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)
PT Indosat Tbk and subsidiaries
Consolidated financial statements
with independent accountants’ review report
three months ended March 31, 2009 and 2010
![[indosateng31march2010rele002.gif]](https://capedge.com/proxy/6-K/0000929700-10-000020/indosateng31march2010rele002.gif){kind=small}
0
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
WITH INDEPENDENT ACCOUNTANTS’ REVIEW REPORT
THREE MONTHS ENDED MARCH 31, 2009 AND 2010
Table of Contents
Page
Independent Accountants’ Review 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 - 112
***************************
This report is originally issued in Indonesian language.
Independent Accountants’ Review Report
Report No. RPC-0645/NAU
The Stockholders and Boards of Commissioners and Directors
PT Indosat Tbk
We have reviewed the accompanying consolidated balance sheets of PT Indosat Tbk (“the Company”) and subsidiaries as of March 31, 2009 and 2010, and the related consolidated statements of income, changes in stockholders’ equity and cash flows for the three months then ended. These financial statements are the responsibility of the Company’s management.
We conducted our reviews in accordance with the standards established by the Indonesian Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any indications of material modifications that should be made to the consolidated financial statements referred to above in order for them to be in conformity with generally accepted accounting principles in Indonesia.
Purwantono, Sarwoko & Sandjaja
Benyanto Suherman
Public Accountant License No. 05.1.0973
April 22, 2010
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 review such financial statements are those generally accepted and applied in Indonesia.
See Independent Accountants’ Review Report on review of consolidated financial statements.
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
March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(Note 3)
Rp
Rp
US$
ASSETS
CURRENT ASSETS
Cash and cash equivalents
2c,2q,2v,4,17,26
4,453,595
3,082,429
338,171
Short-term investments - net of
allowance for decline in value
of Rp25,395 in 2009 and 2010
2d,17
-
-
-
Accounts receivable
2e,2q
Trade
5,15,17
Related parties -
net of allowance
for doubtful accounts of
Rp64,559 in 2009 and
Rp70,705 in 2010
2v,26
70,837
139,499
15,304
Third parties -
net of allowance
for doubtful accounts of
Rp391,718 in 2009 and
Rp402,854 in 2010
1,221,408
1,264,133
138,687
Others - net of allowance
for doubtful accounts of
Rp19,988 in 2009 and
Rp16,058 in 2010
9
21,576
60,797
6,670
Inventories - net of allowance for
obsolescence of Rp3,141 in
2009 and Rp20,608 in 2010
2f
218,368
101,511
11,138
Derivative assets
2q,17,27
769,486
152,834
16,767
Advances
47,917
37,417
4,105
Prepaid taxes
6,13
638,006
681,784
74,798
Prepaid expenses
2g,2k,2p,2v,
25,26,27p,37
876,426
928,081
101,819
Other current financial assets
2c,2v,17,26,37
43,962
56,161
6,161
Other current assets
2v,26,37
1,181
2,604
286
Total Current Assets
8,362,762
6,507,250
713,906
See Independent Accountants’ Review Report on review of consolidated financial statements.
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 (continued)
March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(Note 3)
Rp
Rp
US$
NON-CURRENT ASSETS
Due from related parties - net of
allowance for doubtful
accounts of Rp2,419 in 2009
and Rp660 in 2010
2e,2q,2v,17,26,37
24,638
7,458
818
Deferred tax assets - net
2s,13
72,356
91,174
10,003
Investments in associated
companies - net of allowance
for decline in value of Rp56,586
in 2009 and 2010
2h,7
700
422
46
Other long-term investments - net of
allowance for decline in value of
Rp99,977 in 2009 and 2010
2h,2q,8,17
2,730
2,730
300
Property and equipment
2i,2j,2o, 9,15
Cost
67,758,107
75,909,329
8,327,957
Accumulated depreciation
(26,077,280
)
(31,717,755)
(3,479,732)
Impairment in value
(98,611
)
(98,611)
(10,819)
Net
41,582,216
44,092,963
4,837,406
Goodwill and other
intangible assets - net
2l,10,37
1,777,128
1,545,699
169,578
Long-term prepaid licenses -
net of current portion
2k,37
191,289
447,089
49,050
Long-term receivables
69,945
66,017
7,243
Long-term prepaid pension - net
of current portion
2q,25,26
164,772
135,856
14,905
Long-term advances
2v,11,26
369,306
248,204
27,230
Other non-current financial assets
2c,2q,2v,
17,26,37
67,904
61,797
6,780
Other non-current assets
758,393
785,101
86,132
Total Non-current Assets
45,081,377
47,484,510
5,209,491
TOTAL ASSETS
53,444,139
53,991,760
5,923,397
See Independent Accountants’ Review Report on review of consolidated financial statements.
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 (continued)
March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(Note 3)
Rp
Rp
US$
LIABILITIES AND
STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable - trade
2q,17,33
Related parties
2v,26
22,405
56,321
6,179
Third parties
582,601
512,428
56,218
Procurement payable
2q,2v,12,17,26,33
7,006,755
4,538,390
497,904
Taxes payable
2s,13
189,112
122,221
13,409
Accrued expenses
2q,14,17,24,26,33,37
1,331,713
1,465,429
160,771
Unearned income
2n
763,523
821,619
90,139
Deposits from customers
2q,17,33
36,157
23,396
2,567
Derivative liabilities
2q,17,27,33
308,597
211,531
23,207
Current maturities of:
Loans payable
2m,2v,15,17,26,33
765,235
1,533,137
168,199
Bonds payable
2m,16,17,33
56,442
2,775,189
304,464
Other current financial liabilities
2q,17,33,37
46,949
66,711
7,319
Other current liabilities
2v,26,37
90,631
84,658
9,288
Total Current Liabilities
11,200,120
12,211,030
1,339,664
NON-CURRENT LIABILITIES
Due to related parties
2q,17,26,33,37
33,832
10,663
1,170
Deferred tax liabilities - net
2s,13
1,331,355
1,605,223
176,108
Loans payable - net of current
maturities
2m,2q,15,17,33
Related party
2v,26
1,593,737
2,193,180
240,612
Third parties
10,037,000
9,991,878
1,096,201
Bonds payable - net of current
maturities
2m,16,17,33
10,517,890
8,444,063
926,392
Other non-current financial
liabilities
2q,17,33,37
48,707
6,744
740
Other non-current liabilities
2p,2v,18,24,26,37
863,693
965,936
105,972
Total Non-current Liabilities
24,426,214
23,217,687
2,547,195
TOTAL LIABILITIES
35,626,334
35,428,717
3,886,859
MINORITY INTEREST
2b
292,073
330,805
36,292
See Independent Accountants’ Review Report on review of consolidated financial statements.
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 (continued)
March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(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
19
543,393
543,393
59,615
Premium on capital stock
19
1,546,587
1,546,587
169,675
Difference in transactions of equity
changes in associated
companies/subsidiaries
2h
404,104
404,104
44,334
Difference in foreign currency
translation
2b
9,883
(1,070
)
(117
)
Retained earnings
Appropriated
100,678
119,464
13,106
Unappropriated
14,921,087
15,619,760
1,713,633
STOCKHOLDERS’ EQUITY - NET
17,525,732
18,232,238
2,000,246
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
53,444,139
53,991,760
5,923,397
See Independent Accountants’ Review Report on review of consolidated financial statements.
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
Three Months Ended March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(Note 3)
________________
Rp
Rp
US$
OPERATING REVENUES
2n,2v,20,26,
29,30,31
Cellular
3,393,135
3,696,370
405,526
Multimedia, Data
Communication,
Internet (“MIDI”)
711,026
641,160
70,341
Fixed telecommunication
512,769
397,172
43,573
Total Operating Revenues
4,616,930
4,734,702
519,440
OPERATING EXPENSES
2n
Cost of services
2k,2v,21,26,28g,30,37
1,712,395
1,724,407
189,183
Depreciation and amortization
2i,2l,9,10,37
1,117,588
1,481,539
162,539
Personnel
2o,2p,2v
22,25,26
372,379
382,046
41,914
Marketing
193,582
236,429
25,938
General and administration
2v,23,26
164,896
164,260
18,021
Total Operating Expenses
3,560,840
3,988,681
437,595
OPERATING INCOME
1,056,090
746,021
81,845
OTHER INCOME (EXPENSES)
2n
Gain (loss) on foreign
exchange - net
2q,2r,5
(467,167
)
359,125
39,399
Interest income
2v,26
66,997
33,874
3,716
Financing cost
2m,2v,15,16,
24,26
(452,213
)
(548,259
)
(60,149
)
Gain (loss) on change in fair value
of derivatives - net
2q, 27
78,001
(97,600
)
(10,707
)
Amortization of goodwill
2l,10
(59,058
)
(56,627
)
(6,212
)
Others - net
6,9,13
(19,487
)
(16,061
)
(1,762
)
Other Expenses - Net
(852,927
)
(325,548
)
(35,715
)
INCOME BEFORE INCOME TAX
203,163
420,473
46,130
INCOME TAX EXPENSE
2s,13
Current
(46,129
)
(61,952
)
(6,797
)
Deferred
(23,396
)
(65,804
)
(7,219
)
Total Income Tax Expense
(69,525
)
(127,756
)
(14,016
)
See Independent Accountants’ Review Report on review of consolidated financial statements.
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 (continued)
Three Months Ended March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar, except share data)
2010
Notes
2009
2010
(Note 3)
________________
Rp
Rp
US$
INCOME BEFORE MINORITY
INTEREST IN NET INCOME OF
SUBSIDIARIES
133,638
292,717
32,114
MINORITY INTEREST IN NET
INCOME OF SUBSIDIARIES
2b
(14,119
)
(14,730)
(1,616)
NET INCOME
119,519
277,987
30,498
BASIC EARNINGS PER SHARE
2u,19
21.99
51.16
0.01
BASIC EARNINGS PER ADS
(50 B shares per ADS)
2u,19
1,099.75
2,557.88
0.28
See Independent Accountants’ Review Report on review of consolidated financial statements.
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
Three Months Ended March 31, 2009 and 2010 (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, 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 expense (benefit) of (Rp231), (Rp1,123) and
Rp218, respectively
2b
-
-
-
(3,408
)
-
-
(3,408
)
Net income for the period
-
-
-
-
-
119,519
119,519
Balance as of March 31, 2009
543,393
1,546,587
404,104
9,883
100,678
14,921,087
17,525,732
Balance as of January 1, 2010
543,393
1,546,587
404,104
2,369
119,464
15,341,773
17,957,690
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 Rp661, Rp296 and Rp189, respectively
2b
-
-
-
(3,439
)
-
-
(3,439
)
Net income for the period
-
-
-
-
-
277,987
277,987
Balance as of March 31, 2010
543,393
1,546,587
404,104
(1,070
)
119,464
15,619,760
18,232,238
8
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Three Months Ended March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar)
2010
Notes
2009
2010
(Note 3)
______________
RpRpUS$
CASH FLOWS FROM OPERATING
ACTIVITIES
Cash received from:
Customers
4,431,244
4,422,110
485,147
Interest income
68,751
33,716
3,699
Refund of taxes
6
84,650
-
-
Cash paid to/for:
Suppliers and others
(2,024,362
)
(1,790,935
)
(196,482)
Employees
(348,492
)
(356,744
)
(39,138)
Financing cost
(316,707
)
(521,167
)
(57,177)
Income taxes
(221,029
)
(110,079
)
(12,077)
Interest rate swap contracts
27q,27t-ac
(1,993
)
(31,809
)
(3,490)
Net Cash Provided by Operating
Activities
1,672,062
1,645,092
180,482
CASH FLOWS FROM INVESTING
ACTIVITIES
Palapa D-Satellite insurance
claim
9
-
537,657
58,986
Proceeds from sale of property
and equipment
9
1,432
1,782
195
Acquisitions of property and
equipment
9
(3,388,912
)
(1,705,038
)
(187,058)
Acquisition of intangible assets
10
(11,479
)
(29,460
)
(3,232)
Net Cash Used in Investing Activities
(3,398,959
)
(1,195,059)
(131,109)
CASH FLOWS FROM FINANCING
ACTIVITIES
Proceeds from long-term loans
15c,15j
510,222
51,211
5,618
Repayment of long-term loans
15
(59,446
)
(249,360)
(27,357)
Increase in restricted cash and
cash equivalents
(8,150
)
(5,454)
(598)
Net Cash Provided by (Used in)
Financing Activities
442,626
(203,603
)
(22,337
)
NET INCREASE (DECREASE) IN
CASH AND CASH EQUIVALENTS
(1,284,271
)
246,430
27,036
CASH AND CASH EQUIVALENTS
AT BEGINNING OF PERIOD
5,737,866
2,835,999
311,135
CASH AND CASH EQUIVALENTS
AT END OF PERIOD
4
4,453,595
3,082,429
338,171
See Independent Accountants’ Review Report on review of consolidated financial statements.
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 (continued)
Three Months Ended March 31, 2009 and 2010 (Unaudited)
(Expressed in millions of rupiah and thousands of U.S. dollar)
2010
Notes
2009
2010
(Note 3)
______________
RpRpUS$
DETAILS OF CASH AND CASH EQUIVALENTS:
Time deposits with original maturities of
three months or less and deposits on call
4,105,194
2,775,708
304,521
Cash on hand and in banks
348,401
306,721
33,650
Cash and cash equivalents as stated in the
consolidatedbalance sheets
4,453,595
3,082,429
338,171
SUPPLEMENTAL CASH FLOW INFORMATION:
Transactions not affecting cash flows:
Acquisitions of property and
equipment credited to:
Long-term advances
86,787
46,188
5,067
Procurement payable
654,927
-
-
Loans payable
146,131
-
-
Other non-current liabilities
25,256
-
-
Unpaid dividend of PT Artajasa Pembayaran Elektronis
to minority interest
9,262
12,341
1,354
See Independent Accountants’ Review Report on review of consolidated financial statements.
The accompanying notes form an integral part of these consolidated financial statements.
10
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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. 123 dated January 28, 2010 of Aulia Taufani, S.H. (as a substitute notary of Sutjipto, S.H.) as approved in the Stockholders’ Extraordinary General Meeting held on January 28, 2010, 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 Public Offering of Equity Securities and Public Companies and Rule No. IX.E.1 on Affiliate Transactions and certain Conflict of Interest Transactions. 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-09555.AH.01.02 Year 2010 dated Feb ruary 22, 2010 and No. AHU-AH.01.10-04964 dated February 25, 2010. The amendments relate to, among others, the changes in the Company’s Purposes, Objectives and Business Activities, appointment of acting President Director, if the incumbent President Director is unavailable and definition of Conflict of Interest.
According to article 3 of its Articles of Association, the Company’s purposes and objectives are
to provide telecommunication networks, telecommunication services as well as information technology and/or convergence technology services by carrying out the following main business activities:
a.
To provide telecommunication networks, telecommunication services as well as information technology and/or convergence technology services, including but not limited in providing basic telephony services, multimedia services, internet telephony services for public use, interconnection internet services, internet access services, mobile telecommunication networks and fixed telecommunication networks; and
b.
To engage in payment transactions and money transfer services through telecommunication networks as well as information technology and/or convergence technology.
The Company can provide supporting business activities in order to achieve the purposes and objectives, and to support its main businesses, as follows:
a.
To plan, to procure, to modify, to build, to provide, to develop, to operate, to lease, to rent, and to maintain infrastructures/facilities including resources to support the Company’s business in providing telecommunication networks, telecommunication services as well as information technology and/or convergence technology services;
11
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
a.
Company’s Establishment (continued)
b.
To conduct business and operating activities (including development, marketing and sales of telecommunication networks, telecommunication services as well as information technology and/or convergence technology services by the Company), including research, customer services, education and courses both domestic and overseas; and
c.
To conduct other activities necessary to support and/or related to the provision of telecommunication networks, telecommunication services as well as information technology and/or convergence technology services including but not limited in electronic transactions and provision of hardware, software, content as well as telecommunication managed services.
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.
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.
12
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
a.
Company’s Establishment (continued)
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.
The following are operating licenses obtained by the Company and PT Indosat Mega Media,
a subsidiary:
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 |
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 |
237/KEP/M.KOMINFO/7/2009 | July 27, 2009 | MOCIT | 10 years | Operating license for “Packet Switched” local fixed telecommunication network using 2.3 GHz radio frequency spectrum of Broadband Wireless Access (BWA) (**) |
268/KEP/M.KOMINFO/9/2009 | September 1, 2009 | MOCIT | 10 years | Operating license for one additional block (2 x 5 Mhz) of 3G frequency (***) |
(*)
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 (Notes 2k and 37) and radio frequency fee (Note 28d).
(**)
PT Indosat Mega Media was obliged, among others, to pay upfront fee of Rp18,408 (Note 2k) and radio frequency fee (Note 28d).
(***)
The Company was obliged, among others, to pay upfront fee of Rp320,000 (Note 2k) and radio frequency fee (Note 28d).
13
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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 November 19, 2009, the Company launched“Indosat m-wallet”to the public.
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 obliged 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. A 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 March 31, 2010, the Companies’ outstanding bonds issued to the public are as follows:
Bond (Note 16) | 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 22, 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 |
11. Seventh Indosat Bonds in Year 2009 with Fixed Rates | December 8, 2009 | Indonesia Stock Exchange |
12. Indosat Sukuk Ijarah IV in Year 2009 | December 8, 2009 | Indonesia Stock Exchange |
14
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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
Based on resolutions of the Stockholders’ Annual General Meetings held on June 5, 2008 and the Stockholders’ Extraordinary Meetings held on August 25, 2008 and January 28, 2010, which are notarized under Deeds No. 30, 344 and 123, respectively, of Aulia Taufani, S.H. (as a substitute notary of Sutjipto, S.H.) on the same dates, the composition of the Company’s Board of Commissioners and Board of Directors as of March 31, 2009 and 2010, respectively, is as follows:
Board of Commissioners:
2009
2010
___________________________________
President Commissioner
Abdulla Mohammed S.A
Abdulla Mohammed S.A
Al Thani
Al Thani
Commissioner
Dr. Nasser Mohd. A.
