Download as pdf or txt
Download as pdf or txt
You are on page 1of 65

Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

ADVANCED ACCOUNTING 13TH EDITION


HOYLE SOLUTIONS MANUAL

Full download link at:

Test bank: https://testbankpack.com/p/test-bank-for-advanced-


accounting-13th-edition-hoyle-schaefer-doupnik-1259444953-
9781259444951/

Solution Manual: https://testbankpack.com/p/solution-manual-for-


advanced-accounting-13th-edition-hoyle-schaefer-doupnik-1259444953-
9781259444951/

10-1
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

10-2
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

CHAPTER 10
TRANSLATION OF FOREIGN
CURRENCY FINANCIAL STATEMENTS

Chapter Outline

I. In today's global economy, many companies have invested in operations in foreign countries.
A. In preparing consolidated financial statements on a worldwide basis, the foreign currency
accounts prepared by foreign operations must be restated into the parent company's
reporting currency.
B. There are two major issues related to the translation of foreign currency financial
statements.
1. Which method should be used?
2. How should the resulting translation adjustment be reported on the consolidated
financial statements?
C. Translation methods differ on the basis of which accounts are translated at the current
exchange rate and which are translated at a historical exchange rate. Translating
accounts at the current exchange rate creates a translation adjustment.
D. Historically, accountants have experimented with a number of different translation
methods. The dominant methods currently in use are the temporal method and the current
rate method.
E. Translation adjustments can be either (1) reported as a gain or loss in income or (2)
deferred in the stockholders' equity section of the balance sheet.

II. The primary objective of the temporal method is to maintain the underlying valuation method
used by the foreign entity to account for its assets and liabilities.
A. Assets and liabilities carried at current or future value are translated at the current
exchange rate. Assets and liabilities carried at cost and stockholders' equity items are
translated at a historical exchange rate.
B. By translating some assets at the current exchange rate and others at historical rates the
temporal method distorts financial ratios calculated in the foreign currency.
C. Most income statement items are translated at average-for-the-period rates. However,
cost-of-goods-sold, depreciation, and amortization expense are translated at relevant
historical exchange rates.
D. Balance sheet exposure under the temporal method is defined as cash, marketable
securities, and receivables minus total liabilities. A net liability exposure often exists.
1. When a liability balance sheet exposure exists, depreciation of the foreign currency
results in a positive translation adjustment (gain) and appreciation of the foreign
currency results in a negative translation adjustment (loss).
2. Reporting a translation loss when the foreign currency appreciates is thought to be
inconsistent with economic reality.

10-3
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

III. With the current rate method, the net investment in a foreign operation is considered to be
exposed to foreign exchange risk.
A. Assets and liabilities are translated at the current exchange rate; equity is translated at
historical rates.
B. Translating assets which are carried at cost using the current exchange rate results in a
translated value which is not readily interpretable; it is neither a current value nor a
historical cost.
C. However, translating all assets at the current rate does maintain underlying ratios and
relationships that exist in the foreign currency statements.
D. Revenues and expenses which occur evenly throughout the period are translated at the
average-for-the-period exchange rate. Income items, such as gains and losses, which
are the result of a discrete event, are translated at the actual exchange rate on the date
of occurrence.
E. Balance sheet exposure under the current rate method is equal to the foreign entity's net
assets (stockholders' equity).
1. Appreciation in the foreign currency results in a positive translation adjustment (gain);
depreciation results in a negative translation adjustment (loss).

IV. FASB ASC 830, Foreign Currency Matters, provides guidelines for the translation of foreign
currency financial statements by U.S.-based multinational corporations. The appropriate
translation method and disposition of translation adjustment depends upon the functional
currency of the foreign entity.
A. The functional currency is the primary currency of the foreign entity's operating
environment. It can be either the U.S. dollar or a foreign currency.
1. U.S. GAAP lists six indicators that are to be used in determining an entity's functional
currency. There are no guidelines as to how these indicators are to be weighted.
B. If a foreign currency is the functional currency, the foreign entity's financial statements are
"translated" using the current rate method and the resulting translation adjustment is
reported as a separate component of equity. The average-for-the-period exchange rate
is used to translate the foreign entity's income statement.
1. Upon the sale or liquidation of a specific foreign entity, the cumulative translation
adjustment related to that entity is taken to income as an adjustment to the gain or
loss on sale or liquidation.
C. If the U.S. dollar is the functional currency, foreign currency financial statements are
"remeasured" using the temporal method with "remeasurement" gains and losses reported
in operating income.
D. If a foreign entity operates in a highly inflationary economy (cumulative three-year inflation
greater than 100%), its financial statements are remeasured into U.S. dollars using the
temporal method and remeasurement gains and losses are reported in income.

V. Some companies hedge the balance sheet exposures of their foreign entities so as to avoid
adverse effects on income and/or stockholders' equity.
A. FASB ASC Topic 815, Derivatives and Hedging, refers to this as a hedge of a net
investment in a foreign operation and stipulates that gains and losses on hedging
instruments used in this manner should be treated in the same fashion as the translation
adjustment (remeasurement gain/loss) being hedged.
B. The paradox of hedging balance sheet exposure is that by avoiding a translation
adjustment (remeasurement gain/loss), which are not immediately realized in cash,
realized foreign exchange gains and losses can arise.

10-4
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Answer to Discussion Question: How Do We Report This?


This case represents the ongoing debate as to the proper reporting of foreign currency balances.
Southwestern has invested the equivalent of $30,000 (150,000 vilseks) in each of three assets.
The relative value of the vilsek has now changed. Thus, 150,000 vilseks now can be converted
into $34,500. However, the subsidiary does not have vilseks--only land, inventory, and
investments. Although the current exchange rate is given, the company has no apparent plans to
convert its assets into dollars. Instead, these three assets are being held, each with a historical
cost of 150,000 vilseks. Under the temporal method, these assets (except for the investments if
carried at market value) would be reported in the parent's balance sheet at the original cost of
$30,000. Unfortunately, as the Finance Director points out, an old, outdated rate is being utilized
if the $30,000 figure is reported. (Of course, given that prices tend to change over time, the same
can be said for any asset reported at historical cost.)

Conversely, the current rate method requires that each of the three assets be reported at $34,500
based on the current exchange rate. As the controller indicates, though, $34,500 was not the
original cost expended by Southwestern. In addition, using the current rate means that each of
the assets will constantly report a "floating" value, one that will change with each exchange rate
fluctuation. Finally, the $34,500 figure is based on the current value of the vilsek ($.23) and the
historical cost in vilseks (150,000 vilseks) for the three assets. The current exchange rate is only
significant if the assets are sold with the proceeds being converted into U.S. dollars. Since an
imminent sale is not indicated, the validity of reporting the $34,500 might again be questioned. In
addition, even if the assets were sold, $34,500 does not accurately reflect the proceeds in U.S.
dollars because 150,000 vilseks is the historical cost and not the current market value of each of
these assets.

As a classroom exercise or written assignment, students could be required to select a reported


value for each of the three assets and then defend their position. What figure is actually the fairest
representation of each of the three assets? What figure is the best conveyor of information to an
outside party? There is no single best answer to these questions. The purpose of this type of
exercise is to encourage students to consider the objectives of financial reporting. Students
should not just assume that the current official pronouncement is correct. One possible approach
to the case is to assign several students to represent banks or stockholders and discuss the types
of information that is most needed by these users. Another group of students can take the position
of the company responsible for preparing the information and discuss management's preference
for providing one type of information over another. Yet another group could take a purely
theoretical approach and discuss the goals that accounting has attempted to reach. Although a
final resolution may not be achieved, some excellent class discussion is possible.

The temporal and current rate methods of translation differ primarily with regard to the exchange
rate used to translate those assets that are reported at historical cost--inventories, prepaids, fixed
assets, and intangibles. The debate regarding the appropriate exchange rate for translating
assets exists only because some assets are reported at historical cost. If all assets were reported
at their current value, there would be no need to use the historical exchange rate for translating
assets in order to maintain the asset's historical cost in U.S. dollar terms. All assets would be
translated at the current exchange rate. The differences between the temporal method and
current rate method would disappear.

10-5
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Answers to Questions
1. The two major issues related to the translation of foreign currency financial statements are:
(a) which method should be used and (b) where should the resulting translation adjustment
be reported in the consolidated financial statements. The first issue relates to determining the
appropriate exchange rate (historical, current, or average for the current period) for the
translation of foreign currency balances. Those items translated at the current exchange rate
are exposed to translation adjustment. The second issue relates to whether the translation
adjustment should be treated as a gain or loss in income, or should be deferred as a separate
component of stockholders’ equity.

2. Balance sheet exposure arises when a foreign currency balance is translated at the current
exchange rate. By translating at the current exchange rate, the foreign currency item in
essence is being revalued in U.S. dollar terms on the consolidated financial statements. There
will be either a net asset balance sheet exposure or net liability balance sheet exposure
depending upon whether assets translated at the current rate are greater or less than liabilities
translated at the current rate. Balance sheet exposure generates a translation adjustment
which does not result in an inflow or outflow of cash. Transaction exposure, which results
from the receipt or payment of foreign currency, generates foreign exchange gains and losses
which are realized in cash.

3. Although balance sheet exposure does not result in cash inflows and outflows, it does
nevertheless affect amounts reported in consolidated financial statements. If the foreign
currency is the functional currency, translation adjustments will be reported in stockholders’
equity. If translation adjustments are negative and therefore reduce total stockholders’ equity,
there is an adverse (inflationary) impact on the debt to equity ratio. Companies with restrictive
debt covenants requiring them to stay below a maximum debt to equity ratio, may find it
necessary to hedge their balance sheet exposure so as to avoid negative translation
adjustments being reported. If the U.S. dollar is the functional currency or an operation is
located in a high inflation country, remeasurement gains and losses are reported in income.
Companies might want to hedge their balance sheet exposure in this situation to avoid the
adverse impact remeasurement losses can have on consolidated income and earnings per
share.

The paradox in hedging balance sheet exposure is that, by agreeing to receive or deliver
foreign currency in the future under a forward contract, a transaction exposure is created.
This transaction exposure is speculative in nature, given that there is no underlying inflow or
outflow of foreign currency that can be used to satisfy the forward contract. By hedging
balance sheet exposure, a company might incur a realized foreign exchange loss to avoid an
unrealized negative translation adjustment or unrealized remeasurement loss.

4. The gains and losses arising from financial instruments used to hedge balance sheet
exposure are treated in a similar manner as the item the hedge is intended to cover. If the
foreign currency is the functional currency, gains and losses on hedging instruments will be
taken to accumulated other comprehensive income. If the U.S. dollar is the functional
currency, gains and losses on the hedging instruments will be offset against the related
remeasurement gains and losses.

10-6
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

5. The major concept underlying the temporal method is that the translation process should
result in a set of translated U.S. dollar financial statements as if the foreign subsidiary’s
transactions had actually been carried out using U.S. dollars. To achieve this objective, assets
carried at historical cost and stockholders’ equity are translated at historical exchange rates;
assets carried at current value and liabilities (carried at current value) are translated at the
current exchange rate. Under this concept, the foreign subsidiary’s monetary assets and
liabilities are considered to be foreign currency cash, receivables, and payables of the parent
which are exposed to transaction risk. For example, if the foreign currency appreciates, then
the foreign currency receivables increase in U.S. dollar value and a gain is recognized.
Balance sheet exposure under the temporal method is analogous to the net transaction
exposure which exists from having both receivables and payables in a particular foreign
currency.

The major concept underlying the current rate method is that the entire foreign investment is
exposed to foreign exchange risk. Therefore all assets and liabilities are translated at the
current exchange rate. Balance sheet exposure under this concept is equal to the net
investment.

6. The Retained Earnings balance is created by a multitude of transactions: all revenues,


expenses, gains, losses, and dividends since the company’s inception. Identifying each
component of this account (so that a separate translation can be made) would be virtually
impossible. Therefore, in the initial year that Statement 52 was applied, the ending balance
calculated under Statement 8 was merely brought forward. Thereafter, the ending balance
translated each year for retained earnings becomes the beginning figure to be reported for
the following year.

7. The major differences relate to non-monetary assets carried at historical cost and related
expenses, i.e., inventory and cost of goods sold; property, plant, and equipment and
depreciation expense; and intangible assets and amortization expense. Under the temporal
method, these items are all translated at historical exchange rates. Under the current rate
method, the assets are translated at the current exchange rate and the related expenses are
translated at the average exchange rate for the current period.

