Escolar Documentos
Profissional Documentos
Cultura Documentos
1999
3,458,225,894
2,821,669,564
156,947,637
5,105,744,357
4,029,906,048
125,627,746
12,876,451,682
229,899,420
4,291,400,021
3,974,447,667
45,223,751
11,362,640,423
834,960,774
11,946,790,125
1,636,013,808
27,294,216,389
3,199,563,611
9,346,955,378
354,776,397
24,263,935,809
Liabilities
Loans payable
Accounts payable and accrued expenses
Payable to affiliated companies
Income tax payable
Deferred tax liabilities
Current portion of long-term debt
Total current liabilities
1,372,450,000
3,286,626,487
941,582,442
158,296,210
53,222,515
5,812,177,654
1,120,500,000
2,510,732,521
703,130,016
99,097,342
133,217,131
56,797,528
4,623,474,538
3,501,137,900
40,400,111
24,097,982
1,129,492,527
3,692,153,003
40,347,849
32,127,976
131,595,911
ASSETS
Current assets
Cash and cash equivalents
Marketable securities - net of allowance for
market decline amounting to P127M
in 1999 and P272M in 1998
Receivables - net
Inventories - net
Other current assets
Total current assets
Equity investments and advances
Property, plant and equipment - net
Other assets
Current Ratio
2.22
Acid Test
1.52
Stockholder's equity
Capital stock
Additional paid-in capital
Revaluation increment in property - net
Accumulated translation adjustment
Retained earnings
10,507,306,174
8,519,699,277
1,487,825,451
6,668,951,032
86,133,176
229,611,887
8,314,388,669
16,786,910,215
27,294,216,389
1,487,825,451
6,668,951,032
90,226,854
7,517,233,195
15,764,236,532
24,283,935,809
27294216389.00
Net sales
Cost of goods sold
Gross profit
Operating expenses
Income from operations
Other income (charges)
Investment income
Interest expense and financing charges
Equity in net earnings of affiliated
companies (including goodwill amortization)
Miscellaneous - net
Income before income tax and minority interest
Provision for income tax
Current:
Income tax
Final witholding tax on interest
Deferred income tax benefit
Income before minority interest in net income
(loss) of subsidiaries)
Minority interest in net income
(loss) of subsidiaries)
Net income
Retained earnings, beg
Cash dividends - P0.05/share
Transfer of revaluation increment deducted from
operations thru additional depreciation
Retained earnings, end
1998
12,313,881,546
8,519,853,579
3,794,027,967
2,366,685,855
1,427,342,112
480,472,687
(561,620,434)
569,780,568
(956,003,183)
1,173,770,183
(1,132,213,683)
64,686,719
(403,878,165)
884,772,915
51,219,472
(81,871,378)
1,157,287,920
48,640,068
(700,477,132)
817,061,548
1,446,393,349
2,113,291,103
1,949,275,231
212,061,662
8,849,277
220,910,939
(166,824,588)
54,086,351
245,636,452
245,636,452
245,636,452
194,738,145
194,738,145
194,738,145
830,686,564
911,651,468
622,323,403
(36,766,232)
867,452,796
5,862,865
905,788,603
6,003,368
616,320,035
7,517,233,195
(74,391,000)
6,681,741,904
(74,391,000)
6,135,701,918
(74,391,000)
4,093,678
8,314,388,669
4,093,678
7,517,233,185
4,110,951
6,681,741,904
0.58
503122621.7
0.61
552531047.8
0.41
252691214.4
5.63352
8.40588
18.87
11.49
1998
867,452,796
905,788,613
616,320,035
1,227,099,564
971,131,879
771,151,890
72,335,583
46,000,000
(145,113,231)
1,800,000
30,800,000
243,829,719
2,584,624
250,000
9,145,861
62,289,092
19,999,980
8,836,204
(48,658,342)
(166,824,588)
(64,686,719)
(36,766,232)
(15,301,491)
8,115,628
4,845,441
22,500,000
(255,121,620)
(60,163,188)
83,607,946
(51,219,472)
5,862,865
(6,133,204)
70,826,561
6,014,195
4,845,441
20,000,000
(136,045,729)
(58,608,307)
(48,640,068)
6,003,368
(1,043,863)
616,200
284,403,650
48,108,964
(14,397,949)
(16,560,332)
3,518,332,447
(201,668,619)
47,781,838
(36,343,712)
(4,867,495,505)
(422,869,736)
(39,444,684)
171,681,763
256,579,656
22,218,289
5,315,066,699
(506,201,308)
(2,301,268,192)
(67,844,246)
(6,743,979,517)
560,298,550
136,806,649
59,198,868
3,055,956,640
(3,047,225,750)
15330000
289980948
1023810823
(654,734,651)
(2,372,838,630)
(1,756,967,416)
