Classifying Investments

The Binfathi Group’s investment in Al-Taw eel Limited

1. Binfathi has a 15% holding in the shares of Al-Taw eel Limited. In addition, one of
Binfathi’s
subsidiaries, Gulfwings Inc., which is 60% owned, has a holding of 55% of the shares
in Al-Taw eel.
Binfathi’s effective share of Al-Taw eel Limited is, therefore, 48% (15% + (60% of
55%)). How should
this investment be classified?
a. A subsidiary
b. An associate
c. A jointly controlled company
d. None of these categories
A - Al-Taw eel is a subsidiary through the Gulfwings’ majority holding of the share
capital, and would be
even if Binfathi did not have its 15% direct holding. 70% of the voting shares in Al-Taw
eel are controlled
either directly or indirectly by Binfathi. It is not relevant that the existence of a non-
controlling interest in
the intermediate subsidiary reduces Binfathi’s effective share to below 50%. It is the
chain of control that
is significant. Thus, Binfathi should consolidate Al-Taw eel and eliminate 52% as non-
controlling interests.
The Binfathi Group’s investment in Bamco Construction Company
2. Binfathi has a 25% holding in Bamco Construction Company. The remaining 75% of
the shares is held
by two other companies, which are parties to an agreement between themselves as to
the conduct of
Bamco’s business. Binfathi is represented on the board of Bamco, but most of the
decisions are made
by directors representing the other two companies. How should this investment be
classified by the
Binfathi Group?
a. Clearly a subsidiary
b. Clearly an associate
c. Clearly a jointly controlled entity
d. Possibly an associate or just an investment
D - As per IAS 31, Bamco appears to be a jointly controlled entity, but the venturers
appear to be the
other two parties, whereas Binfathi ranks only as an investor because it is not a party
to the joint control
agreement. Still, Bamco could be an associate of Binfathi, depending on whether
Binfathi exercises
significant influence over it.
The Binfathi Group’s investment in Calco Fabricating Limited
3. Binfathi has a 100% holding in Calco Fabricating Limited, which is located in a
politically unstable
country. The government of that country recently announced that it will not allow any
remittances of
profits or other cash disbursements to be made to foreign investors for the
foreseeable future and has
threatened to nationalize foreign-owned investments without compensation. At the
moment, however,
Calco continues to trade within its own local market. How should this investment be
classified?
a. A subsidiary
b. An associate
c. A jointly controlled entity
d. Probably a jointly controlled company but possibly an associate
A - According to IAS 27 the existence of severe long-term restrictions is one of the
factors to consider
when deciding whether Calco is controlled by Binfathi. However, such restrictions do
not preclude control.
If, after considering all the facts, control still exists, then Calco is a subsidiary and
should be consolidated;
otherwise, it should be accounted for under IAS 39.
The Binfathi Group’s investment in Darweesh Establishment
4. Binfathi has a 10% holding in Darweesh Establishment. Each of the seven other
investors in Darweesh
holds between 10% and 20% of its equity. The Darweesh Establishment owns a fleet of
ships that is
used by all the investors to transport their own products around the world. The
operation of Darweesh
and of its fleet is the subject of a detailed agreement among all the investors. Binfathi
has a director on
the board of Darweesh, but in accordance with the agreement, the entity is operated
by one of the
other investors, who receives a fee for this service. How should this investment be
classified?
a. A subsidiary
b. An associate
c. Probably a jointly controlled entity
d. None of the above
C - This appears to be a jointly controlled entity under IAS 31. Although one of the
other parties operates
it, it does not have the control on Darweesh, because the control is exercised only
within the terms of the
joint agreement. Under IAS 31’s benchmark treatment, it will be proportionately
consolidated, although
equity accounting is an allowed alternative treatment.
The Binfathi Group’s investment in Emir Holding Company (EHC)
5. Binfathi has a 49% holding in Emir Holding Company (EHC), which is located in a
foreign country.
EHC’s business is to import goods from the Binfathi Group and sell them locally. Local
laws do not
permit foreign investors to hold a majority stake or to have a majority of board
members on companies
in that country. Thirty-one percent is held by a local bank, whose investment is
funded by a deposit of
the same amount lodged by Binfathi. This holding is held in trust by the bank for
Binfathi as per trustship agreement. A local entrepreneur who is also the chief
executive officer holds the remaining 20%.
How should this investment be classified?
a. A subsidiary
b. An associate
Page 6 of 21
c. A jointly controlled entity
d. Probably a jointly controlled entity but possibly an associate
A
The answer to this depends on whether Binfathi controls EHC, which in a real case
would have to be
evaluated in the light of all the detailed facts, particularly what has been agreed upon
by the other
shareholders. However, it seems likely EHC is a subsidiary of Binfathi,
notwithstanding Binfathi's apparent
inability to exercise control.
Binfathi has the largest equity investment in the entity, and it appears that the bank
is, in substance,
holding its stake as a nominee for Binfathi. Furthermore, the fact that EHC’s business
is dependent on
imports from Binfathi gives it a commercial dominance that makes it unlikely that the
20% shareholder
would act against the wishes of Binfathi. Accordingly, it appears that EHC is a
subsidiary of Binfathi. Thus,
EHC should be consolidated, and it is for consideration whether the minority interest
is 20% or 51%.
Assuming no dividends will be paid (31% of which would prima facie be due to the
bank), the bank’s
apparent independent holding likely has no substance and EHC likely is an 80%
subsidiary.
Problems: Business Combination
1. CPA’s acquisition of BSA for cash proceeded as follows:
23 January Approach made to the management of BSA seeking endorsement of the
acquisition
2 March Public offer made for 100% of the equity shares of BSA, conditional on
regulatory approval, shareholder approval and receiving acceptances
representing 60% of BSA’s shares
12 June Regulatory approval received
1 July Shareholder approval received
30 October Acceptances received to date represent 50% of BSA’s shares
15 November Acceptances received to date represent 95% of BSA’s shares
25 November Cash paid out to BSA’s accepting shareholders
Required: Identify the acquisition date.
Answer: The acquisition date, being the date on which CPA obtains control over BSA,
is 30 October. (hint:
board examination date)
2. Riki Co. acquires the entire share capital of Doom Co. by issuing 100,000 new P1
ordinary shares at a
fair value at the acquisition date of P2.50. The professional fees associated with the
acquisition are
P20,000 and the issue costs of the shares are P10,000. The carrying value of the net
assets of Doom
Co. at the time of acquisition is P150,000, which is equal to its fair value.
Other information related to the acquisition includes the following:
a) If Doom’s profits for the first full year following acquisition exceed P2 million, Riki
Co. will pay
additional consideration of P6 million in cash three months after that year end. It is
doubtful
whether Doom Co. will achieve this profit, hence the acquisition-date fair value of this
contingent
consideration is P100,000.
b) A contract exists whereby Riki Co. will buy certain components from Doom Co. over
the next five
years. The contract was signed when market prices for these components were
markedly higher
than they are at the acquisition date. At the acquisition date the fair value of the
amount by which
the contract prices are expected to exceed market prices over the next five years is
P1.5 million.
