Professional Documents
Culture Documents
AFA 3e PPT Chap04
AFA 3e PPT Chap04
Chapter 4
Group Reporting III:
Accounting for
Business
Combinations and
Non-controlling
Interests under IFRS 3
in Post-acquisition
Periods
Learning Objectives
Content
1. Introduction
Introduction
2. Elimination of Investment in a Subsidiary
3. Effects of Amortization, Depreciation and Disposal of Undervalued
or Overvalued Assets and Liabilities Subsequent to Acquisition
4. Accounting for Non-controlling Interests under IFRS 3
5. Goodwill Impairment Tests
6. Conclusion
1
Chapter 4
Introduction
bản chất
• Different forms of business combination but in substance they share
common features
– Acquirer who gains control of one or more businesses
– Acquisition of a subsidiary = Acquisition of its net assets
Introduction
Focus of chapter 4:
• Subsequent effects when identifiable net assets are sold, consumed, extinguished or
amortized.
– Sale, consumption, use or settlement of the assets and liabilities of acquiree
should be recorded at acquisition date fair value
– Test for impairment of goodwill
• Subsequent effects of acquisition
– Demonstrate how consolidation journal entries are passed to record the
subsequent effects of acquisition
• Accounting for non-controlling interests
– Show how the balance of the non-controlling interests can be analyzed with
respect to three components
– Illustrate the consolidation journal entries to recognize non-controlling interest’s
share of equity
nhiềuperiods
• Accounting for business combinations in multiple kỳ
lặp lại
– Explain the re-enactment process: involving re-enacting certain past
consolidation adjusting entries.
5
Content
1. Introduction
2. Overview ofofthe
Elimination consolidation
Investment process
in a Subsidiary
3. Effects of Amortization, Depreciation and Disposal of Undervalued
or Overvalued Assets and Liabilities Subsequent to Acquisition
4. Accounting for Non-controlling Interests under IFRS 3
5. Goodwill Impairment Tests
6. Conclusion
7. Appendix 4A: Illustrations of Non-controlling Interests Measured
as a Proportion of Acquisition-date Identifiable Net Assets
2
Chapter 4
Illustration
On 8 August 2010, Parent Co. bought 100% interest in subsidiary for
$200,000. At the date of acquisition, Subsidiary Co. had the following:
3
Chapter 4
Equity
Share capital 100,000 50,000 50,000 100,000
Retained earnings 400,000 30,000 30,000 400,000
500,000 80,000 80,000 0 500,000
210,000 210,000
10
Note 2:
Goodwill is excess of the investment amount over the FV of identifiable net assets
Investment in Subsidiary 200,000
Book value of equity or net assets (80,000)
Fair value of intangible asset 50,000
Book value of intangible asset 0 giá phí - BV of net assets - Excess of FV over BV
Excess of fair value over book value 50,000
Deferred tax effects (10,000)
(40,000)
Goodwill 80,000
11
Re-enacting CJE
4
Chapter 4
Content
1. Introduction
2. Elimination of Investment in a Subsidiary
13
In Subsequent Years
14
In Subsequent Years
15
5
Chapter 4
Illustration 2:
Amortization of Fair Value Differentials
• P Co. paid $6,200,000 and issued 1,000,000 of its own shares to
acquire 80% of S Co. on 1 Jan 20×5 => nci
• Fair value of P Co’s share is $3 per share
consideration transferred: 6200+1000*3=9200
• Fair value of net identifiable assets is as follows:
Book value Fair value Remaining useful life
Leased property 4,000,000 5,000,000 20 years
In-process R&D 2,000,000 10 years
Other assets 1,900,000 1,900,000
Liabilities (1,200,000) (1,200,000)
Contingent liability (100,000)
Net assets 4,700,000 7,600,000
Illustration 2:
