XML 94 R79.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2021
FINANCIAL INSTRUMENTS  
Schedule of financial assets

    

2020

    

2021

Amortized cost

Cash and cash equivalents

20,589

38,311

Other current financial assets

1,194

415

Trade and other receivables

11,554

8,705

Contract assets

1,239

2,473

Other non-current assets

218

150

FVTPL

Long-term investment in financial instruments

4,025

13,643

Other current financial assets

109

78

FVTOCI

Long-term investment in financial instruments

20

18

Total financial assets

 

38,948

 

63,793

Schedule of financial liabilities

    

2020

    

2021

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

17,577

 

17,779

Accrued expenses

 

14,265

 

15,885

Customers deposits

 

698

 

401

Short-term bank loans

 

9,934

 

6,682

Two-step loans

 

568

 

355

Bonds and notes

 

7,469

 

6,993

Long-term bank loans

 

28,229

 

36,056

Lease liabilities

14,877

15,888

Other borrowings

 

3,645

 

2,605

Other liabilities

 

169

 

126

Total financial liabilities

 

97,431

 

102,770

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

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

Fair value measurement at reporting date using

    

    

    

Quoted prices in

    

    

active markets for

Significant

identical assets or

Significant other

unobservable

liabilities

observable inputs

inputs

2021

Carrying value

Fair value

(level 1)

(level 2)

(level 3)

Financial assets measured at fair value

 

  

 

  

 

  

 

  

 

  

Other current financial asset

 

78

 

78

 

78

 

 

Long-term investment in financial instruments

13,643

13,643

8,899

4,744

Financial assets measured at OCI

Long-term investment in financial instruments

18

18

18

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

355

 

351

 

 

 

351

Bonds and notes

 

6,993

 

8,019

 

8,019

 

 

Long-term bank loans

 

36,056

 

36,176

 

 

 

36,176

Lease liabilities

 

15,888

 

15,888

 

 

 

15,888

Other borrowings

 

2,605

 

2,610

 

 

 

2,610

Other liabilities

126

126

126

Total

 

75,762

 

76,909

 

8,097

 

8,899

 

59,913

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

    

2020

    

2021

Beginning balance

    

1,346

    

1,962

Gain recognized in consolidated statement of:

 

  

 

  

Proft or loss

 

126

 

936

Other comprehensive income

 

3

 

Purchase/addition

 

711

 

2,068

Settlement/deduction

 

(224)

 

(204)

Ending balance

 

1,962

 

4,762

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) Rp27 billion of the Investment value

Exit timing

1 - 6 years

Increase (decrease) in 1 year exit timing would result in an increase(decrease) Rp27 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) Rp6 billion of the Investment value

Exit timing

1 - 6 years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp13 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) Rp0 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) Rp0 billion of the Investment value

Subsidiaries investment

  

  

  

  

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) Rp16 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) Rp14 billion of the Investment value

Convertible 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) Rp0 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) Rp18 billion of the Investment value

Schedule of exposure to foreign currency risk

2020

2021

    

U.S. Dollar

    

Japanese Yen

    

U.S. Dollar

    

Japanese Yen

(in billions)

(in billions)

(in billions)

(in billions)

Financial assets

 

681

 

61

 

1,364

 

1

Financial liabilities

 

(290)

 

(3,104)

 

(211)

 

(2,314)

Net exposure

 

391

 

(3,043)

 

1,153

 

(2,313)

Sensitivity analysis of foreign currencies

    

Equity/profit (loss)

December 31, 2021

 

  

U.S. Dollar (1% strengthening)

 

164

Japanese Yen (5% strengthening)

(14)

Schedule of interest rate profile of interest-bearing financial instruments

    

2020

    

2021

Fixed rate borrowings

 

(26,734)

 

(24,944)

Variable rate borrowings

 

(37,988)

 

(43,634)

Schedule of maximum exposure to credit risk of financial assets

    

2020

    

2021

Cash and cash equivalents

 

20,589

 

38,311

Other current financial assets

 

1,303

 

493

Trade and other receivable

11,554

8,705

Contract assets

 

1,239

 

2,473

Other non-current assets

 

218

 

150

Total

 

34,903

 

50,132

Schedule of maturity profile of financial liabilities contractual undiscounted payments

    

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)

 

 

 

 

Customer deposits

698

(698)

(698)

Short-term bank loans

9,934

(9,934)

(9,934)

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)

Long-term bank loans

28,229

(32,848)

 

(9,163)

 

(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

97,431

(111,570)

 

(60,010)

 

(14,337)

 

(10,355)

 

(7,795)

 

(19,073)

    

Carrying

    

Contractual

    

    

    

    

    

2026 and

amount

cash flows

2022

2023

2024

2025

thereafter

2021

Trade and other payables

17,779

(17,779)

 

(17,779)

 

 

 

 

Accrued expenses

15,885

(15,885)

 

(15,885)

 

 

 

 

Customer deposits

401

(401)

(401)

Short-term bank loans

6,682

(6,682)

(6,682)

Interest bearing loans and other borrowings:

 

 

 

 

 

Two-step loans

355

(375)

 

(150)

 

(128)

 

(97)

 

 

Bonds and notes

6,993

(12,821)

 

(2,817)

 

(507)

 

(507)

 

(2,500)

 

(6,490)

Long-term bank loans

36,056

(41,867)

 

(8,228)

 

(10,335)

 

(7,492)

 

(6,064)

 

(9,748)

Other borrowings

2,605

(2,801)

 

(1,164)

 

(1,115)

 

(522)

 

 

Lease liabilities

15,888

(15,979)

 

(3,922)

 

(3,414)

 

(2,434)

 

(1,813)

 

(4,396)

Other liabilities

126

(148)

(11)

(34)

(34)

(34)

(35)

Total

102,770

(114,738)

 

(57,039)

 

(15,533)

 

(11,086)

 

(10,411)

 

(20,669)