Question 1: What amount should Riki present for goodwill in its statement of financial
position at
December 31, 2011, according to IFRS3 Business combinations?
a. P250,000 b. P230,000 c. P200,000 d. P190,000
C – The contract is not part of the business combinations. Riki Co. now controls Doom
Co and can
therefore cancel this contract. P1.5 million of the consideration should be recognized
as an expense (i.e.
cancelling the contract) in profit or loss, rather than treated as transferred in the
business combination.
Question 2: Using the data given above and assuming that Doom Co. achieves its
earnings target,
how should the difference of the additional consideration and its acquisition date fair
value treated?
a. The difference should be added to the consideration transferred, but not addition
to goodwill
b. The difference should be added to the consideration transferred, but added to the
amount of
goodwill initially recognized.
c. The difference should be recognized as an income.
d. The difference should be recognized as an expense in profit or loss.
D - The additional consideration relates to events after the acquisition date, so should
be recognized as an
expense in profit or loss.
3. ABC acquired 750,000 of the 1 million equity shares of LMN at a price of P5 each at
the time when the
total fair value of LMN’s assets less liabilities was P4 million. ABC estimated that the
price paid included
a premium of P0.50 per share in order to gain control over LMN. Compute for the
following
a. Fair value of non-controlling interest using the full goodwill method – P1,125,000
b. The amount of goodwill using the full goodwill method – P875,000
c. The non-controlling interest using the partial goodwill method – P1,000,000
Page 7 of 21
d. The amount of goodwill using the partial goodwill method – P750,000
Full Goodwill Method - P1,125,000 (250,000 shares × (P5.00 – 0.50).
Proportionate Method - 1 million (P4 million × 25%).
4. On July 1, 2010 The Magna Company acquired 100% of The Natural Company for a
consideration
transferred of P160,000. At the acquisition date the carrying amount of Natural's net
assets was
P100,000. At the acquisition date a provisional fair value of P120,000 was attributed
to the net assets.
An additional valuation received on May 31, 2011 increased this provisional fair value
to P135,000 and
on July 30, 2011 this fair value was finalized at P140,000. What amount should Magna
present for
goodwill in its statement of financial position at December 31, 2011, according to
IFRS3 Business
combinations?
a. P20,000 b. P40,000 c. P25,000 d. P60,000
C. The consideration transferred should be compared with the fair value of the net
assets acquired, per
IFRS3 para 32. When provisional fair values have been identified at the first reporting
date after the
acquisition, adjustments arising within the measurement period (a maximum of 12
months from the
acquisition date) should be related back to the acquisition date. Subsequent
adjustments are recognized in
profit or loss, unless they can be classified as errors under IAS8 Accounting policies,
changes in accounting
estimates and errors. See IFRS3 paras 45 and 50. The final amount of goodwill is
P160,000 consideration
transferred less P135,000 fair values at 31 May 2008 = P25,000.
5. At the acquisition date, an acquirer has established fair values for items recognized
as an expense in
profit or loss by the acquiree and is trying to decide whether they can be classified as
identifiable
assets.
a) In-process development of new compounds for food flavoring – P500,000
b) Patents developed internally – P2,500,000
c) Selling efforts leading to an order backlog – P3,000,000
d) Franchise agreements developed internally – P700,000.
What is the amount to be recognized as identifiable intangible asset?
a. P0 b. P3,200,000 c. P6,200,000 d. P6,700,000
D- All of the above items could be sold to another buyer and are therefore separable,
hence they should all
be recognized as identifiable intangible assets.
6. SGV acquired ABS on 30 June 2010. By 31 December 2010, the end of its 2010
reporting period, SGV
had provisional fair values for the following:
Trademarks effective in certain foreign territories of P400,000. These had an
average remaining
useful life of 10 years at the acquisition date. The acquisition date fair value was
finalized at
P500,000 on 31 March 2011.
Trading rights in other foreign territories of P600,000. These had an average
remaining useful life
of 5 years at the acquisition date. The acquisition date fair value was finalized at
P300,000 on 30
September 2011.
Based on the information above, which of the following statement is correct?
a. In SGV’s 2010 financial statements, amortization of trademarks and trading rights
amounts to
P160,000
b. In SGV’s 2010 financial statements, amortization of trademarks and trading rights
amounts to
P55,000
c. The difference between the initial and finalized fair value of the trading rights is
recognized in profit
or loss prospectively from 30 September 2011.
d. The difference between the initial and finalized fair value of the trading rights is
recognized in as
either adjustment to goodwill or gain on bargain purchase
C – The amortization on trademark during 2010 should be adjusted by P5,000
(P100,000/10 years x 6/12
months)
7. TV5 acquired an 80% interest in GMA for P900,000. The carrying amounts and fair
values of DEF’s
identifiable assets and liabilities at the acquisition date were as follows:
Carrying amount Fair value
Tangible non-current assets 375,000 350,000
Intangible non-current assets 0 200,000
Current assets 400,000 350,000
Liabilities (300,000) (300,000)
Contingent liabilities 0 (30,000)
475,000 570,000
If TV5 has decided to measure the non-controlling interest at its share of DEF’s
identifiable net assets, what is the amount of gain on bargain purchase?
a. P444,000 b. P555,000 c. P666,000 d. P0
D
Consideration transferred 900,000
Non-controlling interest (20% of Php570,000 fair value) _114,000
1,014,000
Fair value of net assets acquired _570,000
Goodwill 444,000
8. The Lampard Company acquired a 70% interest in The Ohau Company for
P1,960,000 when the fair
value of Ohau's identifiable assets and liabilities was P700,000 and elected to
measure the noncontrolling interest at its share of the identifiable net assets. Annual
impairment reviews of goodwill
Page 8 of 21
have not resulted in any impairment losses being recognized. Ohau's current
statement of financial
position shows share capital of P100,000, a revaluation reserve of P300,000 and
retained earnings of
P1,400,000. Under IFRS3 Business combinations, what figure in respect of goodwill
should now be
carried in Lampard's consolidated statement of financial position?
a. P160,000 b. P700,000 c. P1,260,000 d. P1,470,000
D
9. The National Company acquired 80% of The Local Company for a consideration
transferred of
P100,000. The consideration was estimated to include a control premium of P24,000.
Local's net assets
were P85,000 at the acquisition date. Which of the following statements is in
accordance to IFRS3
Business combinations?
I. Goodwill should be measured at P32,000 if the non-controlling interest is measured
at its share of
Local's net assets.
II. Goodwill should be measured at P34,000 if the non-controlling interest is measured
at fair value.
a. I only b. II only c. Both I and II d. Neither I nor II
C
NCI at share NCI at FV
of net assets
Consideration transferred P100,000 P100,000
NCI 17,000 19,000
P117,000 P119,000
Net assets 85,000 85,000
Goodwill P 32,000 P 34,000
10. Roxas Holdings, a subholding of the Roxas Group, makes an offer for all the equity
shares of Contrado
on 1 July 2010. The consideration for the offer is 50,000 shares in Roxas together with
10,000 cash.
Roxas also agreed to pay two employees an additional amount of 10,000 each at the
end of two years
after the acquisition if they are still in the employment of Contrado. The offer is
accepted on 1 August
2010, at which point Contrado's assets and liabilities were as listed below.
Assets Liabilities
Goodwill 10,000 Accounts payable 9,060
Land and buildings 8,000 Income tax payable 9,940
Plant and equipment 12,000 Long-term loan 30,000
Net pension asset 4,600 Total 49,000
Intangible assets 4,000
Inventories: F/G 20,000
Inventories: RM 4,000
Accounts receivable 5,000
Cash 400
Additional Information:
Contrado is expected to incur a loss of 5,000 for the rest of the year to 31 December
2010.
