Академический Документы
Профессиональный Документы
Культура Документы
cc
c
c
c
c
c
c
Dec 31
2006
Dec 31
2007
Dec 31
2008
Dec 31
2009
Restated
PHP
Restated
PHP
Restated
PHP
PHP
c
33,911.2
#!($#c
6,105.6
c
( c
c
3,692.8
2,412.7
!(c
$$c
55.1
c
#c
#"c
2,834.5
"!c
c
2,903.0
# !c
$c
"( c
2,156.6
2,156.6
!"#c
38,693.7
#"c
6,930.4
#"c
(c
( c
3,934.2
2,996.2
$$$c
(c
87.5
c
$(c
$!"c
3,167.3
c
c
3,135.0
#"#c
"c
!!c
2,386.7
2,386.7
!"c
43,891.6
"!##c
7,014.2
$!c
$!(c
$!!c
4,280.2
2,734.0
($c
(!$c
103.4
c
#"c
($c
3,214.9
c
!c
3,211.1
!! c
#c
!c
2,319.1
2,319.1
#$##c
47,957.7
c
8,566.5
!""c
$"#c
$!c
5,132.4
3,434.1
!c
"#c
-55.2
c
"$c
" c
3,741.6
c
!"c
3,655.2
!!c
c
"""c
2,664.6
2,664.6
2,156.6
2,386.7
2,319.1
2,664.6
c
c
c
c
TOTAL REVENUES
%c
&c'
c
c
GROSS PROFIT
)c'
c*c+c,-c
%
c
.%
c*c+
%/%
c
%
c
% c%)c,-c
OTHER OPERATING EXPENSES, TOTAL
OPERATING INCOME
0%%c,-c
0%%cc0%+%c0
+c
NET INTEREST EXPENSE
0
+c12
3c
c,4%c0%+%c
c,- )c'c12
3c
% c5
%)c0
+c1,-3c
EBT, EXCLUDING UNUSUAL ITEMS
0++%c
&c'
6
c
% c7
c0%+c
%
c
EBT, INCLUDING UNUSUAL ITEMS
0
+c-c,-c
8
%c0%%cc,)c
,)c&
+c
%)c%
c
NET INCOME
NET INCOME TO COMMON INCLUDING EXTRA
ITEMS
NET INCOME TO COMMON EXCLUDING EXTRA
ITEMS
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
3.00B for Mang Inasal Philippines, Inc.
8)94%
c
:
c c;cc;c
:
cc
;
c%c% c
&&cc c c)+%cc-%c%
c;c)c6% c(cc&
+c% c%c
&c
&&cc
)c
&c% c
%%
c:
c
6c#(<cc(<c%=cc8)c0
c
c:
;c
c6
;c c6
c6c
ccc%
c+%c?c$c;
c6
c;cc
c
+
%
cc% c;
c+
%c
&c?c((c+
c6
;c
c
A8'c8;%c)%c*c
c%cc
%%c&
c:
;c
c
+
c8;%cB%c
c
c.c2
c)
c%cc
)
c
c&
c:
;c
c
c
;c
c
c
Sellerc
0>c0%+%c0c
cc
c
c
c
c
c
c
c
c
c
c
c
c
c
c cc
c
cc
8
c
&c
c
c
c &c
Assets
cc,4
%c
%+c0%+%c
TOTAL CASH AND SHORT TERM INVESTMENTS
%c;
c
% c;
c
TOTAL RECEIVABLES
0%
c
c,-c
% c %c%c
TOTAL CURRENT ASSETS
'
c
%c
%cc,4+%c
+
%c.%
c
NET PROPERTY PLANT AND EQUIPMENT
'
6
c
2
)+c0%+%c
%c;
c2
)c+c
.&c-c%c2
)c+c
.&c )c2
)c+c
% c0%);
c
% c2
)+c%c
TOTAL ASSETS
Dec 31
2007
Dec 31
2008
Dec 31
2009
Restated
PHP
Restated
PHP
Restated
PHP
PHP
$c
(c
4,452.4
!!c
" "c
2,114.7
""c
c
$(c
8,505.7
( (c
""c
7,056.8
"("c
c
#c
!$(c
"c
c
("#c
19,268.4
cc
$$#$c
c
5,575.9
!!c
(c
1,838.7
" c
c
!c
10,409.1
!!"$!c
"(c
4,175.5
"("c
" c
#!c
!# c
" c
$"c
(c
21,945.0
cc
"!$!!c
((c
6,878.9
!($c
(c
2,246.1
# #$c
$!c
$#c
12,765.4
$(c
$$( c
4,360.1
!"c
#"!c
c
#"(c
(c
c
" c
27,125.7
cc
!##c
c
8,977.3
#$$c
$!c
2,293.0
# c
!c
#c
13,936.9
