NOTE 2018 2017 (As Restated) Current Assets Cash & Cash Equivalent 6 17,739,542,125 19,585,409,809 Receivables 7 4,365,394,449 4,507,638,004 Inventories 8 1,221,425,457 1,313,927,316 Other Current Assets 12 6,724,481,300 5,315,756,297 Total Current Assets 30,050,843,331 30,722,731,426 Non-Current Assets Property, Plant and Equipment 9 12,329,500,558 11,317,483,340 Receivables 7 759,959,474 1,040,395,613 Deferred Tax Assets 10 310,900,305 181,379,999 Other Investment 11 1,719,970 1,719,970 Other Non-Current Assets 12 5,493,947,980 5,416,070,640 Total Non-Current Assets 18,896,028,287 17,957,049,562 TOTAL ASSETS 48,946,871,618 48,679,780,988 NATIONAL POWER CORPORATION CONDENSED STATEMENT OF FINANCIAL POSITION ALL FUNDS AS AT DECEMBER 31, 2018 ASSETS LIABILITIES Current Liabilities Financial Liabilities 13 7,604,212,247 5,490,385,392 Deferred Credits - Output Tax 17 1,008,629,564 1,023,011,980 Inter-Agency Payables 14 346,789,172 281,230,043 Trust Liabilities 16 55,649,279 28,534,285 Other Payables 15 401,381,303 373,865,719 Total Current Liabilities 9,416,661,565 7,197,027,419 Non-Current Liabilities Financial Liabilities 13 577,112,031 640,066,027 Deferred Credits/Unearned Income 17 3,563,033,692 4,616,636,722 Provisions - Leave Benefits Payable 18 577,844,087 569,786,585 Trust Liabilities 16 5,650,318,917 5,585,079,468 Total Non-Current Liabilities 10,368,308,727 11,411,568,802 TOTAL LIABILITIES 19,784,970,292 18,608,596,221 Total Assets Less Total Liabilities 29,161,901,326 30,071,184,767 19 27,048,870,789 27,048,870,789 Other Equity Instruments 19 14,731,567 14,683,567 Accumulated Surplus/(Deficit) 19 2,098,298,970 3,007,630,411 TOTAL NET ASSETS/EQUITY 29,161,901,326 30,071,184,767 This statement should be read in conjunction with the accompanying notes. NET ASSETS/EQUITY Share Capital, Authorized 500,000,000 shares at P100 par value, issued 270,488,708 LIABILITIES Certified Correct: (Original Signed) LORNA T. DY Vice President, Admin. & Finance Approved by: (Original Signed) PIO J. BENAVIDEZ President & CEO LORNA T. DY Vice President, Admin. & Finance PIO J. BENAVIDEZ President & CEO
5
Embed
CY 2018 Financial Statements PPSAS Model to ITSD for Upload · 127( 5HYHQXH 6HUYLFH DQG %XVQLHVV ,QFRPH 6KDUHV *UDQWV DQG 'RQDWLRQV 7RWDO 5HYHQXH &XUUHQW 2SHDUWLQJ ([SHQVH 3HUVRQQHO
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
NOTE 2018 2017
(As Restated)
Current AssetsCash & Cash Equivalent 6 17,739,542,125 19,585,409,809 Receivables 7 4,365,394,449 4,507,638,004 Inventories 8 1,221,425,457 1,313,927,316 Other Current Assets 12 6,724,481,300 5,315,756,297
Total Current Assets 30,050,843,331 30,722,731,426
Non-Current AssetsProperty, Plant and Equipment 9 12,329,500,558 11,317,483,340 Receivables 7 759,959,474 1,040,395,613 Deferred Tax Assets 10 310,900,305 181,379,999 Other Investment 11 1,719,970 1,719,970 Other Non-Current Assets 12 5,493,947,980 5,416,070,640
Total Non-Current Assets 18,896,028,287 17,957,049,562
TOTAL ASSETS 48,946,871,618 48,679,780,988
NATIONAL POWER CORPORATIONCONDENSED STATEMENT OF FINANCIAL POSITION
Surplus Before Tax 8,915,432,335 5,137,750,702 Income Tax Expense (425,942,399) (520,276,732)
Surplus After Tax 8,489,489,936 4,617,473,970 Net Assistance/Subsidy/(Financial Assistance/Subsidy) 27 (6,762,752,996) (2,405,262,663)
Net Surplus for the Period 1,726,736,940 2,212,211,307
This statement should be read in conjunction with the accompanying notes.