Contrado has accumulated tax losses carried forward of 10,000. The tax rate is 30%.
These are not
recognized in Contrado's balance sheet. After the acquisition, Roxas Holdings will,
beyond
reasonable doubt, be able to use all of Contrado's accumulated loss carryforwards
against future
taxable profits of Roxas Holdings.
The goodwill carried in Contrado's balance sheet relates to an acquisition it made
three years ago.
The market value of the land and buildings for their existing use as production sites
is appraised at
18,000. The appraiser believes that the fair value of the plant and equipment is not
materially
different from its book value.
Two years ago, Contrado bought the right to make use of the technology under a
technology
licensing agreement from Binfathi Holding plc. Contrado paid 8,000 for the license for
a period of
four years. Contrado has the option to renew the license for another four years at the
end of the
period. A similar agreement can currently be obtained on the same terms as the
original one.
Apart from this license, Contrado owns the rights to a number of patented products,
which was a
significant reason behind Roxas's desire to buy the company. No active market exists
for these
intangible assets, but the production director of Roxas believes them to be worth at
least 40,000.
However, the chief financial officer is skeptical about this, pointing to Roxas's current
poor
performance; in any event, he does not think it likely that an independent expert
could be found to
give a valuation of the patents.
The finished goods are valued at 20,000 based on the costs incurred by Contrado to
produce the
goods. Roxas can sell them in an arm's length transaction for 23,000, after deduction
of the costs
incurred to sell the goods. The current replacement cost of the raw material inventory
amounts to
6,000. The book value of the raw material inventory in Contrado is 4,000.
The long-term loan is at a fixed rate of 10%, interest is payable annually on 1 August
and the
principal is repayable on 1 August 2012. Since the loan was originally taken out,
interest rates
have fallen, and an equivalent loan could now be obtained at 6%. Acquiree already
paid the
interest due on 1 August 2010.
The amount of the pension plan asset includes 350 of actuarial losses that are not
required to be
recognized under IAS 19. An actuarial appraisal of the plan at the date of acquisition
estimates that
the investments held have a fair value of 27,000 and the pension obligation a present
value of
24,400.
Page 9 of 21
Roxas's own share price was 0.40 when it made the offer on 1 July 2010 and 0.42
when it was
accepted on 1 August 2010. It incurred professional fees of 2,000, and the chief
financial officer
has calculated that the cost of senior management time devoted to researching,
launching and
completing the offer amounted to 800.
What is the amount of goodwill to be included in the consolidated financial
statements of Roxas
Holdings Group?
a. P11,660 b. P11,440 c. P12,460 d. P14,680
B
Solution:
A. Identify the acquirer
B. Determination of the acquisition date
C. Recognize and measure the assets of Contrado.
Book Value Fair Value
Assets
Goodwill 10,000 0
Patents 0 0
License agreement 4,000 4,000
Unutilized losses 0 3,000
Land and buildings 8,000 18,000
Plant and equipment 12,000 12,000
Net pension asset 4,600 2,600
Inventories: F/G 20,000 23,000
Inventories: RM 4,000 6,000
Accounts receivable 5,000 5,000
Cash 400 400
Total 68,000 74,000
Liabilities
Accounts payable 9,060 9,060
Income tax payable 9,940 9,940
Long-term loan 30,000 32,200
Operating loss provision 0 0
Total 49,000 51,200
1. Goodwill. Goodwill relating to previous acquisitions is not an identifiable asset that
can be
recognized in an acquisition. Assigning a nil value to it means that it will, in effect, be
subsumed
into the value of the goodwill recognized on this acquisition.
2. Patents. Intangible assets should be recognized whether or not they have been
recognized by the
acquiree, but only if they meet the definition of an intangible asset and can be
measured reliably
3. License agreement. In principle, a reacquired right should be recognized as an
intangible asset
separately from goodwill and measured on the basis of the remaining contractual
term regardless
of whether market participants would consider potential renewals. The fair value is
therefore 4,000.
As the terms of the agreement are similar to current market rates, no gain or loss is
recognized on
acquisition.
4. Unutilied losses. Under IFRS 3 (Revised), previously unrecognized deferred tax
assets in respect
of loss carryforwards are recognized if their recovery is sufficiently assured. The
amount recognized
is the losses of 10,000 at the effective rate of 30%, which is 3,000
5. Land and buildings. Land and buildings are measured at their fair value. The fair
value of land
and buildings is usually determined from market-based evidence by appraisal that is
normally
undertaken by professionally qualified valuers
6. Net pension asset. The pension asset is based on an up-to-date valuation of the
plan; that is,
27,000 minus 24,400. Actuarial losses and other amounts that are not recognized on
an ongoing
basis under IAS 19 are not relevant to fair value allocations.
7. Inventories; F/G. The fair value of the finished goods is 23,000 (what Binfathi
expects to sell the
finished goods for after the costs to sell are deducted).
8. Raw Materials: The raw materials are included at their current replacement value of
6,000
9. Long-term loan: The fair value of the loan is determined by discounting the future
payments of
both principal and interest at the current rate of 6% as follows: [3,000 / 1.06] +
[30,000 / (1.06 x
1.06)] + [3,000 / (1.06 x 1.06)] = 32,200.
10. Operating loss provision: No provision for future operating losses can be made
under IFRS 3
(Revised).
D. Recognizing and measuring other assets and liabilities of Contrado
Book Value Fair Value
Total assets 68,000 74,000
Total liabilities 49,000 51,200
Net assets 19,000 22,800
Deferred tax on adjustments 0 3,240
Net assets at fair value 19,560
- 10,000 (land/buildings) plus -2,000 (pension) plus +3,000 (finished goods) plus 2,000
(raw
materials) plus -2,200 (long-term loan) = 10,800 x 30% (tax effect) = 3,240
Page 10 of 21
E. Recognizing and measuring goodwill or gain on acquisition of Contrado
Net assets at fair value 19,560
Non-controlling interest 0
Fair value of previous investment in Contrado 0
Fair value of the consideration transferred 31,000
Goodwill 11,440
- The consideration payable for the acquisition equals 21,000 (fair value of shares
issued – share
price at date of acquisition [50,000 x 0.42]) + 10,000 (cash), or 31,000. Goodwill is
31,000 -
19,560, or 11,440. The contingent consideration to the employees is not part of the
consideration
of the transaction but employee costs. Transaction costs are expensed (if they meet
the definition
of transaction costs per IAS 39 they may be recognized in equity)
11. The Mooneye Company acquired a 70% interest in The Swain Company for
P1,420,000 when the fair
value of Swain's identifiable assets and liabilities was P1,200,000. Mooneye acquired
a 65% interest in
The Hadji Company for P300,000 when the fair value of Hadji's identifiable assets and
liabilities was
P640,000. Mooneye measures non-controlling interests at the relevant share of the
identifiable net
assets at the acquisition date. Neither Swain nor Hadji had any contingent liabilities
at the acquisition
date and the above fair values were the same as the carrying amounts in their
financial statements.