Dr. Nasser Mohd. A
Marafih
Marafih
Commissioner
Rachmad Gobel
Rachmad Gobel
Commissioner
Sheikh Mohammed Bin
Richard Farnsworth
Suhaim Hamad Al Thani
Seney
CommissionerJarmanJarmanCommissionerRionald SilabanRionald Silaban
Commissioner
Setyanto Prawira
Alexander Rusli *
Santosa*
Commissioner
Michael Francis
Chris Kanter*
Latimer*
Commissioner
Thia Peng Heok
Thia Peng Heok
George*
George*
Commissioner
Soeprapto*
Soeprapto*
*
Independent commissioner
Board of Directors:
2009
2010
President Director and
Chief Executive Officer
Johnny Swandi Sjam
Harry Sasongko Tirtotjondro
Deputy President Director**
Kaizad Bomi Heerjee
-
Director and Chief Finance
Officer
Wong Heang Tuck
Peter Wladyslaw Kuncewicz
Corporate Services Director**
Wahyu Wijayadi
-
Information Technology
Director
**
Roy Kannan
-
Jabotabek and Corporate
Sales Director**
Fadzri Sentosa
-
Regional Sales Director**
Syakieb Ahmad Sungkar
-
Marketing Director**
Guntur Soaloon Siboro
-
Network Director**
Raymond Tan Kim Meng
-
Directorand Chief
Commercial Officer
-
Kaizad Bomi Heerjee ***
Directorand 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.
*** Effective May 1, 2010, this position will be taken over by Laszlo Imre Barta.
1.
GENERAL (continued)
c.
Employees, Directors, Commissioners and Audit Committee (continued)
The composition of the Company’s Audit Committee as of March 31, 2009 and 2010
is as follows:
2009
2010
_________________
________
Chairman
Thia Peng Heok George
Thia Peng Heok George
Member
Michael Francis Latimer
Chris Kanter
Member
Soeprapto
Soeprapto
Member
Unggul Saut Marupa
Unggul Saut Marupa
Tampubolon
Tampubolon
Member
Kanaka Puradiredja
Kanaka Puradiredja
The Company and subsidiaries (collectively referred to hereafter as “the Companies”)
have approximately 7,356 and 6,870 employees, including non-permanent employees, as of March 31, 2009 and 2010, respectively.
d.
Structure of the Company’s Subsidiaries
As of March 31, 2009 and 2010, the Company has direct and indirect ownership in the following subsidiaries:
Start of
Percentage of Ownership (%)
Commercial
Name of Subsidiary
Location
Principal Activity
Operations
2009
2010
Indosat Finance Company B.V.
(“IFB”)(2)
Amsterdam
Finance
2003
100.00
100.00
Indosat International Finance
Company B.V. (“IIFB”)(3)
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
72.54
72.54
PT Aplikanusa Lintasarta
(“Lintasarta”)
Jakarta
Data Communication
1989
72.36
72.36
PT Artajasa Pembayaran Elektronis
(“APE”) (Note 2b)
Jakarta
Telecommunication
2000
39.80
39.80
PT Satelindo Multi Media (“SMM”)(1)
Jakarta
Multimedia
1999
99.60
-
Total Assets (Before Eliminations)
Name of Subsidiary
2009
2010
IFB(2)
2,834,422
2,232,441
IIFB(3)
1,307,571
1,029,370
ISP
26,822
38,837
IMM
848,550
898,897
SMT
157,631
121,592
Lintasarta
1,378,102
1,506,845
APE
145,037
192,004
SMM(1)
10,690
-
(1) Liquidated on June 30, 2009.
(2)
Based on an IFB shareholder’s resolution dated November 6, 2008, IFB decided to refund capital injection amounting to EUR99,996. The Company received such refund in February 2009.
(3)
Based on an IIFB shareholder’s resolution dated November 6, 2008, IIFB decided to refund capital injection amounting to EUR1,124,064. The Company received such refund in February 2009.
15
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
1.
GENERAL (continued)
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 three months ended March 31, 2009 and 2010 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.
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 2009 and 2010 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 inter-company transactions and balances are eliminated in consolidation.
16
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
c.
Cash and Cash Equivalents
Time deposits with original maturities of three months or less at the time of placement and deposits on call are considered as “Cash Equivalents”.
Cash in banks and time deposits which are pledged as collateral for 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 Financial Assets” or “Other Non-current Financial Assets”.
d.
Short-term Investments
Time deposits with original maturities of more than three months at the time of placement are recorded at historical value.
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.
In accordance with SAK 14 (Revised 2008), the Companies apply the 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.
g.
Prepaid Expenses
Prepaid expenses, which mainly consist of frequency fee, rentals, 3G and BWA license fees and upfront premium for cross currency swap (Note 27l), are expensed as the related asset is utilized. The non-current portion of prepaid expenses is shown as part of “Other non-current assets”.
h.
Investments in Associated Companies
Investments 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).
17
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
h.
Investments in Associated Companies (continued)
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.
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 Companies perform periodic review and assessment of the economic useful lives of the assets. Below are the estimated useful lives (in years).
Years
Buildings
20
Information technology equipment
3 to 5
Office equipment
3 to 5
Building and leasehold improvements
3 to 15
Vehicles
5
Cellular technical equipment
10
Transmission and cross-connection equipment
10 to 15
Fixed Wireless Access (“FWA”) technical equipment
10
Operation and maintenance center and
measurement unit
3 to 5
Fixed access network equipment
10
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 derecognized from the accounts, and any resulting gains or losses are recognized in the consolidated statement of income for the period.
Properties under construction and installation are stated at cost. All borrowing costs, which include interest, amortization of ancillary costs (Notes 15d and 15h) and foreign exchange differentials (estimated quarterly to the extent that they are regarded as an adjustment to interest costs by capping the exchange differences taken as borrowing costs at the amount of borrowing costs on the functional currency equivalent borrowings) 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.
18
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
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.
In 2006, the Company was granted a license to use 2.1 GHz radio frequency spectrum (a 3G mobile communications technology - Note 1a) by the MOCIT. The upfront fee is recorded as Long-term Prepaid Licenses (Note 37) for the non-current portion and Prepaid Expenses for the current portion, and amortized over the 10-year license term using the straight-line method.
In 2009, the Company received additional 3G license (Note 1a), and IMM was granted an operating license for “Packet Switched” local telecommunication network using 2.3 GHz radio frequency spectrum of Broadband Wireless Access (“BWA”). The Company and IMM were obliged to, among others, pay upfront fee, and annual radio frequency fee for 10 years (Note 28d).
Management believes, as supported by written confirmation from the DGPT, that the 3G and BWA licenses may be returned at any time without any financial obligation to pay the remaining outstanding annual radio frequency fees (i.e., the license arrangement does not transfer substantially all the risks and rewards incidental to ownership).
Accordingly, the Company and IMM recognize the annual radio frequency fee as operating lease expense, amortized using the straight-line method over the term of the rights to operate the 3G and BWA licenses. Management evaluates its plan to continue to use the licenses on an annual basis.
19
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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
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.
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
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 the 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 and are amortized over the remaining term of the debt or bonds.
n.
Revenue and Expense Recognition
Up to December 31, 2009, the Companies had applied SAK 35, “Accounting for Revenues from Telecommunication Services”, in recognizing revenue for interconnected telecommunication services and self-conducted telecommunication services. In June 2009, Financial Accounting Standards Revocation Statement (Pernyataan Pencabutan Standar Akuntansi Keuangan) 1, “Revocation of SAK 32, “Accounting for Forestry Enterprises”, SAK 35, “Accounting for Revenues from Telecommunication Services”, and SAK 37, “Accounting for Toll Road Operations” was issued, which refers to the determination of other events and transactions that were provided in such SAKs to other relevant SAKs. Starting January 1, 2010, the Companies have referred to SAK 23, “Revenue”, in recognizing their revenues.
20
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
n.
Revenue and Expense Recognition (continued)
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, which up to December 31, 2009, had been presented on a net basis. Starting January 1, 2010, roaming calls have been presented on a gross basis. The change in accounting policy resulted from the revocation of SAK 35 (Note 37).
For post-paid subscribers, monthly service fees are recognized as the service is provided.
Up to December 31, 2009, for prepaid subscribers, the activation component of starter package sales had been recognized upon activation by end-customers. Starting January 1, 2010, the activation component of starter package sales has been recognized as revenue over the estimated life of the customer relationship. The change in accounting policy resulted from the revocation of SAK 35. 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.
Customer Loyalty Program
The Company operates a customer loyalty program called “Poin Plus Plus”, which allows customers to accumulate points for every reload and payment 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.
Customer loyalty credits are accounted for as a separate component of the sales transaction in which they are granted. The Company records a liability at the time of reload and payment by its prepaid and post-paid subscribers, respectively, based on the fair value expected to be incurred to supply products in the future. 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.
Multimedia, Data Communication, Internet (“MIDI”)
Internet
Up to December 31, 2009, revenues arising from installation service had been recognized at the time the installations were placed in service. Starting January 1, 2010, revenues from installation services have been deferred and recognized over the estimated life of the customer relationship. The change in accounting policy resulted from the revocation of SAK 35. 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.
21
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
n.
Revenue and Expense Recognition (continued)
Frame Net, World Link and Direct Link
Up to December 31, 2009, revenues arising from installation service had been recognized upon the completion of the installation of equipment used for network connection purposes in the customers’ premises. Starting January 1, 2010, revenues from installation services have been deferred and recognized over the estimated life of the customer relationship. The change in accounting policy resulted from the revocation of SAK 35. 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 had been reported on a net basis up to December 31, 2009, after allocations to overseas international carriers. Starting January 1, 2010, outgoing international call traffic has been reported on a gross basis. The change in accounting policy resulted from the revocation of SAK 35 (Note 37).
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, monthly service fees are recognized as the service is provided.
Up to December 31, 2009, for prepaid subscribers, the activation component of starter package sales had been recognized upon activation by end-customers. Starting January 1, 2010, the activation component of starter package sales has been recognized as revenue over the estimated life of the customer relationship. The change in accounting policy resulted from the revocation of SAK 35. 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.
Fixed Line
Up to December 31, 2009, revenues arising from fixed line installations had been recognized at the time the installations were placed in service. Starting January 1, 2010, revenues from fixed line installations have been deferred and recognized over the estimated life of the customer relationship. The change in accounting policy resulted from the revocation of SAK 35. 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.
22
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
n.
Revenue and Expense Recognition (continued)
Expenses
Interconnection Expenses
Expenses from network interconnection with other domestic and international telecommunication carriers are accounted for as operating expenses in the period these are incurred.
Other Expenses
Expenses are recognized when incurred.
o.
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.
p.
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).
q.
Financial Instruments
Effective January 1, 2010, the Companies have applied SAK 50 (Revised 2006), “Financial Instruments: Presentation and Disclosures”, and SAK 55 (Revised 2006), “Financial Instruments: Recognition and Measurement”, which supersede SAK 50, “Accounting for Certain Investments in Securities” and SAK 55 (Revised 1999), “Accounting for Derivative Instruments and Hedging Activities”.
SAK 50 (Revised 2006) 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 interest, 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 55 (Revised 2006) 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.
23
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q1.
Financial assets
Initial recognition
Financial assets within the scope of SAK 55 (Revised 2006) are classified as financial assets at fair value through profit or loss, loans and receivables, held-to-maturity investments, or available-for-sale financial assets, as appropriate. The Companies determine the classification of their financial assets at initial recognition and, where allowed and appropriate, re-evaluate the designation of such assets at each financial year-end.
Financial assets are recognized initially at fair value plus, in the case of investments not at fair value through profit or loss, directly attributable transaction costs.
Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the marketplace (regular way trades) are recognized on the trade date, i.e., the date that the Companies commit to purchase or sell the assets.
The Companies’ financial assets include cash and cash equivalents, trade and other receivables, quoted and unquoted financial instruments, derivative financial instruments and other current and non-current financial assets.
Subsequent measurement
The subsequent measurement of financial assets depends on their classification as follows:
•
Financial assets at fair value through profit or loss
Financial assets at fair value through profit or loss include financial assets held for trading and financial assets designated upon initial recognition at fair value through profit or loss.
Financial assets are classified as held for trading if they are acquired for the purpose of selling or repurchasing in the near term. Derivative assets are also classified as held for trading unless they are designated as effective hedging instruments. Financial assets at fair value through profit and loss are carried in the consolidated balance sheet at fair value with gains or losses recognized in the consolidated statement of income.
Derivatives embedded in host contracts are accounted for as separate derivatives when their risks and characteristics are not closely related to those of the host contracts and the host contracts are not carried at fair value. These embedded derivatives are measured at fair value with gains or losses arising from changes in fair value recognized in the consolidated statement of income. Reassessment only occurs if there is a change in the terms of the contract that significantly modifies the cash flows that would otherwise be required.
•
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Such financial assets are carried at amortized cost using the effective interest rate method. Gains and losses are recognized in the consolidated statement of income when the loans and receivables are derecognized or impaired, as well as through the amortization process.
24
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q1.
Financial assets (continued)
The Companies’ cash and cash equivalents, trade and other receivables, due from related parties, other current financial assets, long-term receivables and other non-current financial assets are included in this category.
•
Held-to-maturity (HTM) investments
Non-derivative financial assets with fixed or determinable payments and fixed maturities are classified as HTM when the Companies have the positive intention and ability to hold them to maturity. After initial measurement, HTM investments are measured at amortized cost using the effective interest method. This method uses an effective interest rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to the net carrying amount of the financial asset. Gains and losses are recognized in the consolidated statement of income when the investments are derecognized or impaired, as well as through the amortization process.
The Companies did not have any held-to-maturity investments during the three months ended March 31, 2009 and 2010.
•
Available-for-sale (AFS) financial assets
AFS financial assets are non-derivative financial assets that are designated as available-for-sale or are not classified in any of the three preceding categories. After initial measurement, AFS financial assets are measured at fair value with unrealized gains or losses recognized in stockholders’ equity until the investment is derecognized. At that time, the cumulative gain or loss previously recognized in stockholders’ equity shall be reclassified to profit or loss as a reclassification adjustment.
The Companies have the following investments classified as AFS:
-
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 AFS, are recorded at fair value.
q2.
Financial liabilities
Initial recognition
Financial liabilities within the scope of SAK 55 (Revised 2006) are classified as financial liabilities at fair value through profit or loss, loans and borrowings, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. The Companies determine the classification of their financial liabilities at initial recognition.
Financial liabilities are recognized initially at fair value and, in the case of loans and borrowings, inclusive of directly attributable transaction costs.
The Companies’ financial liabilities include trade and other payables, procurement payable, accrued expenses, loans and bonds payable, due to related parties, derivative financial instruments and other current and non-current financial liabilities.
25
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q2.
Financial liabilities (continued)
Subsequent measurement
The measurement of financial liabilities depends on their classification as follows:
•
Financial liabilities at fair value through profit or loss
Financial liabilities at fair value through profit or loss include financial liabilities held for trading and financial liabilities designated upon initial recognition at fair value through profit or loss.
Financial liabilities are classified as held for trading if they are acquired for the purpose of selling or repurchasing in the near term. Derivative liabilities are also classified as held for trading unless they are designated as effective hedging instruments.
Gains or losses on liabilities held for trading are recognized in the consolidated statement of income.
•
Loans and borrowings
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortized cost using the effective interest rate method.
Gains and losses are recognized in the consolidated statement of income when the liabilities are derecognized as well as through the amortization process.
q3.
Offsetting of financial instruments
Financial assets and financial liabilities are offset and the net amount reported in the consolidated balance sheet if, and only if, there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, or to realize the assets and settle the liabilities simultaneously.
q4.
Fair value of financial instruments
The fair value of financial instruments that are actively traded in organized financial markets is determined by reference to quoted market bid prices at the close of business at the end of the reporting period. For financial instruments where there is no active market, fair value is determined using valuation techniques. Such techniques may include using recent arm’s length market transactions; reference to the current fair value of another instrument that is substantially the same; discounted cash flow analysis; or other valuation models.
Credit risk adjustment
The Company adjusts the price in the more advantageous market to reflect any differences in counterparty credit risk between instruments traded in that market and the ones being valued for financial asset positions. In determining the fair value of financial liability positions, the Company's own credit risk associated with the instrument is taken into account.
26
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q5.
Amortized cost of financial instruments
Amortized cost is computed using the effective interest method less any allowance for impairment and principal repayment or reduction. The calculation takes into account any premium or discount on acquisition and includes transaction costs and fees that are an integral part of the effective interest rate.
q6.
Impairment of financial assets
The Companies assess at the end of each reporting period whether there is any objective evidence that a financial asset or a group of financial assets is impaired.
•
Financial assets carried at amortized cost
For loans and receivable carried at amortized cost, the Companies first assess whether objective evidence of impairment exists individually for financial assets that are individually significant, or collectively for financial assets that are not individually significant. If the Companies determine that no objective evidence of impairment exists for an individually assessed financial asset, whether significant or not, they include the asset in a group of financial assets with similar credit risk characteristics and collectively assess them for impairment. Assets that are individually assessed for impairment and for which an impairment loss is, or continues to be, recognized are not included in a collective assessment of impairment.
If there is objective evidence that an impairment loss has occurred, the amount of the loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows (excluding future expected credit losses that have not yet been incurred). The present value of the estimated future cash flows is discounted at the financial asset’s original effective interest rate. If a loan and receivable has a variable interest rate, the discount rate for measuring impairment loss is the current effective interest rate.
The carrying amount of the asset is reduced through the use of an allowance account and the amount of the loss is recognized in the consolidated statement of income. Interest income continues to be accrued on the reduced carrying amount based on the original effective interest rate of the asset. Loans and receivable, together with the associated allowance, are written off when there is no realistic prospect of future recovery and all collateral has been realized or has been transferred to the Companies. If, in a subsequent period, the amount of the estimated impairment loss increases or decreases because of an event occurring after the impairment was recognized, the previously recognized impairment loss is increased or reduced by adjusting the allowance account. If a future write-off is later recovered, the recovery is recognized in profit or loss.
•
AFS financial assets
In the case of equity investments classified as an AFS financial asset, objective evidence would include a significant or prolonged decline in the fair value of the investment below its cost.
27
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q6.
