| Schedule of Changes in Right of Use Assets |
Our consolidated roll forward analysis of ROU assets as at December 31, 2025 and 2024 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites |
|
|
International Leased Circuits |
|
|
Poles |
|
|
Domestic Leased Circuits |
|
|
Office Buildings |
|
|
Co-located Sites |
|
|
Total |
|
|
|
(in million pesos) |
|
December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at beginning of the year |
|
|
44,047 |
|
|
|
5,055 |
|
|
|
5,336 |
|
|
|
2,637 |
|
|
|
1,301 |
|
|
|
61 |
|
|
|
58,437 |
|
Additions (Note 28) |
|
|
16,227 |
|
|
|
2,535 |
|
|
|
1,079 |
|
|
|
596 |
|
|
|
371 |
|
|
|
— |
|
|
|
20,808 |
|
Asset retirement obligation |
|
|
73 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24 |
|
|
|
— |
|
|
|
97 |
|
Modifications |
|
|
8 |
|
|
|
96 |
|
|
|
164 |
|
|
|
4 |
|
|
|
(6 |
) |
|
|
— |
|
|
|
266 |
|
Terminations |
|
|
(2,504 |
) |
|
|
(1,964 |
) |
|
|
(411 |
) |
|
|
(318 |
) |
|
|
(326 |
) |
|
|
(3 |
) |
|
|
(5,526 |
) |
Reclassification to ROU assets classified as held-for-sale |
|
|
(255 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(255 |
) |
Balances at end of the year |
|
|
57,596 |
|
|
|
5,722 |
|
|
|
6,168 |
|
|
|
2,919 |
|
|
|
1,364 |
|
|
|
58 |
|
|
|
73,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at beginning of the year |
|
|
(11,608 |
) |
|
|
(3,110 |
) |
|
|
(1,739 |
) |
|
|
(1,810 |
) |
|
|
(1,010 |
) |
|
|
(49 |
) |
|
|
(19,326 |
) |
Modifications |
|
|
6 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19 |
|
|
|
— |
|
|
|
25 |
|
Terminations |
|
|
1,321 |
|
|
|
1,307 |
|
|
|
405 |
|
|
|
231 |
|
|
|
305 |
|
|
|
18 |
|
|
|
3,587 |
|
Depreciation (Note 3) |
|
|
(6,419 |
) |
|
|
(907 |
) |
|
|
(1,196 |
) |
|
|
(420 |
) |
|
|
(328 |
) |
|
|
(11 |
) |
|
|
(9,281 |
) |
Reclassification to ROU assets classified as held-for-sale |
|
|
(55 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(55 |
) |
Balances at end of the year |
|
|
(16,755 |
) |
|
|
(2,710 |
) |
|
|
(2,530 |
) |
|
|
(1,999 |
) |
|
|
(1,014 |
) |
|
|
(42 |
) |
|
|
(25,050 |
) |
Net book value at the end of the year |
|
|
40,841 |
|
|
|
3,012 |
|
|
|
3,638 |
|
|
|
920 |
|
|
|
350 |
|
|
|
16 |
|
|
|
48,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at beginning of the year |
|
|
38,461 |
|
|
|
4,305 |
|
|
|
3,364 |
|
|
|
2,001 |
|
|
|
1,144 |
|
|
|
53 |
|
|
|
49,328 |
|
Additions (Note 28) |
|
|
8,683 |
|
|
|
1,546 |
|
|
|
4,273 |
|
|
|
763 |
|
|
|
334 |
|
|
|
8 |
|
|
|
15,607 |
|
Asset retirement obligation |
|
|
571 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
|
|
576 |
|
Modifications |
|
|
(1,180 |
) |
|
|
266 |
|
|
|
173 |
|
|
|
135 |
|
|
|
27 |
|
|
|
— |
|
|
|
(579 |
) |
Terminations |
|
|
(2,350 |
) |
|
|
(1,062 |
) |
|
|
(2,474 |
) |
|
|
(262 |
) |
|
|
(209 |
) |
|
|
— |
|
|
|
(6,357 |
) |
Reclassification to ROU assets classified as held-for-sale |
|
|
(138 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(138 |
) |
Balances at end of the year |
|
|
44,047 |
|
|
|
5,055 |
|
|
|
5,336 |
|
|
|
2,637 |
|
|
|
1,301 |
|
|
|
61 |
|
|
|
58,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at beginning of the year |
