EX-7 2 d156556dex7.htm EX-7 EX-7

EXHIBIT 7

PHILIPPINE LONG DISTANCE TELEPHONE COMPANY

Calculation of Ratio of Earnings to Fixed Charges

For the years 2011 through 2015

 

    2015(1)     2015     2014     2013     2012     2011  
    (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$ 674      Php 31,762      Php 44,148      Php 41,632      Php 43,606      Php 41,085   

Add (Deduct):

           

Fixed Charges (see description below)

    191        9,015        8,267        9,060        10,237        8,945   

Amortization of capitalized interest

    20        941        1,198        1,221        2,315        3,355   

Capitalized interest

    (8     (370     (442     (421     (914     (648
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings(2)

  US$ 877      Php 41,348      Php 53,171      Php 51,492      Php 55,244      Php 52,737   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

           

Interest on loans and related items

  US$ 133      Php 6,289      Php 5,429      Php 5,086      Php 6,319      Php 5,948   

Capitalized interest

    8        370        442        421        914        648   

Amortization of debt issuance costs and debt discount

    5        231        165        1,539        1,051        1,036   

Estimated financing component of rent expense(3)

    45        2,125        2,231        2,014        1,953        1,313   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

  US$ 191      Php 9,015      Php 8,267      Php 9,060      Php 10,237      Php 8,945   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio (a/b)(2)

    4.6        4.6        6.4        5.7        5.4        5.9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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, 2015 has been converted into U.S. dollars at the exchange rate of Php47.12 to US$1.00, the Philippine peso-dollar rate as quoted through the Philippine Dealing System as at December 31, 2015.
(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 leased circuits 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.