8. The functional currency is the currency of the subsidiary’s primary economic environment. It
is usually identified as the currency in which the company generates and expends cash.
FASB ASC 830 recommends that several factors such as the location of primary sales
markets, sources of materials and labor, the source of financing, and the amount of
intercompany transactions should be evaluated in identifying an entity’s functional currency.
FASB ASC 830 does not provide any guidance as to how these factors are to be weighted
(equally or otherwise) when identifying an entity’s functional currency.

9. The foreign subsidiary's net asset position in foreign currency at the beginning of the period
is first determined. Changes in net assets are determined to explain the net asset balance in
foreign currency at the end of the period. The beginning net asset position and changes in
net assets are translated at appropriate exchange rates and the ending net asset position in
dollars is determined.

The ending net asset balance in foreign currency is then translated at the current rate and this
result is subtracted from the ending net asset position in dollars (already calculated). The
difference is the translation adjustment. It is positive if the actual dollar net asset position is
less than the net asset position based on the current exchange rate. The translation
adjustment is negative if the actual dollar net asset position is greater than if translated at the
current rate.

The cumulative translation adjustment is reported on the U.S. dollar Balance Sheet in the
Stockholders’ Equity Section as a part of Accumulated Other Comprehensive Income.

10-7
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

10. Application of the equity method to a foreign subsidiary results in the cumulative translation
adjustment (CTA) related to that foreign subsidiary being included in the parent’s Investment
in Subsidiary account and also as a separate component of the parent’s equity (reported in a
separate line in the parent company’s column on the consolidation worksheet). In addition,
translation of a foreign subsidiary’s foreign currency financial statements results in the CTA
related to that foreign subsidiary being included as a separate component of the subsidiary’s
equity (reported as a separate line item in the foreign subsidiary’s column on the consolidation
worksheet). Thus, the CTA is reflected in both the parent and subsidiary columns of the
consolidation worksheet and therefore would be double-counted if no adjustment is made. As
is true for other subsidiary stockholders’ equity accounts (i.e., contributed capital and
beginning retained earnings), the balance in the subsidiary’s CTA account must be eliminated
against the Investment in Subsidiary account through a consolidation entry on the
consolidation worksheet. As a result of this consolidation entry, the Investment in Subsidiary
balance is fully eliminated and double-counting the CTA is avoided.

A second consolidation entry related to the CTA is required to revalue the excess of fair value
over book value for the change in exchange rates since the date of acquisition. Because the
excess of fair value over book value is not carried in either the parent’s or the subsidiary’s
books, but only on the consolidation worksheet, the CTA related to the excess also is not
included in the CTA amount reflected in the parent and subsidiary columns of the
consolidation worksheet.

11. Translation is required when a foreign currency is the functional currency. Remeasurement
is required in two situations:

a. The U.S. dollar is the functional currency.


b. The foreign subsidiary operates in a highly inflationary country.

Remeasurement is carried out using the temporal method, with remeasurement gains and
losses reported in consolidated income. Translation is done using the current rate method
and the resulting translation adjustment is carried in accumulated other comprehensive
income as a separate component of stockholders’ equity.

12. The temporal method must be used to remeasure the financial statements of operations in
highly inflationary countries. One reason for mandating the use of the temporal method is that
it avoids the disappearing plant problem that exists when the current rate method is used.
Under the current rate method, fixed assets are translated at current exchange rates. With
high rates of inflation, the foreign currency will depreciate significantly. When the historical
cost of fixed assets is translated at a significantly lower current exchange rate, the dollar value
of fixed assets “disappears.” This problem is avoided by translating at the historical exchange
rate as is done under the temporal method.

13. Differences exist between IFRS and U.S. GAAP with regard to (a) the hierarchy of factors
used to determine the functional currency and (b) the method used to translate the financial
statements of a subsidiary located in a hyperinflationary country.
IAS 21 establishes primary factors and other factors to be considered in determining an
entity’s functional currency. When the indicators are mixed and the functional currency is not
obvious, the parent must give priority to the primary indicators in determining the foreign
entity’s functional currency. U.S. GAAP does not have a similar hierarchy.
In translating the foreign currency financial statements of a subsidiary located in a highly
inflationary economy, IAS 21 requires financial statements to first be restated for local inflation
and then translated into the parent’s currency using the current exchange rate for all financial
statement items. In contrast, U.S. GAAP requires use of the temporal method with no
adjustment for inflation in this situation.

10-8
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Answers to Problems

1. C (Definition of functional currency)

2. A (Comparison of current rate and temporal methods)

3. D (Translation process (current rate method))

4. C (Determine appropriate translation method and resulting translation


adjustment)

Because the yuan is the functional currency, the financial statements must
be translated using the current rate method. Therefore, answers a. and d.
can be eliminated. Because the subsidiary has a net asset position and the
yuan has depreciated from $.16 to $.12, a negative translation adjustment
will result.

5. A (Translation process (current rate method) – asset and related contra-


account)

All asset accounts are translated at current rates.

6. A (Translation process (current rate method) – assets)

Because the foreign currency is the functional currency, translation (rather


than remeasurement) is required. All assets accounts are translated at
current rates.

7. C (Remeasurement process (temporal method) – assets)

Because the U.S. dollar is the functional currency, remeasurement is


required. All receivables are remeasured at current rates. Assets carried at
historical cost, such as land and patents, are remeasured at historical rates.

8. A (Remeasurement process (temporal method) – inventory)

The U.S. dollar is the foreign subsidiary’s functional currency, so


remeasurement (rather than translation) is appropriate. Inventory is
translated at the historical exchange rate [100,000 x $.16 = $16,000].

9. A (Remeasurement process (temporal method) – cost of goods sold)

The U.S. dollar is the foreign subsidiary’s functional currency, so


remeasurement is appropriate. Cost of goods sold is translated at the
historical rate in effect when the inventory was acquired [100,000 x $.16 =
$16,000].

10. D (Translation process (current rate method) – marketable securities and


inventory)

The foreign currency is the functional currency, so translation is appropriate.


All assets are translated at the current exchange rate of $.19.

10-9
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

11. C (Remeasurement process (temporal method) – marketable securities and


inventory)

The U.S. dollar is the functional currency, so remeasurement is appropriate.


Inventory (carried at cost) is remeasured at the historical exchange rate of
$.16. Marketable equity securities (carried at market value) are remeasured
at the current exchange rate of $.19.

12. B (Highly inflationary economy (temporal method) – cost of goods sold)

Beginning inventory LCU 500,000 x $0.80 = $ 400,000


Purchases 5,100,000 x $1.00 = 5,100,000
Ending inventory (600,000) x $1.10 = (660,000)
Cost of goods sold LCU 5,000,000 $4,840,000

13. D (Calculation of translation adjustment)

Beginning net assets, 1/1………….. R 20,000 x $.25 = $ 5,000


Increase in net assets:
Net income .................................. 40,000 x $.28 = 11,200
Ending net assets, 12/31 ................. R 60,000 $ 16,200
Ending net assets at
current exchange rate ................ R 60,000 x $.31 = $ 18,600
Translation adjustment (positive) . $ (2,400)

14. C (Concepts underlying current rate and temporal methods)

By translating items carried at historical cost by the historical exchange rate,


the temporal method maintains the underlying valuation method used by the
foreign subsidiary in preparing its financial statements.

15. D (Calculation of remeasurement gain/loss)

Beginning net monetary assets, 1/1 E 500,000 x $1.14 = $570,000


Increases in net monetary assets:
Sale of inventory ........................ 160,000 x $1.20 = 192,000
Decreases in net monetary assets:
Purchase of warehouse ............. (300,000) x $1.14 = (342,000)
Purchase of inventory ............... (100,000) x $1.18 = (118,000)
Transfer to parent ...................... (10,000) x $1.18 = (11,800)
Ending net monetary assets, 12/31 E 250,000 $ 290,200
Ending net monetary assets at
the current exchange rate ......... E 250,000 x $1.16 = (290,000)
Remeasurement loss ...................... $ 200

16. A (Remeasurement process (temporal method))

Long-term debt is translated at the current exchange rate under the temporal
method.

10-10
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

17. D (Determine appropriate translation method and treatment of translation


adjustment)

When the U.S. dollar is the functional currency, U.S. GAAP requires
remeasurement using the temporal method with remeasurement gains and
losses reported in income.

18. C (Translation process (current rate method) – insurance expense and


prepaid insurance)

Insurance expense is translated at the average exchange rate; prepaid


insurance is translated at the current exchange rate.

19. C (Treatment of gains and losses on hedges of net investments)

Gains and losses on hedges of net investments (whether through a forward


contract, borrowing, or other technique) are offset against the translation
adjustment being hedged.

20. C (Nonlocal currency balances in the financial statements of a foreign


operation)

On December 31, 2017, the Brazilian subsidiary remeasures the € 100,000


note payable into BRL using the current BRL per € exchange rate as follows:
€ 100,000 x BRL 4.6 = BRL 460,000

The BRL 460,000 note payable is then translated into US$ using the
December 31, 2017 US$ per BRL exchange rate as follows: BRL 460,000 x
$0.20 = $92,000.

21. B (Nonlocal currency balances in the financial statements of a foreign


operation)

On December 31, 2017, the Brazilian subsidiary would recognize a foreign


exchange loss from remeasurement of the € note payable, calculated as
follows: € 100,000 x (BRL 4.6 – BRL 4.2) = BRL 40,000.

The BRL 40,000 foreign exchange loss is translated into US$ using the
average 2017 US$ per BRL exchange rate as follows: BRL 40,000 x $0.25 =
$10,000.

10-11
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

22. (5 minutes) Determine Translated Values under the Current Rate Method

As a translation, both the asset (inventory) and the liability (accounts payable)
utilize the current exchange rate at the balance sheet date (December 31).
Thus, the translated values are as follows:

Inventory LCU250,000 x 20% = LCU50,000 x $0.54 = $27,000


Accounts payable LCU250,000 x 30% = LCU75,000 x $0.54 = $40,500

23. (10 minutes) (Determine appropriate exchange rates under the current rate
method [translation] and temporal method [remeasurement])

Translation Remeasurement
Accounts payable $.16 C $.16 C
Accounts receivable $.16 C $.16 C
Accumulated depreciation $.16 C $.26 H
Advertising expense $.19 A $.19 A
Amortization expense $.19 A $.25 H
Buildings $.16 C $.26 H
Cash $.16 C $.16 C
Common stock $.28 H $.28 H
Depreciation expense $.19 A $.26 H
Dividends (10/1) $.20 H $.20 H
Notes payable $.16 C $.16 C
Patents (net) $.16 C $.25 H
Salary expense $.19 A $.19 A
Sales $.19 A $.19 A

* C = current rate, H = historical rate, A = average rate

24. (20 minutes) (Calculate translation adjustment and remeasurement gain/loss


and explain their economic relevance)
The translation adjustment and remeasurement gain/loss can be determined
as the plug figure that keeps the dollar balance sheet in balance:

Translation Remeasure-
CHF Rate US$ ment Rate US$
Cash 800,000 $1.10 880,000 $1.10 880,000
Inventory 1,300,000 $1.10 1,430,000 $1.00 1,300,000
Property, plant & equip. 4,000,000 $1.10 4,400,000 $1.00 4,000,000
Total 6,100,000 6,710,000 6,180,000

Notes payable 2,100,000 $1.10 2,310,000 $1.10 2,310,000


Owners’ equity 4,000,000 $1.00 4,000,000 $1.00 4,000,000
Translation adjustment 400,000
Retained earnings
(remeasurement loss) (130,000)
Total 6,100,000 6,710,000 6,180,000

10-12
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

24. (continued)

Alternatively, the translation adjustment and remeasurement loss can be


calculated by analyzing the subsidiary’s balance sheet exposure:
Translation CHF US$
Beginning net assets, 12/18 4,000,000 $1.00 H 4,000,000
Ending net assets, 12/31 at
current exchange rate 4,000,000 $1.10 C 4,400,000
Translation adjustment (positive) (400,000)

Remeasurement CHF US$


Beginning net monetary liabilities, 12/18 (1,300,000) $1.00 H (1,300,000)
Ending net monetary liabilities, 12/31 at
current exchange rate (1,300,000) $1.10 C (1,430,000)
Remeasurement loss 130,000

Economic Relevance of Translation Adjustment

The translation adjustment increases stockholders’ equity by $400,000. The


positive translation adjustment arises because the Swiss subsidiary has a net
asset position of CHF4,000,000 and the Swiss franc appreciates by $.10
[CHF4,000,000 x $.10 = $400,000]. The positive translation adjustment is not
realized in terms of dollar cash flow. It would be a realized gain only if
Stephanie sold this operation on December 31 for exactly CHF4,000,000 and
converted the sales proceeds into dollars at the current exchange rate of $1.10
per Swiss franc.

