Key MetricsBalance Sheet and Debt ProfileCapital Expenditures

Key Metrics

> Key Metrics

 

 Balance Sheet

1Q22
(UNAUDITED)

2021
(AUDITED)

Current assets 494,357,932 497,272,337
Total assets 1,382,518,459 1,348,985,940
Current liabilities 278,461,252 268,094,760
Total liabilities 799,230,411 783,673,172
Retained earnings 267,615,198 260,112,458
Stockholders’ equity 583,288,048 565,312,768

 Income Statement

1Q22
(UNAUDITED)
2021
(AUDITED)
Sale of goods and rendering of services 55,250,817 225,591,926
Share of profit of associates and joint ventures 9,058,612 23,384,709
Interest income from real estate 1,669,704 6,801,012
Dividend income – 70,921
65,979,133 255,848,568
Cost of sales and services
45,363,504 175,894,767
General and administrative 5,746,778 30,301,486
51,110,282 206,196,253
Other income (4,026,490) (6,890,396)
Income before income tax 10,842,361 42,761,919
Income tax expense 811,949 4,911,695
Net income after tax 10,030,412 37,850,224
Net income attributable to parent equity holder 7,811,575 27,774,183
Earnings per share (basic) 12.05 43.33
Earnings per share (diluted) 12.03 43.17

 

Balance Sheet and Debt Profile

> Balance Sheet and Debt Profile

 

Parent

1Q22

2021

Gross debt 139.3B 135.2B
Cash 19.3B 20.2B
Net debt 120.1B 115.0B
Net D/E ratio

Total Parent Equity

0.93 0.90
LTV ratio 7.80% 6.70%

Consolidated

Net D/E ratio 0.69 0.68

Schedule of Debt Maturities*

Debt Profile

1Q22 2021
Debt in Php 56.9% 58.9%
Debt with fixed rates 89.1% 87.6%
Blended cost of debt 4.2% 4.3%
Avg. remaining life 20.7 years 19.5 years

 

Capital Expenditures

> Capital Expenditures

The Ayala Group is setting its budgeted capital expenditures for 2022 to P285 billion with the bulk allocated to Ayala Land (32%) and Globe (31%). Meanwhile, the allocated parent CAPEX is at P24 billion.

2022 Planned Capex