XML 80 R35.htm IDEA: XBRL DOCUMENT v3.25.1
PENSION AND OTHER POST-EMPLOYMENT BENEFITS
12 Months Ended
Dec. 31, 2024
PENSION AND OTHER POST-EMPLOYMENT BENEFITS  
PENSION AND OTHER POST-EMPLOYMENT BENEFITS

29.  PENSION AND OTHER POST-EMPLOYMENT BENEFITS

The details of pension and other post-employment benefit liabilities are as follows:

    

Notes

    

2023

    

2024

Pension benefit and other post-employment benefit obligations

  

 

  

 

  

Pension benefit

  

 

  

 

  

The Company - funded

29a.i.a

 

 

Defined pension benefit obligation

29a.i.a.i

 

3,666

 

3,543

Additional pension benefit obligation

29a.i.a.ii

 

44

 

42

The Company - unfunded

29a.i.b

 

258

 

215

Telkomsel

29a.ii

 

4,726

 

4,950

Projected pension benefit obligations

  

 

8,694

 

8,750

Net periodic post-employment health care benefit

29b

 

1,470

 

1,550

Other post-employment benefit

29c

 

244

 

175

Long service employee benefit

29d

1

1

Obligation under the Labor Law

29e

 

1,005

 

1,064

Total

  

 

11,414

 

11,540

The details of net pension benefit expense recognized in the consolidated statements of profit or loss and other comprehensive income are as follows:

    

Notes

    

2022

    

2023

    

2024

Pension benefit cost

 

  

 

  

 

  

 

  

The Company – funded

 

29a.i.a

 

 

 

Defined pension benefit obligation

 

29a.i.a.i

 

577

 

629

 

518

Additional pension benefit obligation

 

29a.i.a.ii

 

37

 

3

 

3

The Company – unfunded

 

29a.i.b

 

58

 

54

 

(27)

Telkomsel

29a.ii

 

596

 

633

 

663

Total periodic pension benefit cost

 

1,268

 

1,319

 

1,157

Net periodic post-employment health care benefit cost

25,29b

 

213

 

205

 

282

Other post-employment benefit cost

 

25,29c

 

25

 

22

 

20

Long service employee benefit cost

25,29d

1

1

0

Obligation under the Labor Law

 

25,29e

 

78

 

217

 

232

Total

 

  

 

1,585

 

1,764

 

1,691

The amounts recognized in OCI are as follows:

    

Notes

    

2022

    

2023

    

2024

Defined benefit plan actuarial gain (loss)

The Company – funded

 

29a.i.a

 

 

 

Defined pension benefit obligation

 

29a.i.a.i

 

467

 

(524)

 

72

Additional pension benefit obligation

 

29a.i.a.ii

 

(7)

 

1

 

1

The Company – unfunded

 

29a.i.b

 

55

 

246

 

(53)

Telkomsel

 

29a.ii

 

218

 

91

 

420

Others

1

0

0

Post-employment health care benefit cost

 

29b

 

851

 

(1,265)

 

202

Other post-employment benefit

 

29c

 

14

 

(2)

 

6

Long service employee benefit

29d

0

Obligation under the Labor Law

 

29e

 

13

 

41

 

107

Sub-total

 

  

 

1,612

 

(1,412)

 

755

Deferred tax effect at the applicable tax rates

 

28h

 

(148)

 

23

 

(120)

Defined benefit plan actuarial gain (loss) – net of tax

 

  

 

1,464

 

(1,389)

 

635

The following table presents the changes in projected pension benefit obligations and post-employment health care benefit obligations, changes in pension benefit and post-employment health care benefit plan assets, funded status of the pension plan and post-employment health care benefit plan, and net amount recognized in the consolidated statements of financial position as of December 31, 2023 and 2024, under the defined benefit pension plan:

Funded

Post-employment

Defined pension benefit obligation

health care benefit

The Company

Telkomsel

The Company

Projected

Projected

Projected

post-employment

Post-employment

pension

Pension

pension

Pension

health care

health care

benefit

benefit

benefit

benefit

benefit

benefit

    

obligations

    

plan assets

    

obligations

    

plan assets

    

obligation

    

plan assets

    