Economic Relevance of Remeasurement Loss

The remeasurement loss arises because the Swiss subsidiary has a net
monetary liability position of CHF1,300,000 (Cash of CHF800,000 less Notes
payable of CHF2,100,000) and the Swiss franc has appreciated by $.10
[CHF1,300,000 x $.10 = $130,000]. The loss is unrealized. It would be realized
only if the Swiss subsidiary converted its Swiss franc cash into dollars at
December 31, thereby realizing a transaction gain of $80,000 [CHF800,000 x
($1.10-$1.00)], and the parent paid off the Swiss franc note payable using U.S.
dollars, thereby realizing a transaction loss of $210,000 [CHF2,100,000 x
($1.10-$1.00)]. (The note could have been paid at December 1 for $2,100,000
[CHF2,100,000 x $1.00]. At December 31, it takes $2,310,000 to pay off the note
[CHF2,100,000 x $1.10].)

10-13
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

25. (15 minutes) (Determine the amounts at which foreign currency balances are
reported on a foreign subsidiary’s trial balance and in the parent’s
consolidated financial statements)

a. Remeasurement of Swiss franc (CHF) balances into Israeli shekels (ILS) to


report on the Israeli subsidiary’s trial balance.

December 31, 2017 CHF Exchange Rate ILS*


Interest expense 25,000 x 3.95 A = 98,750
Interest payable 31,250 x 4.02 C = 125,625
Note payable 500,000 x 4.02 C = 2,010,000

* Amounts at which the CHF balances are carried on the ILS trial balance

b. Translation of remeasured Swiss franc (CHF) balances into U.S. dollars


(USD) to report in the U.S. parent’s consolidated financial statements.

December 31, 2017 ILS Exchange Rate USD**


Interest expense 98,750 x 0.27 A = 26,662.50
Interest payable 125,625 x 0.25 C = 31,406.25
Note payable 2,010,000 x 0.25 C = 502,500.00

** Amounts at which the CHF balances are reported in the USD financial
statements

10-14
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

26. (30 minutes) (Prepare financial statements for a foreign subsidiary and then
translate them into U.S. dollars)

Sullivan’s Island Company


Income Statement

Pounds Exchange Rate U.S. Dollars


Rent revenue 96,000 $2.04 195,840
Interest expense (14,000) $2.04 (28,560)
Depreciation expense (20,000) $2.04 (40,800)
Repair expense* (4,000) $2.05 (8,200)
Net income 58,000 118,280

* Repair expense is the only expense not incurred evenly throughout the year.

Sullivan’s Island Company


Statement of Retained Earnings

Pounds Exchange Rate U.S. Dollars


Retained earnings, 1/1 -0- given -0-
Net income 58,000 from I/S* 118,280
Dividends declared, 12/31 (12,000) $2.08 (24,960)
Retained earnings, 12/31 46,000 93,320

*I/S = Income Statement

Sullivan’s Island Company


Balance Sheet

Pounds Exchange Rate U.S. Dollars


Cash 64,000 $2.08 133,120
Accounts receivable 16,000 $2.08 33,280
Building 200,000 $2.08 416,000
Accumulated depreciation (20,000) $2.08 (41,600)
Total assets 260,000 540,800

Interest payable 14,000 $2.08 29,120


Note payable 140,000 $2.08 291,200
Contributed capital 60,000 $2.00 120,000
Retained earnings, 12/31 46,000 from State of R/E* 93,320
Subtotal 260,000 533,640
Translation adjustment - from Schedule A 7,160
Total liabilities and equity 260,000 540,800

*State of R/E = Statement of Retained Earnings

10-15
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

26. (continued)

Schedule A – Computation of Translation Adjustment

Pounds Exchange Rate U.S. Dollars


Beginning net assets -0- $2.00 -0-
Increase in net assets:
Contributed capital 60,000 $2.00 120,000
Net income 58,000 from I/S* 118,280
Decrease in net assets:
Dividends declared (12,000) from State of R/E** (24,960)
Ending net assets 106,000 213,320
Ending net assets at current
exchange rate 106,000 $2.08 220,480
Translation adjustment (credit - positive) ( 7,160)

* I/S = Income Statement


** State of R/E = Statement of Retained Earnings

27. (30 minutes) (Prepare a statement of cash flows for a foreign subsidiary and
then translate it into U.S. dollars)

Sullivan’s Island Company


Statement of Cash Flows

Pounds Exchange Rate U.S. Dollars


Operating Activities:
Net income 58,000 from Problem 26 118,280
plus: Depreciation 20,000 $2.04 40,800
less: Increase in accounts receivable (16,000) $2.04 (32,640)
plus: Increase in interest payable 14,000 $2.04 28,560
Cash flow from operating activities 76,000 155,000
Investing Activities:
Purchase of building (200,000) $2.00 (400,000)
Cash flow from investing activities (200,000) (400,000)
Financing Activities:
Capital contribution 60,000 $2.00 120,000
Borrowing on note 140,000 $2.00 280,000
Dividends (12,000) $2.08 (24,960)
Cash flow from financing activities 188,000 375,040
Increase in cash 64,000 130,040
Effect of exchange rate change on cash - 3,080
Beginning balance in cash 0 0
Ending balance in cash 64,000 133,120

10-16
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

28. (25 minutes) (Compute translation adjustment and remeasurement gain/loss)

a. Translation—only changes in net assets have an impact on the computation


of the translation adjustment.

Net asset balance, 1/1 NGN 30,000,000 x $.0064 = $192,000


Increases in net assets (income):
Sold inventory at a profit, 5/1 6,000,000 x $.0068 = 40,800
Sold land at a gain, 6/1 2,000,000 x $.0070 = 14,000
Decreases in net assets:
Paid a dividend, 12/1 (3,000,000) x $.0082 = (24,600)
Depreciation recorded (2,000,000) x $.0074 = (14,800)
Net asset balance, 12/31 NGN 33,000,000 $207,400
Net asset balance, 12/31
at current exchange rate NGN 33,000,000 x $.0084 = (277,200)
Translation adjustment—positive $(69,800)

b. Remeasurement—only changes in net monetary assets and liabilities have an


impact on the computation of the remeasurement gain.

Net monetary liability position, 1/1 NGN (4,000,000) x $.0064 = $(25,600)


Increases in monetary assets:
Sold inventory, 5/1 16,000,000 x $.0068 = 108,800
Sold land, 6/1 6,000,000 x $.0070 = 42,000
Decreases in monetary assets:
Bought inventory, 10/1 (20,000,000) x $.0078 = (156,000)
Bought land, 11/1 (3,000,000) x $.0080 = (24,000)
Paid a dividend, 12/1 (3,000,000) x $.0082 = (24,600)
Net monetary liability position,12/31 NGN (8,000,000) $(79,400)
Net monetary liability position,12/31
at current exchange rate NGN (8,000,000) x $.0084 = (67,200)
Remeasurement gain $(12,200)

Note: The purchase of land on account did not result in a decrease in monetary
assets, rather an increase in monetary liabilities. Payment on the note payable
and collection of accounts receivable do not affect the net monetary liability
position.

10-17
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

29. (20 minutes) (Compute translation adjustment and remeasurement gain/loss)

a. The translation adjustment is based on changes in the net assets of the


subsidiary.
Exchange
Dinars Rate U.S. Dollars

Net assets, Jan. 1 150,000 0.36 54,000


Increase in net assets:
Service revenue, May 1 120,000 0.37 44,400
Decrease in net assets:
Operating expense, June 1 (100,000) 0.39 (39,000)
Net assets, Dec. 31 170,000 59,400
Net asset, Dec. 31 at current exchange
rate 170,000 0.41 69,700
Translation adjustment (credit - positive) (10,300)

b. The remeasurement gain or loss is based on changes in the net monetary


assets (liabilities) of the subsidiary.
Exchange
Dinars Rate U.S. Dollars

Net monetary assets (liabilities), Jan. 1 (50,000) 0.36 (18,000)


Changes in net monetary assets:
Service revenue, May 1 120,000 0.37 44,400
Operating expense, June 1 (100,000) 0.39 (39,000)
Net monetary assets (liabilities), Dec. 31 (30,000) (12,600)
Net monetary assets (liabilities), Dec. 31
at current exchange rate (30,000) 0.41 (12,300)
Remeasurement gain (credit) (300)

c. Translated value of land 200,000 dinars x $0.41 = $82,000


Remeasured value of land 200,000 dinars x $0.33 = $66,000

10-18
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

30. (10 minutes) (Determine the appropriate exchange rate under the current rate
method [translation] and temporal method [remeasurement])

(a) Current Rate Method (b) Temporal Method


Account Translation Remeasurement
Sales $0.20 A $0.20 A
Inventory $0.22 C $0.19 H
Equipment $0.22 C $0.13 H
Rent expense $0.20 A $0.20 A
Dividends $0.21 H $0.21 H
Notes receivable $0.22 C $0.22 C
Accumulated depreciation--equipment $0.22 C $0.13 H
Salary payable $0.22 C $0.22 C
Depreciation expense $0.20 A $0.13 H

C = current exchange rate, A = average exchange rate, H = Historical exchange


rate

10-19
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

31. (30 minutes) (Determine translation adjustment; prepare journal entries for
forward contract hedge of balance sheet exposure; determine amount to be
reported in accumulated other comprehensive income)

a. Net assets, 1/1 (132,000 – 54,000) 78,000 kites x $0.80 = $62,400


Change in net assets:
Net income 26,000 kites x $0.77 = 20,020
Dividends, 3/1 (5,000) kites x $0.78 = (3,900)
Dividends, 10/1 (5,000) kites x $0.76 = (3,800)
Net assets, 12/31 94,000 kites $74,720
Net assets at current
exchange rate, 12/31 94,000 kites x $0.75 = 70,500
Translation adjustment (negative) $ 4,220

b. Forward contract journal entries


10/1 No entry

12/31 Forward Contract.................................................. 2,000


Translation Adjustment (positive) ................. 2,000
(To record the change in the value of the
forward contract as an adjustment to the
translation adjustment)

Foreign Currency (kites) ...................................... 150,000


Cash ............................................................... 150,000
(To record the purchase of 200,000 kites at the
spot rate of $.75)

Cash ..................................................................... 152,000


Foreign Currency (kites) ................................. 150,000
Forward Contract ............................................ 2,000
(To record delivery of 200,000 kites, receipt of
$152,000, and close the forward contract
account.)
c. The net negative translation adjustment (debit balance) to be reported in
Accumulated Other Comprehensive Income at 12/31 is $2,220 ($4,220 –
$2,000).

10-20
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

32. (45 minutes) (Translation and remeasurement of foreign subsidiary trial


balance)

a. Translation of Subsidiary Trial Balance


Debits Credits
Cash…………………………………. 8,000 KQ x 1.62 $12,960
Accounts Receivable…………….. 9,000 KQ x 1.62 14,580
Equipment………………………….. 3,000 KQ x 1.62 4,860
Accumulated Depreciation……… 600 KQ x 1.62 $ 972
Land………………………………… 5,000 KQ x 1.62 8,100
Accounts Payable………………… 3,000 KQ x 1.62 4,860
Notes Payable…………………….. 5,000 KQ x 1.62 8,100
Common Stock…………………… 10,000 KQ x 1.71 17,100
Dividends……….…………………. 4,000 KQ x 1.66 6,640
Sales………………………………… 25,000 KQ x 1.64 41,000
Salary Expense…………………… 5,000 KQ x 1.64 8,200
Depreciation Expense…………… 600 KQ x 1.64 984
Miscellaneous Expense…………. 9,000 KQ x 1.64 14,760
$71,084
Translation Adjustment (negative) 948
$72,032 $72,032
Calculation of Translation Adjustment
Net assets, 1/1………………………….. -0- -0-
Increase in net assets:
Common stock issued………………. 10,000 KQ x 1.71 $17,100
Sales……………………………………. 25,000 KQ x 1.64 41,000
Decrease in net assets:
Dividends……..……………………….. ( 4,000) KQ x 1.66 (6,640)
Salary expense……………………….. ( 5,000) KQ x 1.64 (8,200)
Depreciation expense………………. ( 600) KQ x 1.64 ( 984)
Miscellaneous expense ……………. ( 9,000) KQ x 1.64 (14,760)
Net assets, 12/31………………………. 16,400* KQ $27,516
Net assets, 12/31 at
current exchange rate……………. 16,400 KQ x 1.62 26,568
Translation adjustment (negative) $ 948

* This amount can be verified as ending assets (24,400 KQ) minus ending
liabilities (8,000 KQ) – net assets, 12/31 = 16,400 KQ.

