Professional Documents
Culture Documents
Operating Activities
Fiscal year is January-December. All
values PHP millions.
Net Income before Extraordinaries
2010
2011
2012
2013
5-year
trend
2014
4.19B
4.36B
4.86B
6.25B
6.76B
2.15B
2.58B
2.83B
3.18B
3.19B
1.98B
2.4B
2.71B
3.07B
3.19B
168.53M
182.57
M
121.18M
110.2M
Deferred Taxes
(906.18M)
(893.37M)
(839.59M)
(678.27M)
(1.07B)
5.43B
6.05B
6.85B
8.75B
8.87B
(111.92M)
(452.02M)
1.19B
328.34M
(6.14B)
33.44M
(314.2M
)
(214.75
M)
(324.83
M)
(4.54B)
Other Funds
Funds from Operations
Extraordinaries
Changes in Working Capital
Receivables
Other Assets/Liabilities
Net Operating Cash Flow
2010
2011
2012
2013
5-year
trend
2014
201.82M
783.52
M
858M
2.04B
1.79B
(133.65M)
(227.4M
)
308.05M
(447.09
M)
(972.11
M)
5.31B
5.6B
8.04B
9.08B
2.74B
Investing Activities
2010
Capital Expenditures
2011
2012
2013
5-year
trend
2014
(2.55B)
(3.7B)
(3.76B)
(4.18B)
(5.36B)
(2.55B)
(3.7B)
(3.76B)
(3.91B)
(5.05B)
(267.27
M)
(318.74
M)
(2.71B)
(637.66M)
(127.59M)
96.03M
31.98M
41.17M
50.66M
291.2M
Purchase/Sale of Investments
(39.18M)
(8.01M)
(207.72M)
(274.03M)
(454.06M)
Purchase of Investments
(39.6M)
(8.01M)
(210.72
M)
(274.03
M)
(454.06
M)
Sale/Maturity of Investments
422,631
3M
2010
Other Uses
Other Sources
Net Investing Cash Flow
2011
2012
2013
5-year
trend
2014
(18.8M)
(2.86B)
(270.95M)
106.13M
18.73M
166.33M
109.57M
(5.12B)
(7.16B)
(3.88B)
(4.29B)
(5.8B)
Financing Activities
2010
Cash Dividends Paid Total
2011
2012
2013
5-year
trend
2014
(2.56B)
(1.2B)
(2.27B)
(3.23B)
(1.56B)
Common Dividends
(2.56B)
(1.2B)
(2.27B)
(3.23B)
(1.56B)
Preferred Dividends
27.89M
111.12M
301.6M
210.91M
657.39M
27.89M
111.12M
301.6M
210.91M
657.39M
27.89M
111.12
301.6M
210.91
657.39
2010
2011
Stock Options
Other Proceeds
from Sale of Stock
2012
2013
5-year
trend
2014
M
1.48B
1.31B
71.94M
(566.77M)
1.82B
1.54B
557.97M
(900M)
1.87B
Change in Long-Term
Debt
(53.7M)
751.19M
971.94M
(566.77M)
(43.45M)
3.13B
1.7B
2.58B
1.05B
(53.7M)
(2.38B)
(728.86
M)
(3.15B)
(1.1B)
53M
(178.13M)
(73.82M)
(150.4M)
(150.15M)
Other Uses
(2M)
(178.13M)
(153.7M)
(179.81M)
(150.15M)
Other Sources
55M
79.87M
29.42M
(992.45M)
45.54M
(1.97B)
(3.74B)
768.13M
(4.6M)
(393,676)
8.02M
4.89M
5.54M
(806.77M)
(1.52B)
2.19B
1.06B
(2.29B)
Issuance/Reduction of
Debt, Net
Change in Current
Debt
Reduction in
Long-Term Debt
Other Funds
2010
Free Cash Flow
2011
2.76B
2012
1.9B
2013
4.29B
5-year
trend
2014
5.17B
(2.31B)
BALANCE SHEET
Assets
Fiscal year is JanuaryDecember. All values
PHP millions.