(#!(c
""#(!c
4,109.6
($c
$$ c
c
!c
#c
(c
"$c
29,727.5
cc
!#c
#" c
(c
$c
!c
#$c
6,497.2
# c
$c
( c
(!c
" c
8,306.6
( c
!#$c
!$(!c
c
(#c
10,940.3
10,961.8
19,268.4
$#c
c
$#$c
($c
!#c
# c
7,554.4
( c
$c
"c
"!c
("(c
9,296.7
( c
(!"c
((!c
!c
## c
12,642.9
12,648.3
21,945.0
$(!#c
#c
(# c
#!c
! $c
c
8,949.2
!c
c
(($c
# c
(#c
12,985.9
(!(c
$#c
$"c
!($c
$"c
14,136.5
14,139.8
27,125.7
# (c
c
($(c
$#c
$c
$c
9,633.8
!(c
c
# c
$$"c
((#c
13,442.3
(c
"$#c
#c
!($c
$#($c
16,282.0
16,285.2
29,727.5
c
c
c
LIABILITIES & EQUITY
%c;
c
c,-c
%+cB
6)c
%c
%
c
&c2
)+c.;%9 %
c2c
%c0
+c-c;
c
% c %c2;
%c
%
c
TOTAL CURRENT LIABILITIES
2
)+c.;%c
8
%c0%%c
c*c% c
%%+%cB&%c
.&c-c2;
%c5
%c
% c5
%c2;
%c
TOTAL LIABILITIES
++
c%
=c
%
ccc %
c
%c,)c
c%
=c
+ c0
+cc% c
TOTAL COMMON EQUITY
TOTAL EQUITY
TOTAL LIABILITIES AND EQUITY
Dec 31
2006
c
c
c
c
ccc
c
c
cc
8
c
&c
c
c
c &c
NET INCOME
.%
c*c+
%/%
c
DEPRECIATION & AMORTIZATION, TOTAL
1'3c2
c&
+c
c
&c%c
%cC%
6c*c%%)c
%c
10
+3c2
c
c,4%c0%+%c
)cc
%c;
c
)cc0%
c
)cc
%c;
c
)cc% cC
=)c %
c
CASH FROM OPERATIONS
%
c,-%c
c
&c
%c
%cc,4+%c
c4%
c
0%+%cc8=%;
c*c,4%c%c
CASH FROM INVESTING
2
)+c.;%c0c
TOTAL DEBT ISSUED
2
)c+c.;%cc
TOTAL DEBT REPAID
0c
&c
++
c%
=c
++
c.cc
TOTAL DIVIDEND PAID
% c)c%%c
CASH FROM FINANCING
)c,- )c%c>%+%c
NET CHANGE IN CASH
Dec 31
2006
Dec 31
2007
Dec 31
2008
Dec 31
2009
Restated
PHP
Restated
PHP
Restated
PHP
PHP
2,156.6
$#!c
1,573.8
$c
"!c
c
#c
#c
"#"c
#c
4,697.6
( c
$#c
$!c
#(c
-2,208.4
c
-#!$c
-78.5
#"c
"$"c
-659.6
c
-869.9
#c
1,606.6
2,386.7
$#"c
1,579.6
"c
c
c
($c
"c
##c
"c
4,304.3
($"(c
#c
#c
c
-2,666.5
$c
132.5
" c
-96.2
c
"$c
-364.5
"$$c
-282.4
(c
1,354.4
2,319.1
# !c
1,728.9
c
!c
c
!c
c
#c
" #c
4,504.7
!c
#c
$!#c
"c
-4,328.8
!!c
2,388.9
#c
-49.7
!!c
!c
-1,212.8
("c
1,106.5
($c
1,282.9
2,664.6
(!$c
2,085.9
!!c
!"c
c
c
!c
$ c
((!c
6,497.5
$#$c
"c
!$c
!c
-3,398.4
#c
71.9
#c
-47.9
! "c
!c
-843.9
c
-968.6
c
2,118.4
c
c
c
c
c
c
c
c
c
c
cccccccccccccccccccccccccccccccccccccccccccccccccccccccccccccccccccc
V
VVc
c c
V c
c
cc! c
cc
c
V
V
#$
%&$
cc
c
c
c
c
cc
cc
cc
cc
cc
)
,
( ) *%
'
''
- '
) .$ *
%
'
/ ) '$
$
0
1
.$ 21 3*4
5$
# '.$ 21 3
5
5$
.$ *%
'
!
1
1 2.$ 3*4
4
5$
- 23 ' (
"*+
!*"+
!*!+
!*+
!*!+
!*+
!*+
"*!+
""*!!+
*+
+
*!+
+
*""+
"*"+
+
+
!*!+
+
*+
"*!+
+
+
!*+
+
*+
"*!+
+
+
*+
+
*+
*!+
+
+
*+
+
*+
*+
+
+
+
+
!+
!+
5
*4
!" #
*!+
*+
*!+
*+
!*+
1 % .%
'
!$#
&1
6
&1(('
#++-V7
% !" &#!