Impairment of financial assets (continued)
•
AFS financial assets (continued)
Where there is evidence of impairment, the cumulative loss - measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that investment previously recognized in profit or loss - is reclassified from stockholders’ equity to profit or loss. Impairment losses on equity investments are not reversed through the profit or loss; increases in their fair value after impairment are recognized in stockholders’ equity.
In the case of debt instruments classified as an AFS financial asset, impairment is assessed based on the same criteria as financial assets carried at amortized cost. Future interest income is based on the reduced carrying amount and is accrued based on the rate of interest used to discount future cash flows for the purpose of measuring impairment loss. Such accrual is recorded as part of the “Interest income” account in the consolidated statement of income. If, in a subsequent period, the fair value of a debt instrument increases and the increase can be objectively related to an event occurring after the impairment loss was recognized in profit or loss, the impairment loss is reversed through profit or loss.
q7.
Derecognition of financial assets and liabilities
Financial assets
A financial asset (or where applicable, a part of a financial asset or part of a group of similar financial assets) is derecognized when: (1) the rights to receive cash flows from the asset have expired; or (2) the Companies have transferred their rights to receive cash flows from the asset or have assumed an obligation to pay the received cash flows in full without material delay to a third party under a “pass-through” arrangement; and either (a) the Companies have transferred substantially all the risks and rewards of the asset, or (b) the Companies have neither transferred nor retained substantially all the risks and rewards of the asset, but have transferred control of the asset.
Financial liabilities
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or has expired.
When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability and the recognition of a new liability, and the difference in the respective carrying amounts is recognized in profit or loss.
q8.
Derivative financial instruments
The Company enters into and engages in cross currency swap, interest rate swap and other permitted instruments, if considered necessary, for the purpose of managing its foreign exchange and interest rate exposures emanating from the Company’s loans and bonds payable in foreign currencies. These derivative financial instruments are not designated in a qualifying hedge relationship and are initially recognized at fair value on the date on which a derivative contract is entered into and are subsequently re-measured at fair value. Derivatives are carried as financial assets when the fair value is positive and as financial liabilities when the fair value is negative.
28
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
q.
Financial Instruments (continued)
q8.
Derivative financial instruments (continued)
Any gains or losses arising from changes in fair value of derivatives during the period that do not qualify for hedge accounting are taken directly to profit or loss.
Derivative assets and liabilities are presented under current assets and liabilities, respectively. Embedded derivative is presented with the host contract on the consolidated 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 credited (charged) to “Gain (Loss) on Change in Fair Value of Derivatives - Net”, which is presented under Other Income (Expenses) in the consolidated statement of income.
r.
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 March 31, 2009 and 2010, the foreign exchange rates used (in full amounts) were Rp11,575 and Rp9,115, 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.
s.
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.
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.
29
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
t.
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 32.
u.
Basic Earnings per Share / ADS
In accordance with SAK 56, “Earnings per Share”, the amount of basic earnings per share is computed by dividing net income by the weighted-average number of shares outstanding during the period.
The amount of basic earnings per ADS is computed by multiplying basic earnings per share by 50, which is equal to the number of shares per ADS.
v.
Transactions with Related Parties
The Companies account for transactions with related parties as described in SAK 7, “Transactions with Related Parties”.
The details of the accounts and the significant transactions entered into with related parties are presented in Note 26.
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 March 31, 2010 of Rp9,115 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.
30
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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:
2009
2010
Cash on hand
Rupiah
1,496
1,429
Cash in banks
Related parties (Note 26)
Rupiah
PT Bank Rakyat Indonesia (Persero) Tbk (“BRI”)
2,278
16,086
PT Bank Mandiri (Persero) Tbk (“Mandiri”)
28,952
13,451
PT Bank Negara Indonesia (Persero) Tbk (“BNI”)
3,511
5,240
PT Bank Pembangunan Daerah DKI Jakarta
2,641
5,223
PT Bank Tabungan Negara (Persero) (“BTN”)
1,767
3,571
PT Bank Pembangunan Daerah Yogyakarta (“BPD-DIY”)
1,817
2,146
PT Bank Syariah Mandiri (“Mandiri Syariah”)
1,087
1,731
PT Bank Pembangunan Daerah Sulawesi Utara (“BPD-Sulut”)
-
1,236
Others (each below Rp1,000)
2,740
2,326
U.S. dollar
Mandiri (US$4,502 in 2009 and US$9,791 in 2010)
52,109
89,249
BNI (US$171)
-
1,555
Others (US$51 in 2009 and US$1 in 2010)
591
9
Third parties
Rupiah
PT CIMB Niaga Tbk (formerly PT Bank Niaga Tbk)
(“CIMB Niaga”)
14,353
27,861
PT Bank Central Asia Tbk (“BCA”)
65,284
12,711
The Hongkong and Shanghai Banking Corporation
Limited, Jakarta Branch (“HSBC”)
2,823
10,551
PT Bank Danamon Indonesia Tbk (“Danamon”)
12,826
9,033
PT Bank Internasional Indonesia (“BII”)
543
5,697
Deutsche Bank AG, Jakarta Branch (“DB”)
12,384
188
Others (each below Rp5,000)
11,587
11,085
U.S. dollar
Fortis Bank, The Netherlands (US$4,133 in 2009 and
US$4,157 in 2010)
47,839
37,893
Citibank, Singapore (US$1,227 in 2009 and
US$2,281 in 2010)
14,208
20,787
Citibank N.A., Jakarta Branch (“Citibank”)
(US$1,348 in 2009 and US$1,801 in 2010)
15,604
16,420
CIMB Niaga (US$817)
-
7,450
DB (US$3,584 in 2009 and US$295 in 2010)
41,485
2,686
Others (US$905 in 2009 and US$122 in 2010)
10,476
1,107
346,905
305,292
31
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
4.
CASH AND CASH EQUIVALENTS (continued)
2009
2010
Time deposits and deposits on call
Related parties (Note 26)
Rupiah
Mandiri
426,450
1,034,300
BRI
256,500
384,500
BNI
80,390
359,070
BTN
170,600
167,000
Mandiri Syariah
51,000
106,000
Others
2,500
10,300
U.S. dollar
Mandiri (US$59,914 in 2009 and US$40 in 2010)
693,507
363
BNI (US$80,000)
926,000
-
BRI (US$40,000)
463,000
-
Others (US$225)
-
2,051
Third parties
Rupiah
PT Bank DBS Indonesia (“DBS”)
100,000
150,000
PT Bank Muamalat Indonesia Tbk (“Muamalat”)
60,000
109,000
DB
18,201
90,711
CIMB Niaga
39,300
59,000
PT Bank Bukopin Tbk
13,200
26,900
Danamon
20,800
22,800
PT Bank Tabungan Pensiunan Nasional Tbk
18,500
17,000
PT Bank Syariah Mega Indonesia
-
12,550
PT Bank Mega Tbk
1,000
7,000
PT Bank Himpunan Saudara 1906 Tbk
-
7,000
Citibank
13,870
1,475
Others (each below Rp5,000)
11,611
5,000
U.S. dollar
DB (US$20,324 in 2009 and US$20,846 in 2010)
235,252
190,015
CIMB Niaga (US$3,500 in 2009 and US$1,500 in 2010)
40,513
13,673
Bank UOB Indonesia (US$25,000)
289,375
-
Muamalat (US$15,000)
173,625
-
4,105,194
2,775,708
Total
4,453,595
3,082,429
Time deposits and deposits on call denominated in rupiah earned interest at annual rates ranging from 2.50% to 14.50% in 2009 and from 2.50% to 9.50% in 2010, while those denominated in U.S. dollar earned interest at annual rates ranging from 0.001% to 6.00% in 2009 and from 0.05% to 4.75% in 2010.
The interest rates on time deposits and deposits on call in related parties are comparable to those offered by third parties.
32
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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:
2009
2010
Related parties (Note 26)
Telkom (including US$274 in 2009 and US$75 in 2010)
17,728
29,092
Others (including US$4,423 in 2009 and US$7,452 in 2010)
117,668
181,112
Total
135,396
210,204
Less allowance for doubtful accounts
64,559
70,705
Net
70,837
139,499
Third parties
Overseas international carriers (US$76,262 in 2009
and US$102,152 in 2010)
882,906
931,114
Local companies (including US$22,363 in 2009 and US$15,906
in 2010)
503,458
425,177
Post-paid subscribers of:
Cellular
192,933
289,805
Fixed lines
19,036
14,070
Fixed wireless
14,793
6,821
Total
1,613,126
1,666,987
Less allowance for doubtful accounts
391,718
402,854
Net
1,221,408
1,264,133
Total
1,292,245
1,403,632
The aging schedule of the accounts receivable - trade is as follows:
2009
2010
Number of Percentage Percentage
Months Outstanding
Amount
(%)
Amount
(%)
Related parties
0 - 6 months
76,855
56.76
157,410
74.89
7 - 12 months
7,736
5.71
15,518
7.38
13 - 24 months
6,543
4.83
6,183
2.94
Over 24 months
44,262
32.70
31,093
14.79
Total
135,396
100.00
210,204
100.00
Third parties
0 - 6 months
908,852
56.34
837,189
50.22
7 - 12 months
228,431
14.16
195,641
11.74
13 - 24 months
208,126
12.90
328,822
19.72
Over 24 months
267,717
16.60
305,335
18.32
Total
1,613,126
100.00
1,666,987
100.00
33
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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:
Related
Third
Total
Parties
Parties
March 31, 2009
Balance at beginning of period
496,163
69,444
426,719
Provision (Note 23)
31,745
3,805
27,940
Net effect of foreign exchange adjustment
24,688
604
24,084
Write-offs
(96,319
)
(9,294
)
(87,025)
Balance at end of period
456,277
64,559
391,718
March 31, 2010
Balance at beginning of period
461,810
57,538
404,272
Provision (Note 23)
18,787
13,993
4,794
Net effect of foreign exchange adjustment
(7,038
)
(826
)
(6,212)
Balance at end of period
473,559
70,705
402,854
Individual impairment
151,305
51,739
99,566
Collective impairment
322,254
18,966
303,288
Total
473,559
70,705
402,854
Gross amount of receivables, individually impaired,
before deducting any individually assessed
impairment allowance
300,284
76,530
223,754
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:
2009
2010
Claims for tax refund
336,486
589,242
Value Added Tax (“VAT”)
296,878
87,094
Others
4,642
5,448
Total
638,006
681,784
34
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
6.
PREPAID TAXES (continued)
Claims for tax refund as of March 31, 2009 and 2010 mainly consist of the Company’s corporate income tax for fiscal years 2004, 2005, 2006 and 2009 and Satelindo’s corporate income tax for fiscal year 2002 and income tax article 26 for fiscal years 2002 and 2003.
On February 18, 2008, the Company received Decision Letter No. KEP-0067/WPJ.19/BD.05/2008 from the Directorate General of Taxation (“DGT”) declining the Company’s objection to the correction on income tax article 26 for fiscal year 2004 amounting to Rp60,493 (including penalties and interest). 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 March 31, 2010, the Company has not yet received any decision from the Tax Court on such appeal.
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 amounting to Rp940 (see below). 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 March 31, 2010, the Company has not yet received any decision from the Tax Court on such appeal.
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 for fiscal year 2005, 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 amounting to Rp82,126 (including penalties and interest). As of March 31, 2010, the Company has not yet received any decision from the Tax Court on such appeal.
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 to the correction of
2003 corporate income tax amounting to Rp126,403. On December 24, 2008, the Company received Decision Letter No. KEP-539/WPJ.19/BD.05/2008 from the DGT increasing the overpayment amount by Rp84,650 in the assessment letter on tax overpayment (“SKPLB”) for fiscal year 2004, which amount is lower than the amount stated in KEP-00080. On January 21, 2009, the Company filed an appeal letter to the Tax Court to increase the SKPLB for fiscal year 2004 as stated in KEP-00080. 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. On December 4, 2009, the Company received from the Tax Court its Decision No. Put.20644/PP/M.II/2009 granting the request to increase the SKPLB for fiscal year 2004. Furthermore, on December 15, 2009, the DGT issued Decision Letter No. KEP-00101/WPJ.19/KP.0303/2009 to implement such Tax Court Decision (Note 35b).
On June 8, 2009, the Company received assessment letter on tax underpayment (“SKPKB”) from the DGT for Satelindo’s corporate income tax for fiscal year 2002 amounting to Rp105,809 (including penalties and interest) (Note 13). 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. Under Indonesian Tax Law, a taxpayer is required to pay the tax underpayment amount as stated in the SKPKB within one month from the date of the SKPKB. The taxpayer can reclaim the tax paid through an objection or appeal process. On August 28, 2009, the Company submitted an objection letter to the Tax Office regarding the remaining correction on Satelindo’s 2002 corporate income tax. As of March 31, 2010, the Company has not yet received any decision from the Tax Office on such objection.
35
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
6.
PREPAID TAXES (continued)
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 13). On August 27, 2009, the Company submitted an objection letter to the Tax Office for the correction on Satelindo’s 2002 and 2003 income tax article 26. As of March 31, 2010, the Company has not yet received any decision from the Tax Office on such objection.
On September 7, 2009, the Company received the Decision Letter No.KEP-335/WPJ.19/BD.05/2009 from the DGT declining the Company’s objection to the remaining corrections on the 2006 corporate income tax. On December 2, 2009, the Company submitted an appeal letter to the Tax Court regarding the remaining corrections on the Company’s 2006 corporate income tax. As of March 31, 2010, the Company has not yet received any decision from the Tax Court on such appeal.
7.
INVESTMENTS IN ASSOCIATED COMPANIES
As of March 31, 2009 and 2010, this account consists of the following investments which are
accounted for under the equity method:
Company’s
Portion of
Accumulated
Equity in
Undistributed
Net Loss of
Associated
Carrying
Location Principal Activity Ownership (%)CostCompanies
Value
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
400
(114)
286
Total
57,612
(326
)
57,286
Less allowance for decline in value
56,586
Net
700
2010
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
(278
)
422
PT Swadharma Marga
Inforindo
Indonesia
Telecommunication
and information services
20.00
400
(114
)
286
Total
57,612
(604
)
57,008
Less allowance for decline in value
56,586
Net
422
*
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).
The Companies believe that the allowance for decline in value amounting to Rp56,586 as of March 31, 2009 and 2010 is adequate to cover probable losses on the above investments.
36
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
8.
OTHER LONG-TERM INVESTMENTS
As of March 31, 2009 and 2010, 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 | Indonesia | Cable television and internet network service provider | 2.26 | 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 | ||||||||
*
The Company received dividend income from its investment in ACPL totalling US$2,736 (equivalent to Rp26,774) in 2009.
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 March 31, 2009 and 2010, which the Company believes is adequate to cover probable losses on the investments.
37
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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:
2009
Balance
Transactions during the Period
Balance
at Beginning
at End
of Period
Additions
Derecognitions
Reclassifications
of Period
Cost
Landrights
473,109
-
-
1,232
474,341
Buildings
551,700
7,088
-
56,896
615,684
Fixed access network
equipment
986,961
-
-
43,008
1,029,969
Operation and maintenance
center and measurement unit
1,098,407
-
-
60,795
1,159,202
Information technology
equipment
1,856,437
27
-
90,654
1,947,118
Office equipment
1,605,201
6,470
(6,896
)
18,174
1,622,949
Building and leasehold
improvements
8,651,137
-
(14,604
)
508,877
9,145,410
Vehicles
24,171
-
-
688
24,859
Cellular technical
equipment
22,649,669
-
(817
)
1,156,497
23,805,349
Transmission and cross-
connection equipment
10,750,328
48,388
-
277,036
11,075,752
FWA technical equipment
904,347
-
-
60,882
965,229
Properties under
construction and
installation
13,926,944
4,240,040
-
(2,274,739)
15,892,245
Total
63,478,411
4,302,013
(22,317
)
-
67,758,107
Accumulated Depreciation
Buildings
258,796
7,048
-
-
265,844
Fixed access network
equipment
707,021
20,356
-
-
727,377
Operation and maintenance
center and measurement unit
791,781
37,084
-
-
828,865
Information technology
equipment
1,406,186
71,422
-
-
1,477,608
Office equipment
1,100,225
31,509
(6,896
)
-
1,124,838
Building and leasehold
improvements
3,130,120
184,797
(9,637
)
-
3,305,280
Vehicles
13,930
978
-
-
14,908
Cellular technical
equipment
11,359,453
512,419
(817
)
-
11,871,055
Transmission and cross-
connection equipment
5,905,416
222,283
-
-
6,127,699
FWA technical equipment
312,799
21,007
-
-
333,806
Total
24,985,727
1,108,903
(17,350
)
-
26,077,280
Less Impairment in Value
98,611
-
-
-
98,611
Net Book Value
38,394,073
41,582,216
38
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
9.
PROPERTY AND EQUIPMENT (continued)
2010
Balance
Transactions during the Period
Balance
at Beginning
at End
of Period
Additions
Derecognitions
Reclassifications
of Period
Cost
Landrights
504,620
15,977
-
2,468
523,065
Buildings
652,677
32
-
34,787
687,496
Fixed access network
equipment
1,069,005
-
-
35,542
1,104,547
Operation and maintenance
center and measurement unit
1,286,658
-
(91
)
13,485
1,300,052
Information technology
equipment
2,162,426
-
(13,052
)
257,708
2,407,082
Office equipment
1,682,984
13,607
(14,736
)
10,484
1,692,339
Building and leasehold
improvements
10,924,318
-
(14,313
)
523,540
11,433,545
Vehicles
24,389
-
(442
)
59
24,006
Cellular technical
equipment
31,170,449
-
(5,193
)
2,227,461
33,392,717
Transmission and cross-
connection equipment
16,349,982
26,112
-
949,120
17,325,214
FWA technical equipment
1,284,431
-
-
31,299
1,315,730
Properties under
construction and
installation
7,706,513
1,082,976
-
(4,085,953)
4,703,536
Total
74,818,452
1,138,704
(47,827
)
-
75,909,329
Accumulated Depreciation
Buildings
283,781
6,664
-
-
290,445
Fixed access network
equipment
777,601
16,235
-
-
793,836
Operation and maintenance
center and measurement unit
959,924
34,951
(91
)
-
994,784
Information technology
equipment
1,686,303
74,023
(13,052
)
-
1,747,274
Office equipment
1,209,518
31,367
(14,736
)
-
1,226,149
Building and leasehold
improvements
3,952,460
219,835
(14,313
)
-
4,157,982
Vehicles
15,761
846
(220
)
-
16,387
Cellular technical
equipment
14,044,917
713,055
(5,193
)
-
14,752,779
Transmission and cross-
connection equipment
6,925,779
347,511
-
-
7,273,290
FWA technical equipment
434,990
29,839
-
-
464,829
Total
30,291,034
1,474,326
(47,605
)
-
31,717,755
Less Impairment in Value
98,611
-
-
-
98,611
Net Book Value
44,428,807
44,092,963
39
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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.
