BDO UNIBANK, INC.

As of December 31, 2014

BALANCE SHEET

CONSOLIDATED BALANCE SHEET

(Head Office and Branches)

(Bank and Financial Subsidiaries)

AMOUNT
Current Quarter
Previous Quarter

ASSETS

AMOUNT
Current Quarter
Previous Quarter

ASSETS

Cash and Cash Items

P
44,642,979,015.56 P
24,224,983,569.08
Due from Bangko Sentral ng Pilipinas
258,411,694,664.76
249,435,658,996.32
Due from Other Banks
43,098,466,998.13
43,164,358,978.73
Financial Assets at Fair Value through Profit or Loss
5,059,631,346.45
4,411,489,305.63
Available-for-Sale Financial Assets-Net
187,716,920,814.23
168,689,538,850.43
Held-to-Maturity Financial Assets-Net
0.00
0.00
Unquoted Debt Securities Classified as Loans-Net
6,492,035,700.18
7,807,669,709.26
Investments in Non-Marketable Equity Security-Net
319,535,179.88
302,351,001.30
Loans and Receivables-Net
1,102,460,638,106.85
1,160,435,162,986.35
Loans to Bangko Sentral ng Pilipinas
0.00
0.00
Interbank Loans Receivable
39,212,951,216.98
28,204,321,712.48
Loans and Receivables-Others
991,293,559,045.48
1,048,830,749,614.32
Loans and Receivables Arising from RA/CA/PR/SLB
86,054,000,000.00
96,061,000,000.00
General Loan Loss Provision
13,662,537,844.95
13,098,242,651.11
Other Financial Assets
8,649,356,957.65
9,340,104,108.16
Equity Investment in Subsidiaries, Associates and Joint Ventures-Net
23,765,101,199.90
23,125,142,708.81
Bank Premises, Furniture, Fixtures and Equipment-Net
22,425,972,180.99
19,300,684,003.71
Real and Other Properties Acquired-Net
6,388,697,653.28
6,821,359,968.09
Non-Current Assets Held for Sale
781,745,943.62
376,548,572.19
Other Assets-Net
43,892,221,363.72
43,700,670,170.32
Net Due from Head Office/Branches/Agencies, if any (Philippine branch of a foreign bank)
0.00
0.00
P 1,812,863,626,079.19 P 1,702,377,093,974.39
TOTAL ASSETS

P
Cash and Cash Items
24,331,822,892.96
44,747,198,670.48 P
Due from Bangko Sentral ng Pilipinas
269,536,139,817.61
263,049,163,095.79
Due from Other Banks
45,909,910,571.66
46,813,957,710.19
Financial Assets at Fair Value through Profit or Loss
7,756,425,876.50
7,848,781,508.85
Available-for-Sale Financial Assets-Net
209,888,832,263.59
184,247,855,987.59
Held-to-Maturity Financial Assets-Net
0.00
0.00
Unquoted Debt Securities Classified as Loans-Net
7,807,669,709.26
6,492,035,700.18
Investments in Non-Marketable Equity Security-Net
332,201,874.88
315,017,696.30
Loans and Receivables-Net
1,182,503,323,567.90
1,129,806,818,530.28
Loans to Bangko Sentral ng Pilipinas
0.00
0.00
Interbank Loans Receivable
39,212,951,216.98
28,204,321,712.48
Loans and Receivables-Others
1,071,261,873,509.41
1,013,732,822,383.59
Loans and Receivables Arising from RA/CA/PR/SLB
101,303,000,000.00
86,054,000,000.00
General Loan Loss Provision
14,025,501,158.49
13,433,325,565.79
Other Financial Assets
10,646,184,181.22
9,558,159,308.23
Equity Investment in Subsidiaries, Associates and Joint Ventures-Net
5,562,920,954.63
5,761,156,183.83
Bank Premises, Furniture, Fixtures and Equipment-Net
24,575,940,923.82
21,180,111,699.13
Real and Other Properties Acquired-Net
7,122,632,904.98
6,495,886,221.70
Non-Current Assets Held for Sale
388,131,328.11
1,004,430,362.98
Other Assets-Net
57,600,537,210.96
55,773,999,998.53
Net Due from Head Office/Branches/Agencies, if any (Philippine branch of a foreign bank)
0.00
0.00
P 1,873,353,006,708.07 P 1,763,704,240,044.07
TOTAL ASSETS

LIABILITIES
Financial Liabilities at Fair Value through Profit or Loss
Deposit Liabilities
Due to Other Banks
Bills Payable
a) BSP (Rediscounting and Other Advances)
b) Interbank Loans Payable
c) Other Deposit Substitutes
d) Others
Bonds Payable-Net
Unsecured Subordinated Debt-Net
Redeemable Preferred Shares
Special Time Deposit
Due to Bangko Sentral ng Pilipinas
Other Financial Liabilities
Other Liabilities
Net Due to Head Office/Branches/Agencies (Philippine branch of a foreign bank)

