XML 123 R78.htm IDEA: XBRL DOCUMENT v3.25.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2024
FINANCIAL INSTRUMENTS  
Schedule of financial assets

    

2023

    

2024

Amortized cost

Cash and cash equivalents

29,007

33,905

Other current financial assets

1,359

1,196

Trade and other receivables

10,948

12,829

Other non-current assets

155

165

FVTPL

Long-term investment in financial instruments

8,028

8,174

Other current financial assets

302

89

FVTOCI

Long-term investment in financial instruments

25

51

Total financial assets

 

49,824

 

56,409

Schedule of financial liabilities

    

2023

    

2024

Financial liabilities measured at amortized cost

 

  

 

  

Trade and other payables

 

19,049

 

15,790

Accrued expenses

 

13,079

 

14,192

Customers deposits

 

42

 

41

Short-term bank loans

 

9,650

 

11,525

Two-step loans

 

84

 

Bonds and MTN

 

5,343

 

5,043

Long-term bank loans

 

32,260

 

36,341

Other borrowings

362

Lease liabilities

 

20,302

 

23,925

Other liabilities

 

141

 

104

Total financial liabilities

 

100,312

 

106,961

Schedule of fair values of financial assets and liabilities

Fair value measurement at reporting date using

    

    

    

Quoted prices in

    

    

active markets

Significant

for identical 

other

Significant

assets or

observable

unobservable

Carrying

liabilities

inputs

inputs

2023

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

Fair value measurement at reporting date using

    

    

    

Quoted prices in

    

    

active markets

Significant

for identical 

other

Significant

assets or

observable

unobservable

liabilities

inputs

inputs

2024

Carrying value

Fair value

(level 1)

(level 2)

(level 3)

FVTPL

 

  

 

  

 

  

 

  

 

  

Other current financial assets

 

89

89

89

Long-term investment in financial instruments

8,174

8,174

1,668

6,506

FVTOCI

Long-term investment in financial instruments

51

51

51

Financial liabilities at amortized cost

 

Interest-bearing loans and other borrowings:

 

Bonds and MTN

 

5,043

5,669

5,669

Long-term bank loans

 

36,341

36,472

36,472

Lease liabilities

 

23,925

23,925

23,925

Other liabilities

104

104

104

Total

 

73,727

 

74,484

 

7,426

 

 

67,058

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

    

2023

    

2024

Beginning balance

    

6,358

    

5,997

Gain (loss) recognized in consolidated statement of:

 

 

Profit or loss

 

(617)

 

575

Other comprehensive income

 

(70)

 

3

Purchase/addition

 

330

 

49

Settlement/deduction

 

(4)

 

(67)

Ending balance

 

5,997

 

6,557

Schedule of sensitivity analysis of fair value measurement to changes in unobservable inputs, assets

    

    

    

Significant

    

Range

    

Valuation

unobservable

(weighted

Sensitivity of the input of fair

Industry

technique

input

average)

value

Investment in equity

Non-listed equity investment - technology

OPM Backsolve method

Volatility

27% -80%

10% increase (decrease) in the percentage of volatility would result in an increase (decrease) Rp34 billion of the Investment value

Exit timing

1 - 6 Years

Increase (decrease) in 1 year exit timing would result in an increase (decrease) Rp50 billion of the Investment value

CoCos Equity

Volatility

19.18% - 119.76%

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

33% - 100%

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

Time to liquidity

1.3 - 4.3 Years

Increase (decrease) in 1 year time to liquidity 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% - 24%

1% decrease (increase) in the percentage of WACC would result in an increase (decrease) Rp13 billion of the Investment value

Terminal growth rate

1% - 5%

1% increase (decrease) in terminal growth rate would result in an increase (decrease) Rp8 billion of the Investment value

Non-listed equity investment - telecommunication

Discounted cash flow

WACC

3.2% - 14.7%

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

Terminal growth rate

1.96% - 3.1%

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

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

2023

2024

    

U.S. Dollar

    

Japanese Yen

    

U.S. Dollar

    

Japanese Yen

(in billions)

(in billions)

(in billions)

(in billions)

Financial assets

 

0.83

 

0.01

 

1.02

 

0.01

Financial liabilities

 

(0.24)

 

(0.80)

 

(0.17)

 

(0.02)

Net exposure

 

0.59

 

(0.79)

 

0.85

 

(0.01)

Schedule of sensitivity analysis of foreign currencies

    

Equity/profit (loss)

December 31, 2024

 

  

U.S. Dollar (1% strengthening)

 

137

Japanese Yen (5% strengthening)

(0)

Schedule of interest rate profile of interest-bearing financial instruments

    

2023

    

2024

Fixed rate borrowings

 

38,263

 

48,063

Variable rate borrowings

 

29,738

 

28,771

Schedule of maximum exposure to credit risk of financial assets

    

2023

    

2024

Cash and cash equivalents

 

29,007

 

33,905

Other current financial assets

 

1,661

 

1,285

Trade and other receivables - net

10,948

12,829

Other non-current assets

 

155

 

165

Total

 

41,771

 

48,184

Schedule of maturity profile of financial liabilities contractual undiscounted payments

    

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)

    

Carrying

    

Contractual

    

    

    

    

    

2029 and

amount

cash flows

2025

2026

2027

2028

thereafter

2024

Trade and other payables

15,790

(15,790)

 

(15,790)

 

 

 

 

Accrued expenses

14,192

(14,192)

 

(14,192)

 

 

 

 

Customer deposits

41

(41)

(41)

Short-term bank loans

11,525

(11,525)

(11,525)

Interest bearing loans:

 

 

 

 

 

Bonds and MTN

5,043

(9,307)

 

(2,763)

 

(296)

 

(296)

(297)

(5,655)

Long-term bank loans

36,341

(42,701)

 

(15,419)

 

(8,442)

 

(6,086)

(4,955)

(7,799)

Lease liabilities

23,925

(29,236)

 

(6,640)

 

(4,220)

 

(3,724)

(3,221)

(11,431)

Other liabilities

104

(120)

(6)

(29)

(29)

(28)

(28)

Total

106,961

(122,912)

 

(66,376)

 

(12,987)

 

(10,135)

 

(8,501)

 

(24,913)