Amortization of Fair Value Differentials
Additional information:
• Contingent liability of $100,000 was recognized as a provision loss
by the acquiree in legal entity financial statement on Dec 20×5
• FV of NCI at acquisition date was $2,300,000
• Net profit after tax of S Co. for 31 Dec 20×5 was $1,000,000
• No dividends were declared during 20×5
• Shareholders’ equity as at 31 Dec 20×5 was $5,700,000
17
Illustration 2:
Amortization of Fair Value Differentials
• Consideration transferred = Cash consideration + Fair value
of share issued
= $6,200,000 + (1,000,000 × $3)
= $9,200,000
DTL FV BV
• Deferred tax liability = 20% × ($7,600,000 − $4,700,000)
= $580,000
18
6
Chapter 4
Illustration 2:
Amortization of Fair Value Differentials
• P’s share of goodwill = Consideration transferred – 80% × Fair
value of net identifiable assets, after tax
= $9,200,000 – 80% × $7,020,000 7200-580
= $9,200,000 – $5,616,000
vô tình =4480*80% = $3,584,000
=>> ko được làm vầy
• NCI’s share of goodwill = Consideration transferred – 20% × Fair
value of net identifiable assets, after tax
= $2,300,000 – 20% × $7,020,000
= $2,300,000 – $1,404,000
= $896,000
19
Illustration 2:
Amortization of Fair Value Differentials
Consolidation adjustments for 20×5
Illustration 2:
Amortization of Fair Value Differentials
CJE 2: Depreciation and amortization of excess of FV over book value
Dr Depreciation of leased property 50,000
Dr Amortization of in-process R&D 200,000
Cr Accumulated depreciation 50,000
Cr Accumulated amortization 200,000
Under dep. by Under amort. by
$50k $200k
Dep exp:
$50,000
Amort exp:
Dep. of
Amort. of $200,000
$200,000 $250,000 R&D
leased
property $0
Based on
Based on Based on FV
book value
Based on FV
book value
21
7
Chapter 4
Illustration 2:
Amortization of Fair Value Differentials
CJE 3: Reversal of entry relating to provision for loss xưa cho expense=> giờ xáo
Dr Provision for loss 100,000
Cr Loss expense 100,000
Note: Contingent liability was already recognized in CJE 1. The
recognition by the acquiree in its legal entity financial statement
results in double counting; hence this reversal entry is necessary
CJE 4: Tax effects on CJE 2 & CJE 3 thuế chưa trừ cp=> thuế nhiều hơn=> Net profit cao hơn=> giảm thuế sau khi trừ cp
=> Net profit giảm xuống.
Dr Deferred tax liability (net) 30,000 20% * (200k
+ 50k − 100k)
Cr Tax expense 30,000
22
Illustration 2:
Amortization of Fair Value Differentials
23
Illustration 2:
Amortization of Fair Value Differentials
Explanatory note to CJE 5:
• NCI have a share in the extinguishment of the initial FV differences
and in the impairment of goodwill.
• Net profit after tax represents that increase in the book value of
equity of the subsidiary
• Other adjustments relate to the extinguishment of the FV
differentials
• NCI have a share of $176,000 of adjusted profit which represents
– Increase in book value
– Decrease in fair value differentials
24
8
Chapter 4
Illustration 2:
Amortization of Fair Value Differentials
Utilizing the Analytical approach to determine NCI balance:
NCI balance:
NCI at acquisition date (CJE1) ĐK $2,300,000
Income allocated to NCI for 20×5 (CJE 5) trong kỳ đc phân bổ 176,000
NCI as at 31 Dec 20×5 CK $2,476,000
Illustration 2:
Amortization of Fair Value Differentials
Q2 : Perform an analytical check on the balance of NCI as at 31 Dec
20×5
26
1/1/X1, cty mẹ mua 100%cp ct con với giá 1000 tỷ. tất cả ts thuần của ct con đều = gthl, ngoại trừ htk có
gt cao hơn là 50 tỷ. thuế 25%
31/10/x1, ct con đã bán lô hàng này ra bên ngoài
Illustration 2: lập bt đều chỉnh tại 31/12/x1, x2
