PT Indosat Tbk and Subsidiaries


Interim consolidated financial statements

with independent accountants’ review report

as of September 30, 2012 and for the

nine-month period then ended

with comparative figures as of December 31, 2011

and January 1, 2011 / December 31, 2010

and for the nine–month period ended September 30, 2011







These consolidated financial statements are originally issued in the Indonesian language.



PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

WITH INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

AS OF SEPTEMBER 30, 2012 AND FOR THE NINE-MONTH PERIOD THEN ENDED

WITH COMPARATIVE FIGURES AS OF DECEMBER 31, 2011

AND JANUARY 1, 2011 / DECEMBER 31, 2010 (AS RESTATED) (UNAUDITED)

AND FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 2011

(AS RESTATED) (UNAUDITED)





Table of Contents



Page



Independent Accountants’ Review Report


Interim Consolidated Statement of Financial Position……………………………………………….

1 - 4


Interim Consolidated Statement of Comprehensive Income………………………………………..

5 - 6


Interim Consolidated Statement of Changes in Equity………………………………………………

7


Interim Consolidated Statement of Cash Flows………………………………………………………

8 - 9


Notes to the Interim Consolidated Financial Statements……………………………………………

  10 - 147





***************************










This report is originally issued in the Indonesian language.




Independent Accountants’ Review Report


Report No. RPC-571/PSS/2012/DAU



The Stockholders and the Boards of Commissioners and Directors

PT Indosat Tbk


We have reviewed the interim consolidated statement of financial position of PT Indosat Tbk (the “Company”) and subsidiaries as of September 30, 2012, and the related interim consolidated statements of comprehensive income, changes in equity and cash flows for the nine-month period then ended. These interim consolidated financial statements are the responsibility of the Company’s management. We did not make a similar review of the restated consolidated statements of financial position as of December 31, 2011 and January 1, 2011 / December 31, 2010, and of the restated interim consolidated statements of comprehensive income, changes in equity and cash flows for the  nine-month period ended September 30, 2011.


We conducted our review 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 established by the Indonesian Institute of Certified Public Accountants, 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 review, we are not aware of any material modifications that should be made to the interim consolidated financial statements of the Company and subsidiaries as of September 30, 2012 and for the nine-month period then ended for them to be in conformity with Indonesian Financial Accounting Standards.







Independent Accountants’ Review Report (continued)


Report No. RPC-571/PSS/2012/DAU (continued)



We have previously audited, in accordance with auditing standards established by the Indonesian Institute of Certified Public Accountants, the consolidated statements of financial position of the Company and subsidiaries as of December 31, 2011 and 2010, prior to the restatement discussed in the following sentence, not presented herein, and in our report dated February 20, 2012, we expressed an unqualified opinion on those statements and included an explanatory paragraph that describes the restatement of the consolidated statements of financial position as of December 31, 2010 and January 1, 2010 / December 31, 2009 as a result of the retrospective application of certain revised Indonesian Statements of Financial Accounting Standards that became effective January 1, 2011. As described in Note 2j to the interim consolidated financial statements, effective January 1, 2012, the Company and subsidiaries applied Indonesian Financial Accounting Standards No. 30 (Revised 2011), “Leases”, on a retrospective basis resulting in the restatement of the consolidated statements of financial position as of December 31, 2011 and January 1, 2011 / December 31, 2010, and of the consolidated statements of comprehensive income, changes in equity and cash flows for the nine-month period ended September 30, 2011. We have not audited and reported on these restated statements.



Purwantono, Suherman & Surja






Roy Iman Wirahardja, CPA

Public Accountant Registration No. AP.0699


October 24, 2012

























The accompanying consolidated 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 consolidated financial statements are those generally accepted and applied in Indonesia.



   See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements.


1




These consolidated financial statements are originally issued in the Indonesian language.




PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION

September 30, 2012 (Unaudited)

With Comparative Figures for December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

(Expressed in millions of rupiah, except share data)




September 30,

December 31,

January 1, 2011 /

Notes

2012

2011

December 31, 2010


ASSETS



CURRENT ASSETS

Cash and cash equivalents

 2d,2n,2s,

4,21,31,38

4,348,046

2,224,206

2,075,270

Accounts receivable

2n


Trade

5,21,38


Related parties - net of

allowance for impairment

of Rp42,797 as of

September 30, 2012,

Rp47,107 as of

December 31, 2011

and Rp47,640 as of

January 1, 2011 /

December 31, 2010

2s,31

386,894

257,537

222,506

Third parties - net of

allowance for impairment

of Rp537,993 as of

September 30, 2012,

Rp489,544 as of

December 31, 2011

and Rp448,470 as of

January 1, 2011 /

December 31, 2010

1,557,504

1,183,532

1,325,920

Others - net of allowance


for impairment  of

Rp18,088 as of

September 30, 2012,

Rp16,702 as of

December 31, 2011 and

Rp15,281 as of

January 1, 2011 /

December 31, 2010

38

26,803

5,660

10,031

Inventories - net of allowance

for obsolescence of

Rp14,996 as of

September 30, 2012,

Rp18,401 as of

December 31, 2011

and Rp13,961 as of

January 1, 2011 /

December 31, 2010

2e

66,704

75,890

105,885

Derivative assets

2n,20,21,38

29,557

159,349

69,334

Advances

33b,33f

56,737

48,865

67,273

Prepaid taxes

2p,6,40

29,972

26,373

49,903


Prepaid expenses

2f,2j,2m,2s,

30,31

840,981

1,705,652

1,527,254

Other current financial assets - net

2d,2j,2n,2s,7,

21,31,33g,38

32,397

29,833

56,279

Other current assets

2s

614

742

702


Total Current Assets

7,376,209

5,717,639

5,510,357




PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION (continued)

September 30, 2012 (Unaudited)

With Comparative Figures for December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

(Expressed in millions of rupiah, except share data)



September 30,

December 31,

January 1, 2011 /

Notes

2012

2011

December 31, 2010



NON-CURRENT ASSETS

Due from related parties - net of

allowance for impairment

of Rp15 as of

September 30, 2012

and December 31, 2011

and Rp646 as of

January 1, 2011 /

December 31, 2010

2n,2s,21,31,38

9,361

10,654

8,421

Finance lease receivables

2j,2n,21,33g

85,876

81,966

63,498

Deferred tax assets - net

2p,16

98,718

114,114

95,018

Property and equipment - net

2h,2i,2j,2l,8,

18,26

39,954,858

43,478,130

43,963,417

Goodwill and other

intangible assets - net

2c,2i,9

1,368,

441

1,366,853

 

1,374,060

Long-term prepaid rentals -


net of current portion

2f,2s,10

,31

748,779

766,349

 

750,472

Long-term prepaid licenses -

net of current portion

2f,3a

282,487

331,868

 

397,708

Long-term advances

2s,11,31,33b,33f

125,592

209,798

216,643

Long-term prepaid pension - net

of current portion

2m,2s,30,31

101,595

103,181

111,344

Long-term receivables

18,551

20,677

45,911

Other non-current financial

2d,2n,2s,12,

assets - net

21,31,33f,38

1,158,617

90,416

80,405

Other non-current assets - net

2g,2s,13,16,31,40

939,164

872,436

659,998


Total Non-current Assets

44,892,039

47,446,442

47,766,895



TOTAL ASSETS

52,268,248

53,164,081

53,277,252








   See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements.


2




These consolidated financial statements are originally issued in the Indonesian language.





PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION (continued)

September 30, 2012 (Unaudited)

With Comparative Figures for December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

 (Expressed in millions of rupiah, except share data)




September 30,

December 31,

January 1, 2011 /

Notes

2012

2011

December 31, 2010


LIABILITIES AND EQUITY



CURRENT LIABILITIES

Short-term loan

2n,2s,14,21

31,38

-

1,499,256

-

Accounts payable - trade

2n,2s,21,31,38

Related parties

69,325

23,581

22,260

Third parties

231,622

295,477

623,245

Procurement payable

2n,2s,15,21,31,38

2,217,993

3,429,921

3,644,467

Taxes payable

2p,16

66,808

88,563

169,445


Accrued expenses

2n,2s,17,21,31,38

1,648,735

1,891,477

1,710,885

Unearned income

2k,33b,33f,33g

1,071,555

1,124,995

1,143,852

Deposits from customers

2n,21,38

39,749

37,265

50,279

Derivative liabilities

2n,20,21,38

116,715

138,189

215,403

Current maturities of:

Loans payable

2n,2s,18,21,31,38

2,987,208

3,300,537

3,184,147

Bonds payable

2n,19,21,38

1,528,294

41,989

1,098,131

Other current financial

liabilities

2j,2n,2s,21,31,33h,38

141,206

73,201

44,880

Other current liabilities

2s,31,38

75,215

64,849

61,612


Total Current Liabilities

10,194,425

12,009,300

11,968,606



NON-CURRENT LIABILITIES

Due to related parties

2n,2s,21,31,38

17,443

15,480

22,099

Obligations under finance lease

2j,2n,21,33h,38

1,151,329

692,907

286,279

Deferred tax liabilities - net

2j,2p,16

2,016,187

1,981,220

1,810,095

Loans payable - net of current

maturities

2n,2s,18,21,31,38

3,402,357

6,425,779

 

7,666,804

Bonds payable - net of current

maturities

2n,19,21,38

13,929,605

12,138,353

12,114,104

Employee benefit obligations -


net of current portion

2m,22

889,254

787,313

872,407

Other non-current liabilities

2s,31,33b,38

186,707

116,455

187,097


Total Non-current Liabilities

21,592,882

22,157,507

22,958,885


TOTAL LIABILITIES

31,787,307

34,166,807

34,927,491







   See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements.


3




These consolidated financial statements are originally issued in the Indonesian language.





PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION (continued)

September 30, 2012 (Unaudited)

With Comparative Figures for December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

 (Expressed in millions of rupiah, except share data)



     March 31,   December 31,

September 30,

December 31,

January 1, 2011 /

Notes

2012

2011

December 31, 2010


EQUITY


EQUITY ATTRIBUTABLE TO

OWNERS OF THE COMPANY

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

23

543,393

543,393

543,393

Premium on capital stock

1,546,587

1,546,587

1,546,587

Retained earnings


Appropriated

134,446

134,446

134,446

Unappropriated

2j

17,128,452

15,917,528

15,338,118

Difference in transactions of

equity changes in associated

companies/subsidiaries

2b,2g

404,104

404,104

404,104

Difference in foreign currency

translation

2b

(4,164

)

(2,326

)

(2,727)

Unrealized changes in fair value on


available for sale investment

233,736

-

-


Total Equity Attributable to:

Owners of the Company

19,986,554

18,543,732

17,963,921

Non-controlling interests

2b

494,387

453,542

385,840


TOTAL EQUITY

20,480,941

18,997,274

18,349,761


TOTAL LIABILITIES AND EQUITY

52,268,248

53,164,081

53,277,252
























PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

Nine-Month Period Ended September 30, 2012 (Unaudited)

With Comparative Figures for 2011 (as Restated) (Unaudited)

(Expressed in millions of rupiah, except share data)





Notes

        

2012                 

2011

   

OPERATING REVENUES

2j,2k,2s,24,31,

35,36,37

Cellular

13,650,482

12,575,696

Multimedia, Data

Communication,


Internet (“MIDI”)

33e

2,101,364

1,837,070


Fixed telecommunications

757,178

936,331



Total Operating Revenues

16,509,024

15,349,097



OPERATING EXPENSES

2s,31

Cost of services

2j,2k,25,33h,33i

33l,35,40

6,524,319

5,436,656


Depreciation and amortization

2h,2j,8,9,37

5,770,403

4,824,592


Personnel

2l,2m,26,


30,40

1,052,482

1,533,474


Marketing

2k

841,874

765,687


General and administration

2k,27,40

443,323

367,498



Total Operating Expenses

14,632,401

12,927,907



OPERATING INCOME

1,876,623

2,421,190



OTHER INCOME (EXPENSES)

Gain on tower sale

29,37

2,187,300

-

Interest income

2j,2s,31,37

79,876

69,733


Financing cost

2j,2s,14,18,19,


28,31,37

(1,468,037

)

(1,429,664)

Gain (loss) on foreign exchange - net

2n,2o,5,37

(616,326

)

395,687

Gain (loss) on change in fair value


of derivatives - net

2n,20,37

(24,682

)

89,998

Others - net

2j,8,12,13,16,37

(243,462

)

(16,676

)



Other Expenses - Net

(85,331

)

(890,922

)


PROFIT BEFORE INCOME TAX

1,791,292

1,530,268


INCOME TAX BENEFIT (EXPENSE)

2p,16,37


Current

(118,546

)

(82,761

)

Deferred

2j

28,549

(336,069

)


Income Tax Expense - Net

(89,997

)

(418,830

)


PROFIT FOR THE PERIOD

1,701,295

1,111,438

  






   See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements.


4




These consolidated financial statements are originally issued in the Indonesian language.





PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (continued)

Nine-Month Period Ended September 30, 2012 (Unaudited)

With Comparative Figures for 2011 (as Restated) (Unaudited)

(Expressed in millions of rupiah, except share data)





Notes

2012

2011

   


OTHER COMPREHENSIVE INCOME


Difference in foreign currency translation

2b

(1,435

)

1,617

Income tax effect

(403

)

(404

)


Unrealized changes in fair value on available

for sale

investment

311,648

-

Income tax effect

(77,912

)

-


Total

231,898

1,213



TOTAL COMPREHENSIVE INCOME

FOR THE PERIOD

1,933,193

1,112,651



PROFIT FOR THE PERIOD

ATTRIBUTABLE TO:

Owners of  the Company

1,628,413

1,047,298

Non-controlling interests

2b

72,882

64,140


Net

1,701,295

1,111,438



OTHER COMPREHENSIVE INCOME -

NET OF TAX ATTRIBUTABLE TO:

 Owners of the Company    231,898   1,213

Non-controlling interests

2b

-

-


Total

231,898

1,213



TOTAL COMPREHENSIVE INCOME

FOR THE PERIOD ATTRIBUTABLE TO:

Owners of the Company

1,860,311

1,048,511

Non-controlling interests

72,882

64,140


Net

1,933,193

1,112,651



BASIC EARNINGS PER SHARE

ATTRIBUTABLE TO OWNERS

OF THE COMPANY

2r,23

299.67

192.73



BASIC EARNINGS PER ADS

(50 SHARES PER ADS)

ATTRIBUTABLE TO OWNERS

OF THE COMPANY

2r,23

14,983.74

9,636.65





See Independent Accountants’ Review Report on review of interim consolidated financial statements.

                    The accompanying notes form an integral part of these interim consolidated financial statements.


7







These consolidated financial statements are originally issued in the Indonesian language.



PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Nine-Month Period Ended September 30, 2012 (Unaudited)

With Comparative Figures for 2011 (as Restated) (Unaudited)

(Expressed in millions of rupiah)



 

 

 

 

 

   

Equity Attributable to Owners of the Company

 

 

 

 

Description

 

Notes

 

Capital Stock - Issued and Fully Paid

 

Premium of Capital Stock

 

Retained Earnings

 

Difference in Transactions of Equity Changes in Associated Companies/Subsidiaries

 

Difference in Foreign Currency Translation

   

 

Total

 

Non-controlling Interests

 

Total Equity

 

 

 

 

Appropriated

 

Unappropriated

 

 

 

Unrealized changes in fair value on available for sale investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 


Balance as of January 1, 2011 (previously reported)

 

 

 

              543,393

 

        1,546,587

 

                     134,446

 

               15,224,843

 

             404,104

 

              (2,727)

 

 -

 

        17,850,646

 

     385,840

 

   18,236,486

Retrospective application in applying new accounting policy

 

2j

 

-

 

-

 

-

 

113,275

 

-

 

-

 

-

 

113,275

 

-

 

113,275

Balance as of January 1, 2011 (as restated)

     

543,393

 

1,546,587

 

134,446

 

15,338,118

 

404,104

 

(2,727)

 

-

 

17,963,921

 

385,840

 

18,349,761

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 Palapa Company B.V. and Indosat Singapore Pte. Ltd. from U.S. dollar to rupiah - net of applicable income tax benefit (expense) of Rp14, Rp3, (Rp62) and (Rp359), respectively

 

2b

 

                         -   

 

                      -   

 

                               -   

 

-                                  

 

                       -   

 

            1,213

 





-

 

               1,213

 

-

 

1,213

Resolution during the Annual Stockholders’ General Meeting on

September 24, 2011

  

                           

            

           

        Declaration of cash dividend

 

32

 

-

 

-

 

-

 

(323,591)

 

-

 

-

 

-

 

(323,591)

 

-

 

(323,591)

Profit for the period

 

 

 

                         -   

 

                      -   

 

                               -   

 

                    1,047,298

 

                       -   

 

                    -   

 

-

 

              1,047,298

 

       64,140                   

 

       1,111,438

Changes in non-controlling interests

 

 

 

                         -   

 

                      -   

 

                               -   

 

                               -   

 

                       -   

 

                    -   

 

                    -                    

 

                         -   

 

        (29,826)

 

        (29,826)

Balance as of September 30, 2011

 

 

 

              543,393

 

        1,546,587

 

                    134,446

 

              16,061,825

 

            404,104

 

           (1,514)

 

-                   

 

        18,688,841

 

     420,154

 

    19,108,995  



 

Balance as of January 1, 2012 (previously reported)

 

 

 

              543,393

 

        1,546,587

 

                    134,446

 

              15,736,227

 

            404,104

 

           (2,326)

 

-

   

        18,362,431

 

     453,542

 

    18,815,973  

Retrospective application in applying new accounting policy

 

2j

 

-

 

-

 

-

 

181,301

 

-

 

-

 

-

   

181,301

 

-

 

181,301

Balance as of January 1, 2012 (as restated)

     

543,393

 

1,546,587

 

134,446

 

15,917,528

 

404,104

 

(2,326)

 

-

   

18,543,732

 

453,542

 

18,997,274

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 to rupiah - net of applicable income tax expense of Rp289 and Rp114, respectively, and Indosat Palapa Company B.V. and Indosat Singapore Pte. Ltd. from U.S. dollar to rupiah

 

2b

 

                         -   

 

                      -   

 

                               -   

 

                               -   

 

                       -   

 

             (1,838)

 

-

   

                 (1,838)

 

-

 

            (1,838)

Unrealized changes in fair value on available for sale investment - net

      of applicable income tax expense of Rp77,912

     

-

 

-

 

-

 

-

 

-

 

-

 

233,736

   

233,736

 

-

 

233,736

Resolution during the Annual Stockholders’ General Meeting on

May 14, 2012

  

                                           

        Declaration of cash dividend

 

32

 

-

 

-

 

-

 

(417,489)

 

-

 

-

 

-

   

(417,489)

 

-

 

(417,489)

Profit for the period

 

 

 

                         -   

 

                      -   

 

                               -   

 

                   1,628,413

 

                       -   

 

                    -   

 

-

   

              1,628,413

 

72,882

 

        1,701,295

Changes in non-controlling interests

 

 

 

                         -   

 

                      -   

 

                               -   

 

                               -   

 

                       -   

 

                    -   

 

-

   

                         -   

 

       (32,037)

 

       (32,037)

Balance as of September 30, 2012

 

 

 

             543,393

 

       1,546,587

 

                   134,446

 

               17,128,452

 

            404,104

 

                (4,164)

 

 233,736

   

         19,986,554

 

    494,387

 

  20,480,941




See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements .


8








These consolidated financial statements are originally issued in the Indonesian language.



PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS

Nine-Month Period Ended September 30, 2012 (Unaudited)

With Comparative Figures for 2011 (Unaudited)

(Expressed in millions of rupiah)




Notes

2012

2011



CASH FLOWS FROM OPERATING ACTIVITIES

Cash received from:


Customers

15,882,060

15,425,571

Refunds of taxes

179,478

141,271

Settlement from currency forward contracts

20w-bm

117,804

-

Interest income

78,106

62,228

Settlement from currency swap contracts

20a-e,g

30,824

17,194

Cash paid to/for:


Authorities, other operators, suppliers and others

(7,172,001

)

(5,661,746

)


Financing cost

(1,569,150

)

(1,445,934

)

Employees

(960,770

)

(1,743,738)

Income taxes

(95,577

)

(475,188

)

Interest rate swap contracts

20i-v

(47,134

)

(75,475

)

Swap cost from cross currency swap contracts

(34,935

)

(49,175)


Net Cash Provided by Operating Activities

6,408,705

6,195,008


CASH FLOWS FROM INVESTING ACTIVITIES

Proceeds from sale of property and equipment

8,29

2,806,470

2,998

Acquisitions of property and equipment

8

(4,453,531

)

(3,950,096)

Acquisitions of intangible assets

9

(13,954

)

(5,438)

Cash dividend received from other long-term

investment

-

7,004


Net Cash Used in Investing Activities

(1,661,015

)

(3,945,532

)


CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from bonds payable

19

3,000,000

-

Proceeds from long-term loans

18

1,300,000

1,022,900

Proceeds from short-term loan

14

400,000

300,000

Repayment of long-term loans

18

(4,980,521

)

(2,402,126)

Repayment of short-term loans

14

(1,900,000

)

-

Cash dividend paid by the Company

32

(417,489

)

(323,591)

Repayment of bonds payable

19

(41,989

)

(1,100,000)


Increase in restricted cash and cash

equivalents

(21,800

)

-

Cash dividend paid by subsidiaries

to non-controlling interests

(6,593

)

(9,140)



Net Cash Used in

Financing Activities

(2,668,392

)

(2,511,957)


Net Foreign Exchange Differences

from Cash and Cash Equivalents

44,542

(3,662

)


NET INCREASE (DECREASE) IN CASH

AND CASH EQUIVALENTS

2,123,840

(266,143)


CASH AND CASH EQUIVALENTS

AT BEGINNING OF PERIOD

2,224,206

2,075,270


CASH AND CASH EQUIVALENTS

AT END OF PERIOD

4

4,348,046

1,809,127





See Independent Accountants’ Review Report on review of interim consolidated financial statements.

The accompanying notes form an integral part of these interim consolidated financial statements .


9








These consolidated financial statements are originally issued in the Indonesian language.




PT INDOSAT Tbk AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS (continued)

Nine-Month Period Ended September 30, 2012 (Unaudited)

With Comparative Figures for 2011 (Unaudited)

(Expressed in millions of rupiah)






Notes

2012

2011



DETAILS OF CASH AND CASH EQUIVALENTS:

4


Time deposits with original maturities

of three months or less

and deposits on call

4,059,641

1,500,379

Cash on hand and in banks

288,405

308,748


Cash and cash equivalents as stated

in the

interim consolidated statement

of financial position

4,348,046

1,809,127


















































10


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)




1.

GENERAL


a.

Company’s Establishment


PT Indosat Tbk (“the Company”) was established in the Republic of Indonesia on November 10, 1967 within the framework of the Indonesian Foreign Investment Law No. 1 of 1967 based on the notarial deed No. 55 of Mohamad Said Tadjoedin, S.H. The deed of establishment was published in Supplement No. 24 of State Gazette No. 26 dated March 29, 1968 of the Republic of Indonesia. In 1980, the Company was sold by American Cable and Radio Corporation, an International Telephone & Telegraph subsidiary, to the Government of the Republic of Indonesia (“the Government”) and became a State-owned Company ( Persero ).


On February 7, 2003, the Company received the approval from the Capital Investment Coordinating Board (“BKPM”) in its letter No. 14/V/PMA/2003 for the change of its legal status from a State-owned Company ( Persero ) to a Foreign Capital Investment Company. Subsequently, on March 21, 2003, the Company received the approval from the Ministry of Justice and Human Rights of the Republic of Indonesia on the amendment of its Articles of Association to reflect the change in its legal status.


The Company’s Articles of Association has been amended from time to time. The latest amendment was covered by notarial deed No. 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 Interests 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 February 22, 2010 and No. AHU-AH.01.10-04964 dated February 25, 2010. The amendments relate to, among other matters, 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 interests.    


According to article 3 of its Articles of Association, the Company’s purposes and objectives are
to provide telecommunications networks, telecommunications services as well as information technology and/or convergence technology services by carrying out the following main business activities:


a.

To provide telecommunications networks, telecommunications services as well as information technology and/or convergence technology services, including but not limited to providing basic telephony services, multimedia services, internet telephony services, network access point service, internet services, mobile telecommunications networks and fixed telecommunications networks; and


b.

To engage in payment transactions and money transfer services through telecommunications 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 telecommunications networks, telecommunications services as well as information technology and/or  convergence technology services;



11


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





1.

GENERAL (continued)


a.

Company’s Establishment (continued)


b.

To conduct business and operating activities (including development, marketing and sales of telecommunications networks, telecommunications 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 telecommunications networks, telecommunications services as well as information technology and/or  convergence technology services including, but not limited to, electronic transactions and provision of hardware, software, content as well as telecommunications-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 services 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).











1.

GENERAL (continued)


a.

Company’s Establishment (continued)


On September 7, 2000, the Government, through the MOC, also granted the Company in-principle licenses for local and domestic long-distance telecommunications services as compensation for the termination of its exclusivity rights on international telecommunications services. On the other hand, PT Telekomunikasi Indonesia Tbk (“Telkom”) was granted an in- principle license for international telecommunications services as compensation for the early termination of Telkom’s rights on local and domestic long-distance telecommunications services.
  

Based on a letter dated August 1, 2002 from the MOC, the Company was granted an operating license for fixed local telecommunications network covering Jakarta and Surabaya. This operating license was converted to become a national license on April 17, 2003 based on Decree No. KP.130 Year 2003 of the MOC. The values of the above licenses granted to Telkom and the Company on the termination of their exclusive rights on local/domestic and international telecommunications services, respectively, have been determined by an independent appraiser.


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

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 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 (*)

504/KEP/M.KOMINFO/

08/2012

August 31, 2012

MOCIT

Evaluated every

5 years

Amended of Indosat’s Mobile Celluler License which allow Indosat to deploy 3 rd Generation Partnership Project (3G system) at 900 MHz spectrum band.

The Ministerial Decree replaces Indosat’s previous licenses No.252/KEP/M.KOMINFO/07/2011 and 102/KEP/M.KEMINFO/10/2006.

252/KEP/ M.KOMINFO/07/2011

(previously 102/KEP/M.KOMINFO/

10/2006)

July 6, 2011

MOCIT

Evaluated every

5 years

Amended operating license for nationwide GSM cellular mobile network (including its basic telephony services and the rights and obligations relating to 3G services), which replaces the previous license No. 102/KEP/M.KOMINFO/10/2006 dated October 11, 2006

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
PT Satelit Palapa Indonesia (“Satelindo”)












































(*)

As one of the winners in the selection of IMT -2000 cellular providers, the Company was obliged to, among others, pay upfront fee of Rp320,000 (Note 3a) and radio frequency fee (Note 33i).



12


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





1.

GENERAL (continued)




a.

Company’s Establishment (continued)


License No.

Date Issued

Issuing Body

Period of License

Description

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 telecommunications 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  (***)

198/KEP/M.KOMINFO/05/2010

May 27, 2010

MOCIT

Evaluated every

5 years

Amended operating license for nationwide closed fixed communications network (e.g.,VSAT, frame relay, etc.), which replaces the previous license No.KP.69/Thn 2004 given to the Company

311/KEP/M.KOMINFO/8/2010

312/KEP/M.KOMINFO/8/2010

and

313/KEP/M.KOMINFO/8/2010

August 24, 2010

MOCIT

Evaluated every

5 years

Amended operating license for fixed network and basic telephony service which covers the provision of local, national long-distance, and international long-distance telephony services, which replaces the previous license No. KP.203/Thn 2004 given to the Company


(**)

PT Indosat Mega Media was obliged to, among others, pay upfront fee of Rp18,408 (Note 3a) and radio frequency fee (Note 33i).

(***)

The Company was obliged to, among others, pay upfront fee of Rp320,000 (Note 3a) and radio frequency fee (Note 33i).


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 making payments to certain merchants. 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, the MOCIT issued Ministerial Decree No. 02/PER/M.KOMINFO/2008 on the Guidelines of Construction and Utilization of Sharing Telecommunications Towers. Based on this Decree, the construction of telecommunications 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 telecommunications provider or tower provider which owns telecommunications towers is obliged to allow other telecommunications operators to utilize its telecommunications 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 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 Telecommunications 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.



13


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





1.

GENERAL (continued)


a.

Company’s Establishment (continued)


On September 3, 2010, based on letter No. 12/67/DASP/25 from Bank Indonesia (Central Bank), the Company obtained approval to become a “money remittance provider” to customers in the local and international markets .


On December 13, 2010, based on letter No. 2619/BSN/D3-d3/12/2010 from the Badan Standardisasi Nasional (National Standardization Bureau), the Company obtained Issuer Identification Number (IIN) on its applications for “Indosat m-wallet ” and “money remittance” . On March 23, 2011, the President of the Republic of Indonesia issued Regulation or Peraturan Pemerintah (“PP”) No. 3 year 2011 regarding money remittance. This regulation becomes the operational guidance for the Company as a “money remittance provider”.


The Company is domiciled at Jalan Medan Merdeka Barat No. 21, Jakarta and has 4 regional offices located in Jakarta, Surabaya, Batam and Balikpapan.


Qatar Telecom QSC, Qatar (“Qatar Telecom”) is the ultimate parent company of the Company and subsidiaries. The immediate parent company of the Group is Qatar Telecom (Qtel Asia) Pte. Ltd., Singapore.


a.

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 September 30, 2012, the outstanding bonds issued to the public by the Company and a subsidiary are as follows:


Bond (Note 19)

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.

Fifth Indosat Bonds in Year 2007 with Fixed Rates

May 29, 2007

Indonesia Stock Exchange

3.

Indosat Sukuk Ijarah II in Year 2007

May  29, 2007

Indonesia Stock Exchange

4.

Sixth Indosat Bonds in Year 2008 with Fixed Rates

April  9, 2008

Indonesia Stock Exchange

5.  

Indosat Sukuk Ijarah III in Year 2008

April  9, 2008

Indonesia Stock Exchange

6.

Seventh Indosat Bonds in Year 2009 with Fixed Rates

December  8, 2009

Indonesia Stock Exchange

7.  

Indosat Sukuk Ijarah IV in Year 2009

December  8, 2009

Indonesia Stock Exchange

8.   Guaranteed Notes Due 2020

July  29, 2010

Singapore Exchange Securities Trading Limited

9.  

Eighth Indosat Bonds in Year 2012

June  27, 2012

Indonesia Stock Exchange

10. Indosat Sukuk Ijarah V in Year 2012

June  27, 2012

Indonesia Stock Exchange





14


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





1.

GENERAL (continued)


c.

Directors, Commissioners and Audit Committee


Based on resolutions of the Extraordinary Stockholders’ General Meeting and the Annual Stockholders’ General Meetings held on September 17, 2012, May 14, 2012, June 24, 2011 and June 22, 2010 which are notarized under Deeds No. 4 and No. 72 of Aryanti Artisari S.H., M.Kn., and No. 148 and No. 164, respectively, of Aulia Taufani, S.H. (as 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 September 30, 2012 and December 31, 2011 and 2010, respectively, is as follows:

   


         

September 30, 2012

 


December 31,          2011

 


December 31,

2010


Board of Commissioners:

   
             

President Commissioner

Abdulla Mohammed S.A Al Thani

 

Abdulla Mohammed S.A Al Thani

 

Abdulla Mohammed S.A Al Thani

Commissioner


 

Dr. Nasser Mohd. A. Marafih

 

Dr. Nasser Mohd. A. Marafih

 

Dr. Nasser Mohd. A. Marafih

Commissioner


 

Rachmad Gobel

 

Rachmad Gobel

 

Rachmad Gobel

Commissioner


 

Richard Farnsworth Seney*

 

Richard Farnsworth Seney

 

Richard Farnsworth Seney

Commissioner


 

Rionald Silaban

 

Rionald Silaban

 

Rionald Silaban

Commissioner


 

Alexander Rusli**

 

Alexander Rusli*

 

Alexander Rusli*

Commissioner


 

Chris Kanter*

 

Chris Kanter*

 

Chris Kanter*

Commissioner


 

Thia Peng Heok George*

 

Thia Peng Heok George*

 

Thia Peng Heok George*

Commissioner


 

Soeprapto*

 

Soeprapto*

 

Soeprapto*

Commissioner


 

Beny Roelyawan

 

-

 

Jarman


*

Independent Commissioner

**

Based on the Company’s Extraordinary Stockholders’ General Meeting (“ESGM”) dated September 17, 2012, Mr. Alexander Rusli was              appointed as new President Director and Chief Executive Officer to replace Mr. Harry Sasongko Tirtotjondro. This resolution will be effective November 1, 2012. In addition, the ESGM appointed Mr. Rudiantara as the new Independent Commissioner to replace Mr. Alexander Rusli.


























1.

GENERAL (continued)


a.

Directors, Commissioners and Audit Committee (continued)



   

September 30, 2012

 

December 31,          2011

 

December 31,

2010


Board of Directors:

   
             

President Director and Chief Executive Officer

 

Harry Sasongko Tirtotjondro*

 

Harry Sasongko Tirtotjondro

 

Harry Sasongko Tirtotjondro


Director and Chief Financial Officer


 


Curt Stefan Carlsson  

 


Curt Stefan Carlsson  

 


Peter Wladyslaw Kuncewicz


Director and Chief Commercial Officer


 


Frederik Johannes Meijer

 


Laszlo Imre Barta

 


Laszlo Imre Barta


Director and Chief Technology Officer


 


Hans Christiaan Moritz

 


Hans Christiaan Moritz

 


Stephen Edward Hobbs


Director and Chief Wholesale and Infrastructure Officer

 


 


Fadzri Sentosa

 


Fadzri Sentosa

 


Fadzri Sentosa


*

Based on the Company’s ESGM dated September 17, 2012, Mr. Alexander Rusli was appointed as new President Director and Chief Executive Officer to replace Mr. Harry Sasongko Tirtotjondro. This resolution will be effective November 1, 2012


The composition of the Company’s Audit Committee as of September 30, 2012 and December 31, 2011 and 2010 is as follows:


   


September 30, 2012

 

December 31,

2011 and 2010


Chairman

 


Thia Peng Heok George

 


Thia Peng Heok George

Member


 

Chris Kanter

 

Chris Kanter

Member

 

Alexander Rusli*

 

Soeprapto

Member


 

Unggul Saut Marupa Tampubolon

 

Unggul Saut Marupa Tampubolon

Member

 

Kanaka Puradiredja

 

Kanaka Puradiredja


*

Based on the Company’s ESGM dated September 17, 2012, Mr. Alexander Rusli was appointed as President Director and Chief Executive Officer. In addition, as the results of the BoC meeting, Mr. Richard Farnsworth Seney is appointed to replace Mr. Alexander Rusli as a member of Audit Committee. This resolution will be effective November 1, 2012.


The Company and subsidiaries (collectively referred to hereafter as “the Group”) has approximately 4,432, 4,461 and 6,694 employees, including non-permanent employees, as of September 30, 2012, December 31, 2011 and 2010, respectively.



15


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





1.

GENERAL (continued)


d.

