XML 70 R55.htm IDEA: XBRL DOCUMENT v3.21.1
Interest-bearing Financial Liabilities (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure Of Detailed Information About Borrowings [Abstract]  
Summary of Interest-bearing Financial Liabilities

As at December 31, 2020 and 2019, this account consists of the following:

 

 

 

2020

 

 

2019

 

 

 

(in million pesos)

 

Long-term portion of interest-bearing financial liabilities:

 

 

 

 

 

 

 

 

Long-term debt (Notes 28 and 29)

 

 

205,195

 

 

 

172,834

 

 

 

 

 

 

 

 

 

 

Current portion of interest-bearing financial liabilities:

 

 

 

 

 

 

 

 

Long-term debt maturing within one year (Notes 28 and 29)

 

 

17,570

 

 

 

19,722

 

 

 

 

222,765

 

 

 

192,556

 

 

Summary of Changes to Unamortized Debt Discount

The following table describes all changes to unamortized debt discount for the years ended December 31, 2020 and 2019:

 

 

 

2020

 

 

2019

 

 

 

(in million pesos)

 

Unamortized debt discount at beginning of the year

 

 

491

 

 

 

418

 

Additions during the year

 

 

927

 

 

 

195

 

Revaluations during the year

 

 

(10

)

 

 

 

Accretion during the year included as part of financing costs – net (Note 5)

 

 

(146

)

 

 

(122

)

Unamortized debt discount at end of the year

 

 

1,262

 

 

 

491

 

 

Summary of Long-term Debt

As at December 31, 2020 and 2019, long-term debt consists of:

 

 

 

 

 

2020

 

 

2019

 

Description

 

Interest Rates

 

U.S.

Dollar

 

 

Php

 

 

U.S.

Dollar

 

 

Php

 

 

 

 

 

(in millions)

 

U.S. Dollar Debts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Notes

 

2.5000% to 3.4500% in 2020

 

 

587

 

 

 

28,179

 

 

 

 

 

 

 

Export Credit Agencies-Supported Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exportkreditnamnden, or EKN

 

1.4100% in 2019

 

 

 

 

 

 

 

 

 

 

 

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

2.8850% and US$ LIBOR +

   0.7900% to 1.4500% in 2020

   and 2019

 

 

264

 

 

 

12,693

 

 

 

335

 

 

 

17,029

 

 

 

 

 

 

851

 

 

 

40,872

 

 

 

335

 

 

 

17,029

 

Philippine Peso Debts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Corporate Notes

 

5.6423% to 5.9058% in 2020 and

   5.3938% to 5.9058% in 2019

 

 

 

 

 

 

3,854

 

 

 

 

 

 

 

6,152

 

Fixed Rate Retail Bonds

 

5.2250% to 5.2813% in 2020 and 2019

 

 

 

 

 

 

14,989

 

 

 

 

 

 

 

14,965

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Term Loans

 

3.9000% to 6.7339%; PHP BVAL

   + 0.5000% to 1.0000% (floor rate

   4.5000%); PDST-R2 + 0.5000% to

   0.6000% and TDF + 0.2500% in

   2020 and 3.9000% to 6.7339%;

   PHP BVAL + 0.6000% to 1.0000%

   and PDST-R2 + 0.5000% to 0.6000%

   in 2019

 

 

 

 

 

 

163,050

 

 

 

 

 

 

 

154,410

 

 

 

 

 

 

 

 

 

 

181,893

 

 

 

 

 

 

 

175,527

 

Total long-term debt (Notes 28 and 29)

 

 

 

 

 

 

 

 

222,765

 

 

 

 

 

 

 

192,556

 

Less portion maturing within one year (Note 28)

 

 

 

 

 

 

 

 

17,570

 

 

 

 

 

 

 

19,722

 

Noncurrent portion of long-term debt (Note 28)

 

 

 

 

 

 

 

 

205,195

 

 

 

 

 

 

 

172,834

 

 

Summary of Scheduled Maturities of Consolidated Outstanding Long-term Debt at Nominal Values

The scheduled maturities of our consolidated outstanding long-term debt at nominal values as at December 31, 2020 are as follows:

 

 

 

U.S. Dollar Debt

 

 

Php Debt

 

 

Total

 

Year

 

U.S. Dollar

 

 

Php

 

 

Php

 

 

Php

 

 

 

(in millions)

 

2021

 

 

60

 

 

 

2,852

 

 

 

14,859

 

 

 

17,711

 

2022

 

 

44

 

 

 

2,131

 

 

 

13,000

 

 

 

15,131

 

2023

 

 

39

 

 

 

1,873

 

 

 

25,438

 

 

 

27,311

 

2024

 

 

39

 

 

 

1,873

 

 

 

13,775

 

 

 

15,648

 

2025

 

 

14

 

 

 

672

 

 

 

21,465

 

 

 

22,137

 

2026 and onwards

 

 

670

 

 

 

32,174

 

 

 

93,915

 

 

 

126,089

 

Total long-term debt (Note 28)

 

 

866

 

 

 

41,575

 

 

 

182,452

 

 

 

224,027

 

 

 

 

 

 

 

 

 

 

 

Repurchase

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

 

 

 

 

 

 

Amount

 

 

 

 

 

 

2020

 

 

 

2019

 

 

Loan

Amount

 

Issuance Date

 

Trustee

 

Terms

 

Php

 

 

Dates

 

 

Paid in

full on

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

Fixed Rate Notes(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$300M

 

June 23, 2020

 

The Bank of New York

Mellon, London Branch

 

Non-amortizing, payable

   in full upon maturity

   on January 23, 2031

 

 

 

 

 

 

 

 

 

 

 

294

 

(*)

 

 

14,110

 

(*)

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$300M

 

June 23, 2020

 

The Bank of New York

Mellon, London Branch

 

Non-amortizing, payable

   in full upon maturity

   on June 23, 2050

 

 

 

 

 

 

 

 

 

 

 

293

 

(*)

 

 

14,069

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

587

 

 

 

 

28,179

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The purpose of this loan is to refinance debt maturing in 2020 and 2021, prepay outstanding loans and partially finance capital expenditures.

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

Terms

 

 

 

Amount

 

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Loan

Agreement

 

Lender(s)

 

Installments

 

Final

Installment

 

Dates Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

U.S. Dollar Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exportkreditnamnden, or EKN,

   the Export-Credit Agency of Sweden

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$45.6M(1)

   Tranche A1:

   US$25M;

   Tranche A2:

   US$19M;

   Tranche B1:

   US$0.9M;

   Tranche B2:

   US$0.7M

 

February 22,

2013

 

Nordea Bank,

subsequently

assigned to

SEK on

July 3, 2013

 

10 equal

semi-annual,

commencing

6 months

after the

applicable

mean

delivery date

 

Tranche A1

and B1:

July 16,

2018;

Tranche A2

and B2:

April 15,

2019

 

Various dates in

2013-2014

 

 

45.6

 

 

 

 

 

July 16,

2018 and

April 15,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The purpose of this loan is to finance the supply and services contracts for the modernization and expansion project.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan

Amount

 

Loan

Agreement

 

Lender(s)

 

Terms

 

Dates

Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

U.S. Dollar Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Term Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

March 7, 2014

 

MUFG Bank, Ltd.

 

9 equal semi-annual

installment,

commencing 12

months after

drawdown date, with

final installment on

March 7, 2019

 

Various dates in 2014

 

March 2, 2015

 

90

 

 

10

 

 

 

 

 

March 7,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$50M

 

May 14, 2014

 

Mizuho Bank

Ltd.

