CONSO SOFP - CHAPTER 10.docx

Embed Size (px)

Citation preview

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    1/23

     CHAPTER 10

    CONSOLIDATED STATEMENT OF FINANCIAL POSITION – ACQUISITION METHOD

    1. Calculating pa!nt"# p!c!ntag! $% &$l'ing in #u(#i'ia)

    • When calculating the parent’s percentage of holding in a subsidiary, the number of 

    ORDINARY shares held by the parent is divided by the total units issued by the

    subsidiary

    • When calculating it is important to determine the !AR value of the shares so the

    correct number of units can be calculated

    • "he balance of ordinary shares not o#ned by the parent #ould be o#ned by non$

    controlling interest ie party or parties that have interest in the subsidiary company butdo not have control over the company

    *. Calculating g$$'+ill

    • I%R& ' re(uires good#ill be calculated on the date a company becomes a subsidiary

    of another ,Dat! $% ac-ui#iti$n

    • "he basic formula of computing good#ill is)

    C$n#i'!ati$n tan#%!!'A'' N$n/c$nt$lling int!!#tL!## Fai alu! $% n!t# a##!t# ,#u(#i'ia)$$'+ill 2 ,(again puc&a#!

    • *onsideration transferred is the payment made to ac(uire the subsidiary It can be in

    the form of )$ *ash payment$ +(uity$ iability$ %uture payments -must be discounted to date of ac(uisition.

    • %air value of net assets can be calculated either by

    $ %/ of Assets less %/ of liabilities OR$ +(uities -ad0usted for fair value.

    R!%! t$ g$$'+ill calculati$n +$3#&!!t

    Full illu#tati$n

    1

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    2/23

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    3/23

    R2’444*onsideration transferred -=44744'44. 3,444ess. %air value of net assets)Ordinary &hare capital 544Retained earnings 744%/$ ad0ustments -properties. 344%/$ ad0ustment -patents 9 licenses. 744 -844.Bood#ill 344

    OR

      R2’444*onsideration transferred -=44744'44. 3,444ess. %air value of net assets)!roperties -544344. =44!lant 9 machinery 744

    *urrent Assets '44!atents 9 licenses 744ong term liabilities -744.*urrent liabilities -344. -844.Bood#ill 344

    7OURNAL *

    Cournal entries to effect consolidation ad0ustments)

    DR properties 344

    DR !atents 9 licenses 744

    *R Revaluation reserves '44

    -to ad0ust assets of subsidiary to their fair values.

    7OURNAL 5

    DR Ordinary share capital of & 544

    DR Revaluation reserves of & '44

    DR Retained profits of & 744

    DR Bood#ill on combination 344

    *R Investment in & 3,444

    -to eliminate cost of investment against share capital and pre$ac(uisition reserves.

    sing the modified &O%! the consolidation is prepared as follo#s)

    T&! c$n#$li'at!' SOFP can (! i!+!' a# %$ll$+#8

    ! R2’444 & R2’444 Wor>ings *onso

    3

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    4/23

    Ordinary share capital 3,744 544 3744544$544 3744

    &hare premium '44 nil '44 '44

    Retained profits 644 744 644744$744 644

    ong term liabilities '44 744 '44744 =44

    *urrent liabilities 344 344 344344 744

    "O"A 7,=44 844 7E44

    Investment in & 3,444 3444$3444 4

    Bood#ill 344 344

    !atents 9 licenses 744 744

    !roperty 3,444 544 3444544344 3=44

    !lant and e(uipment '44 744 '44744 =44

    *urrent assets 744 '44 744'44 =44

    "O"A 7,=44 844 7E44

    Items in red has been used in calculating good#ill and therefore eliminated inconsolidation

    N$t!8

    "here are cases #here Fthe fair value of net assets 1 ac(uisition date G

    consideration transferred and non$controlling interest "his #ill result in bargain

    purchase or sometimes >no#n as Fnegative good#ill %or presentation purposes,

    bargain purchase is accounted for in retained earnings of parent company "his #ill

    Herorise the Fbargain purchase account and +ill n$t be presented in *onso &O%!

    as a separate line item

    Att!4pt calculat! t&! g$$'+ill (alanc!# %$4 t&! -u!#ti$n# in C&apt! 10.

