XML 118 R76.htm IDEA: XBRL DOCUMENT v3.24.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2023
FINANCIAL INSTRUMENTS  
Schedule of financial assets

    

2022

    

2023

Amortized cost

Cash and cash equivalents

31,947

29,007

Other current financial assets

1,268

1,359

Trade and other receivables

8,895

10,948

Other non-current assets

186

155

FVTPL

Long-term investment in financial instruments

8,508

8,028

Other current financial assets

81

302

FVTOCI

Long-term investment in financial instruments

22

25

Total financial assets

 

50,907

 

49,824

Schedule of financial liabilities

    

2022

    

2023

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

18,920

 

19,049

Accrued expenses

 

15,445

 

13,079

Customers deposits

 

44

 

42

Short-term bank loans

 

8,191

 

9,650

Two-step loans

 

209

 

84

Bonds and MTN

 

4,793

 

5,343

Long-term bank loans

 

29,873

 

32,260

Other borrowings

1,314

362

Lease liabilities

 

18,473

 

20,302

Other liabilities

 

170

 

141

Total financial liabilities

 

97,432

 

100,312

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

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 and MTN

 

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

Fair value measurement at reporting date using

    

    

    

Quoted prices in

    

    

active markets for

Significant

identical assets or

Significant other

unobservable

liabilities

observable inputs

inputs

2023

Carrying value

Fair value

(level 1)

(level 2)

(level 3)

FVTPL

 

  

 

  

 

  

 

  

 

  

Other current financial assets

 

302

302

302

Long-term investment in financial instruments

8,028

8,028

2,056

5,972

FVTOCI

Long-term investment in financial instruments

25

25

25

Financial liabilities at amortized cost

 

Interest-bearing loans and other borrowings:

 

Two-step loans

 

84

83

83

Bonds and MTN

 

5,343

6,120

5,586

534

Long-term bank loans

 

32,260

31,473

31,473

Other borrowings

 

362

362

362

Lease liabilities

 

20,302

20,302

20,302

Other liabilities

141

141

141

Total

 

66,847

 

66,836

 

7,944

 

 

58,892

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

    

2022

    

2023

Beginning balance

    

4,762

    

6,358

Gain (loss) recognized in consolidated statement of:

 

 

Profit or loss

 

313

 

(617)

Other comprehensive income

 

(31)

 

(70)

Purchase/addition

 

1,338

 

330

Settlement/deduction

 

(24)

 

(4)

Ending balance

 

6,358

 

5,997

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

Investment in equity

Non-listed equity investment - technology

OPM Backsolve method

Volatility

40% - 70%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp36 billion of the Investment value

Exit timing

1 - 4 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp54 billion of the Investment value

Probability of IPO

50%

50% increase (decrease) in IPO probability would result in an increase (decrease) Rp0 billion of the Investment value

CoCos Equity

Volatility

20% - 100%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp36 billion of the Investment value

Exit timing

1 - 6 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp61 billion of the Investment value

Probability-weighted Method

Volatility

60% - 80%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp15 billion of the Investment value

Exit timing

1.25 - 3.25 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp34 billion of the Investment value

Recent Transaction

Volatility

53.66% - 73.66%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp1 billion of the Investment value

Exit timing

2 - 4 Years

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

Market movement

Volatility

45% - 68%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp1 billion of the Investment value

Time to liquidity

2.3 - 3.3 Years

Increase (decrease) in 1 year time to liquidity would result in an increase (decrease) Rp2 billion of the Investment value

Non-listed equity investment - credit rating agency

Discounted cash flow

Weighted Average Cost of Capital ("WACC")

11% - 22%

1% increase (decrease) in the percentage of WACC would result in an (decrease) increase Rp10 billion of the Investment value

Terminal growth rate

1% - 5%

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp7 billion of the Investment value

Non-listed equity investment - telecommunication

Discounted cash flow

WACC

3.85% - 16.5%

0.5% increase (decrease) in WACC would result in an (decrease) increase Rp0 billion of the Investment value

Terminal growth rate

2% - 3.2%

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp0 billion of the Investment value

Convertible bonds

  

  

  

  

Non-listed equity investment - technology

OPM Backsolve method

Volatility

10%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp0 billion of the Investment value

 

Exit timing

 

1 Year

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

Market movement

Volatility

50.80%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp0 billion of the Investment value

Time to liquidity

3.3 Years

Increase (decrease) in 1 year time to liquidity would result in an increase (decrease) Rp0 billion of the Investment value

 

Conversion discount

Probability of qualified financing

50%

50% increase (decrease) in probability of qualified financing would result in an increase (decrease) Rp1 billion of the Investment value

Schedule of exposure to foreign currency risk

2022

2023

    

US Dollar

    

Japanese Yen

    

US Dollar

    

Japanese Yen

(in billions)

(in billions)

(in billions)

(in billions)

Financial assets

 

0.78

 

0.01

 

0.83

 

0.01

Financial liabilities

 

(0.19)

 

(1.57)

 

(0.24)

 

(0.80)

Net exposure

 

0.59

 

(1.56)

 

0.59

 

(0.79)

Sensitivity analysis of foreign currencies

    

Equity/profit (loss)

December 31, 2023

 

  

U.S. Dollar (1% strengthening)

 

91

Japanese Yen (5% strengthening)

(4)

Schedule of interest rate profile of interest-bearing financial instruments

    

2022

    

2023

Fixed rate borrowings

 

27,579

 

38,263

Variable rate borrowings

 

35,274

 

29,738

Schedule of maximum exposure to credit risk of financial assets

    

2022

    

2023

Cash and cash equivalents

 

31,947

 

29,007

Other current financial assets

 

1,349

 

1,661

Trade and other receivable, net

8,895

10,948

Other non-current assets

 

186

 

155

Total

 

42,377

 

41,771

Schedule of maturity profile of financial liabilities contractual undiscounted payments

    

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 and MTN

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)

    

Carrying

    

Contractual

    

    

    

    

    

2028 and

amount

cash flows

2024

2025

2026

2027

thereafter

2023

Trade and other payables

19,049

(19,049)

 

(19,049)

 

 

 

 

Accrued expenses

13,079

(13,079)

 

(13,079)

 

 

 

 

Customer deposits

42

(42)

(42)

Short-term bank loans

9,650

(9,650)

(9,650)

Interest bearing loans:

 

 

 

 

 

Two-step loans

84

(85)

 

(85)

 

 

 

 

Bonds and MTN

5,343

(10,163)

 

(1,086)

 

(2,574)

 

(293)

(293)

(5,917)

Long-term bank loans

32,260

(38,386)

 

(11,194)

 

(8,090)

 

(6,901)

(4,569)

(7,632)

Other borrowings

362

(370)

 

(370)

 

 

Lease liabilities

20,302

(24,402)

 

(6,513)

 

(3,566)

 

(3,074)

(2,574)

(8,675)

Other liabilities

141

(146)

(4)

(36)

(36)

(35)

(35)

Total

100,312

(115,372)

 

(61,072)

 

(14,266)

 

(10,304)

 

(7,471)

 

(22,259)