 

9 equal semi-annual

installment,

commencing 11

months after

drawdown date, with

final installment on

May 14, 2019

 

July 1, 2014

 

 

50

 

 

 

 

 

May 14,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

August 5, 2014

 

Philippine

National Bank,

or PNB

 

Annual amortization

rate of 1% of the

issue price on

the first-year up

to the fifth-year from

the initial drawdown

date, with final

installment on

August 11, 2020

 

Various dates

in 2014

 

 

100

 

 

 

 

 

August 11,

2020

 

 

 

 

 

 

 

 

 

 

95

 

 

 

 

4,826

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$50M

 

August 29, 2014

 

Metrobank

 

Annual amortization

rate of 1% of the

issue price payable

semi-annually

starting on the

first-year up to the

fifth-year anniversary

of from the initial

drawdown date and

the balance payable

upon maturity on

September 2, 2020

 

September 2,

2014

 

 

50

 

 

 

 

 

September 2,

2020

 

 

 

 

 

 

 

 

 

 

48

 

 

 

 

2,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

143

 

 

 

 

7,252

 

 

 

(1)

The purpose of this loan is to finance capital expenditures and/or to refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

 

 

 

 

2020

 

 

 

2019

 

 

Loan

Amount

 

Loan

Agreement

 

Lender(s)

 

Terms

 

Dates

Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$200M

   Tranche A:

   US$150M;

   Tranche B:

   US$50M

 

February 26,

2015

 

MUFG Bank,

Ltd.

 

Commencing 36

months after loan

date, with semi-

annual amortization

of 23.75% of the

loan amount on the

first and second

repayment dates and

seven semi-annual

amortizations of

7.5% starting on the

third repayment date,

with final installment

on February 25, 2022

 

Various dates

in 2015

 

 

200

 

 

 

 

 

 

 

 

 

45

 

(*)

 

 

2,157

 

(*)

 

 

74

 

(*)

 

 

3,797

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$200M

 

March 4, 2015

 

Mizuho Bank

Ltd.

 

9 equal semi-annual

installments

commencing on the

date which falls 12

months after the loan

date, with final

installment on

March 4, 2020

 

Various dates

in 2015

 

 

200

 

 

 

 

 

March 4,

2020

 

 

 

 

 

 

 

 

 

 

 

22

 

(*)

 

 

1,128

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

December 7,

2015

 

Mizuho Bank

Ltd.

 

13 equal semi-annual

installments

commencing on the

date which falls 12

months after the loan

date, with final

installment on

December 7, 2022

 

Various dates

in 2016

 

100

 

 

 

 

 

 

 

 

 

 

30

 

(*)

 

 

1,469

 

(*)

 

 

46

 

(*)

 

 

2,324

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$25M

 

March 22, 2016

 

NTT TC

   Leasing

   Co., Ltd.,

   or NTT TC

   Leasing(1)

 

Non-amortizing,

payable upon maturity

on March 30, 2023

 

March 30, 2016

 

 

25

 

 

 

 

 

 

 

 

 

25

 

(*)

 

 

1,197

 

(*)

 

 

25

 

(*)

 

 

1,265

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$25M

 

January 31, 2017

 

NTT TC

   Leasing(1)

 

Non-amortizing,

payable upon maturity

on March 27, 2024

 

March 30, 2017

 

 

25

 

 

 

 

 

 

 

 

 

25

 

(*)

 

 

1,195

 

(*)

 

 

25

 

(*)

 

 

1,263

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$140M

 

March 4, 2020

 

PNB

 

Quarterly amortization

rates equivalent to:

(a) 2.5% of the total

amount drawn

payable on the first

interest payment date

up to the 28th interest

payment date; (b) 5%

of the total amount

drawn payable on the

29th interest payment

date up to the 32nd

interest payment

date; and (3) 2.5%

of the total amount

drawn payable on the

37th interest payment

date up to maturity

on December 13, 2030

 

December 14,

2020

 

 

140

 

 

 

 

 

 

 

 

 

139

 

(*)

 

 

6,675

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

 

12,693

 

 

 

 

192

 

 

 

 

9,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

 

12,693

 

 

 

 

335

 

 

 

 

17,029

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

Effective July 1, 2020, these loans were transferred from NTT Finance Corporation to NTT TC Leasing.  See Note 25 – Related Party Transactions.

 

 

 

Date of

 

 

 

 

 

Date of

 

Payments

 

Outstanding Amounts

 

 

 

Loan

 

 

 

 

 

Issuance/

 

Amount

 

 

 

 

2020

 

 

2019

 

Loan Amount

 

Agreement

 

Facility Agent

 

Installments

 

Drawdown

 

Php

 

 

Date

 

Php

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

Philippine Peso Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Corporate Notes(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

July 25, 2012

 

Metrobank

 

Annual amortization rate

of 1% of the issue price

on the first-year up to the

sixth-year from issue

date and the balance

payable upon maturity

on July 27, 2019

 

July 27, 2012

 

1,188

282

 

 

July 29, 2013

April 29, 2019

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,800M

   Series A:

   Php4,610M;

 

September 19,

2012

 

Metrobank

 

Series A: 1% annual

amortization on the first

up to sixth-year, with the

balance payable on

September 21, 2019;

 

September 21, 2012

 

2,055

2,741

 

 

June 21, 2013

September 23, 2019

 

 

3,560

 

 

 

3,599

 

Series B:

   Php4,190M

 

 

 

 

 

Series B: 1% annual

amortization on the first

up to ninth-year, with the

balance payable on

September 21, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,200M

   Series A:

   7-year notes

   Php3,775M;

 

November 20,

2012

 

BDO

 

Series A: Annual

amortization rate of 1%

of the issue price on the

first-year up to the sixth-

year from issue date and

the balance payable upon

maturity on November

22, 2019;

 

November 22, 2012

 

 

3,549

 

 

February 22, 2019

 

 

 

 

 

2,255

 

Series B:

   10-year notes

   Php2,425M

 

 

 

 

 

Series B: Annual amortization

rate of 1% of the issue price

on the first-year up to the

ninth-year from issue date

and the balance payable

upon maturity on November

22, 2022

 

 

 

 

2,255

 

 

November 23, 2020

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,055M

   Series A:

   Php1,735M;

 

June 14, 2013

 

Metrobank

 

Series A: Annual

amortization rate of 1%

of the issue price up to

the fifth-year and the

balance payable upon

maturity on September

21, 2019;

 

June 21, 2013

 

 

1,644

 

 

September 23, 2019

 

 

294

 

 

 

298

 

Series B:

   Php320M

 

 

 

 

 

Series B: Annual

amortization rate of 1%

of the issue price up to

the eighth-year and the

balance payable upon

maturity on September

21, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,188M

 

July 19, 2013

 

Metrobank

 

Annual amortization rate

of 1% of the issue on the

first-year up to the fifth-

year from the issue date

and the balance payable

upon maturity on July

27, 2019

 

July 29, 2013

 

 

1,129

 

 

April 29, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,854

 

 

 

6,152

 

 

(1)

The purpose of this loan is to finance capital expenditures and/or refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

Date of

 

Payments

 

Outstanding Amounts

 

 

 

 

 

 

 

 

 

 

Issuance/

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Paying Agent

 

Terms

 

Drawdown

 

Php

 

 

Date

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

Fixed Rate Retail Bonds(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php15,000M

 

January 22, 2014

 

Philippine Depositary

Trust Corp.