    CONSOLIDATIN POST ACQUISITION DATE

    2ost often, the parent company is re(uired to prepare the consolidation after the

    ac(uisition date "his #ill result in t#o types of reserves for the &J&IDIARY ie)

    4

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    5/23

    3 !re$ac(uisition reserves -balances of retained earnings, general reserves and

    revaluation reserves 9EFORE the ac(uisition date.

    7 !ost K ac(uisition reserves -balances of retained earnings, general reserves and

    revaluation reserves AFTER the ac(uisition date.

     As sho#n in the earlier e@ample, the pre$ac(uisition reserves belonging to the

    &J&IDIARY must be eliminated #hen consolidating -refer 0ournal '.

    R!%! t$ p!/ac-ui#iti$n !#!!# a':u#t4!nt +$3#&!!t

    Full Illu#tati$n

    T&! SOFP $% P an' S a# at 51.1*.*061 a! a# %$ll$+#8

    Pa!nt ,P

    RM"000

    Su(#i'ia),S RM"000

    Ordinary share capital 1R23 par 3,'44 744

    &hare premium nil 3=4

    Revaluation reserve 344 =4

    Retained profits :44 '44

    ong term liabilities '44 744

    *urrent liabilities 744 374

    "O"A 7,644 3,474

    !roperty 3,744 'E4!lant and e(uipment 7E4 '74

    *urrent assets 3,374 '74

    "O"A 7,644 3,474

    On 3374;3, ! ac(uired 84< of the ordinary shares belonging to & by paying

    R2=44,444 in cash and issuing 744,444 of !’s ordinary shares #ith mar>et value of 

    R27=4 on date of ac(uisition "he retained earnings of & at the date of ac(uisition is

    R2744,444 Other reserves remain unchanged

    SOLUTION

    "he 0ournal entries for the above changes are as follo#s)

    5

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    6/23

    7OURNAL ;

    In !’s boo>s 1 ac(uisition date

    DR Investment 3,444,444

    *R *ash =44,444

    *R Ordinary shares -744,444 @ R2344. 744,444

    *R &hare premium -744,444 @ R23=4. '44,444

    STEP 18 Calculating g$$'+ill

    *onsideration transferred 3,444,444

     Add. N*I -34< @ %/NA. 64,444

    ess. %air value of net assets of &)

    $. Ordinary share 744,444

    $. &hare premium 3=4,444

    $. Revaluation reserve =4,444

    $. Retained earnings 744,444 -644,444.

    BOODWI 564,444

    STEP * 8 P!paing t&! a':u#t4!nt %$ p! an' p$#t/ac-ui#iti$n !#!!#

    RM"000 NCI ,10

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    7/23

    A##!t# ,RM"000

    Bood#ill 564

    !roperty

    !arents -3,744.

    &ubsidiary -'E4. 3,=E4

    !lant and e(uipment

    !arents -7E4.

    &ubsidiary -'74. 644

    *urrent assets

    !arents -3374$=44.

    '74 854

    T$tal A##!t# 5=>?0

    E-uiti!# @ lia(iliti!#

    Ordinary share capital !arent ONY -3,'44744.

    &ubsidiary $ eliminate

    3,=44

    &hare !remium

    !arent -'44.

    &ubsidiary K eliminate

    '44

    Retained earnings :84

    Revaluation reserve 344N*I :4

    ong term liabilities

    !arent -'44.

    &ubsidiary -744. =44

    *urrent liabilities

    !arent -744.