(Original Signed) (Original Signed) LORNA T. DY LORNA T. DYVice President, Admin. & Finance
PIO J. BENAVIDEZPresident & CEO
Certified Correct: Approved by:
2018 2017CASH FLOW FROM OPERATING ACTIVITIES
Cash InflowsCollection of Revenue 14,827,681,645 14,224,960,616Receipts of Assistance/Subsidy 349,890,463 1,191,680,204Collection of Other Receivables 130,731,971 196,177,850Receipts of Intra-Agency Fund Transfers 22,171,806 0Trust Receipts 32,297,183 4,447,253Other Receipts 1,200,984,336 899,562,188
Total Cash Inflows 16,563,757,404 16,516,828,111
Cash OutflowsPayment of Expenses 2,496,157,514 1,972,390,667Purchase of Inventories 4,029,938,548 3,113,450,587Grant of Cash Advances 15,099,795 40,582,311Refund of Deposits 5,539,199 6,052,212Remittance of Personnel Benefit Contributions and
Mandatory Deductions 3,196,851,969 2,023,620,837Grant of Financial Assistance/Subsidy/Contributions 5,479,846,963 2,709,060,956Release of Intra-Agency Fund Transfers 0 24,554,084Other Disbursements 828,049,207 253,270,240.00
Total Cash Outflows 16,051,483,195 10,142,981,894
Net Cash Provided by Operating Activities 512,274,209 6,373,846,217
FOR THE YEAR ENDED DECEMBER 31, 2018ALL FUNDS
CONDENSED STATEMENT OF CASH FLOWSNATIONAL POWER CORPORATION
CASH FLOW FROM INVESTING ACTIVITIESCash Inflows
Receipts of Interest Earned 353,417,230 217,595,207Proceeds from Sale of Other Assets 1,280,000 316,648Investment in Government & Other Corporation 94,031,330 852,965,687
Total Cash Inflows 448,728,560 1,070,877,542
Cash OutflowsPurchase/Construction of Property, Plant and Equipment 1,334,352,353 1,089,061,444
Total Cash Outflows 1,334,352,353 1,089,061,444
Net Cash Used in Investing Activities -885,623,793 -18,183,902
CASH FLOW FROM FINANCING ACTIVITIESCash Outflows
Payment of Cash Dividends 1,410,309,234 1,398,936,408Payment of Long-Term Liabilities 69,161,378 52,002,207Payment of Interest on Loans 5,792,757 7,059,256Transfer to Restricted Cash Account 30,000 4,112
Total Cash Outflows 1,485,293,369 1,458,001,983
Net Cash Used in Financing Activities -1,485,293,369 -1,458,001,983Net Increase (Decrease) in Cash and Cash Equivalents -1,858,642,953 4,897,660,332Effect of Exchange Rate Changes on Cash and Cash Equivalents 12,775,269 12,478,231Cash and Cash Equivalents, January 1 19,585,409,809 14,675,271,246Cash and Cash Equivalents, December 31 17,739,542,125 19,585,409,809
This statement should be read in conjunction with the accompanying notes.
Certified Correct:
(Original Signed)LORNA T. DY
Vice President, Admin. & Finance
Approved by:
(Original Signed)PIO J. BENAVIDEZ
President & CEO
Accumulated Surplus/ (Deficit)
Share Capital
Other Equity Instruments
(Donated Capital)
Total
BALANCE AT JANUARY 1, 2017 3,359,728,155 27,048,870,789 14,683,567 30,423,282,511ADJUSTMENTS:
RESTATED BALANCE AT JANUARY 1, 2017 3,357,334,914 27,048,870,789 14,683,567 30,420,889,270
Changes in Net Assets/Equity for CY 2017Add/Deduct
Surplus/(Deficit) for the Period 2,212,211,307 0 0 2,212,211,307Dividends declared (2016) -1,398,936,408 0 0 -1,398,936,408Other Adjustments -1,162,979,402 0 0 -1,162,979,402
BALANCE AT DECEMBER 31, 2017 3,007,630,411 27,048,870,789 14,683,567 30,071,184,767
Changes in Net Assets/Equity for CY 2018Add/Deduct
Surplus/(Deficit) for the Period 1,726,736,940 0 0 1,726,736,940Dividends declared (2017) -1,410,309,234 0 0 -1,410,309,234Donated Capital from the Municipal Government of Agutaya
0 0 48,000 48,000
Other Adjustments -1,225,759,147 0 0 -1,225,759,147
NATIONAL POWER CORPORATIONSTATEMENT OF CHANGES IN NET ASSETS/EQUITY
ALL FUNDSFOR THE YEAR ENDED DECEMBER 31, 2018
Other Adjustments -1,225,759,147 0 0 -1,225,759,147BALANCE AT DECEMBER 31, 2018 2,098,298,970 27,048,870,789 14,731,567 29,161,901,326
Certified Correct:
(Original Signed)LORNA T. DY
Vice President, Admin. & Finance
Approved by:
(Original Signed)PIO J. BENAVIDEZ
President & CEO
Original Final
NOTE
RECEIPTS
Services and Business Income 3,745,433,818 3,927,121,014 2,268,790,645 1,658,330,369
Assistance and Subsidy 27 2,080,702,000 2,080,702,000 349,890,463 1,730,811,537
Shares, Grants and Donations 17 12,316,763,662 12,351,463,662 12,558,891,000 (207,427,338)