These Consolidated Financial Statements are Originally Issued in Indonesian Language.
PERUSAHAAN PERSEROAN (PERSERO)
PT INDONESIAN SATELLITE CORPORATION Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For The Years Ended December 31, 2000, 2001 And 2002
(Expressed in Rupiah)
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of August, 2009
PT Indosat Tbk.
Indosat Building
Jalan Medan Merdeka Barat, 21
Jakarta 10110 - Indonesia
(Address of Principal Executive Offices)
(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 X Form 40-F ____
(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information of the Commission to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes No _X__
(If " Yes " is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .)
PT Indosat Tbk and subsidiaries
Consolidated financial statements
with independent auditors’ report
six months ended June 30, 2009
with comparative figures for 2008
1
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
WITH INDEPENDENT AUDITORS’ REPORT
SIX MONTHS ENDED JUNE 30, 2009
WITH COMPARATIVE FIGURES FOR 2008 (UNAUDITED)
Table of Contents
Page
Independent Auditors’ Report
Consolidated Balance Sheets
…………………………………………………………………………...
1 - 4
Consolidated Statements of Income
……………………………………………………………………
5 - 6
Consolidated Statements of Changes in Stockholders’ Equity
………………………………………
7
Consolidated Statements of Cash Flows
………………………………………………………………
8 - 9
Notes to Consolidated Financial Statements
………………………………………………………….
10 - 100
***************************
This report is originally issued in Indonesian language.
Independent Auditors’ Report
Report No. RPC-10609
The Stockholders and Boards of Commissioners and Directors
PT Indosat Tbk
We have audited the accompanying consolidated balance sheet of PT Indosat Tbk (“the Company”) and subsidiaries as of June 30, 2009, and the related consolidated statements of income, changes in stockholders’ equity and cash flows for the six months then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards established by the Indonesian Institute of Certified Public Accountants. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of PT Indosat Tbk and subsidiaries as of June 30, 2009, and the consolidated results of their operations and their cash flows for the six months then ended in conformity with generally accepted accounting principles in Indonesia.
The consolidated financial statements of the Company and subsidiaries as of June 30, 2008 and for the six months then ended were reviewed by us and our report thereon dated August 12, 2008, stated that we were not aware of any material modifications that should be made to those statements in order for them to be in conformity with generally accepted accounting principles in Indonesia. However, a review is substantially less in scope than an audit and does not provide a basis for the expression of an opinion on the financial statements taken as a whole.
Purwantono, Sarwoko & Sandjaja
Benyanto Suherman
Public Accountant License No. 05.1.0973
August 11, 2009
The accompanying financial statements are not intended to present the consolidated financial position, results of operations and cash flows in accordance with accounting principles and practices generally accepted in countries and jurisdictions other than Indonesia. The standards, procedures and practices to audit such financial statements are those generally accepted and applied in Indonesia.
The accompanying notes form an integral part of these consolidated financial statements.
1
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
Rp
Rp
US$
ASSETS
CURRENT ASSETS
Cash and cash equivalents
2c,4,25
9,377,872
3,215,327
314,457
Short-term investments - net of
allowance for decline in value
of Rp25,395 in 2008 and 2009
2d
-
-
-
Accounts receivable
2e
Trade
5,15
Related parties - net of
allowance for doubtful
accounts of Rp83,115
in 2008 and Rp47,026 in 2009
25
64,573
114,523
11,200
Third parties - net of allowance
for doubtful accounts of
Rp380,301 in 2008 and
Rp390,063 in 2009
1,084,548
1,267,936
124,004
Others - net of allowance
for doubtful accounts of
Rp17,027 in 2008 and
Rp17,687 in 2009
10,993
16,319
1,596
Inventories
2f
188,672
243,754
23,839
Derivative assets
2r,28
128,497
430,734
42,126
Advances
47,124
48,101
4,704
Prepaid taxes
6,13
702,321
831,076
81,279
Prepaid expenses
2g,2q,24,25,28p
540,832
851,660
83,292
Other current assets
2c,25
57,806
32,692
3,197
Total Current Assets
12,203,238
7,052,122
689,694
The accompanying notes form an integral part of these consolidated financial statements.
2
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2009 (continued)
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
Rp
Rp
US$
NON-CURRENT ASSETS
Due from related parties - net of
allowance for doubtful
accounts of Rp2,198 in 2008
and Rp2,419 in 2009
2e,25
14,290
33,405
3,267
Deferred tax assets - net
2t,13
90,838
74,951
7,330
Investments in associated
companies - net of allowance
for decline in value of Rp56,300
in 2008 and Rp56,586 in 2009
2h,7
286
700
68
Other long-term investments - net
of allowance for decline in value of
Rp99,977 in 2008 and 2009
2h,8
2,730
2,730
267
Property and equipment
2i,2j,2p,
9,15,21
Cost
57,299,533
71,035,436
6,947,231
Accumulated depreciation
(22,767,395
)
(27,336,967)
(2,673,542)
Impairment in value
(98,611
)
(98,611)
(9,644)
Net
34,433,527
43,599,858
4,264,045
Goodwill and other
intangible assets - net
2l,10
2,200,045
1,924,709
188,236
Long-term receivables
75,159
68,408
6,690
Long-term prepaid pension - net
2q,24,25
of current portion
184,322
168,532
16,482
Long-term advances
11,25
383,755
569,846
55,731
Others
2c,2g,25
,28p
657,920
824,039
80,591
Total Non-current Assets
38,042,872
47,267,178
4,622,707
TOTAL ASSETS
50,246,110
54,319,300
5,312,401
The accompanying notes form an integral part of these consolidated financial statements.
3
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2009 (continued)
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
Rp
Rp
US$
LIABILITIES AND
STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable - trade
Related parties
25
3,964
55,142
5,393
Third parties
522,082
583,893
57,105
Dividend payable
25
1,028,575
948,686
92,781
Procurement payable
12,25
7,036,020
7,115,400
695,883
Taxes payable
2t,13
356,739
397,002
38,826
Accrued expenses
2q,14,24,25
1,540,823
1,251,222
122,369
Unearned income
2o
783,661
808,944
79,114
Deposits from customers
63,388
32,610
3,189
Derivative liabilities
2r,28
24,976
198,237
19,387
Current maturities of:
Loans payable
2m,15
548,556
854,176
83,538
Bonds payable
2m,16
1,916,442
-
-
Other current liabilities
25
71,695
43,024
4,208
Total Current Liabilities
13,896,921
12,288,336
1,201,793
NON-CURRENT LIABILITIES
Due to related parties
25
18,344
53,707
5,253
Deferred tax liabilities - net
2t,13
1,441,784
1,418,881
138,766
Loans payable - net of current
maturities
2m,2r,15
Related party
25
1,795,532
1,593,811
155,874
Third parties
3,831,040
10,144,529
992,130
Bonds payable - net of current
maturities
2m,16
11,593,157
10,095,747
987,359
Other non-current liabilities
2q,17,24,25
787,618
953,691
93,270
Total Non-current Liabilities
19,467,475
24,260,366
2,372,652
TOTAL LIABILITIES
33,364,396
36,548,702
3,574,445
MINORITY INTEREST
2b
300,192
300,923
29,430
The accompanying notes form an integral part of these consolidated financial statements.
4
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2009 (continued)
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
Rp
Rp
US$
STOCKHOLDERS’ EQUITY
Capital stock - Rp100 par value
per A share and B share
Authorized - 1 A share and
19,999,999,999 B shares
Issued and fully paid - 1 A share
and 5,433,933,499 B shares
18
543,393
543,393
53,144
Premium on capital stock
18
1,546,587
1,546,587
151,255
Difference in transactions of equity
changes in associated
companies/subsidiaries
2h
403,812
404,104
39,521
Difference in foreign currency
translation
2b
8,187
5,548
543
Retained earnings
Appropriated
100,678
119,463
11,683
Unappropriated
13,978,865
14,850,580
1,452,380
TOTAL STOCKHOLDERS’ EQUITY
16,581,522
17,469,675
1,708,526
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
50,246,110
54,319,300
5,312,401
The accompanying notes form an integral part of these consolidated financial statements.
5
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
Rp
Rp
US$
OPERATING REVENUES
2o,19,25,
30,31,32
Cellular
6,694,016
6,604,711
645,938
Multimedia, Data
Communication,
Internet (“MIDI”)
1,286,913
1,396,462
136,573
Fixed telecommunication
853,155
918,501
89,829
Total Operating Revenues
8,834,084
8,919,674
872,340
OPERATING EXPENSES
2o
Cost of services
20,25
2,817,099
3,172,776
310,296
Depreciation and amortization
2i,2l,9,10
2,317,443
2,415,910
236,275
Personnel
2n,2p,2q,
21,24,25
809,712
693,572
67,831
Marketing
431,705
380,989
37,260
Administration and general
22,25
361,680
337,025
32,961
Total Operating Expenses
6,737,639
7,000,272
684,623
OPERATING INCOME
2,096,445
1,919,402
187,717
OTHER INCOME (EXPENSES)
2o
Gain on foreign exchange - net
2r,2s,5
123,934
728,913
71,287
Interest income
25
239,502
104,125
10,183
Financing cost
2m,15,16,
23,25
(891,224
)
(882,620)
(86,320
)
Gain (loss) on change in fair value
of derivatives - net
2r,28
40,898
(208,310)
(20,373
)
Amortization of goodwill
2l,10
(113,253
)
(118,115)
(11,551)
Others - net
13
(16,881
)
(77,929)
(7,622
)
Other Expenses - Net
(617,024
)
(453,936)
(44,396
)
INCOME BEFORE INCOME TAX
1,479,421
1,465,466
143,321
INCOME TAX BENEFIT (EXPENSE)
2t,13
Current
(454,472
)
(321,830)
(31,475)
Deferred
45,018
(109,770)
(10,735)
Income Tax Expense - Net
(409,454
)
(431,600)
(42,210)
The accompanying notes form an integral part of these consolidated financial statements.
6
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Six Months Ended June 30, 2009 (continued)
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2009
Notes
2008
2009
(Note 3)
________________
Rp
Rp
US$
INCOME BEFORE MINORITY
INTEREST IN NET INCOME OF
SUBSIDIARIES
1,069,967
1,033,866
101,111
MINORITY INTEREST IN NET
INCOME OF SUBSIDIARIES
2b
(14,148
)
(26,814)
(2,622)
NET INCOME
1,055,819
1,007,052
98,489
BASIC EARNINGS PER SHARE
2v,18,26
194.30
185.33
0.02
BASIC EARNINGS PER ADS
(50 B shares per ADS)
2v,18,26
9,715.05
9,266.33
0.91
The accompanying notes form an integral part of these consolidated financial statements.
7
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah)
Difference in
Transactions
Difference
Capital Stock -
of Equity Changes
in Foreign
Retained Earnings
Issued and
Premium on
in Associated
Currency
Description
Notes
Fully Paid
Capital Stock
Companies/Subsidiaries
Translation
Appropriated
Unappropriated
Net
Balance as of January 1, 2008
543,393
1,546,587
403,812
6,177
80,258
13,964,503
16,544,730
Increase in difference in foreign currency translation arising from the translation of the financial
statements of Indosat Finance Company B.V. and Indosat International Finance
Company B.V. from euro, and Indosat Singapore Pte. Ltd. from U.S. dollar to rupiah - net
of applicable income tax expense (benefit) of Rp451, Rp440 and (Rp30), respectively
2b
-
-
-
2,010
-
-
2,010
Resolution during the Annual Stockholders’ General Meeting on June 5, 2008
27
Declaration of cash dividend
-
-
-
-
-
(1,021,037
)
(1,021,037)
Appropriation for reserve fund
-
-
-
-
20,420
(20,420
)
-
Net income for the period
-
-
-
-
-
1,055,819
1,055,819
___
Balance as of June 30, 2008
543,393
1,546,587
403,812
8,187
100,678
13,978,865
16,581,522
Balance as of January 1, 2009
543,393
1,546,587
404,104
13,291
100,678
14,801,568
17,409,621
Decrease in difference in foreign currency translation arising from the translation of the
financial statements of Indosat Finance Company B.V. and Indosat International Finance
Company B.V. from euro, and Indosat Singapore Pte. Ltd. from U.S. dollar to rupiah - net of
applicable income tax benefit of Rp729, Rp1,381 and Rp471, respectively
2b
-
-
-
(7,743)
-
-
(7,743)
Resolution during the Annual Stockholders’ General Meeting on June 11, 2009
27
Declaration of cash dividend
-
-
-
-
-
(939,255
)
(939,255)
Appropriation for reserve fund
-
-
-
-
18,785
(18,785
)
-
Net income for the period
-
-
-
-
-
1,007,052
1,007,052
Balance as of June 30, 2009
543,393
1,546,587
404,104
5,548
119,463
14,850,580
17,469,675
The accompanying notes form an integral part of these consolidated financial statements.
8
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar)
2009
Notes
2008
2009
(Note 3)
______________
RpRpUS$
CASH FLOWS FROM OPERATING
ACTIVITIES
Cash received from:
Customers
8,753,008
8,819,374
862,530
Interest income
232,819
109,775
10,736
Refund of taxes
6
25,440
84,650
8,279
Cash paid to/for:
Employees, suppliers and others
(4,741,443
)
(4,451,994)
(435,403)
Financing cost
(829,655
)
(728,667
)
(71,263)
Taxes
(547,622
)
(516,562
)
(50,519)
Swap cost from cross currency
swap contracts
28a, 28c - 28p
(58,925
)
(62,756
)
(6,137)
Interest rate swap contracts
28w - 28y
-
(10,294
)
(1,007)
Net Cash Provided by Operating
Activities
2,833,622
3,243,526
317,216
CASH FLOWS FROM INVESTING
ACTIVITIES
Dividend income received from
long-term investment
8
17,753
7,091
693
Proceeds from sale of property
and equipment
9
120
1,861
182
Acquisitions of property and
equipment
9
(3,748,774
)
(6,986,675)
(683,293)
Additional advances for
purchase of property and equipment
-
(113,753)
(11,125)
Acquisition of intangible assets
10
(4,865
)
(11,629)
(1,137)
Proceeds from sale of short-term
investment
1,250
-
-
Net Cash Used in Investing Activities
(3,734,516
)
(7,103,105)
(694,680)
CASH FLOWS FROM FINANCING
ACTIVITIES
Proceeds from long-term loans
15
540,470
1,510,222
147,699
Repayment of long-term loans
15
(44,055
)
(105,155)
(10,284)
Swap cost from cross currency
swap contract
28b
(29,244
)
(29,376)
(2,873)
Repayment of bonds payable
16
-
(14,453)
(1,414)
Decrease (increase) in restricted cash
and cash equivalents
1,950
(11,587)
(1,133)
Cash dividend paid by subsidiaries
to minority interest
(2,460
)
(5,591)
(547)
Proceeds from bonds payable
16
1,650,000
-
-
Settlement from cross currency swap contract
28b
109,099
-
-
Net Cash Provided by
Financing Activities
2,225,760
1,344,060
131,448
NET INCREASE (DECREASE) IN
CASH AND CASH EQUIVALENTS
1,324,866
(2,515,519)
(246,016)
CASH AND CASH EQUIVALENTS
AT BEGINNING OF PERIOD
8,053,006
5,737,866
561,160
BEGINNING BALANCE OF
CASH AND CASH EQUIVALENTS
OF LIQUIDATED SUBSIDIARY
1d
-
(7,020
)
(687)
CASH AND CASH EQUIVALENTS
AT END OF PERIOD
4
9,377,872
3,215,327
314,457
The accompanying notes form an integral part of these consolidated financial statements.
9
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, 2009 (continued)
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar)
2009
Notes
2008
2009
(Note 3)
______________
RpRpUS$
DETAILS OF CASH AND CASH EQUIVALENTS:
Time deposits with original maturities of
three months or less
9,038,953
2,951,661
288,671
Cash on hand and in banks
338,919
263,666
25,786
Cash and cash equivalents as stated in the
consolidatedbalance sheets
9,377,872
3,215,327
314,457
SUPPLEMENTAL CASH FLOW INFORMATION:
Transactions not affecting cash flows:
Unpaid dividend
1,028,575*
942,956*
92,221
Acquisitions of property and
equipment credited to:
Loans payable
1,111,444
311,691
30,483
Procurement payable
964,209
255,562
24,994
Other non-current liabilities
48,570
40,376
3,949
Long-term advances
263,242
-
-
* including dividend of PT Artajasa Pembayaran Elektronis and PT Aplikanusa Lintasarta
10
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL
a.
Company’s Establishment
PT Indosat Tbk (“the Company”) was established in the Republic of Indonesia on November 10, 1967 within the framework of the Indonesian Foreign Investment Law No. 1 of 1967 based on the notarial deed No. 55 of Mohamad Said Tadjoedin, S.H. The deed of establishment was published in Supplement No. 24 of State Gazette No. 26 dated March 29, 1968 of the Republic of Indonesia. In 1980, the Company was sold by American Cable and Radio Corporation, an International Telephone & Telegraph subsidiary, to the Government of the Republic of Indonesia (“the Government”) and became a State-owned Company (Persero).
On February 7, 2003, the Company received the approval from the Capital Investment Coordinating Board (BKPM) in its letter No. 14/V/PMA/2003 for the change of its legal status from a State-owned Company (Persero) to a Foreign Capital Investment Company. Subsequently, on March 21, 2003, the Company received the approval from the Ministry of Justice and Human Rights of the Republic of Indonesia on the amendment of its Articles of Association to reflect the change in its legal status.
The Company’s Articles of Association has been amended from time to time. The latest amendment was covered by notarial deed No. 118 dated June 11, 2009 of Aulia Taufani, S.H. (as a substitute notary of Sutjipto, S.H.) as approved in the Stockholders’ General Meeting held on June 11, 2009, in order to comply with the Indonesian Capital Market and Financial Institutions Supervisory Agency (BAPEPAM-LK) Rule No. IX.J.1 dated May 14, 2008 on the Principles of Articles of Association of Limited Liability Companies that Conduct of Public Offering of Equity Securities and Public Companies. The latest amendment of the Company’s Articles of Association has been approved by and reported to the Ministry of Law and Human Rights of the Republic of Indonesia based on its letters No. AHU-31103.AH.01.02 Year 2009 dated July 7, 2009 and
AHU-AH.01.10-09907 dated July 10, 2009 (Notes 36b and 36d). The amendments, among others, relate to the Company’s additional business activities and additional veto rights of “A” share with respect to demerger of the Company and carrying out the submission of application for bankruptcy.
According to article 3 of its Articles of Association, the Company shall engage in providing telecommunications networks and/or services as well as informatics business by conducting the following activities:
·
Provision of telecommunications networks and/or services and informatics business
·
Planning of services, construction of infrastructure and provision of telecommunications and informatics business facilities, including supporting resources
·
Carrying out operational services (comprising the marketing and sale of telecommunications networks and/or services and informatics business provided by the Company), maintenance, research and development of telecommunications and informatics business infrastructure and/or facilities, and providing education and training (both locally and overseas)
·
Engaging in services which are relevant to the development of telecommunications networks and/or services and informatics business
·
Engaging in payment transactions and money transfer service through telecommunications and information technology networks (Note 36b).
The Company started its commercial operations in 1969.
Based on Law No. 3 of 1989 on Telecommunications and pursuant to Government Regulation No. 77 of 1991, the Company had been re-confirmed as an Operating Body (“Badan Penyelenggara”) that provided international telecommunications service under the authority of the Government.
11
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
a.
Company’s Establishment (continued)
In 1999, the Government issued Law No. 36 on Telecommunications (“Telecommunications Law”) which took effect on September 8, 2000. Under the Telecommunications Law, telecommunications activities cover:
·
Telecommunications networks
·
Telecommunications services
·
Special telecommunications services.
National state-owned companies, regional state-owned companies, privately-owned companies and cooperatives are allowed to provide telecommunications networks and services. Individuals, government institutions and legal entities, other than telecommunications networks and service providers, are allowed to render special telecommunications services.
The Telecommunications Law prohibits activities that result in monopolistic practices and unhealthy competition, and expects to pave the way for market liberalization.
Based on the Telecommunications Law, the Company ceased as an Operating Body and has to obtain licenses from the Government for the Company to engage in the provision of specific telecommunications networks and services.
On August 14, 2000, the Government, through the Ministry of Communications (“MOC”), granted the Company an in-principle license as a nationwide Digital Communication System (“DCS”) 1800 telecommunications provider as compensation for the early termination effective August 1, 2003 of the exclusivity rights on international telecommunications services given to the Company prior to the granting of such license. On August 23, 2001, the Company obtained the operating license from the MOC. Subsequently, based on Decree No. KP.247 dated November 6, 2001 issued by the MOC, the operating license was transferred to the Company’s subsidiary, PT Indosat Multi Media Mobile (see “e” below).
On September 7, 2000, the Government, through the MOC, also granted the Company in-principle licenses for local and domestic long-distance telecommunications services as compensation for the termination of its exclusivity rights on international telecommunications services. On the other hand, PT Telekomunikasi Indonesia Tbk (“Telkom”) was granted an in-principle license for international telecommunications services as compensation for the early termination of Telkom’s rights on local and domestic long-distance telecommunications services.
Based on a letter dated August 1, 2002 from the MOC, the Company was granted an operating license for fixed local telecommunications network covering Jakarta and Surabaya. This operating license was converted to become a national license on April 17, 2003 based on Decree No. KP.130 Year 2003 of the MOC. The values of the above licenses granted to Telkom and the Company on the termination of their exclusive rights on local/domestic and international telecommunications services, respectively, have been determined by an independent appraiser.
12
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
a.
Company’s Establishment (continued)
The following are operating licenses obtained by the Company:
License No. |
Date Issued |
Issuing Body | Period of License |
Description |
KP.69/Thn 2004 | March 15, 2004 | MOC | Evaluated every 5 years | Operating license for nationwide closed fixed communications network (e.g., VSAT, frame relay, etc.) |
KP.203/Thn 2004 | May 21, 2004 | MOC | Evaluated every 5 years | Operating license for fixed network and basic telephony services which covers the provision of local, national long-distance, and international long-distance telephony services |
19/KEP/M.KOMINFO/02/2006 and 29/KEP/M.KOMINFO/03/2006 | February 14, 2006 and March 27, 2006 | Ministry of Communications and Information and Technology (“MOCIT”) | 10 years | Determination of the winner and operating license for IMT-2000 cellular network provider using 2.1 GHz radio frequency spectrum (a third generation [“3G”] mobile communications technology) for 1 block (2 x 5 Mhz) of frequency (*) |
102/KEP/M.KOMINFO/10/2006 | October 11, 2006 | MOCIT | Evaluated every year | Amended operating license for nationwide GSM cellular mobile network (including its basic telephony services and the rights and obligations of 3G services) |
181/KEP/M.KOMINFO/12/2006 | December 12, 2006 | MOCIT | - | Allocation of two nationwide frequency channels, i.e., channels 589 and 630 in the 800 MHz spectrum for Local Fixed Wireless Network Services with Limited Mobility |
162/KEP/M.KOMINFO/05/2007 | May 2, 2007 | MOCIT | - | Temporary use of channel 548 for Local Fixed Wireless Network Services with Limited Mobility until December 2007 with obligation to pay radio frequency fee for one year (**) |
01/DIRJEN/2008 | January 7, 2008 | Directorate General of Post and Telecommunications (“DGPT”) | Evaluated every 5 years | Operating license as internet service provider |
51/DIRJEN/2008 | January 9, 2008 | DGPT | Evaluated every 5 years | Operating license for internet interconnection services (Network Access Point/NAP), which replaces the previous license given to Satelindo |
52/DIRJEN/2008 | January 9, 2008 | DGPT | Evaluated every 5 years | Operating license for telephony internet services which replaces the previous License No. 823/DIRJEN/2002 for Voice over Internet Protocol Service with national coverage that expired in 2007 |
(*)
As one of the winners in the selection of IMT-2000 cellular providers, the Company was obliged, among others, to pay upfront fee of Rp320,000 (Note 2l) and radio frequency fee.
(**)
The Company cancelled its plan to use channel 548 due to technical issues during the migration process. The Company informed the DGPT about this matter through its letter No. 1114/I00-ICO/REL/07 dated December 27, 2007.
13
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
a.
Company’s Establishment (continued)
On January 9, 2008, based on letter No. 10/14/DASP from Bank Indonesia (Central Bank), the Company obtained approval for“Indosat m-wallet” prepaid cards as a new means of payment. The Company was also appointed as a special principal and technical acquirer for such prepaid cards.
On March 17, 2008, MOCIT issued Ministerial Decree No. 02/PER/M.KOMINFO/2008 on the Guidelines of Construction and Utilization of Sharing Telecommunication Towers. Based on this Decree, the construction of telecommunication towers requires permits from the relevant governmental institution and the local government determines the placement of the towers and the location in which the towers can be constructed. Furthermore, a telecommunication provider or tower provider which owns telecommunication towers is obligated to allow other telecommunication operators to utilize its telecommunication towers without any discrimination. The Decree also mandated that each of the tower contractor, provider and owner be 100% locally-owned companies.
On March 30, 2009, the Ministry of Domestic Affairs, Ministry of Public Works, MOCIT and the Head of BKPM jointly issued Decrees No. 18 Year 2009, No. 07/PRT/M/2009, No. 19/PER/M.KOMINFO/03/09 and No. 3/P/2009 on the Detailed Guidelines of Construction and Utilization of Sharing Telecommunication Towers. The Decrees define the requirements and procedures for tower construction. Tower provider can be either a telecommunications operator or a non-telecommunications operator. If a tower provider is a non-telecommunications operator, it is required to be a 100% locally-owned company.
The Company is domiciled at Jalan Medan Merdeka Barat No. 21, Jakarta and has 8 regional offices located in Jakarta, Bandung, Semarang, Surabaya, Medan, Palembang, Balikpapan and Makassar.
b.
Company’s Public Offerings
All of the Company’s B shares have been registered with and traded on the Indonesia Stock Exchange (new entity after the merger of Jakarta Stock Exchange and Surabaya Stock Exchange in November 2007) since 1994. The Company’s American Depositary Shares (ADS, each representing 50 B shares) have also been traded on the New York Stock Exchange since 1994.
As of June 30, 2009, the Companies’ outstanding bonds issued to the public are as follows:
Bond | Effective Date | Registered with and Traded on |
1. Second Indosat Bonds series B in Year 2002 with Fixed Rate | November 6, 2002 | Indonesia Stock Exchange |
2. Third Indosat Bonds series B in Year 2003 with Fixed Rate | October 15, 2003 | Indonesia Stock Exchange |
3. Guaranteed Notes Due 2010 | November 5, 2003 | Luxembourg Stock Exchange and Singapore Exchange Securities Trading Limited |
4. Fourth Indosat Bonds in Year 2005 with Fixed Rate | June 21, 2005 | Indonesia Stock Exchange |
5. Indosat Syari’ah Ijarah Bonds in Year 2005 | June 21, 2005 | Indonesia Stock Exchange |
6. Guaranteed Notes Due 2012 | June 22, 2005 | Singapore Exchange Securities Trading Limited |
7. Fifth Indosat Bonds in Year 2007 with Fixed Rates | May 29, 2007 | Indonesia Stock Exchange |
8. Indosat Sukuk Ijarah II in Year 2007 | May 29, 2007 | Indonesia Stock Exchange |
9. Sixth Indosat Bonds in Year 2008 with Fixed Rates | April 9, 2008 | Indonesia Stock Exchange |
10. Indosat Sukuk Ijarah III in Year 2008 | April 9, 2008 | Indonesia Stock Exchange |
14
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
2.
c.