    &ubsidiary -374. '74

    T$tal E-uiti!# @ Lia(iliti!# 5=>?0

    NON/CONTROLLIN INTEREST

    7

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    8/23

    In many cases, subsidiary is not held #holly by the parent company %or instance subsidiary

    & consists of E4< shareholding by parent and the remaining 74< is o#ned by other 

    partyLparties "he other party is >no#n as Fnon$controlling interest -N*I. or sometimes

    >no#n as Fminority interest One of the method used to determine N*I is, N*I is

    proportionate to the fair value of net assets belonging to the subsidiary sing this method

    #ill result in patial g$$'+illM good#ill is only calculated for the parent

     Another method used is N*I is based on fair value of shares held #hereby good#ill

    calculated using this method is %ull g$$'+ill nder this method, good#ill is calculated for 

    both parent and N*I

    In preparing consolidated &O%!, N*I must be sho#n as a separate line item "he calculation

    of N*I includes N*I balance 1 ac(uisition date, its share of post$ac(uisition reserves and

    preference shares belonging to the subsidiary not o#ned by the parent

    Ea4pl! 18 T&! %$ll$+ing a! t&! SOFP# $% P an' S a# at 51.1*.6*

    Pa!nt ,P

    RM"000

    Su(#i'ia),S RM"000

    Ordinary share capital 1R23 par 3,'44 744

    &hare premium 744 3=4

    Retained profits E44 '=4

    !reference shares 1 R23 par 374 344

    ong term liabilities '44 744

    *urrent liabilities 744 374

    "O"A 7,874 3,374

    !roperty 3,744 =44!lant and e(uipment 644 '44

    *urrent assets 3,374 '74

    "O"A 7,874 3,374

    ! ac(uired E4< of & on 3374;3 #ith cash consideration of R2=44,444 payable on the

    ac(uisition date ! also purchased 74< of preference shares belonging to & #ith a cash

    consideration of R274,444 &’s retained earnings on that date amounted to R23=4,444

    Other reserves remain unchanged

    "he ad0usting entries are as follo#s)

    DR Investment K ordinary shares =44,444

    *R *ash =44,444

    DR Investment K preference shares 74,444

    *R *ash 74,444

    SOLUTION

    8

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    9/23

    St!p 1 8 $$'+ill calculati$n

    *onsideration transferred =44,444

    . N*I -=44,444 @ 74

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    10/23

    ong term liabilities

    !arent -'44.

    &ubsidiary -744. =44

    *urrent liabilities

    !arent -744.

    &ubsidiary -374. '74

    T$tal E-uiti!# @ Lia(iliti!# 5=*0

    N*I calculated in the above e@ample is calculated as proportionate to its share of fair value

    of net assets When using this method, good#ill is only calculated for the parent company

    only "his method is >no#n the Fpatial g$$'+ill method

     Another method of calculating N*I is based on fair value of shares held "he good#ill

    calculated using this method is for both parent and N*I "o calculate N*I and good#ill using

    this method re(uires the share price of subsidiary on the date of ac(uisition

    sing the same e@ample above, #e add e@tra information as follo#s)

    On the date of ac(uisition the mar>et value of !’s ordinary share #as at RM5.002#&a!

    sing this information, the N*I 1 ac(uisition can be calculated as -744,444@ 74t price of &’s shares on ac( date ? R2'74

    "herefore N*I based on %/ of shares held ? =4,444 @ R2'74 ? R2364,444

    sing this N*I #ill result in FULL OODILL

    Qu!#ti$n t$ att!4pt8

    10

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    11/23

    ! ac(uired E4< of ordinary shares belonging to & on '337;= by issuing 64,444 units of its

    o#n ordinary shares "he retained earnings of & on that date #as R2=6,444 "he follo#ing

    is an e@tract of &O%! for ! and & 1 '337;E)