2010
2011
2012
2013
5-year
trend
2014
8.17B
6.66B
8.85B
9.9B
7.62B
Cash Only
8.17B
6.66B
8.85B
9.9B
7.62B
1.98B
2.29B
2.75B
3.08B
7.62B
Short-Term
Investments
Total Accounts
Receivable
2010
2011
2012
2013
5-year
trend
2014
1.84B
2.09B
2.45B
2.85B
7.27B
1.97B
2.25B
2.71B
3.13B
7.48B
(136.08M)
(164.74
M)
(260.14
M)
(274.46
M)
(208.94
M)
139.45M
202.59M
295.72M
228.98M
350.93M
2.13B
3.51B
3.2B
4.4B
7.49B
Finished Goods
Work in Progress
Raw Materials
2.13B
2.84B
2.62B
3.51B
5.92B
Progress
Payments &
Other
5.65M
677.4M
580.9M
891.51M
1.57B
1.29B
801.38M
827.19M
996.12M
1.29B
Miscellaneous
Current Assets
1.01B
52.82M
75.82M
86.65M
96.44M
13.57B
13.26B
15.62B
18.38B
24.02B
Accounts
Receivables,
Gross
Bad
Debt/Doubtful
Accounts
Other
Receivables
Inventories
2010
Net Property, Plant &
Equipment
8.77B
2011
10.58B
2012
11.06B
2013
11.77B
2014
13.36B
5-year
trend
2010
Property, Plant &
Equipment - Gross
2011
2012
2013
5-year
trend
2014
20.57B
24.02B
25.79B
29.01B
13.38B
996.05M
966.83
M
1.68B
1.7B
Land &
Improvements
679.25
M
661.79
M
666.21
M
666,64
3
Computer Software
and Equipment
10.4B
12.08B
12.61B
13.87B
13.37
B
Accumulated
Depreciation
11.8B
13.43B
14.73B
17.24B
17.84M
1.85B
896.31M
3.89B
4.1B
5.96B
Other Long-Term
Investments
1.83B
893.12M
882.16M
773.25M
2.57B
136.85M
136.85M
132.77M
144.46M
168.5M
Intangible Assets
7.02B
8.53B
8.84B
9.1B
9.39B
Net Goodwill
7.02B
6.53B
6.82B
6.82B
6.82B
2B
2.02B
2.28B
2.56B
525.93M
4.52B
1.55B
1.79B
486.35M
236.78M
4.23B
1.24B
1.47B
76.46M
32.79B
38.9B
41.79B
46.04B
54.14B
Buildings
Other Property,
Plant & Equipment
2011
2012
2013
5-year
trend
2014
4.18B
1.68B
4.57B
1.11B
2.58B
1.84B
900M
1.87B
2.34B
777.3M
4.57B
1.11B
715.52M
3.6B
4.73B
4.72B
6.01B
6.58B
167.75M
154.72M
78.96M
154.74M
181.83M
5.79B
5.54B
7.25B
8.35B
9.75B
Dividends Payable
103.17M
6.56M
26.17M
29.37M
56.35M
Accrued Payroll
1.22B
994.08M
1.3B
1.52B
1.36B
Miscellaneous Current
Liabilities
4.47B
4.54B
5.92B
6.81B
8.34B
13.74B
12.1B
16.62B
15.62B
19.09B
51.59M
3.94B
854.62M
4.06B
4.43B
51.59M
3.94B
854.62M
4.06B
4.43B
51.59M
3.94
B
854.62
M
4.06
B
4.43
B
242.59M
309.18M
552.08M
963.34M
862.89M
Accounts Payable
Income Tax Payable
2010
5-year
trend
2011
2012
2013
2014
(753.03M)
(184.84M)
(311.08M)
(438.04M)
(740.59M)
167.1M
782.77M
374.74M
318.16M
11.38M
920.14M
967.61M
685.82M
756.2M
751.97M
1.31B
1.52B
1.63B
1.7B
1.65B
1.31B
1.52B
1.63B
1.7B
1.65B
15.51B
18.66B
20.04B
22.67B
26.04B
Non-Equity Reserves
Non-Redeemable Preferred
Stock
17.14B
19.54B
21.02B
22.57B
27.21B
1.05B
1.05B
1.06B
1.07B
1.08B
13.04B
15.17B
12.87B
8.82B
12.45B
(317.02M)
(187.19
M)
(358.47M)
34.9M
(28.18M)
107.16M
102.63M
102.63M
Deferred Taxes
Deferred Taxes - Credit
Deferred Taxes - Debit
Other Liabilities
Other Liabilities (excl.