Employees, Directors, Commissioners and Audit Committee
Based on a resolution of the (i) Annual Stockholders’ General Meeting held on June 5, 2008 which is notarized under Deed No. 29 of Aulia Taufani, S.H. (as a substitute notary of Sutjipto, S.H.) on the same date and Extraordinary Stockholders’ Meeting held on August 25, 2008 which is notarized under Deed No. 343 of Aulia Taufani, S.H. (as substitute notary of Sutjipto, S.H.) on the same date, and (ii) Annual Stockholders’ General Meeting held on June 11, 2009 which is notarized under Deed No. 118 of Aulia Taufani, S.H. (as a substitute notary of Sutjipto, S.H.) on the same date, the composition of the Company’s Board of Commissioners and Board of Directors as of June 30, 2008 and 2009, respectively, is as follows:
Board of Commissioners:
2008
2009
President Commissioner
Peter Seah Lim Huat
H. E. Sheikh Abdullah Bin
Mohammed Bin Saud Al-Thani
Commissioner
Sio Tat Hiang
Dr. Nasser Mohd. A. Marafih
Commissioner
Sum Soon Lim
Rachmad Gobel
Commissioner
Sheikh Mohammed Bin Suhaim
Richard Farnsworth Seney
Hamad Al-Thani
Commissioner
Jarman
Jarman
Commissioner
Rionald Silaban
Rionald Silaban
Commissioner
Setyanto P. Santosa*
Setyanto P. Santosa*
Commissioner
Lim Ah Doo*
Michael Francis Latimer*
Commissioner
Thia Peng Heok George*
Thia Peng Heok George*
Commissioner
Soeprapto S. IP *
Soeprapto S. IP *
*Independent commissioner
Board of Directors:
2008
2009
President Director and
Chief Executive Officer
Johnny Swandi Sjam
Johnny Swandi Sjam***
Deputy President Director**
Kaizad Bomi Heerjee
-
Director and Chief Finance
Officer
Wong Heang Tuck
Wong Heang Tuck****
Corporate Services Director**
Wahyu Wijayadi
-
Information Technology
Director**
Roy Kannan
-
Jabotabek and Corporate
Sales Director**
Fadzri Sentosa
-
Regional Sales Director**
Syakieb A. Sungkar
-
Marketing Director**
Guntur S. Siboro
-
Network Director**
Raymond Tan Kim Meng
-
Director and Chief Commercial
Officer
-
Kaizad Bomi Heerje
Director and Chief Technology
Officer
-
Stephen Edward Hobbs
Directorand Chief Wholesale
and Infrastructure Officer
-
Fadzri Sentosa
**
This position no longer exists starting June 11, 2009 due to the new organizational structure
***
Will be replaced by Harry Sasongko Tirtotjondro starting August 11, 2009
****
Wll be replaced by Peter Wladyslaw Kuncewicz starting September 1, 2009
15
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
c.
Employees, Directors, Commissioners and Audit Committee (continued)
The composition of the Company’s Audit Committee as of June 30, 2008 and 2009 is as follows:
2008
2009
Chairman
Lim Ah Doo
Thia Peng Heok George
Member
Setio Anggoro Dewo
Michael Francis Latimer
Member
Soeprapto S. IP
Soeprapto S. IP
Member
Achmad Rivai
Unggul Saut Marupa
Tampubolon
Member
Achmad Fuad Lubis
Kanaka Puradiredja
The Company and subsidiaries (collectively referred to hereafter as “the Companies”)
have approximately 7,639 and 7,238 employees (unaudited), including non-permanent employees, as of June 30, 2008 and 2009, respectively.
d.
Structure of the Company’s Subsidiaries
As of June 30, 2008 and 2009, the Company has direct and indirect ownership in the following subsidiaries:
Name of Subsidiary | | Location | | Principal Activity | | Start of Commercial Operations | | Percentage of Ownership (%) |
| | | | 2008 | | 2009 |
Indosat Finance Company B.V. (“IFB”) | | Amsterdam | | Finance | | 2003 | | 100.00 | | 100.00 |
Indosat International Finance Company B.V. (“IIFB”) | | Amsterdam | | Finance | | 2005 | | 100.00 | | 100.00 |
Indosat Singapore Pte. Ltd. (“ISP”) | | Singapore | | Telecommunication | | 2005 | | 100.00 | | 100.00 |
PT Indosat Mega Media (“IMM”) | | Jakarta | | Multimedia | | 2001 | | 99.85 | | 99.85 |
PT Starone Mitra Telekomunikasi (“SMT”) | | Semarang | | Telecommunication | | 2006 | | 55.36 | | 72.54 |
PT Aplikanusa Lintasarta (“Lintasarta”) | | Jakarta | | Data Communication | | 1989 | | 72.36 | | 72.36 |
PT Artajasa Pembayaran Elektronis (“APE”) | | Jakarta | | Telecommunication | | 2000 | | 39.80 | | 39.80 |
PT Satelindo Multi Media (“SMM”)* | | Jakarta | | Multimedia | | 1999 | | 99.60 | | - |
| | Total Assets (Before Eliminations) |
Name of Subsidiary | | 2008 | | 2009 |
IFB | | 2,834,659 | | 2,458,891 |
IIFB | | 2,343,000 | | 1,135,583 |
ISP | | 14,735 | | 27,417 |
IMM | | 686,686 | | 682,169 |
SMT | | 166,938 | | 141,054 |
Lintasarta | | 1,187,061 | | 1,349,111 |
APE | | 130,295 | | 148,346 |
SMM * | | 10,690 | | - |
*
liquidated on June 30, 2009.
16
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
d.
Structure of the Company’s Subsidiaries (continued)
SMT was established on June 15, 2006 in Semarang, Central Java by the Company,
PT Sarana Pembangunan Jawa Tengah, PT Dawamiba Engineering and PT Trikomsel Multimedia to engage in construction and operation of fixed wireless access network using Code Division Multiple Access (CDMA) 2000-1x technology for Central Java and its surrounding areas.
Based on an amendment dated August 23, 2006 to SMT’s Articles of Association, in August 2006 the Company contributed Rp5,779 cash as part of the capital of SMT. SMT started its business operations in January 2007.
Furthermore, based on the latest amendment dated April 24, 2007 to SMT’s Articles of Association, in May 2007, the Company made additional cash capital injection amounting to Rp49,728 and in-kind contribution of Rp45,523 in the form of telecommunications equipment. Based on such Articles of Association, the Company has 51.00% ownership in SMT. However, one of the stockholders decided not to make its capital injection as required. As a result, the Company’s ownership increased to 55.36%. This increase was approved by SMT’s stockholders based on the minutes of a stockholders’ meeting held on July 30, 2007.
On November 27, 2008, the Company entered into a Sale and Purchase Agreement with PT Sarana Pembangunan Jawa Tengah (“SPJT”) to purchase the 17.18% ownership of SPJT in SMT for Rp33,680. Such purchase, which resulted in the recognition of goodwill amounting to Rp9,724 (Note 10), increased the Company’s ownership in SMT from 55.36% to 72.54%. On December 3, 2008, the Company fully paid SPJT for the purchase.
e.
Merger of the Company, Satelindo, Bimagraha and IM3
Based on Merger Deed No. 57 dated November 20, 2003 (“merger date”) of Poerbaningsih Adi Warsito, S.H., the Company, PT Satelit Palapa Indonesia (“Satelindo”), PT Bimagraha Telekomindo (“Bimagraha”) and PT Indosat Multi Media Mobile (“IM3”) agreed to merge, with the Company as the surviving entity. All assets and liabilities owned by Satelindo, Bimagraha and IM3 were transferred to the Company on the merger date. These three companies were dissolved by operation of law without the need to undergo the regular liquidation process.
The names “Satelindo” and “IM3” in the following notes refer to these entities before they were merged with the Company, or as the entities that entered into contractual agreements that were taken over by the Company as a result of the merger.
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and reporting policies adopted by the Companies conform with generally accepted accounting principles in Indonesia. The significant accounting policies applied consistently in the preparation of the consolidated financial statements for the six months ended June 30, 2008 and 2009 are as follows:
a.
Basis of Consolidated Financial Statements
The consolidated financial statements are presented using the historical cost basis of accounting, except for inventories which are stated at the lower of cost or net realizable value, derivative instruments which are stated at fair value and certain investments which are stated at fair value or net assets value.
17
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
a.
Basis of Consolidated Financial Statements (continued)
The consolidated statements of cash flows classify cash receipts and payments into operating, investing and financing activities. The cash flows from operating activities are presented using
the direct method.
The reporting currency used in the consolidated financial statements is the Indonesian rupiah.
b.
Principles of Consolidation
The consolidated financial statements include the Company’s accounts and those of its subsidiaries (Note 1d).
The consolidated financial statements also include the accounts of APE (Lintasarta’s 55%-owned subsidiary). The accounts of APE in 2008 and 2009 were consolidated because its financial and operating policies were controlled by Lintasarta.
The accounts of IFB, IIFB, and ISP were translated into rupiah amounts at the middle rates of exchange prevailing at balance sheet date for balance sheet accounts and the average rates during the period for profit and loss accounts. The resulting differences arising from the translations of the financial statements of IFB, IIFB, and ISP are presented as “Difference in Foreign Currency Translation” under the Stockholders’ Equity section of the consolidated balance sheets.
Minority interest in subsidiaries represents the minority stockholders’ proportionate share in
the equity (including net income) of the subsidiaries which are not wholly owned. All significant inter-company transactions and balances are eliminated in consolidation.
c.
Cash and Cash Equivalents
Time deposits with original maturities of three months or less at the time of placement are considered as “Cash Equivalents”.
Cash in banks and time deposits which are pledged as collateral for long-term debts, Letter of Credit facilities, bank guarantees and time deposits with original maturities of more than three months are not classified as part of “Cash and Cash Equivalents”. These are presented as part of either “Other Current Assets” or “Non-current Assets - Others”.
d.
Short-term Investments
·
Mutual fund
Mutual fund, which is classified as trading security under Statement of Financial Accounting Standards (“SAK”) 50, “Accounting for Investments in Certain Securities”, is stated at its net assets value at balance sheet date. Unrealized gain or loss from the change in net assets value at balance sheet date is credited or charged to current operations.
·
Time deposits with original maturities of more than three months at the time of placement are recorded at historical value.
18
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
e.
Allowance for Doubtful Accounts
Allowance for doubtful accounts is provided based on management's evaluation of the collectibility of the accounts at the end of the period.
f.
Inventories
Inventories, which mainly consist of SIM cards, starter packs, pulse reload vouchers, broadband modems and cellular handsets, are valued at the lower of cost or net realizable value. Cost is determined using the weighted average method.
Effective January 1, 2009, the Companies have applied SAK 14 (Revised 2008), “Inventories”, which supersedes SAK 14 (1994). This revised SAK provides guidance on the determination of inventory cost and its subsequent recognition as an expense, including any write-down to net realizable value, as well as guidance on the cost formula used to assign costs to inventories. The adoption of this revised SAK did not have significant effect to the Companies’ consolidated financial statements.
g.
Prepaid Expenses
Prepaid expenses, which mainly consist of frequency fee, upfront premium for cross currency swap (Note 28p), rentals and salaries, are expensed as the related asset is utilized. The non-current portion of prepaid expenses is shown as part of “Non-current Assets - Others”.
h.
Investments
Investments consist of:
·
Investments in associated companies
Investment in shares of stock wherein the Companies have equity interests of at least 20% but not exceeding 50% are accounted for under the equity method, whereby the investment cost is increased or decreased by the Companies’ share of the net earnings or losses of
the investees since the date of acquisition and decreased by dividends received. Equity in net earnings (losses) is being adjusted for the straight-line amortization over fifteen years of
the difference between the cost of such investment and the Companies’ proportionate share in the underlying fair value of the net assets at date of acquisition (goodwill).
If the Companies’ share in the equity of an investee, subsequent to transactions resulting in
a change in the equity of the investee, is different from the Companies’ share in the equity of the investee prior to such transactions, the difference is recognized by a credit or charge to “Difference in Transactions of Equity Changes in Associated Companies/Subsidiaries”, net of applicable income tax, after adjusting their equity in the investee to conform with the former’s accounting policies.
·
Investments in shares of stock that do not have readily determinable fair value in which
the equity interest is less than 20%, and other long-term investments are carried at cost.
·
Investments in equity shares that have readily determinable fair value in which the equity interest is less than 20% and which are classified as available-for-sale, are recorded at fair value, in accordance with SAK 50.
19
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
i.
Property and Equipment
Property and equipment are stated at cost (which includes certain capitalized borrowing costs incurred during the construction phase), less accumulated depreciation and impairment in value. Depreciation of property and equipment is computed using the straight-line method based on the estimated useful lives of the assets.
In accordance with SAK 16 (Revised 2007), the Companies have chosen the cost model for the measurement of their property and equipment. The Company regrouped certain property and equipment starting January 1, 2008 based on its periodic review and assessment of the economic useful lives of the assets. The remaining useful lives under the new groupings were adjusted accordingly. Below are the estimated useful lives (in years) prior to and starting January 1, 2008.
Prior to
Starting
January 1, 2008
January 1, 2008
Buildings
15 to 20
20
Submarine cables(*)
12
-
Earth stations(*)
10
-
Inland link(*)
15
-
Switching equipment(**)
10
-
Telecommunications peripherals(***)
5
-
Information technology equipment
3 to 5
3 to 5
Office equipment
5
3 to 5
Building and leasehold improvements
5
3 to 15
Vehicles
5
5
Cellular technical equipment
10 to 15
10
Satellite technical equipment(*)
12
-
Transmission and cross-connection equipment
12
10 to 15
Fixed Wireless Access (“FWA”) technical equipment
10
10
Operation and maintenance center and
measurement unit
-
3 to 5
Fixed access network equipment
-
10
(*)
This classification has been regrouped into transmission and cross-connection equipment. There is no change in estimated useful lives.
(**)
This account has been renamed as fixed access network equipment and some items in this group were reclassified into cellular technical equipment, and operation and maintenance center and measurement unit. The remaining useful lives were adjusted accordingly.
(***)
This account has been renamed as operation and maintenance center and measurement unit. Some items in this group were reclassified into information technology equipment, office equipment, building and leasehold improvements, cellular technical equipment, transmission and cross-connection equipment, and fixed access network equipment. The remaining useful lives were adjusted accordingly.
Landrights are stated at cost.
The cost of maintenance and repairs is charged to income as incurred; significant renewals and betterments which enhance an asset’s condition on its initial performance, are capitalized. When properties are retired or otherwise disposed of, their costs and the related accumulated depreciation are removed from the accounts, and any resulting gains or losses are recognized in the consolidated statement of income for the period.
20
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
i.
Property and Equipment (continued)
Properties under construction and installation are stated at cost. All borrowing costs, which include interest, amortization of ancillary costs (Notes 15c and 15f) and foreign exchange differentials (to the extent that they are regarded as an adjustment to interest costs) that can be attributed to qualifying assets, are capitalized to the cost of properties under construction and installation. Capitalization of borrowing costs ceases when the construction or installation is completed and the constructed or installed asset is ready for its intended use.
The residual values, useful lives and methods of depreciation of property and equipment are reviewed, and adjusted prospectively, if appropriate, at each financial year end.
j.
Impairment of Assets Value
In accordance with SAK 48, “Impairment of Assets Value”, the Companies review whether there is an indication of assets impairment at balance sheet date. If there is an indication of assets impairment, the Companies estimate the recoverable amount of the assets. Impairment loss is recognized as a charge to current operations.
k.
Leases
Effective January 1, 2008, the Companies have applied SAK 30 (Revised 2007), “Leases”, which supersedes SAK 30 (1990), “Accounting for Leases”. Under this revised SAK, a lease that transfers substantially all the risks and rewards incidental to ownership is classified as finance lease. At the commencement of the lease term, a lessee recognizes finance lease as asset and liability in its balance sheet at an amount equal to the fair value of the leased property or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charges and the reduction of the outstanding liability. The finance charges are allocated to each period during the lease term. Leased asset held by the lessee under a finance lease is depreciated consistently using the same method used for depreciable assets that are directly owned or is fully depreciated over the shorter of the lease term and its useful life, if there is no reasonable certainty that the lessee will obtain ownership by the end of the lease term.
Leases which do not transfer substantially all the risks and rewards incidental to ownership are classified as operating leases. Operating lease payments are recognized as an expense on a straight-line basis over the lease term.
The adoption of this revised SAK did not have significant effect to the Companies’ financial statements.
l.
Goodwill and Other Intangible Assets
At the time the Company acquires a subsidiary which is not an entity under common control, any excess of the acquisition cost over the Company’s interest in the fair value of the subsidiary’s identifiable assets, net of liabilities, as of acquisition date is recognized as goodwill.
Acquisitions of minority interest in a subsidiary by the Company are accounted for using the parent entity extension method. Under this method, the assets and liabilities of the subsidiary are not restated to reflect their fair values at the date of the acquisition. The difference between the purchase price and the minority interest’s share of the assets and liabilities reflected within the consolidated balance sheet at the date of the acquisition is considered as goodwill.
Goodwill is amortized using the straight-line method over 15 years.
21
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
l.
Goodwill and Other Intangible Assets (continued)
At the time of acquisition of a subsidiary, any intangible assets recognized are amortized using the straight-line method based on the estimated useful lives of the assets as follows:
Years
Customer base
- Prepaid
6
- Post-paid
5
Spectrum license
5
Brand
8
Upfront fee in connection with the license to use 2.1 GHz radio frequency spectrum (Note 1a) is amortized using the straight-line method over 10 years.
Software that is not an integral part of the related hardware is amortized using the straight-line method over 5 years.
The Company reviews the carrying amount of goodwill and other intangible assets whenever events or circumstances indicate that their value is impaired. Impairment loss is recognized as a charge to current operations.
m.
Debt and Bonds Issuance Costs and Consent Solicitation Fees
Expenses incurred in connection with the issuance of debt and bonds are deducted from the proceeds thereof. The difference between the net proceeds and the nominal value of the debt or bonds is recognized as premium or discount that should be amortized over the term of the debt or bonds. Consent solicitation fees resulting from the amendments of certain terms under debt facility agreement and trustee agreement, which are not accounted for as an extinguishment, are recognized as adjustment to the carrying amount of the debt or bonds that will be amortized over the remaining term of the debt or bonds.
n.
Stock-based Compensation
In accordance with SAK 53, “Accounting for Stock-based Compensation”, compensation expenses are accrued during the vesting period based on the fair values of all stock options as of the grant date.
o.
Revenue and Expense Recognition
Cellular
Cellular revenues arising from airtime and roaming calls are recognized based on the duration of successful calls made through the Company’s cellular network.
For post-paid subscribers, monthly service fees are recognized as the service is provided.
For prepaid subscribers, the activation component of starter package sales is recognized upon activation by end-customers. Sales of initial/reload vouchers are recorded as unearned revenue and recognized as revenue upon usage of the airtime or upon expiration of the airtime.
Sales of wireless broadband modems and cellular handsets are recognized upon delivery to the customers. Revenues from wireless broadband data communications are recognized based on the duration of usage or fixed monthly charges depending on the arrangement with the customers.
Cellular revenues are presented on a net basis, after compensation to value added service providers.
22
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
o.
Revenue and Expense Recognition (continued)
Cellular (continued)
Customer Loyalty Program
The Company operates a customer loyalty program called “Poin Plus Plus”, which allows customers to accumulate points for every reload and usage made by the Company’s prepaid and post-paid subscribers, respectively. The points can then be redeemed for free telecommunication and non-telecommunication products, subject to a minimum number of points being obtained.
The consideration received is allocated between the cellular products sold and the points issued, with the consideration allocated to the points equal to their fair value. Fair value of the points issued is deferred and recognized as revenue when the points are redeemed or when the redemption period expires.
MIDI
Internet
Revenues arising from installation service are recognized at the time the installations are placed in service. Revenues from monthly service fees are recognized as the services are provided. Revenues from usage charges are recognized monthly based on the duration of internet usage or based on the fixed amount of charges depending on the arrangement with the customers.
Frame Net, World Link and Direct Link
Revenues arising from installation service are recognized upon the completion of the installation of equipment used for network connection purposes in the customers’ premises. Revenues from monthly service fees are recognized as the services are provided.
Satellite Lease
Revenues are recognized on the straight-line basis over the lease term.
Revenues from other MIDI services are recognized when the services are rendered.
Fixed Telecommunication
International Calls
Revenues from outgoing international call traffic are recognized on the basis of the actual recorded traffic for the period and are reported on a net basis, after allocations to overseas international carriers.
Fixed Wireless
Fixed wireless revenues arising from usage charges are recognized based on the duration of successful calls made through the Company’s fixed network.
For post-paid subscribers, activation fees are recognized upon activation of new subscribers in the Company’s fixed network while monthly service fees are recognized as the service is provided.
For prepaid subscribers, the activation component of starter package sales is recognized upon activation by end-customers. Sale of initial/reload vouchers is recorded as unearned income and recognized as income upon usage of the airtime or upon expiration of the airtime.
23
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
o.
Revenue and Expense Recognition (continued)
Fixed Line
Revenues from fixed line installations are recognized at the time the installations are placed in service. Revenues from usage charges are recognized based on the duration of successful calls made through the Company’s fixed network.
Interconnection Revenue
Revenues from network interconnection with other domestic and international telecommunications carriers are recognized monthly on the basis of the actual recorded traffic for the month.
Operating revenues for interconnection services under interconnection agreements based on revenue-sharing arrangement (Note 31) are reported on a net basis, after interconnection expenses/charges. Operating revenues for interconnections that are not made under contractual sharing agreements, i.e., based on tariff as stipulated by the Government (Note 30), are reported on a gross basis, before interconnection expenses/charges (Note 20). These interconnection expenses/charges are accounted for as operating expenses in the period these are incurred.
In 2007, the Company entered into several memoranda of understanding to amend the existing revenue-sharing arrangements and to reflect the new cost-based interconnection scheme based on Regulation No. 08/PER/M.KOMINFO/02/2006 of the MOCIT (Note 31). Under the new scheme, operating revenues for interconnection services are reported on a gross basis starting 2007. The interconnection expenses/charges (Note 20) are accounted for as operating expenses in the period these are incurred.
Expenses
Expenses are recognized when incurred.
p.
Personnel Costs
Personnel costs which are directly related to the development, construction and installation of property and equipment are capitalized as part of the cost of such assets.
q.
Pension Plan and Employee Benefits
Pension costs under the Companies’ defined benefit pension plans are determined by periodic actuarial calculation using the projected-unit-credit method and applying the assumptions on discount rate, expected return on plan assets and annual rate of increase in compensation. Actuarial gains or losses are recognized as income or expense when the net cumulative unrecognized actuarial gains or losses for each individual plan at the end of the previous reporting year exceed 10% of the present value of the defined benefit obligation or fair value of plan assets, whichever is greater, at that date. These gains or losses in excess of the 10% corridor are recognized on a straight-line basis over the expected average remaining working lives of the employees. Past service cost is recognized over the estimated average remaining service periods of the employees.
The Companies follow SAK 24 (Revised 2004), “Employee Benefits”, which regulates the accounting and disclosure for employee benefits, both short-term (e.g., paid annual leave, paid sick leave) and long-term (e.g., long-service leave, post-employment medical benefits).
24
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
r.
Derivatives
The Company enters into and engages in cross currency swap, interest rate swap and currency forward contracts/transactions for the purpose of managing its foreign exchange and interest rate exposures emanating from the Company’s loans and bonds payable in foreign currencies.
The Company applies SAK 55 (Revised 1999), “Accounting for Derivative Instruments and Hedging Activities”. SAK 55 (Revised 1999) sets forth the accounting and reporting standards for derivative transactions and hedging activities, which require that every derivative instrument (including embedded derivatives) be recognized as either asset or liability based on the fair value of each contract. Fair value is a computation of present value by using data and assumptions which are commonly used. Based on the specific requirements for hedge accounting under SAK 55 (Revised 1999), the Company’s instruments do not qualify and are not designated as hedge activities for accounting purposes. The changes in the fair value of such derivative instruments are recorded directly as a charge or credit to current operations.
Derivative assets and liabilities are presented under current assets and liabilities, respectively. Embedded derivative is presented with the host contract on the balance sheet which represents an appropriate presentation of overall future cash flows for the instrument taken as a whole.
The net changes in fair value of derivative instruments, swap cost or income, termination cost or income, and settlement of derivative instruments are charged or credited to “Gain (Loss) on Change in Fair Value of Derivatives - Net”, which is presented under Other Income (Expenses) in the consolidated statements of income.
s.
Foreign Currency Transactions and Balances
Transactions involving foreign currencies are recorded at the rates of exchange prevailing at
the time the transactions are made. At balance sheet date, monetary assets and liabilities denominated in foreign currencies are adjusted to reflect the prevailing exchange rates at such date and the resulting gains or losses are credited or charged to current operations, except for foreign exchange differentials that can be attributed to qualifying assets which are capitalized to assets under construction and installation.
For June 30, 2008 and 2009, the foreign exchange rates used (in full amounts) were Rp9,225 and Rp10,225, respectively, per US$1 computed by taking the average of the buying and selling rates of bank notes last published by Bank Indonesia for the period.
t.
Income Tax
Current tax expense is provided based on the estimated taxable income for the period. Deferred tax assets and liabilities are recognized for temporary differences between the financial and the tax bases of assets and liabilities at each reporting date. Future tax benefits, such as the carryover of unused tax losses, are also recognized to the extent that realization of such benefits is probable. The tax effects for the period are allocated to current operations, except for the tax effects from transactions which are directly charged or credited to stockholders’ equity.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in
the period when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet date. Changes in the carrying amount of deferred tax assets and liabilities due to a change in tax rates are credited or charged to current period operations, except to the extent that they relate to items previously charged or credited to stockholders’ equity.
25
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
t.
Income Tax (continued)
Amendment to tax obligations is recorded when an assessment is received or, if appealed, when the result of the appeal is determined.
For each of the consolidated entities, the tax effects of temporary differences and tax loss
carryover, which individually are either assets or liabilities, are shown at the applicable net amounts.
u.
Segment Reporting
The Companies follow SAK 5 (Revised 2000), “Segment Reporting”, in the presentation of segment reporting in their financial statements. SAK 5 (Revised 2000) provides more detailed guidance for identifying reportable business segments and geographical segments. The financial information which is used by management for evaluating the segment performance is presented in Note 34.
v.
Basic Earnings per Share/ADS
In accordance with SAK 56, “Earnings per Share”, basic earnings per share are computed by dividing net income by the weighted-average number of shares outstanding during the period (Note 26).
Basic earnings per ADS are computed by multiplying basic earnings per share by 50, which is equal to the number of shares per ADS.
w.
Use of Estimates
The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires the management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
3.
TRANSLATIONS OF RUPIAH INTO UNITED STATES DOLLAR
The consolidated financial statements are stated in rupiah. The translations of the rupiah into U.S. dollar (US$) are included solely for the convenience of the readers, using the average buying and selling rate published by Bank Indonesia (Central Bank) on June 30, 2009 of Rp10,225 to US$1 (in full
amounts). The convenience translations should not be construed as representations that the rupiah amounts have been, could have been, or could in the future be, converted into U.S. dollar at this or any other rate of exchange.
26
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
4.
