Foreign Filer Report • Nov 1, 2010
Preview not available for this file type.
Download Source File6-K 1 c07468e6vk.htm FORM 6-K Form 6-K PAGEBREAK
Table of Contents
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13 a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November , 20 10
Perusahaan Perseroan (Persero) PT TELEKOMUNIKASI INDONESIA
(Translation of registrants name into English)
Jalan Japati No. 1 Bandung-40133 INDONESIA
(Address of principal executive office)
[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.]
Form 20-F þ Form 40-F o
[Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934]
Yes o No þ
[If yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ]
Folio /Folio
PAGEBREAK
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf by the undersigned, thereunto duly authorized.
| Perusahaan Perseroan (Persero) PT TELEKOMUNIKASI INDONESIA | ||
|---|---|---|
| (Registrant) | ||
| Date November 1, 2010 | By | /s/ Agus Murdiyatno |
| (Signature) | ||
| Agus Murdiyatno VP Investor Relations/ Corporate Secretary |
Folio /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2009 AND 2010 AND NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
Folio /Folio
PAGEBREAK
TOC
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
SEPTEMBER 30, 2009 AND 2010 AND NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
TABLE OF CONTENTS
| Consolidated Financial Statements | |
| Consolidated Balance Sheets | 1-3 |
| Consolidated Statements of Income | 4 |
| Consolidated Statements of Changes in Stockholders Equity | 5-6 |
| Consolidated Statements of Cash Flows | 7-8 |
| Notes to Consolidated Financial Statements | 9-133 |
/TOC
Folio /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED) SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| Notes | Rp. | Rp. | US$ (Note 3) | |
|---|---|---|---|---|
| ASSETS | ||||
| CURRENT ASSETS | ||||
| Cash and cash equivalents | 2c,2e,5,45 | 7,212,193 | 8,941,289 | 1,001,825 |
| Temporary investments | 2c,2f,45 | 286,648 | 373,325 | 41,829 |
| Trade receivables | 2c,2g,6,37,45 | |||
| Related parties net of allowance | ||||
| for doubtful accounts of | ||||
| Rp.124,432 million in 2009 and | ||||
| Rp.132,248 million in 2010 | 751,997 | 1,181,860 | 132,421 | |
| Third parties net of allowance for | ||||
| doubtful accounts of | ||||
| Rp.1,457,400 million in 2009 and | ||||
| Rp.1,188,308 million in 2010 | 3,136,896 | 3,606,630 | 404,104 | |
| Other receivables net of allowance for | ||||
| doubtful accounts of | ||||
| Rp.10,732 million in 2009 | ||||
| and Rp.6,896 million in 2010 | 2c,2g,45 | 118,144 | 105,618 | 11,834 |
| Inventories net of allowance for | ||||
| obsolescence of Rp.73,541 million in | ||||
| 2009 and Rp.79,013 million in 2010 | 2h,7,37 | 437,877 | 569,860 | 63,850 |
| Prepaid expenses | 2c,2i,8,45 | 2,696,294 | 3,540,963 | 396,747 |
| Claims for tax refund | 2s,39 | 216,326 | 11,779 | 1,320 |
| Prepaid taxes | 2s,39 | 850,732 | 315,416 | 35,341 |
| Other current assets | 2c,9,45 | 34,877 | 5,921 | 663 |
| Total Current Assets | 15,741,984 | 18,652,661 | 2,089,934 | |
| NON-CURRENT ASSETS | ||||
| Long-term investments net | 2f,10 | 146,323 | 262,105 | 29,368 |
| Property, plant and equipment net of | ||||
| accumulated depreciation of | ||||
| Rp.70,843,414 million in 2009 and Rp.80,992,514 million in 2010 | 2k,2l,4,11,19,20,23 | 73,922,446 | 75,569,531 | 8,467,174 |
| Property, plant and equipment under | ||||
| Revenue-Sharing Arrangements net | ||||
| of accumulated depreciation of | ||||
| Rp.194,729 million in 2009 and | ||||
| Rp.197,443 million in 2010 | 2m,12,34,47 | 404,275 | 316,647 | 35,479 |
| Prepaid pension benefit cost | 2i,2r,42 | 782 | 8,911 | 998 |
| Advances and other non-current assets | 2c,2k,2o,13,29,45,49 | 2,347,208 | 3,079,320 | 345,022 |
| Goodwill and other intangible assets net | ||||
| of accumulated amortization of | ||||
| Rp.7,303,266 million in 2009 and Rp.8,692,829 million in 2010 | 2d,2j,4,14 | 2,606,678 | 2,039,449 | 228,510 |
| Escrow accounts | 2c,15,45 | 46,236 | 41,240 | 4,621 |
| Deferred tax assets net | 2s,39,55 | 97,918 | 90,877 | 10,182 |
| Total Non-current Assets | 79,571,866 | 81,408,080 | 9,121,354 | |
| TOTAL ASSETS | 95,313,850 | 100,060,741 | 11,211,288 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 1 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| Notes | Rp. | Rp. | US$ (Note 3) | |
|---|---|---|---|---|
| LIABILITIES AND STOCKHOLDERS | ||||
| EQUITY | ||||
| CURRENT LIABILITIES | ||||
| Trade payables | 2c,2q,16,45 | |||
| Related parties | 1,475,156 | 1,708,417 | 191,419 | |
| Third parties | 7,777,365 | 6,883,652 | 771,278 | |
| Other payables | 18,256 | 33,116 | 3,710 | |
| Taxes payables | 2s,39 | 1,922,821 | 733,319 | 82,164 |
| Dividend payables | 2v | 405,175 | 1,456,227 | 163,163 |
| Accrued expenses | 2c,17,35,42,45 | 2,896,662 | 3,501,338 | 392,307 |
| Unearned income | 2q,18 | 2,703,086 | 2,560,243 | 286,862 |
| Advances from customers and suppliers | 235,462 | 360,531 | 40,396 | |
| Short-term bank loans | 2c,19,45 | 35,800 | 54,184 | 6,071 |
| Current maturities of long-term liabilities | 2c,2q,2l,20,45 | 8,357,001 | 6,447,834 | 722,446 |
| Total Current Liabilities | 25,826,784 | 23,738,861 | 2,659,816 | |
| NON-CURRENT LIABILITIES | ||||
| Deferred tax liabilities net | 2s,39,55 | 3,402,396 | 4,128,386 | 462,564 |
| Accrued long service awards | 2c,2r,43,45 | 165,431 | 204,013 | 22,859 |
| Accrued post-retirement | ||||
| health care benefits | 2c,2r,44,45 | 2,019,054 | 1,260,522 | 141,235 |
| Accrued pension and other post-retirement benefits costs | 2c,2r,42,45 | 854,761 | 490,668 | 54,977 |
| Long-term liabilities net of current | ||||
| maturities | ||||
| Obligations under finance leases | 2l,2q,11,20 | 374,614 | 420,544 | 47,120 |
| Two-step loans related party | 2c,20,21,45 | 3,256,906 | 2,768,097 | 310,151 |
| Bonds and notes | 2c,20,22,45 | 27,000 | 3,166,418 | 354,781 |
| Bank loans | 2c,20,23,45 | 11,681,098 | 10,255,978 | 1,149,129 |
| Deferred consideration for business | ||||
| combinations | 20,24 | 432,997 | | |
| Total Non-current Liabilities | 22,214,257 | 22,694,626 | 2,542,816 | |
| MINORITY INTEREST | 25 | 9,766,000 | 10,885,873 | 1,219,706 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 2 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| Notes | Rp. | Rp. | US$ (Note 3) | ||||
|---|---|---|---|---|---|---|---|
| STOCKHOLDERS EQUITY | |||||||
| Capital stock Rp.250 par value per | |||||||
| Series A Dwiwarna share and | |||||||
| Series B share | |||||||
| Authorized 1 Series A Dwiwarna | |||||||
| share and 79,999,999,999 | |||||||
| Series B shares | |||||||
| Issued and fully paid 1 Series A | |||||||
| Dwiwarna share and | |||||||
| 20,159,999,279 Series B shares | 1c,26 | 5,040,000 | 5,040,000 | 564,706 | |||
| Additional paid-in capital | 2u,27 | 1,073,333 | 1,073,333 | 120,261 | |||
| Treasury stock 490,574,500 shares in | |||||||
| 2009 and 2010 | 2u,28 | (4,264,073 | ) | (4,264,073 | ) | (477,767 | ) |
| Difference in value arising from | |||||||
| restructuring transactions and | |||||||
| other transactions between | |||||||
| entities under common control | 2d,29 | 478,000 | 478,000 | 53,557 | |||
| Difference due to change of equity in | |||||||
| associated companies | 2f | 385,595 | 385,595 | 43,204 | |||
| Unrealized holding gain from | |||||||
| available-for-sale securities | 2f | 16,127 | 50,756 | 5,687 | |||
| Translation adjustment | 2f | 244,468 | 229,001 | 25,658 | |||
| Difference due to acquisition of | |||||||
| minority interest in subsidiary | 1d,2d | (426,358 | ) | (509,911 | ) | (57,133 | ) |
| Retained earnings | |||||||
| Appropriated | 15,336,746 | 15,336,746 | 1,718,403 | ||||
| Unappropriated | 19,622,971 | 24,921,934 | 2,792,374 | ||||
| Total Stockholders Equity | 37,506,809 | 42,741,381 | 4,788,950 | ||||
| TOTAL LIABILITIES AND | |||||||
| STOCKHOLDERS EQUITY | 95,313,850 | 100,060,741 | 11,211,288 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 3 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars, except per share and per ADS data)
| Notes | Rp. | Rp. | US$ (Note 3) | ||||
|---|---|---|---|---|---|---|---|
| OPERATING REVENUES | |||||||
| Telephone | 2q,30,55 | ||||||
| Fixed lines | 10,805,934 | 9,853,882 | 1,104,076 | ||||
| Cellular | 21,504,166 | 22,056,590 | 2,471,327 | ||||
| Interconnection | 2c,2q,31,45 | 2,401,431 | 2,295,404 | 257,188 | |||
| Data, internet and information | |||||||
| technology services | 2q,32,55 | 13,777,499 | 15,848,894 | 1,775,786 | |||
| Network | 2c,2q,33,45 | 895,061 | 903,485 | 101,231 | |||
| Other telecommunications services | 2m, 2q,12,34,47 | 778,708 | 1,164,097 | 130,431 | |||
| Total Operating Revenues | 50,162,799 | 52,122,352 | 5,840,039 | ||||
| OPERATING EXPENSES | |||||||
| Depreciation and amortization | 2k,2l,2m,2q,11,12,13,14,55 | 10,195,696 | 11,042,997 | 1,237,311 | |||
| Personnel | 2c,2q,2r,17,35,42,43,44,45,55 | 5,545,706 | 5,427,255 | 608,096 | |||
| Operations, maintenance and | |||||||
| telecommunication services | 2c,2q,36,45,55 | 10,954,458 | 12,855,872 | 1,440,434 | |||
| General and administrative | 2g,2h,2q,6,7,14,37,55 | 1,843,673 | 1,726,590 | 193,455 | |||
| Interconnection | 2c,2q,38,45 | 2,174,318 | 2,277,133 | 255,141 | |||
| Marketing | 2q | 1,494,657 | 1,598,371 | 179,089 | |||
| Total Operating Expenses | 32,208,508 | 34,928,218 | 3,913,526 | ||||
| OPERATING INCOME | 17,954,291 | ` | 1,926,513 | ||||
| OTHER (EXPENSES) INCOME | |||||||
| Interest income | 2c,45 | 341,785 | 289,266 | 32,411 | |||
| Equity in net loss of | |||||||
| associated companies | 2f,10 | (21,320 | ) | (6,195 | ) | (694 | ) |
| Interest expense | 2c,45 | (1,471,769 | ) | (1,429,873 | ) | (160,210 | ) |
| Gain on foreign exchange net | 2p | 774,784 | 131,024 | 14,681 | |||
| Others net | 206,701 | 300,480 | 33,667 | ||||
| Other expenses net | (169,819 | ) | (715,298 | ) | (80,145 | ) | |
| INCOME BEFORE TAX | 17,784,472 | 16,478,836 | 1,846,368 | ||||
| TAX EXPENSE | 2s,39 | ||||||
| Current | (4,597,272 | ) | (3,534,697 | ) | (396,044 | ) | |
| Deferred | (399,605 | ) | (787,515 | ) | (88,237 | ) | |
| (4,996,877 | ) | (4,322,212 | ) | (484,281 | ) | ||
| INCOME BEFORE MINORITY INTEREST | |||||||
| IN NET INCOME OF CONSOLIDATED | |||||||
| SUBSIDIARIES | 12,787,595 | 12,156,624 | 1,362,087 | ||||
| MINORITY INTEREST IN NET INCOME OF | |||||||
| CONSOLIDATED SUBSIDIARIES net | 25 | (3,487,133 | ) | (3,223,269 | ) | (361,151 | ) |
| NET INCOME | 9,300,462 | 8,933,355 | 1,000,936 | ||||
| BASIC EARNINGS PER SHARE | 2w,40 | ||||||
| Net income per share | 472.84 | 454.17 | 0.05 | ||||
| Net income per ADS | |||||||
| (40 Series B shares per ADS) | 18,913.60 | 18,166.80 | 2.00 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 4 /Folio
PAGEBREAK
Table of Contents
LANDSCAPE
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (UNAUDITED) NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah)
| in value | ||||||||||||||||||
| arising from | ||||||||||||||||||
| restructuring | ||||||||||||||||||
| transactions | ||||||||||||||||||
| and other | Unrealized | Difference | ||||||||||||||||
| transactions | Difference | holding | due to | |||||||||||||||
| between | due to change | gain (loss) | acquisition | |||||||||||||||
| Additional | entities under | of equity | on available- | of minority | ||||||||||||||
| Capital | paid-in | Treasury | common | in associated | for-sale | Translation | interest | Retained earnings | Stockholders | |||||||||
| stock | capital | stock | control | companies | securities | adjustment | in subsidiary | Appropriated | Unappropriated | equity | ||||||||
| Descriptions | Notes | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | ||||||
| Balance, January 1, 2009 | 5,040,000 | 1,073,333 | (4,264,073 | ) | 360,000 | 385,595 | (19,066 | ) | 238,319 | | 10,557,985 | 20,941,978 | 34,314,071 | |||||
| Unrealized holding gain | ||||||||||||||||||
| on available-for-sale | ||||||||||||||||||
| securities | 2f | | | | | | 35,193 | | | | | 35,193 | ||||||
| Foreign currency | ||||||||||||||||||
| translation of | ||||||||||||||||||
| associated companies | 2f,10 | | | | | | | (1,610 | ) | | | | (1,610 | ) | ||||
| Foreign currency | ||||||||||||||||||
| translation of | ||||||||||||||||||
| subsidiaries and | 1d,2b | | | | | | | 7,759 | | | | 7,759 | ||||||
| 49% acquisition of | ||||||||||||||||||
| Infomedia | 1d,2d | | | | | | | | (426,358 | ) | | | (426,358 | ) | ||||
| Compensation for the | ||||||||||||||||||
| early termination of | ||||||||||||||||||
| exclusive rights | 29 | | | | 118,000 | | | | | | | 118,000 | ||||||
| Cash dividends | 2v,41 | | | | | | | | | | (5,840,708 | ) | (5,840,708 | ) | ||||
| Appropriation for | ||||||||||||||||||
| general reserve | 41 | | | | | | | | | 4,778,761 | (4,778,761 | ) | | |||||
| Net income for the period | | | | | | | | | | 9,300,462 | 9,300,462 | |||||||
| Balance, September 30, 2009 | 5,040,000 | 1,073,333 | (4,264,073 | ) | 478,000 | 385,595 | 16,127 | 244,468 | (426,358 | ) | 15,336,746 | 19,622,971 | 37,506,809 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 5 /Folio
PAGEBREAK
Table of Contents
LANDSCAPE
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (UNAUDITED) (continued) NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah)
| in value | |||||||||||||||||
| arising from | |||||||||||||||||
| restructuring | |||||||||||||||||
| transactions | |||||||||||||||||
| and other | Unrealized | Difference | |||||||||||||||
| transactions | Difference | holding | due to | ||||||||||||||
| between | due to change | gain | acquisition | ||||||||||||||
| Additional | entities under | of equity | on available- | of minority | |||||||||||||
| Capital | paid-in | Treasury | common | in associated | for-sale | Translation | interest | Retained earnings | Stockholders | ||||||||
| stock | capital | stock | control | companies | securities | adjustment | in subsidiary | Appropriated | Unappropriated | equity | |||||||
| Descriptions | Notes | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | Rp. | |||||
| Balance, January 1, 2010 | 5,040,000 | 1,073,333 | (4,264,073 | ) | 478,000 | 385,595 | 18,136 | 230,995 | (439,444 | ) | 15,336,746 | 21,130,459 | 38,989,747 | ||||
| Unrealized holding gain | |||||||||||||||||
| on available-for-sale | |||||||||||||||||
| securities | 2f | | | | | | 32,620 | | | | | 32,620 | |||||
| Foreign currency translation of | |||||||||||||||||
| associated companies | 2f,10 | | | | | | | 1,389 | | | | 1,389 | |||||
| Foreign currency translation of | |||||||||||||||||
| subsidiaries | 1d,2b | | | | | | | (3,383 | ) | | | | (3,383 | ) | |||
| 20% acquisition of | |||||||||||||||||
| Sigma | 1d,2d | | | | | | | | (70,467 | ) | | | (70,467 | ) | |||
| Cash dividends | 2v,41 | | | | | | | | | | (5,141,880 | ) | (5,141,880 | ) | |||
| Net income for the period | | | | | | | | | | 8,933,355 | 8,933,355 | ||||||
| Balance, September 30, 2010 | 5,040,000 | 1,073,333 | (4,264,073 | ) | 478,000 | 385,595 | 50,756 | 229,001 | (509,911 | ) | 15,336,746 | 24,921,934 | 42,741,381 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 6 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| Rp. | Rp. | US$ (Note 3) | ||||
|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
| Cash receipts from operating revenues | ||||||
| Telephone | ||||||
| Fixed lines | 10,369,482 | 9,184,184 | 1,029,040 | |||
| Cellular | 21,195,286 | 21,843,066 | 2,447,402 | |||
| Interconnection net | 2,282,696 | 2,296,488 | 257,310 | |||
| Data, internet and information technology services | 13,765,897 | 15,151,929 | 1,697,695 | |||
| Other services | 1,598,562 | 1,980,602 | 221,916 | |||
| Total cash receipts from operating revenues | 49,211,923 | 50,456,269 | 5,653,363 | |||
| Cash payments for operating expenses | (22,738,622 | ) | (25,623,824 | ) | (2,871,017 | ) |
| Cash paid from customers | 94,280 | 248,487 | 27,842 | |||
| Cash generated from operations | 26,567,581 | 25,080,932 | 2,810,188 | |||
| Interest received | 358,088 | 291,765 | 32,691 | |||
| Interest paid | (1,416,526 | ) | (1,349,692 | ) | (151,226 | ) |
| Income tax paid | (3,246,756 | ) | (3,533,834 | ) | (395,948 | ) |
| Net cash provided by operating activities | 22,262,387 | 20,489,171 | 2,295,705 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
| Proceeds from sale of temporary investments | ||||||
| and maturity of time deposits | 38,148 | 24,473 | 2,742 | |||
| Purchases of temporary investments | ||||||
| and placements in time deposits | (22,559 | ) | (5,671 | ) | (635 | ) |
| Proceeds from sale of property, plant and equipment | 6,088 | 8,768 | 982 | |||
| Acquisition of property, plant and equipment | (15,056,495 | ) | (10,897,723 | ) | (1,221,033 | ) |
| Increase in advances for purchases of | ||||||
| property, plant and equipment | (1,054,568 | ) | (524,422 | ) | (58,759 | ) |
| Decrease in advances, other assets and escrow accounts | 14,114 | 224,330 | 25,135 | |||
| Business combinations, net of cash paid | | (116,503 | ) | (13,054 | ) | |
| Acquisition of intangible assets | (462,192 | ) | (612,051 | ) | (68,577 | ) |
| Acquisition of minority interest of subsidiary | (598,000 | ) | (95,422 | ) | (10,692 | ) |
| Cash dividends received | 822 | 2,800 | 314 | |||
| Acquisition of long-term investments | | (115,358 | ) | (12,925 | ) | |
| Net cash used in investing activities | (17,134,642 | ) | (12,106,779 | ) | (1,356,502 | ) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
| Cash dividends paid | (5,840,708 | ) | (5,141,880 | ) | (576,121 | ) |
| Cash dividends paid to minority stockholders | ||||||
| of subsidiaries | (2,829,472 | ) | (2,188,700 | ) | (245,232 | ) |
| Proceeds from short-term borrowings | 83,023 | 254,152 | 28,476 | |||
| Repayments of short-term borrowings | (91,929 | ) | (96,531 | ) | (10,816 | ) |
| Proceeds from medium-term Notes | 30,000 | 35,000 | 3,922 | |||
| Repayment from medium-term Notes | | (3,400 | ) | (381 | ) | |
| Proceeds from long-term borrowings | 9,525,243 | 6,901,356 | 773,261 | |||
| Repayment of long-term borrowings | (5,096,735 | ) | (6,430,082 | ) | (720,457 | ) |
| Repayment of promissory notes | (123,927 | ) | | | ||
| Repayment of obligations under finance leases | (209,954 | ) | (166,194 | ) | (18,621 | ) |
| Net cash used in financing activities | (4,554,459 | ) | (6,836,279 | ) | (765,969 | ) |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 7 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (continued) NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| Rp. | Rp. | US$ (Note 3) | ||||
|---|---|---|---|---|---|---|
| NET INCREASE IN CASH AND | ||||||
| CASH EQUIVALENTS | 573,286 | 1,546,113 | 173,234 | |||
| EFFECT OF EXCHANGE RATE CHANGES | ||||||
| ON CASH AND CASH EQUIVALENTS | (251,038 | ) | (410,284 | ) | (45,970 | ) |
| CASH AND CASH EQUIVALENTS AT BEGINNING | ||||||
| OF PERIOD | 6,889,945 | 7,805,460 | 874,561 | |||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 7,212,193 | 8,941,289 | 1,001,825 | |||
| SUPPLEMENTAL CASH FLOW INFORMATION | ||||||
| Non-cash investing and financing activities: | ||||||
| Acquisition of property, plant and equipment | ||||||
| through incurrence of payables | 7,153,267 | 5,802,018 | 650,086 | |||
| Acquisition of property, plant and equipment | ||||||
| through finance leases | 15,421 | 15,517 | 1,739 |
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
Folio 8 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
| --- |
| Perusahaan Perseroan (Persero) P.T. Telekomunikasi Indonesia Tbk (the Company) was
originally part of Post en Telegraafdienst , which was established in 1884 under the
framework of Decree No. 7 dated March 27, 1884 of the Governor General of the Dutch Indies
and was published in State Gazette No. 52 dated April 3, 1884. |
| In 1991, the status of the Company was changed into a state-owned limited liability
corporation (Persero) based on Government Regulation No. 25/1991. |
| The Company was established based on notarial deed No. 128 dated September 24, 1991 of Imas
Fatimah, S.H.. The deed of establishment was approved by the Minister of Justice of the
Republic of Indonesia in his Decision Letter No. C2-6870.HT.01.01.Th.1991 dated November 19,
1991, and was published in State Gazette No. 5 dated January 17, 1992, Supplement No. 210.
The Articles of Association have been amended several times, the latest amendments were to
comply with Badan Pengawas Pasar Modal dan Lembaga Keuangan Indonesia (BAPEPAM-LK)
Regulation No. IX.J.1 of Main Provisions of the Articles of Association of Company that Make
an Equity Public Offering and Public Company and BAPEPAM-LK Regulation No. IX.E.2 of
Material Transaction and Changes of the Core Business Activities, and to add the Companys
purposes and objectives, based on notarial deed No. 37 dated July 24, 2010 of A. Partomuan
Pohan, S.H., LLM. and notification of this amendment was received by the Minister of Justice
and Human Rights of the Republic of Indonesia (MoJHR) as in his Letter No.
AHU-35876.AH.01.02/2010 dated July 19, 2010. |
| In accordance with Article 3 of the Companys Articles of Association, the scope of its
activities is to provide telecommunication network and services, informatics and
optimization of the Companys resources in accordance with prevailing regulations. To
achieve this objective, the Company is involved in the following activities: |
| i. | Planning, building, providing, developing, operating, marketing or selling,
leasing and maintaining telecommunications and information networks in accordance with
prevailing regulations. |
| --- | --- |
| ii. | Planning, developing, providing, marketing or selling and improving
telecommunications and information services in accordance with prevailing regulations. |
| iii. | Providing payment transactions and money transferring services through
telecommunications and information networks. |
| iv. | Performing activities and other undertakings in connection with optimization of
the Companys resources, among others the utilization of the Companys property, plant
and equipment and moving assets, information systems, education and training, and
repairs and maintenance facilities. |
The Companys head office is located at Jalan Japati No. 1, Bandung, West Java.
Folio 9 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
| --- |
| Pursuant to Law No. 3/1989 on Telecommunications (effective on April 1, 1989), Indonesian
legal entities are allowed to provide basic telecommunications services in cooperation with
the Company as the domestic telecommunications organizing body (or badan penyelenggara).
The Government Regulation No. 8/1993 relating to the provision of the telecommunications
services regulates that a cooperation which provides basic telecommunications services can
be in the form of a joint venture, joint operation or contractual arrangement and that the
entities cooperating with the domestic telecommunications organizing body must use the
organizing bodys telecommunications networks. If the telecommunications networks are not
available, the Government Regulation requires that the cooperation be in the form of a joint
venture that is capable of constructing the necessary networks. The Minister of Tourism,
Post and Telecommunication of the Republic of Indonesia (MTPT) reaffirmed the status of
the Company as the organizing body for the provision of domestic telecommunication services
through two Decision Letters both dated August 14, 1995. |
| The domestic telecommunications services of the Company includes the provision of
telephone, telex, telegram, satellite, leased lines, electronic mail, mobile communication
and cellular services. Pursuant to this, in 1995, the Company entered into agreements with
investors to develop, manage and operate telecommunications facilities in five of the
Companys seven regional divisions (Divre) under Joint Operation Schemes (known as Kerja
Sama Operasi or KSO), in order to: |
| (1) | accelerate the construction of telecommunication facilities, |
|---|---|
| (2) | make the Company a world-class operator, and |
| (3) | increase the technology as well as knowledge and skills of its employees. |
| Historically, the Company had the exclusive right to provide local wireline and fixed
wireless services for a minimum period of 15 years and the exclusive right to provide
domestic long-distance (Sambungan Langsung Jarak Jauh or SLJJ) telecommunications
services for a minimum period of 10 years, effective January 1, 1996. Such exclusive rights
also applied to telecommunications services provided for and on behalf of the Company
through a KSO. This grant of rights did not affect the Companys right to provide other
domestic telecommunications services. |
| --- |
| In 1999, the Government of the Republic of Indonesia (the Government) passed
Telecommunications Law No. 36, which took effect in September 2000. This Law states that
telecommunication activities cover: |
| (1) | Telecommunications networks, |
|---|---|
| (2) | Telecommunications services, and |
| (3) | Special telecommunications. |
National state-owned companies (Badan Usaha Milik Negara or BUMN), regional state-owned companies, privately-owned companies and cooperatives are allowed to provide telecommunications networks and services. Special telecommunications can be provided by individuals, Government Agencies and legal entities other than telecommunications networks and service providers. The Telecommunications Law prohibits activities that result in monopolistic practices and unfair competition, and was expected to pave the way for market liberalization. In connection with this law, Government Regulation No. 52/2000 was issued, which provided that interconnection fees shall be charged to originating telecommunications network operators where telecommunications service is provided by two or more telecommunications network operators.
Folio 10 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. | Establishment and general information (continued) |
|---|---|
| On press release No. 05/HMS/JP/VIII/2000 dated August 1, 2000 of the Directorate General of | |
| Post and Telecommunications (DGPT), as corrected by No. 1718/UM/VIII/2000 dated August 2, | |
| 2000, the period for exclusive rights granted to the Company to provide local and SLJJ | |
| fixed-line telecommunications services were shortened from the expiration period of December | |
| 2010 to August 2002 and from December 2005 to August 2003. In return, the Government was | |
| required to pay compensation to the Company (Notes 13 and 29). Further, on press release of | |
| the Coordinating Minister of Economics of the Republic of Indonesia dated July 31, 2002, the | |
| Government terminated the Companys exclusive right as a network provider for local and SLJJ | |
| services effective August 1, 2002. On August 1, 2002, PT Indonesian Satellite Corporation | |
| Tbk (Indosat) was granted a license to provide local and SLJJ telecommunications services. | |
| The Company has a commercial license to provide International Direct Dialing (IDD) | |
| services based on the Minister of Communications of the Republic of Indonesia (MoC) Decree | |
| No. KP. 162/2004 dated May 13, 2004. | |
| b. | Companys Board of Commissioners, Directors and employees |
| 1. |
| --- |
| Based on resolutions made at (i) the Annual General Meeting (AGM) of Stockholders of
the Company dated June 12, 2009 as covered by notarial deed No. 22 of Dr. A. Partomuan
Pohan, S.H., LLM.,; and (ii) the Extraordinary General Meeting (EGM) of Stockholders
of the Company dated June 11, 2010 as covered by notarial deed no. 18 of the same
notary, the composition of the Companys Board of Commissioners and Directors as of
September 30, 2009 and 2010, respectively, were as follows: |
| 2009 | 2010 | |
|---|---|---|
| President Commissioner | Tanri Abeng | Tanri Abeng |
| Commissioner | Bobby A.A Nazief | Bobby A.A Nazief |
| Commissioner | Mahmuddin Yasin | Mahmuddin Yasin |
| Independent Commissioner | Arif Arryman | Arif Arryman* |
| Independent Commissioner | Petrus Sartono | Petrus Sartono |
| President Director | Rinaldi Firmansyah | Rinaldi Firmansyah |
| Vice President Director/Chief | ||
| Operating Officer (COO) | ** (see Note below) | ** (see Note below) |
| Director of Finance | Sudiro Asno | Sudiro Asno |
| Director of Network and Solution | Ermady Dahlan | Ermady Dahlan |
| Director of Enterprise and | ||
| Wholesale | Arief Yahya | Arief Yahya |
| Director of Consumer | I Nyoman Gede Wiryanata | I Nyoman Gede Wiryanata |
| Director of Compliance and | ||
| Risk Management | Prasetio | Prasetio |
| Chief Information Technology Officer | Indra Utoyo | Indra Utoyo |
| Director of Human Capital | ||
| and General Affairs (HCGA) | Faisal Syam | Faisal Syam |
| * | Passed away on September 7, 2010, the position is vacant on September 30, 2010 |
|---|---|
| ** | COO is held by Director of Network and Solution in 2009 and 2010 |
Folio 11 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. Companys Board of Commissioners, Directors and employees (continued)
| 1. | Board of Commissioners and Directors (continued) |
|---|---|
| Based on the EGM of Stockholders of the Company dated June 11, 2010, the Companys | |
| stockholders agreed to extend the terms of service of Tanri Abeng, Arif Arryman, Petrus | |
| Sartono, Rinaldi Firmansyah, and Arief Yahya up to the next AGM of Stockholders of the | |
| Company. | |
| 2. | Employees |
| As of September 30, 2009 and 2010, the Company and its subsidiaries had 29,091 and | |
| 27,026 employees, respectively. |
| c. |
| --- |
| The Companys shares prior to its Initial Public Offering (IPO) totaled 8,400,000,000,
consisting of 8,399,999,999 Series B shares and 1 Series A Dwiwarna share, and were
100%-owned by the Government. On November 14, 1995, 933,333,000 new Series B shares and
233,334,000 Series B shares owned by the Government were offered to public through IPO and
listed on the Indonesia Stock Exchange (IDX) (previously the Jakarta Stock Exchange and
the Surabaya Stock Exchange) and 700,000,000 Series B shares owned by the Government were
offered to the public and listed on the New York Stock Exchange (NYSE) and the London
Stock Exchange (LSE), in the form of American Depositary Shares (ADS). There are
35,000,000 ADS and each ADS represents 20 Series B shares at that time. |
| In December 1996, the Government had a block sale of its 388,000,000 Series B shares, and in
1997, had distributed 2,670,300 Series B shares as incentive to the Companys stockholders
who did not sell their shares within one year from the date of the IPO. In May 1999, the
Government further sold 898,000,000 Series B shares. |
| To comply with Law No. 1/1995 of the Limited Liability Companies, at the AGM of Stockholders
of the Company on April 16, 1999, the Companys stockholders resolved to increase the
Companys issued share capital by distribution of 746,666,640 bonus shares through the
capitalization of certain additional paid-in capital, which were distributed to the
Companys stockholders in August 1999. On August 16, 2007, the Law No. 1/1995 of the Limited
Liability Companies was amended by the issuing of Law No. 40/2007 of the Limited Liability
Companies which became effective at the same date. The Law No. 40/2007 has no effect on the
public offering of shares of the Company. The Company has complied with Law No. 40/2007. |
| In December 2001, the Government had another block sale of 1,200,000,000 shares or 11.9% of
the total outstanding Series B shares. In July 2002, the Government sold a further
312,000,000 shares or 3.1% of the total outstanding Series B shares. |
| At the AGM of Stockholders of the Company dated July 30, 2004, as covered by notarial deed
No. 26 of A. Partomuan Pohan, S.H., LLM., the Companys stockholders approved the Companys
2-for-1 stock split for Series A Dwiwarna and Series B. For Series A Dwiwarna share with par
value of Rp.500, it was split into 1 Series A Dwiwarna share with par value of Rp.250 per
share and 1 Series B share with par value of Rp.250 per share. The stock split resulted in
an increase of the Companys authorized capital stock from 1 Series A Dwiwarna share and
39,999,999,999 Series B shares to 1 Series A Dwiwarna share and 79,999,999,999 Series B
shares, and issued capital stock from 1 Series A Dwiwarna share and 10,079,999,639 Series B
shares to 1 Series A Dwiwarna share and 20,159,999,279 Series B shares. After the stock
split, each ADS represented 40 Series B shares. |
Folio 12 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. | Public offering of shares of the Company (continued) |
|---|---|
| During the EGM of Stockholders of the Company on December 21, 2005, AGM of Stockholders of | |
| the Company on June 29, 2007 and the AGM of Stockholders of the Company on June 20, 2008, | |
| the Companys stockholders approved the phase I, II and III plan, respectively, to | |
| repurchase the Companys issued Series B shares (Note 28). | |
| As of September 30, 2010, all of the Companys Series B shares were listed on the IDX and | |
| 50,997,025 ADS shares were listed on the NYSE and LSE (Note 26). | |
| d. | Subsidiaries |
| As of September 30, 2009 and 2010, the Company has consolidated the following direct or | |
| indirectly owned subsidiaries which it controls as a result of majority ownership (Notes 2b | |
| and 2d): |
(i) Direct subsidiaries:
| Nature of business/ — date of incorporation | Date of | Percentage of — effective | Total assets | |||
|---|---|---|---|---|---|---|
| Subsidiary/place of | or acquisition by | commercial | ownership interest | before elimination | ||
| incorporation | the Company | operation | 2009 | 2010 | 2009 | 2010 |
| PT Telekomunikasi Selular | ||||||
| ( Telkomsel ), Jakarta, Indonesia | Telecomunication | |||||
| provides | ||||||
| telecommunication | ||||||
| facilities and mobile | ||||||
| cellular services using | ||||||
| Global System for | ||||||
| Mobile Communication | ||||||
| (GSM) technology/May | ||||||
| 26, 1995 | 1995 | 65 | 65 | 57,095,528 | 60,606,863 | |
| PT Multimedia Nusantara | ||||||
| ( Metra ), Jakarta, | ||||||
| Indonesia | Multimedia | |||||
| telecommunication | ||||||
| services/May 9, 2003 | 1998 | 100 | 100 | 1,526,850 | 1,836,691 | |
| PT Telekomunikasi | ||||||
| Indonesia International | ||||||
| ( TII ) (formerly PT Aria | ||||||
| West International | ||||||
| ( AWI )), Jakarta, | ||||||
| Indonesia | Telecommunication/July 31, 2003 | 1995 | 100 | 100 | 709,892 | 1,550,946 |
| PT Pramindo Ikat | ||||||
| Nusantara | ||||||
| ( Pramindo ), Jakarta, Indonesia | Telecommunication | |||||
| construction and | ||||||
| services/August | ||||||
| 15, 2002 | 1995 | 100 | 100 | 1,082,296 | 1,160,980 | |
| PT Infomedia Nusantara | ||||||
| (Infomedia), Jakarta, Indonesia | Data and information | |||||
| service provides | ||||||
| telecommunication | ||||||
| information services | ||||||
| and other information | ||||||
| services in the form of | ||||||
| print and electronic | ||||||
| media and call | ||||||
| center services/September | ||||||
| 22, 1999 | 1984 | 100 (including through 49% ownership by Metra) | 100 (including through 49% ownership by Metra) | 523,107 | 626,739 | |
| PT Dayamitra | ||||||
| Telekomunikasi | ||||||
| ( Dayamitra ), Jakarta, Indonesia | Telecommunication/May 17, 2001 | 1995 | 100 | 100 | 393,363 | 398,660 |
Folio 13 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Subsidiaries (continued)
(i) Direct subsidiaries: (continued)
| Nature of business/ — date of incorporation | Date of | Percentage of — effective | Total assets | |||
|---|---|---|---|---|---|---|
| Subsidiary/place of | or acquisition by | commercial | ownership interest | before elimination | ||
| incorporation | the Company | operation | 2009 | 2010 | 2009 | 2010 |
| PT Indonusa Telemedia | ||||||
| ( Indonusa ), Jakarta, Indonesia | Pay television and | |||||
| content services/May | ||||||
| 7, 1997 | 1997 | 100 (including through 1.25% ownership by Metra) | 100 (including through 1.25% ownership by Metra) | 181,231 | 226,848 | |
| PT Graha Sarana Duta | ||||||
| ( GSD ), Jakarta, | ||||||
| Indonesia | Leasing of offices | |||||
| and providing building | ||||||
| management and | ||||||
| maintenance services, | ||||||
| civil consultant and | ||||||
| developer/April | ||||||
| 25, 2001 | 1982 | 99.99 | 99.99 | 176,534 | 218,863 | |
| PT Napsindo Primatel | ||||||
| Internasional | ||||||
| ( Napsindo ), Jakarta, Indonesia | Telecommunication | |||||
| provides Network | ||||||
| Access Point (NAP), | ||||||
| Voice Over Data | ||||||
| (VOD) and other | ||||||
| related services/December | ||||||
| 29, 1998 | 1999; ceased operation on January 13, 2006 | 60 | 60 | 4,910 | 4,910 |
(ii) Indirect subsidiaries:
| Nature of business/ — date of incorporation | Date of | Percentage of — effective | Total assets | |||
|---|---|---|---|---|---|---|
| Subsidiary/place of | or acquisition by | commercial | ownership interest | before elimination | ||
| incorporation | subsidiary | operation | 2009 | 2010 | 2009 | 2010 |
| PT Sigma Cipta Caraka | ||||||
| ( Sigma ), Tangerang, | ||||||
| Indonesia | Information technology | |||||
| service sytem | ||||||
| implementation and | ||||||
| integration service, | ||||||
| outsourcing and | ||||||
| software license | ||||||
| maintenance/May 1, 1987 | 1988 | 80 (through 80% ownership by Metra) | 100 (through 100% ownership by Metra) | 415,417 | 469,092 | |
| Telekomunikasi | ||||||
| Indonesia | ||||||
| International Pte. Ltd., Singapore | Telecommunication/December 6, 2007 | 2008 | 100 (through 100% ownership by TII) | 100 (through 100% ownership by TII) | 209,538 | 207,342 |
| PT Balebat Dedikasi Prima | ||||||
| ( Balebat ) , Bogor, | ||||||
| Indonesia | Printing/October 1, 2003 | 2000 | 65 (through 65% ownership by Infomedia) | 65 (through 65% ownership by Infomedia) | 83,269 | 103,374 |
| PT Finnet Indonesia | ||||||
| (Finnet), Jakarta , Indonesia | Banking data and | |||||
| communication/October | ||||||
| 31, 2005 | 2006 | 60 (through 60% ownership by Metra) | 60 (through 60% ownership by Metra) | 81,798 | 70,952 | |
| PT Administrasi Medika | ||||||
| ( Ad Medika ), Jakarta, Indonesia | Heatlh insurance administration service/February 25, 2010 | 2010 | | 75 (through 75% ownership by Metra) | | 55,712 |
Folio 14 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Subsidiaries (continued)
(ii) Indirect subsidiaries: (continued)
| Nature of business/ — date of incorporation | Date of | Percentage of — effective | Total assets | |||
|---|---|---|---|---|---|---|
| Subsidiary/place of | or acquisition by | commercial | ownership interest | before elimination | ||
| incorporation | subsidiary | operation | 2009 | 2010 | 2009 | 2010 |
| Telkomsel Finance B.V., | ||||||
| ( TFBV ), Amsterdam, | ||||||
| The Netherlands | Finance establish | |||||
| in 2005 for the | ||||||
| purpose of borrowing, | ||||||
| lending and | ||||||
| raising funds | ||||||
| including issuance | ||||||
| of bonds, promissory | ||||||
| notes or debts/February | ||||||
| 7, 2005 | 2005 | 65 (through 100% ownership by Telkomsel) | 65 (through 100% ownership by Telkomsel) | 8,904 | 8,050 | |
| PT Metra-Net (Metra-Net) Jakarta, Indonesia | Multimedia portal | |||||
| service/April 17, 2009 | 2009 | 99 (through 99% ownership by Metra) | 100 (through 100% ownership by Metra) | | 54,563 | |
| Aria West International | ||||||
| Finance B.V. | ||||||
| ( AWI BV ), The Netherlands | Established to engaged | |||||
| in rendering services | ||||||
| in the field of trade | ||||||
| and finance services/June | ||||||
| 3, 1996 | 1996; ceased | |||||
| operation on | ||||||
| July 31, 2003 | 100 (through 100% ownership by TII) | 100 (through 100% ownership by TII) | 1,516 | 445 | ||
| Telekomunikasi Selular | ||||||
| Finance Limited | ||||||
| ( TSFL ), Mauritius | Finance establish | |||||
| to raise funds | ||||||
| for the development of | ||||||
| Telkomsels business | ||||||
| through the issuance | ||||||
| of debenture stock, | ||||||
| bonds, mortgages or | ||||||
| any other securities/April | ||||||
| 22, 2002 | 2002 | 65 (through 100% ownership by Telkomsel) | 65 (through 100% ownership by Telkomsel) | 24 | 22 |
| (a) |
| --- |
| On February 14, 2006, Telkomsel was granted the International Mobile
Telecommunications-2000 (IMT-2000) or 3 rd Generation technology (3G)
license in 2.1 Gigahertz (GHz) frequency bandwidth for a 10 year period by the
Minister of Communication and Information Technology of the Republic of Indonesia
(MoCI), based on its Decision Letter No. 19/KEP/M.KOMINFO/2/2006. The license is
extendable subject to evaluation (Notes 14 and 49c.i). Telkomsel started its commercial
services for 3G in September 2006. |
| On October 11, 2006, Telkomsels operating licenses were updated by the MoCI based on
Decision Letter No. 101/KEP/M.KOMINFO/10/2006, granting Telkomsel the rights to provide:
(i) Mobile telecommunication services with radio frequency bandwidth in 900 Megahertz
(MHz) and 1800 MHz bands; (ii) Mobile telecommunication services IMT-2000 with radio
frequency bandwidth in the 2.1 GHz bands (3G); and (iii) Basic telecommunication
services. |
Folio 15 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Subsidiaries (continued)
| (a) | Telkomsel (continued) |
|---|---|
| This license stipulates the rights and obligations of Telkomsel, including any relevant | |
| sanctions. The license has a perpetual term, which is subject to evaluation on an annual | |
| basis. | |
| Based on Decision Letter No. 213/DIRJEN/2008 dated August 4, 2008, the Ministry of | |
| Communication and Information Technology through the DGPT granted Telkomsel a principle | |
| license to provide Internet Telephony Services (Voice over Internet Protocol or VoIP) | |
| which provision is subject to an operation acceptance test within one year. Based on | |
| Decision Letter No. 226/DIRJEN/2009 dated September 24, 2009, Telkomsel obtained the | |
| operating license for providing VoIP services in certain areas. The license has a | |
| perpetual term, which is subject to evaluation on an annual basis or every five years. | |
| Based on Bank Indonesias (BI) letter No. 10/632/DASP dated August 12, 2008, Telkomsel | |
| registered as a Money Remitter with register No. 10/12/DASP/10 dated August 12, 2008 to | |
| provide remittance service. | |
| Based on Decision Letter No. 268/KEP/M.KOMINFO/9/2009 of the Minister of Communication | |
| and Information Technology dated September 1, 2009, the Government granted Telkomsel an | |
| additional IMT-2000 license in the 2.1 GHz frequency bandwidth for a 10-year period from | |
| the date of the decision letter (Notes 14iii and 49c.i). | |
| (b) | Metra |
| On January 25, 2010, Metra entered into a CSPA with Ad Medikas stockholders to purchase | |
| 75% of Ad Medikas outstanding shares (Note 4b). Subsequently, on February 25, 2010, | |
| Metra entered into SPA with Ad Medikas stockholders for the share purchase transaction | |
| amounting to Rp.128,250 million. | |
| On February 2, 2010, based on notarial deed No. 1 of Myra Yuwono, S.H., dated February | |
| 2, 2010, Metras stockholders agreed to increase its issued and fully paid capital from | |
| Rp.1,084,179 million to Rp.1,101,179 million by issuing 1,700,000 additional new shares | |
| with a nominal value of Rp.10,000 per share to be issued and fully paid by the Company | |
| for additional paid in capital purpose on the Metra-Net. | |
| On March 4, 2010, based on notarial deed No. 5 of Myra Yuwono, S.H., dated March 4, | |
| 2010, Metras stockholders agreed to increase its issued and fully paid capital from | |
| Rp.1,101,179 million to Rp.1,233,179 million by issuing 13,200,000 additional new shares | |
| with a nominal value of Rp.10,000 per share to be issued and fully paid by the Company | |
| for Ad Medikas acquisition purpose (Note 4b). | |
| On June 22, 2010, based on notarial deed No. 20 of Myra Yuwono, S.H., dated June 22, | |
| 2010, Metras stockholders agreed to increase its issued and fully paid capital from | |
| Rp.1,233,179 million to Rp.1,284,179 million by issuing 5,100,000 additional new shares | |
| with a nominal value of Rp.10,000 per share to be issued and fully paid by the Company | |
| for purpose forming a joint venture with SK Telecom (Note 10a). |
Folio 16 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Subsidiaries (continued)
| (b) | Metra (continued) |
|---|---|
| On August 30, 2010, based on notarial deed No. 59 of Myra Yuwono, S.H., dated August 30, | |
| 2010, Metras stockholders agreed to increase its issued and fully paid capital from | |
| Rp.1,284,179 million to Rp.1,327,179 million by issuing 4,300,000 additional new shares | |
| with a nominal value of Rp.10,000 per share to be issued and fully paid by the Company | |
| for additional paid in capital purpose on the Metra-Net. | |
| On August 31, 2010, based on notarial deed No. 60 of Myra Yuwono, S.H., dated August 31, | |
| 2010, Metras stockholders agreed to increase its issued and fully paid capital from | |
| Rp.1,327,179 million to Rp.1,422,901 million by issuing 9,572,206 additional new shares | |
| with a nominal value of Rp.10,000 per share to be issued and fully paid by the Company | |
| for the purpose of exercising 20% put option of Sigmas share owned by PT Sigma Citra | |
| Harmoni (SCH) (Note 3a). | |
| (c) | TII |
| On January 11, 2010, TIIs stockholder agreed TIIs participation in South East | |
| Asia-Japan Cable System (SJC) Sea Cable Consortium and Extended Capacity to United | |
| States of America with total investment of US$45.2 million. | |
| (d) | Pramindo |
| On July 7, 2009, based on the MoJHRs Decision Letter No. AHU-32154.AH.01.02/2009 to | |
| Pramindo concerning the amendment of Articles of Association regarding the changes of | |
| Pramindos place of incorporation which originally located in Medan to Jakarta. |
| e. |
|---|
| The consolidated financial statements were authorized for issue by the Board of Directors on |
| October 28, 2010. |
Folio 17 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 2. |
|---|
| The consolidated financial statements of the Company and its subsidiaries have been prepared in |
| accordance with generally accepted accounting principles in Indonesia (Indonesian GAAP). |
| a. | Basis of preparation of financial statements |
|---|---|
| The consolidated financial statements, except for the consolidated statements of cash flows, | |
| are prepared on the accrual basis of accounting. The measurement basis used is historical | |
| cost, except for certain accounts recorded on the basis described in the related accounting | |
| policies. | |
| The consolidated statements of cash flows are prepared using the direct method and present | |
| the changes in cash and cash equivalents from operating, investing and financing activities. | |
| Figures in the consolidated financial statements are rounded to and presented in millions of | |
| Indonesian Rupiah (Rp.), unless otherwise stated. | |
| b. | Principles of consolidation |
| The consolidated financial statements include the financial statements of the Company and | |
| its subsidiaries in which the Company, directly or indirectly has ownership of more than | |
| 50%, or the Company has the ability to control the entity, even though the ownership is less | |
| than or equal to 50%. Subsidiaries are consolidated from the date on which effective control | |
| is obtained and are no longer consolidated from the date of disposal. | |
| All significant inter-company balances and transactions have been eliminated in the | |
| consolidated financial statements. | |
| c. | Transactions with related parties |
| The Company and its subsidiaries have transact with related parties. The definition of | |
| related parties used is in accordance with Indonesian Statement of Financial Accounting | |
| Standards (Pernyataan Standar Akuntansi Keuangan or PSAK) 7, Related Party Disclosures. | |
| d. | Acquisitions of subsidiaries |
| The acquisition of a subsidiary from a third party is accounted for using the purchase | |
| method of accounting. The cost of an acquisition is allocated to the identifiable assets and | |
| liabilities recognized using as reference, their fair values at the date of the transaction. | |
| The excess of the acquisition cost over the Companys interest in the fair value of | |
| identifiable assets acquired and liabilities assumed is recorded as goodwill and amortized | |
| using the straight-line method over a period of not more than five years, a period of longer | |
| than five years can be justified provided it does not exceed twenty years. | |
| The Company continually assesses whether events or changes in circumstances have occurred | |
| that would require revision of the remaining estimated useful life of intangible assets and | |
| goodwill, or whether there is any indication of impairment. If any indication of impairment | |
| exists, the recoverable amount of intangible assets and goodwill is estimated based on the | |
| expected future cash flows which are discounted to their present value using a pre-tax | |
| discount rate that reflects current market assessments of the time value of money and the | |
| risks specific to the asset. |
Folio 18 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| d. | Acquisitions of subsidiaries (continued) |
|---|---|
| In July 2004, the Indonesian Financial Accounting Standard Board (Dewan Standar Akuntansi | |
| Keuangan di Indonesia or DSAK) issued PSAK 38 (Revised 2004), Accounting for | |
| Restructuring Transactions between Entities under Common Control (PSAK 38R). Under PSAK | |
| 38R, the acquisition of entities under common control is accounted for using book value, in | |
| a manner similar to that of pooling of interests accounting (carryover basis). Any | |
| difference between the consideration paid or received and the related historical carrying | |
| amount, after considering income tax effects, is recognized directly in equity and reported | |
| as Difference in value arising from restructuring transactions and other transactions | |
| between entities under common control in the stockholders equity section. | |
| The balance of Difference in value arising from restructuring transactions and other | |
| transactions between entities under common control is charged to the consolidated statement | |
| of income when the common control relationship has ceased. | |
| The difference between the consideration paid and the carrying amount of the minority | |
| interest debited is recognized directly in equity and reported as Difference due to | |
| acquisition of minority interest in subsidiary. | |
| e. | Cash and cash equivalents |
| Cash and cash equivalents consist of cash on hand and in banks and all unrestricted time | |
| deposits with maturities of not more than three months from the date of placement. | |
| f. | Investments |
| i. | Time deposits |
|---|---|
| Time deposits with maturities of more than three months but not more than one year, are | |
| presented as temporary investments. | |
| ii. | Investments in securities |
| Investments in available-for-sale securities are stated at fair value. Unrealized | |
| holding gains or losses on available-for-sale securities are excluded from income of the | |
| current year and are reported as a separate component in the stockholders equity | |
| section until realized. Realized gains or losses from the sale of available-for-sale | |
| securities are recognized in the consolidated statements of income, and are determined | |
| on a specific-identification basis. A decline in the fair value of any | |
| available-for-sale securities below cost that is deemed to be other-than-temporary and | |
| is charged to the consolidated statements of income. | |
| iii. | Investments in associated companies |
| Investments in companies where the Company has 20% to 50% of the voting rights, and | |
| through which the Company exerts significant influence, but not control, over the | |
| financial and operating policies are accounted for using the equity method. Under this | |
| method, the Company recognizes the Companys proportionate share in the income or loss | |
| of the associated company from the date that significant influence commences until the | |
| date that significant influence ceases. When the Companys share of loss exceeds the | |
| carrying amount of the associated company, the carrying amount is reduced to nil and | |
| recognition of further losses is discontinued except to the extent that the Company has | |
| guaranteed obligations of the associated company or committed to provide further | |
| financial support to the associated company. |
Folio 19 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
f. Investments (continued)
| iii. | Investments in associated companies (continued) |
|---|---|
| On a continuous basis, but no less frequently than at the end of each year, the Company | |
| and its subsidiaries evaluate the carrying amount of their ownership interests in | |
| associated companies for possible impairment. Factors considered in assessing whether an | |
| indication of other-than-temporary impairment exists include the achievement of business | |
| plan objectives and milestones including cash flow projections and the results of | |
| planned financing activities, the financial condition and prospects of each associated | |
| company, the fair value of the ownership interest relative to the carrying amount of the | |
| investment, the period of time the fair value of the ownership interest has been below | |
| the carrying amount of the investment and other relevant factors. Impairment to be | |
| recognized is measured based on the amount by which the carrying amount of the | |
| investment exceeds the fair value of the investment. Fair value is determined based on | |
| quoted market prices (if any) and projected discounted cash flows, whichever is lower or | |
| other valuation techniques as appropriate. | |
| Changes in the value of investments due to changes in the equity of associated companies | |
| arising from capital transactions of such associated companies with other parties are | |
| recognized directly in equity and are reported as Difference due to change of equity in | |
| associated companies in the stockholders equity section. Differences previously | |
| credited directly to equity as a result of equity transactions in associated companies | |
| are released to the consolidated statements of income upon the sale of an interest in | |
| the associate in proportion to percentage of the interests sold. | |
| The functional currency of PT Pasifik Satelit Nusantara (PSN) and PT Citra Sari Makmur | |
| (CSM) is the United States Dollars (U.S. Dollars) and Scicom (MSC) Berhad (Scicom) | |
| is Malaysian Ringgit (MYR). For the purpose of reporting these investments using the | |
| equity method, the assets and liabilities of these companies as of the balance sheet | |
| date are translated into Indonesian Rupiah using the rates of exchange prevailing at | |
| that date, while revenues and expenses are translated into Indonesian Rupiah at the | |
| average rates of exchange for the year. The resulting translation adjustments are | |
| reported as part of Translation adjustment in the stockholders equity section. | |
| iv. | Other investments |
| Investments in companies where ownership interests of less than 20% that do not have | |
| readily determinable fair values and are held for the long-term are carried at cost and | |
| are adjusted only for other-than-temporary decline in the value of individual | |
| investments. Any write-down is charged directly to income of the current year. |
| g. |
| --- |
| Trade and other accounts receivable are recorded net of allowance for doubtful accounts
which reviewed individually for collectability. Accounts are written-off against the
allowance during the period in which they are determined to be not collectible. |
Folio 20 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
g. Trade and other accounts receivable (continued)
| | The allowance for doubtful accounts is the Company and its subsidiaries best estimate of
the probable credit losses in the accounts receivable. The amount of the allowance is
recognized in the consolidated statement of income within operating expenses general and
administrative. The Company and its subsidiaries determine the allowance based on historical
write-off experience. The Company and its subsidiaries review the allowance for doubtful
accounts every month. Past due balances are reviewed individually for collectability.
