Upload
warsidi
View
109
Download
2
Tags:
Embed Size (px)
Citation preview
Illustration 3.7AMulti-year consolidation: non-controlling interests recognised at fair value
http://www.warsidi.com
Relevant data
Acquisition date: 31 Dec 20x1Acquirer: P Co.Acquiree: S Co.Ownership interest acquired: 90%P's ordinary shares issued: 1,000,000Market value of P'shares issued: 5,000,000Cash paid by P: 8,260,000Fair value of non-controlling interests: 1,400,000Tax rate: 20%
All fair value adjustments have tax effects and give rise to deferred tax, except for goodwill impairment loss.
http://www.warsidi.com
Balance sheets and fair values at 31 December 20x1
S Co. P Co.Book value Fair value Book value
AssetsLand 780,000 1,170,000 1,560,000Leased buildings - net 5,200,000 6,500,000 10,400,000Equipment - net 2,600,000 2,210,000 9,100,000Investment in S Co. 13,260,000Inventories 650,000 780,000 1,170,000Receivables - net 390,000 390,000 910,000Other current assets 520,000 520,000 780,000Cash 260,000 260,000 1,690,000
10,400,000 11,830,000 38,870,000Equity and liabilitiesOrdinary shares 6,500,000 25,870,000Retained earnings 1,170,000 5,590,000Other liabilities 910,000 910,000 2,600,000Loan payable 1,820,000 1,820,000 4,810,000Contingent liabilities 130,000
10,400,000 2,860,000 38,870,000Fair value of net identifiable assets 8,970,000
http://www.warsidi.com
Balance sheets and fair values at 31 December 20x1
S Co. P Co.Book value Fair value Book value
AssetsLand 780,000 1,170,000 1,560,000Leased buildings - net 5,200,000 6,500,000 10,400,000Equipment - net 2,600,000 2,210,000 9,100,000Investment in S Co. 13,260,000Inventories 650,000 780,000 1,170,000Receivables - net 390,000 390,000 910,000Other current assets 520,000 520,000 780,000Cash 260,000 260,000 1,690,000
10,400,000 11,830,000 38,870,000Equity and liabilitiesOrdinary shares 6,500,000 25,870,000Retained earnings 1,170,000 5,590,000Other liabilities 910,000 910,000 2,600,000Loan payable 1,820,000 1,820,000 4,810,000Contingent liabilities 130,000
10,400,000 2,860,000 38,870,000Fair value of net identifiable assets 8,970,000
Note, this item was NOT recognized in the individual FS of S Co. IFRS 3 requires
previously unrecorded intangibles and contingencies to be recognized due to the
application of acquisition method
http://www.warsidi.com
In 20x2
Undervalued inventories of $130,000 – sold in 20x2
Contingent liabilities of $130,000 – materialized (paid off) in 20x2
Undervalued land of $390,000 – still held by S Co, no depreciation
Undervalued buildings of $1,300,000 – useful life 50 years from 1 January 20x2
Overvalued equipment of $390,000 – useful life 5 years from 1 January 20x2
Goodwill – impairment loss of $520,000 in 20x2 recognized.
P Co. dividend income from S 409,500S Co. profit after tax 728,000S Co. dividends declared 455,000
http://www.warsidi.com
Undervalued land of $390,000 – sold in 20x3
Undervalued buildings of $1,300,000 – useful life 50 years from 1 January 20x2
Overvalued equipment of $390,000 – useful life 5 years from 1 January 20x2
Net profit after tax of S Co. - $400,000
No dividends were declared by S Co. For 20x3
In 20x3
http://www.warsidi.com
Required...