CASH AND CASH EQUIVALENTS
This account consists of the following:
2008
2009
Cash on hand
Rupiah
1,394
1,588
U.S. dollar (US$11)
105
-
1,499
1,588
Cash in banks
Related parties (Note 25)
Rupiah
PT Bank Mandiri (Persero) Tbk (“Mandiri”)
23,724
33,961
PT Bank Rakyat Indonesia (Persero) Tbk (“BRI”)
1,236
2,616
PT Bank Negara Indonesia (Persero) Tbk (“BNI”)
2,263
2,430
PT Bank Syariah Mandiri (“Mandiri Syariah”)
1,700
2,081
PT Bank Pembangunan Daerah DKI Jakarta
2,226
1,777
PT Bank Pembangunan Daerah Yogyakarta
(“BPD - Yogyakarta”)
1,132
1,575
Others (each below Rp1,000)
-
785
U.S. dollar
Mandiri (US$650 in 2008 and US$1,646 in 2009)
5,996
16,827
Others (US$57 in 2008 and US$64 in 2009)
529
655
Third parties
Rupiah
PT Bank Central Asia Tbk (“BCA”)
89,620
45,246
PT Bank CIMB Niaga Tbk, Jakarta Branch
(formerly PT Bank Niaga Tbk) (“CIMB Niaga”)
3,259
17,413
The Hongkong and Shanghai Banking
Corporation Limited, Jakarta Branch (“HSBC”)
1,297
15,696
PT Bank Danamon Indonesia Tbk (“Danamon”)*
6,333
7,127
Deutsche Bank AG, Jakarta Branch (“DB”)
11,152
5,712
PT Bank Bukopin Tbk (“Bukopin”)
15,555
4,320
Others (each below Rp5,000)
8,499
13,030
U.S. dollar
Fortis Bank N.V., The Netherlands (US$7,264 in 2008 and
US$4,375 in 2009)
67,010
44,730
Citibank N.A., Jakarta Branch (US$1,233 in 2008 and
US$1,349 in 2009)
11,372
13,796
Citibank N.A., Singapore Branch (US$665 in 2008 and
US$1,234 in 2009)
6,134
12,620
DB (US$7,865 in 2008 and US$1,082 in 2009)
72,554
11,061
Others (US$632 in 2008 and US$843 in 2009)
5,829
8,620
337,420
262,078
* no longer a related party since June 6, 2008 (Note 18)
27
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
4.
CASH AND CASH EQUIVALENTS (continued)
2008
2009
Time deposits
Related parties (Note 25)
Rupiah
Mandiri
494,500
761,650
BRI
1,035,000
133,500
PT Bank Tabungan Negara (Persero) (“BTN”)
716,000
120,600
BNI
55,760
62,690
Mandiri Syariah
652,000
54,000
PT Bank Pembangunan Daerah Jawa Tengah
-
1,500
BPD-Yogyakarta
1,000
1,000
U.S. dollar
BNI (US$60,000 in 2008 and US$55,000 in 2009)
553,500
562,375
BRI (US$40,000)
-
409,000
Mandiri (US$50,765 in 2008 and US$20,989 in 2009)
468,303
214,617
BTN (US$5,000)
46,125
-
Third parties
Rupiah
BCA
2,000
188,295
PT Bank Syariah Muamalat Indonesia Tbk (“Muamalat”)
376,000
81,000
Bukopin
961,300
24,200
Danamon*
861,800
20,800
CIMB Niaga
882,000
19,000
PT Bank Tabungan Pensiunan Nasional Tbk
20,000
18,500
DB
312,190
11,204
Citibank N.A., Jakarta Branch
-
7,850
PT Bank Permata Syariah
5,000
6,300
PT Bank Mega Syariah
-
5,000
PT Bank DBS Indonesia (“DBS”)*
949,125
-
Others (each below Rp5,000)
7,606
6,000
U.S. dollar
Muamalat (US$35,000 in 2008 and US$15,000 in 2009)
322,875
153,375
DB (US$10,049 in 2008 and US$5,724 in 2009)
92,701
58,530
CIMB Niaga (US$24,300 in 2008 and US$3,000 in 2009)
224,168
30,675
9,038,953
2,951,661
Total
9,377,872
3,215,327
* no longer a related party since June 6, 2008 (Note 18)
Time deposits denominated in rupiah earned interest at annual rates ranging from 2.250% to 11.400% in 2008 and from 2.500% to 14.500% in 2009, while those denominated in U.S. dollar earned interest at annual rates ranging from 1.250% to 5.150% in 2008 and from 0.001% to 6.000% in 2009.
The interest rates on time deposits in related parties are comparable to those offered by third parties.
28
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
5.
ACCOUNTS RECEIVABLE - TRADE
This account consists of the following:
2008
2009
Related parties (Note 25)
Telkom (including US$154 in 2008 and US$75 in 2009)
5,784
22,026
Others (including US$8,536 in 2008 and US$4,840 in 2009)
141,904
139,523
Sub-total
147,688
161,549
Less allowance for doubtful accounts
83,115
47,026
Net
64,573
114,523
Third parties:
Overseas international carriers (including US$82,445 in 2008 and
US$94,095 in 2009)
761,534
961,582
Local companies (including US$24,415 in 2008 and US$16,969
in 2009)
443,919
441,710
Post-paid subscribers from:
Cellular
213,692
218,904
Fixed lines
20,020
18,927
Fixed wireless
25,684
16,876
Sub-total
1,464,849
1,657,999
Less allowance for doubtful accounts
380,301
390,063
Net
1,084,548
1,267,936
Total
1,149,121
1,382,459
The aging schedule of the accounts receivable - trade is as follows:
2008
2009
Number of Percentage
Percentage
Months Outstanding
Amount
(%)
Amount
(%)
Related parties
0 - 6 months
52,388
35.47
115,530
71.51
7 - 12 months
31,192
21.12
1,881
1.17
13 - 24 months
4,836
3.28
23,829
14.75
Over 24 months
59,272
40.13
20,309
12.57
Total
147,688
100.00
161,549
100.00
Third parties
0 - 6 months
838,307
57.23
917,068
55.31
7 - 12 months
208,774
14.25
241,027
14.54
13 - 24 months
188,384
12.86
267,245
16.12
Over 24 months
229,384
15.66
232,659
14.03
Total
1,464,849
100.00
1,657,999
100.00
29
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
5.
ACCOUNTS RECEIVABLE - TRADE (continued)
The changes in the allowance for doubtful accounts provided on the accounts receivable - trade are as follows:
2008
2009
Related parties
Balance at beginning of period
88,342
69,444
Write-off
(21)
(9,398
)
Net effect of foreign exchange adjustment
(1,288
)
(6,641
)
Reversal - net of provision
(3,918)
(6,379)
Balance at end of period
83,115
47,026
Third parties
Balance at beginning of period
326,142
426,719
Provision
62,320
56,811
Write-off
(10,245
)
(92,187
)
Deduction due to liquidation of SMM (Note 1d)
-
(1,249
)
Net effect of foreign exchange adjustment
2,084
(31
)
Balance at end of period
380,301
390,063
The net effect of foreign exchange adjustment was due to the strengthening or weakening of the rupiah vis-à-vis the U.S. dollar in relation to U.S. dollar accounts previously provided with allowance and was credited or charged to “Gain (Loss) on Foreign Exchange - Net”.
There are no significant concentrations of credit risk, except for the trade accounts receivable from Telkom.
Management believes the established allowance is sufficient to cover probable losses from uncollectible accounts receivable.
6.
PREPAID TAXES
This account consists of the following:
2008
2009
Claims for tax refund
576,153
457,051
Value Added Tax (“VAT”)
114,877
361,393
Others
11,291
12,632
Total
702,321
831,076
Claims for tax refund as of June 30, 2008 and 2009 mainly consist of the Company’s corporate income tax for fiscal years 2004, 2005 and 2006 and Satelindo’s corporate income tax for fiscal year 2002 and income tax article 26 for fiscal years 2002 and 2003.
30
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
6.
PREPAID TAXES (continued)
On December 4, 2006, the Company received assessment letter on tax overpayment (“SKPLB”) from the Directorate General of Taxation (“DGT”) for the Company’s 2004 corporate income tax amounting to Rp199,552. On April 12, 2007, the Company received the refund of the tax overpayment amounting to Rp130,813 after offsetting the assessment letters on tax underpayment (“SKPKBs”) for the Company’s VAT for the periods January - March 2004 and August - October 2004, and income tax articles 23 and 26 for the fiscal year 2004, including penalties and interest (Note 13).
On March 27, 2007, the Company received SKPLBs from the DGT advising the Company of its approval to refund the overpayment of 2005 corporate income tax and VAT amounting to Rp135,766 and Rp39,052, respectively, which amounts are lower than those recognized by the Company in its financial statements. The Company accepted partially the corrections on the 2005 corporate income tax and all of the corrections on the VAT, totalling Rp5,375 and charged them to current operations in 2007. On May 16, 2007, the Company received the refund amounting to Rp63,843 after offsetting the SKPKBs for the Company’s income tax articles 23 and 26 for fiscal year 2005, including penalties and interest (Note 13) and the tax collection letters (“STPs”) for other income taxes. On June 22, 2007, the Company filed an objection letter to the Tax Office regarding the remaining corrections on the 2005 corporate income tax (Note 13).
On March 17, 2008, the Company received the tax refund from the Tax Office amounting to Rp25,440 as the Company’s objection on income tax article 23 for fiscal year 2005 was accepted by the Tax Office (Note 13).
On May 27, 2008, the Company received the Decision Letter No. KEP-230/WPJ.19/BD.05/2008 from the DGT which partially accepted the Company’s objection on the remaining corrections on the 2005 corporate income tax amounting to Rp2,725. On July 17, 2008, the Company received the tax refund amounting to Rp1,785 after offsetting the additional tax underpayment for income tax article 26 for fiscal year 2005 (Note 13). On August 21, 2008, the Company submitted an appeal letter to the Tax Court concerning the Company’s remaining objection on the 2005 corporate income tax. As of June 30, 2009, the Company has not yet received any decision from the Tax Court on such appeal.
On June 20, 2008, the Company received SKPLBs from the DGT advising the Company of its approval to refund the overpayment of the 2006 corporate income tax and VAT amounting to Rp232,439 and Rp11,657, respectively, which amounts are lower than those recognized by the Company in its financial statements. The Company accepted partially the corrections on the 2006 corporate income tax and all of the corrections on the VAT, totalling Rp9,168, and charged them to current operations in 2008. On July 21, 2008, the Company received the refund of the 2006 tax overpayment for corporate income tax and VAT amounting to Rp232,439 and Rp11,657, respectively. On September 15, 2008, the Company submitted an objection letter to the DGT for the remaining corrections on the Company’s 2006 corporate income tax. As of June 30, 2009, the Company has not yet received any decision from the DGT on such objection.
31
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
6.
PREPAID TAXES (continued)
On February 2, 2009, the Company received the tax refund from the Tax Office amounting to Rp84,650 for the additional tax overpayment of corporate income tax for fiscal year 2004 (Note 13).
On June 8, 2009, the Company received SKPKB from the DGT for Satelindo’s corporate income tax for fiscal year 2002 amounting to Rp105,809 (including penalties and interest) (Note 36c). The Company accepted a part of the correction of the 2002 corporate income tax amounting to Rp2,646 which was charged to current operations in 2009. As of June 30, 2009, the Company is preparing an objection letter to the DGT regarding the remaining correction on the 2002 corporate income tax.
On June 8, 2009, the Company also received SKPKBs from the DGT for Satelindo’s 2002 and 2003 income tax article 26 amounting to Rp51,546 and Rp40,307 (including penalties and interest), respectively (Note 36c). As of June 30, 2009, the Company is preparing an objection letter to the DGT regarding the corrections on Satelindo’s 2002 and 2003 income tax article 26.
7.
INVESTMENTS IN ASSOCIATED COMPANIES
As of June 30, 2008 and 2009, this account consists of the following investments which are
accounted for under the equity method:
Company’s
Portion of
Accumulated
Equity in
Undistributed
Net Income
(Loss) of
Associated
Carrying
Location
Principal Activity
Ownership (%)
Cost
Companies
Value
2008
PT Multi Media Asia Indonesia
Indonesia
Satellite-based
telecommunication
26.67
56,512
(212
)
56,300
PT Swadharma Marga Inforindo
Indonesia
Telecommunication
and information services
20.00
100
186
286
Total
56,612
(26
)
56,586
Less allowance for decline in value
56,300
Net
286
2009
PT Multi Media Asia Indonesia
Indonesia
Satellite-based
telecommunication
26.67
56,512
(212
)
56,300
PT Lintas Media Danawa *
Indonesia
Information and
communication services
35.00
700
-
700
PT Swadharma Marga
Inforindo
Indonesia
Telecommunication
and information services
20.00
100
186
286
Total
57,312
(26
)
57,286
Less allowance for decline in value
56,586
Net
700
*PT Lintas Media Danawa (“LMD”) is an associated company of Lintasarta. LMD was established on July 28, 2008 to engage in information and communication services, such as data center services, e-learning and distant learning for public education services, and content services based on Internet Protocol (e.g., IPTV, internet game and internet payment gateway).
32
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
7.
INVESTMENTS IN ASSOCIATED COMPANIES (continued)
The Company believes that the allowance for decline in value amounting to Rp56,300 and Rp56,586 as of June 30, 2008 and 2009, respectively, is adequate to cover probable losses on the above investments.
8.
OTHER LONG-TERM INVESTMENTS
As of June 30, 2008 and 2009, this account consists of the following:
Investments in shares of stock accounted for under
the cost method - net
2,631
Equity securities which are available-for-sale*
99
Total
2,730
* consist of BNI and Telkom amounting to Rp89 and Rp10, respectively
Investments in shares of stock which are accounted for under the cost method:
| |
Location | |
Principal Activity | | Ownership (%) | | Cost/Carrying Value |
PT First Media Tbk (formerly PT Broadband Multimedia Tbk or “BM”) | |
Indonesia | |
Cable television and internet network service provider | |
2.29 | |
50,000 |
ICO Global Communication (Holdings) Limited | |
Bahamas | |
Satellite service | |
0.0087 | |
49,977 |
Asean Cableship Pte. Ltd. (“ACPL”)* | |
Singapore | |
Repair and maintenance of submarine cables | |
16.67 | |
1,265 |
Others | | | | | |
12.80 -14.29 | |
1,366 |
Total | | | | | | | |
102,608 |
Less allowance for decline in value | | | | | | 99,977 |
Net | | | | | | | |
2,631 |
*
On April 1, 2008 and May 19, 2009, the Company received dividend income from its investment in ACPL totaling US$1,930 (equivalent to Rp17,753) and US$684 (equivalent to Rp7,091), respectively.
The Company provided allowance for decline in value of its investments in shares of stock accounted for under the cost method amounting to Rp99,977 as of June 30, 2008 and 2009, which the Company believes is adequate to cover probable losses on the investments.
33
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
9.
PROPERTY AND EQUIPMENT
The details of property and equipment are as follows:
2008
Balance
Transactions during the Period
Balance
at Beginning
at End
of Period
Additions
Deductions
Reclassifications
of Period
Cost
Landrights
428,828
7,213
-
26,600
462,641
Buildings
459,859
3,312
-
39,924
503,095
Submarine cables *
-
-
-
-
-
Earth stations *
-
-
-
-
-
Inland link
*
-
-
-
-
-
Switching equipment *
-
-
-
-
-
Fixed access network-
equipment
966,529
-
-
-
966,529
Telecommunications peripherals *
-
-
-
-
-
Operation and maintenance center
and measurement unit
1,025,804
128
-
48,043
1,073,975
Information technology
equipment
1,642,238
96
-
140,018
1,782,352
Office equipment
1,457,758
71,917
-
7,995
1,537,670
Building and leasehold
improvements
6,730,616
1,945
-
877,563
7,610,124
Vehicles
20,133
3,359
(1,273)
1,708
23,927
Cellular technical
equipment
19,792,690
-
-
972,773
20,765,463
Satellite technical
equipment *
-
-
-
-
-
Transmission and cross-
connection equipment
9,877,587
160,177
(300)
309,845
10,347,309
FWA technical equipment
751,922
-
-
55,104
807,026
Properties under
construction and
installation
8,010,903
5,888,092
-
(2,479,573)
11,419,422
Total
51,164,867
6,136,239
(1,573)
-
57,299,533
Accumulated Depreciation
Buildings
235,203
13,658
-
-
248,861
Submarine cables *
-
-
-
-
-
Earth stations *
-
-
-
-
-
Inland link
*
-
-
-
-
-
Switching equipment *
-
-
-
-
-
Fixed access network
equipment
633,733
36,554
-
-
670,287
Telecommunications peripherals *
-
-
-
-
-
Operation and maintenance center
and measurement unit
488,465
382,526
-
-
870,991
Information technology
equipment
1,061,695
77,470
-
-
1,139,165
Office equipment
949,514
173,863
-
-
1,123,377
Building and leasehold
improvements
2,476,996
323,970
-
-
2,800,966
Vehicles
12,338
1,453
(1,221)
-
12,570
Cellular technical
equipment
9,317,768
952,280
-
-
10,270,048
Satellite technical
equipment *
-
-
-
-
-
Transmission and cross-
connection equipment
5,088,406
286,671
(276)
-
5,374,801
FWA technical equipment
229,365
26,964
-
-
256,329
Total
20,493,483
2,275,409
(1,497)
-
22,767,395
Impairment in value
98,611
-
-
-
98,611
Net Book Value
30,572,773
34,433,527
* This account has been regrouped or renamed by the Company (Note 2i).
34
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
9.
PROPERTY AND EQUIPMENT (continued)
2009
Transactions during the Period
Balance
at Beginning
Liquidated
Balance at
of Period
Additions
Deductions
Reclassifications
SubsidiaryEnd of Period
Cost
Landrights
473,109
-
-
21,265
-
494,374
Buildings
551,700
9,570
-
67,099
-628,369
Submarine cables*
-
-
-
-
-
Earth stations*
-
-
-
-
-
-
Inland link
*
-
-
-
-
-
-
Switching equipment*
-
-
-
-
-
-
Fixed access network
equipment
986,961
-
-
59,050
-1,046,011
Telecommunications
peripherals*
-
-
-
-
-
-
Operation and maintenance
center and measurement
unit
1,098,407
802
-
88,198
-1,187,407
Information technology
equipment
1,856,437
142
-
132,755
(6,047)1,983,287
Office equipment
1,605,201
11,499
(15,171)
33,359
(570
)1,634,318
Building and leasehold
improvements
8,651,137
-
(14,604)
1,113,767
(70
)9,750,230
Vehicles
24,171
-
-
688
-24,859
Cellular technical
equipment
22,649,669
-
(817)
4,723,756
-27,372,608
Satellite technical
equipment*
-
-
-
-
-
-
Transmission and cross-
connection equipment
10,750,328
98,545
-
1,161,996
-12,010,869
FWA technical equipment
904,347
-
-
256,446
-
1,160,793
Properties under
construction and
installation
13,926,944
7,473,746
-
(7,658,379)
-13,742,311
Total
63,478,411
7,594,304
(30,592)
-
(6,687
)71,035,436
Accumulated Depreciation
Buildings
258,796
13,089
-
-
271,885
Submarine cables*
-
-
-
-
-
Earth stations*
-
-
-
-
-
-
Inland link
*
-
-
-
-
-
-
Switching equipment*
-
-
-
-
-
-
Fixed access network
equipment
707,021
37,281
-
-
-744,302
Telecommunications
peripherals*
-
-
-
-
-
-
Operation and maintenance
center and measurement
unit
791,781
83,230
-
-
-875,011
Information technology
equipment
1,406,186
141,999
-
-
(5,014)1,543,171
Office equipment
1,100,225
74,536
(15,171)
-
(401)1,159,189
Building and leasehold
improvements
3,130,120
388,053
(9,637)
-
(70
)3,508,466
Vehicles
13,930
1,896
-
-
-15,826
Cellular technical
equipment
11,359,453
1,117,900
(817)
-
-12,476,536
Satellite technical
equipment*
-
-
-
-
-
-
Transmission and cross -
connection equipment
5,905,416
475,270
(74)
-
-6,380,612
FWA technical equipment
312,799
49,170
-
-
-361,969
Total
24,985,727
2,382,424
(25,699)
-
(5,485
)27,336,967
Impairment in Value
98,611
-
-
-
-98,611
Net Book Value
38,394,073
43,599,858
* This account has been regrouped or renamed by the Company (Note 2i).
35
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
9.
PROPERTY AND EQUIPMENT (continued)
Submarine cables represent the Company’s proportionate investment in submarine cable circuits jointly constructed, operated, maintained and owned with other countries, based on the respective contracts and/or the construction and maintenance agreements.
For the six months ended June 30, 2008 and 2009, sales of certain property and equipment were made as follows:
2008
2009
Proceeds from sales
120
1,861
Net book value
(76
)
(4,893)
Gain (loss)
44
(3,032)
Depreciation expense charged to the consolidated statements of income amounted to Rp2,275,409 and Rp2,382,424 for the six months ended June 30, 2008 and 2009, respectively.
Management believes that there is no impairment in assets value or recovery of the impairment reserve as contemplated in SAK 48 for the current period.
As of June 30, 2009, approximately 0.10% of property and equipment are pledged as collateral to credit facilities obtained by Lintasarta (Note 15).
As of June 30, 2009, the Companies insured their respective property and equipment (except submarine cables and landrights) for US$89,985 and Rp36,806,703 including insurance on the Company‘s satellite amounting to US$10,200. Management believes that the sum insured is sufficient to cover possible losses arising from fire, explosion, lightning, aircraft damage and other natural disasters.
The details of the Companies’ properties under construction and installation as of June 30, 2008 and 2009 are as follows:
Percentage of
Estimated Date
Completion
Cost
of Completion
2008
Cellular technical equipment
15 - 99
6,569,461
July - December 2008
Transmission and cross-connection equipment
12 - 99
2,695,481
July - September 2009
Building and leasehold improvements
40 - 60
1,641,387
July - December 2008
FWA technical equipment
40 - 95
292,042
July - December 2008
Operations and maintenance center and
measurement unit
52 - 95
80,998
July - December 2008
Information technology equipment
25 - 98
64,398
July - December 2008
Others (each below Rp50,000)
12 - 96
75,655
July - December 2008
Total
11,419,422
36
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
9.
PROPERTY AND EQUIPMENT (continued)
Percentage of
Estimated Date
Completion
Cost
of Completion
2009
Cellular technical equipment
5 - 99
6,591,673
July 2009 - July 2010
Transmission and cross-connection equipment
5 - 99
5,019,840
July 2009 - May 2010
Building and leasehold improvements
6 - 95
1,411,218
July 2009 - December 2011
FWA technical equipment
30 - 99
253,973
July 2009 - December 2009
Operation and maintenance center and
measurement unit
75 - 95
239,870
July 2009 - December 2009
Information technology equipment
50 - 95
143,825
July 2009 - December 2009
Building
10
54,875
December 2009
Others (each below Rp50,000)
8 - 95
27,037
July 2009 - December 2010
Total
13,742,311
Borrowing costs capitalized to properties under construction and installation for the six months ended June 30, 2008 and 2009 amounted to Rp47,159 and Rp117,979, respectively.
10.
GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill arose from the acquisition of ownership in Bimagraha and Satelindo in 2001 and 2002, respectively, and from the acquisition of additional ownership in Lintasarta in 2005 and in SMT in 2008 (Note 1d).
The details of the other intangible assets arising from the acquisition of Satelindo in 2002 are as follows:
Amount
Spectrum license
222,922
Customer base
- Post-paid
154,220
- Prepaid
73,128
Brand
147,178
Total
597,448
The changes in the goodwill and other intangible assets account are as follows:
2008
2009
Balance at beginning of period
2,350,467
2,064,681
Additional non-integrated software
4,865
11,629
Amortization of goodwill
(113,253)
(118,115)
Amortization of other intangible assets
(42,034
)
(33,486)
Balance at end of period
2,200,045
1,924,709
11.
LONG-TERM ADVANCES
This account represents advances to suppliers and contractors for the procurement or construction of property and equipment which will be reclassified to the related property and equipment accounts upon the receipt of the property and equipment purchased or after the construction or installation of the property and equipment has reached a certain percentage of completion.
37
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
12.
PROCUREMENT PAYABLE
This account consists of payables for capital and operating expenditures procured from the following:
2008
2009
Related parties (Note 25) (including US$2,439 in 2008 and
US$2,920 in 2009)
116,848
119,380
Third parties (including US$468,441 in 2008 and US$425,805
in 2009)
6,919,172
6,996,020
Total
7,036,020
7,115,400
The billed amount of procurement payable amounted to Rp1,017,221 and Rp1,526,715 as of June 30, 2008 and 2009, respectively. The unbilled amount of procurement payable amounted to Rp6,018,799 and Rp5,588,685 as of June 30, 2008 and 2009, respectively.
13.
TAXES PAYABLE
This account consists of the following:
2008
2009
Estimated corporate income tax payable,
less tax prepayments of Rp217,676 in 2008
and Rp265,186 in 2009
236,796
56,644
Income tax:
Article 4(2)
4,314
19,557
Article 21
20,256
10,689
Article 22
3,072
4,541
Article 23
24,032
18,494
Article 25
32,869
38,122
Article 26
29,514
101,360
Article 29
-
136,679
VAT
4,190
8,123
Others
1,696
2,793
Total
356,739
397,002
The reconciliation between income before income tax and estimated taxable income of the Company for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Income before income tax per consolidated statements of income
1,479,421
1,465,466
Subsidiaries’ income before income tax and effect of
inter-company consolidation eliminations
(65,112
)
(92,999
)
Income before income tax of the Company
1,414,309
1,372,467
Positive adjustments
Accrual of employee benefits - net
75,485
56,752
Assessments for income taxes and VAT and related penalties
10,222
55,342
Provision for doubtful accounts
49,186
36,879
Provision for termination, gratuity and compensation benefits
of employees
10,243
15,067
Amortization of goodwill and other intangible assets
6,128
15,058
38
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
2008
2009
Positive adjustments (continued)
Donation
26,919
6,641
Representation and entertainment
12,624
3,177
Amortization of debt and bonds issuance costs,
consent solicitation fees and discount (Notes 15 and 16)
959
2,610
Depreciation - net
15,351
-
Net periodic pension cost
6,151
-
Others
21,161
55,639
Negative adjustments
Depreciation - net
-
(401,162)
Equity in net income of investees
(84,752
)
(123,489
)
Write-off of accounts receivable
-
(98,905
)
Interest income already subjected to final tax
(230,992
)
(92,999
)
Net periodic pension cost
-
(4,108
)
Others
-
(3,701
)
Estimated taxable income of
the Company
1,332,994
895,268
The computation of income tax expense for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Estimated taxable income of the Company
1,332,994
895,268
Income tax expense - current (at statutory tax rates)
Company
399,881
250,675
Subsidiaries
54,591
71,155
Total income tax expense - current
454,472
321,830
Income tax expense (benefit) - deferred - effect
of temporary differences at enacted maximum tax rates
Company
Depreciation - net
(4,605
)
108,029
Equity in net income of investees
25,426
30,872
Write-off of accounts receivable (provision for doubtful
accounts) - net
(14,756
)
18,457
Net periodic pension cost
(1,845
)
1,150
Accrual of employee benefits - net
(22,646
)
(13,511)
Amortization of goodwill and other intangible assets
(1,838
)
(4,216
)
Provision for termination, gratuity
and compensation benefits of employees
(3,073
)
(3,704
)
Amortization of debt and bonds issuance costs,
consent solicitation fees and discount (Notes 15 and 16)
(288
)
(721)
Others
(17,766
)
(21,616)
Net
(41,391
)
114,740
Subsidiaries
(3,627
)
(4,970
)
Net income tax expense (benefit) - deferred
(45,018
)
109,770
Income tax expense - net
409,454
431,600
39
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
The computation of the estimated income tax payable for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Income tax expense - current
Company
399,881
250,675
Subsidiaries
54,591
71,155
Total income tax expense - current
454,472
321,830
Less prepayments of income tax of the Company
Article 22
22,180
55,949
Article 23
993
1,750
Article 25
159,171
149,645
Total prepayments of income tax of the Company
182,344
207,344
Less prepayments of income tax of Subsidiaries
Article 22
452
2,186
Article 23
635
2,493
Article 25
34,245
70,607
Total prepayments of income tax of Subsidiaries
35,332
75,286
Total prepayments of income tax
217,676
282,630
Estimated income tax payable
Company
217,537
43,331
Subsidiaries
19,259
13,313
Total estimated income tax payable
236,796
56,644
Claims for tax refund (presented as part of “Prepaid Taxes”)
Subsidiaries
-
17,444
The reconciliation between the income tax expense calculated by applying the applicable tax rate of 30% in 2008 and 28% in 2009 to the income before income tax and the net income tax expense as shown in the consolidated statements of income for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Income before income tax per consolidated statements
of income
1,479,421
1,465,466
Income tax expense at the applicable tax rate
443,826
410,330
Company’s equity in Subsidiaries’ income before income tax
and reversal of
inter-company consolidation eliminations
25,327
37,203
40
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
2008
2009
Tax effect on permanent differences
Assessment for income taxes and related penalties
3,067
15,496
Employee benefits
1,005
10,662
Donation
8,427
1,860
Interest income already subjected to final tax
(74,192
)
(33,376
)
Others
(1,066
)
(18,011)
Adjustment due to tax audit and others
(425
)
7,436
Valuation allowance adjustment
3,485
-
Income tax expense - net per consolidated statements of income
409,454
431,600
The tax effects of significant temporary differences between financial and tax reporting of the Company which are outstanding as of June 30, 2008 and 2009 are as follows:
2008
2009
Deferred tax assets
Accrual of employee benefits - net
204,465
204,802
Allowance for doubtful accounts
137,192
106,570
Allowance for decline in value of investment in associated
company and
other long-term investments
46,883
39,069
Pension cost
28,362
16,624
Allowance for decline in value of short-term investment
7,619
6,349
Total
424,521
373,414
Deferred tax liabilities
Property and equipment
1,637,130
1,598,977
Investments in subsidiaries/associated company - net of
amortization of goodwill and other intangible assets
217,956
184,647
Deferred debt and bonds issuance costs, consent solicitation fees
and discount
4,940
2,083
Difference in transactions of equity changes in associated
company
1,752
1,460
Others
4,298
2,506
Total
1,866,076
1,789,673
Deferred tax liabilities - net
1,441,555
1,416,259
41
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
The breakdown by entity of the deferred tax assets and liabilities outstanding as of June 30, 2008 and 2009 is as follows:
2008
2009
Deferred Tax
Deferred Tax
Deferred TaxDeferred Tax
Assets
Liabilities
Assets
Liabilities
Company
-
1,441,555
-
1,416,259
Subsidiaries
Lintasarta
72,362
-
66,121
-
IMM
5,488
-
8,830
-
APE
-
229
-
1,722
SMT
12,988
-
-
569
ISP
-
-
-
331
SMM*
-
-
-
-
Total
90,838
1,441,784
74,951
1,418,881
* liquidated in June 2009
The deferred tax assets of Lintasarta relate mainly to the deferred tax on the temporary difference in the recognition of depreciation of property and equipment.
