First Philippine Holdings Corp
XPHS:FPH
Balance Sheet
Balance Sheet Decomposition
First Philippine Holdings Corp
First Philippine Holdings Corp
Balance Sheet
First Philippine Holdings Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
39 656
|
31 054
|
41 501
|
36 072
|
38 148
|
37 066
|
27 319
|
39 752
|
65 250
|
52 728
|
|
| Cash |
8 488
|
9 680
|
10 600
|
7 740
|
11 095
|
0
|
0
|
0
|
20 680
|
21 929
|
|
| Cash Equivalents |
31 168
|
21 374
|
30 901
|
28 332
|
27 053
|
37 066
|
27 319
|
39 752
|
44 570
|
30 799
|
|
| Short-Term Investments |
7 994
|
8 457
|
13 306
|
8 412
|
9 208
|
12 411
|
8 599
|
2 110
|
4 038
|
455
|
|
| Total Receivables |
28 687
|
37 902
|
37 605
|
30 275
|
34 763
|
36 746
|
37 247
|
42 364
|
50 613
|
54 136
|
|
| Accounts Receivables |
23 641
|
27 808
|
31 114
|
23 864
|
26 007
|
26 476
|
28 539
|
33 250
|
38 386
|
42 227
|
|
| Other Receivables |
5 046
|
10 094
|
6 491
|
6 411
|
8 756
|
10 270
|
8 708
|
9 114
|
12 227
|
11 909
|
|
| Inventory |
16 726
|
17 432
|
15 716
|
19 450
|
20 917
|
24 503
|
31 311
|
34 744
|
42 768
|
51 755
|
|
| Other Current Assets |
9 539
|
4 247
|
3 134
|
14 568
|
15 488
|
14 774
|
12 754
|
16 077
|
4 156
|
4 311
|
|
| Total Current Assets |
102 602
|
99 092
|
111 262
|
108 777
|
118 524
|
140 129
|
137 387
|
151 433
|
166 825
|
163 385
|
|
| PP&E Net |
133 002
|
141 199
|
141 533
|
139 908
|
137 116
|
135 518
|
144 701
|
152 358
|
174 836
|
207 545
|
|
| PP&E Gross |
133 002
|
141 199
|
141 533
|
139 908
|
137 116
|
135 518
|
144 701
|
152 358
|
174 836
|
207 545
|
|
| Accumulated Depreciation |
73 269
|
94 446
|
103 464
|
109 855
|
119 158
|
127 658
|
142 809
|
161 280
|
173 780
|
193 368
|
|
| Intangible Assets |
4 925
|
4 152
|
3 387
|
2 861
|
2 333
|
1 737
|
1 309
|
1 095
|
924
|
19 137
|
|
| Goodwill |
48 258
|
48 254
|
48 333
|
48 367
|
48 351
|
48 279
|
48 318
|
48 374
|
48 460
|
48 483
|
|
| Note Receivable |
0
|
0
|
0
|
5 175
|
3 339
|
5 484
|
5 114
|
6 827
|
11 506
|
16 427
|
|
| Long-Term Investments |
28 266
|
33 427
|
39 860
|
42 507
|
41 195
|
41 881
|
45 279
|
49 222
|
54 460
|
56 616
|
|
| Other Long-Term Assets |
23 838
|
21 130
|
23 045
|
20 861
|
21 472
|
12 607
|
12 045
|
12 150
|
15 164
|
15 345
|
|
| Other Assets |
48 258
|
48 254
|
48 333
|
48 367
|
48 351
|
48 279
|
48 318
|
48 374
|
48 460
|
48 483
|
|
| Total Assets |
340 891
N/A
|
347 254
+2%
|
367 420
+6%
|
368 456
+0%
|
372 330
+1%
|
385 635
+4%
|
394 153
+2%
|
421 459
+7%
|
472 175
+12%
|
526 938