1. Prepare consolidation adjustment at 31 December 20x2
2. Prepare consolidation adjustment at 31 December 20x3
Recognize the tax effects of fair value adjustments.
http://www.warsidi.com
Computation of goodwill
Consideration transferredCash 8,260,000Fair value of new P's shares issued 5,000,000
13,260,000Fair value of NCI 1,400,000
14,660,000Less: identifiable net assetsFair value of identifiable net assets 8,970,000Deferred tax liabilities -260,000
8,710,0005,950,000
http://www.warsidi.com
Computation of goodwill
Consideration transferredCash 8,260,000Fair value of new P's shares issued 5,000,000
13,260,000Fair value of NCI 1,400,000
14,660,000Less: identifiable net assetsFair value of identifiable net assets 8,970,000Deferred tax liabilities -260,000
8,710,0005,950,000
Deferred taxFair value of identifiable net assets 8,970,000Book value of identifiable net assets 7,670,000
1,300,000Deferred tax liabilities (20%) 260,000
http://www.warsidi.com
Computation of goodwill
Consideration transferredCash 8,260,000Fair value of new P's shares issued 5,000,000
13,260,000Fair value of NCI 1,400,000
14,660,000Less: identifiable net assetsFair value of identifiable net assets 8,970,000Deferred tax liabilities -260,000
8,710,0005,950,000
Goodwill allocationParent ($13,260,000 - (90%*$8,710,000) 5,421,000(91%)NCI ($1,400,000 - (10%*$8,710,000) 529,000(9%)
5,950,000
http://www.warsidi.com
Consolidation journal entry #1
Dr Ordinary shares (S Co.) 6,500,000Dr Retained earnings (S Co.) 1,170,000Dr Goodwill 5,950,000Dr Inventories 130,000Dr Land 390,000Dr Buildings - net 1,300,000Cr Investment in S Co. 13,260,000Cr Equipment - net 390,000Cr Contingent liabilities 130,000Cr Deferred tax liabilities 260,000Cr Non-controlling interests 1,400,000
15,440,000 15,440,000
http://www.warsidi.com
Consolidation worksheet as at 31 December 20x1
Elimination/Adj. ConsolidatedP Co. S Co. Dr. Cr. FS
AssetsGoodwill 5,950,000 5,950,000Land ‐ net 1,560,000 780,000 390,000 2,730,000Leased buildings ‐ net 10,400,000 5,200,000 1,300,000 16,900,000Equipment ‐ net 9,100,000 2,600,000 390,000 11,310,000Investment in S Co. 13,260,000 0 13,260,000 0Inventories 1,170,000 650,000 130,000 1,950,000Receivables ‐ net 910,000 390,000 1,300,000Other current assets 780,000 520,000 1,300,000Cash 1,690,000 260,000 1,950,000
38,870,000 10,400,000 43,390,000Equity and liabilitiesOrdinary shares 25,870,000 6,500,000 6,500,000 25,870,000Retained earnings 5,590,000 1,170,000 1,170,000 5,590,000Non‐controlling interests 1,400,000 1,400,000Other liabilities 2,600,000 910,000 3,510,000Loan payable 4,810,000 1,820,000 6,630,000Contingent liabilities 130,000 130,000Deferred tax liabilities 260,000 260,000
38,870,000 10,400,000 15,440,000 15,440,000 43,390,000
http://www.warsidi.com
Consolidation journal entry #1 (20x2)
Dr Ordinary shares (S Co.) 6,500,000Dr Retained earnings (S Co.) 1,170,000Dr Goodwill 5,950,000Dr Inventories 130,000Dr Land 390,000Dr Buildings - net 1,300,000Cr Investment in S Co. 13,260,000Cr Equipment - net 390,000Cr Contingent liabilities 130,000Cr Deferred tax liabilities 260,000Cr Non-controlling interests 1,400,000
This entry is repeated each year for as long as the investment exixts.