 

Php12.4B – non-

amortizing, payable in

full upon maturity on

February 6, 2021;

Php2.6B – non-

amortizing payable in

full on February 6, 2024

 

February 6, 2014

 

 

12,400

 

 

February 8, 2021

 

 

14,989

 

(*)

 

 

14,965

 

(*)

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The purpose of this loan is to finance capital expenditures and/or refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Term Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

March 20,

2012

 

RCBC

 

Annual amortization rate of

1% on the fifth-year up to the

ninth-year from the initial

drawdown date and the

balance payable upon

maturity on April 12, 2022

 

April 12,

2012

 

 

2,000

 

 

 

 

 

 

 

 

 

1,920

 

 

 

 

1,940

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php200M

 

August 31,

2012

 

Manufacturers Life

Insurance Co.

(Phils.), Inc.

 

Payable in full upon maturity

on October 9, 2019

 

October 9, 2012

 

 

200

 

 

 

 

 

April 10,

2019

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

September 3,

2012

 

Union Bank of

the Philippines,

or Union Bank

 

Annual amortization rate of

1% on the first-year up to the

sixth-year from the initial

drawdown date and the

balance payable upon

maturity on January 13, 2020

 

January 11, 2013

 

 

1,000

 

 

 

 

 

January 13,

2020

 

 

 

 

 

 

 

940

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

October 11, 2012

 

Philippine

American

Life and

General

Insurance

Company,

or Philam Life

 

Payable in full upon maturity

on December 5, 2022

 

December 3, 2012

 

 

1,000

 

 

 

 

 

December 3,

2020

 

 

 

 

 

 

 

1,000

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

December 17,

2012

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and the

balance payable upon

maturity on December 20,

2019

 

Various dates

in 2012-2013

 

 

3,000

 

 

 

 

 

December 20,

2019

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

November 13,

2013

 

Bank of the

Philippine

Islands, or BPI

 

Annual amortization rate of

1% on the first-year up to

the sixth-year from the

initial drawdown and the

balance payable upon

maturity on November 22,

2020

 

Various dates

in 2013-2014

 

 

2,000

 

 

 

 

 

August 24,

2020

 

 

 

 

 

 

 

1,880

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

November 25, 2013

 

Metrobank

 

Annual amortization rate of

10% of the total amount

drawn for six-years and the

final installment is payable

upon maturity on

November 27, 2020

 

November 29,

2013

 

 

3,000

 

 

 

 

 

September 29,

2020

 

 

 

 

 

 

 

1,199

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,920

 

 

 

 

6,959

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The purpose of this loan is to finance the capital expenditures and/or refinance existing loan obligations, which were utilized for service improvements and expansion programs.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

December 3,

2013

 

BPI

 

Annual amortization rate of

1% of the total amount drawn

for the first six-years and the

final installment is payable

upon maturity on

December 10, 2020

 

December 10, 2013

 

 

3,000

 

 

 

 

 

October 9,

2020

 

 

 

 

 

 

 

2,818

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

January 29,

2014

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and

the balance payable upon

maturity on February 5, 2021

 

February 5, 2014

 

 

3,000

 

 

 

 

 

November 18,

2020

 

 

 

 

 

 

 

2,847

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php500M

 

February 3,

2014

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary

of the initial drawdown

and the balance payable

upon maturity on

February 5, 2021

 

February 7, 2014

 

 

500

 

 

 

 

 

November 18,

2020

 

 

 

 

 

 

 

475

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

March 26,

2014

 

Union Bank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing

on the first-year anniversary

of the initial drawdown and

the balance payable upon

maturity on March 29, 2021

 

March 28, 2014

 

 

2,000

 

 

 

 

 

October 30,

2020

 

 

 

 

 

 

 

1,900

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

April 2,

2014

 

Philam Life

 

Payable in full upon maturity

on April 4, 2024

 

April 4, 2014

 

 

1,500

 

 

 

 

 

 

 

 

 

1,500

 

 

 

 

1,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php500M

 

April 2,

2014

 

BDO

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and the

balance payable upon

maturity on April 2, 2021

 

April 4, 2014

 

 

500

 

 

 

 

 

October 30,

2020

 

 

 

 

 

 

 

475

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

May 23,

2014

 

Philam Life

 

Payable in full upon maturity

on May 28, 2024

 

May 28, 2014

 

 

1,000

 

 

 

 

 

 

 

 

 

1,000

 

 

 

 

1,000

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

June 9,

2014

 

LBP

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on June 13, 2024

 

June 13, 2014

 

 

1,000

 

 

 

 

 

 

 

 

 

940

 

 

 

 

950

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

July 28,

2014

 

Union Bank

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on July 31, 2024

 

July 31, 2014

 

 

1,500

 

 

 

 

 

 

 

 

 

1,410

 

 

 

 

1,425

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

February 25,

2015

 

BPI

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on March 24, 2025

 

March 24, 2015

 

 

2,000

 

 

 

 

 

 

 

 

 

1,900

 

 

 

 

1,920

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

June 26,

2015

 

BPI

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on June 30, 2025

 

June 30, 2015

 

 

3,000

 

 

 

 

 

 

 

 

 

2,850

 

 

 

 

2,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,600

 

 

 

 

18,190

 

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

August 3, 2015

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on

September 23, 2025

 

Various dates in

2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,750

 

 

 

 

4,800

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

August 11, 2015

 

Metrobank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary of

the initial drawdown date

and the balance payable

upon maturity on

September 1, 2025

 

September 1, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,737

 

(*)

 

 

4,785

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

December 11, 2015

 

BPI

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary of

the initial drawdown date

and the balance payable

upon maturity on

December 21, 2025

 

December 21, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,736

 

(*)

 

 

4,784

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

December 16, 2015

 

Metrobank

 

Annual amortization rate of

1% of the principal amount up

to the tenth-year commencing

on the first-year anniversary

of the initial drawdown

and the balance payable upon

maturity on June 29, 2026

 

December 28, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,736

 

(*)

 

 

4,784

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php7,000M

 

December 18, 2015

 

CBC

 

Annual amortization rate of

1% of the principal amount

on the third-year up to the

sixth-year from the initial

drawdown date, with

balance payable upon

maturity on

December 28, 2022

 

December 28,

2015 and

February 24,

2016

 

 

7,000

 

 

 

 

 

 

 

 

 

4,897

 

(*)

 

 

5,593

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

July 1, 2016

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on

February 22, 2027

 

February 20,

2017

 

 

3,000

 

 

 

 

 

 

 

 

 

2,900

 

(*)

 

 

2,929

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,000M

 

July 1, 2016

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to the

sixth-year from initial

drawdown date and the

balance payable upon

maturity on August 30, 2023

 

August 30,

2016 and

November 10,

2016

 

 

6,000

 

 

 

 

 

 

 

 

 

5,748

 

(*)

 

 

5,804

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

July 14, 2016

 

Security Bank

 

Annual amortization rate of

1% of the total amount drawn

payable semi-annually

starting from the end of the

first-year after the initial

drawdown date until the

ninth-year and the balance

payable on maturity

on March 1, 2027

 

February 27,

2017

 

 

8,000

 

 

 

 

 

 

 

 

 

7,495

 

(*)

 

 

7,651

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,500M

 

September 20, 2016

 

BPI

 

Annual amortization rate of

1% on the first- year up to

the sixth-year from initial

drawdown date and the

balance payable upon

maturity on

November 2, 2023

 

November 2,

2016 and

December 19,

2016

 

 

6,500

 

 

 

 

 

 

 

 

 

6,225

 

(*)

 

 

6,286

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,224

 

 

 

 

47,416

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

September 28, 2016

 

BDO

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary

of the initial drawdown date

and the balance payable

upon maturity on

October 5, 2026

 