Total

Balance, January 1, 2023

    

23,136

 

(18,902)

 

5,128

 

(853)

 

12,878

 

(12,878)

 

8,509

Service costs

 

326

 

 

331

 

 

 

 

657

Settlement costs

(2)

2

Interest costs (income)

 

1,573

 

(1,295)

 

369

 

(67)

 

913

 

(898)

 

595

Plan administration cost

 

(126)

 

126

 

 

0

 

 

187

 

187

Interest expense on effect of asset ceiling

 

3

 

3

Additional welfare benefits

50

 

 

 

 

 

50

Cost recognized in the consolidated statement of profit or loss

 

1,821

 

(1,167)

 

700

 

(67)

 

913

 

(708)

 

1,492

Actuarial (gain) loss on:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Experience adjustments

 

91

 

 

(76)

 

 

(907)

 

 

(892)

Changes in financial assumptions

 

906

 

 

(40)

 

 

2,349

 

 

3,215

Return on plan assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

(excluding amount included in

 

  

 

  

 

  

 

  

 

  

 

  

 

  

net interest expense)

 

 

(473)

 

 

25

 

 

(89)

 

(537)

Changes in asset ceiling

 

 

 

 

 

(88)

 

(88)

Cost recognized in OCI

 

997

 

(473)

 

(116)

 

25

 

1,442

 

(177)

 

1,698

Employer’s contributions

 

 

(1,635)

 

 

(4)

 

 

 

(1,639)

Pension plan participants’ contributions

 

17

 

(17)

 

 

 

 

 

Benefits paid from plan assets

(1,972)

 

1,972

 

(149)

 

 

(586)

 

586

(149)

Benefits paid by employer

(50)

(50)

Benefit obligation from transferred employees

 

233

(171)

 

62

Effect on transfer of IndiHome business to Telkomsel

 

(231)

 

170

 

 

 

(23)

 

23

 

(61)

Balance, December 31, 2023

 

23,718

 

(20,052)

 

5,796

 

(1,070)

 

14,624

 

(13,154)

 

9,862

Projected pension benefit obligation at end of year

 

3,666

 

 

4,726

 

 

1,470

 

  

 

9,862

The following table presents the changes in projected pension benefit obligations and post-employment health care benefit obligations, changes in pension benefit and post-employment health care benefit plan assets, funded status of the pension plan and post-employment health care benefit plan, and net amount recognized in the consolidated statements of financial position as of December 31, 2023 and 2024, under the defined benefit pension plan (continued):

    

Funded

    

Post-employment

    

    

Defined pension benefit obligation

health care benefit

The Company

Telkomsel

The Company

Projected

Projected

Projected

post-employment

Post-employment

pension

Pension

pension

Pension

health care

health care

benefit

benefit

benefit

benefit

benefit

benefit

    

obligations

    

plan assets

    

obligations

    

plan assets

    

obligation

    

plan assets

    

Total

Balance, January 1, 2024

 

23,718

 

(20,052)

 

5,796

 

(1,070)

 

14,624

 

(13,154)

 

9,862

Service costs

 

279

 

 

346

 

 

 

 

625

Transferred employees costs

(2)

1

2

(2)

(1)

Interest costs (income)

 

1,533

 

(1,304)

 

381

 

(65)

 

966

 

(866)

 

645

Plan administration cost

 

(115)

 

115

 

 

1

 

 

182

 

183

Additional welfare benefits

 

34

 

 

 

 

 

 

34

Cost recognized in the consolidated statement of profit or loss

 

1,729

 

(1,188)

 

729

 

(66)

 

966

 

(684)

 

1,486

Actuarial (gain) loss on:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Experience adjustments

 

(609)

 

 

(121)

 

 

65

 

 

(665)

Changes in demographic assumptions

 

(1)

 

 

 

 

0

 

 

(1)

Changes in financial assumptions

 

(491)

 

 

(314)

 

 

(863)

 

 

(1,668)

Return on plan assets (excluding amount included in net interest expense)

 

 

1,029

 

 

15

 

 

596

 