10-21
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

32. (continued)
b. Remeasurement of Subsidiary Trial Balance
Debits Credits
Cash 8,000 KQ x 1.62 $12,960
Accounts Receivable 9,000 KQ x 1.62 14,580
Equipment 3,000 KQ x 1.71 5,130
Accumulated Depreciation 600 KQ x 1.71 $ 1,026
Land 5,000 KQ x 1.59 7,950
Accounts Payable 3,000 KQ x 1.62 4,860
Notes Payable 5,000 KQ x 1.62 8,100
Common Stock 10,000 KQ x 1.71 17,100
Dividends 4,000 KQ x 1.66 6,640
Sales 25,000 KQ x 1.64 41,000
Salary Expense 5,000 KQ x 1.64 8,200
Depreciation Expense 600 KQ x 1.71 1,026
Miscellaneous Expense 9,000 KQ x 1.64 14,760
$71,246
Remeasurement loss (debit) 840
$72,086 $72,086
Calculation of Remeasurement Loss
Net monetary assets, 1/1 -0- -0-
Increase in net monetary assets:
Common stock issued 10,000 KQ x 1.71 $17,100
Sales 25,000 KQ x 1.64 41,000
Decrease in net monetary assets:
Acquired equipment (3,000) KQ x 1.71 (5,130)
Acquired land (5,000) KQ x 1.59 (7,950)
Dividends (4,000) KQ x 1.66 (6,640)
Salary expense (5,000) KQ x 1.64 (8,200)
Miscellaneous expense (9,000) KQ x 1.64 (14,760)
Net monetary assets, 12/31 9,000* KQ $15,420
Net monetary assets, 12/31
at current exchange rate 9,000 KQ x 1.62 14,580
Remeasurement loss (debit) $ 840

* This amount can be verified as ending assets (17,000 KQ) minus ending
liabilities (8,000 KQ) – net assets, 12/31 = 9,000 KQ.

10-22
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

33. (30 minutes) (Translate financial statements of a foreign subsidiary)

LIVINGSTON COMPANY
Income Statement
For the Year Ending December 31, 2017

Goghs Ex Rate Code U.S. Dollars


Sales 270,000 1.59 A 429,300
Cost of goods sold (155,000) 1.59 A (246,450)
Gross profit 115,000 182,850
Less: Operating expenses (54,000) 1.59 A (85,860)
Gain on sale of equipment 10,000 1.72 H 17,200
Net income 71,000 114,190

Statement of Retained Earnings


For the Year Ending December 31, 2017

Goghs Ex Rate Code U.S. Dollars


Retained earnings, 1/1 216,000 given 396,520
Net income 71,000 above 114,190
Less: Dividends (26,000) 1.61 H (41,860)
Retained earnings, 12/31 261,000 468,850

Balance Sheet
December 31, 2017

Goghs Ex Rate Code U.S. Dollars


Assets
Cash 44,000 1.54 C 67,760
Receivables 116,000 1.54 C 178,640
Inventory 58,000 1.54 C 89,320
Fixed assets (net) 339,000 1.54 C 522,060
Total assets 557,000 857,780
Liabilities and Equities
Liabilities 176,000 1.54 C 271,040
Common stock 120,000 2.08 H 249,600

Retained earnings, 12/31 261,000 above 468,850


Translation adjustment (131,710)
Total liabilities and equities 557,000 857,780

10-23
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

33. (continued)

Calculation of Translation Adjustment:

Goghs Ex Rate Code U.S. Dollars


Net assets, 1/1 336,000 1.67 BOY 561,120
Net income 71,000 above 114,190
Dividends (26,000) above (41,860)
Net assets, 12/31 381,000 633,450
Net assets at current exchange rate 381,000 1.54 C 586,740
Translation adjustment, 2017 (negative) 46,710
Cumulative translation adjustment, 1/1 (negative) given 85,000
Cumulative translation adjustment, 12/31 (negative) 131,710

Code: A = average; C = current; H = historical; BOY = beginning of year

10-24
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

34. (35 minutes) (Compute remeasurement gain/loss and translation adjustment)

a. Remeasurement Gain or Loss

Exchange
KR Rate US$
Net monetary assets, 1/1/17* 35,000 x $3.00 = $105,000
Increases in net monetary assets:
Issued Common Stock (4/1/17) 13,000 x $3.10 = 40,300
Sold Building** (7/1/17) 10,000 x $3.30 = 33,000
Sales (2017) 162,000 x $3.20 = 518,400
Decreases in net monetary assets:
Purchased Equipment (4/1/17) (64,000) x $3.10 = (198,400)
Paid Dividends (10/1/17) (57,000) x $3.40 = (193,800)
Rent Expense (2017) (21,500) x $3.20 = (68,800)
Salary Expense (2017) (45,000) x $3.20 = (144,000)
Utilities Expense (2017) (7,000) x $3.20 = (22,400)
Net monetary assets, 12/31/17 25,500 $69,300
Net monetary assets, 12/31/17 at
current exchange rate 25,500 x $3.50 = 89,250
Remeasurement gain (credit) $(19,950)

* Net monetary assets: (Cash + Accounts Receivable) - (Account Payable +


Bonds Payable)

** Cash proceeds from the sale of the building of KR10,000 is determined by


adding the Book value of the building sold of KR1,500 and the Gain on sale
of building of KR 8,500.

b. Translation Adjustment
Exchange
KR Rate US$
Net assets, 1/1/17* 124,000 x $3.00 = $372,000
Increases in net assets:
Issued Common Stock (4/1/17) 13,000 x $3.10 = 40,300
Gain on Sale of Building** (7/1/17) 8,500 x $3.30 = 28,050
Sales (2017) 162,000 x $3.20 = 518,400
Decreases in net assets:
Paid Dividends (10/1/17) (57,000) x $3.40 = (193,800)
Depreciation expense (2017) (40,000) x $3.20 = (128,000)
Rent Expense (2017) (21,500) x $3.20 = (68,800)
Salary Expense (2017) (45,000) x $3.20 = (144,000)
Utilities Expense (2017) (7,000) x $3.20 = (22,400)
Net assets, 12/31/17 137,000 $401,750
Net assets, 12/31/17 at
current exchange rate 137,000 x $3.50 = 479,500
Translation adjustment (credit) $ (77,750)

* Net assets: Common stock + Retained earnings


** Selling a building at a gain of KR 8,500 increases net assets by that amount.

10-25
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

35. (90 minutes) (Remeasure non-functional currency accounts into foreign


functional currency and then translate foreign functional currency financial
statements into U.S. dollars)

a. Remeasurement of Mexican Operations


Canadian Dollars
Pesos Debit Credit
Accounts payable 49,000 x .35 C 17,150
Accumulated depreciation 19,000 x .25 H 4,750
Building and equipment 40,000 x .25 H 10,000
Cash 59,000 x .35 C 20,650
Depreciation expense 2,000 x .25 H 500
Inventory (beginning
—income statement) 23,000 x .30 A (’16) 6,900
Inventory (ending
—income statement) 28,000 x .34 A (’17) 9,520
Inventory (ending—balance sheet) 28,000 x .34 A (’17) 9,520
Purchases 68,000 x .34 A (’17) 23,120
Receivables 21,000 x .35 C 7,350
Salary expense 9,000 x .34 A 3,060
Sales 124,000 x .34 A 42,160
Main office 30,000 given 7,530
Remeasurement loss Schedule One 10
Total 81,110 81,110

Schedule One—Remeasurement Loss Pesos Canadian Dollars


Net monetary liabilities, 1/1/17* (16,000) x .32 (5,120)
Increases in net monetary assets
Sales 124,000 x .34 42,160
Decreases in net monetary assets
Purchases (68,000) x .34 (23,120)
Salary Expense ( 9,000) x .34 ( 3,060)
Net monetary assets, 12/31/17** 31,000 10,860
Net monetary assets, 12/31/17 at
current exchange rate 31,000 x .35 10,850
Remeasurement loss 10

* Net monetary liabilities, 1/1/17, can be determined by first determining the


net monetary assets at 12/31/17 and then backing out the changes in
monetary assets and liabilities during 2017—sales, purchases, and salary
expense.
** Net monetary assets, 12/31/17: Cash + Receivables – Accounts Payable

10-26
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

35. (continued)

b. and c.

The following C$ financial statements are produced by combining the figures


from the main operation with the remeasured figures from the branch
operation. The Branch Operation and Main Office accounts offset each other.
Cost of goods sold for the Mexican branch is determined by combining
beginning inventory, purchases, and ending inventory as remeasured in C$.
Income Statement c. Translation into U.S. dollars—
For the Year Ended December 31, 2017 Current Rate Method

Sales C$ 354,160 x .67 A = $ 237,287.20


Cost of goods sold (223,500) x .67 A = (149,745.00)
Gross profit 130,660 87,542.20
Depreciation expense (8,500) x .67 A = (5,695.00)
Salary expense (29,060) x .67 A = (19,470.20)
Utility expense (9,000) x .67 A = (6,030.00)
Gain on sale of equipment 5,000 x .68 H = 3,400.00
Remeasurement loss (10) x .67 A = (6.70)
Net income C$ 89,090 $ 59,740.30

Statement of Retained Earnings


For the Year Ended December 31, 2017

Retained earnings, 1/1/17 C$ 135,530 Given $ 70,421.00


Net income (above) 89,090 Above 59,740.30
Dividends ( 28,000) x .69 H = (19,320.00)
Retained earnings, 12/31/17 C$ 196,620 $110,841.30

10-27
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

35. (continued)

b. and c.

Balance Sheet
December 31, 2017

Cash C$ 46,650 x .65 C = $ 30,322.50


Receivables 75,350 x .65 C = 48,977.50
Inventory 107,520 x .65 C = 69,888.00
Building and equipment 177,000 x .65 C = 115,050.00
Accumulated depreciation (31,750) x .65 C = (20,637.50)
Total C$ 374,770 $243,600.50

Accounts payable C$ 52,150 x .65 C = $ 33,897.50


Notes payable 76,000 x .65 C = 49,400.00
Common stock 50,000 x .45 H = 22,500.00
Retained earnings 196,620 Above 110,841.30
Cumulative translation adjustment Schedule Two 26,961.70
Total C$ 374,770 $ 243,600.50

Schedule Two—Translation Adjustment


Net assets, 1/1/17 C$ 185,530 x .70 = $129,871.00
Changes in net assets
Net income 89,090 Above 59,740.30
Dividends (28,000) x .69 = (19,320.00)
Net assets, 12/31/17 C$ 246,620 $170,291.30
Net assets, 12/31/17 at
current exchange rate C$ 246,620 x .65 = 160,303.00
Translation adjustment, 2017 (negative) $ 9,988.30
Cumulative translation adjustment, 1/1/17 (positive) (36,950.00)
Cumulative translation adjustment, 12/31/17 (positive) $(26,961.70)

10-28
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

36. (90 minutes) (Translate foreign currency financial statements and prepare
consolidation worksheet)

Step One

Simbel's financial statements are first translated into U.S. dollars after
reclassification of the 10,000 pound expenditure for rent from rent expense to
prepaid rent. Credit balances are in parentheses.

Translation Worksheet
Exchange
Account Pounds Rate Dollars
Sales (800,000) 0.274 (219,200)
Cost of goods sold 420,000 0.274 115,080
Salary expense 74,000 0.274 20,276
Rent expense (adjusted) 36,000 0.274 9,864
Other expenses 59,000 0.274 16,166
Gain on sale of building, 10/1/17 (30,000) 0.273 (8,190)
Net income (241,000) (66,004)

R/E, 1/1/17 (133,000) Schedule 1 (38,244)


Net income (241,000) Above (66,004)
Dividends 50,000 0.275 13,750
R/E,12/31/17 (324,000) (90,498)

Cash and receivables 146,000 0.270 39,420


Inventory 297,000 0.270 80,190
Prepaid rent (adjusted) 10,000 0.270 2,700
Property, plant & equipment 455,000 0.270 122,850
Total 908,000 245,160

Accounts payable (54,000) 0.270 (14,580)


Notes payable (140,000) 0.270 (37,800)
Common stock (240,000) 0.300 (72,000)
Add’l paid-in capital (150,000) 0.300 (45,000)
Retained earnings, 12/31/17 (324,000) Above (90,498)
Subtotal (259,878)
Cumulative translation
adjustment (negative) Schedule 2 14,718
Total (908,000) (245,160)

10-29
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

36. (continued)

Schedule 1—Translation of 1/1/17 Retained Earnings

Pounds Dollars
Retained earnings, 1/1/16 -0- -0-
Net income, 2016 (163,000) 0.288 (46,944)
Dividends, 6/1/16 30,000 0.290 8,700
Retained earnings, 1/1/17 (133,000) (38,244)

Schedule 2—Calculation of Cumulative Translation Adjustment at 12/31/17

Pounds Dollars

Net assets, 1/1/16 (390,000) 0.300 (117,000)


Net income, 2016 (163,000) 0.288 (46,944)
Dividends, 6/1/16 30,000 0.290 8,700
Net assets, 12/3/16 (523,000) (155,244)
Net assets, 12/31/16 at
current exchange rate (523,000) 0.280 (146,440)
Translation adjustment, 2016 (negative) (8,804)
Net assets, 1/1/17 (523,000) 0.280 (146,440)
Net income, 2017 (241,000) Above (66,004)
Dividends, 6/1/17 50,000 0.275 13,750
Net assets, 12/31/17 (714,000) (198,694)
Net assets, 12/31/17 at
current exchange rate (714,000) 0.270 (192,780)
Translation adjustment, 2017 (negative) (5,914)
Cumulative translation adjustment, 12/31/17 (negative) (14,718)

10-30
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

36. (continued)

Step Two

Cayce and Simbel's U.S. dollar accounts are then consolidated. Necessary
adjustments and eliminations are made.