Structure of the Company’s Subsidiaries


As of September 30, 2012 and December 31, 2011 and 2010, the Company has direct and indirect ownership in the following Subsidiaries:

Name of Subsidiary

 

Location

 

Principal Activity

 

Start of Commercial Operations

       
       

Percentage of Ownership (%)

September 30, 2012 and December 31, 2011

 


Percentage of Ownership (%)

December 31, 2010

Indosat Palapa Company B.V. (“IPBV”) (1)

 

Amsterdam

 

Finance

 

2010

   

100.00

 


100.00

 

Indosat Mentari Company B.V. (“IMBV”) (1)

 

Amsterdam

 

Finance

 

2010

   

100.00

 


     

100.00

 

Indosat Finance Company B.V. (“IFB”)

 

Amsterdam

 

Finance

 

2003

   

100.00

   

100.00

 

Indosat International Finance Company B.V. (“IIFB”)

 

Amsterdam

 

Finance

 

2005

   

100.00

   

100.00

 

Indosat Singapore Pte. Ltd. (“ISPL”)

 

Singapore

 

Telecommunication

 

2005

   

100.00

   

100.00

 

PT Indosat Mega Media (“IMM”)

 

Jakarta

 

Multimedia

 

2001

   

99.85

   

99.85

 

PT Interactive Vision Media (“IVM”) (2)

 

Jakarta

 

Pay TV

 

2011

   

99.83

   

-

 

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 Lintas Media Danawa  (“LMD”) (3)

 

Jakarta

 

Information and Communication Services

 

2008

   

50.65

   

50.65

 

PT Artajasa Pembayaran Elektronis (“APE”) (3)

 

Jakarta

 

Telecommunication

 

2000

   

39.80

   

39.80

 


Total Assets (Before Eliminations)


January 1, 2011 /

 September 30,

December 31,

  

December 31,

Name of Subsidiary

2012

2011

2010



IPBV (1)

6,254,340

6,015,894

5,966,764

IMBV (1)

6,247,928

6,010,359

5,946,885

IFB

21,358

20,923

21,876

IIFB

8,612

8,688

9,635

ISPL

 

78,748

78,264

54,353

IMM

755,364

746,404

815,130

IVM

(2)

5,382

5,198

-

SMT

244,915

209,651

155,297

Lintasarta

1,914,568

1,783,759

1,739,896

LMD (3)

3,648

5,199

2,671

APE (3)

398,122

258,745

221,297


(1)

IPBV and IMBV were incorporated in Amsterdam on April 28, 2010 to engage in treasury activities, to lend and borrow money, whether in the form of securities or otherwise, to finance enterprises and companies, and to grant security in respect of their respective obligations or those of their group companies and third parties.

(2)

IVM, a subsidiary of IMM, was established on April 21, 2009 to engage in Pay TV services. IMM made capital injections to IVM on March 9 and 30, 2011 totalling Rp4,999. On July 12, 2011, IVM got the license to conduct its Pay TV services. However, as of September 30, 2012, IVM has not started its commercial operations.

(3)

Lintasarta has direct 55% and 70% ownership in APE and LMD, respectively.
















16


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (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, 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.


f.

Approval and Authorization for the Issuance of Interim Consolidated Financial Statements


The issuance of the unaudited interim consolidated financial statements of the Group as of     September 30, 2012 and for the nine-month period then ended with comparative figures as of December 31, 2011 and January 1, 2011 / December 31, 2010 and for the nine-month period ended September 30, 2011 was approved and authorized by the Board of Directors on     October 24, 2012, as reviewed and recommended for approval by the Audit Committee.



2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


a.

Basis of Presentation of Interim Consolidated Financial Statements


The interim consolidated financial statements have been prepared in accordance with Indonesian Financial Accounting Standards which comprise the Statements and Interpretations issued by the Financial Accounting Standards Board of the Indonesian Institute of Accountants (“DSAK”) and the Regulations No. VIII.G.7 of the Guidelines on Financial Statement Presentation and Disclosures issued by BAPEPAM-LK. As disclosed further in the relevant succeeding notes to the interim consolidated financial statements, several amended and published accounting standards were adopted effective January 1, 2012.


The interim consolidated financial statements are prepared in accordance with Statement of Financial Accounting Standards (“PSAK”) 1 (Revised 2009), “Presentation of Financial Statements”, adopted on January 1, 2012.


PSAK  1 (Revised 2009) regulates presentation of financial statements as to, among others, the objective, component of financial statements, fair presentation, materiality and aggregation, offsetting, distinction between current and non-current assets and short-term and long-term liabilities, comparative information and consistency, and introduces new disclosures such as key estimations and judgements, capital management, other comprehensive income and statement of compliance.


The adoption of PSAK 1 (Revised 2009) has significant impact on the related presentation and disclosures in the consolidated financial statements.


The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those made in the preparation of the Group’s consolidated financial statements for the year ended December 31, 2011, except for the adoption of several amended PSAKs effective January 1, 2012 as disclosed in this note.






2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


a.

Basis of Presentation of Interim Consolidated Financial Statements (continued)


The interim consolidated financial statements have been prepared on the accrual basis using the historical cost concept of accounting, except as disclosed in the relevant notes herein.


The interim consolidated statement of cash flows, which has been prepared using the direct method, presents receipts and disbursements of cash and cash equivalents classified into operating, investing and financing activities.


The reporting currency used in the interim consolidated financial statements is the Indonesian rupiah, which is the Company’s functional currency. Each entity in the Group determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency.


b.

Principles of Consolidation


From January 1, 2011


Effective January 1, 2011, the Group retrospectively adopted PSAK 4 (Revised 2009), “Consolidated and Separate Financial Statements”, except for the following items that were applied prospectively: (i) losses of a subsidiary that result in a deficit balance to non-controlling interests (“NCI”); (ii) loss of control over a subsidiary; (iii) change in the ownership interest in a subsidiary that does not result in a loss of control; (iv) potential voting rights in determining the existence of control; and (v) consolidation of a subsidiary that is subject to long-term restriction.


PSAK 4 (Revised 2009) provides for the preparation and presentation of consolidated financial statements for a group of entities under the control of a parent, and the accounting for investments in subsidiaries, jointly controlled entities and associated entities when separate financial statements are presented as additional information.


All material intercompany transactions and account balances (including the related significant unrealized gains or losses) have been eliminated.


The interim consolidated financial statements include the accounts of the Company and subsidiaries mentioned in Note 1d, in which the Company maintains (directly or indirectly) equity ownership of more than 50%.


Subsidiaries are fully consolidated from the date of acquisitions, being the date on which the Group obtains control, and continue to be consolidated until the date such control ceases. Control is presumed to exist if the Company owns, directly or indirectly through Subsidiaries, more than half of the voting power of an entity. Control also exists when the parent owns half or less of the voting power of an entity when there is:

a)

power over more than half of the voting rights by virtue of an agreement with other investors;

b)

power to govern the financial and operating policies of the entity under a statute or an agreement;

c)

power to appoint or remove the majority of the members of the board of directors or equivalent governing body and control of the entity is by that board or body; or

d)

power to cast the majority of votes at meetings of the board of directors or equivalent governing body and control of the entity is by that board or body.


Losses of a non-wholly owned subsidiary are attributed to the NCI even if they create an NCI deficit balance.




17


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


b.

Principles of Consolidation (continued)


From January 1, 2011 (continued)


In case of loss of control over a subsidiary, the Group:

·

derecognizes the assets (including goodwill) and liabilities of the subsidiary;

·

derecognizes the carrying amount of any NCI;

·

derecognizes the cumulative translation differences, recorded in equity, if any;

·

recognizes the fair value of the consideration received;

·

recognizes the fair value of any investment retained;

·

recognizes any surplus or deficit in profit or loss; and

·

reclassifies the parent’s share of components previously recognized in other comprehensive income to profit or loss or retained earnings, as appropriate.


NCI represent the portion of the profit or loss and net assets of the subsidiaries not attributable, directly or indirectly, to the Company, which are presented in the interim consolidated statement of comprehensive income and under the equity section of the interim consolidated statement of financial position, respectively, separately from the corresponding portion attributable to the equity holders of the parent company.


Prior to January 1, 2011


The proportionate shares of minority shareholders in net assets and net income or loss of the consolidated subsidiaries were previously presented as “Minority Interests” in the interim consolidated statement of financial position and as “Minority Interests in Net Loss (Income) of Subsidiaries” in the interim consolidated statement of comprehensive income.


The losses applicable to the minority interests in a subsidiary may have exceeded the minority interests in the equity of the subsidiary. The excess and any further losses applicable to the minority interests were absorbed by the Company as the majority shareholder, except to the extent that the minority interests had other long-term interest in the related subsidiary or had binding obligations for, and were able to make good of, the losses. If the subsidiary subsequently reported profits, all such profits were allocated to the majority interest holder, in this case, the Company, until the minority interests’ share of losses previously absorbed by the Company was recovered.


The accounts of IPBV, IMBV, IFB, IIFB and ISPL were translated into rupiah amounts at the middle rates of exchange prevailing at financial position date for financial position accounts and the average rates during the nine-month period for profit and loss accounts. The resulting difference arising from the translations of the financial statements of IPBV, IMBV, IFB, IIFB and ISPL is presented as “Difference in Foreign Currency Translation” under the Equity section of the interim consolidated statement of financial position.




18


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


c.

Business Combinations


From January 1, 2011


Effective January 1, 2011, the Group prospectively adopted PSAK 22 (Revised 2010), “Business Combinations”, applicable for business combinations that occur on or after the beginning of a financial year commencing on or after January 1, 2011.


In accordance with the transitional provision of PSAK 22 (Revised 2010), starting January 1, 2011, the Group:

·

ceased the goodwill amortization (Note 9);

·

eliminated the carrying amount of the related accumulated amortization of goodwill; and

·

performed an impairment test of goodwill in accordance with PSAK 48 (Revised 2009), “Impairment of Assets”.


As described herein, the adoption of PSAK 22 (Revised 2010) has significant impact on the financial reporting, including for the related disclosures in the interim consolidated financial statements.


Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at acquisition-date fair value and the amount of any NCI in the acquiree. For each business combination, the acquirer measures the NCI in the acquiree either at fair value or at the proportionate share of the acquiree’s identifiable net assets. Acquisition costs incurred are directly expensed and included in administrative expenses.


When the Group acquires a business, it assesses the financial assets acquired and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date. This includes the separation of embedded derivatives in host contracts by the acquiree.


If the business combination is achieved in stages, the acquisition-date fair value of the acquirer’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through profit or loss.


Any contingent consideration to be transferred by the acquirer will be recognized at fair value at the acquisition date. Subsequent changes to the fair value of the contingent consideration which is deemed to be an asset or liability, will be recognized in accordance with PSAK 55 (Revised 2006) either in profit or loss or as other comprehensive income. If the contingent consideration is classified as equity, it should not be remeasured until it is finally settled within equity.


At acquisition date, goodwill is initially measured at cost being the excess of the aggregate of the consideration transferred and the amount recognized for NCI over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognized in profit or loss.


After initial recognition, goodwill is measured at cost less any accumulated impairment losses. For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to each of the Group’s cash-generating units (“CGUs”) that are expected to benefit from the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those CGUs.







2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


c.

Business Combinations (continued)


From January 1, 2011 (continued)


Where goodwill forms part of a CGU and part of the operations within that CGU is disposed of, the goodwill associated with the operations disposed of is included in the carrying amount of the operations when determining the gain or loss on disposal of the operations. Goodwill disposed of in this circumstance is measured based on the relative values of the operations disposed of and the portion of the CGU retained.


Prior to January 1, 2011


In comparison to the above, the following were the accounting policies applied on business combinations prior to January 1, 2011:


i.

Business combinations were accounted for using the purchase method. Transaction costs directly attributable to the acquisition formed part of the acquisition costs. The NCI (formerly known as minority interest) was measured at the book value of the proportionate share of the acquiree’s identifiable net assets.

ii.

Business combinations achieved in stages were accounted for as separate steps. Any additional acquired equity interest did not affect previously recognized goodwill.

iii.

When the Group acquired a business, embedded derivatives separated from the host contract by the acquiree were not reassessed on acquisition unless the business combination resulted in a change in the terms of the contract that significantly modified the cash flows that otherwise would have been required under the contract.

iv.

Contingent consideration was recognized if, and only if, the Group had a present obligation, the economic outflow was more likely than not and a reliable estimate was determinable. Subsequent adjustments to the contingent consideration were recognized as part of goodwill.


d.

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 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”.


e.

Inventories


Inventories, which mainly consist of SIM cards, broadband modems, starter packs, cellular handsets  and pulse reload vouchers are valued at the lower of cost or net realizable value. Cost is determined using the weighted average method.


In accordance with PSAK 14 (Revised 2008), the Group applies 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.



19


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


f.

Prepaid Expenses


Prepaid expenses, which mainly consist of frequency fee, rentals, upfront fee of 3G and BWA licenses and advertising, are expensed as the related asset is utilized. The non-current portions of prepaid rentals and upfront fee of 3G and BWA licenses are shown as part of “Long-term Prepaid Rentals - Net of Current Portion” and “Long-term Prepaid Licenses - Net of Current Portion”, respectively.


       g.

Investments in Associated Companies


Effective January 1, 2011, the Group applied PSAK 15 (Revised 2009), “Investments in Associates”. The revised PSAK is applied retrospectively and prescribes the accounting for investments in associated companies with respect to the determination of significant influence, accounting method to be applied, impairment in value of investments and separate financial statements.


The Group’s investment in its associated company is accounted for using the equity method. An associated company is an entity in which the Group has significant influence. Under the equity method, the cost of investment is increased or decreased by the Group’s share in net earnings or losses of, and dividends received from the associated company since the date of acquisition.


The interim consolidated statement of comprehensive income reflects the share of the results of operations of the associated company. Where there has been a change recognized directly in the equity of the associated company, the Group recognizes its share of any such changes and discloses this, when applicable, in the consolidated statement of changes in equity. Unrealized gains and losses resulting from transactions between the Group and the associated company are eliminated to the extent of the Group’s interest in the associated company.


The Group determines whether it is necessary to recognize an additional impairment loss on the Group’s investment in its associated company. The Group determines at each reporting date whether there is any objective evidence that the investment in the associated company is impaired. If this is the case, the Group calculates the amount of impairment as the difference between the recoverable amount of the investment in associated company and its carrying value, and recognizes the amount in the interim consolidated statement of comprehensive income.


h.

Property and Equipment


Effective January 1, 2012, the Group implemented PSAK 16 (Revised 2011), “Property, Plant and Equipment”, which impacts recognition of the assets, the determination of their carrying amounts and the depreciation charges and impairment losses to be recognized in relation to them.


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.


Property and equipment acquired in exchange for a non-monetary asset or for a combination of monetary and non-monetary assets are measured at fair values unless:

(i)

the exchange transaction lacks commercial substance, or

(ii)

the fair value of neither the assets received  nor the assets given up can be measured reliably.





20


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


h.

Property and Equipment (continued)


The acquired assets are measured this way even if the Group cannot immediately derecognize the assets given up. If the acquired assets cannot be reliably measured at fair value, their value is measured at the carrying amount of the assets given up.


In accordance with PSAK 16 (Revised 2011), the Group has chosen the cost model for the measurement of its property and equipment. The Group performs periodic review and assessment of the economic useful lives of the assets. Below are the estimated useful lives (in years):


Years



Buildings

40

Information technology equipment

3 to 5

Office equipment

3 to 5

Building and leasehold improvements

3 to 25

Vehicles

5

Cellular technical equipment

8

Transmission and cross-connection equipment

10 to 15

Fixed Wireless Access (“FWA”) technical equipment

7

Operation and maintenance center and

measurement unit

3 to 5

Fixed access network equipment

10


In accordance with its policy, the Group reviews the estimated useful lives on its fixed assets on an ongoing basis. Based on such review, the Group changed its estimate of the useful lives to better reflect the estimated period during these assets  remain in service. The Group changed its estimate of the useful lives of tower assets within Building and Leasehold Improvements from 15 years to 25 years. The Group changed its estimate of useful lives of its buildings from 20 years to 40 years, and FWA technical equipment from 10 years to 7 years, effective January 1, 2012. In addition, the Group also changed its estimate of useful lives of cellular technical equipment from 10 years to 8 years, effective September 1, 2012.


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 interim consolidated statement of comprehensive income for the period.


Properties under construction and installation are stated at cost. Effective January 1, 2012, the Group implemented PSAK 26 (Revised 2011), “Borrowing Costs”. All borrowing costs, which include interest, finance charges in respect of finance leases recognized in accordance with PSAK 30 (Revised 2011) and foreign exchange differences (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. Other borrowing costs are recognized as an expense in the period in which they are incurred. 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.



21


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


i.

Impairment of Non-financial Assets


Prior to January 1, 2011


Based on accounting policy on impairment of non-financial assets prior to January 1, 2011, in accordance with PSAK 48, “Impairment of Assets Value”, the Group reviewed whether there was an indication of assets impairment at interim consolidated statement of financial position date. If there was an indication of assets impairment, the Group estimated the recoverable amount of the assets. Impairment loss was recognized as a charge to current operations.


From January 1, 2011


Effective January 1, 2011, the Group prospectively adopted PSAK 48 (Revised 2009), “Impairment of Assets”, including goodwill and assets acquired from business combinations before January 1, 2011.


PSAK 48 (Revised 2009) prescribes the procedures to be employed by an entity to ensure that its assets are carried at no more than their recoverable amount. An asset is carried at more than its recoverable amount if its carrying amount exceeds the amount to be recovered through use or sale of the asset. If this is the case, the asset is described as impaired and this revised PSAK requires the entity to recognize an impairment loss. This revised PSAK also specifies when an entity should reverse an impairment loss and prescribes disclosures.


As described herein, the adoption of PSAK 48 (Revised 2009) has a significant impact on financial reporting, including for the related disclosures, mainly on the impairment test of goodwill which is required at least once a year and more frequently when indications for impairment exist.


The Group assesses at each annual reporting period whether there is an indication that an asset may be impaired. If any such indication exists, or when annual impairment testing for an asset (i.e., an intangible asset with an indefinite useful life, an intangible asset not yet available for use, or goodwill acquired in a business combination) is required, the Group makes an estimate of the asset’s recoverable amount.


An asset’s recoverable amount is the higher of the asset’s or CGU’s fair value less costs to sell and its value in use, and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. Where the carrying amount of an asset exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. Impairment losses of continuing operations are recognized in the consolidated statements of comprehensive income as “impairment losses”. In assessing the value in use, the estimated net future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. In determining fair value less costs to sell, recent market transactions are taken into account, if available. If no such transactions can be identified, an appropriate valuation model is used to determine the fair value of the asset. These calculations are corroborated by valuation multiples or other available fair value indicators.


Impairment losses of continuing operations, if any, are recognized in the interim consolidated statement of comprehensive income under expense categories that are consistent with the functions of the impaired assets.




22


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


i.

Impairment of Non-financial Assets (continued)


From January 1, 2011 (continued)


An assessment is made at each annual reporting period as to whether there is any indication that previously recognized impairment losses recognized for an asset other than goodwill may no longer exist or may have decreased. If such indication exists, the recoverable amount is estimated. A previously recognized impairment loss for an asset other than goodwill is reversed only if there has been a change in the assumptions used to determine the asset’s recoverable amount since the last impairment loss was recognized. If that is the case, the carrying amount of the asset is increased to its recoverable amount. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceeds the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior periods. Reversal of an impairment loss is recognized in the interim consolidated statement of comprehensive income. After such a reversal, the depreciation charge on the said asset is adjusted in future periods to allocate the asset’s revised carrying amount, less any residual value, on a systematic basis over its remaining useful life.


Goodwill is tested for impairment annually and when circumstances indicate that the carrying value may be impaired. Impairment is determined for goodwill by assessing the recoverable amount of each CGU (or group of CGUs) to which the goodwill relates. Where the recoverable amount of the CGU is less than its carrying amount, an impairment loss is recognized. Impairment losses relating to goodwill cannot be reversed in future periods.


In accordance with PSAK 19 (Revised 2010), software that is not an integral part of the related hardware is amortized using the straight-line method over 5 years and assessed for impairment whenever there is indication of impairment. The Company reviews the amortization period and the amortization method for the software at least at each financial year end. Residual value of software is assumed to be zero.


j.

Leases



Effective January 1, 2012, the Group retrospectively implemented PSAK 30 (Revised 2011), “Leases”.


Group as a lessee


A finance lease that transfers to the Group substantially all the risks and benefits incidental to ownership of the leased item, is capitalized at the commencement of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognized in financing cost in the interim consolidated statement of comprehensive income.


A leased asset is depreciated over the useful life of the asset. However, if there is no reasonable certainty that the Group will obtain ownership by the end of the lease term, the asset is depreciated over the shorter of the estimated useful life of the asset and the lease term.


The current portion of obligations under finance lease is presented as part of Other Current Financial Liabilities.


Operating lease payments are recognized as an operating expense in the interim consolidated statement of comprehensive income on a straight-line basis over the lease term.







2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


j.

Leases (continued)


Group as a lessor


A lease in which the Group does not transfer substantially all the risks and benefits of the ownership of an asset is classified as an operating lease. Initial direct costs incurred in negotiating an operating lease are added to the carrying amount of the leased asset and recognized over the lease term on the same basis as rental income. Contingent rents are recognized as revenue in the period which they are earned.


A lease in which the Group transfers substantially all the risks and benefits of the ownership of an asset is classified as a finance lease. Leased assets are recognized as assets held under a finance lease in the consolidated statement of financial position and are presented as a receivable at an amount equal to the net investment in the lease. Selling profit or loss is recognized in the period, in accordance with the policy followed by the Group for outright sales. Costs incurred by the Group in connection with negotiating and arranging a lease are recognized as an expense when the selling profit is recognized.


The current portion of finance lease receivables is presented as part of Other Current Financial Assets - Net.


Before January 1, 2012, there was no requirement to separately evaluate lease agreement that contained land and building elements. As such, the assessment was performed on a combined basis. One of the considerations in determining the lease classification was a comparison of the lease term with the economic life of the assets. Further, land could only be owned in the form of landrights which were not amortized and were considered as having an indefinite life. Therefore, a lease agreement that contained land and building elements would mostly be classified as an operating lease.


Starting January 1, 2012, based on PSAK 30 (Revised 2011), when a lease includes both land and building elements, an entity should assess the classification of each element separately whether as a finance or an operating lease. As a result of the separate assessment made by the Company, taking into consideration comparison of the lease term with the reassessed economic life of the respective element and other relevant factors, each element might result in different lease classification. The Group changed its estimates of useful lives of the tower assets within Building and Leasehold Improvements classification, taking into consideration the retrospective implementation of PSAK 30 (Revised 2011), “Leases”, starting from January 1, 2010, when the Company engaged significantly in tower lease transactions.


As a result of the effective application of PSAK 30 (Revised 2011), “Leases”, the following adjustments due to its retrospective application were made to the consolidated financial statements:


As of January 1, 2011 / December 31, 2010:


 

January 1, 2011 /

December 31, 2010

(As Previously Reported)

 

Adjustments -

Increase

 

January 1, 2011 /

December 31, 2010

 (As Restated)

           

ASSETS

         

Other current financial assets - net

53,119

 

3,160

 

56,279

Finance lease receivables

-

 

63,498

 

63,498

Property and equipment - net

43,571,010

 

392,407

 

43,963,417

           

LIABILITIES

         

Other current financial liabilities

23,127

 

21,753

 

44,880

Obligations under finance lease

-

 

286,279

 

286,279

Deferred tax liabilities - net

1,772,337

 

37,758

 

1,810,095

           

EQUITY

         

Retained earnings

         

Unappropriated

15,224,843

 

113,275

 

15,338,118

           

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


j.

Leases (continued)


Group as a lessor (continued)


As of December 31, 2011:

 

December 31, 2011

(As Previously Reported)

 

Adjustments -

Increase

 

December 31, 2011

(As Restated)

           
 

ASSETS

         
 

Other current financial assets - net

24,790

 

5,043

 

29,833

 

Finance lease receivables

-

 

81,966

 

81,966

 

Property and equipment - net

42,573,369

 

904,761

 

43,478,130

             
 

LIABILITIES

         
 

Other current financial liabilities

16,072

 

57,129

 

73,201

 

Obligations under finance lease

-

 

692,907

 

692,907

 

Deferred tax liabilities - net

1,920,787

 

60,433

 

1,981,220

             
 

EQUITY

         
 

Retained earnings

         
 

Unappropriated

15,736,227

 

181,301

 

15,917,528

             


For the nine-month period ended September 30, 2011:


 

September  30, 2011

(Previously Reported)

 

Adjustments -

Increase (Decrease)

 

September  30, 2011

 (As Restated)


OPERATING REVENUES

         

Cellular

12,587,109

 

(11,413)

 

12,575,696


OPERATING EXPENSES

         

Cost of services

5,476,297

 

(39,641)

 

5,436,656

Depreciation and amortization

       4,841,355      

 

(16,763)

 

4,824,592


OTHER INCOME (EXPENSES)

         

Interest income

61,634

 

8,099

 

69,733

Financing cost

(1,358,028)

 

(71,636)

 

(1,429,664)

Others - net

(39,445)

 

22,769

 

        (16,676)

           


INCOME TAX EXPENSE

         

Deferred

(317,643)

 

(18,426)

 

(336,069)




23


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


j.

Revenue and Expense Recognition


Effective January 1, 2011, the Group adopted PSAK 23 (Revised 2010), “Revenue”. This revised PSAK identifies the circumstances in which the criteria on revenue recognition is met and, therefore, revenue may be recognized, and prescribes the accounting treatment of revenue arising from certain types of transactions and events, and also provides practical guidance on the application of the criteria on revenue recognition. Revenue is recognized to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates and Value Added Taxes (“VAT”). The following specific recognition criteria must also be met before revenue is recognized:


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 and presented on a gross basis.


For post-paid subscribers, monthly service fees are recognized as the service is provided.


The activation component of starter package sales is deferred and recognized as revenue over the expected average period of the customer relationship. 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 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 telecommunications and non-telecommunications products, subject to a minimum number of points being obtained. Starting July 29, 2011, the “Poin Plus Plus” program has been replaced with the “Indosat Senyum” program. Both programs have similarity in nature and scheme to redeem the points, except that under the new program, the Company no longer includes the subscription period as a variable item in calculating the points.


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.









2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


k.

Revenue and Expense Recognition (continued)


Dealer Commissions


Consideration in the form of sales discount given by the Company to a dealer is recognized as a reduction of revenue.


If the Company receives, or will receive, an identifiable benefit in exchange for a consideration given by the Company to a dealer, and the fair value of such benefit can be reasonably estimated, the consideration will be recorded as a marketing expense.


Tower Leasing


Revenue from tower leasing classified as operating leases is recognized on the straight-line basis over the lease term based on the amount stated in the agreement between the Group and the lessee.



Multimedia, Data Communication, Internet (“MIDI”)


Internet


Revenues from installation services are deferred and recognized over the expected average period of the customer relationship. Revenues from monthly service fees are recognized as the services are provided. Revenues from usage charges are recognized monthly based on the duration of internet usage or based on the fixed amount of charges, depending on the arrangement with the customers.


Frame Net, World Link and Direct Link


Revenues from installation services are deferred and recognized over the expected average period of the customer relationship. 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 Telecommunications


International Calls


Revenue from outgoing international call traffic is reported on a gross basis.  


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.



The activation component of starter package sales is deferred and recognized as revenue over the expected average period of the customer relationship. 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.







2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


k.

Revenue and Expense Recognition (continued)


Fixed Telecommunications (continued)


Fixed Line


Revenues from fixed line installations are deferred and recognized over the expected average period of the customer relationship. 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.


Interest Income


Interest on finance leases and the excess of the minimum lease payment and unguaranteed residual value over its cost are credited to finance lease receivables and amortized over the term of the lease using the effective interest rate method (“EIR”).


Expenses


Interconnection Expenses


Expenses from network interconnection with other domestic and international telecommunications carriers are accounted for as operating expenses in the period these are incurred.


Other Expenses


Expenses are recognized when incurred.


l.

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.


m.

Pension Plan and Employee Benefits


Pension costs under the Group’s 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 from post-employment benefits 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 the greater of 10% of the present value of the defined benefit obligation or 10% of the fair value of plan assets, 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. The past service costs from post-employment benefits are recognized as an expense on a straight-line basis over the average period until the benefits become vested. If the benefits have already vested, following the introduction of changes to a pension plan, past service costs are recognized immediately.


Actuarial gains or losses and past service costs from other long-term employee benefits are recognized immediately in the interim consolidated statement of comprehensive income.


2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


m.

Pension Plan and Employee Benefits (continued)


The Group recognizes gains or losses on the curtailment of a defined benefit plan when the curtailment occurs (when there is a commitment to make a material reduction in the number of employees covered by a plan or when there is an amendment of the defined benefit plan terms such that a material element of future services to be provided by current employees will no longer qualify for benefits, or will qualify only for reduced benefits). The gain or loss on curtailment comprises any resulting change in the fair value of plan assets, change in the present value of defined benefit obligation and any related actuarial gains or losses and past service cost that had not previously been recognized.


Effective January 1, 2012, the Group follows PSAK 24 (Revised 2010), “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). The Group has chosen the 10% corridor method for the recognition of actuarial gains or losses. The Group also requires recognition of liability and expense when an employee has provided service and the entity consumes economic benefit arising from the service.


n.

Financial Instruments


Effective January 1, 2012, the Group applied PSAK 50 (Revised 2010), “Financial Instruments: Presentation”, PSAK 55 (Revised 2011), “Financial Instruments: Recognition and Measurement”, and PSAK 60, “Financial Instruments: Disclosures”.


PSAK 50 (Revised 2010) 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 PSAK 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.


PSAK 55 (Revised 2011) establishes the principles for recognizing and measuring financial assets, financial liabilities and some contracts to buy or sell non-financial items. This PSAK provides the definitions and characteristics of derivatives, the categories of financial instruments, recognition and measurement, hedge accounting and determination of hedging relationships, among others.


PSAK 60 requires disclosures of significance of financial instruments for financial position and performance; and the nature and extent of risks arising from financial instruments to which the Group is exposed during the period and at the end of the reporting period, and how the entity manages those risks.


n1.

Financial assets


Initial recognition


Financial assets within the scope of PSAK 55 (Revised 2011) 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 Group determines the classification of its financial assets at initial recognition.  


All financial assets are recognized initially at fair value plus transaction costs, except in the case of financial assets which are recorded at fair value through profit or loss.




2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

Financial Instruments (continued)


n1.

Financial assets (continued)


Initial recognition (continued)


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 Group commits to purchase or sell the assets.


The Group’s financial assets include cash and cash equivalents, trade and other accounts receivable, due from related parties, derivative assets, finance lease receivables and other current and non-current financial assets (quoted and unquoted financial instruments).


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. This category includes derivative financial instruments entered into by the Company that are not designated as hedging instruments in hedge relationships as defined by PSAK 55 (Revised 2011). Derivatives, including separated embedded derivatives, are also classified as held for trading unless they are designated as effective hedging instruments. Financial assets at fair value through profit or loss are carried in the interim consolidated statements of financial position at fair value with changes in fair value recognized in the interim consolidated statements of comprehensive income.


Derivatives embedded in host contracts are accounted for as separate derivatives and recorded at fair value if their economic characteristics and risks are not closely related to those of the host contracts and the host contracts are not held for trading or designated at fair value through profit or loss. These embedded derivatives are measured at fair value with changes in fair value recognized in the interim consolidated statements of comprehensive 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.


The Group’s financial assets classified at fair value through profit or loss consist of derivative assets.















2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

 Financial Instruments (continued)


n1.

Financial assets (continued)


Subsequent measurement (continued)


Loans and receivables


Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial measurement, such financial assets are subsequently measured at amortized cost using the EIR, less impairment. Amortized cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortization is included in the interim consolidated statements of comprehensive income. The losses arising from impairment are also recognized in the interim consolidated statements of comprehensive income.


The Group’s cash and cash equivalents, trade and other accounts receivable, due from related parties, other current financial assets, finance lease 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 Group has the positive intention and ability to hold them to maturity. After initial measurement, HTM investments are measured at amortized cost using the EIR method, less impairment. Amortized cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortization is included in the interim consolidated statements of comprehensive income. The losses arising from impairment are recognized in the interim consolidated statements of comprehensive income.


The Group did not have any HTM investments during the nine-months ended                       September 30, 2012 and 2011 and the year ended December 31, 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 equity until the investment is derecognized at which time the cumulative gain or loss is recognized or determined to be impaired, at which time the cumulative loss is reclassified from equity to comprehensive income. Interest earned on available-for-sale financial investments is reported as interest income using the EIR method.


The Group has 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. These are carried at cost less allowance for impairment.

-

Investments in equity shares that have readily determinable fair value in which the equity interest is less than 20%. These are recorded at fair value.







2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

Financial Instruments (continued)


n2.

Financial liabilities


Initial recognition


Financial liabilities within the scope of PSAK 55 (Revised 2011) 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 Group determines the classification of its financial liabilities at initial recognition.


All financial liabilities are recognized initially at fair value and, in the case of loans and borrowings, inclusive of directly attributable transaction costs.


The Group’s financial liabilities include trade accounts payable, procurement payable, accrued expenses, deposits from customers, obligations under financial lease, loans and bonds payable, due to related parties, derivative liabilities and other current financial liabilities.


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. This category includes derivative financial instruments entered into by the Company that are not designated as hedging instruments in hedge relationships as defined by PSAK 55 (Revised 2011). Separated embedded derivatives 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 interim consolidated statement of comprehensive income.


Loans and borrowings


After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortized cost using the EIR method.


Gains or losses are recognized in the interim consolidated statement of comprehensive income when the liabilities are derecognized as well as through the EIR amortization process.












2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

Financial Instruments (continued)


n3.

Offsetting of financial instruments


Financial assets and financial liabilities are offset and the net amount reported in the interim consolidated statement of financial position 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.


n4.

Fair value of financial instruments


The fair value of financial instruments that are traded in active market at each reporting date is determined by reference to quoted market prices or dealer price quotations (bid price for long position and ask price for short position), without any deduction for transaction costs. 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.


n5.

Amortized cost of financial instruments


Amortized cost is computed using the EIR 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 EIR.


n6.

Impairment of financial assets


The Group assesses 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 receivables carried at amortized cost, the Group first assesses 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 Group determines that no objective evidence of impairment exists for an individually assessed financial asset, whether significant or not, it includes the asset in a group of financial assets with similar credit risk characteristics and the group is collectively assessed 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.










2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

Financial Instruments (continued)


n6. Impairment of financial assets (continued)


Financial assets carried at amortized cost (continued)


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 EIR. If a loan or receivable has a variable interest rate, the discount rate for measuring impairment loss is the current EIR.


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 interim consolidated statement of comprehensive income. Interest income continues to be accrued on the reduced carrying amount based on the rate of interest used to discount future cash flows for the purpose of measuring impairment loss. Loans and receivables, 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 Group. 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 the interim consolidated statement of comprehensive income.


AFS financial assets


In the case of an equity investment 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.