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
To adjust cost of sales based on the fair value of inventories as at the
acquisition date
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
To adjust depreciation based on the fair value as at the acquisition date
($6,500,000 - $5,200,000) / 20
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
To adjust depreciation based on the fair value as at the acquisition date
($2,210,000 - $2,600,000) / 5
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
To eliminate the recognition of expense in the S Co. I/S and
contingent liabilities in CJE #1
http://www.warsidi.com
Consolidation journal entry #2 (20x2)
Dr Cost of sales 130,000Cr Inventories 130,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Contingent liabilities 130,000Cr Contingent liabilities expense 130,000
Dr Impairment loss - goodwill 520,000Cr Goodwill 520,000
Dr Tax expense 10,400Cr Dererred tax liabilities 10,400
To adjust tax expense relating to understated profit in S Co.’s I/S
http://www.warsidi.com
Understated profit in S Co.'s income statement
Cost of sales - inventory 130,000Depreciation - buildings 26,000Depreciation - equipment -78,000Contingent liabilities expense -130,000
-52,000Income tax adjustment 10,400
Note, deferred tax liability should NOT considered goodwill asset and
its impairment.
http://www.warsidi.com
Consolidation journal entry #3 (20x2)
Dr Income to NCI 24,960Cr Non-controlling interest 24,960
Adjustment of S Co.'s net profit after tasNet profit after tax as reported by S Co. 728,000Increase in cost of sales of undervalued inventory -130,000Increase in depreciation on undervalued buildings -26,000Decrease in depreciation on overvalued equipment 78,000Decrease in expense on recognized contingency 130,000Increase in tax expense -10,400Impairment loss on goodwill -520,000Adjusted net profit after tax of S Co. 249,600NCI's share (10%) 24,960
http://www.warsidi.com
Consolidation journal entry #4 (20x2)
Dr Dividend income 409,500Dr Non-controlling interest 45,500Cr Dividends (S Co.) 455,000
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.
From the consolidation jurnal entriesNCI as at the acquisition date 1,400,000NCI's share of current profit after tas 24,960NCI's share of dividends -45,500NCI as at 31 December 20x2 1,379,460
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 7,943,000Unamortized FV differentials 1,081,600Adjusted identifiable net assets 9,024,600
NCI's share of identifiable net assets (10%) 902,460NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss ‐52,000 477,000
NCI as at 31 December 20x2 1,379,460
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 7,943,000Unamortized FV differentials 1,081,600Adjusted identifiable net assets 9,024,600
NCI's share of identifiable net assets (10%) 902,460NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss ‐52,000 477,000
1,379,460
Book value of shareholders' equity as at 31 December 20x2Share capital 6,500,000Retained earningsAs at 1 January 20x2 1,170,000Net profit after tax 728,000Dividends declared ‐455,000As at 31 December 20x2 1,443,000
Book value of shareholders' equity 7,943,000
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 7,943,000Unamortized FV differentials 1,081,600Adjusted identifiable net assets 9,024,600
NCI's share of identifiable net assets (10%) 902,460NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss ‐52,000 477,000
1,379,460
Unamortized FV differentials as at 31 December 20x2Undervalued land ($1,170,000 ‐ $780,000) 390,000Undervalued buildings [($6,500,000 ‐ $5,200,000)*49/50] 1,274,000Overvalued equipment [($2,210,000 ‐ $2,600,000)*4/5] ‐312,000
1,352,000Tax effects 270,400Net of tax 1,081,600
http://www.warsidi.com
Consolidation journal entry #1 (20x3)
Dr Ordinary shares (S Co.) 6,500,000Dr Retained earnings (S Co.) 1,170,000Dr Goodwill 5,950,000Dr Inventories 130,000Dr Land 390,000Dr Buildings - net 1,300,000Cr Investment in S Co. 13,260,000Cr Equipment - net 390,000Cr Contingent liabilities 130,000Cr Deferred tax liabilities 260,000Cr Non-controlling interests 1,400,000
This entry is repeated each year for as long as the investment exixts.
http://www.warsidi.com
Consolidation journal entry #2 (20x3)
Dr Retained earnings 468,000Dr Non-controlling interests 52,000Cr Goodwill 520,000
This entry is to re-enact the impairment loss on goodwill.
http://www.warsidi.com
Consolidation journal entry #3 (20x3)
Dr Retained earnings 27,300Cr Non-controlling interest 27,300
This entry is to allocate post-acquisition R/E of S Co. from the date of acquisition to the beginning of the current period.
