020, the Company and Admedika entered into a credit agreement with BTPN with total facilities amounting to Rp1,500 billion. As of December 31, 2021, the unused facility for BTPN amounted to Rp1,480 billion.

On January 18, 2021, the Company entered into a credit agreement with BRI with total facilities amounting to Rp1,000 billion. As of December 31, 2021, the facilities has not been used.

On January 28, 2021, the Company entered into a credit agreement with Syndication of banks (Bank Mandiri and BNI) with total facilities amounting to Rp5,000 billion. As of December 31, 2021, the unused facility for Syndication of banks amounted to Rp4,900 billion.

On October 28, 2021, the Company entered into a credit agreement with BCA with total facilities amounting to Rp6,000 billion. As of December 31, 2021, the unused facility for BCA amounted to Rp2,500 billion.

On November 8, 2021, the Company, GSD, Metra, and Mitratel entered into a credit agreement amendment with MUFG Bank with total facilities amounting to Rp400 billion. As of December 31, 2021, the unused facility for MUFG Bank amounted to Rp79 billion.

On November 17, 2021, the Company entered into a credit agreement with Bank Mandiri with total facilities amounting to Rp2,400 billion. As of December 31, 2021, all facilities had been used.

On November 22, 2021, the Company, PINS, and GSD entered into credit agreement amendments  with Bank CIMB Niaga with total facilities amounting to Rp500 billion, Rp300 billion, and Rp200 billion, respectively. As of December 31, 2021, the unused facility for Bank CIMB Niaga amounted to Rp796.6 billion.

As stated in the agreements, the Group is required to comply with all covenants or restrictions such as dividend distribution, obtaining new loans, and maintaining financial ratios. As of December 31, 2021, the Group has complied with all covenants or restrictions, except for certain loans. As of December 31, 2021, the Group obtained waivers from lenders for the non-fulfillment financial ratios in Telkom Infra, Sigma and GSD. The waivers from BNI, BCA, Bank DBS, HSBC, Bank Mandiri, and ICBC were received on November 29, 2021, December 16, 2021, December 15, 2021, December 22, 2021, December 30, 2021, and December 31, 2021.

The credit facilities were obtained by the Group for working capital and investment purposes.

d.    Other borrowings

Outstanding

Lenders

    

Currency

    

2020

    

2021

PT Sarana Multi Infrastruktur

 

Rp

 

3,652

 

2,609

Unamortized debt issuance cost

 

  

 

(7)

 

(4)

Total

 

  

 

3,645

 

2,605

Current maturities (Note 20b)

 

  

 

(1,040)

 

(1,041)

Long-term portion

 

2,605

 

1,564

Other significant information relating to other borrowings as of December 31, 2021 is as follows:

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

700

Semi-annually
(2020 - 2024)

3 months
JIBOR + 1.75%

None

October 12, 2016

 

Mitratel

 

Rp

 

700

 

100

 

Semi-annually
(2018 - 2024)

 

3 months
JIBOR + 1.85%

 

Property and equipment

March 29, 2019

 

Telkomsat

 

Rp

 

164

 

24

 

Semi-annually
(2020 - 2024)

 

3 months
JIBOR + 1.75%

 

None

Under the agreement, the Company, Mitratel, and Telkomsat are required to comply with all covenants or restrictions, including maintaining financial ratios as follows:

(a)

Debt to equity ratio should not exceed 2:1, except Mitratel should not exceed 5:1

(b)

Net debt EBITDA to interest ratio should not be less than 4:1, except Mitratel should not exceed 5:1

(c)

Debt service coverage is at least 125%, except Mitratel is at least 100%

As of December 31, 2021, the Company, Mitratel, and Telkomsat has complied with the above-mentioned ratios.

On November 14, 2018, the Company entered into a credit agreement with PT. Sarana Multi Infrastruktur with total facilities amounting to Rp1,000 billion. As of December 31, 2021, all facilities had been used.

On June 15, 2020, the Company, Telkomsat, and Telkom Infra entered into credit agreements amendments with PT Sarana Multi Infrastruktur with total facilities amounting to Rp2,836 billion, Rp164 billion, and RpNil, respectively. As of December 31, 2021, the unused facility for PT Sarana Multi Infrastruktur amounted to Rp106 billion.