Account balances are written-off against the allowance after all means of collection have
been exhausted and the potential for recovery is considered remote. |
| --- | --- |
| h. | Inventories |
| | Since January 1, 2009, the Company and its subsidiaries have adopted PSAK 14 (Revised 2008),
Inventories, which became effective for financial statement periods beginning on or after
January 1, 2009 and is applied prospectively. |
| | Inventories consist of components and modules, which are subsequently expensed or
transferred to property, plant and equipment upon use. Inventories also include Subscriber
Identification Module (SIM) cards, Removable User Identity Module (RUIM) cards and
prepaid voucher blanks, which are expensed upon sale. Inventories are stated at the lower of
cost and net realizable value. |
| | Cost is determined using the weighted average method for components, SIM cards, RUIM cards
and prepaid voucher blanks, and the specific-identification method for modules. |
| | The amount of any write-down of inventories below cost to net realizable value and all
losses of inventories is recognized as an expense in the period in which the write-down or
loss occurs. The amount of any reversal of any write-down of inventories, arising from an
increase in net realizable value, is recognized as a reduction in the amount of inventories
expense in the period in which the reversal occurs. |
| | Allowance for obsolescence is primarily based on the estimated forecast of future usage of
these items. |
| i. | Prepaid expenses |
| | Prepaid expenses are amortized over their future beneficial periods using the straight-line
method. |
| j. | Intangible assets |
| | Intangible assets comprised of intangible assets from subsidiaries or business acquisition,
licenses and computer software. Intangible assets shall be recognized if it is probable that
the expected future economic benefits that are attributable to each asset will flow to the
Company and its subsidiaries and the cost of the asset can be reliably measured. |
| | Intangible assets are stated at cost less accumulated amortization and impairment, if any.
Intangible assets are amortized over their useful lives. The Company and its subsidiaries
estimate the recoverable value of their intangible asset. When the carrying amount of an
asset exceeds its estimated recoverable amount, the asset is written-down to its estimated
recoverable amount. |
Folio 21 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| j. | Intangible assets (continued) |
|---|---|
| In 2006, Telkomsel was granted the right to operate the 3G license (Note 14.iii). Telkomsel | |
| is required to pay an up-front fee and annual rights of usage (Biaya Hak Penggunaan or | |
| BHP) fees for the next ten years (Notes 45a.ii and 49c.i). The up-front fee is recorded as | |
| an intangible asset and amortized using the straight-line method over the term of the right | |
| to operate the 3G license (10 years). Amortization commenced in 2006 when the assets | |
| attributable to the provision of the related services became available for use. | |
| Based on management interpretation of the license conditions and the written confirmation | |
| from the DGPT, the license may be returned at any time without any financial obligation to | |
| pay the remaining outstanding annual BHP fees. Accordingly, Telkomsel recognizes the annual | |
| BHP fees as an expense when incurred. Management evaluates its plan to continue to use the | |
| license on an annual basis. | |
| k. | Property, plant and equipment direct acquisitions |
| The cost of the assets include: (a) purchase price, (b) any costs directly attributable to | |
| bringing the asset to its location and condition and (c) the initial estimate of the costs | |
| of dismantling and removing the item and restoring the site on which it is located. Each | |
| part of an item of property, plant and equipment with a cost that is significant in relation | |
| to the total cost of the item shall be depreciated separately. The residual value and the | |
| useful life of an asset should be reviewed at least at each financial year-end. | |
| Property, plant and equipment directly acquired are stated at cost, less accumulated | |
| depreciation and impairment losses. | |
| Property, plant and equipment, except land, are depreciated using the straight-line method, | |
| based on the estimated useful lives of the assets as follows: |
| Buildings | 20-40 |
|---|---|
| Leasehold improvements | 3-7 |
| Switching equipment | 5-15 |
| Telegraph, telex and data communication equipment | 5-15 |
| Transmission installation and equipment | 5-25 |
| Satellite, earth station and equipment | 3-20 |
| Cable network | 5-25 |
| Power supply | 3-10 |
| Data processing equipment | 3-10 |
| Other telecommunications peripherals | 5 |
| Office equipment | 2-5 |
| Vehicles | 5-8 |
| Other equipment | 5 |
Pursuant to PSAK 16R, starting January 1, 2010, the Company has changed the estimated useful lives of buildings from 20 years to 40 years, Submarine Cable Communication System/Fiber Optic Communication System (included in transmission installation and equipment) from 20 years to 25 years and Antenna and Tower (included in transmission installation and equipment and satellite, earth station and equipment) from 15 years to 20 years. The Company charged the impact of the changes in the estimated useful lives to 2010 consolidated income statements as it is not considered material.
Folio 22 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| k. | Property, plant and equipment direct acquisitions (continued) |
|---|---|
| The Company and its subsidiaries periodically evaluate its property, plant and equipment for | |
| impairment, whenever events and circumstances indicate that the carrying amount of the | |
| assets may not be recoverable. When the carrying amount of an asset exceeds its estimated | |
| recoverable amount, the asset is written-down to its estimated recoverable amount, which is | |
| determined based upon the greater of its net selling price or value in use. | |
| Spare parts and servicing equipment are carried as inventory and recognized in profit or | |
| loss as consumed. Major spare parts and stand-by equipment that are expected to be used for | |
| more than 12 months are recorded as part of property, plant and equipment. | |
| When assets are retired or otherwise disposed of, their cost and the related accumulated | |
| depreciation are eliminated from the consolidated financial statements, and the resulting | |
| gains or losses on the disposal or sale of property, plant and equipment are recognized in | |
| the consolidated statement of income. | |
| Certain computer hardware cannot be used without the availability of certain computer | |
| software. In such circumstance, the computer software is recorded as part of the computer | |
| hardware. If any computer software is independent from its computer hardware, it is recorded | |
| as part of intangible assets. | |
| The cost of maintenance and repairs is charged to the consolidated statement of income as | |
| incurred. Significant renewals and betterments are capitalized. | |
| Property under construction is stated at cost until construction is completed, at which time | |
| it is reclassified to the specific property, plant and equipment account to which it | |
| relates. During the construction period until the property is ready for its intended use or | |
| sale, borrowing costs, which include interest expense and foreign currency exchange | |
| differences incurred to finance the construction of the asset, are capitalized in proportion | |
| to the average amount of accumulated expenditures during the period. Capitalization of | |
| borrowing cost ceases when the construction has been completed and the asset is ready for | |
| its intended use. | |
| Equipment temporarily unused is reclassified into equipment not used in operation and | |
| depreciated over their estimated useful life using straight-line method. | |
| l. | Property, plant and equipment under finance leases |
| Since January 1, 2008, the Company and its subsidiaries have adopted PSAK 30 (Revised 2007), | |
| Lease (PSAK 30R), which became effective for financial statement periods beginning on or | |
| after January 1, 2008. | |
| Based on PSAK 30R, a lease is classified as a finance lease or operating lease based on the | |
| substance not the form of the contract. Property, plant and equipment under finance lease is | |
| recognized if the lease transfers substantially all the risks and rewards incidental to | |
| ownership. Statement of Financial Accounting Standards Interpretation (Interpretasi | |
| Pernyataan Standar Akuntansi Keuangan or ISAK) 8, Determining Whether an Arrangement | |
| Contains a Lease and Further Discussion on Transitional Provisions of PSAK 30 (Revised | |
| 2007), requires the Company and its subsidiaries to apply PSAK 30R retrospectively to all | |
| lease transactions since the commencing dates of the related agreement or prospectively as | |
| if the standard applied since the beginning of reporting periods. The Company has decided to | |
| select the prospective application. The cumulative effect was charged to the 2008 | |
| consolidated income statements as the impact of the standard to the prior year was | |
| insignificant. |
Folio 23 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| l. | Property, plant and equipment under finance leases (continued) |
|---|---|
| Finance leases are recognized as assets and liabilities in the balance sheets as the amounts | |
| equal to the fair value of the leased property or, if lower, the present value of the | |
| minimum lease payments. Any initial direct costs of the Company and its subsidiaries are | |
| added to the amount recognized as an asset. | |
| Minimum lease payments shall be apportioned between the finance charge and the reduction of | |
| the outstanding liability. The finance charge shall be allocated to each period during the | |
| lease term so as to produce a constant periodic rate of interest on the remaining balance of | |
| the liability. Contingent rents shall be charged as expenses in the periods in which they | |
| are incurred. | |
| Leased assets are depreciated using the same method over the shorter of the lease term and | |
| their economic useful life. | |
| Leasing arrangements that do not meet the above criteria are accounted for as operating | |
| leases for which payments are charged as an expense on the straight-line basis over the | |
| lease period. | |
| m. | Revenue-Sharing Arrangements (RSA) |
| Previously, the Company records assets under RSA as Property, plant and equipment under | |
| RSA and credited the Unearned income on RSA which was presented in the liabilities | |
| section amounted to the cost spent by the investor as agreed in the agreements between the | |
| Company and investor. With the abolition of PSAK 35 (Note 2q.viii), RSA transaction is | |
| recorded in accordance with PSAK 30 (Revised 2007). RSA liabilities under capital lease is | |
| recognized as the substitute of Unearned income on RSA amounted to the estimated present | |
| value of the payment to investors. | |
| Property, plant and equipment under RSA are depreciated using the straight-line method based | |
| on the estimated useful life of each asset. At the end of the revenue-sharing period, the | |
| property, plant and equipment under RSA is reclassified to the Property, plant and | |
| equipment account. | |
| All revenues received from RSA is recognized as part of revenues from operating, while part | |
| of revenues provided to the investors is recorded as interest expense and presented as | |
| deduction of RSA liabilities. | |
| n. | Joint Operation Schemes (Kerja Sama Operasi or KSO) |
| Revenues from KSO include amortization of unearned initial investor payments, Minimum Telkom | |
| Revenues (MTR) and the Companys share of Distributable KSO Revenues (DKSOR). | |
| Unearned initial investor payments received are recorded net of all direct costs incurred in | |
| connection with the KSO agreement and are amortized using the straight-line method over the | |
| KSO period of 15 years starting from January 1, 1996. |
Folio 24 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| n. | KSO (continued) |
|---|---|
| MTR are recognized on a monthly basis based on the contracted MTR amount for the current | |
| year. | |
| The Companys share of DKSOR is recognized on the basis of the Companys percentage share of | |
| the KSO revenues, net of MTR and operational expenses of the KSO Units, as provided in the | |
| KSO agreements. | |
| Under PSAK 39, Accounting for Joint Operation Schemes, which supersedes paragraph 14 of | |
| PSAK 35, Accounting for Telecommunications Services Revenue, the assets built by the KSO | |
| partners under the KSO were recorded in the books of the KSO partners which operate the | |
| assets and would be transferred to the Company at the end of the KSO period or upon | |
| termination of the KSO agreement. | |
| o. | Deferred charges for land rights |
| Costs incurred to process and extend land rights are deferred and amortized using the | |
| straight-line method over the term of the land rights. | |
| p. | Foreign currency translation |
| The functional currency of the Company and its subsidiaries is the Indonesian Rupiah and the | |
| accounting records of the Company and its subsidiaries are maintained in Indonesian Rupiah. | |
| Transactions in foreign currencies are translated into Indonesian Rupiah at the rates of | |
| exchange prevailing at transaction date. At the consolidated balance sheet date, monetary | |
| assets and monetary liabilities balances denominated in foreign currencies are translated | |
| into Indonesian Rupiah based on the buy and sell rates quoted by Reuters prevailing at the | |
| consolidated balance sheet date as follows: |
| 2009 | 2010 | |||
|---|---|---|---|---|
| Buy | Sell | Buy | Sell | |
| United States Dollars (US$) 1 | 9,660 | 9,670 | 8,920 | 8,930 |
| Euro1 | 14,135 | 14,150 | 12,157 | 12,175 |
| Yen1 | 107.98 | 108.11 | 107.11 | 107.27 |
The resulting foreign exchange gains or losses, realized and unrealized, are credited or charged to the consolidated statement of income of the current year, except for foreign exchange differences incurred on borrowings during the construction of qualifying assets which are capitalized to the extent that the borrowings can be attributed to the construction of those qualifying assets (Note 2k).
Folio 25 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
q. Revenue and expense recognition
| i. | Fixed line telephone revenues |
|---|---|
| Revenues from usage charges are recognized as customers incur the charges. Monthly | |
| subscription charges are recognized as revenues when incurred by subscribers. | |
| ii. | Cellular and fixed wireless telephone revenues |
| Revenues from postpaid service, which consist of connection fee as well as usage and | |
| monthly charges, are recognized as follows: |
| | Airtime and charges for value added services are recognized based on usage by
subscribers. |
| --- | --- |
| | Monthly subscription charges are recognized as revenues when incurred by
subscribers. |
Revenues from prepaid card subscribers, which consist of the sale of starter packs (also known as SIM cards in the case of cellular and RUIM in the case of fixed wireless telephone and start-up load vouchers) and pulse reload vouchers, are recognized as follows:
| | Sale of SIM and RUIM cards are recognized as revenue upon delivery of the
starter packs to distributors, dealers or directly to customers. |
| --- | --- |
| | Sale of pulse reload vouchers (either bundled in starter packs or sold as
separate items) are recognized initially as unearned income and recognized
proportionately as usage revenue based on duration and total of successful calls
made and the value added services used by the subscribers or the expiration of the
unused stored value of the voucher. |
| | Unutilized promotional credits are netted against unearned income. |
| | Revenues under Universal Service Obligation (USO) arrangement are recognized when
telecommunication access is ready and the services are rendered. |
| --- | --- |
| iii. | Interconnection revenues |
| | With abolition of the rules of interconnection revenue recognition in PSAK 35 (notes
2q.viii) then revenues from network interconnection with other domestic and
international telecommunications carriers are recognized as earned in accordance with
contractual agreements. Interconnection revenues consist of revenues derives from other
operators subscriber call to the Company operators customer (incoming) and calls
between subscriber of other operators through the Companys network (transit). |
| iv. | Data, internet and information technology services revenues |
| | Revenues from data communication and internet are recognized based on usage. |
| | Revenues from sales, installation and implementation of computer software and hardware,
computer data network installation service and installation are recognized when the
goods rendered to customers or the installation take place. |
| | Revenue from computer software development service is recognized using the percentage of
completion method. |
Folio 26 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
q. Revenue and expense recognition (continued)
| v. | Revenues from network |
|---|---|
| Revenues from network consist of revenues from leased lines and satellite transponder | |
| leases. Revenues are recognized based on subscription fees as specified in the | |
| agreements. | |
| vi. | Other telecommunications services revenues |
| Revenues from other telecommunications services consist of sales of other | |
| telecommunication services or goods. Revenues are recognized upon completion of services | |
| or delivery of goods to customers. | |
| vii. | Expenses |
| Expenses are recognized on an accruals basis. | |
| viii. | Implementation of Statement of Financial Accounting Standard Abolition |
| (Pernyataan Pencabutan Standar Akuntansi Keuangan or PPSAK) 1 | |
| In June 2009, the Financial Accounting Standard Board (DSAK) issued Statement of | |
| Withdrawal of Financial Accounting Standard No. 1. The statement, among other things, | |
| revokes PSAK 35 Accounting for Revenue from Telecommunications Services. The | |
| statement is effective for financial statement with period beginning on or after 1 | |
| January 2010 and earlier application is allowed. The Company adopted the statement and | |
| change the presentation of the interconnection revenue from net to gross and change the | |
| recording of Revenue Sharing Arrangement (RSA) transaction by referring to PSAK 30R | |
| Leases (Note 2l). | |
| Previously, the Company adopted a net basis for presentation of revenue from | |
| interconnection and recorded deferred RSA in accordance with telecommunications industry | |
| practice in Indonesia. As a result of changes, the comparative figures in the | |
| consolidated financial statements have been restated as follow: |
| restatement | Restatement | restatement | ||||
|---|---|---|---|---|---|---|
| CONSOLIDATED BALANCE SHEET | ||||||
| SEPTEMBER 30, 2009: | ||||||
| Current Liabilities | ||||||
| Trade payables | ||||||
| Related parties | (1,479,657 | ) | 4,501 | (1,475,156 | ) | |
| Third parties | (7,809,197 | ) | 31,832 | (7,777,365 | ) | |
| Current maturities of | ||||||
| long-term liabilities | (8,268,247 | ) | (88,754 | ) | (8,357,001 | ) |
| Non-Current Liabilities | ||||||
| Unearned income on Revenue-Sharing | (205,727 | ) | 205,727 | | ||
| Obligations under finance leases | (221,308 | ) | (153,306 | ) | (374,614 | ) |
Folio 27 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
q. Revenue and expense recognition (continued)
viii. Implementation of Statement of Financial Accounting Standard Abolition (Pernyataan Pencabutan Standar Akuntansi Keuangan or PPSAK) 1 (continued)
| restatement | Restatement | restatement | ||||
|---|---|---|---|---|---|---|
| CONSOLIDATED INCOME | ||||||
| STATEMENT FOR THE | ||||||
| NINE MONTHS ENDED | ||||||
| SEPTEMBER 30, 2009: | ||||||
| Operating Revenues | ||||||
| Telephone | ||||||
| Fixed lines | 6,374,364 | 4,431,570 | 10,805,934 | |||
| Cellular | 21,041,240 | 1,362,739 | 22,403,979 | |||
| Interconnection | 5,740,091 | (3,338,660 | ) | 2,401,431 | ||
| Data, internet and information | ||||||
| technology services | 12,428,788 | 448,898 | 12,877,686 | |||
| Network | 761,716 | 133,345 | 895,061 | |||
| Revenue-Sharing Arrangements | 117,849 | (117,849 | ) | | ||
| Other telecommunications | ||||||
| services | 650,342 | 128,366 | 778,708 | |||
| Operating Expenses | ||||||
| Operations, maintenance and | ||||||
| telecommunication services | (9,883,896 | ) | (874,091 | ) | (10,757,987 | ) |
| Interconnection | | (2,174,318 | ) | (2,174,318 | ) |
r. Employee benefits
| i. |
| --- |
| The net obligations in respect of the defined pension benefit and post-retirement health
care benefit plans are calculated at the present value of estimated future benefits that
the employees have earned in return for their service in the current and prior periods,
less the fair value of plan assets and as adjusted for unrecognized actuarial gains or
losses and unrecognized past service cost. The calculation is performed by an
independent actuary using the projected unit credit method. The present value of the
defined benefit obligation is determined by discounting the estimated future cash
outflows using government bond interest rates considering currently there is no deep
market for high quality corporate bonds that have terms to maturity approximating the
terms of the related liability. |
| Actuarial gains or losses arising from experience adjustments and changes in actuarial
assumptions, when exceeding the greater of 10% of present value defined benefit
obligation or 10% of fair value of plan assets, are charged or credited to the
consolidated statements of income over the average remaining service lives of the
relevant employees. Prior service cost is recognized immediately if vested or amortized
over the vesting period. |
| For defined contribution plans, the regular contributions constitute net periodic costs
for the year in which they are due and as such are included in staff costs. |
Folio 28 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
r. Employee benefits (continued)
| ii. | Long Service Awards (LSA) and Long Service Leave (LSL) |
|---|---|
| Employees are entitled to receive certain cash awards or certain numbers of days leave | |
| benefits based on length of service requirements. LSA are either paid at the time the | |
| employees reach certain anniversary dates during employment, or at the time of | |
| termination. LSL is either a certain number of days leave benefit or cash, subject to | |
| approval by management, provided to employee who has met the requisite number of years | |
| of service and with a certain minimum age. | |
| Actuarial gains or losses arising from experience and changes in actuarial assumptions | |
| are charged immediately to the consolidated statements of income. | |
| The obligation with respect to LSA and LSL is calculated by an independent actuary using | |
| the projected unit credit method. | |
| iii. | Early retirement benefits |
| Early retirement benefits are accrued at the time the Company makes a commitment to | |
| provide early retirement benefits as a result of an offer made in order to encourage | |
| voluntary redundancy. A commitment to a termination arises when, and only when a | |
| detailed formal plan for the early retirement cannot be withdrawn. | |
| iv. | Pre-retirement benefits |
| Employees of the Company are entitled to a benefit during a pre-retirement period in | |
| which they are inactive for 6 months prior to their normal retirement age of 56 years. | |
| 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. Benefits provided to employees which enter | |
| pre-retirement period are calculated by an independent actuary using the projected unit | |
| credit method. | |
| v. | Other post-retirement benefits |
| Employees are entitled to home leave passage benefits and final housing facility | |
| benefits to their retirement age of 56 years. Those benefits are calculated by an | |
| independent actuary using the projected unit credit method. |
| Gains or losses on curtailment are recognized when there is a commitment to make a material
reduction in the number of employees covered by a plan or when there is an amendment of a
defined benefit plan terms such as that a material element of future services to be provided
by current employees will no longer qualify for benefits, or will qualify only for reduced
benefits. |
| --- |
| Gains or losses on settlement are recognized when there is a transaction that eliminates all
further legal or constructive obligation for part or all of the benefits provided under a
defined benefit plan. |
Folio 29 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| s. | Income tax |
|---|---|
| The Company and its subsidiaries recognize deferred tax assets and liabilities for temporary | |
| differences between the financial and tax bases of assets and liabilities at each reporting | |
| date. The Company and its subsidiaries also recognize deferred tax assets resulting from the | |
| recognition of future tax benefits, such as the benefit of tax losses carried forward, to | |
| the extent their future realization is probable. Deferred tax assets and liabilities are | |
| measured using enacted tax rates and tax laws at each reporting date which are expected to | |
| apply to taxable income in the years in which those temporary differences are expected to be | |
| recovered or settled. | |
| Income tax is charged or credited to the consolidated statement of income, except to the | |
| extent that it relates to items recognized directly in equity, such as the difference in | |
| value arising from restructuring transactions and other transactions between entities under | |
| common control and the effect of foreign currency translation adjustment for certain | |
| investments in associated companies, in which case income tax is also charged or credited | |
| directly to equity. | |
| Current tax assets and liabilities are measured at the amount expected to be recovered or | |
| paid using the tax rates and tax laws that have been enacted at each reporting date. | |
| Amendment to taxation obligations are recorded when an assessment is received or if appealed | |
| against, when the results of the appeal are determined. | |
| Deferred tax assets and liabilities are offset in the consolidated balance sheets, except if | |
| these are for different legal entities, in the same manner the current tax assets and | |
| liabilities are presented. | |
| t. | Financial instruments |
| In 2006, the DSAK issued PSAK 50 (Revised 2006) Financial Instruments: Presentation and | |
| Disclosures and PSAK 55 (Revised 2006) Financial Instruments: Recognition and | |
| Measurement. These standards amend both PSAK 50 Accounting for Investments in Certain | |
| Securities and PSAK 55 Accounting for Derivative Instruments and Hedging Activities. Both | |
| standards are applicable for financial statements covering periods beginning on or after | |
| January 1, 2010. | |
| In implementing PSAK 50 (Revised 2006) and PSAK 55 (Revised 2006), the Company classifies | |
| financial instruments into financial assets and financial liabilities. |
| i. |
| --- |
| The Company classifies its financial assets in the following categories of (i) financial
assets at fair value through profit and loss, (ii) loans and receivables, (iii)
held-to-maturity financial assets, and (iv) available-for-sale financial assets. The
classification depends on the purpose for which the financials assets were acquired.
Management determines the classification of its financial assets at initial recognition. |
| a. |
| --- |
| Financial assets at fair value through profit or loss are financial assets
classified as held for trading. A financial asset is classified as held for trading
if it is acquired principally for the purpose of selling or repurchasing it in the
near term and for which there is evidence of a recent actual pattern of short term
profit taking. |
Folio 30 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
t. Financial instruments (continued)
i. Financial assets (continued)
| a. | Financial assets at fair value through profit or loss (continued) |
|---|---|
| There are no financial assets categorized as held for trading. | |
| b. | Loans and receivables |
| Loans and receivables are non-derivative financial assets with fixed or determinable | |
| payments that are not quoted in an active market. Loans and receivables are | |
| initially recognized at fair value plus transaction costs and subsequently measured | |
| at amortized cost using the effective interest rate method. Loans and receivables | |
| consist of, among other things, trade receivables, other receivables, other current | |
| financial assets and other non-current financial assets. | |
| c. | Held-to-maturity financial assets |
| Held-to-maturity investments are non-derivative financial assets with fixed or | |
| determinable payments and fixed maturities that the Management has the positive | |
| intention and ability to hold to maturity, other than: |
| a) | those that the Company upon initial recognition designates as
at fair value through profit or loss; |
| --- | --- |
| b) | those that the Company designates as available for sale; and |
| c) | those that meet the definition of loans and receivables. |
| | These are initially recognized at fair value including transaction costs and
subsequently measured at amortized cost, using the effective interest method. |
| --- | --- |
| | There is no financial assets that classified as held-to-maturity financial assets. |
| d. | Available-for-sale financial assets |
| | Available-for-sale investments are non-derivative financial assets that are intended
to be held for indefinite period of time, which may be sold in response to needs for
liquidity or changes in interest rates, exchange rates or that are not classified as
loans and receivables, held-to maturity investments or financial assets at fair
value through profit or loss. |
Folio 31 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
t. Financial instruments (continued)
i. Financial assets (continued)
| d. |
| --- |
| Available-for-sale financial assets are initial recognized at fair value, plus
transaction costs, and measured subsequently at fair value with gains and losses
being recognized in the consolidated statement of changes in equity, except for
impairment losses and foreign exchange gains and losses, until the financial assets
is derecognized. If an available-for-sale financial asset is determined to be
impaired, the cumulative gain or loss previously recognized in the consolidated
statement of changes in equity is recognized in the consolidated income statement.
However, interest is calculated using the effective interest method, and foreign
currency gains or losses on monetary assets classified as available-for-sale are
recognized in the consolidated income statement. Available-for-sale financial assets
consist of, among other this, temporary investments. |
| ii. |
| --- |
| The Company classified its financial liabilities in the category of (i) financial
liabilities at fair value through profit or loss and (ii) financial liabilities measured
at amortized cost. |
| a. | Financial liabilities at fair value through profit or loss |
|---|---|
| Financial liabilities at fair value through profit or loss are financial liabilities | |
| classified as held for trading. A financial liability is classified as held for | |
| trading if it is acquired principally for the purpose of selling or repurchasing it | |
| in the near term and for which there is evidence of a recent actual pattern of short | |
| term profit taking. | |
| There are no financial liabilities categorized as held for trading. | |
| b. | Financial liabilities measured at amortized cost |
| Financial liabilities that are not classified as at fair value through profit and | |
| loss fall into this category and are measured at amortized cost. Financial | |
| liabilities measured at amortized cost are among other things, other payables, | |
| accrued expenses, loans and bonds. |
| iii. |
| --- |
| The fair value of financial instruments traded in active markets is determined based on
quoted market prices at the consolidated balance sheet date. The quoted market price
used for financial assets held by the Company is the current bid price, while for
financial liabilities it uses ask price. |
| The fair value of financial instruments that are not traded in active markets is
determined by using valuation technique. The Company uses discounted cash flow methods
and makes assumptions that are based on market conditions existing at each consolidated
balance sheet date which are used to determine fair value for the remaining financial
instruments. |
Folio 32 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| u. | Treasury Stock |
|---|---|
| Reacquired Companys stock is accounted for at its reacquisition cost and classified as | |
| Treasury Stock and presented as a deduction to stockholders equity. The cost of treasury | |
| stock sold is accounted for using the weighted average method. The difference resulting from | |
| the cost and the proceeds from the sale of treasury stock is credited to Paid-in Capital. | |
| v. | Dividends |
| Dividend distribution to the Companys stockholders is recognized as liability in the | |
| Companys consolidated financial statements in the period in which the dividends are | |
| approved by the Companys stockholders. For interim dividends, the Company recognized them | |
| as liability based on the Board of Directors decision with the approval from the Board of | |
| Commissioners. | |
| w. | Earnings per share and earnings per ADS |
| Basic earnings per share are computed by dividing net income by the weighted average number | |
| of shares outstanding during the year. Net income per ADS is computed by multiplying basic | |
| earnings per share by 40, the number of shares represented by each ADS. | |
| x. | Segment information |
| The Company and its subsidiaries segment information is presented based upon identified | |
| business segments. A business segment is a distinguishable unit that provides different | |
| products and services and is managed separately. Business segment information is consistent | |
| with operating information routinely reported to the Companys chief operating decision | |
| maker. | |
| y. | Use of estimates |
| The preparation of the consolidated financial statements requires management to make | |
| estimates and assumptions that affect the reported amounts of assets and liabilities, | |
| disclosures of contingent assets and liabilities at the date of the consolidated financial | |
| statements and the reported amounts of revenues and expenses during the reporting period. | |
| Significant items subject to such estimates and assumptions include the carrying amount of | |
| property, plant and equipment and intangible assets, the valuation allowance for receivables | |
| and obligations related to employee benefits. Actual results could differ from those | |
| estimates. In determining some estimates, management utilizes the work of 3 rd party specialists as required. In using specialists to assist with models and calculations, | |
| management reviews the underlying assumptions and assesses the corresponding calculations | |
| for reasonableness in the context of the circumstances of the Company. |
| 3. |
| --- |
| The consolidated financial statements are stated in Indonesian Rupiah (Rupiah). The
translations of Indonesian Rupiah amounts into U.S. Dollars are included solely for the
convenience of the readers and have been made using the average of the market buy and sell rates
of Rp.8,925 to US$1 as published by Reuters on September 30, 2010. The convenience translations
should not be construed as representations that the Indonesian Rupiah amounts have been, could
have been, or could in the future be, converted into United States Dollars at this or any other
rate of exchange. |
Folio 33 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
| --- |
| On February 21, 2008, Metra and Sigmas stockholders, PT Sigma Citra Harmoni (SCH) and
Trozenin Management Plc signed an Amendment to the Sales and Purchase of Shares Agreement
which authorized Metra to acquire 80% of the outstanding common stock of Sigma for US$35.2
million or equivalent to Rp.331,052 million, which became effective on February 22, 2008
(the closing date). |
| Sigma is an Information Technology (IT) Services company that provides software for
banking, multi finance and manufacturing companies. Through the acquisition, the Company
started to broaden its services to adjacent industries especially IT services by combining
Sigmas expertise and the Companys corporate customer base. Goodwill in respect of the
acquisition comprises principally the fair value of the skills and expertise of the acquired
companys workforce. |
| Pursuant to the agreement, SCH, which holds the remaining 20% ownership in Sigma, has a put
option requiring Metra to purchase the minority. The option price is the higher of the
transacted price per share indexed to interest rates and fair value based on an independent
appraisal. On August 10, 2010, Metra has purchased the minority from SCH. |
| The acquisition of Sigma has been accounted for using the purchase method of accounting,
where the purchase price was allocated to fair value of the acquired assets and assumed
liabilities. The allocation of the acquisition cost was as follows: |
| The assets and liabilities arising from the acquisition are as follows: | ||
| Current assets | 150,461 | |
| Property, plant and equipments | 86,886 | |
| Other non-current assets | 29,686 | |
| Intangible assets | 189,405 | |
| Current liabilities | (75,347 | ) |
| Long-term liabilities | (37,570 | ) |
| Deferred tax liabilities | (54,636 | ) |
| Minority interests | (57,777 | ) |
| Fair value of net assets acquired | 231,108 | |
| Goodwill | 99,944 | |
| Total purchase consideration | 331,052 | |
| Less: | ||
| Cash and cash equivalents in subsidiary acquired | (43,649 | ) |
| Cash outflow from acquisition | 287,403 |
Folio 34 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. | Acquisitions of Sigma (continued) |
|---|---|
| Metra acquired control of Sigma on February 22, 2008 and the valuation was performed by an | |
| independent appraisal using the balance as of February 28, 2008, being the nearest | |
| convenient balance sheet date. The Companys consolidated results of operations have | |
| included the operating results of Sigma since March 1, 2008. The intangible assets represent | |
| long-term customer contracts and relationships, software and trademark (Note 14). | |
| b. | Acquisition of Ad Medika |
| On January 25, 2010, Metra entered into a CSPA with Ad Medikas stockholders to purchase 75% | |
| of Ad Medikas outstanding shares. Subsequently, on February 25, 2010, Metra entered into | |
| Sales Purchase Agreement (SPA) with Ad Medikas stockholders for the share purchase | |
| transaction amounting to Rp.128,250 million (Note 1d.b). | |
| Ad Medika is an electronic health care network company. Ad Medika is the largest health | |
| service administration management in Indonesia. Through the acquisition, the Company started | |
| to actualize Insure Net as a National e-Heath initial program. | |
| The acquisition of Ad Medika has been accounted for using the purchase method of accounting, | |
| where the purchase price was allocated to fair value of the acquired assets and assumed | |
| liabilities. The allocation of the acquisition cost was as follows: |
| The assets and liabilities arising from the acquisition are as follows: | ||
| Current assets | 26,403 | |
| Property, plant and equipments | 17,110 | |
| Other non-current assets | 884 | |
| Intangible assets | 45,591 | |
| Current liabilities | (22,057 | ) |
| Long-term liabilities | (8,143 | ) |
| Deferred tax liabilities | (10,802 | ) |
| Minority interests | (4,145 | ) |
| Fair value of net assets acquired | 44,841 | |
| Goodwill | 85,236 | |
| Total purchase consideration | 130,077 | |
| Less: | ||
| Cash and cash equivalents in subsidiary acquired | (13,574 | ) |
| Cash outflow from acquisition | 116,503 |
Metra acquired control of Ad Medika on February 25, 2010 and the valuation was performed by an independent appraisal using the balance as of February 28, 2010, being the nearest convenient balance sheet date. The Companys consolidated results of operations have included the operating results of Ad Medika since March 1, 2010. The intangible assets customer contracts and backlog, non contractual customer relationship, trademarks and tradenames, and non compete agreement (Note 14).
Folio 35 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Cash on hand | 29,548 | 28,050 |
|---|---|---|
| Cash in banks | ||
| Related parties | ||
| Rupiah | ||
| PT Bank Mandiri (Persero) Tbk (Bank Mandiri) | 248,023 | 343,598 |
| PT Bank Negara Indonesia (Persero) Tbk (BNI) | 211,441 | 216,964 |
| PT Bank Rakyat Indonesia (Persero) Tbk (BRI) | 15,335 | 9,337 |
| PT Bank Syariah Mandiri (BSM) | 189 | 1,336 |
| PT Bank Tabungan Negara (Persero) Tbk (BTN) | 35 | 581 |
| PT Bank Pos Nusantara | 96 | |
| 475,119 | 571,816 | |
| Foreign currencies | ||
| BNI | 32,634 | 125,679 |
| Bank Mandiri | 257,430 | 98,171 |
| BSM | 35 | 865 |
| BRI | 1,032 | 99 |
| 291,131 | 224,814 | |
| Sub-total | 766,250 | 796,630 |
| Third parties | ||
| Rupiah | ||
| ABN AMRO Bank (AAB) | 90,974 | 159,183 |
| Deutsche Bank AG (DB) | 17,042 | 22,545 |
| PT Bank Internasional Indonesia Tbk (BII) | 95 | 20,789 |
| PT Bank Permata Tbk (Bank Permata) | 195 | 12,422 |
| PT Bank Central Asia Tbk (BCA) | 10,665 | 8,420 |
| PT Bank CIMB Niaga Tbk (Bank CIMB Niaga) | 2,916 | 8,532 |
| PT Bank Ekonomi Raharja Tbk (Bank Ekonomi) | | 7,269 |
| PT Bank Bukopin Tbk (Bank Bukopin) | 3,440 | 2,356 |
| PT Bank Perkreditan Rakyat Karyajatnika Sadaya | 104 | 1,045 |
| PT Bank ICB Bumiputera Tbk (Bank Bumiputera) | 135 | 1,026 |
| Others (each below Rp.1 billion) | 1,857 | 3,581 |
| 127,423 | 247,168 |
Folio 36 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Cash in banks (continued) | ||
| Third parties (continued) | ||
| Foreign currencies | ||
| The Hongkong and Shanghai Banking | ||
| Corporation Ltd. (HSBC) | 12,969 | 17,310 |
| Deutsche Bank AG (DB) | 10,843 | 9,034 |
| Bank Ekonomi | 4,356 | 8,929 |
| Citibank, N.A. (Citibank) | 9,101 | 8,402 |
| The Bank of Tokyo Mitsubishi UFJ, Ltd | 85 | 2,810 |
| Others (each below Rp.1 billion) | 818 | 1,415 |
| 38,172 | 47,900 | |
| Sub-total | 165,595 | 295,068 |
| Total cash in banks | 931,845 | 1,091,698 |
| Time deposits | ||
| Related parties | ||
| Rupiah | ||
| BRI | 350,065 | 2,087,372 |
| BNI | 1,578,404 | 1,768,405 |
| Bank Mandiri | 574,701 | 1,022,974 |
| BTN | 140,000 | 100,000 |
| BSM | 1,000 | |
| 2,644,170 | 4,978,751 | |
| Foreign currencies | ||
| BNI | 779,908 | 632,981 |
| BRI | 518,742 | 501,046 |
| Bank Mandiri | | 4,506 |
| 1,298,650 | 1,138,533 | |
| Sub-total | 3,942,820 | 6,117,284 |
| Third parties | ||
| Rupiah | ||
| PT Bank Indonesia Internasional (BII) | 35,000 | 400,000 |
| PT Bank Pembangunan Daerah Jawa Barat | ||
| dan Banten (Bank Jabar) | 310,560 | 365,560 |
| BCA | 768,502 | 309,960 |
| Bank Bukopin | 190,455 | 186,135 |
| PT Bank Mega Tbk (Bank Mega) | 45,000 | 123,500 |
| Bank CIMB Niaga | 85,100 | 80,817 |
| PT Bank Danamon Indonesia Tbk | ||
| (Bank Danamon) | 35,000 | 45,000 |
| PT Pan Indonesia Bank Tbk | 30,000 | 40,000 |
| Deutsche Bank AG (DB) | 14,200 | 10,100 |
| PT Bank Tabungan Pensiunan Nasional Tbk | 3,000 | 10,000 |
| PT Bank Yudha Bhakti | | 5,500 |
| PT Bank Muamalat Indonesia (Bank Muamalat) | 112,000 | |
| PT Bank Permata Tbk | 55,000 | |
Folio 37 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Time deposits (continued) | ||
| Third parties (continued) | ||
| Rupiah (continued) | ||
| PT Bank Mutiara Tbk | 15,000 | |
| Others (each below Rp.1 billion) | 300 | |
| 1,699,117 | 1,576,572 | |
| Foreign currencies | ||
| BCA | 597,213 | 113,412 |
| Bank Ekonomi | | 13,380 |
| Bank Bukopin | | 893 |
| Bank Muamalat | 9,660 | |
| HSBC | 1,990 | |
| 608,863 | 127,685 | |
| Sub-total | 2,307,980 | 1,704,257 |
| Total time deposits | 6,250,800 | 7,821,541 |
| Grand Total | 7,212,193 | 8,941,289 |
Interest rates per annum on time deposits are as follows:
| Rupiah | 5.00% - 13,50 % | 4.00% - 9.00 % |
|---|---|---|
| Foreign currencies | 0.05% - 4,75 % | 0.05% - 4.00 % |
The related parties which the Company and its subsidiaries place their funds are state-owned banks. The Company and its subsidiaries placed a majority of their cash and cash equivalents in these banks because they have the most extensive branch network in Indonesia and are considered to be financially sound banks as they are owned by the state.
Refer to Note 45 for details of related party transactions.