13,928,869
101,301,619
1,500,393
(4,440,000)
(269,655,402)
(1,914,331,937)
(1,544,862,835)
27,872,231
(364,912,038)
968,000
(2,040,003)
(352,887,855)
(2,235,862,500)
251,950,000
(224,120,680)
(74,391,000)
(46,561,680)
(2,798,329,700)
(568,994,393)
(74,391,000)
(3,441,715,093)
1,132,350,700
544,063,500
(74,391,000)
1,602,023,200
(40,980,331)
2,821,641,895
2,780,661,564
(7,377,818,817)
10,240,460,712
2,862,641,895
953,286,772
139,810,217
1,186,377,890
321,190,698
636,556,330
2,821,669,564
3,458,225,894
470,248,842
161,712,071
688,632,635
(65,827,009)
(433,511,015)
102,379,545
-
2,999,885,085
2,773,437,644
226,447,441
2,673,492,913
2008
2007
2,200
24
5,310
640
386
8,560
1,688
2
4,460
843
290
7,283
1,019
3
4,759
817
290
6,888
105
394
3,024
1,403
60
42
175
5,203
13,763
97
406
3,023
1,403
64
36
154
5,183
12,466
99
363
2,680
1,380
41
31
201
4,795
11,683
1,961
408
61
3
2,433
1,631
510
110
2
2,253
311
1,711
625
85
2,732
281
169
450
289
169
458
274
141
415
TOTAL LIABILITIES
Equity
Capital stock
Additional paid-in
Revaluation increment
Retained earnings
Treasury stock
Others-net
TOTAL EQUITY
TOTAL LIABILITIES/EQUITY
2,883
2,711
3,147
4,865
1,659
744
3,644
(28)
(3,619)
7,265
10,148
4,865
1,651
744
2,527
(28)
(3,947)
5,812
8,523
4,865
1,593
734
1,372
(21)
(4,049)
4,494
7,641
2008
2007
13,771
1,961
210
11,600
12,497
1,785
162
10,550
12,057
1,748
122
10,187
Production costs
Gross profit
4,389
7,211
4,103
6,447
3,949
6,238
General/administration
Interest expense
Other income (net)
Income before tax
3,452
(9)
90
3,678
3,059
(9)
144
3,253
2,922
(23)
159
3,180
1,021
2,657
1,154
2,099
1,144
2,036
2008
2,787
2007
2,930
2,072
(567)
(792)
(353)
(1,701)
(1,483)
(984)
(7)
(12)
(22)
512
643
713
1,688
1,019
307
2,200
1,662
1,020
4,912
3,967
2,753
4,912
3,967
2,753
4,912
3,967
2,753
Cash, ending
4,912
3,967
2,753
December 31
2007
ASSETS
Current assets
Cash and cash equivalents
Trade and other receivables
Inventories
Prepaid expenses
Total current assets
173,705
886,050
1,945,376
40,742
3,045,873
Non-current assets
Available for sale investments
Property, plant and equipment
Intangible assets
Others
Total non-current assets
TOTAL ASSETS
2,556
1,334,705
1,653,584
270,528
3,261,373
6,307,246
2,556
1,210,652
1,806,015
378,242
3,397,465
7,125,962
175,000
1,647,747
813,638
143,800
2,780,185
800,000
1,351,894
1,090,993
150,530
3,393,417
27,917
967,095
100,590
966,205
101,780
1,625,000
1,086,124
(289,663)
945,000
1,752,849
(33,289)
3,489,146
6,297,248
3,732,545
7,125,962
2008
9,967,757
(7,903,816)
2,063,941
2007
9,081,801
(6,694,634)
2,387,167
Operating expenses
Interest expense
Others
Income before income tax
Provision for income tax
Net income
(1,599,921)
(60,322)
29,970
433,668
(142,570)
291,098
(1,437,278)
(5,596)
47,475
991,768
(324,678)
667,090
Sales
(2008/2007)-1
(2008/2007)=
1.097552897
Growth of Sales
9.755%
-79.29%
20.71%
-16.05%
-0.61%
0.30%
4.35%
-1.43%
2.92%
2009
10,940,140.57
(8,674,856.15)
2,265,284.42
(1,755,997.93)
(66,206.59)
32,893.66
475,973.57
(156,478.12)
319,495.45
2010
12,007,382.98
(9,521,113.50)
2,486,269.48
(1,927,300.61)
(72,665.23)
36,102.53
522,406.17
(171,743.01)
350,663.16
2011
13,178,737.98
(10,449,925.71)
2,728,812.27
(2,115,314.37)
(79,753.93)
39,624.44
573,368.41
(188,497.04)
384,871.37
2012
14,464,362.06
(11,469,346.24)
2,995,015.82
(2,321,669.42)
(87,534.16)
43,489.92
629,302.16
(206,885.47)
422,416.68
1,405,619.45
1,756,282.61
2,141,153.98
2,563,570.67
433,668
991,764
325,145
60,322
(12,030)
807,105
249,122
5,596
(30,630)
1,215,852
(9,960)
731,920
56,664
(269,775)
(1,748,785)
(23,401)
422,267
366,132
296,019
(266,059)
1,615,689
(213,733)
1,401,956
(37,710)
(351,072)
(388,782)
(240,116)
24,290
(215,826)
(318,314)
(53,190)
(371,504)
(625,000)
(256,374)
(209,297)
(61,387)
3,070
(1,148,988)
800,000
(261,338)
(3,290)
11,190
546,562
(684)
(2,163)
36,458
136,340
(215,887)
352,227
Payment of dividends
209,297
Ending cash
172,798
136,340
261338