PLDT Inc
F:PLO
Balance Sheet
Balance Sheet Decomposition
PLDT Inc
PLDT Inc
Balance Sheet
PLDT Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7 352
|
6 384
|
6 351
|
5 982
|
6 706
|
0
|
0
|
8 678
|
16 177
|
10 011
|
|
| Cash |
7 352
|
6 384
|
6 351
|
5 982
|
6 706
|
0
|
0
|
0
|
9 993
|
8 547
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 678
|
6 184
|
1 464
|
|
| Short-Term Investments |
40 583
|
35 402
|
27 728
|
55 449
|
28 970
|
39 040
|
22 803
|
589
|
911
|
992
|
|
| Total Receivables |
33 068
|
32 687
|
41 853
|
26 861
|
24 433
|
23 852
|
23 475
|
27 826
|
27 473
|
33 013
|
|
| Accounts Receivables |
24 898
|
24 436
|
33 761
|
26 241
|
24 433
|
23 852
|
23 475
|
27 826
|
27 473
|
33 013
|
|
| Other Receivables |
8 170
|
8 251
|
8 092
|
620
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 614
|
3 744
|
3 933
|
2 878
|
3 412
|
4 085
|
3 662
|
3 568
|
3 340
|
3 306
|
|
| Other Current Assets |
5 824
|
7 747
|
9 804
|
8 404
|
12 056
|
10 935
|
13 375
|
24 135
|
22 222
|
16 506
|
|
| Total Current Assets |
91 441
|
85 964
|
89 669
|
99 574
|
75 577
|
87 438
|
73 931
|
81 329
|
70 123
|
63 828
|
|
| PP&E Net |
195 782
|
203 188
|
186 907
|
195 964
|
248 024
|
279 171
|
322 817
|
321 608
|
319 820
|
357 180
|
|
| PP&E Gross |
195 782
|
203 188
|
186 907
|
195 964
|
248 024
|
279 171
|
322 817
|
321 608
|
319 820
|
357 180
|
|
| Accumulated Depreciation |
437 136
|
462 465
|
503 613
|
518 073
|
483 826
|
436 620
|
477 949
|
558 003
|
548 531
|
576 856
|
|
| Intangible Assets |
9 724
|
8 901
|
8 204
|
7 204
|
6 446
|
3 950
|
1 156
|
1 608
|
1 394
|
1 523
|
|
| Goodwill |
62 393
|
61 379
|
61 379
|
61 379
|
61 379
|
61 379
|
61 379
|
62 941
|
62 941
|
62 941
|
|
| Note Receivable |
0
|
0
|
0
|
1 083
|
750
|
668
|
566
|
662
|
531
|
485
|
|
| Long-Term Investments |
67 191
|
71 311
|
63 080
|
66 141
|
60 158
|
57 466
|
58 131
|
57 078
|
56 077
|
60 361
|
|
| Other Long-Term Assets |
28 564
|
44 376
|
50 205
|
51 405
|
72 693
|
85 774
|
108 348
|
98 936
|
98 633
|
76 957
|
|
| Other Assets |
62 393
|
61 379
|
61 379
|
61 379
|
61 379
|
61 379
|
61 379
|
62 941
|
62 941
|
62 941
|
|
| Total Assets |
455 095
N/A
|
475 119
+4%
|
459 444
-3%
|
482 750
+5%
|
525 027
+9%
|
575 846
+10%
|
626 328
+9%
|
624 162
0%
|
609 519
-2%
|
623 275
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
52 679
|
52 950
|
60 445
|
74 610
|
77 845
|
82 413
|
99 718
|
105 187
|
81 014
|
66 722
|
|
| Accrued Liabilities |
63 391
|
66 446
|
72 853
|
78 960
|
82 577
|
88 811
|
85 439
|
81 659
|
75 017
|
72 855
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16 911
|
33 273
|
14 957
|
20 441
|
22 937
|
21 613
|
16 037
|
42 769
|
17 567
|
30 675
|
|
| Other Current Liabilities |
25 685
|
29 344
|
19 836
|
18 597
|
21 089
|
20 700
|
23 080
|
17 387
|
23 075
|
18 210
|
|
| Total Current Liabilities |
158 666
|
182 013
|
168 091
|
192 608
|
204 448
|
213 537
|
224 274
|
247 002
|
196 673
|
188 462
|
|
| Long-Term Debt |
143 982
|
151 759
|
157 654
|
155 835
|
185 934
|
221 177
|
258 206
|
249 246
|
284 777
|
304 949
|
|
| Deferred Income Tax |
3 704
|
3 567
|
3 366
|
2 981
|
2 583
|
726
|
169
|
204
|
165
|
60
|
|
| Minority Interest |
290
|
362
|
4 341
|
4 308
|
4 303
|
4 257
|
4 249
|
5 234
|
5 168
|
1 316
|
|
| Other Liabilities |
34 845
|
29 243
|
19 150
|
14 660
|
15 772
|
20 741
|
16 214
|
13 749
|
17 518
|
13 069
|
|
| Total Liabilities |
341 487
N/A
|
366 944
+7%
|
352 602
-4%
|
370 392
+5%
|
413 040
+12%
|
460 438
+11%
|
503 112
+9%
|
515 435
+2%
|
504 301
-2%
|
507 856
+1%
|
|
| Equity | |||||||||||
| Common Stock |
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
1 603
|
|
| Retained Earnings |
6 195
|
3 483
|
634
|
12 081
|
18 063
|
25 652
|
34 243
|
18 799
|
22 020
|
33 901
|
|
| Additional Paid In Capital |
130 517
|
130 488
|
130 374
|
130 526
|
130 312
|
130 312
|
130 312
|
130 312
|
130 312
|
130 312
|
|
| Treasury Stock |
6 505
|
6 505
|
7 445
|
7 359
|
6 899
|
6 526
|
6 505
|
6 505
|
6 505
|
6 505
|
|
| Other Equity |
18 202
|
20 894
|
18 324
|
24 493
|
31 092
|
35 633
|
36 437
|
35 482
|
42 212
|
43 892
|
|
| Total Equity |
113 608
N/A
|
108 175
-5%
|
106 842
-1%
|
112 358
+5%
|
111 987
0%
|
115 408
+3%
|
123 216
+7%
|
108 727
-12%
|
105 218
-3%
|
115 419
+10%
|
|
| Total Liabilities & Equity |
455 095
N/A
|
475 119
+4%
|
459 444
-3%
|
482 750
+5%
|
525 027
+9%
|
575 846
+10%
|
626 328
+9%
|
624 162
0%
|
609 519
-2%
|
623 275
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
216
|
216
|
216
|
216
|
216
|
216
|
216
|
216
|
216
|
216
|
|
| Preferred Shares Outstanding |
300
|
300
|
300
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
|