Folio 38 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
Trade receivables arise from services provided to both retail and non-retail customers, with details as follows:
a. By debtor
(i) Related parties
| Government Agencies | 717,142 | 1,136,517 | ||
|---|---|---|---|---|
| CSM | 59,438 | 70,975 | ||
| Indosat | 60,546 | 47,641 | ||
| PT Patra Telekomunikasi Indonesia (Patrakom) | 18,353 | 21,640 | ||
| PT Aplikanusa Lintasarta (Lintasarta) | 1,750 | 12,183 | ||
| PT Graha Informatika Nusantara (Gratika) | 2,462 | 6,102 | ||
| PSN | 9,525 | 5,368 | ||
| Koperasi Pegawai Telkom (Kopegtel) | 2,392 | 3,394 | ||
| Others (each below Rp.1 billion) | 4,821 | 10,288 | ||
| Total | 876,429 | 1,314,108 | ||
| Allowance for doubtful accounts | (124,432 | ) | (132,248 | ) |
| Net | 751,997 | 1,181,860 |
| | Trade receivables from certain related parties are presented net of the Company and its
subsidiaries liabilities to such parties due to legal right of offset in accordance
with agreements with those parties. |
| --- | --- |
| (ii) | Third parties |
| Residential and business subscribers | 4,108,632 | 4,312,780 | ||
|---|---|---|---|---|
| Overseas international carriers | 485,664 | 482,158 | ||
| Total | 4,594,296 | 4,794,938 | ||
| Allowance for doubtful accounts | (1,457,400 | ) | (1,188,308 | ) |
| Net | 3,136,896 | 3,606,630 |
b. By age
(i) Related parties
| Up to 6 months | 628,398 | 912,354 | ||
|---|---|---|---|---|
| 7 to 12 months | 35,777 | 183,103 | ||
| More than 12 months | 212,254 | 218,651 | ||
| Total | 876,429 | 1,314,108 | ||
| Allowance for doubtful accounts | (124,432 | ) | (132,248 | ) |
| Net | 751,997 | 1,181,860 |
Folio 39 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. By age (continued)
(ii) Third parties
| Up to 3 months | 1,825,272 | 3,149,500 | ||
|---|---|---|---|---|
| More than 3 months | 2,769,024 | 1,645,438 | ||
| Total | 4,594,296 | 4,794,938 | ||
| Allowance for doubtful accounts | (1,457,400 | ) | (1,188,308 | ) |
| Net | 3,136,896 | 3,606,630 |
c. By currency
(i) Related parties
| Rupiah | 848,556 | 1,286,545 | ||
|---|---|---|---|---|
| U.S. Dollars | 27,873 | 26,247 | ||
| Euro | | 1,316 | ||
| Total | 876,429 | 1,314,108 | ||
| Allowance for doubtful accounts | (124,432 | ) | (132,248 | ) |
| Net | 751,997 | 1,181,860 |
(ii) Third parties
| Rupiah | 4,000,553 | 4,112,765 | ||
|---|---|---|---|---|
| U.S. Dollars | 593,731 | 682,173 | ||
| Singapore Dollars | 12 | | ||
| Total | 4,594,296 | 4,794,938 | ||
| Allowance for doubtful accounts | (1,457,400 | ) | (1,188,308 | ) |
| Net | 3,136,896 | 3,606,630 |
Folio 40 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Movements in the allowance for doubtful accounts
| Beginning balance | 1,203,905 | 1,273,550 | ||
|---|---|---|---|---|
| Additions (Note 37) | 422,533 | 411,575 | ||
| Bad debts write-off | (44,606 | ) | (364,569 | ) |
| Ending balance | 1,581,832 | 1,320,556 |
Management believes that the allowance for doubtful accounts is adequate to cover losses on non-collection of the accounts receivable.
Except for the amounts receivable from the Government Agencies, management believes that there were no significant concentrations of credit risk on these receivables. The Company and its subsidiaries do not have any off-balance sheet credit exposures related to their customers.
Certain trade receivables of the Companys subsidiaries have been pledged as collateral for lending agreements (Notes 19 and 23).
Refer to Note 45 for details of related party transactions.
| Modules | 233,705 | 268,414 | ||
|---|---|---|---|---|
| Components | 150,513 | 221,612 | ||
| SIM cards, RUIM cards and prepaid voucher blanks | 127,200 | 158,847 | ||
| Total | 511,418 | 648,873 | ||
| Allowance for obsolescence | ||||
| Modules | (67,063 | ) | (72,046 | ) |
| Components | (6,468 | ) | (6,882 | ) |
| SIM cards, RUIM cards and prepaid voucher blanks | (10 | ) | (85 | ) |
| Total | (73,541 | ) | (79,013 | ) |
| Net | 437,877 | 569,860 |
Movements in the allowance for obsolescence are as follows:
| Beginning balance | 64,849 | 72,174 | ||
|---|---|---|---|---|
| Additions (Note 37) | 8,851 | 11,072 | ||
| Inventories write-off | (159 | ) | (4,233 | ) |
| Ending balance | 73,541 | 79,013 |
Folio 41 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
Components and modules represent telephone terminals, cables, transmission installation spare parts and other spare parts.
Management believes that the allowance is adequate to cover losses from decline in inventory value due to obsolescence.
Certain inventories of the Companys subsidiaries have been pledged as collateral for lending agreements (Notes 19 and 23).
As of September 30, 2009 and 2010, certain inventories held by the Company have been insured against fire, theft and other specific risks with the total sum insured as of September 30, 2009 and 2010 is amounting to Rp.234,735 million and Rp.128,367 million, respectively (Note 45d.vii).
Certain inventories held by a certain subsidiary have been insured against all industrial risk and loss risk during delivery with the total sum insured as of September 30, 2009 and 2010 amounting to Rp.10,000 million, respectively.
Management believes that the insurance coverage is adequate to cover potential losses of the insured inventories.
| Frequency license (Note 49c.iii) | 1,817,245 | 2,514,708 |
|---|---|---|
| Rental | 385,664 | 468,528 |
| Salaries | 375,213 | 342,554 |
| Insurance | 81,337 | 97,234 |
| Telephone directory issuance costs | 10,950 | 30,624 |
| Others | 25,885 | 87,315 |
| Total | 2,696,294 | 3,540,963 |
Refer to Note 45 for details of related party transactions.
Folio 42 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
Other current assets as of September 30, 2009 and 2010 consists of restricted time deposits as follows:
| 2009 | 2010 | ||||
|---|---|---|---|---|---|
| Foreign | Foreign | ||||
| currencies | Rupiah | currencies | Rupiah | ||
| Currency | (in millions) | equivalent | (in millions) | equivalent | |
| BNI | |||||
| The Company | Rp. | | 22,202 | | |
| US$ | 0.062 | 606 | | | |
| TII | US$ | | | 0.569 | 5,072 |
| Bank Mandiri | |||||
| The Company | Rp. | | 1,934 | | |
| Metra | Rp. | | | | 235 |
| TII | US$ | 0.569 | 5,493 | 0.030 | 267 |
| Infomedia | Rp. | | 4,642 | | |
| BRI | |||||
| Metra | Rp. | | | | 347 |
| Total | 34,877 | 5,921 |
The restricted time deposits represent time deposits of the Companys and certain subsidiaries pledged as collateral for bank guarantees to the respective banks.
Refer to Note 45 for details of related party transactions.
a. Long-term investments in associated companies
| of | Beginning | net (loss) | Translation | Ending | ||||
|---|---|---|---|---|---|---|---|---|
| ownership | balance | Addition | income | adjustment | balance | |||
| 2009: | ||||||||
| Patrakom | 40.00 | 32,949 | | 349 | | 33,298 | ||
| CSM | 25.00 | 84,197 | | (21,669 | ) | (2,741 | ) | 59,787 |
| PSN | 22.38 | | | | | | ||
| 117,146 | | (21,320 | ) | (2,741 | ) | 93,085 | ||
| 2010: | ||||||||
| Scicom (MSC) | ||||||||
| Berhad | ||||||||
| (Scicom) | 29.71 | 49,721 | 64,358 | | | 114,079 | ||
| Melon | 51.00 | | 51,000 | 8 | | 51,008 | ||
| Patrakom | 40.00 | 36,409 | | 2,079 | | 38,488 | ||
| CSM | 25.00 | 44,277 | | (8,282 | ) | 1,389 | 37,384 | |
| PSN | 22.38 | | | | | | ||
| 130,407 | 115,358 | (6,195 | ) | 1,389 | 240,959 |
Folio 43 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Long-term investments in associated companies (continued)
| i. | Scicom |
|---|---|
| Scicom is engaged in providing call center services in Malaysia. On February 3, 2010, | |
| TII has purchased additional 3,042,400 Scicom shares with a transaction value amounting | |
| to US$0.42 million (equivalent to Rp.3,905 million), as a result, TIIs ownership in | |
| Scicom increased to 17.01%. | |
| On May 6, 2010 and June 16, 2010, TII has purchased additional 4,870,000 and 30,000,000 | |
| Scicom shares, respectively, with a transaction value amounting to US$0.76 million | |
| (equivalent to Rp.6,897 million) and US$5.79 million (equivalent to Rp.53,556 million), | |
| respectively, as a result, TIIs ownership in Scicom increased to 29.85%. | |
| On August 11, 2010, based on Circular Meeting of Stockholder of Scicom, Scicoms | |
| stockholder agreed to add its issued and fully paid capital for 1,260,000 shares which | |
| amounted to MYR126,000 million (equivalent to Rp.356 million). As a result of the | |
| addition of Scicom issued and fully paid capital, TIIs ownership in Scicom is diluted | |
| to 29.71%. | |
| ii. | Melon |
| On August 16, 2010, Metra established a joint venture with SK Telecom called PT Melon | |
| Indonesia with 51% ownership (Note 1d.b). Melon is engaged in providing Digital Content | |
| Exchange Hub (DCEH). The DCEH is a new type of connection to distribute digital | |
| content such as music file, games and video clip to be able to access by costumers, | |
| online music store and telephone operator cable and cellular. | |
| iii. | Patrakom |
| Patrakom is engaged in providing satellite communication system services, related | |
| services and facilities to companies in the petroleum industry. | |
| As of September 30, 2009 and 2010, the carrying amount of investment in | |
| Patrakom was equal to the Companys share in the net assets of Patrakom. | |
| iv. | CSM |
| CSM is engaged in providing Very Small Aperture Terminal (VSAT), network | |
| application services and consulting services on telecommunications technology and | |
| related facilities. | |
| As of September 30, 2009 and 2010, the carrying amount of the investment | |
| in CSM was equal to the Companys share in the net assets of CSM. | |
| v. | PSN |
| PSN is engaged in providing satellite transponder leasing and | |
| satellite-based communication services in the Asia Pacific region. The Companys | |
| share in losses in PSN has exceeded the carrying amount of its investment since | |
| 2001, accordingly, the investment value has been reduced to Rp.nil. |
Folio 44 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. Other long-term investments
The details of the investments in shares of stock as of September 30, 2009 and 2010 which are accounted for under the cost method are as follows:
| of | Beginning | Translation | Ending | |
|---|---|---|---|---|
| ownership | balance | adjustment | balance | |
| 2009: | ||||
| Bridge Mobile Pte. Ltd. (BMPL) | 10.00 | 20,360 | | 20,360 |
| PT Batam Bintan Telekomunikasi (BBT) | 5.00 | 587 | | 587 |
| PT PembangunanTelekomunikasi Indonesia | ||||
| (Bangtelindo) | 2.11 | 199 | | 199 |
| Scicom | 9.80 | 30,961 | 1,131 | 32,092 |
| 52,107 | 1,131 | 53,238 | ||
| 2010: | ||||
| BMPL | 10.00 | 20,360 | | 20,360 |
| BBT | 5.00 | 587 | | 587 |
| Bangtelindo | 2.11 | 199 | | 199 |
| 21,146 | | 21,146 |
| i. | BMPL |
|---|---|
| BMPL (Singapore), an associated entity of Telkomsel, is engaged in providing regional | |
| mobile services in the Asia Pacific region. | |
| As of September 30, 2009 and 2010, Telkomsels contributions which represent 10% | |
| ownership interest amounted to US$2,200,000 (equivalent to Rp.20,360 million). | |
| ii. | BBT |
| BBT is engaged in providing fixed line telecommunication services at Batamindo | |
| Industrial Park in Muka Kuning, Batam Island and at Bintan Beach International Resort | |
| and Bintan Industrial Estate in Bintan Island. | |
| iii. | Bangtelindo |
| Bangtelindo is primarily engaged in providing consultancy services on the installation | |
| and maintenance of telecommunications facilities. |
Folio 45 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 2009 | Additions | Deductions | Reclassifications | 2009 | |||
|---|---|---|---|---|---|---|---|
| At cost: | |||||||
| Direct acquisitions | |||||||
| Land | 684,768 | 40,928 | | 57,085 | 782,781 | ||
| Buildings | 2,721,804 | 101,980 | (3,349 | ) | 103,420 | 2,923,855 | |
| Leasehold improvements | 460,836 | 54,086 | | | 514,922 | ||
| Switching equipment | 26,356,172 | 9,662 | | 1,944,807 | 28,310,641 | ||
| Telegraph, telex and data | |||||||
| communication equipment | 139,165 | | | (5,504 | ) | 133,661 | |
| Transmission installation and | |||||||
| equipment | 56,572,954 | 1,513,036 | (2,220 | ) | 6,417,870 | 64,501,640 | |
| Satellite, earth station and | |||||||
| equipment | 6,502,198 | 256,192 | (146 | ) | (35,591 | ) | 6,722,653 |
| Cable network | 21,857,982 | 930,983 | (407 | ) | 132,737 | 22,921,295 | |
| Power supply | 5,838,258 | 167,657 | (30 | ) | 742,817 | 6,748,702 | |
| Data processing equipment | 7,184,767 | 202,883 | (1,757 | ) | 569,609 | 7,955,502 | |
| Other telecommunications | |||||||
| peripherals | 545,194 | 15,208 | (536 | ) | (11,680 | ) | 548,186 |
| Office equipment | 678,640 | 27,130 | (7,425 | ) | (129 | ) | 698,216 |
| Vehicles | 127,274 | 1,576 | (105 | ) | (673 | ) | 128,072 |
| Other equipment | 105,386 | 9,028 | | (20,339 | ) | 94,075 | |
| Property under construction: | |||||||
| Buildings | 60,099 | 116,579 | | (95,264 | ) | 81,414 | |
| Leasehold improvements | | 425 | | | 425 | ||
| Switching equipment | 17,155 | 1,800,113 | | (1,799,787 | ) | 17,481 | |
| Transmission installation and | |||||||
| equipment | 1,173,830 | 5,925,144 | | (6,971,006 | ) | 127,968 | |
| Satellite, earth station and | |||||||
| equipment | | 90,530 | | | 90,530 | ||
| Cable network | 384 | 115,449 | | (22 | ) | 115,811 | |
| Power supply | 13,131 | 702,639 | | (677,003 | ) | 38,767 | |
| Data processing equipment | 427,698 | 343,440 | | (334,135 | ) | 437,003 | |
| Leased assets | |||||||
| Transmission installation and | |||||||
| equipment | 284,978 | | | (5,485 | ) | 279,493 | |
| Data processing equipment | 236,240 | 11,988 | | | 248,228 | ||
| Office equipment | 437,705 | 3,433 | (179,876 | ) | | 261,262 | |
| Vehicles | 56,998 | | (126 | ) | 4,627 | 61,499 | |
| Customer premise equipment | |||||||
| (CPE) assets | 23,307 | | | (1,529 | ) | 21,778 | |
| Total | 132,506,923 | 12,440,089 | (195,977 | ) | 14,825 | 144,765,860 | |
| Accumulated depreciation and | |||||||
| impairment: | |||||||
| Direct acquisitions | |||||||
| Buildings | 1,351,589 | 119,601 | (3,350 | ) | 653 | 1,468,493 | |
| Leasehold improvements | 323,910 | 43,499 | | 217 | 367,626 | ||
| Switching equipment | 15,926,334 | 1,949,266 | | 29,906 | 17,905,506 | ||
| Telegraph, telex and data | |||||||
| communication equipment | 135,327 | 418 | | (5,504 | ) | 130,241 | |
| Transmission installation | |||||||
| and equipment | 19,220,612 | 4,562,107 | (1,754 | ) | (424,777 | ) | 23,356,188 |
| Satellite, earth station and | |||||||
| equipment | 2,732,847 | 354,370 | (146 | ) | (1,635 | ) | 3,085,436 |
| Cable network | 13,506,314 | 976,491 | (390 | ) | 117,528 | 14,599,943 | |
| Power supply | 2,333,053 | 426,541 | (29 | ) | 7,217 | 2,766,782 | |
| Data processing equipment | 4,588,877 | 475,508 | (1,757 | ) | 302,377 | 5,365,005 | |
| Other telecommunications | |||||||
| peripherals | 462,208 | 11,540 | (536 | ) | (4,954 | ) | 468,258 |
| Office equipment | 561,073 | 37,890 | (4,547 | ) | 831 | 595,247 | |
| Vehicles | 108,049 | 4,619 | (59 | ) | (1,286 | ) | 111,323 |
| Other equipment | 94,866 | 3,258 | | (20,339 | ) | 77,785 | |
| Leased assets | |||||||
| Transmission installation and | |||||||
| equipment | 207,323 | 14,442 | | | 221,765 | ||
| Data processing equipment | 60,162 | 39,057 | | (549 | ) | 98,670 | |
| Office equipment | 290,717 | 83,739 | (179,875 | ) | 1,574 | 196,155 | |
| Vehicles | 11,640 | 13,422 | (48 | ) | | 25,014 | |
| CPE assets | 2,432 | 1,824 | | (279 | ) | 3,977 | |
| Total | 61,917,333 | 9,117,592 | (192,491 | ) | 980 | 70,843,414 | |
| Net Book Value | 70,589,590 | 73,922,446 |
Folio 46 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 2010 | of Ad Medika | Additions | Deductions | Reclassifications | 2010 | |||
|---|---|---|---|---|---|---|---|---|
| At cost: | ||||||||
| Direct acquisitions | ||||||||
| Land | 781,275 | 8,103 | 28,740 | | (13,439 | ) | 804,679 | |
| Buildings | 2,978,417 | 6,307 | 35,081 | (701 | ) | 146,275 | 3,165,379 | |
| Leasehold improvements | 526,770 | 32 | 61,691 | | | 588,493 | ||
| Switching equipment | 28,948,306 | | 90,950 | | 1,199,888 | 30,239,144 | ||
| Telegraph, telex and data | ||||||||
| communication equipment | 20,716 | | | | | 20,716 | ||
| Transmission installation and | ||||||||
| equipment | 67,228,748 | | 1,579,099 | (778,654 | ) | 4,422,156 | 72,451,349 | |
| Satellite, earth station and | ||||||||
| equipment | 6,795,379 | | 22,777 | | 51,442 | 6,869,598 | ||
| Cable network | 23,621,586 | | 749,793 | (392,321 | ) | 1,476 | 23,980,534 | |
| Power supply | 7,368,721 | | 115,903 | (4,194 | ) | 496,830 | 7,977,260 | |
| Data processing equipment | 7,602,865 | 1,185 | 62,264 | (71 | ) | 329,709 | 7,995,952 | |
| Other telecommunications | ||||||||
| peripherals | 476,705 | | 6,250 | | 1,221 | 484,176 | ||
| Office equipment | 576,098 | 1,045 | 41,559 | (7,826 | ) | 4,186 | 615,062 | |
| Vehicles | 110,216 | 438 | 2,442 | (751 | ) | | 112,345 | |
| Other equipment | 103,310 | | 3,269 | | 1,391 | 107,970 | ||
| Property under construction: | ||||||||
| Buildings | 89,926 | | 109,842 | | (157,559 | ) | 42,209 | |
| Leasehold improvements | 466 | | 73,620 | | | 74,086 | ||
| Switching equipment | 48,588 | | 1,151,760 | | (1,198,867 | ) | 1,481 | |
| Transmission installation and | ||||||||
| equipment | 358,562 | | 4,305,034 | | (4,428,154 | ) | 235,442 | |
| Satellite, earth station and | ||||||||
| equipment | | | 60,309 | | (37,650 | ) | 22,659 | |
| Cable network | 2,856 | | 5,914 | | (76 | ) | 8,694 | |
| Power supply | 52,167 | | 484,374 | | (498,142 | ) | 38,399 | |
| Data processing equipment | 16,008 | | 312,134 | | (315,379 | ) | 12,763 | |
| Leased assets | ||||||||
| Transmission installation and | ||||||||
| equipment | 288,766 | | 363 | | 10,801 | 299,930 | ||
| Data processing equipment | 260,782 | | 10,020 | | 1,246 | 272,048 | ||
| Office equipment | 247,897 | | 5,134 | (175,453 | ) | (11,931 | ) | 65,647 |
| Vehicles | 61,220 | | | (6,968 | ) | | 54,252 | |
| CPE assets | 21,778 | | | | | 21,778 | ||
| Total | 148,588,128 | 17,110 | 9,318,322 | (1,366,939 | ) | 5,424 | 156,562,045 | |
| Accumulated depreciation and | ||||||||
| impairment: | ||||||||
| Direct acquisitions | ||||||||
| Buildings | 1,485,234 | | 66,318 | (151 | ) | (1,695 | ) | 1,549,706 |
| Leasehold improvements | 381,536 | | 44,769 | | 381 | 426,686 | ||
| Switching equipment | 18,425,673 | | 2,141,968 | | (8,558 | ) | 20,559,083 | |
| Telegraph, telex and data | ||||||||
| communication equipment | 17,391 | | 329 | | | 17,720 | ||
| Transmission installation | ||||||||
| and equipment | 24,794,959 | | 4,674,966 | (775,746 | ) | (4,409 | ) | 28,689,770 |
| Satellite, earth station and | ||||||||
| equipment | 3,136,685 | | 359,758 | | (5,693 | ) | 3,490,750 | |
| Cable network | 14,688,600 | | 905,349 | (392,321 | ) | (20,022 | ) | 15,181,606 |
| Power supply | 2,932,127 | | 715,197 | (1,316 | ) | (1,585 | ) | 3,644,423 |
| Data processing equipment | 5,094,420 | | 768,934 | (71 | ) | 23,219 | 5,886,502 | |
| Other telecommunications | ||||||||
| peripherals | 351,875 | | 10,853 | | (387 | ) | 362,341 | |
| Office equipment | 465,291 | | 31,524 | (7,591 | ) | 6,139 | 495,363 | |
| Vehicles | 94,693 | | 4,136 | (527 | ) | 28 | 98,330 | |
| Other equipment | 87,228 | | 3,978 | | 723 | 91,929 | ||
| Leased assets | ||||||||
| Transmission installation and | ||||||||
| equipment | 227,193 | | 15,477 | | 2,439 | 245,109 | ||
| Data processing equipment | 116,540 | | 40,984 | | 4,722 | 162,246 | ||
| Office equipment | 201,039 | | 25,938 | (175,453 | ) | (3,991 | ) | 47,533 |
| Vehicles | 29,133 | | 12,417 | (4,382 | ) | | 37,168 | |
| CPE assets | 4,545 | | 1,704 | | | 6,249 | ||
| Total | 72,534,162 | | 9,824,599 | (1,357,558 | ) | (8,689 | ) | 80,992,514 |
| Net Book Value | 76,053,966 | 75,569,531 |
Folio 47 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. (Losses) gains on disposal or sale of property, plant and equipment
| Proceeds from sale of property, plant and equipment | 6,088 | 8,768 | ||
|---|---|---|---|---|
| Net book value | (3,486 | ) | (9,381 | ) |
| (Losses) gains on disposal or sale of property, | ||||
| plant and equipment | 2,602 | (613 | ) |
b. KSO assets ownership arrangements
| (i) | In accordance with the amended and restated KSO VII agreement with PT Bukaka
Singtel International (BSI), the ownership rights to the acquired property, plant and
equipment in KSO VII are legally retained by BSI until the end of the KSO period which
is on December 31, 2010. As of September 30, 2009 and 2010, the net book value of these
property, plant and equipment was Rp.845,093 million and Rp.735,882 million,
respectively. |
| --- | --- |
| (ii) | In accordance with the amended and restated KSO IV agreement with PT Mitra
Global Telekomunikasi Indonesia (MGTI), the ownership rights to the acquired
property, plant and equipment in KSO IV are legally retained by MGTI until the end of
the KSO period which is on December 31, 2010. As of September 30, 2009 and 2010, the
net book value of this property, plant and equipment was Rp.304,703 million and
Rp.182,122 million, respectively. |
c. Assets impairment and related claims
| (i) | As of September 30, 2009 and 2010, the Company operated two satellites,
Telkom-1 and Telkom-2 primarily providing backbone transmission links for its network
and earth station satellite up-linking and down-linking services to domestic and
international users. As of September 30, 2010, there were no events or changes in
circumstances that would indicate that the carrying amount of the Companys satellites
may not be recoverable. |
| --- | --- |
| (ii) | On April 7, 2010, Nangroe Aceh Darussalam and its surrounding, area of West
Customer Service Division (CSD) Sumatera Regional experienced an earthquake from
which insurance claim for the replacement of the assets has been made. Buildings and
other equipments affected by the earthquake have been re-operated gradually since
April 2010. |
| (iii) | On June 16, 2010, Irian Jaya Islands and its surrounding, area of East CSD
East Indonesian Regional experienced an earthquake from which insurance claim for the
replacement of the assets has been made. Buildings and other equipments affected by the
earthquake have been re-operated gradually since June 2010. |
Folio 48 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Others
| (i) | Interest capitalized to property under construction amounted to Rp.nil for the
nine months period ended September 30, 2009 and 2010, respectively. |
| --- | --- |
| (ii) | Foreign exchange loss capitalized as part of property under construction
amounted to Rp.nil for the nine months period ended September 30, 2009 and 2010,
respectively. |
| (iii) | In 2009, certain Telkomsels software and equipment (part of infrastructure
and supporting facilities) with a net carrying amount of Rp.1,163,657 million were
planned to be used until 2011, hence the depreciation of the assets is accelerated
until 2011. The accumulative effect of accelerated depreciation is Rp.276,526 million,
Rp.248,874 million of which charged to the current period consolidated statement of
income. |
| (iv) | In 2009, the useful life of certain Telkomsels equipment (part of supporting
facilities) was changed from 10 years to 5 years to reflect its current economic life.
The cumulative effect of accelerated depreciation is Rp.252,242 million, Rp.169,953
million of which charged was charged to the current period consolidated statement of
income. |
| (v) | In 2008, certain Telkomsels equipment (part of infrastructure) with a net
carrying amount of Rp.352,862 million and for which the useful life was previously
expected to be beyond 2010, would only be used until 2010. Moreover, due to recent
technological development, those equipment were only used until December 31,
2009.Hence the equipments were depreciated up to this date. Subsequently, those
equipment with a cost of Rp.774,046 million were written off. The accelerated
depreciation expense of Rp.16,985 million was charged to 2009 consolidated of income. |
| (vi) | The Company and its subsidiaries own several pieces of land located
throughout Indonesia with Building Use Rights (Hak Guna Bangunan or HGB) for a
period of 15-45 years, which will expire between 2010 and 2052. Management believes
that there will be no difficulty in obtaining the extension of the land rights when
they expire. |
| (vii) | The Company was granted the right to use certain parcels of land by the
Ministry of Communications and Information Technology of the Republic of Indonesia
(formerly Ministry of Tourism, Post and Telecommunications) where they were still under
the name of the Ministry of Tourism, Post and Telecommunications and the Ministry of
Transportation of the Republic of Indonesia. The transfer to the Company of the legal
title of ownership on those parcels of land is still in progress. |
Folio 49 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Others (continued)
| (viii) | As of September 30, 2010, the Company and its subsidiaries property, plant and
equipment except for land, were insured with PT Asuransi Jasa Indonesia (Jasindo), PT
Asuransi Ramayana Tbk, PT Sarana Janesia Utama, PT Asuransi Wahana Tata, PT Asuransi
Ekspor Indonesia, PT Asuransi Central Asia, PT Asuransi Sinar Mas, PT Asuransi Allianz
Utama Indonesia, HSBC Insurance (Singapore) Pte, Ltd, PT Asuransi Astra Buana and PT
Asuransi Mitra Maparya, against fire, theft, earthquake and other specified risks.
Total cost of assets being insured amounted to Rp.73,217,436 million and US$6.80
million, which was covered by sum insured basis with a maximum loss claim of Rp.773,408
million, US$14.43 million, Euro0.22 million and SGD6.42 million and on first loss basis
of Rp.6,219,144 million including business recovery of Rp.324,000 million with the
Automatic Reinstatement of Loss Clause. In addition, Telkom-1 and Telkom-2 were insured
separately for US$22.91 million and US$43 million, respectively. Management believes
that the insurance coverage is adequate to cover potential losses of the insured
assets. |
| --- | --- |
| (ix) | As of September 30, 2010, the completion of assets under construction was
around 76.02% of the total contract value, with estimated dates of completion between
December 2010 and December 2011. Management believes that there is no impediment to the
completion of the construction in progress. |
| (x) | Certain property, plant and equipment of the Companys subsidiaries have been
pledged as collateral for lending agreements (Notes 19 and 23). |
| (xi) | The Company and its subsidiaries have lease commitments for property, plant and
equipments under RSA (Note 12), transmission installation and equipment, data
processing equipment, office equipment, vehicles and CPE assets, with the option to
purchase certain leased assets at the end of the lease terms. Future minimum lease
payments for assets under finance leases as of September 30, 2009 and
2010 are as follows: |
| Year — 2009 | 318,302 | | ||
|---|---|---|---|---|
| 2010 | 229,822 | 292,892 | ||
| 2011 | 166,118 | 203,364 | ||
| 2012 | 42,812 | 145,884 | ||
| 2013 | 5,303 | 112,539 | ||
| 2014 | 138 | 25,938 | ||
| Later | | 61,056 | ||
| Total minimum lease payments | 762,495 | 841,673 | ||
| Interest | (126,271 | ) | (221,382 | ) |
| Net present value of minimum lease payments | 636,224 | 620,291 | ||
| Current maturities (Note 20a) | (261,610 | ) | (199,747 | ) |
| Long-term portion (Note 20b) | 374,614 | 420,544 |
Folio 50 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 2009 | Additions | Adjustments | Reclassifications | 2009 | ||
|---|---|---|---|---|---|---|
| At cost: | ||||||
| Land | 1,313 | | | (46 | ) | 1,267 |
| Buildings | 338 | | 3,418 | (3,756 | ) | |
| Switching equipment | 152,776 | | 53,643 | (113,429 | ) | 92,990 |
| Transmission installation and | ||||||
| equipment | 100,072 | | 24,201 | (63,630 | ) | 60,643 |
| Cable network | 461,315 | | 48,162 | (69,010 | ) | 440,467 |
| Other telecommunications | ||||||
| peripherals | 10,547 | | 123,054 | (129,964 | ) | 3,637 |
| Total | 726,361 | | 252,478 | (379,835 | ) | 599,004 |
| Accumulated depreciation: | ||||||
| Land | 926 | 48 | | (9 | ) | 965 |
| Buildings | 61 | 20 | 2,521 | (2,602 | ) | |
| Switching equipment | 69,899 | 9,038 | 52,748 | (103,903 | ) | 27,782 |
| Transmission installation and | ||||||
| equipment | 53,282 | 6,867 | 21,203 | (47,320 | ) | 34,032 |
| Cable network | 116,234 | 30,269 | 27,660 | (44,847 | ) | 129,316 |
| Other telecommunications | ||||||
| peripherals | 9,305 | 15,370 | 92,006 | (114,047 | ) | 2,634 |
| Total | 249,707 | 61,612 | 196,138 | (312,728 | ) | 194,729 |
| Net Book Value | 476,654 | 404,275 |
| 2010 | Additions | Reclassifications | 2010 | ||
|---|---|---|---|---|---|
| At cost: | |||||
| Land | 1,267 | | | 1,267 | |
| Switching equipment | 92,990 | | (8,976 | ) | 84,014 |
| Transmission installation and | |||||
| equipment | 43,383 | | (15,682 | ) | 27,701 |
| Cable network | 406,570 | | (9,050 | ) | 397,520 |
| Other telecommunications | |||||
| peripherals | 3,638 | | (50 | ) | 3,588 |
| Total | 547,848 | | (33,758 | ) | 514,090 |
| Accumulated depreciation: | |||||
| Land | 981 | 48 | | 1,029 | |
| Switching equipment | 29,759 | 5,398 | (7,061 | ) | 28,096 |
| Transmission installation and | |||||
| equipment | 26,396 | 4,310 | (10,135 | ) | 20,571 |
| Cable network | 122,085 | 27,916 | (5,088 | ) | 144,913 |
| Other telecommunications | |||||
| peripherals | 2,696 | 188 | (50 | ) | 2,834 |
| Total | 181,917 | 37,860 | (22,334 | ) | 197,443 |
| Net Book Value | 365,931 | 316,647 |
In accordance with the RSA, the ownership rights to the property, plant and equipment under RSA are legally retained by the investors until the end of the revenue-sharing periods.
Folio 51 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
Advances and other non-current assets as of September 30, 2009 and 2010 consist of:
| Advances for purchase of property, plant and equipment | 887,923 | 1,412,345 |
|---|---|---|
| Prepaid rent net of current portion (Note 8) | 921,668 | 1,074,289 |
| Deferred RSA charges | | 218,209 |
| Deferred Indefeasible Right of Use (IRU) Agreement charges | 159,886 | 134,225 |
| Restricted cash | 214,187 | 98,656 |
| Deferred land rights charges | 63,580 | 57,519 |
| Security deposits | 42,516 | 35,511 |
| Equipment not used in operations net | 35,747 | 29,805 |
| Others | 21,701 | 18,761 |
| Total | 2,347,208 | 3,079,320 |
Deferred RSA charges is an additional liabilities to RSA inventors in relation with extension of concession period, and is amortized over RSA period.
As of September 30, 2009 and 2010, restricted cash represent cash received from the Government relating to compensation for early termination of exclusive rights to be used for the construction of certain infrastructures (Notes 1a and 29) and time deposits with original maturities of more than one year pledged as collateral for bank guarantees.
Deferred land rights charges represent costs to extend the contractual life of the land rights which have been deferred and amortized over the contractual life (Note 11d.vi). As of September 30, 2009 and 2010, IRU and deferred land right amortization expense amounted to Rp.14,101 million and Rp.49,926 million, respectively.
As of September 30, 2009 and 2010, equipment not used in operations represents Base Transceiver Station (BTS) and other equipment of the Company and Telkomsel temporarily taken out from operations but planned to be reinstalled. Telkomsels depreciation expense charged to the consolidated statements of income for nine months period ended September 30, 2009 and 2010 amounted to Rp.23,460 million and Rp.227 million, respectively.
Refer to Note 45 for details of related party transactions.
Folio 52 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
(i) The changes in the carrying amount of goodwill and other intangible assets for the nine months period ended September 30, 2009 and 2010 are as follows:
| intangible | ||||||||
| Goodwill | assets | License | Total | |||||
| Gross carrying amount: | ||||||||
| Balance, December 31, 2008 | 106,544 | 8,969,599 | 436,000 | 9,512,143 | ||||
| The Companys software | | 132,734 | | 132,734 | ||||
| 3G Telkomsel | | | 320,000 | 320,000 | ||||
| GSDs software | | 50 | | 50 | ||||
| Sigmas software | | 9,408 | | 9,408 | ||||
| Reclassification | | (64,391 | ) | | (64,391 | ) | ||
| Balance, September 30, 2009 | 106,544 | 9,047,400 | 756,000 | 9,909,944 | ||||
| Accumulated amortization: (continued) | ||||||||
| Balance, December 31, 2008 | (17,048 | ) | (6,202,180 | ) | (105,107 | ) | (6,324,335 | ) |
| Amortization expense for nine months | ||||||||
| period | (8,678 | ) | (932,551 | ) | (37,702 | ) | (978,931 | ) |
| Balance, September 30, 2009 | (25,726 | ) | (7,134,731 | ) | (142,809 | ) | (7,303,266 | ) |
| Net Book Value | 80,818 | 1,912,669 | 613,191 | 2,606,678 | ||||
| Weighted-average amortization period | 19.17 years | 6.57 years | 9.60 years |
| intangible | ||||||||
| Goodwill | assets | License | Total | |||||
| Gross carrying amount: | ||||||||
| Balance, December 31, 2009 | 106,544 | 9,085,534 | 806,861 | 9,998,939 | ||||
| Additions | | 596,078 | 15,973 | 612,051 | ||||
| Acquisitions of Ad Medika | 85,236 | 45,591 | | 130,827 | ||||
| Reclassification | 2,343 | (11,882 | ) | | (9,539 | ) | ||
| Balance, September 30, 2010 | 194,123 | 9,715,321 | 822,834 | 10,732,278 | ||||
| Accumulated amortization: | ||||||||
| Balance, December 31, 2009 | (21,373 | ) | (7,385,950 | ) | (163,336 | ) | (7,570,659 | ) |
| Amortization expense for nine months | ||||||||
| period | (6,322 | ) | (1,059,821 | ) | (64,242 | ) | (1,130,385 | ) |
| Reclassifications | 11,997 | (3,782 | ) | | 8,215 | |||
| Balance, September 30, 2010 | (15,698 | ) | (8,449,553 | ) | (227,578 | ) | (8,692,829 | ) |
| Net Book Value | 178,425 | 1,265,768 | 595,256 | 2,039,449 | ||||
| Weighted-average amortization period | 20.00 years | 6.23 years | 9.80 years |
| (ii) | Goodwill resulted from the acquisition of Sigma in 2008 (Note 4a), Indonusa in 2008 and
the acquisition of Ad Medika in 2010 (Note 4b). Starting January 1, 2009, the Company has
changed the estimated useful lives of goodwill from 5 years to 20 years (Note 2d). The
Company charged the impact of the changes in the estimated useful lives to 2009
consolidated statement of income. Other intangible assets resulted from the acquisitions of
Dayamitra, Pramindo, TII, KSO IV and KSO VII, and represented the rights to operate the
business in the KSO areas. |
| --- | --- |
| (iii) | The up-front fee paid by Telkomsel in February 2006 for the 3G license amounting to
Rp.436,000 million was recognized as an intangible asset and is amortized over the term of
the 3G license. In 2009, Telkomsel obtained an additional 3G license of Rp.320,000 million
which is recorded as an intangible assets and amortized over 10 years (Notes 1d.a, 2j,
45a.ii and 49c.i). |
Folio 53 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| (iv) | In 2009, the Company was granted a switched based local network provider license using
2.3 GHz radio frequency bandwidth for wireless broadband services. The up-front fee is
recorded as an intangible assets and amortized over the licenses useful life of 10 years. |
| --- | --- |
| (v) | Starting January 1, 2009, the Company has changed the estimated useful lives of
software from 5-10 years to 3-5 years. The Company charged the impact of the changes in the
estimated useful lives to 2009 consolidated statement of income. Telkomsels software is
amortized over 3 and 5 years. |
| (vi) | The estimated annual amortization expense relating to other intangible assets for each
year beginning from October 1, 2010 is approximately Rp.940,733 million per year. |
| 15. |
|---|
| Escrow accounts as of September 30, 2009 and 2010 consist of the following: |
| Bank Mandiri | 44,937 | 41,129 |
|---|---|---|
| Bank Danamon | 1,191 | 2 |
| BII | 108 | 109 |
| 46,236 | 41,240 |
The escrow account with Bank Mandiri were established in relation with the Palapa Ring Consortium Construction and Maintenance Agreement (C&MA) as an initial deposit 5% of the commitment value (Note 49c.ii).
The escrow account with Bank Danamon and BII were established in relation with the RSA in telecommunications equipment in Divre VII East Indonesia.
Refer to Note 45 for details of related party transactions.
| Related parties | ||
| Concession fees | 1,217,561 | 1,121,277 |
| Purchases of equipment, materials and services | 153,365 | 407,300 |
| Payables to other telecommunications providers | 104,230 | 179,840 |
| Sub-total | 1,475,156 | 1,708,417 |
| Third parties | ||
| Purchases of equipment, materials and services | 7,650,149 | 6,805,700 |
| Payables to other telecommunications providers | 66,275 | 70,515 |
| Payables related to RSA | 60,941 | 7,437 |
| Sub-total | 7,777,365 | 6,883,652 |
| Total | 9,252,521 | 8,592,069 |
Folio 54 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 16. |
|---|
| Trade payables by currency are as follows: |
| Rupiah | 4,195,176 | 4,639,674 |
|---|---|---|
| U.S. Dollars | 4,560,807 | 3,894,480 |
| Euro | 463,452 | 39,975 |
| Singapore Dollars | 32,741 | 15,705 |
| Others | 345 | 2,235 |
| Total | 9,252,521 | 8,592,069 |
Refer to Note 45 for details of related party transactions.
| Operations, maintenance and telecommunications services | 1,231,883 | 1,870,653 |
|---|---|---|
| Salaries and benefits | 739,265 | 737,571 |
| General, administrative and marketing | 580,132 | 616,086 |
| Interest and bank charges | 345,382 | 277,028 |
| Total | 2,896,662 | 3,501,338 |
Refer to Note 45 for details of related party transactions.
| Prepaid pulse reload vouchers | 2,605,106 | 2,360,400 |
|---|---|---|
| Other telecommunications services | 3,203 | 96,846 |
| Others | 94,777 | 102,997 |
| Total | 2,703,086 | 2,560,243 |
| Bank Ekonomi | 11,000 | 6,105 |
|---|---|---|
| Bank CIMB Niaga | 16,800 | 40,079 |
| PT Bank Syariah Mandiri (BSM) | 8,000 | 8,000 |
| Total | 35,800 | 54,184 |
Refer to Note 45 for details of related party transactions.
Folio 55 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
| --- |
| On December 2, 2008, Sigma entered into a Rp.5,500 million short-term loan agreement with
Bank Ekonomi for working capital purpose. The loan bore a floating interest rate from 12.50%
per annum to 15.50% per annum and repayable within 12 months from the signing date to
December 2, 2009. This facility was secured by Sigmas trade receivables (Note 6). As of
September 30, 2009 the principal outstanding amounted to Rp.4,000 million and on October 9,
2009 the loan was fully repaid. |
| On February 11, 2009, Sigma entered into a US$550,000 short-term loan agreement with Bank
Ekonomi for working capital purpose. The loan bears interest rate of 6% per annum and is
repayable within 3 months from the signing date to June 23, 2010. The agreement is extended
up to June 13, 2011. This facility is secured by Sigmas trade receivables (Note 6). As of
September 30, 2010, the facilities did not utilized. |
| On August 7, 2009, Sigma entered into a Rp.35,000 million short-term loan agreement with
Bank Ekonomi for working capital purpose. The loan bears a floating interest rate from
12.50% per annum to 13.50% per annum and is repayable within 12 months from the signing date
to July 1, 2010. The agreement is extended up to October 1, 2010. The principal outstanding
as of September 30, 2009 and 2010 amounted to Rp.7,000 million and Rp.6,105 million,
respectively. |
b. Bank CIMB Niaga
| (i) |
| --- |
| On April 29, 2008, Balebat received an additional Specific Transaction Facility and Bank
Overdraft Facility of Rp.5,000 million and Rp.500 million, respectively. On May 24,
2010, based on the latest amendment, the credit facility, interest rate and maturity
date is changed to Rp.5,000 million, 14% per annum and May 29, 2011 for Specific
Transaction Facility, respectively, and Rp.500 million, 12.75% per annum and May 29,
2011 for Bank Overdraft Facility. The principal outstanding as of September 30, 2009
amounted to Rp.5,000 million and Rp.nil, respectively, and the principal outstanding as
of September 30, 2010 amounted to Rp.5,000 million and Rp.nil, respectively |
| The facilities are secured by Balebats property, plant and equipment (Note 11),
inventories (Note 7) and receivables (Note 6). |
Folio 56 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. Bank CIMB Niaga (continued)
| (ii) | On October 18, 2005, GSD entered into a Rp.12,000 million short-term loan
agreements with Bank CIMB Niaga. The credit facility has been amended several times.
Based on the latest amendment on July 28, 2010, the total facility, interest rate, and
maturity date is changed to Rp.19,000 million, 10.25% per annum, and October 18, 2010,
respectively. The principal outstanding as of September 30, 2009 and 2010 amounted to
Rp.nil and Rp.10,000 million, respectively. |
| --- | --- |
| | This credit facility is secured by GSDs property, plant and equipment (Note 11). |
| (iii) | On May 14, 2010, Infomedia entered into a Rp.28,000 million short-term loan
agreement with Bank CIMB Niaga for investment funding. The loan bears a floating
interest rate of 12.50% per annum and will be repaid on its maturities. The facility is
secured by Infomedias property, plant and equipment (Note 11). The principal
outstanding as of September 30, 2010 amounted to Rp.15,807 million. |
c. BSM
| (i) | On August 20, 2009, Balebat entered into a Rp.15,000 million revolving credit
facility with BSM for working capital purpose. The facility is obtained through sharia
principles with the estimated rates on borrowing at 15.30% per annum and is secured by
certain property, plant and equipment (Note 11), receivables (Note 6), inventories
(Note 7), insurance and letter of comfort. The loan will mature on August 20, 2010. On
August 2, 2010, the agreement is extended up to October 2, 2010. The principal
outstanding as of September 30, 2009 and 2010 amounted to Rp.8,000 million and Rp.1,000
million, respectively . |
| --- | --- |
| (ii) | On September 1, 2010, Balebat entered into a Rp.15,000 million revolving credit
facility with BSM for working capital purpose. The facility is obtained through sharia
principles with the estimated rates on borrowing at 14% per annum and will be repaid at
its maturities. The facility is secured by Balebats property, plant and equipment
(Note 11), receivables (Note 6), inventories (Note 7). The principal outstanding as of
September 30, 2010 amounted to Rp.7,000 million. |
a. Current maturities
| Bank loans | 23 | 6,432,094 | 5,383,057 |
|---|---|---|---|
| Deferred consideration for business combinations | 24 | 1,200,948 | 412,994 |
| Two-step loans | 21 | 459,349 | 390,095 |
| Obligations under finance leases | 11 | 261,610 | 199,747 |
| Notes | 22 | 3,000 | 61,941 |
| Total | 8,357,001 | 6,447,834 |
Folio 57 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. Long-term portion
| Notes | Total | 2011 | 2012 | 2013 | 2014 | Later | |
|---|---|---|---|---|---|---|---|
| Bank loans | 23 | 10,256.0 | 362.6 | 3,583.7 | 3,569.3 | 2,263.0 | 477.4 |
| Bonds | 22 | 2,991.0 | | | | | 2,991.0 |
| Two-step loans | 21 | 2,768.1 | 70.9 | 393.0 | 318.3 | 320.8 | 1,665.1 |
| Obligations under finance leases | 11 | 420.5 | 147.6 | 112.4 | 95.0 | 17.7 | 47.8 |
| Notes | 22 | 175.4 | 15.8 | 102.1 | 27.5 | 30.0 | |
| Total | 16,611.0 | 596.9 | 4,191.2 | 4,010.1 | 2,631.5 | 5,181.3 |
Two-step loans are unsecured loans obtained by the Government from overseas banks, which are then re-loaned to the Company. The loans entered into up to July 1994 were recorded and payable in Rupiah based on the exchange rate at the date of drawdown. Loans entered into after July 1994 are payable in their original currencies and any resulting foreign exchange gain or loss is borne by the Company.
The details of two-step loans obtained from overseas banks as of September 30, 2009 and 2010 are as follows:
| Currencies | Interest rate — 2009 | 2010 | Outstanding — 2009 | 2010 | ||
|---|---|---|---|---|---|---|
| U.S. Dollars | 4.00% - 6.67 % | 4.00% - 6.67 % | 1,350,341 | 1,078,375 | ||
| Rupiah | 9.65% - 11.39 % | 7.57% - 7.65 % | 1,079,144 | 885,418 | ||
| Japanese Yen | 3.10 % | 3.10 % | 1,286,770 | 1,194,399 | ||
| Total | 3,716,255 | 3,158,192 | ||||
| Current maturities (Note 20a) | (459,349 | ) | (390,095 | ) | ||
| Long-term portion (Note 20b) | 3,256,906 | 2,768,097 |
The loans are intended for the development of telecommunications infrastructure and supporting equipment. The loans are payable in semi-annual installments and are due on various dates through 2024.