1,640

Cost recognized in OCI

 

(1,101)

 

1,029

 

(435)

 

15

 

(798)

 

596

 

(694)

Employer’s contributions

 

 

(558)

 

 

(18)

 

 

 

(576)

Pension plan participants’ contributions

 

13

 

(13)

 

1

 

(1)

 

 

 

Benefits paid from plan assets

 

(1,948)

 

1,948

 

(2)

 

1

 

(640)

 

640

 

(1)

Benefits paid by employer

(34)

 

 

 

 

 

(34)

Balance, December 31, 2024

 

22,377

 

(18,834)

 

6,089

 

(1,139)

 

14,152

 

(12,602)

 

10,043

Projected pension benefit obligation at end of year

 

3,543

 

 

4,950

 

 

1,550

 

  

 

10,043

The following table presents the changes in unfunded projected pension benefit obligations, additional pension benefit obligations, other post-employment benefit obligations and obligations under the Labor Law, changes in additional pension benefit plan assets, and net amount recognized in the consolidated statements of financial position as of December 31, 2023 and 2024, under the defined benefit pension plan:

The Company

The Company

and its subsidiaries

Other

 

Additional

post-employment

Long service

Obligations

 

pension benefit

benefit

employee

under

 

    

Unfunded

    

obligations

    

obligations

    

benefit

    

the Labor Law

    

Total

Balance, January 1, 2023

522

44

268

1

928

1,763

Service costs

 

22

 

 

7

 

1

 

152

 

182

Interest costs

 

32

 

3

 

15

 

 

65

 

115

Cost recognized in the consolidated statement of profit or loss

 

54

 

3

 

22

 

1

 

217

 

297

Actuarial (gain) loss recognized in OCI

 

(246)

 

(1)

 

2

 

(41)

 

(286)

Benefits paid by employer

 

(53)

 

(2)

 

(38)

 

(1)

 

(102)

 

(196)

Effect on transfer of IndiHome business to Telkomsel

 

(19)

 

0

 

(10)

 

 

3

 

(26)

Balance, December 31, 2023

 

258

 

44

 

244

 

1

 

1,005

 

1,552

The following table presents the changes in unfunded projected pension benefit obligations, additional pension benefit obligations, other post-employment benefit obligations and obligations under the Labor Law, changes in additional pension benefit plan assets, and net amount recognized in the consolidated statements of financial position as of December 31, 2023 and 2024, under the defined benefit pension plan (continued):

    

    

    

    

    

    

    

    

The Company

The Company

and its subsidiaries

Other

Additional

post-employment

Long service

Obligations

pension benefit

benefit

employee

under

    

Unfunded

    

obligations

    

obligations

    

benefit

    

the Labor Law

    

Total

Balance, January 1, 2024

258

44

244

1

1,005

1,552

Service costs

 

9

 

0

 

6

 

0

 

204

 

219

Past service costs

1

18

19

Interest costs

 

14

 

3

 

13

 

 

10

 

40

Transferred employees costs

(0)

(0)

(0)

(0)

Early retirement settlement costs

(50)

0

(0)

(0)

(50)

Cost recognized in the consolidated statement of profit or loss

 

(27)

 

3

 

20

 

 

232

 

228

Actuarial (gain) loss recognized in OCI

 

53

 

(1)

 

(6)

 

(0)

 

(107)

 

(61)

Benefits paid by employer

(69)

 

(4)

 

(83)

 

 

(62)

(218)

Divestment

(4)

(4)

Balance, December 31, 2024

 

215

 

42

 

175

 

1

 

1,064

 

1,497

a.    Pension benefit cost

i.    The Company

(a)   Funded pension plan

(i)   Defined pension benefit obligation

The Company sponsors a defined benefit pension plan for employees with permanent status prior to July 1, 2002. The plan is governed by the pension laws in Indonesia and managed by Telkom Pension Fund (“Dana Pensiun Telkom” or “Dapen”). Pension Fund Management in accordance with the Pension Fund and Investment Directives Regulations determined by the Founder is carried out by the Board of Management. The Board of Management is monitored by the Oversight Board consisting of representatives of the Company and participants.