October 5, 2016

 

 

3,000

 

 

 

 

 

 

 

 

 

2,880

 

 

 

 

2,910

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,400M

 

September 28, 2016

 

Union Bank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary

of the initial drawdown

date and the balance

payable upon maturity

on October 24, 2023

 

October 24,

2016 and

November 21,

2016

 

 

5,400

 

 

 

 

 

 

 

 

 

5,178

 

(*)

 

 

5,229

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,300M

 

October 14, 2016

 

BPI

 

Annual amortization rate of

1% on the first-year up to

the sixth-year from initial

drawdown date and the

balance payable upon

maturity on December 19,

2023

 

December 19, 2016

 

 

5,300

 

 

 

 

 

 

 

 

 

5,076

 

(*)

 

 

5,125

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,500M

 

October 27, 2016

 

CBC

 

Annual amortization rate of

10% of the amount drawn

starting on the third-year up

to the sixth-year, with

balance payable upon

maturity on December 8,

2023

 

December 8, 2016

 

 

2,500

 

 

 

 

 

 

 

 

 

2,000

 

 

 

 

2,250

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M(1)

 

October 28,

2016

 

Security Bank

 

Semi-annual amortization

rate of 1% of the total

amount drawn from first-

year up to the ninth-year

and the balance payable

upon maturity on

April 5, 2027

 

April 5, 2017

 

 

4,000

 

 

 

 

 

 

 

 

 

1,917

 

(*)

 

 

1,935

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

December 16,

2016

 

PNB

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the ninth anniversary

of the advance and the

balance payable upon

maturity on

December 7, 2027

 

December 7, 2017

 

 

1,000

 

 

 

 

 

 

 

 

 

970

 

 

 

 

980

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

December 22,

2016

 

LBP

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the ninth anniversary

of the advance and the

balance payable upon

maturity on January 21, 2028

 

January 22, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,500M

 

December 23,

2016

 

LBP

 

Annual amortization rate of

1% on the first- year up to

the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 5, 2027

 

April 5, 2017

 

 

3,500

 

 

 

 

 

 

 

 

 

3,383

 

(*)

 

 

3,417

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

April 18,

2017

 

PNB

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the sixth- year

anniversary of the advance

and the balance payable

upon maturity on

January 3, 2025

 

January 3, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,470

 

 

 

 

1,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,834

 

 

 

 

25,311

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The amount of Php2,000 million was prepaid on May 29, 2017.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 24, 2017

 

Security Bank

 

Semi-annual amortization rate

of Php10 million starting on

October 5, 2017 and every six

months thereafter with the

balance payable upon

maturity on April 5, 2027

 

May 29, 2017

 

 

2,000

 

 

 

 

 

 

 

 

 

1,930

 

 

 

 

1,950

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,500 M

 

July 5, 2017

 

LBP

 

Annual amortization rate of

1% on the first- year up to

the ninth-year after the

drawdown date and the

balance payable upon

maturity on July 12, 2027

 

July 10, 2017

 

 

3,500

 

 

 

 

 

 

 

 

 

3,395

 

 

 

 

3,430

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

August 29, 2017

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 3, 2028

 

April 2, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,470

 

 

 

 

1,485

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

September 28, 2017

 

Union Bank

 

Annual amortization rate of

1% of the amount drawn

starting on the first-year

anniversary of the advance

up to the ninth- year

anniversary of the advance

and the balance payable upon

maturity on February 21, 2028

 

February 19, 2018

 

 

1,000

 

 

 

 

 

 

 

 

 

980

 

 

 

 

990

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

April 19, 2018

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 25, 2028

 

April 25, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

April 20, 2018

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on May 3, 2028

 

May 3, 2018

 

 

1,000

 

 

 

 

 

 

 

 

 

980

 

 

 

 

990

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 9, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first- year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 10, 2028

 

May 10, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,675

 

 

 

 

12,805

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 25, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first- year anniversary

of the advance up to the

fifth-year anniversary of

the advance and the

balance payable upon

maturity on May 28, 2024

 

May 28, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,951

 

(*)

 

 

1,969

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

June 27, 2018

 

Development

Bank of the

Philippines,

or DBP

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the third- year anniversary

of the advance up to the

fifth-year anniversary of the

advance and the balance

payable upon maturity

on June 28, 2024

 

June 28, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,500

 

 

 

 

1,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

July 31, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 10, 2028

 

August 10, 2018

 

 

3,000

 

 

 

 

 

 

 

 

 

2,922

 

(*)

 

 

2,950

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

January 11, 2019

 

DBP

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the third-year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 6, 2029

 

May 6, 2019

September 2, 2019

 

2,000

3,000

 

 

 

 

 

 

 

 

 

4,980

 

(*)

 

 

4,978

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

February 18, 2019

 

Union Bank

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

up to the ninth-year

anniversary of the initial

drawdown date and the

balance payable upon

maturity on July 11, 2029

 

July 11, 2019

September 6,

2019

October 1,

2019

November 5,

2019

 

3,000

2,000

 

1,000

2,000

 

 

 

 

 

 

 

 

 

7,900

 

(*)

 

 

7,978

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

February 21, 2019

 

PNB

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

up to the seventh-year

anniversary of the initial

drawdown date and the

balance payable upon

maturity on March 11, 2027

 

March 11, 2019

 

 

4,000

 

 

 

 

 

 

 

 

 

3,936

 

(*)

 

 

3,972

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

April 11, 2019

 

Bank of China (Hong Kong) Limited, Manila Branch

 

Annual amortization rate

equivalent to 1% of the

amount of loan payable on

the first-year anniversary up

to the sixth-year anniversary

of the initial drawdown date

and the balance payable

upon maturity on

September 7, 2026

 

September 6, 2019

 

 

2,000

 

 

 

 

 

 

 

 

 

1,968

 

(*)

 

 

1,985

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

July 1, 2019

 

PNB

 

Annual amortization rate

equivalent to 1% of the total

amount drawn from the

facility on the first-year

anniversary up to the

sixth-year anniversary of the

initial drawdown date and the

balance payable upon maturity

on September 7, 2026

 

September 6, 2019

 

 

2,000

 

 

 

 

 

 

 

 

 

1,967

 

(*)

 

 

1,985

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

September 25, 2019

 

CBC

 

Annual amortization rate

equivalent to 10% of the

total amount drawn starting

on the third-year anniversary

up to the ninth-year

anniversary of the initial

drawdown date and the

balance payable upon maturity

on October 2, 2029

 

October 2, 2019

 

 

8,000

 

 

 

 

 

 

 

 

 

7,949

 

(*)

 

 

7,942

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,073

 

 

 

 

35,259

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

December 9, 2019

 

DBP

 

Annual amortization rate

equivalent to 1% of the total

amount drawn starting on the

third-year anniversary up to

the ninth-year anniversary of

the initial drawdown date and

the balance payable upon

maturity on December 12,

2029

 

December 12, 2019

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,973

 

(*)

 

 

3,970

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,500M

 

December 12, 2019

 

BPI

 

Annual amortization rate

equivalent to 1% of the

advance on the first year up

to the ninth-year anniversary

of the drawdown date and

the balance payable upon

maturity on December 18, 2029

 

December 15, 2019

 

 

 

4,500

 

 

 

 

 

 

 

 

 

4,424

 

(*)

 

 

4,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

January 20, 2020

 

BDO

 

Annual amortization rate

equivalent to 1% of the total

amount drawn starting on the

first-year anniversary up to

the ninth-year anniversary of

the drawdown date and the

balance payable upon

maturity on January 24, 2030

 

January 24, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,979

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

January 29, 2020

 

BDO

 

Annual amortization rate

equivalent to 1% of the

total amount drawn starting

on the first-year anniversary

up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on January 31,

2030

 

January 31, 2020

 

 

 

5,000

 

 

 

 

 

 

 

 

 

4,965

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

March 24, 2020

 

RCBC

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year anniversary of the

drawdown date and the

balance payable upon

maturity on March 27, 2028

 

March 26, 2020

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,972

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,500M

 

March 30, 2020

 

MUFG Bank, Ltd.