R/E at beginning of current period (1/1/20x3) 1,443,000R/E at acquisition date (31/12/20x1) 1,170,000Change in retained earnings 273,000NCI's share (10%) 27,300
http://www.warsidi.com
Consolidation journal entry #4 (20x3)
Dr Accumulated depreciation - equipment 78,000Dr Contingent liabilities 130,000Cr Inventories 130,000Cr Accumulated depreciation - buildings 26,000Cr Dererred tax liabilities 10,400Cr Retained earnings 37,440Cr Non-controlling interest 4,160
Cost of sales -130,000Depreciation of buildings -26,000Depreciation of equipment 78,000Realization of contingent liabilities 130,000Increase in tax expense -10,400Total prior-year adjustment 41,600Adjusted to consolidated R/E (90%) 37,440Allocated to NCI (10%) 4,160
Prior-year adjustment
http://www.warsidi.com
Dr Profit on sale of land 390,000Cr Land 390,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Deferred tax liabilities 67,600Cr Deferred tax expense 67,600
Consolidation journal entry #5 (20x3)
http://www.warsidi.com
Dr Profit on sale of land 390,000Cr Land 390,000
Dr Depreciation - buildings 26,000Cr Accumulated depreciation - buildings 26,000
Dr Accumulated depreciation - equipment 78,000Cr Depreciation equipment 78,000
Dr Deferred tax liabilities 67,600Cr Deferred tax expense 67,600
Consolidation journal entry #5 (20x3)
To adjust overstated profit before tas of $338,000 in S Co.’s I/S
http://www.warsidi.com
Consolidation journal entry #6 (20x3)
ComputationNet profit after tax of S Co. for 20x3 400,000Current adjustments
Cost of sales of undervalued land -390,000Depreciation of undervalued buildings -26,000Depreciation of overvalued equipment 78,000
-338,000Tax expense adjustment 67,600 -270,400
Adjusted net profit after tax of S Co. 129,600NCI's share (10%) 12,960
Dr Income to NCI 12,960Cr Non-controlling interest 12,960
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.From the consolidation jurnal entriesNCI as at the acquisition date 1,400,000NCI's share of past goodwill impairment -52,000NCI's share of post-acquisition R/E 27,300NCI's share of prior-year adjustments 4,160NCI's share of current profit after tas 12,960NCI as at 31 December 20x3 1,392,420
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 8,343,000Unamortized FV differentials 811,200Adjusted identifiable net assets 9,154,200
NCI's share of identifiable net assets (10%) 915,420NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss -52,000 477,000NCI as at 31 December 20x3 1,392,420
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 8,343,000Unamortized FV differentials 811,200Adjusted identifiable net assets 9,154,200
NCI's share of identifiable net assets (10%) 915,420NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss -52,000 477,000NCI as at 31 December 20x3 1,392,420
Book value of shareholders' equity as at 31 December 20x2Share capital 6,500,000Retained earningsAs at 1 January 20x3 1,443,000Net profit after tax 400,000Dividends declared 0As at 31 December 20x3 1,843,000Book value of shareholders' equity 8,343,000
http://www.warsidi.com
Reconciliation of non-controlling interest with net assets of S Co.Analytical check on NCI as at 31 December 20x2Book value of shareholders' equity 8,343,000Unamortized FV differentials 811,200Adjusted identifiable net assets 9,154,200
NCI's share of identifiable net assets (10%) 915,420NCI's share of unimpaired goodwillGoodwill attributable to NCI 529,000Impairment loss -52,000 477,000NCI as at 31 December 20x3 1,392,420
Unamortized FV differentials as at 31 December 20x2Undervalued buildings ($6,500,000 - $5,200,000)*48/50 1,248,000Overvalued equipment ($2,210,000 - $2,600,000)*3/5 -234,000
1,014,000Tax effects 202,800Net of tax 811,200
http://www.warsidi.com