The pension benefits are paid based on the participating employees’ latest basic salary at retirement and the number of years of their service. The participating employees contribute 18% (before March 2003: 8.4%) of their basic salaries to the pension fund. The Company made contributions to the pension fund amounted to Rp1,635 billion and Rp558 billion, for the years ended December 31, 2023 and 2024, respectively.

Risks exposed to defined benefit programs are risks such as asset volatility and changes in bond yields. The project liabilities are calculated using a discount rate that refers to the level of government bond yields, if the return on program assets is lower, it will result in a program deficit. A decrease in the yield of government bonds will increase the program liabilities, although this will be offset in part by an increase in the value of the program bonds held. The Company ensures that the investment position is set within the framework of asset-liability matching ("ALM") that has been formed to achieve long-term results that are in line with the liabilities in the defined benefit pension plan. Within the ALM framework,

the Company's objective is to adjust its pension assets and liabilities by investing in a well diversified portfolio to produce an optimal rate of return, taking into account the level of risk. Investment in the program has been well diversified, so that one investment's poor performance will not have a material impact on all asset groups.

As of December 31, 2023 and 2024, plan assets consist of:

2023

2024

    

Quoted in

    

    

Quoted in

    

active market

Unquoted

active market

Unquoted

Cash and cash equivalents

 

564

 

 

921

 

Equity instruments:

 

  

 

  

 

  

 

  

Financials

 

1,815

 

 

1,265

 

Consumer non-cyclicals

 

99

 

 

48

 

Basic material

 

278

 

 

203

 

Infrastructures

748

510

Energy

 

162

 

 

146

 

Technology

 

41

 

 

91

 

Industrials

 

269

 

 

239

 

Consumer cyclicals

 

521

 

 

448

 

Properties and real estate

 

113

 

 

110

 

Healthcare

211

175

Transportation and logistic

7

4

Equity-based mutual fund

 

379

 

 

193

 

Fixed income instruments:

 

  

 

  

 

  

 

  

Corporate bonds

 

 

2,469

 

 

2,034

Government bonds

 

10,350

 

 

10,608

 

Fixed income mutual funds

 

 

101

 

 

66

MTN

100

100

Asset-backed securities

13

7

Sukuk

1,063

935

Non-public equity:

 

 

  

 

 

  

Direct placement

 

 

374

 

 

377

Property

 

 

188

 

 

202

Others

 

 

366

 

 

356

Total

 

15,557

 

4,674

 

14,961

 

4,077

Pension plan assets include Series B shares issued by the Company with fair values totaling Rp457 billion and Rp294 billion, representing 2.28% and 1.54% of total plan assets as of December 31, 2023 and 2024, respectively, and bonds issued by the Company with fair value totaling Rp345 billion and Rp338 billion, representing 1.72% and 1.78% of total plan assets as of December 31, 2023 and 2024, respectively.

The expected return is determined based on market expectation for returns over the entire life of the obligation by considering the portfolio mix of the plan assets. The actual return on plan assets was Rp1,768 billion and Rp275 billion for the years ended December 31, 2023 and 2024, respectively. Based on the Company’s policy issued on January 14, 2014 regarding Dapen’s Funding Policy, the Company will not contribute to Dapen when Dapen’s Funding Sufficiency Ratio ("FSR") is above 105%. Based on Dapen’s financial statements as of December 31, 2024, Dapen's FSR is below 105%. Therefore, the Company will contribute to the defined benefit pension plan.

Based on the Company regulations issued on September 30, 2022, regarding the Pension Fund Regulations from the Telkom Pension Fund, the Company stipulates those retirees

who quit other than because of Disciplinary Punishment, Early Retirement, and at their own request and receive Pension Benefits of less than Rp1 million per month are given increase in monthly Pension Benefits to Rp1 million. In 2023 and 2024, the Company provided employee welfare benefit to pensioners and pension beneficiaries who entered their retirement period before June 30, 2002 amounting to Rp50 billion and Rp34 billion, respectively.