    P ,RM S ,RM

    Ordinary shares 1 R23 par 7,444,444 344,444

    &hare premium 3=4,444 74,444

    Retained earnings 3,5=E,744 E:,444

    iabilities E84,644 66,'44

    Ma3!t pic! %$ $'ina) #&a!#

    P ,RM S ,RM

    1 '337;= '74 7=4

    1 '337;6 '64 754

    1 '337;: '3= 77=

    1 '337;E '44 7'4

    Determine FULL OODILL

    IMPAIRMENT OF OODILL

    11

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    12/23

    Bood#ill is impaired not amortised

    Bood#ill can be impaired subse(uent to ac(uisition date Bood#ill impairment is a reduction

    in the value of assets and therefore need to be charged to retained earnings

     As #e have learnt, good#ill can be calculated using the partial or the full method "he

    impairment of good#ill to retained earnings is dependent on #hether good#ill is calculated

    as partial good#ill of full good#ill

    %or partial good#ill, all impairment #ill be charged to the group’s retained earnings %or full

    good#ill, the impairment needs to be allocated to N*I and group retained earnings in

    accordance to its share of shareholding

    Ea4pl! 8 I4pai4!nt a':u#t4!nt %$ patial g$$'+ill

    NCI ,50

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    13/23

    %air value accounting is no# an important element in reporting %air value of assets and

    liabilities can e@perience an increase or a reduction in value %or consolidation purposes all

    fair value ad0ustments must be accounted for unless specifically stated other#ise Joth

    parent and subsidiary assets can be revalued up#ards or do#n#ards "he treatment of fair 

    value ad0ustment for subsidiary pre$ac(uisition and post$ac(uisition is different

    Fai alu! c&ang!# %$ n$n/'!p!cia(l! a##!t#

    "reatment for fair value changes at the date of ac(uisition)

    and belongs to Joo> /alueL*arrying

    value 1 Ac(uisition

    date

    %air /alue 1

     Ac(uisition date

    %air /alue

    *hanges

    &ubsidiary R2'44,444 R25=4,444 R23=4,444

    !arent R23,444,444 R23,=44,444 R2=44,444

    %or subsidiary)

    DR Non$ *urrent Assets 3=4,444

    *R Revaluation Reserve 3=4,444

    -!lease ta>e note that this fair value change too> place 1 ac(uisition date and therefore is

    considered as revaluation reserve balance 1 ac(uisition "herefore R23=4,444 is used in

    calculating good#ill and #ill not be sho#n as RR in consolidated accounts.

    "he good#ill calculation can be vie#ed as follo#s)

    *onsideration transferred ;;

    . N*I ;;

    $. %air value of net assets)

    Ordinary shares ;

    Retained earnings ;

    Revaluation reserve 3=4,444 -;.

    Bood#ill L Jargain purchase ;

    %or parent)

    DR Non$ *urrent Assets =44,444

    *R Revaluation Reserve =44,444

    -!lease note, this fair value changes affect the parent’s boo>s "herefore it WI NO" be

    used as good#ill calculation It #ill ho#ever be sho#n as part of revaluation reserve in

    consolidated accounts.

    13

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    14/23

    Fai alu! c&ang!# %$ '!p!cia(l! a##!t#

    E4< of the ordinary shares belonging to & #as ac(uired by ! on 3374;3 "he follo#ing are

    the details of &’s properties #hich has useful life of 34 years 1 date of ac(uisition "he

    group practices depreciation on a straight line method "he subsidiary has not ad0usted its

    assets to fair value *onsolidation date is '33774;3

    Joo> value 1 3374;3 ? R2'44,444

    %air value 1 3374;3 ? R2'=4,444

    SOLUTION

    Date Joo> /alue

    -R2.

    %air /alue

    -R2.

    %/ ad0ustmt

    -R2.

     Accounting treatment

    3374;3

    '44,444 '=4,444 =4,444 "reated as an increase inrevaluation reserve to be used in

    calculating good#ill because this

    is considered as pre$ac( reserves

    "he asset must be reported at its

    fair value 1 date of ac(uisition in

    the consolidated accounts In the

    conso accounts, the revaluation

    reserve at the date of ac(uisition

    is +;*D+D from conso as it is

    considered to pre$ac(uisitionreserves #hich have been used in

    calculating good#ill

    &ince the subsidiary is reporting the asset at its boo> value in its boo>s and the group is

    reporting the asset at fair value, ad0ustment must be made for depreciation differences

    bet#een the boo> value and the fair value

    Date Depreciation

    on boo> value

    Depreciation

    on fair value

    Depreciation

    ad0ustment

     Accounting treatment

    '337

    74;3

    '4,444

    -'44,444L34

    years.