Annual impairment reviews have not resulted in any impairment losses being
recognized. Under IFRS3
Business combinations, what figures in respect of goodwill and of gains on bargain
purchases should be
included in Mooneye's consolidated statement of financial position?
a. Goodwill: P580,000; Gain on bargain purchase: P116,000
b. Goodwill: 0; Gain on bargain purchase: P116,000
c. Goodwill: 0; Gain on bargain purchase: 0
d. Goodwill: P580,000; Gain on bargain purchase: 0
D
12. On October 1, 2010 The Tingling Company acquired 100% of The Greenbank
Company when the fair
value of Greenbank's net assets was P116,000 and their carrying amount was
P120,000. The
consideration transferred comprised P200,000 in cash transferred at the acquisition
date, plus another
P60,000 in cash to be transferred 11 months after the acquisition date if a specified
profit target was
met by Greenbank. At the acquisition date there was only a low probability of the
profit target being
met, so the fair value of the additional consideration liability was P10,000. In the
event, the profit
target was met and the P60,000 cash was transferred. What amount should Tingling
present for
goodwill in its statement of consolidated financial position at December 31, 2011,
according to IFRS3
Business combinations?
a. P94,000
b. P80,000
c. P84,000
d. P144,000
A
The consideration transferred should be compared with the fair value of the net
assets acquired, per IFRS3
para 32. The contingent consideration should be measured at its fair value at the
acquisition date; any
subsequent change in this cash liability comes under IAS39 Financial instruments:
recognition and
measurement and should be recognized in profit or loss, even if it arises within the
measurement period.
See IFRS3 paras 39, 40 and 58. Goodwill is the P210,000 (P200,000 + P10,000
acquisition date fair value
of contingent consideration) less P116,000 fair value of net assets = P94,000.
13. 100% of the equity share capital of The Raukatau Company was acquired by The
Sweet Company on
June 30, 2010. Sweet issued 5,000 new P100 par ordinary shares which had a fair
value of P800 each
at the acquisition date. In addition the acquisition resulted in Sweet incurring fees
payable to external
advisers of P200,000 and share issue costs of P180,000. In accordance with IFRS3
Business
combinations, goodwill at the acquisition date is measured by subtracting the
identifiable assets
acquired and the liabilities assumed from
a. P4.00 million b. P4.18 million c. P4.20 million d. P4.38 million
A
The answer is CU4.00 million. Goodwill is calculated by reference to the consideration
transferred plus
noncontrolling interest (nil in this case) plus the fair value of any shares in Raukatau
already held by Sweet
(nil in this case). Professional fees should be recognized in profit or loss and the issue
costs deducted from
the fair value of the shares issued. The consideration transferred is CU4 million
(500,000 x CU8). See
IFRS3 paras 37 and 53.
14. On September 31, 2011 Azang Co. issues 2.5 shares in exchange for each ordinary
share of Pitot Co.
or a total of 150,000 ordinary shares in exchange for all 60,000 ordinary shares of
Pitot Co. All of Pitot
Co.’s shareholders exchange their shares in Pitot Co. The statements of financial
position of Azang Co.
and Pitot Co. immediately before the business combination are:
Azang Co. Pitot Co.
Current assets 500,000 700,000
Non-current assets 1,300,000 3,000,000
Total Assets 1,800,000 3,700,000
Current liabilities 300,000 600,000
Non-current liabilities 400,000 1,100,000
Total Liabilities 700,000 1,700,000
Page 11 of 21
Retained earnings 800,000 1,400,000
Share Capital
100,000 shares 300,000
60,000 shares 600,000
Total Shareholders’ Equity 1,100,000 2,000,000
Total Liabilities and Shareholders’ Equity 1,800,000 3,700,000
The fair value of each ordinary share of Pitot Co. at September 31, 2011 is P40. The
quoted market
price of Azang Co.’s ordinary shares at that date is P16. All assets and liabilities book
values equal
their fair values except Azang’s Co.’s non-current assets with fair value of P1,500,000
and Pitot Co.
non-current assets at P3,500,000.
Question 1: What is the amount of goodwill on the combination?
a. P300,000 b. P400,000 c. P3,000,000 d. P3,500,000
A
As a result of Azang Co. (legal parent, accounting acquiree) issuing 150,000 ordinary
shares, Pitot
Co. shareholders own 60 per cent of the issued shares of the combined entity (ie
150,000 of
250,000 issued shares). The remaining 40 per cent are owned by Azang Co.
shareholders. If the
business combination had taken the form of Pitot Co. issuing additional ordinary
shares to Azang
Co. shareholders in exchange for their ordinary shares in Azang Co., Pitot Co. would
have had to
issue 40,000 shares for the ratio of ownership interest in the combined entity to be
the same. Pitot
Co. shareholders would then own 60,000 of the 100,000 issued shares of Pitot Co. - 60
per cent of
the combined entity. As a result, the fair value of the consideration effectively
transferred by Entity
B and the group’s interest in Azang Co. is P1,600,000 (40,000 shares with a fair value
per share of
P40).
Consideration transferred (40,000 x P40) P1,600,000
Less: Fair Value of Net Asset Acquired
Current assets 500,000
Non-current assets 1,500,000
Current liabilities ( 300,000)
Non-current liabilities ( 400,000) 1,300,000
Goodwill P 300,000
Question 2: How much total assets to be shown in the consolidated statement of
financial position?
a. P5,500,000 b. P6,000,000 c. P8,000,000 d. P9,500,000
B
Question 3: How much total liabilities to be shown in the consolidated statement of
financial position?
a. P2,800,000 b. P2,600,000 c. P2,400,000 d. P3,000,000
C
Question 4: How much is the consolidated retained earnings on December 31, 2011?
a. P800,000 b. P1,000,000 c. P1,200,000 d. P1,400,000
D
Question 5: How much is the consolidated share capital on December 31, 2011?
a. P2,200,000 b. P2,400,000 c. P6,200,000 d. P6,300,000
A – The share capital of the legal entity will be reflected in the consolidated FS
(250,000 shares)
250,000 shares (600,000 + 1,600,000)
Question 6: Assume the same facts as above, except that only 56,000 of Pitot Co.
60,000 ordinary
shares are exchanged. How much should be shown as noncontrolling interest?
a. P132,000 b. P134,000 c. P136,000 d. P138,000
B
Retained Earnings (1,400,000 x 56/60) 1,306,000
Equity [(600,000 x 56/60) + 1,600,000) 2,160,000 (240,000 shares)
NCI [(1,400,000 x 4/60) + (600,000 x 4/60)] 134,000
Total SHE 3,600,000
15. BaneHallow has a 70% ownership interest in EHC, giving it control. On 1 January
2010, Binfathi
acquires an additional 15% interest. At that date, equity of EHC is as follows: Share
capital –
1,000,000; Other Comprehensive income – 500,000; Accumulated profits – 800,000.
On 1 January 2010, the non-controlling interest in EHC had a value of 610,000.
Binfathi paid 400,000
for the additional 15% interest in EHC. Which of the following statements is correct?
a. BaneHallow recognizes a decrease in non-controlling interest of 400,000 and an
increase in the
parent's equity attributable to EHC of 400,000.
b. BaneHallow recognizes a decrease in non-controlling interest of 305,000 and an
increase in
goodwill of 305,000. The remaining 95,000 is recognized as a reduction of equity.
c. BaneHallow recognizes a decrease in non-controlling interest of 305,000 and an
increase in the
parent's equity attributable to EHC of 305,000. The remaining 95,000 is recognized as
goodwill.
d. BaneHallow recognizes a decrease in non-controlling interest of 305,000 and an
increase in the
parent's equity attributable to EHC of 305,000. The remaining 95,000 is recognized as
a reduction
of the parent's equity.
