EX-7 4 d705341dex7.htm EX-7 EX-7

EXHIBIT 7

PHILIPPINE LONG DISTANCE TELEPHONE COMPANY

Calculation of Ratio of Earnings to Fixed Charges

For the years 2009 through 2013

 

     2013(1)     2013     2012     2011     2010     2009  
     (in millions, except ratio of earnings to fixed charges)  

Earnings: Income before income tax

            

Pre-tax income from continuing operations before adjustment for non-controlling interest in consolidated subsidiaries or income or loss from equity investees subsidiaries

   US$ 938        Php41,632        Php43,606        Php41,085        Php53,623        Php55,573   

Add (Deduct):

            

Fixed Charges (see description below)

     204        9,060        10,237        8,945        9,130        8,834   

Amortization of capitalized interest

     28        1,221        2,315        3,355        1,594        1,544   

Capitalized interest

     (9     (421     (914     (648     (710     (691
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings(2)

   US$ 1,160        Php51,492        Php55,244        Php52,737        Php63,637        Php65,260   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

            

Interest on loans and related items

   US$ 115        Php5,086        Php6,319        Php5,948        Php6,177        Php5,987   

Capitalized interest

     9        421        914        648        710        691   

Amortization of debt issuance costs and debt discount

     35        1,539        1,051        1,036        1,010        913   

Estimated financing component of rent expense(3)

     45        2,014        1,953        1,313        1,233        1,243   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

   US$ 204        Php9,060        Php10,237        Php8,945        Php9,130        Php8,834   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio (a/b)(2)

     5.7        5.7        5.4        5.9        7.0        7.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) We maintain our accounts in Philippine pesos, the functional and presentation currency under IFRS. For convenience, the Philippine peso financial information as at and for the year ended December 31, 2013 has been converted into U.S. dollars at the exchange rate of Php44.40 to US$1.00, the Philippine peso-dollar rate as quoted through the Philippine Dealing System as at December 31, 2013.
(2) For purposes of this ratio, “Earnings” consist of: (a) pre-tax income from continuing operations before adjustment for non-controlling interest in consolidated subsidiaries or income or loss from equity investees, (b) fixed charges, (c) amortization of capitalized interest, (d) distributed income of equity investees, and (e) share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges; less the sum of the following: (1) capitalized interest, (2) preference security dividend requirements of consolidated subsidiaries, and (3) the non-controlling interests in pre-tax income of subsidiaries that have not incurred fixed charges.

“Fixed charges” consist of interest expense and capitalized interest, amortized premiums, discounts and capitalized expenses related to indebtedness, an estimate of interest within rental expense, and preference security dividend requirements of consolidated subsidiaries.

(3) Rent expense substantially represents payments for the satellite circuits leased by PLDT. Historically, PLDT has been using one-third of rent expense as a reasonable estimate of the financing component of rent expense, since it is impracticable to determine the actual financing component of rent expense.