The two-step loans which are payable in Rupiah bear either fixed interest rates or floating interest rates based upon the average interest rate on three-month Certificate of Bank Indonesia (Sertifikat Bank Indonesia or SBI) during the six-months preceding the installment due date plus 1% per annum, and floating interest rate offered by the lenders plus 5.25% per annum. Two-step loans which are payable in foreign currencies bear either fixed rate interests or the floating interest rate offered by the lenders, plus 0.5% per annum.
As of December 31, 2008, the Company has used all facilities under the two-step loans program and the drawdown period for the two-step loans has expired.
Folio 58 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
The Company is required to maintain financial ratios as follows:
| a. | Projected net revenue to projected debt service ratio should exceed 1.5:1 and 1.2:1
for the two-step loans originating from the World Bank and Asian Development Bank
(ADB), respectively. |
| --- | --- |
| b. | Internal financing (earnings before depreciation and interest expense) should exceed
50% and 20% compared to annual average capital expenditures for loans originating from
World Bank and ADB, respectively. |
As of September 30, 2010, the Company complied with the above mentioned ratios.
Refer to Note 45 for details of related party transactions.
| Bonds | | 2,990,959 | ||
|---|---|---|---|---|
| Medium-term Notes (MTN) | ||||
| Metra | 30,000 | 47,000 | ||
| Sigma | | 30,000 | ||
| Finnet | | 24,600 | ||
| Supplier financing | ||||
| PT. ZTE Indonesia (ZTE) | | 33,678 | ||
| PT Huawei Tech Investment (Huawei Tech) | | 102,122 | ||
| Total | 30,000 | 3,228,359 | ||
| Current maturities (Note 20a) | (3,000 | ) | (61,941 | ) |
| Long-term portion (Note 20b) | 27,000 | 3,166,418 |
a. Bonds
On June 7, 2010, the Company held a public expose for public offering of Telkoms Bond II Year 2010, with total principle maximum of Rp.3,000,000 million. The Bonds consist of 2 series:
Series A Bond : was issued at par value and have a term of five years. The bond bears interest at a fixed rate of 9.60% per annum, payable quarterly beginning on October 6, 2010. Series A bond will mature at July 6, 2015.
Series B Bond : was issued at par value and have a term of ten years. The bond bears interest at a fixed rate of 10.20% per annum, payable quarterly beginning on October 6, 2010. Series B bond will mature at July 6, 2020.
The bonds are secured by all assets owned by the Company. The bonds are traded in IDX. The trustees of the bonds are PT Bahana Securities, PT Danareksa Sekuritas and PT Mandiri Sekuritas. And the custodian is PT CIMB Niaga Tbk.
The Company received the proceeds of the issuance of bonds on July 6, 2010.
Folio 59 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Bonds (continued)
The Fund received from bonds public offering net of issuance costs, will be used to increase capital expenditure which consists of: Wave broadband (bandwidth, offswitching, datacom, information technology and others), Infrastructure (backbone, metro, regional metro junction, internet protocol, and satellite system), and Optimizing Legacy and Supporting Facilities (fixed wireline and wireless).
As of September 30, 2010, the rating for the bonds issued by PT Pemeringkat Efek Indonesia (Pefindo) is idAAA ( stable outlook ).
As of September 30, 2010, the outstanding principle amount of the bond and the unamortized bond issuance costs are as follows:
| Principal | 3,000,000 | |
|---|---|---|
| Bond issuance costs | (9,041 | ) |
| Net | 2,990,959 |
Based on indenture trusts agreement, the Company is required to comply with all covenants or restrictions including maintaining financial ratios as follows:
| 1. | Debt to equity ratio should not exceed 2:1. |
|---|---|
| 2. | EBITDA to interest expenses ratio should not less than 5:1. |
| 3. | Debt service coverage is 125% |
As of September 30, 2010, the Company complied with the above mentioned ratios.
b. MTN Metra
On June 9, 2009, Metra entered into an agreement with PT Bahana Securities (Bahana Securities) (acting as Arranger) and Bank Mega (acting as Trustee) to issue Medium Term Notes (MTN) for a total principal amount of Rp.50,000 million. PT Kustodian Sentral Efek Indonesia (KSEI) acting as Collecting Agent and Custodian. Proceeds from issuance of MTN were used to expand the business and as working capital.
MTN are scheduled to be issued in a maximum of 4 (four) phases to a maximum of Rp.50,000 million. Each phase will be at longest 3 (three) years from the issuance date. The first phase which was issued for Rp.30,000 million, will mature on June 19, 2012.
On February 1, 2010, Metra issued the second phase of MTN amounted to Rp.20,000 million, which will mature on February 2, 2013.
Interest on MTN is payable quarterly beginning from the Issuance Date, through the Due Date. The MTN bear floating interest rates, for the first year of 15,05%, for the second and third years of average return (yield) of 3 (three) Government Bonds (Surat Utang Negara or SUN) with a remaining period of time equal to the second and third years of MTN plus 4.02% premium. Repayment of the principal for each 10%, 20% and 70% on the first, second and third anniversary of the Issuance Date, respectively.
Folio 60 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. MTN Metra (continued)
The first interest for second phase MTN is set together by the Issuer and Arranger at 12.01% which will be paid on May 2, 2010, while for the second and forward will be set by the Trustee with considering the requirement stated in the main agreement.
Metra secures with a minimum value of 40% of the outstanding MTN principal. The maximum value of 60% of the outstanding MTN principal is unsecured and at all times ranked (pari passu) with other unsecured debts of Metra. Metra may buy back all or part of the MTN at any time before the maturity date of the MTN.
Based on the agreements, Metra is required to comply with all covenants or restrictions including maintaining financial ratios as follows:
| 1. | Debt to Equity maximum 1.5:1 |
|---|---|
| 2. | EBITDA to Interest Ratio minimum 2.5. |
As of September 30, 2010, Metra complied with the above mentioned ratios.
c. MTN Sigma
On October 16, 2009, Sigma entered into an agreement with Bahana Securities (acting as Arranger) and Bank Mega (acting as Trustee) to issue MTN for a total principal amount of Rp.30,000 million. KSEI acting as Collecting Agent and Custodian. Proceeds from issuance of MTN were used to expand the business.
MTN are scheduled to be issued in 1 (one) phase with limited placement for a maximum amount of Rp.30,000 million with repayment at the latest in 5 (five) years after the Issuance Date, which will mature on November 17, 2014.
Interest on MTN is payable semi-annually beginning from the Issuance Date, through the Due Date. The MTN bear interest rates, for the first year of 14.5% from the Issuance Date, for the second up to the fifth years from the Issuance Date based upon the average interest rate on one-month SBI plus 800 basis points premium, calculated on the basis of the average interest rates of one-month SBI in the last 6 months at the time of the determination of the interest of MTN.
MTN are not secured by a specific collateral, but secured by all Sigmas assets which are movable property or fixed property, either existing or in the future will become collateral for MTN holders and at all times ranked (pari passu) without any preference with other creditor previleges in accordance with prevailing regulations.
Based on the agreements, Sigma is required to comply with all covenants or restrictions including maintaining financial ratios as follows:
| 1. | Debt to Equity maximum 2.5:1 |
|---|---|
| 2 | Funded debt and maximum of five times EBITDA in 2009, three and a half times in |
| 2010 and two and a half times in 2011. |
As of September 30, 2010, Sigma complied with the above mentioned ratios.
Folio 61 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. MTN Finnet
On October 16, 2009, Finnet entered into an agreement with Bahana Securities (acting as Arranger) and Bank Mega (acting as Trustee) to issue MTN for a total principal amount of Rp.25,000 million. KSEI acting as Collecting Agent and Custodian. Proceeds from issuance of MTN were used for the investment of hardware and software, project development and bridging loan payments for projects.
MTN are scheduled to be issued in a maximum of 2 (two) phases with limited placement for a maximum amount of Rp.25,000 million with issuance at the latest in 17 (seventeen) months from the MTN Issuance Date of the first phase. The first phase, which was issued for Rp.10,000 million, will mature on November 17, 2012. Repayment of the principal are 1% each month on the 7 th until 12 th month, 2% each month on the 13 th until 35 th month, and the remaining 48% will be paid on November 17, 2012.
On March 18, 2010, Finnet issued the second phase of MTN amounted to Rp.15,000 million which will mature on March 24, 2013.
Interest on MTN were payable monthly beginning from the Issuance Date, through the Due Date. The MTN bear interest rates of 16.25% per annum.
MTN are not secured by a specific collateral, but secured by all Finnets assets which are movable property or fixed property, either existing or in the future will become collateral for MTN holders and at all times ranked (pari passu) without any preference with other Finnets creditor previleges in accordance with prevailing regulations. Finnet may buy back all or part of the MTN at any time before the maturity date of the MTN.
Based on the agreements, Finnet is required to comply with all covenants or restrictions including maintaining financial ratio as follows:
| 1. | Debt to Equity maximum 2.5:1 |
|---|---|
| 2. | EBITDA to Interest Ratio minimum 2.5. |
As of September 30, 2010, Finnet complied with the above mentioned ratios.
e. Supplier Financing ZTE
On December 10, 2009, the Company entered into a supplier financing agreement with ZTE. The unsecured facility covered 85% of Hand Over Report (Berita Acara Serah Terima or BAST) I Procurement and Installation MSAN ALU and Secondary Access Batch 2.
The facility bear a fixed interest rate six-month London Interbank Offered Rate (LIBOR) plus 2.5% per annum (US$) which is payable in 5 semi-annual installment commencing in December 2009. The principal outstanding as of September 30, 2010 amounted to US$3.77 million (equivalent to Rp.33,678 million).
Folio 62 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
f. Supplier Financing Huawei Tech
On March 19, 2010, the Company entered into a supplier financing agreement with Huawei Tech. The unsecured facility covered 85% of Hand Over Report (Berita Acara Serah Terima or BAST) I Procurement and Installation Softswitch and Modernization MSAN Divre I and Divre IV.
The facility bear a fixed interest rate six-month London Interbank Offered Rate (LIBOR) plus 2.5% per annum (US$) which is payable in 5 semi-annual installment commencing in September 2010. The principal outstanding as of September 30, 2010 amounted to US$11.43 million (equivalent to Rp.102,122 million).
The details of long-term bank loans as of September 30, 2009 and 2010 are as follows:
| 2009 | |||||||
|---|---|---|---|---|---|---|---|
| Outstanding | Outstanding | ||||||
| 2010 | Original | Original | |||||
| Total facility | currency | Rupiah | currency | Rupiah | |||
| Lenders | Currency | (in millions) | (in millions) | equivalent | (in millions) | equivalent | |
| The Export-Import Bank of Korea | |||||||
| (Korea Eximbank) | US$ | 124 | 47 | 454,759 | 24 | 209,979 | |
| Bank Mandiri | Rp. | 7,550,000 | | 3,480,000 | | 3,075,556 | |
| BCA | Rp. | 5,500,000 | | 2,700,000 | | 2,755,556 | |
| Citibank | Rp. | 500,000 | | 300,000 | | 100,000 | |
| BNI | Rp. | 4,000,000 | | 1,800,000 | | 1,150,000 | |
| Bank CIMB Niaga | Rp. | 38,096 | | 26,198 | | 22,501 | |
| Bank Bukopin | Rp. | 5,300 | | 1,191 | | 76 | |
| BRI | Rp. | 4,200,000 | | 2,680,000 | | 1,222,000 | |
| Bank Ekonomi | Rp. | 115,000 | | 71,044 | | 85,668 | |
| Syndication of banks | Rp. | 5,100,000 | | 5,100,000 | | 4,500,000 | |
| PT ANZ Panin Bank (ANZ Panin) | Rp. | 1,000,000 | | 1,000,000 | | 777,778 | |
| BII | Rp. | 500,000 | | 500,000 | | 388,889 | |
| PT Bank OCBC Indonesia | |||||||
| (OCBC Indonesia) | Rp. | 200,000 | | | | 200,000 | |
| PT Bank OCBC NISP Tbk (formerly | |||||||
| PT Bank NISP Tbk) (OCBC NISP) | Rp. | 500,000 | | | | 500,000 | |
| ABN Amro Bank N.V., Hong Kong | |||||||
| (AAB Hong Kong) | US$ | 318 | | | | | |
| Industrial and Commercial Bank of | |||||||
| China Limited (ICBC) | US$ | 250 | | | | | |
| Bank of China (BoC) | US$ | 100 | | | 16 | 146,043 | |
| Finnish Export Credit Ltd | US$ | 250 | | | | | |
| Japan Bank for International | |||||||
| Cooperation (JBIC) | US$ | 60 | | | 60 | 534,807 | |
| BTN | Rp. | 9,500 | | | | 7,567 | |
| PT Bank Index Selindo (Bank Index) | Rp. | 590 | | | | 590 | |
| Total | 18,113,192 | 15,677,010 | |||||
| Unamortized debt issue cost | | (37,975 | ) | ||||
| 18,113,192 | 15,639,035 | ||||||
| Current maturities of bank loans | |||||||
| (Note 20a) | (6,432,094 | ) | (5,383,057 | ) | |||
| Long-term portion (Note 20b) | 11,681,098 | 10,255,978 |
Refer to Note 45 for details of related party transactions.
Folio 63 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
| --- |
| On August 27, 2003, the Company entered into a loan agreement with Korea Eximbank for a loan
facility of US$124 million, to finance the Code Division Multiple Access (CDMA)
procurement from the Samsung Consortium. The facility bears interest, commitment and other
fees totaling 5.68% per annum. The loan is unsecured and payable in 10 semi-annual
installments on June 30 and December 30 of each year beginning in December 2006. |
b. Bank Mandiri
| (i) | On June 15, 2007, Telkomsel signed a medium-term facility loan agreement with
Bank Mandiri of Rp.500,000 million. This facility is payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears a floating interest rate of three-month Jakarta Interbank Offered Rate (JIBOR)
plus 1.25% per annum which becomes due quarterly in arrears and is unsecured. On July
24, 2007, the loan agreement was amended with addition of total facilities provided
amounted to Rp.200,000 million. The principal outstanding as of September 30, 2009
amounted to Rp.140,000 million and on January 30, 2010, the loan was fully repaid. |
| --- | --- |
| (ii) | On October 24, 2007, Telkomsel signed a medium-term facility loan agreement
with Bank Mandiri of Rp.750,000 million. This facility is payable in 5 equal
semi-annual installments commencing 6 months after the end of the availability period.
The loan bears a floating interest rate of three-month JIBOR plus 1.17% per annum which
becomes due quarterly in arrears and is unsecured. The principal outstanding as of
September 30, 2009 amounted to Rp.300,000 million and on April 30, 2010, the loan was
fully repaid. |
| (iii) | On December 23, 2008, Telkomsel signed a medium-term facility loan agreement
with Bank Mandiri of Rp.1,300,000 million. On December 30, 2008, Rp.1,000,000 million
has been drawdown from the facility and the remaining Rp.300,000 million was drawdown
by Telkomsel on January 30, 2009. This facility is payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears a floating interest rate of one-month JIBOR plus 2.25% per annum which becomes
due monthly in arrears and is unsecured. The principal outstanding as of September 30,
2009 and 2010 amounted to Rp.1,040,000 million and Rp.520,000 million, respectively. |
| (iv) | On July 3, 2009, Telkomsel signed a medium-term facility loan agreements with
Bank Mandiri of Rp.2,000,000 million. This facility is payable in 9 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears average interest rate of three-month JIBOR plus 3.25% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2009 and 2010 amounted to Rp.2,000,000 million and Rp.1,555,556 million, respectively. |
| (v) | On July 5, 2010, Telkomsel signed a medium-term facility loan agreements with
Bank Mandiri of Rp.3,000,000 million. This facility is payable in 9 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears average interest rate of three-month JIBOR plus 1.2% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2010 amounted to Rp.1,000,000 million. |
Folio 64 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
c. BCA
| (i) | On June 15, 2007, Telkomsel signed a medium-term facility loan agreement with
BCA for Rp.500,000 million, payable in 5 equal semi-annual installments commencing 6
months after the end of the availability period. The loan bore a floating interest rate
of three-month JIBOR plus 1.25% per annum which becomes due quarterly in arrears and
was unsecured. The principal outstanding as of September 30, 2009 amounted to
Rp.100,000 million and on December 28, 2009, the loan was fully repaid. |
| --- | --- |
| (ii) | On July 14, 2008, Telkomsel signed a medium-term facility loan agreements with
BCA for Rp.1,000,000 million. This facility is payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears a floating interest rate of one-month JIBOR plus 1.5% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2009 and 2010 amounted to Rp.600,000 million and Rp.200,000 million, respectively. |
| (iii) | On July 3, 2009, Telkomsel signed a medium-term facility loan agreements with
BCA for Rp.2,000,000 million. This facility is payable in 9 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears average interest rate of three-month JIBOR plus 3.25% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2009 and 2010 amounted to Rp.2,000,000 million and Rp.1,555,556 million, respectively. |
| (iv) | On July 5, 2010, Telkomsel signed a medium-term facility loan agreements with
BCA of Rp.2,000,000 million. This facility is payable in 9 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears average interest rate of three-month JIBOR plus 1.2% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2010 amounted to Rp.1,000,000 million . |
| d. | Citibank |
|---|---|
| On October 24, 2007, Telkomsel signed a medium-term facility loan agreement | |
| with Citibank, Jakarta Branch for Rp.500,000 million. This facility is in 5 equal | |
| semi-annual installments commencing 6 months after the end of the availability period. The | |
| loan bears a floating interest rate of three-month JIBOR plus 1.09% per annum which becomes | |
| due quarterly in arrears and is unsecured. | |
| e. | BNI |
(i) On June 15, 2007, Telkomsel signed a medium-term facility loan agreement with BNI for Rp.500,000 million, payable in 5 equal semi-annual installments commencing 6 months after the end of the availability period. The loan bore a floating interest rate of three-month JIBOR plus 1.25% per annum which becomes due quarterly in arrears and was unsecured. The principal outstanding as of September 30, 2009 amounted to Rp.100,000 million and on December 28, 2009, the loan was fully repaid.
Folio 65 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
e. BNI (continued)
| (ii) | On October 24, 2007, Telkomsel signed a medium-term facility loan agreement
with BNI for Rp.750,000 million. This facility is payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears a floating interest rate of three-month JIBOR plus 1.17% per annum which becomes
due quarterly in arrears and is unsecured. The principal outstanding as of September
30, 2009 amounted to Rp.300,000 million and on April 30, 2010, the loan was fully
repaid, respectively. |
| --- | --- |
| (iii) | On July 14, 2008, Telkomsel signed a medium-term facility loan agreements with
BNI for Rp.2,000,000 million. This facility is payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bears a floating interest rate of one-month JIBOR plus 1.5% per annum which becomes due
quarterly in arrears and is unsecured. The principal outstanding as of September 30,
2009 and 2010 amounted to Rp.1,200,000 million and Rp.400,000 million, respectively. |
| (iv) | On July 3, 2009, Telkomsel signed a medium-term facility loan agreements with
BNI for Rp.750,000 million. On July 9, 2009, Rp.200,000 million were drawdown from the
facility. This facility is payable in 9 equal semi-annual installments commencing 6
months after the end of the availability period. The loan bears average interest rate
of three-month JIBOR plus 3.00% per annum which becomes due quarterly in arrears and is
unsecured. The principal outstanding as of September 30, 2009 and 2010 amounted to
Rp.200,000 million and Rp.750,000 million, respectively. |
f. Bank CIMB Niaga
| (i) | On December 28, 2004, Balebat entered into a loan agreement with Bank CIMB
Niaga for a total facility of Rp.2,200 million to finance certain purchases of
machinery (Specific Transaction Facility). The Specific Transaction Facility is
payable in 60 monthly installments commencing from June 29, 2005. The facility will
mature on June 28, 2010. The credit facility has been amended several times. On July
28, 2009, based on the latest amendment, the interest rate is changed at 14% per annum.
As of September 30, 2009, principal outstanding under these facilities amounted to
Rp.293 million and on June 28, 2010, the loan was fully repaid. |
| --- | --- |
| | The facilities are secured by Balebats property, plant and equipment (Note 11),
inventories (Note 7) and receivables (Note 6). |
| (ii) | As discussed in Note 19b, on April 25, 2005, Balebat entered into a loan
agreement with Bank CIMB Niaga for a total facility of Rp.2,400 million which includes
an investment credit facility of Rp.1,600 million with maturity date of October 25,
2009. The investment credit facility loan was payable in 48 unequal monthly
installments beginning in November 2005 through October 2009. The investment credit
facility bore interest rate 14% per annum. The principal outstanding as of September
30, 2009 amounted to Rp.37 million and on October 25, 2009, the loan was fully repaid. |
| (iii) | In March 21, 2007, GSD entered into a loan agreement (2nd special transaction
loan agreement) with Bank CIMB Niaga for a total facility of Rp.20,000 million with an
interest rate of 13% per annum. The facility is secured by a parcel of land and
buildings of GSD (Note 11). The facility is payable in 8 years and the principal is
payable in 33 quarterly installments and will be due in June 21, 2015. As of September
30, 2009 and 2010, the principal outstanding amounted to Rp.18,050 million and
Rp.16,600 million, respectively. |
Folio 66 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
f. Bank CIMB Niaga (continued)
| (iv) | On November 23, 2007, GSD entered into a loan agreement (3rd special
transaction loan agreement) with Bank CIMB Niaga for a total facility of Rp.8,000
million with an interest rate of 11% per annum. The facility is secured by a parcel of
land and buildings of GSD (Note 11). The facility is payable in 5 years and the
principal is payable in 60 monthly installments and will be due on November 23, 2012.
As of September 30, 2009 and 2010, the principal outstanding amounted to Rp.5,075
million and Rp.3,478 million, respectively. |
| --- | --- |
| (v) | On July 28, 2009, Balebat entered into a loan agreement with Bank CIMB Niaga
for a total facility of Rp.3,296 million with maturity date on November 28, 2014. On
August 28, 2009, Rp.2,743 million was drawdown from the facility. The investment credit
facility loan is payable in 60 unequal monthly installments beginning in December 28,
2009 through November 28, 2014. The credit facility has been amended several times. On
May 24, 2010, based on the latest amendment, the credit facility and interest rate is
changed to Rp.2,743 million and 14% per annum, respectively. The facilities are secured
by certain Balebats property, plant and equipment (Note 11), inventories (Note 7) and
trade receivables (Note 6). As of September 30, 2009 and 2010, the principal
outstanding amounted to Rp.2,743 million and Rp.2,423 million, respectively. |
| (vi) | On May 24, 2010, Balebat entered into a loan agreement with Bank CIMB Niaga for
a total facility of Rp.3,000 million with maturity date on May 27, 2015 and interest
rate at 14% per annum. The investment credit facility loan is payable in 60 monthly
installments. The facilities are secured by certain Balebats property, plant and
equipment (Note 11), inventories (Note 7) and trade receivables (Note 6). As of
September 30, 2010, the facilities have not been utilized. |
| g. | Bank Bukopin |
|---|---|
| On May 11, 2005, Infomedia entered into loan agreements with Bank Bukopin for various | |
| facilities in a maximum of Rp.5,300 million to finance the acquisition of a property. The | |
| loan is payable in 60 monthly installments and bears an interest rate of 15% per annum as of | |
| September 30, 2009 and 2010, respectively. A portion of the facilities of Rp.4,200 million | |
| was fully repaid in June 2010 and the remainder of Rp.1,100 million will mature in December | |
| 2010. The facilities are secured by certain Infomedias property, plant and equipment (Note | |
| 11). | |
| h. | BRI |
| (i) | On June 15, 2007, Telkomsel entered into a medium-term loan agreement with BRI
for a facility of Rp.400,000 million. The loan was payable in 5 equal semi-annual
installments commencing 6 months after the end of the availability period. The loan
bore a floating interest rate of three-month JIBOR plus 1.25% per annum which becomes
due quarterly in arrears and was unsecured. The principal outstanding as of September
30, 2009 amounted to Rp.80,000 million and on December 28, 2009, the loan was fully
repaid. |
| --- | --- |
| (ii) | On October 24, 2007, Telkomsel signed a medium-term loan agreement with BRI for
Rp.2,000,000 million. The loan is payable in 5 equal semi-annual installments
commencing 6 months after the end of the availability period. The loan bears a floating
interest rate of three-month JIBOR plus 1.17% per annum which becomes due quarterly in
arrears and is unsecured. In 2008, the loan has been fully drawdown. The principal
outstanding as of September 30, 2009 and 2010 amounted to Rp.1,200,000 million and
Rp.400,000 million, respectively. |
Folio 67 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
h. BRI (continued)
| (iii) | On July 28, 2008, Telkomsel entered a medium-term facility loan agreement with
BRI for Rp.1,000,000 million. This facility is in 5 equal semi-annual installments
commencing 6 months after the end of the availability period. The loan bears a floating
interest rate of one-month JIBOR plus 1.5% per annum which becomes due quarterly in
arrears and is unsecured. As of September 30, 2009 and 2010, the principal outstanding
amounted to Rp.600,000 million and Rp.200,000 million, respectively. |
| --- | --- |
| (iv) | On September 2, 2009, Telkomsel entered a medium-term facility loan agreement
with BRI for Rp.800,000 million. This facility is in 9 equal semi-annual installments
commencing 6 months after the end of the availability period. The loan bears a floating
interest rate of three-month JIBOR plus 3.25% per annum which becomes due quarterly in
arrears and is unsecured. The principal outstanding as of September 30, 2009 and 2010
amounted to Rp.800,000 million and Rp.622,000 million, respectively . |
i. Bank Ekonomi
| (i) | On December 7, 2006, Sigma entered into a facility loan agreement with Bank
Ekonomi for Rp.14,000 million. The facility bears a floating interest rate from 12.50%
per annum to 15.50% per annum and is payable in 63 monthly installments starting from
September 12, 2007 and ending on December 12, 2012. As of September 30, 2009 and 2010,
the principal outstanding amounted to Rp.9,673 million and Rp.7,094 million,
respectively. |
| --- | --- |
| (ii) | On March 9, 2007, Sigma entered into a facility loan agreement with Bank
Ekonomi for Rp.13,000 million. The facility bears a floating interest rate from 12.50%
per annum to 15.50% per annum and is payable in 60 monthly installments starting from
December 12, 2007 and ending on December 12, 2012. As of September 30, 2009 and 2010,
the principal outstanding amounted to Rp.7,724 million and Rp.5,664 million,
respectively. |
| (iii) | On September 10, 2008, Sigma entered into a facility loan agreement with Bank
Ekonomi for Rp.33,000 million. The facility bears a floating interest rate from 12.50%
per annum to 15.50% and is payable in 78 monthly installments starting from March 11,
2009 and ending on March 11, 2015. As of September 30, 2009 and 2010, the principal
outstanding amounted to Rp.31,147 million and Rp.26,941 million, respectively. |
| (iv) | On August 7, 2009, Sigma entered into a facility loan agreement with Bank
Ekonomi for Rp.65,000 million. On September 17, 2009, the agreement is amended to
change the facility to Rp.35,000 million. The facility bears a floating interest rate
from 12.50% per annum to 13.50% per annum and is payable in 36 monthly installments
with maturity date on September 9, 2012. As of September 30, 2009 and 2010, the
principal outstanding amounted to Rp.22,500 million and Rp.27,665 million,
respectively. |
| (v) | On August 7, 2009, Sigma entered into a facility loan agreement with Bank
Ekonomi for Rp.20,000 million. The facility bears a floating interest rate from 12.50%
per annum to 15.50% per annum and is payable in 48 monthly installments. A portion of
the facilities of Rp.7,000 million will mature in November 19, 2013 and the remainder
of Rp.4,750 million will mature in April 7, 2014. As of September 30, 2009 and 2010,
the principal outstanding amounted to Rp.nil and Rp.18,304 million, respectively. |
Folio 68 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| i. | Bank Ekonomi (continued) |
|---|---|
| These credit facilities are secured by a parcel of land and buildings of Sigma located in | |
| Surabaya (Note 11) and Sigmas trade receivables (Note 6) and also includes certain | |
| restrictive covenants which require Sigma to obtain written consent from Bank Ekonomi prior | |
| to acting as guarantor for third party loan, mortgaging the land to other bank or third | |
| party, leasing the land to third party, withdrawing the facility exceeding the maximum | |
| facility limit, changing Sigmas legal status, distributing or declaring dividend and paying | |
| shareholders receivables. | |
| As of September 30, 2010, Sigma has complied with the above covenant. | |
| j. | Syndication of banks |
| (i) |
| --- |
| As stated in the agreements, the Company is required to comply with all covenants or
restrictions including maintaining financial ratios as follows, in which the Company has
complied with as of September 30, 2010 as follows: |
| 1. | Debt to equity ratio should not exceed 2:1. |
|---|---|
| 2. | Debt service coverage ratio should exceed 125%. |
| (ii) |
| --- |
| As stated in the agreements, the Company is required to comply with all covenants or
restrictions including maintaining financial ratios as follows, in which the Company has
complied with as of September 30, 2010 as follows: |
| 1. | Debt to equity ratio should not exceed 2:1. |
|---|---|
| 2. | Debt service coverage ratio should exceed 125%. |
| k. |
| --- |
| On September 4, 2009, Telkomsel entered a medium-term facility loan agreement with ANZ Panin
for Rp.1,000,000 million. This facility is in 9 equal semi-annual installments commencing 6
months after the end of the availability period. The loan bears a floating interest rate of
three-month JIBOR plus 2.5% per annum which becomes due quarterly in arrears and is
unsecured. |
Folio 69 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| l. | BII |
|---|---|
| On September 15, 2009, Telkomsel entered a medium-term facility loan agreement with BII for | |
| Rp.500,000 million. This facility is in 9 equal semi-annual installments commencing 6 months | |
| after the end of the availability period. The loan bears a floating interest rate of | |
| three-month JIBOR plus 3.25% per annum which becomes due quarterly in arrears and is | |
| unsecured. | |
| m. | OCBC Indonesia |
| On November 2, 2009, Telkomsel entered a medium-term facility loan agreement with OCBC | |
| Indonesia for Rp.200,000 million. This facility is in 9 equal semi-annual installments | |
| commencing 6 months after the end of the availability period. The loan bears a floating | |
| interest rate of three-month JIBOR plus 3.00% per annum which becomes due quarterly in | |
| arrears and is unsecured. | |
| n. | OCBC NISP |
| On November 2, 2009, Telkomsel entered a medium-term facility loan agreement with OCBC NISP | |
| for Rp.500,000 million. This facility is in 9 equal semi-annual installments commencing 6 | |
| months after the end of the availability period. The loan bears a floating interest rate of | |
| three-month JIBOR plus 3.00% per annum which becomes due quarterly in arrears and is | |
| unsecured. | |
| o. | AAB Hong Kong |
| On December 30, 2009, pursuant to agreement with PT Ericsson Indonesia (Ericsson | |
| Indonesia) and Ericsson AB (Note 49a.ii), Telkomsel entered into an EKN-Backed Facility | |
| Agreement (facility) with AAB Hong Kong and SCB (as Arrangers) for a total facilities of | |
| US$318 million for the purchase of Ericsson telecommunication equipment and services. | |
| The facilities consist of facility 1, 2 and 3 amounting to US$117 million, US$106 million | |
| and US$95 million, respectively. | |
| Borrowings under the facilities bear interest at an average six-month LIBOR plus 0.2% per | |
| annum and SEK Funding cost 0.62% per annum which become due semi-annually in arrears and is | |
| unsecured. | |
| As of September 30, 2010, the facilities have not been utilized. | |
| p. | ICBC |
| On December 30, 2009, pursuant to agreement with Huawei International Pte.Ltd. (Huawei | |
| International) and Huawei Tech (Note 49a.ii), Telkomsel entered into a Sinosure-Backed | |
| Facility Agreement (facility) with the ICBC (as Arranger) for a total facilities of | |
| US$266 million, including premium of US$16 million for the purchase of Huawei Tech | |
| telecommunication equipment and services. | |
| The facilities consist of facility 1 and 2 amounting to US$166 million and US$100 million, | |
| respectively. | |
| Borrowings under the facilities bear interest at an average six-month LIBOR plus 1.2% per | |
| annum, which become due semi-annually in arrears and is unsecured. | |
| As of September 30, 2010, the facilities have not been utilized. |
Folio 70 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| q. | BoC |
|---|---|
| On December 30, 2009, Telkomsel entered into a long-term loan agreement with BoC for a loan | |
| facility of US$100 million for the purchase of telecommunication equipment and services from | |
| Chinese suppliers. | |
| Borrowing under the facility bears interest at an average six-month LIBOR plus 2.55% per | |
| annum, which becomes due semi-annually in arrears and is unsecured. | |
| As of September 30, 2010, US$16.37 million (equivalent to Rp.146,043 million) has been | |
| drawdown from the facility. | |
| r. | Finnish Export Credit Ltd (FEC) |
| On March 2, 2010, Telkomsel entered into a facility loan agreement with FEC (as the | |
| original lender), Citibank and Credit Suisse AG, Zurich (as arrangers) The Hongkong and | |
| Shanghai Banking Corporation limited (as the arranger and FEC counterparty) and HSBC Bank | |
| Plc (as the agent) for total facility of US$264 million including premium of US$14 million | |
| for the purchase of Nokia Siemens Networks telecommunication equipment and services. | |
| The facilities consist of facility 1 and 2 amounting to US$127 million and US$137 million, | |
| respectively. | |
| Borrowings under the facilities bear interest at an Commercial Interest Reference rate | |
| (CIRR) plus 1.2% per annum, which become due semi-annually in arrears. | |
| As of September 30, 2010, the facilities have not been utilized. |
Telkomsel has no collateral for its bank loans, or other credit facilities except time deposits (Notes 9 and 48h). The terms of the various agreements with Telkomsels lenders and financiers require compliance with a number of pledges and negative pledges as well as financial and other covenants, which include among other things, certain restrictions on the amount of dividends and other profit distributions which could adversely affect Telkomsels capacity to comply with its obligation under the facility. The terms of the relevant agreements also contain default and cross default clauses. Telkomsels management is not aware of any breaches of the terms of these agreements.
| s. |
| --- |
| On March 26, 2010, in connection with the agreement with NSW-Fujitsu Consortium, the Company
entered into a loan agreement with JBIC, the international arm of Japan Finance Corporation
for a loan facility of US$59.89 million for the purchase of NSW-Fujitsu Consortium
telecommunication equipment and services. The facilities consist of facility A and B
amounting to US$35.93 million and US$23.96 million. The facilities are repayable in 10
equal semi-annual installments commencing 6 months after utilization. Borrowings under the
facilities bear interest 4.56% and in arrears at an average six-month LIBOR plus 0.70% per
annum and are unsecured. As of the issuance date of the consolidated financial statements,
the facilities have not been utilized. |
Folio 71 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| t. | BTN |
|---|---|
| On September 10, 2009, Ad Medika entered into a facility loan agreement with BTN for | |
| Rp.9,500 million. The loan bears a fixed interest rate of 14.75% per annum and is payable in | |
| 60 monthly installments and will mature on August 10, 2014. | |
| The facility is secured by Ad Medikas property, plant and equipment in form of land which | |
| is located in Jakarta (Note 11) and Ad Medikas receivables (Note 6). | |
| u. | Bank Index |
| On May 12, 2010, Balebat entered into a facility loan agreement with Bank Index for Rp.590 | |
| million. The loan bears a floating interest rate of 14% per annum and is payable in 23 | |
| monthly installments and will mature on August 26, 2012. | |
| The facility is secured by Balebats property, plant and equipment. |
| 24. |
| --- |
| Deferred consideration represents the Companys obligations to the Selling Stockholders of TII
in respect of the Companys acquisition of 100% of TII, MGTI in respect of the Companys
acquisition of KSO IV and BSI in respect of the Companys acquisition of KSO VII, with details
as follows: |
| KSO IV transaction | ||||
| MGTI | 1,048,754 | 243,906 | ||
| Less discount | (52,999 | ) | (2,519 | ) |
| 995,755 | 241,387 | |||
| KSO VII transaction | ||||
| BSI | 700,132 | 174,884 | ||
| Less discount | (61,942 | ) | (3,277 | ) |
| 638,190 | 171,607 | |||
| Total | 1,633,945 | 412,994 | ||
| Current maturity net of discount (Note 20a) | (1,200,948 | ) | (412,994 | ) |
| Long-term portion net of discount (Note 20b) | 432,997 | |
Folio 72 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. | KSO IV transaction |
|---|---|
| The outstanding balance relating to the KSO IV transaction arose from acquisition of KSO IV | |
| by the Company, based on amendment and restatement of KSO agreement entered into by the | |
| Company and MGTI on January 20, 2004. Based on the agreement, in consideration for the | |
| Company obtaining legal right to control the financial and operating decision of KSO IV, the | |
| Company has agreed to pay MGTI the total purchase price of approximately US$390.7 million | |
| (equivalent to Rp.3,285,362 million), which represents the present value of fixed monthly | |
| payments (totaling US$517.1 million), payable to MGTI beginning February 2004 through | |
| January 2011 at a discount rate of 8.3%, plus the direct cost of the business combination. | |
| As of September 30, 2009 and 2010, the remaining monthly payments to be made to MGTI, before | |
| unamortized discount, amounted to US$108.45 million (equivalent to Rp.1,048,754 million) and | |
| US$27.31 million (equivalent to Rp.243,906 million), respectively. | |
| b. | KSO VII transaction |
| The outstanding balance relating to the KSO VII transaction arose from acquisition of KSO | |
| VII by the Company, based on amendment and restatement of the KSO agreement entered into by | |
| the Company and BSI on October 19, 2006. Based on the agreement, in consideration for the | |
| Company obtaining legal right to control the financial and operating decision of KSO VII, | |
| the Company has agreed to pay BSI the total purchase price of approximately Rp.1,770,925 | |
| million which represents the present value of fixed monthly payments (totaling Rp.2,359,230 | |
| million), payable to BSI beginning October 2006 through January 2011 at a discount rate of | |
| 15%, plus the direct cost of the business combination. | |
| As of September 30, 2009 and 2010, the remaining monthly payments to be made to BSI, before | |
| unamortized discount, amounted to Rp.700,132 million and Rp.174,884 million, respectively. |
Folio 73 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Minority interest in net assets of subsidiaries: | ||
| Telkomsel | 9,697,713 | 10,863,505 |
| Metra | 61,101 | 15,297 |
| Infomedia | 7,186 | 7,071 |
| Total | 9,766,000 | 10,885,873 |
| Minority interest in net income of subsidiaries: | ||
| Telkomsel | 3,434,915 | 3,219,025 |
| Metra | 15,503 | 4,045 |
| Infomedia | 36,715 | 199 |
| Total | 3,487,133 | 3,223,269 |
| 2009 — Number of | Percentage | Total | |
|---|---|---|---|
| Description | shares | of ownership | paid-up capital |
| Series A Dwiwarna share | |||
| Government | 1 | | |
| Series B shares | 10,320,470,711 | 52.47 | 2,580,118 |
| Government | 10,320,470,711 | 52.47 | 2,580,118 |
| JPMCB US Resident (Norbax Inc.) | 1,019,059,586 | 5.18 | 254,765 |
| The Bank of New York Mellon Corporation | 1,812,518,856 | 9.22 | 453,130 |
| Directors (Note 1b): | |||
| Ermady Dahlan | 17,604 | 4 | |
| Indra Utoyo | 5,508 | 1 | |
| Public (individually less than 5%) | 6,517,352,514 | 33.13 | 1,629,338 |
| Total | 19,669,424,780 | 100.00 | 4,917,356 |
| Treasury stock (Note 27) | 490,574,500 | | 122,644 |
| Total | 20,159,999,280 | 100.00 | 5,040,000 |
Folio 74 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 2010 — Number of | Percentage | Total | |
|---|---|---|---|
| Description | shares | of ownership | paid-up capital |
| Series A Dwiwarna share | |||
| Government | 1 | | |
| Series B shares | |||
| Government | 10,320,470,711 | 52.47 | 2,580,118 |
| The Bank of New York Mellon Corporation | 2,039,881,016 | 10.37 | 509,970 |
| Directors (Note 1b): | |||
| Ermady Dahlan | 17,604 | | 4 |
| Indra Utoyo | 5,508 | | 1 |
| Public (individually less than 5%) | 7,309,049,940 | 37.16 | 1,827,263 |
| Total | 19,669,424,780 | 100.00 | 4,917,356 |
| Treasury stock (Note 28) | 490,574,500 | | 122,644 |
| Total | 20,159,999,280 | 100.00 | 5,040,000 |
| The Company only issued 1 Series A Dwiwarna share which is held by the Government and cannot be
transferred to any party, and has a veto in the General Meeting of Stockholders of the Company
with respect to election and removal of the Board of Commissioners and Directors, issuance of
new shares and to amend the Companys Articles of Association. |
| --- |
| Series B shares give the same and equal rights to all the Series B stockholders. |
| Proceeds from sale of 933,333,000 shares in excess of par value
through IPO in 1995 | 1,446,666 | | 1,446,666 | |
| --- | --- | --- | --- | --- |
| Capitalization into 746,666,640 Series B shares in 1999 | (373,333 | ) | (373,333 | ) |
| Total | 1,073,333 | | 1,073,333 | |
| 28. |
| --- |
| The Company had repurchased the Series B shares phase I, II and III based on the AGM of
Stockholders of the Company (Note 1c) and on the potential crisis market condition based on
BAPEPAM-LK Regulation No. XI.B.3 Attachment to the Decision of the Chairman of BAPEPAM-LK No.
Kep-401/BL/2008 dated October 9, 2008. |
Folio 75 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 28. | TREASURY STOCK (continued) |
|---|---|
| As of September 30, 2009 and 2010, the Company has repurchased 490,574,500 of the Companys | |
| issued and outstanding Series B shares, respectively, representing 2.43% of the Companys issued | |
| and outstanding Series B shares, for a total repurchase amount of Rp.4,264,073 million up to | |
| September 30, 2009 and 2010, respectively, (including brokers commissions and custodian fees). | |
| The Company has planned to retain, sell or use the treasury stock for other purposes in | |
| accordance with BAPEPAM-LK Regulation No. XI.B.2 and under Law No. 40/2007 on Limited Liability | |
| Companies. | |
| Pursuant to the AGM of Stockholders of the Company dated June 11, 2010, the stockholders | |
| approved the changes to the Companys plan for the treasury stock as result of the Share Buy | |
| Back I, II and III, as follows: (i) market placement; (ii) cancellation; (iii) equity | |
| conversion; and (iv) funding. | |
| 29. | DIFFERENCE IN VALUE ARISING FROM RESTRUCTURING TRANSACTIONS AND OTHER TRANSACTIONS BETWEEN |
| ENTITIES UNDER COMMON CONTROL | |
| The balance of this account amounting to Rp.478,000 million arose from the early termination of | |
| the Companys exclusive rights to provide local and domestic fixed line telecommunication | |
| services. As discussed in Note 1a, on December 15, 2005, the Company signed an Agreement on | |
| Implementation of Compensation for Termination of Exclusive Rights with the State MoCI DGPT, | |
| which was amended on October 18, 2006. Pursuant to this agreement, the Government agreed to pay | |
| Rp.478,000 million, net of tax, to the Company over a five-year period. In addition, the Company | |
| is required by the Government to use the funds received from this compensation for the | |
| development of telecommunications infrastructure. As of September 30, 2009 and 2010, the | |
| development of the related infrastructures amounted to Rp.416,773 million and Rp.537,304 | |
| million, respectively. | |
| As of September 30, 2009 and 2010, the Company has received an aggregate of Rp.478,000 million, | |
| respectively, in relation to the compensation for the early termination of exclusivity rights, | |
| made up of annual payments of Rp.90,000 million from 2005 to 2008 and Rp.118,000 million on | |
| August 25, 2009, respectively. The Company recorded these amounts in Difference in value | |
| arising from restructuring transactions and other transactions between entities under common | |
| control in the Stockholders Equity section. These amounts are recorded as a component of | |
| Stockholders Equity because the Government is the majority and controlling stockholder of the | |
| Company. |
Folio 76 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Fixed lines | ||
| Usage charges | 7,795,919 | 7,165,003 |
| Monthly subscription charges | 2,735,281 | 2,457,293 |
| Installation charges | 74,520 | 74,834 |
| Others | 200,214 | 156,752 |
| Total | 10,805,934 | 9,853,882 |
| Cellular | ||
| Usage charges | 20,627,379 | 20,988,828 |
| Features | 399,896 | 666,580 |
| Monthly subscription charges | 301,073 | 362,191 |
| Connection fee charges | 175,818 | 38,991 |
| Total | 21,504,166 | 22,056,590 |
| Total Telephone Revenues | 32,310,100 | 31,910,472 |
as restated, refer to Note 2q
INTERCONNECTION REVENUES
| International interconnection | 1,041,536 | 1,047,309 |
|---|---|---|
| Cellular interconnection | 1,157,624 | 1,037,295 |
| Others | 202,271 | 210,800 |
| Total Net | 2,401,431 | 2,295,404 |
Based on the MoCI Regulation No. 08/Per/M.KOMINFO/02/2006, the implementation of cost-based interconnection tariff is applicable beginning January 1, 2007 (Note 48).