During the three months ended March 31, 2009 and 2010, sales of certain property and equipment were made as follows:
2009
2010
Proceeds from sales
1,432
1,782
Net book value
(4,967
)
(222)
Gain (loss)
(3,535
)
1,560
Depreciation expense charged to the consolidated statements of income amounted to Rp1,108,903 and Rp1,474,326 during the three months ended March 31, 2009 and 2010, 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.
On August 31, 2009, the Company launched its Satellite Palapa-D. The Satellite experienced an under-performance of the launch vehicle during the Satellites’ placement to its intended orbital position. Consequently, its orbital lifetime has been reduced. The insurance claim for the partial loss of the Satellite has been made and is recorded as a reduction of the cost of the Satellite. The Satellite has been in operation since November 2009 after going through the process of testing and arranging its orbital position in September and October 2009. On January 4 and 19, 2010, the Company collected the Palapa D-Satellite insurance claim amounting to US$58,008 (equivalent to Rp537,657) as a loss compensation for the decrease in the Satellite’s useful life from 15 years to 10.77 years due to the under-performance of the launch vehicle in the Satellite’s orbital process.
As of March 31, 2010, approximately Rp41,798 of property and equipment are pledged as collateral to credit facilities obtained by Lintasarta (Note 15).
As of March 31, 2010, the Companies insured their respective property and equipment (except submarine cables and landrights) for US$290,881 and Rp47,009,440 including insurance on the Company‘s satellite amounting to US$211,096. 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 March 31, 2009 and 2010 are as follows:
Percentage of
Estimated Date
Completion
Cost
of Completion
2009
Cellular technical equipment
5 - 99
9,092,175
April - December 2009
Transmission and cross-connection equipment
5 - 96
4,584,139
April - December 2009
Building and leasehold improvements
20 - 95
1,420,671
April 2009 - December 2011
FWA technical equipment
62 - 80
395,037
April - September 2009
Operation and maintenance center and
measurement unit
11 - 80
177,096
April - December 2009
Information technology equipment
15 - 90
103,136
April - September 2009
Others (each below Rp50,000)
5 - 95
119,991
April - December 2009
Total
15,892,245
40
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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
2010
Cellular technical equipment
5 - 99
2,917,037
April 2010 - September 2010
Transmission and cross-connection equipment
5 - 95
1,056,510
April 2010 - September 2010
Building and leasehold improvements
6 - 95
456,402
April 2010 - June 2011
FWA technical equipment
5 - 95
71,250
April 2010 - September 2010
Building
20 - 90
58,249
April 2010 - December 2010
Operation and maintenance center and
measurement unit
52 - 91
54,533
April 2010 - June 2010
Others (each below Rp50,000)
30 - 95
89,555
April 2010 - August 2010
Total
4,703,536
Borrowing costs capitalized to properties under construction and installation for the three months ended March 31, 2009 and 2010 amounted to Rp62,927 and Rp5,181, 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.
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:
2009
2010
Balance at beginning of period (Note 37)
1,833,392
1,580,080
Additions:
Non-integrated software
11,479
29,459
Amortization of goodwill
(59,058
)
(56,627
)
Amortization of other intangible assets
(8,685
)
(7,213
)
Balance at end of period
1,777,128
1,545,699
41
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
11. LONG-TERM ADVANCES
This account represents advances to suppliers and contractors for the purchase and construction/ installation 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/ installation of the property and equipment has reached a certain percentage of completion.
12.
PROCUREMENT PAYABLE
This account consists of payables for capital and operating expenditures procured from the following:
2009
2010
Third parties (including US$397,603 in 2009 and US$256,006
in 2010)
6,903,427
4,445,134
Related parties (Note 26) (including US$849 in 2009 and
US$1,044 in 2010)
103,328
93,256
Total
7,006,755
4,538,390
The billed amount of procurement payable amounted to Rp1,120,551 and Rp1,126,258 as of March 31, 2009 and 2010, respectively. The unbilled amount of procurement payable amounted to Rp5,886,204 and Rp3,412,132 as of March 31, 2009 and 2010, respectively.
13.
TAXES PAYABLE
This account consists of the following:
2009
2010
Estimated corporate income tax payable,
less tax prepayments of Rp28,157 in 2009
and Rp40,756 in 2010
17,972
21,196
Income tax:
Article 21
8,007
21,488
Article 22
3,866
1,768
Article 23
14,882
6,854
Article 25
30,900
21,468
Article 26
15,546
13,799
Article 29
77,223
18,987
Article 4 (2)
10,601
9,807
VAT
5,997
3,905
Others
4,118
2,949
Total
189,112
122,221
42
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
The reconciliation between income before income tax and estimated taxable income of the Company for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Income before income tax per consolidated statements of income
203,163
420,473
Subsidiaries’ income before income tax and effect of
inter-company consolidation eliminations
(46,343
)
(46,271
)
Income before income tax of the Company
156,820
374,202
Positive adjustments
Accrual of employee benefits - net
31,259
39,075
Amortization of goodwill and other intangible assets
6,201
10,517
Provision for termination, gratuity and compensation benefits
of employees
7,970
8,498
Provision for doubtful accounts
52,406
5,935
Net periodic pension cost
-
4,063
Amortization of debt and bonds issuance costs, consent
solicitation fees and discount (Notes 15 and 16)
2,078
3,778
Representation and entertainment
2,302
1,323
Donation
1,541
449
Amortization of long-term prepaid license
1,141
-
Others
30,201
46,026
Negative adjustments
Depreciation - net
(29,742
)
(284,688
)
Equity in net income of investees
(64,785
)
(65,656
)
Interest income already subjected to final tax
(61,200
)
(27,889
)
Amortization of long term prepaid licenses
-
(8,751
)
Write-off of accounts receivable
(96,319
)
-
Net periodic pension cost
(2,065
)
-
Loss on sale of property and equipment
(1,825
)
-
Estimated taxable income of
the Company
35,983
106,882
The computation of the income tax expense for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Estimated taxable income of the Company
35,983
106,882
Income tax expense - current (at statutory tax rates)
Company
10,075
26,720
Subsidiaries
36,054
35,232
Total income tax expense - current
46,129
61,952
43
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
2009
2010
Income tax expense (benefit) deferred - effect of temporary
differences at enacted maximum tax rates (28% in 2009
and 25% in 2010)
Company
Depreciation
8,328
71,172
Equity in net income of investees
16,196
16,414
Amortization of long-term prepaid licenses
(319
)
2,188
Accrual of employee benefits - net
(7,648
)
(9,769
)
Amortization of goodwill and other intangible assets
(1,737
)
(2,629
)
Provision for termination, gratuity
and compensation benefits of employees
(1,969
)
(2,124
)
Write-off of allowance (provision) for doubtful accounts - net
13,868
(1,484
)
Net periodic pension cost
578
(1,016
)
Amortization of debt and bonds issuance costs, consent
solicitation fees
and discount (Notes 15 and 16)
(582
)
(944
)
Others
511
(2,313
)
Net
27,226
69,495
Subsidiaries
(3,830
)
(3,691
)
Net income tax expense - deferred
23,396
65,804
Income tax expense - net
69,525
127,756
The computation of the estimated income tax payable for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Income tax expense - current
Company
10,075
26,720
Subsidiaries
36,054
35,232
Total income tax expense - current
46,129
61,952
Less prepayments of income tax of the Company
Article 22
26,778
3,845
Article 23
425
98
Article 25
74,822
7,199
Total prepayments of income tax of the Company
102,025
11,142
Less prepayments of income tax of Subsidiaries
Article 22
-
955
Article 23
1,987
676
Article 25
17,878
45,430
Total prepayments of income tax of Subsidiaries
19,865
47,061
Total prepayments of income tax
121,890
58,203
44
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
2009
2010
Estimated income tax payable
Company
-
15,578
Subsidiaries
17,972
5,618
Total estimated income tax payable
17,972
21,196
Claims for tax refund (presented as part of “Prepaid Taxes”)
Company
91,950
-
Subsidiaries
1,783
17,447
Total claims for tax refund
93,733
17,447
The reconciliation between the income tax expense calculated by applying the applicable tax rate of 28% in 2009 and 25% in 2010 to the income before income tax and the net income tax expense as shown in the consolidated statements of income for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Income before income tax per consolidated statements
of income
203,163
420,473
Income tax expense at the applicable tax rate
56,886
105,118
Company’s equity in Subsidiaries’ income before income tax
and reversal of
inter-company consolidation eliminations
18,832
16,424
Tax effect on permanent differences
Employee benefits
4,878
4,541
Representation and entertainment
744
585
Donation
431
112
Interest income already subjected to final tax
(20,988
)
(9,219
)
Others
5,332
7,274
Others
3,410
2,921
Income tax expense - net per consolidated statements of income
69,525
127,756
The tax effects of significant temporary differences between financial and tax reporting of the Company which are outstanding as of March 31, 2009 and 2010 are as follows:
2009
2010
Deferred tax assets
Accrual of employee benefits - net
197,204
234,960
Allowance for doubtful accounts
111,159
110,994
Allowance for decline in value of investment in associated
company and
other long-term investments
39,069
39,069
45
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
Deferred tax assets (continued)
2009
2010
Pension cost
17,197
18,906
Allowance for decline in value of short-term investments
6,349
6,349
Others
-
4,661
Total
370,978
414,939
Deferred tax liabilities
Property and equipment
1,499,786
1,782,248
Investments in subsidiaries/associated companies - net of
amortization of goodwill and other intangible assets
190,977
210,283
Deferred debt and bonds issuance costs, consent solicitation
fees and discount
2,223
12,162
Long-term prepaid licenses*
2,770
6,999
Difference in transactions of equity changes in associated
companies/subsidiaries
1,460
1,460
Others
3,952
658
Total
1,701,168
2,013,810
Deferred tax liabilities - net
1,330,190
1,598,871
* reclassified from the amortization of goodwill and other intangible assets in 2009 related to 3G license (Note 37)
The breakdown by entity of the deferred tax assets and liabilities outstanding as of March 31, 2009 and 2010 is as follows:
2009
2010
Deferred Tax
Deferred Tax
Deferred TaxDeferred Tax
Assets
Liabilities
Assets
Liabilities
Company
-
1,330,190
-
1,598,871
Subsidiaries
Lintasarta
66,721
-
77,005
-
IMM
5,635
-
14,169
-
APE
-
459
-
4,562
SMT
-
375
-
1,171
ISP
-
331
-
619
Total
72,356
1,331,355
91,174
1,605,223
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 investments in associated company and other long-term investments is realized upon sale of the investments and the pension cost is paid.
46
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
13.
TAXES PAYABLE (continued)
The significant deferred tax liabilities relate to the differences in the book and tax bases of property and equipment, investments in subsidiaries/associated company, 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.
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.
On June 8, 2009, the Company received SKPKB from the DGT for Satelindo’s 2003 corporate income tax amounting to Rp30,870 (including interest), which was charged to current operations in 2009.
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 (Note 6).
The tax losses carryover of SMT as of March 31, 2010 can be carried forward through 2015 based on the following schedule:
Year of Expiration
Amount
2011
14,190
2012
30,205
2013
26,660
2014
31,901
2015
13,095
Total
116,051
14.
ACCRUED EXPENSES
This account consists of the following:
2009
2010
Network repairs and maintenance
269,025
304,289
Interest
318,512
243,019
Employee benefits
143,567
166,447
Utilities
15,384
145,329
Dealer incentive
52,337
131,563
Marketing
137,554
120,885
Consultancy fees
82,587
75,137
Universal Service Obligation (“USO”)
39,186
55,867
Rental
33,417
24,475
Administration and general
31,078
22,723
Radio frequency fee
87,472
14,442
Concession fee
37,810
14,098
Others (each below Rp20,000)
83,784
147,155
Total
1,331,713
1,465,429
47
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE
This account consists of the following:
2009
2010
Related party (Note 26)
Mandiri - net of unamortized debt issuance cost and consent
solicitation fees of Rp6,263 in 2009 and Rp6,820 in 2010
1,793,737
2,593,180
Third parties - net of unamortized debt issuance cost and consent
solicitation fees of Rp237,922 in 2009 and Rp236,007 in 2010;
unamortized debt discount of Rp30,415 in 2009 and Rp24,302
in 2010
10,602,235
11,125,015
Total loans payable
12,395,972
13,718,195
Less current maturities:
Related party
200,000
400,000
Third parties
565,235
1,133,137
Total current maturities
765,235
1,533,137
Long-term portion
11,630,737
12,185,058
The details of the loan from Mandiri are as follows:
a.
Mandiri
·
Credit Facility 1 from 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 Jakarta Inter-Bank Offered Rate (“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 representing the full amount of the facility.
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.
48
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
a.
Mandiri (continued)
·
Credit Facility 1 from Mandiri (continued)
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.
On September 25, 2009, the Company paid the second annual installment amounting to Rp200,000.
·
Credit Facility 2 from Mandiri
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. The loan bears interest at the annual rate of average 3-month JIBOR plus 4.00% per annum. The interest is payable quarterly. The repayment of the loan will be made annually, as follows: (a) 10% of the loan in the 1st and 2nd years after the loan drawdown, (b) 15% of the loan in the 3rd and 4th years after the loan drawdown and (c) 50% of the loan in the 5th year after the signing date of the agreement.
On July 31, 2009, the Company drew down the full amount of the facility.
Voluntary early repayment (whole or any part of the loan) is permitted subject to 2% penalty of the prepaid amount.
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
The loans from third parties consist of the following:
2009
2010
Syndicated U.S. Dollar Loan Facility - net of unamortized debt
issuance cost and consent solicitation fees of Rp51,411
in 2009 and Rp40,277 in 2010
5,157,339
4,061,473
BCA - net of unamortized debt issuance cost and consent
solicitation fees of Rp7,113 in 2009 and Rp6,341 in 2010
2,292,887
2,993,659
HSBC France - net of unamortized debt issuance cost
and consent solicitation fees of Rp172,902 in 2009 and
Rp149,347 in 2010
1,509,435
1,594,511
AB Svensk Exportkredit, Sweden with Guarantee from Export
Kredit Namnden - net of unamortized debt issuance
cost of Rp34,519
-
1,165,422
Goldman Sachs International
Principal, net of unamortized debt discount of Rp30,415
in 2009 and Rp24,302
in 2010
403,885
409,998
Foreign Exchange (FX) Conversion Option
212,152
72,528
15.
LOANS PAYABLE (continued)
2009
2010
DBS - net of unamortized debt issuance cost and consent
solicitation fees of Rp1,465 in 2009 and Rp1,073 in 2010
448,535
398,927
9-Year Commercial Loan - net of unamortized debt issuance
cost and consent solicitation fees of Rp4,082 in 2009 and
Rp3,481 in 2010
308,871
230,639
Finnish Export Credit Ltd. - net of unamortized debt issuance
cost and consent solicitation fees of Rp949 in 2009 and
Rp969 in 2010
218,976
102,942
Investment Credit Facility 5 from CIMB Niaga
39,933
19,933
Investment Credit Facility 6 from CIMB Niaga
10,222
74,983
Total
10,602,235
11,125,015
Less current maturities
565,235
1,133,137
Long-term portion
10,037,000
9,991,878
b.
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 with ING Bank N.V. and DBS Bank Ltd. as arrangers and DBS as the facility agent, in the total amount of US$450,000. The loan proceeds are 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 in an amount divisible by US$1,000).
On September 26 and October 30, 2008, the Company received the first and second drawdowns representing the full amount of the 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 the aggregate principal amount of US$405,000 or 90% of the outstanding loan is payable. The amendment included the changes in the definition of certain terms and the financial ratios required to be maintained.
49
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
c.
BCA
·
Credit Facility 1 from BCA
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 an increase in the credit facility by 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 representing the full amount of the facility.
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.
On September 25, 2009, the Company paid the second annual installment amounting to Rp200,000.
·
Credit Facility 2 from BCA
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 drawdown of the full amount of the facility.
On March 16, 2010, the Company paid the first annual installment amounting to Rp100,000.
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.
50
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
c.
BCA (continued)
·
Credit Facility 3 from BCA
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 drew down the full amount of the facility.
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.
d. 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.
The Company has already drawn from this credit facility the amount of US$157,186.69.
On March 29, 2010, the Company paid the first semi-annual installment amounting to US$7,859.
Voluntary early repayment is permitted only with a corresponding proportionate voluntary prepayment under SINOSURE Facility after the last day of the availability period and on a repayment date subject to 30 days’ prior written notice. The Company may repay the whole or any part of the loan before the due date (in the minimum amount of US$10,000 and in an amount divisible by US$1,000). Any repayment shall satisfy the obligations of loan repayment in inverse chronological order.
·
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.
15.
LOANS PAYABLE (continued)
d. HSBC France (continued)
The Company has already drawn from this credit facility the amount of US$44,200.
On March 29, 2010, the Company paid the first semi-annual installment amounting to US$2,210.
Voluntary early repayment is permitted only with a corresponding proportionate voluntary prepayment under COFACE Facility after the last day of the availability period and on a repayment date subject to 30 days’ prior written notice. The Company may repay the whole or any part of the loan before the due date (in the minimum amount of US$10,000 and in an amount divisible by US$1,000). Any repayment shall satisfy the obligations of loan repayment in inverse chronological order.
Based on the credit facility agreement, the Company is required to comply with certain conditions, such as maintaining certain financial ratios.
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.
e.
AB Svensk Exportkredit (”SEK”), Sweden with Guarantee from Export Kredit Namnden (”EKN”)
On August 18, 2009, the Company obtained credit facilities guaranteed by EKN, Sweden with maximum amounts totalling US$315,000 for the purchase of Ericsson telecommunication equipment, with The Hongkong and Shanghai Banking Corporation Limited (“HSBC”), Hong Kong and ABN Amro N.V. (“ABN-Amro”), Hong Kong Branch as the Original Lenders and arrangers, while HSBC Bank PLC, London, United Kingdom acted as the facility agent and EKN agent.