|
|
(7,599 |
) |
|
|
(3,298 |
) |
|
|
(3,156 |
) |
|
|
(1,632 |
) |
|
|
(887 |
) |
|
|
(39 |
) |
|
|
(16,611 |
) |
Modifications |
|
|
108 |
|
|
|
(12 |
) |
|
|
(3 |
) |
|
|
(75 |
) |
|
|
(20 |
) |
|
|
— |
|
|
|
(2 |
) |
Terminations |
|
|
361 |
|
|
|
1,028 |
|
|
|
2,474 |
|
|
|
262 |
|
|
|
192 |
|
|
|
— |
|
|
|
4,317 |
|
Depreciation (Note 3) |
|
|
(4,763 |
) |
|
|
(828 |
) |
|
|
(1,054 |
) |
|
|
(365 |
) |
|
|
(295 |
) |
|
|
(10 |
) |
|
|
(7,315 |
) |
Reclassification to ROU assets classified as held-for-sale |
|
|
285 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
285 |
|
Balances at end of the year |
|
|
(11,608 |
) |
|
|
(3,110 |
) |
|
|
(1,739 |
) |
|
|
(1,810 |
) |
|
|
(1,010 |
) |
|
|
(49 |
) |
|
|
(19,326 |
) |
Net book value at the end of the year |
|
|
32,439 |
|
|
|
1,945 |
|
|
|
3,597 |
|
|
|
827 |
|
|
|
291 |
|
|
|
12 |
|
|
|
39,111 |
|
|
| Summary of Amounts Recognized in Consolidated Income Statements |
The following amounts are recognized in our consolidated income statements for the years ended December 31, 2025, 2024 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
|
(in million pesos) |
|
Depreciation expense of ROU assets from continuing operations |
|
|
9,281 |
|
|
|
7,315 |
|
|
|
6,898 |
|
Depreciation expense of ROU assets from discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
19 |
|
Interest expense on lease liabilities from continuing operations |
|
|
4,579 |
|
|
|
3,935 |
|
|
|
3,266 |
|
Interest expense on lease liabilities discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Variable lease payments (included in general operating costs) from continuing operations |
|
|
895 |
|
|
|
829 |
|
|
|
656 |
|
Variable lease payments (included in general operating costs) from discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
(2 |
) |
Expenses relating to short-term leases (included in general operating costs) |
|
|
516 |
|
|
|
569 |
|
|
|
714 |
|
Expenses relating to leases of low-value assets (included in general operating costs) |
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
Total amount recognized in consolidated income statements |
|
|
15,273 |
|
|
|
12,648 |
|
|
|
11,555 |
|
|
| Schedule of Changes in Lease Liabilities |
Our consolidated roll forward analysis of lease liabilities as at December 31, 2025 and 2024 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|
|
(in million pesos) |
|
Balances at beginning of the year |
|
|
54,038 |
|
|
|
47,546 |
|
Additions (Note 28) |
|
|
20,800 |
|
|
|
15,607 |
|
Accretion on lease liabilities (Note 5) |
|
|
4,579 |
|
|
|
3,935 |
|
Reclassification to lease liabilities classified as held-for-sale |
|
|
(20 |
) |
|
|
(87 |
) |
Foreign exchange gains – net |
|
|
33 |
|
|
|
100 |
|
Lease modifications |
|
|
287 |
|
|
|
(121 |
) |
Termination |
|
|
(1,216 |
) |
|
|
(863 |
) |
Settlement of obligations |
|
|
(14,328 |
) |
|
|
(12,079 |
) |
Balances at end of the year (Notes 3 and 28) |
|
|
64,173 |
|
|
|
54,038 |
|
Less: Current portion of lease liabilities (Note 27) |
|
|
8,897 |
|
|
|
7,335 |
|
Noncurrent portion of lease liabilities (Note 27) |
|
|
55,276 |
|
|
|
46,703 |
|
|