EX-99.7 3 c01100exv99w7.htm EXHIBIT 7 Exhibit 7
EXHIBIT 7
PHILIPPINE LONG DISTANCE TELEPHONE COMPANY
Calculation of Ratio of Earnings to Fixed Charges
For the years 2006 through 2009

Amounts in conformity with IFRS
                                         
    2009(1)     2009     2008     2007     2006  
    (in millions, except ratio of earnings to fixed charges)  
Earnings: Income before income tax
                                       
Pre-tax income from continuing operations before adjustment for minority interest in consolidated subsidiaries or income or loss from equity investees subsidiaries
  US$ 1,181     Php 54,839     Php 54,049     Php 58,081     Php 38,249  
Add (Deduct):
                                       
Fixed Charges (see b below)
    178       8,273       7,831       8,051       10,874  
Amortization of capitalized interest
    34       1,544       1,543       1,559       1,490  
Capitalized interest
    (15 )     (691 )     (778 )     (542 )     (549 )
 
                             
Total Earnings(a)
  US$ 1,378     Php 63,965     Php 62,645     Php 67,149     Php 50,064  
 
                             
Fixed Charges(b)
                                       
Interest on loans and related items
  US$ 114     Php 5,317     Php 5,083     Php 5,714     Php 7,359  
Capitalized interest
    15       691       778       542       549  
Amortization of debt issuance costs and debt discount
    20       913       751       874       2,214  
Estimated financing component of rent expense(3)
    29       1,352       1,219       921       752  
 
                             
Total Fixed Charges
  US$ 178     Php 8,273     Php 7,831     Php 8,051     Php 10,874  
 
                             
Ratio (a/b)(2)
    7.7       7.7       8.0       8.3       4.6  
 
                             
For the year 2005
Amounts in conformity with U.S. GAAP
         
    (in millions, except ratio of  
    earnings to fixed charges)  
Earnings:
       
Pre-tax income from continuing operations before adjustment for minority interest in consolidated subsidiaries or income or loss from equity investees subsidiaries
  Php 45,770  
Add (Deduct):
       
Fixed Charges (see b below)
    11,273  
Amortization of capitalized interest
    1,443  
Capitalized interest
    (504 )
 
     
Total Earnings(a)
  Php 57,982  
 
     
Fixed Charges(b)
       
Interest on loans and related items
  Php 9,615  
Capitalized interest
    504  
Amortization of debt issuance costs and debt discount
    459  
Estimated financing component of rent expense(3)
    695  
 
     
Total Fixed Charges
  Php 11,273  
 
     
Ratio (a/b)(2)
    5.1  
 
     
 
     
(1)   We maintain our accounts in Philippine pesos, the functional and presentation currency under IFRS and U.S. GAAP. For convenience, the peso financial information as at and for the year ended December 31, 2009 has been translated into U.S. dollars at the exchange rate of Php46.425 to US$1.00, the peso-dollar rate as quoted through the Philippine Dealing System as at December 31, 2009.
 
(2)   For purposes of this ratio, “Earnings” consist of: (a) pre-tax income from continuing operations before adjustment for minority 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 minority interest in pre-tax income of subsidiaries that have not incurred fixed charges “Fixed charges” consist of interest expensed 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.