Where there is objective 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 the interim consolidated statement of comprehensive income - is reclassified from equity to comprehensive income. Impairment loss on equity investment is not reversed through the interim consolidated statement of comprehensive income; increase in its fair value after impairment is recognized in equity.


In the case of a debt instrument classified as an AFS financial asset, impairment is assessed based on the same criteria as financial asset 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 interim consolidated statement of comprehensive 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 the interim consolidated statement of comprehensive income, the impairment loss is reversed through the interim consolidated statement of comprehensive income.








2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


n.

Financial Instruments (continued)


n7.

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 Group has transferred its rights to receive cash flows from the asset or has 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 Group has transferred substantially all the risks and rewards of the asset, or (b) the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has 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 the interim consolidated statement of comprehensive income.


n8.

Derivative financial instruments


The Company enters into and engages in cross currency swaps, interest rate swaps 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, while providing effective economic hedges of specific interest rate and foreign exchange risks under the Company’s financial risk management objectives and policies, do not meet the criteria for hedge accounting as provided in PSAK 55 (Revised 2011) and are initially recognized at fair value on the date the 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.


Any gains or losses arising from changes in fair value of derivatives during the period, which are entered into as economic hedges that do not qualify for hedge accounting, are taken directly to the interim consolidated statement of comprehensive income.


Derivative assets and liabilities are presented under current assets and liabilities, respectively. Embedded derivative is presented with the host contract in the interim consolidated statement of financial position 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 “Loss on Change in Fair Value of Derivatives - Net”, which is presented under Other Income (Expenses) in the interim consolidated statement of comprehensive income.




2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


o.

Foreign Currency Transactions and Balances


Effective January 1, 2012, the Group applied PSAK 10 (Revised 2010), “The Effects of Changes in Foreign Exchange Rates”, which describes how to include foreign currency transactions and foreign operations in the financial statements of an entity and translate financial statements into a presentation currency. The Group considers the primary indicators and other indicators in determining its functional currency, if indicators are mixed and the functional currency is not obvious, management uses its judgments to determine the functional currency that most faithfully represents the economic effects of the underlying transactions, events and conditions.


The interim consolidated financial statements are presented in rupiah, which is the Company’s functional currency and the Group’s presentation currency. Transactions involving foreign currencies are recorded at the rates of exchange prevailing at the time the transactions are made. At interim consolidated statement of financial position 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 properties under construction and installation.


For September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, the foreign exchange rates used (in full amounts) were Rp9,588, Rp9,068 and Rp8,991, respectively, per US$1 which computed by taking the average of the buying and selling rates of bank notes last published by Bank Indonesia for the period.


p.

Income Tax


Effective January 1, 2012, the Group applied PSAK 46 (Revised 2010), which requires the Group to account for the current and future tax consequences of the future recovery (settlement) of the carrying amount of assets (liabilities) that are recognized in the interim consolidated statement of financial position, and transactions and other events of the current period which are recognized in the financial statements.


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 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 financial position 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 operations, except to the extent that they relate to items previously charged or credited to equity.


The amounts of additional tax principal and penalty imposed through a tax assessment letter (“SKP”) shall be recognized as income or expense in the current period of the interim consolidated statement of comprehensive income, unless further settlement is submitted. The amounts of tax principal and penalty imposed through SKP are deferred as long as they meet the asset recognition criteria.






2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


p.

Income Tax (continued)


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.


Prior to January 1, 2012, the Group presented interest and penalties for the underpayment of income tax, if any, as part of “Others - net” under Other Income (Expenses) in the interim consolidated statement of comprehensive income.


Effective January 1, 2012, the Group applied PSAK 46 (Revised 2010), which requires the Group to present interest and penalties for the underpayment / overpayment of income tax, if any, as part of “Income Tax Benefit (Expense) - Current” in the interim consolidated statement of comprehensive income.


q.

Segment Reporting


Effective January 1, 2011, the Group applied PSAK 5 (Revised 2009), “Operating Segments”. This revised PSAK requires disclosures that will enable users of financial statements to evaluate the nature and financial effects of business activities in which the entity engages and the economic environments in which it operates.


A segment is a distinguishable component of the Group that is engaged in providing certain products (business segment), which component is subject to risks and rewards that are different from those of other segments.


Segment revenue, expenses, results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis to that segment. They are determined before intra-group balances and intra-group transactions are eliminated.


r.

Basic Earnings per Share/ADS


Effective January 1, 2012, the Group applied PSAK 56 (Revised 2011), which requires performance comparisons between different entities in the same period and between different reporting periods for the Group.


The amount of basic earnings per share is computed by dividing profit for the period attributable to owners of the Company by the weighted-average number of shares outstanding during the period.


The amount of basic earnings per ADS attributable to owners of the Company is computed by multiplying basic earnings per share attributable to owners of the Company by 50, which is equal to the number of shares per ADS.


s.

Transactions with Related Parties


Effective January 1, 2011, the Group applied PSAK 7 (Revised 2010), “Related Party Disclosures”. This revised PSAK requires disclosure of related party relationships, transactions and outstanding balances, including commitments, in the consolidated and separate financial statements of a parent, and also applies to individual financial statements.


The details of the accounts and the significant transactions entered into with related parties are presented in Note 31.






2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


t.

Adoption of Other Revised Accounting Standards and Interpretations


Other than the revised accounting standards previously mentioned above, the Group also adopted the following revised accounting standards and interpretations on January 1, 2012, which were considered relevant to the interim consolidated financial statements:


·

PSAK 53 (Revised 2010), “Share-Based Payment”

·

ISAK 20 (2010), “Income Taxes - Changes in the Tax Status of an Entity or its Shareholder”

·

ISAK 23 (2011), “Operating Leases - Incentives”

·

ISAK 24 (2011), “Evaluating the Substance of Transactions Involving the Legal Form of a Lease”

·

ISAK 25 (2011), “Land Rights”

·

ISAK 26 (2011), “Reassessment of Embedded Derivatives”.


3.  

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS


The preparation of the Group’s interim consolidated financial statements requires management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities, at the end of the reporting period. However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset or liability affected in future periods.


a.

Judgments


In the process of applying the Group’s accounting policies, management has made the following judgments, apart from those including estimations and assumptions, which have the most significant effect on the amounts recognized in the interim consolidated financial statements:


·

Determination of functional currency


The currency of each of the entities under the Group is the currency of the primary economic environment in which each entity operates. It is the currency that mainly influences the revenue and cost of rendering services.


·

Leases


The Group has various lease agreements where the Group acts as lessee or lessor in respect of certain asset. The Group evaluates whether significant risks and rewards of ownership of the leased asset are transferred to the lessee or retained by the Group based on PSAK 30 (Revised 2011) , “Leases”, which requires the Group to make judgments and estimates of transfer of risks and rewards of ownership of leased asset.


The Company is a party to various tower space lease agreements either as a lessor or a lessee. The Company has determined a number of tower space leases as finance leases based on an evaluation of the terms and conditions of arrangements in which these tower space leases transfer substantially all the risks and rewards incidental to ownership. For those tower space lease agreements that retain substantially all the risks and rewards incidental to ownership, the Company determined the arrangements as operating leases.




24


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





3.  

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS (continued)


a.

Judgments (continued)


·

Leases (continued)


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 Company was obliged to, among others, pay upfront fee and annual radio frequency fee for 10 years (Note 33i). The upfront fee is recorded as part of Long-term Prepaid Licenses 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 telecommunications 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 33i). The upfront fee is recorded as part of Long-term Prepaid Licenses 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.


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 prepaid 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.


·

Impairment of non-financial assets


Impairment exists when the carrying value of an asset or cash-generating unit exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. The fair value less costs to sell calculation is based on available data from binding sales transactions in arm’s length transactions of similar assets or observable market prices less incremental costs for disposing of the asset. The value in use calculation is based on a discounted cash flow model. The cash flows are derived from the budget for the next five years and do not include restructuring activities that the Group is not yet committed to or significant future investments that will enhance the asset’s performance of the CGU being tested. The recoverable amount is most sensitive to the discount rate used for the discounted cash flow model as well as the expected future cash inflows and the growth rate used for extrapolation purposes.


·

Exchange of asset transactions


During 2010 to 2012, the Group entered into several contracts for exchanging of asset for certain of its existing cellular technical equipment with third party supplier. For the exchange of asset transactions, the Group evaluates whether the transactions contain commercial substance based on PSAK 16 (Revised 2011) “Property, Plant, and Equipment” , which requires the Group to make judgments and estimates of the future cash flow and the fair value of the asset received and given up as a result of the transactions. Management considers the exchange of asset transactions to have met the criteria of commercial substance; however, the fair value of neither the asset received nor the asset given up could be measured reliably, hence, their value was measured at the carrying amount of the asset given up.



3.  

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS (continued)


a.

Judgments (continued)


·

Sale and leaseback transactions


The Group classifies leases into finance leases or operating leases in accordance with the accounting policies stated in Note 2j. Determining whether a lease transaction is a finance lease or an operating lease is a complex issue and requires substantial judgement as to whether the lease agreement transfer substantially all the risks and rewards of ownership to or from the Group. Careful and considered judgement is required on various complex aspects that include, but are not limited to, the fair value of the leased asset, the economic life of the leased asset, whether renewal options are included in the lease term and determining an appropriate discount rate to calculate the present value of the minimum lease payments.


Classification as a finance lease or operating lease determines whether the leased asset is capitalised and recognised on the statement of financial position. In sale and leaseback transactions, the classification of the lease back arrangements as described above determines how the gain or loss on the sale transaction is recognised. It is either deferred and amortised (finance lease) or recognised in the consolidated statement of comprehensive income immediately (operating lease).



b.

Estimates and Assumptions


The key assumptions concerning the future and other key sources of estimation uncertainty at the end of the reporting period that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial period are discussed below:


·

Determination of fair values of financial assets and financial liabilities


When the fair value of financial assets and financial liabilities recorded in the interim consolidated statement of financial position cannot be derived from active markets, their fair value is determined using valuation techniques, including the discounted cash flow model. The inputs to these models are taken from observable markets where possible, but where this is not feasible, a degree of judgment is required in establishing fair value. The judgments include considerations of inputs such as liquidity risk, credit risk and volatility. Changes in assumptions about these factors could affect the reported fair value of financial instruments.


·

Estimating useful lives of property and equipment and intangible assets


The Group estimates the useful lives of its property and equipment and intangible assets based on expected asset utilization as anchored on business plans and strategies that also consider expected future technological developments and market behavior. The estimation of the useful lives of property and equipment is based on the Group’s collective assessment of industry practice, internal technical evaluation and experience with similar assets. The estimated useful lives are reviewed at least each financial year-end and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence and legal or other limitations on the use of the assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above.


The amounts and timing of recorded expenses for any period will be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the Group’s property and equipment will increase the recorded operating expenses and decrease non-current assets. An extension in the estimated useful lives of the Group’s property and equipment will decrease the recorded operating expenses and increase non-current assets.


3.

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS (continued)


b.

Estimates and Assumptions (continued)


·

Goodwill and intangible assets


The interim consolidated financial statements reflect acquired businesses after the completion of the respective acquisition. The Company will account for the acquired businesses using the acquisition method starting January 1, 2011 and the purchase method for prior year acquisitions, which requires extensive use of accounting estimates and judgments to allocate the purchase price to the fair market values of the acquiree’s identifiable assets and liabilities at the acquisition date. Any excess in the purchase price over the estimated fair market values of the net assets acquired is recorded as goodwill in the interim consolidated statement of financial position. Thus, the numerous judgments made in estimating the fair market value to be assigned to the acquiree’s assets and liabilities can materially affect the Company’s financial performance.


·

Realizability of deferred tax assets


The Group reviews the carrying amounts of deferred tax assets at the end of each reporting period and reduces these to the extent that it is no longer probable that sufficient taxable income will be available to allow all or part of the deferred tax assets to be utilized. The Group’s assessment on the recognition of deferred tax assets on deductible temporary differences is based on the level and timing of forecasted taxable income of the subsequent reporting periods. This forecast is based on the Group’s past results and future expectations on revenues and expenses as well as future tax planning strategies. However, there is no assurance that the Group will generate sufficient taxable income to allow all or part of the deferred tax assets to be utilized.


·

Estimating allowance for impairment loss on receivables


If there is objective evidence that an impairment loss has been incurred on trade receivables, the Group estimates the allowance for impairment losses related to its trade receivables that are specifically identified as doubtful for collection. The level of allowance is evaluated by management on the basis of factors that affect the collectibility of the accounts. In these cases, the Group uses judgment based on the best available facts and circumstances, including but not limited to, the length of the Group’s relationship with the customers and the customers’ credit status based on third-party credit reports and known market factors, to record specific reserves for customers against amounts due in order to reduce the Group’s receivables to amounts that it expects to collect. These specific reserves are re-evaluated and adjusted as additional information received affects the amounts estimated.


In addition to specific allowance against individually significant receivables, the Group also assesses a collective impairment allowance against credit exposure of its debtors which are grouped based on common credit characteristic, which group, although not specifically identified as requiring a specific allowance, has a greater risk of default than when the receivables were originally granted to the debtors. This collective allowance is based on historical loss experience using various factors such as historical performance of the debtors within the collective group, deterioration in the markets in which the debtors operate, and identified structural weaknesses or deterioration in the cash flows of the debtors.



25


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





3.

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS (continued)


b.

Estimates and Assumptions (continued)


·

Estimation of pension cost and other employee benefits


The cost of defined benefit plan and present value of the pension obligation are determined using the projected-unit-credit method. Actuarial valuation includes making various assumptions which consist of, among other things, discount rates, expected rates of return on plan assets, rates of compensation increases and mortality rates. Actual results that differ from the Group’s assumptions are recognized as income or expense when the net cumulative unrecognized actuarial gains and losses at the end of the previous reporting period exceed 10% of the higher of the present value of defined benefit obligation and the fair value of plan assets at that date. Due to the complexity of the valuation, the underlying assumptions and their long-term nature, a defined benefit obligation is highly sensitive to changes in assumptions.


While the Group believes that its assumptions are reasonable and appropriate, significant differences in the Group’s actual experience or significant changes in its assumptions may materially affect the costs and obligations of pension and other long-term employee benefits. All assumptions are reviewed at each reporting date.


·

Asset retirement obligations


Asset retirement obligations are recognized in the period in which they are incurred if a reasonable estimate of fair value can be made. The recognition of the obligations requires an estimation of the cost to restore/dismantle on a per location basis and is based on the best estimate of the expenditure required to settle the obligation at the future restoration/dismantlement date, discounted using a pre-tax rate that reflects the current market assessment of the time value of money and, where appropriate, the risk specific to the liability.


·

Revenue recognition


The Group’s revenue recognition policies require making use of estimates and assumptions that may affect the reported amounts of revenues and receivables.


The Company’s agreements with domestic and foreign carriers for inbound and outbound traffic subject to settlements require traffic reconciliations before actual settlement is done, which may not be the actual volume of traffic as measured by the Company. Initial recognition of revenues is based on observed traffic adjusted by the normal experience adjustments, which historically are not material to the interim consolidated statements of comprehensive income. Differences between the amounts initially recognized and the actual settlements are taken up in the account upon reconciliation. However, there is no assurance that the use of such estimates will not result in material adjustments in future periods.


The Group recognizes revenues from installation and activation-related fees and the corresponding costs over the expected average periods of customer relationship for cellular, MIDI and fixed telecommunications services. The Group estimates the expected average period of customer relationship based on the most recent churn-rate analysis.







26


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





3.

MANAGEMENT’S USE OF JUDGMENTS, ESTIMATES AND ASSUMPTIONS (continued)


b.

Estimates and Assumptions (continued)


·

Uncertain tax exposure


In certain circumstances, the Group may not be able to determine the exact amount of its current or future tax liabilities due to ongoing investigations by, or discussions with, the taxation authority. Uncertainties exist with respect to the interpretation of complex tax regulations and the amount and timing of future taxable income. In determining the amount to be recognized in respect of an uncertain tax liability, the Group applies similar considerations as it would use in determining the amount of a provision to be recognized in accordance with PSAK 57 (Revised 2009), “ Provisions, Contingent Liabilities and Contingent Assets”. The Group makes an analysis of all tax positions related to income taxes to determine if a tax liability for unrecognized tax benefit should be recognized.


As of September 30, 2012, the Company is subject to tax audit for fiscal year 2011.




27


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





4.

CASH AND CASH EQUIVALENTS


This account consists of the following:


January 1,

  

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Cash on hand

Rupiah

1,725

1,465

1,682

U.S. dollar (US$13 in 2011 and US$12 in 2010)

-

115

110


1,725

1,580

1,792


Cash in banks


Related parties (Note 31)


Rupiah


PT Bank Mandiri (Persero) Tbk (“Mandiri”)

86,646

45,441

45,792

PT Bank Negara Indonesia (Persero) Tbk (“BNI”)

2,835

3,022

4,461

PT Bank Pembangunan Daerah

Nusa Tenggara Timur

1,889

1,033

4,476

PT Bank Pembangunan Daerah Sumatera Selatan

1,433

-

-

PT Bank Pembangunan Daerah Yogyakarta

(“BPD - Yogyakarta”)

818

1,473

256

PT Bank Syariah Mandiri (“Mandiri Syariah”)

618

719

1,215

PT Bank Pembangunan Daerah DKI Jakarta

477

1,110

935

PT Bank Rakyat Indonesia (Persero) Tbk (“BRI”)

106

1,409

11,345

PT Bank Tabungan Negara (Persero) Tbk (“BTN”)

62

500

1,270

PT Bank Pembangunan Daerah Sumatera Utara

12

1,134

662

PT Bank Pembangunan Daerah Papua

5

299

2,473

Others (each below Rp1,000)

862

3,234

720


U.S. dollar

Mandiri (US$2,493 in 2012, US$3,793 in 2011 and

US$4,606 in 2010)

23,906

34,397

41,412

Others (US$8 in 2012, US$12 in 2011 and

US$120 in 2010)

72

109

1,090


Third parties


Rupiah


PT Bank Central Asia Tbk (“BCA”)

13,618

13,247

2,284

PT Bank CIMB Niaga Tbk (“CIMB Niaga”)

12,001

4,828

21,845

HSBC

5,896

2,414

592

PT Bank Mega Syariah (“Mega Syariah”)

5,351

1,398

1,521

PT Bank Bukopin Tbk (“Bukopin”)

2,871

1,242

9,308

PT Bank Danamon Indonesia Tbk

(including Danamon Syariah)

2,248

4,104

3,471

Citibank N.A., Jakarta Branch (“Citibank”)

1,581

52,768

2,848

Deutsche Bank AG, Jakarta Branch (“DB”)

1,567

2,614

2,153

PT Bank DBS Indonesia (“DBS”)

1,559

69

-

PT Bank International Indonesia Tbk (“BII”)

1,274

653

781

Others (each below Rp5,000)

5,604

3,707

4,941






28


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)




4.

CASH AND CASH EQUIVALENTS (continued)


January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010


Cash in banks (continued)

Third parties (continued)

U.S. dollar

Citibank N.A., Singapore Branch

(US$4,398 in 2012, US$5,256 in 2011

and US$4,945 in 2010)

42,170

47,660

44,464

Fortis Bank N.V., The Netherlands (US$3,617 in 2012,

  

US$6,220 in 2011 and US$6,960 in 2010)

34,682

56,405

62,577

DB (US$2,055 in 2012, US$305 in 2011

and US$137 in 2010)

19,702

2,763

1,235

Citibank (US$1,050 in 2012, US$790 in 2011 and

US$677 in 2010)

10,064

7,164

6,087

CIMB Niaga (US$575 in 2012, US$697 in 2011 and

US$160 in 2010)

5,511

6,323

1,435

Bukopin (US$55 in 2012 and US$78 in 2011)

525

707

-

HSBC (US$38 in 2012 and US$151 in 2011)

365

1,369

-


Others (US$36 in 2012, US$9 in 2011

and US$6 in 2010)

350

84

46


286,680

303, 399

281,695



Time deposits and deposits on call


Related parties (Note 31)


Rupiah


Mandiri

281,800

245,820

421,400

BNI

157,720

143,720

141,185

BTN

134,305

180,400

88,500

BRI

50,000

145,000

68,500

Mandiri Syariah

33,000

35,000

31,000

PT Bank Pembangunan Daerah Jawa Barat and

Banten Tbk (“BPD - Jawa Barat”)

29,350

24,850

8,350

PT Bank BRI Syariah

29,000

7,500

5,000

BPD - Yogyakarta

1,000

1,000

1,000


U.S. dollar

BRI (US$80,000 in 2012, US$5,000 in 2011

and US$80,000 in 2010)

767,040

45,340

719,280

PT Bank QNB Kesawan Tbk (US$20,000 in 2012)

191,760

-

-

Mandiri (US$3,486 in 2012 and 2011 and

US$1,540 in 2010)

33,426

27,566

13,845

Mandiri Syariah (US$3,000 in 2011)

-

27,204

-

BPD - Jawa Barat (US$75 in 2011 and US$165 in 2010)

-

680

1,484






29


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





4.

CASH AND CASH EQUIVALENTS (continued)


January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010

 


Time deposits and deposits on call (continued)


Third parties


Rupiah


PT Bank Syariah Muamalat Indonesia Tbk

 (“Muamalat”)

82,800

249,894

48,500

Citibank

50,000

-

3,495

PT Bank Tabungan Pensiunan Nasional Tbk

49,500

34,500

12,000

CIMB Niaga (including CIMB Niaga Syariah)

44,000

55,000

22,500

PT Bank Saudara Tbk

(previously PT Bank Himpunan Saudara 1906 Tbk)

42,900

32,100

15,400

Mega Syariah

42,750

17,750

13,250

DB

39,436

79,354

5,232

Bukopin

31,500

27,500

21,400

PT Bank Mega Tbk

16,750

5,000

3,000

PT Bank ICB Bumiputera Tbk

15,500

9,500

-

BII

13,500

12,500

13,000

PT Bank Danamon Indonesia Tbk

2,000

33,000

15,900

BCA

-

200,000

4,080

DBS

-

50,000

-

Others (each below Rp5,000)

2,100

3,100

2,505


U.S. dollar

DBS (US$55,000 in 2012)

527,340

-

-

CIMB Niaga (US$43,000 in 2012 and

US$2,000 in 2010)

412,284

-

17,984

HSBC (US$40,000 in 2012)

383,520

-

-

DB (US$23,334 in 2012, US$17,917 in 2011

and US$5,454 in 2010)

223,729

162,473

49,038

PT Bank UOB Buana Indonesia (US$20,000 in 2012)

191,760

-

-

Permata Syariah (US$15,000 in 2012)

143,820

-

-

Fortis Bank N.V., The Netherlands

(USD$3,760 in 2012)

36,051

-

-

Muamalat (US$7,000 in 2011

and US$5,000 in 2010)

-

63,476

44,955


4,059,641

1,919,227

1,791,783


Total

4,348,046

2,224,206

2,075,270



Time deposits and deposits on call denominated in rupiah earned interest at annual rates ranging from 2.00% to 9.50% in 2012, from 2.50% to 9.75% in 2011 and from 2.50% to 10.00% in 2010, while those denominated in U.S. dollar earned interest at annual rates ranging from 0.01% to 3.00% in 2012, from 0.01% to 2.75% in 2011 and from 0.05% to 4.75% in 2010.













5.

ACCOUNTS RECEIVABLE - TRADE


This account consists of the following:


January 1,

  

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Related parties (Note 31)

Telkom (including US$63 in 2012, US$51

in 2011 and US$55 in 2010)

41,618

19,977

56,108

Others (including US$5,365 in 2012, US$8,085

in 2011 and US$7,764 in 2010)

388,073

          284,667           

214,038


Sub-total

429,691

          304,644    

 270,146

Less allowance for impairment

42,797

47,107            

47,640


Net

386,894

257,537      

222,506


Third parties

Local companies (including US$27,154 in 2012,

US$16,593 in 2011 and US$13,956 in 2010)

1,042,309

792,857   

628,224

Overseas international carriers (US$76,049

in 2012, US$66,532 in 2011 and US$93,755 in 2010)

729,155

603,309   

842,954

Post-paid subscribers from:

Cellular

303,616

254,565   

255,973

Fixed telecommunications

20,417

22,345   

47,239


Sub-total

2,095,497

1,673,076   

1,774,390

Less allowance for impairment

537,993

489,544    

448,470


Net

1,557,504

1,183,532   

1,325,920


Total

1,944,398

1,441,069

1,548,426




30


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





5.

ACCOUNTS RECEIVABLE - TRADE (continued)


The aging schedule of the accounts receivable - trade is as follows:


September 30,

            December 31,

           

January 1, 2011 /


  2012

2011

December 31, 2010


Number of

Percentage

   Percentage

  Percentage

Months Outstanding

Amount

(%)

Amount

(%)

Amount

(%)


Related parties

0 - 6 months

337,207

78.48

196,642

64.55

201,256

74.50

7 - 12 months

40,567

9.44

35,252

11.57

47,973

17.76

13 - 24 months

33,720

7.85

64,498

21.17

6,913

2.56

Over 24 months

18,197

4.23

8,252

2.71

14,004

5.18


Total

429,691

100.00

304,644

100.00

270,146

100.00



Third parties

0 - 6 months

1,184,643

56.53

947,089

56.61

787,871

44.40

7 - 12 months

 

241,673

11.53

208,218

12.44

279,806

15.77

13 - 24 months

195,027

9.31

255,648

15.28

308,808

17.40

Over 24 months

474,154

22.63

262,121

15.67

397,905

22.43


Total

2,095,497

100.00

1,673,076

100.00

1,774,390

100.00



The changes in the allowance for impairment of accounts receivable - trade are as follows:


Related

Third

Total

Parties

Parties


September 30, 2012 (Nine-months)

Balance at beginning of period

536,651

47,107

489,544

Provision (reversal) - net (Note 27)

65,751

(6,182

)

71,933

Net effect of foreign exchange adjustment

6,927

1,872

5,055

Write - offs

(28,539

)

-

(28,539)


Balance at end of period

580,790

42,797

537,993



Individual impairment

217,881

39,600

178,281

Collective impairment

362,909

3,197

359,712


Total

580,790

42,797

537,993


Gross amount of receivables, individually impaired,

before deducting any individually assessed


impairment allowance

328,409

73,096

255,313




December 31, 2011 (One Year)

Balance at beginning of year

496,110

47,640

448,470

Provision (reversal) - net

41,051

(1,509

)

42,560

Net effect of foreign exchange adjustment

105

976

(871)

Write-offs

(615

)

-

(615)


Balance at end of year

536,651

47,107

489,544



Individual impairment

189,486

44,086

145,400

Collective impairment

347,165

3,021

344,144


Total

536,651

47,107

489,544




Gross amount of receivables, individually impaired,

before deducting any individually assessed

impairment allowance

309,556

117,572

191,984




31


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





5.

ACCOUNTS RECEIVABLE - TRADE (continued)


Related

Third

Total

Parties

Parties


January 1, 2011 / December 31, 2010 (One Year)

Balance at beginning of year

461,810

57,538

404,272

Provision (reversal) - net

67,041

(9,712

)

76,753

Write-offs

(23,586

)

-

(23,586)

Net effect of foreign exchange adjustment

(9,155

)

(186

)

(8,969)


Balance at end of year

496,110

47,640

448,470



Individual impairment

182,175

37,576

144,599


Collective impairment

313,935

10,064

303,871


Total

496,110

47,640

448,470



Gross amount of receivables, individually impaired,

before deducting any individually assessed

impairment allowance

405,926

118,486

287,440



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.


Management believes the established allowance is sufficient to cover impairment losses from uncollectible accounts receivable.


6.

PREPAID TAXES


This account consists of the following:

January 1,

  

2011 /

September 30,

 December 31,

 December 31,

2012

2011

2010


VAT

22,744

25,355

47,701

Others

7,228

1,018

2,202


Total

29,972

26,373

49,903







32


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)






7.

OTHER CURRENT FINANCIAL ASSETS - NET


This account consists of the following:


January 1,

  

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Short-term investments

25,395

            25,395             

25,395

Less allowance for impairment

25,395

            25,395             

25,395


Net

-

-

-


Restricted cash and cash equivalents (including

US$142 in 2012, US$168 in 2011 and

US$1,645 in 2010)

17,460

18,830

         

48,165

Finance lease receivables (Note 33g)

7,247

5,043

            

3,160

Others (including US$291 in 2012, US$10 in 2011 and

US$70 in 2010)

7,690

5,960

4,954


Total

32,397

29,833

56,279







33


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





8.

PROPERTY AND EQUIPMENT


The details of property and equipment are as follows:


September 30, 2012 (Nine-months)



Balance

Transactions during the Period

Balance

at Beginning

at End

of Period

Additions

Derecognitions

Reclassifications

of Period



Cost


Direct ownership

Landrights

              

543,062

1,764

-

-

544,826

Buildings

867,712

-

-

3,462

871,174

Information technology equipment

3,395,355

66

-

173,713

3,569,134


Office equipment

1,234,758

5,887

(19,558

)

108

1,221,195

Building and leasehold

Improvements

12,189,586

-

(2,397,277

)

355,680

10,147,989

Vehicles

23,794

2,597

(792

)

-

25,599

Cellular technical equipment

37,413,004

107,587

(253,330

)

1,928,111

39,195,372

Transmission and cross-


connection equipment

19,735,033

116,615

-

800,827

20,652,475

FWA technical equipment

1,345,306

-

-

-

1,345,306


Operation and maintenance

center and measurement unit

1,452,593

-

-

22,327

1,474,920


Fixed access network


equipment

1,167,401

-

-

22,826

1,190,227

Properties under

construction and

installation

2,808,976

2,915,100

*

-

(3,307,054)

2,417,022


Under finance lease

Building and leasehold

 improvements (Note 2j)

818,964

519,742

-

-

1,338,706

Information technology equipment

-

50,503

-

-

50,503


Total

82,995,544

3,719,861

(2,670,957

)

-

84,044,448


Accumulated Depreciation

Direct ownership

           Buildings

348,244

13,079

-

-

361,323

Information technology


equipment

2,718,609

239,957

-

-

2,958,566

Office equipment

965,840

32,730

(19,558

)

-

979,012


Building and leasehold

improvements

5,426,745

632,927

(1,019,768

)

-

5,039,904

Vehicles

20,431

1,501

(792

)

-

21,140


Cellular technical equipment

17,535,524

3,203,605

(145,743

)

-

20,593,386


Transmission and cross-

connection equipment

9,493,456

1,194,190

-

-

10,687,646

FWA technical equipment

657,696

224,509

-

-

882,205

Operation and maintenance

center and measurement unit

1,219,365

62,660

-

-

1,282,025

Fixed access network equipment

909,355

50,517

-

-

959,872


Under finance lease

Building and leasehold

improvements (Note 2j)

123,538

102,362

-

-

225,900


Total

39,418,803

5,758,037

(1,185,861

)

-

43,990,979




Less Impairment in Value

98,611

-

-

-

98,611



Net Book Value

43,478,130

39,954,858





*including additional property and equipment purchased from Lintasarta amounting to Rp1,345 (net of intercompany profit of Rp411)



34


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





8.

PROPERTY AND EQUIPMENT (continued)


December 31, 2011 (One Year)



Balance

Transactions during the Year

Balance

at Beginning

at End

of Year

Additions

Derecognitions

Reclassifications

of Year



Cost


Direct ownership

Landrights

541,087

-

-

1,975

543,062

Buildings

814,191

2,518

-

51,003

867,712

Information technology equipment

3,046,084

16

(42,816)

392,071

3,395,355


Office equipment

1,232,237

37,596

(37,171)

2,096

1,234,758

Building and leasehold

improvements

11,956,338

-

      (107,464)

340,712

12,189,586

Vehicles

 24,700

160

(1,066)

-

23,794

Cellular technical equipment

34,850,044

400,956

(1,709,433

)

3,871,437

37,413,004

Transmission and cross-


connection equipment

18,329,220

122,992

(90,488)

1,373,309

19,735,033

FWA technical equipment

1,345,157

-

-

149

1,345,306

Operation and maintenance

center and measurement unit

1,355,263

-

(22)

97,352

1,452,593

Fixed access network

equipment

1,126,614

-

-

40,787

1,167,401

Properties under

construction and

installation

3,461,884

5,517,983

*

-

(6,170,891

)

2,808,976


Under finance lease

Building and leasehold

improvements (Note 2j)

326,979

491,985

-

-

818,964


Total

78,409,798

6,574,206

(1,988,460)

-

82,995,544


Accumulated Depreciation

Direct ownership

Buildings

313,721

34,523

-

-

348,244

Information technology


equipment

2,349,288

412,137

(42,816)

-

2,718,609

Office equipment

951,792

51,219

(37,171)

-

965,840

Building and leasehold

improvements

4,683,567

848,564

     (105,386

)

-

5,426,745

Vehicles

18,646

2,852

(1,067

)

-

20,431

Cellular technical equipment

15,488,516

3,250,203

(1,203,195

)

-

17,535,524

Transmission and cross-

connection equipment

8,036,060

1,537,432

(80,036

)

-

9,493,456

FWA technical equipment

534,842

122,854

-

-

657,696

Operation and maintenance

center and measurement unit

1,093,598

125,789

(22

)

-

1,219,365

Fixed access network equipment

842,092

67,263

-

-

909,355


Under finance lease

Building and leasehold

improvements (Note 2j)

35,648

87,890

-

-

123,538


Total

34,347,770

6,540,726

(1,469,693

)

-

39,418,803


Less Impairment in Value

98,611

-

-

-

98,611



Net Book Value

43,963,417

43,478,130



*including additional property and equipment purchased from Lintasarta amounting to Rp88,371 (net of intercompany profit of Rp27,578)





35


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





8.

PROPERTY AND EQUIPMENT (continued)


 January 1, 2011 / December 31, 2010 (One Year)



Balance

Transactions during the Year

Balance

at Beginning

at End

of Year

Additions

Derecognitions

Reclassifications

of Year



Cost


Direct ownership

Landrights

504,620

15,977

-

20,490

541,087

Buildings

652,677

4,088

-

157,426

814,191

Information technology

equipment

2,663,672

114

(14,159)

396,457

3,046,084

Office equipment

1,181,738

50,632

(14,998)

14,865

1,232,237

Building and leasehold

 improvements

10,924,318

-

(88,693

)

1,120,713

11,956,338

Vehicles

24,389

635

(1,500)

1,176

24,700

Cellular technical

equipment

31,170,449

158,285

(1,741,072)

5,262,382

34,850,044

Transmission and cross-


connection equipment

16,349,982

205,849

(324,912)

2,098,301

18,329,220

FWA technical equipment

1,284,431

-

(22,070)

82,796

1,345,157

Operation and maintenance

center and measurement unit

1,286,658

-

 (1,315)

69,920

1,355,263

Fixed access network

equipment

1,069,005

-

(1,851)

59,460

1,126,614

Properties under

construction and

installation

7,706,513

         5,039,357*

-

(9,283,986

)

3,461,884


Under finance lease

Building and leasehold

improvements (Note 2j)

-

326,979

-

-

326,979



Total

74,818,452

5,801,916

(2,210,570

)

-

78,409,798



Accumulated Depreciation

Direct ownership

Buildings

283,781

29,940

-

-

313,721

Information technology

equipment

1,983,438

379,995

(14,145)

-

2,349,288

Office equipment

912,383

54,399

(14,990)

-

951,792

Building and leasehold

improvements

3,952,460

811,639

(80,532)

-

4,683,567

Vehicles

15,761

3,588

(703

)

-

18,646

Cellular technical


equipment

14,044,917

3,026,386

(1,582,787

)

-

15,488,516

Transmission and cross-

connection equipment

6,925,779

1,435,193

(324,912

)

-

8,036,060

FWA technical equipment

434,990

121,922

(22,070

)

-

534,842

Operation and maintenance

center and measurement unit

959,924

134,989

(1,315

)

-

1,093,598

Fixed access network

equipment

777,601

66,342

(1,851)

-

842,092


Under finance lease

Building and leasehold

improvements (Note 2j)

-

35,648

-

-

35,648



Total

30,291,034

6,100,041

(2,043,305

)

-

34,347,770


Less Impairment in Value

98,611

-

-

-

98,611



Net Book Value

44,428,807

 43,963,417



*including additional property and equipment purchased from Lintasarta amounting to Rp71,423 (net of intercompany loss of Rp11,683)










8.