The significant temporary differences on which deferred tax assets have been computed are not deductible for income tax purposes until the accrued employee benefits are paid, the doubtful accounts are written off, the allowance for decline in value of investment in associated company and other long-term investments is realized upon sale of the investments and the pension cost is paid. The significant deferred tax liabilities relate to the differences in the book and tax bases of property and equipment, investments in subsidiaries/associated companies, and debt and bonds issuance costs, consent solicitation fees and discount.
A valuation allowance has been established for certain deferred tax assets of a subsidiary. This valuation allowance reduced tax assets to an amount which is probable to be realized.
In 2005, as a result of the corporate income tax audit for fiscal year 2003, the Company’s tax loss carryover as of December 31, 2003 amounting to Rp934,637 was adjusted by the Tax Office to become Rp501,179. On October 31, 2005, the Company submitted an objection letter to the Tax Office regarding the above tax correction. On October 13, 2006, the Company received Decision Letter No. KEP-1716/WPJ.07/BD.05/2006 from the DGT declining the Company’s appeal on the tax correction. On January 10, 2007, the Company submitted an appeal letter to the Tax Court concerning the Company’s objection to the tax correction and thereafter received the decision in its favor. On July 4, 2008, the Company received Decision Letter No. KEP-00080/WPJ.19/KP.0303/2008 (KEP-00080) from the Tax Court accepting the Company’s objection on the correction of
2003 corporate income tax. On December 24, 2008, the Company received Decision Letter
No.KEP-539/WPJ.19/BD.05/2008 from the DGT regarding the increase of SKPLB for fiscal year 2004 amounting to Rp84,650, which amount is lower than the amount stated in KEP-00080 (Note 6). On January 21, 2009, the Company submitted an appeal letter to the Tax Court regarding the additional request to increase the SKPLB for fiscal year 2004 as stated in KEP-00080. As of June 30, 2009, the Company has not yet received any response from the Tax Court on the appeal letter.
13.
TAXES PAYABLE (continued)
On December 4, 2006, the Company received SKPKB/STP from the DGT for the Company’s VAT for the periods January - March 2004 and August - October 2004 totalling Rp8,238 (including penalties and interest) and income tax articles 23 and 26 amounting to Rp8 and Rp60,493 (including penalties and interest), respectively, for fiscal year 2004 (Note 6). The Company accepted the SKPKB for income tax article 23 and VAT. On February 28, 2007, the Company submitted an objection letter to the Tax Office regarding the correction on income tax article 26. On February 18, 2008, the Company received Decision Letter No. KEP-0067/WPJ.19/BD.05/2008 from the DGT declining the Company’s appeal on the correction on income tax article 26 for fiscal year 2004. On May 14, 2008, the Company submitted an appeal letter to the Tax Court concerning the Company’s objection to the tax correction. As of June 30, 2009, the Company has not yet receive d any decision from the Tax Court on such appeal.
On March 27, 2007, the Company received SKPKBs from the DGT for the Company’s income tax articles 23 and 26 amounting to Rp28,479 and Rp82,126 (including penalties and interest), respectively, for fiscal year 2005 (Note 6). The Company accepted a part of the correction of income tax article 23 amounting to Rp3,039 which was charged to operations in 2007. On June 22, 2007 and June 11, 2007, the Company submitted its objection letters to the Tax Office regarding the SKPKBs for income tax article 23 for the remaining tax corrections and article 26, respectively. On February 28, 2008, the Company received Decision Letter No. KEP-076/WPJ.19/BD.05/2008 from the DGT accepting the Company’s objection to the correction on income tax article 23 for fiscal year 2005 (Note 6). On June 4, 2008, the Company received Decision Letter No. 261/WPJ.19/BD.05/2008 from the DGT declining the Company’s objection to the tax correction on the 2005 income tax article 26. In addition, based on such Decision Letter, the Company was also charged for additional correction on income tax article 26 amounting to Rp940 (Note 6), which was accepted by the Company. On September 2, 2008, the Company submitted an appeal letter to the Tax Court concerning the Company’s objection to the correction on the 2005 income tax article 26. As of June 30, 2009, the Company has not yet received any decision from the Tax Court for such appeal.
On June 8, 2009, the Company received SKPKBs from the DGT for Satelindo’s 2002 and 2003 income tax articles 21, 23 and 4(2), and VAT totalling Rp28,960 (including penalties and interest), which were charged to current operations in 2009 (Note 36c).
On June 8, 2009, the Company received SKPKB from the DGT for Satelindo’s 2003 corporate income tax amounting to Rp30,871 (including interest), which was charged to current operations in 2009 (Note 36c).
In September 2008, Law No. 7 Year 1983 regarding “Income Tax” was revised for the fourth time with the issuance of Law No. 36 Year 2008. The revised Law stipulates change in the corporate tax rates from progressive tax rates to a single rate of 28% for fiscal year 2009 and 25% for fiscal years 2010 onwards. The revised Law is effective starting January 1, 2009. The Companies recorded the effects resulting from the reduction in tax rates as a reduction of income tax expense amounting to Rp257,819 for the year ended December 31, 2008 and credits amounting to Rp292 to “Difference in transactions of equity changes in associated companies/subsidiaries” and Rp886 to “Difference in foreign currency translation”, which are presented under the Stockholders’ Equity section of the consolidated balance sheets.
42
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
The tax losses carryover of SMT as of June 30, 2009 can be carried forward through 2014 based on the following schedule:
Year of Expiration
Amount
2011
14,190
2012
30,205
2013
26,660
2014
13,285
Total
84,340
14.
ACCRUED EXPENSES
This account consists of the following:
2008
2009
Interest
262,770
269,822
Network repairs and maintenance
272,546
199,999
Radio frequency fee
187,915
144,926
Marketing
202,744
138,741
Employee benefits
241,518
131,636
Universal Service Obligation (“USO”)
61,645
89,698
Consultancy fees
50,937
59,775
Dealer incentives
20,460
52,110
Concession fee
120,324
40,140
Administration and general
11,972
27,442
Rental
21,520
20,098
Others (each below Rp20,000)
86,472
76,835
Total
1,540,823
1,251,222
15.
LOANS PAYABLE
This account consists of the following:
2008
2009
Related party (Note 25)
Mandiri - net of unamortized debt issuance cost and consent
solicitation fees of Rp4,468 in 2008 and Rp6,189 in 2009
1,995,532
1,793,811
Third parties - net of unamortized debt issuance cost and consent
solicitation fees of Rp198,843 in 2008 and Rp239,048 in 2009;
unamortized debt discount of Rp34,589 in 2008 and
Rp28,948 in 2009
4,179,596
10,798,705
Total loans payable
6,175,128
12,592,516
Less current maturities:
Related party
200,000
200,000
Third parties
348,556
654,176
Total current maturities
548,556
854,176
Long-term portion
5,626,572
11,738,340
15.
LOANS PAYABLE (continued)
The details of the loan from Mandiri are as follows:
a.
Mandiri
On September 18, 2007, the Company obtained a five-year unsecured credit facility from Mandiri amounting to Rp2,000,000 for the purchase of telecommunications equipment. The loan bears interest at (i) fixed annual rates for the first two years (9.75% on the first year and 10.5% on the second year), and (ii) floating rates for the remaining years based on the prevailing annual rate of average 3-month JIBOR plus 1.5% per annum. The interest is payable quarterly. The repayment of the loan drawdowns will be made annually, as follows: (a) 10% of the total loan drawdowns in the 1st and 2nd years after the first drawdown, (b) 15% of the total loan drawdowns in the 3rd and 4th years after the first drawdown, and (c) 50% of the total loan drawdowns in the 5th year after the signing date of the agreement.
On September 27 and December 27, 2007, the Company made the first and second loan drawdowns totalling Rp2,000,000.
Voluntary early repayment (whole or any part of the loan) is permitted without penalty if the repayment is made after the 24th month from the date of the agreement subject to 7 days’ prior written notice. Repayment prior to the 24th month after the agreement date is allowed with penalty of 2% of the prepaid amount.
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
On September 27, 2008, the Company paid the first annual installment amounting to Rp200,000.
On March 23, 2009, the five-year unsecured credit facility agreement with Mandiri was amended on the basis of the consent letter received on the same date, which represents the outstanding principal amount of Rp1,800,000. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
The loans from third parties consist of the following:
2008
2009
Syndicated U.S. Dollar Loan Facility - net of unamortized debt
issuance cost and consent solicitation fees of Rp52,917
-
4,548,333
BCA - net of unamortized debt issuance cost and consent
solicitation fees of Rp4,468 in 2008 and Rp8,530 in 2009
1,995,532
3,291,470
HSBC France - net of unamortized debt issuance cost
and consent solicitation fees of Rp187,426 in 2008 and
Rp170,652 in 2009
671,264
1,477,770
Goldman Sachs International
Principal, net of unamortized debt discount of Rp34,589
in 2008 and Rp28,948 in 2009
399,711
405,352
Foreign Exchange (FX) Conversion Option
96,912
155,701
DBS* - net of unamortized debt issuance cost and consent
solicitation fees of Rp884 in 2008 and Rp1,419 in 2009
499,116
448,581
9-Year Commercial Loan - net of unamortized debt issuance
cost and consent solicitation fees of Rp4,312 in 2008 and
Rp4,207 in 2009
245,104
272,246
* no longer a related party since June 6, 2008 (Note 18).
43
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
2008
2009
Finnish Export Credit Ltd. - net of unamortized debt issuance
cost and consent solicitation fees of Rp1,753 in 2008 and
Rp1,323 in 2009
208,577
154,097
Investment Credit Facility 5 from CIMB Niaga
49,933
34,933
Investment Credit Facility 6 from CIMB Niaga
-
10,222
Investment Credit Facility 4 from CIMB Niaga
13,447
-
Total
4,179,596
10,798,705
Less current maturities
348,556
654,176
Long-term portion
3,831,040
10,144,529
a.
Syndicated U.S. Dollar Loan Facility - 13 Financial Institutions
On June 12, 2008, the Company entered into a five-year unsecured credit facility agreement with 13 financial institutions (including ING Bank N.V. and DBS Bank Ltd. as the trustees) in the total amount of US$450,000. The loan proceeds shall be used to finance the Company’s (i) capital expenditure, (ii) purchase of a portion of its Guaranteed Notes Due 2010 and/or Guaranteed Notes 2012, and/or (iii) general working capital requirements. The loan bears interest at floating rates based on U.S. dollar LIBOR plus margin (1.9% per annum for onshore lenders and 1.85% per annum for offshore lenders), which is payable semi-annually.
The repayment of the loan drawdowns will be made semi-annually, as follows: (a) 25% of the total loan drawdowns in 3rd year after the signing date of the agreement (first repayment date), (b) 24% of the total loan drawdowns in 6th month after the first repayment date, (c) 8% each of the total loan drawdowns in 12th and 18th months after the first repayment date, and (d) 35% of the total loan drawdowns in 24th month after the first repayment date.
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
Voluntary early repayment is permitted only after the 6thmonth from the date of loan agreement subject to 15 days’ prior written notice. The Company may repay the whole or any part of the loan before the due dates (in the minimum amount of US$10,000 and divisible by US$1,000).
On September 26 and October 30, 2008, the Company received the first and second drawdowns fromthis credit facility totalling US$450,000 (equivalent to Rp4,704,650).
On February 24, 2009, the Company amended the Syndicated U.S. Dollar Loan Facility based on the consent letter received on February 19, 2009 from DBS Bank Ltd., which covers the consent provided by a majority of the 13 financial institutions to which is owed the aggregate principal amount of US$405,000 or 90% of the outstanding loan. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
44
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
b.
BCA
·
Five-Year Unsecured Credit Facility
On August 28, 2007, the Company obtained a five-year unsecured credit facility from BCA amounting to Rp1,600,000 for the repayment of Syndicated Loan Facility 2 and the purchase of telecommunications equipment. The loan bears interest at (i) fixed annual rates for the first two years (9.75% on the first year and 10.5% on the second year), and (ii) floating rates for the remaining years based on the prevailing annual rate of 3-month JIBOR plus 1.5% per annum. On September 20, 2007, the Company obtained additional credit facility of Rp400,000. As a result, the credit facility has become Rp2,000,000. The interest is payable quarterly. The repayment of the loan drawdowns will be made annually, as follows: (a) 10% each of the total loan drawdowns in the 1st and 2nd years after the first drawdown, (b) 15% each of the total loan drawdowns in the 3rd and 4th years after the first drawdown, and (c) 50% of the total loan drawdowns in the 5th year after the first drawdown.
On September 27, October 26 and December 27, 2007, the Company made the first, second and third loan drawdowns totalling Rp2,000,000.
Voluntary early repayment (whole or any part of the loan) is permitted without penalty if the repayment is made after the 24th month from the date of the agreement subject to 7 days’ prior written notice. Repayment prior to the 24th month after the agreement is allowed with penalty of 2% of the prepaid amount.
On September 27, 2008, the Company paid the first annual installment amounting to Rp200,000.
·
Three-Year Unsecured Credit Facility
On September 17, 2008, the Company entered into a three-year unsecured credit facility agreement with BCA amounting to Rp500,000 for the refinancing and/or purchase of telecommunications equipment. The loan bears interest at 3-month JIBOR plus 2.25% per annum. The repayment of the loan drawdowns will be made annually, as follows: (a) 20% of the total loan drawdowns in the first year, (b) 30% of the total loan drawdowns in the second year, and (c) 50% of the total loan drawdowns in the third year.
On March 16, 2009, the Company made the loan drawdown amounting to Rp500,000.
Voluntary early repayment (whole or any part of the loan) is permitted with penalty of 1% of the prepaid amount.
On February 12, 2009, the Company amended its five-year and three-year BCA credit facility agreements based on the consent letter received on February 6, 2009, which represents the outstanding principal amounts of Rp1,800,000 and Rp500,000, respectively. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
45
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
b.
BCA (continued)
·
Five-Year Unsecured Credit Facility
On June 8, 2009, the Company entered into a five-year unsecured credit facility agreement with BCA amounting to Rp1,000,000 for the refinancing and/or procurement of telecommunications equipment. The loan bears interest at 3-month JIBOR plus 4.00% per annum. The repayment of the loan drawdowns will be made annually, as follows: (a) 10% of the total loan drawdowns in the first and second years, (b) 15% of the total loan drawdowns in the third and fourth years, and (c) 50% of the total loan drawdowns in the fifth year.
On June 25, 2009, the Company made the loan drawdown amounting to Rp1,000,000.
Voluntary early repayment (whole or any part of the loan) is permitted subject to 1% penalty of the prepaid amount, except for prepayment to refinance this credit facility.
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
c. HSBC France
On November 27, 2007, the Company entered into an unsecured facility agreement with HSBC France relating to:
·
12-year COFACE Term Facility Agreement (”COFACE Facility”)
This facility amounts to US$157,243 to be used to finance the payment of 85% of the French Content under the Palapa D Satellite Contract plus 100% of the COFACE Premium. The loan bears interest at the fixed annual rate of 5.69% which is payable semi-annually. The total loan outstanding after the availability period shall be repaid in twenty semi-annual installments. The semi-annual repayment of the principal will start six months after the earlier of (a) date of successful completion of the Satellite In-Orbit Acceptance Review under the Palapa D Satellite Contract and (b) September 29, 2009.
As of June 30, 2009, the Company has already drawn from this credit facility the amount of US$117,014.82 (equivalent to Rp1,196,477).
·
12-year SINOSURE Term Facility Agreement (”SINOSURE Facility”)
This facility amounts to US$44,200 to be used to finance the payment of 85% of the Launch Service Contract. The loan bears interest at floating rates based on U.S. dollar LIBOR plus 0.35% per annum, which is payable semi-annually. The total loan outstanding after the availability period shall be repaid in twenty semi-annual installments. The semi-annual repayment of the principal will start six months after the earlier of (a) date of successful completion of the Satellite In-Orbit Acceptance Review under the Palapa D Satellite Contract and (b) September 29, 2009.
As of June 30, 2009, the Company has already drawn from this credit facility the amount of US$44,200.00 (equivalent to Rp451,945).
Based on the credit facility agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
46
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
c. HSBC France (continued)
On March 18, 2009, the Company amended the COFACE Facility and SINOSURE Facility agreements with HSBC France based on two consent letters received on March 11, 2009, which represent the outstanding principal amounts of US$157,243 and US$44,200, respectively. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
d. Goldman Sachs International (“GSI”)
On May 30, 2007, the Company received from GSI a loan amounting to Rp434,300 which was received in U.S. dollar amounting to US$50,000 for financing the purchase of telecommunications equipment. The loan will mature on May 30, 2013. The loan bears interest at the fixed annual rate of 8.75% applied on the Rp434,300, which is payable quarterly every February 28, May 30, August 30 and November 30 commencing on August 30, 2007 up to May 30, 2012.
The loan agreement provides an option for GSI to convert the loan payable into a U.S. dollar loan of US$50,000 on May 30, 2012 (“FX Conversion Option”). The fair value of the FX Conversion Option as of June 30, 2008 and 2009 amounted to US$10,505.37 and US$15,227.45 (equivalent to Rp96,912 and Rp155,701), respectively. If GSI takes such option, starting May 30, 2012, the loan will bear interest at the fixed annual rate of 6.45% applied on the US$50,000 principal and both U.S. dollar principal and interest thereon will be due on May 30, 2013.
Based on the loan agreement, the Company is required to notify GSI regarding the following events which can result in loan termination, such as (i) certain changes affecting withholding taxes in the United Kingdom or Indonesia, (ii) default under Guaranteed Notes due 2012 (Note 16), (iii) default under the Company’s USD Notes and IDR Bonds (Note 16), (iv) redemption, purchase or cancellation of the Guaranteed Notes Due 2012 (Note 16) and there are no USD Indosat Notes outstanding upon such redemption, purchase or cancellation, and (v) change of control in the Company.
On June 24, 2008, the Company received a waiver letter from GSI affirming that it will not terminate the loan due to the change of control in the Company (Note 18).
e.
DBS
On November 1, 2007, the Company obtained a five-year unsecured credit facility from DBS with a maximum amount of Rp500,000 for capital expenditure and general corporate purposes. The loan bears interest at (i) fixed annual rates for the first two years (9.7% in the first year and 10.4% in the second year), and (ii) floating rates for the remaining years based on prevailing annual interest rate of 3-month Certificates of Bank Indonesia plus 1.5% per annum. The interest is payable quarterly. The repayment of the loan drawdowns will be made annually, as follows: (a) 10% each of the total loan drawdowns in the 1st and 2nd years after the first drawdown, (b) 15% each of the total loan drawdowns in the 3rd and 4th years after the first drawdown, and (c) 50% of the total loan drawdowns in the 5th year after the signing date of the agreement.
On January 31, 2008, the Company drew down the full amount of the facility.
Based on the credit facility agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
47
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
e.
DBS (continued)
Voluntary early repayment is permitted on each interest payment date without penalty if the repayment is made after the 24th month from the date of the first drawdown subject to 15 days’ prior written notice. Repayment prior to the 24th month after the agreement date is allowed with penalty of 1% of the prepaid amount.
On January 30, 2009, the Company paid the first annual installment amounting to Rp50,000.
On March 25, 2009, the Company amended its five-year unsecured credit facility agreement with DBS based on the consent letter received on February 27, 2009, which represents the outstanding principal amount of Rp500,000. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
f.
9-Year Commercial Facility with HSBC Jakarta Branch, CIMB Niaga (after PT Bank Lippo Tbk merged with PT Bank Niaga Tbk) and Bank of China Limited, Jakarta Branch
On November 27, 2007, the Company entered into an unsecured facility agreement with HSBC Jakarta Branch as the arranger and HSBC Limited, Hong Kong as the facility agent, relating to a
9-year Commercial Facility Agreement amounting to US$27,037 from HSBC Jakarta Branch to finance the construction and launch of the satellite and the payment of theSINOSURE Premium in connection with the SINOSURE Facility (Note 15c). The loan bears interest at floating rates based on U.S. dollar LIBOR plus 1.45% per annum, which is payable semi-annually.
The repayment of the loan shall be made in fifteen semi-annual installments starting 24 months from the date of the loan agreement. For the 1st five installments, the Company will repay US$1,351.85 each and US$2,027.78 for the remaining installments thereafter.
The agreement also stipulates that HSBC Jakarta Branch may assign any of its rights or transfer any of its rights and obligations as provided in the agreement to another bank or financial institution. On March 10, 2008, HSBC Jakarta Branch transferred such rights and obligations to CIMB Niaga and Bank of China Limited, Jakarta Branch.
On April 1, 2008, the Company received the full drawdown from the 9-year Commercial Facility. The drawdown consisted of US$13,537 (equivalent to Rp124,527) from HSBC Jakarta Branch, US$10,000 (equivalent to Rp91,990) from CIMB Niaga and US$3,500 (equivalent to Rp32,197) from Bank of China Limited, Jakarta Branch.
Based on the facility agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
On March 18, 2009, the Company amended its 9-Year Commercial Facility based on the consent letter received on March 5, 2009 from HSBC Limited, Hong Kong which represents the aggregate principal amount of US$17,057 or 63% of the outstanding loan. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
g. Finnish Export Credit Ltd. (“FEC”)
On May 12, 2006, the Company obtained a credit facility from FEC amounting to US$38,000, with ABN-AMRO Bank N.V., Jakarta Branch as the arranger and ABN-AMRO Bank N.V., Stockholm Branch as the facility agent, to be used for the purchase of telecommunications equipment. The loan bears interest at the fixed annual rate of 4.15%. The loan, together with the related interest, is payable semi-annually until May 12, 2011.
Voluntary early repayment is permitted only after 60 days from the date of the loan agreement subject to 15 days’ prior written notice. The Company may repay the whole or any part of the loan before the due dates (in the minimum amount of US$10,000 and divisible by US$1,000).
48
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
g. Finnish Export Credit Ltd. (“FEC”) (continued)
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
On March 20, 2009, the Company amended its credit facility agreement with FEC based on the consent letter received on February 27, 2009 from ABN-AMRO N.V., Stockholm Branch, which represents the outstanding principal amount of US$19,000. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
h.
Investment Credit Facility 5 from CIMB Niaga
On July 10, 2007, Lintasarta obtained a credit facility from CIMB Niaga amounting to Rp50,000 for the purchase of telecommunications equipment, computers and other supporting facilities. The loan bears interest at the prevailing annual rate of 1-month Certificate of Bank Indonesia plus 2.25% per annum. The quarterly repayment of the principal started on October 10, 2008, at Rp5,000 each quarter up to January 10, 2011. Lintasarta has already drawn the full amount of this credit facility.
The loan is collateralized by all equipment (Note 9) purchased from the proceeds of the credit facility. The loan also has the same restrictive covenants as the Investment Credit Facilities 4 and 6 from CIMB Niaga.
i.
Investment Credit Facility 6 from CIMB Niaga
On February 24, 2009, Lintasarta obtained a loan from a credit facility from CIMB Niaga for the purchase of telecommunications equipment, computers and other supporting facilities amounting to Rp75,000. The loan bears interest at the fixed annual rate of 14.5%. The quarterly repayment of the principal amount of Rp7,500 will start on March 24, 2010 up to June 24, 2012. As of June 30, 2009, Lintasarta has already drawn from this credit facility the amount of Rp10,222.
The loan is collateralized by all equipment (Note 9) purchased from the proceeds of the credit facility. The loan also has the same restrictive covenants as the Investment Credit Facilities 4 and 5 from CIMB Niaga.
j.
Investment Credit Facility 4 from CIMB Niaga
On August 29, 2005, Lintasarta obtained a credit facility from CIMB Niaga amounting to Rp45,000 for the purchase of telecommunications equipment, computers and other supporting facilities. The loan bore interest at the prevailing annual rate of 3-month Certificates of Bank Indonesia plus 3% per annum. The quarterly repayment of the principal started on November 29, 2006 at Rp4,500 and in February 2009, the final installment was paid.
The loan was collateralized by all equipment (Note 9) purchased from the proceeds of the credit facility and trade accounts receivable from frame relay (Note 5).
The loan also had the same restrictive covenants as the Investment Credit Facilities 5 and 6 from CIMB Niaga, which include prior written approval from CIMB Niaga for new debts obtained by Lintasarta.