Consolidation Worksheet
Adjustments and Consolidated
Cayce Simbel Eliminations Balances
Account Dollars Dollars Debit Credit Dollars
Sales (200,000) (219,200) (419,200)
Cost of goods sold 93,800 115,080 208,880
Salary expense 19,000 20,276 39,276
Rent expense 7,000 9,864 16,864
Other expenses 21,000 16,166 37,166
Dividend income (13,750) -0- (I) 13,750 -0-
Gain, 10/1/17 -0- (8,190) (8,190)
Net income (72,950) (66,004) (125,204)

Ret earn, 1/1/17 (318,000) (38,244) (S) 38,244 (*C) 38,244 (356,244)
Net income (72,950) (66,004) (125,204)
Dividends 24,000 13,750 (I) 13,750 24,000
Ret earn, 12/31/17 (366,950) (90,498) (457,448)

Cash and receivables 110,750 39,420 150,170


Inventory 98,000 80,190 178,190
Prepaid rent 30,000 2,700 32,700
Investment 126,000 -0- (*C) 38,244 (S)164,244 -0-
Property, plant &
equipment 398,000 122,850 (S) 9,000 (E) 900 528,950
Total 762,750 245,160 890,010

Accounts payable (60,800) (14,580) (75,380)


Notes payable (132,000) (37,800) (169,800)
Common stock (120,000) (72,000) (S) 72,000 (120,000)
Additional PIC (83,000) (45,000) (S) 45,000 (83,000)
Ret earn, 12/31/17 (366,950) (90,498) (457,448)
Subtotal (259,878) (905,628)
Cum trans adjust 14,718 (E) 900 15,618
Total (762,750) (245,160) 217,138 217,138 (890,010)

10-31
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

36. (continued)

Explanation of Adjustment and Elimination Entries

Entry *C
Investment in Simbel ................................................... 38,244
Retained earnings, 1/1/17 ....................................... 38,244
To accrue 2017 increase in subsidiary book value (see Schedule 1). Entry is
needed because parent is using the cost method.

Entry S
Common stock (Simbel) .......................................... 72,000
Add'l paid-in-capital (Simbel) ...................................... 45,000
Retained earnings, 1/1/17 (Simbel) ............................. 38,244
Property, plant & equipment (revaluation) ................. 9,000
Investment in Simbel .......................................... 164,244
To eliminate subsidiary's stockholders' equity accounts and allocate the
excess of acquisition consideration over book value to land (Property, plant &
equipment).
The excess of acquisition consideration over book value is calculated as
follows:
Acquisition consideration ...................................................... $126,000
Book value, 1/1/17 ...................................................................
Common stock ...................................................................... (72,000)
Add’l paid-in capital .............................................................. (45,000)
Excess of acquisition consideration over book value $ 9,000
The excess of acquisition consideration over book value is 30,000 pounds.
The U.S. dollar equivalent at 1/1/17, the date of acquisition, is $9,000 (£E30,000
x $.30).
Entry I
Dividend income .......................................................... 13,750
Dividends ................................................................. 13,750
To eliminate intra-entity dividend payments recorded by parent as income.
Entry E
Cumulative translation adjustment............................. 900
Property, plant & equipment (revaluation) ........... 900
To revalue (write-down) the excess of acquisition consideration over book
value for the change in exchange rate since the date of acquisition with the
counterpart recognized in the consolidated cumulative translation
adjustment.
The revaluation of "excess" is calculated as follows:
Excess of acquisition consideration over book value
U.S. dollar equivalent at 12/31/17 £E30,000 x $.27 = $8,100
U.S. dollar equivalent at 1/1/17 £E30,000 x $.30 = 9,000
Cumulative translation adjustment
related to excess, 12/31/17 (negative) $( 900)

10-32
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (90 minutes) Translate [remeasure] foreign currency financial statements


using U.S. GAAP and explain sign of translation adjustment [remeasurement
gain/loss])
Part I (a). Czech koruna is the functional currency—current rate method
Exchange
KčS Rate US$
Sales 25,000,000 0.035 875,000
Cost of goods sold (12,000,000) 0.035 (420,000)
Depreciation expense—equipment (2,500,000) 0.035 (87,500)
Depreciation expense—buildings (1,800,000) 0.035 (63,000)
Research and development expense (1,200,000) 0.035 (42,000)
Other expenses (1,000,000) 0.035 (35,000)
Net income 6,500,000 227,500
Retained earnings, 1/1/17 500,000 given 22,500
Dividends, 12/15/17 (1,500,000) 0.031 (46,500)
Retained earnings, 12/31/17 5,500,000 203,500

Cash 2,000,000 0.030 60,000


Accounts receivable 3,300,000 0.030 99,000
Inventory 8,500,000 0.030 255,000
Equipment 25,000,000 0.030 750,000
Accum. deprec.—equipment (8,500,000) 0.030 (255,000)
Buildings 72,000,000 0.030 2,160,000
Accum. deprec.—buildings (30,300,000) 0.030 (909,000)
Land 6,000,000 0.030 180,000
Total assets 78,000,000 2,340,000

Accounts payable 2,500,000 0.030 75,000


Long-term debt 50,000,000 0.030 1,500,000
Common stock 5,000,000 0.050 250,000
Additional paid-in capital 15,000,000 0.050 750,000
Retained earnings, 12/31/17 5,500,000 above 203,500
Translation adjustment - to balance (438,500)
Total liabilities and equities 78,000,000 2,340,000

10-33
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)

Calculation of Translation Adjustment


Cumulative translation adjustment, 12/31/16 (negative) 202,500
Net assets, 1/1/17 20,500,000 0.040 820,000
Net income, 2017 6,500,000 0.035 227,500
Dividends, 12/15/17 (1,500,000) 0.031 (46,500)
Net assets, 12/31/17 25,500,000 1,001,000
Net assets, 12/31/17 at current
exchange rate 25,500,000 0.030 765,000
Translation adjustment, 2017 (negative) 236,000
Cumulative translation adjustment, 12/31/17 (negative) 438,500

10-34
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)

Part I (b). U.S. dollar is the functional currency—temporal method

Exchange
KčS Rate US$
Sales 25,000,000 0.035 875,000
Cost of goods sold (12,000,000) Sched. A (493,500)
Depreciation expense—equipment (2,500,000) Sched. B (118,000)
Depreciation expense—buildings (1,800,000) Sched. C (85,200)
Research and development expense (1,200,000) 0.035 (42,000)
Other expenses (1,000,000) 0.035 (35,000)
Income before remeasurement gain 6,500,000 101,300
Remeasurement gain, 2017 - 408,000
Net income 6,500,000 509,300
Retained earnings, 1/1/17 500,000 given 353,000
Dividends, 12/17/17 (1,500,000) 0.031 (46,500)
Retained earnings, 12/31/17 5,500,000 815,800

Cash 2,000,000 0.030 60,000


Accounts receivable 3,300,000 0.030 99,000
Inventory 8,500,000 0.032 272,000
Equipment 25,000,000 Sched.B 1,180,000
Accum. deprec.—equipment (8,500,000) Sched.B (418,000)
Buildings 72,000,000 Sched.C 3,408,000
Accum. deprec.—buildings (30,300,000) Sched.C (1,510,200)
Land 6,000,000 0.050 300,000
Total assets 78,000,000 3,390,800

Accounts payable 2,500,000 0.030 75,000


Long-term debt 50,000,000 0.030 1,500,000
Common stock 5,000,000 0.050 250,000
Additional paid-in capital 15,000,000 0.050 750,000
Retained earnings, 12/31/17 5,500,000 above 815,800
Total liabilities and equities 78,000,000 3,390,800

Schedule A—Cost of goods sold

KčS ER US$
Beginning inventory 6,000,000 0.043 258,000
Purchases 14,500,000 0.035 507,500
Ending inventory (8,500,000) 0.032 (272,000)
Cost of goods sold 12,000,000 493,500

10-35
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)

Schedule B—Equipment
KčS ER US$
Old Equipment—at 1/1/16 20,000,000 0.050 1,000,000
New Equipment—acquired 1/3/17 5,000,000 0.036 180,000
Total 25,000,000 1,180,000

Accum. Depr.—Old Equipment 8,000,000 0.050 400,000


Accum. Depr.—New Equipment 500,000 0.036 18,000
Total 8,500,000 418,000
Deprec expense—Old Equipment 2,000,000 0.050 100,000
Deprec expense—New Equipment 500,000 0.036 18,000
Total 2,500,000 118,000

Schedule C—Buildings
KčS ER US$
Old Buildings—at 1/1/16 60,000,000 0.050 3,000,000
New Buildings—acquired 3/5/17 12,000,000 0.034 408,000
Total 72,000,000 3,408,000
Accum. Depr.—Old Buildings 30,000,000 0.050 1,500,000
Accum. Depr.—New Buildings 300,000 0.034 10,200
Total 30,300,000 1,510,200
Deprec. expense—Old Buildings 1,500,000 0.050 75,000
Deprec. expense—New Buildings 300,000 0.034 10,200
Total 1,800,000 85,200

Calculation of Remeasurement Gain


KčS ER US$
Net mon. liabilities, 1/1/17 (37,000,000) 0.040 (1,480,000)
Increase in mon. assets:
Sales 25,000,000 0.035 875,000
Decrease in mon. assets:
Purchase of inventory (14,500,000) 0.035 (507,500)
Research and development (1,200,000) 0.035 (42,000)
Other expenses (1,000,000) 0.035 (35,000)
Dividends, 12/15/17 (1,500,000) 0.031 (46,500)
Purchase of equipment, 1/3/17 (5,000,000) 0.036 (180,000)
Purchase of buildings, 3/5/17 (12,000,000) 0.034 (408,000)
Net mon. liabilities, 12/31/17 (47,200,000) (1,824,000)
Net mon. liabilities, 12/31/17 at
current exchange rate (47,200,000) 0.030 (1,416,000)
Remeasurement gain—2017 (408,000)

10-36
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)

Part I (c). U.S. dollar is the functional currency—temporal method (no long-
term debt)
Exchange
KčS Rate US$
Sales 25,000,000 0.035 875,000
Cost of goods sold (12,000,000) Sched. A (493,500)
Depreciation expense—equipment (2,500,000) Sched. B (118,000)
Depreciation expense—buildings (1,800,000) Sched. C (85,200)
Research and development expense (1,200,000) 0.035 (42,000)
Other expenses (1,000,000) 0.035 (35,000)
Income before remeasurement loss 6,500,000 101,300
Remeasurement loss, 2017 - (92,000)
Net income 6,500,000 9,300
Retained earnings, 1/1/17 500,000 given (147,000)
Dividends, 12/15/17 (1,500,000) 0.031 (46,500)
Retained earnings, 12/31/17 5,500,000 (184,200)

Cash 2,000,000 0.030 60,000


Accounts receivable 3,300,000 0.030 99,000
Inventory 8,500,000 0.032 272,000
Equipment 25,000,000 Sched. B 1,180,000
Accum. deprec.—equipment (8,500,000) Sched. B (418,000)
Buildings 72,000,000 Sched. C 3,408,000
Accum. deprec.—buildings (30,300,000) Sched .C (1,510,200)
Land 6,000,000 0.050 300,000
Total assets 78,000,000 3,390,800