The actuarial valuation for the defined benefit pension plan was performed based on the measurement date as of December 31, 2022, with reports dated March 18, 2023 by KKA I Gde Eka Sarmaja, FSAI and Partner and as of December 31, 2023 and 2024 with report dated March 1, 2024 and March 19, 2025, respectively, by KKA I Gde Eka Sarmaja, FSAI and Partner. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024 are as follows:

    

2022

    

2023

    

2024

 

Discount rate

 

7.25

%  

6.75

%  

7.00

%

Rate of compensation increases

 

8.00

%  

8.00

%  

8.00

%

Indonesian mortality table

 

2019

 

2019

 

2019

(ii)    Additional pension benefit obligation

Based on the Company Regulations issued on September 30, 2022, regarding the Regulations on Pension Funds from Telkom Pension Funds, the Company organizes a Defined Contribution Other Benefit Program (“PMLIP”) in the form of Additional Benefits. PMLIP participants are entitled to receive Periodic Pension Benefits every month in accordance with the provisions in the Pension Fund Regulations. Additional Benefit Funds are sourced from Employer Additional Benefit contributions and provision for investment development proceeds if the FSR is achieved above 102% and the rate of Return on Investment (“ROI”) is above the actuarial interest rate for funding. The employer's additional benefit contribution for each PMLIP participant is set at Rp120 thousand for a 12-month contribution period which is calculated proportionally according to the amount received.

The actuarial valuation for additional pension benefit was performed based on the measurement date as of December 31, 2022, with reports dated March 18, 2023 by KKA I Gde Eka Sarmaja, FSAI and Partner and as of December 31, 2023 and 2024 with report dated March 1, 2024 and March 19, 2025, respectively, by KKA I Gde Eka Sarmaja, FSAI and Partner. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024 are as follows:

    

2022

    

2023

    

2024

 

Discount rate

 

7.25

%  

6.75

%  

7.00

%

Indonesian mortality table

 

2019

 

2019

 

2019

Additional pension benefit obligation has been set aside since 2018 according to the approval by the Oversight Board. As of December 31, 2024, there are no additional obligations set aside because the requirements for recognizing additional benefits as mentioned above have not been fulfilled.

(b)  Unfunded pension plan

The Company sponsors unfunded defined benefit pension plans and a defined contribution pension plan for its employees. The defined contribution pension plan is provided to employees with permanent status hired on or after July 1, 2002. The plan is managed by Financial

Institutions Pension Fund (Dana Pensiun Lembaga Keuangan or “DPLK”). The Company’s contribution to DPLK is determined based on a certain percentage of the participants’ salaries and amounted to Rp50 billion and Rp52 billion for the years ended December 31, 2023 and 2024, respectively.

Since 2007, the Company has provided pension benefit based on uniformization for both participants prior to and from April 20, 1992 effective for employees retiring beginning February 1, 2009. In 2010, the Company replaced the uniformization with Manfaat Pensiun Sekaligus (“MPS”). MPS is given to those employees reaching retirement age, upon death or upon becoming disabled starting from February 1, 2009.

The Company also provides benefits to employees during a pre-retirement period in which they are inactive for 6 months prior to their normal retirement age of 56 years, known as pre-retirement benefits (Masa Persiapan Pensiun or “MPP”). During the pre-retirement period, the employees still receive benefits provided to active employees, which include, but are not limited to, regular salary, health care, annual leave, bonus and other benefits. Since April 1, 2012, the employee is required to file a request for MPP and if the employee does not file the request, such employee is required to work until the retirement date.

The actuarial valuation for the unfunded defined benefit pension plan was performed based on the measurement date as of December 31, 2022, with reports dated March 8, 2023 by KKA I Gde Eka Sarmaja, FSAI and Partner and as of December 31, 2023 and 2024 with report dated March 1, 2024 and March 19, 2025, respectively, by KKA I Gde Eka Sarmaja, FSAI and Partner. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024 are as follows:

    

2022

    

2023

    

2024

Discount rate

 

7.00% - 7.25%

6.75%

7.00%

Rate of compensation increases

 

6.10% - 8.00%

6.10% - 8.00%

6.00% - 8.00%

Indonesian mortality table

 

2019

 

2019

 

2019

ii.    Telkomsel

Telkomsel provides a defined benefit pension plan to its employees. Under this plan, employees are entitled to pension benefits determined based on their latest basic salary or take-home pay (exclusive of functional allowances) and number of service years. The plan is managed by PT Asuransi Jiwasraya (Persero) (“Jiwasraya”), a state-owned life insurance company, through an annuity insurance contract. Until 2004, employees contributed 5% of their monthly salaries to the plan, while Telkomsel contributed the remaining part required under the plan. Beginning in 2005, Telkomsel has been taking responsibility for the full amount of the contributions.