49
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
The scheduled principal payments from 2010 to 2014 and thereafter of all the loans payable as of June 30, 2009 are as follows:
Twelve months ending June 30,
2014 and
2010
2011
2012
2013
thereafter Total
In rupiah
BCA
400,000
550,000
700,000
1,150,000500,0003,300,000
Mandiri
200,000
300,000
300,000
1,000,000-1,800,000
DBS
50,000
75,000
75,000
250,000
-450,000
GSI
-
-
-
434,300
-434,300
CIMB Niaga
30,222
14,933
-
-
-45,155
Sub-total
680,222
939,933
1,075,000
2,834,300500,0006,029,455
In U.S. dollar
Syndicated U.S. Dollar
Loan facility
(US$450,000)
-
-
2,254,613
736,200
1,610,437
4,601,250
HSBC France
(US$161,214.82)
82,421
164,842
164,842
164,8421,071,475
1,648,422
9-Year Commercial
Facility (US$27,037)
13,823
27,645
27,645
41,468
165,872
276,453
GSI (US$15,227.45)
-
-
-
155,701
-155,701
FEC (US$15,200)
77,710
77,710
-
-
-155,420
Sub-total
173,954
270,197
2,447,100
1,098,211
2,847,784
6,837,246
Total
854,176
1,210,130
3,522,100
3,932,511
3,347,784
12,866,701
Less:
- unamortized debt issuance costs and consent solicitation fees
(245,237)
- unamortized debt discount
(28,948)
Net
12,592,516
The amortization of debt issuance, discount and consent solicitation fees on the loans for the six months ended June 30, 2008 and 2009 amounted to Rp4,223 and Rp12,697, respectively (Note 23).
50
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE
This account consists of the following:
2008
2009
Fifth Indosat Bonds in Year 2007 with Fixed Rates - net of
unamortized bonds issuance cost and consent solicitation fees of
Rp7,298 in 2008 and
Rp13,607 in 2009
2,592,702
2,586,393
Guaranteed Notes Due 2010 - net of unamortized notes issuance
cost of Rp11,246 in 2008
and Rp5,457 in 2009
2,756,254
2,394,831
Guaranteed Notes Due 2012 - net of unamortized notes discount
of Rp10,249 in 2008 and Rp3,633 in 2009; and unamortized
notes issuance cost of Rp21,496 in 2008 and Rp7,606 in 2009
2,274,505
1,107,478
Sixth Indosat Bonds in Year 2008 with Fixed Rates - net of
unamortized bonds issuance cost and consent solicitation
fees of Rp4,595 in 2008 and Rp7,808 in 2009
1,075,405
1,072,192
Fourth Indosat Bonds in Year 2005 with Fixed Rate - net of
unamortized bonds issuance cost and consent solicitation
fees of Rp5,145 in 2008
and Rp5,270 in 2009
809,855
809,730
Third Indosat Bonds in Year 2003 with Fixed Rates - net of
unamortized
bonds issuance cost and consent
solicitation fees of Rp5,196 in 2008
and Rp3,259 in 2009
2,494,804
636,741
Indosat Sukuk Ijarah III in Year 2008 - net of unamortized bonds
issuance cost and consent solicitation fees of Rp2,433 in 2008
and Rp4,054 in 2009
567,567
565,946
Indosat Sukuk Ijarah II in Year 2007 - net of unamortized bonds
issuance cost and consent solicitation fees of Rp1,112 in 2008
and Rp2,037 in 2009
398,888
397,963
Indosat Syari’ah Ijarah Bonds in Year 2005 - net of unamortized
bonds issuance cost and consent solicitation fees of
Rp1,823 in 2008 and Rp1,859 in 2009
283,177
283,141
Second Indosat Bonds in Year 2002 with Fixed and Floating Rates
- net of unamortized consent solicitation fees of Rp657 in 2009
200,000
199,343
Limited Bonds II issued by Lintasarta*
31,150
25,000
Limited Bonds I issued by Lintasarta**
25,292
16,989
Total bonds payable
13,509,599
10,095,747
Less current maturities
1,916,442
-
Long-term portion
11,593,157
10,095,747
*
after elimination of Limited Bonds II amounting to Rp35,000 issued to the Company
**
after elimination of Limited Bonds I amounting to Rp9,564 issued to the Company
Fifth Indosat Bonds in Year 2007 with Fixed Rates
On May 29, 2007, the Company issued its Fifth Indosat Bonds in Year 2007 with Fixed Rates (“Fifth Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp2,600,000. The bonds consist of two series:
·
Series A bonds amounting to Rp1,230,000 which bear interest at the fixed rate of 10.20% per annum starting May 29, 2007. These bonds will mature on May 29, 2014.
·
Series B bonds amounting to Rp1,370,000 which bear interest at the fixed rate of 10.65% per annum starting May 29, 2007. These bonds will mature on May 29, 2017.
51
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Fifth Indosat Bonds in Year 2007 with Fixed Rates (continued)
The bonds will mature before the maturity dates if, after the 1stanniversary of the bonds, the Company exercises its option to buy back part or all of the bonds at market price temporarily or as an early settlement.
PT Kustodian Sentral Efek Indonesia (“KSEI”), acting as payment agent, shall pay interest on the bonds, as follows:
Series A
:
starting August 29, 2007 and every quarter thereafter up to May 29, 2014
Series B
:
starting August 29, 2007 and every quarter thereafter up to May 29, 2017.
The Company received the proceeds of the bonds on May 31, 2007.
The net proceeds, after deducting the underwriting fee and offering expenses, were used for capital expenditure to expand the Company’s cellular network.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report released in March 2009, the bonds haveidAA+ (stable outlook) rating from PT Pemeringkat Efek Indonesia (“Pefindo”).
Based on the minutes of the General Meeting of Bondholders (“RUPO”) dated March 24, 2009, the bondholders of the Fifth Indosat Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Guaranteed Notes Due 2010
In October 2003, the Company, through IFB, issued Guaranteed Notes Due 2010 with fixed rate
and with a total face value of US$300,000. The notes bear interest at the fixed rate of 7.75% per annum payable in semi-annual installments on May 5 and November 5 of each year, commencing on May 5, 2004. The notes will mature on November 5, 2010.
The notes are redeemable at the option of IFB, in whole or in part, at any time on or after
November 5, 2008. The notes are redeemable at prices equal to 103.8750%, 101.9375% and 100.0000% of the principal amount during the 12-month period commencing on November 5 of 2008, 2009 and 2010, respectively. In addition, prior to November 5, 2006, IFB may redeem up to a maximum of 35% of the original aggregate principal amount, with the proceeds of one or more public equity offerings of the Company, at a price equal to 107.75% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any. The notes are also redeemable at the option of IFB, in whole but not in part, at any time, at a price equal to 103.5625% of the principal amount thereof, plus any accrued and unpaid interest and additional amounts to the date of redemption, in the event of certain changes affecting withholding taxes in Indonesia and the Netherlands that would require IFB or the Company to pay an additional amount in respect of any note in excess of certain amounts. Upon a change in control of IFB ( including sale, transfer, assignment, lease, conveyance or other disposition of all or substantially all of IFB’s assets), the holder of the notes has the right to require IFB to repurchase all or any part of such holder’s notes at a purchase price equal to 101% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any, to the purchase date.
52
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Guaranteed Notes Due 2010 (continued)
The net proceeds, after deducting the underwriting fee and offering expenses, were received on November 5, 2003 and used primarily to repay a portion of Indosat’s (including Satelindo’s and IM3’s) outstanding indebtedness amounting to Rp1,500,000 and US$447,500.
Based on the notes indenture, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The notes are unconditionally and irrevocably guaranteed by the Company.
On January 11, 2006, IFB released the solicitation relating to the outstanding notes. The primary purpose of the solicitation was to modify certain covenants under the indenture of the notes to conform with the terms in the indenture of Guaranteed Notes Due 2012. The amendment to the indenture included, among others, the change in the limit of the permitted debt that could be incurred by IFB and Lintasarta, and IFB’s ability to incur new debt.
On January 24, 2006, IFB received consents from holders of the notes representing an aggregate principal amount of US$239,526 or 79.842% of the outstanding notes.
On July 22, 2008, IFB announced the Change of Control Offer to all holders of the notes (Note 18). This offer was to purchase the notes at a purchase price equal to 101% of the principal amount plus accrued and unpaid interest up to the date of settlement and any additional amounts. Such offer expired on September 17, 2008. The bondholders exercised their rights that required IFB to repurchase all or any part of such holders’ notes.
On September 19, 2008, IFB paid a total of US$67,805 (equivalent to Rp642,109) for the purchased portion of the notes with a total principal amount of US$65,253 (equivalent to Rp617,946) at a price equal to 101% of the principal amount purchased, plus the accrued and unpaid interest up to settlement date and other additional expenses.
Based on the latest rating report (released in March 2009), the notes currently have BB and Ba2 ratings from Standard & Poor’s (“S&P”) and Moody’s Investors Service (“Moody’s”), respectively.
Guaranteed Notes Due 2012
On June 22, 2005, the Company, through IIFB, issued Guaranteed Notes Due 2012 with fixed rate and with a total face value of US$250,000. The notes were issued at 99.323% of their principal amount. The notes bear interest at the fixed rate of 7.125% per annum payable in semi-annual installments due on June 22 and December 22 of each year, commencing December 22, 2005. The notes will mature on June 22, 2012.
The notes will be redeemable at the option of IIFB, in whole or in part, at any time on or after
June 22, 2010 at prices equal to 103.5625%, 101.7813% and 100.0000% of the principal amount during the 12-month period commencing June 22, 2010, 2011 and 2012, respectively, plus accrued and unpaid interest and additional amounts, if any. In addition, prior to June 22, 2008, IIFB may redeem up to a maximum of 35% of the original aggregate principal amount, with the proceeds of one or more public equity offerings of the Company, at a price equal to 107.125% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any. The notes are also redeemable at the option of IIFB, in whole but not in part, at any time, at a price equal to 103.5625% of the principal amount thereof, plus any accrued and unpaid interest and additional amounts to the date of redemption, in the event of certain changes affecting withholding taxes in Indonesia and the Netherlands that would require IIFB or the Company to pay an additional amount in respect of any note in excess of certain amounts. Upon a change in control of IIFB (including sale, transfer, assignment,
53
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Guaranteed Notes Due 2012 (continued)
lease, conveyance or other disposition of all or substantially all of IIFB’s assets), the holder of the notes has the right to require IIFB to repurchase all or any part of such holder’s notes at a purchase price equal to 101% of the principal amount thereof, plus accrued and unpaid interest and additional amounts, if any, to the purchase date.
The net proceeds, after deducting the underwriting fee and offering expenses, were received on June 23, 2005 and used for general corporate purposes, including capital expenditures.
Based on the notes indenture, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The notes are unconditionally and irrevocably guaranteed by the Company.
On July 22, 2008, IIFB announced the Change of Control Offer to all holders of the notes
(Note 18). This offer was to purchase the notes at a purchase price equal to 101% of the principal amount plus accrued and unpaid interest up to the date of settlement and any additional amounts. Such offer expired on September 17, 2008. The bondholders exercised their rights that required IIFB to repurchase all or any part of such holders’ notes.
On September 19, 2008, IIFB paid a total of US$144,441 (equivalent to Rp1,367,858) for the purchased portion of the notes with a total principal amount of US$140,590 (equivalent to Rp1,331,387) at a price equal to 101% of the principal amount purchased, plus the accrued and unpaid interest up to settlement date and other additional expenses.
Based on the latest rating report (released in March 2009), the notes have BB and Ba2 ratings from S&P and Moody’s, respectively.
Sixth Indosat Bonds in Year 2008 with Fixed Rates
On April 9, 2008, the Company issued its Sixth Indosat Bonds in Year 2008 with Fixed Rates (“Sixth Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp1,080,000. The bonds consist of two series:
·
Series A bonds amounting to Rp760,000 which bear interest at the fixed rate of 10.25% per annum starting April 9, 2008. These bonds will mature on April 9, 2013.
·
Series B bonds amounting to Rp320,000 which bear interest at the fixed rate of 10.80% per annum starting April 9, 2008. These bonds will mature on April 9, 2015.
The bonds will mature before the maturity dates if, after the 1stanniversary of the bonds, the Company exercises its option to buy back part or all of the bonds at market price temporarily or as an early settlement.
KSEI, acting as payment agent, shall pay interest on the bonds, as follows:
Series A
:
starting July 9, 2008 and every quarter thereafter up to April 9, 2013
Series B
:
starting July 9, 2008 and every quarter thereafter up to April 9, 2015.
The Company received the proceeds of the bonds on April 9, 2008.
The net proceeds, after deducting the underwriting fee and offering expenses, were used for capital expenditure to expand the Company’s cellular network.
54
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Sixth Indosat Bonds in Year 2008 with Fixed Rates (continued)
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report (released in March 2009), the bonds haveidAA+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of the Sixth Indosat Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Fourth Indosat Bonds in Year 2005 with Fixed Rate
On June 21, 2005, the Company issued its Fourth Indosat Bonds in Year 2005 with Fixed Rate (“Fourth Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp815,000 in Rp50 denomination. The bonds bear interest at the fixed rate of 12% per annum, payable on a quarterly basis. The bonds will mature on June 21, 2011.
The bonds will mature before maturity date if the Company exercises the following options:
·
Early Settlement Option
:
the Company has the right to make early payment for all the bonds on the 4th anniversary of the bonds at 100% of the bonds’ nominal value.
·
Buy-back Option
:
after the 1stanniversary of the bonds, the Company has the right to buy back part or all of the bonds at market price temporarily or as an early settlement.
The proceeds of the bonds were used for capital expenditure to expand the Company’s cellular network.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report (released in March 2009), the bonds haveidAA+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of the Fourth Indosat Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
55
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Third Indosat Bonds in Year 2003 with Fixed Rates
On October 15, 2003, the Company issued at face value its Third Indosat Bonds in the Year 2003 with Fixed Rates (“Third Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp2,500,000 in Rp50 denomination. The bonds consist of two series:
·
Series A bonds amounting to Rp1,860,000 which bear interest at the fixed rate of 12.5% per annum for 5 years starting October 22, 2003.
·
Series B bonds amounting to Rp640,000 which bear interest at the fixed rate of 12.875% per annum for 7 years starting October 22, 2003.
The bonds will mature if the Company exercises the following options:
·
Early Settlement Option
:
the Company has the right to make early payment for all the Series A bonds on the 4th anniversary of the bonds at 100% of the bonds’ nominal value. The Company has also the right to make early payment for all the Series B bonds on the 4th and 6th anniversaries of the bonds at 100% of the bonds’ nominal value.
·
Buy-back Option
:
after the 1stanniversary of the bonds, the Company has the right to buy back part or all of the bonds at market price temporarily or as an early settlement.
KSEI, acting as payment agent, pays interest on the bonds, as follows:
Series A
:
starting January 22, 2004 and every quarter thereafter up to October 22, 2008
Series B
:
starting January 22, 2004 and every quarter thereafter up to October 22, 2010.
The proceeds of the bonds were used as capital injection to Satelindo which, in turn, used the proceeds to repay its debts and Guaranteed Floating Rate Bonds.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
On October 21, 2008, the Company paid in full the series A bonds amounting to Rp1,860,000.
Based on the latest rating report released in March 2009, the series B bonds haveidAA+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of the Third Indosat Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Indosat Sukuk Ijarah III in Year 2008 (“Sukuk Ijarah III”)
On April 9, 2008, the Company issued its Sukuk Ijarah III, with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp570,000. The bonds will mature on
April 9, 2013.
56
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Indosat Sukuk Ijarah III in Year 2008 (“Sukuk Ijarah III”) (continued)
The bonds will mature before maturity date if, after the 1stanniversary of the bonds, the Company exercises its option to buy back part or all of the bonds at market price.
Bondholders are entitled to annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp58,425, payable on a quarterly basis starting July 9, 2008 up to April 9, 2013.
The proceeds of the bonds were used for capital expenditure to expand the Company’s cellular network.
The Company received the proceeds of the bonds on April 9, 2008.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report released in March 2009, the bonds haveidAA(sy)+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of Indosat Sukuk Ijarah III agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Indosat Sukuk Ijarah II in Year 2007 (“Sukuk Ijarah II”)
On May 29, 2007, the Company issued its Sukuk Ijarah II, with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp400,000. The bonds will mature on May 29, 2014.
The bonds will mature before maturity date if, after the 1stanniversary of the bonds, the Company exercises its option to buy back part or all of the bonds at market price.
Bondholders are entitled to annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp40,800, payable on a quarterly basis starting August 29, 2007 up to May 29, 2014.
The proceeds of the bonds were used for capital expenditure to expand the Company’s cellular network.
The Company received the proceeds of the bonds on May 31, 2007.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report released in March 2009, the bonds haveidAA(sy)+ (stable outlook) rating from Pefindo.
57
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Indosat Sukuk Ijarah II in Year 2007 (“Sukuk Ijarah II”) (continued)
Based on the minutes of the RUPO dated March 24, 2009, the holders of Indosat Sukuk Ijarah II agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Indosat Syari’ah Ijarah Bonds in Year 2005 (“Syari’ah Ijarah Bonds”)
On June 21, 2005, the Company issued its Syari’ah Ijarah Bonds, with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp285,000 in Rp50 denomination. The bonds will mature on June 21, 2011.
Bondholders are entitled to annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp34,200, payable on a quarterly basis starting September 21, 2005 up to June 21, 2011.
The bonds will mature before maturity date if the Company exercises the following options:
·
Early Settlement Option
:
the Company has the right to make early payment for all the bonds on the 4th anniversary of the bonds at 100% of the bonds’ nominal value.
·
Buy-back Option
:
after the 1stanniversary of the bonds, the Company has the right to buy back part or all of the bonds at market price temporarily or as an early settlement.
The proceeds of the bonds were used for capital expenditure to expand the Company’s cellular network.Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report released in March 2009, the bonds haveidAA(sy)+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of Indosat Syariah Ijarah Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Second Indosat Bonds in Year 2002 with Fixed and Floating Rates
On November 6, 2002, the Company issued its Second Indosat Bonds in Year 2002 with Fixed and Floating Rates (“Second Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds were issued in three series. The Series A and Series C bonds matured on November 6, 2007.
The Series B bonds which amount to Rp200,000 bear interest at the fixed rate of 16% per annum for 30 years starting February 6, 2003. The bonds mature if the Company or the bondholder exercises the following options:
-
Buy Option
:
the Company has the right to make early payment for all the Series B bonds on the 5th, 10th, 15th, 20th and 25th anniversaries of the bonds at 101% of the bonds’ nominal value.
58
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Second Indosat Bonds in Year 2002 with Fixed and Floating Rates (continued)
-
Sell Option
:
the bondholder has the right to ask for early settlement from the Companyat 100% of the bonds’ nominal value: 1) at any time, if the rating of the bonds decreases toidAA- or lower (Special Sell Option) or 2) on the 15th, 20th and 25th anniversaries of the bonds (Regular Sell Option).
KSEI, acting as payment agent, pays interest on the Series B bonds starting February 6, 2003 and every quarter thereafter up to November 6, 2032.
The proceeds of the bonds were used to repay working capital loan from Mandiri and time loan facility from BCA.
Based on the Trustee Agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
The bonds are neither collateralized by any specific Company assets nor guaranteed by other parties. All of the Company’s assets, except for the assets that have been specifically used as security to its other creditors, are used aspari-passu security to all of the Company’s other liabilities including the bonds.
Based on the latest rating report released in March 2009, the bonds haveidAA+ (stable outlook) rating from Pefindo.
Based on the minutes of the RUPO dated March 24, 2009, the holders of the Second Indosat Bonds agreed to amend the Trustee Agreement related to the changes in the definition of certain terms and the financial ratios required to be maintained.
Limited Bonds II issued by Lintasarta
On June 14, 2006, Lintasarta entered into an agreement with its stockholders for the former to issue Limited Bonds II amounting to Rp66,150. The limited bonds represent unsecured bonds which were originally set to mature on June 14, 2009 and bore interest at the floating rates determined using the average 3-month rupiah time deposit rates with Mandiri, BNI, BRI and BTN, plus a fixed premium of 3%. The maximum limit of the floating rates was 19% and the minimum limit was 11% per annum. The interest is payable on a quarterly basis starting September 14, 2006. The proceeds of the limited bond were used for capital expenditure to expand Lintasarta’s telecommunication peripherals.
On July 17, 2006, Lintasarta obtained approval from CIMB Niaga on the issuance of the limited bonds (Note 15).
On June 14, 2009, Lintasarta paid a portion of the limited bonds amounting to Rp6,150. Based on the Minutes of the Joint Meeting of Lintasarta’s Boards of Commissioners and Directors held on May 20, 2009, the representatives of the Stockholders agreed to extend the maturity date of the remaining Limited Bonds II of Rp60,000 to June 14, 2012 and to increase the minimum limit of the floating interest rates to 12.75%. As of June 30, 2009, Lintasarta is still finalizing the amendments to the Limited Bonds II agreement.
Limited Bonds I issued by Lintasarta
In June 2003, Lintasarta entered into an agreement with its stockholders for the former to issue Limited Bonds I amounting to Rp40,000. The limited bonds represent unsecured bonds which were originally set to mature on June 2, 2006 and bore interest at the fixed rate of 16% per annum for the first year and floating rates for the succeeding years.
59
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Limited Bonds I issued by Lintasarta (continued)
On June 2, 2006 Lintasarta paid a certain portion of the limited bonds amounting to Rp5,144 and subsequently extended the maturity date of the remaining balance of Rp34,856 until June 2, 2009. The extension of maturity date was based on the first amendment dated June 14, 2006 of the Limited Bonds I agreement. The floating interest rates of the bonds were determined using the average
3-month rupiah time deposit rates with Mandiri, BNI, BRI and BTN, plus a fixed premium of 3%. The maximum limit of the floating rates was 19% and the minimum limit was 11% per annum.
On July 17, 2006, Lintasarta obtained approval from CIMB Niaga on the changes in maturity date and nominal value of the limited bonds.
On June 2, 2009, Lintasarta paid a portion of the limited bonds amounting to Rp8,303. Based on the Minutes of the Joint Meeting of Lintasarta’s Boards of Commissioners and Directors held on May 20, 2009, the representatives of the Stockholders agreed to extend the maturity date of the remaining Limited Bonds I of Rp26,553 to June 2, 2012 and to increase the minimum limit of the floating interest rates to 12.75%. As of June 30, 2009, Lintasarta is still finalizing the amendments to the Limited Bonds I agreement.
The scheduled principal payments of all the bonds payable outstanding as of June 30, 2009 are as follows:
Twelve months ending June 30,
2014 and
2010
2011
2012
2013
thereafter*
Total
In U.S. dollar
Guaranteed Notes*
Due 2010
(US$234,747)
-
2,400,288
-
-
-2,400,288
Due 2012
(US$109,410)
-
-
1,118,717
-
-
1,118,717
Sub-total
-
2,400,288
1,118,717
-
-3,519,005
In Rupiah
Fifth Indosat Bonds*
-
-
-
-
2,600,000
2,600,000
Sixth Indosat Bonds*
-
-
-
760,000
320,000
1,080,000
Fourth Indosat Bonds*
-
815,000
-
-
-
815,000
Third Indosat Bonds *
-
640,000
-
-
-
640,000
Sukuk Ijarah III*
-
-
-
570,000
-
570,000
Sukuk Ijarah II*
-
-
-
-
400,000
400,000
Syari’ah Ijarah Bonds*
-
285,000
-
-
-
285,000
Second Indosat Bonds
*
-
-
-
-
200,000
200,000
Limited Bond II
-
-
25,000
-
-
25,000
Limited Bond I
-
-
16,989
-
-
16,989
Sub-total
-
1,740,000
41,989
1,330,000
3,520,0006,631,989
Total
-
4,140,288
1,160,706
1,330,000
3,520,000
10,150,994
Less:
-
unamortized bonds issuance costs and consent solicitation fees
(38,551)
-
unamortized notes issuance cost
s
(13,063
)
-
unamortized notes discount
(3,633
)
Net
10,095,747
* Refer to previous discussion on early repayment options for each bond/note.
60
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
The amortization of bonds issuance cost and consent solicitation fees, notes issuance cost and notes discount for the six months ended June 30, 2008 and 2009 amounted to Rp10,521 and Rp7,221, respectively (Note 23).
17.
OTHER NON-CURRENT LIABILITIES
This account consists mainly of non-current portions of post-retirement benefits (Note 24), benefits under Labor Law No. 13/2003 (Note 24), other employee benefits and deposits from customers.
18.
CAPITAL STOCK
The Company’s capital stock ownership as of June 30, 2008 and 2009 is as follows:
Number of
Percentage
Shares Issued
of Ownership
Stockholders
and Fully Paid
Amount
(%)
2008
A Share
The Government
1
-
-
B Shares
Indonesia Communications Limited
(“ICL”), Mauritius
2,171,250,000
217,125
39.96
The Government
776,624,999
77,662
14.29
Stockholders holding more than
5% (Note 39):
Fidelity Entities
661,332,350
66,133
12.17
SKAGEN Funds (SKAGEN AS)
313,537,963
31,354
5.77
Indonesia Communications Pte.
Ltd., Singapore (“ICLS”)
46,340,000
4,634
0.85
Directors:
Raymond Tan Kim Meng
222,500
22
0.01
Wahyu Wijayadi
152,500
15
0.00
Wong Heang Tuck
75,000
8
0.00
Johnny Swandi Sjam
30,000
3
0.00
Fadzri Sentosa
10,000
1
0.00
Others (each holding below 5%)
1,464,358,187
146,436
26.95
Total
5,433,933,500
543,393
100.00
2009
A Share
The Government
1
-
-
B Shares
ICLS
3,532,056,600
353,206
65.00
The Government
776,624,999
77,662
14.29
Directors:
Wong Heang Tuck
32,500
3
0.00
Johnny Swandi Sjam
30,000
3
0.00
Fadzri Sentosa
10,000
1
0.00
Others (each holding below 5%)
1,125,179,400
112,518
20.71
Total
5,433,933,500
543,393
100.00
61
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
18.
CAPITAL STOCK (continued)
The “A” share is a special share held by the Government and has special voting rights. The material rights and restrictions which are applicable to the “B” shares are also applicable to the “A” share, except that the Government may not transfer the “A” share, which has a veto right with respect to (i) amendment to the objective and purposes of the Company; (ii) increase of capital without pre-emptive rights; (iii) merger, consolidation, acquisition and demerger; (iv) amendment to the provisions regarding the rights of “A” share as stipulated in the Articles of Association; and (v) dissolution, bankruptcy and liquidation of the Company. The “A” share also has the right to appoint one director and one commissioner of the Company.
On June 6, 2008, STT Communications Limited (“STTC”) entered into a Share Purchase Agreement to sell its 75% ownership in ICL and ICLS to Qatar Telecom (“Qtel”). The closing process of such sale was made on June 22, 2008 and resulted in Qtel’s direct ownership in ICL and ICLS. As a result, Qtel has become the ultimate shareholder of the Company (Notes 15d and 16) and all of STTC’s affiliations ceased to be related parties of the Companies (Notes 4, 15 and 25).
On January 8, 2009, Qtel filed tender offer statements with the United States Securities and Exchange Commission (“U.S. SEC”) and BAPEPAM-LK to purchase additional Company shares which became effective on January 16, 2009. Subsequently, as required by the U.S. SEC, on January 20, 2009, the Company filed schedule 14D-9, Solicitation/Recommendation Statement, with the U.S. SEC in response to the Tender Offers made by Qtel in the United States of America and Indonesia through Qtel’s indirect wholly owned subsidiary, ICLS, to purchase Series B shares (including Series B shares held as ADS, each representing 50 Series B shares) which represent approximately 24.19% of the Company’s total issued and outstanding Series B shares. On March 4, 2009, ICLS increased its ownership interest in the Company from 0.85% to 25.04%.
On June 4, 2009, ICL entered into a Share Purchase Agreement to sell its 39.96% ownership in the Company to ICLS. The closing process of such sale was made on June 4, 2009; consequently, from this date, ICLS has become the legal owner of 3,532,056,600 “B” shares representing 65.00% ownership in the Company.