D
16. Pitlord owns 75% of Shadow Fiend’s voting shares and loses control of Shadow
Fiend by selling 40% of
Shadow Fiend’s shares for P400,000. The fair value of Pitlord’s remaining investment
in Shadow Fiend
is P335,000. At the time of the sale, the carrying amount of the NCI is P220,000, and
the carrying
Page 12 of 21
amount of Shadow Fiend’s net assets is P870,000. What would Pitlord’s gain or loss
assuming there are
no previously recognized items to reclassify to profit or loss:
a. P55,000 b. P70,000 c. P80,000 d. P85,000
D
Proceeds of sale of 40% investment P 400,000
Fair value of retained 35% investment 335,000
Carrying amount of NCI at time of sale 220,000
955,000
Less: Carrying amount of Shadow Fiend’s
net assets at time of sale (870,000)
Gain recognized by Pitlord P 85,000
Page 13 of 21
Problems: Consolidated Financial Statement
1. Paco Company acquired 100 percent of the stock of Garland Corp. on December 31,
2010. The
stockholder's equity section of Garland's balance sheet at that date is as follows:
Common Stock P 300,000
Additional Paid-in Capital 500,000
Retained Earnings 400,000
Total P1,200,000
Paco financed the acquisition by using P880,000 cash and giving a note payable for
P400,000. Book
value approximated fair value for all of Garland's assets and liabilities except for
buildings which had a
fair value P60,000 more than its book value and a remaining useful life of 10 years.
Any remaining
differential was related to goodwill. Paco has an account payable to Garland in the
amount of P30,000.
Required:
1) Present all eliminating entries needed to prepare a consolidated statement of
financial position
immediately following the acquisition.
2) What additional eliminating entry must be prepared at December 31, 2011?
Requirement 1
E1 Common Stock – Garland 300,000
Additional Paid-in Capital 500,000
Retained Earnings 400,000
Differential 80,000
Investment in Subsidiary - Garland 1,280,000
E2 Goodwill 20,000
Buildings 60,000
Differential 80,000
E3 Accounts Payable 30,000
Accounts Receivable 30,000
Requirement 2
Depreciation Expense 6,000
Accumulated Depreciation 6,000
2. On January 1, 2011, David Corporation paid P800,000 and issued 18,000 shares of
P50 par
ordinary shares with market value of P1,320,000 for all the net assets of Goliath
Corporation. In
addition, David paid P12,000 for registering and issuing the 18,000 shares and
P20,000 for
indirect costs of the business combination. Summary balance sheet information for
the
companies immediately before the merger is as follows:
David
Corporation Goliath Corporation
Book Value Book Value Fair Value
Cash P1,400,000 P160,000 P160,000
Inventories 480,000 320,000 400,000
Other current assets 120,000 80,000 80,000
Plant assets - net 1,040,000 720,000 1,120,000
Current liabilities 640,000 120,000 120,000
Other liabilities 320,000 200,000 160,000
Ordinary shares, P50 par 1,680,000 800,000
Retained earnings 400,000 160,000
The total assets immediately after the merger is
a. P 4,488,000 c. P 4,608,000
b. P 4,008,000 d. P 5,440,000
C
2. The total stockholders’ equity after the merger is
a. P 3,368,000 c. P 4,210,000
b. P 5,410,000 d. P 3,460,000
A
3. Lea Company acquired all of Tenzing Corporation's stock on January 1, 2010 for
P1,500,000 cash. On
December 31, 2011, the statement of financial position of the two companies showed
the following
amounts:
Lea Company Tenzing Corp.
Cash P550,000 P250,000
Accounts Receivable 600,000 300,000
Land 800,000 450,000
Buildings and Equipment 3,000,000 2,000,000
Page 14 of 21
Less: Accumulated Depreciation (1,500,000) (800,000)
Investment in Tenzing Corporation 1,550,000 .
Total Assets P5,000,000 P2,200,000
Accounts Payable P400,000 P150,000
Taxes Payable 200,000 150,000
Notes Payable 750,000 500,000
Common Stock 1,000,000 500,000
Retained Earnings 2,650,000 900,000
Total Liabilities and Equity P5,000,000 P2,200,000
Tenzing Corporation reported retained earnings of P750,000 at the date of
acquisition. The difference
between the acquisition price and underlying book value is assigned to buildings and
equipment with a
remaining economic life of five years from the date of acquisition.
What is the amount of consolidated buildings and equipment and its related
accumulated depreciation
to be included in the 2011 consolidated financial statements of Lea and Tenzing
corporation,
respectively?
a. P5,000,000; P2,300,000
b. P5,000,000; P2,400,000
c. P5,250,000; P2,300,000
d. P5,250,000; P2,400,000
D
Eliminating Entries
1 Commons Stock – Tenzing Corporation 500,000
Retained Earnings 900,000
Differential 150,000
Investment in Subsidiary – Tenzing 1,550,000
To eliminate investment balance
2 Buildings and Equipment 250,000
Accumulated Depreciation 100,000
Differential 150,000
To assign the differential
Lea
Company
Tenzing
Corp.
Debit Credit Consolidate
d B/S
Cash P550,000 P250,000 P800,000
Accounts Receivable 600,000 300,000 900,000
Land 800,000 450,000 1,250,000
Buildings and Equipment 3,000,000 2,000,000 (2) 250,000 5,250,000
Investment in Tenzing
Corporation
1,550,000 (1) 1,550,000
Differential . . (1) 15,000 (2) 150,000 .
Total Debits P6,500,000 P3,000,000 P8,200,000
Accumulated Depreciation (1,500,000) (800,000) (2) 100,000 2,400,000
Accounts Payable P400,000 P150,000 550,000
Taxes Payable 200,000 150,000 350,000
Notes Payable 750,000 500,000 1,250,000
Common Stock 1,000,000 500,000 (1) 500,000 1,000,000
Retained Earnings 2,650,000 900,000 (1) 900,000 . 2,650,000
Total Liabilities and Equity P5,000,000 P2,200,000 P180,000 P180,000 P8,200,000
4. Balance sheet data for P Corporation and S Company on December 31, 2011, are
given below:
P Corporation S Company
Cash P 70,000 P 90,000
Merchandise Inventory 100,000 60,000
Property and equipment (net) 500,000 250,000
Investment in S Company 260,000 .