*"+
"+
+
+
"*""+
"+
+
+
*+
+
+
+
*+
!+
+
+
!*+
+
+
+
+
+
+
+
+
cc
cc
c
cc
cc
c
cc
cc
c
cc
cc
c
cc
cc
c
%
'.
&1
%
cc
cc
c
c
c
c
c
c
c
c
!
%
'7
4
1
cc
8 9
)
8 V.'.
&1
8 V1'.
&1
cc
'
9
)
'
V.'.
&1
'
V1'.
&1
cc
) $ ,
:V &
1
-) ,
:
1
.$ *$$'
'
$
*$$'
'
cc
4 '0
4 '0
4 '0
4 '0
4 '0
81%
81%
1 8 ( % .
1 (
% .
1 ) ' ;'
,
cc
8 4 '0 V
'
4 '0 V
0
(1
;'
"!+
"!+
"!!+
"!+
cc
cc
cc
cc
"!!+
cc
+
+!
+!
+
+
+
+
+!
+!
+
!+
!+
"+"
+
+
cc
cc
cc
cc
cc
+
+!
+!
+"
+
+
+
+"
+"
+
"+
"+
"+!!
+
+
cc
cc
cc
cc
cc
+
+
"+
!+
+
"*+
*+
*+
*"+
*!!+
!*+
*"+
*"+
"*+
*!+
*+
*+
"*"!+
*!"+
*+
cc
cc
cc
cc
cc
*+
!*+
!!*+
"*+
"*+
*!+
*+
!*!!+
"*+
"*+
*+
*+
!*+
*!+
*+
!*"+
!*""+
!*+
*+
*+
*!+
"*+
"*!+
"*+!
"*!+!
cc
cc
cc
cc
cc
+"
+"
+
+!
+
+
+"
+"
+
+
+
+
!+!
!+!
"!+
c
c
c
c
c
c c"#
$c
c
c
V
#$
%&$
cc
$
,
% 1)
%
' ) ;' *4
%
'1)
&
V $ .$
5
,
*%
'
' $
V$
&
V'
6$
*%
'4
-<''*4
1
;' *4
% 1)
4
) ;' %
5
%
*%
'
5
*%
'
$
cc
cc
cc
cc
cc
cc
*+
*+
!*"+
*!+
*+
*"+
"*+
!*+
*"!+
*!+
*+
*+
*+
*+
*+
!*"+
!*+
"*"+
*+
*+
!!+
"*+
*!!+
"*+
*!+
*"+ *!+ *+ !*""+ "*+
*+
*+
*"+
*!+
*+
*+
*+
*+
*"+
*+
!*"+
"*+
*!!+
*""+
*+
+
+
+
+
+
*!"+
*"+
*+
*+
*"+
+
+
+
+
+
cc
cc
cc
cc
cc
cc
cc
%
', 5
%
'V ( 5
c
c
c
c
c
c
c
c
c
c
c
c
!*"+
+
*+
+
*+
*"+
*+
+
*!+
+
*"+
*+
*+
+
*+
+
!*+
*!+
*!+
+
*!+
+
*"+
*"+
*"+
+
*+
+
*+
*+
!*+
*+
+
*+
*+
*+
!!+
*+
!*+
*+
*"+
*+
!*+
*+
*"+
"*"+
!*""+
"+
*!"+
*!+
+
+
+
+
+
"*"+
"*"+
"*"!+
"*"+
"*""+
"+
"+
"+
"+
"+
*+
*+
*"+
*+
*"+
*!"+
*""+
*+
*"+
*+
*!!+
*"!+
"*+
+
+
*+
*+
+
*+
+
cc
cc
cc
cc
cc
cc
cc
cc
cc
cc
+
""+
+
""+
+"
""+"
+"
""+!
+"
""+
ccc
c
c
c
V
V
#$
%&$
c
cc
. ((
%'+'+
c
c
cc
4
1
$
$'
0
4, 1
, 9:, $
'
'+ !$
, $
'.$
5
1)
, '<1
*%
'
'+ !$
, '<1
%
', ) V
1 2
3(
:*4
1 2
3( ;
*4
'+ !2 $
c
!*!+
*+
+
*+
*+
*+
"*+
1
!*+
"*+
*+
*"+
1
cc
cc
cc
cc
!"*+
!"*"+
!*+
"*+
+
+
*+
*!+
*"+
*+
*+
"*""+
*+
*"+
1
1
*+
"*+
*+
*"+
*"+
*"+
"*+
"*"!+
1 1
!*+
*+
+
"*+
*+
"*"!+
*"+
1
"*+
*"+
*!+
*+
1
*"+
*+
"!+
!*"+
*+
*!+
!*!+
1
*!+
"*+
*+
*"+
1
+
1
+
"+
+
+
1
cc
cc
cc
cc
cc
cc
cc
cc
cc
cc
*+
*+
*"+
*+
*""+
*"+
*+
*""+
*!+
*+
cc
cc
4
, 8 8 '
4
, 8 '
c
cV!cc
c
) %cDc (c8
&%c