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.


Depreciation expense charged to the interim consolidated statement of comprehensive income amounted to Rp5,758,037 and Rp4,813,409 for the nine-month periods ended September 30, 2012 and 2011, respectively. As a result of the change in estimate of useful lives as described in Note 2h, the depreciation expense for the nine-month period ended September 30, 2012 increased by Rp765,641.


Management believes that there is no impairment in asset value or recovery of the impairment reserve as contemplated in PSAK 48 (Revised 2009) for the nine-month periods ended September 30, 2012 and 2011.


As of September 30, 2012, the Group has no property and equipment pledged as collateral to any credit facilities.


As of September 30, 2012, the Group insured its property and equipment (except submarine cables and landrights) for US$218,481 and Rp40,493,173 including insurance amounting to US$117,700 on the Company‘s satellite. 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 Group’s properties under construction and installation as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 are as follows:


Percentage of

Estimated Date


Completion

Cost

of Completion




September 30, 2012


Cellular technical equipment

 

2 - 99

1,475,376

October 2012 - March 2013

Transmission and cross-connection equipment

  

7 - 99

554,708

October 2012 - March 2013

Building and leasehold improvement

       

  

10 - 98

263,250

October - December 2012

Information technology equipment

  

50 - 90

111,249

October - December 2012

Others (each below Rp50,000)

  

75 - 99

12,439

October 2012 - January 2013


Total

2,417,022
























36


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





8.

PROPERTY AND EQUIPMENT (continued)


Percentage of

Estimated Date


Completion

Cost

of Completion



December 31, 2011



Cellular technical equipment

  

17 - 90

1,775,032

January - June 2012

Transmission and cross-connection equipment

  

18 - 98

799,321

January - June 2012

Building and leasehold improvements

 

20 - 95

141,022

January - June 2012

Information technology equipment

          40 - 80

91,182

January 2012 -

January 2013

Others

          40 - 90

2,419

January - September 2012


Total

2,808,976



January 1, 2011 / December 31, 2010



Cellular technical equipment

  

5 - 99

2,170,612

January - December 2011

Transmission and cross-connection equipment

  

   5 - 99

955,425

January - December 2011

Building and leasehold improvements

 

 6 - 95

242,194

January - December 2011

Others (each below Rp50,000)

5 - 95

93,653

January - December 2011


Total

3,461,884



Borrowing costs capitalized to properties under construction and installation for the nine-months ended September 30, 2011 amounted to Rp2,933.


For the nine-month period ended September 30, 2012 and years ended December 31, 2011 and January 1, 2011 / December 31, 2010, exchanges and sales / outright sale of certain property and equipment were made as follows:

January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010

(Nine-months)

(One Year)

(One Year)


Exchanges of Assets

Kalimantan Project (Note 33e)


Carrying amount of assets received

-

400,956

158,285

Carrying amount of assets given up

-

(400,956

)

(158,285

)


Sumatra and Java Project (Note 33c)


Carrying amount of assets received

107,587

115,734

-

Carrying amount of assets given up

(107,587

)

(115,734

)

-


Sales of 2,500 Towers (Note 29)

Proceeds

3,559,974

-

-

Net book value

(1,372,674

)

-

-


Sales of Assets

Proceeds

2,075

6,708

7,741

Net book value

-

(76

)

(841

)


Outright sales of assets being leased


Fair value of assets being leased

84,591

27,529

66,658

Net book value

(4,835

)

(2,001

)

(8,139

)


Gain

2,269,131

32,160

65,419



In the above exchange of asset transactions, the fair values of neither the assets received nor the assets given up could be measured reliably, hence, their values were measured at the carrying amounts of the assets given up.



37


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





9.

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, in SMT in 2008 and in LMD in 2010.


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 for the nine-month period ended    September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:


 

Non-integrated software

 

Other intangible asset

 


Goodwill

 


Total

Cost

             

At January 1, 2010

235,577

 

597,448

 

2,944,362

 

3,777,387

Additions

40,052

 

-

 

-

 

40,052


At December 31, 2010


275,629

 


597,448

 


2,944,362

 


3,817,439

Additions

10,340

 

112

 

-

 

10,452


At December 31, 2011


285,969

 


597,560

 


2,944,362

 


3,827,891

Additions

13,936

 

                         18

 

                   -

 

13,954


At September 30, 2012

299,905               

 

597,578                  

 

2,944,362     

 

3,841,845    

               

Accumulated Amortization

           

At January 1, 2010

215,357

 

                588,351

 

     1,393,599

 

2,197,307

Amortization

10,595

 

9,097

 

226,380

 

246,072


At December 31, 2010


225,952

 


597,448

 


1,619,979

 


2,443,379

Amortization

17,608

 

51

 

-

 

17,659


At December 31, 2011


243,560

 


597,499

 


1,619,979

 


2,461,038

Amortization

12,360                   

 

6

 

                   -

 

12,366


At September 30, 2012

255,920               

 

597,505

 

1,619,979     

 

2,473,404    

               

Net Book Value:

             

At December 31, 2010

49,677

 

-

 

1,324,383

 

1,374,060

At December 31, 2011


42,409

 


61

 


1,324,383

 


1,366,853


At September 30, 2012


43,985

 


73

 


1,324,383

 

1,368,441    

               


Goodwill acquired through business combination has been allocated to the cellular business unit, which is also considered as one of the Group’s operating segments.


 



9.

GOODWILL AND OTHER INTANGIBLE ASSETS (continued)


Goodwill is tested for impairment annually (as at December 31) and when circumstances indicate the carrying value may be impaired. The Company considers the relationship between its market capitalization and its book value, among other factors, when reviewing for indicators of impairment. As of December 31, 2011, the market capitalization of the Company was above the book value of its equity. The recoverable amount of the cellular business unit has been determined based on fair values less cost to sell (“FVLCTS”) calculation that uses the Income Approach (a Discounted Cash Flows Method) and the Market Approach (a Guideline Public Company Method).


Key assumptions used in the FVLCTS calculation at December 31, 2011:


Discount rates - The Company has chosen to use weighted average cost of capital (“WACC”) as the discount rate for the discounted cash flow. The estimated WACC applied in determining the recoverable amount of the cellular business unit is between 11% and 12%.


Compounded Annual Growth Rate (“CAGR”) - The CAGR projection for the 5-year budget period of the cellular business unit revenue based on the market analysts’ forecast is between 3.9% and 5.6%.


Cost to Sell - As the recoverable amount of the cellular business unit is determined using FVLCTS, the estimated cost to sell the business is based on a certain percentage of the equity value. The estimated cost to sell used for this calculation is at approximately 1.5% of the enterprise value.


As of September 30, 2012, the market capitalization of the Company was above the book value of its equity. As a result, management does not perform an impairment calculation as of              September 30, 2012.



10.

LONG-TERM PREPAID RENTALS - NET OF CURRENT PORTION


This account represents mainly the long-term portion of prepaid rentals on sites and towers.



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.  OTHER NON-CURRENT FINANCIAL ASSETS - NET


This account consists of the following:

            

March 31,December 31,January 1,

January 1,

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


      

Other long-term investments

1,183,534

116,307

102,707

Less allowance for impairment

113,577

113,577

99,977


Net

1,069,957

2,730

2,730


Restricted cash and cash equivalents

(including US$276 in 2012, US$290 in 2011 and

US$155 in 2010)

50,846

50,826

39,595

Employee loans receivable

11,583

13,515

15,679



12.  OTHER NON-CURRENT FINANCIAL ASSETS - NET (continued)

January 1,

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


      

Others (including US$888 in 2012, US$1,288

in 2011 and US$1,272 in 2010)

26,231

23,345

22,401

 


Sub-total

88,660

87,686

77,675


Total

1,158,617

90,416

80,405




Other long-term investments - net consist of the following:


a.

Investments in shares of stock accounted under available for sale:



 



Location

 



Principal Activity

 


Ownership

(%)

   



Cost

 

Unrealized changes in fair value

 


Carrying Value


PT Tower Bersama

Infrastructure Tbk (“Tower Bersama”)

 


Indonesia

 


Telecommunication infrastructure services

 


 

5.00

   



755,579

 


 

311,648

 



1,067,227


On August 2, 2012, the Company received 5% ownership in Tower Bersama as part of compensation from sale and leaseback transaction of telecommunication towers (Note 29).


b.

Investments in shares of stock accounted under the cost method:


September 30, 2012



 


Location

 


Principal Activity

 

Ownership

(%)

 

Cost/Carrying

   Value


PT First Media Tbk

 


Indonesia

 


Cable television and internet

network service provider

 



1.07

 



50,000


Pendrell Corporation [previously ICO Global Communication

    (Holdings) Limited*]

 




United States of America

 




Satellite service

 




0.0067

 




49,977


Asean Cableship Pte. Ltd.

          (“ACPL”)**

 


Singapore

 


Repairs and maintenance of submarine cables

 


16.67

 


1,265


Others

         


12.80 - 18.89

 


14,966


Total

             


116,208

Less allowance for impairment

           

113,577

Net

             


2,631


December  31, 2011



PT First Media Tbk

 


Indonesia

 


Cable television and internet

network service provider

 



1.07

 



50,000

Pendrell Corporation*

 

United States of America

 

Satellite service

 

0.0067

 

49,977

 ACPL**

 

Singapore

 

Repairs and maintenance of

submarine cables

 


16.67

 


1,265


Others

         


12.80 - 18.89

 


14,966


Total

             


116,208

Less allowance for impairment

         

113,577

Net

             


2,631



*

On March 15, 2011, the Company’s ownership in ICO Global Communication (Holdings) Limited was diluted from 0.0087% to 0.0068% since the Company did not exercise its right in relation to a right issue conducted by ICO Global Communication (Holdings) Limited. On July 21, 2011, ICO Global Communication changed its name to Pendrell Corporation. Furthermore, as of September 30, 2012 and December 31, 2011, the Company’s ownership in Pendrell has been diluted to 0.0067%.

**

The Company received dividend income from its investment in ACPL totaling US$1,574 (equivalent to Rp13,790) and US$2,140 (equivalent to Rp19,281) for the years ended December 31, 2011 and 2010, respectively.




38


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





12.  OTHER NON-CURRENT FINANCIAL ASSETS - NET (continued)


a.

 Investments in shares of stock accounted under the cost method (continued):



January 1, 2011 / December  31, 2010



 


Location

 


Principal Activity

 

Ownership

(%)

 

Cost/Carrying

   Value


PT First Media Tbk

 


Indonesia

 


Cable television and internet network service provider

 



1.07

 



50,000


Pendrell Corporation*

 

United States of America

 

Satellite service

 

0.0087

 

49,977

ACPL**

 

Singapore

 


Repairs and maintenance of submarine cables

 


16.67

 


1,265


Others

         


12.80 - 14.29

 


1,366


Total

             


102,608

Less allowance for impairment

         

99,977


Net

         


2,631


*

On March 15, 2011, the Company’s ownership in ICO Global Communication (Holdings) Limited was diluted from 0.0087% to 0.0068% since the Company did not exercise its right in relation to a right issue conducted by ICO Global Communication (Holdings) Limited. On July 21, 2011, ICO Global Communication changed its name to Pendrell Corporation. Furthermore, as of September 30, 2012 and December 31, 2011, the Company’s ownership in Pendrell has been diluted to 0.0067%.

**

The Company received dividend income from its investment in ACPL totaling US$1,574 (equivalent to Rp13,790) and US$2,140 (equivalent to Rp19,281) for the years ended December 31, 2011 and 2010, respectively.


The Company has provided allowance for impairment of its investments in shares of stock accounted for under the cost method amounting to Rp113,577 as of September 30, 2012 and December 31, 2011, and Rp99,977 as of January 1, 2011 / December 31, 2010, which the Company believes is adequate to cover impairment losses on the investments.


b.

Equity securities from BNI of Rp89 and Telkom of Rp10 are both available for sale as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010.


13.

OTHER NON-CURRENT ASSETS - NET


As of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, this account consisted of the following:

January 1,

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Investment in an associated company

57,300

56,300

56,300

Less allowance for impairment

56,300

56,300

56,300


Net

1,000

-

-

Claims for tax refund

928,584

866,843

651,657

Others

9,580

5,593

8,341


Total

939,164

872,436

659,998



Claims for tax refund as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 mainly consist of the Company’s corporate income tax for fiscal years 2006, 2009, 2010 and 2011 and for the nine-month periods ended September 30, 2012, the Company’s income tax article 26 for fiscal years 2008 and 2009, the Company’s VAT for fiscal year 2009 and 2010, the Company’s interest compensation on the overpayment of 2004 corporate income tax (Note 16), and Satelindo’s corporate income tax for fiscal year 2002 and income tax article 26 for fiscal years 2002 and 2003.



39


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





13.

OTHER NON-CURRENT ASSETS - NET (continued)


On July 15, 2010, the Company received Decision Letter No. KEP-357/WPJ.19/BD.05/2010 from the Directorate General of Taxation (“DGT”) declining the Company’s objection to the correction on Satelindo’s corporate income tax for fiscal year 2002 amounting to Rp105,809 (including penalties and interest). On October 14, 2010, the Company submitted an appeal letter to the Tax Court concerning the Company’s objection to the correction on Satelindo’s corporate income tax for fiscal year 2002. On June 25, 2012, the Company received the Decision Letter from the Tax Court rejecting the Company’s appeal on Satelindo’s corporate income tax for fiscal year 2002. The Company charged the related claim for tax refund amounting to Rp103,163 to current operations as part of “Current Income Tax Expense” (Note 16).


On October 12, 2010, the Company submitted appeal letters to the Tax Court concerning the Company’s objection to the correction of Satelindo’s 2002 and 2003 income tax article 26. As of            October 24, 2012, the Company has not received any decision from the Tax Court on such appeals.


On October 29, 2010, the Company received the Decision Letter from the Tax Court which accepted the Company’s objection to the correction of the 2005 corporate income tax amounting to Rp38,155, which was offset against the underpayment of the Company’s 2008 and 2009 income tax article 26 based on Tax Collection Letters (“STPs”) received by the Company on September 17, 2010 (Note 16). On February 24, 2011, the Company received a copy of a Memorandum for Reconsideration Request (Memori Permohonan Peninjauan Kembali) from the Tax Court to the Supreme Court on the Tax Court’s Decision Letter dated October 29, 2010 for the 2005 corporate income tax. On March 25, 2011, the Company submitted a Counter-Memorandum for Reconsideration Request to the Supreme Court. As of October 24, 2012, the Company has not received any decision from the Supreme Court on such request.


On April 21, 2011, the Company received the assessment letter on tax overpayment (“SKPLB”) from the DGT for the Company’s 2009 corporate income tax amounting to Rp29,272, which amount is lower than the amount recognized by the Company in its financial statements. The Company accepted a part of the corrections amounting to Rp836, which was charged to current operations. On May 31, 2011, the Company received the tax refund of its claim for 2009 corporate income tax amounting to Rp23,695, after being offset with the accepted amount of tax correction of VAT for the period January - December 2009 (Note 16). On July 20, 2011, the Company submitted an objection letter to the Tax Office regarding the remaining correction on the Company’s 2009 corporate income tax. On June 29, 2012, the Company received the Decision Letter from the DGT which declined the Company’s objection. On September 21, 2012, the Company submitted an appeal letter to the Tax Court concerning the Company’s objection to the correction on corporate income tax for fiscal year 2009. As of October 24, 2012, the Company has not received any decision from the Tax Court on such appeal.


On April 25, 2011, IMM received SKPLB from the Tax Office for IMM’s 2009 corporate income tax amounting to Rp34,950, which amount is lower than the amount recognized by IMM in its financial statements. IMM charged the unapproved 2009 claim for tax refund amounting to Rp597 to current operations. On the same date, IMM also received the assessment letters on tax underpayment (“SKPKBs”) for IMM’s 2009 income tax articles 21, 23 and 26 and VAT totalling Rp4,512 (including penalties and interest). On May 26, 2011, IMM received the refund of its claim for  2009 corporate income tax amounting to Rp30,438, after being offset with above underpayment of IMM’s 2009 income tax articles 21, 23 and 26 and VAT.



40


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





13.

OTHER NON-CURRENT ASSETS - NET (continued)


On April 26, 2011, the Company received the Tax Court’s Decision Letter which accepted the Company’s appeal on the remaining correction of the 2006 corporate income tax. On June 21, 2011, the Company received the tax refund amounting to Rp82,626. On August 22, 2011, the Company received a copy of a Memorandum for Reconsideration Request ( Memori Permohonan Peninjauan Kembali ) from the Tax Court to the Supreme Court on the Tax Court’s Decision Letter dated April 26, 2011 for the 2006 corporate income tax. On September 21, 2011, the Company submitted a Counter-Memorandum for Reconsideration Request to the Supreme Court. As of October 24, 2012, the Company has not received any decision from the Supreme Court on such request.


On April 26, 2012, IMM received SKPLB from the Tax Office for IMM’s 2010 corporate income tax amounting to Rp68,657, which amount is lower than the amount recognized by IMM in its financial statements. IMM charged the unapproved 2010 claim for tax refund amounting to Rp6,422 to current operations as part of current income tax expense (Note 16). On the same date, IMM also received SKPKBs for its 2010 income tax articles 21, 23 and 26 and VAT totalling Rp11,132 (including penalties and interest). On June 22, 2012, IMM received the refund of its claim for  2010 corporate income tax amounting to Rp57,525, after being offset with above underpayment of its 2010 income tax articles 21, 23, 26 and VAT.


On July 3, 2012, the Company received SKPLB from the DGT for the Company’s 2010 corporate income tax amounting to Rp89,381, which amount is lower than the amount recognized by the Company in its financial statements. The Company accepted all of the corrections amounting to Rp61, which was charged to current operations (Note 16). On August 24, 2012, the Company received the tax refund of its claim for 2010 corporate income tax amounting to Rp89,381. Based on this SKPLB, the tax loss carry forward amounting to Rp1,040,083, which amount is lower than the amount recognized by the Company in its financial statements. The Company accepted all of the corrections amounting to Rp101,978.


14. SHORT-TERM LOAN


This account represents loan from Mandiri, a related party (Note 31).


On June 21, 2011, the Company entered into a Revolving Time Loan Facility agreement with Mandiri covering a maximum amount of Rp1,000,000 to finance the Company’s operational working capital, capital expenditure and/or refinancing requirements. This facility is available from June 21, 2011 to June 20, 2014 and drawdowns bear interest at 1-month Jakarta Inter-Bank Offered Rate (“JIBOR”) plus 1.4% per annum. Each drawdown matures 3 months from the drawdown date and can be extended for further 3-month periods by submitting a written request for such extension to Mandiri.


Subsequently, on December 5, 2011, the Company entered into an amendment of this agreement to cover the increase of the facility amount up to Rp1,500,000 and the change of the interest rate to         1-month JIBOR plus 1.25% per annum.


On August 2 and December 14, 2011, March 28 and June 21, 2012, the Company has made several drawdowns to this loan facility totaling Rp1,900,000.


On February 2, May 14, June 29, July 5 and August 2, 2012, the Company repaid all the drawdowns made previously totalling Rp1,900,000. As of September 30, 2012, the Company has no outstanding balance of this loan facility.



41


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





14. SHORT-TERM LOAN (continued)


Voluntary early repayment is permitted subject to 3 days’ prior written notice. The Company may early repay the whole or any part of the loan.


Based on the facility agreement, the Company is required to comply with certain covenants such as maintaining financial ratios. As of September 30, 2012, the Company has complied with all the financial ratios required to be maintained.


The amortization of the loan issuance cost for the nine-month periods ended September 30, 2012 and 2011 amounted to Rp241 and Rp151, respectively (Note 28).


15.

PROCUREMENT PAYABLE


This account consists of amounts due for capital and operating expenditures procured from the following:



January 1,

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Related parties (Note 31) (including US$58

in 2012, US$114 in 2011 and US$404 in 2010)

          

41,295     

36,073

68,681

Third parties (including US$97,236 in 2012,

US$220,674 in 2011 and US$246,211 in 2010)

 

2,176,698

3,393,848

3,575,786


Total

          

 

2,217,993

3,429,921

3,644,467



The billed and unbilled amounts of the procurement payable amounted to Rp344,445 and Rp1,873,548 respectively, as of September 30, 2012, Rp555,065 and Rp2,874,856, respectively, as of December 31, 2011 and Rp360,508 and Rp3,283,959, respectively, as of January 1, 2011 / December 31, 2010.


16.

TAXES PAYABLE


This account consists of the following:

January 1,

2011 /

September 30,

   December 31,

December 31,

2012

 

  2011

2010


Estimated corporate income tax payable,

less tax prepayments of Rp65,609 in 2012,

Rp106,847 in 2011 and Rp123,281 in 2010

3,965

13,330

4,890

Income tax:


Article 4(2)

9,215

10,624

14,299

Article 21

11,493

15,366

14,032

Article 23

3,558

4,107

9,177

Article 25

9,454

14,964

18,899

Article 26

24,206

18,863

88,787

Article 29

2,139

-

-

VAT

2,679

11,123

18,107

Others

99

186

1,254


Total

66,808

88,563

169,445





42


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16.

TAXES PAYABLE (continued)



The reconciliation between profit before income tax and estimated taxable income of the Company for the nine-month periods ended September 30, 2012 and 2011 is as follows:

 

2012

2011


Profit before income tax per interim consolidated statement of


comprehensive income

1,791,292

1,530,268


Subsidiaries’ profit before income tax and effect of

inter-company consolidation eliminations  

(170,555

)(139,514

)


Profit before income tax of the Company

1,620,737

1,390,754


Positive adjustments

Depreciation

435,053

-

5% final tax sales tower (Note 29)

185,339

-

Accrual of employee benefits - net of realization

83,586

-

Provision for impairment of receivables - net

65,182

2,156

Interest compensation on the overpayment of 2004

corporate income tax

60,674

-

Employee benefit

41,885

41,581

Charges from leasing transactions

39,058

28,431

Provision for termination, gratuity and compensation benefits

of employees - net of realization

32,804

-

Amortization of debt and bonds issuance costs,

consent solicitation fees and discount (Notes 14, 18 and 19)

22,755

11,737

Donations

7,963

  20,357

Amortization of long-term prepaid licenses

2,575

-

Representation and entertainment

977

4,711

Gain on sale and exchange of property and equipment

-

188,517

Assessments for income taxes and VAT (including penalties)

-

5,251

Others

41,014

20,798



 

Negative adjustments


Gain on tower sale - net already subjected to final tax (Note 29)

(1,966,443

)

-

Equity in net income of investees

(152,533

)

(145,966)

Loss on sale and exchange of property & equipment - net

(135,147

)

-

Amortization of goodwill and other intangible assets

(112,913

)

(129,986)

Interest income already subjected to final tax

(41,603

)(33,068)

Net periodic pension cost

(4,781

)(19,352)

Income from leasing transactions

(2,345

)

(20,545)

Depreciation

-

 (704,761

)

Realization of accrual of employee benefits - net

-

(146,819)

Realization of provision for termination, gratuity and compensation


benefits of employees - net

-

(14,754)

Amortization of long-term prepaid licenses

-

(9,941

)

Other

(1,486

)

(5,365)


Estimated taxable income of the Company - current period

222,351

483,736


Tax loss carryforward at beginning of period

(1,307,007

)

(1,142,061)


Tax loss carryforward at end of period

(1,084,656

)

(658,325

)





16. TAXES PAYABLE (continued)


The computation of the income tax expense for the nine-month periods ended September 30, 2012 and 2011 is as follows:

2012

2011


Income tax expense (benefit) - current (at statutory tax rates)


Company

Income tax expense - current

-

-

Tax expense from tax correction on Satelindo’s corporate

income tax for fiscal year 2002 (Note 13)

103,163

-

Interest compensation on the overpayment of 2004 corporate

income tax

(60,674

)

-

Tax expense from tax correction on Company’s corporate

income tax for fiscal year 2010 (Note 13)

61

-

Subsidiaries

Income tax expense - current

69,574

82,761

Tax expense from tax correction on IMM’s corporate

income tax for fiscal year 2010 (Note 13)

6,422

-


Income tax expense - current - net

118,546

82,761


Income tax expense (benefit) - deferred - effect

of temporary differences at applicable tax rate


Company


Utilization of tax loss carryforward

55,588

120,934


Loss (gain) on sale and exchange of property and equipment - net

33,787

(47,129

)

Equity in net income of investees

30,713

36,491

Amortization of goodwill and other intangible assets

28,228

32,496

Adjustment due to tax audit

 (Note 13)

25,495

-


Net periodic pension cost

1,195

4,838

Income from leasing transactions

586

5,136

Depreciation

(108,763

)

176,190

Reversal of deferred tax liabilities

from tower sale transactions (Note 29)

(46,646

)

-

Realization of accrual of employee benefits - net

(20,896

)

36,705


Provision for impairment of receivables - net

(16,295

)

(539)

Charges from leasing transactions

(9,765

)

(7,108)

Realization of accrual of provision for termination, gratuity

and compensation benefits of

employees - net

(8,201

)

3,689

Amortization of debt and bonds issuance costs,


consent solicitation fees and discount (Notes 14, 18 and 19)

(5,689

)

(2,934

)

Amortization of long-term prepaid licenses

             

(644

)

2,485

Others

(8,918

)

(17,799

)


Net

(50,225

)

343,455


Subsidiaries

21,676

(7,386)


Net income tax expense (benefit) - deferred

(28,549

)

336,069


Income tax expense - net

89,997

418,830




43


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16. TAXES PAYABLE (continued)


The computation of the estimated income tax payable for the nine-month periods ended     September 30, 2012 and 2011 is as follows:


2012

2011


Income tax expense (benefit) - current


Company

Income tax expense - current

-

-

Tax expense from tax correction on Satelindo’s corporate

income tax for fiscal year 2002 (Note 13)

103,163

-

Interest compensation on the overpayment of 2004 corporate

income tax

(60,674

)

-

Tax expense from tax correction on Company’s corporate

income tax for fiscal year 2010 (Note 13)

61

-

Subsidiaries

Income tax expense - current

69,574

82,761

Tax expense from tax correction on IMM’s corporate

income tax for fiscal year 2010 (Note 13)

6,422

-


Income tax expense - current - net

118,546

82,761


Less prepayments of income tax of the Company

Article 22

62,101

38,367

Article 23

7,338

5,268


Total prepayments of income tax of the Company

69,439

43,635


Less prepayments of income tax of Subsidiaries

Article 23

4,148

4,451

Article 25

98,795

142,579


Total prepayments of income tax of Subsidiaries

102,943

147,030



Total prepayments of income tax

172,382

190,665


Estimated income tax payable

of Subsidiaries

3,965

4,412


Claims for tax refund (presented as part of “Other Non-Current

Asset - Net”)

Company

69,439

43,635

Subsidiaries

37,334

68,681


Total

106,773

112,316






44


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16. TAXES PAYABLE (continued)



The reconciliation between the income tax expense calculated by applying the applicable tax rate of 25% to the profit before income tax and the income tax expense as shown in the interim consolidated statement of comprehensive income for the nine-month periods ended September 30, 2012 and 2011 is as follows:


2012

2011


Profit before income tax per interim consolidated statement

of comprehensive income

1,791,292

1,530,268


Income tax expense at the applicable tax rate

447,823

382,567

Company’s equity in Subsidiaries’ profit before income tax

and reversal of

inter-company consolidation eliminations

38,352

42,505

Tax effect on permanent differences

Employee benefits

14,164

12,145

Unrecognized DTA on current fiscal loss

12,913

4,787

Donations

3,909

5,092

Representation and entertainment

667

1,480

Assessment for income taxes and VAT (including penalties)

336

1,313

Gain on tower sale - net already subjected to final tax (Note 29)

(491,922

)

-

Interest income already subjected to final tax

(18,561

)

(19,688)

Others

7,849

(12,913)

Adjustment due to tax audit

25,495

1,542

Interest compensation on the overpayment of 2004 corporate income

tax and bad debt write-off of Satelindo for year 2002 (Note 13)

42,489

-

Tax expense from tax correction on Group’s corporate income tax

for fiscal year 2010 (Note 13)

6,483

-


Income tax expense per interim consolidated statement

of

comprehensive income

89,997

418,830



The tax effects of significant temporary differences between financial and tax reporting of the Company which are outstanding as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 are as follows:

   January 1,

        2011 /

September 30,

  December 31,

 December 31,

2012

 

2011

        2010


Deferred tax assets

Tax loss carryforward

 

271,164

352,246

285,515

Accrual of employee benefits - net

235,514

206,416

235,104

Allowance for impairment of receivables

141,368

125,073

118,195

Allowance for impairment of investment in an

associated company and

other long-term investments

42,469

42,469

39,069

Charges from leasing transactions

23,417

13,652

4,175

Pension cost

17,101

18,296

22,143

Allowance for impairment of short-term investment

6,349

6,349

6,349

Others

403

1,550

3,300


Total

737,785

766,051

713,850


 




45


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16. TAXES PAYABLE (continued)



   January 1,

        2011 /

September 30,

  December 31,

 December 31,

2012

 

2011

        2010


Deferred tax liabilities


Property and equipment

2,378,314

2,499,934

2,247,179

Investments in subsidiaries/associated

company - net of amortization of goodwill

and other intangible assets

245,740

195,431

229,239

Unrealized changes in fair value on available for

sale investment

77,912

-

-

Income from leasing transactions

20,449

19,863

14,912

Long-term prepaid licenses

16,233

16,876

13,562

Difference in transactions of equity changes in an

associated company

1,460

1,460

1,460

Deferred debt and bonds issuance costs,

consent solicitation fees and discount

1,168

6,856

10,526

Others

224

659

659


Total

2,741,500

2,741,079

2,517,537


Deferred tax liabilities - net

2,003,715

1,975,028

1,803,687

     



The breakdown by entity of the deferred tax assets and liabilities outstanding as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:


January 1, 2011 /

           September 30, 2012

December 31, 2011

             December 31, 2010



Deferred Tax

Deferred Tax

Deferred Tax

Deferred Tax

Deferred Tax

Deferred Tax

Assets

Liabilities

Assets

Liabilities

Assets

Liabilities


Company

-

2,003,715

-

1,975,028

-

1,803,687

Subsidiaries

Lintasarta

75,845

-

80,396

-

77,755

-

IMM

22,873

-

33,718

-

17,263

-

APE

 

-

11,445

-

5,165

-

4,383

ISPL

-

1,027

-

1,027

-

428

SMT

-

-

-

-

-

1,597


Total

98,718

2,016,187

114,114

1,981,220

95,018

1,810,095



The deferred tax assets of Lintasarta relate mainly to the deferred tax on the temporary difference in the recognition of depreciation on 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 allowance for impairment of receivables is realized upon the write-off of the receivables after fulfilling certain requirements under the Income Tax Law, the allowance for impairment of investments in associated company and other long-term investments is realized upon sale of the investments and the pension cost is paid.


The significant deferred tax liabilities relate to the differences in the book and tax bases of property and equipment, investments in subsidiaries/associated company, unrealized changes in fair value on available for sale investment, long-term prepaid licenses, debt and bonds issuance costs, consent solicitation fees and discount.



46


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16. TAXES PAYABLE (continued)



Prior to 2011, the Company provided for deferred tax liabilities and deferred tax assets relating to the book-versus-tax-basis differences in its investments in subsidiaries as the Company believed that it was probable the investments in certain subsidiaries would be recovered through the sale of the shares which is a taxable transaction, and for certain subsidiaries the differences would be deductible from ordinary income as a result of a merger. In 2011, the Company re-evaluated its investment strategy including the accounting treatment on the recognition of deferred tax liabilities and deferred tax assets relating to the book-versus-tax-basis differences in investments in subsidiaries and the evaluation of “forseeable future” and the “probable” judgements. Based on the Company’s evaluation, the deferred tax liabilities were not recognized for temporary differences between the tax and book bases of investments in certain subsidiaries (IMM, ISPL and IPBV) since the Company believed the timing of the reversal of the temporary differences could be controlled and it was probable that the temporary differences would not reverse in the foreseeable future. Hence, the balance of the deferred tax liabilities on the taxable temporary differences on the investments in IMM, ISPL and IPBV as of January 1, 2011 totalling Rp111,097 was reversed and credited to current deferred income tax benefit.


On September 17, 2010, the Company received STPs from the DGT for the underpayment of the Company’s 2008 and 2009 income tax article 26 totalling Rp80,018 (including interest). On October 13, 2010, the Company submitted cancellation letters to the Tax Office regarding such STPs. Subsequently, on November 16, 2010, the Company was required to pay a certain portion of these STPs by using the approved tax refund received on the Company’s corporate income tax for fiscal year 2005 amounting to Rp38,155 (Note 13). On January 7, 2011, the Company paid the remaining amount of Rp41,863 on the underpayment of the Company’s 2008 and 2009 income tax article 26 based on STPs from the DGT. On April 11, 2011, the Company received a letter from the Tax Office which declined the request for cancellation of such STPs. On May 5, 2011, the Company submitted an appeal letter to the Tax Court concerning these STPs. On July 30, 2012, the Company received the Tax Court’s Decision Letter accepting the Company’s appeal to the cancellation on underpayment of the Company’s 2008 and 2009 income tax article 26 totalling Rp80,018 (including interest). On September 11, 2012, the Company submitted request of restitution to the Tax Office to transfer the tax overpayment related to these STPa. As of October 24, 2012, the restitution has not yet been received.


On April 21, 2011, the Company received SKPKB from the DGT for the Company’s VAT for the period January - December 2009 totalling Rp182,800 (including penalties). The Company accepted a part of the corrections amounting to Rp4,160 which was charged to current operations (Note 13). On July 15, 2011, the Company paid the remaining underpayment amounting to Rp178,640 of the VAT for the period January - December 2009. On July 19, 2011, the Company submitted an objection letter to the Tax Office regarding the remaining correction on the Company’s VAT for the period January - December 2009. On June 4, 2012, the Company received the decision letter from the DGT that declined the Company’s objection and, based on its audit, the DGT charged the Company for additional underpayment for the period January, March, April, June, August - December 2009 totalling Rp57,166 and overpayment for the period February, May and July 2009 totalling Rp4,027. On July 4, 2012, the Company paid the additional underpayment amounting to Rp57,166. On   August 24, 2012 and August 31, 2012, the Company received the overpayment amounting to Rp3,839 and Rp188, respectively. On September 3, 2012, the Company submitted an appeal letter to the Tax Court regarding the remaining correction on the Company’s VAT for the period January - December 2009. As of October 24, 2012, the Company has not received any decision from the Tax Court on such appeal.