Deferred Income)
Deferred Income
Total Liabilities
2010
Revaluation Reserves
Treasury Stock
Total Shareholders' Equity
Accumulated Minority Interest
Total Equity
Liabilities & Shareholders'
Equity
2011
2012
2013
5-year
trend
2014
(180.51M)
(180.51
M)
(180.51M)
(180.51
M)
(180.51
M)
17.14B
19.54B
21.02B
22.57B
27.21B
141.03M
703.69M
733.1M
812.06M
887.69M
17.28B
20.24B
21.75B
23.38B
28.1B
32.79B
38.9B
41.79B
46.04B
54.14B
Copyright 2015 Fact Set Research Systems Inc. All rights reserved. Source Fact Set Fundamentals.
INCOME STATEMENT
Fiscal year is January-December.
All values PHP millions.
Sales/Revenue
2010
2011
2012
2013
2014
53.37B
62.55B
71.06B
80.28B
90.67B
43.43B
51.62B
58.66B
65.55B
74.05B
41.28B
49.03B
55.84B
62.36B
70.87B
5-year
trend
2010
2013
5-year
trend
2014
2.58B
2.83B
3.18B
3.19B
1.98B
2.4B
2.7B
3.07
B
3.15B
2.45
M
3.21
M
37.26
M
9.94B
10.94B
12.4B
14.74B
16.62B
2010
SG&A Expense
2012
2.15B
Amortization of Intangibles
Gross Income
2011
2011
2012
2013
5-year
trend
2014
5.72B
6.28B
7.21B
7.92B
9.57B
77.61M
5.72B
6.28B
7.21B
7.92B
9.49B
625.57M
722.97M
781.97M
894.62M
973.33M
Unusual Expense
30.5M
(282.22M)
(122.3M)
(471.83M)
(30.5M)
282.22M
122.3M
471.83M
618.9M
566.81M
167.63M
227.22M
248.12M
163.08M
179.76M
270.11M
245.57M
242.05M
193.2M
291.34M
206.01M
152.92M
152.47M
2010
2011
2012
2013
5-year
trend
2014
193.2M
291.34
M
206.01M
152.92
M
152.47M
4.19B
4.36B
4.91B
6.36B
6.89B
973.4M
1.1B
1.15B
1.52B
1.27B
1.04B
1.19B
1.28B
1.52B
1.69B
(67.53M)
(83.7M)
(127.46
M)
741,389
(424.24
M)
(2.18M)
299,710
(50.95M)
(115.56M)
(126.17M)
3.21B
3.25B
3.71B
4.72B
5.49B
14.74M
22.14M
(15.09M)
51.25M
126.96M
3.2B
3.23B
3.73B
4.67B
5.36B
Equity in Affiliates
Other After Tax Income (Expense)
Net Income
Extraordinaries & Discontinued
Operations
2010
Extra Items & Gain/Loss
Sale Of Assets
2011
2012
2013
5-year
trend
2014
Discontinued Operations
3.2B
3.23B
3.73B
4.67B
5.36B
3.2B
3.23B
3.73B
4.67B
5.36B
3.12
3.14
3.58
4.45
5.08
1.03B
1.03B
1.04B
1.05B
1.06B
3.08
3.10
3.51
4.36
4.96
1.04B
1.04B
1.06B
1.07B
1.08B
5.75B
6.52B
7.23B
9.1B
9.26B
Preferred Dividends
Net Income Available to Common
EPS (Basic)
Basic Shares Outstanding
EPS (Diluted)
Diluted Shares Outstanding
EBITDA
Copyright 2015 Fact Set Research Systems Inc. All rights reserved. Source Fact Set Fundamentals