Refer to Note 45 for details of related party transactions.
| Short Messaging Services (SMS) | 8,662,615 | 8,774,261 |
|---|---|---|
| Internet, data communication and information technology services | 5,011,856 | 6,895,661 |
| VoIP | 75,262 | 131,942 |
| e-Business | 27,766 | 47,030 |
| Total | 13,777,499 | 15,848,894 |
Folio 77 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Leased lines | 564,416 | 520,816 |
|---|---|---|
| Satellite transponder lease | 330,645 | 382,669 |
| Total | 895,061 | 903,485 |
Refer to Note 45 for details of related party transactions.
| Customer Premise Equipment (CPE) and terminal | 411,760 | 472,260 |
|---|---|---|
| Directory assistance | 259,808 | 234,807 |
| Universal Service Compensation | | 231,964 |
| Pay TV | 75,877 | 112,375 |
| Others | 31,263 | 112,691 |
| Total | 778,708 | 1,164,097 |
as restated, refer to Note 2q
PERSONNEL EXPENSES
| Salaries and related benefits | 2,063,348 | 2,065,842 |
|---|---|---|
| Vacation pay, incentives and other benefits | 1,950,357 | 1,973,181 |
| Employees income tax | 529,755 | 615,716 |
| Net periodic pension costs (Notes 42a) | 395,813 | 264,198 |
| Net periodic post-retirement health care | ||
| benefits costs (Note 44) | 248,334 | 178,746 |
| Housing | 155,264 | 164,165 |
| Other post-retirement cost (Note 42b) | 61,101 | 49,407 |
| LSA and LSA termination costs (Notes 43a,b) | 66,898 | 33,564 |
| Other employees benefits (Note 42c) | 11,398 | 14,472 |
| Medical | 6,610 | 3,786 |
| Others | 56,828 | 64,178 |
| Total | 5,545,706 | 5,427,255 |
Folio 78 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Operations and maintenance | 6,110,287 | 7,137,580 |
|---|---|---|
| Radio frequency usage charges (Notes 44a.ii and 49c.iii) | 1,729,718 | 2,631,906 |
| Concession fees and Universal Service Obligation charges | ||
| (Note 44a.ii) | 829,780 | 879,935 |
| Cost of handset, phone, SIM and RUIM cards | 843,917 | 701,449 |
| Electricity, gas and water | 488,307 | 610,803 |
| Insurance | 234,158 | 286,503 |
| Vehicles rental and supporting facilities | 193,400 | 200,985 |
| Leased lines and CPE | 310,926 | 195,458 |
| Cost of IT services | 155,824 | 136,584 |
| Travelling | 44,376 | 43,056 |
| Others | 13,765 | 31,613 |
| Total | 10,954,458 | 12,855,872 |
| Refer to Note 45 for details of related party transactions. | |
|---|---|
| 37. | GENERAL AND ADMINISTRATIVE EXPENSES |
| Provision for doubtful accounts and inventory
obsolescence (Notes 6d and 7) | 431,384 | 422,647 |
| --- | --- | --- |
| Collection expenses | 519,750 | 284,764 |
| Travelling | 163,646 | 185,879 |
| General and social contribution | 135,136 | 184,411 |
| Security and screening | 177,928 | 171,132 |
| Training, education and recruitment | 145,367 | 154,373 |
| Professional fees | 94,631 | 110,812 |
| Meetings | 52,767 | 57,974 |
| Stationery and printing | 44,270 | 43,838 |
| Vehicle rental | 42,129 | 37,162 |
| Research and development | 4,354 | 7,805 |
| Others | 32,311 | 65,793 |
| Total | 1,843,673 | 1,726,590 |
Folio 79 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Cellular interconnection | 1,277,608 | 1,370,615 |
|---|---|---|
| International interconnection | 758,188 | 798,060 |
| Others | 138,522 | 108,458 |
| Total | 2,174,318 | 2,277,133 |
Refer to Note 45 for details of related party transactions.
a. Claim for tax refund
| Subsidiaries | ||
| Corporate income tax | 448 | 9,727 |
| Income tax including interest | ||
| Article 4 (2) Final tax | 2 | |
| Article 23 Withholding tax on services delivery | 314 | 640 |
| Article 26 Withholding tax on non-resident income tax | 687 | |
| Value Added Tax (VAT) including interest | 214,875 | 1,412 |
| 216,326 | 11,779 |
b. Prepaid taxes
| The Company | ||
| Corporate income tax | 255,168 | |
| 255,168 | | |
| Subsidiaries | ||
| Corporate income tax | 570,555 | 262,563 |
| VAT | 14,115 | 43,703 |
| Article 22 Withholding tax on goods delivery and | ||
| imports | 597 | 90 |
| Article 23 Withholding tax on services delivery | 10,297 | 9,060 |
| 595,564 | 315,416 | |
| 850,732 | 315,416 |
Folio 80 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
c. Taxes payable
| The Company | ||
| Income taxes | ||
| Article 4 (2) Final tax | 5,740 | 2,311 |
| Article 21 Individual income tax | 92,998 | 54,045 |
| Article 22 Withholding tax on goods delivery and | ||
| imports | 1,462 | 1,473 |
| Article 23 Withholding tax on services delivery | 6,928 | 5,567 |
| Article 25 Installment of corporate income tax | 5,561 | 5,326 |
| Article 26 Withholding tax on non-resident income tax | 1,604 | 2,994 |
| Article 29 Underpayment of corporate income tax | 61,597 | 63,326 |
| VAT | 248,668 | 119,649 |
| 424,558 | 254,691 | |
| Subsidiaries | ||
| Income taxes | ||
| Article 4 (2) Final tax | 20,484 | 15,331 |
| Article 21 Individual income tax | 24,781 | 15,084 |
| Article 22 Withholding tax on goods delivery and | ||
| imports | | 2 |
| Article 23 Withholding tax on services delivery | 30,712 | 32,187 |
| Article 25 Installment of corporate income tax | 319,430 | 361,811 |
| Article 26 Withholding tax on non-resident income tax | 135,718 | 19,504 |
| Article 29 Underpayment of corporate | ||
| income tax | 837,047 | 16,328 |
| VAT | 130,091 | 18,381 |
| 1,498,263 | 478,628 | |
| 1,922,821 | 733,319 |
d. The components of income tax expense are as follows:
| Current | ||
| The Company | 862,832 | 502,320 |
| Subsidiaries | 3,734,440 | 3,032,377 |
| 4,597,272 | 3,534,697 | |
| Deferred | ||
| The Company | 338,584 | 626,420 |
| Subsidiaries | 61,021 | 161,095 |
| 399,605 | 787,515 | |
| 4,996,877 | 4,322,212 |
Folio 81 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| e. |
|---|
| The reconciliation between the consolidated income before tax and taxable income |
| attributable to the Company and the consolidated income tax expense are as follows: |
| Consolidated income before tax | 17,784,472 | 16,478,836 | ||
|---|---|---|---|---|
| Add back consolidation eliminations | 6,275,835 | 5,983,865 | ||
| Consolidated income before tax and eliminations | 24,060,307 | 22,462,701 | ||
| Less: income before tax of the subsidiaries | (13,552,243 | ) | (12,469,793 | ) |
| Income before tax attributable to the Company | 10,508,064 | 9,992,908 | ||
| Less: income subject to final tax | (536,130 | ) | (439,907 | ) |
| 9,971,934 | 9,553,001 | |||
| Tax calculated at applicable rates | 2,293,545 | 1,910,600 | ||
| Non-taxable income | (1,439,283 | ) | (1,195,532 | ) |
| Non-deductible expenses | 234,326 | 212,367 | ||
| Deferred tax liabilities that cannot be utilized net | 59,851 | 166,739 | ||
| Corporate income tax expense | 1,148,439 | 1,094,174 | ||
| Final income tax expense | 52,977 | 34,566 | ||
| Total income tax expense of the Company | 1,201,416 | 1,128,740 | ||
| Income tax expense of the subsidiaries | 3,795,461 | 3,193,472 | ||
| Total consolidated income tax expense | 4,996,877 | 4,322,212 |
The reconciliation between income before tax attributable to the Company and the estimated taxable income for the nine months period ended September 30, 2009 and 2010, are as follows:
Folio 82 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
e. (continued)
| Income before tax attributable to the Company | 10,508,064 | 9,992,908 | ||
|---|---|---|---|---|
| Less: income subject to final tax | (536,130 | ) | (439,907 | ) |
| 9,971,934 | 9,553,001 | |||
| Temporary differences: | ||||
| Amortization of intangible assets | 752,380 | 779,946 | ||
| Depreciation of property, plant and equipment | (133,953 | ) | (308,586 | ) |
| Allowance for doubtful accounts | 299,528 | 284,406 | ||
| Accrued employees benefits | (800,615 | ) | (73,050 | ) |
| Depreciation of property, plant and equipment | ||||
| under RSA | 61,612 | 37,860 | ||
| Finance leases | (15,358 | ) | (11,365 | ) |
| Allowance for inventory obsolescence | 8,834 | 11,060 | ||
| Amortization of land rights | (3,034 | ) | (3,223 | ) |
| Inventories written-off | | (6,785 | ) | |
| Gain on sale of property, plant and equipment | (10,491 | ) | (300,461 | ) |
| Amortization of unearned income on RSA | (83,637 | ) | (46,247 | ) |
| Trade receivables written-off | | (337,233 | ) | |
| Net periodic pension and other post-retirement | ||||
| benefits costs | (318,244 | ) | (379,978 | ) |
| Payments of deferred consideration for business | ||||
| combinations | (880,162 | ) | (892,503 | ) |
| Accrued early retirement benefits | | (1,028,639 | ) | |
| Foreign exchange loss on deferred consideration | ||||
| for business combinations | (132,328 | ) | (32,354 | ) |
| Other provisions | 43,583 | 8,744 | ||
| Total temporary differences | (1,211,885 | ) | (2,298,408 | ) |
| Permanent differences: | ||||
| Net periodic post-retirement health care | ||||
| benefit costs | 248,334 | 171,934 | ||
| Amortization of discounts on promissory notes | 520 | | ||
| Equity in net income of associates | ||||
| and subsidiaries | (6,257,754 | ) | (5,977,662 | ) |
| Others | 769,956 | 889,901 | ||
| Total permanent differences | (5,238,944 | ) | (4,915,827 | ) |
| Taxable income | 3,521,105 | 2,338,766 |
Folio 83 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
e. (continued)
| Current corporate income tax expense | 809,855 | 467,754 |
|---|---|---|
| Final income tax expense | 52,977 | 34,566 |
| Total current income tax expense of the Company | 862,832 | 502,320 |
| Current income tax expense of the subsidiaries | 3,734,440 | 3,032,377 |
| Total current income tax expense | 4,597,272 | 3,534,697 |
f. Tax assessment
| (i) | The Company |
|---|---|
| On 16 June 2010, Directorate General of Tax (DGT) has audited the Companys income tax | |
| overpayment amounting Rp.255 billion on 2008 fiscal year. Subsequently DGT issued SKPLB | |
| on corporate income tax amounting Rp.228 billion in June 2010. The difference between | |
| SKPLB and the Companys claim for tax refund has been charged to current years income | |
| statement amounting Rp.27 billion. | |
| The Company received SKPKB on VAT amounting Rp.1.69 billion including tax of Rp470 | |
| million which has been net off with SKPLB of income taxes. Therefore, the Company | |
| received restitution from DGT amounting Rp.226 billion. On July 9, 2010, the Company has | |
| accepted refund from claim of SKPLB corporate income tax fiscal year 2008 amounted to | |
| Rp.226,539 million. | |
| Currently, the Company is being audited by the DGT for fiscal year 2008. As of the | |
| issuance date of the consolidated financial statements, the tax audit has not been | |
| completed yet. | |
| (ii) | Telkomsel |
| Due to recalculation of depreciation for fiscal year 2006, Telkomsel claimed for | |
| overpayment from the previously reported tax of Rp.12.5 billion. Telkomsel is currently | |
| being tax audited for fiscal year 2006. As of the issuance date of the consolidated | |
| financial statements, the tax audit has not been completed yet. | |
| In 2007, Telkomsel was also assessed by the DGT for underpayments of withholding taxes, | |
| VAT and corporate income tax, including penalties, covering the fiscal years 2004 and | |
| 2005 totaling Rp.478 billion. The underpayments were settled through netting off | |
| withholding tax paid in 2006 of Rp.25 billion and cash payments of Rp.453 billion. On | |
| January 3, 2008, | |
| Telkomsel filed an objection to the underpayment assessments of withholding taxes and | |
| VAT including penalties totaling Rp.408 billion. |
Folio 84 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
f. Tax assessment (continued)
| (ii) |
| --- |
| Subsequently, in December 2008, the DGT approved Rp.141 billion of the objection. In
February 2009, Telkomsel received this amount and interest of Rp.39 billion. On February
23, 2009, Telkomsel filed an appeal to the Tax Court for the rejected VAT of Rp.215
billion and recognize it as claim for tax refund (Note 39a). The remaining rejected
amount of Rp.52 billion was charged to the 2008 consolidated statements of income. Based
on Tax Courts verdict in March 3, 2010, Telkomsels appeal on VAT was accepted with a
refund of Rp.215 billion. The refund was received in June 2010 with an interest of
Rp.103 billion. On August 10, 2010, the DGT filed a judicial review to the Indonesian
Supreme Court (SC) on the Tax Courts verdict. Telkomsel believes that the Tax Courts
verdict has been properly made. On September 24, 2010, Telkomsel filed a contra-appeal
to the SC. As of the issuance date of the consolidated financial statements, it is
still in process. |
| On October 2, 2007, Telkomsel filed an appeal with the Tax Court for the DGT rejection
of Telkomsels objection to underpayment assessments of withholding taxes articles 23
and 26 for the fiscal year 2002 of Rp.115 billion. |
| Based on the Tax Courts decision in December 2008, Telkomsels appeal was accepted
with a refund of Rp.115 billion. In February 2009, Telkomsel received this amount and
interest of Rp.52 billion, net of underpayments of various taxes. |
| On February 25, 2009, the DGT filed a judicial review to Indonesian Supreme Court
(SC), on the Tax Courts decision accepting Telkomsels appeal for a refund of Rp.115
billion. Telkomsel believes that the decision has properly been made. On April 3, 2009,
Telkomsel filed a contra-appeal to the SC. As of the issuance date of the consolidated
financial statements, it is still in process. |
| On February 12, 2009, Telkomsel received a Tax Collection Letter (Surat Tagihan Pajak
or STP) for an underpayment of income tax article 25 for the period of December 2008
of Rp.429 billion (including a penalty of Rp.8 billion). From its letter dated March 3,
2009, Telkomsel filed an objection and requested the DGT to cancel the STP. On April 28,
2009, the DGT rejected the objection. Subsequently, on May 28, 2009, Telkomsel filed an
appeal to the Tax Court for the rejection. In August 2009, Telkomsel paid part of the
penalty of Rp.4.2 billion. |
| On December 21, 2009, the Tax Court issued its decision which approved Telkomsels
appeal and requested the DGT to cancel the STP. |
| On December 29, 2009, as a result of a tax audit, Telkomsel was assessed for an
overpayment of the 2008 corporate income tax of Rp.439 billion. The rejected portion of
Rp.3
billion was accepted by Telkomsel and charged to the 2009 consolidated statement of
income. On January 28 and February 12, 2010, Telkomsel received claim for tax refund for
fiscal year 2008 of Rp.439 billion and Rp.4.2 billion, respectively. |
Folio 85 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
f. Tax assessment (continued)
| (ii) |
| --- |
| On April 21, 2010, Tax Court notified Telkomsel that DGT filed an appeal to the SC on
Tax Courts decision of cancellation of STP for underpayment of income tax article 25.
As of the issuance date of the consolidated financial statements, the appeal is still in
process. |
| g. |
|---|
| The details of the Company and subsidiaries deferred tax assets and liabilities are as |
| follows: |
| credited to the | ||||||
| consolidated | ||||||
| December 31, | statements | September 30 | ||||
| 2008 | of income*) | 2009 | ||||
| The Company | ||||||
| Deferred tax assets: | ||||||
| Deferred consideration for business combinations | 698,048 | (283,497 | ) | 414,551 | ||
| Allowance for doubtful accounts | 259,195 | 95,784 | 354,979 | |||
| Net periodic pension and other post-retirement benefits costs | 275,741 | (89,110 | ) | 186,631 | ||
| Accrued expenses | 31,877 | 7,755 | 39,632 | |||
| Early termination expenses | 220,698 | (220,698 | ) | | ||
| Accrued for employee benefits | 93,035 | (3,475 | ) | 89,560 | ||
| Finance leases | 22,034 | (4,300 | ) | 17,734 | ||
| Allowance for inventory obsolescence | 16,201 | 2,436 | 18,637 | |||
| Total deferred tax assets | 1,616,829 | (495,105 | ) | 1,121,724 | ||
| The Company | ||||||
| Deferred tax liabilities: | ||||||
| Difference between accounting and tax property, plant and | ||||||
| equipments net book value | (1,570,559 | ) | (87,451 | ) | (1,658,010 | ) |
| Land rights | (4,922 | ) | (848 | ) | (5,770 | ) |
| RSA | (57,869 | ) | (6,168 | ) | (64,037 | ) |
| Intangible assets | (573,918 | ) | 250,988 | (322,930 | ) | |
| Total deferred tax liabilities | (2,207,268 | ) | 156,521 | (2,050,747 | ) | |
| Deferred tax liabilities of the Company net | (590,439 | ) | (338,584 | ) | (929,023 | ) |
| Deferred tax liabilities of the | ||||||
| subsidiaries net | (2,314,434 | ) | (158,939 | ) | (2,473,373 | ) |
| Total deferred tax liabilities net | (2,904,873 | ) | (497,523 | ) | (3,402,396 | ) |
| Total deferred tax assets net | | 97,918 | 97,918 |
*) Including adjustment due to changes in tax rate (Note 39h)
Folio 86 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
g. Deferred tax assets and liabilities (continued)
| credited to the | |||||||||
| consolidated | |||||||||
| December 31, | statements | Acquisition | September 30, | ||||||
| 2009 | of income | of Ad Medika | Reclassification | 2010 | |||||
| The Company | |||||||||
| Deferred tax assets: | |||||||||
| Deferred consideration for | |||||||||
| business combinations | 335,409 | (231,214 | ) | | | 104,195 | |||
| Allowance for doubtful accounts | 268,427 | (15,470 | ) | | | 252,957 | |||
| Net periodic pension and other | |||||||||
| post-retirement benefits costs | 160,310 | (94,993 | ) | | | 65,317 | |||
| Accrued expenses | 36,239 | (20,405 | ) | | | 15,834 | |||
| Early termination expenses | 257,160 | (257,160 | ) | | | | |||
| Accrued for employee benefits | 84,719 | (18,251 | ) | | | 66,468 | |||
| Finance leases | 18,432 | (4,220 | ) | | | 14,212 | |||
| Allowance for inventory | |||||||||
| obsolescence | 17,672 | 1,706 | | | 19,378 | ||||
| Total deferred tax assets | 1,178,368 | (640,007 | ) | | | 538,361 | |||
| Deferred tax liabilities: | |||||||||
| Difference between accounting | |||||||||
| and tax property, plant and | |||||||||
| equipments net book value | (1,650,200 | ) | (183,525 | ) | | | (1,833,725 | ) | |
| Land rights | (5,808 | ) | (807 | ) | | | (6,615 | ) | |
| RSA | (44,596 | ) | 2,933 | | | (41,663 | ) | ||
| Intangible assets | (271,202 | ) | 194,986 | | | (76,216 | ) | ||
| Total deferred tax liabilities | (1,971,806 | ) | 13,587 | | | (1,958,219 | ) | ||
| Deferred tax liabilities of the | |||||||||
| Company net | (793,438 | ) | (626,420 | ) | | | (1,419,858 | ) | |
| Deferred tax liabilities of the | |||||||||
| subsidiaries net | (2,549,763 | ) | (156,135 | ) | (10,802 | ) | 8,172 | (2,708,528 | ) |
| Total deferred tax liabilities net | (3,343,201 | ) | (782,555 | ) | (10,802 | ) | 8,172 | (4,128,386 | ) |
| Total deferred tax assets net | 94,953 | (4,960 | ) | 884 | | 90,877 |
Realization of the deferred tax assets is dependent upon future profitable operations. Although realization is not assured, the Company and its subsidiaries believe that it is probable that these deferred tax assets will be realized through reduction of future taxable income. The amount of deferred tax assets is considered realizable, however, could be reduced if actual future taxable income is lower than the estimates.
Telkomsels claims for overpayment of corporate income tax for fiscal years 2004 and 2005 due to recalculation of depreciation of property, plant and equipment in 2006 for tax purposes amounting to Rp.338 billion were rejected by the DGT, hence, it was reversed with a corresponding deduction to the deferred tax liability. The rejection of the recalculation resulted in a recognition of overpayment of corporate income tax for 2006 of Rp.12.5 billion presented as part of prepaid taxes.
Folio 87 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| h. |
| --- |
| Under the taxation laws of Indonesia, the Company and each subsidiary submit tax return on
the basis of self assessment. DGT may assess or amend taxes within ten years of the time the
tax becomes due, or until the end of 2013, whichever is earlier. There are new rules
applicable to fiscal year 2008 and subsequent years stipulating that the DGT may assess or
amend taxes within five years of the time the tax becomes due. |
| On September 23, 2008, the President of the Republic Indonesia and MoJHR has signed and
enacted the Tax Law No. 36/2008 concerning the Fourth Amendment of the Tax Law No. 7/1983 of
Income Taxes. This regulation stipulates that the corporate tax rate will be a flat rate of
28% in 2009 (previously calculated using progressive tax rates ranging from 10% to 30%) and
25% in 2010. |
| Other than tariff changes, the Tax Law No. 36/2008 also stipulates a reduction of 5% from
the top rate applicable for qualifying companies listed and for whose stock is traded on the
IDX which meet the prescribed criteria that the stocks owned by the public are 40% or more
of the total fully paid and traded stocks on the IDX, and such stocks are owned by at least
300 parties, each party owning less than 5% of the total paid-up stocks. These requirements
should be fulfilled by the publicly-listed companies for a period of 6 months in one tax
year. The Company has met the required criteria. Therefore, for the purposes of calculating
income tax expenses and liabilities for the financial reporting periods of September 30,
2009 and 2010, the Company has incorporate 5% decrease in tax rates. |
| The Companys tax audit has been performed up to 2008 fiscal year, except for fiscal year
2003 the tax audit has not been conducted. |
| Telkomsel is currently undergoing a tax audit for the 2008 and 2006 fiscal year. No tax
audit has been conducted for fiscal year 2003 and 2009. A tax audit has been completed for
all other fiscal years. |
| In 2008, DGT issued a sunset policy program in the form of an opportunity for the tax payer
to make a revision in the prior years for underpaid (Surat Pemberitahuan Tahunan or
Annual SPT), which will be granted free tax administration sanction and no assessment in
the related fiscal year, unless the DGT find new evidence to perform the assessment and
investigation. The Company and Telkomsel have utilized the sunset policy program through SPT
revision. The Company settled the tax underpayments for fiscal years 2003, 2005 and 2006
amounting to Rp.1.9 billion, Rp.2.8 billion and Rp.2.4 billion, respectively, and Telkomsel
for fiscal year 2003 amounting to Rp.1.9 billion. In addition, the Company received a
certificate of tax investigation exemption from DGT for fiscal year 2007, 2008 and 2009,
unless the Company files for overpaid Annual SPT then a tax assessment will be performed. |
Folio 88 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 40. | BASIC EARNINGS PER SHARE |
|---|---|
| Basic earnings per share is computed by dividing net income by the weighted average number of | |
| shares outstanding during the period, totaling 19,669,424,780 for nine months period ended | |
| September 30, 2009 and 2010, respectively. | |
| Basic earning per share amounting to Rp.472.84 and Rp.454.17 (full amount) for nine months | |
| period ended September 30, 2009 and 2010, respectively. | |
| The Company does not have potentially dilutive ordinary shares. | |
| 41. | CASH DIVIDENDS AND GENERAL RESERVE |
| Pursuant to the AGM of Stockholders of the Company as stated in notarial deed No. 22 dated June | |
| 12, 2009 of A. Partomuan Pohan, S.H., LLM., the stockholders approved the distribution of cash | |
| dividends for 2008 amounting to Rp.5,840,708 million or Rp.296.94 per share and the | |
| appropriation of Rp.4,778,761 million for general reserves. | |
| Pursuant to the AGM of Stockholders of the Company as stated by the minutes of which have been | |
| summarized by deed No. 17 dated June 11, 2010 of A. Partomuan Pohan, S.H., LLM., the | |
| stockholders approved the distribution of cash dividends for 2009 amounting to Rp.5,666,070 | |
| million or Rp.288.06 per share (of which Rp.524,190 million or Rp.26.65 per share was | |
| distributed as an interim cash dividend in November 2009), the appropriation of Rp.5,666,070 | |
| million for retained earnings. | |
| 42. | PENSION AND OTHER POST-RETIREMENT BENEFITS |
| Accrued pension and other post-retirement | ||
| benefit costs | ||
| Pension | ||
| The Company | 441,605 | |
| Telkomsel | 99,951 | 169,215 |
| Accrued pension costs | 541,556 | 169,215 |
| Other post-retirement benefits | 246,198 | 232,624 |
| Obligation under Labor Law | 67,007 | 88,829 |
| Accrued pension and other post-retirement | ||
| benefit costs | 854,761 | 490,668 |
| Prepaid pension benefit costs | ||
| The Company | | 8,064 |
| Infomedia | 782 | 847 |
| Prepaid pension benefit costs | 782 | 8,911 |
Folio 89 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Net periodic pension costs | |||
| The Company | 354,787 | 208,047 | |
| Telkomsel | 41,021 | 56,224 | |
| Infomedia | 5 | (73 | ) |
| Net periodic pension costs (Note 35) | 395,813 | 264,198 | |
| Other post-retirement cost (Note 35) | 61,101 | 49,407 | |
| Other employee benefits (Note 35) | 11,398 | 14,472 |
a. Pension
| 1. |
| --- |
| The Company sponsors a defined benefit pension plan and a defined contribution pension
plan. |
| The defined benefit pension plan is provided to employees hired with permanent status
prior to July 1, 2002. The pension benefits are paid based on the participating
employees latest basic salary at retirement and the number of years of their service.
The plan is managed by Telkom Pension Fund (Dana Pensiun Telkom or Dapen). The
participating employees contribute 18% (before March 2003: 8.4%) of their basic salaries
to the plan. The Companys contributions to the pension fund for nine months period
ended September 30, 2009 and 2010 amounted to Rp.666,796 million and Rp.383,818 million,
respectively. |
| The defined contribution pension plan is provided to employees hired with permanent
status on or after July 1, 2002. The plan is managed by Financial Institutions Pension
Fund (Dana Pensiun Lembaga Keuangan or DPLK). The Companys contribution to DPLK is
determined based on certain percentage of the participants salaries and amounted to
Rp.2,847 million and Rp.3,236 million for the nine months period ended September 30,
2009 and 2010, respectively. |
| The following table presents the change in projected benefits obligation, change in plan
assets, funded status of the plan and net amount recognized in the Companys
consolidated balance sheets as of September 30, 2009 and 2010, for its defined benefit
pension plan: |
| Change in projected benefits obligation | ||||
| Projected benefits obligation at beginning of year | 9,516,975 | 11,753,439 | ||
| Service costs | 168,554 | 233,561 | ||
| Interest costs | 836,680 | 868,067 | ||
| Plan participants contributions | 33,503 | 31,815 | ||
| Actuarial (gains) losses | 1,441,752 | (158,836 | ) | |
| Expected benefits paid | (330,799 | ) | (542,018 | ) |
| Projected benefits obligation at end of period | 11,666,665 | 12,186,028 |
Folio 90 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Pension (continued)
| Change in plan assets | ||||
| Fair value of plan assets at beginning of year | 8,713,418 | 12,300,181 | ||
| Expected return on plan assets | 773,122 | 965,039 | ||
| Employers contributions | 666,796 | 383,818 | ||
| Plan participants contributions | 33,503 | 31,815 | ||
| Actuarial gains | 1,437,693 | 8,313 | ||
| Expected benefits paid | (303,923 | ) | (465,437 | ) |
| Fair value of plan assets at end of period | 11,320,609 | 13,223,729 | ||
| Funded status | (346,056 | ) | 1,037,701 | |
| Unrecognized prior service costs | 1,331,728 | 1,110,407 | ||
| Unrecognized net actuarial gains | (1,427,277 | ) | (2,140,044 | ) |
| Prepaid (accrued) pension benefit costs | (441,605 | ) | 8,064 |
| In 2007, the Company provides pension benefit based on uniformulation for both
participants prior to and from April 20, 1992 effective for employees retiring beginning
February 1, 2009. The change in benefit had increased the Companys liabilities by
Rp.698,583 million, which is amortized over 9.9 years until 2016. |
| --- |
| The actual return on plan assets was Rp.2,296,785 million and Rp.1,890,173 million for
nine months period ended September 30, 2009 and 2010, respectively. |
| The movement of the accrued pension benefits costs during the nine months period ended
September 30, 2009 and 2010, is as follows: |
| Accrued pension benefits costs at beginning of year | 775,657 | 410,209 | ||
|---|---|---|---|---|
| Net periodic pension cost less amounts | ||||
| charged to subsidiaries | 354,787 | 208,047 | ||
| Amounts charged to subsidiaries | ||||
| under contractual agreements | 773 | 1,228 | ||
| Employers contributions | (666,796 | ) | (383,818 | ) |
| Benefits paid by the Company | (22,816 | ) | (243,730 | ) |
| (Prepaid) accrued pension benefits costs | ||||
| at end of period | 441,605 | (8,064 | ) |
Folio 91 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Pension (continued)
| 1. |
| --- |
| As of September 30, 2009 and 2010, plan assets consisted mainly of Indonesian Government
bonds and corporate bonds. As of September 30, 2009, plan assets included Series B
shares issued by the Company with fair value totaling Rp.316.334 million representing
2.79% of total assets of Dapen as of September 30, 2009. As of September 30, 2010, plan
assets included Series B shares and bonds issued by the Company with fair value totaling
Rp.325,232 million and Rp.154,650 million, respectively, representing 2.46% and 1.17% of
total assets of Dapen as of September 30, 2010, respectively. |
| The actuarial valuation for the defined benefit pension plan and the other
post-retirement benefits (Note 42b) was performed based on the measurement date as of
December 31, 2008 and 2009, with reports dated March 31, 2009 and March 30, 2010,
respectively, by PT Watson Wyatt Purbajaga (WWP), an independent actuary in
association with Towers Watson (TW) (formerly Watson Wyatt Worldwide). The principal
actuarial assumptions used by the independent actuary as of December 31, 2008 and 2009,
are as follows: |
| Discount rate | 12 % | 10.75 % |
|---|---|---|
| Expected long-term return on plan assets | 11.5 % | 10.5 % |
| Rate of compensation increases | 8 % | 8 % |
The components of net periodic pension costs are as follows:
| Service costs | 168,554 | 233,561 | ||
|---|---|---|---|---|
| Interest costs | 836,680 | 868,067 | ||
| Expected return on plan assets | (773,122 | ) | (965,039 | ) |
| Amortization of prior service costs | 165,991 | 165,991 | ||
| Recognized actuarial gain | (42,543 | ) | (93,305 | ) |
| Net periodic pension costs | 355,560 | 209,275 | ||
| Amount charged to subsidiaries | ||||
| under contractual agreements | (773 | ) | (1,228 | ) |
| Total net periodic pension costs less | ||||
| amounts charged to subsidiaries (Note 35) | 354,787 | 208,047 |
Folio 92 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Pension (continued)
| 2. |
| --- |
| Telkomsel provides a defined benefit pension plan to its employees. Under this plan,
employees are entitled to pension benefits based on their latest basic salary or
take-home pay and the number of years of their service. PT Asuransi Jiwasraya
(Jiwasraya), a state-owned life insurance company, manages the plan under an
annuity insurance contract. Until 2004, the employees contributed 5% of their monthly
salaries to the plan and Telkomsel contributed any remaining amount required to fund the
plan. Starting 2005, the entire contributions are fully made by Telkomsel. |
| The following table reconciles the unfunded status of the plans with the amounts
included in the consolidated balance sheets as of September 30, 2009 and 2010: |
| Projected benefits obligation | (335,348 | ) | (463,466 | ) |
|---|---|---|---|---|
| Fair value of plan assets | 162,588 | 154,091 | ||
| Unfunded status | (172,760 | ) | (309,375 | ) |
| Unrecognized items in the consolidated balance sheet: | ||||
| Unrecognized prior service costs | (735 | ) | (672 | ) |
| Unrecognized net actuarial losses | 72,027 | 139,492 | ||
| Unrecognized net obligation at the date of | ||||
| initial application of PSAK 24 | 1,517 | 1,340 | ||
| Accrued pension benefits costs | (99,951 | ) | (169,215 | ) |
The components of the net periodic pension costs are as follows:
| Service costs | 25,461 | 32,630 | ||
|---|---|---|---|---|
| Interest costs | 25,563 | 31,435 | ||
| Expected return on plan assets | (11,592 | ) | (12,117 | ) |
| Amortization of past service costs | (47 | ) | (47 | ) |
| Recognized actuarial losses | 1,503 | 4,190 | ||
| Amortization of net obligation at the date of | ||||
| initial application of PSAK 24 | 133 | 133 | ||
| Net periodic pension costs (Note 35) | 41,021 | 56,224 |
Folio 93 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Pension (continued)
| 2. |
| --- |
| The net periodic pension cost for the pension plan was calculated based on the
measurement date as of December 31, 2008 and 2009, with reports dated February 12, 2009
and February 8, 2010, respectively, by WWP, an independent actuary in association with
TW. The principal actuarial assumptions used by the independent actuary based on the
measurement date as of December 31, 2008 and 2009 for each of the year, are as follows: |
| Discount rate | 12 % | 10.5 % |
|---|---|---|
| Expected long-term return on plan assets | 12 % | 10.5 % |
| Rate of compensation increases | 9 % | 8 % |
| 3. |
| --- |
| Infomedia provides a defined benefit pension plan to its employees. The reconciliation
of the funded status of the plan with the net amount recognized in the consolidated
balance sheets as of September 30, 2009 and 2010, are as follows: |
| Projected benefits obligation | (5,922 | (7,987 |
|---|---|---|
| Fair value of plan assets | 6,704 | 8,834 |
| Funded status | 782 | 847 |
| Prepaid pension benefits costs | 782 | 847 |
The net periodic pension (income) costs of Infomedia amounted to Rp.5 million and (Rp.73) million for nine months period ended September 30, 2009 and 2010, respectively (Note 35).
| b. |
| --- |
| The Company provides other post-retirement benefits in the form of cash paid to employees on
their retirement or termination. These benefits consist of last housing allowance (Biaya
Fasilitas Perumahan Terakhir or BFPT) and home passage leave (Biaya Perjalanan Pensiun dan
Purnabhakti or BPP). |
Folio 94 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| b. |
|---|
| The movement of the other post-retirement benefits for nine months period ended September |
| 30, 2009 and 2010, are as follows: |
| Accrued other post-retirement benefits costs
at beginning of year | 210,345 | | 209,183 | |
| --- | --- | --- | --- | --- |
| Other post-retirement benefits costs | 61,101 | | 49,407 | |
| Other post-retirement benefits paid | (25,248 | ) | (25,966 | ) |
| Total accrued other post-retirement benefits costs
at end of year after early retirement benefits | 246,198 | | 232,624 | |
The components of the net periodic other post-retirement benefits costs for nine months period ended September 30, 2009 and 2010, are as follows:
| Service costs | 16,297 | 14,017 |
|---|---|---|
| Interest costs | 34,619 | 26,925 |
| Amortization of past service costs | 5,120 | 5,120 |
| Recognized actuarial losses | 5,065 | 3,345 |
| Total net periodic other post-retirement | ||
| benefits costs (Note 35) | 61,101 | 49,407 |
| c. |
| --- |
| Under Law No. 13/2003 concerning labor regulation, the Company and its subsidiaries are
required to provide a minimum pension benefit, if not covered yet by the sponsored pension
plans, to their employees upon retirement age. The total related obligation recognized as of
September 30, 2009 and 2010 amounted to Rp.67,007 million and Rp.88,829 million,
respectively. The related employees benefits cost charged to expense amounted to Rp.11,398
million and Rp.14,472million for nine months period ended September 30, 2009 and 2010,
respectively (Note 35). |
Folio 95 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 43. | LONG SERVICE AWARDS (LSA) |
|---|---|
| Telkomsel | |
| Telkomsel provides certain cash awards or certain number of days leave benefits to its employees | |
| based on the employees length of service requirements, including LSA and LSL. LSA are either | |
| paid at the time the employees reach the anniversary dates during employment, or at the time of | |
| termination. LSL are either certain number of days leave benefit or cash, subject to approval by | |
| management, provided to employees who met the requisite number of years of service and with a | |
| certain minimum age. | |
| The obligation with respect to these awards was determined based on an actuarial valuation | |
| using the Projected Unit Credit method, and amounted to Rp.165,431 million and Rp.204,013 | |
| million as of September 30, 2009 and 2010, respectively (Note 45). The related benefits cost | |
| charged to expense amounted to Rp.66,898 million and Rp.33,564 million for nine months period | |
| ended September 30, 2009 and 2010, respectively (Note 35). | |
| 44. | POST-RETIREMENT HEALTH CARE BENEFITS |
| The Company provides a post-retirement health care plan to all of 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 | |
| no longer are entitled to this plan. The plan is managed by Yayasan Kesehatan Pegawai Telkom | |
| (Yakes). | |
| The following table presents the change in the projected benefits obligation, change in plan | |
| assets, funded status of the plan and net amount recognized in the Companys consolidated | |
| balance sheets as of September 30, 2009 and 2010: |
| Change in projected benefits obligation | ||||
| Projected benefits obligation at beginning of year | 5,855,224 | 7,165,974 | ||
| Service costs | 54,005 | 62,941 | ||
| Interest costs | 515,075 | 558,413 | ||
| Actuarial losses | 613,224 | 287,441 | ||
| Expected post-retirement health care paid | (198,252 | ) | (215,943 | ) |
| Projected benefits obligation at end of year | 6,839,276 | 7,858,826 | ||
| Change in plan assets | ||||
| Fair value of plan assets at beginning of year | 4,018,693 | 6,022,263 | ||
| Expected return on plan assets | 307,784 | 442,148 | ||
| Employers contributions | 800,350 | 720,460 | ||
| Actuarial gains | 614,061 | 287,441 | ||
| Expected post-retirement health care paid | (198,252 | ) | (215,943 | ) |
| Fair value of plan assets at end of year | 5,542,636 | 7,256,369 | ||
| Funded status | (1,296,640 | ) | (602,457 | ) |
| Unrecognized net actuarial gains | (722,414 | ) | (658,065 | ) |
| Accrued post-retirement health care benefits costs | (2,019,054 | ) | (1,260,522 | ) |
Folio 96 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 44. |
|---|
| The actual return on plan assets was Rp.263,890 million and Rp.413,095 million for nine |
| months period ended September 30, 2009 and 2010, respectively. |
| The components of net periodic post-retirement health care benefits cost are as follows: |
| Service costs | 54,005 | 62,941 | ||
|---|---|---|---|---|
| Interest costs | 515,075 | 558,413 | ||
| Expected return on plan assets | (307,784 | ) | (442,148 | ) |
| Recognized actuarial gains | (12,612 | ) | | |
| Net periodic post-retirement benefits costs | 248,684 | 179,206 | ||
| Amounts charged to subsidiaries under contractual agreements | (350 | ) | (460 | ) |
| Total net periodic post-retirement health care benefits | ||||
| costs less amounts charged to subsidiaries (Note 35) | 248,334 | 178,746 |
| As of September 30, 2009 and 2010, plan assets included the Companys Series B shares with total
fair value of Rp.76,860 million and Rp.67,928 million, respectively. |
| --- |
| The movements of the accrued post-retirement health care benefits costs for nine months period
ended September 30, 2009 and 2010, are as follows: |
| Accrued post-retirement health care benefits costs at
beginning of year | 2,570,720 | | 1,801,776 | |
| --- | --- | --- | --- | --- |
| Net periodic post-retirement health care benefits costs
less amounts charged to subsidiaries (Note 35) | 248,334 | | 178,746 | |
| Amounts charged to subsidiaries under
contractual agreements | 350 | | 460 | |
| Employers contributions | (800,350 | ) | (720,460 | ) |
| Accrued post-retirement health care benefits
costs at end of year | 2,019,054 | | 1,260,522 | |
The actuarial valuation for the post-retirement health care benefits was performed based on the measurement date as of December 31, 2008 and 2009, with reports dated March 31, 2009 and March 30, 2010, respectively, by WWP, an independent actuary in association with TW. The principal actuarial assumptions used by the independent actuary as of December 31, 2008 and 2009, are as follows:
| Discount rate | 12 % | 10.75 % |
|---|---|---|
| Expected long-term return on plan assets | 9.25 % | 9.25 % |
| Health care costs trend rate assumed for next year | 12 % | 10 % |
| Ultimate health care costs trend rate | 8 % | 8 % |
| Year that the rate reaches the ultimate trend rate | 2011 | 2012 |
Folio 97 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 45. |
| --- |
| In the normal course of business, the Company and its subsidiaries entered into transactions
with related parties. It is the Companys policy that the pricing of these transactions be the
same as those of arms-length transactions. |
| The following are significant agreements/transactions with related parties: |
a. Government
| i. | The Company obtained two-step loans from the Government, the Companys majority
stockholder (Note 21). |
| --- | --- |
| | Interest expense for two-step loans amounted to Rp.194,181 million and Rp.121,332
million for nine months period ended nine months period ended, 2009 and 2010,
respectively. Interest expense for two-step loans represent 13.20% and 8.49% of the
total interest expense for each period. |
| ii. | The Company and its subsidiaries pay concession fees for telecommunications
services provided and radio frequency usage charges to the Ministry of Communications
and Information (formerly Ministry of Tourism, Post and Telecommunications) of the
Republic of Indonesia. |
| | Concession fees amounted to Rp.239,410 million and Rp.255,915 million for nine months
period ended September 30, 2009 and 2010, respectively (Note 36), representing 0.7%,
respectively, of the total operating expenses for each period. Radio frequency usage
charges amounted to Rp.1,729,718 million and Rp.2,631,906 million for nine months period
ended September 30, 2009 and 2010, respectively (Note 36), representing 5.9% and 7.5% of
the total operating expenses for each period. |
| | Telkomsel paid an up-front fee for the 3G license amounting to Rp.756,000 million and
recognized as an intangible asset (Note 14.iii). |
| iii. | Starting 2005, the Company and its subsidiaries pay USO charges to the Ministry
of Communications and Information of the Republic of Indonesia pursuant to MoCI
Regulation No.15/Per/M.KOMINFO/9/2005 of September 30, 2005. |
| | USO charges amounted to Rp.590,370 million and Rp.624,020 million for nine months period
ended September 30, 2009 and 2010, respectively (Note 36), representing 1.8% of the
total operating expenses for each period. |
Folio 98 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah, unless otherwise stated)
b. Commissioners and Directors remuneration
| i. | The Company and its subsidiaries provide honorarium and facilities to support
the operational duties of their Board of Commissioners. The total of such benefits
amounted to Rp.39,850 million and Rp.42,208 million for nine months period ended
September 30, 2009 and 2010, respectively, representing 0.1% of the total operating
expenses for each period. |
| --- | --- |
| ii. | The Company and its subsidiaries provide salaries and facilities to support the
operational duties of their Board of Directors. The total of such benefits amounted to
Rp.106,370 million and Rp.118,564million for nine months period ended September 30,
2009 and 2010, respectively, representing 0.3% of the total operating expenses for each
period. |
| c. |
| --- |
| The Company considers Indosat as a related party because the Government can exert
significant influence over the financial and operating policies of Indosat by virtue of its
right to appoint one Director and one Commissioner of Indosat. |
| The Company has an agreement with Indosat for the provision of international
telecommunications services to the public. |
| The principal matters covered by the agreement are as follows: |
| i. | The Company provides a local network for customers to make or receive
international calls. Indosat provides the international network for the customers,
except for certain border towns, as determined by the Director General of Post and
Telecommunications of the Republic of Indonesia. The international telecommunications
services include telephone, telex, telegram, Package Switched Data Network (PSDN),
television, teleprinter, Alternate Voice/Data Telecommunications (AVD), hotline and
teleconferencing. |
| --- | --- |
| ii. | The Company and Indosat are responsible for their respective telecommunications
facilities. |
| iii. | Customer billing and collection, except for leased lines and public phones
located at the international gateways, are handled by the Company. |
| iv. | The Company receives compensation for the services provided in the first item
above, based on the interconnection tariff determined by the MoC. |
The Company has also entered into an interconnection agreement between the Companys fixed line network (Public Switched Telephone Network or PSTN) and Indosats GSM mobile cellular telecommunications network in connection with implementation of Indosat Multimedia Mobile services and the settlement of the related interconnection rights and obligations.
Folio 99 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. |
| --- |
| The Company also has an agreement with Indosat for the interconnection of Indosats GSM
mobile cellular telecommunications network with the Companys PSTN, enabling each partys
customers to make domestic calls between Indosats GSM mobile network and the Companys
fixed line network and allowing Indosats mobile customers to access the Companys IDD
service by dialing 007. |
| The Company has been handling customer billings and collections for Indosat. Indosat is
gradually taking over the activities and performing its own direct billing and collection.
The Company receives compensation from Indosat computed at 1% of the collections made by the
Company beginning January 1, 1995, plus the billing process expenses which are fixed at a
certain amount per record. On December 11, 2008, the Company and Indosat agreed to implement
IDD service charge tariff, the tariff already taken into account the compensation of its
billing and collection. The agreement is valid and effective starting on January to December
2009, and can be applied until a new Minutes of Agreement available. |
| On December 28, 2006, the Company and Indosat signed amendments to the interconnection
agreements for the fixed line networks (local, SLJJ and international) and mobile network
for the implementation of the cost-based tariff obligations under the MoCI Regulations No.
8/2006 (Note 48). These amendments took effect on January 1, 2007. |
| Telkomsel also entered into an agreement with Indosat for the provision of international
telecommunications services to its GSM mobile cellular customers. The principal matters
covered by the agreement are as follows: |
| i. | Telkomsels GSM mobile cellular telecommunications network is interconnected
with PT Indosats international gateway exchanges to facilitate outgoing and incoming
international calls. |
| --- | --- |
| ii. | Telkomsels and Indosats GSM mobile cellular telecommunications networks are
interconnected to allow cross-network communications among their subscribers. |
| iii. | In exchange for these interconnections, Indosat is entitled to a certain
amount as compensation. |
| iv. | Interconnection equipment installed by one of the parties in another partys
premises remain the property of the party installing such equipment. Expenses incurred
in connection with the provision of equipment, installation and maintenance are borne
by Telkomsel. |
The Company and its subsidiaries were earned net interconnection income from Indosat of Rp.677,568 million and Rp.700,125 million for nine months period ended September 30, 2009 and 2010, respectively, representing 1.4% and 1.3% of the total operating revenues for each period.
The Company and its subsidiaries were charged net interconnection charges from Indosat of Rp559,193 million and Rp.685,044 million for nine months period ended September 30, 2009 and 2010, respectively, representing 1.1% and 2.0% of the total operating expenses for each period.
Folio 100 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. |
| --- |
| Telkomsel also has an agreement with Indosat on the usage of Indosats telecommunications
facilities. The agreement, which was made in 1997 and is valid for eleven years, is subject
to change based on annual review and mutual agreement by both parties. The charges for the
usage of the facilities amounted to Rp.9,325 million and Rp.3,238 million for nine months
period ended September 30, 2009 and 2010, respectively, representing 0.03% and 0.01% of the
total operating expenses for each period. |
| Other agreements between Telkomsel and Indosat are as follows: |
| i. | Agreement on Construction and Maintenance for Jakarta-Surabaya Cable System
(J-S Cable System) |
| --- | --- |
| | On October 10, 1996, Telkomsel, Lintasarta, PT Satelit Palapa Indonesia (Satelindo)
and Indosat (the Parties) entered into an agreement on the construction and
maintenance of the J-S Cable System. The Parties have formed a management committee
which consists of a chairman and one representative from each of the Parties to direct
the construction and operation of the cable system. The construction of the cable system
was completed in 1998. In accordance with the agreement, Telkomsel shared 19.325% of the
total construction costs. Operating and maintenance costs are shared based on an agreed
formula. |
| | Telkomsels share in operating and maintenance costs amounted to Rp.1,118 million and
Rp.426 million for nine months period ended September 30, 2009 and 2010, respectively. |
| ii. | IRU Agreement |
| | On September 21, 2000, Telkomsel entered into agreement with Indosat on the use of SEA-ME-WE 3 and tail link in Jakarta and Medan. In accordance with the agreement,
Telkomsel was granted an IRU for certain capacity of the link starting from September
21, 2000 until September 20, 2015 for an up-front payment of US$2.7 million (Note 13).
In addition to the up-front payment, Telkomsel is also charged annual operating and
maintenance costs amounting to US$0.1 million. |
In 1994, the Company transferred to Satelindo the right to use a parcel of Company-owned land located in Jakarta which had been previously leased to Telekomindo. Based on the transfer agreement, Satelindo is given the right to use the land for 30 years and can apply for the right to build properties thereon. The ownership of the land is retained by the Company. Satelindo agreed to pay Rp.43,023 million to the Company for the right to use of 30 years. Satelindo paid Rp.17,210 million in 1994 while the remaining balance Rp.25,813 million was not paid because the Utilization Right (Hak Pengelolaan Lahan or HPL) on the land could not be delivered as provided in the transfer agreement. In 2000, the Company and Satelindo agreed on an alternative solution resulting in the payment being treated as a lease expense up to 2006. In 2001, Satelindo paid an additional amount of Rp.59,860 million as lease expense up to 2024. As of September 30, 2009 and 2010, the prepaid portion is shown in the consolidated balance sheets as Advances from customers and suppliers.
