XML 92 R77.htm IDEA: XBRL DOCUMENT v3.22.1
OPERATING SEGMENT (Tables)
12 Months Ended
Dec. 31, 2021
OPERATING SEGMENT  
Schedule of revenue and expenses between operating segments

2019

    

    

    

    

    

Total

    

Adjustments and

    

Total

    

Mobile

Consumer

Enterprise

WIB

Others

segment

eliminations

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

External revenues

 

87,897

 

17,706

 

18,701

 

10,609

 

197

 

135,110

 

447

 

135,557

Inter-segment revenues

 

3,163

 

786

 

16,834

 

16,265

 

1,289

 

38,337

 

(38,337)

 

Total segment revenues

 

91,060

 

18,492

 

35,535

 

26,874

 

1,486

 

173,447

(37,890)

135,557

Segment results

 

34,196

 

2,588

 

(1,233)

 

5,763

 

(60)

 

41,254

 

(2,955)

 

38,299

Other information

 

  

 

  

 

  

 

  

 

  

 

 

  

 

  

Capital expenditures

 

(11,963)

 

(10,581)

 

(5,614)

 

(7,907)

 

(21)

 

(36,086)

 

(399)

 

(36,485)

Depreciation and amortization

 

(14,233)

 

(3,529)

 

(2,744)

 

(3,264)

 

(21)

 

(23,791)

 

(3,413)

 

(27,204)

Provision recognized in current period

 

(521)

 

(665)

 

(973)

 

(121)

 

(13)

 

(2,293)

 

581

 

(1,712)

2020

    

    

    

    

    

Total

    

Adjustment and

    

Total

    

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

External revenues

 

83,720

 

20,957

 

17,729

 

13,501

 

219

 

136,126

 

321

 

136,447

Inter-segment revenues

 

3,297

 

1,148

 

18,591

 

16,139

 

1,550

 

40,725

 

(40,725)

 

Total segment revenues

 

87,017

 

22,105

 

36,320

 

29,640

 

1,769

 

176,851

(40,404)

136,447

Segment results

 

32,966

 

4,561

 

(544)

 

6,497

 

107

 

43,587

(4,440)

39,147

Other information

 

  

 

  

 

  

 

  

 

  

 

  

  

Capital expenditures

 

(9,520)

 

(9,770)

 

(5,178)

 

(4,587)

 

(12)

 

(29,067)

 

(212)

 

(29,279)

Depreciation and amortization

 

(19,715)

 

(3,990)

 

(3,276)

 

(5,069)

 

(25)

 

(32,075)

 

3,150

 

(28,925)

Provision recognized in current period

 

(83)

 

(511)

 

(1,390)

 

(267)

 

(8)

 

(2,259)

 

(85)

 

(2,344)

2021

    

    

    

    

    

    

Total

    

Adjustment and

    

Total

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

  

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

  

  

External revenues

 

84,267

 

24,930

 

19,141

 

14,255

 

205

 

142,798

 

412

 

143,210

Inter-segment revenues

 

3,097

 

187

 

22,395

 

18,072

 

2,395

 

46,146

 

(46,146)

 

Total segment revenues

 

87,364

 

25,117

 

41,536

 

32,327

 

2,600

 

188,944

(45,734)

143,210

Segment expenses

Segment results

 

34,435

 

5,894

 

(307)

 

9,192

 

199

 

49,413

(5,674)

43,739

Other information

 

  

 

  

 

  

 

 

  

 

  

  

Capital expenditures

 

(10,548)

 

(10,444)

 

(4,514)

 

(4,756)

 

(13)

 

(30,275)

 

(46)

 

(30,321)

Depreciation and amortization

 

(20,333)

 

(6,566)

 

(3,909)

 

(4,702)

 

(20)

 

(35,530)

 

3,816

 

(31,714)

Provision recognized in current period

 

(99)

 

(285)

 

(13)

 

5

 

(33)

 

(425)

 

(49)

 

(474)

Schedule of revenue reconciliation

    

2019

    

2020

    

2021

Total segment revenues

 

173,447

 

176,851

 

188,944

Revenue from other non-operating segments

 

457

 

336

 

412

Inter-segment elimination

 

(38,337)

 

(40,725)

 

(46,146)

IFRS reconciliation

 

(10)

 

(15)

 

Consolidated operating income

 

135,557

 

136,447

 

143,210

Schedule of segment result reconciliation

    

2019

    

2020

    

2021

Total segment results

 

41,254

 

43,587

 

49,413

Loss from other non-operating segments

 

(599)

 

(627)

 

(1,237)

Adjustment and inter-segment elimination

 

1,739

 

545

 

(613)

Finance income

 

1,092

 

799

 

558

Finance cost

 

(4,240)

 

(4,520)

 

(4,365)

Share of loss of associated company - net

 

(166)

 

(246)

 

(78)

Impairment loss of investments

 

(1,172)

 

(763)

 

IFRS reconciliation

 

391

 

372

 

61

Consolidated operating income

 

38,299

 

39,147

 

43,739

Schedule of capital expenditure reconciliation

    

2019

    

2020

    

2021

Total segment capital expenditure

 

(36,086)

 

(29,067)

 

(30,275)

Capital expenditure from other non-operating segments

 

(499)

 

(369)

 

(66)

IFRS reconciliation

 

100

 

157

 

20

Consolidated capital expenditure

 

(36,485)

 

(29,279)

 

(30,321)

Schedule of depreciation and amortization reconciliation

    

2019

    

2020

    

2021

Total segment depreciation and amortization

 

(23,791)

 

(32,075)

 

(35,530)

Depreciation and amortization from other non-operating segments

 

(223)

 

(259)

 

(280)

Adjustment and inter-segment elimination

 

836

 

3,442

 

3,994

IFRS reconciliation

 

(4,026)

 

(33)

 

102

Consolidated depreciation and amortization

 

(27,204)

 

(28,925)

 

(31,714)

Schedule of provision recognized in current year

    

2019

    

2020

    

2021

Total segment provision

 

(2,293)

 

(2,259)

 

(425)

Provision recognized from other non-operating segments

 

(11)

 

(6)

 

(3)

Adjustment and inter-segment elimination

 

21

 

(97)

 

(46)

IFRS reconciliation

 

571

 

18

 

Consolidated provision recognized in current year

 

(1,712)

 

(2,344)

 

(474)

Schedule of revenues information based on the location of the customers

2019

2020

2021

External revenues

Indonesia

130,979

130,082

136,482

Foreign countries

4,578

6,365

6,728

Total

135,557

136,447

143,210

Schedule of non-current operating assets by geographic area

    

2019

    

2020

    

2021

Non-current operating assets

 

  

 

  

 

  

Indonesia

 

156,068

 

162,388

 

168,002

Foreign countries

 

3,552

 

3,581

 

2,709

Total

 

159,620

 

165,969

 

170,711