 

Amortization rate equivalent

to: (1) 20% of the amount

drawn payable on the 30th,

48th, 54th and 72nd month from

the drawdown date; (2) 0.50%

of the amount drawn payable

on the 36th, 42nd, 60th and

66th month from the

drawdown date; and (3) 18%

of the amount drawn payable

upon maturity on October 2,

2026

 

April 2, 2020

 

 

 

2,500

 

 

 

 

 

 

 

 

 

2,484

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

May 20, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on May 28, 2030

 

May 28, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,979

 

(*)

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

May 20, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of principal

amount of the loan starting on

the first-year up to the ninth-

year anniversary of the initial

advance and the balance

payable upon maturity on

November 20, 2030

 

November 20, 2020

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,970

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

May 21, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on December 18, 2030

 

December 18, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,978

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

February 9, 2021

 

BPI

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the tenth-year

anniversary of the drawdown

date and the balance payable

upon maturity on February 16, 2032

 

February 15, 2021

 

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 4, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on March 7, 2031

 

March 9, 2021

 

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 5, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 8, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,724

 

 

 

 

8,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

163,050

 

 

 

 

154,410

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

Disclosure Of Loans Explanatory

 

 

(1)

The purpose of this loan is to refinance debt maturing in 2020 and 2021, prepay outstanding loans and partially finance capital expenditures.

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

Terms

 

 

 

Amount

 

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Loan

Agreement

 

Lender(s)

 

Installments

 

Final

Installment

 

Dates Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

U.S. Dollar Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exportkreditnamnden, or EKN,

   the Export-Credit Agency of Sweden

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$45.6M(1)

   Tranche A1:

   US$25M;

   Tranche A2:

   US$19M;

   Tranche B1:

   US$0.9M;

   Tranche B2:

   US$0.7M

 

February 22,

2013

 

Nordea Bank,

subsequently

assigned to

SEK on

July 3, 2013

 

10 equal

semi-annual,

commencing

6 months

after the

applicable

mean

delivery date

 

Tranche A1

and B1:

July 16,

2018;

Tranche A2

and B2:

April 15,

2019

 

Various dates in

2013-2014

 

 

45.6

 

 

 

 

 

July 16,

2018 and

April 15,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The purpose of this loan is to finance the supply and services contracts for the modernization and expansion project.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan

Amount

 

Loan

Agreement

 

Lender(s)

 

Terms

 

Dates

Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

U.S. Dollar Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Term Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

March 7, 2014

 

MUFG Bank, Ltd.

 

9 equal semi-annual

installment,

commencing 12

months after

drawdown date, with

final installment on

March 7, 2019

 

Various dates in 2014

 

March 2, 2015

 

90

 

 

10

 

 

 

 

 

March 7,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$50M

 

May 14, 2014

 

Mizuho Bank

Ltd.

 

9 equal semi-annual

installment,

commencing 11

months after

drawdown date, with

final installment on

May 14, 2019

 

July 1, 2014

 

 

50

 

 

 

 

 

May 14,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

August 5, 2014

 

Philippine

National Bank,

or PNB

 

Annual amortization

rate of 1% of the

issue price on

the first-year up

to the fifth-year from

the initial drawdown

date, with final

installment on

August 11, 2020

 

Various dates

in 2014

 

 

100

 

 

 

 

 

August 11,

2020

 

 

 

 

 

 

 

 

 

 

95

 

 

 

 

4,826

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$50M

 

August 29, 2014

 

Metrobank

 

Annual amortization

rate of 1% of the

issue price payable

semi-annually

starting on the

first-year up to the

fifth-year anniversary

of from the initial

drawdown date and

the balance payable

upon maturity on

September 2, 2020

 

September 2,

2014

 

 

50

 

 

 

 

 

September 2,

2020

 

 

 

 

 

 

 

 

 

 

48

 

 

 

 

2,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

143

 

 

 

 

7,252

 

 

 

(1)

The purpose of this loan is to finance capital expenditures and/or to refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

 

 

 

 

2020

 

 

 

2019

 

 

Loan

Amount

 

Loan

Agreement

 

Lender(s)

 

Terms

 

Dates

Drawn

 

U.S. Dollar

 

 

Paid in

full on

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

U.S.

Dollar

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$200M

   Tranche A:

   US$150M;

   Tranche B:

   US$50M

 

February 26,

2015

 

MUFG Bank,

Ltd.

 

Commencing 36

months after loan

date, with semi-

annual amortization

of 23.75% of the

loan amount on the

first and second

repayment dates and

seven semi-annual

amortizations of

7.5% starting on the

third repayment date,

with final installment

on February 25, 2022

 

Various dates

in 2015

 

 

200

 

 

 

 

 

 

 

 

 

45

 

(*)

 

 

2,157

 

(*)

 

 

74

 

(*)

 

 

3,797

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$200M

 

March 4, 2015

 

Mizuho Bank

Ltd.

 

9 equal semi-annual

installments

commencing on the

date which falls 12

months after the loan

date, with final

installment on

March 4, 2020

 

Various dates

in 2015

 

 

200

 

 

 

 

 

March 4,

2020

 

 

 

 

 

 

 

 

 

 

 

22

 

(*)

 

 

1,128

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$100M

 

December 7,

2015

 

Mizuho Bank

Ltd.

 

13 equal semi-annual

installments

commencing on the

date which falls 12

months after the loan

date, with final

installment on

December 7, 2022

 

Various dates

in 2016

 

100

 

 

 

 

 

 

 

 

 

 

30

 

(*)

 

 

1,469

 

(*)

 

 

46

 

(*)

 

 

2,324

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$25M

 

March 22, 2016

 

NTT TC

   Leasing

   Co., Ltd.,

   or NTT TC

   Leasing(1)

 

Non-amortizing,

payable upon maturity

on March 30, 2023

 

March 30, 2016

 

 

25

 

 

 

 

 

 

 

 

 

25

 

(*)

 

 

1,197

 

(*)

 

 

25

 

(*)

 

 

1,265

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$25M

 

January 31, 2017

 

NTT TC

   Leasing(1)

 

Non-amortizing,

payable upon maturity

on March 27, 2024

 

March 30, 2017

 

 

25

 

 

 

 

 

 

 

 

 

25

 

(*)

 

 

1,195

 

(*)

 

 

25

 

(*)

 

 

1,263

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$140M

 

March 4, 2020

 

PNB

 

Quarterly amortization

rates equivalent to:

(a) 2.5% of the total

amount drawn

payable on the first

interest payment date

up to the 28th interest

payment date; (b) 5%

of the total amount

drawn payable on the

29th interest payment

date up to the 32nd

interest payment

date; and (3) 2.5%

of the total amount

drawn payable on the

37th interest payment

date up to maturity

on December 13, 2030

 

December 14,

2020

 

 

140

 

 

 

 

 

 

 

 

 

139

 

(*)

 

 

6,675

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

 

12,693

 

 

 

 

192

 

 

 

 

9,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

 

12,693

 

 

 

 

335

 

 

 

 

17,029

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

Effective July 1, 2020, these loans were transferred from NTT Finance Corporation to NTT TC Leasing.  See Note 25 – Related Party Transactions.