LIABILITIES
Financial Liabilities at Fair Value through Profit or Loss
Deposit Liabilities
Due to Other Banks
Bills Payable
a) BSP (Rediscounting and Other Advances)
b) Interbank Loans Payable
c) Other Deposit Substitutes
d) Others
Bonds Payable-Net
Unsecured Subordinated Debt-Net
Redeemable Preferred Shares
Special Time Deposit
Due to Bangko Sentral ng Pilipinas
Other Financial Liabilities
Other Liabilities
Net Due to Head Office/Branches/Agencies (Philippine branch of a foreign bank)

TOTAL LIABILITIES
Capital Stock
Other Capital Accounts
Retained Earnings
Assigned Capital

STOCKHOLDERS' EQUITY

TOTAL STOCKHOLDERS' EQUITY

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
CONTINGENT ACCOUNTS
Guarantees Issued
Financial Standby Letters of Credit
Performance Standby Letters of Credit
Commercial Letters of Credit
Trade Related Guarantees
Commitments
Spot Foreign Exchange Contracts
Securities Held Under Custodianship by Bank Proper
Trust Department Accounts
a) Trust and Other Fiduciary Accounts
b) Agency Accounts
c) Advisory/Consultancy
Derivatives
Others
TOTAL CONTINGENT ACCOUNTS

600,977,139.95
2,592,265,685.74
1,462,686,977,720.64
1,392,244,927,775.77
634,386.41
635,790.31
57,901,314,153.35
42,352,328,529.85
50,551,488.00
21,540,000.00
21,331,440,000.00
17,712,162,500.00
22,765,397,988.50
9,096,724,559.38
13,753,924,676.85
15,521,901,470.47
26,784,474,702.77
26,871,534,844.86
10,000,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16,874,591,359.67
13,575,766,411.96
58,954,799,486.98
52,335,632,220.86
0.00
0.00
P 1,633,803,768,949.77 P 1,529,973,091,259.35
P

104,846,759,334.26
23,089,443,495.79
51,123,654,299.37
0.00

104,846,759,334.26
16,408,237,956.46
51,149,005,424.32
0.00

P 179,059,857,129.42 P
172,404,002,715.04
P 1,812,863,626,079.19 P 1,702,377,093,974.39
P

19,605,678.40 P
0.00
33,735,035,300.62
20,373,687,654.02
3,666,864,733.46
121,574,532,967.79
10,096,983,453.12
0.00
597,536,976,646.04
441,391,030,821.98
156,145,945,824.06
0.00
245,926,718,521.05
11,434,042,750.24

19,649,065.80
0.00
22,595,485,479.46
26,096,374,091.56
1,818,861,131.25
127,246,185,973.17
23,323,989,297.20
0.00
611,132,495,577.11
459,462,536,110.65
151,669,959,466.46
0.00
327,868,096,691.82
12,780,986,125.70

P 1,044,364,447,704.74 P 1,152,882,123,433.07

1,591,103,420.77 P
3,570,740,402.16
1,491,836,966,892.14
1,424,582,818,623.12
634,386.41
635,790.31
73,177,064,157.91
57,156,003,529.85
50,551,488.00
21,540,000.00
21,331,440,000.00
17,712,162,500.00
22,765,397,988.50
9,096,724,559.38
29,029,674,681.41
30,325,576,470.47
26,784,474,702.77
26,871,534,844.86
10,000,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17,956,173,106.45
14,405,009,958.89
72,330,880,263.70
64,208,878,199.68
0.00
0.00

P 1,693,677,296,930.15 P 1,590,795,621,348.87

TOTAL LIABILITIES
STOCKHOLDERS' EQUITY

Capital Stock
Other Capital Accounts
Retained Earnings
Assigned Capital
Minority Interest In Subsidiaries

TOTAL STOCKHOLDERS' EQUITY

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
CONTINGENT ACCOUNTS
Guarantees Issued
Financial Standby Letters of Credit
Performance Standby Letters of Credit
Commercial Letters of Credit
Trade Related Guarantees
Commitments
Spot Foreign Exchange Contracts
Securities Held Under Custodianship by Bank Proper
Trust Department Accounts
a) Trust and Other Fiduciary Accounts
b) Agency Accounts
c) Advisory/Consultancy
Derivatives
Others
TOTAL CONTINGENT ACCOUNTS

104,846,759,334.26 P
23,109,194,766.58
51,118,426,848.96
0.00
601,328,828.12

104,846,759,334.26
16,412,473,469.93
51,063,677,093.69
0.00
585,708,797.32

P 179,675,709,777.92 P 172,908,618,695.20
P 1,873,353,006,708.07 P 1,763,704,240,044.07
P

19,605,678.40 P
0.00
33,735,035,300.62
20,373,687,654.02
3,666,864,733.46
121,793,508,682.64
10,110,361,852.91
0.00
817,481,848,312.31
633,670,375,995.00
183,811,472,317.31
0.00
294,587,428,467.63
11,434,110,883.24

