EX-99.7 4 d318504dex997.htm CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES Calculation of Ratio of Earnings to Fixed Charges

EXHIBIT 7

PHILIPPINE LONG DISTANCE TELEPHONE COMPANY

Calculation of Ratio of Earnings to Fixed Charges

For the years 2007 through 2011

 

    2011(1)     2011     2010     2009     2008     2007  
    (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$ 972      Php 42,677      Php 53,685      Php 54,839      Php 54,049      Php 58,081   

Add (Deduct):

           

Fixed Charges (see description below)

    191        8,383        8,514        8,273        7,831        8,051   

Amortization of capitalized interest

    37        1,632        1,594        1,544        1,543        1,559   

Capitalized interest

    (15     (648     (710     (691     (778     (542
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings(2)

  US$ 1,185      Php 52,044      Php 63,083      Php 63,965      Php 62,645      Php 67,149   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

           

Interest on loans and related items

  US$ 121      Php 5,312      Php 5,471      Php 5,317      Php 5,083      Php 5,714   

Capitalized interest

    15        648        710        691        778        542   

Amortization of debt issuance costs and debt discount

    24        1,036        1,010        913        751        874   

Estimated financing component of rent expense(3)

    31        1,387        1,323        1,352        1,219        921   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

  US$ 191      Php 8,383      Php 8,514      Php 8,273      Php 7,831      Php 8,051   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio (a/b)(2)

    6.2        6.2        7.4        7.7        8.0        8.3   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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, 2011 has been translated into U.S. dollars at the exchange rate of Php43.92 to US$1.00, the Philippine peso-dollar rate as quoted through the Philippine Dealing System as at December 31, 2011.
(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.