Accounts payable 2,500,000 0.030 75,000


Long-term debt 0 0.030 0
Common stock 20,000,000 0.050 1,000,000
Additional paid in capital 50,000,000 0.050 2,500,000
Retained earnings, 12/31/17 5,500,000 above (184,200)
Total liabilities and equities 78,000,000 3,390,800

Schedule A—Cost of goods sold - same as in Part I (b)


Schedule B—Equipment - same as in Part I (b)
Schedule C—Buildings - same as in Part I (b)

10-37
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)
Calculation of Remeasurement Loss
KčS ER US$
Net monetary assets, 1/1/17 13,000,000 0.040 520,000
Increase in monetary assets:
Sales 25,000,000 0.035 875,000
Decrease in monetary assets:
Purchase of inventory (14,500,000) 0.035 (507,500)
Research and development (1,200,000) 0.035 (42,000)
Other expenses (1,000,000) 0.035 (35,000)
Dividends, 12/15/17 (1,500,000) 0.031 (46,500)
Purchase of equipment, 1/3/17 (5,000,000) 0.036 (180,000)
Purchase of buildings, 3/5/17 (12,000,000) 0.034 (408,000)
Net monetary assets, 12/31/17 2,800,000 176,000
Net monetary assets, 12/31/17
at current exchange rate 2,800,000 0.030 84,000
Remeasurement loss—2017 92,000

10-38
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

37. (continued)

Part II. Explanation of the negative translation adjustment in Part I (a),


remeasurement gain in Part I (b), and remeasurement loss in Part I (c).
The negative translation adjustment in Part I (a) arises because of two factors:
(1) there is a net asset balance sheet exposure and (2) the Czech koruna has
depreciated against the U.S. dollar during 2017 (from $.040 at 1/1/17 to $.030 at
12/31/17). A net asset balance sheet exposure exists because all assets are
translated at the current exchange rate and exceed total liabilities which are
also translated at the current exchange rate.
The remeasurement gain in Part I (b) arises because of two factors: (1) there is
a net monetary liability balance sheet exposure and (2) the Czech koruna has
depreciated against the U.S. dollar. Under the temporal method, Cash and
Accounts Receivable are the only assets translated at the current exchange
rate (total KčS 5,300,000). Accounts Payable and Long-term Debt are also
translated at the current exchange rate (total KčS 52,500,000). Because the
Czech koruna amount of liabilities translated at the current rate exceeds the
Czech koruna amount of assets translated at the current rate, a net monetary
liability balance sheet exposure exists.
The remeasurement loss in Part I (c) arises because of two factors: (1) there is
a net monetary asset balance sheet exposure and (2) the Czech koruna has
depreciated against the U.S. dollar during 2017. Cash and Accounts
Receivable are the only assets translated at the current exchange rate (total
KčS 5,300,000). Because there is no Long-term Debt in part 1(c), Accounts
Payable is the only liability translated at the current exchange rate (total KčS
2,500,000). Because the Czech koruna amount of assets translated at the
current rate exceeds the Czech koruna amount of liabilities translated at the
current rate, a net monetary asset balance sheet exposure exists.

10-39
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

38. (90 minutes) Remeasure the foreign currency transactions of a foreign


subsidiary into the subsidiary’s functional currency and then translate the
subsidiary’s trial balance into the parent’s reporting currency

a.

Remeasurement of Brazilian Real (BRL) Trial Balance into Mexican Pesos (MXN)
BRL Exchange MXN
Debit Credit Rate Debit Credit
Cash 5,500 6.30 C 34,650
Accounts Receivable 28,000 6.30 C 176,400
Notes Payable 5,000 6.30 C 31,500
Sales 35,000 6.20 A 217,000
Rent Expense 6,000 6.20 A 37,200
Interest Expense 500 6.20 A 3,100
40,000 40,000 251,350 248,500
Remeasurement Gain 2,850
Total 251,350 251,350

Calculation of Remeasurement Gain


Exchange
BRL Rate MXN
Net monetary asset balance, 1/1/17 -0-
Increase in net monetary items:
Income (sales less rent and interest) 28,500 6.20 A 176,700
Decrease in net monetary items:
Not applicable
Net monetary assets, 12/31/17 28,500 176,700
Net monetary assets, 12/31/17, at
current exchange rate 28,500 6.30 C 179,550
Remeasurement loss (gain) (2,850)

10-40
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

38. (continued)

b.

Translation of Mexican Peso (MXN) Balances into U.S. Dollars (USD)

Unadjusted Adjustments Adjusted


MXN MXN MXN MXN MXN MXN USD USD
Debit Credit Debit Credit Debit Credit Rate Debit Credit
Cash 1,000,000 34,650 1,034,650 0.072 74,494.80
Accounts Receivable 3,000,000 176,400 3,176,400 0.072 228,700.80
Inventory 5,000,000 5,000,000 0.072 360,000.00
Land 2,000,000 2,000,000 0.072 144,000.00
Machinery and Equipment 15,000,000 15,000,000 0.072 1,080,000.00
Accumulated Depreciation 6,000,000 6,000,000 0.072 432,000.00
Accounts Payable 1,500,000 1,500,000 0.072 108,000.00
Notes Payable 4,000,000 31,500 4,031,500 0.072 290,268.00
Common Stock 12,000,000 12,000,000 Given 1,000,000
Retained Earnings, 1/1/17 2,500,000 2,500,000 Given 200,000.00
Sales 34,000,000 217,000 34,217,000 0.075 2,566,275.00
Cost of Goods Sold 28,000,000 28,000,000 0.075 2,100,000.00
Depreciation Expense 600,000 600,000 0.075 45,000.00
Rent Expense 3,000,000 37,200 3,037,200 0.075 227,790.00
Interest Expense 400,000 3,100 403,100 0.075 30,232.50
Remeasurement Gain/Loss 2,850 2,850 0.075 213.75
Dividends, 7/1/17 2,000,000 2,000,000 0.073 146,000.00
Total 60,000,000 60,000,000 251,350 251,350 60,251,350 60,251,350 4,436,218.10 4,596,756.75
Cumulative Translation Adjustment (credit – positive) 160,538.65
4,596,756.75 4,596,756.75

10-41
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

38. (continued)

Calculation of Cumulative Translation Adjustment


Exchange
MXN Rate USD
Net asset balance, 1/1/17 14,500,000 0.080 H 1,160,000.00
Increase in net assets:
Income, 2017 2,179,550 0.075 A 163,466.25
Decrease in net assets:
Dividends, 12/1/17 (2,000,000) 0.073 H (146,000.00)
Net assets, 12/31/17 14,679,550 1,177,466.25
Net assets, 12/31/17, at
current exchange rate 14,679,550 0.072 C 1,056,927.60
Translation adjustment, 2017 (debit) 120,538.65
Cumulative translation adjustment, 1/1/17 (debit) Given 40,000.00
Cumulative translation adjustment, 12/31/17 (debit) 160,538.65

10-42
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Chapter 10 Develop Your Skills

Research Case 1—Foreign Currency Translation and Hedging Activities

The responses to this assignment will depend upon the company selected by
the student for analysis. It is unlikely that the company selected will disclose
the amount of any remeasurement gains and losses. The amount of
translation adjustment reported in accumulated other comprehensive income
usually can be found in a statement of stockholders’ equity. A positive
translation adjustment indicates that the foreign currency in which the
company operates, on average, increased in dollar value during the year. A
negative translation adjustment indicates the opposite.

Research Case 2—Foreign Currency Translation Disclosures in the Computer


Industry

The responses to requirements in this case will depend upon the annual
reports used by students to complete the case. The solution provided here is
based upon 2014 annual reports.

a. In 2014, in addition to providing information related to foreign currency


translation and hedging activities in its Form 10-K under 1A. Risk Factors,
p. 17-18, IBM also provided information in its Annual Report on these
activities in the following locations:
i. Management Discussion, under Currency Rate Fluctuations, p. 71.
ii. Note A. Significant Accounting Policies, under Translation of Non-U.S
Currency Amounts and Derivative Financial Instruments, p. 93.
iii. Note D. Financial Instruments, under Derivatives Financial Instruments
and Foreign Exchange Risk, pp. 105-107.

In its Form 10-K for the year ended December 27, 2014, Intel provided
information related to foreign currency hedging activities in the following
locations:
i. Item 1A. Risk Factors, p. 17.
ii. Item 7A. Quantitative and Qualitative Disclosures about Market Risk, p.
45.
iii. Note 2. Accounting Policies, under Foreign Currency Translation and
Hedging Instruments, p. 65, and Derivative Financial Instruments, p. 57-
58.
iv. Note 6. Derivative Financial Instruments, p. 70-75.

10-43
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Research Case 2 (continued)

b. IBM’s foreign operations do not have a predominant functional currency.


The company indicates that it operates in multiple functional currencies
(AR, p. 105). Most of IBM’s foreign operations probably have the foreign
currency as functional currency and therefore are translated into dollars
using the current rate method with translation adjustments reflected in
stockholders’ equity. There is no mention of foreign currency amounts
being remeasured or remeasurement gains and losses being reflected in
net income.

Intel’s foreign operations do not appear to have a predominant functional


currency. The company makes no mention of the functional currencies of
its foreign operations. There also is no mention of foreign currency
amounts being remeasured or remeasurement gains and losses being
reflected in net income. Thus, Intel’s foreign operations probably have the
foreign currency as functional currency and are translated into dollars
using the current rate method. The lack of any obvious difference in
translation method and disposition of the translation adjustment between
IBM and Intel enhances the comparability of information provided by the
two companies.

c. From the Consolidated Statement of Comprehensive Income (AR, p. 81), it


can be seen that IBM reported translation adjustments as follows:
2014: negative $1,636 million
2013: negative $1,335 million
2012: negative $44 million

The negative sign of the translation adjustment in each year indicates that,
on average, the foreign currency functional currencies of IBM’s foreign
operations decreased in value against the U.S. dollar in that year.

Intel reported foreign currency translation adjustments in Consolidated


Statements of Comprehensive Income as follows:
2014: negative $251 million
2013: positive $38 million
2012: positive $10 million

On average, the foreign currency functional currencies of Intel’s foreign


operations decreased in value against the U.S. dollar in Fiscal 2014 and
and increased in value against the dollar in Fiscal 2013 and Fiscal 2012.

10-44
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Research Case 2 (continued)

The magnitude of the translation adjustments reported in other


comprehensive income is much larger for IBM than for Intel. This most
likely occurs because Intel has a much smaller balance sheet exposure
related to foreign currency functional currency operations.

d. In Note D. Financial Instruments, under Foreign Exchange Risk, IBM


indicates that a significant portion of the company’s foreign currency
denominated debt is designated as a hedge of its foreign currency balance
sheet exposures (p. 107). The company also uses foreign currency forward
contracts and cross-currency swaps to hedge its net investments in
foreign operations.

Intel reports that it hedges foreign currency loans receivable, and has
established “balance sheet and forecasted transaction currency risk
management programs” (p. 45). It is unclear, however, whether the
“balance sheet” currency risk management program refers to the hedging
of foreign currency receivables and payables that are reported on the
balances sheet, or relates to the hedging of net investments in foreign
operations. There is no specific mention of “net investment in foreign
operation” hedging.

10-45
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Accounting Standards Case 1—More than One Functional Currency

This case requires students to search the authoritative literature to determine


how the functional currency should be determined for a foreign entity that
has more than one distinct and separable operation.

Source of guidance: FASB ASC 830-10-55-6 Foreign Currency Matters;


Overall; Implementation Guidance and Illustrations: The Functional Currency

ASC 830-10-55-6 states: “In some instances, a foreign entity might have more
than one distinct and separable operation. For example, a foreign entity might
have one operation that sells parent-entity-produced products and another
operation that manufactures and sells foreign-entity-produced products. If
they are conducted in different economic environments, those two operations
might have different functional currencies. Similarly, a single subsidiary of a
financial institution might have relatively self-contained and integrated
operations in each of several different countries. In those circumstances,
each operation may be considered to be an entity as that term is used in this
Subtopic, and, based on the facts and circumstances, each operation might
have a different functional currency.”

This guidance indicates that the functional currency should be determined


separately for each distinct and separable operation of a single foreign entity.
Within its Mexican subsidiary, Lynch should designate the Mexican peso as
the functional currency for the Small Appliance division and the U.S. dollar as
the functional currency for the Electronics division.

10-46
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Accounting Standards Case 2—Change in Functional Currency

This case requires students to search the authoritative literature to determine


how an entity should handle a change in foreign currency from the foreign
currency to the U.S. dollar. Specific questions are:
• Should the change in functional currency be treated as a change in
accounting principle with retrospective restatement of the carrying
values of nonmonetary assets?
• Should the cumulative translation adjustment be removed from equity
and, if so, where should it go?

