XML 89 R76.htm IDEA: XBRL DOCUMENT v3.23.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2022
FINANCIAL INSTRUMENTS  
Schedule of financial assets

    

2021

    

2022

Amortized cost

Cash and cash equivalents

38,311

31,947

Other current financial assets

415

1,268

Trade and other receivables

8,705

8,895

Other non-current assets

150

186

FVTPL

Long-term investment in financial instruments

13,643

8,508

Other current financial assets

78

81

FVTOCI

Long-term investment in financial instruments

18

22

Total financial assets

 

61,320

 

50,907

Schedule of financial liabilities

    

2021

    

2022

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

17,779

 

18,920

Accrued expenses

 

15,885

 

15,445

Customers deposits

 

401

 

44

Short-term bank loans

 

6,682

 

8,191

Two-step loans

 

355

 

209

Bonds

 

6,993

 

4,793

Long-term bank loans

 

36,056

 

29,873

Lease liabilities

15,888

18,473

Other borrowings

 

2,605

 

1,314

Other liabilities

 

126

 

170

Total financial liabilities

 

102,770

 

97,432

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

2021

Carrying value

Fair value

(level 1)

(level 2)

(level 3)

FVTPL

 

  

 

  

 

  

 

  

 

  

Other current financial assets

 

78

 

78

 

78

 

 

Long-term investment in financial instruments

13,643

13,643

8,899

4,744

FVTOCI

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

 

6,993

 

8,019

 

8,019

 

 

Long-term bank loans

 

36,056

 

36,176

 

 

 

36,176

Other borrowings

 

2,605

 

2,610

 

 

 

2,610

Lease liabilities

 

15,888

 

15,888

 

 

 

15,888

Other liabilities

126

126

126

Total

 

75,762

 

76,909

 

8,097

 

8,899

 

59,913

The following table presents comparison of the carrying amounts and fair values of the Company’s financial instruments, other than those the fair values are considered to approximate their carrying amounts as the impact of discounting is not significant (continued):

Fair value measurement at reporting date using

    

    

    

Quoted prices in

    

    

active markets for

Significant

identical assets or

Significant other

unobservable

liabilities

observable inputs

inputs

2022

Carrying value

Fair value

(level 1)

(level 2)

(level 3)

FVTPL

 

  

 

  

 

  

 

  

 

  

Other current financial assets

 

81

 

81

 

81

 

 

Long-term investment in financial instruments

8,508

8,508

2,172

6,336

FVTOCI

Long-term investment in financial instruments

22

22

22

Financial liabilities at amortized cost

 

  

 

  

 

  

 

  

 

Interest-bearing loans and other borrowings:

 

  

 

  

 

  

 

  

 

  

Two-step loans

 

209

 

207

 

 

 

207

Bonds

 

4,793

 

5,614

 

5,614

 

 

Long-term bank loans

 

29,873

 

29,860

 

 

 

29,860

Other borrowings

 

1,314

 

1,311

 

 

 

1,311

Lease liabilities

 

18,473

 

18,473

 

 

 

18,473

Other liabilities

170

170

170

Total

 

63,443

 

64,246

 

7,867

 

 

56,379

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

    

2021

    

2022

Beginning balance

    

1,962

    

4,762

Gain recognized in consolidated statement of:

 

  

 

Profit or loss

 

936

 

313

Other comprehensive income

 

 

(31)

Purchase/addition

 

2,068

 

1,338

Settlement/deduction

 

(204)

 

(24)

Ending balance

 

4,762

 

6,358

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

OPM Backsolve method

Volatility

30% - 93.99%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp23 billion of the Investment value

Exit timing

1.25 - 5 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp22 billion of the Investment value

CoCos Equity

Volatility

20% - 93.99%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp13 billion of the Investment value

Exit timing

1 - 6 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp10 billion of the Investment value

Equity value/revenue multiple

2.36x -4.36x

Increase in 1x of equity value/revenue multiple would result in an increase Rp3 billion of the Investment value

Probability-weighted Method

IPO Probability

30% - 40%

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

Non-listed equity investment - credit rating agency

Discounted cash flow

Weighted Average Cost of Capital ("WACC")

12% - 22%

1% decrease (increase) in the percentage of WACC would result in an increase (decrease) Rp9 billion of the Investment value

Terminal growth rate

1% - 5%

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp6 billion of the Investment value

Non-listed equity investment - telecommunication

Discounted cash flow

WACC

3.40% - 14.00%

0.5% decrease (increase) in WACC would result in an increase (decrease) Rp6 billion of the Investment value

Terminal growth rate

1.5% - 3.2%

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp3 billion of the Investment value

Convertible bonds

  

  

  

  

Non-listed equity investment - technology

OPM Backsolve method

Volatility

33.42% - 48.02%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp2 billion of the Investment value

 

Exit timing

 

3.25 - 3.33 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp2 billion of the Investment value

Schedule of exposure to foreign currency risk

2021

2022

    

U.S. Dollar

    

Japanese Yen

    

U.S. Dollar

    

Japanese Yen

(in billions)

(in billions)

(in billions)

(in billions)

Financial assets

 

1.36

 

0.00

 

0.78

 

0.01

Financial liabilities

 

(0.21)

 

(2.31)

 

(0.19)

 

(1.57)

Net exposure

 

1.15

 

(2.31)

 

0.59

 

(1.56)

Sensitivity analysis of foreign currencies

    

Equity/profit (loss)

December 31, 2022

 

  

U.S. Dollar (1% strengthening)

 

92

Japanese Yen (5% strengthening)

(9)

Schedule of interest rate profile of interest-bearing financial instruments

    

2021

    

2022

Fixed rate borrowings

 

(24,944)

 

(27,579)

Variable rate borrowings

 

(43,634)

 

(35,274)

Schedule of maximum exposure to credit risk of financial assets

    

2021

    

2022

Cash and cash equivalents

 

38,311

 

31,947

Other current financial assets

 

493

 

1,349

Trade and other receivable, net

8,705

8,895

Other non-current assets

 

150

 

186

Total

 

47,659

 

42,377

Schedule of maturity profile of financial liabilities contractual undiscounted payments

    

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:

 

 

 

 

 

Two-step loans

355

(375)

 

(150)

 

(128)

 

(97)

 

 

Bonds

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)

    

Carrying

    

Contractual

    

    

    

    

    

2027 and

amount

cash flows

2023

2024

2025

2026

thereafter

2022

Trade and other payables

18,920

(18,920)

 

(18,920)

 

 

 

 

Accrued expenses

15,445

(15,445)

 

(15,445)

 

 

 

 

Customer deposits

44

(44)

(44)

Short-term bank loans

8,191

(8,191)

(8,191)

Interest bearing loans:

 

 

 

 

 

Two-step loans

209

(216)

 

(123)

 

(93)

 

 

 

Bonds

4,793

(10,096)

 

(509)

 

(510)

 

(2,574)

 

(293)

 

(6,210)

Long-term bank loans

29,873

(36,301)

 

(10,020)

 

(8,346)

 

(6,871)

 

(4,874)

 

(6,190)

Other borrowings

1,314

(1,394)

 

(1,027)

 

(367)

 

 

 

Lease liabilities

18,473

(21,908)

 

(5,741)

 

(4,551)

 

(2,766)

 

(2,258)

 

(6,592)

Other liabilities

170

(196)

(20)

(44)

(44)

(44)

(44)

Total

97,432

(112,711)

 

(60,040)

 

(13,911)

 

(12,255)

 

(7,469)

 

(19,036)