Amortization of Fair Value Differentials
1/1/X1,
2nd step: reconcile the balance to the three components that NCI have - Dr inventory 50 Dr FV adj 50*25%=12.5
Cr FV adj 50 Cr DTL 12.5
Non-controlling
interests 31/10/x1,
Dr COGS 50 Dr DTL 12.5
gt suy giảm Cr Inventory 50 Cr deferred tax expense 12.5
FV of net assset
Share of 31/12/x1, 31/12/x2,
Share of book value Unamortized Share of
Dr COGS 50 set off->
of net assets unimpaired goodwill Dr retained earnings 37.5
FV adjustment Cr Deferred tax expense 12.5 Cr FV Adj 37.5
Cr FV adj 37.5
$5,700,000 × 20%
+ ($1,000,000 × 19/20
× 80% × 20%) +
+ $896,000 = $2,476,000
= $1,140,000
($2,000,000 × 9/10 × gt thể hiện trên 2/ 1/1/x1, mẹ mua 100% cp con giá 1000 tỷ, all ts thuần đều ghi nhận theo FV, ngọai trừ
80% × 20%) = BCTC hợp nhất
$440,000
tscđ hữu hình có FV=250 tỷ, biết ts có nguyên giá300 tỷ, hmlk=200 tỷ, được tiếp tục sử dụng trong 5
(chứ ko có gtss) năm cho bp quản lý dn. thuế 25%
27
80%: ts tăng 100% nhưng trừ bớt 20% thuế YC: lập bt điều chỉnh FV tại 31/12/x1,x2,x6
1,000,000/20: gt ts 1 năm hm
1,000,000/20*19: gtcl sau 1 năm. giải:
1/1/x1, BV=100ty, FV=250ty
-Xóa hmlk: Dr acc dep 200
Dr acc dep 200 Cr FA 50
Cr Fixed assets 200 Cr FV adj 150
-Tăng FA:
Dr FA 250-100=150 tỷ
Cr FV adj 150 tỷ
-Thuế: 9
Dr FV adj 37.5
Cr DTL 150*25%=37.5
31/12/x1,
Thuế: (giảm) gộp:
CP KH thay đổi: (tăng)
Dr Dep Ex 30
Chapter 4 dr Dep Expense 150/5=30
Cr Acc Dep 30
Dr DTL 30*25%=7.5
Cr DTE Dr Acc Dep 170
Cr FA 50
Cr FV adj 112.5
Cr DTL 30
Cr DTE 7.5
1/1/x2,
Dr Acc Dep 170
Dr retained earnings 30-7.5=22.5
Cr FA 50
Cr FV adj 112.5 GỘP:
Cr DTL 30 Dr Acc Dep 140
Content 31/12/x2,
Dr Retained earnings 22.5
Dr Dep ex 30
-KH:
Cr FA 50
Dr Dep Ex 30
Cr FV adj 112.5
1. Introduction Cr acc Dep 30
Cr DTL 22.5
-Thuế:
2. Elimination of Investment in a Subsidiary Cr DTE 7.5
Dr DTL 7.5
3. Effects of Amortization, Depreciation and Disposal of Undervalued Cr DTE 7.5
or Overvalued Assets and Liabilities Subsequent to Acquisition 31/12/X3,
Dr Acc Dep 140 Acc Dep=140-30(X3)-30(X4)-30(x5)=50
4. Accounting for non-controlling
Non-controlling interests under IFRS
Interest under IFRS 33 DTL=22.5-7.5-7.5-7.5=0
Dr Retained earnings
5. Goodwill Impairment Tests RE=
6. Conclusion 1/1/X6,
Dr Acc Dep 50 gộp
Dr Retained earnings 112.5 Dr Acc Dep 50
Cr FV adj 112.5 Dr RE 112.5
Cr FA 50 Cr FA 50
28 Cr DTL 0 Cr FV adj 112.5
31/12/X6,
-KH:
dr Dep ex 30
Cr acc Dep 30
Non-controlling Interest
29
Share of book
Balance of Share of
value of
non- book value of Unimpaired
remaining (FV
controlling = subsidiary’s + + goodwill
– BV) of
interests at equity at attributable
identifiable
reporting reporting to NCI
net assets at
date date
reporting date
30
10
Chapter 4
31
32
• NCI is an equity item and must be separately shown from the equity tách ra: có dòng thể hiện NCI trên bctc hợp nhất
of the owners of the parent company
33
11
Chapter 4
Non-controlling interests
2 pp
gthl tỷ lệ
34
Non-controlling
interests
Share of
Share of book value unamortized Goodwill attributable to
of net assets FV adjustment NCI
(FV – BV)
35
36
12
Chapter 4
Non-controlling
interests
Share of
Share of book value unamortized
of identifiable net assets of FV adjustments
(FV – BV)
37
38
Goodwill
39
13
Chapter 4
Illustration 3:
Non-Controlling Interests’ Share of Goodwill
The FV of NCI that owned 10% of Subsidiary A as at 31 Dec
20×1(Acquisition date) was $25,000. The financial statements of
Subsidiary A as at acquisition date are as shown below. Subsidiary A
had unrecognized intangible assets with fair value of $40,000. Tax rate
is 20%. Determine NCI’s good will as at acquisition date.