19.
OPERATING REVENUES
This account consists of the following:
2008
2009
Cellular
Usage charges
3,488,461
2,813,545
Features
2,232,132
2,800,091
Interconnection revenues (Note 31)
879,682
769,181
Monthly subscription charges
23,081
84,002
Connection fee
52,204
9,241
Others
18,456
128,651
Sub-total
6,694,016
6,604,711
62
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
19.
OPERATING REVENUES (continued)
2008
2009
MIDI
Internet
332,552
370,234
IP VPN
269,140
287,811
World link and direct link
218,995
190,773
Frame net
165,942
147,107
Leased line
107,115
106,423
Digital data network
60,447
79,061
Application services
54,883
72,812
Satellite lease
44,279
72,257
MPLS
9,989
19,707
TV link
4,243
2,616
Others
19,328
47,661
Sub-total
1,286,913
1,396,462
Fixed Telecommunication
International Calls
658,467
714,522
Fixed Wireless
132,776
133,016
Fixed Line
61,575
70,761
Others
337
202
Sub-total
853,155
918,501
Total
8,834,084
8,919,674
Operating revenues from related parties amounted to Rp910,555 and Rp738,221 for the six months ended June 30, 2008 and 2009, respectively. These amounts represent 10.30% and 8.28% of the total operating revenues in 2008 and 2009, respectively (Note 25).
The operating revenues from interconnection services are presented on a gross basis, except for those which are under contractual sharing arrangements (Note 2o). In 2007, the Company entered into several memoranda of understanding to amend the existing revenue-sharing arrangements and to reflect the new cost-based interconnection scheme based on Regulation No. 08/PER/M.KOMINFO/02/2006 of the MOCIT (Note 32).
63
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
20.
OPERATING EXPENSES - COST OF SERVICES
This account consists of the following:
2008
2009
Interconnection (Note 32)
807,373
751,200
Radio frequency fee
518,985
587,534
Maintenance
414,280
418,290
Utilities
221,210
358,198
Leased circuits
188,748
251,508
Rent
168,020
226,769
Cost of SIM cards and pulse reload vouchers
197,875
176,381
Cost of handsets and modems
10,766
108,634
USO (Note 31)
60,759
103,617
Concession fee (Note 31)
81,629
43,579
Delivery and transportation
30,597
39,517
Installation
30,849
34,161
License
10,646
17,626
Billing and collection
15,109
16,303
Others
60,253
39,459
Total
2,817,099
3,172,776
Interconnection relates to the expenses for the interconnection between the Company’s telecommunications networks and those owned by Telkom or other telecommunications carriers
(Note 2o).
21.
OPERATING EXPENSES - PERSONNEL
This account consists of:
2008
2009
Salaries
196,656
221,845
Incentives and other employee benefits
149,298
143,628
Bonuses
118,934
95,230
Employee income tax
121,852
55,140
Outsourcing
69,231
46,831
Post-retirement healthcare benefits (Note 24)
70,316
44,132
Medical expense
29,988
34,490
Separation, appreciation and compensation expense
under Labor Law No. 13/2003 (Note 24)
12,701
19,639
Early retirement*
13,321
11,984
Pension (Note 24)
24,163
11,072
Others
3,252
9,581
Total
809,712
693,572
*
On June 27, 2006, the Company’s Directors issued Decree No. 051/DIREKSI/2006, “Additional Benefits for Voluntarily Resigned Employees”. Under this decree, employees qualified for early retirement and who voluntarily resigned after the approval from the Board of Directors were given benefits of additional remuneration, traveling and training package. During the six months ended June 30, 2008 and 2009, there were 28 and 21 employees, respectively, who took the option.
The personnel expenses capitalized to properties under construction and installation during the six months ended June 30, 2008 and 2009 amounted to Rp14,329 and Rp15,183, respectively.
64
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
22.
OPERATING EXPENSES - ADMINISTRATION AND GENERAL
This account consists of:
2008
2009
Rent
70,104
66,471
Professional fees
37,768
58,154
Provision for doubtful accounts (Note 5)
58,402
50,432
Utilities
29,709
31,821
Transportation
57,736
30,822
Office
18,504
21,160
Insurance
11,779
15,533
Catering
14,542
12,513
Communication
10,214
8,812
Training, education and research
15,969
8,386
Others (each below Rp10,000)
36,953
32,921
Total
361,680
337,025
23.
OTHER EXPENSES - FINANCING COST
This account consists of:
2008
2009
Interest on loans
873,879
856,293
Amortization of debt and bonds issuance costs, consent
solicitation fee and discount (Notes 15 and 16)
14,744
19,918
Bank charges
2,601
6,409
Total
891,224
882,620
24.
PENSION PLAN
The Company, Satelindo and Lintasarta have defined benefit and defined contribution pension plans covering substantially all of their qualified permanent employees.
Defined Benefit Pension Plan
The Company, Satelindo and Lintasarta provide defined benefit pension plans to their respective employees under which pension benefits to be paid upon retirement are based on the employees’ most recent basic salary and number of years of service. PT Asuransi Jiwasraya (“Jiwasraya”), a state-owned life insurance company, manages the plans. Pension contributions are determined by periodic actuarial calculations performed by Jiwasraya.
Based on an amendment dated December 22, 2000 of the Company’s pension plan, which was further amended on March 29, 2001, the benefits and premium payment pattern were changed.
Before the amendment, the premium was regularly paid annually until the plan would be fully funded and the benefits consisted of retirement benefit (regular monthly or lump-sum pension) and death insurance. In conjunction with the amendment, the plan would be fully funded after making installment payments up to January 2002 of the required amount to fully fund the plan determined as of September 1, 2000. The amendment also includes an additional benefit in the form of thirteenth-month retirement benefit, which is payable annually 14 days before Idul Fitri (“Moslem Holiday”).
65
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
The amendment covers employees registered as participants of the pension plan as of
September 1, 2000 and includes an increase in basic salary pension by 9% compounded annually starting from September 1, 2001. The amendment also stipulates that there will be no increase in the premium even in cases of mass employee terminations or changes in marital status.
The total premium installments based on the amendment amounted to Rp355,000, and were paid on due dates.
On March 1, 2007, the Company entered into an agreement with Jiwasraya to provide defined death insurance plan to 1,276 employees as of January 1, 2007, who are not covered by the defined benefit pension plan as stated above. Based on the agreement, a participating employee will receive:
·
Expiration benefit equivalent to the cash value at the normal retirement age, or
·
Death benefit not due to accident equivalent to 100% of insurance money plus cash value when the employee dies not due to accident, or
·
Death benefit due to accident equivalent to 200% of insurance money plus cash value when the employee dies due to accident.
The premium of Rp7,600 was fully paid on March 29, 2007. Subsequently, in August 2007, February to December 2008 and January to June 2009, the Company made payments for additional premium of Rp275 for additional 55 employees, Rp805 for additional 161 employees and Rp407 for additional 80 employees, respectively.
On June 25, 2003, Satelindo entered into an agreement with Jiwasraya to amend the benefits and premium payment pattern of the former’s pension plan. The amendment covers employees registered as participants of the pension plan as of December 25, 2002 up to June 25, 2003. Other new conditions include the following:
·
An increase in pension basic salary at 6% compounded annually starting from December 25, 2002
·
Thirteenth-month retirement benefit, which is payable annually 14 days before Idul Fitri
·
An increase in periodic payment of retirement benefit at 6% compounded annually starting one year after receiving periodic retirement benefit for the first time
·
If the average annual interest rate of time deposits of government banks exceeds 15%, the participants’ retirement benefit will be increased by a certain percentage in accordance with the formula agreed by both parties.
On April 15, 2005, Lintasarta entered into an agreement with Jiwasraya to replace their existing agreement. Based on the new agreement, the benefits and premium payment pattern were changed. This agreement is effective starting January 1, 2005. The total premium installments based on the agreement amounted to Rp61,623, which is payable in 10 annual installments starting 2005 until 2015.
The new agreement covers employees registered as participants of the pension plan as of
April 1, 2003. The conditions under the new agreement include the following:
·
An increase in pension basic salary by 3% (previously was estimated at 8%) compounded annually starting April 1, 2003
·
An increase in periodic payment of retirement benefit at 5% compounded annually starting one year after receiving periodic retirement benefit for the first time
·
If the average annual interest rate of time deposits of government banks exceeds 15%, the participants’ retirement benefit will be increased by a certain percentage in accordance with the formula agreed by both parties.
66
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
On May 2, 2005, Lintasarta entered into an agreement with Jiwasraya to amend the above agreement. The amendment covers employees registered as participants of the pension plan as of April 1, 2003 up to November 30, 2004 with additional 10 annual premium installments totalling Rp1,653 which are payable starting 2005 until 2015.
The contributions made by Lintasarta to Jiwasraya amounted to Rp9,653 and Rp9,653 for the six months ended June 30, 2008 and 2009, respectively.
The net periodic pension cost for the pension plans for the six months ended June 30, 2008 and 2009 was calculated based on the actuarial valuations as of December 31, 2007 and 2008, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2008
2009
Annual discount rate
10.0%
12.0%
Expected annual rate of return on plan assets
4.5 - 9.0%
4.5 - 9.0%
Annual rate of increase in compensation
3.0 - 9.0%
3.0 - 9.0%
Mortality rate
TMI 1999
TMI 1999
a.
The composition of the net periodic pension cost for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Interest cost
33,050
31,824
Service cost
20,764
15,950
Return on plan assets
(32,195)
(35,988)
Amortization of unrecognized actuarial loss (gain)
2,544
(714
)
Net periodic pension cost (Note 21)
24,163
11,072
b.
The funded status of the plans as of June 30, 2008 and 2009 is as follows:
2008
2009
Plan assets at fair value
749,888
808,720
Projected benefit obligation
(720,499
)
(588,389)
Excess of plan assets over projected benefit obligation
29,389
220,331
Unrecognized actuarial loss (gain)
157,564
(48,685)
Net prepaid pension cost
186,953
171,646
67
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
c.
Movements in the prepaid pension cost during the six months ended June 30, 2008 and 2009 are as follows:
2008
2009
Beginning balance
Company
187,801
154,441
Lintasarta
13,190
18,659
Net periodic pension cost
Company
(22,175
)
(9,924)
Lintasarta
(1,988
)
(1,148)
Refund from Jiwasraya
Company
(11)
(442)
Benefit payment
Company
173
-
Contribution to Jiwasraya
Company
310
407
Lintasarta
9,653
9,653
Ending balance
Company
166,098
144,482
Lintasarta
20,855
27,164
d.
Prepaid pension cost consists of:
2008
2009
Current portion (presented as part of “Prepaid Expenses”)
Company
2,128
2,712
Lintasarta
503
402
2,631
3,114
Long-term portion
Company
163,970
141,770
Lintasarta
20,352
26,762
184,322
168,532
Total prepaid pension cost
186,953
171,646
Plan assets as of June 30, 2008 and 2009 principally consisted of time deposits, debt securities, long-term investment in shares of stock and property.
68
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Defined Contribution Pension Plan
In May 2001 and January 2003, the Company and Satelindo assisted their employees in establishing their respective employees’ defined contribution pension plans, in addition to the defined benefit pension plan as mentioned above. Starting June 2004, the Company also assisted ex-IM3 employees in establishing their defined contribution pension plan. Under the defined contribution pension plan, the employees contribute 10% - 20% of their basic salaries, while the Company does not contribute to the plans. Total contributions of employees for the six months ended June 30, 2008 and 2009 amounted to Rp8,073 and Rp9,100, respectively. The plan assets are being administered and managed by seven financial institutions appointed by the Company and Satelindo, based on the choice of the employees.
Labor Law No. 13/2003
The Company, Lintasarta and IMM also accrue benefits under Labor Law No. 13/2003 (“Labor Law”) dated March 25, 2003. Their employees will receive the benefits which are higher under either this law or the defined benefit pension plan.
The net periodic pension cost under the Labor Law for the six months ended June 30, 2008 and 2009 was calculated based on the actuarial valuations as of December 31, 2007 and 2008, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2008
2009
Annual discount rate
10.0%
12.0%
Annual rate of increase in compensation
10.0%
11.0%
a.
The composition of the periodic pension cost under the Labor Law for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Service cost
7,300
9,399
Interest cost
5,179
9,319
Amortization of unrecognized actuarial loss
222
921
Periodic pension cost under the Labor Law (Note 21)
12,701
19,639
b.
The composition of the accrued pension cost under the Labor Law as of June 30, 2008 and 2009 is as follows:
2008
2009
Projected benefit obligation
116,058
172,737
Unrecognized actuarial loss
(15,969)
(42,194)
Accrued pension cost
100,089
130,543
69
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Labor Law No. 13/2003 (continued)
c.
Movements in the accrued pension cost under the Labor Law during the six months ended June 30, 2008 and 2009 are as follows:
2008
2009
Beginning balance
Company
78,604
100,518
Lintasarta
7,013
8,609
IMM
2,719
4,202
Periodic pension cost under the Labor Law
Company
11,191
17,492
Lintasarta
725
1,315
IMM
785
832
Benefit payment
Company
(948
)
(2,425)
Ending balance
Company
88,847
115,585
Lintasarta
7,738
9,924
IMM
3,504
5,034
As of June 30, 2008 and 2009, the current portion of pension cost under the Labor Law included in accrued expenses (Note 14) amounted to Rp1,828 and Rp2,155, respectively, and the non-current portion included in other non-current liabilities (Note 17) amounted to Rp98,261 and Rp128,388, respectively.
Post-retirement Healthcare
The Company provides post-retirement healthcare benefits to its employees who leave the Company after the employees fulfill the early retirement requirement. The spouse and children who have been officially registered in the administration records of the Company are also eligible to receive benefits. If the employees die, the spouse and children are still eligible for the post-retirement healthcare until the spouse dies or remarries and the children reach the age of 25 or get married.
The utilization of post-retirement healthcare is limited to an annual maximum ceiling that refers to monthly pension from Jiwasraya as follows:
·
16 times the Jiwasraya monthly pension for a pensioner who receives monthly pension from Jiwasraya
·
16 times the equality monthly pension for a pensioner who became permanent employee after September 1, 2000
·
16 times the last monthly pension for a pensioner who retired after July 1, 2003 and does not receive Jiwasraya monthly pension.
70
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Post-retirement Healthcare (continued)
The net periodic post-retirement healthcare cost for the six months ended June 30, 2008 and 2009 was calculated based on the actuarial valuations as of December 31, 2007 and 2008, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2008
2009
Annual discount rate
10.0%
12.0%
Ultimate cost trend rate
6.0%
6.0%
Next year trend rate
18.0%
18.0%
Period to reach ultimate cost trend rate
6 years
6 years
a.
The composition of the periodic post-retirement healthcare cost for the six months ended June 30, 2008 and 2009 is as follows:
2008
2009
Interest cost
38,150
29,557
Service cost
18,741
9,349
Amortization of unrecognized past service cost
5,226
5,226
Amortization of unrecognized actuarial loss
8,199
-
Periodic post-retirement
healthcare cost (Note 21)
70,316
44,132
b.
The composition of the accrued post-retirement healthcare cost as of June 30, 2008 and 2009 is as follows:
2008
2009
Projected benefit obligation
820,739
526,180
Unrecognized actuarial gain (loss)
(382,597)
43,315
Unrecognized past service cost
-
(46,932
)
Accrued post-retirement healthcare cost
438,142
522,563
c.
Movements in the accrued post-retirement healthcare cost during the six months ended June 30, 2008 and 2009 are as follows:
2008
2009
Beginning balance
371,806
483,772
Net periodic post-retirement healthcare cost
70,316
44,132
Benefit payment
(3,980)
(5,341)
Ending balance
438,142
522,563
71
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
PENSION PLAN (continued)
Post-retirement Healthcare (continued)
d.
The effect of 1% increase in assumed post-retirement healthcare cost trend rate would result in aggregate service and interest costs for the six months ended June 30, 2008 and 2009 and accumulated post-retirement healthcare benefit obligation as of June 30, 2008 and 2009 as follows:
2008
2009
Service and interest costs
72,149
50,042
Accumulated post-retirement healthcare
benefit obligation
1,011,943
633,193
As of June 30, 2008 and 2009, the current portion of post-retirement healthcare cost included in accrued expenses (Note 14) amounted to Rp9,661 and Rp9,654, respectively, and the non-current portion included in other non-current liabilities (Note 17) amounted to Rp428,481 and Rp512,909, respectively.
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES
The details of the accounts and the significant transactions entered into with related parties (affiliates, unless otherwise indicated) are as follows:
Amount
Percentage to Total Assets/Liabilities (%)
2008
2009
2008
2009
Cash and cash equivalents (Note 4)
State-owned banks
4,060,994
2,383,639
8.08
4.39
Accounts receivable - trade (Note 5)
State-owned banks
32,635
31,415
0.060.06
PT Televisi Republik Indonesia
(Persero) (“TVRI”)
44,079
27,790
0.09
0.05
Telkom
5,784
22,026
0.01
0.04
PT Pos Indonesia (Persero)
9,595
11,286
0.02
0.02
PT Citra Sari Makmur (“CSM”)
8,816
8,063
0.02
0.02
PT Telekomunikasi Selular (“Telkomsel”)
5,039
1,904
0.01
0.00
PT Pasifik Satelit Nusantara (“PSN”)
5,559
277
0.01
0.00
Others
36,181
58,788
0.07
0.11
Total
147,688
161,549
0.29
0.30
Less allowance for doubtful accounts
83,115
47,026
0.16
0.09
Net
64,573
114,523
0.13
0.21
Prepaid expenses
MOCIT
290,330
499,643
0.57
0.92
Jiwasraya (Note 24)
2,631
3,114
0.01
0.01
Kopindosat
2,668
2,621
0.01
0.00
PT Industri Telekomunikasi
Indonesia (Persero)
(“INTI”)
1,470
1,807
0.00
0.00
Telkom
-
1,434
-
0.00
Others
4,518
3,180
0.01
0.01
Total
301,617
511,799
0.60
0.94
72
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Amount
Percentage to Total Assets/Liabilities (%)
2008
2009
2008
2009
Other current assets
State-owned banks
16,980
15,431
0.03
0.03
Others
407
-
0.00
-
Total
17,387
15,431
0.03
0.03
Due from related parties
Directorate General of
Customs and Excise
-
26,237
-
0.05
Kopindosat
5,949
5,958
0.010.01
Telkomsel
5,004
1,192
0.010.00
PT Pertamina (Persero) (“Pertamina”)
3,341
464
0.01
0.00
Others
2,194
1,973
0.00
0.00
Total
16,488
35,824
0.03
0.06
Less allowance for doubtful accounts
2,198
2,419
0.00
0.00
Net
14,290
33,405
0.03
0.06
Long-term prepaid pension (Note 24)
Jiwasraya
184,322
168,532
0.37
0.31
Long-term advances
Kopindosat
5,943
2,913
0.01
0.01
INTI
4,224
2,150
0.01
0.00
Total
10,167
5,063
0.02
0.01
Non-current assets - others
State-owned banks
34,751
49,984
0.07
0.09
Telkom
23,183
20,315
0.05
0.04
Kopindosat
9,927
13,113
0.02
0.02
INTI
4,637
4,961
0.01
0.01
Others
2,744
2,998
0.00
0.01
Total
75,242
91,371
0.15
0.17
Accounts payable - trade
Telkom
-
24,089
-
0.07
Telkomsel
-
22,933
-
0.06
PT Indonesia Comnet Plus (“Comnet”)*
-
3,260
-
0.01
Qtel*
3,481
1,227
0.01
0.00
Others
483
3,633
0.00
0.01
Total
3,964
55,142
0.01
0.15
Dividends Payable
ICL
407,978
-
1.21
-
The Government
145,928
134,240
0.430.37
ICLS
8,707
610,516
0.03
1.67
Others
5,980
55
0.02
0.00
Total
568,593
744,811
1.69
2.04
*
became a related party starting June 6, 2008 (Note 18)
73
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Amount
Percentage to Total Assets/Liabilities (%)
2008
2009
2008
2009
Procurement payable
(Note 12)
INTI
62,986
47,189
0.190.13
Kopindosat
21,627
36,649
0.060.10
PT Personel Alih Daya
20,250
21,461
0.06
0.06
TVRI
-
11,115
-
0.03
PT Pos Indonesia
-
1,370
-
0.00
PT Sigma Cipta Caraka
11,982
-
0.04
-
Others
3
1,596
0.00
0.01
Total
116,848
119,380
0.35
0.33
Accrued expenses
MOCIT
369,884
274,764
1.11
0.75
Key management personnel
15,235
25,687
0.050.07
PT Personel Alih Daya
-
24,479
-
0.07
Kopindosat
28,061
15,183
0.08
0.04
PT Perusahaan Listrik Negara (“PLN”)
5,888
7,163
0.02
0.02
TVRI
-
2,090
-
0.01
Total
419,068
349,366
1.26
0.96
Other current liabilities
Telkomsel
1,940
1,998
0.00
0.01
Directorate General of Customs
and Excise
6,328
-
0.02
-
Others
-
703
-
0.00
Total
8,268
2,701
0.02
0.01
Due to related parties
PLN
6,079
36,619
0.02
0.10
TVRI
5,999
8,339
0.02
0.02
Kopindosat
1,490
1,490
0.00
0.01
State-owned banks
1,930
769
0.01
0.00
Others
2,846
6,490
0.01
0.02
Total
18,344
53,707
0.06
0.15
Loans payable (Note 15)
State-owned bank
1,995,532
1,793,811
5.98
4.91
Other non-current liabilities
Telkomsel
10,614
8,950
0.03
0.02
74
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Percentage to Respective Income or
Amount
Expenses (%)
2008
2009
2008
2009
Operating revenues
Telkom
455,311
350,531
5.15
3.93
Telkomsel
158,875
131,322
1.80
1.47
State-owned banks
92,503
129,422
1.05
1.45
TVRI
-
19,377
-
0.22
CSM
5,243
8,098
0.06
0.09
PT Pos Indonesia
-
6,070
-
0.07
Pertamina
-
5,087
-
0.06
PSN
3,960
3,237
0.04
0.04
Comnet
-
3,231
-
0.04
PT Angkasa Pura (Persero)
2,525
2,693
0.03
0.03
State-owned universities
-
2,228
-
0.02
Lembaga Ilmu Pengetahuan
Indonesia (“LIPI”)
-
1,373
-
0.02
PT Merpati Nusantara Airlines
-
1,195
-
0.01
Starhub Pte. Ltd. (“Starhub”), Singapore
36,748
-
0.42
-
Private banks*
28,161
-
0.32
-
SingTel*
17,304
-
0.20
-
Others
109,925
74,357
1.23
0.83
Total
910,555
738,221
10.30
8.28
Operating expenses
Cost of services
MOCIT
661,373
734,730
9.82
10.50
Telkom
437,961
378,938
6.50
5.41
PLN
170,125
286,961
2.52
4.10
Telkomsel
289,188
285,505
4.29
4.07
PT Personel Alih Daya
-
30,837
-
0.44
Comnet
17,018
20,290
0.25
0.29
Kopindosat
24,956
2,556
0.370.04
INTI
3,386
1,815
0.05
0.03
PT Perusahaan Gas Negara
(Persero) Tbk (“PGN”)
6,997
1,289
0.10
0.02
SingTel*
11,241
-
0.17
-
StarHub*
3,321
-
0.05
-
Others
-
968
-
0.01
Total
1,625,566
1,743,889
24.12
24.91
Personnel
Key management personnel
60,671
73,147
0.90
1.04
PT Personel Alih Daya
-
46,833
-
0.67
Jiwasraya
24,163
11,072
0.36
0.16
Kopindosat
69,324
-
1.03
-
Total
154,158
131,052
2.29
1.87
Administration and general
PLN
20,585
42,723
0.31
0.61
Kopindosat
27,160
22,567
0.40
0.32
PT Personel Alih Daya
-
11,126
-
0.16
Usaha Gedung Bank Dagang
Negara (“UGBDN”)
2,882
3,701
0.04
0.05
Others
4,706
690
0.07
0.01
Total
55,333
80,807
0.82
1.15
* no longer a related party since June 6, 2008 (Note 18)
75
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Percentage to Respective Income or
Amount
Expenses (%)
2008
2009
2008
2009
Other income (expenses)
Interest income
State-owned banks
94,201
80,173
15.27
17.66
Private banks*
36,458
-
5.91
-
Others
638
156
0.10
0.03
131,297
80,329
21.28
17.69
Financing cost
State-owned banks
(98,812)
(95,025
)
(16.01
)
(20.93
)
Private banks*
(16,302
)
-
(2.64)
-
Others
(3,128
)
(3,183
)
(0.51)
(0.70
)
(118,242
)
(98,208
)
(19.16
)
(21.63)
Net
13,055
(17,879
)
2.12
(3.94)
* no longer a related party since June 6, 2008 (Note 18)
The relationship and nature of account balances/transactions with related parties are as follows:
Nature of Account
No.
Related Parties
Relationship
Balances/Transactions
1.
State-owned banks
Affiliates
Cash and cash equivalents,
loans payable and operating
revenues – MIDI
2.
TVRI
Affiliate
Operating revenues - MIDI
3.
Telkom (Notes 29h and 32)
Affiliate
Operating revenues - cellular,
fixed telecommunication and
MIDI; operating expenses -
cost of services
4.
PT Pos Indonesia (Persero)
Affiliate
Operating revenues - MIDI
5.
CSM
Affiliate
Operating revenues - MIDI
6.
Telkomsel (Note 32)
Affiliate
Operating revenues - cellular and
fixed telecommunication
7.
PSN
Affiliate
Operating revenues - MIDI
8.
MOCIT
Government Agency
Operating revenues - MIDI;
operating expenses - cost of
services
9.
Jiwasraya
Affiliate
Long-term prepaid pension
10.
Kopindosat
Affiliate
Operating expenses - personnel
expenses, administration and
general expenses
76
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Nature of Account
No.
Related Parties
Relationship
Balances/Transactions
11.
INTI
Affiliate
Procurement payable
12.
Directorate General of Customs
and Excise
Government Agency
Other current liabilities
13.
Pertamina
Affiliate
Operating revenues - MIDI
14.
Comnet
Affiliate
Operating expenses - cost of
services
15.
Qtel**
Ultimate Stockholder
Operating revenues - fixed
telecommunication
16.
ICLS
Stockholder
Dividend payable
17.
The Government
Stockholder
Dividend payable
18.
ICL
Stockholder
Dividend payable
19.
PT Personel Alih Daya
Affiliate
Operating expenses - personnel
expenses and cost of services
20.
PT Sigma Cipta Caraka
Affiliate
Procurement payable
21.
Senior management
Key management
Operating expenses - personnel
personnel
expenses, and prepaid
expense - unamortized
portions of housing and
transformation advances, and
transformation incentives
22.
PLN
Affiliate
Operating expenses - cost of
services
23.
PT Angkasa Pura (Persero)
Affiliate
Operating revenues - MIDI
24.
State-owned universities
Affiliates
Operating revenues - MIDI
25.
LIPI
Affiliate
Operating revenues - MIDI
26.
PT Merpati Nusantara Airlines
Affiliate
Operating revenues - MIDI
27.
StarHub*
Affiliate
Operating revenues -
international calls
28.
Private banks*
Affiliates
Cash and cash equivalents,
loans payable and operating
revenues - MIDI
*
no longer a related party since June 6, 2008 (Note 18)
**
became a related party starting June 6, 2008 (Note 18)
77
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Nature of Account
No.
Related Parties
Relationship
Balances/Transactions
29.
SingTel*
Affiliate
Operating revenues -
international calls 30.