Folio 101 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. |
| --- |
| The Company provides leased lines to Indosat and its subsidiaries, namely Indosat Mega
Media, Lintasarta and PT Sistelindo Mitralintas. The leased lines can be used by these
companies for telephone, telegraph, data, telex, facsimile or other telecommunication
services. Revenues earned from these transactions amounted to Rp.111,823 million and
Rp.101,486 million for nine months period ended September 30, 2009 and 2010, respectively,
representing 0.2% of the total operating revenues for each period. |
| Lintasarta utilizes the Companys satellite transponders or frequency channels. Revenues
earned from these transactions amounted to Rp.20,158 million and Rp.21,453 million for nine
months period ended September 30, 2009 and 2010, respectively, representing 0.04% of total
operating revenues for each period. |
| Telkomsel has an agreement with Lintasarta (valid until October 31, 2010) and PT Artajasa
Pembayaran Elektronis (Artajasa) (valid until May 2008) (a 39.8% owned subsidiary of
Indosat) for the usage of data communication network system. The charges from Lintasarta and
Artajasa for the services amounted to Rp.26,576 million and Rp.19,506 million for nine
months period ended September 30, 2009 and 2010, respectively, representing 0.1% of the
total operating expenses for each period. |
| d. |
|---|
| Transactions with all BUMN are considered as related parties transactions: |
| (i) | The Company provides telecommunication services to substantially all Government
Agencies in Indonesia for which transactions are treated as that of third parties
customers. |
| --- | --- |
| (ii) | The Company has entered into agreements with Government Agencies and associated
companies, namely CSM, Patrakom and PSN for the utilization of the Companys satellite
transponders or frequency channels. Revenues earned from these transactions amounted to
Rp.108,422 million and Rp.93,461 million for nine months period ended September 30,
2009 and 2010, respectively, representing 0.2% of the total operating revenues for each
period. |
| (iii) | The Company provides leased lines to associated companies, namely CSM,
Patrakom, PSN and Gratika. The leased lines can be used by the associated companies for
telephone, telegraph, data, telex, facsimile or other telecommunications services.
Revenues earned from these transactions amounted to Rp.34,492 million and Rp.32,995
million for nine months period ended September 30, 2009 and 2010, respectively,
representing 0.1% of the total operating revenues for each period. |
| (iv) | The Company purchases property, plant and equipment including construction and
installation services from a number of related parties. These related parties include,
among others, PT Industri Telekomunikasi Indonesia (INTI) and Kopegtel. Purchases
made from these related parties amounted to Rp.145,992 million and Rp.75,043 million
for nine months period ended September 30, 2009 and 2010, respectively, representing
1.0% and 0.7% of the total fixed assets purchased in each period. |
Folio 102 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010
(Figures in tables are presented in millions of Rupiah, unless otherwise stated)
d. Others (continued)
| (v) | INTI is also a major contractor and supplier of equipment, including
construction and installation services of Telkomsel. Purchases from INTI for nine
months period ended September 30, 2009 and 2010 amounted to Rp.54,923 million and
Rp.84,510 million, respectively, representing 0.4% and 0.8% of the total fixed assets
purchased in each period. |
| --- | --- |
| (vi) | Telkomsel has an agreement with PSN for the lease of PSNs transmission link.
Based on the agreement, which was made on March 14, 2001, the minimum lease period is 2
years since the operation of the transmission link and is extendable subject to
agreement by both parties. The agreement was extended until March 13, 2011. The lease
charges amounted to Rp.159,780 million and Rp.132,582 million for nine months period
ended September 30, 2009 and 2010, respectively, representing 0.5% and 0.4% of the
total operating expenses for each period. |
| (vii) | The Company and its subsidiaries insured their property, plant and equipment
against property losses, inventories and employees social security from Jasindo, PT
Asuransi Tenaga Kerja and Jiwasraya, state-owned insurance companies. Insurance
premiums amounted to Rp.234,735 million and Rp.291,989 million for nine months period
ended September 30, 2009 and 2010, respectively, representing 0.7% and 0.8% of the
total operating expenses for each period. |
| (viii) | The Company and its subsidiaries maintain current accounts and time deposits in
several state-owned banks. In addition, some of these banks are appointed as collecting
agents for the Company. Total placements in the form of current accounts, time deposits
and mutual funds in state-owned banks amounted to Rp.5,282,271 million and Rp.7,362,270
million as of September 30, 2009 and 2010, respectively, representing 5.5% and 7.4% of
the total assets. Interest income recognized for nine months period ended September 30,
2009 and 2010 amounted to Rp.145,266 million and Rp.91,843 million, representing 42.5%
and 31.8% of the total interest income for each period. |
| (ix) | The Company and its subsidiaries obtained loans from state-owned banks.
Interest expense on these loans for nine months period ended September 30, 2009 and
2010 amounted to Rp.779,671 million and Rp.664,439 million, respectively, representing
53.0% and 46.5% of the total interest expense for each period. |
| (x) | The Company leases buildings, leases vehicles, purchases materials and
construction services, and utilizes maintenance and cleaning services of Kopegtel and
PT Sandhy Putra Makmur (SPM), a subsidiary of Yayasan Sandikara Putra Telkom a
foundation managed by Dharma Wanita Telkom. Total charges from these transactions
amounted to Rp.268,027 million and Rp.439,571 million for nine months period ended
September 30, 2009 and 2010, respectively, representing 0.8% and 1.3% of the total
operating expenses for each period. |
Folio 103 /Folio
PAGEBREAK
Table of Contents
d. Others (continued)
| (xi) | The Company and its subsidiaries incurred interconnection revenues from PSN,
with a total of Rp.3,757 million and Rp.3,711 million for nine months period ended
September 30, 2009 and 2010, respectively, representing less than 0.01% and 0.01%of the
total operating revenues for each period. And earned interconnection expenses from PSN,
with a total of Rp.3,868 million and Rp.3,782 million for nine months period ended
September 30, 2009 and 2010, respectively, representing less than 0.01% and 0.01% of
the total operating expenses for each period |
| --- | --- |
| (xii) | The Company has RSA with Kopegtel. Kopegtels share in revenues from these
arrangements amounted to Rp.3,950 million and Rp.657 million for nine months period
ended September 30, 2009 and 2010, respectively, representing 0.01% and less than 0.01%
of the total operating revenues for each period. |
| (xiii) | Telkomsel has operating lease agreements with Patrakom and CSM for the use of their
transmission link for 3 years, subject to extension. Lease charges amounted to
Rp.176,775 million and Rp.148,595 million for nine months period ended September 30,
2009 and 2010, respectively, representing 0.5% and 0.4% of the total operating expenses
for each period. |
| (xiv) | Koperasi Pegawai Telkomsel (Kisel) is a cooperation that was established by
Telkomsels employees to engage in car rental services, printing and distribution of
customer bills, collection and other services principally for the benefit of Telkomsel.
For these services, Kisel charged Telkomsel Rp.441,907 million and Rp.410,730 million
for nine months period ended September 30, 2009 and 2010, respectively, representing
1.4% and 1.2% of the total operating expenses for each period. Telkomsel also has
dealership agreements with Kisel for distribution of SIM cards and pulse reload
vouchers. Total SIM cards and pulse reload vouchers which were sold to Kisel amounted
to Rp.1,633,680 million and Rp.1,644,348 million for nine months period ended September
30, 2009 and 2010, respectively, representing 3.3% and 3.2% of the total operating
revenues for each period. |
| (xv) | Telkomsel has procurement agreements with Gratika, a subsidiary of Dapen, for
installation and maintenance of equipment. Total procurement for installations of
equipment amounted to Rp.38,248 million and Rp.18,770 million for nine months period
ended September 30, 2009 and 2010, respectively; representing 0.3% and 0.2% of the
total acquisition of fixed assets for each period; and for maintenance of equipment
amounted to Rp.26,266 million and Rp.10,870 million for nine months period ended
September 30, 2009 and 2010, respectively, representing 0.1% and less than 0.01% of the
total operating expenses for each period. |
Folio 104 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 45. |
|---|
| Presented below are balances of accounts with related parties: |
| % of | % of | ||||
| Amount | total assets | Amount | total assets | ||
| a. | Cash and cash equivalents (Note 5) | 4,709,070 | 4.94 | 6,913,914 | 6.91 |
| b. | Temporary investments | 286,648 | 0.30 | 303,363 | 0.30 |
| c. | Trade receivables net (Note 6) | 751,997 | 0.79 | 1,181,860 | 1.18 |
| d. | Other receivables | ||||
| State-owned banks (interest) | 7,743 | 0.01 | 5,724 | 0.01 | |
| Patrakom | 4,734 | 0.01 | 1,888 | 0.00 | |
| Government Agencies | 666 | 0.00 | 47 | 0.00 | |
| Kopegtel | 3,846 | 0.00 | 32 | 0.00 | |
| Other | 6,902 | 0.01 | 1,765 | 0.00 | |
| Total | 23,891 | 0.03 | 9,456 | 0.01 | |
| e. | Prepaid expenses (Note 8) | 1,938,939 | 2.03 | 2,615,245 | 2.61 |
| f. | Other current assets (Note 9) | ||||
| BNI | 22,808 | 0.02 | 5,072 | 0.01 | |
| Bank Mandiri | 12,069 | 0.01 | 502 | 0.00 | |
| BRI | | | 347 | 0.00 | |
| Total | 34,877 | 0.03 | 5,921 | 0.01 | |
| g. | Prepaid pension benefit cost (Note 42) | | | 8,064 | 0.01 |
| h. | Advances and other non-current assets (Note 13) | ||||
| BNI | 94,833 | 0.10 | 92,653 | 0.09 | |
| Bank Mandiri | 119,794 | 0.13 | 4,477 | 0.00 | |
| Kisel | 1,088 | 0.00 | 1,088 | 0.00 | |
| Perusahaan Umum Percetakan Uang Republik Indonesia (Peruri) | 813 | 0.00 | 813 | 0.00 | |
| BRI | 347 | 0.00 | | | |
| Total | 216,875 | 0.23 | 99,031 | 0.09 | |
| i. | Escrow accounts (Note 15) | 44,937 | 0.05 | 41,129 | 0.04 |
Folio 105 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| % of total | % of total | ||||
| Amount | liabilities | Amount | liabilities | ||
| j. | Trade payables (Note 16) | ||||
| Government Agencies | 1,224,346 | 2.55 | 1,329,822 | 2.86 | |
| Kopegtel | 67,854 | 0.14 | 85,197 | 0.18 | |
| Yakes | 4,927 | 0.01 | 79,496 | 0.17 | |
| Indosat | 44,410 | 0.09 | 37,031 | 0.08 | |
| Gratika | 6,315 | 0.01 | 7,803 | 0.02 | |
| SPM | 7,993 | 0.02 | 7,342 | 0.02 | |
| Patrakom | 741 | 0.00 | 6,812 | 0.01 | |
| INTI | 4,387 | 0.01 | 4,940 | 0.01 | |
| CSM | 1,012 | 0.00 | | | |
| Others | 113,171 | 0.24 | 149,974 | 0.32 | |
| Total | 1,475,156 | 3.07 | 1,708,417 | 3.67 | |
| k. | Accrued expenses (Note 17) | ||||
| Employees | 739,265 | 1.54 | 737,571 | 1.59 | |
| Government Agencies and state-owned banks | 134,055 | 0.28 | 69,264 | 0.15 | |
| PT Jaminan Sosial Tenaga Kerja (Persero) | 25,274 | 0.05 | 25,465 | 0.05 | |
| Total | 898,594 | 1.87 | 832,300 | 1.79 | |
| l. | Short-term bank loans (Note 19) | ||||
| BSM | 8,000 | 0.02 | 8,000 | 0.02 | |
| m. | Accrued LSA (Note 43) | 165,431 | 0.34 | 204,013 | 0.44 |
| n. | Accrued post-retirement health care benefits (Note 44) | 2,019,054 | 4.20 | 1,260,522 | 2.71 |
| o. | Accrued pension and other post-retirement benefits costs (Note 42) | 854,761 | 1.78 | 490,668 | 1.06 |
| p. | Two-step loans (Note 21) | 3,716,255 | 7.74 | 3,158,192 | 6.80 |
| q. | Notes (Note 22) | | | 101,600 | 0.22 |
| r. | Long-term bank loans (Note 23) | ||||
| BNI | 4,700,000 | 9.78 | 3,750,000 | 8.08 | |
| Bank Mandiri | 3,480,000 | 7.24 | 3,075,556 | 6.62 | |
| BRI | 4,180,000 | 8.70 | 2,597,000 | 5.59 | |
| BTN | | | 7,567 | 0.02 | |
| Total | 12,360,000 | 25.72 | 9,430,123 | 20.31 |
Folio 106 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 46. |
| --- |
| The Company and its subsidiaries have three main business segments operating in Indonesia
namely: fixed wireline, fixed wireless and cellular. The fixed wireline segment provides local,
SLJJ and international telephone services, and other telecommunications services (including
among others, leased lines, telex, transponder, satellite and VSAT) as well as ancillary
services. The fixed wireless segment provides CDMA-based telecommunication services which offers
customers the ability to use a wireless handset with limited mobility (within a local code
area). The cellular segment provides basic telecommunication services, particularly mobile
cellular telecommunication services. Operating segments that do not individually represent more
than 10% of the Companys revenues are presented as Others, comprising of telephone
directories and building management businesses. Goodwill is allocated to the fixed wireline
segment. |
| Segment revenues and expenses include transactions between business segments and are accounted
for at prices that management believes represent market prices. |
| Fixed | Fixed | Total before | Total | |||||||||||
| wireline | wireless | Cellular | Others | elimination | Elimination | consolidated | ||||||||
| Segment results | ||||||||||||||
| External operating revenues | 15,844,551 | 2,346,120 | 31,664,080 | 308,048 | 50,162,799 | | 50,162,799 | |||||||
| Inter-segment operating revenues | 3,228,544 | 58,067 | 1,300,160 | 235,582 | 4,822,353 | (4,822,353 | ) | | ||||||
| Total segment revenues | 19,073,095 | 2,404,187 | 32,964,240 | 543,630 | 54,985,152 | (4,822,353 | ) | 50,162,799 | ||||||
| External operating expenses | (15,094,867 | ) | (1,726,247 | ) | (14,853,556 | ) | (533,838 | ) | (32,208,508 | ) | | (32,208,508 | ) | |
| Inter-segment operating expenses | (855,090 | ) | | (4,125,689 | ) | (25,837 | ) | (5,006,616 | ) | 5,006,616 | | |||
| Segment expenses | (15,949,957 | ) | (1,726,247 | ) | (18,979,245 | ) | (559,675 | ) | (37,215,124 | ) | 5,006,616 | (32,208,508 | ) | |
| Segment results | 3,123,138 | 677,940 | 13,984,995 | (16,045 | ) | 17,770,028 | 184,263 | 17,954,291 | ||||||
| Interest expense | (1,471,769 | ) | ||||||||||||
| Interest income | 341,785 | |||||||||||||
| Gain on foreign exchange net | 774,784 | |||||||||||||
| Other income net | 206,701 | |||||||||||||
| Income tax expense | (4,996,877 | ) | ||||||||||||
| Equity in net income of | ||||||||||||||
| associated companies | (21,320 | ) | ||||||||||||
| Income before minority interest | 12,787,595 | |||||||||||||
| Unallocated minority interest | (3,487,133 | ) | ||||||||||||
| Net income | 9,300,462 | |||||||||||||
| Other information | ||||||||||||||
| Segment assets | 34,880,880 | 5,195,289 | 57,525,303 | 705,373 | 98,306,845 | (3,139,318 | ) | 95,167,527 | ||||||
| Investments in associates | 125,963 | | 20,360 | | 146,323 | | 146,323 | |||||||
| Total consolidated assets | 95,313,850 | |||||||||||||
| Total consolidated liabilities | (19,406,607 | ) | (1,668,367 | ) | (29,835,091 | ) | (269,295 | ) | (51,179,360 | ) | 3,138,319 | (48,041,041 | ) | |
| Capital expenditures | (2,687,201 | ) | (831,174 | ) | (8,895,783 | ) | (25,931 | ) | (12,440,089 | ) | | (12,440,089 | ) | |
| Depreciation and amortization | (2,605,839 | ) | (453,126 | ) | (6,116,006 | ) | (41,794 | ) | (9,216,765 | ) | | (9,216,765 | ) | |
| Amortization of goodwill and | ||||||||||||||
| other intangible assets | (934,505 | ) | (1,885 | ) | (42,495 | ) | (46 | ) | (978,931 | ) | | (978,931 | ) | |
| Other non-cash expenses | (353,410 | ) | | (75,091 | ) | (2,883 | ) | (431,384 | ) | | (431,384 | ) |
Folio 107 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Fixed | Fixed | Total before | Total | |||||||||||
| wireline | wireless | Cellular | Others | elimination | Elimination | consolidated | ||||||||
| Segment results | ||||||||||||||
| External operating revenues | 16,076,425 | 2,266,972 | 33,460,615 | 318,340 | 52,122,352 | | 52,122,352 | |||||||
| Inter-segment operating revenues | 3,827,862 | 130,845 | 1,427,751 | 531,690 | 5,918,148 | (5,918,148 | ) | | ||||||
| Total segment revenues | 19,904,287 | 2,397,817 | 34,888,366 | 850,030 | 58,040,500 | (5,918,148 | ) | 52,122,352 | ||||||
| External operating expenses | (13,175,440 | ) | (2,075,546 | ) | (19,005,866 | ) | (671,366 | ) | (34,928,218 | ) | | (34,928,218 | ) | |
| Inter-segment operating expenses | (2,701,429 | ) | (92,434 | ) | (3,107,762 | ) | (30,580 | ) | (5,932,205 | ) | 5,932,205 | | ||
| Segment expenses | (15,876,869 | ) | (2,167,980 | ) | (22,113,628 | ) | (701,946 | ) | (40,860,423 | ) | 5,932,205 | (34,928,218 | ) | |
| Segment results | 4,027,418 | 229,837 | 12,774,738 | 148,084 | 17,180,077 | 14,057 | 17,194,134 | |||||||
| Interest expense | (1,429,873 | ) | ||||||||||||
| Interest income | 289,266 | |||||||||||||
| Gain on foreign exchange net | 131,024 | |||||||||||||
| Other income net | 300,480 | |||||||||||||
| Income tax expense | (4,322,212 | ) | ||||||||||||
| Equity in net income of | ||||||||||||||
| associated companies | (6,195 | ) | ||||||||||||
| Income before minority interest | 12,156,624 | |||||||||||||
| Unallocated minority interest | (3,223,269 | ) | ||||||||||||
| Net income | 8,933,355 | |||||||||||||
| Other information | ||||||||||||||
| Segment assets | 43,211,770 | 247,682 | 60,906,846 | 845,032 | 105,211,330 | (5,412,694 | ) | 99,798,636 | ||||||
| Investments in associates | (4,698,271 | ) | 4,940,016 | 20,360 | | 262,105 | | 262,105 | ||||||
| Total consolidated assets | 100,060,741 | |||||||||||||
| Total consolidated liabilities | (20,747,388 | ) | (880,560 | ) | (29,885,462 | ) | (330,587 | ) | (51,843,997 | ) | 5,410,510 | (46,433,487 | ) | |
| Capital expenditures | (2,832,057 | ) | (25,758 | ) | (6,416,167 | ) | (44,340 | ) | (9,318,322 | ) | | (9,318,322 | ) | |
| Depreciation and amortization | (2,306,807 | ) | (543,976 | ) | (7,036,676 | ) | (25,153 | ) | (9,912,612 | ) | | (9,912,612 | ) | |
| Amortization of goodwill and | ||||||||||||||
| other intangible assets | (964,556 | ) | (5,565 | ) | (159,888 | ) | (376 | ) | (1,130,385 | ) | | (1,130,385 | ) | |
| Other non-cash expenses | (293,207 | ) | (26,247 | ) | (97,750 | ) | (5,444 | ) | (422,648 | ) | | (422,648 | ) |
| 47. |
| --- |
| The Company has entered into agreements with several investors under RSA to develop fixed lines,
public card-phone booths (including their maintenance), data and internet network and related
supporting telecommunications facilities. |
| As of September 30, 2010, the Company has 18 RSAs with 16 investors. The RSA are located mainly
in Pekanbaru, East Java, Kalimantan, Makassar, Pare-pare, Manado, Denpasar, Mataram and Kupang,
with concession periods ranging from 71 to 172 months. |
| Under the RSA, the investors finance the costs incurred in developing the telecommunications
facilities. Upon completion of the construction, the Company manages and operates the facilities
and bears the cost of repairs and maintenance during the revenue-sharing periods. The investors
legally retain the rights to the property, plant and equipment constructed by them during the
RSA periods. At the end of each RSA period, the investors transfer the ownership of the
facilities to the Company at a nominal price. |
Folio 108 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 47. | RSA (continued) |
|---|---|
| Generally, the revenues earned from the customers in the form of line installation charges are | |
| allocated in full to the investors. The revenues from outgoing telephone pulses and monthly | |
| subscription charges are shared between the investors and the Company based on certain agreed | |
| ratio. | |
| In 2009, the Company made amendments to some PBH agreements for extending the PBH period and the | |
| PBH ratio between the Company and investors. | |
| The net book value of the property, plant and equipment under RSA which have been transferred to | |
| property, plant and equipment of the Company amounted to Rp.67,107 million and Rp.11,424 million | |
| as of September 30, 2009 and 2010, respectively (Note 12). | |
| The investors share of revenues amounted to Rp.113,574 million and Rp.82,700 million for the | |
| nine months period ended September 30, 2009 and 2010, respectively. | |
| 48. | TELECOMMUNICATIONS SERVICES TARIFFS |
| Under Law No. 36/1999 and Government Regulation No. 52/2000, tariffs for the use of | |
| telecommunications network and telecommunication services are determined by providers based on | |
| the tariffs category, structure and with respect to fixed line telecommunications services, at | |
| price cap formula set by the Government. |
| a. |
| --- |
| The Government has issued a new adjustment tariff formula which is stipulated in the MoCI
Decree No. 15/Per/M.KOMINFO/4/2008 dated April 30, 2008 concerning Procedure for Tariff
Calculation for Basic Telephone Service which connected through fixed line network. |
| Under the Decree, tariff structure for basic telephone service which is connected through
fixed line network consists of the following: |
| | Connection fee |
|---|---|
| | Monthly charges |
| | Usage charges |
| | Additional facilities fee |
Folio 109 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| b. |
| --- |
| On April 7, 2008, the MoCI issued Decree No. 09/PER/M.KOMINFO/04/2008 Mechanism to
Determine Tariff of Telecommunication Services which Connected Through Mobile Cellular
Network which provides guidelines to determine cellular tariffs with a formula consisting
of network element cost and retail services activity cost. This Decree replaced the previous
Decree of No. 12/PER/M.KOMINFO/02/2006. |
| Under Decree No. 09/PER/M.KOMINFO/04/2008 dated April 7, 2008 of the MoCI the cellular
tariffs consist of the following: |
| | Basic services tariff |
|---|---|
| | Roaming tariff |
| | Multimedia tariff, |
with the following structure:
| | Connection fee |
|---|---|
| | Monthly charges |
| | Usage charges |
| | Additional facilities fee. |
The tariffs are determined based on certain formula consisting of:
| | Network element cost; |
|---|---|
| | Retail service activity cost plus margin. |
| | The network element cost is determined using the Long Run Incremental Cost (LRIC) Bottom up
Method. The operators are allowed to apply de-average basic telephone service usage cost and
bundling tariffs, maximum equal to tariff determined using the above formula. |
| --- | --- |
| c. | Interconnection tariffs |
| | On December 28, 2006, the Company and all network operators signed amendments to their
interconnection agreements for fixed line networks (local, SLJJ and international) and
mobile network for the implementation of the cost-based tariff obligations under the MoCI
Regulations No. 08/Per/M.KOMINFO/02/2006. These amendments took effect on January 1, 2007. |
Folio 110 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. |
| --- |
| Based on Director General of Post and Telecommunications Decree No. 205/2008 dated April 11,
2008, valid for one year period, about Agreement to Reference Interconnection Offer (RIO)
of the telecommunication network operator with operating revenue of 25% or more from the
total revenue of all telecommunication operators in the service segmentation, shall be as
follows: |
(1) Fixed line
| a. | Local termination from local fixed line service tariff is Rp.73/minute. |
|---|---|
| b. | Local termination from domestic fixed line (local call) service tariff is |
| Rp.73/minute. | |
| c. | Local termination from domestic fixed line (long distance call) service |
| tariff is Rp.203/minute. | |
| d. | Long distance termination from domestic fixed line service tariff is Rp.560/minute. |
| e. | Local termination from cellular mobile network service tariff is Rp.203/minute. |
| f. | Local termination from satellite mobile network service tariff is Rp.204/minute. |
| g. | Long distance termination from cellular mobile network service tariff is |
| Rp.626/minute. | |
| h. | Long distance termination from satellite mobile network service tariff is |
| Rp.613/minute. | |
| i. | Domestic termination from international network service tariff is Rp.612/minute. |
| j. | International origination from domestic fixed line to fixed |
| international network service provider tariff is Rp.612/minute. | |
| k. | Local origination service for long distance call from domestic fixed |
| line to SLJJ service provider tariff is Rp.203/minute | |
| l. | Local transit service tariff is Rp.69/minute. |
| m. | Long distance transit service tariff is Rp.295/minute. |
| n. | International transit service tariff is Rp.316/minute. |
(2) Cellular
| a. | Local termination and origination service tariff is Rp.261/minute. |
|---|---|
| b. | Long distance termination and origination service tariff is |
| Rp.380/minute. | |
| c. | Long distance termination from cellular mobile network service tariff |
| is Rp.493/minute. | |
| d. | Long distance termination from satellite network service tariff is |
| Rp.501/minute. | |
| e. | International termination and origination service tariff is |
| Rp.498/minute. |
| As of the issuance date of the consolidated financial statements, the RIO is still in
renewal process. |
| --- |
| Based on Decree No. 14/PER/M.KOMINFO/02/2009 dated February 25, 2009 of the Ministry of
Communication and Information Technology, interconnection among operators is settled through
a telecommunication traffic clearing process. The clearing function is undertaken
collectively by operators under supervision of the Indonesian Telecommunication Regulatory
Body. |
| On March 2, 2009, 12 operators and PT Pratama Jaringan Nusantara (PJN) entered into an
agreement for operating Telecommunicating Traffic Clearing System (Sistem Kliring Trafik
Telekomunikasi or SKTT) that appointed PJN to conduct voice interconnect clearing
process. PJN was appointed to conduct voice interconnection clearing processes with the
following conditions: |
Folio 111 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
c. Interconnection tariffs (continued)
| | Tariff is Rp.0.4 for every call data record, |
|---|---|
| | To support the process, PJN should provide SKTT within 6 months. |
The agreement is valid for ten years, extendable based on agreement by both parties or may be terminated prior to such period, subject to amongst other things, PJNs ability to:
| | Provide the system within the above-mentioned period, |
|---|---|
| | Change its Articles of Association in compliance with Corporate Law No. 40/2007, |
| within one month. |
| | As of the date of this report, the operation of voice interconnect clearing is still under
preparation. |
| --- | --- |
| d. | VoIP interconnection tariff |
| | Previously, the MoC Decree No. KM.23/2002 provided that access charges and network lease
charges for the provision of VoIP services were to be agreed between network operators and
VoIP operators. On March 11, 2004, the MoC issued Decree No. 31/2004, which stated that
interconnection charges for VoIP are to be fixed by the MoC. Currently, the MoCI has not yet
determined what the new VoIP interconnection charges will be. Until such time as the new
charges are fixed, the Company will continue to receive connection fees for calls that
originate or terminate on the Companys fixed line network at an agreed fixed amount per
minute. |
| e. | Network lease tariff |
| | The Government regulated the form, type and tariff structure and tariff formula for services
of network lease through MoCI Decree No. 03/Per/M.KOMINFO/1/2007 dated January 26, 2007.
Pursuant to the MoCI Decree, the Government released Director General of Post and
Telecommunication Decision Letter No. 115/Dirjen/2008 dated March 24, 2008 which stated the
agreement on Network Lease Service Type Document, Network Lease Service Tariff, Available
Capacity of Network Lease Service, Quality of Network Lease Service and Provision Procedure
of Network Lease Service in 2008 Owned by Dominant Network Lease Service Provider in
conformity with the Companys proposal. |
| | The Company issued network leased tariff which was valid starting from January 21, 2010, in
form of: |
| 1. | Network leased activation fee starting from Rp.2,400,000. |
|---|---|
| 2. | Monthly usage tariff for local end to end (under 25 km) varies starting from |
| Rp.3,800,000 up to Rp.74,400,000 depending on the capacity, for monthly usage tariff | |
| for long distance end to end (over 25 km) varies starting from Rp.7,100,000 up to | |
| Rp.519,700,000 depending on the capacity. | |
| 3. | Monthly usage tariff for local point to point (under 25 km) varies starting |
| from Rp.1,500,000 up to Rp.37,200,000 depending on the capacity, for monthly usage | |
| tariff for long distance point to point (over 25 km) varies starting from Rp.4,800,000 | |
| up to Rp.482,500,000 depending on the capacity. |
Folio 112 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| f. | Public phone kiosk (warung telekomunikasi or wartel) tariff |
|---|---|
| The MoC issued Decree No. KM. 46/2002 dated August 7, 2002 regarding the operation of phone | |
| kiosks as replaced by the MoCI Regulation No. PM.05/Per/M.KOMINFO/I/2006 dated January 30, | |
| 2006, which provided the Company the entitlement to retain a maximum of 70% of the phone | |
| kiosk basic tariffs for domestic calls and up to 92% of phone kiosk basic tariffs for | |
| international calls. It also provides that the airtime from the cellular operators shall | |
| generate at a minimum 10% of the kiosk phones revenues. | |
| g. | Tariff for other services |
| The tariffs for satellite rental and other telephony and multimedia services are determined | |
| by the service provider by taking into account the expenditures and market price. The | |
| Government only determines the tariff formula for basic telephony services. There is no | |
| stipulation for the tariff of other services. | |
| On September 27, 2010, the Company reduced the tariff for internet services by an average of | |
| 22% depending on the packages subscribe. | |
| h. | Universal Service Obligation (USO) |
| The MoCI issued Regulation No. 15/Per/M.KOMINFO/9/2005 dated September 30, 2005, which sets | |
| forth the basic policies underlying the USO program and requires telecommunications | |
| operators in Indonesia to contribute 0.75% of their gross revenues (with due consideration | |
| for bad debts and interconnection charges) for USO development. Based on the Governments | |
| Decree No. 7/2009 dated January 16, 2009, the contribution is changed to 1.25% of gross | |
| revenues, net of bad debts and/or interconnection charges and/or connection charges. | |
| Based MoCI Decree No. 32/PER/M.KOMINFO/10/2008 dated October 10, 2008 which replaced MoCI | |
| Decree No. 11/PER/M.KOMINFO/04/2007 dated April 13, 2007 and MoCI Decree No. | |
| 38/Per/M.KOMINFO/9/2007 dated September 20, 2007, it is stipulated that, among others, in | |
| providing telecommunication access and services in rural areas (USO Program), the provider | |
| is determined through a selection process by Balai Telekomunikasi dan Informatika Pedesaan | |
| (BTIP) which was established based on MoCI Decree No. 35/Per/M.KOMINFO/11/2006 dated | |
| November 30, 2006. | |
| On January 16, 2009 and January 23, 2009, Telkomsel was selected in a tender by the | |
| Government through BTIP to provide telecommunication access and services in rural areas (USO | |
| Program) for a total amount of Rp.1.66 trillion, covering all Indonesian territories except | |
| Sulawesi, Maluku and Papua. Telkomsel will obtain local fixed-line licenses and the right to | |
| use radio frequency in 2390 MHz-2400 MHz. |
Folio 113 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| h. |
|---|
| Subsequently, the agreements have been amended. The latest amendments dated December 29, |
| 2009 cover, among other things: |
| | Relocations and additions of certain sites, |
|---|---|
| | Changes in the price to Rp.1.76 trillion, |
| | Extending pre-operating periods to January 31, 2010 and February 28, 2010 and |
| operating periods to March and April 2014. |
On February 18, 2009 and March 16, 2009, based on Decrees No. 62/KEP/M.KOMINFO/02/09 dated February 18, 2009 and No. 88/KEP/M.KOMINFO/03/2009 dated March 16, 2009 of the Ministry of Communication and Information Technology, the Minister granted Telkomsel principle licenses to operate a fixed-line network under USO program, the provision of which is subject to an operation acceptance test within six months. The license is extendable for three months based upon evaluation of the DGPT. Telkomsel has obtained the acceptance certificates for package 1, 3 and 6. The operation acceptance tests for package 2 and 7 have been completed, and subsequently, Telkomsel has received the acceptance certificates for those packages. On January 22, 2010, Telkomsel obtained acceptance certificates for package 2 and 7. Subsequently, on January 25, 2010 and January 28, 2010, respectively, based on Decrees No. 39/KEP/M.KOMINFO/01/2010 and No. 41//KEP/M.KOMINFO/01/2010, Telkomsel was granted operating licenses to provide local fixed-line under the USO program in areas covered by agreements between Telkomsel and BTIP. The licenses are valid until the expiration of the agreements, extendable subject to evaluation
| a. |
| --- |
| As of September 30, 2010, capital expenditures committed under the contractual arrangements,
principally relating to procurement and installation of switching equipment, transmission
equipment and cable network, are as follows: |
| Amounts in — foreign currencies | Equivalent | |
|---|---|---|
| Currencies | (in millions) | in Rupiah |
| Rupiah | | 3,857,071 |
| U.S. Dollars | 477 | 4,253,685 |
| Euro | 1 | 8,765 |
| Total | 8,119,521 |
Folio 114 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| a. |
|---|
| The above balance includes the following significant agreements: |
(i) Company
| Outstanding | ||||
|---|---|---|---|---|
| purchase | ||||
| commitment as of | ||||
| Contracting | Date of | Significant provisions of | September 30, | |
| parties | agreement | the agreement | Total contract value | 2010 |
| Company and PT Abhimara | ||||
| Citra Abadi consortium | November 9, 2007 | Procurement and installation agreement | ||
| for Metro Ethernet Batch 1 | Rp.171,295 million | Rp.13,077 million | ||
| Company and PT Datacomm | ||||
| Diangraha | November 28, 2007 | Procurement and installation agreement | ||
| Metro Ethernet Batch 2 | Rp.292,814 million | Rp.44,472 million | ||
| Company and Huawei Tech | March 31, 2008 | Procurement and installation agreement | ||
| for Metro Ethernet Batch 3 in Divre V | Rp.113,553 million | Rp.11,447 million | ||
| Company and G-Pas | ||||
| Consortium | April 18, 2008 | Procurement and installation agreement | ||
| for Outside Plant Fiber Optic 2008 | ||||
| Batch 8 Divre VII | Rp.146,368 million | Rp.33,584 million | ||
| Company and PT | ||||
| Konsorsium | ||||
| Jembo-Karteksi-Tridayasa | April 18, 2008 | Procurement and installation agreement | ||
| for Outside Plant Fiber Optic 2008 | ||||
| Batch 9 Netre Sumbagut Area | Rp.222,968 million | Rp.24,914 million | ||
| Company and G-Pas | ||||
| Consortium | April 18, 2008 | Procurement and | ||
| installation | ||||
| agreement for | ||||
| Outside Plant Fiber | ||||
| Optic 2008 Batch 10 | ||||
| in Netre Sumbagsel | ||||
| Area | Rp.116,314 million | Rp.36,624 million | ||
| Company and PT | ||||
| Telekomindo Primakarya | April 18, 2008 | Procurement and | ||
| installation | ||||
| agreement for | ||||
| Outside Plant Fiber | ||||
| Optic 2008 Batch 11 | ||||
| Netre Sumbagsel | Rp.126,873 million | Rp.473 million | ||
| Company and PT Brimbun | ||||
| Raya Indah | April 18, 2008 | Procurement and | ||
| installation | ||||
| agreement for | ||||
| Outside Plant Fiber | ||||
| Optic Batch 12 | ||||
| Netre, Jakarta and | ||||
| West Java | Rp.168,914 million | Rp.17,757 million | ||
| Company and Lintas | ||||
| Tehnologi Indonesia | ||||
| Consortium | September 26, 2008 | Procurement and | ||
| installation | ||||
| agreement for | ||||
| Inside Plant | ||||
| Backbone Kalimantan | ||||
| Sulawesi | Rp.100,451 million | Rp.12,327 million | ||
| Company and PT Datacraft | ||||
| Indonesia | December 4, 2008 | Procurement and | ||
| installation | ||||
| agreement for Tera | ||||
| Router 2008 in | ||||
| Divre I, Divre II | ||||
| and Divre V | Rp.213,635 million | Rp.104,610 million |
Folio 115 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Capital expenditures (continued)
(i) Company (continued)
| Outstanding | ||||
|---|---|---|---|---|
| purchase | ||||
| commitment as of | ||||
| Contracting | Date of | Significant provisions of | September 30, | |
| parties | agreement | the agreement | Total contract value | 2010 |
| Company and PT NSW | ||||
| - Fujitsu | ||||
| Consortium | December 30, 2008 | Procurement and | ||
| installation agreement | ||||
| for Ring Project | ||||
| JaKa2LaDeMa | US$117.5 million | US$0.4 million | ||
| Company and ISS | ||||
| Reshetnev | March 2, 2009 | Procurement agreement for Telkom-3 Satellite | Rp.178.9 million | Rp.116.5 million |
| Company and APT | ||||
| Satellite Company | ||||
| Limited | March 23, 2009 | 142E Degree Orbital Position Cooperation Agreement | Rp.18.5 million | Rp.13.3 million |
| Company and | ||||
| Sansaine Huawei | ||||
| Consortium | ||||
| (Sansaine Huawai) | May 27, 2009 June 15, 2009 | a. Cooperation agreement | ||
| for procurement and | ||||
| installation of MSAN ALU | ||||
| and Secondary Access | ||||
| 2008 Batch 3 b. Cooperation agreement | ||||
| for procurement and | ||||
| installation of MSAN ALU | ||||
| and Secondary Access | ||||
| 2008 Batch 1 | US$6.4 million and | |||
| Rp.76,725 million US$6.4 million and | ||||
| Rp.63,822 million | US$2.5 million and | |||
| Rp.25,500 million US$2.2 million and | ||||
| Rp.21,727 million | ||||
| Company and ZTE | ||||
| Consortium | June 2, 2009 | Cooperation agreement | ||
| for procurement and | ||||
| installation of MSAN ALU | ||||
| and Secondary Access | ||||
| 2008 Batch 2 | US$24.3 million and | |||
| Rp.104,143 million | US$16.4 million and | |||
| Rp.56,340 million | ||||
| Company and PT | ||||
| Aldomaru | June 11, 2009 | Procurement agreement Roll Out Infusion PL 2009 | Rp.85,868 million | Rp.37,784 million |
| Company and PT | ||||
| Dharma Kumala Utama | July 29, 2009 | Procurement and | ||
| installation agreement | ||||
| for Fiber Optic Cable | ||||
| Access and RMJ 2009 in | ||||
| Central Java and East | ||||
| Java Batch 1 | Rp.64,550 million | Rp.5,316 million | ||
| Company and | ||||
| Sansaine Huawei | August 3, 2009 | Procurement and | ||
| installation agreement | ||||
| for Softswitch and | ||||
| modernization of MSAN | ||||
| Divre I, Divre II, Divre | ||||
| III and Divre IV | US$14.7 million and | |||
| Rp.29,740 million | US$1.9 million and | |||
| Rp.11.481 million | ||||
| Company and | ||||
| Sansaine Huawei | November 24, 2009 | Procurement and | ||
| installation agreement | ||||
| for Palapa Ring | ||||
| Mataram-Kupang Cable | ||||
| System Project (MKCS) | US$52.3 million and | |||
| Rp.114,949 million | US$52.3 million and | |||
| Rp.114,949 million |
Folio 116 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Capital expenditures (continued)
(i) Company (continued)
| Outstanding | ||||
|---|---|---|---|---|
| purchase | ||||
| commitment as of | ||||
| Contracting | Date of | Significant provisions of | September 30, | |
| parties | agreement | the agreement | Total contract value | 2010 |
| Company and Tekken | ||||
| DMT Consortium | November 25, 2009 | Procurement and | ||
| installation agreement | ||||
| for Fiber Optic Cable | ||||
| Access Divre VI | ||||
| Kalimantan | Rp.57,381 million | Rp.21,556 million | ||
| Company and NEC | ||||
| NSN Consortium | December 16, 2009 | Procurement and | ||
| installation agreement | ||||
| for Capacity Expansion | ||||
| Ring Jasuka Backbone | ||||
| 2009 | US$14.8 million and | |||
| Rp.203,077 million | US$9.1 million and | |||
| Rp.107,738 million | ||||
| Company and ZTE | December 21, 2009 | Procurement and | ||
| installation agreement | ||||
| for Improvement and | ||||
| Upgrade Java Backbone | ||||
| 2009 | Rp.85,187 million | Rp.36,904 million | ||
| Company and ZTE | April 29, 2010 | Item price procurement | ||
| and installation | ||||
| agreement for Insert | ||||
| Card IP-DSLAM | Rp.58,026 million | Rp.8,593 million |
| (ii) |
| --- |
| In August 2007, due to the expiration of the above agreements, based on letters from
Ericsson AB and Ericsson Indonesia and Nokia Siemens Networks (which currently
represents Nokia Corporation, Nokia Network and Siemens AG), those companies agreed to: |
| | extend the above agreements until new agreements were made between Telkomsel
and these other companies, and |
| --- | --- |
| | prior to the effective date of new agreements, retroactively apply prices under
the new agreements (retroactive price adjustment) to PO for the procurement of BSS
equipment and services issued by Telkomsel after July 1, 2007 using the previous
price list. |
Subsequently, on April 17, 2008, Telkomsel, Ericsson Indonesia, Ericsson AB, PT Nokia Siemens Networks, Nokia Siemens Network Oy and Nokia Siemens Network GmbH & Co. KG signed Combined 2G and 3G CS Core Network Rollout Agreements. The Agreements are valid until the later of:
| | three years after the effective date (April 17, 2008, except for certain POs
issued in August 2007 which commenced on August 15, 2007), or |
| --- | --- |
| | the date on which the last PO under this agreement terminates or expires in
respect of any PO issued prior to the expiry of the three year period. |
Folio 117 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Capital expenditures (continued)
| (ii) |
| --- |
| For the purpose of providing telecommunication services with 3G, in September and
October 2006, Telkomsel entered into agreements with Nokia Corporation and Nokia
Networks, Ericsson AB and Ericsson Indonesia and Siemens Networks GmbH & Co. KG for
network construction (Rollout Agreement) and Nokia Networks, Ericsson Indonesia and
Siemens Networks GmbH & Co. KG for network operations and maintenance (Managed
Operations Agreement and Technical Support Agreement). The agreements are valid and
effective as of the execution date by the respective parties (the effective date) until
the later of December 31, 2008 or the date on which the last PO terminates under the
agreements or expires in respect of any PO issued prior to December 31, 2008, provided
that the suppliers are able to meet the requirements set out in each PO. Based on
letters from Telkomsel, the Managed Operation Agreements with those companies were
terminated as of June 30, 2008. |
| On April 17, 2008, Telkomsel, Ericsson Indonesia and PT Nokia Siemens Networks also
entered into Technical Service Agreements for technical support of Combined 2G and 3G
CS Core Network. The agreements commence: |
| | in respect of the August 2007 Project only, on the date that transition-out
services have been completed in accordance with the 3G Managed Operations
Agreement; |
| --- | --- |
| | in all other respects, on the Effective Date; |
| | and continues until the later of: |
| | the date which is three years after the Effective Date; and |
| | the date on which the last PO under this Agreement terminates or expires in
respect of any PO issued prior to the expiry of the 3 year period. |
| In March and June 2009, Telkomsel, Ericsson Indonesia, Ericsson AB, PT Nokia Siemens
Indonesia, Nokia Siemens Network Oy, Huawei International, Huawei Tech and ZTE entered
into 2G BSS and 3G UTRAN Rollout Agreements for the provision of 2G GSM BSS and 3G UMTS
Radio Access Network. |
| --- |
| In accordance with the agreements, the Vendors should provide equipment and related
services, including amongst other things: |
| | Participate in Joint Planning process |
|---|---|
| | Provide SITAC and CME works |
| | Provide software license |
Provision of the equipment and services should be aligned with other agreements such as Combined 2G BSS and 3G Core Network Rollout and Technical Support Agreements dated April 17, 2008.
Folio 118 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
a. Capital expenditures (continued)
| (ii) |
| --- |
| During the terms, the vendors (excluding Huawei International, Huawei Tech and ZTE)
agreed to provide vouchers, free of charge equipment and other commercial incentives to
Telkomsel. Part of the vouchers totaling US$107.05 million (equivalent to Rp.1,172
billion), provided by the vendors as an adjustment to prices stated in PO issued since
July 1, 2007. |
| The agreements are valid until the later of: |
| | Three years after the effective date; and |
|---|---|
| | The date on which the last PO under these agreements terminates or expires in |
| respect of any purchase order issued prior to the expiry of three year period. |
| Telkomsel may extend terms of the agreements for a period up to 12 months. |
| --- |
| Pursuant to expiry of the trial period under 2G BSS and 3G UTRAN Network Trial
Agreements with ALU, based on a Settlement Agreement on February 5, 2010, Telkomsel
agreed to give a compensation to ALU of US$7.2 million (equivalent to Rp.67.68 billion)
and Rp.18.4 billion which was charged to 2009 consolidated statements of income. |
| On February 3, 2010, Telkomsel entered into the following agreements for maintenance
and procurement of equipment and related services: |
| | Next Generation Convergence IP RAN Rollout and Technical Support with PT Packet
Systems Indonesia and Huawei Tech; and |
| --- | --- |
| | Next Generation Convergence Core Transport Rollout and Technical Support with
PT Datacraft Indonesia and Huawei Tech. |
The agreements commence on the effective date and continue until the later of:
| | The date which is three years after the effective date; and |
|---|---|
| | The date on which the last PO under the agreements terminate or expire in |
| respect of any PO issued prior to the expiry of the three year period. |
| Telkomsel may extend the term of the agreements by a period of not more than two years. |
| --- |
| On February 8, 2010, Telkomsel entered into an Online Charging System and Service
Control Points System Solution Development Agreement with Amdocs Software Solutions
Limited Liability Company and PT Application Solutions. |
| The agreement commences on the effective date and continues until the later of: |
| | The date which is five years after the effective date; and |
|---|---|
| | The date on which the last PO under this agreement terminates or expires in |
| respect of any PO issued prior to the expiry of the five year period. |
Telkomsel may extend the term of the agreement by a period of not more than three years.
Folio 119 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| b. | Borrowings and other credit facilities |
|---|---|
| Telkomsel has a US$3 million bond and bank guarantee, standby letter of credit facility and | |
| foreign exchange facility with SCB, Jakarta. The facilities expire on July 31, 2010. Under | |
| these facilities, as of September 30, 2010, Telkomsel has issued a bank guarantee of | |
| Rp.20,000 million (equivalent to US$2.2 million) for a 3G performance bond (Note 49c.i). | |
| Borrowings under the facilities bear interest at Singapore Interbank Offered Rate (SIBOR) | |
| plus 1.25% per annum (US$). As of September 30, 2009 and 2010, there were no outstanding | |
| loans under these facilities. | |
| c. | Others |
| (i) |
| --- |
| With reference to the Decision Letter No. 07/Per/M.KOMINFO/2/2006 and No.