Equity 140,000
Share Capital 20,000
Retained Earnings 160,000
40
Illustration 3:
Non-Controlling Interests’ Share of Goodwill
Fair value of NCI 25,000
Fair value of identifiable net assets
Book value of equity 160,000
Fair value of intangible assets 40,000
Deferred tax on intangible assets (8,000) 192,000
41
42
14
Chapter 4
• Attribution of profit to NCI is not expense item and should not be shown ln phân bổ cho NCI không phải là ex
above the profit after tax line
43
khi ct thông báo chia cổ tức, thì ở trên bc riêng cso thể hiện
còn bc tập đoàn, thì ko có gd nội bộ (chia cổ tức)--> xóa đi
=> những gì ct con ghi nhận các gd nội bộ thì bc tập đoàn phải xóa đi.
44
45
15
Chapter 4
tự đọc thêm từ đây về sau
• The rationale for the difference in measurement basis (Fair value and proportionate
share of acquiree’s net identifiable assets) is because those equity items belong to
third parties and do not entitle the holder to a pro rata share of the entity’s net assets.
46
47
48
16
Chapter 4
50
Content
1. Introduction
2. Elimination of Investment in a Subsidiary
3. Effects of Amortization, Depreciation and Disposal of Undervalued
or Overvalued Assets and Liabilities Subsequent to Acquisition
4. Accounting for Non-controlling Interest under IFRS 3
5. Goodwill
Goodwill Impairment
impairment Tests
tests
6. Conclusion
51
17
Chapter 4
• CGU is the lowest level at which the goodwill is monitored for internal
CGUs
52
2. Recoverable amount:
– IAS 36 allows the higher of the below two metrics to determine
recoverable amount:
− Higher of FV less cost to sell (an arms-length measure)
− Uses market based inputs or market participants’ assumptions in the
valuation process
− Value-in-use (VIU)
− Present value of future net cash flows
− Uses internal or entity-specific input to determine the future cash flows
− VIU likely to be more discretionary as assumptions about future cash flows
are required
53
54
18
Chapter 4
56
Illustration 4:
Goodwill Impairment Test
Company × has 80% ownership in a CGU with identifiable net assets of
$6 million as at 31 Dec 20×1. The recoverable amount of the CGU as
an entity was $5 million as at that date. Determine the impairment loss
of goodwill in the CGU under two alternative measurement basis:
57
19
Chapter 4
Illustration 4:
Goodwill Impairment Test
Question (a)
Explanatory notes:
• Goodwill allocated to a CGU to enable comparison between carrying
amount of all assets of the unit and recoverable amount
• Goodwill attributable to NCI is included under recognized goodwill (no
further adjustment is required)
58
Illustration 4:
Goodwill Impairment Test
Question (b)
Goodwill Identifiable net assets Total
Carrying amount 1,000,000 6,000,000 7,000,000
Explanatory notes:
• Since comparison is done against the carrying amount of assets of a CGU,
goodwill is regrossed under alternative (b) to show theoretical goodwill as at
date of acquisition
• NCI unrecognized share of goodwill is included
59
60
20
Chapter 4
62
63
21
Chapter 4
65
Calculation of goodwill
Consideration transferred
= $2,500,000 − $28,000 (being paid for post combination employee service)
= $2,472,000
Goodwill
= Fair value of consideration transferred + Amount of NCI at acquisition date –
Recognized net identifiable assets of acquiree measured
= $2,472,000 + ($2,000 + $20,000 + $28,000 + $48,0000) − $800,000
= $1,770,000
66
22
Chapter 4
67
Conclusion
68
Conclusion
69
23
Chapter 4
Conclusion
70
24