PGN
Affiliate Operating expenses
- leased circuit
30.
PGN
Affiliate
Operating expenses - leased circuit
31.
UGBDN
Affiliate
Operating expenses - cost of
services
*
no longer a related party since June 6, 2008 (Note 18)
26.
EARNINGS PER SHARE
The following table sets forth the computation of basic earnings per share:
2008
2009
Numerator for basic earnings per
share - net income
1,055,819
1,007,052
Denominator - weighted-average number
of shares outstanding during the period
5,433,933,500
5,433,933,500
Basic earnings per share
194.30
185.33
Basic earnings per ADS (50 B shares per ADS)
9,715.05
9,266.33
27.
DISTRIBUTION OF INCOME AND APPROPRIATION OF RETAINED EARNINGS
At the Company’s Annual Stockholders’ General Meetings (“ASGM”), the stockholders approved, among others, the appropriation of annual net income for reserve fund and cash dividend distribution, and the utilization of the remaining amount for reinvestment and working capital.
ASGM Date | | Reserve Fund (Rp) | | Dividend per Share (Rp) | | Dividend Payment Date |
2007 Net Income | | | | | |
|
June 5, 2008 | | 20,420 | | 187.90 | | July 15, 2008 |
| | | | | | |
2008 Net Income | | | | | | |
June 11, 2009 | | 18,785 | | 172.85 | | July 22, 2009 |
Dividend for the Government was paid in accordance with the prevailing laws and regulations in Indonesia.
78
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28. DERIVATIVES
The Company entered into several swap and currency forward contracts. Listed below is information related to the contracts and their fair values as of June 30, 2008 and 2009:
Fair Value (Rp)
Notional
2008
2009
Amount
(US$)
Receivable
Payable
ReceivablePayable
Cross Currency Swap Contracts:
a.
Standard Chartered Bank, Jakarta
Branch (“StandChart”)(6)
25,000
14,579
-
--
b.
Goldman Sachs International (“GSI”)
100,000
7,123
-
157,712-
c.
GSI
25,000
-
9,505
12,754-
d.
GSI
75,000
33,386
-
67,951-
e.
Merrill Lynch Capital Market Bank
Limited (“MLCMB”)(5)
25,000
5,275
-
--
f.
MLCMB(3)
25,000
-
8,595
--
g.
StandChart
25,000
2,141
-
22,718-
h.
MLCMB (4)
25,000
12,063
-
-
-
i.
StandChart
25,000
15,984
-
36,415-
j.
StandChart
25,000
25,707
-
47,152-
k.
HSBC, Jakarta Branch
25,000
12,239
-
35,381-
l.
Merrill Lynch International Bank Limited,
London Branch (“MLIB”)
50,000
-
-
-19,737
m.
MLIB
25,000
-
-
672-
n.
MLIB
25,000
-
-
2,126-
o.
DBS
25,000
-
-
-1,655
p.
GSI
84,000
-
-
42,434-
Sub-total
128,497
18,100
425,31521,392
Currency Forward Contracts:
q.
StandChart(1)
2,000
-
-
--
r.
JPMorgan Close Bank, Singapore
Branch (“JPMorgan”)(2)
3,000 or 6,000
-
-
--
s.
DBS
5,000
-
-
-1,478
t.
DBS
5,000
-
-
-1,478
u.
DBS
5,000
-
-
-1,070
Sub-total
-
-
-
4,026
Interest Rate Swap Contracts:
v.
HSBC, Jakarta Branch
27,037 with
decreasing amount
-
810
-17,979
w.
HSBC, Jakarta Branch
44,200 with
decreasing amount
-
6,066
-39,431
x.
GSCM
100,000
-
-
-81,800
y.
DBS
25,000 with
decreasing amount
-
-
-
11,790
z.
DBS
25,000 with
decreasing amount
-
-
-
9,991
aa.
Bank of Tokyo MUFJ (“BTMUFJ”)
25,000 with
decreasing amount
-
-
-
3,453
ab.
BTMUFJ
25,000 with
decreasing amount
-
-
-
1,741
ac.
BTMUFJ
25,000 with
decreasing amount
-
-
-
436
ad.
StandChart
40,000 with
decreasing amount
-
-
4,456
-
ae.
DBS
26,000 with
decreasing amount
-
-
-
585
af.
DBS
26,000 with
decreasing amount
-
-
963
-
ag.
BTMUFJ
36,500 with
decreasing amount
-
-
-
3,078
ah.
ING Bank N.V.
25,000 with
decreasing amount
-
-
-
1,572
ai.
ING Bank N.V.
33,500 with
decreasing amount
-
-
-
963
Sub-total
-
6,876
5,419172,819
Total
128,497
24,976
430,734198,237
(1)
contract entered into in February 2007 and settled in February 2008
(2)
contract entered into in April 2007 and settled in April 2008
(3)
contract entered into in November 2005 and restructured into a new contract in August 2008
(4)
contract entered into in March 2006 and restructured into a new contract in August 2008
(5)
contract entered into in September 2005 and restructured into a new contract in September 2008
(6)
contract entered into in April 2004 and settled in November 2008
79
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28.
DERIVATIVES (continued)
The net changes in fair value of the swap and currency forward contracts and embedded derivative (Note 15d), swap cost or income, termination cost or income, and settlement of derivative instruments totalling Rp40,898 and (Rp208,310) in 2008 and 2009, respectively, were credited (charged) to “Gain (Loss) on Change in Fair Value of Derivatives - Net”, which is presented under Other Income (Expenses) in the consolidated statements of income.
The following are the details of the contracts:
Cross Currency Swap Contracts
No. |
Counter-parties |
Contract Period and Swap Amount |
Annual Swap Premium Rate |
Swap Premium Payment Date | Amount of Swap Premium Paid/ Amortized (Rp) |
2008 |
2009 |
a. | StandChart(i) Branch (“StandChart”)
| April 23, 2004 - November 5, 2008 Swap Rp214,625 for US$25,000 | 6-month U.S. dollar LIBOR plus 2.60% | Every May 5 and November 5 | 8,738 | - |
b. | GSI
| May 13, 2005 - November 5, 2010 Swap Rp832,250 for US$100,000 | (i) Fixed rate of 6.96% per annum for US$50,000 and (ii) 6-month U.S. dollar LIBOR plus 2.62% per annum for US$50,000, netted with (a) 6-month U.S. dollar LIBOR per annum multiplied by US$11,750 during the period May 13, 2005 through May 13, 2008 and (b) the amount of US$11,750 on May 13, 2008. On May 14, 2008, the Company received from GSI the fixed amount of US$11,750 (equivalent to Rp109,099) related to the cross currency swap contract. | Every May 5 and November 5 | 29,244 | 29,376 |
c. | GSI | May 13, 2005 - November 5, 2010 Swap Rp245,000 for US$25,000 | 4.30% of US$25,000 | Every May 5 and November 5 | 5,049 | 5,759 |
d. | GSI | August 22, 2005 - June 22, 2012 Swap a certain rupiah amount equivalent to US$75,000 multiplied by certain predetermined exchange rate for US$75,000 | 3.28% of US$75,000 | Every June 22 and December 22 | 11,611 | 12,503 |
e. | MLCMB(ii) | September 20, 2005 - June 22, 2012 The Company will receive the following: · zero amount if the IDR/USD spot rate at termination date is less than or equal to Rp9,500 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$25,000 multiplied by (1 - Rp9,500 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp9,500 but is less than or equal to Rp14,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$25,000 multiplied by (Rp14,000 - Rp9,500) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp14,000 to US$1 (in full amounts) | 2.99% of US$25,000 | Every June 22 and December 22 | 3,482 | - |
f. | MLCMB(iii) | November 16, 2005 - June 22, 2012 Swap Rp245,000 for US$25,000 | 5.50% of US$25,000 | Every June 22 and December 22 | 6,405 | - |
(i)
On November 5, 2008, this contract expired and the Company received settlement gain on the cross currency swap amounting to Rp58,375.
(ii)
On September 8, 2008, the Company restructured this contract into a new contract.
(iii)
On August 8, 2008, the Company restructured these contracts into a new contract.
80
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28.
DERIVATIVES (continued)
Cross Currency Swap Contracts (continued)
No. |
Counter-parties |
Contract Period and Swap Amount |
Annual Swap Premium Rate |
Swap Premium Payment Date | Amount of Swap Premium Paid/ Amortized (Rp) |
2008 |
2009 |
g. | StandChart | January 11, 2006 - June 22, 2012 Swap Rp236,250 for US$25,000 | 4.78% of US$25,000 | Every June 22 and December 22 | 5,609 | 6,032 |
h. | MLCMB(iii) | March 1, 2006 - June 22, 2012 Swap Rp229,975 for US$25,000 | 4.15% of US$25,000 | Every June 22 and December 22 | 4,887 | - |
i. | StandChart | March 15, 2006 - June 22, 2012 Swap Rp228,550 for US$25,000 | 3.75% of US$25,000 | Every June 22 and December 22 | 4,401 | 4,732 |
j. | StandChart | May 12, 2006 - June 22, 2012 Swap Rp217,500 for US$25,000 | 3.45% of US$25,000 | Every June 22 and December 22 | 4,049 | 4,354 |
k. | HSBC | August 8, 2006 - November 5, 2010 Swap Rp225,000 for US$25,000 | 4.00% of US$25,000 | Every May 5 and November 5 | 4,694 | 5,357 |
l. | MLIB(iii) | August 8, 2008 - June 22, 2012 The Company will receive the following: · zero amount if the IDR/USD spot rate at termination date is less than or equal to Rp8,950 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$50,000 multiplied by (1 - Rp8,950 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp8,950 but is less than or equal to Rp11,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$50,000 multiplied by (Rp11,000 - Rp8,950) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp11,000 to US$1 (in full amounts) | 4.22% of US$50,000 | Every June 22 and December 22 | - | 10,534 |
m. | MLIB | September 2, 2008 - June 12, 2013 The Company will receive the following: · zero amount if the IDR/USD spot rate at termination date is less than or equal to Rp8,800 to US$1 (in full amounts) · certain U.S. dollar amount as arranged in the contract multiplied by (IDR/USD spot rate - Rp8,800) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp8,800 but is less than or equal to Rp12,000 to US$1 (in full amounts) · certain U.S. dollar amount as arranged in the contract multiplied by (Rp3,200 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp12,000 to US$1 (in full amounts) | 4.10% of US$25,000 up to June 12, 2011, and 4.10% of decreasing U.S. dollar amount as arranged in the contract up to June 12, 2013 | Every June 12 and December 12 | - | 5,174 |
n. | MLIB(ii) | September 8, 2008 - June 22, 2012 The Company will receive the following: · zero amount if the IDR/USD spot rate at termination date is less than or equal to Rp9,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$25,000 multiplied by (1 - Rp9,000 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp9,000 but is less than or equal to Rp11,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$25,000 multiplied by (Rp11,000 - Rp9,000) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp11,000 to US$1 (in full amounts) | 2.52% of US$25,000 | Every June 22 and December 22 | - | 3,145 |
(ii)
On September 8, 2008, the Company restructured this contract into a new contract.
(iii)
On August 8, 2008, the Company restructured these contracts into a new contract.
81
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28.
DERIVATIVES (continued)
Cross Currency Swap Contracts (continued)
No. |
Counter-parties |
Contract Period and Swap Amount |
Annual Swap Premium Rate |
Swap Premium Payment Date | Amount of Swap Premium Paid/ Amortized (Rp) |
2008 |
2009 |
o. | DBS | September 10, 2008 - June 12, 2013 The Company will receive the following: · zero amount if the IDR/USD spot rate at the scheduled settlement date is at or less than Rp8,800 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to U.S. dollar amount at scheduled settlement date multiplied by (IDR/USD spot rate - Rp8,800) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at settlement date is greater than Rp8,800 and is at or less than Rp12,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to U.S. dollar amount at scheduled settlement date multiplied by (Rp12,000 - Rp8,800) divided by IDR/USD spot rate (in full amounts) if the IDR/USD spot rate at settlement date is greater than Rp12,000 to US$1 (in full amounts) | 3.945% of US$25,000 up to June 12, 2011, and 3.945% of decreasing U.S. dollar amount as arranged in the contract up to June 12, 2013 | Every June 12 and December 12 | - | 5,166 |
p. | GSI | December 16, 2008 - November 5, 2010 The Company will receive the following: · zero amount if the IDR/USD spot rate at termination date is less than or equal to Rp11,500 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$84,000 multiplied by (IDR/USD spot rate - Rp11,500 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp11,500 but is less than or equal to Rp15,000 to US$1 (in full amounts) · certain U.S. dollar amount which is equal to US$84,000 multiplied by (Rp3,500 divided by IDR/USD spot rate) (in full amounts) if the IDR/USD spot rate at termination date is greater than Rp15,000 to US$1 (in full amounts) | Upfront premium of US$9,500 (equivalent to Rp105,212) which was fully paid on December 19, 2008. The premium is amortized over the contract period. | - | - | 27,720 |
All cross currency swap contracts with GSI (contracts No. b, c and d) are structured to include credit-linkage with the Company as the reference entity and with the Company’s (i) bankruptcy, (ii) failure to pay on certain debt obligations or (iii) restructuring of certain debt obligations as the relevant credit events. Upon the occurrence of any of these credit events, the Company’s obligations and those of GSI under these swap contracts will be terminated without any further payments or settlements being made by or owed to either party, including a payment by either party of any marked-to-market value of the swap contracts.
Currency Forward Contracts
No. |
Counter-parties |
Contract Period | IDR/USD Fixing Rate (in full amounts) |
Settlement Dates |
q. | StandChart(iv) | February 15, 2007 - February 20, 2008 | Rp8,950 to US$1 | Every month starting March 20, 2007 to February 20, 2008 |
r. | JPMorgan(iv) | April 24, 2007 - April 28, 2008 | Spot rate on the settlement date | Every month starting May 25, 2007 to April 28, 2008 |
s. | DBS | May 8, 2009 - August 12, 2009 | Rp10,610 to US$1 | August 12, 2009 |
t. | DBS | May 8, 2009 - August 12, 2009 | Rp10,610 to US$1 | August 12, 2009 |
u. | DBS | May 11, 2009 -November 13, 2009 | Rp10,750 to US$1 | November 13, 2009 |
(iv)
These contracts (q and r) expired on February 20, 2008 and April 28, 2008, respectively.
82
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28.
DERIVATIVES (continued)
Interest Rate Swap Contracts
No. |
Counter-parties |
Contract Period |
Annual Interest Swap Rate |
Swap Income (Expense) Receipt Date | Amount of Swap Income (Expense) Received (Paid) (Rp) |
2008 | 2009 |
v. | HSBC | April 23, 2008 - November 27, 2016 | 5.42% of US$27,037, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.45% per annum | Every April 1 and October 1 up to October 2009, and every May 27 and November 27 up to termination date | - | - |
w. | HSBC | April 23, 2008 -September 29, 2019 | 4.82% of US$44,200, the notional amount of which will decrease based on predetermined schedule, in exchange for U.S. dollar LIBOR plus 0.35% per annum | Every January 28 and July 28 up to July 2009, and every March 29 and September 29 up to termination date | - | (1,993) |
x. | GSI | September 2, 2008 - June 12, 2013 | (8.10% - underlyer return) of US$100,000 per annum, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every June 10 and December 10 up to June 2011, and every June 12 and December 12 up to termination date | - | (6,761) |
y. | DBS | September 5, 2008 - June 12, 2013 | 5.625% of US$25,000 per annum, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every June 10 and December 10 up to December 2010, and every June 12 and December 12 up to termination date | - | (1,540) |
z. | DBS | October 23, 2008 - June 12, 2013 | 5.28% of US$25,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
aa. | BTMUFJ | December 1, 2008 - June 12, 2013 | 4.46% of US$25,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ab. | BTMUFJ | December 4, 2008 - June 12, 2013 | 4.25% of US$25,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ac. | BTMUFJ | December 12, 2008 - June 12, 2013 | 4.09% of US$25,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ad. | StandChart | December 19, 2008 - June 12, 2013 | 3.85% of US$40,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ae. | DBS | December 22, 2008 - December 12, 2012 | 4.02% of US$26,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
af. | DBS | January 21, 2009 - December 12, 2012 | 3.83% of US$26,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ag. | BTMUFJ | March 2, 2009 - June 12, 2012 | 4.10% of US$36,500, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
ah. | ING Bank N.V. | March 3, 2009 - December 12, 2011 | 4.0094% of US$25,000, the notional amount of which will decrease based on predetermined schedule, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and every June 12 and December 12 up to termination date | - | - |
83
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28.
DERIVATIVES (continued)
Interest Rate Swap Contracts (continued)
No. |
Counter-parties |
Contract Period |
Annual Interest Swap Rate |
Swap Income (Expense) Receipt Date | Amount of Swap Income (Expense) Received (Paid) (Rp) |
2008 | 2009 |
ai. | ING Bank N.V. | April 14, 2009 - June 12, 2011 | 3.75% of US$33,500, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum | Every March 25 and September 25 up to March 2011, and on June 12, 2011 | - | - |
29.
SIGNIFICANT AGREEMENTS AND COMMITMENTS
a.
As of June 30, 2009, commitments on capital expenditures which are contractual agreements not yet realized relate to the procurement and installation of property and equipment amounting to US$445,945 (Note 36i) and Rp2,665,217.
The significant commitments on capital expenditures are as follows:
Contract Date |
Contract Description |
Vendor | Amount of Contract/Purchase Orders (“POs”) Already Issued | Amount of Contract/POs Not Yet Served |
October 15, 2008 | The Procurement of Telecommunication Infrastructure | PT NEC Indonesia | US$16,311 and Rp73,107 | US$1,063 and Rp56,807 |
February 25, 2008 | Supply and Installation of Submarine Backbone Network in Java Kalimantan Batam Singapore (JAKABARE) | NEC Corporation | US$68,310 and Rp21,705 | US$45,970 and Rp18,199 |
June 29, 2007 | Palapa D Satellite In-Orbit Delivery (“Palapa D Satellite”) | Thales Alenia Space | US$217,600 | US$59,194 |
May 16, 2007 | Supply of GSM Cellular Infrastructure | PT Nokia Siemens Networks, Nokia Siemens Networks Oy and Nokia Siemens Networks GmbH & Co.KG. | US$239,750 and Rp859,588 | US$30,243 and Rp238,836 |
May 2, 2007 | Supply and Installation of Telecommunication Infrastructure | PT Huawei Tech Investment and Huawei Technologies Co. Ltd. | US$32,247 and Rp217,834 | US$1,418 and Rp15,926 |
April 20, 2007 | Telecommunication Equipment Supply and Service | PT Alcatel Lucent Indonesia and Alcatel Shanghai Bell Co. Ltd. | US$43,588 and Rp555,879 | US$1,630 and Rp104,584 |
April 3, 2007 | Supply of GSM Infrastructure | PT Ericsson Indonesia and Ericsson AB | US$299,392 and Rp820,151 | US$29,221 and Rp224,475 |
September 29, 2006 | WCDMA/HSDPA Radio Access Network Development Project | PT Ericsson Indonesia and Ericsson AB | US$55,220 and Rp216,039 | US$1,276 and Rp14,451 |
September 25, 2006 | Single Intelligent Network | PT Ericsson Indonesia and Ericsson AB | US$77,494 and Rp194,558 | US$1,485 and Rp3,104 |
b.
On May 25, 2007, the Company and six other telecommunication operators signed a memorandum of understanding on the construction of the national optical fiber network Palapa Ring for the eastern part of Indonesia (“Palapa Ring Project Phase I”) wherein the Company will share 10% of the total project cost of Rp3,000,000. In addition, they also agreed to equally bear the cost of preparation and implementation (“preparation cost”) of Palapa Ring Project Phase I up to the amount of Rp2,000. If the preparation cost exceeds Rp2,000, there will be further discussion among them. However, one of the telecommunication operators subsequently decided not to join the project.
84
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
29.
SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)
On November 10, 2007, the Company and the other five telecommunication operators (including Telkom, a related party) signed the agreement on the consortium for the construction and maintenance of Palapa Ring wherein the Company agreed to bear 13.36% of the total project cost of US$225,037. This agreement replaced the previous memorandum of understanding.
As of June 30, 2009, the Company has paid the amount of US$1,503.
c.
On April 27, 2007, the Company joined Asia-America Gateway Consortium (“AAG”) by signing Construction & Maintenance Agreement. AAG is a sea cable consortium which consists of 19 member companies. The Company has committed to invest US$5,000 (as of June 30, 2009, the Company has paid US$3,758) for voting interest of 0.9031%, as a member of the consortium. The capital cost incurred in connection with the engineering, provision, construction and installation of AAG shall be borne by the members proportionate to their voting interests.
d.
The Company has committed to pay annual radio frequency fee over the 3G license period, provided the Company holds the 3G license (Note 1a). The amount of annual payment is based on the payment scheme set out in Regulation No. 7/PER/M.KOMINFO/2/2006 dated February 8, 2006 of the MOCIT.
e.
On August 25, 2005, the Company obtained facilities from Deutsche Bank AG (Jakarta Branch) to finance the Company’s general working capital. The facilities consist of the following:
·
Loan facility amounting to Rp25,000, which can be drawn as advances with
a minimum amount of Rp100 for each advance. Each advance matures within a maximum period of six months and bears interest as follows:
-
The interest on each advance with maturity of three months or less shall be payable at 1.7% per annum over Certificates of Bank Indonesia rates.
-
The interest on each advance with maturity of over three months but less than six months is payable at 2.5% per annum over three-month Certificates of Bank Indonesia rates.
·
Bank guarantee facility amounting to US$2,000. The loan from the facility matures at the maximum period of one year. The Company is required to pledge its cash deposit/cash margin/current account in Deutsche Bank AG (Jakarta Branch) for the issuance of the bank guarantee.
The facilities expired on November 30, 2005 and were extended. The facilities shall be automatically extended for further 12-month period upon expiration of each extension, unless early notification of non-extension is made in writing.
As of June 30, 2009, the facilities have not been terminated and the Company has not utilized these facilities.
a.
On July 20, 2005, the Company obtained facilities from HSBC to fund the Company’s short-term working capital needs. These facilities were amended on May 14, 2007 to extend the expiration date to February 28, 2008. The facilities consist of the following:
·
Overdraft facility amounting to US$2,000 (including overdraft facility denominated in rupiah amounting to Rp16,000). Interest will be charged on daily balances at 3.75% per annum and 6% per annum below the HSBC Best Lending Rate for the loan portions denominated in rupiah and U.S. dollar, respectively.
85
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
29.
SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)
·
Revolving loan facility amounting to US$5,000 (including revolving loan denominated in rupiah amounting to Rp40,000). The loan matures within a maximum period of six months and can be drawn in tranches with minimum amounts of US$500 and Rp500 for loans denominated in U.S. dollar and rupiah, respectively. Interest will be charged on daily balances at 3% per annum and 6% per annum below the HSBC Term Lending Rate for the loan portions denominated in rupiah and U.S. dollar, respectively.
The Company also obtained treasury facilities from HSBC as follows:
·
Currency swap limit (weighted) amounting to US$7,000 to facilitate the Company’s requirement for hedging genuine foreign currency and international rate exposure through currency swap and/or interest rate swap with a maximum maturity of 5 years.
·
Exposure risk limit (weighted) amounting to US$3,000 to facilitate the Company’s requirement for hedging genuine foreign currency exposures through spot and forward transactions with a maximum maturity of 3 months.
The currency swap limit (weighted) and exposure risk limit (weighted) were amended on May 14, 2007 to become exposure risk limit (weighted)/foreign exchange option (“FX option”) totalling US$21,000 to facilitate the Company’s requirement for hedging genuine foreign currency exposures through spot, forward, currency swap and interest rate swap transactions with maximum maturity of 5 years, and FX option with a maximum maturity of 1 year.
Subsequently, on April 22, 2008, the Company extended further the expiration date of the overdraft and revolving loan facilities to February 28, 2009, increased the exposure risk limit (weighted)/FX option to US$62,500 and extended the maturity of foreign currency exposures through spot and forward transactions to a maximum of 5 years, currency swap and FX option transactions to a maximum of 7 years, and interest rate swap transactions to a maximum maturity of 12 years.
As of June 30, 2009, the Company has not yet utilized the facilities and is still in the process of extending further the expiration date of the overdraft and revolving loan facilities.
a.
In 1994 and 1998, the Company was appointed as a Financial Administrator (“FA”) and Central Billing Party (“CBP”), respectively, by a consortium which was established to build and sell/lease Asia Pacific Cable Network (“APCN”) submarine cable in countries in the Asia-Pacific Region. As an FA, the Company collected and distributed funds from the sale of APCN’s Indefeasible Right of Use (“IRU”) and Defined Underwritten Capacity (“DUC”) and Occasional Commercial Use (“OCU”) service, while as a CBP, the Company managed funds from the members of the consortium for upgrading the APCN cable.
The funds received from the sale of IRU and DUC, OCU services and for upgrading the APCN cable did not belong to the Company and, therefore, were not recorded in the Company’s books. However, the Company managed these funds in separate accounts. On April 25, 2005, the Company was discharged as the CBP.
As of June 30, 2009, the balance of the funds (including interest earned) which are under the Company’s custody amounted to US$6,523. Besides receiving their share of the funds from the sale of IRU, the members of the consortium also received their share of the interest earned by the above funds.
86
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
29.
SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)
b.
Other agreements made with Telkom are as follows:
·
Under a cooperation agreement, the compensation to Telkom relating to leased circuit/channel services, such as world link and bit link, is calculated at 15% of the Company’s collected revenues from such services.
The Company and Satelindo also lease circuits from Telkom to link Jakarta, Medan and Surabaya.
·
In 1994, Satelindo entered into a land transfer agreement for the transfer of Telkom’s rights to use a 134,925-square meter land property located at Daan Mogot, West Jakarta, where Satelindo’s earth control station is currently situated. The land transfer agreement enables Satelindo to use the land for a period of 30 years from the date of the agreement, for a price equivalent to US$40,000 less Rp43,220. The term of the agreement may be extended based on mutual agreement.
This agreement was subsequently superseded by a land rental agreement dated December 6, 2001, generally under the same terms as those of the land transfer agreement.
·
In 1999, Lintasarta entered into an agreement with Telkom, whereby Telkom agreed to lease transponder to Lintasarta. This agreement has been amended several times, the latest amendment of which is based on the eighth amendment agreement dated November 5, 2008. Transponder lease expense charged to operations amounting to Rp9,943 and Rp13,028 in 2008 and 2009, respectively, is presented as part of “Operating Expenses - Cost of Services” in the consolidated statements of income.
30.
TARIFF SYSTEM
a.
International telecommunications services
The service rates (“tariffs”) for overseas exchange carriers are set based on the international telecommunications regulations established by the International Telecommunications Union (“ITU”). These regulations require the international telecommunications administrations to establish and revise, under mutual agreement, accounting rates to be applied among them, taking into account the cost of providing specific telecommunications services and relevant recommendations from the Consultative Committee on International Telegraph and Telephone (“CCITT”). The rates are divided into terminal shares payable to the administrations of terminal countries and, where appropriate, into transit shares payable to the administrations of transit countries.
The ITU also regulates that the monetary unit to be used, in the absence of special arrangements, shall be the Special Drawing Right (“SDR”) or the Gold Franc, which is equivalent to 1/3.061SDR. Each administration shall, subject to applicable national law, establish the charges to be collected from its customers.
The tariffs billed to domestic subscribers for international calls originating in Indonesia, also known as collection rates, are established in a decision letter of the MOC, which rates are generally higher than the accounting rates. During the period 1996 to 1998, the MOC made tariff changes effective January 1, 1997, March 15, 1998 and November 15, 1998.