+12%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
20 347
|
21 133
|
14 313
|
14 769
|
19 995
|
20 995
|
24 813
|
30 503
|
30 090
|
32 072
|
|
| Accrued Liabilities |
7 095
|
8 526
|
8 713
|
8 353
|
7 598
|
6 984
|
7 222
|
17 660
|
20 632
|
19 031
|
|
| Short-Term Debt |
1 183
|
812
|
190
|
403
|
993
|
1 845
|
1 310
|
1 762
|
8 666
|
3 889
|
|
| Current Portion of Long-Term Debt |
17 726
|
18 293
|
19 618
|
18 909
|
24 494
|
31 536
|
26 220
|
24 383
|
25 777
|
25 838
|
|
| Other Current Liabilities |
4 062
|
2 199
|
10 283
|
15 572
|
17 185
|
16 565
|
14 680
|
3 278
|
10 930
|
13 602
|
|
| Total Current Liabilities |
50 413
|
50 963
|
53 117
|
58 006
|
70 265
|
77 925
|
74 245
|
77 586
|
96 095
|
94 432
|
|
| Long-Term Debt |
151 616
|
144 419
|
137 381
|
131 398
|
107 527
|
101 370
|
100 505
|
104 664
|
100 765
|
134 318
|
|
| Deferred Income Tax |
3 236
|
3 899
|
3 742
|
4 652
|
4 514
|
3 789
|
3 575
|
3 759
|
3 272
|
2 750
|
|
| Minority Interest |
57 639
|
64 507
|
77 424
|
68 362
|
74 498
|
80 576
|
83 648
|
84 714
|
96 125
|
105 269
|
|
| Other Liabilities |
8 171
|
6 952
|
6 276
|
8 141
|
10 926
|
13 560
|
15 619
|
17 980
|
27 149
|
24 466
|
|
| Total Liabilities |
271 075
N/A
|
270 740
0%
|
277 940
+3%
|
270 559
-3%
|
267 730
-1%
|
277 220
+4%
|
277 592
+0%
|
288 703
+4%
|
323 406
+12%
|
361 235
+12%
|
|
| Equity | |||||||||||
| Common Stock |
6 453
|
6 456
|
6 456
|
6 456
|
6 456
|
6 456
|
6 096
|
6 096
|
6 096
|
6 096
|
|
| Retained Earnings |
63 446
|
72 183
|
81 931
|
91 028
|
102 123
|
110 610
|
119 038
|
130 760
|
142 362
|
155 073
|
|
| Additional Paid In Capital |
5 494
|
5 506
|
5 506
|
5 506
|
5 506
|
5 506
|
4 076
|
4 076
|
4 076
|
4 076
|
|
| Unrealized Security Profit/Loss |
6 170
|
3 743
|
6 598
|
8 923
|
6 176
|
4 962
|
4 506
|
4 659
|
10 075
|
12 981
|
|
| Treasury Stock |
3 345
|
3 526
|
3 526
|
4 492
|
6 939
|
7 204
|
8 456
|
9 348
|
9 893
|
9 947
|
|
| Other Equity |
8 402
|
7 848
|
7 485
|
9 524
|
8 722
|
11 915
|
8 699
|
3 487
|
3 947
|
2 576
|
|
| Total Equity |
69 816
N/A
|
76 514
+10%
|
89 480
+17%
|
97 897
+9%
|
104 600
+7%
|
108 415
+4%
|
116 561
+8%
|
132 756
+14%
|
148 769
+12%
|
165 703
+11%
|
|
| Total Liabilities & Equity |
340 891
N/A
|
347 254
+2%
|
367 420
+6%
|
368 456
+0%
|
372 330
+1%
|
385 635
+4%
|
394 153
+2%
|
421 459
+7%
|
472 175
+12%
|
526 938
+12%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
554
|
554
|
554
|
539
|
509
|
505
|
487
|
473
|
464
|
463
|
|
| Preferred Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
|