On April 23, 2021, Telkomsel and Jiwasraya agreed to terminate the insurance program contract (as mentioned above) and entered into restructuring agreement. The agreement replaced the benefit plan from annuities to lumpsum benefit. Based on this agreement, both parties agreed to determine the Cash Value ("CV”) at the termination date which divided into CV for active participant and passive participant amounting to Rp857 billion and Rp73 billion, respectively.

There was a 5% cut from CV for active participant, hence the 95% of Rp857 billion (or equal to Rp814 billion) plus Rp73 billion will be the amount that subsequently taken over by PT Asuransi Jiwa IFG (“IFG Life”) when the agreement with IFG Life become effective and accordingly, the restructuring agreement will be terminated. As of November 30, 2023, the cash fund had been completely taken over by IFG Life with no changes was applied to the terms of the plan and cash value being transferred at the transfer date, and accordingly, the restructuring agreement was terminated.

On June 27, 2023, the Company and Telkomsel signed an agreement regarding Dapen to appoint Telkomsel as a Partner of the Company as the sole Founder, which resulted in rights and obligations to Telkomsel as governed in the Pension Fund Agreement effective from the business transfer of IndiHome consumer business segment to Telkomsel.

Effective from the business transfer of IndiHome consumer business segment to Telkomsel, Telkomsel sponsors a defined benefit pension plan for transferring employees hired prior to July 1, 2002. The plan is governed by the pension laws in Indonesia and managed by Dapen. Dapen is managed in accordance with the Pension Fund and Investment Directives Regulations, which is determined by the Company as the Founder and is carried out by the Board of Management. The Board of Management is monitored by the Oversight Board, appointed by the Founder.

The pension benefits are paid based on the participating employee’s latest basic salary at retirement and the number of years of their service. The participating employees contribute 18% of their basic salaries to the pension fund. Telkomsel’s contribution to the pension fund for the year ended December 31, 2024 was amounting to Rp18 billion (2023: Rp21 billion).

The actuarial valuation for the defined benefit pension plan was performed based on the measurement date as of December 31, 2022, with reports dated February 28, 2023 by KKA Halim and Partner, an independent actuary in association with Milliman and as of December 31, 2023 and 2024 with report dated March 5, 2024 and March 6, 2025, respectively, by KKA Halim and Partner, an independent actuary in association with Milliman. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024, are as follows:

    

2022

    

2023

    

2024

 

Discount rate

 

6.75% - 7.25%

6.70%

7.10%

Rate of compensation increases

 

6.10% - 8.00%

7.50% - 8.00%

7.25% - 8.00%

Indonesian mortality table

 

2019

 

2019

 

2019

b.   Post-employment health care benefit cost

The Company provides post-employment health care benefits to all its employees hired before November 1, 1995 who have worked for the Company for 20 years or more when they retire, and to their eligible dependents. The requirement to work for 20 years does not apply to employees who retired prior to June 3, 1995. The employees hired by the Company starting from November 1, 1995 are no longer entitled to this plan. The plan is managed by Yayasan Kesehatan Telkom (“Yakes Telkom”).