47


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





16. TAXES PAYABLE (continued)



On March 5, 2012, the Company received the Tax Court’s Decision Letter accepting the Company’s request for interest compensation related to the issuance of 2004 SKPLB amounting to Rp60,674, which was credited to current income tax benefit in the Company’s statement of comprehensive income. On June 29, 2012, the Company received a copy of a Memorandum for Reconsideration Request ( Memori Permohonan Peninjauan Kembali ) from the Tax Court to the Supreme Court on the Tax Court’s Decision Letter dated March 5, 2012 for the interest compensation related to the issuance of 2004 SKPLB. On July 27, 2012, the Company submitted a Counter-Memorandum for Reconsideration Request to the Supreme Court. As of October 24, 2012 the Company has not received any decision from the Supreme Court such request.


On July 3, 2012, the Company received SKPLB from the DGT for the Company’s VAT for the period March 2010 amounting to Rp28,545, which amount is lower than the amount recognized by the Company in its financial statements, and SKPKBs for the Company’s VAT for the period January, February and April - December 2010 totalling Rp98,011 (including penalties). On August 2, 2012, the Company paid the underpayment amounting to Rp98,011. On August 24, 2012, the Company received the overpayment amounting to Rp28,545 from DGT. On October 1 and 2, 2012, the Company submitted an objection letter to the Tax Office regarding SKPLB and SKPKBs on the Company’s VAT for the period January - December 2010 totalling Rp106,619. As of October 24, 2012, the Company has not received any decision from the Tax Office on such objection.


The tax losses carryover of SMT, IMM and the Company as of September 30, 2012 can be carried forward through 2017 based on the following schedule:


Year of Expiration

Amount


2013

26,660

2014

31,901

2015

970,481

2016

289,695

2017

51,650


Total

1,370,387



17.

ACCRUED EXPENSES


This account consists of the following:

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010


Marketing

      

226,373

214,907

120,092

Interest

      

209,223

319,880

339,957

Network repairs and maintenance

      

205,750

288,731

265,428

Employee benefits (Notes 22 and 30)

      

175,233

180,441

216,732

Dealer incentives (Note 2k)

      

168,517

82,615

125,836

Universal Service Obligation (“USO”) (Note 35)

        

117,723

59,716

59,899

Rental

       

105,370

59,929

28,090

Radio frequency fee (Note 35)

        

94,605

          283,588

195,686

Utilities

        

81,093

58,609

85,650

Link

         

74,915

55,593

31,111

Blackberry access fee

         

48,985

79,627

20,679

Concession fee (Note 35)

         

29,500

35,370

38,005

Consultancy fees

         

26,121

35,309

65,288

General and administration

         

22,424

31,119

27,706

Others (each below Rp20,000)

        

62,903

106,043

90,726


Total

     

1,648,735

1,891,477

1,710,885



18.

LOANS PAYABLE


This account consists of the following :

January 1,

2011 /

September 30,

December 31,

December 31,


2012

2011

2010


Third parties - net of unamortized debt issuance cost,

debt discount

and consent solicitation fees of

Rp121,170 in 2012, Rp146,511 in 2011 and

Rp189,979 in 2010; unamortized debt discount of

Rp5,818 in 2012, Rp11,891 in 2011

and Rp19,267 in 2010

6,389,565

8,727,473

9,553,906

Related party (Note 31)

Mandiri - net of unamortized debt issuance cost and

consent solicitation fees of Rp1,157 in 2011 and

Rp2,955 in 2010

-

998,843

1,297,045


Total loans payable

6,389,565

9,726,316

10,850,951



Less current maturities (net of unamortized debt

issuance cost,

debt discount and consent

solicitation fees of

Rp10,904 in 2012, Rp2,295

in 2011 and Rp373 in 2010)

Third parties

2,987,208

2,301,694

2,884,147

Related party

-

998,843

300,000


Total current maturities

2,987,208

3,300,537

3,184,147


Long-term portion

Third parties

3,402,357

6,425,779

6,669,759

Related party

-

-

997,045


Total long-term portion

3,402,357

6,425,779

7,666,804

























18.

LOANS PAYABLE (continued)



The loans from third parties consist of the following:

January 1,

2011 /

September 30,

December 31,

December 31,


2012

2011

2010



AB Svensk Exportkredit, Sweden with Guarantee

from Exportkreditnamnden - net of unamortized debt

issuance cost of Rp23,796 in 2012, Rp26,434

in 2011 and Rp27,593 in 2010

1,931,471

2,127,216

1,972,905

Syndicated U.S. Dollar Loan Facility - net

of unamortized debt issuance cost and consent

solicitation fees of Rp5,086 in 2012, Rp11,621

in 2011

and Rp27,122 in 2010

1,850,192

2,069,484

4,018,828

HSBC France - net of unamortized debt issuance cost

and consent solicitation fees of Rp90,044 in 2012,

Rp104,536 in 2011 and Rp129,167 in 2010

1,261,583

1,356,403

1,500,434

BCA Revolving Time Loan - net of unamortized debt

issuance cost of Rp506 in 2012 and Rp736 in 2011

699,494

1,499,264

-

Goldman Sachs International

Principal, net of unamortized debt discount

of Rp5,818 in 2012, Rp11,891 in 2011

and Rp19,267 in 2010

473,582

422,409

415,033

Foreign Exchange (FX) Conversion Option

-

49,518

54,595

9-Year Commercial Loan - net of unamortized

debt issuance cost and consent solicitation fees

of Rp1,738 in 2012, Rp2,046 in 2011

and Rp2,821 in 2010

173,243

181,834

203,805

BCA - net of unamortized debt issuance cost

and consent solicitation fees of Rp1,138 in 2011

and Rp2,903 in 2010

-

998,862

1,297,097

Investment Credit Facility 6 from CIMB Niaga

-

22,483

52,483

Finnish Export Credit Ltd. - net of unamortized

debt issuance cost and consent solicitation

fees of Rp373

-

-

33,793


Investment Credit Facility 5 from CIMB Niaga

-

-

4,933



Total

6,389,565

8,727,473

9,553,906

Less current maturities (net of unamortized debt

issuance costs and consent solicitation fees

totaling Rp10,904 in 2012, Rp2,295 in 2011

and Rp373 in 2010)

2,987,208

2,301,694

2,884,147


Long-term portion

3,402,357

6,425,779

6,669,759











48


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18. LOANS PAYABLE (continued)



The details of the loans from the related party and third parties are as follows:


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

a. Mandiri*

§

5-year unsecured credit facility 1

§

Loan drawdowns are payable annually

September 18, 2012

Rp2,000,000

§

Year 1: 9.75% p.a.

§

Year 2: 10.5% p.a.

§

Years 3-5: Average 3-month JIBOR + 1.5% p.a.

§

Payable quarterly

§

Without penalty if the repayment is made after the 24 th month after the agreement date subject to 7 days’ prior written notice

§

With penalty of 2% of the prepaid amount for repayment prior to the 24 th month after the agreement date

§

On June 21, 2012, the Company obtained the consent letter from Mandiri for the sale of asset transaction (Note 29).

§

On September 14, 2012, the Company paid the remaining outstanding Mandiri Loan, amounting to Rp1,000,000.

b.

AB Svensk Exportkredit (“SEK”), Sweden with Guarantee from Export - kreditnamnden (“EKN”)

§

Credit facilities consisting of Facilities A, B and C with maximum amounts of US$100,000, US$155,000 and US$60,000, respectively

§

Loan drawdowns are payable semi-annually

May 31, 2016 for Facility A, February 28, 2017 for Facility B and November 30, 2017 for Facility C

US$315,000

§

Facility A: Margin of 0.25%, LIBOR, SEK Funding Cost of 1.05% and EKN Premium Margin of 1.57%

§

Facility B: Margin of 0.05%, Commercial Interest Reference Rate (“CIRR”) and EKN Premium Margin of 1.61%

§

Facility C: Margin of 0.05%, CIRR and EKN Premium Margin of 1.59%

§

Payable semi-annually

§

Permitted only 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

§

In 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

§

On June 18, 2012, the Company amended its credit facility agreement with HSBC Bank Plc, as facility agent. The amendment included changes in definition of certain terms related to sale of asset transactions (Note 29).


*   related party (Note 31)






49


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18. LOANS PAYABLE (continued)


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

c. Syndicated U.S. Dollar Loan Facility - 12 Financial Institutions**

Syndicated  U.S. Dollar Loan Facility  - 12 Financial Institutions**

§

5-year unsecured credit facility

§

Loan drawdowns are payable semi-annually

June 12, 2013

US$450,000

§

USD London Inter-Bank Offered Rate (“LIBOR”) + 1.9% p.a. (onshore lenders);

USD LIBOR + 1.85% p.a. (offshore lenders)

§

Payable semi-annually

§

Permitted only after the 6 th month from the date of loan agreement subject to 15 days’ prior written notice (in the minimum amount of US$10,000 and in an amount divisible by US$1,000)

§

On June 19, 2012, the Company amended its credit facility agreement with PT Bank DBS Indonesia, as facility agent. The amendment included changes in definition of certain terms related to sale of asset transactions (Note 29).

d. HSBC  France

§

12 year - COFACE term facility

§

Payable in twenty semi-annual installments

September 30, 2019

US$157,243

§

5.69% p.a.

§

Payable semi-annually

§

Permitted with a corresponding proportionate voluntary prepayment under the SINOSURE Facility after the last day of the availability period and on a repayment date subject to 30 days’ prior written notice

§

In 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

§

On June 18, 2012, the Company amended its COFACE credit facility agreement with HSBC France, as facility agent. The amendment included changes in definition of certain terms related to sale of asset transactions (Note 29).


**

On October 14, 2011, PT Bank UOB Indonesia (one of lenders under the Syndicated U.S. Dollar Loan Facility) transferred its portion of the loan to UOB Limited (another lender under the Syndicated U.S. Dollar Loan Facility), hence the number of lenders became 12.




50


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18. LOANS PAYABLE (continued)


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

d. HSBC  France (continued)

§

12 year - SINOSURE term facility

§

Payable in twenty semi-annual installments

September 30, 2019

US$44,200

§

USD LIBOR + 0.35% p.a.

§

Payable semi-annually

§

Permitted with a corresponding proportionate voluntary prepayment under the COFACE Facility after the last day of the availability period and on a repayment date subject to 30 days’ prior written notice

§

In 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

§

On July 23, 2012, the Company amended its SINOSURE credit facility agreement with HSBC France, as facility agent. The Amendment included changes in definition of certain terms related to sale of asset transaction (Notes 29).

e. BCA

§

The revolving time loan with maximum amount of Rp1,000,000

§

Each drawdown matures 1 month from the drawdown date. Subsequently, on August 9, 2011, the Company obtained an approval from BCA to amend the maturity date of each drawdown to become at the latest on February 10, 2014

§

On December 1, 2011, the facility was amended to increase the facility amount up to Rp1,500,000 and change the interest rate

February 10, 2014

Rp1,500,000

§

JIBOR + 1.4% p.a. However, starting December 1, 2011, JIBOR + 1.25% p.a.

§

Payable monthly

§

Permitted subject to 1 day prior written notice

§

The Company may repay the whole or any part of the loan

§

On June 11, 2012, the Company obtained the consent letter from BCA for the sale of asset transaction (Note 29).









18. LOANS PAYABLE (continued)


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

f. Goldman Sachs    International (“GSI”) ***

§

Investment loan

§

Provides an “FX Conversion Option” for GSI to convert the loan payable into U.S. dollar loan of US$50,000 on May 30, 2012 (“FX Conversion Option”)

§

Fair value of FX Conversion Option as of December 31, 2011 and

December 31,

2010 amounting to US$5,460.78  (equivalent to Rp49,518) and US$6,072.20 (equivalent to Rp54,595), respectively

(Note 20)

May 30, 2013

US$50,000

§

8.75% p.a.

§

Payable quarterly

§

If GSI takes FX Conversion 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

§

Certain changes affecting withholding taxes in the United Kingdom or Indonesia

§

Default under Guaranteed Notes due 2012

§

Default under the Company’s USD Notes and IDR Bonds

§

Redemption, purchase or cancellation of the Guaranteed Notes Due 2012 and there are no USD Indosat Notes outstanding upon such redemption, purchase or cancellation

§

Change of control in the Company.

g.

HSBC Jakarta  Branch, CIMB Niaga and Bank of China Limited Jakarta Branch

§

9-year unsecured commercial facility

§

Payable in fifteen semi-annual payments after 24 months from the date of loan agreement. For the 1 st five installments: US$1,351.85 each; and US$2,027.78 each for the remaining installments thereafter

November 28, 2016

US$27,037

§

USD LIBOR + 1.45% p.a.

§

Payable semi-annually

§

Permitted only on each repayment date after the first repayment date subject to 30 days’ prior written notice

§

In minimum amount of US$5,000 and in an amount divisible by US$1,000

§

Any prepayment shall satisfy the obligations of loan repayment proportionately

§

On June 20, 2012, the Company amended its credit facility agreement with HSBC Ltd, as facility agent. The amendment included changes in definition of certain terms related to sale of asset transactions (Note 29).   


***

On May 30, 2012, GSI exercised the FX conversion option to convert the loan into U.S. dollar loan of US$50,000.



















51


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18.

LOANS PAYABLE (continued)


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

h. BCA




§

5-year unsecured credit facility 1

§

Loan drawdowns are payable annually

September 27, 2012

Rp2,000,000

§

Year 1: 9.75% p.a.

§

Year 2: 10.5% p.a.

§

Years 3-5: 3-month JIBOR + 1.5% p.a.

§

Payable quarterly

§

Without penalty if the repayment is made after the 24 th month after the agreement date subject to 7 days’ prior written notice

§

With penalty of 2% of the prepaid amount for repayment prior to the 24 th month after the agreement date

§

On June 11, 2012, the Company obtained the consent letter from BCA for the sale of asset transaction (Note 29)

§

On September 27, 2012, the Company paid the remaining outstanding BCA Loan, amounting to Rp1,000,000.

i. CIMB Niaga

§

Investment credit facility 6 obtained by Lintasarta

§

Payable quarterly

August 24,

2012

Rp75,000

§

14.5% p.a., subject to change by CIMB Niaga depending on the market condition

§

Payable quarterly

§

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.

§

The loan is collateralized by all equipment (Note 8) purchased from the proceeds of credit facility.

§

In August 2012, this loan was fully paid.

j.

Finnish Export   Credit Ltd.

§

5-year credit facility

§

Paid semi-annually

May 12, 2011

US$38,000

§

4.15% p.a.

§

Paid semi-annually

§

Permitted only after 60 days of the loan agreement subject to 15 days’ prior written notice (in the minimum amount of US$10,000 and in an amount divisible by US$1,000)

§

In May 2011, this loan was fully paid.





52


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18.

LOANS PAYABLE (continued)


Counterparties

Loan Type

Maturity

Amount

Interest Structure

Remarks

k. CIMB Niaga

§

Investment credit facility 5 obtained by Lintasarta

§

Paid quarterly

January 10, 2011

Rp50,000

§

1-month SBI + 2.25% p.a.

§

Paid quarterly

§

Permitted only on interest payment date subject to 13 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 was allowed with 1% penalty of the early repaid amount.

§

In January 2011, this loan was fully paid.



The scheduled principal payments from 2013 of all the loans payable as of September 30, 2012 are as follows:


Twelve months ending September 30,

        


  2017 and

        2013

   2014

2015

2016

  thereafter        Total


In rupiah


BCA - revolving

time loan

-

700,000

-

-

-700,000


Sub-total

-

700,000

-

-

-     700,000


In U.S. dollar


SEK, Sweden

(US$203,929)

431,460

431,460

431,460

431,460229,427

1,955,267

Syndicated U.S. Dollar

Loan Facility

(US$193,500)

1,855,278

-

-

-

-1,855,278

HSBC France

(US$140,970.68)

193,090

193,090

193,090

193,090579,267

1,351,627

GSI (US$50,000)

479,400

-

-

-

-479,400

9-Year Commercial

Facility

(US$18,249.98)

38,885

38,885

38,885

38,88519,441

174,981


Sub-total

2.998.113

663,435

663,435

663,435828,135

5,816,553


Total

2.998.113

1,363,435

663,435

663,435

828,135

6,516,553



Less:

- unamortized debt issuance costs and consent solicitation fees

(121,170

)

- unamortized debt discount

(5,818

)

   

Net

6,389,565





53


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





18.

LOANS PAYABLE (continued)


The total amortization of debt issuance, discount and consent solicitation fees on the loans for the nine-month periods ended September 30, 2012 and 2011 amounted to Rp52,872 and Rp48,217, respectively (Note 28).


As of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, the Group has complied with all financial ratios required to be maintained under the loan agreements.


19. BONDS PAYABLE


This account consists of the following :

        

January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010


a. Guaranteed Notes Due 2020 - net of unamortized

notes issuance cost of Rp75,695 in 2012,


Rp58,420 in 2011 and Rp64,885 in 2010 and

unamortized notes discount of Rp23,917 in 2012,

Rp26,208 in 2011 and Rp29,666 in 2010

6,132,588

5,809,572

5,749,599

b. Eighth Indosat Bonds in Year 2012 with Fixed Rates

- net of unamortized bonds issuance cost and

consent solicitation fees of Rp8,028 in 2012

2,691,972

-

-

c. Fifth Indosat Bonds in Year 2007 with Fixed Rates

- net of unamortized bonds issuance cost and

consent solicitation fees of Rp7,624 in 2012,

Rp9,102 in 2011 and Rp11,041 in 2010

2,592,376

2,590,898

2,588,959

d. Seventh Indosat Bonds in Year 2009 with Fixed Rates

- net of unamortized bonds issuance cost of

Rp3,724 in 2012, Rp4,442  in 2011 and

Rp5,362 in 2010

1,296,276

1,295,558

1,294,638

e. Sixth Indosat Bonds in Year 2008 with Fixed Rates

- net of unamortized bonds issuance cost and

consent solicitation fees of Rp2,134 in 2012,

Rp3,603 in 2011 and Rp5,414 in 2010

1,077,866

1,076,397

1,074,586


f. Indosat Sukuk Ijarah III in Year 2008 - net of

unamortized bonds issuance cost and consent

solicitation fees of Rp665 in 2012, Rp1,545

in 2011 and Rp2,625 in 2010

569,335

568,455

567,375

g. Indosat Sukuk Ijarah II in Year 2007 - net of

unamortized bonds issuance cost and consent

solicitation fees of Rp812 in 2012, Rp1,124 in 2011

and Rp1,517 in 2010

399,188

398,876

398,483

h. Indosat Sukuk Ijarah V in Year 2012 - net of

unamortized bonds issuance cost and consent

solicitation fees of Rp886 in 2012

299,114

-

-


i. Second Indosat Bonds in Year 2002 with Fixed and

Floating

 Rates - net of unamortized consent

solicitation fees of Rp153 in 2012, Rp649 in 2011

and Rp652 in 2010

199,847

199,351

199,348

j. Indosat Sukuk Ijarah IV in Year 2009 - net of

unamortized bonds issuance cost of

Rp663 in 2012, Rp754 in 2011 and Rp873 in 2010

199,337

199,246

199,127





54


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





19. BONDS PAYABLE (continued)


This account consists of the following (continued) :

        

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010


k. Limited Bonds II issued by Lintasarta

-

25,000

25,000

l.  Limited Bonds I issued by Lintasarta

-

16,989

16,989

m.Fourth Indosat Bonds in Year 2005 with Fixed Rate -


net of unamortized bonds issuance cost

and consent solicitation fees of Rp1,382

-

-

813,618


n. Indosat Syari’ah Ijarah Bonds in Year 2005 -

net of unamortized bonds issuance cost and

consent solicitation fees of Rp487

-

-

284,513


Total bonds payable

15,457,899

12,180,342

13,212,235


Less current maturities

1,528,294

41,989

1,098,131


Long-term portion

13,929,605

12,138,353

12,114,104



Bond

Nominal Amount

Interest

Maturity

Remarks

a.

Guaranteed Notes Due 2020

US$650,000

§

7.375% p.a.

§

Payable semi-annually

July 29, 2020

The notes are redeemable at the option of IPBV:

§

At any time on or after July 29, 2015.

§

Prior to July 29, 2013, IPBV may redeem up to a maximum of 35% of the original aggregate principal amount.

§

At any time, upon not less than 30 days’ nor more than 60 days’ prior notice, at a price equal to 100% of the principal amount thereof, plus any accrued and unpaid interest to (but not including) the redemption date and any additional amounts, in the event of certain changes affecting withholding taxes in Indonesia and the Netherlands.

§

Upon a change in control of IPBV, the holder of the notes has the right to require IPBV to repurchase all or any part of such holder’s notes.

§

Based on latest rating reports (released in July, February and April 2012), the notes have BB+ (stable outlook), Ba1 (stable outlook) and BBB (stable outlook) ratings from Standard & Poor’s (“S&P”), Moody’s Investors Service (“Moody’s) and Fitch Ratings (“Fitch”), respectively.



55


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





19. BONDS PAYABLE (continued)


Bond

Nominal Amount

Interest

Maturity

Remarks

a.

Eighth Indosat Bonds in Year 2012

§

Series A

Rp1,200,000

§

8.625% p.a.

§

Payable quarterly

June 27, 2019

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price temporarily or as an early settlement.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ rating from PT Pemeringkat Efek Indonesia (“Pefindo”).

§

Series B

Rp1,500,000

§

8.875% p.a.

§

Payable quarterly

June 27, 2022

a.

Fifth Indosat Bonds in Year 2007

§

Series A

Rp1,230,000

§

10.20% p.a.

§

Payable quarterly

May 29, 2014

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price temporarily or as an early settlement.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ rating from Pefindo.

§

Series B

Rp1,370,000

§

10.65% p.a.

§

Payable quarterly

May 29, 2017

a.

Seventh Indosat Bonds in Year 2009

§

Series A

Rp700,000

§

11.25% p.a.

§

Payable quarterly

December 8, 2014

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price temporarily or as an early settlement.

§

Based on the latest rating report released in June 2012, the bonds have id AA+  rating from Pefindo.

§

Series B

Rp600,000

§

11.75% p.a.

§

Payable quarterly

December 8,

2016

e.

Sixth Indosat Bonds in Year 2008

§

Series A

Rp760,000

§

10.25% p.a.

§

Payable quarterly

April 9, 2013

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price temporarily or as an early settlement.

§

Based on the latest rating report released in June 2012, the bonds have id AA+  rating from Pefindo.

§

Series B

Rp320,000

§

10.80% p.a.

§

Payable quarterly

April 9, 2015

e.

Indosat Sukuk Ijarah III in Year 2008 (“Sukuk Ijarah III”)

Rp570,000

§

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.

April 9, 2013

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ (sy) (stable outlook) rating from Pefindo.

e.

Indosat Sukuk Ijarah II in Year 2007 (“Sukuk Ijarah II”)

Rp400,000

§

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.

May 29, 2014

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ (sy) rating from Pefindo.

e.

Indosat Sukuk Ijarah V in Year 2012 (“Sukuk Ijarah V”)

Rp300,000

§

Bondholders are entitled to annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp25,875, payable on a quarterly basis starting September 27, 2012 up to June 27, 2019.

June 27, 2019

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ (sy) rating from Pefindo.




19. BONDS PAYABLE (continued)


§

k.

Limited Bonds II issued by Lintasarta (amended on August 25, 2009)

Bond

Nominal Amount

Interest

Maturity

Remarks

e.

Second Indosat Bonds in Year 2002 - Series B

Rp200,000

§

16% p.a.

§

Payable quarterly

November 6, 2032

§

The Company has buyback option on the 10th, 15th, 20th and 25th anniversaries of the bonds at 101% of the bonds’ nominal value and the bondholder has sell option if the rating of the bonds decreases to id AA- or lower or on the 15th, 20th and 25th anniversaries of the bonds.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ rating from Pefindo.

e.

Indosat Sukuk  Ijarah IV in Year 2009 (“Sukuk Ijarah IV”)

§

Series A

Rp28,000

§

Bondholders are entitled to annual fixed ijarah return (“ Cicilan Imbalan Ijarah ”) totalling Rp3,150, payable on a quarterly basis starting March 8, 2010 up to December 8, 2014.

December 8, 2014

§

The Company has option to buy back part or all of the bonds, after the 1 st anniversary of the bonds, at market price.

§

Based on the latest rating report released in June 2012, the bonds have id AA+ (sy) rating from Pefindo.

§

Series B

Rp172,000

§

Bondholders are entitled to annual fixed ijarah return (“ Cicilan Imbalan Ijarah ”) totalling Rp20,210, payable on a quarterly basis starting March 8, 2010 up to December 8, 2016.

December 8, 2016

 

Rp66,150, with the remaining amount of Rp60,000 since June 14,2009

§

Average 3-month rupiah time deposit rates with Mandiri, BNI, BRI and BTN, plus a fixed premium of 3% (The maximum limit of floating rates was 19% and the minimum limit was 11% p.a. and starting June 14, 2009, the minimum limit increased to 12.75%.)

§

Payable quaterly

June 14, 2009 extended to

June 14, 2012

§

On February 29, 2012, Lintasarta paid these bonds in full.

l.

Limited Bonds I issued by Lintasarta (amended on August 25, 2009)

Rp34,856, with the remaining amount of Rp26,553 since June 2,2009

§

Average 3-month rupiah time deposit rates with Mandiri, BNI, BRI and BTN, plus a fixed premium of 3% (The maximum limit of floating rates was 19% and the minimum limit was 11% p.a. and starting June 14, 2009, the minimum limit increased to 12.75%.)

§

Payable quaterly

June 2, 2009 extended to

June 2, 2012

§

On February 29, 2012, Lintasarta paid these bonds in full.

m.Fourth Indosat Bonds in Year 2005

Rp815,000

§

12% p.a.

§

Paid quarterly

June 21, 2011

§

The Company had early settlement option on the 4th anniversary of the bonds at 100% of the bonds’ nominal value and buy-back option after the 1st anniversary of the bonds at market price temporarily or as an early settlement.

§

On June 21, 2011, the Company paid these bonds in full.









19. BONDS PAYABLE (continued)


Bond

Nominal Amount

Interest

Maturity

Remarks

n.

Indosat Syari’ah Ijarah Bonds in Year 2005 (“Syari’ah Ijarah Bonds”)

Rp285,000

§

Bondholders were entitled to annual fixed Ijarah return (“Cicilan Imbalan Ijarah”) totalling Rp34,200, paid on a quarterly basis starting September 21, 2005  up to June 21, 2011.

June 21, 2011

§

The Company had early settlement option on the 4th anniversary of the bonds at 100% of the bonds’ nominal value and buy-back option after the 1st anniversary of the bonds at market price temporarily or as an early settlement.

§

On June 21, 2011, the Company paid these bonds in full.


The scheduled principal payments of all the bonds payable outstanding as of September 30, 2012 are as follows:

Twelve months ending September 30,

        


  2017 and

2013

   2014

2015

2016

  thereafter *

Total

 


In U.S. dollar


Guaranteed Notes

   Due 2020*

 

(US$650,000)

-

-

-

-

6,232,200

6,232,200


In Rupiah


Eighth Indosat Bonds*

-

-

-

-

2,700,000

2,700,000

Fifth Indosat Bonds*

-

1,230,000

-

-

1,370,0002,600,000

Seventh Indosat Bonds*

-

-

700,000

-

600,000

1,300,000

Sixth Indosat Bonds*

760,000

-

320,000

-

-1,080,000

Sukuk Ijarah III*

570,000

-

-

-

-

570,000

Sukuk Ijarah II*

-

400,000

-

-

-

400,000

Sukuk Ijarah V*

-

-

-

-

300,000

300,000

Second Indosat Bonds*

200,000

-

-

-

-

200,000

Sukuk Ijarah IV*

-

-

28,000

-

172,000

200,000


Sub-total

1,530,000

1,630,000

1,048,000

-

5,142,0009,350,000


Total

1,530,000

1,630,000

1,048,000

-

11,374,200

15,582,200



Less:

-

unamortized notes issuance cost

(75,695

)

-

unamortized bonds issuance costs and consent solicitation fees

(24,689

)

-

unamortized notes discount

(23,917

)


Net

15,457,899


*

Refer to previous discussion on early repayment options for each bond/note.






56


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





19. BONDS PAYABLE (continued)



All 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 as pari-passu security to all of the Company’s other liabilities including the bonds.


On June 5, 2012, the Company and IPBV entered into a supplemental indenture with Bank of New York Mellon, as a trustee, for the IPBV Guaranteed Notes Due 2020 based on the consent letter received on May 21, 2012 representing 93.21% of the notesholders. The supplemental indenture included the amendment of certain definition under the previous Guaranteed Notes Due 2020 indentures and the approval for the sale of asset transaction (Note 29).


On June 8, 2012, the Company received the consent letter from BRI, as a trustee, for the Eighth Indosat Bonds, Seventh Indosat Bonds, Sixth Indosat Bonds, Fifth Indosat Bonds, Second Indosat Bonds and Sukuk Ijarah V, IV, III and II regarding the Company’s sale of asset transaction (Note 29).


The total amortization of bonds issuance cost, consent solicitation fees, notes issuance cost and discount for the nine-month periods ended September 30, 2012 and 2011 amounted to Rp17,643 and Rp13,963, respectively (Note 28).


As of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, the Group has complied with all financial ratios required to be maintained under the Notes Indenture and Trustee Agreements.



57


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





20. DERIVATIVES


The Company entered into several swap and forward contracts. Listed below is information related to the contracts and their fair values (net of credit risk adjustment) as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010:


Fair Value (Rp)


           

      January 1, 2011  /

 

Notional

     September 30, 2012

December 31, 2011

          

December 31, 2010

Amount


(US$)

Receivable

Payable

Receivable

Payable

ReceivablePayable

 


Cross Currency Swap Contracts:

a.

Goldman Sachs International

(”GSI”) (1)

75,000

-

-

-

-50,866-

b.

Standard Chartered

(“StandChart”) (7)

25,000

-

-

-

6,981

-12,055

c.

StandChart (8)

25,000

-

-

1,620

-

-1,731

d.

StandChart (9)

25,000

-

-

12,608

-

9,443-

e.

Merrill Lynch International

Bank Limited,

London Branch (“MLIB”) (2)

50,000

-

-

-

-

-2,234

f.

MLIB (6)

25,000 with


decreasing amount

6,459

-

3,639

-

2,154-

g.

MLIB (3)

25,000

-

-

-

-

3,778-

h.

DBS (6)

25,000 with


 decreasing amount

6,448

-

4,271

-

3,093-

i.

HSBC, Jakarta Branch

10,000

2,171

-

-

-

--

j.

Barclays Bank PLC (“Barclays“)

14,500

3,254

-

-

-

--

k.

HSBC, Jakarta Branch

14,000

3,891

-

-

-

--

l.

HSBC, Jakarta Branch

11,000

3,559

-

-

-

--

 


Sub-total

25,782

-

22,138

6,981

69,33416,020

 



Interest Rate Swap Contracts:

m.

HSBC, Jakarta Branch

27,037 with

decreasing amount

-

13,631

-

13,254

-13,100

n.

HSBC, Jakarta Branch

44,200 with

decreasing amount

-

34,169

-

35,370

-29,027

o.

GSI

100,000

-

53,693

-

60,869

-90,273

p.

DBS

25,000 with

decreasing amount

-

2,875

-

4,174

-9,238

q.

DBS

25,000 with

decreasing amount

-

2,548

-

3,678

-9,343

r.

Bank of Tokyo MUFJ

25,000 with

(“BTMUFJ”)

decreasing amount

-

1,799

-

2,649

-6,656

s.

BTMUFJ

25,000 with

decreasing amount

-

1,600

-

2,347

-5,885

t.

BTMUFJ

25,000 with

decreasing amount

-

1,448

-

2,118

-5,297

u.

StandChart

40,000 with

decreasing amount

-

2,041

-

2,692

-6,814

v.

DBS

26,000 with

decreasing amount

-

780

-

1,486

-4,966

w.

DBS

26,000 with

decreasing amount

-

688

-

1,282

-4,303

x.

BTMUFJ

(10)

36,500 with

decreasing amount

-

-

-

1,289

-7,347

y.

International Netherlands


Group (“ING”)

25,000 with

Bank N.V. (5)

decreasing amount

-

-

-

-

-4,014

z.

ING Bank N.V. (4)

33,500

-

-

-

-

-3,120

 


Sub-total

-

115,272

-

131,208

-199,383

 



(1)

contract entered into in August 2005 and terminated in June 2011

(2)

contract entered into in August 2008 and terminated in June 2011

(3)

contract entered into in September 2008 and terminated in June 2011

(4)    

contract entered into in April 2009 and settled in June 2011

(5)  

contract entered into in March 2009 and settled in December 2011

(6)  

In June 2012 and December 2011, the Company used the option to exercise US$2,000 in June 2012 and US$6,000 in December 2011 of the contract amount.

(7)  

contract entered into in January 2006 and settled in June 2012

(8)  

contract entered into in March 2006 and settled in June 2012

(9)  

contract entered into in May 2006 and settled in June 2012

(10)  

contract entered into in March 2009 and settled in June 2012











58


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





20. DERIVATIVES (continued)

Fair Value (Rp)


           

      January 1, 2011 /

 

Notional

     September 30, 2012

December 31, 2011

          

December 31, 2010

Amount


(US$)

Receivable

Payable

Receivable

Payable

ReceivablePayable

 


Currency Forward Contracts:

aa.

JP Morgan (11)

10,000

-

-

-

-

--

ab.

DBS (11)

20,000

-

-

-

-

--

ac.

Deutsche Bank (11)

20,000

-

-

-

-

--

ad.

Deutsche Bank (11)

10,000

-

-

-

-

--

ae.

JP Morgan (11)

10,000

-

-

-

-

--

af.

StandChart (11)

5,000

-

-

-

-

--

ag.

JP Morgan (11)

10,000

-

-

-

-

--

ah.

PT Danareksa (Persero)


     (“Danareksa”) (11)

5,000

-

-

-

-

--

ai.

JP Morgan (11)

5,000

-

-

-

-

--

aj.

StandChart (11)

5,000

-

-

-

-

--

ak.

JP Morgan (11)

5,000

-

-

-

-

--

al.

HSBC, Jakarta Branch (12)

5,000

-

-

-

-

--

am.

HSBC, Jakarta Branch (13)

5,000

-

-

-

-

--

an.

JP Morgan (12)

5,000

-

-

-

-

--

ao.

HSBC, Jakarta Branch (12)

1,000

-

-

-

-

--

ap.

HSBC, Jakarta Branch (12)

3,000

-

-

-

-

--

aq.