 

 

 

Date of

 

 

 

 

 

Date of

 

Payments

 

Outstanding Amounts

 

 

 

Loan

 

 

 

 

 

Issuance/

 

Amount

 

 

 

 

2020

 

 

2019

 

Loan Amount

 

Agreement

 

Facility Agent

 

Installments

 

Drawdown

 

Php

 

 

Date

 

Php

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

Philippine Peso Debts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Corporate Notes(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

July 25, 2012

 

Metrobank

 

Annual amortization rate

of 1% of the issue price

on the first-year up to the

sixth-year from issue

date and the balance

payable upon maturity

on July 27, 2019

 

July 27, 2012

 

1,188

282

 

 

July 29, 2013

April 29, 2019

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,800M

   Series A:

   Php4,610M;

 

September 19,

2012

 

Metrobank

 

Series A: 1% annual

amortization on the first

up to sixth-year, with the

balance payable on

September 21, 2019;

 

September 21, 2012

 

2,055

2,741

 

 

June 21, 2013

September 23, 2019

 

 

3,560

 

 

 

3,599

 

Series B:

   Php4,190M

 

 

 

 

 

Series B: 1% annual

amortization on the first

up to ninth-year, with the

balance payable on

September 21, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,200M

   Series A:

   7-year notes

   Php3,775M;

 

November 20,

2012

 

BDO

 

Series A: Annual

amortization rate of 1%

of the issue price on the

first-year up to the sixth-

year from issue date and

the balance payable upon

maturity on November

22, 2019;

 

November 22, 2012

 

 

3,549

 

 

February 22, 2019

 

 

 

 

 

2,255

 

Series B:

   10-year notes

   Php2,425M

 

 

 

 

 

Series B: Annual amortization

rate of 1% of the issue price

on the first-year up to the

ninth-year from issue date

and the balance payable

upon maturity on November

22, 2022

 

 

 

 

2,255

 

 

November 23, 2020

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,055M

   Series A:

   Php1,735M;

 

June 14, 2013

 

Metrobank

 

Series A: Annual

amortization rate of 1%

of the issue price up to

the fifth-year and the

balance payable upon

maturity on September

21, 2019;

 

June 21, 2013

 

 

1,644

 

 

September 23, 2019

 

 

294

 

 

 

298

 

Series B:

   Php320M

 

 

 

 

 

Series B: Annual

amortization rate of 1%

of the issue price up to

the eighth-year and the

balance payable upon

maturity on September

21, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,188M

 

July 19, 2013

 

Metrobank

 

Annual amortization rate

of 1% of the issue on the

first-year up to the fifth-

year from the issue date

and the balance payable

upon maturity on July

27, 2019

 

July 29, 2013

 

 

1,129

 

 

April 29, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,854

 

 

 

6,152

 

 

(1)

The purpose of this loan is to finance capital expenditures and/or refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

Date of

 

Payments

 

Outstanding Amounts

 

 

 

 

 

 

 

 

 

 

Issuance/

 

Amount

 

 

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Paying Agent

 

Terms

 

Drawdown

 

Php

 

 

Date

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

(in millions)

 

 

Fixed Rate Retail Bonds(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php15,000M

 

January 22, 2014

 

Philippine Depositary

Trust Corp.

 

Php12.4B – non-

amortizing, payable in

full upon maturity on

February 6, 2021;

Php2.6B – non-

amortizing payable in

full on February 6, 2024

 

February 6, 2014

 

 

12,400

 

 

February 8, 2021

 

 

14,989

 

(*)

 

 

14,965

 

(*)

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The purpose of this loan is to finance capital expenditures and/or refinance existing loan obligations which were utilized for network expansion and improvement programs.

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Term Loans(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

March 20,

2012

 

RCBC

 

Annual amortization rate of

1% on the fifth-year up to the

ninth-year from the initial

drawdown date and the

balance payable upon

maturity on April 12, 2022

 

April 12,

2012

 

 

2,000

 

 

 

 

 

 

 

 

 

1,920

 

 

 

 

1,940

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php200M

 

August 31,

2012

 

Manufacturers Life

Insurance Co.

(Phils.), Inc.

 

Payable in full upon maturity

on October 9, 2019

 

October 9, 2012

 

 

200

 

 

 

 

 

April 10,

2019

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

September 3,

2012

 

Union Bank of

the Philippines,

or Union Bank

 

Annual amortization rate of

1% on the first-year up to the

sixth-year from the initial

drawdown date and the

balance payable upon

maturity on January 13, 2020

 

January 11, 2013

 

 

1,000

 

 

 

 

 

January 13,

2020

 

 

 

 

 

 

 

940

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

October 11, 2012

 

Philippine

American

Life and

General

Insurance

Company,

or Philam Life

 

Payable in full upon maturity

on December 5, 2022

 

December 3, 2012

 

 

1,000

 

 

 

 

 

December 3,

2020

 

 

 

 

 

 

 

1,000

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

December 17,

2012

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and the

balance payable upon

maturity on December 20,

2019

 

Various dates

in 2012-2013

 

 

3,000

 

 

 

 

 

December 20,

2019

 

 

 

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

November 13,

2013

 

Bank of the

Philippine

Islands, or BPI

 

Annual amortization rate of

1% on the first-year up to

the sixth-year from the

initial drawdown and the

balance payable upon

maturity on November 22,

2020

 

Various dates

in 2013-2014

 

 

2,000

 

 

 

 

 

August 24,

2020

 

 

 

 

 

 

 

1,880

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

November 25, 2013

 

Metrobank

 

Annual amortization rate of

10% of the total amount

drawn for six-years and the

final installment is payable

upon maturity on

November 27, 2020

 

November 29,

2013

 

 

3,000

 

 

 

 

 

September 29,

2020

 

 

 

 

 

 

 

1,199

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,920

 

 

 

 

6,959

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The purpose of this loan is to finance the capital expenditures and/or refinance existing loan obligations, which were utilized for service improvements and expansion programs.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

December 3,

2013

 

BPI

 

Annual amortization rate of

1% of the total amount drawn

for the first six-years and the

final installment is payable

upon maturity on

December 10, 2020

 

December 10, 2013

 

 

3,000

 

 

 

 

 

October 9,

2020

 

 

 

 

 

 

 

2,818

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

January 29,

2014

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and

the balance payable upon

maturity on February 5, 2021

 

February 5, 2014

 

 

3,000

 

 

 

 

 

November 18,

2020

 

 

 

 

 

 

 

2,847

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php500M

 

February 3,

2014

 

LBP

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary

of the initial drawdown

and the balance payable

upon maturity on

February 5, 2021

 

February 7, 2014

 

 

500

 

 

 

 

 

November 18,

2020

 

 

 

 

 

 

 

475

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

March 26,

2014

 

Union Bank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing

on the first-year anniversary

of the initial drawdown and

the balance payable upon

maturity on March 29, 2021

 

March 28, 2014

 

 

2,000

 

 

 

 

 

October 30,

2020

 

 

 

 

 

 

 

1,900

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

April 2,

2014

 

Philam Life

 

Payable in full upon maturity

on April 4, 2024

 

April 4, 2014

 

 

1,500

 

 

 

 

 

 

 

 

 

1,500

 

 

 

 

1,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php500M

 

April 2,

2014

 

BDO

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary of

the initial drawdown and the

balance payable upon

maturity on April 2, 2021

 

April 4, 2014

 

 

500

 

 

 

 

 

October 30,

2020

 

 

 

 

 