    '=,444

    -'=4,444L34

    years.

    =,444 Additional R2=,444Lyear must be

    charged to retained earnings and

    allocated to both N*I and group

    retained earnings

    14

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    15/23

    -!lease note the amount of depreciation e@penses ad0usted depends on the number of 

    years that has lapsed since ac(uisition date up to consolidation date In this e@ample, 3 year 

    has lapse from ac(uisition to consolidate date "herefore the depreciation e@penses

    ad0ustment is only made for 3 year only.

    "he same depreciation principle is applied for parent’s fair value changes in depreciableassets "he ad0ustments can be vie#ed as)

    A':u#t4!nt

    !’s boo>s

    !arent’s R+ 1 consolidation ;;

    L $ . depreciation ad0ustment @ L -@.

    15

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    16/23

    P$#t/ac-ui#iti$n %ai alu! c&ang!#

    &ometimes #e encounter cases #here the asset has fair value changes post ac(uisition

    date

    +@ample)

    &ubsidiary & #as ac(uired on 3374;3 "he follo#ing are the details of its properties #hich

    has useful life of 34 years 1 date of ac(uisition "he group practices depreciation on a

    straight line method "he subsidiary has not ad0usted its assets to fair value

    Joo> value 1 3374;3 ? R2'44,444

    %air value 1 3374;3 ? R2'=4,444

    %air value 1 '33774;3 ? R2'64,444

    N9 G1.1.*061

    F G1.1..*061

    Fai alu!c&ang!#

    Acc$unting t!at4!nt

    '44,444 '=4,444 =4,444 DR properties R2=4,444

      *R RR R2=4,444

    -"his R2=4,444 change is to be used in good#ill

    calculation since the change occurred 1

    ac(uisition date.

    Depreciation ad0ustment 1 '337;3)

    Depreciation e@p based on R2'44>

    DR Depreciation e@p -R+. R2'4,444

      *R Accumulated depn R2 '4,444

     Additional depn e@p due to %/ change1 ac( date

    DR Depreciation e@p -R+. R2=,444

      *R Accumulated depn R+ =,444

    -After ad0usting for total depreciation of R2'=,444M

    the asset less accumulated depreciation is

    R2'3=,444

    F l!## acc

    '!pn G

    51.1*.61

    N!+ F G

    51.1*.61

    Fai alu!

    c&ang!#

    Acc$unting t!at4!nt

    '3=,444 '64,444 5=,444 DR properties R25=,444  *R RR R25=,444

    -!lease note there #ould not be any additional

    depreciation besides the R2'=,444 because the

    date fair value is ad0usted for the second time is

    the same as consolidation date.

    16

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    17/23

    "he #or>ings of fair value ad0ustment are illustrated as follo#s)

    St!p 1 8 $$'+ill calculati$n

    *onsideration transferred ;;

    . N*I ;;

    $. %air value of Net Assets -&ubsidiary 1 ac(uisition.)

    $. Ordinary shares ;;

    $. &hare !remium ;;

    $. Retained earnings ;;

    $. %/ ad0ustment K property =4,444 -;;.

    $$'+ill 66

    P!paing t&! a':u#t4!nt %$ p! an' p$#t/ac-ui#iti$n !#!!# G c$n#$ 'at!