Source of guidance: FASB ASC 830-10-45-10 Foreign Currency Matters;


General; Other Presentation Matters; Functional Currency Changes from
Foreign Currency to Reporting Currency

ASC 830-10-45-10 states: “If the functional currency changes from a foreign
currency to the reporting currency, translation adjustments for prior periods
shall not be removed from equity and the translated amounts for
nonmonetary assets at the end of the prior period become the accounting
basis for those assets in the period of the change and subsequent periods.”

In essence, the authoritative guidance indicates that the change in functional


currency from the Canadian dollar to the U.S. dollar should not be treated as
a change in accounting principle with retrospective adjustments. Instead, the
change should be handled prospectively with no adjustments made to the
carrying amounts of nonmonetary assets or to the accumulated translation
adjustment related to the Canadian subsidiary carried in AOCI.

10-47
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel Case—Translating Foreign Currency Financial Statements


a. b. Spreadsheet for the translation (current rate method) and remeasurement
(temporal method) of the FC financial statements of the foreign subsidiary.
Current Rate Method Temporal Method
December 31, 2017 FC Rate USD Rate USD
Sales 5,000 $0.45 A $2,250 $0.45 A $2,250
Cost of goods sold (3,000) $0.45 A (1,350) Schedule A (1,360)
Gross profit 2,000 subtotal 900 subtotal 890
Selling expense (400) $0.45 A (180) $0.45 A (180)
Depreciation expense (600) $0.45 A (270) $0.50 H (300)
Remeasurement gain/loss 0 n/a 0 to balance 355
Income before tax 1,000 subtotal 450 subtotal 765
Income taxes (300) $0.45 A (135) $0.45 A (135)
Net income 700 subtotal 315 subtotal 630
Retained earnings, 1/1/17 0 0 0
Ret. earnings, 12/31/17 700 total 315 from B/S 630

Cash 1,000 $0.38 C 380 $0.38 C 380


Inventory 2,000 $0.38 C 760 $0.43 H 860
Property, plant & 6,000 $0.38 C 2,280 $0.50 H 3,000
equipment
Less: Accum. deprec. (600) $0.38 C (228) $0.50 H (300)
Total assets 8,400 total 3,192 total 3,940

Current liabilities 1,500 $0.38 C 570 $0.38 C 570


Long-term debt 3,000 $0.38 C 1,140 $0.38 C 1,140
Contributed capital 3,200 $0.50 H 1,600 $0.50 H 1,600
Cum. trans. adjustment* 0 to balance (433) n/a 0
Retained earnings 700 from I/S 315 to balance 630
Total liabilities and stock- 8,400 A=L+SE 3,192 A=L+SE 3,940
holders’ equity

Key:
Average Exchange Rate A
Current Exchange Rate C
Historical Exchange Rate H

10-48
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel Case (continued)

Schedule A - Calculation of COGS Under the Temporal Method

Exchange Rates Temporal method—COGS (on a FIFO basis)


January 1-31, 2017 $0.50 BI 1,000 $0.50 H $500
Average 2017 $0.45 P 4,000 $0.43 H 1,720
December 31, 2017 $0.38 EI (2,000) $0.43 H (860)
Inventory purchases $0.43 COGS 3,000 $1,360
Key:
Average Exchange Rate A
Current Exchange Rate C
Historical Exchange Rate H

* Computation of Cumulative Translation Adjustment

FC USD
Net assets, 1/1/17 3,200 $0.50 1,600
Net income, 2017 700 $0.45 315
Net assets, 12/31/17 3,900 1,915
Net assets, 12/31/17
at current exchange rate 3,900 $0.38 1,482
Translation adjustment (negative) 433

c. With the FC as functional currency, the U.S. dollar net income reflected in the
consolidated income statement is $315. If the U.S. dollar were the functional
currency, the amount would be twice as much—$630. With the FC as functional
currency, the amount of total assets reported on the consolidated balance sheet
is 19% [($3,192 – $3,940)/$3,940] smaller than if the U.S. dollar were functional
currency.

The relations between the current ratio, the debt to equity ratio, and profit
margin calculated from the FC financial statements and from the translated U.S.
dollar financial statements are shown below.

10-49
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel Case (continued)

FC Current Rate Temporal


Current ratio
CA 3,000 1,140 1,240
CL 1,500 570 570
2.0 2.0 2.1754
Debt to equity ratio
Total liabilities 4,500 1,710 1,710
Total stockholders’ 3,900 1,482 2,230
equity
1.15385 1.15385 0.76682
Profit margin
NI 700 315 630
Sales 5,000 2,250 2,250
0.14 0.14 0.28
Return on equity
NI 700 315 630
Average TSE 3,550 1,541 1,915
0.19718 0.20441 0.32898
Inventory turnover
COGS 3,000 1,350 1,360
Average Inventory 1,000 380 430
3 3.55263 3.16279

These results show that the temporal method distorts all ratios as calculated
from the original foreign currency financial statements. The current rate
method maintains all ratios that use numbers in the numerator and
denominator from the balance sheet only (current ratio, debt-to-equity ratio)
or the income statement only (profit margin). For ratios that combine numbers
from the income statement and balance sheet (return on equity, inventory
turnover), even the current rate method creates distortions.

The U.S. dollar amounts reported under the temporal method for inventory and
fixed assets reflect the equivalent U.S. dollar cost of those assets as if the
parent had sent dollars to the subsidiary to purchase the assets. For example,
to purchase FC 6,000 worth of fixed assets when the exchange rate was
$.50/FC, the parent would have had to provide the subsidiary with $3,000.

10-50
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel Case (continued)

The U.S. dollar amounts reported under the current rate method for inventory
and fixed assets reflect neither the equivalent U.S. dollar cost of those assets
nor their U.S. dollar current value. By multiplying the FC historical cost by the
current exchange rate, these assets are reported at what they would have cost
in U.S. dollars if the current exchange rate had been in effect when they were
purchased. This is a hypothetical number with little, if any, meaning.

10-51
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case—Parker Inc. and Suffolk PLC

This assignment requires translation of foreign currency financial statements


under three different sets of assumptions regarding changes in the U.S. dollar
value of the British pound. Under the first set of assumptions, the British
pound appreciates steadily from $1.60 at 1/1/16 to $1.68 at 12/31/17. Under the
second set of assumptions, the exchange rate remains $1.60 from 1/1/16 to
12/31/17. Under the third set of assumptions, the British pound depreciates
steadily from $1.60 at 1/1/16 to $1.52 at 12/31/17.

Part I—Appreciating Foreign Currency

Relevant exchange rates: January 1, 2016 $1.60


2016 Average $1.62
December 31, 2016 $1.64
January 30, 2017 $1.65
2017 Average $1.66
December 31, 2017 $1.68

10-52
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

a. Translation of Suffolk’s December 31, 2017 trial balance from British pounds
to U.S. dollars.

Suffolk PLC
Trial Balance
December 31, 2017
Exchange
Pounds Rate Dollars
Cash £ 1,500,000 $1.68 $ 2,520,000
Accounts receivable 5,200,000 $1.68 8,736,000
Inventory 18,000,000 $1.68 30,240,000
Property, plant, & equipment (net) 36,000,000 $1.68 60,480,000
Accounts payable (1,450,000) $1.68 (2,436,000)
Long-term debt (5,000,000) $1.68 (8,400,000)
Common stock (44,000,000) $1.60 (70,400,000)
Retained earnings, 1/1/17 (8,000,000) Schedule A (12,840,000)
Sales (28,000,000) $1.66 (46,480,000)
Cost of goods sold 16,000,000 $1.66 26,560,000
Depreciation 2,000,000 $1.66 3,320,000
Other expenses 6,000,000 $1.66 9,960,000
Dividends, 1/30/17 1,750,000 $1.65 2,887,500
Cumulative translation
adjustment—positive (credit balance) (4,147,500)
£ 0 $ 0
Note: Amounts in parentheses are credit balances.

Exchange
Schedule A Pounds Rate Dollars
Retained earnings, 1/1/16 £(6,000,000) $1.60 $ (9,600,000)
Net income, 2016 (2,000,000) $1.62 (3,240,000)
Retained earnings, 12/31/16 £(8,000,000) $(12,840,000)

10-53
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

b. Schedule detailing the change in Suffolk’s cumulative translation adjustment


for 2016 and 2017.

Determination of Cumulative Exchange Exchange


Translation Adjustment Pounds Rate Rate Dollars
Net assets, 1/1/16 £50,000,000 $1.64 $1.60 $2,000,000
Net income, 2016 2,000,000 $1.64 $1.62 40,000
Translation adjustment, 2016
(positive) $2,040,000
Net assets, 1/1/17 £52,000,000 $1.68 $1.64 2,080,000
Net income, 2017 4,000,000 $1.68 $1.66 80,000
Dividends, 2017 (1,750,000) $1.68 $1.65 (52,500)
Translation adjustment, 2017
(positive) 2,107,500
Net assets, 12/31/17 £ 54,250,000
Cumulative Translation
Adjustment, 12/31/17 (positive) $4,147,500

Exchange
Cost Allocation Schedule Pounds Rate Dollars
Cost £52,000,000 $1.60 $83,200,000
Book value 50,000,000 $1.60 80,000,000
Excess of cost over book value £ 2,000,000 $ 3,200,000

Translation Adjustment Related to Exchange


Excess of Cost Over Book Value Pounds Rate Dollars
Excess of cost over book value £2,000,000
U.S. dollar value at 12/31/17 $1.68 $3,360,000
U.S. dollar value at 1/1/16 $1.60 3,200,000
Translation adjustment related
to excess, 12/31/17—positive $ 160,000

10-54
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

c. Consolidation Worksheet—December 31, 2017

Parker Suffolk Adjustments & Eliminations Consolidated

Sales ($70,000,000) ($46,480,000) ($116,480,000)

Cost of goods sold 34,000,000 26,560,000 60,560,000

Depreciation 20,000,000 3,320,000 23,320,000

Other expenses 6,000,000 9,960,000 15,960,000

Dividend income (2,887,500) 2,887,500 0

Net income ($12,887,500) ($6,640,000) ($16,640,000)

Ret. earnings, 1/1/17 ($48,000,000) ($12,840,000) 12,840,000 3,240,000 ($51,240,000)

Net income (12,887,500) (6,640,000) (16,640,000)

Dividends 4,500,000 2,887,500 2,887,500 4,500,000

Ret. earnings, ($56,387,500) ($16,592,500) ($63,380,000)


12/31/17

Cash $3,687,500 $2,520,000 $6,207,500

Accounts receivable 10,000,000 8,736,000 18,736,000

Inventory 30,000,000 30,240,000 60,240,000

Investment in Suffolk 83,200,000 3,240,000 83,240,000 0

3,200,000

Prop, plant & eq. (net) 105,000,000 60,480,000 3,200,000 168,840,000

160,000

Accounts payable (25,500,000) (2,436,000) (27,936,000)

Long-term debt (50,000,000) (8,400,000) (58,400,000)

Common stock (100,000,000) (70,400,000) 70,400,000 (100,000,000)

Ret. earnings, (56,387,500) (16,592,500) (63,380,000)


12/31/17

Cum. trans. adj. (4,147,500) 160,000 (4,307,500)

$0 $0 $92,727,500 $92,727,500 $0

Excel and Analysis Case (continued)

10-55
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

d. Consolidated income statement and balance sheet—2017.

Parker, Inc.
Consolidated Income Statement
For the year ended December 31, 2017

Sales $ 116,480,000
Cost of goods sold (60,560,000)
Depreciation (23,320,000)
Other expenses (15,960,000)
Net income $ 16,640,000

Parker, Inc.
Consolidated Balance Sheet
December 31, 2017

Assets
Cash $ 6,207,500
Accounts receivable 18,736,000
Inventory 60,240,000
Property, plant & equipment (net) 168,840,000
Total $254,023,500

Liabilities and Shareholders' Equity


Accounts payable $ 27,936,000
Long-term debt 58,400,000
Common stock 100,000,000
Retained earnings 63,380,000
Accum. other comp. income 4,307,500
Total $254,023,500

10-56
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

Part II—Stable Foreign Currency

Relevant exchange rates: January 1, 2016 $1.60


2016 Average $1.60
December 31, 2016 $1.60
January 30, 2017 $1.60
2017 Average $1.60
December 31, 2017 $1.60

a. Translation of Suffolk’s December 31, 2017 trial balance from British pounds
to U.S. dollars.