Based on Decision Letter No. 09/PER/M.KOMINFO/02/06 dated February 28, 2006 of the MOCIT, the collection rates are set by tariff formula known as price cap formula which already considers customer price index starting January 1, 2007.
87
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
30.
TARIFF SYSTEM (continued)
b.
Cellular services
Tariffs for cellular providers are set on the basis of Regulation No. KM.27/PR.301/MPPT-98 dated February 23, 1998 of the Ministry of Tourism, Posts and Telecommunications (“MTPT”) (subsequently renamed “MOC” and most recently, “MOCIT”). Under this regulation, the cellular tariffs consist of the following:
·
Connection fee
·
Monthly charges
·
Usage charges
The maximum tariff for connection fee is Rp200,000 per new connection number. The maximum tariff for monthly charges is Rp65,000. Usage charges consist of the following:
1.
Airtime
The maximum airtime tariff charged to the originating cellular subscriber is Rp325 per minute. The details of the tariff system are as follows:
a.
Cellular to cellular
: 2 times airtime rate
b.
Cellular to Public Switched Telephone
Network (“PSTN”)
: 1 time airtime rate
c.
PSTN to cellular
: 1 time airtime rate
d.
Card phone to cellular
: 1 time airtime rate plus 41% surcharge
2.
Usage
a.
Usage tariff charged to a cellular subscriber who makes a call to another subscriber using PSTN network is similar to the usage tariff of PSTN, which is applied on a time differentiation basis. For the use of local PSTN network, the tariff is computed at 50% of the prevailing local PSTN tariff.
b.
Long-distance usage tariff between two different service areas without using PSTN network is similar to the prevailing tariff on domestic long-distance call (“SLJJ”) for
a PSTN subscriber.
The maximum tariff for active roaming is Rp1,000 per call and is charged to in-roaming cellular subscriber who makes a call.
Tariffs for prepaid customers are also regulated by the MOC in its Decree No. KM.79 Year 1998 dated December 14, 1998, and are typically higher than tariffs for post-paid subscribers. Cellular operators are allowed to set their own tariffs. However, the maximum usage tariffs for prepaid customers may not exceed 140% of peak time tariffs for post-paid subscribers.
Regulation No. KM.27/PR.301/MPPT-98 dated February 23, 1998 and Decree No. KM.79
Year 1998 of the MTPT were subsequently superseded by Regulation
No. 12/PER/M.KOMINFO/02/2006 dated February 28, 2006 of the MOCIT regarding basic telephony tariffs for cellular mobile network service. Under this regulation, the cellular tariffs consist of the following:
·
Connection fee
·
Monthly charges
·
Usage charges
·
Additional facilities fee.
88
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
30.
TARIFF SYSTEM (continued)
b.
Cellular services (continued)
Cellular providers should implement the new tariffs referred to as “floor price”. For usage charges, the floor price should be the originating fee plus termination fee (total interconnection fee), while for connection fee and monthly charges, the floor price depends on the cost structure of each cellular provider.
On April 7, 2008, the MOCIT issued Ministerial Decree No. 09/PER/M.KOMINFO/04/2008 about guidelines on calculating basic telephony service tariffs through cellular mobile network.
Under this new Decree, the cellular providers should implement the new tariffs referred to as “price cap”. The types of tariffs for telecommunication services through cellular network consist of the following:
·
Tariff for basic telephony services
·
Tariff for roaming
·
Tariff for multimedia services
The retail tariffs should be calculated based on Network Element Cost, Activation Cost of Retail Services and Profit Margin.
The implementation of the new tariffs for a dominant operator has to be approved by the Government. A dominant operator is an operator that has revenue of more than 25% of total industry revenue for a certain segment.
Starting May 2008, the Company has fully adopted the new cellular tariff system.
c.
Fixed telecommunication services
In February 2006, the MOCIT released Regulation No. 09/PER/M.KOMINFO/02/2006 regarding basic telephony tariffs for fixed network service.
On April 30, 2008, the MOCIT issued Ministerial Decree No. 15/PER/M.KOMINFO/04/2008 about the guidelines on calculating basic telephony service tariffs through fixed network. This decree also applies to fixed wireless access (FWA) network.
Under this new decree, the tariffs for basic telephony services and SMS (short message service) must be calculated based on the formula stated in the decree. The fixed network providers should implement the new tariffs referred to as “price cap”.
Starting May 2008, the Company has fully adopted the new fixed telecommunication tariff system.
31.
INTERCONNECTION TARIFFS
Interconnection tariffs among domestic telecommunications operators are regulated by the MOC through its Decree No. KM.108/PR.301/MPPT-94 dated December 28, 1994. The Decree was updated several times with the latest update being Decree No. KM.37 Year 1999 dated June 11, 1999. This Decree, along with Decree No. KM.46/PR.301/MPPT-98 dated February 27, 1998, prescribed interconnection tariff structures between mobile cellular telecommunications network and PSTN, mobile cellular telecommunications network and international telecommunications network, mobile cellular telecommunications network and other domestic mobile cellular telecommunications network, international telecommunications network and PSTN, and between two domestic PSTNs.
89
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
31.
INTERCONNECTION TARIFFS (continued)
Based on the Decree of the MOC, the interconnection tariff arrangements are as follows:
1.
Structure of Interconnection Tariffs
a.
Between international and domestic PSTN
Based on Decision Letter No.KM.37 Year 1999 dated June 11, 1999 of the MOC, the interconnection tariffs are as follows:
Tariff
Basis
Access charge
Rp850 per call
Number of successful outgoing
and incoming calls
Usage charge
Rp550 per paid minute
Duration of successful outgoing
and incoming calls
b.
Between domestic PSTN and another domestic PSTN
Interconnection charges for domestic telecommunication traffic (local and long-distance) between a domestic PSTN and another domestic PSTN are based on agreements made by those domestic PSTN telecommunications carriers.
c.
Between cellular telecommunications network and domestic PSTN
Based on the MTPT Decree No. KM.46/PR.301/MPPT-98 (“Decree No. 46”) dated February 27, 1998 which became effective starting April 1, 1998, the interconnection tariffs are as follows:
(1)
Local Calls
For local calls from a cellular telecommunications network to a PSTN subscriber,
the cellular operator pays the PSTN operator 50% of the prevailing tariffs for local calls.
For local calls from the PSTN to a cellular subscriber, the cellular operator receives
the airtime charged by the PSTN operator to its subscribers.
(2)
SLJJ
For SLJJ which originates from the PSTN to a cellular subscriber, the cellular operator receives a portion of the prevailing SLJJ tariffs, which portion ranges from 15% of
the prevailing SLJJ tariffs plus the airtime charges in cases where the entire long-distance portion is not carried by the cellular operator, to 60% of the tariffs plus the airtime charges in cases where the entire long-distance portion is carried by the cellular operator.
For SLJJ which originates from a cellular telecommunications network to a PSTN subscriber, the cellular operator is entitled to retain a portion of the prevailing SLJJ tariffs, which portion ranges from 15% of the tariffs in cases where the entire long-distance portion is not carried by the cellular operator, to 60% of the tariffs in cases where the entire long-distance portion is carried by the cellular operator.
d.
Between cellular telecommunications network and another cellular telecommunications network
Based on Decree No. 46, the interconnection tariffs are as follows:
(1)
Local Calls
For local calls from a cellular telecommunications network to another, the “origin” cellular operator pays the airtime to the “destination” cellular operator. If the call is carried by
a PSTN, the cellular operator pays the PSTN operator 50% of the prevailing tariffs for local calls.
90
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
31.
INTERCONNECTION TARIFFS (continued)
1.
Structure of Interconnection Tariff (continued)
(2)
SLJJ
For SLJJ which originates from a cellular telecommunications network, the cellular operator is entitled to retain a portion of the prevailing SLJJ tariffs, which portion ranges from 15% of the tariffs in cases where the entire long-distance portion is not carried by
the cellular operator, to 85% of the tariffs in cases where the entire long-distance portion is carried by the cellular operator and the call is delivered to another cellular operator, and to 100% if the call is delivered to the same cellular operator.
e.
Between international PSTN and cellular telecommunications network
Starting from 1998, the interconnection tariffs for international cellular call traffic to/from overseas from/to domestic cellular subscribers, regardless of whether the traffic is made through domestic PSTN or not, is based on the same tariffs applied to traffic made through domestic PSTN as discussed in “a” above. However, as agreed mutually with the cellular telecommunications operators, the Company (including Satelindo until it was merged - Note 1e) still applied the original contractual sharing agreements regarding the interconnection tariffs until December 31, 2006 (Note32).
f.
Between international gateway exchanges
Interconnection charges for international telecommunications traffic between international gateway exchanges are based on agreements between international telecommunications carriers and international telecommunications joint ventures.
2.
Universal Service Obligation (“USO”)
On September 30, 2005, the MOCIT issued Regulation No. 15/PER/M.KOMINFO/9/2005, which sets forth the basic policy underlying the USO program and requiring telecommunications operators in Indonesia to contribute 0.75% of annual gross revenue (after deducting bad debts and interconnection charges) for USO development.
The MOCIT also issued Regulation No. 11/PER/M.KOMINFO/04/2007 dated April 13, 2007, which gives guidance on USO provisioning, such as on auction mechanism, tariff, USO area and technical requirements.
On January 16, 2009, the Government issued Regulation No. 7 Year 2009 increasing the USO development contribution from 0.75% to 1.25% and decreasing the concession fee from 1% to 0.50% of annual gross revenue (after deducting bad debts and interconnection charges) effective January 1, 2009.
3.
RevenueSharing
Revenue from access and usage charges from international telecommunications traffic with telecommunications networks owned by more than one domestic telecommunications carrier which is not regulated by this decree, is to be proportionally shared with each carrier, which proportion is to be bilaterally arranged between the carriers.
KM. 37 Year 1999 and Decree No. 46 were subsequently superseded by Decree No. 32 Year 2004 of the MOC which provides cost-based interconnection to replace the current revenue-sharing arrangement. Under the new Decree, the operator of the network on which calls terminate determines the interconnection charge to be received by it based on a formula mandated by the Government, which is intended to have the effect of requiring that operators charge for calls based on the cost of carrying such calls.
91
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
31.
INTERCONNECTION TARIFFS (continued)
The effective date of the Decree, which was originally set to start on January 1, 2005, was subsequently postponed until January 1, 2007 based on Regulation No. 08/PER/M.KOMINFO/02/2006 dated February 8, 2006 of the MOCIT (Note 32).
The implementation of interconnection billing between operators starts from the time they sign their interconnection agreements.All interconnection agreements will be based on Reference Interconnection Offer (“RIO”). All operators have to publish their RIO and a dominant operator is required to obtain an approval of its RIO from the Government.
On August 4, 2006, the DGPT issued Decree No. 278/DIRJEN/2006, which approved the RIO of the Company and two other dominant telecommunications operators (Telkom and Telkomsel). This decree was implemented since January 1, 2007 as agreed by all operators and approved by the Government. On April 11, 2008, the DGPT approved the new RIO for dominant operators (Telkom, Telkomsel and the Company). The DGPT requires all domestic operators to amend their interconnection agreements in line with the approved new RIO starting April 1, 2008.
On April 1, 2008, the Company implemented the new interconnection tariffs based on the approved RIO.
32.
INTERCONNECTION AGREEMENTS
The Company (including Satelindo and IM3 until they were merged - Note 1e) has interconnection arrangements with domestic and overseas operators. Some significant interconnection agreements are as follows:
1.
Telkom
The following are significant interconnection agreements/transactions with Telkom:
a.
Fixed telecommunication services
On September 23, 2005, the Company and Telkom signed an agreement regarding the interconnection of local, long-distance and international fixed networks. The principal matters covered by the agreement are as follows:
·
Interconnection between the Company’s and Telkom’s local, long-distance and international fixed networks enables the Company’s fixed telecommunication service subscribers to make or receive calls to or from Telkom’s subscribers or international gateways.
·
The Company’s and Telkom’s international services are accessible and continuously open to each other’s fixed networks.
·
The Company and Telkom are responsible for their respective telecommunications facilities.
·
The compensation arrangement for the services provided is based on interconnection tariffs determined by both parties.
·
Each party handles subscriber billing and collection for the other party’s international calls service used by the other party’s subscribers. Each party has to pay the other party 1% of the collections made by the other party, plus the billing process expenses which are fixed at Rp82 per record of outgoing call as compensation for billing processing. However, the collection and billing process expense was changed to “service charge”, which was computed at Rp1,250 per minute of outgoing call starting April 1, 2008. Based on the latest agreement, the service charge rate has been reduced to Rp1,200 per minute of outgoing call starting January 1, 2009.
92
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
32.
INTERCONNECTION AGREEMENTS (continued)
1.
Telkom (continued)
a.
Fixed telecommunication services (continued)
On December 28, 2006, the Company entered into a memorandum of understanding
with Telkom applying the new interconnection rates under cost-based regime that are
effective starting January 1, 2007. This memorandum of understanding was amended on December 18, 2007.
b.
Cellular Services
On December 1, 2005, the Company and Telkom signed an agreement regarding the interconnection between the Company’s cellular telecommunications network with Telkom’s fixed telecommunications network. Under this agreement, the interconnection between the Company’s cellular telecommunication network and Telkom’s fixed telecommunication network enables the Company’s cellular subscribers to make or receive calls to or from Telkom’s fixed telecommunication subscribers.
On December 28, 2006, the Company entered into a memorandum of understanding
with Telkom applying the new interconnection rates under cost-based regime that are effective starting January 1, 2007. This memorandum of understanding was amended on December 18, 2007.
1.
PT Excelcomindo Pratama Tbk or “Excelcom”, PT Mobile-8 (“Mobile-8”) (after PT Komunikasi Selular Indonesia (“Komselindo”) was merged with Mobile-8) and Telkomsel
The principal matters covered by the agreements with these operators are as follows:
·
The Company’s and Satelindo’s international gateway exchanges are interconnected with the mobile cellular telecommunications operators’ networks to make outgoing or receive incoming international calls through the Company’s and Satelindo’s international gateway exchanges.
·
The Company and Satelindo receive, as compensation for the interconnection, a portion of
the cellular telecommunications operators’ revenues from the related services that are made through the Company’s and Satelindo’s international gateway exchanges.
·
Satelindo and IM3 also have an agreement with the above operators for the interconnection of Satelindo’s and IM3’s GSM mobile cellular telecommunications network with the above operators’ network, enabling the above operators’ customers to make calls/send SMS to or receive calls/SMS from Satelindo’s and IM3’s customers.
·
The agreements are renewable annually.
The Company (including Satelindo and IM3 until they were merged - Note 1e) and the above operators still continue their business under the agreements by applying the original compensation formula, except for interconnection fee.
On December 8, 27 and 28, 2006, the Company entered into a memorandum of understanding with each of Telkomsel, Mobile-8 and Excelcom, respectively, applying the new interconnection rates under cost-based scheme effective January 1, 2007 to comply with Regulation No. 08/PER/M.KOMINFO/02/2006 of the MOCIT (Note 31). The memoranda of understanding with each of Mobile-8, Excelcom and Telkomsel were amended on September 14, and December 17 and 19, 2007, respectively.
93
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
32.
INTERCONNECTION AGREEMENTS (continued)
1.
PT Bakrie Telecom Tbk (“Bakrie Telecom”)
The principal matters covered by the latest amendment of the agreement dated June 10, 2009 are related to interconnection between the Company’s mobile cellular network and international gateway exchanges to Bakrie Telecom’s network, including SLI 009 network.
Net interconnection revenues (charges) from (to) the operators are as follows:
2008
2009
`
Telkom
116,098
63,009
Mobile-8
39,822
6,280
Telkomsel
(703)
(56,159
)
Excelcom
(23,580)
(34,238
)
Bakrie Telecom
13,434
(3,137)
Net
revenues (charges)
145,071
(24,245
)
33.
ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES
The Companies’ monetary assets and liabilities denominated in various foreign currencies as of June 30, 2009 (converted to equivalent U.S. dollar if currency is other than U.S. dollar) are as follows:
Amount in
Equivalent
U.S. Dollar
Rupiah *
Assets:
Cash and cash equivalents
150,306
1,536,881
Accounts receivable
Trade
115,979
1,185,885
Others
202
2,065
Derivative assets
42,126
430,734
Other current assets
1,848
18,896
Due from related parties
657
6,718
Non-current assets - others
2,591
26,493
Total assets
313,709
3,207,672
Liabilities:
Accounts payable - trade
26,200
267,895
Procurement payable
428,725
4,383,713
Accrued expenses
28,659
293,038
Deposits from customers
879
8,978
Derivative liabilities
19,387
198,237
Other current liabilities
185
1,892
Loans payable (including current maturities)
668,679
6,837,246
Bonds payable (including current maturities)
344,157
3,519,005
Other non-current liabilities
14,611
149,397
Total liabilities
1,531,482
15,659,401
Net liabilities position
1,217,773
12,451,729
*
translated using the prevailing exchange rate at balance sheet date
94
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
34.
SEGMENT INFORMATION
The Companies manage and evaluate their operations in three major reportable segments: cellular, fixed telecommunication and MIDI. The operating segments are managed separately because each offers different services/products and serves different markets. The Companies operate in one geographical area only, so no geographical information on segments is presented.
Segment results and assets include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Expenditures for segment assets represent the total costs incurred during the period to acquire segment assets that are expected to be used for more than one year.
Consolidated information by industry segment follows:
Major Segments
Fixed
Segment
Cellular
Telecommunication
MIDI
Total
2008
Operating revenues
Revenues from external customers
6,694,016
853,155
1,286,913
8,834,084
Inter-segment revenues
(154,667)
154,667
214,442214,442
Total operating revenues
6,539,349
1,007,822
1,501,355
9,048,526
Inter-segment revenues elimination
(214,442)
Operating revenues - net
8,834,084
Income
Operating income
1,565,554
350,686
180,205
2,096,445
Interest income
239,502
Gain on foreign exchange - net
123,934
Gain on change in fair value of derivatives - net
40,898
Financing cost
(891,224)
Income tax expense - net
(409,454)
Amortization of goodwill
(113,253)
Others - net
(16,881)
Income before minority interest in net income
of subsidiaries
1,069,967
Other Information
Segment assets
35,244,000
3,034,841
7,301,49145,580,332
Unallocated assets
11,234,056
Inter-segment assets elimination
(6,568,278)
Assets - net
50,246,110
Segment liabilities
29,991,807
988,867
2,894,70433,875,378
Unallocated liabilities
4,616,458
Inter-segment liabilities elimination
(5,127,440)
Liabilities - net
33,364,396
Capital expenditure
4,696,210
461,700
983,1946,141,104
Depreciation and amortization
1,828,182
150,928
338,3332,317,443
95
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
34. SEGMENT INFORMATION (continued)
Major Segments
Fixed
Segment
Cellular
Telecommunication
MIDI
Total
2009
Operating revenues
Revenues from external customers
6,604,711
918,501
1,396,462
8,919,674
Inter-segment revenues
(147,887)
147,887
250,927
250,927
Total operating revenues
6,456,824
1,066,388
1,647,389
9,170,601
Inter-segment revenues elimination
(250,927)
Operating revenues - net
8,919,674
Income
Operating income
1,039,617
492,731
387,054
1,919,402
Gain on foreign exchange - net
728,913
Interest income
104,125
Financing cost
(882,620)
Income tax expense - net
(431,600)
Loss on change in fair value of derivatives - net
(208,310)
Amortization of goodwill
(118,115)
Others - net
(77,929
)
Income before minority interest in net income
of subsidiaries
1,033,866
Other Information
Segment assets
43,042,324
2,877,370
7,997,293
53,916,987
Unallocated assets
5,566,806
Inter-segment assets elimination
(5,164,493)
Assets - net
54,319,300
Segment liabilities
30,608,591
1,264,577
3,876,877
35,750,045
Unallocated liabilities
4,651,348
Inter-segment liabilities elimination
(3,852,691)
Liabilities - net
36,548,702
Capital expenditure
6,254,010
431,929
919,994
7,605,933
Depreciation and amortization
1,942,341
158,902
314,667
2,415,910
35.
ECONOMIC CONDITIONS
The operations of the Companies have been affected and may continue to be affected for
the foreseeable future by the recent market events and economic conditions in the world and in Indonesia that are mainly characterized by volatility in currency values and interest rates, as well as decline in share prices which could negatively impact economic growth. Economic improvements and recovery are dependent upon several factors, such as fiscal and monetary actions being undertaken by the Government and others, actions that are beyond the control of the Companies. The financial statements include the effects of the economic conditions to the extent they can be estimated.
96
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
36. SUBSEQUENT EVENTS
a.
On July 7, 28 and 29 and August 10, 2009, the Company made its 20th,21st, 22nd and 23rd loan drawdowns amounting to US$1,640, US$20,145, US$866 and US$3,949, respectively, from its COFACE Facility from HSBC France (Note 15c).
b.
On July 7, 2009, the Ministry of Law and Human Rights issued its approval
No. AHU-31103.AH.01.02. Year 2009 on the amendment to article 3, paragraph 2 of the Company's Articles of Association regarding engaging in payment transactions and money transfer service through telecommunications and information technology networks (Note 1a).
c.
On July 7, 2009, the Company paid all tax underpayments that resulted from the tax audit of Satelindo’s corporate income tax, income tax articles 4(2), 21, 23 and 26, and VAT for fiscal years 2002 and 2003 totalling Rp257,492 (Notes 6 and 13).
d.
On July 10, 2009, the Ministry of Law and Human Rights issued its acceptance of notification No. AHU-AH.01.10-09907 and No. AHU-AH.01.10-09908 for the amendment of the Company’s Articles of Association and changes in corporate data, respectively (Note 1a).
e.
On July 11, 2009, the Company paid dividend to the Government amounting to Rp134,240. On
July 22, 2009, the Company paid Rp716,415 to the other shareholders for the dividend declared in June 2009 (Note 27).
f.
On July 16, 2009, IMM obtained Broadband Wireless Access license from the Government for its Broadband Wireless Services in West Java area aside from Bogor and Bekasi, which is effective starting on July 31, 2009.
g.
On July 28, 2009, the Company entered into a five-year unsecured credit facility agreement with Mandiri amounting to Rp1,000,000 for general corporate purposes which was fully drawn on
July 31, 2009. The loan bears interest at average rate for 3-month JIBOR plus 4.00% per annum.
h.
On August 7, 2009, the Company entered into Landing Party Agreement with Starhub Ltd., Singapore, to use Starhub’s routed line to install JAKABARE Cable System in Singapore. Based on the agreement, the Company will pay Starhub the amount of US$3,509.
i.
As of August 11, 2009, the prevailing exchange rate of the rupiah to U.S. dollar is Rp9,945 to US$1 (in full amount), while as of June 30, 2009, the prevailing exchange rate was Rp10,225 to US$1 (in full amount). Using the exchange rate as of August 11, 2009, the Company earned foreign exchange gain amounting to approximately Rp340,976 (excluding the effect of revaluing derivative contracts on August 11, 2009) on the foreign currency liabilities, net of foreign currency assets, as of June 30, 2009 (Note 33).
The translation of the foreign currency liabilities, net of foreign currency assets, should not be construed as a representation that these foreign currency liabilities and assets have been, could have been, or could in the future be, converted into rupiah at the prevailing exchange rate of the rupiah to U.S. dollar as of June 30, 2009 or at any other rate of exchange.
The commitments for the capital expenditures denominated in foreign currencies as of
June 30, 2009 as disclosed in Note 29a are approximately Rp4,434,923 if translated at the prevailing exchange rate as of August 11, 2009.
97
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
37.
REVISED SAKs
The following summarizes the revised SAKs recently issued by the Indonesian Institute of Accountants:
·
SAK 26 (Revised 2008), “Borrowing Costs”, contains the accounting treatment for borrowing costs. It requires an entity to capitalize borrowing costs that are directly attributable to the acquisition, construction or production of a qualifying asset as part of the cost of that asset. The Standard requires an entity to recognize other borrowing costs as an expense. SAK 26 (Revised 2008) supersedes SAK 26 (1997), “Borrowing Costs” and is applied prospectively for financial statements covering the periods beginning on or after January 1, 2010. Earlier application is permitted and should be disclosed.
·
SAK 50 (Revised 2006), “Financial Instruments: Presentation and Disclosures”, contains the requirements for the presentation of financial instruments and identifies the information that should be disclosed. The presentation requirements apply to the classification of financial instruments, from the perspective of the issuer, into financial assets, financial liabilities and equity instruments; the classification of related interests, dividends, losses and gains; and the circumstances in which financial assets and financial liabilities should be offset. This SAK requires the disclosure of, among others, information about factors that affect the amount, timing and certainty of an entity’s future cash flows relating to financial instruments and the accounting policies applied to those instruments. SAK 50 (Revised 2006) supersedes SAK 50, “Accounting for Certain Investments in Securities”, and is applied prospectively for financial statements covering the periods beginning on or after January 1, 2010. Earlier application is permitted and should be disclosed.
·
SAK 55 (Revised 2006), “Financial Instruments: Recognition and Measurement”, establishes the principles for recognizing and measuring financial assets, financial liabilities and some contracts to buy or sell non-financial items. This SAK provides the definitions and characteristics of derivatives, the categories of financial instruments, recognition and measurement, hedge accounting and determination of hedging relationships, among others. SAK 55 (Revised 2006) supersedes SAK 55 (Revised 1999), “Accounting for Derivative Instruments and Hedging Activities”, and is applied prospectively for financial statements covering the periods beginning on or after January 1, 2010. Earlier application is permitted and should be disclosed.
The Companies have not adopted these SAKs. The Companies are currently studying them and have not yet determined the related effects on the consolidated financial statements.
38. REVOCATION OF SAK 35, “ACCOUNTING FOR REVENUES FROM TELECOMMUNICATION SERVICES”
The Indonesian Accounting Standards Board has issued Financial Accounting Standards Revocation Statement (PPSAK) No. 1 regarding the revocation of, among two other SAKs, SAK 35 on Accounting for Revenues from Telecommunication Services effective for accounting periods beginning on or after January 1, 2010. The determination of other events and transactions that were provided in such SAK 35 is referred to other relevant SAK. This statement is applied prospectively, earlier application is permitted.
The Companies are presently evaluating and have not yet determined the effects of this revoked
SAK 35 on the consolidated financial statements.
98
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2009
With Comparative Figures for 2008 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
39.
GOVERNMENT REGULATIONS
On December 28, 2007, the President of the Republic of Indonesia and the Minister of Law and Human Rights signed Government Regulation No. 81/2007 (PP No. 81/2007) on “Reduction of the Rate of Income Tax on Resident Corporate Taxpayers in the Form of Publicly-listed Companies”. This regulation provides that resident publicly-listed companies in Indonesia can obtain the reduced income tax rate which is 5% lower than the highest income tax rate under Article 17 paragraph 1 (b) of the Income Tax Law, provided they meet the prescribed criteria, i.e., companies whose shares or other equity instruments are listed in the Indonesia Stock Exchange, whose shares owned by the public are 40% or more of the total paid-up shares and such shares are owned by at least 300 parties, each party owning less than 5% (Note 18) of the total paid-up shares. These requirements should be fulfilled by the publicly-listed companies for a period of six m onths in one tax year. As of June 30, 2009, the Company does not expect to meet the required criteria to avail of the lower income tax rate and has, therefore, not applied this reduced tax rate to its deferred tax assets and liabilities.
40.
COMPLETION OF THE CONSOLIDATED FINANCIAL STATEMENTS
The management of the Company is responsible for the preparation of the accompanying consolidated financial statements that were completed on August 11, 2009.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
PT Indosat Tbk.
Date : August 28, 2009
By :
_______________________________
Name : Harry Sasongko
Title : President Director & CEO
99