    NCI ,*0

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    18/23

    T&! SOFP $% P an' S a# at 51.1*.*061 a! a# %$ll$+#8

    Pa!nt ,P

    RM"000

    Su(#i'ia),S RM"000

    Ordinary share capital 1R23 par 3,'44 744

    &hare premium nil 3=4Retained profits E44 '=4

    ong term liabilities '44 744

    *urrent liabilities 744 374

    "O"A 7,644 3,474

    !roperty 3,744 'E4

    !lant and e(uipment 7E4 '74

    *urrent assets 3,374 '74

    "O"A 7,644 3,474

    On 3374;3, ! ac(uired 84< of the ordinary shares belonging to & by paying

    R2=44,444 in cash and issuing 744,444 of !’s ordinary shares #ith mar>et value of 

    R27=4 on date of ac(uisition "he retained earnings of & at the date of ac(uisition is

    R27=4,444 Other reserves remain unchanged"he fair value of &’s property on ac(uisition date #as R2=44,444 &ubse(uently on

    '33774;3 the fair value of &’s property is estimated to be at R2644,444 As at

    ac(uisition date, property is depreciated over 74 years on a straight line basis As at ac(uisition date, & also o#ns patents and licenses #orth R2744,444 #hich has

    = years useful life

    SOLUTION

    "he 0ournal entries for the above changes are as follo#s)

    7OURNAL >

    In !’s boo>s 1 ac(uisition date

    DR Investment 3,444,444

    *R *ash =44,444

    *R Ordinary shares -744,444 @ R2344. 744,444

    *R &hare premium -744,444 @ R23=4. '44,444

    7OURNAL

    In &’s boo>s 1 ac(uisition date -pre$ac(uisition ad0ustments.

    DR !roperty 344,444

    DR !atents 9 icenses 744,444

    *R Revaluation reserve '44,444

    7OURNAL

    18

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    19/23

    In &’s boo>s 1 consolidation date -post ac(uisition ad0ustments.

    DR !roperty 37=,444

    *R Revaluation reserve 37=,444

    STEP 18 Calculating g$$'+ill

    *onsideration transferred 3,444,444

     Add. N*I -34< @ %/NA. 84,444

    ess. %air value of net assets of &)

    $. Ordinary share 744,444

    $. &hare premium 3=4,444

    $. Retained earnings 7=4,444

    $. Revaluation reserve -patents. 744,444

    $. Revaluation reserve -property. 344,444 -844,444.

    BOODWI 384,444

    &ince there is a fair value ad0ustment in property and patents9 licenses, depreciation

    and amortiHation ad0ustments must be made)

    !roperty ) %/ ad0ustment =44,444 K 544,444. L 74 years ? =,444Lyear 

    !atents 9 licenses ) %/ ad0ustment 744,444L= years ? 54,444Lyear 

    STEP * 8 P!paing t&! a':u#t4!nt %$ p! an' p$#t/ac-ui#iti$n !#!!#

    RM"000 NCI

    ,RM"000

    CONSO RE

    ,RM"000

     CONSO RR

    ,RM"000

    N*I 1 ac(uisition 84

    &ubsidiary)

    R+ 1 conso

    ess.R+ 1 ac(uisition

    !ost$ac(uisition R+Depreciation -=44,444$'E4,444.L74

     Amortisation -744,444L= years.

    Revaluation reserve post

    ac(uisition -644$5:=.

    '=4

    -7=4.

    344-=.

    -54.

    ==

    37=

    ==

    37=

    58=

    337=

    !arent)

    Retained earnings E44

    "otal 34E E58= 337=

    19

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    20/23

    STEP 5 8 PREPARIN CONSOLIDATED SOFP8

    A##!t#

    CONSO

    ,RM"000

    Bood#ill 384

    !atents 9 licenses &ubsidiary -744,444$54,444. 364

    !roperty

    !arents -3,744.

    &ubsidiary -'E434437=$=. 3,E44

    !lant and e(uipment

    !arents -7E4.

    &ubsidiary -'74. 644

    *urrent assets

    !arents -3374$=44.

    '74 854

    T$tal A##!t# 5=0

    E-uiti!# @ lia(iliti!#

    Ordinary share capital !arent ONY -3,'44744. 3,=44

    &hare !remium!arent -'44.

    &ubsidiary K eliminate'44

    Retained earnings E58=

    Revaluation reserve 337=

    N*I 34E

    ong term liabilities

    !arent -'44.

    &ubsidiary -744. =44

    *urrent liabilities

    !arent -744.