 

 

475

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

May 23,

2014

 

Philam Life

 

Payable in full upon maturity

on May 28, 2024

 

May 28, 2014

 

 

1,000

 

 

 

 

 

 

 

 

 

1,000

 

 

 

 

1,000

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

June 9,

2014

 

LBP

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on June 13, 2024

 

June 13, 2014

 

 

1,000

 

 

 

 

 

 

 

 

 

940

 

 

 

 

950

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

July 28,

2014

 

Union Bank

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on July 31, 2024

 

July 31, 2014

 

 

1,500

 

 

 

 

 

 

 

 

 

1,410

 

 

 

 

1,425

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

February 25,

2015

 

BPI

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on March 24, 2025

 

March 24, 2015

 

 

2,000

 

 

 

 

 

 

 

 

 

1,900

 

 

 

 

1,920

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

June 26,

2015

 

BPI

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on June 30, 2025

 

June 30, 2015

 

 

3,000

 

 

 

 

 

 

 

 

 

2,850

 

 

 

 

2,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,600

 

 

 

 

18,190

 

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

August 3, 2015

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to

the ninth-year from initial

drawdown date and the

balance payable upon

maturity on

September 23, 2025

 

Various dates in

2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,750

 

 

 

 

4,800

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

August 11, 2015

 

Metrobank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary of

the initial drawdown date

and the balance payable

upon maturity on

September 1, 2025

 

September 1, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,737

 

(*)

 

 

4,785

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

December 11, 2015

 

BPI

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary of

the initial drawdown date

and the balance payable

upon maturity on

December 21, 2025

 

December 21, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,736

 

(*)

 

 

4,784

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

December 16, 2015

 

Metrobank

 

Annual amortization rate of

1% of the principal amount up

to the tenth-year commencing

on the first-year anniversary

of the initial drawdown

and the balance payable upon

maturity on June 29, 2026

 

December 28, 2015

 

 

5,000

 

 

 

 

 

 

 

 

 

4,736

 

(*)

 

 

4,784

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php7,000M

 

December 18, 2015

 

CBC

 

Annual amortization rate of

1% of the principal amount

on the third-year up to the

sixth-year from the initial

drawdown date, with

balance payable upon

maturity on

December 28, 2022

 

December 28,

2015 and

February 24,

2016

 

 

7,000

 

 

 

 

 

 

 

 

 

4,897

 

(*)

 

 

5,593

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

July 1, 2016

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to the

ninth-year from initial

drawdown date and the

balance payable upon

maturity on

February 22, 2027

 

February 20,

2017

 

 

3,000

 

 

 

 

 

 

 

 

 

2,900

 

(*)

 

 

2,929

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,000M

 

July 1, 2016

 

Metrobank

 

Annual amortization rate of

1% on the first-year up to the

sixth-year from initial

drawdown date and the

balance payable upon

maturity on August 30, 2023

 

August 30,

2016 and

November 10,

2016

 

 

6,000

 

 

 

 

 

 

 

 

 

5,748

 

(*)

 

 

5,804

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

July 14, 2016

 

Security Bank

 

Annual amortization rate of

1% of the total amount drawn

payable semi-annually

starting from the end of the

first-year after the initial

drawdown date until the

ninth-year and the balance

payable on maturity

on March 1, 2027

 

February 27,

2017

 

 

8,000

 

 

 

 

 

 

 

 

 

7,495

 

(*)

 

 

7,651

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php6,500M

 

September 20, 2016

 

BPI

 

Annual amortization rate of

1% on the first- year up to

the sixth-year from initial

drawdown date and the

balance payable upon

maturity on

November 2, 2023

 

November 2,

2016 and

December 19,

2016

 

 

6,500

 

 

 

 

 

 

 

 

 

6,225

 

(*)

 

 

6,286

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,224

 

 

 

 

47,416

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

September 28, 2016

 

BDO

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

ninth-year commencing on

the first-year anniversary

of the initial drawdown date

and the balance payable

upon maturity on

October 5, 2026

 

October 5, 2016

 

 

3,000

 

 

 

 

 

 

 

 

 

2,880

 

 

 

 

2,910

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,400M

 

September 28, 2016

 

Union Bank

 

Annual amortization rate of

1% of the principal amount

on the first-year up to the

sixth-year commencing on

the first-year anniversary

of the initial drawdown

date and the balance

payable upon maturity

on October 24, 2023

 

October 24,

2016 and

November 21,

2016

 

 

5,400

 

 

 

 

 

 

 

 

 

5,178

 

(*)

 

 

5,229

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,300M

 

October 14, 2016

 

BPI

 

Annual amortization rate of

1% on the first-year up to

the sixth-year from initial

drawdown date and the

balance payable upon

maturity on December 19,

2023

 

December 19, 2016

 

 

5,300

 

 

 

 

 

 

 

 

 

5,076

 

(*)

 

 

5,125

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,500M

 

October 27, 2016

 

CBC

 

Annual amortization rate of

10% of the amount drawn

starting on the third-year up

to the sixth-year, with

balance payable upon

maturity on December 8,

2023

 

December 8, 2016

 

 

2,500

 

 

 

 

 

 

 

 

 

2,000

 

 

 

 

2,250

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M(1)

 

October 28,

2016

 

Security Bank

 

Semi-annual amortization

rate of 1% of the total

amount drawn from first-

year up to the ninth-year

and the balance payable

upon maturity on

April 5, 2027

 

April 5, 2017

 

 

4,000

 

 

 

 

 

 

 

 

 

1,917

 

(*)

 

 

1,935

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

December 16,

2016

 

PNB

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the ninth anniversary

of the advance and the

balance payable upon

maturity on

December 7, 2027

 

December 7, 2017

 

 

1,000

 

 

 

 

 

 

 

 

 

970

 

 

 

 

980

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

December 22,

2016

 

LBP

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the ninth anniversary

of the advance and the

balance payable upon

maturity on January 21, 2028

 

January 22, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,500M

 

December 23,

2016

 

LBP

 

Annual amortization rate of

1% on the first- year up to

the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 5, 2027

 

April 5, 2017

 

 

3,500

 

 

 

 

 

 

 

 

 

3,383

 

(*)

 

 

3,417

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

April 18,

2017

 

PNB

 

Annual amortization rate of

1% of the amount drawn

starting on the first

anniversary of the advance

up to the sixth- year

anniversary of the advance

and the balance payable

upon maturity on

January 3, 2025

 

January 3, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,470

 

 

 

 

1,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,834

 

 

 

 

25,311

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

(1)

The amount of Php2,000 million was prepaid on May 29, 2017.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 24, 2017

 

Security Bank

 

Semi-annual amortization rate

of Php10 million starting on

October 5, 2017 and every six

months thereafter with the

balance payable upon

maturity on April 5, 2027

 

May 29, 2017

 

 

2,000

 

 

 

 

 

 

 

 

 

1,930

 

 

 

 

1,950

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,500 M

 

July 5, 2017

 

LBP

 

Annual amortization rate of

1% on the first- year up to

the ninth-year after the

drawdown date and the

balance payable upon

maturity on July 12, 2027

 

July 10, 2017

 

 

3,500

 

 

 

 

 

 

 

 

 

3,395

 

 

 

 

3,430

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

August 29, 2017

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 3, 2028

 

April 2, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,470

 

 

 

 

1,485

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

September 28, 2017

 

Union Bank

 

Annual amortization rate of

1% of the amount drawn

starting on the first-year

anniversary of the advance

up to the ninth- year

anniversary of the advance

and the balance payable upon

maturity on February 21, 2028

 