The agreement stipulates that the Original Lenders may assign any of their rights or transfer any of their rights and obligations as provided in the agreement to another bank or financial institution or SEK or EKN. On September 2, 2009, the Original Lenders transferred such rights and obligations to SEK.
The credit facilities consist of facilities A, B and C with maximum amounts of US$100,000, US$155,000 and US$60,000, respectively. The loans from the facilities bear interest at certain rates per annum as determined in the agreement and the related interest is payable semi-annually until the respective maturity dates. The repayment of each of facilities A, B and C shall be made in fourteen installments starting on May 31, 2009, February 28, 2010 and November 30, 2010, respectively.
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
Voluntary early repayment for each facility is permitted only if the repayment for facilities A, B and C is made at the same time and in proportionate amount for each of facilities A, B and C after the last day of the availability period and on a repayment date subject to 20 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$5,000 and in an amount divisible by US$500). Any repayment shall satisfy the obligations of loan repayment in inverse chronological order for the relevant facility.
The Company has already drawn US$100,000 and US$38,787.50 from facilities A and B, respectively.
On November 30, 2009, the Company paid the first semi-annual installment for facility A amounting to US$7,142.86.
51
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
f.
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 March 31, 2009 and 2010 amounted to US$18,328.50 (equivalent to Rp212,152) and US$7,956.96 (equivalent to Rp72,528), 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 19).
g.
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.
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 February 1, 2010, the Company paid the second 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.
52
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
15.
LOANS PAYABLE (continued)
h.
9-Year Commercial Facility with HSBC Jakarta Branch, CIMB Niaga (formerly PT Bank Lippo 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 15d). 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.
Voluntary early repayment is permitted only on each repayment date after the first repayment date subject to 30 days’ prior written notice. The Company may repay the whole or any part of the loan before the due date (in the minimum amount of US$5,000 and in an amountdivisible by US$1,000). Any repayment shall satisfy the obligations of loan repayment proportionately.
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.
On November 27, 2009, the Company paid the first annual installment amounting to US$1,351.85.
i.
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 in an amount divisible by US$1,000).
Based on the loan agreement, the Company is required to comply with certain covenants, such as maintaining certain financial ratios.
15.
LOANS PAYABLE (continued)
i.
Finnish Export Credit Ltd. (“FEC”) (continued)
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.
j.
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.
Voluntary early repayment is permitted only on interest payment date subject to 3 days’ prior written notice. Lintasarta may repay the whole or any part of the loan before the due date only by using the fund from Lintasarta’s operational activities. Repayment using the fund from loans obtained from other parties is allowed with penalty of 1% of the early repaid amount.
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 Facility 6 from CIMB Niaga.
k.
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 annual rate of 14.5%, which is subject to change by CIMB Niaga depending on the market condition. The quarterly repayment of the principal amount of Rp7,500 will start on May 24, 2010 up to August 24, 2012.
As of March 31, 2010, Lintasarta has already drawn the full amount of this 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 Facility 5.
Voluntary early repayment is permitted only on interest payment date subject to 15 days’ prior written notice. Lintasarta may repay the whole or any part of the loan before the due date only by using the fund from Lintasarta’s operational activities. Repayment using the fund from loans obtained from other parties is allowed with penalty determined by CIMB Niaga.
53
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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 2011 to 2015 and thereafter of all the loans payable as of March 31, 2010 are as follows:
Twelve months ending March 31,
2015 and
2011
2012
2013
2014
thereafter Total
In rupiah
BCA
550,000
650,000
1,150,000
150,000500,0003,000,000
Mandiri
400,000
400,000
1,150,000
150,000500,0002,600,000
DBS
75,000
75,000
250,000
-
-400,000
GSI
-
-
-
434,300
-434,300
CIMB Niaga
49,933
30,000
14,983
-
-
94,916
Sub-total
1,074,933
1,155,000
2,564,983
734,300
1,000,000
6,529,216
In U.S. dollar
Syndicated U.S. Dollar
Loan facility
(US$450,000)
-
2,009,858
656,280
1,435,612
-4,101,750
HSBC France0020
(US$191,317.36)
183,564
183,564
183,564
183,564
1,009,602
1,743,858
SEK, Sweden
(US$131,644.64)
180,721
180,721
180,721
180,721
477,057
1,199,941
9-Year Commercial
Facility (US$25,685.15)
24,644
24,644
36,966
36,966
110,900
234,120
GSI (US$7,956.96)
-
-
-
72,528
-
72,528
FEC (US$11,400)
69,274
34,637
-
-
-103,911
Sub-total
458,203
2,433,424
1,057,531
1,909,391
1,597,559
7,456,108
Total
1,533,136
3,588,424
3,622,514
2,643,691
2,597,559
Less:
- unamortized debt issuance costs and consent solicitation fees
(242,827
)
- unamortized debt discount
(24,302
)
Net
13,718,195
The amortization of debt issuance, discount and consent solicitation fees on the loans for the three months ended March 31, 2009 and 2010 amounted to Rp6,057 and Rp17,162, respectively (Note 24).
As of March 31, 2009 and 2010, the Companies have complied with all financial ratios required to be maintained under the loan agreements.
54
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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:
2009
2010
Fifth Indosat Bonds in Year 2007 with Fixed Rates - net of
unamortized bonds issuance cost and consent solicitation fees of
Rp13,267 in 2009 and
Rp12,371 in 2010
2,586,733
2,587,629
Guaranteed Notes Due 2010 - net of unamortized notes issuance
cost of Rp6,266 in 2009
and Rp3,068 in 2010
2,710,970
2,136,651
Seventh Indosat Bonds in Year 2009 with Fixed Rates - net of
unamortized bonds issuance cost of Rp5,988
-
1,294,012
Sixth Indosat Bonds in Year 2008 with Fixed Rates - net of
unamortized bonds issuance cost and consent solicitation
fees of Rp6,779 in 2009 and Rp6,657 in 2010
1,073,221
1,073,343
Guaranteed Notes Due 2012 - net of unamortized notes discount
of Rp3,882 in 2009 and Rp2,847 in 2010; and unamortized
notes issuance cost of Rp8,128 in 2009 and Rp5,957 in 2010
1,254,411
988,468
Fourth Indosat Bonds in Year 2005 with Fixed Rate - net of
unamortized bonds issuance cost and consent solicitation
fees of Rp5,647 in 2009
and Rp3,412 in 2010
809,353
811,588
Third Indosat Bonds in Year 2003 with Fixed Rates - net of
unamortized
bonds issuance cost and consent
solicitation fees of Rp3,651 in 2009
and Rp1,462 in 2010
636,349
638,538
Indosat Sukuk Ijarah III in Year 2008 - net of unamortized bonds
issuance cost and consent solicitation fees of Rp3,549 in 2009
and Rp3,366 in 2010
566,451
566,634
Indosat Sukuk Ijarah II in Year 2007 - net of unamortized bonds
issuance cost and consent solicitation fees of Rp2,005 in 2009
and Rp1,786 in 2010
397,995
398,214
Indosat Syari’ah Ijarah Bonds in Year 2005 - net of unamortized
bonds issuance cost and consent solicitation fees of
Rp1,993 in 2009 and Rp1,204 in 2010
283,007
283,796
Second Indosat Bonds in Year 2002 with Fixed and Floating Rates
- net of unamortized consent solicitation fees of Rp600 in 2009
and Rp655 in 2010
199,400
199,345
Indosat Sukuk Ijarah IV in Year 2009 - net of unamortized
bonds issuance cost of Rp955
-
199,045
Limited Bonds II issued by Lintasarta*
31,150
25,000
Limited Bonds I issued by Lintasarta**
25,292
16,989
Total bonds payable
10,574,332
11,219,252
Less current maturities (net of unamortized notes and bonds
issuance cost and consent solicitation fees
totalling Rp4,530 in 2010)
56,442
2,775,189
Long-term portion
10,517,890
8,444,063
*
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
55
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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
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.
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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA+ (negative outlook) rating from PT Pemeringkat Efek Indonesia (“Pefindo”).
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.
56
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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 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. 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 an d 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 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 a 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 19). 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 reports (released in December 2009 and March 2010), the notes have BB and Ba1 (negative outlook) ratings from Standard & Poor’s (“S&P”) and Moody’s Investors Service (“Moody’s”), respectively (Note 35a).
57
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Seventh Indosat Bonds in Year 2009 with Fixed Rates
On December 8, 2009, the Company issued its Seventh Indosat Bonds in Year 2009 with Fixed Rates (“Seventh Indosat Bonds”), with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp1,300,000. The bonds consist of two series:
·
Series A bonds amounting to Rp700,000 which bear interest at the fixed rate of 11.25% per annum starting December 8, 2009. These bonds will mature on December 8, 2014.
·
Series B bonds amounting to Rp600,000 which bear interest at the fixed rate of 11.75% per annum starting December 8, 2009. These bonds will mature on December 8, 2016.
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 March 8, 2010 and every quarter thereafter up to December 8, 2014.
Series B
:
starting March 8, 2010 and every quarter thereafter up to December 8, 2016.
The Company received the proceeds of the bonds on December 8, 2009.
The net proceeds, after deducting the underwriting fee and offering expenses, were used for the purchase ofBase Station Subsystem 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 November 2009), the bonds haveidAA+ (negative outlook) rating from Pefindo.
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.
16.
BONDS PAYABLE (continued)
Sixth Indosat Bonds in Year 2008 with Fixed Rates (continued)
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.
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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA+ (negative outlook) rating from Pefindo.
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, 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.
58
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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)
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 19). This offer was intended 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 reports (released in December 2009 and March 2010), the notes have BB and Ba1 (negative outlook) ratings from S&P and Moody’s, respectively (Note 35a).
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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA+ (negative outlook) rating from Pefindo.
59
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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 22, 2003, the Company issued 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 were issued in two series. The Series A matured on October 21, 2008.
The Series B bonds which amount to Rp640,000 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 B bonds on the 6th 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.
KSEI, acting as payment agent, pays interest on the Series B bonds, 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.
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.
Based on the latest rating report (released in November 2009), the series B bonds haveidAA+ (negative outlook) rating from Pefindo.
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.
60
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA(sy)+ (negative outlook) rating from Pefindo.
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.
61
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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.
Based on the latest rating report (released in November 2009), the bonds haveidAA(sy)+ (negative outlook) rating from Pefindo.
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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA(sy)+ (negative outlook) rating from Pefindo.
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:
16.
BONDS PAYABLE (continued)
Second Indosat Bonds in Year 2002 with Fixed and Floating Rates (continued)
-
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.
-
Sell Option
:
the bondholder has the right to ask for early settlement from the Company at 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 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.
Based on the latest rating report (released in November 2009), the bonds haveidAA+ (negative outlook) rating from Pefindo.
Indosat Sukuk Ijarah IV in Year 2009 (“Sukuk Ijarah IV”)
On December 8, 2009, the Company issued its Sukuk Ijarah IV, with BRI as the trustee as covered under a Trustee Agreement. The bonds have a total face value of Rp200,000. The bonds consist of two series:
·
Series A bonds amounting to Rp28,000 with annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp3,150, payable on a quarterly basis starting March 8, 2010 up to December 8, 2014.
·
Series B bonds amounting to Rp172,000 with annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp20,210, payable on a quarterly basis starting March 8, 2010 up to December 8, 2016.
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.
The Company received the proceeds of the bonds on December 8, 2009.
The net proceeds, after deducting the underwriting fee and offering expenses, were used for the purchase ofBase Station Subsystem 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.
62
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
16.
BONDS PAYABLE (continued)
Indosat Sukuk Ijarah IV in Year 2009 (“Sukuk Ijarah IV”) (continued)
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 November 2009), the bonds haveidAA(sy)+ (negative outlook) rating from Pefindo.
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 bonds 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 Lintasarta’s 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%. On August 25, 2009, the Limited Bonds II agreement, after being amended to accommodate the changes in maturity date and minimum limit of floating interest rates, was finalized.
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.
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.
63
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(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, 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 Lintasarta’s 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%. On August 25, 2009, the Limited Bonds I agreement, after being amended to accommodate the changes in maturity date and minimum limit of floating interest rates, was finalized.
The scheduled principal payments of all the bonds payable outstanding as of March 31, 2010 are as follows:
Twelve months ending March 31,
2015 and
2011
2012
2013
2014
thereafter*
Total
In U.S. dollar
Guaranteed Notes *
Due 2010
(US$234,747)
2,139,719
-
-
-
-2,139,719
Due 2012
(US$109,410)
-
-
997,272
-
-
997,272
Sub-total
2,139,719
-
997,272
-
-3,136,991
In Rupiah
Fifth Indosat Bonds *
-
-
-
-
2,600,000
2,600,000
Seventh Indosat Bonds*
-
-
-
-
1,300,000
1,300,000
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
Sukuk Ijarah IV *
-
-
-
-
200,000
200,000
Limited Bonds II
-
-
25,000
-
-
25,000
Limited Bonds I
-
-
16,989
-
-
16,989
Sub-total
640,000
1,100,000
41,989
1,330,000
5,020,000
8,131,989
Total
2,779,719
1,100,000
1,039,261
1,330,000
5,020,000
Less:
-
unamortized bonds issuance costs and consent solicitation fees
(37,856
)
-
unamortized notes issuance cost
s
(9,025
)
-
unamortized notes discount
(2,847
)
Net
11,219,252
* Refer to previous discussion on early repayment options for each bond/note.
The amortization of bonds issuance cost, consent solicitation fees, notes issuance cost and notes discount for the three months ended March 31, 2009 and 2010 amounted to Rp2,881 and Rp4,500, respectively (Note 24).
As of March 31, 2009 and 2010, the Companies have complied with all financial ratios required to be maintained under the Notes Indenture and Trustee Agreements.
17. FINANCIAL ASSETS AND LIABILITIES
The Companies have various financial assets such as trade and non-trade receivables and cash and short-term deposits, which arise directly from the Companies’ operations. The Companies’ principal financial liabilities, other than derivatives, consist of loans and bonds payable, procurement payable, trade and non-trade payables. The main purpose of these financial liabilities is to finance the Companies’ operations. The Company also enters into derivative transactions, primarily cross currency swaps and interest rate swaps for the purpose of managing its foreign exchange and interest rate exposures emanating from the Companies’ loans and bonds payable in foreign currencies.
The following table sets forth the Companies’ financial assets and financial liabilities as of
March 31, 2010:
Amount
Financial Assets
Held for trading
Derivative assets
152,834
Loans and receivable
Cash and cash equivalents
3,082,429
Accounts receivable
1,464,429
Other current financial assets
56,161
Due from related parties
7,458
Other non-current financial assets
61,797
Available for sale
Short-term investments
-
Other long-term investments
2,730
Total Financial Assets
4,827,838
Financial Liabilities
Held for trading
Derivative liabilities
211,531
Liabilities at amortized cost
Accounts payable - trade
568,749
Procurement payable
4,538,390
Deposits from customers
23,396
Accrued expenses
1,465,429
Loans payable - current maturities
1,533,137
Bonds payable - current maturities
2,775,189
Other current financial liabilities
66,711
Due to related parties
10,663
Loans payable - non-current maturities
12,185,058
Bonds payable - non-current maturities
8,444,063
Other non-current financial liabilities
6,744
Total Financial Liabilities
31,829,060
64
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
17. FINANCIAL ASSETS AND LIABILITIES (continued)
The following table sets forth the carrying values and estimated fair values of the Companies financial instruments that are carried in the consolidated balance sheet as of March 31, 2010:
Carrying Amount | Fair Value Amount | |
Current Financial Assets | ||
Cash and cash equivalents | 3,082,429 | 3,082,429 |
Short-term investments | - | - |
Accounts receivable - net | 1,464,429 | 1,464,429 |
Derivative assets | 152,834 | 152,834 |
Other current financial assets | 56,161 | 56,161 |
Total current financial assets | 4,755,853 | 4,755,853 |
Non-Current Financial Assets | ||
Due from related parties | 7,458 | 6,431 |
Other long-term investments | 2,730 | 2,730 |
Other non-current financial assets | 61,797 | 43,463 |
Total non-current financial assets | 71,985 | 52,624 |
Total Financial Assets | 4,827,838 | 4,808,477 |
Current Financial Liabilities | ||
Accounts payable - trade | 568,749 | 568,749 |
Procurement payable | 4,538,390 | 4,538,390 |
Deposits from customers | 23,396 | 23,396 |
Accrued expense | 1,465,429 | 1,465,429 |
Derivative liabilities | 211,531 | 211,531 |
Loans payable - current maturities | 1,533,137 | 1,519,698 |
Bonds payable - current maturities | 2,775,189 | 2,839,313 |
Other current financial liabilities | 66,711 | 66,711 |
Total current financial liabilities | 11,182,532 | 11,233,217 |
Non-Current Financial Liabilities | ||
Due to related parties | 10,663 | 9,195 |
Loans payable – non current maturities | 12,185,058 | 12,575,818 |
Bonds payable – non current maturities | 8,444,063 | 8,619,902 |
Other non-current financial liabilities | 6,744 | 6,744 |
Total non-current financial liabilities | 20,646,528 | 21,211,659 |
Total Financial Liabilities | 31,829,060 | 32,444,876 |
The fair values of the financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation.
The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate such value:
Short-term financial assets and liabilities:
·
Short-term financial instruments with remaining maturities of one year or less (cash and cash equivalents, trade and other receivables, other current financial assets, trade payables, procurement payable, accrued expenses, deposits from customers and other current financial liabilities)
These financial instruments approximate their carrying amounts largely due to their short-term maturities.
65
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
17. FINANCIAL ASSETS AND LIABILITIES (continued)
Short-term financial assets and liabilities: (continued)
·
Derivative Financial Instruments
Cross currency swap contracts (including bifurcated embedded derivative)
These derivatives are measured at their fair values using internal valuation techniques as no quoted market prices exist for such instruments. The principal technique used to value these instruments is the use of discounted cash flows. The key inputs include interest rate yield curves, foreign exchange rates, Credit Default Spread (“CDS”), and the spot price of the underlying instruments.
