XML 87 R74.htm IDEA: XBRL DOCUMENT v3.23.1
OPERATING SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2022
OPERATING SEGMENTS  
Schedule of revenue and expenses between operating segments

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 year

 

(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 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 year

 

(99)

 

(285)

 

(13)

 

5

 

(33)

 

(425)

 

(49)

 

(474)

2022

    

    

    

    

    

    

Total

    

Adjustment and

    

Total

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment result

 

  

 

  

 

  

 

  

 

  

 

  

  

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

  

  

External revenues

 

85,493

 

26,354

 

19,161

 

15,442

 

239

 

146,689

 

617

 

147,306

Inter-segment revenues

 

3,344

 

195

 

24,646

 

19,658

 

2,486

 

50,329

 

(50,329)

 

Total segment revenues

 

88,837

 

26,549

 

43,807

 

35,100

 

2,725

 

197,018

(49,712)

147,306

Segment results

 

26,122

 

7,579

 

831

 

8,925

 

(1,063)

 

42,394

(5,964)

36,430

Other information

 

  

 

  

 

  

 

 

  

 

  

  

Capital expenditures

 

(12,343)

 

(9,038)

 

(5,983)

 

(6,612)

 

(5)

 

(33,981)

 

(165)

 

(34,146)

Depreciation and amortization

 

(21,028)

 

(6,738)

 

(3,999)

 

(5,805)

 

(19)

 

(37,589)

 

4,460

 

(33,129)

Provision recognized in current year

 

(128)

 

(434)

 

(45)

 

34

 

(5)

 

(578)

 

11

 

(567)

Schedule of revenue reconciliation

    

2020

    

2021

    

2022

Total segment revenues

 

176,851

 

188,944

 

197,018

Revenue from other non-operating segments

 

336

 

412

 

617

Inter-segment elimination

 

(40,725)

 

(46,146)

 

(50,329)

IFRS reconciliation

 

(15)

 

 

Consolidated revenues

 

136,447

 

143,210

 

147,306

Schedule of segment result reconciliation

    

2020

    

2021

    

2022

Total segment results

 

43,587

 

49,413

 

42,394

Loss from other non-operating segments

 

(627)

 

(1,237)

 

(1,772)

Adjustment and inter-segment elimination

 

545

 

(613)

 

(1,041)

Finance income

 

799

 

558

 

878

Finance cost

 

(4,520)

 

(4,365)

 

(4,033)

Share of loss of long-term investment in associates

 

(246)

 

(78)

 

(87)

Impairment of long-term investments in associates

 

(763)

 

 

IFRS reconciliation

 

372

 

61

 

91

Consolidated profit before income tax

 

39,147

 

43,739

 

36,430

c.Capital expenditure reconciliation
Schedule of capital expenditure reconciliation

    

2020

    

2021

    

2022

Total segment capital expenditure

 

(29,067)

 

(30,275)

 

(33,981)

Capital expenditure from other non-operating segments

 

(369)

 

(66)

 

(175)

IFRS reconciliation

 

157

 

20

 

10

Consolidated capital expenditure

 

(29,279)

 

(30,321)

 

(34,146)

d.Depreciation and amortization reconciliation
Schedule of depreciation and amortization reconciliation

    

2020

    

2021

    

2022

Total segment depreciation and amortization

 

(32,075)

 

(35,530)

 

(37,589)

Depreciation and amortization from other non-operating segments

 

(259)

 

(280)

 

(263)

Adjustment and inter-segment elimination

 

3,442

 

3,994

 

4,597

IFRS reconciliation

 

(33)

 

102

 

126

Consolidated depreciation and amortization

 

(28,925)

 

(31,714)

 

(33,129)

e.Provision recognized in current year
Schedule of provision recognized in current year

    

2020

    

2021

    

2022

Total segment provision

 

(2,259)

 

(425)

 

(578)

Provision recognized from other non-operating segments

 

(6)

 

(3)

 

(7)

Adjustment and inter-segment elimination

 

(97)

 

(46)

 

18

IFRS reconciliation

 

18

 

 

Consolidated provision recognized in current year

 

(2,344)

 

(474)

 

(567)

Schedule of revenues information based on the location of the customers

2020

2021

2022

External revenues

Indonesia

130,082

136,482

139,983

Foreign countries

6,365

6,728

7,323

Total

136,447

143,210

147,306

Schedule of non-current operating assets by geographic area

    

2021

    

2022

Non-current operating assets

 

  

 

  

Indonesia

 

168,002

 

176,586

Foreign countries

 

2,709

 

3,207

Total

 

170,711

 

179,793