HSBC, Jakarta Branch (14)

10,000

-

-

5,231

-

--

ar.

JP Morgan (14)

2,000

-

-

1,011

-

--

as.

StandChart (17)

7,000

-

-

3,902

-

--

at.

JP Morgan (14)

9,500

-

-

4,832

-

--

au.  

HSBC, Jakarta Branch (15)

6,000

-

-

3,222

-

--

av.

HSBC, Jakarta Branch (15)

7,500

-

-

4,021

-

--

aw.

JP Morgan (16)

13,750

-

-

6,771

-

--

ax.

StandChart (18)

8,000

-

-

4,542

-

--

ay.

StandChart (17)

6,600

-

-

3,666

-

--

az.

StandChart (14)

3,000

-

-

1,486

-

--

ba.

DBS (14)

10,000

-

-

5,010

-

--

bb.

ING (14)

7,000

-

-

3,538

---

bc.

DBS (14)

7,000

-

-

3,528

-

--

bd.

DBS (18)

10,000

-

-

5,497

-

--

be.

JP Morgan (18)

10,000

-

-

5,523

-

--

bf.

HSBC, Jakarta branch (18)

10,000

-

-

4,909

-

--

bg.

ING (14)

10,000

-

-

5,330

---

bh.

ING (14)

13,000

-

-

6,960

---

bi.

DBS (15)

13,000

-

-

6,859

-

--

bj.

ING (16)

13,500

-

-

7,386

---

bk.

ING (14)

10,000

-

-

5,478

---

bl.

ING (14)

10,000

-

-

5,508

---

bm.

GSI (14)

8,000

-

-

4,558

---

bn.

GSI (14)

13,000

-

-

7,550

---

bo.

Royal Bank of Scotland (“RBS”) (15)

12,000

-

-

6,370

-

--

bp.

GSI (15)

12,000

-

-

7,185

---

bq.

GSI (15)

12,500

-

-

7,338

---

br.

HSBC

2,000

28

-

-

-

--

bs.

HSBC

14,000

195

-

-

-

--

bt.

StandChart

20,000

-

23

-

-

--

bu.

HSBC

18,500

256

-

-

-

--

bv.

DBS

2,000

36

-

-

-

--

bw.

BNP Paribas

2,000

-

41

-

-

--

bx.

GSI

5,000

-

176

-

-

--

by.

ING

5,000

-

137

-

-

--

bz.

Barclays

10,000

-

362

-

-

--

ca.

Barclays

20,000

-

704

-

-

--

cb.

BNP Paribas

20,000

119

-

-

-

--

cc.

ING

23,000

1,424

-

-

-

--

cd.

GSI

13,000

1,616

-

-

-

--

ce.

JP Morgan

10,000

101

-

-

-

--

 


Sub-total

3,775

1,443

137,211

---

 


Total

29,557

116,715

159,349

138,189

69,334215,403



(11)

Contracts entered into in July 2011 and settled in December 2011

(12)

Contracts entered into in August 2011 and settled in November 2011

(13)

Contract entered into in August 2011 and settled in December 2011

(14)

Contracts entered into in August 2011 and settled in January 2012

(15)

Contracts entered into in August 2011 and settled in February 2012

(16)

Contracts entered into in August 2011 and settled in March 2012

(17)

Contracts entered into in August 2011 and settled in May 2012

(18)

Contracts entered into in August 2011 and settled in June 2012
















20. DERIVATIVES (continued)


The net changes in fair value of the swap contracts, currency forward contracts and embedded derivative, swap income or cost, termination income or cost, and settlement of derivative instruments totaling (Rp24,682) and Rp89,998 for the nine-month periods ended September 30, 2012 and 2011, respectively, were charged to “Gain (Loss) on Change in Fair Value of Derivatives - Net”, which is presented under Other Income (Expenses) in the interim consolidated statement of comprehensive 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)

2012

2011

a.

GSI (1)

August 22, 2005 - June 22, 2012

The Company will swap the following:

·

US$75,000 which is equal to US$75,000 multiplied by the lowest IDR/USD exchange rate within the period of August 22, 2005 - June 22, 2012 if the IDR/USD spot rate at termination date is less than or equal to the lowest of IDR/USD exchange rate mentioned above plus Rp4,300 (in full amount)

·

US$75,000 which is equal to US$75,000 multiplied by IDR/USD spot rate at termination date minus Rp4,300 (in full amount) if IDR/USD spot rate at termination date is greater than the lowest of IDR/USD exchange rate mentioned above plus Rp4,300 (in full amount)

3.28% of US$75,000

Every June 22 and

December 22

-

10,689

b.

StandChart (6)

January 11, 2006 - June 22, 2012

Swap Rp236,250 for US$25,000

4.78% of US$25,000

Every June 22 and

December 22

5,754

5,154

c.

StandChart (7)

March 15, 2006 - June 22, 2012

Swap Rp228,550 for US$25,000

3.75% of US$25,000

Every June 22 and

December 22

4,514

4,043

d.

StandChart (8)

May 12, 2006 - June 22, 2012

Swap Rp217,500 for US$25,000

3.45% of US$25,000

Every June 22 and

December 22

4,154

3,720

e.

MLIB (2)

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 [in full amounts] divided by IDR/USD spot rate) 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) (in full amounts) divided by IDR/USD spot rate 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

-

11,326

f.

MLIB (3)

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) (in full amount) divided by IDR/USD spot rate 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 [in full amount] divided by IDR/USD spot rate) 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

3,114

5,532


(1)

On June 28, 2011, this contract was terminated and the Company received settlement gain on the cross currency swap amounting to US$3,650 or equivalent to Rp31,379 on July 1, 2011.

(2)

On June 28, 2011, this contract was terminated and the Company paid settlement loss on the cross currency swap amounting to (US$1,456) or equivalent to (Rp12,519) on July 1, 2011.

(3)  

On June 13, 2012 and December 12, 2011, the Company used the option to exercise US$2,000 and US$6,000 of the contract amount, and received settlement gain from the exercise amounting to US$140 or equivalent to Rp1,325 on June 13, 2012 and US$189 or equivalent to Rp1,716 on December 12, 2011.

(6)

On June 22, 2012, this contract expired and the Company received settlement gain on the cross currency swap amounting to Rp575.

(7)

On June 22, 2012, this contract expired and the Company received settlement gain on the cross currency swap amounting to Rp8,275.

(8)

On June 22, 2012, this contract expired and the Company received settlement gain on the cross currency swap amounting to Rp19,325.



59


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





20. DERIVATIVES (continued)


Cross Currency Swap Contracts (continued)


No.

Counter-parties

Contract Period and

Swap Amount

Annual Swap  Premium Rate

Swap

Premium Payment Date

Amount of Swap Premium Paid /  Amortized (Rp)

2012

2011

g.

MLIB (4)

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 [in full amounts] divided by IDR/USD spot rate) 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) (in full amounts) divided by IDR/USD spot rate if the IDR/USD spot rate at termination date is greater than Rp11,000 to US$1 (in full amounts)

2.52% of US$25,000

Every June 22 and

December 22

-

3,381

h.

DBS (5)

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) (in full amount) divided by IDR/USD spot rate 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) (in full amounts) divided by IDR/USD spot rate 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

2,370

5,330

i.

HSBC

August 23, 2012 - January 23, 2013

Swap Rp96,000 for US$10,000

3.00% of US$10,000

Upfront premium of US$300 (equivalent to Rp2,851) which was fully paid on August 27, 2012. The premium is amortized over the contract period.

708

-

j.

Barclays

August 23, 2012 - January 23, 2013

Swap Rp139,200 for US$14,500

2.94% of US$14,500

Upfront premium of US$426 (equivalent to Rp4,052) which was fully paid on August 27, 2012. The premium is amortized over the contract period.

1,006

-


(4)  

On June 28, 2011, this contract was terminated and the Company paid settlement loss on the cross currency swap amounting to (US$194) or equivalent to (Rp1,666) on July 1, 2011.

(5)

On June 12, 2012 and December 12, 2011, the Company used the option to exercise US$2,000 and US$6,000 of the contract amount, and received settlement gain from the exercise amounting to US$140 or equivalent to Rp1,324 on June 12, 2012 and US$189 or equivalent to Rp1,716 on December 12, 2011.





20. DERIVATIVES (continued)


Cross Currency Swap Contracts (continued)


No.

Counter-parties

Contract Period and

Swap Amount

Annual Swap  Premium Rate

Swap

Premium Payment Date

Amount of Swap Premium Paid /  Amortized (Rp)

k.

HSBC

August 23, 2012 - February 25, 2013

Swap Rp134,400 for US$14,000

3.20% of US$14,000

Upfront premium of US$448 (equivalent to Rp4,258) which was fully paid on August 27, 2012. The premium is amortized over the contract period.

870

-

l.

HSBC

August 23, 2012 - March 25, 2013

Swap Rp105,600 for US$11,000

3.70% of US$11,000

Upfront premium of US$407 (equivalent to Rp3,868) which was fully paid on August 27, 2012. The premium is amortized over the contract period.

687

-

Total

23,177

49,175


Cross currency swap contract with GSI (contract No. a) is 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.



60


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





20.

DERIVATIVES (continued)


Interest Rate Swap Contracts


No.

Counter-parties

Contract Period

Annual Interest Swap Rate

Swap Income (Expense) Receipt (Payment) Date

Amount of Swap Expense Paid (Rp)


2012


2011

m.

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

3,074

3,465

n.

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

12,439

13,800

o.

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

21,068

18,320

p.

DBS

September 5, 2008 - June 12, 2013

5.625% of US$25,000 per annum, in exchange for 6-month U.S. dollar LIBOR plus 1.85% per annum

Every June 10 and   December 10 up to December 2010, and every June 12 and December 12 up to termination date

1,811

4,555

q.

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

1,604

5,815

r.

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

1,111

3,141

s.

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

985

3,271

t.

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

889

2,791

u.

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

1,191

3,858

v.

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

881

3,480

w.

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

762

3,093

x.

BTMUFJ (9)

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

1,321

4,097

y.

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

-

2,663

z.

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

-

3,126

Total

47,136

75,475


(9)   On June 12, 2012, this contract expired and the Company received zero settlement.

 

20.

DERIVATIVES (continued)


Currency Forward Contracts


No.

Counter-parties

Contract Period

IDR/USD Fixing Rate

(in full amounts)

Amount of Settlement Gain (Rp)

2012

2011

aa.

JP Morgan (14)

July 14,  2011 - December 12, 2011

Rp8,699 to US$1

-

-

ab.

DBS (15)

July 19,  2011 - December 12, 2011

Rp8,699 to US$1

-

-

ac.

Deutsche Bank (16)

July 19,  2011 - December 12, 2011

Rp8,714 to US$1

-

-

ad.

Deutsche Bank (17)

July 21,  2011 - December 12, 2011

Rp8,665 to US$1

-

-

ae.

JP Morgan (18)

July 21,  2011 - December 12, 2011

Rp8,665 to US$1

-

-

af.

StandChart (19)

July 22,  2011 - December 12, 2011

Rp8,623 to US$1

-

-

ag.

JP Morgan (20)

July 22,  2011 - December 12, 2011

Rp8,637 to US$1

-

-

ah.

Danareksa (21)

July 26,  2011 - December 12, 2011

Rp8,604 to US$1

-

-

ai.

JP Morgan (22)

July 26,  2011 - December 12, 2011

Rp8,614 to US$1

-

-

aj.

StandChart (23)

July 26,  2011 - December 12, 2011

Rp8,614 to US$1

-

-

ak.

JP Morgan (24)

July 29,  2011 - December 12, 2011

Rp8,568 to US$1

-

-

al.

HSBC (11)

August 1,  2011 - November 30, 2011

Rp8,533 to US$1

-

-

am.

HSBC (25)

August 1,  2011 - December 12, 2011

Rp8,541 to US$1

-

-

an.

JP Morgan (12)

August 2,  2011 - November 30, 2011

Rp8,538 to US$1

-

-

ao.

HSBC (10)

August 4,  2011 - November 28, 2011

Rp8,547 to US$1

-

-

ap.

HSBC (13)

August 4,  2011 - November 30, 2011

Rp8,549 to US$1

-

-

aq.

HSBC

August 10,  2011 - January 24, 2012

Rp8,698 to US$1

3,200

-

ar.

JP Morgan

August 10,  2011 - January 24, 2012

Rp8,696 to US$1

578

-

as.

StandChart

August 10,  2011 - January 24, 2012

Rp8,696 to US$1

966

-

at.

JP Morgan

August 11,  2011 - January 24, 2012

Rp8,693 to US$1

2,774

-

au.

HSBC

August 11,  2011 - February 28, 2012

Rp8,714 to US$1

2,226

-

av.

HSBC

August 11,  2011 - February 28, 2012

Rp8,715 to US$1

2,775

-

aw.

JP Morgan

August 12,  2011 - March 29, 2012

Rp8,764 to US$1

5,830

-

ax.

StandChart

August 15,  2011 - May 30, 2012

Rp8,785 to US$1

5,495

-

ay.

StandChart

August 15,  2011 - May 30, 2012

Rp8,787 to US$1

5,168

-

az.

StandChart

August 16,  2011 - June 12, 2012

Rp8,788 to US$1

5,280

-

ba.

DBS

August 19,  2011 - January 27, 2012

Rp8,708 to US$1

3,173

-

bb.

ING

August 19,  2011 - January 27, 2012

Rp8,706 to US$1

2,235

-



(10)

On November 28, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp553.

(11)

On November 30, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp3,185.

(12)

On November 30, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp3,160.

(13)

On November 30, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp1,863.

(14)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp3,860.

(15)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp7,720.

(16)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp7,420.

(17)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp4,200.

(18)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp4,200.

(19)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,310.

(20)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp4,480.

(21)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,405.

(22)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,355.

(23)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,355.

(24)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,585.

(25)

On December 12, 2011, this contract was settled and the Company received settlement gain on the currency forward contract amounting to Rp2,720.



20.

DERIVATIVES (continued)


Currency Forward Contracts (continued)




No.

Counter-parties

Contract Period

IDR/USD Fixing Rate

(in full amounts)

Amount of Settlement Gain (Rp)

2012

2011

bc.

DBS

August 19,  2011 - January 27, 2012

Rp8,705 to US$1

2,242

-

bd.

DBS

August 19,  2011 - June 12, 2012

Rp8,819 to US$1

6,430

-

be.

JP Morgan

August 19,  2011 - June 12, 2012

Rp8,826 to US$1

6,365

-

bf.

HSBC

August 19,  2011 - June 12, 2012

Rp8,832 to US$1

6,160

-

bg.

ING

August 22,  2011 - January 12, 2012

Rp8,662 to US$1

5,405

-

bh.

ING

August 22,  2011 - January 30, 2012

Rp8,679 to US$1

4,053

-

bi.

DBS

August 22,  2011 - February 28, 2012

Rp8,715 to US$1

4,786

-

bj.

ING

August 22,  2011 - March 28, 2012

Rp8,737 to US$1

6,070

-

bk.

ING

August 23,  2011 - January 12, 2012

Rp8,644 to US$1

5,585

-

bl.

ING

August 23,  2011 - January 12, 2012

Rp8,647 to US$1

5,555

-

bm.

GSI

August 23,  2011 - January 12, 2012

Rp8,640 to US$1

4,500

-

bn.

GSI

August 24,  2011 - January 27, 2012

Rp8,645 to US$1

4,940

-

bo.

RBS

August 24,  2011 - February 10, 2012

Rp8,666 to US$1

3,901

-

bp.

GSI

August 24,  2011 - February 29, 2012

Rp8,663 to US$1

6,005

-

bq.

GSI

August 24,  2011 - February 29, 2012

Rp8,675 to US$1

6,107

-

br.

HSBC

August 16, 2012 - November 23, 2012

Rp9,647 to US$1

-

-

bs.

HSBC

August 16, 2012 - November 28, 2012

Rp9,654 to US$1

-

-

bt.

StandChart

August 16, 2012 - December 10, 2012

Rp9,681 to US$1

-

-

bu.

HSBC

August 16, 2012 - December 10, 2012

Rp9,670 to US$1

-

-

bv.

DBS

August 23, 2012 - November 26, 2012

Rp9,616 to US$1

-

-

bw.

BNP Paribas

August 24, 2012 - December 21, 2012

Rp9,690 to US$1

-

-

bx.

GSI

August 24, 2012 - December 21, 2012

Rp9,694 to US$1

-

-

by.

ING

August 24, 2012 - December 21, 2012

Rp9,695 to US$1

-

-

bz.

Barclays

September 6, 2012 - December 5, 2012

Rp9,695 to US$1

-

-

ca.

Barclays

September 7, 2012 - December 5, 2012

Rp9,694 to US$1

-

-

cb.

BNP Paribas

September 12, 2012 - December 13, 2012

Rp9,653 to US$1

-

-

cc.

ING

September 14, 2012 - January 11, 2013

Rp9,631 to US$1

-

-

cd.

GSI

September 17, 2012 - January 11, 2013

Rp9,560 to US$1

-

-

ce.

JP Morgan

September 28, 2012 - December 21, 2012

Rp9,660 to US$1

-

-

   

Total

 

117,804

-























21.

FINANCIAL ASSETS AND LIABILITIES


The Group has various financial assets such as trade and other accounts receivable, unrestricted and restricted cash and cash equivalents and finance lease receivables, which arise directly from the Group’s operations. The Group’s principal financial liabilities, other than derivatives, consist of loans and bonds payable, procurement payable, and trade and other accounts payable. The main purpose of these financial liabilities is to finance the Group’s 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 Company’s loans and bonds payable in foreign currencies.


The following table sets forth the carrying values and estimated fair values of the Group financial instruments that are carried in the consolidated statements of financial position as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010:


Carrying Amount

Fair Value


January 1,

January 1,

   

2011 /

  

2011 /

September 30,

December 31,

December 31,

September 30,

December 31,

December 31,

2012

2011

2010

2012

20112010


Current Financial Assets


Cash and cash equivalents

4,348,046

2,224,206

2,075,270

4,348,046

2,224,2062,075,270

Accounts receivable - trade

and others - net

1,971,201

1,446,729

1,558,457

1,971,201

1,446,7291,558,457

Derivative assets

29,557

159,349

69,334

29,557 159,34969,334

Other current financial

assets - net

32,397

29,833

56,279

32,397

29,83356,279


Total current financial

assets

6,381,201

3,860,117

3,759,340

6,381,201

3,860,1173,759,340



Non-current Financial Assets


Due from related parties

9,361

10,654

8,421

8,106

8,9677,176

Finance lease receivable

s

85,876

81,966

63,498

85,87681,96663,498

Other non-current

financial assets - net

1,158,617

90,416

80,405

1,157,982

88,79576,039


Total non-current

financial assets

1,253,854

183,036

152,324

1,251,964

179,728146,713


Total Financial Assets

7,635,055

4,043,153

3,911,664

7,633,165

4,039,8453,906,053


Current Financial Liabilities


Short-term loan

-

1,499,256

-

-

1,499,256-

Accounts payable - trade

300,947

319,058

645,505

300,947 319,058645,505

Procurement payable

2,217,993

3,429,921

3,644,467

2,217,993

3,429,9213,644,467

Accrued expenses

1,648,735

1,891,477

1,710,885

1,648,735

1,891,4771,710,885

Deposits from customers

39,749

37,265

50,279

39,749

37,26550,279

Derivative liabilities

116,715

138,189

215,403

116,715138,189215,403

Loans payable - current

portion

2,987,208

3,300,537

3,184,147

3,062,3273,927,0623,155,634

Bonds payable - current

portion

1,528,294

41,989

1,098,131

1,567,12643,1371,110,737

Other current financial

liabilities

141,206

73,201

44,880

141,206

73,20144,880


Total current financial

liabilities

8,980,847

10,730,893

10,593,697

9,094,798

11,358,56610,577,790


Non-current Financial

Liabilities


Due to related parties

17,443

15,480

22,099

15,10513,03018,833

Obligations under finance

lease

1,151,329

692,907

286,279

1,151,329

692,907286,279

Loans payable -

non-current portion

3,402,357

6,425,779

7,666,804

2,966,372

5,864,3547,510,510

Bonds payable -

non-current portion

13,929,605

12,138,353

12,114,104

15,472,13213,334,90313,228,171


Total non-current

financial liabilities

18,500,734

19,272,519

20,089,286

19,604,938

19,905,19421,043,793


Total Financial Liabilities

27,481,581

30,003,412

30,682,983

28,699,736

31,263,76031,621,583




61


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





21.

FINANCIAL ASSETS AND LIABILITIES (continued)


The fair values of the financial assets and liabilities are presented 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 instruments 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 accounts receivable, other current financial assets, short-term loan, trade accounts payable, 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.


·

Derivative financial instruments


Cross currency swap contracts


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.


Currency forward contracts


These derivatives are measured at their fair values, computed using discounted cash flows based on observable market inputs which include foreign exchange rates, payment dates and the spot price of the underlying instruments.


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, finance lease receivable, obligations under finance lease and other non-current financial assets)


Estimated fair value is based on discounted value of future cash flows adjusted to reflect counterparty risk (for financial assets) and the Group’s own credit risk (for financial liabilities) and using risk-free rates for similar instruments.










62


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





21.

FINANCIAL ASSETS AND LIABILITIES (continued)


·

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 September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010.


Fair Value Hierarchy


Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurements. The assessment of the significance of a particular input to the fair value measurements requires judgment, and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy.


The best evidence of fair value is quoted prices in an active market. If the market for a financial instrument is not active, an entity establishes fair value by using a valuation technique. The objective of using a valuation technique is to establish what the transaction price would have been on the measurement date in an arm's length exchange motivated by normal business considerations. Valuation techniques include using recent arm's length market transactions between knowledgeable, willing parties, if available, reference to the current fair value of another instrument that is substantially the same, discounted cash flow analysis and option pricing models. If there is a valuation technique commonly used by market participants to price the instrument and that technique has been demonstrated to provide reliable estimates of prices obtained in actual market transactions, the entity uses that technique. The chosen valuation technique makes maximum use of market inputs and relies as little as possible on entity-specific inputs. It incorporates all factors that market participants would consider in setting a price and is consistent with accepted economic methodologies for pricing financial instruments. Periodically, the Company calibrates the valuation technique and tests it for validity using prices from any observable current market transactions in the same instrument (i.e., without modification or repackaging) or based on any available observable market data.


The Company’s fair value hierarchy as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:


September 30, 2012



Quoted prices

Significant

in active

and


markets for

observable


identical

inputs,

Significant

assets or

directly or

unobservable

liabilities

indirectly

inputs

Total

(Level 1)

(Level 2)

(Level 3)


Current Financial Assets

Derivative assets

29,557

-

                 29,557

                          -

Non-Current Financial Assets

Other non-current financial assets - net

1,067,227

1,067,227

         

-

                          -


Total Financial Assets

1,096,784

1,067,227

29,557

                          -


Current Financial Liabilities

Derivative liabilities

116,715

-

116,715

-


Total Financial Liabilities

116,715

-

                116,715

-




63


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





21. FINANCIAL ASSETS AND LIABILITIES (continued)


Fair Value Hierarchy (continued)


December 31, 2011



Quoted prices

Significant

in active

and


markets for

observable


identical

inputs,

Significant

assets or

directly or

unobservable

liabilities

indirectly

inputs

Total

(Level 1)

(Level 2)

(Level 3)


Current Financial Assets

Derivative assets

159,349

-

159,349

-


Total Financial Assets

159,349

-

159,349

-


Current Financial Liabilities

Derivative liabilities

138,189

-

138,189

-

Embedded derivatives

49,518

-

49,518

-


Total Financial Liabilities

187,707

-

187,707

-




January 1, 2011 /

December 31, 2010



Quoted prices

Significant

in active

and


markets for

observable


identical

inputs,

Significant

assets or

directly or

unobservable

liabilities

indirectly

inputs

Total

(Level 1)

(Level 2)

(Level 3)


Current Financial Assets

Derivative assets

69,334

-

69,334

-


Total Financial Assets

69,334

-

69,334

-



Current Financial Liabilities

Derivative liabilities

215,403

-

215,403

-

Embedded derivatives

54,595

-

54,595

-


Total Financial Liabilities

269,998

-

269,998

-




For the nine-month period ended September 30, 2012 and the years ended December 31, 2011 and 2010, there were no transfers between Level 1 and Level 2 fair value measurements.


22.

EMPLOYEE BENEFIT OBLIGATIONS - NET OF CURRENT PORTION


This account consists of the non-current portions of employee benefit obligations as follows:

                         June 30,       December

January 1,

2011 /

September 30,

December 31,

December 31,

2012

 

2011

2010


Post-retirement healthcare (Note 30)

613,907

555,752

639,271

Labor Law 13 (Note 30)

233,608

194,329

187,944

Service award

39,070

35,071

43,058

Accumulated leave benefits

2,669

2,161

2,134


Total

889,254

787,313

872,407



23. CAPITAL STOCK


The Company’s capital stock ownership as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:


Number of

Percentage

Shares Issued

of Ownership

Stockholders

and Fully Paid

Amount

(%)



September 30, 2012

A Share


Government

1

-

-

B Shares


Qatar Telecom (Qtel Asia) Pte. Ltd.

3,532,056,600

353,206

65.00

Government

776,624,999

77,662

14.29

SKAGEN Funds (SKAGEN AS)

304,015,400

30,402

5.59

Director:

Fadzri Sentosa

10,000

1

0.00

Others (each holding below 5%)

821,226,500

82,122

15.12


Total

5,433,933,500

543,393

100.00



December 31, 2011

A Share


Government

1

-

-

B Shares


Qatar Telecom (Qtel Asia) Pte. Ltd.

3,532,056,600

353,206

65.00

Government

776,624,999

77,662

14.29

SKAGEN Funds (SKAGEN AS)

305,498,450

30,550

5.62

Director:

Fadzri Sentosa

10,000

1

0.00

Others (each holding below 5%)

819,743,450

81,974

15.09


Total

5,433,933,500

543,393

100.00



January 1, 2011 / December 31, 2010

A Share


Government

1

-

-

B Shares


Qatar Telecom (Qtel Asia) Pte. Ltd.

3,532,056,600

353,206

65.00

Government

776,624,999

77,662

14.29

SKAGEN Funds (SKAGEN AS)

277,824,400

27,782

5.11

Director:

Fadzri Sentosa

10,000

1

0.00

Others (each holding below 5%)

847,417,500

84,742

15.60


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.





64


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





24.

OPERATING REVENUES


The balance of this account for the nine-month periods ended September 30, 2012 and 2011 consists of the following:

   


2012

   

2011


Cellular

Usage charges

6,319,365

6,269,465


Value-added services

5,777,510

5,520,596

Interconnection services (Note 36)

1,468,612

871,506

Tower leasing (Note 33g)

355,712

295,947

Monthly subscription charges

102,683

96,235

Connection fee

10,635

10,358

Sale of Blackberry handsets

72

1,673

Upfront discount and Customer Loyalty Program (Note 2k)

(531,170

)

(670,960)

Others

147,063

180,876


Sub-total

13,650,482

12,575,696



MIDI

Internet Protocol Virtual Private Network (IP VPN)

551,097

501,686

Internet

302,633

291,738

World link and direct link

217,963

190,864

Multiprotocol Label Switching (MPLS)

202,797

64,414

Application services

166,216

140,739

Satellite lease

149,929

93,878

Value added service

144,791

128,271

Leased line

102,908

156,815

Frame net

98,257

119,758

Digital data network

84,378

53,030

TV link

5,427

4,631

Others

74,968

91,246


Sub-total

2,101,364

1,837,070



Fixed Telecommunications    

International Calls

587,703

696,552

Fixed Wireless

79,876

145,529

Fixed Line

89,599

94,250


Sub-total

757,178

936,331


Total

16,509,024

15,349,097



Operating revenues from related parties amounted to Rp1,263,762 and Rp1,108,454 for the nine-month periods ended September 30, 2012 and 2011, respectively. These amounts represent 7.65% and 7.22% of the total operating revenues for the nine-month periods ended September 30, 2012 and 2011, respectively.


The operating revenues from interconnection services are presented on a gross basis .







25.

OPERATING EXPENSES - COST OF SERVICES


The balance of this account for the nine-month periods ended September 30, 2012 and 2011 consists of the following:

2012

   

2011


Interconnection (Note 36)

1,784,486

1,303,325

Radio frequency fee (Notes 33i and 35)

1,457,738

1,241,634

Utilities

637,582

626,033

Maintenance

584,973

666,035

Rent (Note 33h)

582,461

350,481

Blackberry access fee

378,200

256,182

Leased circuits

288,172

241,402

USO (Note 35)

203,147

171,931

Cost of SIM cards and pulse reload vouchers

166,218

223,868

Installation

120,944

74,371

Concession fee (Note 35)

101,868

88,458

Delivery and transportation

83,357

57,616

License

37,550

17,014

Billing and collection

29,707

38,342

Cost of handsets and modems

9,857

20,801

Others

58,059

59,163


Total

6,524,319

5,436,656

 


Interconnection relates to the expenses for the interconnection between the Company’s telecommunications networks and those owned by Telkom or other telecommunications carriers (Note 2k).





65


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





26.  OPERATING EXPENSES - PERSONNEL


The balance of this account for the nine-month periods ended September 30, 2012 and 2011 consists of the following:

2012

   

2011


Salaries

      

412,411

    

363,145

Incentives and other employee benefits (Note 40)

      

231,852

257,276

Employee income tax

      

126,377

200,998

Bonuses

      

101,384

162,633

Post-retirement healthcare benefits (Note 30)

        

68,682

(103,335

)

Medical expense

        

43,498

46,028

Separation, appreciation and compensation expense

            


under Labor Law No. 13/2003 (Note 30)

        

42,738

(7,401

)

Pension (Note 30)

        

11,814

(454

)

Severance benefits under Voluntary Separation Scheme (“VSS”)*

          

6,330

 

566,034

Outsourcing

          

-

34,194

Early retirement**

          

-

10,824

Others

          

7,396

3,532


Total

     

 1,052,482

1,533,474





*

On January 20,  2011 and January 2, 2012, the Company’s and Lintasarta’s Boards of Directors issued Directors’ Decree No. 003/Direksi/2011 and Directors Decree No. 015/Direksi/40000/2012, regarding the Organizational Restructuring Program through an offering scheme on the basis of mutual agreement between the Company / Lintasarta and certain employees (VSS), that became effective on the same date. For the nine-month period ended September 30, 2012 and 2011, there were 24 employees of Lintasarta and 994 employees of the Company who availed themselves of the scheme, and the benefits paid amounted to Rp6,330 and Rp566,034, respectively.



**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. For the nine-month period ended September 30, 2011, there were 9 employees who took the option.


The personnel expenses capitalized to properties under construction and installation for the nine-month periods ended September 30, 2012 and 2011 amounted to Rp40,125 and Rp34,595, respectively.





66


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





27.

OPERATING EXPENSES - GENERAL AND ADMINISTRATION


The balance of this account for the nine-month periods ended September 30, 2012 and 2011 consists of the following:


2012

   

2011


Professional fees

        

111,110

70,856

Rent

  

83,825

82,980

Provision for impairment of receivables - net

  

65,751

17,558

Transportation

  43,976

45,755


Insurance

 

 29,161

33,329


Office

 

 21,649

25,025

Social activities

  

16,509

11,610

Training, education and research

  

13,597

15,928

Utilities (Note 40)

  

10,471

10,558

Public relations

    

7,213

4,533

Communications

    

5,770

7,859

Catering

       

281

1,089

Others (each below Rp5,000)

   

34,010

40,418


Total

 

443,323

367,498



28.

OTHER EXPENSES - FINANCING COST


The balance of this account for the nine-month periods ended September 30, 2012 and 2011 consists of the following:


2012

2011


Interest on loans

1,288,075

1,362,793

Finance charges under finance lease

104,786

-

 


Amortization of debt and bonds issuance

costs, consent solicitation fees and discount (Notes 14, 18 and 19)

70,756

62,331

Bank charges

4,420

4,540


Total

1,468,037

1,429,664



29.

GAIN ON TOWER SALE

On February 7, 2012, the Company entered into an Asset Sale Agreement with PT Tower Bersama Infrastructure Tbk and its subsidiary, PT Solusi Menara Bersama (collectively referred to as “Tower Bersama”), whereby the Company agreed to sell 2,500 of its telecommunication towers to Tower Bersama for a total consideration of US$518,500, consisting of US$406,000 paid upfront and a maximum potential deferred payment of US$112,500. The upfront payment includes PT Tower Bersama Infrastructure Tbk's shares of not less than 5% of the increase in its capital stock (upon the Rights Issue of PT Tower Bersama Infrastructure Tbk). Based on the agreement, the Company also agreed to lease back the spaces in the 2,500 telecommunication towers for 10 years period with fixed monthly lease rate of US$3,250.


On August 2, 2012, the Company and Tower Bersama closed the sale and leaseback transaction of 2,500 telecommunication towers. On the closing date of  such transaction, the Company received cash amounting to US$326,289 (equal to Rp3,092,894) and obtained 5% ownership (equal to 239,826,310 shares) in Tower Bersama equivalent to US$79,711 (equal to Rp755,579).



29.

GAIN ON TOWER SALE (continued)

The total consideration of US$406,000 (equal to Rp3,848,474) is allocated for the sales of property and equipments amounting to Rp3,559,974 and the remaining is allocated for prepaid land lease and existing tower lease contract from the 2,500 towers. The carrying amount of the property and equipment sold as of the closing date of the transaction amounted to Rp1,372,674. The Company recorded the excess of selling prices over carrying amount of the property and equipment amounted to Rp2,187,300 as “Other Income - Gain on Tower Sale”.


30.

PENSION PLAN


The Company, Satelindo and Lintasarta have defined benefit and defined contribution pension plans covering substantially all of their respective 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 December 2009, January to December 2010, January to December 2011 and January to September 2012, the Company made payments for additional premium of Rp275 for additional 55 employees, Rp805 for additional 161 employees, Rp415 for additional 81 employees, Rp120 for additional 14 employees, Rp378 for additional 41 employees and Rp575 for additional 92 employees, respectively.



30.

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 contributions made by Lintasarta to Jiwasraya amounted to Rp9,653 each for the nine-months ended September 30, 2012 and 2011, respectively.


Lintasarta expects to contribute Rp9,653 its defined benefit pension plan in the nine-months ended September 30, 2013.












30.

PENSION PLAN (continued)


Defined Benefit Pension Plan (continued)


The net periodic pension cost for the pension plans of the Company and Lintasarta for the           nine-month periods ended September 30, 2012 and 2011 was calculated based on actuarial valuations as of December 31, 2011 and 2010, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:


2012

   

2011


Annual discount rate

7.0 - 7.5%

8.0 - 8.5%

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


a.