Total assets P 930,000 P 400,000
Current liabilities P180,000 P 60,000
Long term liabilities 200,000 90,000
Common stock 300,000 100,000
Retained earnings 250,000 150,000
Total liabilities & SE P930,000 P400,000
P Corporation purchased 80% interest in S Company on December 31, 2011 for
P260,000. S
Company’s property and equipment had a fair value of P50,000 more than the book
value shown
above. All other book values approximated fair value. In the consolidated statement
of financial
position as of December 31, 2011,
Page 15 of 21
The amount of total stockholders’ equity (using full goodwill method) to be reported
is
a. P 550,000 c. P 750,000
b. P 610,000 d. P 615,000
D
5. The amount of non-controlling interest (using full goodwill) will be
a. P 50,000 c. P 110,000
b. P 60,000 d. P 65,000
D
6. Patter Corporation issues 500,000 shares of its own P10 par common stock for the
net assets of
Simpson Corporation in a merger consummated on July 1, 2011. On this date, Patter
stock is quoted at
P20 per share. Summary balance sheet data for the two companies at July 1, 2011,
just before
combination, are as follows:
Patter Simpson
Current assets P18,000,000 P1,500,000
Plant assets 22,000,000 6,500,000
Total assets P40,000,000 P8,000,000
Liabilities 12,000,000 2,000,000
Common stock- P10 par 20,000,000 3,000,000
Additional paid-in capital 3,000,000 1,000,000
Retained earnings 5,000,000 2,000,000
Total equities P40,000,000 P8,000,000
Calculate the retained earnings Patter Corporation immediately after the
combination:
a. P5,000,000 c. P7,000,000
b. P6,000,000 d. P8,000,000
A
7. On January 1, 2011, Pank Corporation and Spank Corporation and their condensed
balance sheet are
as follows:
Pank Corp. Spank Corp.
Current Assets P 70,000 P 20,000
Non-current Assets 90,000 40,000
Total Assets P160,000 P60,000
Current Liabilities P30,000 P10,000
Long-term Debt 50,000
Stockholder’s Equity 80,000 50,000
Total Liabilities and Equities P160,000 P60,000
On January 2, 2011, Pank Corporation borrowed P60,000 and used the proceeds to
obtain 80% of the
outstanding common shares of Spank Corporation. The acquisition price was
considered proportionate
to Spank’s fair value. The P60,000 debt is payable in 10 equal annual principal
payments, plus interest,
beginning December 31, 20111. The excess fair value of the investment over the
underlying book
value of the acquired net assets is allocated to inventory (60%) and to goodwill (40%).
On the consolidated statement of financial position as of January 2, 2011, what should
be the amount
of the following?
The amount of goodwill using proportionate basis (partial):
a. P 0 b. P8,000 c. P10,000 c. P20,000
B
8. Using the same information above, the amount of goodwill using full fair value
(full/gross-up ) basis:
a. P 0 b. P8,000 c. P10,000 c. P20,000
C
9. Using the same information above, the amount of currents assets should be
a. P105,000 b. P102,000 c. P100,000 d. P 90,000
A
10. Using the same information above, the amount of non-current assets using
proportionate basis
(partial) in computing goodwill should be:
a. P130,000 b. P134,000 c. P138,000 d. P140,000
C
11. Using the same information above, the amount of non-current assets using full
fair value basis in
computing goodwill should be:
a. P130,000 b. P134,000 c. P138,000 d. P140,000
D
12. Using the same information above, the amount of current liabilities should be
a. P50,000 b. 46,000 c. P40,000 d. P30,000
B
13. Using the same information above, the amount of non-current liabilities should
be:
a. P50,000 b. 46,000 c. P40,000 d. P30,000
B
14. Using the same information above, the amount of stockholders’ equity using
proportionate (partial
goodwill) basis to determine non-controlling interest should be:
a. P80,000 b. P93,000 c. P95,000 d. P130,000
B
Page 16 of 21
15. Using the same information above, the amount of stockholders’ equity using full
fair value basis to
determine non-controlling interest should be:
a. P80,000 b. P93,000 c. P95,000 d. P130,000
C
16. On January 1, 2011, Ramon Corporation acquired 75 percent of Tester Company's
voting common
stock for P300,000. At the time of the combination, Tester reported common stock
outstanding of
P200,000 and retained earnings of P150,000, and the fair value of the noncontrolling
interest was
P100,000. The book value of Tester's net assets approximated market value except for
patents that
had a market value of P50,000 more than their book value. The patents had a
remaining economic life
of ten years at the date of the business combination. Tester reported net income of
P40,000 and paid
dividends of P10,000 during 2011.
Based on the preceding information, what balance will Ramon report as its
investment in Tester at
December 31, 2011, assuming Ramon uses the equity method in accounting for its
investment?
a. P318,750 b. P317,500 c. P330,000 d. P326,250
A
17. Based on the preceding information, all of the following are eliminating entries
needed to prepare a full
set of consolidated financial statements at December 31, 2011, except:
a. Income from Subsidiary 26,250
Dividends Declared 7,500
Investment in Tester Company Stock
b. Income to Noncontrolling Interest 10,000
Dividends declared 2,500
Noncontrolling Interest 6,250
c. Common Stock – Tester Company 200,000
Retained Earnings, January 1 150,000
Differential 50,000
Investment in Tester Company Stock 300,000
Noncontrolling Interest 100,000
d. Patents 50,000
Differential 50,000
B
18. On January 1, 2011, Bristol Company acquired 80 percent of Animation Company's
common stock for
P280,000 cash. At that date, Animation reported common stock outstanding of
P200,000 and retained
earnings of P100,000, and the fair value of the noncontrolling interest was P70,000.
The book values
and fair values of Animation's assets and liabilities were equal, except for other
intangible assets which
had a fair value P50,000 greater than book value and an 8-year remaining life.
Animation reported the
following data for 2011 and 2012:
Animation Corporation
Year Net Income
Comprehensive
Income
Dividends Paid
2011 P25,000 P30,000 P5,000
2012 P35,000 P45,000 P10,000
Bristol reported net income of P100,000 and paid dividends of P30,000 for both the
years.
Based on the preceding information, what is the amount of consolidated
comprehensive income
reported for 2011?
a. P125,000 b. P123,750 c. P118,750 d. P130,000
B
19. Based on the preceding information, what is the amount of consolidated
comprehensive income
reported for 2012?
a. P145,000 b. P135,000 c. P138,750 d. P128,750
C
20. Based on the preceding information, what is the amount of comprehensive income
attributable to the
controlling interest for 2011?
a. P123,750 b. P118,750 c. P119,000 d. P104,000
C
21. Based on the preceding information, what is the amount of comprehensive income
attributable to the
controlling interest for 2012?
a. P138,750 b. P131,000 c. P128,750 d. P135,000
B
22. Parent Corporation purchased land from S1 Corporation for P220,000 on
December 26, 2012. This
purchase followed a series of transactions between P-controlled subsidiaries. On
February 15, 2012, S3
Corporation purchased the land from a nonaffiliate for P160,000. It sold the land to S2
Company for
P145,000 on October 19, 2012, and S2 sold the land to S1 for P197,000 on November
27, 2012.
Parent has control of the following companies:
Subsidiary Level of Ownership 2012 Net Income
S3 80 percent P100,000
S2 70 percent 70,000
S1 90 percent 95,000
Parent reported income from its separate operations of P200,000 for 2012.
Page 17 of 21
Based on the preceding information, at what amount should the land be reported in
the consolidated
balance sheet as of December 31, 2012?
a. P145,000 b. P220,000 c. P197,000 d. P160,000
D
23. Based on the preceding information, what amount of gain or loss on sale of land
should be reported in
the consolidated income statement for 2012?
a. P60,000 b. P0 c. P75,000 d. P23,000
B
24. Based on the preceding information, what should be the amount of income
assigned to the controlling
shareholders in the consolidated income statement for 2012?
a. P369,400 b. P405,000 c. P465,000 d. P60,000
A
25. Big Corporation receives management consulting services from its 92 percent
owned subsidiary, Small
Inc. During 2011, Big paid Small P125,432 for its services. For the year 2012, Small
billed Big
P140,000 for such services and collected all but P7,900 by year-end. Small's labor
cost and other
associated costs for the employees providing services to Big totaled P86,000 in 2011
and P121,000 in
2012. Big reported P2,567,000 of income from its own separate operations for 2012,
and Small
reported net income of P695,000.