Interest rate swap contracts
These derivatives are measured at their fair values, computed using discounted cash flows based on observable market inputs which include interest rate yield curves and payment dates.
Long-term financial assets and liabilities:
·
Long-term fixed-rate and variable-rate financial liabilities (unquoted loans and bonds payable)
The fair value of these financial liabilities is determined by discounting future cash flows using applicable rates from observable current market transactions for instruments with similar terms, credit risk and remaining maturities.
·
Other long-term financial assets and liabilities (due from/to related parties, other non-current financial assets and liabilities)
Estimated fair value is based on discounted value of future cash flows adjusted to reflect counterparty risk (for financial assets) and the Companies’ own credit risk (for financial liabilities) and using risk-free rates for similar instruments.
·
Financial instruments quoted in an active market
The fair value of the bonds issued by the Company which are traded in an active market is determined with reference to their quoted market prices.
For equity investments classified as available-for-sale, the fair value is determined based on the latest market quotation as published by the Indonesia Stock Exchange as of March 31, 2010.
18.
OTHER NON-CURRENT LIABILITIES
This account consists mainly of non-current portions of post-retirement benefits (Note 25), benefits under Labor Law No. 13/2003 (Note 25), other employee benefits and deposits from customers.
66
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
19.
CAPITAL STOCK
The Company’s capital stock ownership as of March 31, 2009 and 2010 is as follows:
Number of
Percentage
Shares Issued
of Ownership
Stockholders
and Fully Paid
Amount
(%)
2009
A Share
Government of the Republic
of Indonesia (“Government”)
1
-
-
B Shares
ICL, Mauritius
2,171,250,000
217,125
39.96
Indonesia Communications Pte. Ltd.,
Singapore (“ICLS”)
1,360,806,600
136,081
25.04
Government
776,624,999
77,662
14.29
Directors:
Wahyu Wijayadi
152,500
15
0.01
Raymond Tan Kim Meng
96,500
10
0.00
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%)
1,124,930,400
112,493
20.70
Total
5,433,933,500
543,393
100.00
2010
A Share
Government
1
-
-
B Shares
Qatar Telecom (Qtel Asia) Pte. Ltd.
(previously ICLS)
3,532,056,600
353,206
65.00
Government
776,624,999
77,662
14.29
Director:
Fadzri Sentosa
10,000
1
0.00
Others (each holding below 5%)
1,125,241,900
112,524
20.71
Total
5,433,933,500
543,393
100.00
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.
67
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
19.
CAPITAL STOCK (continued)
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 15f and 16) and all of STTC’s affiliations ceased to be related parties of the Companies (Notes 4, 15 and 26).
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 May 29, 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.
On September 11, 2009, ICLS changed its name into Qatar Telecom (Qtel Asia) Pte. Ltd.
20.
OPERATING REVENUES
This account consists of the following:
2009
2010
Cellular
Value-added services
1,394,464
1,751,115
Usage charges
1,435,279
1,589,268
Interconnection revenues (Note 31)
449,158
258,680
Tower leasing
-
35,055
Sale of Blackberry handsets
30,418
11,879
Connection fee
8,452
3
Monthly subscription charges
38,199
399
Others
37,165
49,971
Sub-total
3,393,135
3,696,370
68
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
20.
OPERATING REVENUES (continued)
2009
2010
MIDI
IP VPN
152,675
146,953
Internet
180,581
140,386
World link and direct link
105,839
91,392
Frame net
79,291
62,250
Leased line
56,428
57,028
Digital data network
40,544
23,669
Application services
44,889
36,979
Satellite lease
28,151
35,969
MPLS
9,513
12,439
TV link
1,134
1,400
Others
11,981
32,695
Sub-total
711,026
641,160
Fixed Telecommunication
International Calls
412,503
321,811
Fixed Wireless
65,428
44,150
Fixed Line
34,838
31,211
Sub-total
512,769
397,172
Total
4,616,930
4,734,702
Operating revenues from related parties amounted to Rp350,865 and Rp404,392 for the three months ended March 31, 2009 and 2010, respectively. These amounts represent 7.60% and 8.54% of the total operating revenues for the three months ended March 31, 2009 and 2010, respectively (Note 26).
The operating revenues from interconnection services are presented on a gross basis.
21.
OPERATING EXPENSES - COST OF SERVICES
This account consists of the following:
2009
2010
Interconnection (Note 31)
499,101
439,766
Radio frequency fee (Notes 2k and 37)
299,487
391,787
Maintenance
221,096
225,219
Utilities
150,728
185,260
Rent
104,611
119,412
Leased circuits
134,246
95,708
USO (Note 30)
39,944
54,629
Cost of SIM cards and pulse reload vouchers
95,405
46,779
Concession fee (Note 30)
40,286
23,529
Installation
19,457
22,930
Delivery and transportation
17,207
21,047
Cost of handsets and modems
51,690
17,007
License
11,231
4,957
Others
27,906
76,377
Total
1,712,395
1,724,407
69
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
21.
OPERATING EXPENSES - COST OF SERVICES (continued)
Interconnection relates to the expenses for the interconnection between the Company’s telecommunications networks and those owned by Telkom or other telecommunications carriers
(Note 2n).
22.
OPERATING EXPENSES - PERSONNEL
This account consists of:
2009
2010
Salaries
126,786
115,460
Incentives and other employee benefits
73,517
91,528
Bonuses
67,734
57,718
Employee income tax
15,310
27,660
Postretirement healthcare (Note 25)
22,066
24,110
Medical expense
16,489
17,807
Outsourcing
24,729
16,604
Pension (Note 25)
5,536
11,207
Separation, appreciation, and compensation
expense under Labor Law No. 13/2003 (Note 25)
9,820
10,617
Early retirement*
834
-
Others
9,558
9,335
Total
372,379
382,046
*
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 three months ended March 31, 2009 there was 1 employee who took the option.
The personnel expenses capitalized to properties under construction and installation during the three months ended March 31, 2009 and 2010 amounted to Rp8,886 and Rp9,702, respectively.
23.
OPERATING EXPENSES- GENERAL AND ADMINISTRATION
This account consists of:
2009
2010
Rent
30,392
32,868
Professional fees
22,625
23,917
Utilities
15,492
21,480
Provision for doubtful accounts (Note 5)
31,745
18,787
Transportation
13,628
15,165
Office
10,264
9,461
Insurance
7,740
8,769
Catering
6,893
4,504
Communication
5,025
2,259
Others (each below Rp5,000)
21,092
27,050
Total
164,896
164,260
70
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
24.
OTHER EXPENSES - FINANCING COST
This account consists of:
2009
2010
Interest on loans
440,201
525,628
Amortization of debt and bonds issuance
costs, consent solicitation fees and discount (Notes 15 and 16)
8,938
21,662
Bank charges
3,074
969
Total
452,213
548,259
25.
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 the 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”).
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, January to March 2009 and January to March 2010, the Company made payments for additional premium of Rp275 for additional 55 employees, Rp805 for additional 161 employees, Rp302 for additional 59 employees, and Rp20 for additional 4 employees, respectively.
71
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
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 the 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.
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 net periodic pension cost for the pension plans for the three months ended March 31, 2009 and 2010 was calculated based on the actuarial valuations as of December 31, 2008 and 2009, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2009
2010
Annual discount rate
12.0%
10.5 - 10.7%
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 (Indonesian Mortality Table - TMI)
TMI 1999
TMI 1999
72
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
a.
The composition of the net periodic pension cost for the three months March 31, 2009 and 2010 is as follows:
2009
2010
Interest cost
15,912
18,640
Service cost
7,975
10,501
Return on plan assets
(17,994
)
(18,146
)
Amortization of unrecognized actuarial loss (gain)
(357
)
212
Net periodic pension cost (Note 22)
5,536
11,207
b.
The funded status of the plans as of March 31, 2009 and 2010 is as follows:
2009
2010
Plan assets at fair value
801,774
819,737
Projected benefit obligation
(565,106
)
(754,194
)
Excess of plan assets over projected benefit obligation
236,668
65,543
Unrecognized actuarial loss (gain)
(68,782
)
72,753
Net prepaid pension cost
167,886
138,296
c.
Movements in the prepaid pension cost during the three months ended March 31, 2009 and 2010 are as follows:
2009
2010
Beginning balance
Company
154,441
124,720
Lintasarta
18,659
25,100
Net periodic pension cost
Company
(4,962
)
(10,187)
Lintasarta
(574
)
(1,020)
Refund from Jiwasraya
Company
-
(337)
Benefit payment
Company
20
-
Contribution to Jiwasraya
Company
302
20
Ending balance
Company
149,801
114,216
Lintasarta
18,085
24,080
73
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
Defined Benefit Pension Plan (continued)
d.
Prepaid pension cost consists of:
2009
2010
Current portion (presented as part of “Prepaid Expenses”)
Company
2,712
1,715
Lintasarta
402
725
3,114
2,440
Long-term portion
Company
147,089
112,501
Lintasarta
17,683
23,355
164,772
135,856
Total prepaid pension cost
167,886
138,296
Plan assets as of March 31, 2009 and 2010 principally consisted of time deposits, debt securities, long-term investment in shares of stock and property.
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 three months ended March 31, 2009 and 2010 amounted to Rp4,528 and Rp10,939, 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 three months ended March 31, 2009 and 2010 was calculated based on the actuarial valuations as of December 31, 2008 and 2009, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2009
2010
Annual discount rate
12.0%
10.5%
Annual rate of increase in compensation
10.0 - 11.0%
9.0 - 10.0%
74
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
Labor Law No. 13/2003 (continued)
a.
The composition of the periodic pension cost under the Labor Law for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Service cost
4,699
5,345
Interest cost
4,660
4,897
Amortization of unrecognized actuarial loss
461
375
Total periodic pension cost under the Labor Law (Note 22)
9,820
10,617
b.
The composition of the accrued pension cost under the Labor Law as of March 31, 2009 and 2010 is as follows:
2009
2010
Projected benefit obligation
165,027
197,883
Unrecognized past service cost
-
(10,169
)
Unrecognized actuarial loss
(42,654
)
(26,951
)
Accrued pension cost
122,373
160,763
c.
Movements in the accrued pension cost under the Labor Law during the three months ended March 31, 2009 and 2010 are as follows:
2009
2010
Beginning balance
Company
100,518
131,416
Lintasarta
8,609
12,771
IMM
4,202
6,206
Periodic pension cost under the Labor Law
Company
8,746
8,745
Lintasarta
657
1,253
IMM
417
619
Benefit payment
Company
(776
)
(247)
Ending balance
Company
108,488
139,914
Lintasarta
9,266
14,024
IMM
4,619
6,825
As of March 31, 2009 and 2010, the current portion of pension cost under the Labor Law included in accrued expenses (Note 14) amounted to Rp2,155 and Rp2,603, respectively, and the non-current portion included in other non-current liabilities (Note 18) amounted to Rp120,218 and Rp158,160, respectively.
75
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
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.
The net periodic post-retirement healthcare cost for the three months ended March 31, 2009 and 2010 was calculated based on the actuarial valuations as of December 31, 2008 and 2009, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:
2009
2010
Annual discount rate
12.0%
11.0%
Ultimate cost trend rate
6.0%
6.0%
Next year trend rate
18.0%
16.0%
Period to reach ultimate cost trend rate
6 years
5 years
a.
The composition of the periodic post-retirement healthcare cost for the three months ended March 31, 2009 and 2010 is as follows:
2009
2010
Interest cost
14,779
16,656
Service cost
4,674
4,841
Amortization of unrecognized past service cost
2,613
2,613
Periodic post-retirement
healthcare cost (Note 22)
22,066
24,110
b.
The composition of the accrued post-retirement healthcare cost as of March 31, 2009 and 2010 is as follows:
2009
2010
Projected benefit obligation
509,337
623,253
Unrecognized actuarial gain (loss)
43,315
(2,150
)
Unrecognized past service cost
(49,545
)
(39,093
)
Accrued post-retirement healthcare cost
503,107
582,010
76
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
25.
PENSION PLAN (continued)
Post-retirement Healthcare (continued)
c.
Movements in the accrued post-retirement healthcare cost during the three months ended
March 31, 2009 and 2010 are as follows:
2009
2010
Beginning balance
483,772
561,805
Net periodic post-retirement healthcare cost
22,066
24,110
Benefit payment
(2,731)
(3,905)
Ending balance
503,107
582,010
d.
The effect of a one percentage point change in assumed post-retirement healthcare cost trend rate would result in aggregate service and interest costs for the three months ended March 31, 2009 and 2010 and accumulated post-retirement healthcare benefit obligation as of March 31, 2009 and 2010, as follows:
2009
2010
Increase
Service and interest costs
24,313
26,160
Accumulated post-retirement healthcare
benefit obligation
610,074
747,919
Decrease
Service and interest costs
16,607
17,560
Accumulated post-retirement healthcare
benefit obligation
430,236
524,177
As of March 31, 2009 and 2010, the current portion of post-retirement healthcare cost included in accrued expenses (Note 14) amounted to Rp9,654 and Rp12,798 respectively, and the non-current portion included in other non-current liabilities (Note 18) amounted to Rp493,453 and Rp569,212 respectively.
26.
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 (%)
2009
2010
2009
2010
Cash and cash equivalents (Note 4)
State-owned banks
3,167,440
2,205,407
5.934.09
Accounts receivable - trade (Note 5)
State-owned banks
26,659
62,869
0.050.12
Telkom
17,727
29,092
0.03
0.05
PT Televisi Republik Indonesia
(Persero) (“TVRI”)
29,259
23,293
0.060.04
PT Citra Sari Makmur (“CSM”)
7,021
14,820
0.010.03
PT Pasifik Satelit Nusantara (“PSN”)
3,682
14,369
0.01
0.03
PT Pos Indonesia (Persero)
12,539
11,913
0.02
0.02
PT Telekomunikasi Selular (“Telkomsel”)
5,038
4,033
0.01
0.01
Lembaga Kantor Berita Negara
(“LKBN Antara”)
777
424
0.00
0.00
Others
32,694
49,391
0.06
0.09
Total
135,396
210,204
0.250.39
Less allowance for doubtful accounts
64,559
70,705
0.12
0.13
Net
70,837
139,499
0.130.26
77
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
26.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Amount
Percentage to Total Assets/Liabilities (%)
2009
2010
2009
2010
Prepaid expenses
MOCIT
485,921
584,262
0.91
1.08
Jiwasraya (Note 25)
3,114
2,440
0.01
0.01
Kopindosat
2,693
2,433
0.01
0.00
PT Industri Telekomunikasi
Indonesia (Persero)
(”INTI”)
1,743
2,094
0.00
0.00
Telkom
1,434
1,434
0.00
0.00
Others
2,132
3,596
0.00
0.01
Total
497,037
596,259
0.93
1.10
Other current financial assets
State-owned banks
24,993
14,634
0.05
0.03
Other current assets
Others
7
87
0.00
0.00
Due from related parties
Kopindosat
5,958
5,958
0.010.01
Telkomsel
2,202
904
0.01
0.00
Senior Management
677
528
0.00
0.00
PT Pertamina (Pesero) (“Pertamina”)
6,335
-
0.01
-
Others
11,885
728
0.02
0.00
Total
27,057
8,118
0.05
0.01
Less allowance for doubtful accounts
2,419
660
0.00
0.00
Net
24,638
7,458
0.05
0.01
Long-term prepaid pension (Note 25)
Jiwasraya
164,772
135,856
0.31
0.25
Long-term advances
INTI
2,641
2,951
0.000.01
Kopindosat
3,347
2,059
0.01
0.00
Total
5,988
5,010
0.01
0.01
Other non-current financial assets
State-owned banks
40,677
59,230
0.080.11
Other non-current assets
Telkom
20,674
19,240
0.04
0.04
Kopindosat
12,458
12,173
0.02
0.02
INTI
4,976
5,000
0.01
0.01
Directorate General of Customs
and Excise
23,629
-
0.05
-
Others
3,172
2,775
0.00
0.00
Total
64,909
39,188
0.12
0.07
Accounts payable - trade
Telkomsel
6,771
51,185
0.02
0.14
PT Indonesia Comnet Plus (“Comnet”)
4,251
4,080
0.01
0.01
Qtel
2,560
-
0.01
-
Others
8,823
1,056
0.02
0.01
Total
22,405
56,321
0.06
0.16
78
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
26.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Amount
Percentage to Total Assets/Liabilities (%)
2009
2010
2009
2010
Procurement payable
(Note 12)
INTI
48,299
35,686
0.14
0.10
Kopindosat
32,890
24,483
0.09
0.07
PT Personel Alih Daya
21,554
17,914
0.06
0.05
TVRI
-
12,927
-
0.03
TELKOM
-
2,199
-
0.01
Other
585
47
0.00
0.00
Total
103,328
93,256
0.29
0.26
Accrued expenses
PT Perusahaan Listrik Negara (“PLN”)
4,733
139,282
0.01
0.40
MOCIT
164,468
84,407
0.46
0.24
PT Personel Alih Daya
15,607
14,931
0.05
0.04
Kopindosat
10,738
10,724
0.03
0.03
Telkom
1,032
-
0.00
-
Senior Management
20,214
39,610
0.06
0.11
Total
216,792
288,954
0.61
0.82
Other current financial liabilities
Others
-
9,598
-
0.03
Other current liabilities
Telkomsel
2,370
1,664
0.010.00
Due to related parties
TVRI
28,930
4,711
0.08
0.01
PT Pos Indonesia (Persero)
48
1,518
0.00
0.01
Kopindosat
1,518
1,490
0.000.00
State-owned banks
1,876
685
0.010.00
Others
1,460
2,259
0.00
0.01
Total
33,832
10,663
0.09
0.03
Loans payable (Note 15)
State-owned bank
1,793,737
2,593,180
5.03
7.32
Other non-current liabilities
Telkomsel
9,366
7,702
0.03
0.02
Kas Negara
9,943
22
0.03
0.00
Total
19,309
7,724
0.060.02
Percentage to Respective Income
Amount
of Expenses (%)
2009
2010
2009
2010
Operating revenues
Telkom
179,905
139,767
3.90
2.95
State-owned banks
57,812
105,575
1.252.23
Telkomsel
64,748
100,694
1.40
2.13
PSN
1,928
11,295
0.040.24
Qtel
2,986
5,859
0.07
0.12
PT Pos Indonesia (Persero)
2,830
3,899
0.060.08
CSM
4,440
3,215
0.100.07
PT Angkasa Pura (Persero)
1,383
2,620
0.03
0.06
Others
34,833
31,468
0.75
0.66
Total
350,865
404,392
7.60
8.54
79
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
26.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Percentage to Respective Income
Amount
or Expenses (%)
2009
2010
2009
2010
Operating expenses
Cost of services
MOCIT
379,717
469,945
10.66
11.78
Telkomsel
139,925
141,378
3.93
3.54
Telkom
196,119
139,236
5.51
3.49
PLN
118,686
126,370
3.33
3.17
PT Personel Alih Daya
9,243
16,336
0.26
0.41
Comnet
9,975
8,321
0.280.21
INTI
1,815
1,539
0.050.04
Qtel
-
1,482
-0.04
Others
1,579
15,788
0.050.40
Total
857,059
920,395
24.07
23.08
Personnel
Senior Management
27,022
37,037
0.79
0.93
Personel Alih Daya
19,785
16,605
0.57
0.42
Jiwasraya (Note 25)
5,536
11,207
0.16
0.28
Total
52,343
64,849
1.52
1.63
General and administration
PLN
15,996
9,694
0.450.24
Kopindosat
12,113
7,646
0.340.19
Usaha Gedung Bank
Dagang Negara
(“UGBDN”)
1,650
1,507
0.050.04
Telkom
1,225
115
0.03
0.00
Others
2,753
3,018
0.080.08
Total
33,737
21,980
0.950.55
Other income (expenses)
Interest income
State-owned banks
52,014
24,286
6.09 7.46
Others
50
465
0.010.14
52,064
24,751
6.107.60
Financing cost
State-owned banks
(47,250
)
(62,274
)
(5.54
)(19.13)
Others
(1,746
)
(1,339
)
(0.20
)(0.41)
(48,996
)
(63,613
)
(5.74
)(19.54)
Net
3,068
(38,862
)
0.36(11.94)
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.
