XML 121 R76.htm IDEA: XBRL DOCUMENT v3.25.1
OPERATING SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2024
OPERATING SEGMENTS  
Schedule of revenue and expenses include inter-segment transactions

2022

    

    

    

    

    

    

Total

    

Adjustment and

    

Total

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

  

  

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)

2023

    

    

    

    

    

Total

    

Adjustment and

    

Total

    

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

External revenues

 

85,291

 

26,442

 

19,508

 

16,928

 

402

 

148,571

 

645

 

149,216

Inter-segment revenues

 

3,628

 

165

 

25,234

 

20,333

 

2,014

 

51,374

 

(51,374)

 

Total segment revenues

 

88,919

 

26,607

 

44,742

 

37,261

 

2,416

 

199,945

(50,729)

149,216

Segment results

 

28,693

 

7,971

 

602

 

9,386

 

(1,188)

 

45,464

(4,609)

40,855

Other information

 

  

 

  

 

  

 

 

  

 

  

  

Capital expenditures

 

(12,370)

 

(6,434)

 

(5,073)

 

(8,964)

 

(11)

 

(32,852)

 

(6)

 

(32,858)

Depreciation and amortization

 

(21,248)

 

(5,828)

 

(3,884)

 

(6,135)

 

(18)

 

(37,113)

 

4,544

 

(32,569)

Provision recognized in current year

 

(231)

 

(463)

 

173

 

(11)

 

(5)

 

(537)

 

24

 

(513)

2024

    

    

    

    

    

Total

    

Adjustment and

    

Total

    

Mobile

Consumer

Enterprise

WIB

Others

segment

elimination

consolidated

Segment results

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Revenues

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

External revenues

 

83,400

26,312

 

20,593

 

18,002

 

1,078

 

149,385

 

582

 

149,967

Inter-segment revenues

 

3,226

 

50

 

24,749

 

21,398

 

1,657

 

51,080

 

(51,080)

 

Total segment revenues

 

86,626

 

26,362

 

45,342

 

39,400

 

2,735

 

200,465

(50,498)

149,967

Segment results

 

25,977

8,216

 

443

 

9,102

 

(1,051)

 

42,687

(3,529)

39,158

Other information

 

  

 

  

 

  

 

 

  

 

  

  

Capital expenditures

 

(11,679)

 

(5,413)

 

(2,677)

 

(4,540)

 

(8)

 

(24,317)

 

(119)

 

(24,436)

Depreciation and amortization

 

(20,852)

 

(5,870)

 

(3,631)

 

(6,691)

 

(16)

 

(37,060)

 

4,464

 

(32,596)

Provision recognized in current year

 

(110)

 

(560)

 

(142)

 

(37)

 

(7)

 

(856)

 

(48)

 

(904)

Schedule of revenue reconciliation

    

2022

    

2023

    

2024

Total segment revenues

 

197,018

 

199,945

 

200,465

Revenue from other non-operating segments

 

617

 

645

 

582

Adjustment and inter-segment elimination

 

(50,329)

 

(51,374)

 

(51,080)

Consolidated revenues

 

147,306

 

149,216

 

149,967

Schedule of segment result reconciliation

    

2022

    

2023

    

2024

Total segment results

 

42,394

 

45,464

 

42,687

Loss from other non-operating segments

 

(1,772)

 

(2,679)

 

(2,699)

Adjustment and inter-segment elimination

 

(1,041)

 

1,599

 

3,003

Finance income

 

878

 

1,061

 

1,367

Finance cost

 

(4,033)

 

(4,652)

 

(5,208)

Share of profit (loss) of long-term investment in associates

 

(87)

 

1

 

3

IFRS reconciliation

 

91

 

61

 

5

Consolidated profit before income tax

 

36,430

 

40,855

 

39,158

Schedule of capital expenditure reconciliation

    

2022

    

2023

    

2024

Total segment capital expenditure

 

(33,981)

 

(32,852)

 

(24,317)

Capital expenditure from other non-operating segments

 

(175)

 

(116)

 

(132)

IFRS reconciliation

 

10

 

110

 

13

Consolidated capital expenditure

 

(34,146)

 

(32,858)

 

(24,436)

Schedule of depreciation and amortization reconciliation

    

2022

    

2023

    

2024

Total segment depreciation and amortization

 

(37,589)

 

(37,113)

 

(37,060)

Depreciation and amortization from other non-operating segments

 

(263)

 

(250)

 

(212)

Adjustment and inter-segment elimination

 

4,597

 

4,700

 

4,629

IFRS reconciliation

 

126

 

94

 

47

Consolidated depreciation and amortization

 

(33,129)

 

(32,569)

 

(32,596)

Schedule of provision recognized in current year

    

2022

    

2023

    

2024

Total segment provision

 

(578)

 

(537)

 

(856)

Provision recognized from other non-operating segments

 

(7)

 

(5)

 

(37)

Adjustment and inter-segment elimination

 

18

 

29

 

(11)

Consolidated provision recognized in current year

 

(567)

 

(513)

 

(904)

Schedule of revenues information based on the location of the customers

2022

2023

2024

External revenues

Indonesia

139,983

141,157

141,062

Abroad

7,323

8,059

8,905

Total

147,306

149,216

149,967

Schedule of non-current operating assets by geographic area

    

2023

    

2024

Non-current operating assets

 

  

 

  

Indonesia

 

184,599

 

185,177

Abroad

 

2,932

 

2,850

Total

 

187,531

 

188,027