PERUSAHAAN PERSEROAN PERSERO PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS For the three month periods Ended March 31, 2017 and 2016 unaudited
Figures in tables are expressed in billions of Rupiah, unless otherwise stated
39
7. ADVANCES AND PREPAID EXPENSES March 31, 2017
December 31, 2016
Frequency license Notes 34c.i and 34c.ii 2,195
3,056 Prepaid rental
1,899 1,234
Advances 434
394 Salaries
358 229
Advance to employee 72
32 Others
710 301
Total 5,668
5,246
Refer to Note 31 for details of related party transactions.
8. LONG-TERM INVESTMENTS
March 31, 2017 Percentage of
ownership Beginning
balance Additions
Deductions Share of net
profit loss of associated
company Dividend
Share of other comprehensive
income of associated
company Ending
balance Long-term investments in
associated companies:
Tiphone
a
24.43 1,488
- 20
- -
1.508 Indonusa
b
20.00 221
- -
- -
221 Teltranet
c
51.00 38
- 3
- -
35 PT Integrasi Logistik Cipta
Solusi “ILCS”
e
49.00 42
- -
- 42
Telin Malaysia
f
49.00 -
- -
CSM
g
25.00 -
- -
- -
- Sub-total
1,789 -
17 -
- 1.806
Other long-term investments 58
1 -
- -
59
Total Long-term investments
1,847 1
17 -
- 1.865
Summarized financial information of the Group’s investments accounted under the equity method for 2017:
Tiphone Indonusa
Teltranet ILCS
Telin Malaysia CSM
Statements of financial position Current assets
7.709 170
66 141
24 161
Non-current assets 743
444 90
20 14
761 Current liabilities
1.248 532
84 74
66 594
Non-current liabilities 3.762
405 3
1 -
1.206
Equity deficit 3.442
323 69
86 28
878
Statements of profit or loss and other comprehensive income
Revenues 27.310
605 30
18 23
131 Cost of revenues and operating expenses
26.445 583
37 17
29 221
Other income expenses including finance costs - net
231 17
- -
- 88
Profit loss before tax 634
5 7
1 6
178 Income tax benefit expense
166 33
2 -
-
Profit loss for the year 468
28 5
1 6
178
Other comprehensive income loss 5
7 -
- -
-
Total comprehensive income loss for the year
463 21
5 1
6 178
Using financial information as of December 31, 2016 and for the period then ended.
PERUSAHAAN PERSEROAN PERSERO PT TELEKOMUNIKASI INDONESIA Tbk AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS For the three month periods Ended March 31, 2017 and 2016 unaudited
Figures in tables are expressed in billions of Rupiah, unless otherwise stated
40
8. LONG-TERM INVESTMENTS continued
2016 Percentage of
ownership Beginning
balance Additions
Deductions Share of net
profit loss of associated
company Dividend
Share of other comprehensive
income of associated
company Ending
balance Long-term investments in
associated companies:
Tiphone
a
24.43 1,404
- 108
23 1
1,488 Indonusa
b
20.00 221
- -
- -
221 Teltranet
c
51.00 71
- 33
- -
38 Melon
d
51.00 50
67 17
- -
- ILCS
e
49.00 40
- 2
- -
42 Telin Malaysia
f
49.00 6
- 6
- -
- CSM
g
25.00 -
- -
- -
- Sub-total
1,792 67
88 23
1 1,789
Other long-term investments 15
43 -
- -
58
Total Long-term investments
1,807 24
88 23
1
1,847
Summarized financial information of the Group’s investments accounted under the equity method for 2016:
Tiphone Indonusa
Teltranet ILCS
Telin Malaysia CSM
Statements of financial position Current assets
7,709 170
66 131
9 161
Non-current assets 743
444 88
29 10
761 Current liabilities
1,248 532
78 73
35 594
Non-current liabilities 3,762
405 2
1 6
1,206
Equity deficit 3,442
323 74
86 22
878
Statements of profit or loss and other comprehensive income
Revenues 27,310
605 66
116 8
131 Cost of revenues and operating expenses
26,445 583
149 112
43 221
Other income expenses including finance costs - net
231 17
3 -
88 Profit loss before tax
634 5
86 4
35 178
Income tax benefit expense 166
33 21
- -
Profit loss for the year 468
28 65
4 35
178
Other comprehensive income loss 5
7 -
-
Total comprehensive income loss for the year
463 21
65 4
35 178
a
Tiphone was established on June 25, 2008 as PT Tiphone Mobile Indonesia Tbk. Tiphone is engaged in the telecommunication equipment business, such as for celullar phone including spare parts, accessories, pulse reload
vouchers, repair service and content provider through its subsidiaries. On September 18, 2014, the Company through PINS acquired 25 ownership in Tiphone for Rp1,395 billion.
As of December 31, 2016, the share percentage of ownership was diluted to 24,43 due to warrant exercise by the other shareholder.
As of March 31, 2017 and December 31, 2016, the fair value of the investment amounted to RP1,693 billion and Rp1,500 billion, respectively. The fair value was calculated by multiplying the number of shares by the published price
quotation as of March 31, 2017 and December 31, 2016 amounting to Rp965 and Rp855 per share, respectively. Reconciliation of financial information to the carrying amount of long-term investment in Tiphone as of
December 31, 2016 is as follows:
2016
Assets 8.599
Liabilities 5,157
Net assets 3,442
Group’s proportionate share of net assets 24.43 in 2016 841
Goodwill 647
Carrying amount of long-term investment 1,488