    &ubsidiary -374. '74

    T$tal E-uiti!# @ Lia(iliti!# 5=0

    INTERCOMPAN 9ALANCES AND TRANSACTIONS

    It is common for companies #ithin the same group to conduct transactions among each

    other "his #ill result in asset balances in one company’s boo> #hilst it #ill be reported as

    liability in another company’s boo>s &ince the preparation of consolidation consists of 

    aggregation of assets and liabilities of all the companies in a group, this #ill result in double

    reporting "herefore before consolidation is done, intercompany balances must be

    eliminated

    &ome of the balances can be sho#n as follo#s)

    3 oans receivableLpayable7 Accounts receivablesL payables' *urrent accounts5 Jills receivablesLpayables= Interest receivablesLpayables6 Dividends receivablesLpayables

    In cases #here one party has remitted cash payment of deliver goods #hich have yet to be

    accounted for by the other party, the payment or goods is to be treated as asset in transit

    20

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    21/23

    INTERCOMPAN 9ALANCES

    Ea4pl! 1

    21

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    22/23

    ! ac(uired E4< of the ordinary shares in & on '337;:

    "he follo#ing is the e@tract of &O%! for ! and & as at '337;8)

    ! -R2444. & -R2444.

    and 34,444 5,444

    !lant ',444 3,=44

    2achineries 7,444 844

    oan to & =44 nil

    *urrent account 744 nil

    Inventories '44 344

    "rade receivables 7=4 374

    *ash in ban> 7=4 E4

      36,=44 6,:44

    Ordinary shares 34,444 5,444

    Retained earnings =,=44 3,=44

    oan from ! nil =44

    *urrent account nil 744

    "rade payables 3,444 =44

      36,=44 6,:44

    3 ! has given a loan to & amounting to R2=44,444

    7 ! has made some advance payments on behalf of & and all advances are recorded in current account' In trade receivables of !, there is amount due from & valued at R2=4,444 & has recordedthis

    as part of its trade payables

    S$luti$n

    oan $ recorded as asset in !s boo>s and liability in &s boo>s Need to eliminate

    *urrent account $ recorded as asset in !s boo>s and liability in &s boo>s Need to eliminate

    "rade receivables in !s boo>s contained amount due from & &o R2=4,444 must be deducted

    from trade receivables of ! R2=4,444 must also be deducted from trade payables in &s boo>s

    "herefore in consolidating &O%!, the follo#ing items are Herorised)

    $ loan to & L loan to !

    $ both current accounts

    $ trade receivables of ! -7=4$=4 ? 744.$ trade payables of &-=44$=4?5=4.

     

    ITEMS IN TRANSIT

    &ometimes overlapping balances in parents boo>s and subsidiarys boo>s do not match

    "his can be caused by)

    3 payment in transit

    7 inventories in transit"he differences bet#een the balances in parents and subsidarys boo>s are added bac> toeither Fcash in ban> account or Finventories account depending on #hich item is in transit

    STATEMENT OF FINANCIAL POSITION

    22

  • 8/18/2019 CONSO SOFP - CHAPTER 10.docx

    23/23

    DEFERRED TA6 IMPLICATION ON FAIR ALUE AD7USTMENT

    %or consolidation purposes, assets are re(uired to be reported at fair value, therefore

    depreciation charged #ill be based on fair value

     At the company level, the subsidiary may not report its assets at fair value, therefore

    depreciation charged #ill be based on boo> value

    In circumstances #here fair value is higher than boo> value, depreciation charged at

    consolidation level #ill be higher than at company level "his increases depreciation

    e@penses #hich in turn #ill reduce net profits "his #ill result in lo#er ta@ value than actual

    ta@ payable "his creates deferred ta@ liability

    +@ample)

     As at 3374;3 the follo#ing values #ere given

    seful life Joo> /alue %air /alue

    !lant = years 74,444 7=,444

    Depreciation per year 5,444 =,444

     Assume company ta@ at 7=<

    A':u#ting !nti!#8

    DR !lant =,444

      *R Revaluation surplus -:=