Based on the preceding information, what amount of consolidated net income should
be reported in
2012?
a. P3,262,000 b. P4,050,000 c. P3,254,100 d. P3,122,000
A
26. Based on the preceding information, what amount of income should be assigned
to the noncontrolling
shareholders in the consolidated income statement for 2012?
a. P47,700 b. P44,400 c. P55,600 d. P60,000
C ****B
27. Based on the preceding information, what amount of receivable/payable should be
eliminated in the
2012 consolidated financial statements?
a. P125,432 b. P7,900 c. P5,560 d. P140,000
B
28. Sub Company sells all its output at 20 percent above cost to Par Corporation. Par
purchases all its
inventory from Sub. The incomes reported by the companies over the past three years
are as follows:
Year
Sub Company’s
Net Income
Par Corporation’s
Operating Income
2010 150,000 225,000
2011 135,000 360,000
2012 240,000 450,000
Sub Company sold inventory for P300,000, P262,500 and P337,500 in the years 2010,
2011, and 2012
respectively. Par Company reported ending inventory of P105,000, P157,500 and
P180,000 for 2010,
2011, and 2012 respectively. Par acquired 70 percent of the ownership of Sub on
January 1, 2010, at
underlying book value. The fair value of the noncontrolling interest at the date of
acquisition was equal
to 30 percent of the book value of Sub Company.
Based on the information given above, what will be the consolidated net income for
2010?
a. P357,500 b. P375,000 c. P490,000 d. P317,750
A
29. Based on the information given above, what will be the consolidated net income
for 2011?
a. P495,000 b. P317,750 c. P486,250 d. P690,000
C
30. Based on the information given above, what will be the income assigned to
controlling interest for
2011?
a. P448,375 b. P495,000 c. P486,250 d. P615,375
A
31. Based on the information given above, what will be the income to noncontrolling
interest for 2012?
a. P39,750 b. P37,875 c. P71,275 d. P70,875
D
32. Based on the information given above, what will be the income to controlling
interest for 2012?
a. P615,375 b. P686,250 c. P690,000 d. P694,000
A
33. The Lips Company acquired an 80% interest in The Pouting Company when
Pouting's equity comprised
share capital of P100,000 and retained earnings of P500,000. Pouting's current
statement of financial
position shows share capital of P100,000, a revaluation reserve of P400,000 and
retained earnings of
P1,400,000. Under IFRS 3 Consolidated financial statements, what figure in respect of
Pouting's
retained earnings should be included in the consolidated statement of financial
position?
a. P720,000 b. P1,440,000 c. P1,040,000 d. P1,520,000
A
34. The Lapping Company acquired a 60% interest in Dark Room Company when Dark
Room's equity
comprised share capital of P100,000 and retained earnings of P150,000. Dark Room's
current
statement of financial position shows share capital of P100,000, a revaluation reserve
of P75,000 and
retained earnings of P300,000. Under IFRS 3 Consolidated financial statements, what
figure in respect
Page 18 of 21
of the non-controlling interest should be included in Lappings's consolidated
statement of financial
position?
a. P150,000 b. P160,000 c. P190,000 d. P90,000
C
35. The Bakun Company holds a 70% interest in The Buguias Company. At the current
year end Bakun
holds inventory purchased from Buguias for P270,000 at cost plus 20%. The group's
consolidated
statement of financial position has been drafted without any adjustments in relation
to this holding of
inventory. Under IFRS 3 Consolidated financial statements, what adjustments should
be made to the
draft consolidated statement of financial position figures for non-controlling interest
and retained
earnings?
Non-controlling interest Retained earnings
a. No change Reduce by P45,000
b. No change Reduce by P54,000
c. Reduce by P16,200 Reduce by P37,800
d. Reduce by P13,500 Reduce by P31,500
D
36. The Seedsnipe Company owns 65% of The Gennis Company. On the last day of the
accounting period
Gennis sold to Seedsnipe a non-current asset for P200,000. The asset originally cost
P500,000 and at
the end of the reporting period its carrying amount in Gennis's books was P160,000.
The group's
consolidated statement of financial position has been drafted without any
adjustments in relation to
this non-current asset. Under IFRS 3 Consolidated financial statements, what
adjustments should be
made to the consolidated statement of financial position figures for non-current
assets and retained
earnings?
Non-current assets Retained earnings Non-controlling interest
a. Increase by P300,000 Increase by P195,000 Reduce by P40,000
b. Reduce by P40,000 Reduce by P26,000 Reduce by P14,000
c. Reduce by P40,000 Reduce by P40,000 Reduce by P14,000
d. Increase by P300,000 Increase by P300,000 Reduce by P26,000
B
37. The Virdi Company owns 65% of The Mintaka Company. On 31 December 2011, the
last day of the
accounting period, Virdi sold to Mintaka a noncurrent asset for P1,000. The asset's
original cost was
P2,500 and on 31 December 2011 its carrying amount in Virdi's books was P800. The
group's
consolidated statement of financial position has been drafted without any
adjustments in relation to
this non-current asset. Under IFRS 3 Consolidated financial statements, what
adjustments should be
made to the consolidated statement of financial position figures for non-current
assets and noncontrolling interest?
Non-current assets Non-controlling interest
a. Increase by P1,500 Increase by P525
b. Reduce by P200 No change
c. Reduce by P200 Reduce by P70
d. Increase by P1,500 No change
B
38. The Rogers Company acquired equipment on 1 January 2007 at a cost of P800,000,
depreciating it
over 8 years with a nil residual value. On 1 January 2010 The Mulberry Company
acquired 100% of
Rogers and estimated the fair value of the equipment at P460,000, with a remaining
life of 5 years.
This fair value was not incorporated into Rogers's books and the depreciation expense
continued to be
calculated by reference to original cost. Under IFRS 3 Consolidated financial
statements, what
adjustments should be made to the depreciation expense for the year and the
statement of financial
position carrying amount in preparing the consolidated financial statements for the
year ended 31
December 2011?