The defined contribution post-employment health care benefit plan is provided to employees with permanent status hired on or after November 1, 1995 or employees with terms of service less than 20 years at the time of retirement. The Company did not make contributions to Yakes Telkom for the years ended December 31, 2023 and 2024. As of December 31, 2023 and 2024, plan assets consist of:

2023

2024

Quoted in

Quoted in

    

active market

    

Unquoted

    

active market

    

Unquoted

Cash and cash equivalents

 

392

 

 

375

 

Equity instruments:

 

  

 

  

 

  

 

  

Financials

 

1,468

 

 

1,070

 

Consumer non-cyclicals

 

115

 

 

78

 

Basic material

 

260

 

 

197

 

Infrastructures

618

517

Energy

 

156

 

 

164

 

Technology

 

24

 

 

43

 

Industrials

 

261

 

 

242

 

Consumer cyclicals

 

395

 

 

355

 

Properties and real estate

 

110

 

 

96

 

Healthcare

147

118

Transportation and logistic

 

5

 

 

4

 

Equity-based mutual funds

 

435

 

 

313

 

Fixed income instruments:

 

 

  

 

 

  

Government obligations

1,271

1,837

Corporate obligations

6

196

Fixed income mutual funds

 

7,067

 

 

6,484

 

Exchange Traded Fund (“ETF”)

24

Index mutual funds

5

Unlisted shares:

 

 

 

 

Private placement

 

 

448

 

 

507

Total

 

12,730

 

448

 

12,118

 

507

Yakes Telkom plan assets also include Series B shares issued by the Company with fair value totaling Rp321 billion and Rp217 billion, representing 2.45% and 1.72% of total plan assets as of December 31, 2023 and 2024, respectively. Bonds issued by The Company with a fair value of Rp6 billion and Rp69 billion each represent 0.04% and 0.55% of total assets as of December 31, 2023 and 2024. The expected return is determined based on market expectation for the returns over the entire life of the obligation by considering the portfolio mix of the plan assets. The actual return on plan assets was Rp987 billion and Rp270 billion for the years ended December 31, 2023 and 2024, respectively.

The actuarial valuation for post-employment health care benefit was performed based on the measurement date as of December 31, 2022, with reports dated March 8, 2023 by KKA I Gde Eka Sarmaja, FSAI and Partner and as of December 31, 2023 and 2024 with report dated March 1, 2024 and March 19, 2025, respectively, by KKA I Gde Eka Sarmaja, FSAI and Partner. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024 are as follows:

    

2022

    

2023

    

2024

 

Discount rate

 

7.25

%  

6.75

%

7.00

%

Health care costs trend rate assumed for next year

 

7.00

%  

7.00

%

7.00

%

Ultimate health care costs trend rate

 

7.00

%  

7.00

%

7.00

%

Year that the rate reaches the ultimate trend rate

 

2022

 

2023

2024

Indonesian mortality table

 

2019

 

2019

2019

c.   Other post-employment benefits cost

The Company provides other post-employment benefits in the form of cash paid to employees on their retirement or termination. These benefits consist of final housing allowance (Biaya Fasilitas Perumahan Terakhir or “BFPT”) and home passage leave (Biaya Perjalanan Pensiun dan Purnabhakti or “BPP") and death allowance (Meninggal Dunia or "MD" allowance) is given to employees who have passed away with an amount of 12 times from the last salary.

The actuarial valuation for other post-employment benefit was performed based on the measurement date as of December 31, 2022, with reports dated March 8, 2023 by KKA I Gde Eka Sarmaja, FSAI and Partner and as of December 31, 2023 and 2024 with report dated March 1, 2024 and March 19, 2025, respectively, by KKA I Gde Eka Sarmaja, FSAI and Partner. The principal actuarial assumptions used by the independent actuary as of December 31, 2022, 2023 and 2024 are as follows:

    

2022

    

2023

    

2024

 

Discount rate

 

6.75

%  

6.50

%  

7.00

%

Indonesian mortality table

 

2019

 

2019

 

2019

d.   Long service employee benefit

The Company provides long service employee benefit to employee hired before July 1, 2002 and have a service period of more than 30 years and retired after September 19, 2019. Total obligation recognized as of December 31, 2023 and 2024 amounted to Rp1 billion and Rp1 billion, respectively. The related long service employee benefits cost charged to expense amounted to Rp1 billion and Rp1 billion for the years ended December 31, 2023 and 2024, respectively.