Telkom (Notes 28g and 31)
Affiliate
Operating revenues - cellular,
fixed telecommunication and
MIDI; operating expenses -
cost of services
3.
TVRI
Affiliate
Operating revenues - MIDI
80
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
26.
ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)
Nature of Account
No.
Related Parties
Relationship
Balances/Transactions
4.
CSM
Affiliate
Operating revenues - MIDI
5.
PSN
Affiliate
Operating revenues - MIDI
6.
PT Pos Indonesia (Persero)
Affiliate
Operating revenues - MIDI
7.
Telkomsel (Note 31)
Affiliate
Operating revenues - cellular and
fixed telecommunication
8.
LKBN ANTARA
Affiliate
Operating revenues - MIDI
9.
MOCIT
Government agency
Operating revenues - MIDI;
operating expenses - cost of
services
10.
Jiwasraya
Affiliate
Long-term prepaid pension
11.
Kopindosat
Affiliate
Operating expenses - personnel
expenses, general and
administration expenses
12.
INTI
Affiliate
Procurement payable
13.
Senior management
Key management
Operating expenses - personnel
personnel
expenses, prepaid
expense - unamortized
portions of housing and
transformation advances, and
transformation incentives
14.
Pertamina
Affiliate
Due from related party,
operating revenues - MIDI
15.
Directorate General of
Government agency
Other non-current assets
Customs and Excise
16.
Comnet
Affiliate
Operating expenses - cost of
services
17.
Qtel
Ultimate stockholder
Operating revenues - fixed
telecommunication
18.
PT Personel Alih Daya
Affiliate
Operating expenses - personnel
expenses and cost of services
19.
PLN
Affiliate
Operating expenses - cost of
services
20.
Kantor Kas Negara
Government agency
Other non-current liabilities
21.
PT Angkasa Pura (Persero)
Affiliate
Operating revenues - MIDI
22.
UGBDN
Affiliate
Operating expenses - cost of
services
81
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
27.
DERIVATIVES
The Company entered into several swap and currency forward contracts. Listed below is information related to the contracts and their fair values (net of credit risk adjustment) as of March 31, 2009 and 2010:
Fair Value (Rp)
Notional
2009
2010
Amount
(US$)
Receivable
Payable
ReceivablePayable
Cross Currency Swap Contracts:
a.
Goldman Sachs International (“GSI”)
100,000
264,789
-
70,399
-
b.
GSI
25,000
46,057
-
-16,829
c.
GSI
75,000
43,063
-
65,120
-
d.
StandChart
25,000
65,838
-
-12,241
e.
StandChart
25,000
81,363
-
-243
f.
StandChart
25,000
91,841
-
11,030-
g.
HSBC, Jakarta Branch
25,000
70,915
-
2,629-
h.
Merrill Lynch International Bank Limited,
London Branch (“MLIB”)
50,000
-
33,122
-11,605
i.
MLIB
25,000
-
2,950
-783
j.
MLIB
25,000
-
492
2,747-
k.
DBS
25,000
-
4,121
-2,326
l.
GSI
84,000
105,333
-
909-
Sub-total
769,199
40,685
152,83444,027
Currency Forward Contracts:
m.
DBS(1)
5,000
-
-
--
n.
DBS(1)
5,000
-
-
--
o.
DBS(2)
5,000
-
-
--
Sub-total
-
-
-
-
Interest Rate Swap Contracts:
p.
HSBC, Jakarta Branch
27,037 with
decreasing amount
-
27,012
-11,733
q.
HSBC, Jakarta Branch
44,200 with
decreasing amount
-
60,868
-17,895
r.
GSI
100,000
-
121,538
-82,499
s.
DBS
25,000 with
decreasing amount
-
18,056
-
11,962
t.
DBS
25,000 with
decreasing amount
-
13,843
-
8,331
u.
Bank of Tokyo MUFJ (“BTMUFJ”)
25,000 with
decreasing amount
-
6,363
-
5,069
v.
BTMUFJ
25,000 with
decreasing amount
-
4,428
-
4,092
w.
BTMUFJ
25,000 with
decreasing amount
-
2,953
-
3,485
x.
StandChart
40,000 with
decreasing amount
287
-
-
2,873
y.
DBS
26,000 with
decreasing amount
-
2,783
-
3,165
z.
DBS
26,000 with
decreasing amount
-
1,046
-
2,290
aa.
BTMUFJ
36,500 with
decreasing amount
-
5,594
-
6,367
ab.
ING Bank N.V.
25,000 with
decreasing amount
-
3,428
-
3,952
ac.
ING Bank N.V.
33,500
-
-
-3,791
Sub-total
287
267,912
-167,504
Total
769,486
308,597
152,834
211,531
(1)
contracts entered into in May 2009 and settled in August 2009
(2)
contract entered into in May 2009 and settled in November 2009
82
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
27.
DERIVATIVES (continued)
The net changes in fair value of the swap and currency forward contracts and embedded derivative (Note 15f), swap income or cost, termination income or cost, and settlement of derivative instruments totalling Rp78,001 and (Rp97,600) in 2009 and 2010, 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) | |
2009 | 2010 | |||||
a. | 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 | - | - |
b. | 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 | - | - |
c. | 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 | - | - |
d. | 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 | - | - |
e. | 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 | - | - |
f. | 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 | - | - |
g. | 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 | - | - |
h. | MLIB | 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 | - | - |
i. | 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 | - | - |
83
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
27.
DERIVATIVES (continued)
No. | Counter-parties | Contract Period and Swap Amount | Annual Swap Premium Rate | Swap Premium Payment Date | Amount of Swap Premium Paid/ Amortized (Rp) | |
2009 | 2010 | |||||
j. | MLIB | 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 | - | - |
k. | 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 | - | - |
l. | 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. | - | 13,783 | 13,783 |
All cross currency swap contracts with GSI (contracts No. a, b and c) 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.
84
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
27.
DERIVATIVES (continued)
Currency Forward Contracts
No. | Counter-parties | Contract Period | IDR/USD Fixing Rate (in full amounts) | Settlement Dates |
m. | DBS(i) | May 8, 2009 - August 12, 2009 | Rp10,610 to US$1 | August 12, 2009 |
n. | DBS(i) | May 8, 2009 - August 12, 2009 | Rp10,610 to US$1 | August 12, 2009 |
o. | DBS(ii) | May 11, 2009 -November 13, 2009 | Rp10,750 to US$1 | November 13, 2009 |
(i)
contracts entered into in May 2009 and settled in August 2009
(ii) contract entered into in May 2009 and settled in November 2009
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) | |
2009 | 2010 | |||||
p. | 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 | - | - |
q. | 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) | (9,149) |
r. | 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 | - | - |
s. | 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 | - | - |
t. | 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 | - | (3,561) |
u. | 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 | - | (2,254) |
v. | 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 | - | (2,011) |
w. | 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 | - | (2,683) |
x. | 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 | - | (2,478) |
y. | 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 | - | (2,019) |
z. | 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 | - | (1,765) |
27.
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) | ||||||
2009 | 2010 | ||||||||||
aa. | 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 | - | (1,826) | |||||
ab. | 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 | - | (1,927) | |||||
ac. | 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 | - | (2,136) | |||||
28.
SIGNIFICANT AGREEMENTS AND COMMITMENTS
a.
As of March 31, 2010, commitments on capital expenditures which are contractual agreements not yet realized relate to the procurement and installation of property and equipment amounting to US$57,692 (Note 35c) and Rp832,390.
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 |
May 16, 2007 | Supply of GSM Cellular Infrastructure | PT Nokia Siemens Networks, Nokia Siemens Networks Oy and Nokia Siemens Networks GmbH & Co. KG. | US$234,516 and Rp872,880 | US$13,580 and Rp93,014 |
May 2, 2007 | Supply and Installation of Telecommunication Infrastructure | PT Huawei Tech Investment and Huawei Technologies Co. Ltd. | US$32,100 and Rp211,915 | US$39 and Rp16,603 |
April 20, 2007 | Telecommunication Equipment Supply and Service | PT Alcatel Lucent Indonesia and Alcatel Shanghai Bell Co. Ltd. | US$45,510 and Rp546,380 | US$2,096 and Rp45,782 |
April 3, 2007 | Supply of GSM Infrastructure | PT Ericsson Indonesia and Ericsson AB | US$288,399 and Rp803,101 | US$815 and Rp22,647 |
b.
On January 29, 2010, the Company agreed to lease part of its telecommunication towers and sites to PT Hutchison CP Telecommunication (“Hutchison”) for a period of 12 years. Hutchison is required to pay the annual lease and maintenance fees in advance.
As of March 31, 2010, Hutchison has leased 573 telecommunication towers and sites from the Company.
85
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28. SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)
c.
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.
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.
Furthermore, three of the telecommunication operators also no longer joined the project. Consequently, as of March 31, 2010, the remaining telecommunication operators which still committed to this project are the Company, Telkom and Bakrie Telecom. Hence, the project’s commitment is being evaluated to accommodate the change in the number of participating telecommunication operators.
As of March 31, 2010 , the Company has paid the amount of US$1,503.
d.
The Company and IMM have committed to pay annual radio frequency fee over the 3G and BWA licenses period, provided the Company and IMM hold the 3G and BWA licenses (Note 1a). The amount of annual payment is based on the payment scheme set out in Regulations
No. 7/PER/M.KOMINFO/2/2006, No. 268/KEP/M.KOMINFO/9/2009 and No. 237/KEP/ M.KOMINFO/7/2009 dated February 8, 2006, September 1, 2009 and July 27, 2009, respectively, of the MOCIT.
e.
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. Subsequently, on December 4, 2009, these facilities were further amended to extend the expiration date to April 30, 2010.The facilities consist of the following:
·
Overdraft facility amounting to US$2,000 (including overdraft facility denominated in rupiah amounting to Rp17,000). Interest is 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.
·
Revolving loan facility amounting to US$30,000 (including revolving loan denominated in rupiah amounting to Rp255,000). 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 is charged on daily balances at 3% per annum above the HSBC Cost of Fund Rate for the loans denominated either in rupiah or U.S. dollar.
86
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
28. SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)
a.
In 1994, the Company was appointed as a Financial Administrator (“FA”) 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.
The funds received from the sale of IRU and DUC and 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.
As of March 31, 2010, the balance of the funds (including interest earned) which are under the Company’s custody amounted to US$6,549. 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.
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 Rp6,597 and Rp8,578 in 2009 and 2010, respectively, is presented as part of “Operating Expenses - Cost of Services” in the consolidated statements of income.
29.
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.
87
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
29.
TARIFF SYSTEM (continued)
a.
International telecommunications services (continued)
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.
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.
88
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
29.
TARIFF SYSTEM (continued)
b.
Cellular services (continued)
2.
Usage (continued)
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.
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.
89
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
30.
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.
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.
90
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
30.
INTERCONNECTION TARIFFS (continued)
1.
Structure of Interconnection Tariffs (continued)
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.
(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 (Note31).
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.
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.
91
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
30.
INTERCONNECTION TARIFFS (continued)
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.
Decree No. 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.
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 31).
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.
31.
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.
92
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
31.
INTERCONNECTION AGREEMENTS (continued)
1.
Telkom (continued)
a.
Fixed telecommunication services (continued)
·
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.
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 replaced by the agreement dated December 18, 2007. This agreement was amended several times. The latest amendment was dated December 30, 2009.
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 replaced by the agreement dated December 18, 2007. This agreement was amended several times. The latest amendment was dated December 30, 2009.
1.
PT XL Axiata Tbk (formerly PT Excelcomindo Pratama Tbk or “Excelcom”), PT Mobile-8
Telecom Tbk (“Mobile-8”) [after PT Komunikasi Selular Indonesia (“Komselindo”) 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.
93
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
31.
INTERCONNECTION AGREEMENTS (continued)
2.
PT XL Axiata Tbk (formerly PT Excelcomindo Pratama Tbk or “Excelcom”), PT Mobile-8 Telecom Tbk (“Mobile-8”) [after PT Komunikasi Selular Indonesia (“Komselindo”) merged with Mobile-8] and Telkomsel (continued)
·
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 XL Axiata, 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 2n). The memoranda of understanding with each of Mobile-8, XL Axiata and Telkomsel were replaced by the agreements dated September 14, and December 17 and 19, 2007, respectively. The agreements with Mobile-8 and XL Axiata were amended on March 31, 2008, while the agreement with Telkomsel was amended on February 18, 2008.
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) major operators are as follows:
2009
2010
Telkom
21,456
38,574
Mobile-8
3,283
2,716
Telkomsel
(24,459
)
(48,357)
XL Axiata
(16,789
)
(25,269)
Bakrie Telecom
(1,634
)
(2,106)
Net
revenues (charges)
(18,143
)
(34,442)
94
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
32.
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
2009
Operating revenues
Revenues from external customers
3,393,135
512,769
711,026
4,616,930
Inter-segment revenues
(79,808
)
79,808
121,630
121,630
Total operating revenues
3,313,327
592,577
832,656
4,738,560
Inter-segment revenues elimination
(121,630
)
Operating revenues - net
4,616,930
Income
Operating income
648,350
227,647
180,093
1,056,090
Gain on change in fair value of derivatives - net
78,001
Interest income
66,997
Loss on foreign exchange - net
(467,167)
Financing cost
(452,213)
Income tax expense
(69,525)
Amortization of goodwill
(59,058)
Others - net
(19,487)
Income before minority interest in net income
of subsidiaries
133,638
Other Information
Segment assets
42,241,763
2,782,1317,729,38752,753,281
Unallocated assets
6,541,895
Inter-segment assets elimination
(5,851,037)
Assets - net
53,444,139
Segment liabilities
31,151,186
1,381,939
4,188,48336,721,608
Unallocated liabilities
3,417,078
Inter-segment liabilities elimination
(4,512,352)
Liabilities - net
35,626,334
Capital expenditure
3,575,669
248,915
488,9084,313,492
Depreciation and amortization
898,285
75,405
143,8981,117,588
95
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
32. SEGMENT INFORMATION (continued)
Major Segments
Fixed
Segment
Cellular
Telecommunication
MIDI
Total
2010
Operating revenues
Revenues from external customers
3,696,370
397,172
641,1604,734,702
Inter-segment revenues
(36,886)
36,886
117,615117,615
Total operating revenues
3,659,484
434,058
758,7754,852,317
Inter-segment revenues elimination
(117,615
)
Operating revenues - net
4,734,702
Income
Operating income
553,513
27,695
164,813
746,021
Gain on foreign exchange - net
359,125
Interest income
33,874
Financing cost
(548,259)
Income tax expense
(127,756)
Loss on change in fair value of derivatives - net
(97,600)
Amortization of goodwill
(56,627)
Others - net
(16,061)
Income before minority interest in net income
of subsidiaries
292,717
Other Information
Segment assets
43,274,615
2,470,624
8,277,617
54,022,856
Unallocated assets
5,001,766
Inter-segment assets elimination
(5,032,862)
Assets - net
53,991,760
Segment liabilities
30,628,157
952,335
3,636,41935,216,911
Unallocated liabilities
3,772,855
Inter-segment liabilities elimination
(3,561,049)
Liabilities - net
35,428,717
Capital expenditure
941,269
53,801
173,093
1,168,163
Depreciation and amortization
1,198,662
79,057
203,820
1,481,539
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
A.
RISK MANAGEMENT
The main risks arising from the Companies’ financial instruments are interest rate risk, foreign exchange rate risk, equity risk, credit risk and liquidity risk. The importance of managing these risks has significantly increased in light of the considerable change and volatility in both Indonesian and international financial markets. The Company’s Board of Directors reviews and approves the policies for managing these risks which are summarized below.
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Companies’ exposure to the risk of changes in market interest rates relates primarily to their loans and bonds payable with floating interest rates.
96
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
A.
RISK MANAGEMENT (continued)
Interest rate risk (continued)
The Company’s policies relating to interest rate risk are as follows:
(1)
Manage interest cost through a mix of fixed and variable rate debts. The Company evaluates the fixed to floating ratio of its loans and bonds payable in line with movements of relevant interest rates in the financial markets. Based on management’s assessment, new financing will be priced either on a fixed or floating rate basis, and
(2)
Manage interest rate exposure on its loans and bonds payables by entering into interest rate swap contracts.