268/KEP/M.KOMINFO/9/2009 of the MoCI (Notes 1d.a and 2j), Telkomsel amongst other
commitments, is required to: |
| Year | BI rates (%) | Index (multiplier) | Radio Frequency Usage Tariff — Former License | Additional License | |
|---|---|---|---|---|---|
| 1 | | | 20% x HL | 100% x HL | |
| 2 | R1 | I1 = (1 + R1 | ) | 40% x I1 x HL | 100% x I1 x HL |
| 3 | R2 | I2 = I1(1 + R2 | ) | 60% x I2 x HL | 100% x I2 x HL |
| 4 | R3 | I3 = I2(1 + R3 | ) | 100% x I3 x HL | 100% x I3 x HL |
| 5 | R4 | I4 = I3(1 + R4 | ) | 130% x I4 x HL | 100% x I4 x HL |
| 6 | R5 | I5 = I4(1 + R5 | ) | 130% x I5 x HL | 100% x I5 x HL |
| 7 | R6 | I6 = I5(1 + R6 | ) | 130% x I6 x HL | 100% x I6 x HL |
| 8 | R7 | I7 = I6(1 + R7 | ) | 130% x I7 x HL | 100% x I7 x HL |
| 9 | R8 | I8 = I7(1 + R8 | ) | 130% x I8 x HL | 100% x I8 x HL |
| 10 | R9 | I9 = I8(1 + R9 | ) | 130% x I9 x HL | 100% x I9 x HL |
Notes:
| Ri | = average BI rate from previous period |
|---|---|
| Auction Price (Harga Lelang or HL) | = Rp.160,000 million |
| Index | = adjustment to the bidding price for the respective year |
The BHP is payable upon receipt of the notification letter (Surat Pemberitahuan Pembayaran) from the DGPT.
Folio 120 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
c. Others (continued)
(i) 3G license (continued)
| 2. | Provide roaming access for the existing 3G operators. |
|---|---|
| 3. | Contribute to USO development. |
| 4. | Construct a 3G network which covers a minimum number of provinces, as |
| follows: |
| Minimum number | |
|---|---|
| Year | of provinces |
| 1 | 2 |
| 2 | 5 |
| 3 | 8 |
| 4 | 10 |
| 5 | 12 |
| 6 | 14 |
| (ii) |
| --- |
| On November 10, 2007, the Company entered into a C&MA with 5 other companies for Palapa
Ring Consortium. This consortium was formed to build optical fiber network in 32 cities
in Eastern Indonesia with total initial investment of Rp.2,070,336 million. The Company
will obtain 4 lambdas bandwidth of total capacity of 8.44 lambdas from this consortium
(Note 15). In 2008, 2 companies draw back from the consortium, hence the total number of
Palapa Ring Consortiums member become 4 companies including the Company. |
Folio 121 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
c. Others (continued)
| (iii) | Radio Frequency Usage |
|---|---|
| In accordance with the prevailing laws and telecommunications regulations, the operators | |
| are obliged to register their radio stations with the DGPT to obtain frequency usage | |
| license, except those stations that use 2.1 GHz frequency bandwidth (Note 49c.i). The | |
| frequency usage fees are payable upon receipt of notification letter (Surat | |
| Pemberitahuan Pembayaran) from DGPT. The fee is determined based on the number of | |
| registered carrier (TX) for the Company and transceivers (TRX) for Telkomsel of the | |
| radio stations. The fees for 2010 will be determined based on 17,664 TX in operation as | |
| of September 30, 2010, with a fee ranging from Rp.0.07 million to Rp.17.55 million for | |
| each TX and based on 327,008 TRXs in operation as of September 30, 2010, with a fee | |
| ranging from Rp.3.4 million to Rp.15.9 million for each TRX (Note 8). | |
| (iv) | Apple, Inc |
| On January 9, 2009, Telkomsel entered into an agreement with Apple, Inc for the purchase | |
| of iPhone products, marketing it to customers using a third party (PT Trikomsel OKE) and | |
| providing cellular network services. Cumulative minimum iPhone units that shall be | |
| purchased as of December 31, 2009, 2010 and 2011 are 125,000, 300,000 and 500,000 units | |
| for each year. | |
| (v) | Operating leases |
| Less than | 1-5 | More than | ||
|---|---|---|---|---|
| Total | 1 year | years | 5 years | |
| Operating leases | 263,963 | 64,521 | 171,148 | 28,294 |
Operating leases represent non-cancelable office lease agreements of certain subsidiaries.
a. In the ordinary course of business, the Company and its subsidiaries have been named as defendant in various legal actions in relation with land disputes, monopolistic practice and unfair business competition and SMS cartel practices. Based on managements estimate of the probable outcomes of these matters, the Company and its subsidiaries have accrued Rp.92,793 million as of September 30, 2010.
Folio 122 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| b. | On January 2, 2006, the Office of the Attorney General launched an investigation into
allegations of misuse of telecommunication facilities in connection with the provision of
VoIP services, whereby one of the Companys former employees and four of the Companys
employees in KSO VII were named suspects. As a result of the investigations, one of
Companys former employees and two of the Companys employees were indicted in the Makassar
District Court, and two other employees were indicted in the Denpasar District Court for
their alleged corruption in KSO VII. |
| --- | --- |
| | On January 29, 2008, the Makassar District Court found the defendant not guilty. The
Attorney has filed an appeal to Indonesian SC objecting the District Court ruling. On May 4,
2010, the Company received SCs decision that found the defendant guilty and sentenced the
defendant to a six-year prison term, Rp.500 million penalty, and indemnity amounting
Rp.30,115 million by jointly liability. The defendants filed a judicial review to SC for the
decision. As of the issuance date of the consolidated financial statements, no decision has
been reached on the judicial review. |
| | On March 3, 2008, Denpasar District Court found the defendants guilty and sentenced each
defendant to a one-year six-month prison term and a one year prison term and gave a Rp.50
million penalty. The defendants have filed an appeal to the Bali High Court objecting to the
District Court ruling. On November 5, 2008, the Bali High Court found the defendants guilty.
On January 16, 2009, one of the defendants in Bali High Court has filed an appeal to the
Indonesian SC. On March 22, 2010, SC found the defendants not guilty. As of the issuance
date of the consolidated financial statements, the Office of the Attorney General is still
reviewing the result to determine an action to be taken including the option for a judicial
review by the SC. |
| c. | The Commission for the Supervision of Business Competition (Komisi Pengawasan
Persaingan Usaha or KPPU) on its letter dated December 5, 2007, notified Telkomsel that
based on its investigation of case No. 07/KPPU-L/2007 dated November 19, 2007, according to
the applied provisions regarding allegation of violating Law No. 5/1999, Prohibition of
Monopolistic Practice and Unfair Business Competition (the Law), related to
cross-ownership by Temasek Holdings and monopoly practices by Telkomsel, it had decided
that, among other things : |
| | Telkomsel was proven not to have violated article 25.1.b of the Law, |
|---|---|
| | Telkomsel had violated article 17.1 of the Law, |
| | Temasek Holdings and certain affiliated companies were instructed to release their |
| ownership either in Indosat or Telkomsel with the following conditions: |
| | Maximum 5% of total shares for each buyer, |
|---|---|
| | The buyer is not associated with Temasek Holdings. |
Telkomsel was to be charged a penalty of Rp.25,000 million and instructed Telkomsel to discontinue the imposition of high tariffs and reduce its tariffs by least 15%.
Folio 123 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| c. |
|---|
| On May 9, 2008 the Court pronounced its verdict and concluded among other things: |
| | Telkomsel was proven not to have violated article 25.1.b of the Law, |
|---|---|
| | Telkomsel had violated article 17.1 of the Law, |
| | Temasek Holdings and certain affiliated companies were instructed to release their |
| ownership in either Indosat or Telkomsel or to decrease their ownership by 50% in each | |
| of those companies within twelve months from the date of the decision becoming final | |
| and legally binding at the following conditions: |
| | Maximum 10% of total shares for each buyer, |
|---|---|
| | The buyer is not associated with Temasek Holdings. |
| | Telkomsel was charged a penalty of Rp.15 billion, |
|---|---|
| | The Court revoked the decision of KPPU on the instruction to reduce the tariffs |
| because KPPU did not have the authority to determine the tariffs. |
| | On May 22, 2008, Telkomsel filed an appeal to the SC. In its verdict on September 9, 2008,
the SC revoked the Courts verdict on the instruction to Temasek Holdings and certain
affiliated companies to release their ownership in either Indosat or Telkomsel. On May 14,
2009, Telkomsel filed a judicial review to the SC on the verdict. On May 5, 2010, SC
pronounced that it rejected Telkomsels appeal for the judicial review. As of the issuance
date of the consolidated financial statements, Telkomsel has not received any formal verdict
form the SC. |
| --- | --- |
| d. | Certain subscribers of Telkomsel, Indosat and PT XL Axiata Tbk (formerly PT
Excelcomindo Pratama Tbk) which are domiciled in Bekasi, Tangerang and other various
locations, represented by the Law Firms, have filed class-action lawsuits with the Courts
against Telkomsel, the Company, Indosat, the Government, Temasek Holdings and certain of
its affiliated companies (Parties). The Parties are alleged to have had excessive price
practices that potentially could have adversely affected those subscribers. |
| | On July 8, 2008, the class-action lawsuits filed in Bekasi District Courts against Telkomsel
by certain subscribers has been revoked and the case is closed. |
| | On August 14, 2008, based on the Courts verdict, the classaction lawsuits in Tangerang
shall be consolidated with other various locations. The subscribers in other various
locations objected to the decision and filed an appeal to the SC. On January 21, 2009, in
its verdict No. 01K/Pdt.Sus/2009, the SC approved the subscribers appeal, accordingly, the
class action lawsuit is processed separately in the respective Court. |
| | On January 27, 2010, the Central Jakarta District Court decided to revoke a class action
lawsuit which was filed by certain subscribers of other various locations |
| | On May 24, 2010, the class-action lawsuits filed in Tangerang District Courts against the
Parties by certain subscribers has been revoked and the case is closed. |
| | Management believes that Telkomsel has applied tariffs in accordance with prevailing
regulations, accordingly, such allegation has no strong basis. |
Folio 124 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| e. | The Company, Telkomsel and seven other local operators are being investigated by the
KPPU for allegation of SMS cartel practices. As a result of the investigations on June 17,
2008, KPPU found that the Company, Telkomsel and certain other local operators had proven
to violate Law No. 5/1999 article 5 and gave the Company and Telkomsel Rp.18,000 million
penalty and Rp.25,000 million penalty, respectively. |
| --- | --- |
| | Pursuant to the decision of KPPU dated June 17, 2008, the Company and Telkomsel have filed
an objection with the Bandung District Court and South Jakarta District Court, respectively,
on July 14, 2008 and July 11, 2008, respectively. |
| | Management believes that there are no such cartel practices that led to breach of prevailing
regulations. As of the issuance date of the consolidated financial statements, no decision
has been reached on the appeal. |
| f. | On March 30, 2010, the Company was notified of MoCI Letter No. 152/M.KOMINFO/03/2010
dated March 26, 2010 regarding the explanation on the Rights of Usage (Biaya Hak
Pengunaan or BHP) fee of Telkom Flexi Calculation and a Letter of Technical Team of
State Revenue Optimization of Telecommunication Sector Task Force Fields of Non-Tax State
Revenues (Penerimaan Negara Bukan Pajak or PNBP) through a letter of the Director of
Government Institute Supervision for Other Economic Affairs of The Financial and
Development Supervisory Agency (Badan Pengawasan Keuangan dan Pembangunan or BPKP)
No.S-71/OPN.TEKNIS.1.2.2/03/2010. The letter required the Company to make additional
payments in relation to its historical BHP license fee obligations and applied an
additional administrative penalty. The Company has recognized the additional BHP
obligations in its financial results. Pursuant to the reconciliation result between the
Company and DGPT, the amount should be paid by the Company has been agreed so that the
Company made an adjustment to the recorded liabilities. As of the issuance date of the
consolidated financial statements, the Company believes the penalty should not apply. As of
the issuance date of the consolidated financial statements, the Company has not received
Payment Letter or Surat Perintah Pembayaran (SPP) from DGPT. |
For the matters and cases stated above, the Company and its subsidiaries do not believe that any subsequent investigation or court decision will have significant financial impact to the Company and its subsidiaries.
Folio 125 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 51. |
|---|
| The balances of monetary assets and liabilities denominated in foreign currencies are as |
| follows: |
| Foreign | Foreign | |||
|---|---|---|---|---|
| currencies | Rupiah | currencies | Rupiah | |
| (in millions) | equivalent | (in millions) | equivalent | |
| Assets | ||||
| Cash and cash equivalents | ||||
| U.S. Dollars | 180.67 | 1,746,554 | 146.68 | 1,308,686 |
| Euro | 33.31 | 471,533 | 18.75 | 227,624 |
| Singapore Dollars | 2.73 | 18,634 | 0.37 | 2,508 |
| Malaysian Ringgit | 0.03 | 96 | 0.03 | 100 |
| Japanese Yen | 0.20 | 22 | 0.38 | 40 |
| Temporary investments | ||||
| U.S. Dollars | 7.53 | 72,702 | 9.12 | 81,381 |
| Singapore Dollars | 0.29 | 1,990 | | |
| Trade receivables | ||||
| Related parties | ||||
| U.S. Dollars | 2.89 | 27,873 | 2.94 | 26,247 |
| Euro | | | 0.11 | 1,316 |
| Third parties | ||||
| U.S. Dollars | 61.43 | 593,731 | 76.47 | 682,173 |
| Singapore Dollars | 0.00 | 12 | | |
| Other receivables | ||||
| U.S. Dollars | 0.37 | 3,589 | 0.60 | 5,396 |
| Great Britain Pound sterling | 0.04 | 597 | 0.00 | 66 |
| Euro | 0.02 | 220 | 0.00 | 34 |
| Singapore Dollars | 0.01 | 91 | | |
| Other current assets | ||||
| U.S. Dollars | 0.63 | 6,099 | 0.60 | 5,339 |
| Advances and other non-current assets | ||||
| U.S. Dollars | 2.58 | 24,986 | 2.51 | 22,418 |
| Singapore Dollars | 0.05 | 344 | | |
| Escrow accounts | ||||
| U.S. Dollars | 4.65 | 44,937 | 4.61 | 41,129 |
| Total assets | 3,014,010 | 2,404,457 |
Folio 126 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| Foreign | Foreign | ||||
| currencies | Rupiah | currencies | Rupiah | ||
| (in millions) | equivalent | (in millions) | equivalent | ||
| Liabilities | |||||
| Trade payables | |||||
| Related parties | |||||
| U.S. Dollars | 6.96 | 67,379 | 10.33 | 92,146 | |
| Great Britain Pound sterling | 0.00 | 1 | | | |
| Third parties | |||||
| U.S. Dollars | 464.24 | 4,493,428 | 426.04 | 3,802,334 | |
| Euro | 32.73 | 463,452 | 3.29 | 39,975 | |
| Singapore Dollars | 4.78 | 32,741 | 2.32 | 15,705 | |
| Malaysian Ringgit | | | 0.55 | 1,600 | |
| Great Britain Pound sterling | 0.01 | 86 | 0.04 | 516 | |
| Japanese Yen | 0.51 | 55 | 0.51 | 55 | |
| Norway Krone | | | 0.03 | 39 | |
| Swiss Franc | 0.01 | 59 | 0.00 | 15 | |
| Hong Kong Dollars | | | 0.01 | 10 | |
| Australian Dollars | 0.02 | 145 | | | |
| Other payables | |||||
| U.S. Dollars | 0.22 | 2,143 | 0.12 | 1,082 | |
| Singapore Dollars | 0.02 | 150 | 0.01 | 34 | |
| Malaysian Ringgit | 0.54 | 1,517 | | | |
| Euro | 0.01 | 109 | | | |
| Accrued expenses | |||||
| U.S. Dollars | 10.95 | 105,853 | 7.58 | 67,690 | |
| Japanese Yen | 135.46 | 14,644 | 126.72 | 13,593 | |
| Singapore Dollars | 3.96 | 27,104 | | | |
| Advances from customers and suppliers | |||||
| U.S. Dollars | 1.27 | 12,252 | 0.95 | 8,490 | |
| Euro | | | 0.08 | 1,013 | |
| Current maturities of long-term liabilities | |||||
| U.S. Dollars | 125.60 | 1,214,652 | 83.16 | 742,621 | |
| Japanese Yen | 767.90 | 83,017 | 767.90 | 82,372 | |
| Notes | |||||
| U.S. Dollars | | | 15.21 | 135,800 | |
| Long-term liabilities | |||||
| U.S. Dollars | 172.95 | 1,672,459 | 166.75 | 1,488,989 | |
| Japanese Yen | 11,134.52 | 1,203,753 | 10,336.62 | 1,112,027 | |
| Total liabilities | 9,394,999 | 7,606,106 | |||
| Net liabilities | (6,380,989 | ) | (5,201,649 | ) |
| As of September 30, 2009, the net monetary (liabilities) assets position denominated in
foreign currencies of the Company and its subsidiaries is (US$521.45) million and Euro0.59
million. As of September 30, 2010, the net monetary liabilities assets position denominated in
foreign currencies of the Company and its subsidiaries is (US$466.61) million and Euro15.49
million. |
| --- |
| The Company and its subsidiaries activities expose them to a variety of financial risks,
including the effects of changes in debt and equity market prices, foreign currency exchange
rates and interest rates. |
Folio 127 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 51. |
| --- |
| The Company and its subsidiaries overall risk management programs focus on the unpredictability
of financial markets and seek to minimize potential adverse effects on the financial performance
of the Company and its subsidiaries. Management provides written policy for foreign currency
risk management mainly through time deposits placements and hedging to cover foreign currency
risk exposures for the time range of 3 up to 12 months. |
| If the Company and its subsidiaries reports monetary assets and liabilities in foreign
currencies as of September 30, 2010 using the rates on October 28, 2010 the unrealized foreign
exchange loss will increase by the amount of Rp.26,833 million. |
| a. | Financial risk management |
|---|---|
| The Company and its subsidiaries are exposed to market risks that arise from changes in | |
| exchange rates, interest rates and equity price risk, each of which will have an impact on | |
| us. The Company and its subsidiaries do not generally hedge its long-term liabilities in | |
| foreign currencies but hedge its obligations for the current year. | |
| The Company and its subsidiaries activities expose it to variety of financial risks: market | |
| risk (including foreign exchange risk and interest rate risk), credit risk and liquidity | |
| risk. The Company and subsidiaries overall financial risk management program focuses on the | |
| unpredictability of financial markets and seeks to minimize potential adverse effects on the | |
| financial performance of the Company and subsidiaries. The Company and its subsidiaries use | |
| derivative financial instruments such as forward foreign currency contracts, cross currency | |
| swap and interest rate swap to hedge certain risk exposures. Derivatives are exclusively | |
| used for hedging purposes, i.e. not as trading or other speculative instruments. Financial | |
| risk management is carried out by Treasury Management unit under policies approved by | |
| Directors. Treasury Management unit identifies, evaluates and hedges financial risks. | |
| b. | Foreign exchange risk |
| The Company and subsidiaries exposure to exchange rate fluctuations results primarily from | |
| long-term debt obligations and account receivables and payables paid for through draw downs | |
| under the Government on-lending program. The obligations as well as both account receivables | |
| and payables are denominated, among other things, in U.S. Dollars, Euro, Singapore Dollars, | |
| Great Britain Pound sterling and Japanese Yen (Note 51). Part of these obligations might be | |
| compensated by the increases in the value of time deposits denominated in foreign currencies | |
| and increases in the value of account receivables in foreign currencies. The information on | |
| instruments and transactions that are sensitive to foreign exchange rates, among other | |
| things, including U.S. Dollars, Euro, Singapore Dollars, Great Britain Pound sterling and | |
| Japanese Yen debt obligations and term deposits and the Company and its subsidiaries | |
| account payables and receivables. |
Folio 128 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| b. | Foreign exchange risk (continued) |
|---|---|
| Changes in exchange rates have effected and may continue to affect the Company and its | |
| subsidiaries results of operations and cash flows. Some of the Company and its | |
| subsidiaries debt obligations and capital expenditures are and expected will continue to | |
| be, denominated in U.S. Dollars. Most of the Company and its subsidiaries revenues are | |
| denominated in Rupiah. Currently, the Company and its subsidiaries hedge a portion of its | |
| foreign currency exposure principally because the annual USD-denominated operating revenue | |
| is less than the sum of USD-denominated capital expenditures, annual payments of | |
| USD-denominated principal and interest payments. In an effort to manage foreign currency | |
| exposure, the Company and its subsidiaries enter into forward foreign currency contracts and | |
| cross currency swap contracts with international financial institutions. For the forward | |
| foreign currency contracts, the Company and its subsidiaries typically pays a fixed rate | |
| premium. As a result these contractual arrangements, the Company and its subsidiaries | |
| believe that it has reduced some of its foreign exchange risk exposure, although not all of | |
| our foreign exchange exposure is hedged and replacement hedging agreements may not be | |
| available when the current hedging agreements expire. | |
| c. | Interest rate risks |
| The Company and its subsidiaries exposure to interest rate fluctuations results primarily | |
| from changes to the floating rate applied for long-term debt. This risk relates to long-term | |
| loans either under the Government on-lending program or syndication of bank that has been | |
| used to finance the Company and its subsidiaries capital expenditures and corporate | |
| actions. The interest charged refers to the rate applicable for the Rupiah portion based on, | |
| among other things, the average for the preceding six months for three month certificates | |
| issued by Bank Indonesia plus 1.00% or refers to average interest rate of three-month JIBOR | |
| plus 1.20% or 2.45%. For the non-Rupiah portion, among other things, refers to three-month | |
| LIBOR plus 2.50%. |
Interest rate fluctuation is monitored to minimise any negative impact to the Company and subsidiaries financial position. Borrowings issued at variable rates expose the Company and its subsidiaries to interest rate risk. To measure market risk fluctuations in interest rates, the Company and its subsidiaries primarily uses interest margin and maturity profile of the assets and liabilities based on changing schedule of the interest rate..
| d. | Equity price risks |
|---|---|
| Our long-term investments consist primarily of minority interests in the equity of private | |
| Indonesian companies. The financial performance of these companies may be affected by the | |
| macro economic and social conditions, such as the level of economic activity, the | |
| fluctuation of Rupiah exchange rates against other currencies, inflation and interest rates. | |
| e. | Credit risks |
| Credit risk arises as the lender and investors trust is declining which cause the Company | |
| and its subsidiaries financial condition decline and unable to comply with the covenant set | |
| by the lender, as the consequence of financial facility accepted by the Company and its | |
| subsidiaries. Credit risk will increase cost of equity, especially loan, which will decrease | |
| the Company and its subsidiaries value. |
Folio 129 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| e. | Credit risks (continued) |
|---|---|
| The Company and its subsidiaries monitor the agreed covenants periodically and always trying | |
| to comply with the requirement. | |
| f. | Liquidity risks |
| Liquidity risk arises in situations where the Company and its subsidiaries has difficulties | |
| in fulfilling financial liability in accordance with the time and amount which was already | |
| set before. Prudent liquidity risk management implies maintaining sufficient cash and cash | |
| equivalents in order to fullfil the Company and its subsidiaries financial liabilities. The | |
| Company and its subsidiaries manage liquidity risk by continously monitoring forecast and | |
| actual cashflows and matching the maturity profiles of financial assets and liabilities. |
| Fair value of financial assets and liabilities |
|---|
| Fair value is the amount for which an asset could be exchanged, or liability settled, in an |
| arms-length transaction basis. |
| The table below sets out the carrying amount and fair value of those financial assets and |
| liabilities not presented on the Companys consolidated balance sheets at their fair values: |
| Carrying value | Fair value | |
|---|---|---|
| Long-term loans | 19,210,221 | 18,552,198 |
| Long-term bonds and notes | 3,228,359 | 3,370,960 |
| | The fair value of long-term loans are estimated by using discounted cash flow applying the
effective interest rate charged by the lenders for the last utilisation in each currency
borrowings. The fair value of bonds is estimated by using the last quoted market price. |
| --- | --- |
| 53. | SUBSEQUENT EVENTS |
| a. | On October 13, 2010, the Company entered into a loan agreement with BRI and BNI for
loan facilities of Rp.3,000,000 million and Rp.1,000,000 million, respectively. |
| --- | --- |
| b. | On October 20, 2010, Telkomsel received a Tax Collection Letter (Surat Tagihan Pajak
or STP) for an underpayment of income tax article 25 for 2010 fiscal year of Rp.184
billion (including a penalty of Rp.10 billion). |
Folio 130 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| 54. |
|---|
| The recent accounting pronouncements in Indonesia that are relevant to the Company and its |
| subsidiaries are as follow: |
| (i) | PSAK 1 (Revised 2009), Presentation of Financial Statements |
|---|---|
| In December 2009, the DSAK issued PSAK 1 (Revised 2009), Presentation of Financial | |
| Statements which amends PSAK 1 (1998), Presentation of Financial Statements. PSAK 1 | |
| (Revised 2009) prescribes the basis for presentation of general purpose financial | |
| statements, to ensure comparability both with the financial statements of previous periods | |
| and with the financial statements of other entities. PSAK 1 (Revised 2009) sets out | |
| overall requirements for the presentation of financial statements, guidelines for their | |
| structure and minimum requirements for their content and requires the Company and its | |
| subsidiaries to issue a complete set of financial statements which comprises of a | |
| statement of financial position, a statement of comprehensive income, a statement of | |
| changes in equity, a statement of cash flows, notes comprising a summary of significant | |
| accounting policies and other explanatory information and a statement of financial | |
| position as at the beginning of the earliest comparative period when the Company and its | |
| subsidiaries apply an accounting policy retrospectively or make a retrospective | |
| restatement of items in their financial statements, or when they reclassify items in their | |
| financial statements. PSAK 1 (Revised 2009) shall be effective for the reporting period | |
| beginning on or after January 1, 2011. PSAK 1 (Revised 2009), Presentation of Financial | |
| Statements is expected to have significant impact on presentation in the consolidated | |
| financial statements and its related disclosure. | |
| (ii) | PSAK 5 (Revised 2009), Operating Segments |
| In December 2009, the DSAK issued PSAK 5 (Revised 2009), Operating Segments which amends | |
| PSAK 5 (Revised 2000), Segment Reporting. PSAK 5 (Revised 2009) requires the Company and | |
| its subsidiaries to disclose information that enables users of the consolidated financial | |
| statements to evaluate the nature and financial effects of the business activities. PSAK 5 | |
| (Revised 2009) enhances the definition of operating segment and the procedures used to | |
| identify and report operating segment. PSAK 5 (Revised 2009) shall be effective for the | |
| reporting period beginning on or after January 1, 2011. The Company and its subsidiaries | |
| are currently assessing the impact of the requirement of PSAK 5 (Revised 2009), Operating | |
| Segments on the consolidated financial statements. | |
| (iii) | PSAK 48 (Revised 2009), Impairment of Assets |
| In December 2009, the DSAK issued PSAK 48 (Revised 2009), Impairment of Assets which | |
| amends PSAK 48, Impairment of Assets. PSAK 48 (Revised 2009) provides guidance on how to | |
| identify cash generating unit and measure impairment of assets. An impairment loss shall | |
| be recorded for a cash-generating unit when the recoverable amount of the unit is less | |
| than its carrying amount. The impairment loss shall be allocated to reduce the carrying | |
| amount of any goodwill allocated to the cash-generating unit and to other assets of the | |
| unit pro rata on the basis of the carrying amount of each asset in the unit. PSAK 48 | |
| (Revised 2009) requires the Company and its subsidiaries to assess at the end of each | |
| reporting period whether there is any indication that an asset may be impaired and | |
| impairment loss recognized in prior periods for assets other than goodwill may no longer | |
| exist. PSAK 48 (Revised 2009) shall be effective for the reporting period beginning on or | |
| after January 1, 2011 and prospectively applied. The Company and its subsidiaries are | |
| currently assessing the impact of the requirement of PSAK 48 (Revised 2009), Impairment | |
| of Assets on the consolidated financial statements. |
Folio 131 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| (iv) | PSAK 58 (Revised 2009), Non-current Assets Held for Sale and Discontinued Operations |
|---|---|
| In December 2009, the DSAK issued PSAK 58 (Revised 2009), Non-current Assets Held for | |
| Sale and Discontinued Operations which amends PSAK 58 (Revised 2003), Discontinued | |
| Operations. PSAK 58 (Revised 2009) enhances the guidance to classify and measure assets | |
| held for sale. Asset held for sale shall be classified as current assets separately from | |
| other accounts. PSAK 58 (Revised 2009) shall be effective for the reporting period | |
| beginning on or after January 1, 2011 and prospectively applied. The Company and its | |
| subsidiaries are currently assessing the impact of the requirement of PSAK 58 (Revised | |
| 2009), Non-current Assets Held for Sale and Discontinued Operations on the consolidated | |
| financial statements. | |
| (v) | ISAK 10 (Revised 2009), Customer Loyalty Programmes |
| In December 2009, the DSAK issued ISAK 10 (Revised 2009), Customer Loyalty Programmes. | |
| ISAK 10 (Revised 2009) provides guidance on how to record and measure grants award credits | |
| to customers. ISAK 10 (Revised 2009) requires the award credits to be separately | |
| identified and measured by reference to their fair values. ISAK 10 (Revised 2009) shall be | |
| effective for reporting periods beginning on or after January 1, 2011. The Company and its | |
| subsidiaries are currently assessing the impact of the requirement of ISAK 10 (Revised | |
| 2009), Customer Loyalty Programmes on the consolidated financial statements. |
| 55. |
| --- |
| Certain accounts in the consolidated financial statement for the nine months period ended
September 30, 2009 has been reclassified to conform with the presentation of accounts of the
consolidated financial statements for the nine months period ended September 30, 2010, with
details of significant accounts reclassification are as follows: |
| reclassification | Reclassification | reclassification | ||||
|---|---|---|---|---|---|---|
| Consolidated balance sheet | ||||||
| September 30, 2009: | ||||||
| NON-CURRENT ASSETS | ||||||
| Deferred tax assets net | | 97,918 | 97,918 | |||
| NON-CURRENT LIABILITIES | ||||||
| Deferred tax liabilities net | (3,304,478 | ) | (97,918 | ) | (3,402,396 | ) |
Folio 132 /Folio
PAGEBREAK
Table of Contents
PERUSAHAAN PERSEROAN (PERSERO) P.T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued) SEPTEMBER 30, 2009 AND 2010 NINE MONTHS PERIOD ENDED SEPTEMBER 30, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah, unless otherwise stated)
| reclassification | Reclassification | reclassification | ||||
|---|---|---|---|---|---|---|
| Consolidated income statement | ||||||
| for the nine months | ||||||
| ended September 30, 2009: | ||||||
| OPERATING REVENUES | ||||||
| Telephone | ||||||
| Cellular* | 22,403,979 | (899,813 | ) | 21,504,166 | ||
| Data, internet and information | ||||||
| technology services* | 12,877,686 | 899,813 | 13,777,499 | |||
| OPERATING EXPENSES | ||||||
| Depreciation and amortisation | (9,202,664 | ) | (993,032 | ) | (10,195,696 | ) |
| Personnel | (5,742,177 | ) | 196,471 | (5,545,706 | ) | |
| Operations, maintenance and | ||||||
| telecommunication services* | (10,757,987 | ) | (196,471 | ) | (10,954,458 | ) |
| General and administrative | (2,836,705 | ) | 993,032 | (1,843,673 | ) |
Folio 133 /Folio
PAGEBREAK
Table of Contents
PRESS RELEASE TEL. 271 /PR000/COP-A0070000/2010
TELKOM GROUP CUSTOMERS REACHED 118.2 MILLION AND OPERATING REVENUE INCREASED Rp52.1 TRILLION IN 9M/2010
Jakarta, October 29, 2010 Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk. (TELKOM or the Company) has filed its un-audited Financial Statements for the nine month period ended September 30, 2009 with BAPEPAM-LK (the Indonesian Capital Market Supervisory Agency). TELKOMs results were highlighted by growth in consolidated revenues, solid gains in cellular customers and strong sales in Data, Internet and IT Services.
The key highlights of the 3Q/2010 Results are:
| | Consolidated operating revenue for 9M10 rose to Rp52.1 trillion, up 3.9% compared with the
year-earlier period. |
| --- | --- |
| | Our cellular customer base grew strongly by 16.7% year on year (YoY) to 93.1 million customers in
September 2010 with a total net add of 11.5 million customers. |
| | Broadband subscribers increased by 155% to 6,381K with Data, Internet and ITS services
consolidated revenue up 15%. |
| | The decline in wireline revenue slowed to 8.8% in 9M10. |
As of September 30, 2010, TELKOM recorded an increase in total operating revenue of Rp1,960 billion or 3.9%. The gain was mostly contributed by growth in Data, Internet and IT Services revenue of Rp2,071 billion or 15.0%. Cellular revenue increased by Rp552 billion or 2.6%, while Fixed Line revenue declined by Rp952 billion or 8.8%.
As of September 30, 2010, total number of TELKOM Group Customers reached 118.2 million, with breakdown as follows:
| | Fixed wirelines in service has remained essentially flat at approximately 8.3 million subscribers. |
|---|---|
| | Flexi obtained 1,617K net additional subscribers, bringing total subscribers to 16.8 million subscribers. |
| | Telkomsel saw strong net-add in 3Q10 of 4.8 million customers, for a net-add during 2010 of 11.5 million |
| customers. At the end of 3Q10, Telkomsels customer base reached 93.1 million customers, consisting of 2.1 million | |
| postpaid and 91.0 million prepaid customers. This represented 16.7% growth from a year ago on the back of | |
| continuous product and service innovation, strong brand positioning and an improved network. |
TELKOMs operating expenses increased by Rp2,720 billion or 8.4%. Operating expenses were impacted by a Rp1,901 billion or 17.4%, rise in operating and maintenance expenses, and an increase in depreciation and amortization expenses of Rp847 billion or 8.3%, in line with our addition in productive assets. Meanwhile, personnel expenses and general and administration expenses fell by Rp118 billion and Rp117 billion or 2.1% and 6.4%, respectively.
TELKOM experienced a decrease in gain on foreign exchange of Rp644 billion compared to the previous period, which led a sharp rise in other expenses-net of Rp545 billion or 321%. This reduced our net profit by 3.9% or Rp367 billion to Rp8,933 billion. However, TELKOM posted an increase in EBITDA of Rp87 billion from Rp28,150 billion to Rp28,237 billion.
A summary of the balance sheet, income statements and operational highlights follows:
| (In Billion Rp) | (decrease) | |||
|---|---|---|---|---|
| Total Assets | 95,313.8 | 100,060.7 | 5.0 | |
| Total Liabilities | 48,041.0 | 46,433.5 | (3.3 | ) |
| Minority Interest | 9,766.0 | 10,885.8 | 11.5 | |
| Total Equity | 37,506.8 | 42,741.4 | 14.0 | |
| Operating Revenue | 50,162.8 | 52,122.4 | 3.9 | |
| Operating Expense | 32,208.5 | 34,928.2 | 8.4 | |
| Operating Income | 17,954.3 | 17,194.1 | (4.2 | ) |
| Net Income | 9,300.5 | 8,933.4 | (3.9 | ) |
| EBITDA | 28,150.0 | 28,237.1 | 0.3 | |
| EBITDA Margin (%) | 56.1 | 54.2 | (1.9 | ) |
The Financial Statements are prepared in accordance with Generally Accepted Accounting Standards in Indonesia
Folio /Folio
PAGEBREAK
Table of Contents
| Unit | 3Q/2009 | 3Q/2010 | % Increase — (decrease) | ||
|---|---|---|---|---|---|
| Line in Service: | |||||
| - Wireline | Subs (000) | 8,703 | 8,334 | (4.2 | ) |
| - Wireless | Subs (000) | 14,886 | 16,756 | 12.6 | |
| Total Fixed Lines | Subs (000) | 23,589 | 25,089 | 6.4 | |
| Customer Base Cellular: | |||||
| - kartuHALO | Subs (000) | 2,051 | 2,101 | 2.4 | |
| - simPATI | Subs (000) | 56,863 | 62,090 | 9.2 | |
| - Kartu As | Subs (000) | 20,860 | 28,944 | 38.8 | |
| Total Customer Base Cellular | Subs (000) | 79,774 | 93,136 | 16.7 | |
| ADSL (Speedy) | Subs (000) | 979 | 1,530 | 56.3 | |
| MOU Cellular | Billion minutes | 100.8 | 92.8 | (7.9 | ) |
| ARPU Cellular/month | Rp 000 | 48 | 43 | (10.4 | ) |
The Consolidated Statements reflect certain changes imposed by the Financial Accounting Standards Board of the Indonesian Institute of Accountants, effective January 1, 2010. Whereas interconnection revenue in the Statement of Income was previously presented on a net basis, it is now shown on a gross basis. Interconnection expenses are included as operating expenses. Outgoing interconnection revenue, which was previously classified as Interconnection revenue, is now presented as fixed line and cellular revenue. The 2009 presentation has been reclassified to conform to the current presentation. A full copy of the 3Q/2010 Financial Statement for PT Telekomunikasi Indonesia, Tbk. can be found on our website at http://www.telkom.co.id
Rinaldi Firmansyah, President Director of PT Telekomunikasi Indonesia, Tbk, commented This was a record quarter for Data, Internet and IT Services, an important growth driver for us. We are particularly pleased by the surge in broadband customers, and feel that our investment in high-speed internet infrastructure, along with our aggressive marketing of these offerings, is paying off. TELKOMs confidence and momentum is also boosted by the rise in cellular subscribers in spite of difficult market conditions.
AGUS MURDIYATNO Vice President Investor Relations
For further information, please contact:
| Investor Relations Unit PT TELEKOMUNIKASI INDONESIA, Tbk | |
|---|---|
| Tel: | 62-21-5215109 |
| Fax: | 62-21-5220500 |
| Email: | [email protected] |
About Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk.
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (TELKOM or the Company) is the biggest full service and network provider in Indonesia. TELKOMs majority-owned subsidiary Telkomsel is also the largest Indonesian mobile cellular operator, as measured by subscribers and revenues. The Company also provides a wide range of other telecommunication services including interconnection, network, data and internet services, and other telecommunications services. TELKOMs shares are listed in the Indonesian Stock Exchange (IDX: TLKM) and its American Depository Shares are listed in the New York Stock Exchange (NYSE:TLK) and London Stock Exchange (LSE:TKIA). For more information please visit www.telkom.co.id
Folio /Folio
PAGEBREAK
Table of Contents
Highlights
| | TELKOM consolidated operating revenue
for 9M10 up Rp.52.1 trillion or 3.9%. |
| --- | --- |
| | Cellular subscriber base grew strongly
by 16.7% year on year (YoY) to 93.1 million subscribers during
9M10 with a total net add of 11.5 million subscribers. |
| | Broadband subscriber rose by
155% to 6.381K with Data, Internet and IT services consolidated
revenue increasing by 15%. |
| | The decline in fixed line revenue slowed to 8.8% in 9M10. |
OPERATIONAL HIGHLIGHTS:
| YoY — 9M09 | 9M10 | Growth | QoQ — 1Q10 | 2Q10 | 3Q10 | Growth | |
|---|---|---|---|---|---|---|---|
| Descriptions | (000) | (000) | (%) | (000) | (000) | (000) | (%) |
| Fixed Line: | |||||||
| LIS Wireline | 8,703 | 8,334 | -4.2 | 8,382 | 8,397 | 8,334 | -0.8 |
| LIS Wireless (Flexi): | 14,886 | 16,756 | 12.6 | 15,948 | 15,896 | 16,756 | 5.4 |
| - Post paid | 664 | 554 | -16.6 | 594 | 565 | 554 | -2.0 |
| - Prepaid | 14,222 | 16,202 | 13.9 | 15,354 | 15,330 | 16,202 | 5.7 |
| Total | 23,589 | 25,089 | 6.4 | 24,331 | 24,293 | 25,089 | 3.3 |
| Cellular: | |||||||
| - Post paid | 2,051 | 2,101 | 2.4 | 2,047 | 2,098 | 2,101 | 0.1 |
| - Prepaid | 77,723 | 91,034 | 17.1 | 79,903 | 86,218 | 91,034 | 5.6 |
| Total | 79,774 | 93,136 | 16.7 | 81,950 | 88,316 | 93,136 | 5.5 |
| Broadband: | |||||||
| - Fixed broadband / Speedy | 979 | 1,530 | 56.3 | 1,283 | 1,416 | 1,530 | 8.1 |
| - Mobile broadband / Flash | 1,375 | 4,278 | 211.1 | 2,139 | 2,976 | 4,278 | 43.8 |
| - Blackberry | 148 | 573 | 287.2 | 280 | 456 | 573 | 25.7 |
FINANCIAL HIGHLIGHT
TELKOM CONSOLIDATED
| Key Indicators | YoY — 9M09 *) | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | ||
|---|---|---|---|---|---|---|---|---|---|
| Op. Revenues (Rp Bn) | 50,163 | 52,122 | 3.9 | 16,593 | 17,650 | 17,880 | 1.3 | ||
| Op. Expenses (Rp Bn) | 32,209 | 34,928 | 8.4 | 11,266 | 11,618 | 12,045 | 3.7 | ||
| Op. Income (Rp Bn) | 17,954 | 17,194 | (4.2 | ) | 5,327 | 6,032 | 5,835 | (3.3 | ) |
| EBITDA (Rp Bn) | 28,150 | 28,237 | 0.3 | 9,044 | 9,738 | 9,455 | (2.9 | ) | |
| EBITDA Margin (%) | 56.1 % | 54.2 % | (1.9 | ) | 54.5 % | 55.2 % | 52.9 % | (2.3 | ) |
| Net Inc. (Rp Bn) | 9,300 | 8,933 | (3.9 | ) | 2,777 | 3,227 | 2,930 | (9.2 | ) |
| Net Inc./Share(Rp) | 473 | 454 | (3.9 | ) | 141 | 164 | 149 | (9.2 | ) |
| Net Inc./ADS(Rp) | 18,914 | 18,167 | (3.9 | ) | 5,646 | 6,562 | 5,958 | (9.2 | ) |
*) The 2009 figures are reclassified to conform to the current presentation
TELKOMSEL
| Key Indicators | YoY — 9M09 | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | |
|---|---|---|---|---|---|---|---|---|
| Op. Revenues (Rp Bn) | 32,117 | 33,738 | 5.0 | 10,670 | 11,278 | 11,790 | 4.5 | |
| Op. Expenses (Rp Bn) | 18,082 | 20,937 | 15.8 | 6,606 | 6,994 | 7,337 | 4.9 | |
| Op. Income (Rp Bn) | 14,035 | 12,801 | (8.8 | ) | 4,064 | 4,284 | 4,453 | 3.9 |
| EBITDA (Rp Bn) | 20,151 | 19,838 | (1.6 | ) | 6,400 | 6,597 | 6,841 | 3.7 |
| EBITDA Margin (%) | 63 % | 59 % | (4 | ) | 60 % | 58 % | 58 % | 0.0 |
| Net Inc. (Rp Bn) | 9,821 | 9,189 | (6.4 | ) | 2,838 | 3,088 | 3,263 | 5.7 |
TICKERS:
| NYSE | : TLK |
|---|---|
| LSE | : TKIA |
| IDX | : TLKM |
ISSUED SHARES: 20,159,999,280 shares
SHAREHOLDER COMPOSITION:
| Govt. of Indonesia | : 52.47 |
|---|---|
| Public | : 47.53 % |
(exclude treasury stock 490,574,500 shares) (As of Sep 30, 2010)
CONVERSION RATES (US$1.00): 2009 = Rp9,665.0 (Sep 30,2009) 2010 = Rp8,925.0 (Sep 30,2010)
DISCLAIMER
This document contains financial conditions and result of operation, and may also contain certain projections, plans, strategies, and objectives of the Company, which would be treated as forward looking statements within the meaning of applicable law. Forward looking statements, by their nature, involve risk and uncertainty that could cause actual results and development to differ materially from those expressed or implied in these statements. TELKOM does not guarantee that any action, which may have been taken in reliance on this document will bring specific results as expected.
Investor Relations
PT. TELEKOMUNIKASI INDONESIA Tbk Grha Citra Caraka, 5 th floor Jl. Gatot Subroto No.52, Jakarta
| Phone | : 62 21 5215109 |
|---|---|
| Fax | : 62 21 5220500 |
| : [email protected] | |
| Website | : www.telkom.co.id |
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
The following analysis and discussion is based on our financial statements for nine months of 2009 and 2010 ended on September 30, 2009 and September 30, 2010 respectively. These have been submitted to the BAPEPAM-LK, the Capital Market and Financial Institutions Supervisory Agency.
OPERATIONAL RESULTS
Cellular Service
Market conditions in 3Q10 were relatively stable with competition ticking up during the Ramadan festive of August and September. Most of operators attempted to attract new customers through their marketing programs to gain the momentum from the holiday. Promotion included handset bundling program, BlackBerry programs, data packages and voice and SMS packages. Telkomsel still successfully led the market by offering attractive promotional programs and head-to-head competition with the rest of the pack. As a result, Telkomsel recorded another strong expansion of its customer base in 3Q10.
Customer Base
Telkomsel saw strong net-add in 3Q10 with 4.8 million customers, for a net-add during 2010 to 11.5 million customers. At the end of 3Q10, Telkomsels customer base reached 93.1 million customers, consisting of 2.1 million postpaid and 91 million prepaid customers. This represented 16.7% growth from a year ago on the back of continuous product and service innovation, strong brand positioning and an improved network. Kartu As was the main contributors of the customer base growth, which increased by 38.8% on YoY comparison. The launch of the Kartu As Jagoan Serbu promotional programs has received a strong response from the market and expanded our penetration to lower market segments. Estimated market share as of September 2010 was approximately 47% of full mobility market.
Minutes of Use MoU & Revenue per Minute (RPM)
The MoU (chargeable) again surged in 3Q10 that booked 34.3 billion minutes booked, an increase of 11.4% from 2Q10. The growth was due to a 5.5% rise in our customer base combined with improved MoU per subscriber. Total MoU for 9M10 was 92.8 billion minutes, which marked a decline 7.9% from the same period last year.
Average RPM in 3Q10 was lower compared to 2Q10, which has brought down the RPM for 9M10 to the level of Rp230. However, on a year-on-year basis, RPM in 9M10 was still 10% higher compared to the RPM recorded in the same period last year.
SMS & Revenue per SMS (RPS)
We recorded 26.4 billion records chargeable SMS in 3Q10, an increase of 27% from the second quarter. The significant increase was due to our aggressive Kartu As SMS promotion program called Jagoan Serbu. The promotional allows customer to send 1,000 SMSes to customer of all the cellular operators for 24 hour for only Rp1,000/day. For 9M10, chargeable SMS traffic reached 68.2 billion records, 7% lower from the previous year figure of 73.5 billion records an impact of an aggressive SMS promotion in 2010
The revenue per SMS (chargeable) increased from the previous year by 9% to Rp113 in 9M10. This is due to the right pricing strategy in our SMS promotional packages.
ARPU
Blended ARPU was Rp43K, which was 10% lower than the ARPU during the same period last year. The decline in ARPU was attributable to the decline of simPATI s ARPU, while other products showed a relatively stable ARPU.
Network Capacity
During 9M10, Telkomsel rolled out 4,324 new BTS units (including 2,416 units 3G-BTSes), bringing the total to 35,316 BTSes on air. This figure is up 19% from the same period last year. The overall network capacity available at end of September 2010 was 97.3 million subscribers.
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 2 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
New Products and Programs
In July 2010, we introduced the simPATI Freedom starter pack for Rp5,000 which includes free 100 free SMSes (off-network), 1 free Mb of internet access, and a free wallpaper and Ring Back Tone. Various packages are also available through *999# access such as unlimited internet access, unlimited evening calls and unlimited anytime calls. The existing tariff scheme applies to this new starter pack.
We introduced Rp20/minute call promotion for Kartu As users in August 2010 permitting customers to call all day at the special promotional rate. Through *100# access customer can purchase the Rp1,000 package which gives 50 minutes on-network calls in different time band (00.0017.00 and 17.00 24.00).
In September 2010, a new package of free 100 free minutes calling time for simPATI Freedom was introduced. By registering through 999# access, customer can make 100 minutes of calls from 18.0023.59. We also offer a package of free 300 free minutes in simPATI Freedom. By registering through 999# access, customer can make 300 minutes of calls from 18.0023.59.