February 19, 2018

 

 

1,000

 

 

 

 

 

 

 

 

 

980

 

 

 

 

990

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

April 19, 2018

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on April 25, 2028

 

April 25, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,000M

 

April 20, 2018

 

LBP

 

Annual amortization rate

equivalent to 1% of the total

loan payable on the first-year

up to the ninth-year after the

drawdown date and the

balance payable upon

maturity on May 3, 2028

 

May 3, 2018

 

 

1,000

 

 

 

 

 

 

 

 

 

980

 

 

 

 

990

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 9, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first- year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 10, 2028

 

May 10, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

1,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,675

 

 

 

 

12,805

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

May 25, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first- year anniversary

of the advance up to the

fifth-year anniversary of

the advance and the

balance payable upon

maturity on May 28, 2024

 

May 28, 2018

 

 

2,000

 

 

 

 

 

 

 

 

 

1,951

 

(*)

 

 

1,969

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php1,500M

 

June 27, 2018

 

Development

Bank of the

Philippines,

or DBP

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the third- year anniversary

of the advance up to the

fifth-year anniversary of the

advance and the balance

payable upon maturity

on June 28, 2024

 

June 28, 2018

 

 

1,500

 

 

 

 

 

 

 

 

 

1,500

 

 

 

 

1,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

July 31, 2018

 

BPI

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 10, 2028

 

August 10, 2018

 

 

3,000

 

 

 

 

 

 

 

 

 

2,922

 

(*)

 

 

2,950

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

January 11, 2019

 

DBP

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the third-year anniversary

of the advance up to the

ninth-year anniversary of

the advance and the

balance payable upon

maturity on May 6, 2029

 

May 6, 2019

September 2, 2019

 

2,000

3,000

 

 

 

 

 

 

 

 

 

4,980

 

(*)

 

 

4,978

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

February 18, 2019

 

Union Bank

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

up to the ninth-year

anniversary of the initial

drawdown date and the

balance payable upon

maturity on July 11, 2029

 

July 11, 2019

September 6,

2019

October 1,

2019

November 5,

2019

 

3,000

2,000

 

1,000

2,000

 

 

 

 

 

 

 

 

 

7,900

 

(*)

 

 

7,978

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

February 21, 2019

 

PNB

 

Annual amortization rate

equivalent to 1% of the

amount drawn starting on

the first-year anniversary

up to the seventh-year

anniversary of the initial

drawdown date and the

balance payable upon

maturity on March 11, 2027

 

March 11, 2019

 

 

4,000

 

 

 

 

 

 

 

 

 

3,936

 

(*)

 

 

3,972

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

April 11, 2019

 

Bank of China (Hong Kong) Limited, Manila Branch

 

Annual amortization rate

equivalent to 1% of the

amount of loan payable on

the first-year anniversary up

to the sixth-year anniversary

of the initial drawdown date

and the balance payable

upon maturity on

September 7, 2026

 

September 6, 2019

 

 

2,000

 

 

 

 

 

 

 

 

 

1,968

 

(*)

 

 

1,985

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,000M

 

July 1, 2019

 

PNB

 

Annual amortization rate

equivalent to 1% of the total

amount drawn from the

facility on the first-year

anniversary up to the

sixth-year anniversary of the

initial drawdown date and the

balance payable upon maturity

on September 7, 2026

 

September 6, 2019

 

 

2,000

 

 

 

 

 

 

 

 

 

1,967

 

(*)

 

 

1,985

 

(*)

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php8,000M

 

September 25, 2019

 

CBC

 

Annual amortization rate

equivalent to 10% of the

total amount drawn starting

on the third-year anniversary

up to the ninth-year

anniversary of the initial

drawdown date and the

balance payable upon maturity

on October 2, 2029

 

October 2, 2019

 

 

8,000

 

 

 

 

 

 

 

 

 

7,949

 

(*)

 

 

7,942

 

(*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,073

 

 

 

 

35,259

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drawn

 

 

Cancelled

Undrawn

 

 

 

 

 

 

Outstanding Amounts

 

 

 

 

Date of Loan

 

 

 

 

 

 

 

 

 

Amount

 

 

Amount

 

 

Paid in

 

 

2020

 

 

 

2019

 

 

Loan Amount

 

Agreement

 

Lender(s)

 

Terms

 

Dates Drawn

 

 

Php

 

 

Php

 

 

full on

 

 

Php

 

 

 

Php

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

 

 

 

 

 

(in millions)

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

December 9, 2019

 

DBP

 

Annual amortization rate

equivalent to 1% of the total

amount drawn starting on the

third-year anniversary up to

the ninth-year anniversary of

the initial drawdown date and

the balance payable upon

maturity on December 12,

2029

 

December 12, 2019

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,973

 

(*)

 

 

3,970

 

(*)

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,500M

 

December 12, 2019

 

BPI

 

Annual amortization rate

equivalent to 1% of the

advance on the first year up

to the ninth-year anniversary

of the drawdown date and

the balance payable upon

maturity on December 18, 2029

 

December 15, 2019

 

 

 

4,500

 

 

 

 

 

 

 

 

 

4,424

 

(*)

 

 

4,500

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

January 20, 2020

 

BDO

 

Annual amortization rate

equivalent to 1% of the total

amount drawn starting on the

first-year anniversary up to

the ninth-year anniversary of

the drawdown date and the

balance payable upon

maturity on January 24, 2030

 

January 24, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,979

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

January 29, 2020

 

BDO

 

Annual amortization rate

equivalent to 1% of the

total amount drawn starting

on the first-year anniversary

up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on January 31,

2030

 

January 31, 2020

 

 

 

5,000

 

 

 

 

 

 

 

 

 

4,965

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

March 24, 2020

 

RCBC

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year anniversary of the

drawdown date and the

balance payable upon

maturity on March 27, 2028

 

March 26, 2020

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,972

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php2,500M

 

March 30, 2020

 

MUFG Bank, Ltd.

 

Amortization rate equivalent

to: (1) 20% of the amount

drawn payable on the 30th,

48th, 54th and 72nd month from

the drawdown date; (2) 0.50%

of the amount drawn payable

on the 36th, 42nd, 60th and

66th month from the

drawdown date; and (3) 18%

of the amount drawn payable

upon maturity on October 2,

2026

 

April 2, 2020

 

 

 

2,500

 

 

 

 

 

 

 

 

 

2,484

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

May 20, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on May 28, 2030

 

May 28, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,979

 

(*)

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php4,000M

 

May 20, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of principal

amount of the loan starting on

the first-year up to the ninth-

year anniversary of the initial

advance and the balance

payable upon maturity on

November 20, 2030

 

November 20, 2020

 

 

 

4,000

 

 

 

 

 

 

 

 

 

3,970

 

 

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

May 21, 2020

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on December 18, 2030

 

December 18, 2020

 

 

 

3,000

 

 

 

 

 

 

 

 

 

2,978

 

(*)

 

 

 

 

PLDT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php5,000M

 

February 9, 2021

 

BPI

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the tenth-year

anniversary of the drawdown

date and the balance payable

upon maturity on February 16, 2032

 

February 15, 2021

 

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 4, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity on March 7, 2031

 

March 9, 2021

 

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 5, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Php3,000M

 

March 8, 2021

 

LBP

 

Annual amortization rate

equivalent to 1% of the

advance starting on the

first-year up to the ninth-year

anniversary of the drawdown

date and the balance payable

upon maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,724

 

 

 

 

8,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

163,050

 

 

 

 

154,410

 

 

 

(*)

Amounts are net of unamortized debt discount and/or debt issuance cost.