The composition of the net periodic pension cost for the nine-month periods ended September 30, 2012 and  2011 is as follows:


September 30, 2012 (Nine-months)


The Company

Lintasarta

Total


Interest cost

21,104

2,942

24,046

Service cost

19,500

2,702

22,202


Amortization of unrecognized actuarial loss

-

889

889


Return on plan assets

(31,370

)

(3,953

)

(35,323

)

Curtailment gain

-

-

-

Settlement loss

-

-

-


Net periodic pension cost (Note 26)

9,234

2,580

11,814


September 30, 2011 (Nine-months)

The Company

Lintasarta

Total


Interest cost

32,740

3,147

35,887

Service cost

17,131

2,711

19,842


Amortization of unrecognized actuarial loss

-

896

896


Return on plan assets

(35,337

)

(3,796

)

(39,133)

Curtailment gain

(18,999

)

-

(18,999

)

Settlement loss

1,053

-

1,053



Net periodic pension cost (Note 26)

(3,412

)

2,958

(454)






67


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

PENSION PLAN (continued)


Defined Benefit Pension Plan (continued)


b.

The funded status of the plans as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010



Plan assets at fair value

585,488

538,902

852,958

Projected benefit obligation

(509,322

)

(463,074

)*

(750,625)


Excess of plan assets over projected

benefit obligation

76,166

75,828

102,333

Unrecognized actuarial loss

27,540

29,464

10,928


Total prepaid pension cost

103,706

105,292

113,261


* net of curtailment effect during 2011 due to VSS (Note 26)


c.

Movements in the fair value of plan assets for the nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:


September 30, 2012 (Nine-months)


The Company

Lintasarta

Total


Fair value of plan assets


at beginning of period

476,890

62,012

538,902

Expected return on plan assets

31,370

3,953

35,323

Actuarial gain (loss) on plan assets

15,664

(14,629

)

1,035

Contributions

575

9,653

10,228


Fair value of plan assets at end of period

524,499

60,989

585,488




December 31, 2011 (One Year)

The Company

Lintasarta

Total


Fair value of plan assets


at beginning of year

793,664

59,294

852,958

Expected return on plan assets

47,175

5,038

52,213

Actuarial gain (loss) on plan assets

14,651

(610

)

14,041


Contributions

378

9,653

10,031

Actual benefits paid

(378,978

)

(11,363

)

(390,341)


Fair value of plan assets at end of year

476,890

62,012

538,902









68


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)






30.

PENSION PLAN (continued)


Defined Benefit Pension Plan (continued)



December 31, 2010 (One Year)

The Company

Lintasarta

Total


Fair value of plan assets


at beginning of year

763,244

50,344

813,588


Expected return on plan assets

67,149

4,320

71,469

Contributions

120

9,653

9,773

Actuarial loss on plan assets

(12,283

)

(2,677

)

(14,960)

Actual benefits paid

(24,566

)

(2,346

)

(26,912)



Fair value of plan assets at end of year

793,664

59,294

852,958



d.

Movements in the present value of the defined benefit obligation for the nine-month period ended      September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:



September 30, 2012 (Nine-months)

   

The Company

Lintasarta

Total


Defined benefit obligation at beginning of period

409,808

53,266

463,074


Interest cost

21,104

2,942

24,046

Current service cost

19,500

2,702

22,202


Defined benefit obligation at end of period

450,412

58,910

509,322



December 31, 2011 (One Year)

   

The Company

Lintasarta

Total


Defined benefit obligation at beginning of year

700,410

50,215

750,625


Interest cost

43,786

4,189

47,975

Current service cost

27,167

3,839

31,006

Actuarial loss (gain) on obligation

(12,066

)

4,315

(7,751

)

Effect of settlement

(358,597

)

(9,080

)

(367,677

)


Actual benefits paid

(18,750

)

(1,857

)

(20,607)

Effect of curtailment

(18,886

)

1,645

(17,241

)

Effect of changes in actuarial assumptions

46,744

-

46,744


Defined benefit obligation at end of year

409,808

53,266

463,074



December 31, 2010 (One Year)

   

The Company

Lintasarta

Total


Defined benefit obligation at beginning of year

684,611

41,816

726,427


Interest cost

70,279

4,279

74,558

Current service cost

38,375

3,374

41,749

Actuarial loss (gain) on obligation

(156,345

)

2,912

(153,433

)

Actual benefits paid

(24,102

)

(2,166

)

(26,268)

Effect of changes in actuarial assumptions

87,592

-

87,592


Defined benefit obligation at end of year

700,410

50,215

750,625




30.

PENSION PLAN (continued)


Defined Benefit Pension Plan (continued)


e.

Movements in the prepaid pension cost for the nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:


September 30, 2012 (Nine-months)

   

The Company

Lintasarta

Total


Prepaid pension cost at beginning of period

75,731

29,561

105,292

Contribution to Jiwasraya

575

9,653

10,228

Net periodic pension cost

(9,234

)

(2,580

)

(11,814

)


Prepaid pension cost at end of period

67,072

36,634

103,706


December 31, 2011 (One Year)

   

The Company

Lintasarta

Total


Prepaid pension cost at beginning of year

82,871

30,390

113,261

Contribution to Jiwasraya

378

9,653

10,031

Net periodic pension cost

(5,887

)

(10,056

)

(15,943

)

Refund from Jiwasraya

(1,631

)

(426

)

(2,057

)


Prepaid pension cost at end of year

75,731

29,561

105,292



December 31, 2010 (One Year)

   

The Company

Lintasarta

Total


Prepaid pension cost at beginning of year

124,720

25,100

149,820

Contribution to Jiwasraya

120

9,653

9,773

Net periodic pension cost

(41,505

)

(4,183

)

(45,688

)

Refund from Jiwasraya

(464

)

(180

)

(644

)


Prepaid pension cost at end of year

82,871

30,390

113,261



 f. Prepaid pension cost consists of:                

January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010


Current portion (presented as part of

“Prepaid expenses”)

Company

1,730

1,730

1,401

Lintasarta

381

381

516


2,111

2,111

1,917


Long-term portion (presented as “Long-term

prepaid pension - net of current portion”)

Company65,342

74,00181,470

Lintasarta

36,253

29,180

29,874


101,595

103,181

111,344


Total prepaid pension cost

103,706

105,292

113,261



30.

PENSION PLAN (continued)


Defined Benefit Pension Plan (continued)


The major categories of plan assets as a percentage of the fair value of total plan assets as of September 30, 2012 and December 31, 2011 and 2010 are as follows:

January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010


Investment in mutual fund

79.59%

78.11%

78.90%


Investment in time deposits

9.44%

12.50%

12.16%

Investment in shares and properties

5.72%

4.19%

3.87%

Investment in debt securities

5.24%

5.19%

5.06%

Other investments

0.01%

0.01%

0.01%


The overall expected rate of return on assets is determined based on the market expectations prevailing on that date, applicable to the period over which the obligation is to be settled. There has been a significant change in the expected rate of return on assets due to the improved stock market scenario.


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 nine-month periods ended September 30, 2012 and 2011 amounted to Rp36,906 and Rp32,446, 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 of the Company and the subsidiaries under the Labor Law for the nine-month periods ended September 30, 2012 and 2011 was calculated based on actuarial valuations as of December 31, 2011 and 2010, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:


2012

2011


Annual discount rate

7.5%

8.5 - 9.0%

Annual rate of increase in compensation

 8.0 - 9.0%

8.0 - 9.0%






69


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

PENSION PLAN (continued)


Labor Law No. 13/2003 (continued)



a.

The composition of the periodic pension cost under the Labor Law for the nine-month periods ended September 30, 2012 and 2011 is as follows:


September 30, 2012 (Nine-months)


The Company

Lintasarta

IMM

Total


Service cost

18,725

1,568

2,237

22,530

Interest cost

13,991

1,353

893

16,237

Amortization of unrecognized

actuarial loss

3,547

(178

)

83

3,452

Amortization of unrecognized

past service cost

-

498

21

519

Curtailment gain

-

-

-

-


Net periodic pension

cost under the Labor

Law (Note 26)

36,263

3,241

3,234

42,738



September 30, 2011 (Nine-months)


The Company

Lintasarta

IMM

Total


Service cost

11,187

1,605

1,750

14,542

Interest cost

10,073

1,547

726

12,346

Amortization of unrecognized

actuarial loss

-

(7

)

21

14

Amortization of unrecognized

past service cost

-

516

21

537

Curtailment gain

(34,840

)

-

-

(34,840

)


Net periodic pension

cost under the Labor

Law (Note 26)

(13,580

)

3,661

2,518

(7,401

)



b.

The composition of the accrued pension cost under the Labor Law as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:


January 1,

2011 /

September 30,

December 31,

 December 31,

2012

2011

2010



Projected benefit obligation

326,443

291,135

*

217,754

Unrecognized actuarial loss

(80,042

)

(83,494

)

(17,245

)

Unrecognized past service cost

(8,093

)

(8,612

)

(9,632)


Net accrued pension cost under the Labor Law

238,308

199,029

190,877



* net of curtailment effect during 2011 due to VSS (Note 26)




70


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

PENSION PLAN (continued)


Labor Law No. 13/2003 (continued)


c.

Movements in the present value of pension cost obligation under the Labor Law for the nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:



September 30, 2012 (Nine-months)


The Company

Lintasarta

IMM

Total


Benefit obligation

at beginning of period

250,988

24,160

15,987

291,135

Current service cost

18,724

1,568

2,238

22,530

Interest cost

13,991

1,353

893

16,237

Actual benefits paid

(3,459

)

-

-

(3,459)


Benefit obligation

at end of period

280,244

27,081

19,118

326,443



December 31, 2011 (One Year)


The Company

Lintasarta

IMM

Total


Benefit obligation

at beginning of year

182,572

24,340

10,842

217,754

Current service cost

24,740

2,003

2,612

29,355

Interest cost

12,855

2,064

969

15,888

Actuarial loss (gain) on

obligation

75,163

(5,182

)

(1,442

)

68,539

Actual benefits paid

(1,826

)

(111

)

(255

)(2,192)

Effect of curtailment

(38,828

)

(890

)

-

(39,718)

Effect of changes in

actuarial assumptions

(3,688

)

1,936

3,261

1,509


Benefit obligation

at end of year

250,988

24,160

15,987

291,135



December 31, 2010 (One Year)


The Company

Lintasarta

IMM

Total


Benefit obligation

at beginning of year

159,055

22,173

6,660

187,888

Current service cost

17,661

1,967

2,119

21,747

Interest cost

16,574

2,319

693

19,586

Actuarial loss (gain) on

obligation

1,166

(890

)

804

1,080


Actual benefits paid

(2,150

)

(97

)

(102

)(2,349

)

Effect of changes in

actuarial assumptions

(9,734

)

(1,132

)

668

(10,198

)


Benefit obligation

at end of year

182,572

24,340

10,842

217,754



30.

PENSION PLAN (continued)


Labor Law No. 13/2003 (continued)


d.

Movements in the accrued pension cost under the Labor Law for the nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:



September 30, 2012 (Nine-months)


The Company

Lintasarta

IMM

Total


Accrued pension cost under

the Labor Law at beginning

of period

165,213

21,489

12,327

199,029

Periodic Labor Law cost

36,262

3,242

3,234

42,738

Benefit payment

(3,459

)

-

-

(3,459

)


Accrued pension cost under

the Labor Law at end

of period

198,016

24,731

15,561

238,308




December 31, 2011 (One Year)


The Company

Lintasarta

IMM

Total


Accrued pension cost under

the Labor Law at beginning

of year

164,285

17,648

8,944

190,877

Periodic Labor Law cost

2,754

3,952

3,638

10,344

Benefit payment

(1,826

)

(111

)

(255

)

(2,192)


Accrued pension cost under

the Labor Law at end

of year

165,213

21,489

12,327

199,029



December 31, 2010 (One Year)


The Company

Lintasarta

IMM

Total


Accrued pension cost under

the Labor Law at beginning

of year

131,416

12,771

6,206

150,393

Periodic Labor Law cost

35,019

4,974

2,840

42,833

Benefit payment

(2,150

)

(97

)

(102

)

(2,349

)


Accrued pension cost under

the Labor Law at end

of year

164,285

17,648

8,944

190,877



The current portion of pension cost under the Labor Law included in accrued expenses (Note 17) amounted to Rp4,700 each as of September 30, 2012 and December 31, 2011, and amounted Rp2,933 as of January 1, 2011 / December 31, 2010, respectively. The non-current portion included in employee benefit obligations amounted to Rp233,608, Rp194,329 and Rp187,944 (Note 22) as of      September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, respectively.



71


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

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 retires after July 1, 2003 and does not receive Jiwasraya monthly pension.


The net periodic post-retirement healthcare cost for the nine-month periods ended              September 30, 2012 and 2011 was calculated based on actuarial valuations as of December 31, 2011 and 2010, respectively. The actuarial valuations were prepared by an independent actuary, using the projected-unit-credit method and applying the following assumptions:


2012

2011


Annual discount rate

8.0%

           

9.5%

Ultimate cost trend rate

6.0%

6.0%

Next year trend rate

12.0%

14.0%

Period to reach ultimate cost trend rate

3 years

4 years


a.

The composition of the periodic post-retirement healthcare cost - net for the nine-month periods ended September 30, 2012 and 2011 is as follows:


2012

2011


Interest cost

40,879

51,629

Service cost

19,958

15,793

Amortization of unrecognized past service cost

5,805

3,904

Amortization of unrecognized actuarial loss

2,040

7,161

Curtailment gain

-

(181,822)


Net periodic post-retirement healthcare cost - net (Note 26)

68,682

(103,335)





72


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

PENSION PLAN (continued)


Post-retirement Healthcare (continued)


a.

The composition of the accrued post-retirement healthcare cost as of September 30, 2012,   December 31, 2011 and January 1, 2011 / December 31, 2010 is as follows:

 

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010


Projected benefit obligation

738,099

687,789

*

846,636

Unrecognized actuarial loss

(101,639

)

(103,679

)

(161,443)

Unrecognized past service cost

(9,596

)

(15,401

)

(31,253)  


Net accrued post-retirement healthcare cost

626,864

568,709

653,940


* net of curtailment effect during 2011 due to VSS (Note 26)


a.

Movements in the present value of defined benefit obligation during the nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010



Balance at beginning of period

687,789

846,636

605,660

Interest cost

40,879

68,955

65,919

Service cost

19,958

24,149

28,229

Actual benefits paid

(10,527

)

(10,978

)

(12,465)

Effect of changes in actuarial assumptions

-

150,330

197,867

Effect of curtailment

-

(230,600

)

-

Actuarial gain on obligation

-

(160,703

)

(38,574)


Balance at end of period

738,099

687,789

846,636



b.

Movements in the accrued post-retirement healthcare cost during the nine-month period ended     September 30, 2012 and years ended December 31, 2011 and 2010 are as follows:


January 1,

2011 /

September 30,

December 31,

December 31,

201220112010



Balance at beginning of period

568,709

653,940

561,805

Net periodic post-retirement healthcare cost (income)

68,682

(74,253

)

104,600

Benefit payment

(10,527

)

(10,978

)

(12,465

)


Balance at end of period

626,864

568,709

653,940



The current portion of post-retirement healthcare cost included in accrued expenses amounted to Rp12,957 each of September 30, 2012 and December 31, 2011 and amounted to Rp14,669 as of January 1, 2011 / December 31, 2010, respectively. The non-current portion included in employee benefit obligations amounted to Rp613,907, Rp555,752 and Rp639,271 as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010, respectively (Note 22).



30.

PENSION PLAN (continued)


Post-retirement Healthcare (continued)


e.

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 nine-month period ended September 30, 2012 and years ended December 31, 2011 and 2010 and in accumulated post-retirement healthcare benefit obligation as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 as follows:


January 1,

2011 /

September 30,

December 31,

December 31,

2012

2011

2010



Increase

Service and interest costs

101,661

118,454

116,581

Accumulated post-retirement healthcare benefit

obligation

939,230     

844,612

1,030,938


Decrease

Service and interest costs

64,194

73,626

 

76,868

Accumulated post-retirement healthcare benefit

obligation

633,145

566,627

702,632




Amounts of employee benefits for the current nine-month period and previous four annual periods:


      Defined Benefit Pension Plan


September 30,

December 31,

December 31,

December 31,

December 31,

2012

2011

2010

2009

2008


The Company

Plan assets

524,499

476,890

793,664

763,244

763,700

Projected benefit obligation

(450,412

)

(409,808

)

(700,410

)

(684,611)(512,513)


Excess of plan assets over

projected benefit obligation

74,087

67,082

93,254

78,633

251,187

Unrecognized actuarial loss (gain)

(7,015

)

8,649

(10,383

)

46,087(96,746)


Net Prepaid Pension

67,072

75,731

82,871

124,720

154,441


Lintasarta


Plan assets

72,537

62,012

59,294

50,344

41,499

Projected benefit obligation

(58,910

)

(53,266

)

(50,215

)

(41,816)(28,726)


Excess of plan assets over projected

benefit obligation

13,627

8,746

9,079

8,528

12,773

Unrecognized actuarial loss

23,006

20,815

21,311

16,572

5,886


Net Prepaid Pension

36,633

29,561

30,390

25,100

18,659


Total

103,705

105,292

113,261

149,820

173,100




73


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





30.

PENSION PLAN (continued)



      Labor Law No.13/2003


September 30,

December 31,

December 31,

December 31,

December 31,

2012

2011

2010

2009

2008


The Company

Projected benefit obligation

(280,245

)

(250,988

)

(182,572

)

(159,055)(141,316)

Unrecognized actuarial loss

82,229

85,775

18,287

27,639

40,798


Net

(198,016

)

(165,213

)

(164,285

)

(131,416)(100,518)


Lintasarta


Projected benefit obligation

 (27,081

)

(24,160

)

(24,340

)

(22,173)(11,464)

Unrecognized actuarial loss (gain)

(5,421

)

(5,598

)

(2,569

)

(547

)2,855

Unrecognized past service cost

7,771

8,269

9,261

9,949

-


Net

(24,731)

(21,489

)

(17,648

)

(12,771

)(8,609)


IMM


Projected benefit obligation

 (19,117

)

(15,987

)

(10,842

)

(6,660)(3,674)

Unrecognized actuarial loss (gain)

3,234

3,317

1,527

55(955)

Unrecognized past service cost

322

343

371

399

427


Net

(15,561

)

(12,327

)

(8,944

)

(6,206)(4,202)


Total

(238,308

)

(199,029

)

(190,877

)

(150,393)(113,329)




      Post-retirement Healthcare


September 30,

December 31,

December 31,

December 31,

December 31,

2012

2011

2010

2009

2008


The Company

Projected benefit obligation

(738,099

)

(687,789

)

(846,636

)

(605,660)(492,615)

Unrecognized past service cost

101,639

103,679

161,443

2,150(43,315)

Unrecognized actuarial loss

9,596

15,401

31,253

41,705

52,158


Net

(626,864

)

(568,709

)

(653,940

)

(561,805)(483,772)





74


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





31.

ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES


The details of the accounts and the significant transactions entered into with related parties are as follows:

Amount

  Percentage to Total Assets/Liabilities (%)



 January 1, 2011 /

January 1, 2011 /

September 30,

December 31,

December 31,

September 30,

December 31,

December 31,

2012

2011

2010

2012

2011

2010


Cash and cash equivalents

(Note 4)

Government-related entities:

State-owned banks

1,828,142

977,960

1,615,651

3.50

1.84

3.03



Accounts receivable - trade

(Note 5)


Government-related entities:


State-owned companies

429,691

297,717

267,319

0.82

0.56

0.50

Ultimate parent company:

Qatar Telecom

-

6,927

2,827

-

0.01

0.01


Total

429,691

304,644

270,146

0.82

0.57

0.51

Less allowance for

impairment of


receivables

42,797

47,107

47,640

0.08

0.09

0.09


Net

386,894

257,537

222,506

0.74

0.48

0.42


Prepaid expenses

Government-related entities:


State-owned companies

7,151

8,222

11,683

0.01

0.01

0.02

Governmental departments

99

205

-

0.00

0.00

-

Entity under common significant

influence:

Kopindosat

2,581

3,681

3,294

0.01

0.01

0.01


Total

9,831

12,108

14,977

0.02

0.02

0.03


Other current and non-current

   assets - financial and non-financial

Government-related entities:


State-owned banks

71,645

71,825

91,231

0.14

0.14

0.17

Governmental departments

87

87

87

0.00

0.00

0.00


Total

71,732

71,912

91,318

0.14

0.14

0.17


Due from related parties

Entity under common significant

influence:

Kopindosat

6,173

6,012

5,958

0.01

0.01

0.01

Government-related entities:


State-owned companies

1,644

1,583

1,693

0.01

0.00

0.01

Key management personnel:

Senior management

1,502

3,020

1,362

0.00

0.01

0.00

Ultimate parent company:

Qatar Telecom

57

     54

54

0.00

0.00

0.00


Total

9,376

  10,669

9,067

0.02

0.02

0.02

Less allowance for

impairment of


receivables

15

 15

646

0.00

0.00

0.00


Net

9,361

10,654

8,421

0.02

0.02

0.02






75


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





31.

ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)


Amount

  Percentage to Total Assets/Liabilities (%)



 January 1, 2011 /

January 1, 2011 /

September 30,

December 31,

December 31,

September 30,

December 31,

December 31,

2012

2011

2010

2012

2011

2010


Long-term prepaid rentals

- net of current portion

Government-related

entities:

State-owned companies

21,540

21,587

24,672

0.04

0.04

0.05

Entity under common

significant influence:

Kopindosat

4,143

9,962

12,817

0.01

0.02

0.02


Total

25,683

31,549

37,489

0.05

0.06

0.07


Long-term advances

Government-related entities:


State-owned companies

7,086

44

3,705

0.01

0.00

0.01

Entities under common

significant influence:


PT Personel Alih Daya

-

9,111

-

-

0.02

-

Kopindosat

-

-

1,016

-

-

0.00


Total

7,086

9,155

4,721

0.01

0.02

0.01


Long-term prepaid pension - net

of current portion (Note 30)

Government-related entities:

State-owned companies

101,595

103,181

111,344

0.19

0.19

0.21


Short-term loan (Note 14)

Government-related entity:

State-owned bank

-

1,499,256

-

-

4.39

-


Accounts payable - trade

Government-related entities:

State-owned companies

62,305

23,233

22,260

0.20

0.07

0.06

Ultimate parent company

Qatar Telecom

4,982

348

-

0.02

0.00

-

Entities under common

significant influence:


Kopindosat

2,037

-

-

0.00

-

-


Total

69,324

23,581

22,260

0.22

0.07

0.06


Procurement payable (Note 15)

Entities under common significant

influence:

PT Personel Alih Daya

15,348

16,319

13,210

0.05

0.05

0.04

Kopindosat

12,760

9,872

22,123

0.04

0.03

0.06

Government-related entities:

State-owned companies

13,187

9,882

33,348

0.04

0.03

0.10


Total

41,295

36,073

68,681

0.13

0.11

0.20


Accrued expenses

Key management personnel:

Senior management

60,726

  37,851

33,553

0.19

0.11

0.10

Government-related entities:

State-owned companies

55,753

66,399

82,641

0.17

0.20

0.23

Entities under common significant

influence:

PT Personel Alih Daya

34,156

  18,222

16,906

0.11

0.05

0.05

Kopindosat

11,618

    5,817

13,838

0.04

0.02

0.04


Total

162,253

128,289

146,938

0.51

0.38

0.42



Due to related parties

Government-related entities:

State-owned companies

16,249

14,928

20,609

0.05

0.05

0.06

Ultimate parent company:

Qatar Telecom

1,194

552

-

0.00

0.00

-

Entity under common significant

influence:


Kopindosat

-

   - 

1,490

-

-

0.00


Total

17,443

15,480

22,099

0.05

0.05

0.06












31.

ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)


Amount

  Percentage to Total Assets/Liabilities (%)



 January 1, 2011 /

January 1, 2011 /

September 30,

December 31,

December 31,

September 30,

December 31,

December 31,

2012

2011

2010

2012

2011

2010

 


Other current and non-current

liabilities - financial

and non-financial

Government-related entities:

Governmental departments

10,634

2,141

3,895

0.03

0.01

0.01

State-owned companies

5,207

6,455

8,118

0.02

0.02

0.02


Total

15,841

8,596

12,013

0.05

0.03

0.03



Loan payable (including current

maturities) (Note 18)

Government-related entity:

State-owned bank

-

998,843

1,297,045

-

2.92

3.71





  

Percentage to Total Operating Revenue (%)


              

Amount

                 or Expenses (%)



Nine-month periods ended

September 30,

    Nine-month periods ended September 30,


2012

2011

2012

2011


Operating revenues (Note 24)

Government-related entities:

State-owned companies

1,050,371

1,041,662

6.36

6,78


Governmental departments

152,505

19,677

0.92

0,13

Ultimate parent company:

Qatar Telecom

60,430

47,115

0.37

0,31

Entity under common significant

influence:

Kopindosat

456

-

0.00

-


Total

1,263,762

1,108,454

7.65

7.22


Operating expenses


Cost of services

Government-related entities:

State-owned companies

1,319,856

1,178,115

9.02

9.11


Entities under common significant

influence:

PT Personel Alih Daya

66,698

55,031

0.46

0.43

Kopindosat

16,278

114,532

0.11

0.89

Ultimate parent company:

Qatar Telecom

43,973

51,825

0.30

0.40


Total

1,446,805

1,399,503

9.89

10.83


Personnel

Key management personnel:

Senior management

Short-term employee benefits

105,275

85,073

0.72

0.66

Termination benefits

-

42,963

-

0.33


Other long-term benefits

6,150

825

0.04

0.01

    


Sub-total

111,425

128,861

0.76

1.00


Government-related entities:

State-owned companies

11,815

4,102

0.08

0.03


Entity under common significant

influence:

PT Personel Alih Daya

-

21,016

-

0.16



Total

123,240

153,979

0.84

1.19



Marketing

Entities under common significant

influence:

PT Personel Alih Daya

67,629

41,013

0.46

0.32


Kopindosat

14,709

3,130

0.10

0.02

Government-related entities:

State-owned companies

3

-

0.00

-


Total

82,341

44,143

0.56

0.34






76


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)




31.

ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)


  

Percentage to Total Operating Revenue (%)


              

Amount

                 or Expenses (%)



 

Nine-month periods ended September 30,

     Nine-month periods ended September 30,


2012

2011

2012

2011


General and administration

Entities under common significant

influence:

Kopindosat

16,492

16,767

0.11

0.13


PT Personel Alih Daya

9,387

10,937

0.06

0.08

Government-related entities:

State-owned companies

6,745

67,369

0.05

0.53


Total

32,624

95,073

0.22

0.74



Other income (expenses) - net

Government-related entities:

State-owned banks

(55,455)

(43,538

)

(64.99)

(4.89

)





The relationship and nature of account balances/transactions with related parties are as follows:


No.

 

Related Parties

 

Relationship

 

Nature of Account Balances/Transactions

1.

 

State-owned banks

 

Government- related entities

 

Cash and cash equivalents, other current and non-current financial and non-financial assets, short-term loan, loan payable and other income (expenses) - net

2.

 

State-owned companies

 

Government- related entities

 

Accounts receivable - trade, prepaid expenses, due from related parties, long-term prepaid rentals, long-term advances, long-term prepaid pension, accounts payable - trade, procurement payable, accrued expenses, due to related parties, other current and non-current financial and non-financial liabilities, operating revenues, operating expenses - cost of services, operating expenses - personnel, operating expense - marketing and operating expenses - general and administration

             






77


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





31.

ACCOUNTS AND TRANSACTIONS WITH RELATED PARTIES (continued)


No.

 

Related Parties

 

Relationship

 

Nature of Account Balances/Transactions


3.

 

Qatar Telecom

 

Ultimate parent company

 

Accounts receivable - trade, due from related parties, accounts payable - trade, due to related parties, operating revenues - fixed telecommunications and cellular and operating expenses - cost of services

4.

 

Governmental departments

 

Government- related entities

 

Prepaid expenses, other current and non-current financial and non-financial assets, other current and non-current financial and non-financial liabilities, operating revenues - MIDI

5.

 

Kopindosat

 

Entity under common significant influence

 

Prepaid expenses, due from related parties, long-term prepaid rentals,  long-term advances, accounts payable - trade, procurement payable, accrued expenses, due to related parties, operating revenues, operating expenses - cost of services, operating expenses - marketing and operating expenses - general and administration

6.

 

Senior management

 

Key management personnel

 

Due from related parties, accrued expenses and operating expenses - personnel


7.

 

PT Personel Alih Daya

 

Entity under common significant influence

 

Long-term advances, procurement payable, accrued expenses, operating expenses - cost of services, operating expenses - personnel, operating expenses - marketing and operating expenses - general and administration






78


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





32.

DISTRIBUTION OF PROFIT AND APPROPRIATION OF RETAINED EARNINGS


At the Company’s Annual Stockholders’ General Meeting (“ASGM”), the stockholders approved, among others, the appropriation of annual profit for cash dividend distribution, as follows, and the utilization of the remaining amount for reinvestment and working capital.


ASGM Date

 

Dividend

per Share (Rp)

 

Dividend Payment Date


2010 Profit

       

  June 24, 2011

 

59.55

 

August 5, 2011*

         

2011 Profit

       

  May 14, 2012

 

76.83

 

June 26, 2012**

             


*

Dividend for the Government was paid in accordance with the prevailing laws and regulations in Indonesia. On July 22 and August 5, 2011, the Company paid dividend amounting to Rp46,248 and Rp277,343, respectively, to the Government and other stockholders for the dividend declared on June 24, 2011.

**

Dividend for the Government was paid in accordance with the prevailing laws and regulations in Indonesia. On June 11 and June 26, 2012, the Company paid dividend amounting to Rp59,668 and Rp357,821, respectively, to the Government and other stockholders for the dividend declared on May 14, 2012.



33.

SIGNIFICANT AGREEMENTS AND COMMITMENTS


a.

As of September 30, 2012, commitments on capital expenditures which are contractual agreements not yet realized relate to the procurement and installation of property and equipment amounting to US$58,207 (Note 39c) and Rp590,568.



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


December 10, 2010


Procurement of Technology Upgrade for 2G and 3G Telecommunications Network in Kalimantan (see “e” below)


PT Nokia Siemens Networks and Nokia Siemens Networks Oy


US$38,439


US$17,959


October 1, 2010


Procurement of Telecommunications Equipment and Related Services


PT Ericsson Indonesia and Ericsson AB


US$81,340 and                Rp210,882


US$382 and Rp252


June 16, 2010


Procurement of Telecommunications Infrastructure


PT Nokia Siemens Networks and Nokia Siemens Networks Oy


US$107,319 and Rp467,352


US$62 and Rp1,596



79


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33. SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


b.

On December 30, 2011, Lintasarta, a subsidiary, entered into agreements with MOCIT-Balai Penyedia dan Pengelola Pembiayaan Telekomunikasi dan Informatika (MOCIT-BPPPTI), whereby Lintasarta agreed to provide Public Access Services for Wireless Fidelity (WiFi) Internet in Kewajiban Pelayanan Umum / Universal Service Obligation (KPU/USO) Regencies ( Kabupaten ) ( Penyediaan Jasa Akses Publik Layanan Internet WiFi Kabupaten KPU/USO ) for Work Packages ( Paket Pekerjaan ) 3 and 6 that cover the provinces of West Kalimantan, South Kalimantan, Central Kalimantan, East Kalimantan, Bali, West Nusa Tenggara and East Nusa Tenggara. The agreements have contract values of Rp71,992 and Rp44,422 for Work Packages 3 and 6, respectively.




Subsequently on January 10, 2012, Lintasarta, also entered into an agreement with MOCIT-BPPPTI for the provision of Public Access Services for Wireless Fidelity (WiFi) Internet in KPU/USO Regencies ( Kabupaten KPU/USO ) ( Penyediaan Jasa Akses Publik Layanan Internet WiFi Kabupaten KPU/USO ) for Work Package ( Paket Pekerjaan ) 4 that covers the provinces of Gorontalo, West Sulawesi, South Sulawesi, Central Sulawesi, South East Sulawesi and North Sulawesi with contract value of Rp83,174.


As of September 30, 2012, Lintasarta has outstanding advance payments from MOCIT-BPPPTI related to those agreements amounting to Rp7,088 and Rp21,263 which are classified as part of unearned income for the current portion and other non-current liabilities for the long-term portion, respectively.


On February 8, 2012, Lintasarta entered into an agreement with PT Widtech Indonesia, for the procurement of equipment and infrastructure required for the construction of WiFi, as agreed with the MOCIT- BPPPTI above, with total contract value amounting to Rp121,927 (including VAT).


As of September 30, 2012, Lintasarta has outstanding advances to PT Widtech Indonesia totalling Rp6,096 and Rp18,289 which are classified as part of advances for the current portion and long-term advances for the long-term portion, respectively.


c.

During May 2011 to March 2012, the Company had issued several POs to PT Nokia Siemens Network and Nokia Siemens Network OY with total amount of US$34,829 and Rp208,948 for the procurement of cellular technical equipment in the Sumatra and Java Areas. Based on the POs, the Company agreed to exchange certain existing cellular equipment with new equipment units and pay US$11,462 and Rp171,844 to Nokia for the installation services and additional equipment. For the nine  months ended September 30, 2012, the carrying amount of the cellular technical equipment units given up amounted to Rp107,587 and the accumulated carrying amount of such equipment up to September 30, 2012 amounted to Rp223,321(Note 8).




d.

On July 28, 2011, the Company entered into an agreement with PT Quadra Solution, whereby the Company agreed to provide data communication service to PT Quadra Solution related to Project e-KTP (electronic Kartu Tanda Penduduk / electronic citizens identity card). The agreement covers the provision of services until December 2012 for a total contract value of Rp283,352.


For the year ended December 31, 2011 and nine-month period ended September 30, 2012, the Company has recognized the operating revenue related to this agreement amounting to Rp79,615 and Rp117,834, respectively, which is classified as part of MIDI revenue.



80


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33. SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


e.

On December 10, 2010, the Company agreed with PT Nokia Siemens Networks and Nokia Siemens Networks OY (“Nokia”) to restate and amend the agreement for “Procurement of Technology Upgrade for 2G and 3G Telecommunications Network in Kalimantan” that was originally entered into on June 30, 2010. Based on the new agreement, the Company agreed to exchange certain existing cellular technical equipment units in Kalimantan area with new equipment units from Nokia with total value of US$75,243 consisting of cellular technical equipment with net book value of U$66,963 (net of discount amounting to US$2,029) for 1,325 units of 2G Base Transceiver Station (BTS), 24 units of Base Station Controller (BSC), 11 units of Transcoders, 66 units of Node B equipment and 3 units of Radio Network Controller (RNC), and pay US$6,251 to Nokia for the installation services. As of December 31, 2011, the Company has paid for the installation services. The accumulated carrying amount of such equipment up to September 30, 2012 amounted to Rp559,241 (Note 8). The Company also committed to procure additional equipment units from Nokia with total value of US$11,708 until the end of 2012.


f.