Depreciation expense Carrying amount
a. Increase by P8,000 Increase by P24,000
b. Increase by P8,000 Decrease by P24,000
c. Decrease by P8,000 Increase by P24,000
d. Decrease by P8,000 Decrease by P24,000
D
39. P Company owns controlling interests in S and T Corporations, having acquired an
80 percent interest
in S in 2011 and a 90 percent interest in T on January 1, 2012. P’s investments in S
and T were at
book value equal to fair value. Inventories of the affiliated companies at December
31, 2012 and
December 31, 2013 were as follows:
December 31, 2012 December 31, 2013
P inventories P60,000 P54,000
S inventories 38,750 31,250
T inventories 24,000 36,000
P sells to S at a 25 percent mark-up based on cost, and T sells to P at a markup of 20
percent. P’s
beginning and ending inventories for 2013 consisted of 40% and 50%, respectively, of
goods acquired
from T. All of S inventories consisted of merchandise acquired from P. The inventory
that should
appear in the December 31, 2013 consolidated balance sheet should amount to:
a. P109,600 b. P106,000 c. P110,500 d. P121,250
A
Page 19 of 21
40. Soar High Eagle Corporation (SHEC) and Mediocre Maya Co. (MMC) have announced
terms of an
exchange agreement under which, SHEC will pay P60,000 cash and will issue 8,000 shares of
its P10 par
value common stock to acquire all the assets of MMC. SHEC share currently trading at P50,
and MMC P5
par value shares are trading at P18 each. Book value and fair value balance sheet data on
January 1, 2006
prior to acquisition are as follows:
SHEC Company MMC Company
Book Value Fair Value Book Value Fair Value
Cash and Receivable P150,000 P150,000 P40,000 P40,000
Land 100,000 170,000 50,000 85,000
Building & Equipment, net 300,000 400,000 160,000 230,000
TOTAL ASSETS P550,000 P720,000 P250,000 P355,000
Common stock P200,000 P100,000
Additional paid in capital 20,000 10,000
Retained earnings 330,000 140,000
TOTAL EQUITIES P550,000 P250,000
In addition, SHEC incurred the following costs:
Legal fees to arranged the business combination P 5,000
Other professional fees 6,000
Cost of SEC registration & other stock issuance costs 12,000
Indirect costs 17,000
Determine the following adjusted amounts to be reported on the SCHEC’s balance sheet
after the
acquisition:
Cash and Receivables Goodwill APIC Retained earnings
a. P90,000 P221,000 P328,000 P313,000
b. P90,000 P110,000 P328,000 P307,000
c. P90,000 P116,000 P328,000 P313,000
d. P150,000 P116,000 P328,000 P313,000
C
41. Soccer Ball Co. purchase Tennis Ball Co. Their condensed balance sheets before
combination show:
Soccer Ball Co. Tennis Ball Co.
Book Value Fair Value
ASSETS P7,000,000 P875,000 P950,000
Liabilities 4,987,500 307,000
Capital stock, P100 par 2,625,000 437,500
Additional paid in capital - 218,000
Retained earnings/(deficit) (612,500) (87,500)
LIABILITIES &SHE P7,000,000 P875,000
Soccer Ball issued its own debt and equity securities as a consideration for the net
identifiable assets of
Tennis Ball Co. Soccer Ball incurred P 25,000 in issuing its P300,000 par bonds and P 30,000 in
issuing its
P250,000 par shares of stock. Soccer Ball’s bond is currently selling at 97; while its share of
stock is at
P120.
How much is the combined total liabilities? What is the amount of goodwill/(income from
acquisition) to
be recognized by Soccer Ball Co.?
a. P5,269,500 ; P52,000 c. P5,560,500 ; P77,000
b. P5,560,500 ; P52,000 d. P5,269,500 ; P77,000
B
42. On January 1, 2008, P Company purchased 32,000 shares of the 40,000 outstanding
shares of S Company
at a cost of P1,000,000, with an excess of P40,000 over the book value of S Company’s net
assets. Such
excess is attributed to goodwill.
Page 20 of 21
For the year 2008, P Company reported a net income of P500,000 and paid dividends of
P200,000. While
S Company reported a net income of P150,000 and paid dividends to P Company amounting
to P40,000.
Goodwill was not impaired in 2008. P Company uses the cost method to account for its
investment in S
Company.
Compute for the following for 2008: Minority interest in net income; Minority interest in net
assets;
Consolidated net income
a. P30,000 ; P260,000 ; P580,000
b. P30,000 ; P220,000 ; P580,000
c. P30,000 ; P212,000 ; P580,000
d. P30,000 ; P262,000 ; P588,000
A
43. Pam Company purchased 75% of the capital stock of Sam Company on January 1, 2004 at
P400,000 more
than the 75% of the book value of its net assets. The excess was allocated to equipment in
the amount of
P150,000 and to goodwill for the rest of the balance. The equipment has an estimated useful
life of 10
years and goodwill was not impaired. For four years, Sam Company reported cumulative
earnings of
P1,800,000 and paid P520,000 in dividends. On December 31, 2007, minority interest in net
assets of
Sam Company amounts to P750,000.
How much is the acquisition cost/ price paid for the investment in Sam Company?
a. P2,500,000 b. P1,690,000 c. P1,540,000 d. P1,600,000
D
44. On January 1, 2008, Mickey Corporation acquired 90% of the outstanding ordinary shares
of Minnie
Corporation.
Minnie
Mickey Book Value Fair Value
Assets
Cash P50,000 P25,000 P25,000
Receivables 95,000 45,000 45,000
Inventories 90,000 40,000 45,000
Land 200,000 90,000 100,000
Building - net 190,000 95,000 90,000
Investment in Minnie 190,000
TOTAL P815,000 P295,000 P305,000
Liabilities and Stockholders' Equity
Accounts payable P100,000 P90,000 90,000
Other liabilities 30,000 60,000 50,000
Ordinary shares, P10 par 600,000 130,000
Retained earnings 85,000 15,000
TOTAL P815,000 P295,000
How much is the total assets on January 1, 2008? ; How much is the total liabilities and
stockholders
equity on January 1, 2008?
a. P955,000 ; P955,000 c. P971,500 ; P971,500
b. P969,500 ; P969,500 d. P953,500 ; P953,500
C
45. May Corp. owns 85% of Day Corp’s ordinary shares. On May 1, 2007, Day Corp. sold a
machine to May
Corp. for P75,000. The carrying amount of the machine is P55,000 and has a remaining life of
10 years.
Due to this intercompany transaction, how much is the net adjustment (increase/decrease)
to the
consolidated net income for 2007?
a. P18,667 decrease c. P15,867 decrease
b. P15,300 decrease d. P1,133 decrease
C
46. Pat Company acquired inventories on June 12, 2007, from its 75% owned subsidiary, Sat
Company. The
inventories were sold for 86,000 including the 20% markup on cost. Out of these inventories,
60% were
Page 21 of 21
sold to outsiders. During the year, Pat Co. reported net income of P185,000 and Sat Co.
reported net
income of P125,000.
Based on the above transaction, how much is the realized profit to be allocated to minority
interest in
2008?
a. P5,733 b. P2,867 c. P2,150 d. P1,433
D
47. On January 1, 2006, PJ Company purchased 80% of the outstanding shares of SC Company
at a cost of
P720,000. On that date, SC had P400,000 of capital stock and P500,000 of retained earnings
while PJ
Company had capital stock of P1,000,000 and retained earnings for P600,000. All the assets
and liabilities
of SC Company have book values equal to their respective market values.
For 2006 PJ Company reported net income of P320,000 and paid dividends of P150,000. For
2006, SC
Company reported net income of P85,000 and paid dividends of P40,000.
On January 1, 2006, PJ Company sold equipment to SC Company for P75,000. The book value
of the
equipment on that date was P100,000. The equipment is expected to have a useful life of
five years from
the date of sale. Also during that year, SC Company sold merchandise to PJ Company
amounting to
P80,000 which includes a profit of P20,000. 70% of these merchandise were sold by PJ to
outsiders.
Consolidated stockholders equity for 2006
a. P91,535 b. P90,860 c. P92,175 d. P89,900
A