As of March 31, 2010, more than 50% of the Companies’s debts are fixed-rated.
Several interest rate swap contracts are entered into to hedge floating rate U.S. dollar debts. These contracts are accounted as transactions not designated as hedges, wherein the changes in the fair value are credited or charged directly to profit or loss for the period.
The following table demonstrates the sensitivity to a reasonably possible change in interest rates, with all other variables held constant, of the Company’s net income for the three months ended March 31, 2010 (through the impact on floating rate borrowings which is based on LIBOR for U.S. dollar borrowings and on Certificates of Bank Indonesia (CBI) for rupiah borrowings).
Increase/decrease in basis points: U.S. dollar Rupiah | 25 20 |
Effect on net income for the period: | |
U.S. dollar Rupiah | US$302 (equivalent to Rp2,754) Rp2,288 |
Management conducted a survey among the Company’s banks to determine the outlook of the LIBOR and CBI interest rates until the Company’s next reporting date of June 30, 2010. The outlook is that the LIBOR and CBI interest rates may move 25 and 20 basis points higher or lower, as compared to the interest rates at the end of the first quarter of 2010.
If LIBOR interest rates were 25 basis points higher or lower as compared to market levels as of
March 31, 2010, with all other variables held constant, the Company’ net income for the three months then ended and the consolidated stockholders’ equity would be Rp275,233 or Rp280,741 and Rp18,229,484 or Rp18,234,992, respectively, which are lower or higher than the actual results as of March 31, 2010, mainly due to the higher or lower interest expense on the floating rate borrowings.
If CBI interest rates were 20 basis points higher or lower as compared to market levels as of
March 31, 2010, with all other variables held constant, the Company’ net income for the three months then ended and the consolidated stockholders’ equity would be Rp275,699 or Rp280,275 and Rp18,229,950 or Rp18,234,526, respectively, which are lower or higher than the actual results as of March 31, 2010, mainly due to the higher or lower interest expense on the floating rate borrowings.
Foreign exchange rate risk
Foreign exchange rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Companies’ exposure to exchange rate fluctuations results primarily from U.S. dollar-denominated loans and bonds payable, accounts receivable, accounts payable and procurement payable.
97
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
A.
RISK MANAGEMENT (continued)
Foreign exchange rate risk (continued)
To manage foreign exchange rate risks, the Company entered into several cross currency swap contracts and other permitted instruments, if considered necessary. These contracts are accounted as transactions not designated as hedges, wherein the changes in the fair value are charged or credited directly to profit or loss for the period.
The Companies’ accounts payable are primarily foreign currency net settlement payments to foreign telecommunications operators, while most of the Companies’ accounts receivable are Indonesian rupiah-denominated collections from domestic operators.
To the extent the Indonesian rupiah depreciated further from exchange rates in effect at March 31, 2010, the Companies’ obligations under such loans and bonds payable, accounts payable and procurement payable would increase in Indonesian rupiah terms. However, the increases in these obligations would be offset in part by increases in the values of foreign currency-denominated time deposits and accounts receivable. As of March 31, 2010, 43.80% of the Companies’ U.S. dollar-denominated debts were insured from exchange rate risk by entering into several cross currency swap contracts.
The following table shows the Companies’ consolidated U.S. dollar-denominated assets and liabilities as of March 31, 2010:
2010 | |||||
U.S. Dollar | Rupiah* | ||||
Assets: | |||||
Cash and cash equivalents | 42,047 | 383,258 | |||
Accounts receivable | |||||
Trade | 125,585 | 1,144,707 | |||
Others | 151 | 1,380 | |||
Derivative assets | 16,767 | 152,834 | |||
Other current financial assets | 1,682 | 15,227 | |||
Due from related parties | 76 | 697 | |||
Other non-current financial assets | 1,400 | 13,054 | |||
Total assets | 187,708 | 1,711,157 | |||
Liabilities: | |||||
Accounts payable – trade | 22,992 | 209,568 | |||
Procurement payable | 257,050 | 2,343,011 | |||
Accrued expenses | 34,353 | 313,126 | |||
Deposits from customers | 734 | 6,694 | |||
Derivative liabilities | 23,207 | 211,531 | |||
Other current financial liabilities | 63 | 578 | |||
Other current liabilities | 8,572 | 78,138 | |||
Loans payable (including current maturities) | 818,004 | 7,456,108 | |||
Bonds payable (including current maturities) | 344,157 | 3,136,991 | |||
Other non-current financial liabilities | 8,730 | 79,577 | |||
Total liabilities | 1,517,862 | 13,835,322 | |||
Net liabilities position | 1,330,154 | 12,124,165 | |||
*The exchange rate used to translate the U.S. dollar amounts into rupiah was Rp9,115 to US$1 (in full amounts) as quoted through the Indonesian Central Bank as at March 31, 2010.
98
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
A.
RISK MANAGEMENT (continued)
Foreign exchange rate risk (continued)
The following table demonstrates the sensitivity to a reasonably possible change in the U.S. dollar exchange rate, with all other variables held constant, of the Company’s net income for the period:
Change in U.S. dollar | - 1% | |
Effect on net income for the period | 90,933 |
Management conducted a survey among the Company’s banks to determine the outlook of the U.S. dollar exchange rate until the Company’s next reporting date of June 30, 2010. The outlook is that the U.S. dollar exchange rate may weaken by 1% as compared to the exchange rate at March 31, 2010.
If the U.S. dollar exchange rate weakened by 1% as compared to the exchange rate as of March 31, 2010, with all other variables held constant, the Company’s net income for the three months then ended would be Rp368,920, which is higher than the actual results mainly due to the consolidated net foreign exchange gain on the translation of U.S. dollar-denominated net liabilities.
Equity price risk
The Companies’ long-term investments consist primarily of minority investment in the equity of private Indonesian companies and equity of foreign companies. With respect to the Indonesian companies in which the Companies have investments, the financial performance of such companies may be adversely affected by the economic conditions in Indonesia.
Credit risk
Credit risk is the risk that the Companies will incur a loss arising from their customers, clients or counterparties that fail to discharge their contractual obligations. There are no significant concentrations of credit risk. The Companies manage and control this credit risk by setting limits on the amount of risk they are willing to accept for individual customers and by monitoring exposures in relation to such limits.
The Companies trade only with recognized and creditworthy third parties. It is the Companies’ policy that all customers who wish to trade on credit terms are subject to credit verification procedures. In addition, receivable balances are monitored on an ongoing basis to reduce the exposure to bad debts.
99
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
A.
RISK MANAGEMENT (continued)
Credit risk (continued)
The table below shows the maximum exposure to credit risk for the components of the consolidated balance sheet.
Gross Maximum Exposure (1) | Net Maximum Exposure (2) | |
Loans and receivables: | ||
Cash and cash equivalents | 3,082,429 | 3,082,429 |
Accounts receivable | ||
Trade | 1,403,632 | 1,403,632 |
Others | 60,797 | 60,797 |
Other current financial assets | 56,161 | 56,161 |
Due from related parties | 7,458 | 7,458 |
Other non-current financial assets | 61,797 | 61,797 |
Held-for-trading: | ||
Cross currency swaps | 152,834 | 152,834 |
Available-for-sale investments: | ||
Other long-term investments | 2,730 | 2,730 |
Total | 4,827,838 | 4,827,838 |
(1)
gross financial assets before taking into account any collateral held or other credit enhancements or offsetting arrangements
(2)
gross financial assets after taking into account any collateral held or other credit enhancements or offsetting arrangements
Liquidity risk
The liquidity risk is defined as a risk when the cash flow position of the Companies indicates that the short-term revenue is not enough to cover the short-term expenditure.
The Companies’ liquidity requirements have historically arisen from the need to finance investments and capital expenditures related to the expansion of their telecommunications business. The Companies’ telecommunications business requires substantial capital to construct and expand mobile and data network infrastructure and to fund operations, particularly during the network development stage. Although the Companies have substantial existing network infrastructure, the Companies expect to incur additional capital expenditures primarily in order to focus cellular network development in areas they anticipate will be high-growth areas, as well as to enhance the quality and coverage of their existing network.
In the management of liquidity risk, the Companies monitor and maintain a level of cash and cash equivalents deemed adequate to finance the Companies’ operations and to mitigate the effects of fluctuation in cash flows.The Companies also regularly evaluate the projected and actual cash flows, including their loan maturity profiles, and continuously assess conditions in the financial markets for opportunities to pursue fund-raising initiatives. These activities may include bank loans, debt capital and equity market issues.
100
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
A.
RISK MANAGEMENT (continued)
Liquidity risk (continued)
The table below summarizes the maturity profile of the Companies’ financial liabilities based on contractual undiscounted payments.
Expected maturity as of March 31, 2010 | |||||||||||
Below 1 year | 1-2 years | 2-3 years | 3-5 years | Over 5 years | Total | Discount/ debt issuance cost and consent solicitation fee | Carrying value as of March 31, 2010 | ||||
Accounts payable - trade | 568,749 | - | - | - | - | 568,749 | - | 568,749 | |||
Procurement payables | 4,538,390 | - | - | - | - | 4,538,390 | - | 4,538,390 | |||
Accrued expenses | 1,465,429 | - | - | - | - | 1,465,429 | - | 1,465,429 | |||
Deposits from customers | 23,396 | - | - | - | - | 23,396 | - | 23,396 | |||
Derivative liabilities | 211,531 | - | - | - | - | 211,531 | - | 211,531 | |||
Other current financial liabilities | 66,711 | - | - | - | - | 66,711 | - | 66,711 | |||
Due to related parties | - | 10,663 | - | - | - | 10,663 | - | 10,663 | |||
Other non-current financial liabilities | - | 6,744 | - | - | - | 6,744 | - | 6,744 | |||
Loans payable | |||||||||||
In rupiah | 1,074,933 | 1,155,000 | 2,564,983 | 734,300 | 1,000,000 | 6,529,216 | (38,536) | 6,490,680 | |||
In U.S. dollar | 458,203 | 2,433,424 | 1,057,531 | 1,909,391 | 1,597,559 | 7,456,108 | (228,593) | 7,227,515 | |||
Total loans payable | 1,533,136 | 3,588,424 | 3,622,514 | 2,643,691 | 2,597,559 | 13,985,324 | (267,129) | 13,718,195 | |||
Bonds payable | |||||||||||
In rupiah | 640,000 | 1,100,000 | 41,989 | 1,330,000 | 5,020,000 | 8,131,989 | (37,856) | 8,094,133 | |||
In U.S. dollar | 2,139,719 | - | 997,272 | - | - | 3,136,991 | (11,872) | 3,125,119 | |||
Total bonds payable | 2,779,719 | 1,100,000 | 1,039,261 | 1,330,000 | 5,020,000 | 11,268,980 | (49,728) | 11,219,252 | |||
Total | 11,187,061 | 4,705,831 | 4,661,775 | 3,973,691 | 7,617,559 | 32,145,917 | (316,857) | 31,829,060 | |||
B.
CAPITAL MANAGEMENT
The Companies aim to achieve an optimal capital structure in pursuit of their business objectives, which include maintaining healthy capital ratios and strong credit ratings, and maximizing stockholder value.
Some of the Companies’ debt instruments contain covenants that impose maximum leverage ratios. In addition, the Company’ credit ratings from the international credit ratings agencies are based on its ability to remain within certain leverage ratios. The Companies have complied with all externally imposed capital requirements.
Management monitors capital using several financial leverage measurements such as debt-to-equity ratio. The Company’ objective is to maintain their debt-to-equity ratio at a maximum of 2.5 as of March 31, 2010.
101
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
33. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)
B.
CAPITAL MANAGEMENT (continued)
The Companies continue to manage their debt covenants and capital structure. As of March 31, 2010, the Companies debt-to-equity ratio accounts are as follows:
Total | |
Long-term debts, including current maturities - gross | 25,254,304 |
Interest-bearing procurement payable, which are overdue 6 months after the date of invoice | - |
Total Debts | 25,254,304 |
Total stockholders’ equity (including minority interest) | 18,563,043 |
Debt-to-equity ratio | 1.36 |
C.
COLLATERAL
The loans of Lintasarta, a subsidiary, which were obtained from CIMB Niaga, are collateralized by all equipment (Notes 9,15j and 15k) purchased from the proceeds of the credit facilities. There are no other significant terms and conditions associated with the use of collateral.
The Company itself did not hold any collateral as of March 31, 2010.
34.
ECONOMIC CONDITIONS
The operations of the Companies have been affected and may continue to be affected for
the foreseeable future by the market events and economic conditions in the world and in Indonesia that are mainly characterized by volatility in currency values and interest rates, 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.
102
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
35. SUBSEQUENT EVENTS
a.
On April 13, 2010, the Company received the rating of B1 (negative outlook) from Moodys’ for its Guaranteed Notes 2010 and 2012 (Note 16).
b.
On April 13, 2010, the Company received the tax refund from the Tax Office amounting to Rp41,753 for the remaining tax overpayment of corporate income tax for fiscal year 2004 (Note 6).
c.
As of April 22, 2010, the prevailing exchange rate of the rupiah to U.S. dollar is Rp9,027 to US$1 (in full amounts), while as of March 31, 2010, the prevailing exchange rate was Rp9,115 to US$1 (in full amounts). Using the exchange rate as of April 22, 2010, the Companies earned foreign exchange gain amounting to approximately Rp117,053 (excluding the effect of revaluing derivative contracts on April 22, 2010) on the foreign currency liabilities, net of foreign currency assets, as of March 31, 2010 (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 March 31, 2010 or at any other rate of exchange.
The commitments for the capital expenditures denominated in foreign currencies as of
March 31, 2010 as disclosed in Note 28a are approximately Rp520,786 if translated at the prevailing exchange rate as of April 22, 2010.
36.
RECENT DEVELOPMENTS AFFECTING ACCOUNTING STANDARDS
Revised accounting standards and interpretations issued by the Indonesian Accounting Standards Board (DSAK) up to the date of completion of the Companies’ consolidated financial statements but not yet effective as of March 31, 2010 are summarized below:
Effective on or after January 1, 2011:
·
SAK 1 (Revised 2009), “Presentation of Financial Statements”, prescribes the basis for presentation of general purpose financial statements to ensure comparability both with an entity's financial statements of previous periods and with the financial statements of other entities.
·
SAK 2 (Revised 2009), “Statement of Cash Flows”, requires the provision of information about the historical changes in cash and cash equivalents by means of a statement of cash flows which classifies cash flows during the period into operating, investing and financing activities.
103
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
36.
RECENT DEVELOPMENTS AFFECTING ACCOUNTING STANDARDS (continued)
Effective on or after January 1, 2011 (continued):
·
SAK 4 (Revised 2009), “Consolidated and Separate Financial Statements”, applies to the preparation and presentation of consolidated financial statements for a group of entities under the control of a parent and in accounting for investments in subsidiaries, jointly controlled entities and associates when separate financial statements are presented as additional information.
·
SAK 5 (Revised 2009), “Operating Segments”, requires segment information be disclosed to enable users of financial statements to evaluate the nature and financial effects of the business activities in which the entity engages and the economic environments in which it operates.
·
SAK 15 (Revised 2009), “Investments in Associates”, applies to the accounting for investments in associates and supersedes SAK 15 (1994), “Accounting for Investments in Associates”, and SAK 40 (1997), “Accounting for Changes in Equity of Subsidiaries/Associates”.
·
SAK 25 (Revised 2009), “Accounting Policies, Changes in Accounting Estimates and Errors”, prescribes the criteria for selecting and changing accounting policies, together with the treatment and disclosure of changes in accounting policies, changes in accounting estimates and corrections of errors.
·
SAK 48 (Revised 2009), “Impairment of Assets”, prescribes the procedures to be applied to ensure that assets are carried at no more than their recoverable amount and if the assets are impaired, an impairment loss should be recognized.
·
SAK 57 (Revised 2009), “Provisions, Contingent Liabilities and Contingent Assets”, aims to provide that appropriate recognition criteria and measurement bases are applied to provisions, contingent liabilities and contingent assets and to ensure that sufficient information is disclosed in the notes to enable users to understand the nature, timing and amount related to the information.
·
SAK 58 (Revised 2009), “Non-current Assets Held for Sale and Discontinued Operations”, specifies the accounting for assets held for sale, and the presentation and disclosure of discontinued operations.
·
Interpretations of Financial Accounting Standards (ISAK) 9, “Changes in Existing Decommissioning, Restoration and Similar Liabilities”, applies to changes in the measurement of any existing decommissioning, restoration or similar liability recognized as part of the cost of an item of property, plant and equipment in accordance with SAK 16 and as a liability in accordance with SAK 57.
·
ISAK 10, “Customer Loyalty Programs”, applies to customer loyalty award credits granted to customers as part of a sales transaction, and, subject to meeting any further qualifying conditions, the customers can redeem the credits in the future for free goods or services or at discounted prices.
The Companies are presently evaluating and have not yet determined the effects of these revised standards and interpretations on the consolidated financial statements.
104
These consolidated financial statements are originally issued in Indonesian language.
PT INDOSAT Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended March 31, 2009 and 2010
(Expressed in millions of rupiah and thousands of U.S. dollar,
except share and tariff data)
37.
RECLASSIFICATION OF ACCOUNTS
Following are the accounts in the 2009 consolidated financial statements which have been reclassified to conform with the presentation of accounts in the 2010 consolidated financial statements:
As Previously Reported
As Reclassified
Amount
Other current assets
Other current financial assets
43,962
Due from related parties
Other non-current assets
23,629
Goodwill and other intangible assets -
Prepaid expenses
32,000
3G license upfront fee
Long-term prepaid
licenses - net of
current portion
191,289
Other non-current assets
Other non-current financial assets
44,275
Dividends payable
Other current financial liabilities
9,262
Accrued expenses
Other current liabilities
71,136
Other current liabilities
Other current financial liabilities
37,687
Due to related parties
Other non-current liabilities
9,943
Other non-current liabilities
Other non-current financial
liabilities
48,707
Other current liabilities
12,264
Operating expenses - cost of services
Operating revenues - cellular
56,052
Operating revenues - fixed
telecommunication
63,466
Operating expenses - depreciation
Operating expenses -
and amortization
cost of services
8,000
38.
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 April 22, 2010.
105