On April 15, 2010, Lintasarta, a subsidiary, entered into agreements with MOCIT-Balai Telekomunikasi dan Informatika Pedesaan (MOCIT-BTIP), whereby Lintasarta agreed to provide Pusat Layanan Jasa Akses Internet Kecamatan (Center for Internet Access and Services in Rural Areas) (PLIK) for Work Packages ( Paket Pekerjaan ) 7, 8 and 9 that cover the provinces of Bali, West Nusa Tenggara, East Nusa Tenggara, West Kalimantan, South Kalimantan, East Kalimantan, Central Kalimantan, Maluku and Papua. On December 22, 2010, the agreements were amended to increase the contract value. The agreements cover four years starting from October 15, 2010 with contract value amounting to Rp91,895, Rp143,668 and Rp116,721 for Work Packages 7, 8 and 9, respectively. In accordance with the agreements, Lintasarta placed its time deposits totalling Rp18,200 as a performance bond for the four-year contract period, which deposits are classified as part of other non-current financial assets.


On December 12, 2010, Lintasarta entered into agreements with MOCIT-BTIP to provide Pusat Layanan Jasa Akses Internet Kecamatan Bergerak (Mobile Center for Internet Access and Services in Rural Areas) (PLIKB) for Work Packages 2, 3, 11, 15, 16 and 18 that cover the provinces of North Sumatra, West Sumatra, East Nusa Tenggara, West Kalimantan, South Kalimantan and East Kalimantan. The agreements cover four years starting on September 22, 2011 with contract values amounting to Rp79,533, Rp92,003, Rp60,149, Rp71,879, Rp84,583 and Rp69,830 for Work Packages 2, 3, 11, 15, 16 and 18, respectively. On October 19, 2011, the agreements were amended to change the work starting date from September 22, 2011 to December 22, 2011.


As of September 30, 2012, Lintasarta has outstanding advance payments from MOCIT-BTIP related to those agreements amounting to Rp19,061 which are classified as part of unearned income.


On May 6, 2010, Lintasarta entered into an agreement with PT Wira Eka Bhakti (WEB), for the procurement of equipment and infrastructure required for the construction of PLIK, as agreed with MOCIT-BTIP above, with total contract value amounting to Rp189,704. The agreement has been amended several times, with the latest amendment dated March 9, 2011 increasing the contract value to become Rp208,361.


On March 23, 2011, Lintasarta entered into agreements with WEB and PT Personel Alih Daya (a related party), for the procurement of equipment and infrastructure required for the construction of PLIKB, as agreed with MOCIT-BTIP above, with total contract values amounting to Rp276,274 and Rp60,739, respectively.



As of September 30, 2012, Lintasarta has outstanding advances to WEB and PT Personal Alih Daya totalling Rp16,952 and Rp35,764 which are classified as part of advances for the current portion and long-term advances for the long-term portion, respectively.



81


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33.

SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


g.

On January 29, April 15, May 24 and June 3 in 2010, and February 4 and 10 in 2011, the Company agreed to lease part of its telecommunications towers and sites to PT Hutchison CP Telecommunications (“Hutchison”) for a period of 12 years, PT Natrindo Telepon Selular (“NTS”) for a period of 10 years, PT XL Axiata Tbk (“XL Axiata”) for a period of 10 years, PT Berca Global Access (“Berca”) for a period of 10 years, PT Dayamitra Telekomunikasi (“Mitratel”) for a period of 10 years and PT First Media Tbk (“FM”) for a period of 5 years, respectively. Hutchison, NTS, and XL Axiata (on annual basis), Berca and Mitratel (on quarterly basis) and FM (on semi-annual basis) are required to pay the lease and maintenance fees in advance which are recorded as part of unearned income.


On August 18, 2011, the Company and Hutchison amended their tower leasing agreement covering changes in certain arrangements with respect to, among others, amount of compensation paid to landlords or residents around the leased site shouldered by the Company, penalty charged for overdue payments and effective lease period.


Future minimum lease receivables under the operating lease agreements as of                     September 30, 2012 and December 31, 2011 and January 1, 2011 / December 31, 2010 are as follows:


January 1,

2011 /

September 30,

December 31,

December 31,

201220112010



Within one year

414,850

374,864

410,828

After one year but not more than five years

1,534,483

1,514,834

2,372,145

More than five years

1,405,502

1,822,169

2,044,071


Total

3,354,835

3,711,867

4,827,044



Future minimum lease receivables under the finance lease agreements as at September 30, 2012 are as follows:

Minimum

Present value


payments

of payments


Within one year

18,075

7,247

After one year but not more than five years

65,440

30,838

More than five years

70,835

55,038


Total

154,350

93,123

Less amount representing finance charge

61,227

-


Present value of minimum lease payments

93,123

93,123



Current portion (presented as part of Other Current Financial Assets - Net)

 (Note 7)

7,247

Long-term portion (presented as Finance Lease Receivables)

85,876


Total

93,123





82


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33.

SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


h.

During 2008-2012, the Company entered into several agreements with PT Solusi Menara Indonesia, PT Professional Telekomunikasi Indonesia (“Protelindo”), XL Axiata,  PT Solusindo Kreasi Pratama, PT Dayamitra Telekomunikasi, PT Bit Teknologi Nusantara, PT Batavia Towerindo, PT Mitrayasa Sarana Informasi, PT Gihon Telekomunikasi Indonesia and Tower Bersama (Note 29) for the Company to lease part of spaces in their telecommunication towers and sites for an initial period of 10 years. The Company may extend the lease period for another 10 years, with additional lease fees based on the inflation rates in Indonesia.


Future minimum rentals payable under the operating lease agreements with the above mentioned other tower operators as of September 30, 2012, December 31, 2011 and January 1, 2011 / December 31, 2010 are as follows:

January 1,

2011 /

September 30,

December 31,

December 31,

201220112010



Within one year

492,959

97,522

119,310

After one year but not more than five years

1,971,793

488,183

477,243

More than five years

2,228,387

193,659

452,738


Total

4,693,139

779,364

1,049,291



Future minimum rentals payable under the finance lease agreements as at September 30, 2012 are as follows:

Minimum

Present value


payments

of payments


Within one year

242,245

97,297

After one year but not more than five years

968,978

552,002

More than five years

668,395

557,173


Total

1,879,618

1,206,472

Less amount representing finance charge

673,146

-


Present value of minimum lease payments

1,206,472

1,206,472



Current portion (presented as part of Other Current Financial Liabilities)

97,297


Long-term portion (presented as Obligations under Finance Lease)

1,109,175



Total

1,206,472







83


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33.

SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


i.

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. 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. The Company and IMM paid the annual frequency fee for the 3G and BWA licenses totaling Rp528,193, Rp442,511 and Rp381,123 for the nine-month period ended September 30, 2012 and the years ended December 31, 2011 and 2010, respectively.


j.

On July 20, 2005, the Company obtained facilities from HSBC to fund the Company’s short-term working capital needs. The facilities agreement has been amended several times. On September 20, 2011, these facilities were further amended to extend the expiration date up to April 30, 2012 and change the interest rate and certain provisions in the agreement as follows:


·

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 180 days 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 2.25% per annum above the HSBC Cost of Fund Rate for the loans denominated either in rupiah or U.S. dollar.


·

The facilities are considered uncommitted facility based on guidelines No.12/516/DPNP/DPnP dated September 21, 2010 issued by the Central Bank of Indonesia; consequently, these facilities can be automatically cancelled by HSBC in the event that the Company’s credit collectibility declines to either substandard, doubtful or loss based on HSBC’s assessment pursuant to the general criteria set out by the Central Bank of Indonesia.


On March 27, 2012, the Company received the letter from HSBC to extend these facilities up to April 30, 2013.


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”), Defined Underwritten Capacity (“DUC”) and Occasional Commercial Use (“OCU”).


The funds received from the sale of IRU, DUC and OCU 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 September 30, 2012, the balance of the funds (including interest earned) which are under the Company’s custody amounted to US$4,304. Besides receiving their share of the funds from the sale of IRU, DUC and OCU, the members of the consortium also received their share of the interest earned by the above funds.



84


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





33.

SIGNIFICANT AGREEMENTS AND COMMITMENTS (continued)


b.

Other agreements made with Telkom are as follows:


·

Under a cooperation agreement, the compensation to Telkom relating to leased circuit/channel services, such as world link and bit link, is calculated at 15% of the Company’s collected revenues from such services.


The Company and Satelindo also lease circuits from Telkom to link Jakarta, Medan and Surabaya.


·

In 1994, Satelindo entered into a land transfer agreement for the transfer of Telkom’s rights to use a 134,925-square meter land property located at Daan Mogot, West Jakarta, where Satelindo’s earth control station is currently situated. The land transfer agreement enables Satelindo to use the land for a period of 30 years from the date of the agreement, for a price equivalent to US$40,000 less Rp43,220. The term of the agreement may be extended based on mutual agreement.


The 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 ninth amendment agreement dated May 24, 2010. Transponder lease expense charged to operations amounting to Rp16,688 and Rp16,436 for the nine-month periods ended September 30, 2012 and 2011, respectively, is presented as part of “Operating Expenses - Cost of Services” in the interim consolidated statement of comprehensive income.


34.

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 1/3.061 SDR. Each administration shall, subject to applicable national law, establish the charges to be collected from its customers.


The tariffs billed to domestic subscribers for international calls originating in Indonesia, also known as collection rates, are established in a decision letter of the MOC, which rates are generally higher than the accounting rates. During the period 1996 to 1998, the MOC made tariff changes effective January 1, 1997, March 15, 1998 and November 15, 1998.


Based on Decision Letter No. 09/PER/M.KOMINFO/02/06 dated February 28, 2006 of the MOCIT, the collection rates are set by tariff formula known as price cap formula which already considers customer price index starting January 1, 2007.



34. TARIFF SYSTEM (continued)


b.

Cellular services


The basic telephony tariffs for cellular mobile network service are set on the basis of Regulation No. 12/PER/M.KOMINFO/02/2006 dated February 28, 2006 of the MOCIT. 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.


In April 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 telecommunications 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 the total industry revenue for a certain segment.


Starting May 2008, the Company has fully adopted the new cellular tariff system.


c.

Fixed telecommunications services


In February 2006, the MOCIT released Regulation No. 09/PER/M.KOMINFO/02/2006 regarding basic telephony tariffs for fixed network service.


In April 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 telecommunications tariff system.




85


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





35.

INTERCONNECTION TARIFFS, USO, SPECTRUM FREQUENCY FEES AND REVENUE SHARING


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 (“Decree No. 37”) dated June 11, 1999. This Decree, along with Decree No. KM.46/PR.301/MPPT-98 (“Decree No. 46”) dated February 27, 1998, prescribed interconnection tariff structures between mobile cellular   telecommunications network and Public Switched Telephone Network (“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 Decree No. 37 dated June 11, 1999, 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 telecommunications traffic (local and SLJJ) 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 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.




86


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





35.

INTERCONNECTION TARIFFS, USO, SPECTRUM FREQUENCY FEES AND REVENUE SHARING (continued)


1.

Structure of Interconnection Tariffs (continued)


c.

Between cellular telecommunications network and domestic PSTN (continued)


(2)

SLJJ (continued)


For SLJJ which originates from a cellular telecommunications network to a PSTN subscriber, the cellular operator is entitled to retain a portion of the prevailing SLJJ tariffs, which portion ranges from 15% of the tariffs in cases where the entire long-distance portion is not carried by the cellular operator, to 60% of the tariffs in cases where the entire long-distance portion is carried by the cellular operator.


d.

Between cellular telecommunications network and another cellular telecommunications network


Based on Decree No. 46, the interconnection tariffs are as follows:


(1)

Local Calls


For local calls from a cellular telecommunications network to another, the “origin” cellular operator pays the airtime to the “destination” cellular operator. If the call is carried by
a PSTN, the “origin” 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 in 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 (Note 36).


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.



87


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





35.

INTERCONNECTION TARIFFS, USO, SPECTRUM FREQUENCY FEES AND REVENUE SHARING (continued)


1.

Structure of Interconnection Tariffs (continued)


Decree No. 37 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 new 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 36).


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.


In August 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 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.


However, on December 31, 2010, the Badan Regulasi Telekomunikasi Indonesia (BRTI or Indonesian Telecommunications Regulatory Bureau) issued letter No. 227/BRTI/XII/2010 regarding the implementation of new interconnection tariffs based on the implementation of cost-based interconnection fees, which would be used by all telecommunications operators effective January 1, 2011. The Company has adopted the new tariffs starting January 1, 2011.


On June 27, 2011, the MOCIT issued Regulation No.16/PER/M.KOMINFO/06/2011 regarding the amendment of the Ministry of Transportation Decree No. 35 Year 2004 on implementation of local fixed wireless network with limited mobility, which encouraged the implementation of cost-based tariffs by all telecommunications operators effective July 1, 2011.


Prior to 2012, the interconnection for Short Message Services ("SMS") applied the "Senders Keep All" scheme. Under this old scheme, the telecommunication operators may keep all of the revenue received from their subscribers from services of sending SMS to other operators without any interconnection cost paid to other operators. Starting June 1, 2012, the Indonesian Telecommunication Regulation Body ( Badan Regulasi Telekomunikasi Indonesia or "BRTI") issued letter No. 262/BRTI/XII/2011 replacing the previous "Senders Keep All" scheme with the new cost-based scheme. Under the new scheme, the telecommunication operators are obliged to pay interconnection cost with maximum amount of Rp23 (in full amount) for every SMS sent to other telecommunication operators.


Effective June 1, 2012, the Company has applied this new regulation.





88


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





35.

INTERCONNECTION TARIFFS, USO, SPECTRUM FREQUENCY FEES AND REVENUE SHARING (continued)


2.

USO and Spectrum Frequency Fees


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.


On December 13, 2010, the President of the Republic of Indonesia issued PP No.76/2010 regarding the amendment of PP No.7/2009 on types and tariffs of non-tax state income imposed by the MOCIT. This regulation affects the computation method and payment of the spectrum fee allocated to the Company (800 Mhz, 900 Mhz and 1,800 Mhz frequency bands).


3.

Revenue Sharing


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 Decree No. 08/PER/M.KOMINFO/02.2006, is to be proportionally shared with each carrier, which proportion is to be bilaterally arranged between the carriers.


36.

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 telecommunications 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 telecommunications service subscribers to make or receive calls to or from Telkom’s subscribers or international gateways.


·

The Company’s and Telkom’s international services are accessible and continuously open to each other’s fixed networks.


·

The Company and Telkom are responsible for their respective telecommunications facilities.


·

The compensation arrangement for the services provided is based on interconnection tariffs determined by both parties.




89


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





36.

INTERCONNECTION AGREEMENTS (continued)


1.

Telkom (continued)


a.

Fixed telecommunications services (continued)


·

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 were
effective starting January 1, 2007. This memorandum of understanding was replaced by an agreement dated December 18, 2007. This agreement was amended several times. The
latest amendment was dated December 20, 2011 to meet the requirement in the BRTI letter
No. 227/BRTI/XII/2010 dated December 31, 2010 regarding the implementation of the new interconnection tariffs in 2011. The Company has adopted the new tariffs starting January 1, 2011.


b.

Cellular services


On December 1, 2005, the Company and Telkom signed an agreement regarding the interconnection between the Company’s cellular telecommunications network and Telkom’s fixed telecommunications network. Under this agreement, the interconnection between the Company’s cellular telecommunications network and Telkom’s fixed telecommunications network enables the Company’s cellular subscribers to make or receive calls to or from Telkom’s fixed telecommunications 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 an agreement dated December 18, 2007. This agreement was amended several times. The latest amendment was dated December 20, 2011 to meet the requirement in the BRTI letter No. 227/BRTI/XII/2010 dated December 31, 2010 regarding the implementation of new interconnection tariffs in 2011. The Company has adopted the new tariffs starting January 1, 2011.


On May 30, 2012, the Company and Telkom signed “ Berita Acara Kesepakatan ” to meet the requirement in the BRTI letter No. 262/BRTI/XII/2011 dated December 12, 2011 (Note 35) regarding the implementation of the new cost-based scheme for SMS interconnection for fixed telecommunications and cellular services which effective starting June 1, 2012.


2.

XL Axiata, PT Smartfren Telecom Tbk (previously PT Mobile-8 Telecom Tbk) (“Smartfren”) 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.


36.

INTERCONNECTION AGREEMENTS (continued)


2.

XL Axiata, PT Smartfren Telecom Tbk (previously PT Mobile-8 Telecom Tbk) (“Smartfren”) and Telkomsel (continued)


·

The Company and Satelindo receive, as compensation for the interconnection, a portion of
the cellular telecommunications operators’ revenues from the related services that are made through the Company’s and Satelindo’s international gateway exchanges.


·

Satelindo and IM3 also have an agreement with the above operators for the interconnection of Satelindo’s and IM3’s GSM mobile cellular telecommunications network with the above operators’ network, enabling the above operators’ customers to make calls/send SMS to or receive calls/SMS from Satelindo’s and IM3’s customers.


·

The agreements are renewable annually.


The Company (including Satelindo and IM3 until they were merged) 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, Smartfren 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. The memoranda of understanding with Smartfren, XL Axiata and Telkomsel were subsequently replaced by agreements dated September 14, and December 17 and 19, 2007, respectively. The agreements with Smartfren and XL Axiata were amended on March 31, 2008, while the agreement with Telkomsel was amended on February 18, 2008. Subsequently, the agreements with Smartfren and XL Axiata were further amended on March 15, 2011 and March 3, 2011, respectively, while the agreement with Telkomsel was further amended on July 19, 2011, to meet the requirement in the BRTI letter No. 227/BRTI/XII/2010 dated December 31, 2010 regarding the implementation of new interconnection tariffs in 2011. The Company has adopted the new tariffs starting January 1, 2011.


On May 28, 2012, the Company amended the agreement with Telkomsel to meet the requirement in the BRTI letter No. 262/BRTI/XII/2011 dated December 12, 2011 (Note 35) regarding the implementation of the new cost-based scheme for SMS interconnection which effective starting June 1, 2012.


2.

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 of the Company’s mobile cellular network and international gateway exchanges to Bakrie Telecom’s network, including SLI 009 network. Subsequently, the agreement with Bakrie Telecom was further amended on February 9, 2011 to meet the requirement in the BRTI letter No. 227/BRTI/XII/2010 dated December 31, 2010 regarding the implementation of new interconnection tariffs in 2011. The Company has adopted the new tariffs starting January 1, 2011.


On May 31, 2012, the Company and Bakrie Telecom signed “ Berita Acara Kesepakatan ” to meet the requirement in the BRTI letter No. 262/BRTI/XII/2011 dated December 12, 2011 (Note 35) regarding the implementation of the new cost-based scheme for SMS interconnection which effective starting June 1, 2012.



90


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





36.

INTERCONNECTION AGREEMENTS (continued)


Net interconnection revenues (charges) from (to) major operators for the nine-month periods ended September 30, 2012 and 2011 are as follows:


2012

2011


Telkom

52,564

98,628


Smartfren

7,410

5,670

Telkomsel

(80,956

)

(109,237)

XL Axiata

(69,078

)

(94,242)


Bakrie Telecom

(5,816

)

(2,143)



Net charges

(95,876

)

(101,324)




91


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





37.

SEGMENT INFORMATION


The Group manages and evaluates its operations in three major reportable segments: cellular, fixed telecommunications and MIDI. The operating segments are managed separately because each offers different services/products and serves different markets. The Group operates 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

Telecommunications

MIDI

Total


Nine-month period ended September 30, 2012


Operating revenues

Revenues from external customers

13,650,482

757,178

2,101,364

16,509,024

Inter-segment revenues

-

-

457,418

457,418

 


Total operating revenues

13,650,482

   

      757,178

2,558,782

16,966,442

Inter-segment revenues elimination

(457,418)


Operating revenues - net

16,509,024

 

Income

Operating income (loss)

1,838,954

(215,082

)252,751

1,876,623


Gain on tower lease

2,187,300

Interest income

79,876

Financing cost

(1,468,037

)

Loss on foreign exchange - net

(616,326

)

Income tax expense - net

(89,997

)

Loss on change in fair value  of derivatives - net

(24,682)

Others - net

 

 

(243,462

)


Profit for the period

1,701,295

 


Depreciation and amortization

4,872,450

 330,960

566,993

5,770,403


As of September 30, 2012


Other Information

Segment assets

47,026,939

1,512,137

8,235,495

 56,774,571

Unallocated assets

3,745,221

Inter-segment assets elimination

(8,251,544)


Assets - net

52,268,248


Segment liabilities

24,521,954

           396,805

2,865,608

27,784,367

Unallocated liabilities

10,505,641

Inter-segment liabilities elimination

(6,502,701

)


Liabilities - net

31,787,307


Capital expenditures

3,133,003

92,233

  508,579

3,733,815





92


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





37.

SEGMENT INFORMATION (continued)

Major Segments


Fixed

Segment

Cellular

Telecommunications

MIDI

Total


Nine-month period ended September 30, 2011


Operating revenues

Revenues from external customers

12,575,696

936,331

1,837,07015,349,097

Inter-segment revenues

-

-

444,223444,223


Total operating revenues

12,575,696

936,331

2,281,293

15,793,320

Inter-segment revenues elimination

           (444,223)


Operating revenues - net

       15,349,097

 

Income

Operating income (loss)

2,285,266

(156,301)292,225

2,421,190


Gain on foreign exchange - net

395,687

Gain on change in fair value of derivatives - net

89,998

Interest income

69,733

Financing cost

(1,429,664

)

Income tax expense

(418,830

)

Others - net

(16,676

)


Profit for the period

 

1,111,438

 

Depreciation and amortization

4,078,890

215,658

530,044

4,824,592


As of December 31, 2011


Other Information

Segment assets

45,932,612

2,057,272

8,497,30256,487,186

Unallocated assets

4,605,669

Inter-segment assets elimination

(7,928,774)


Assets - net

53,164,081


Segment liabilities

26,766,907

737,859

2,981,84030,486,606

Unallocated liabilities

9,949,269

Inter-segment liabilities elimination

(6,269,068)


Liabilities - net

34,166,807


Capital expenditures

      

1,832,662

82,782

285,6002,201,044



As of January 1, 2011 / December 31, 2010


Other Information

Segment assets

47,349,629

2,111,778

8,548,97058,010,377

Unallocated assets

3,069,422

Inter-segment assets elimination

(7,802,547)


Assets - net

53,277,252


Segment liabilities

27,506,806

629,891

3,248,08031,384,777

Unallocated liabilities

9,762,239

Inter-segment liabilities elimination

(6,219,525)


Liabilities - net

34,927,491


Capital expenditures

4,787,383

209,776

844,8095,841,968




93


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES


a.

Risk Management


The main risks arising from the Group’s financial instruments are interest rate risk, foreign exchange rate risk, equity price 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 Group’s exposure to the risk of changes in market interest rates relates primarily to its loans and bonds payable with floating interest rates.


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 rate 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.


(2)

Manage interest rate exposure on its loans and bonds payable by entering into interest rate swap contracts.


As of September 30, 2012, more than 83% of the Group’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 for as transactions not designated as hedges, wherein the changes in the fair value are credited or charged directly to the interim consolidated statement of comprehensive income 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 Group’s consolidated statement of comprehensive income for the nine-month period ended September 30, 2012 (through the impact on floating rate borrowings which is based on LIBOR for U.S. dollar borrowings and on JIBOR for rupiah borrowings).


Increase/decrease in basis points:

U.S. dollar                                                                                                                                                   

Rupiah


33

1

Effect on consolidated profit for the period:

 

U.S. dollar

Rupiah

US$619 (equivalent to Rp5,933)

    Rp224





94


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)


a.

Risk Management (continued)


Interest rate risk (continued)


Management conducted a survey among the Group’s banks to determine the outlook of the LIBOR and JIBOR interest rates until the Group’s next reporting date of December 31, 2012. The outlook is that the LIBOR and JIBOR interest rates may move 33 and 1 basis point, respectively, higher or lower than the interest rates at the end of the nine-month period ended          September 30, 2012.


If LIBOR interest rates were 33 basis points higher or lower than the market levels for the nine -month period ended September 30, 2012, with all other variables held constant, the Group’s net comprehensive income for the period and equity would be Rp1,854,378 or Rp1,866,244 and Rp19,980,621 or Rp19,992,487, respectively, which are lower or higher than the actual results for the nine-month period ended September 30, 2012, mainly due to the higher or lower interest expense on floating rate borrowings.


If JIBOR interest rates were 1 basis point higher or lower than the market levels for the nine -month period September 30, 2012, with all other variables held constant, the Group’s net comprehensive income for the period and equity would be Rp1,860,087 or Rp1,860,535 and Rp19,986,330 or Rp19,986,778, respectively, which are lower or higher than the actual results for the nine-month period ended September 30, 2012, mainly due to the higher or lower interest expense on 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 Group’s exposure to exchange rate fluctuations results primarily from its U.S. dollar-denominated loans and bonds payable, accounts receivable, accrued expenses and procurement payable.

To manage foreign exchange rate risks, the Company entered into several cross currency swap and currency forward contracts and other permitted instruments, if considered necessary. These contracts are accounted for as transactions not designated as hedges, wherein the changes in the fair value are credited or charged directly to the consolidated statement of comprehensive income for the period.


The Group’s procurement payable is primarily foreign currency payables to suppliers and contractors for the purchase and construction or installation of property and equipment, while a significant part of the Group’s accounts receivable represents Indonesian rupiah-denominated collectibles from domestic operators.


To the extent the Indonesian rupiah depreciates further from the exchange rates in effect at
September 30, 2012, the Group’s obligations under such loans and bonds payable, accounts payable - trade, accrued expenses and procurement payable will increase in Indonesian rupiah terms. However, the increases in these obligations will be offset in part by increases in the values of foreign currency-denominated time deposits and accounts receivable. As of              September 30, 2012, 18.74% of the Group’s U.S. dollar-denominated debts were insured from exchange rate risk by entering into several cross currency swap and currency forward contracts.




95


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)


a.

Risk Management (continued)


Foreign exchange rate risk (continued)


The following table shows the Group’s consolidated U.S. dollar-denominated assets and liabilities as of September 30, 2012:


U.S. Dollar

Rupiah *


Assets:


Cash and cash equivalents

317,905

3,048,077

Accounts receivable - trade

108,631

1,041,546

Derivative assets

3,083

29,557

Other current financial assets - net

433

4,155

Due from related parties

105

1,012

Other non-current financial assets - net

1,164

11,155


Total assets

431,321

4,135,502


Liabilities:


Accounts payable - trade

6,421

61,561

Procurement payable

97,294

932,856


Accrued expenses

27,255

261,319


Deposits from customers

2,376

22,778

Derivative liabilities

12,173

116,715

Other current financial liabilities

1,120

10,738

Other current liabilities

6,326

60,658


Due to related parties

124

1,194


Loans payable (including current maturities)

606,650

5,816,553


Bonds payable (including current maturities)

650,000

6,232,200


Other non-current liabilities

8,730

83,706



Total liabilities

1,418,469

13,600,278



Net liabilities position

987,148

9,464,776



*

The exchange rate used to translate the U.S. dollar amounts into rupiah was Rp9,588 to US$1 (in full amounts) as published by the Indonesian Central Bank as of September 30, 2012.


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 Group’s consolidated statement of comprehensive income for the nine-month period ended September 30, 2012:


Change in U.S. dollar exchange rate

 


                  1.02%


Effect on consolidated profit for the period

 

(Rp72,555)


Management conducted a survey among the Group’s banks to determine the outlook of the U.S. dollar exchange rate until the Group’s next reporting date of December 31, 2012. The outlook is that the U.S. dollar exchange rate may strengthen by 1.02% % as compared to the exchange rate at September 30, 2012.


If the U.S. dollar exchange rate strengthen by 1.02%  as compared to the exchange rate as of September 30, 2012, with all other variables held constant, the Group’s net comprehensive income for the nine-month period ended September 30, 2012 would be Rp1,787,756 which is lower than the actual results mainly due to the consolidated net foreign exchange loss on the translation of U.S. dollar-denominated net liabilities.



38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)


a.

Risk Management (continued)


Equity price risk


The Group’s 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 Group has 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 Group will incur a loss arising from its customers, clients or counterparties that fail to discharge their contractual obligations. There are no significant concentrations of credit risk. The Group manages and controls this credit risk by setting limits on the amount of risk it is willing to accept for individual customers and by monitoring exposures in relation to such limits.


The Group trades only with recognized and creditworthy third parties. It is the Group’s 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.


The table below shows the maximum exposure to credit risk for the components of the consolidated statement of financial position as of September 30, 2012:

Maximum

Exposure (1)


Loans and receivables:


Cash and cash equivalents

4,348,046


Accounts receivable


Trade - net

1,944,398

Others - net

26,803


Other current financial assets - net

32,397

Financial lease receivables

85,876

Due from related parties - net

9,361

Other non-current financial assets

88,660


Held-for-trading:

Cross currency swaps

25,781

Currency forward

3,776

Available-for-sale investments:


Other non-current financial assets -

other long-term investments - net

1,069,957


Total

7,635,055




 (1) There are no collaterals held or other credit enhancements or offsetting arrangements that affect this maximum exposure.




96


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)


a.

Risk Management (continued)


Liquidity risk


Liquidity risk is defined as the risk when the cash flow position of the Group indicates that the short-term revenue is not enough to cover the short-term expenditure.


The Group’s liquidity requirements have historically arisen from the need to finance investments and capital expenditures related to the expansion of its telecommunications business. The Group’s 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 Group has substantial existing network infrastructure, the Group expects to incur additional capital expenditures primarily in order to focus cellular network development in areas it anticipates will be high-growth areas, as well as to enhance the quality and coverage of its existing network.


In the management of liquidity risk, the Group monitors and maintains a level of cash and cash equivalents deemed adequate to finance the Group’s operations and to mitigate the effects of fluctuation in cash flows. The Group also regularly evaluates the projected and actual cash flows, including its loan maturity profiles, and continuously assesses conditions in the financial markets for opportunities to pursue fund-raising initiatives. These activities may include bank loans, debt capital and equity market issues.


The table below summarizes the maturity profile of the Group’s financial liabilities based on contractual undiscounted payments.


Expected maturity as of September 30,


Discount/

debtCarrying

issuancevalue

costs andas of

2017

consent    Sep

and

solicitation30,

2013

2014

2015

2016

thereafter

Total

fees2012


Accounts payable - trade

300,947

-

-

-

-

300,947

-300,947

Procurement payable

2,217,993

-

-

-

-

2,217,993

-2,217,993

Accrued expenses

1,648,735

-

-

-

-

1,648,735

-1,648,735

Deposits from customers

39,749

-

-

-

-

39,749

-39,749

Derivative liabilities

116,715

-

-

-

-

116,715-116,715

Other current financial liabilities

141,206

-

-

-

-

141,206

-141,206


Due to related parties

-

17,443

-

-

-

17,443-17,443

Obligations under finance lease

-

115,539

132,257

325,184

578,349

1,151,329

-1,151,329



Loans payable


In rupiah

-

700,000

-

-

-

700,000(1,056)  

698,944

In U.S. dollar

2,998,113

663,435

663,435

663,435

828,135

5,816,553

(125,932)5,690,621


Total loans payable

2,998,113

1,363,435

663,435

663,435

828,135

6,516,553

(126,988)6,389,565


Bonds payable


In rupiah

1,530,000

1,630,000

1,048,000

-

5,142,000

9,350,000(24,689)9,325,311

In U.S. dollar

-

-

-

-

6,232,200

6,232,200(99,612)6,132,588


Total bonds payable

1,530,000

1,630,000

1,048,000

-

11,374,200

15,582,200(124,301)15,457,899


Total

8,993,458

3,126,417

1,843,692

988,619

12,780,684

27,732,870

(251,289)27,481,581

  

  







38.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)


b.

Capital Management


The Group aims to achieve an optimal capital structure in pursuit of its business objectives, which include maintaining healthy capital ratios and strong credit ratings, and maximizing stockholder value.


Some of the Group’s debt instruments contain covenants that impose maximum leverage ratios. In addition, the Company’s credit ratings from the international credit ratings agencies are based on its ability to remain within certain leverage ratios. The Group has complied with all externally imposed capital requirements.


Management monitors capital using several financial leverage measurements such as debt-to-equity ratio. The Group’s objective is to maintain its debt-to-equity ratio at a maximum of 2.50 as of September 30, 2012.


As of September 30, 2012, the Group’s debt-to-equity ratio accounts are as follows:


Loans and

Guaranteed

Bonds Payables

Notes Due 2020


Loans and bonds payable - including current

maturities - gross

22,098,753

22,098,753

Obligation under finance lease

-

1,248,626


Total debts

22,098,753

23,347,379



Total equity

20,480,941

20,480,941



Debt-to-equity ratio

1.08

1.14




c.

Collateral


Except as discussed in Notes 8 and 19 to the interim consolidated financial statements, there are no other significant terms and conditions associated with the use of collateral.


The Company did not hold any collateral as of September 30, 2012.




97


These consolidated financial statements are originally issued in the Indonesian language.


PT INDOSAT Tbk AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2012 and for the Nine-Month Period then Ended (Unaudited)

With Comparative Figures as of December 31, 2011 and

January 1, 2011 / December 31, 2010 (as Restated) (Unaudited)

and for the Nine-Month Period Ended September 30, 2011 (as Restated) (Unaudited)

 (Expressed in millions of rupiah and thousands of U.S. dollar, except share and tariff data)





39.

EVENTS AFTER REPORTING PERIOD


a.

On October 5, 2012, the Company entered into a currency forward contract with JP Morgan with the notional amount of US$10,000.


b.

As of October 17, 2012, SKAGEN Funds, a stockholder, decreased its ownership in the Company to 5.57%.


c.

As of October 24, 2012, the prevailing exchange rate of the rupiah to U.S. dollar is Rp9,615 to US$1 (in full amounts), while as of September 30, 2012, the prevailing exchange rate was Rp9,588 to US$1 (in full amounts). Using the exchange rate as of October 24, 2012, the Group suffered from exchange loss amounting to approximately Rp26,653 (excluding the effect of revaluing derivative contracts on October 24, 2012) on the foreign currency liabilities, net of foreign currency assets, as of September 30, 2012 (Note 38).


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 September 30, 2012 or at any other rate of exchange.


The commitments for the capital expenditures denominated in foreign currencies as of
September 30, 2012 as disclosed in Note 33a are approximately Rp559,661 if translated at the prevailing exchange rate as of October 24, 2012.


































40. RECLASSIFICATION OF ACCOUNTS


Following are the accounts in the September 30, 2011 interim consolidated statement of comprehensive income which have been reclassified to allow their comparison with the accounts in the September 30, 2012, consolidated statement of comprehensive income:  



As Previously Reported

 

As Reclassified

 

Amount

 

Reason


September 30, 2011

Operating expenses -      

    general and  

    administration

 



Operating expenses - cost of services

 



69,482

 



Reclassification to conform

      with the 2012 presentation

   

Operating expenses - personnel

 

16,012

 

Reclassification to conform

      with the 2012 presentation


December 31, 2011

Prepaid taxes

 


Other non-current

   asset

 


866,843

 


Reclassification to conform

      with the 2012 presentation

January  1, 2011 /

December 31, 2010

Prepaid taxes

 



Other non-current

   asset

 



651,657

 



Reclassification to conform

      with the 2012 presentation

             
             


























98


Perusahaan Satlt (NYSE:IIT)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Perusahaan Satlt Charts.
Perusahaan Satlt (NYSE:IIT)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Perusahaan Satlt Charts.