In the following table, we present a YoY and QoQ comparison for our cellular performance:
| Unit | YoY — 9M09 | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| CUSTOMER BASE | |||||||||||
| Customer Base | |||||||||||
| kartuHALO | Subs (000) | 2,051 | 2,101 | 2.4 | 2,047 | 2,098 | 2,101 | 0.1 | |||
| simPATI | Subs (000) | 56,863 | 62,090 | 9.2 | 57,692 | 60,201 | 62,090 | 3.1 | |||
| Kartu As | Subs (000) | 20,860 | 28,944 | 38.8 | 22,211 | 26,017 | 28,944 | 11.3 | |||
| Total | Subs (000) | 79,774 | 93,136 | 16.7 | 81,950 | 88,316 | 93,136 | 5.5 | |||
| Net Add | |||||||||||
| kartuHALO | Subs (000) | 111 | 66 | (40.5 | ) | 12 | 52 | 3 | (94.2 | ) | |
| simPATI | Subs (000) | 13,830 | 4,098 | (70.4 | ) | (300 | ) | 2,509 | 1,889 | (24.7 | ) |
| Kartu As | Subs (000) | 533 | 7,328 | 1,274.9 | 594 | 3,806 | 2,927 | (23.1 | ) | ||
| Total | Subs (000) | 14,474 | 11,492 | (20.6 | ) | 306 | 6,367 | 4,819 | (24.3 | ) | |
| MOU (excluding free & incoming | |||||||||||
| mins) | Bn minutes | 100.8 | 92.8 | (7.9 | ) | 27.8 | 30.8 | 34.3 | 11.4 | ||
| SMS (in billion units) | Bn units | 73.5 | 68.2 | (7.2 | ) | 21.0 | 20.7 | 26.4 | 27.5 | ||
| ARPU | |||||||||||
| Voice (9 months average) | |||||||||||
| kartuHALO | Rp.000 per mo. | 211 | 212 | 0.5 | 208 | 211 | 212 | 0.5 | |||
| simPATI | Rp.000 per mo. | 48 | 42 | (12.5 | ) | 42 | 43 | 43 | | ||
| Kartu As | Rp.000 per mo. | 30 | 30 | | 30 | 29 | 29 | | |||
| Blended | Rp.000 per mo. | 48 | 43 | (10.4 | ) | 43 | 43 | 43 | | ||
| Non-voice/Data (9 months average) | |||||||||||
| kartuHALO | Rp.000 per mo. | 47 | 56 | 19.1 | 53 | 57 | 58 | (1.8 | ) | ||
| simPATI | Rp.000 per mo. | 14 | 13 | (7.1 | ) | 12 | 12 | 14 | 16.7 | ||
| Kartu As | Rp.000 per mo. | 15 | 15 | | 16 | 13 | 13 | | |||
| Blended | Rp.000 per mo. | 15 | 14 | (6.7 | ) | 14 | 14 | 15 | 7.1 | ||
| NETWORK DATA | |||||||||||
| Network Capacity | |||||||||||
| Base stations installed | |||||||||||
| (GSM/DCS/3G) | Unit | 29,781 | 35,316 | 18.6 | 32,243 | 34,005 | 35,316 | 3.9 | |||
| Overall capacity all network | |||||||||||
| elements | subscriber Mn | 82.9 | 97.2 | 17.2 | 85.1 | 90.9 | 97.2 | 6.93 | |||
| Quality of Service | |||||||||||
| Call success rate | % | 95.41 | 94.83 | -0.58 | 96.64 | 95.67 | 94.83 | -0.84 | |||
| Call completion rate | % | 98.81 | 98.77 | -0.04 | 98.93 | 98.74 | 98.77 | -0.03 | |||
| EMPLOYEE DATA | |||||||||||
| Total employees *) | person | 4,158 | 4,354 | 4.7 | 4,234 | 4,313 | 4,354 | 1.0 | |||
| Efficiency ratio | Subs/employee | 19,186 | 21,391 | 11.5 | 19,355 | 20,477 | 21,391 | 4.5 |
*) Excluding Board of Directors
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 3 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
Broadband Services
Fixed Broadband (Speedy)
Customer Base
As of September 30, 2010, there were 1,530K subscribers for fixed broadband services (Speedy), representing growth of 56.3% from 979K subscribers recorded in the same period last year. Speedy remained the market leader in this business with total marker share of approximately 80%.
ARPU
ARPU is derived from monthly recurring customers usage. ARPU for 9M10 was Rp222K, a decrease of 15.6% in the same period a year ago.
New Products and Programs
In line with our new business portfolio (Telecommunication, Information, Media and Edutainment - TIME) and adjusted for current market conditions, Speedy, with its tagline Lead Your Life, is bundling its services with other TELKOM Group offerings.
Special Offers included:
The Speedy Netbook Package: The promotion provides one Netbook computer for every child. This bundled program leverages synergies with our mobile broadband/Flash & FlexiNet, merchandise, computer vendors, the Indonesian Education Department and Microsoft, and was offered to the student at a special price of Rp 3,199,000.
A special tariff promo for the Speedy package: Socialia 384Kbps, Load 512Kbps, Familia 1Mbps, Executive 2Mbps and Biz 3Mbps. This offer was valid from July 1 to September 30, 2010 for Jakarta and Surabaya areas.
Mobile Broadband (Flash)
Customer Base
In the third quarter 2010, our mobile broadband/Flash user base grew by 43.8% from 2,976K in the prior quarter to 4,278K. We have maintained our leadership position in the mobile broadband sector with an approximately 64% market share. To support our mobile broadband service, some of our backbone infrastructures were utilized by Telkomsel as a part of our strategy to synergize operational resources.
ARPU
ARPU for this service was Rp30K, representing a decrease of 57.1% compare to the same period last year.
New Products and Programs
Our popular promotions from previous quarter continued to this quarter, including:
Unlimited Flash BroadbandPrepaid (A new starter pack). The objective of this promo is to provide affordable unlimited internet access and to drive data and internet usage with our prepaid users and potential users. The starter pack was sold at Rp60K, which included credit for Rp55K of use, 1MB free internet and 100 SMSes off-network. We also provide other packages with at price-points of Rp50K, Rp100K and Rp200K for 384kbps internet connections (active period 14 days), 384kbps and 512kbps with active period 30 days, and also fair use quota set at 100MB, 500MB and 1.5GB, respectively.
Our Modem Flash program at Rp499K which includes 300Mb free/month. All cellular users will get 300Mb free on a volume based package.
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 4 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
Fixed Wireline Services
Customer Base
As of September 30, 2010, our total number of fixed wirelines in service has remained essentially flat at approximately 8.3 million, representing a decrease of 4.2% from 8.7 million in 9M09. Our 8.3 million subscribers represented a market share of some 99%. We remain dominant player in the fixed wireline market.
ARPU
ARPU for this period amounted to Rp105K, or declined 5.6% from Rp112K on the same period previous year. As part of our strategy to manage fixed wireline churn, we launched a fixed business improvement program (FBIP). As of September 30, 2010, there were around 2.2 million subscribers registered with one of our FBIP programs, amounting to approximately 26.5% of total wireline subscribers. The total incremental revenue during the third quarter of 2010 from this program was Rp98.3 billion.
Promo and Reward Program
Our point based reward program that we called TPRT ( Telkom Point Rejeki Tumpah ) was still going on during 3Q10. With this program, we are able to lock-in customers until 2011.
Fixed Wireless Service (Flexi)
Customer Base
As of September 30, 2010, Flexi obtained 1,617K net additional subscribers, bringing total subscribers to 16.8 million. This represents an approximately 57.2% market share. We have maintained our top position in the fixed wireless market.
ARPU
ARPU (blended) for this period amounted to Rp17K, a decrease of 26.3% from Rp23K from the same period last year. Revenue per Minute (RPM) amounted to Rp182, an increase of 0.8% from Rp180. Total wireless production (MoU) was 9.2 billion minutes decreased by 26.0% from 12.4 billion minutes from the same period last year.
Network Capacity
During third quarter 2010, the total number of BTSes on-air increased by 5.4% to 5,580 units. As of September 30, 2010, 370 cities are covered by these BTSes the same as last quarter. The allocation of BTSes located in Java and outside Java is about 35% and 65%, respectively.
New Products and Programs
FLEXINET UNLIMITED: Flexi program for unlimited internet access with a fixed period (Rp2,500/day, Rp15,000/week and Rp50,000/month). This program is valid until December 31, 2010.
FLEXI IRITPrepaid (A new starter pack). The starter pack offers a special price of Rp 49/minute from the first call to our customers who called to our cellular and our PSTN.
We also launched Flexi ngROOMpi. This product permits our customers to make a conference with multi participants in a simple manner (just push 550) and at a very affordable rate (Rp 49/minute, one tariff).
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 5 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
In the following table we present comparison YoY and QoQ Flexi performance, as follows:
| UNIT | YoY — 9M09 | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Customer Base | ||||||||||
| Classy/Postpaid | SSF(000) | 664 | 554 | -16.6 | 594 | 565 | 554 | -1.9 | ||
| Trendy/Prepaid | SSF(000) | 14,222 | 16,202 | 13.9 | 15,354 | 15,330 | 16,202 | 5.7 | ||
| Total Blended | SSF(000) | 14,886 | 16,756 | 12.6 | 15,948 | 15,896 | 16,756 | 5.4 | ||
| Net additional | ||||||||||
| Classy/Postpaid | SSF(000) | (67 | ) | (95 | ) | -41.8 | -55 | -29 | -12 | -58.6 |
| Trendy/Prepaid | SSF(000) | 2,228 | 1,712 | -23.2 | 864 | -24 | 872 | 3,733.3 | ||
| Total Blended | SSF(000) | 2,161 | 1,617 | -25.2 | 809 | -53 | 860 | 1,722.6 | ||
| ARPU | ||||||||||
| Classy/Postpaid | Rp(000) | 85 | 85 | 0.0 | 83 | 88 | 84 | -4.5 | ||
| Trendy/Prepaid | Rp(000) | 19 | 14 | -26.3 | 15 | 14 | 14 | 0.0 | ||
| Total Blended | Rp(000) | 23 | 17 | -26.1 | 17 | 17 | 16 | -5.9 | ||
| MoU (Minute of use) | mn minutes | 12,435 | 9,198 | -26.0 | 3,073 | 3,080 | 3,045 | -1.1 | ||
| SMS | mn messages | 3,854 | 3,047 | -20.8 | 1,073 | 1,030 | 943 | -8.4 | ||
| NETWORK | ||||||||||
| BTS | BTS | 5,296 | 5,580 | 5.4 | 5,543 | 5,552 | 5,580 | 0.5 | ||
| Coverage | Cities | 321 | 370 | 15.3 | 370 | 370 | 370 | 0.0 |
FINANCIAL RESULTS
TELKOM CONSOLIDATED
The Consolidated Statements reflect certain changes imposed by the Financial Accounting Standards Board of the Indonesian Institute of Accountants, effective January 1, 2010. Whereas interconnection revenue in the Statement of Income was previously presented on a net basis, it is now shown on a gross basis. Interconnection expenses are included as operating expenses. Outgoing interconnection revenue, which was previously classified as Interconnection revenue, is now presented as fixed line and cellular revenue. The 2009 presentation has been reclassified to conform to the current treatment.
Profit and Loss Statement
In the following table, we present a YoY and QoQ comparison for our Statement of Income:
| Key Indicators | YoY — 9M09 | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | ||
|---|---|---|---|---|---|---|---|---|---|
| Op. Revenues (Rp Bn) | 50,163 | 52,122 | 3.9 | 16,593 | 17,650 | 17,880 | 1.3 | ||
| Op. Expenses (Rp Bn) | 32,209 | 34,928 | 8.4 | 11,266 | 11,618 | 12,045 | 3.7 | ||
| Op. Income (Rp Bn) | 17,954 | 17,194 | (4.2 | ) | 5,327 | 6,032 | 5,835 | (3.3 | ) |
| EBITDA (Rp Bn) | 28,150 | 28,237 | 0.3 | 9,044 | 9,738 | 9,455 | (2.9 | ) | |
| EBITDA Margin (%) | 56.1 % | 54.2 % | (1.9 | ) | 54.5 % | 55.2 % | 52.9 % | (2.3 | ) |
| Net Inc. (Rp Bn) | 9,300 | 8,933 | (3.9 | ) | 2,777 | 3,227 | 2,930 | (9.2 | ) |
| Net Inc./Share(Rp) | 473 | 454 | (3.9 | ) | 141 | 164 | 149 | (9.2 | ) |
| Net Inc./ADS(Rp) | 18,914 | 18,167 | (3.9 | ) | 5,646 | 6,562 | 5,958 | (9.2 | ) |
Operating Revenues
We recorded operating revenues of Rp52.1 trillion in 9M10, an increase of Rp2.0 trillion or 3.9% from Rp50.2 trillion in 9M09. A summary follows:
| | Fixed line revenue decreased by Rp952.1 billion or 8.8% from Rp10.8 trillion in
9M09 to Rp9.9 trillion in 9M10, mainly due to a decrease usage charge revenue, which was in
line with Flexi Trendi ARPU decrease. |
| --- | --- |
| | Cellular revenue increased by Rp552.4 billion or 2.6% from Rp21.5 trillion in
9M09 to Rp22.1 trillion in 9M10 due to an increase on usage charge and features
revenues. |
| | Interconnection revenue decreased by Rp106.0 billion or 4.4% from Rp2.4 trillion
in 9M09 to Rp2.3 trillion in 9M10. This was mainly due to a decline in Flexi
interconnection revenue. |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 6 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
| | Data, internet and information technology services revenues increased by Rp2.1
trillion or 15% from Rp13.8 trillion in 9M09 to Rp15.8 trillion in 9M10. This was largely
driven by significant growth in internet connectivity, data communications and information
technology services revenues as a result of substantial growth in Speedy subscribers and
mobile broadband users of 56.3% and 211.1%, respectively. |
| --- | --- |
| | Network revenues increased by Rp8.4 billion or 0.9% from Rp895.1 billion in 9M09
to Rp903.5 billion in 9M10, mainly due to the increase in satellite transponder lease. |
| | Other revenues increased by Rp385.4 billion or 49.5% from Rp778.7 billion in
9M09 to Rp1,164.1 billion in 9M10, mainly due to Universal Service Obligation compensation. |
In the following table, we present a YoY and QoQ comparison for our operating revenues:
| 9M09 | 9M10 | Growth | 1Q10 | 2Q10 | 3Q10 | Growth | |
|---|---|---|---|---|---|---|---|
| Fixed line (Rp Bn) | 10,806 | 9,854 | -8.8 % | 3,342 | 3,343 | 3,169 | -5.2 % |
| Cellular (Rp Bn) | 21,504 | 22,057 | 2.6 % | 6,950 | 7,449 | 7,657 | 2.8 % |
| Interconnection (Rp Bn) | 2,401 | 2,295 | -4.4 % | 758 | 765 | 772 | 1.0 % |
| Data, Internet & IT (Rp Bn) | 13,777 | 15,849 | 15.0 % | 4,995 | 5,228 | 5,627 | 7.6 % |
| Network (Rp Bn) | 895 | 903 | 0.9 % | 277 | 278 | 348 | 25.6 % |
| Other (Rp Bn) | 779 | 1,164 | 49.5 % | 271 | 588 | 306 | -48.0 % |
Operating Expenses
Total Operating Expenses were Rp34.9 trillion in 9M10, increasing by Rp2.7 trillion or 8.4% from Rp32.2 trillion in 9M09. A summary follows:
| | Depreciation and amortization expenses increased by Rp847.3 billion or 8.3%,
from Rp10.2 trillion to Rp11.0 trillion, mainly due to an increase on depreciation of
supporting facilities, BTSes and switching. The period also saw an increase of amortization
of goodwill, software and KSO Plus. |
| --- | --- |
| | Personnel expenses decreased by Rp118.5 billion or 2.1%, from Rp5.5 trillion to
Rp5.4 trillion, mainly due to a decrease in net periodic pension costs and net periodic
post-retirement health care benefit costs. |
| | Operation & maintenance expenses increased by Rp1.9 billion or 17.4% from Rp10.9
trillion in 9M09 to Rp12.9 trillion in 9M10. The rise was mainly due to network
infrastructure growth, which affected operation and maintenance cost, frequency fees and
power supply costs. The increase in these expenses was also affected by an increase in
partnership fees for third parties who sold our products. |
| | General and administrative expenses decreased by Rp117.1 billion or 6.4% from
Rp1.8 trillion in 9M09 to Rp1.7 trillion, due to a decrease in collection expense and
provision for doubtful accounts. |
| | Interconnection expense increased by Rp102.8 billion or 4.7% from Rp2.2 trillion
in 9M09 to Rp2.3 trillion, due to decrease in cellular interconnection expense. |
| | Marketing expenses slightly increased by Rp103.7 billion or 6.9% to Rp1.6
trillion, mainly due to an increase in exhibition and sales commission. |
In the following table, we present a YoY and QoQ comparison for our operating expenses:
| 9M09 | 9M10 | Change | 1Q10 | 2Q10 | 3Q10 | Change | |
|---|---|---|---|---|---|---|---|
| Depreciation (Rp Bn) | 10,196 | 11,043 | 8.3 % | 3,716 | 3,706 | 3,620 | -2.3 % |
| Personnel (Rp Bn) | 5,546 | 5,427 | -2.1 % | 1,874 | 1,593 | 1,960 | 23.0 % |
| O & M (Rp Bn) | 10,954 | 12,856 | 17.4 % | 3,966 | 4,443 | 4,446 | 0.1 % |
| G & A (Rp Bn) | 1,844 | 1,727 | -6.4 % | 622 | 496 | 608 | 22.6 % |
| Interconnection (Rp Bn) | 2,174 | 2,277 | 4.7 % | 670 | 829 | 778 | -6.2 % |
| Marketing (Rp Bn) | 1,495 | 1,598 | 6.9 % | 416 | 550 | 632 | 15.0 % |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 7 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
EBITDA and Other (Expenses) Income
During 9M10, EBITDA reached Rp28.2 trillion, growing by 0.3% from the same period last year, while EBITDA margin decline from 56.1% to 54.2%.
The increase in other expenses-net by Rp715.3 billion or 321.2% compared to the previous period was mainly due to a decrease in foreign exchange gains following the smaller appreciation of the rupiah against foreign currencies (particularly USD and EUR) this period in the previous period.
Net Income
Net income decreased by 3.9% to Rp8.9 trillion and net income margin reached 17.1%, declining by 1.4%, compared to the same period last year. The foreign exchange gain decreased amounted Rp643.8 billion to Rp131.0 billion from Rp774.8 billion last year, resulted Net Income decreased by 3.9%. Normalized Net Income to foreign exchange gains resulted positive growth by 1.3%.
| Normalized Net Income (Rp. Bn) — Forex Gain | 774.8 | 131 | (643.8 | ) | -83.1 % |
|---|---|---|---|---|---|
| Net Income | 9,300.5 | 8,933.4 | (367.1 | ) | 3.9 % |
| Less : Forex Gain, Net of Tax | 581.1 | 98.3 | (482.8 | ) | -83.1 % |
| Normalized Net Income | 8,719.4 | 8,835.1 | 115.7 | 1.3 % |
Balance Sheet
In the following table we present a comparison YoY for the Balance Sheet as follows:
| Balance Sheet | YoY — 9M09 | 9M10 | Change | QoQ — 1Q10 | 2Q10 | 3Q10 | Change |
|---|---|---|---|---|---|---|---|
| Total Assets (Rp Tn) | 95.3 | 100.1 | 5.0 % | 96.5 | 99.1 | 100.1 | 1 % |
| Total Liabilities (Rp Tn) | 48.0 | 46.4 | -3.3 % | 42.8 | 49.4 | 46.4 | -6.1 % |
| Minority interest (Rp Tn) | 9.8 | 10.9 | 11.5 % | 11.9 | 9.7 | 10.9 | 12 % |
| Total Equity (Rp Tn) | 37.5 | 42.7 | 14.0 % | 41.8 | 39.9 | 42.7 | 7 % |
As of September 30, 2010, our total assets increased by Rp4.7 trillion or 5.0% from Rp95.3 trillion on Q309 to Rp100.1 trillion on Q310. This was mainly due to an increase in current assets, which consisted of cash and cash equivalent and trade receivables from related party.
Total liabilities has decreased by Rp1.6 trillion or 3.3% from Rp48 trillion to Rp46.4 trillion, mainly due to a decrease in taxes payables that was partially offset by an increase in bond prices.
| | Current Liabilities decreased by 8.1% to Rp23.7 trillion, mainly due to a
decrease in taxes payable. |
| --- | --- |
| | Non-current Liabilities increased by 2.2% to Rp22.7 trillion due to an increase
in Bonds and Notes. |
Total equity increased by Rp5.2 trillion or 14.0% from Rp37.5 trillion on September 30, 2009 to Rp42.7 trillion on September 30, 2010. This was mainly due to net income during Q310.
Cash Flow
Cash and cash equivalents at the end of this period totaled Rp1.5 trillion, an increase of 169.7% compared to the same period last year, as a result of:
| | Net cash flows from operating activities decreasing by Rp1.8 trillion or 7.9%,
primarily due to a decrease in cash receipts from fixed line and also caused by increases in
cash payments for operating expenses. |
| --- | --- |
| | Net cash flows used in investment activities decreasing by Rp5 trillion or
29.3%, primarily due to decrease in cash payment for acquisition of property, plant and
equipment; and |
| | Net cash flows from financing activities decreasing by Rp2.3 trillion, or 50.1%,
primarily due to decreasing proceeds from long term borrowings. |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 8 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
FINANCIAL RATIOS
| 9M09 | 9M10 | Growth | 1Q10 | 2Q10 | 3Q10 | Growth | |||
|---|---|---|---|---|---|---|---|---|---|
| Operating Margin (%) | 35.8 | 33.0 | (2.8 | ) | 32.1 | 34.2 | 32.6 | (1.6 | ) |
| Profit Margin (%) | 18.5 | 17.1 | (1.4 | ) | 16.7 | 18.3 | 16.4 | (1.9 | ) |
| Current Ratio (%) | 61.0 | 78.6 | 17.6 | 62.8 | 57.6 | 78.6 | 21.0 | ||
| Return on Asset (%) | 9.8 | 8.9 | (0.8 | ) | 2.9 | 3.3 | 2.9 | (0.3 | ) |
| Return on Equity (%) | 24.8 | 20.9 | (3.9 | ) | 6.6 | 8.1 | 6.9 | (1.2 | ) |
| Total Liabilities to Equity (%) | 128.1 | 108.6 | (19.4 | ) | 102.5 | 124.0 | 108.6 | (15.3 | ) |
| Gearing (Net Debt to Equity) (%) | 42.6 | 30.7 | (11.9 | ) | 28.7 | 23.4 | 31.7 | 8.3 | |
| Debt Equity (%) | 62.7 | 52.6 | (10.1 | ) | 45.8 | 45.2 | 53.6 | 8.5 | |
| Debt to EBITDA (%) | 83.6 | 79.7 | (4.0 | ) | 220.5 | 178.2 | 242.3 | 64.2 | |
| Debt Service Ratio (Times) | 2.9 | 3.7 | 0.7 | 1.1 | 1.4 | 1.4 | 0.0 | ||
| EBITDA to Interest Expense (Times) | 19.1 | 19.7 | 0.6 | 17.2 | 22.3 | 20.0 | (2.2 | ) | |
| EBITDA to Net Debt (%) | 176.0 | 214.9 | 38.9 | 72.4 | 108.4 | 69.7 | (38.6 | ) |
TELKOMSEL
Profit and Loss Statement
In the following table, we present a YoY and QoQ comparison for our Statement of Income:
| Key Indicators | YoY — 9M09 | 9M10 | Growth (%) | 1Q10 | 2Q10 | 3Q10 | Growth (%) | |
|---|---|---|---|---|---|---|---|---|
| Op. Revenues (Rp Bn) | 32,117 | 33,738 | 5.0 | 10,670 | 11,278 | 11,790 | 4.5 | |
| Op. Expenses (Rp Bn) | 18,082 | 20,937 | 15.8 | 6,606 | 6,994 | 7,337 | 4.9 | |
| Op. Income (Rp Bn) | 14,035 | 12,801 | (8.8 | ) | 4,064 | 4,284 | 4,453 | 3.9 |
| EBITDA (Rp Bn) | 20,151 | 19,838 | (1.6 | ) | 6,400 | 6,597 | 6,841 | 3.7 |
| EBITDA Margin (%) | 63 % | 59 % | (4.0 | ) | 60 % | 58 % | 58 % | 0.0 |
| Net Inc. (Rp Bn) | 9,821 | 9,189 | (6.4 | ) | 2,838 | 3,088 | 3,263 | 5.7 |
Operating Revenues
Operating revenues (gross) of Rp33.74 trillion were recorded in 9M10, an increase of Rp1.62 trillion or 5% YoY. All products showed a positive growth, with the main driver of the growth being on Kartu As.
| | Postpaid revenues increased 3% to Rp3.32 trillion, mainly due to increase in data revenue. |
|---|---|
| | Prepaid revenues grew 4% to Rp27.53 trillion. |
| Prepaid revenues were mainly | |
| contributed (67%) by simPATI product. However, the YoY growth was mainly from the Kartu As product | |
| line that recorded strong growth in both voice and non-voice revenues. | |
| | International roaming revenues remained stable at Rp541 billion as a result of a decline in |
| revenue from inbound roamers combined with an increase in revenue from outbound roamers. | |
| | Interconnection revenues increased 6% to Rp1.97 trillion, which was due to a rise in |
| incoming interconnection traffic from international calls. | |
| | Other operating revenues increased 186% to Rp369 billion which was mainly from USO |
| compensation fees. |
Despite the decline in voice and SMS traffic, Telkomsels operating revenues still showed a positive YoY growth. This is a result of our tariff optimization effort to improve revenue per minute and revenue per SMS. The growth of data (non-SMS) revenues has also contributed to the operating revenues growth.
Non-voice data revenues grew approximately 11% to Rp9.69 trillion, which represented 29% of gross operating revenues or 30% of net operating revenues.
Operating Expenses
Operating expenses (including depreciation) increased 16% to Rp20.94 trillion. Much of the increase was a result of an increased operation & maintenance and depreciation expenses tied to the growth of Telkomsels network infrastructures.
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 9 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
| | Personnel expenses increased by 18% YoY to Rp1.17 trillion, as a result of organization
restructuring and increase in number of employees. |
| --- | --- |
| | Operation & maintenance expenses grew 25% YoY % to Rp7.77 trillion primarily driven by
network infrastructure growth (the number of BTS increased by 19% and overall network capacity
increased by 17%), which mainly impacted frequency fee and repair & maintenance costs. (which
was also impacted by cost saving in 2009). |
| | General & administration expenses increased to Rp624 billion or 10% YoY. Most of these
expenses came from rental expenses and professional fees related to business process
improvement. |
| | Marketing expenses grew 10% to Rp912 billion, mainly as a result of sales support costs
(such as sales outlets). |
| | Interconnection expenses declined 3% to Rp1.71 trillion, in conjunction with the decline in
outgoing interconnection traffic as a result of increase in on-network promotions. |
| | Other operating expenses increased 6% to Rp624 billion. |
| | Depreciation expenses increased to Rp7.04 trillion or 15% YoY, following the acquisition of
new assets and impact of changes on estimated assets useful life. |
Other (non-operating) expenses increased 12% from net expenses of Rp417 billion in 9M09 to net expenses of Rp468 billion in 9M10, mainly due to higher foreign exchange gains recorded in 9M09 compared to 9M10 as a result of the appreciation of the rupiah against foreign currencies (USD and EUR).
Net income decreased 6% YoY to Rp9.19 trillion in 9M10.
Balance Sheet
Total assets increased 6% to Rp60.61 trillion. Total liabilities increased slightly (1%) to Rp29.58 trillion, while total equity increased 12% to Rp31.03 trillion.
| | Current assets increased 34% to Rp8.37 trillion, mainly in cash & cash equivalents and
prepaid expenses. |
| --- | --- |
| | Fixed assets increased 1% to Rp49.72 trillion as a result of network infrastructure
expansion. |
| | Current liabilities increased 1% to Rp19.98 trillion, primarily because of an increase of
dividend payable combined with decline in current maturities of medium-term loans. |
| | Non-current liabilities increased 1% to Rp9.60 trillion. |
As of September 30, 2010 Telkomsel had Rp10.31 trillion loans outstanding, of which Rp3.76 trillion was presented as current liabilities and Rp6.55 trillion as non-current liabilities.
Cash Flow
Net cash generated from operations in 9M10 was Rp15.19 trillion, a slightly declined compared to 9M09. Cash flow for investment activities, which was mostly spent in the acquisition of network infrastructures, decreased 23% to Rp7.44 trillion. It was mainly due to the changes of term of payments. Net cash used in financing activities increased 49% mainly due to lower loan proceeds and impact of dividend installments.
For subsequent events in October 2010, the company paid the remaining dividend payable of Rp4.14 trillion.
| (in Rp billion) | YoY — 9M09 | 9M10 | Growth (%) | ||
|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 15,963 | 15,195 | -4.8 % | ||
| Cash Flow for Investing Activities | (9,671 | ) | (7,435 | ) | -23.1 % |
| Cash Flow from Financing Activities | (4,737 | ) | (7,080 | ) | 49.5 % |
| Net Increase in Cash & Cash Equivalents | 1,555 | 680 | -56.3 % | ||
| Effect of Foreign Exchange Rate Changes | (104 | ) | (53 | ) | -49.0 % |
| Cash and Cash Equivalents at Beginning of Periods | 1,155 | 3,641 | 215.2 % | ||
| Cash and Cash Equivalents at End of Periods | 2,606 | 4,268 | 63.8 % |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 10 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
ADDITIONAL INFORMATION
Capital Expenditure
During third quarter 2010, total consolidated CAPEX amounted to Rp9.6 trillion with allocation for TELKOM and Telkomsel amounting to Rp2.7 trillion and Rp6.4 trillion, respectively. Taking into account these figures, around 71% and 76% of TELKOMs and Telkomsels CAPEX have been absorbed as of month end September, 2010.
Loan/Debt
For 9M10, Telkomsel drew down Rp3.25 trillion and USD 16 million from our existing facilities. The remaining amount of facilities as of the end of September 2010, including facilities in foreign exchange, was equivalent to Rp10.31 trillion. Telkomsel has to observe certain agreed financial covenants related to its loans/debts. As of September 30, 2010 these covenants were as follows:
| Covenants to be maintained | Required | |
|---|---|---|
| EBITDA To Debt Service | > 1.25 | 4.13 |
| Debt to Tangible Net Worth | < 2.00 | 0.34 |
Human Resources
As of September 30, 2010, the total number of TELKOM employees as a parent company was 21,336 persons. This is a decrease of 8.6% compared to the same period last year, and comes mainly as a result of ordinary attrition. Meanwhile, in the same period, the number of Telkomsels employees grew by 4.7% to 4,354 employees excluding the Board of Directors.
Recent Development
Our Ownership in SCICOM become 29.71%
On June 16, 2010, TII purchased 10.28% share of SCICOM raising its ownership stake 29.71%.
Our Ownership in SIGMA become 100%
On August 1, 2010, Sigma Citra Harmoni (SCH) executed its option right to sell the remaining 20% of Sigma shares amounting Rp96 billion to TELKOM. As a result, TELKOM acquires 100% control of SIGMA.
Melon Joint Venture
In August 16, 2010, Metra formed a Joint Venture Company with South Korean Telkom (SKT). Metra has 51% ownership.
AWARDS
We continue to receive recognition for our innovative products, reliable network and excellent customer service. The following are the awards that we received during third quarter of 2010:
| | Asia Magazine awards as the Best Managed Company, the
Best Corporate Governance, the Best Investor Relations, the
Best Corporate Social Responsibility and the Most Committed to
a Strong Dividend Policy. |
| --- | --- |
| | Best of the Best BUMN (State-Owned Enterprises) award
during a 2010 ceremony hosted by Minister of BUMN. This award
was recognized Indonesian state-owned enterprise which shown
have positive performance through sound strategic execution. |
| | Indonesia Cellular Awards in 2010 as The Best Customer
Growth and The Best Operator GSM from Sinyal Magazine. |
| | IBBA Award 2010 for simPATI as The Most Valuable Brand
for Prepaid GSM Cellular Provider Product Category from SWA &
MARS. |
| | IBBA Award 2010 for kartuHALO as The Most Valuable Brand
for Postpaid GSM Cellular Provider Product Category from SWA &
MARS. |
| | The Best Financial Institutions Awards and The Best
Corporate of the Year in Southeast Asia (Indonesia) from Alpha
Southeast Asia for Telkomsel. |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 11 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
PERUSAHAAN PERSEROAN (PERSERO) P. T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) SEPTEMBER, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| ASSETS | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents | 7,212,193 | 8,941,289 |
| Temporary investments | 286,648 | 373,325 |
| Related parties net of allowance for doubtful | ||
| accounts of Rp.124,432 million in 2009 | ||
| and Rp.132,248 million in 2010 | 751,997 | 1,181,860 |
| Third parties net of allowance for doubtful | ||
| accounts of Rp.1,457,400 million in 2009 | ||
| and Rp.1,188,308 million in 2010 | 3,136,896 | 3,606,630 |
| Other receivables net of allowance for | ||
| doubtful accounts of Rp.10,732 million in 2009 | ||
| and Rp.6,896 million in 2010 | 118,144 | 105,618 |
| Inventories net of allowance for obsolescence of | ||
| Rp.73,541 million in 2009 and Rp.79,013 | ||
| million in 2010 | 437,877 | 569,860 |
| Prepaid expenses | 2,696,294 | 3,540,963 |
| Claims for tax refund | 216,326 | 11,779 |
| Prepaid taxes | 850,732 | 315,416 |
| Other current assets | 34,877 | 5,921 |
| Total Current Assets | 15,741,984 | 18,652,661 |
| NON-CURRENT ASSETS | ||
| Long-term investments net | 146,323 | 262,105 |
| Property, plant and equipment net of accumulated | ||
| depreciation of Rp.70,843,414 million in 2009 | ||
| and Rp.80,992,514 million in 2010 | 73,922,446 | 75,569,531 |
| Property, plant and equipment under Revenue-Sharing | ||
| Arrangements net of accumulated | ||
| depreciation of Rp.194,729 million in 2009 | ||
| and Rp.197,443 million in 2010 | 404,275 | 316,647 |
| Prepaid pension benefit cost | 782 | 8,911 |
| Advances and other non-current assets | 2,347,208 | 3,079,320 |
| Goodwill and other intangible assets net of | ||
| accumulated amortization of Rp.7,303,266 million | ||
| in 2009 and Rp.8,692,829 million in 2010 | 2,606,678 | 2,039,449 |
| Escrow accounts | 46,236 | 41,240 |
| Defferred tax assets net | 97,918 | 90,877 |
| Total Non-current Assets | 79,571,866 | 81,408,080 |
| TOTAL ASSETS | 95,313,850 | 100,060,741 |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 12 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
PERUSAHAAN PERSEROAN (PERSERO) P. T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (continued) SEPTEMBER, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars)
| LIABILITIES AND STOCKHOLDERS EQUITY | ||||
| CURRENT LIABILITIES | ||||
| Trade payables | ||||
| Related parties | 1,475,156 | 1,708,417 | ||
| Third parties | 7,777,365 | 6,883,652 | ||
| Other payables | 18,256 | 33,116 | ||
| Taxes payables | 1,922,821 | 733,319 | ||
| Dividend payables | 405,175 | 1,456,227 | ||
| Accrued expenses | 2,896,662 | 3,501,338 | ||
| Unearned income | 2,703,086 | 2,560,243 | ||
| Advances from customers and suppliers | 235,462 | 360,531 | ||
| Short-term bank loans | 35,800 | 54,184 | ||
| Current maturities of long-term liabilities | 8,357,001 | 6,447,834 | ||
| Total Current Liabilities | 25,826,784 | 23,738,861 | ||
| Deferred tax liabilities net | 3,402,396 | 4,128,386 | ||
| Accrued long service awards | 165,431 | 204,013 | ||
| Accrued post-retirement health care benefits | 2,019,054 | 1,260,522 | ||
| Accrued pension and other post-retirement benefits costs | 854,761 | 490,668 | ||
| Obligations under finance leases | 374,614 | 420,544 | ||
| Two-step loans related party | 3,256,906 | 2,768,097 | ||
| Bonds and Notes | 27,000 | 3,166,418 | ||
| Bank loans | 11,681,098 | 10,255,978 | ||
| Deferred consideration for business combinations | 432,997 | | ||
| Total Non-current Liabilities | 22,214,257 | 22,694,626 | ||
| MINORITY INTEREST | 9,766,000 | 10,885,873 | ||
| and 20,159,999,279 Series B shares | 5,040,000 | 5,040,000 | ||
| Additional paid-in capital | 1,073,333 | 1,073,333 | ||
| Treasury stock 490,574,500 shares in 2009 and 2010 | (4,264,073 | ) | (4,264,073 | ) |
| transactions between entities under common control | 478,000 | 478,000 | ||
| companies | 385,595 | 385,595 | ||
| Unrealized holding gain from available-for-sale securities | 16,127 | 50,756 | ||
| Translation adjustment | 244,468 | 229,001 | ||
| Difference due to acquisition of minority interest in subsidiary | (426,358 | ) | (509,911 | ) |
| Appropriated | 15,336,746 | 15,336,746 | ||
| Un-appropriated | 19,622,971 | 24,921,934 | ||
| Total Stockholders Equity | 37,506,809 | 42,741,381 | ||
| TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | 95,313,850 | 100,060,741 |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 13 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
PERUSAHAAN PERSEROAN (PERSERO) P. T. TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) NINE MONTHS PERIOD ENDED SEPTEMBER, 2009 AND 2010 (Figures in tables are presented in millions of Rupiah and thousands of United States Dollars, except per share and per ADS data)
| OPERATING REVENUES | ||||
| Telephone | ||||
| Fixed lines | 10,805,934 | 9,853,882 | ||
| Cellular | 21,504,166 | 22,056,590 | ||
| Interconnection | 2,401,431 | 2,295,404 | ||
| Data, internet and information technology services | 13,777,499 | 15,848,894 | ||
| Network | 895,061 | 903,485 | ||
| Other telecommunications services | 778,708 | 1,164,097 | ||
| Total Operating Revenues | 50,162,799 | 52,122,352 | ||
| OPERATING EXPENSES | ||||
| Depreciation & Amortization | 10,195,696 | 11,042,997 | ||
| Personnel | 5,545,706 | 5,427,255 | ||
| Operations, maintenance and telecommunication | ||||
| services | 10,954,458 | 12,855,872 | ||
| General and administrative | 1,843,673 | 1,726,590 | ||
| Interconnection | 2,174,318 | 2,277,133 | ||
| Marketing | 1,494,657 | 1,598,371 | ||
| Total Operating Expenses | 32,208,508 | 34,928,218 | ||
| OPERATING INCOME | 17,954,291 | 17,194,134 | ||
| OTHER (EXPENSES) INCOME | ||||
| Interest income | 341,785 | 289,266 | ||
| Equity in net loss of associated companies | (21,320 | ) | (6,196 | ) |
| Interest expense | (1,471,769 | ) | (1,429,873 | ) |
| Gain on foreign exchange net | 774,784 | 131,024 | ||
| Others net | 206,701 | 300,480 | ||
| Other expenses net | (169,819 | ) | (715,298 | ) |
| INCOME BEFORE TAX | 17,784,472 | 16,478,836 | ||
| TAX EXPENSE | ||||
| Current | (4,597,272 | ) | (3,534,697 | ) |
| Deferred | (399,605 | ) | (787,515 | ) |
| (4,996,877 | ) | (4,322,212 | ) | |
| INCOME BEFORE MINORITY INTEREST IN NET | ||||
| INCOME OF CONSOLIDATED SUBSIDIARIES | 12,787,595 | 12,156,624 | ||
| MINORITY INTEREST IN NET INCOME OF | ||||
| CONSOLIDATED SUBSIDIARIES net | (3,487,133 | ) | (3,223,269 | ) |
| NET INCOME | 9,300,462 | 8,933,355 | ||
| BASIC EARNINGS PER SHARE | ||||
| Net income per share | 472.84 | 454.17 | ||
| (40 Series B shares per ADS) | 18,913.60 | 18,166.80 |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 14 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
PT TELEKOMUNIKASI INDONESIA Tbk and SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) PERIOD ENDED SEPTEMBER, 2009 AND 2010 (in millions of Rupiah)
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Cash receipts from operating revenues | ||||
| Telephone | ||||
| Fixed lines | 10,369,482 | 9,184,184 | ||
| Cellular | 21,195,286 | 21,843,066 | ||
| Interconnection | 2,282,695 | 2,296,488 | ||
| Data, internet and information technology services | 13,765,897 | 15,151,929 | ||
| Other services | 1,598,563 | 1,980,602 | ||
| Total cash receipts from operating revenues | 49,211,923 | 50,456,269 | ||
| Cash payments for operating expenses | (22,738,622 | ) | (25,623,824 | ) |
| Cash paid from customers | 94,280 | 248,487 | ||
| Cash generated from operations | 26,567,581 | 25,080,932 | ||
| Interest received | 358,088 | 291,765 | ||
| Interest paid | (1,416,526 | ) | (1,349,692 | ) |
| Income tax paid | (3,246,756 | ) | (3,533,834 | ) |
| Net cash provided by operating activities | 22,262,387 | 20,489,171 | ||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Proceeds from sale of temporary investments and | ||||
| maturity of time deposits | 38,148 | 24,473 | ||
| Purchases of | ||||
| temporary investments and placements in time deposits | (22,559 | ) | (5,671 | ) |
| Proceeds from sale of property, plant and equipment | 6,088 | 8,768 | ||
| Acquisition of property, plant and equipment | (15,056,495 | ) | (10,897,723 | ) |
| Decrease in | ||||
| advances for purchases of property, plant and equipment | (1,054,568 | ) | (524,422 | ) |
| Decrease in advances, other assets, escrow accounts | 14,114 | 224,330 | ||
| Business combinations, net of cash paid | | (116,503 | ) | |
| Acquisition of intangible assets | (462,192 | ) | (612,051 | ) |
| Acquisition of minority interest in subsidiary | (598,000 | ) | (95,422 | ) |
| Cash dividends received | 822 | 2,800 | ||
| Acquisition of long-term investments | | (115,358 | ) | |
| Net cash used in investing activities | (17,134,642 | ) | (12,106,779 | ) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Cash dividends paid | (5,840,708 | ) | (5,141,880 | ) |
| Cash dividends paid to minority stockholders of subsidiaries | (2,829,472 | ) | (2,188,700 | ) |
| Proceeds from short-term borrowings | 83,023 | 254,152 | ||
| Repayments of short-term borrowings | (91,929 | ) | (96,531 | ) |
| Proceeds from Medium-term Notes | 30,000 | 35,000 | ||
| Repayment of Medium-term Notes | | (3,400 | ) | |
| Proceeds from long-term borrowings | 9,525,243 | 6,901,356 | ||
| Repayment of long-term borrowings | (5,096,735 | ) | (6,430,082 | ) |
| Repayment of promissory notes | (123,927 | ) | | |
| Repayment of obligations under finance leases | (209,954 | ) | (166,194 | ) |
| Net cash used in financing activities | (4,554,459 | ) | (6,836,279 | ) |
| NET INCREASE IN CASH AND CASH EQUIVALENTS | 573,286 | 1,546,113 | ||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | (251,038 | ) | (410,284 | ) |
| CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 6,889,945 | 7,805,460 | ||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 7,212,193 | 8,941,289 |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 15 of 17
Folio /Folio
PAGEBREAK
Table of Contents
THIRD QUARTER 2010 RESULTS (UNAUDITED)
PT TELEKOMUNIKASI SELULAR (TELKOMSEL) INCOME STATEMENT FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (In billions of Rupiah)
| Rp | Rp | |||
|---|---|---|---|---|
| OPERATING REVENUES | ||||
| Post-paid | 3,215 | 3,324 | ||
| Prepaid | 26,378 | 27,535 | ||
| International roaming | 540 | 541 | ||
| Interconnection revenues | 1,855 | 1,969 | ||
| Other (USO compensation & network lease) | 129 | 369 | ||
| Total Operating Revenues | 32,117 | 33,738 | ||
| OPERATING EXPENSES | ||||
| Personnel | 993 | 1,170 | ||
| Operation & maintenance | 6,223 | 7,774 | ||
| General & administrative | 566 | 624 | ||
| Marketing | 803 | 912 | ||
| Interconnection charges | 1,772 | 1,714 | ||
| Other operating expenses | 1,609 | 1,706 | ||
| Depreciation | 6,116 | 7,037 | ||
| Total Operating Expenses | 18,082 | 20,937 | ||
| EBIT (EARNINGS BEFORE INTEREST & TAXES) | 14,035 | 12,801 | ||
| OTHER INCOME/(EXPENSES) | ||||
| Interest income & financing charges | (696 | ) | (597 | ) |
| Foreign exchange gain | 272 | 96 | ||
| Others net | 7 | 33 | ||
| Other income/(expenses) net | (417 | ) | (468 | ) |
| INCOME BEFORE TAX | 13,618 | 12,333 | ||
| INCOME TAX EXPENSE | 3,797 | 3,144 | ||
| NET INCOME | 9,821 | 9,189 | ||
| EBITDA | 20,151 | 19,838 | ||
| EBITDA Margin over gross oper. revenues | 63 | % | 59 | % |
| ROA | 23 | % | 21 | % |
| ROE | 47 | % | 43 | % |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 16 of 17
Folio /Folio
PAGEBREAK
Table of Contents
PT TELEKOMUNIKASI SELULAR (TELKOMSEL) BALANCE SHEET AS OF SEPTEMBER 30, 2010 AND 2009 (In billions of Rupiah)
| ASSETS | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents | 2,607 | 4,268 |
| Acct. /Unbilled receivables | 735 | 911 |
| Prepayments | 2,092 | 2,811 |
| Others | 807 | 376 |
| Total Current Assets | 6,241 | 8,366 |
| NON-CURRENT ASSETS | ||
| Long-term Investment | 20 | 20 |
| Fixed assets net | 49,041 | 49,720 |
| Advances for fixed assets | 2 | 330 |
| Equipment no used in operations net | 15 | 1 |
| Intangible assets net | 728 | 1,042 |
| Others | 1,049 | 1,128 |
| Total Non-Current Assets | 50,855 | 52,241 |
| TOTAL ASSETS | 57,096 | 60,607 |
| CURRENT LIABILITIES | ||
| Accounts payable & Accr. Liabilities | 9,199 | 9,163 |
| Taxes payable | 1,478 | 446 |
| Unearned revenue | 2,389 | 2,459 |
| Dividend payable | 1,142 | 4,145 |
| Curr. maturities of med-term loans | 5,584 | 3,763 |
| Curr. maturities of obligation under finance leases | 52 | 3 |
| Total Current Liabilities | 19,844 | 19,979 |
| NON-CURRENT LIABILITIES | ||
| Med-term & long term loans net of current maturities | 6,876 | 6,547 |
| Deferred tax liabilities | 2,371 | 2,651 |
| Others | 289 | 397 |
| Total Non-current Liabilities | 9,536 | 9,595 |
| EQUITY | ||
| Capital | ||
| stock Rp1,000,000 par value Authorized | ||
| 650,000 shares Issued and fully paid 182,570 shares | 183 | 183 |
| Additional paid-in capital | 1,505 | 1,505 |
| Retained earnings | 26,028 | 29,345 |
| Total Equity | 27,716 | 31,033 |
| TOTAL LIABILITIES & STOCKHOLDERS EQUITY | 57,096 | 60,607 |
No: TEL 268/LP 000/COP-A00700000/2010 Number of Pages: 17 of 17
Folio /Folio
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.