19,649,065.80
0.00
22,595,485,479.46
26,096,374,091.56
1,818,861,131.25
127,642,997,759.37
24,751,011,811.23
0.00
824,213,964,266.22
650,733,825,755.08
173,480,138,511.14
0.00
375,102,927,177.24
12,781,054,774.70

P 1,313,202,451,565.23 P 1,415,022,325,556.83

ADDITIONAL INFORMATION
Gross total loan portfolio (TLP)
P 1,188,874,963,688.27 P 1,131,601,542,674.93
Specific allowance for credit losses on the TLP
14,777,262,856.97
16,042,661,916.97
Non-Performing Loans (NPLs)
a. Gross NPLs
15,898,690,558.16
16,992,547,843.11
b. Ratio of gross NPLs to gross TLP (%)
1.34%
1.50%
c. Net NPLs
1,121,427,701.19
949,885,926.14
d. Ratio of Net NPLs to gross TLP (%)
0.09%
0.08%
Classified Loans and Other Risk Assets, gross of allowance for credit losses
57,717,404,126.37
64,248,551,365.70
DOSRI loans and receivables, gross of allowance for credit losses
47,690,886,034.45
57,541,655,916.07
Ratio of DOSRI loans and receivables, gross of allowance for credit losses, to gross TLP (%)
4.01%
5.08%
Gross non-performing DOSRI loans and receivables
563,116.77
649,245.18
Ratio of gross non-performing DOSRI loans and receivables to gross TLP (%)
0.00%
0.00%
Percent Compliance with Magna Carta (%)
a. 8% for Micro and Small Enterprises
2.22%
2.37%
b. 2% for Medium Enterprises
3.50%
3.07%
Return on Equity (ROE) (%)
13.29%
13.28%
Capital Adequacy Ratio (CAR) on Solo Basis, as prescribed under existing regulations
a. Total CAR (%)
13.26%
12.75%
b. Tier 1 Ratio (%)
11.45%
11.76%
c. Common Equity Tier 1 Ratio (%)
11.02%
11.30%
Deferred Charges not yet Written Down
67,771,718.95
86,254,914.97
Unbooked Allowance for Credit Losses on Financial Instruments Received
0.00
0.00

ADDITIONAL INFORMATION
1. List of Bank's Financial Allied Subsidiaries (Excluding Subsidiary Insurance Companies)
a. Banco De Oro Savings Bank, Inc.
b. BDO Capital & Investment Corporation
c. BDO Elite Savings Bank, Inc.
d. BDO Leasing and Finance, Inc.
e. BDO Private Bank, Inc.
f. BDO Remit (Japan) Ltd.
g. BDO Remit (USA), Inc.
h. BDO Strategic Holdings, Inc.
i. BDORO Europe Ltd.
j. Express Padala Frankfurt GmbH
k. Express Padala (Hongkong) Limited
l. PCIB Europe SPA
m. PCIB Securities, Inc.

Republic of the Philippines )

Makati City
) S.S.

Republic of the Philippines )

Makati City
) S.S.

We, LUCY CO DY and NESTOR V. TAN of the above-mentioned bank do solemnly swear that all matters set forth in the above balance
sheet are true and correct to the best of my/our knowledge and belief.

We, LUCY CO DY and NESTOR V. TAN of the above-mentioned bank do solemnly swear that all matters set forth in the above balance
sheet are true and correct to the best of my/our knowledge and belief.

LUCY CO DY
Executive Vice President & Comptroller
(Signature Over Printed Name)

3. Capital Adequacy Ratio (CAR) on Consolidated Basis, as prescribed under existing regulations
a. Total CAR (%)
b. Tier 1 Ratio (%)
c. Common Equity Tier 1 Ratio (%)

NESTOR V. TAN
President
(Signature Over Printed Name)

SUBSCRIBED AND SWORN to before me this Jan. 30, 2015 at Makati City, affiant exhibiting his/her/their Community Tax Certificate No.
2254646, issued at Makati City on February 10, 2014 and Community Tax Certificate No. 2254577, issued at Makati City on February 10, 2014

Doc. No. 329

Page No. 67
Book No. I
Series of 2015

2. List of Subsidiary Insurance Companies

a. BDO Insurance Brokers, Inc.

Atty. Jaclyn B. Gonzales

Appointment No. M-306
Notary Public until 31 December 2015
Roll No. 54168
IBP No. 944178; PTR No. 4230777

LUCY CO DY
Executive Vice President & Comptroller
(Signature Over Printed Name)

14.56%
12.79%
12.39%

14.14%
13.16%
12.73%

NESTOR V. TAN
President
(Signature Over Printed Name)

SUBSCRIBED AND SWORN to before me this Jan. 30, 2015 at Makati City, affiant exhibiting his/her/their Community Tax Certificate No.
2254646, issued at Makati City on February 10, 2014 and Community Tax Certificate No. 2254577, issued at Makati City on February 10, 2014

Doc. No. 303

Page No. 62
Book No. 1
Series of 2015

Atty. Millicent Dorel M. Marcelo

Appointment No. M-447
Notary Public until 31 December 2015
Roll No. 47289
IBP No. 944183; PTR No. 4230770