e.   Obligation under the Labor Law

Under Law No. 11 Year 2020, the Group is required to provide minimum pension benefits, if not covered yet by the sponsored pension plans, to its employees upon retirement. Total obligation recognized as of December 31, 2023 and 2024 amounted to Rp1,005 billion and Rp1,064 billion, respectively. The related pension employee benefits cost charged to expense amounted to Rp78 billion, Rp217 billion, and Rp232 billion for the years ended December 31, 2022, 2023 and 2024, respectively (Note 25). The actuarial gain recognized in OCI amounted to Rp13 billion, Rp41 billion and Rp107 billion for the years ended December 31, 2022, 2023 and 2024, respectively.

f.     Maturity Profile of Defined Benefit Obligation (“DBO”)

The timing of benefits payments and weighted average duration of DBO for 2023 and 2024 are as follows:

Expected Benefits Payment

 

The Company

 

 

 

Funded

Post-

Post-

Defined

Additional

 

 

employment

 

Other post-

employment

pension benefit

pension benefit

health care

employment

benefits

Time Period

    

obligation

    

obligation

    

Unfunded

    

Telkomsel

    

benefits

    

benefits

    

UUCK (Telkom)

2023

Within next 10 years

    

21,044

    

39

    

340

8,833

8,929

281

83

Within 10-20 years

 

15,850

 

30

 

79

13,778

13,651

116

426

Within 20-30 years

 

9,623

 

16

 

139

9,184

12,128

70

485

Within 30-40 years

 

3,630

 

5

 

21

439

5,114

3

49

Within 40-50 years

 

693

 

1

 

819

Within 50-60 years

 

53

 

 

48

Within 60-70 years

 

1

 

 

5

Within 70-80 years

 

 

 

1

Weighted average duration of DBO

 

8.42 years

 

8.42 years

 

5.54 years

9.18 years

12.39 years

4.51 years

11.18 years

2024

Within next 10 years

    

20,107

39

277

9,404

8,153

202

118

Within 10-20 years

 

15,035

28

110

13,131

13,311

118

488

Within 20-30 years

 

8,744

15

212

8,449

13,927

66

610

Within 30-40 years

 

3,079

5

20

410

7,896

2

41

Within 40-50 years

 

539

1

2,142

Within 50-60 years

 

37

340

Within 60-70 years

 

1

62

Within 70-80 years

 

7

Weighted average duration of DBO

 

8.16 years

8.16 years

6.48 years

8.49 years

13.39 years

5.18 years

10.71 years

g.    Sensitivity Analysis

As of December 31, 2023, and 2024, 1% change in discount rate and rate of compensation would have effect on DBO, as follows:

Discount Rate

Rate of Compensation

 

1% Increase

1% Decrease

1% Increase

1% Decrease

    

Increase (decrease) in amounts

    

Increase (decrease) in amounts

Sensitivity

2023

Funded:

    

Defined pension benefit obligation

    

(2,030)

  

2,387

  

235

  

(224)

Unfunded

 

(10)

12

13

(12)

Telkomsel

 

(529)

602

651

(582)

Post-employment health care benefits

 

(1,609)

1,939

1,845

(1,565)

Other post-employment benefits

 

(11)

12

3

(3)

Post-employment benefits UUCK (Telkom)

(10)

12

33

(28)

2024

 

Funded:

    

Defined pension benefit obligation

    

(1,809)

  

2,113

  

153

(146)

Unfunded

 

(11)

12

13

(12)

Telkomsel

 

(502)

568

623

(559)

Post-employment health care benefits

 

(1,663)

2,031

1,943

(1,624)

Other post-employment benefits

 

(9)

10

3

(3)

Post-employment benefits UUCK (Telkom)

(12)

14

37

(32)

The sensitivity analysis was determined based on a method that extrapolates the impact on DBO as a result of reasonable changes in key assumptions occurring at the end of the reporting period.

The sensitivity results above determine the individual impact on the Plan’s DBO at the end of the year. In reality, the Plan is subject to multiple external experience items which may move the DBO in similar or opposite directions, and the Plan’s sensitivity to such changes can vary over time.

There are no changes in the methods and assumptions used in preparing the sensitivity analysis from the previous period.