Suffolk PLC
Trial Balance
December 31, 2017
Exchange
Pounds Rate Dollars
Cash £ 1,500,000 $1.60 $ 2,400,000
Accounts receivable 5,200,000 $1.60 8,320,000
Inventory 18,000,000 $1.60 28,800,000
Property, plant, & equipment (net) 36,000,000 $1.60 57,600,000
Accounts payable (1,450,000) $1.60 (2,320,000)
Long-term debt (5,000,000) $1.60 (8,000,000)
Common stock (44,000,000) $1.60 (70,400,000)
Retained earnings, 1/1/17 (8,000,000) Schedule A (12,800,000)
Sales (28,000,000) $1.60 (44,800,000)
Cost of goods sold 16,000,000 $1.60 25,600,000
Depreciation 2,000,000 $1.60 3,200,000
Other expenses 6,000,000 $1.60 9,600,000
Dividends, 1/30/17 1,750,000 $1.60 2,800,000
Cumulative translation
adjustment 0
£ 0 $ 0
Note: Amounts in parentheses are credit balances.

Exchange
Schedule A Pounds Rate Dollars
Retained earnings, 1/1/16 £(6,000,000) $1.60 $ (9,600,000)
Net income, 2016 (2,000,000) $1.60 (3,200,000)
Retained earnings, 12/31/16 £(8,000,000) $(12,800,000)

10-57
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

b. Schedule detailing the change in Suffolk’s cumulative translation adjustment


for 2016 and 2017.

Determination of Cumulative Exchange Exchange


Translation Adjustment Pounds Rate Rate Dollars
Net assets, 1/1/16 £50,000,000 $1.60 $1.60 $0
Net income, 2016 2,000,000 $1.60 $1.60 0
Translation adjustment, 2016 $0
Net assets, 1/1/17 £52,000,000 $1.60 $1.60 0
Net income, 2017 4,000,000 $1.60 $1.60 0
Dividends, 2017 (1,750,000) $1.60 $1.60 0
Translation adjustment, 2017 0
Net assets, 12/31/17 £ 54,250,000
Cumulative Translation
Adjustment, 12/31/17 $0

Exchange
Cost Allocation Schedule Pounds Rate Dollars
Cost £52,000,000 $1.60 $83,200,000
Book value 50,000,000 $1.60 80,000,000
Excess of cost over book value £ 2,000,000 $ 3,200,000

Translation Adjustment Related to Exchange


Excess of Cost Over Book Value Pounds Rate Dollars
Excess of cost over book value £2,000,000
U.S. dollar value at 12/31/17 $1.60 $3,200,000
U.S. dollar value at 1/1/16 $1.60 3,200,000
Translation adjustment related
to excess, 12/31/17 $0

10-58
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

c. Consolidation Worksheet—December 31, 2017

Parker Suffolk Adjustments & Eliminations Consolidated

Sales ($70,000,000) ($44,800,000) ($114,800,000)

Cost of goods sold 34,000,000 25,600,000 59,600,000

Depreciation 20,000,000 3,200,000 23,200,000

Other expenses 6,000,000 9,600,000 15,600,000

Dividend income (2,800,000) 2,800,000 0

Net income ($12,800,000) ($6,400,000) ($16,400,000)

Ret. earnings, 1/1/17 ($48,000,000) ($12,800,000) 12,800,000 3,200,000 ($51,200,000)

Net income (12,800,000) (6,400,000) (16,400,000)

Dividends 4,500,000 2,800,000 2,800,000 4,500,000

Ret. earnings, ($56,300,000) ($16,400,000) ($63,100,000)


12/31/17

Cash $3,600,000 $2,400,000 $6,000,000

Accounts receivable 10,000,000 8,320,000 18,320,000

Inventory 30,000,000 28,800,000 58,800,000

Investment in Suffolk 83,200,000 3,200,000 83,200,000 0

3,200,000

Prop, plant & eq. (net) 105,000,000 57,600,000 3,200,000 165,800,000

Accounts payable (25,500,000) (2,320,000) (27,820,000)

Long-term debt (50,000,000) (8,000,000) (58,000,000)

Common stock (100,000,000) (70,400,000) 70,400,000 (100,000,000)

Ret. earnings, (56,300,000) (16,400,000) (63,100,000)


12/31/17

Cum. Trans. adj. 0 0 0

$0 $0 $92,400,000 $92,400,000 $0

10-59
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

d. Consolidated income statement and balance sheet—2017.

Parker, Inc.
Consolidated Income Statement
For the year ended December 31, 2017

Sales $114,800,000
Cost of goods sold (59,600,000)
Depreciation (23,200,000)
Other expenses (15,600,000)
Net income $ 16,400,000

Parker, Inc.
Consolidated Balance Sheet
December 31, 2017

Assets
Cash $ 6,000,000
Accounts receivable 18,320,000
Inventory 58,800,000
Property, plant & equipment (net) 165,800,000
Total $248,920,000

Liabilities and Shareholders' Equity


Accounts payable $ 27,820,000
Long-term debt 58,000,000
Common stock 100,000,000
Retained earnings 63,100,000
Accum. other comp. income 0
Total $248,920,000

10-60
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

Part III—Depreciating Foreign Currency

Relevant exchange rates: January 1, 2016 $1.60


2016 Average $1.58
December 31, 2016 $1.56
January 30, 2017 $1.55
2017 Average $1.54
December 31, 2017 $1.52

a. Translation of Suffolk’s December 31, 2017 trial balance from British pounds to
U.S. dollars.

Suffolk PLC
Trial Balance
December 31, 2017
Exchange
Pounds Rate Dollars
Cash £ 1,500,000 $1.52 $ 2,280,000
Accounts receivable 5,200,000 $1.52 7,904,000
Inventory 18,000,000 $1.52 27,360,000
Property, plant, & equipment (net) 36,000,000 $1.52 54,720,000
Accounts payable (1,450,000) $1.52 (2,204,000)
Long-term debt (5,000,000) $1.52 (7,600,000)
Common stock (44,000,000) $1.60 (70,400,000)
Retained earnings, 1/1/17 (8,000,000) Schedule A (12,760,000)
Sales (28,000,000) $1.54 (43,120,000)
Cost of goods sold 16,000,000 $1.54 24,640,000
Depreciation 2,000,000 $1.54 3,080,000
Other expenses 6,000,000 $1.54 9,240,000
Dividends, 1/30/17 1,750,000 $1.55 2,712,500
Cumulative translation
adjustment—negative (debit balance) 4,147,500
£ 0 $ 0
Note: Amounts in parentheses are credit balances.

Exchange
Schedule A Pounds Rate Dollars
Retained earnings, 1/1/16 £(6,000,000) $1.60 $ (9,600,000)
Net income, 2016 (2,000,000) $1.58 (3,160,000)
Retained earnings, 12/31/16 £(8,000,000) $(12,760,000)

10-61
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

b. Schedule detailing the change in Suffolk’s cumulative translation adjustment


for 2016 and 2017.

Determination of Cumulative Exchange Exchange


Translation Adjustment Pounds Rate Rate Dollars
Net assets, 1/1/16 £50,000,000 $1.56 $1.60 $(2,000,000)
Net income, 2016 2,000,000 $1.56 $1.58 (40,000)
Translation adjustment, 2016
(negative)
$(2,040,000)
Net assets, 1/1/17 £52,000,000 $1.52 $1.56 (2,080,000)
Net income, 2017 4,000,000 $1.52 $1.54 (80,000)
Dividends, 2017 (1,750,000) $1.52 $1.55 52,500
Translation adjustment, 2017
(negative) (2,107,500)
Net assets, 12/31/17 £ 54,250,000
Cumulative Translation
Adjustment, 12/31/17 (negative)
$(4,147,500)

Exchange
Cost Allocation Schedule Pounds Rate Dollars
Cost £52,000,000 $1.60 $83,200,000
Book value 50,000,000 $1.60 80,000,000
Excess of cost over book value £ 2,000,000 $ 3,200,000

Translation Adjustment Related to Exchange


Excess of Cost Over Book Value Pounds Rate Dollars
Excess of cost over book value £2,000,000
U.S. dollar value at 12/31/17 $1.52 $3,040,000
U.S. dollar value at 1/1/16 $1.60 3,200,000
Translation adjustment related
to excess, 12/31/17—negative $(160,000)

10-62
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

c. Consolidation Worksheet—December 31, 2017

Parker Suffolk Adjustments & Eliminations Consolidated

Sales ($70,000,000) ($43,120,000) ($113,120,000)

Cost of goods sold 34,000,000 24,640,000 58,640,000

Depreciation 20,000,000 3,080,000 23,080,000

Other expenses 6,000,000 9,240,000 15,240,000

Dividend income (2,712,500) 2,712,500 0

Net income ($12,712,500) ($6,160,000) ($16,160,000)

Ret. earnings, 1/1/17 ($48,000,000) ($12,760,000) 12,760,000 3,160,000 ($51,160,000)

Net income (12,712,500) (6,160,000) (16,160,000)

Dividends 4,500,000 2,712,500 2,712,500 4,500,000

Ret. earnings, ($56,212,500) ($16,207,500) ($62,820,000)


12/31/17

Cash $3,512,500 $2,280,000 $5,792,500

Accounts receivable 10,000,000 7,904,000 17,904,000

Inventory 30,000,000 27,360,000 57,360,000

Investment in Suffolk 83,200,000 3,160,000 83,160,000 0

3,200,000

Prop, plant & eq. (net) 105,000,000 54,720,000 3,200,000 162,760,000

160,000

Accounts payable (25,500,000) (2,204,000) (27,704,000)

Long-term debt (50,000,000) (7,600,000) (57,600,000)

Common stock (100,000,000) (70,400,000) 70,400,000 (100,000,000)

Ret. earnings, (56,212,500) (16,207,500) (62,820,000)


12/31/17

Cum. Trans. adj. 4,147,500 160,000 4,307,500

$0 $0 $92,392,500 $92,392,500 $0

10-63
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

d. Consolidated income statement and balance sheet—2017.

Parker, Inc.
Consolidated Income Statement
For the year ended December 31, 2017

Sales $ 113,120,000
Cost of goods sold (58,640,000)
Depreciation (23,080,000)
Other expenses (15,240,000)
Net income $ 16,160,000

Parker, Inc.
Consolidated Balance Sheet
December 31, 2017

Assets
Cash $ 5,792,500
Accounts receivable 17,904,000
Inventory 57,360,000
Property, plant & equipment (net) 162,760,000
Total $243,816,500

Liabilities and Shareholders' Equity


Accounts payable $ 27,704,000
Long-term debt 57,600,000
Common stock 100,000,000
Retained earnings 62,820,000
Accum. other comp. income (4,307,500)
Total $243,816,500

10-64
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 10 – Translation of Foreign Currency Financial Statements – Hoyle, Schaefer, Doupnik, 13e

Excel and Analysis Case (continued)

Part IV—Risk Assessment Report and Financial Management Recommendations

December 31, 2017 Exchange Rate


$1.68 $1.60 $1.52
Consolidated net income $16,640,000 $16,400,000 $16,160,000
Percentage difference 101.5% 100% 98.5%
+ 1.5% -- - 1.5%

Cash flow from dividends $2,887,500 $2,800,000 $2,712,500


Percentage difference 103% 100% 97%
+ 3% -- - 3%

Total Liabilities $86,336,000 $85,820,000 $85,304,000


Total Stockholders’ equity $167,687,500 $163,100,000 $158,512,500
Debt-to-equity ratio 51.5% 52.6% 53.8%
Percentage difference 98% 100% 102%
- 2% -- + 2%

Appreciation of the British pound from $1.60 to $1.68 results in consolidated net
income being 1.5% higher, cash flow from dividends being 3% higher, and the
debt-to-equity ratio being 2% lower than if there had been no change in
exchange rates.

Depreciation of the British pound from $1.60 to $1.52 would have resulted in
income being 1.5% lower, cash flow from dividends being 3% lower, and the
debt-to-equity ratio being 2% higher than if there had been no change in
exchange rates.

An increase in the dollar value of the British pound results in higher profitability,
greater cash inflow, and an improved debt-to-equity ratio. The opposite is true
for a decrease in the dollar value of the British pound.

If the British pound is expected to appreciate, Parker should not hedge its
British pound exposure associated with its investment in Suffolk. However, if
the British pound is expected to depreciate, Parker may wish to hedge its British
pound net asset and cash flow exposure in some way. The decline in dollar
value of future British pound dividend payments could be hedged by selling
British pounds forward or by purchasing a British pound put option. The
negative translation adjustment reported in accumulated other comprehensive
income could be avoided using an option or forward contract, or by taking out
a loan in British pounds.

10-65
Copyright © 2017 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.

You might also like