Professional Documents
Culture Documents
Exercise 25.1
Accounting by an acquirer
On 1 July 2023, Sonic Ltd acquired the following assets and liabilities from Screwdriver Ltd.
Carrying
amount Fair value
Land $ 600 000 $ 700 000
Plant (cost $800 000) 560 000 580 000
Inventories 160 000 170 000
Cash 30 000 30 000
Accounts payable (40 000) (40 000)
Loans (160 000) (160 000)
In exchange for these assets and liabilities, Sonic Ltd issued 200 000 shares that had been issued
for $2.20 per share but at 1 July 2023 had a fair value of $4.50 per share.
Required
1. Prepare the journal entries in the records of Sonic Ltd to account for the acquisition of the
assets and liabilities of Screwdriver Ltd.
2. Prepare the journal entries assuming that the fair value of Sonic Ltd shares was $4 per share.
(LO6)
Acquisition analysis:
Consideration transferred:
200 000 shares at $4.50 each $900 000
Land Dr 700 000
Plant Dr 580 000
Inventories Dr 170 000
1
Cash Dr 30 000
Gain on bargain purchase Cr 380 000
Accounts payable Cr 40 000
Loans Cr 160 000
Share capital Cr 900 000
Land Dr 700 000
Plant Dr 580 000
Inventories Dr 170 000
Cash Dr 30 000
Accounts payable Cr 40 000
Loans Cr 160 000
Share capital Cr 800 000
Gain on bargain purchase Cr 480 000
Exercise 25.2
Accounting by an acquirer
Tony Ltd acquired all the assets and liabilities of Jennings Ltd on 1 July 2024. At this date, the
assets and liabilities of Jennings Ltd consisted of:
Tony Ltd incurred $10 000 in costs associated with the acquisition of these net assets.
2
Required
1. Prepare an acquisition analysis in relation to this acquisition.
2. Prepare the journal entries in Tony Ltd to record the acquisition at 1 July 2024.
(LO6)
1. Acquisition analysis:
Consideration transferred:
Patent Dr 650 000
Gain Cr 650 000
(Re-measurement as part of consideration
transferred in a business combination)
3
Exercise 25.3
Accounting by an acquirer
David Ltd, a supplier of snooker equipment, agreed to acquire the business of a rival company,
Tennant Ltd, taking over all assets and liabilities as at 1 June 2023.
The price agreed on was $60 000, payable $20 000 in cash and the balance by the issue to the
selling company of 16 000 fully paid shares in David Ltd, these shares having a fair value of $2.50
per share.
The trial balances of the two companies as at 1 June 2023 were as follows.
All the identifiable net assets of Tennant Ltd were recorded by Tennant Ltd at fair value except for
the inventories, which were considered to be worth $28 000 (assume no tax effect). The plant had
an expected remaining life of 5 years.
The business combination was completed and Tennant Ltd went into liquidation. David Ltd
incurred incidental costs of $500 in relation to the acquisition. Costs of issuing shares in David Ltd
were $400.
Required
1. Prepare the journal entries in the records of David Ltd to record the business combination.
2. Show the statement of financial position of David Ltd after completion of the business
combination.
(LO6)
Acquisition analysis:
Plant $30 000
Inventories 28 000
Accounts receivable 20 000
$78 000
Accounts payable (20 000)
4
$58 000
Note that goodwill carried by Tennant Ltd is not an identifiable asset. Therefore:
Net fair value of identifiable assets and liabilities acquired $58 000
Consideration transferred $60 000
Goodwill $2 000
Plant Dr 30 000
Inventories Dr 28 000
Accounts receivable Dr 20 000
Goodwill Dr 2 000
Cash Cr 20 000
Accounts payable Cr 20 000
Share capital Cr 40 000
(Net assets acquired from Tennant Ltd and issue of shares)
2.
DAVID LTD
Statement of Financial Position
as at 1 June 2023
Current Assets $
Cash 9 1001
Accounts receivable 28 000
Inventories 42 000
Total Current Assets 79 100
Non-current Assets
Plant 80 000
Government bonds 12 000
Goodwill 2 000
Total Non-current Assets 94 000
Total Assets 173 100
Current Liabilities
Accounts payable 22 000
Net Assets 151 100
Equity
Share capital 139 6002
Retained earnings 11 5003
Total Equity 151 100
5
1. $30 000 – $20 000 (cash paid as consideration) – $500 (acquisition-related expenses) –
$400 (share issue costs)
2. $100 000 + $40 000 (shares issued as consideration) – $400 (share issue costs)
3. $12 000 – $500 (acquisition-related expenses)
Exercise 25.4
Consideration transferred
On 1 September 2022, the directors of Toby Ltd approached the directors of Bailey Ltd with the
following proposal for the acquisition of the issued shares of Bailey Ltd, conditional on acceptance
by 90% of the shareholders of Bailey Ltd by 30 November 2022.
• Two fully paid ordinary shares in Toby Ltd plus $6.20 cash for every preference share in Bailey
Ltd, payable at acquisition date.
• Three fully paid ordinary shares in Toby Ltd plus $2.40 cash for every ordinary share in Bailey
Ltd. Half the cash is payable at acquisition, and the other half in one year’s time.
By 30 November, 90% of the ordinary shareholders and all of the preference shareholders of
Bailey Ltd had accepted the offer. The directors of Toby Ltd decided not to acquire the remaining
ordinary shares. Share transfer forms covering the transfer were dated 30 November 2022, and
showed a price per Toby Ltd ordinary share of $8.40. Toby Ltd’s incremental borrowing rate is 8%
p.a.
Toby Ltd then appointed a new board of directors of Bailey Ltd. This board took office on 1
December 2022 and immediately:
• revalued the asset Shares in Other Companies to its market value (assume no tax effect)
• used the surplus so created to make a bonus issue of $64 000 to ordinary shareholders, each
shareholder being allocated two ordinary shares for every ten ordinary shares held.
The statement of financial position of Bailey Ltd at 30 November 2022 was as follows.
BAILEY LTD
Statement of financial position
as at 30 November 2022
Equity
6
Share capital
160 000 ordinary shares fully paid 320 000
100 000 6% preference shares fully paid 200 000 520 000
Retained earnings 472 000
Total equity $ 992 000
Required
Prepare all journal entries (in general form) to record the above transactions in the records of (a)
Toby Ltd and (b) Bailey Ltd. (LO6)
30/11/22
Preference shares in Bailey Ltd Dr 2 300 000
Cash Cr 620 000
Share capital Cr 1 680 000
(Acquisition of all preference shares of Bailey Ltd)
30/11/23
Payable (to ex-Bailey Ltd shareholders) Dr 160 000
Interest expense Dr 12 800
Cash Cr 172 800
(Payment of deferred amount)
7
1/12/22
Shares in other companies Dr 380 000
Asset revaluation surplus Cr 380 000
(Revaluation of asset)
1/12/22
Asset revaluation surplus Dr 64 000
Bonus dividend payable Cr 64 000
(Declaration of bonus dividends)
Exercise 25.5
Accounting by an acquirer
Penny Ltd is seeking to expand its share of the widgets market and has negotiated to take over the
operations of Robinson Ltd on 1 January 2024. The statements of financial position of the two
companies as at 31 December 2023 were as follows.
Penny Ltd is to acquire all the identifiable assets, except cash, of Robinson Ltd. The assets of
Robinson Ltd are all recorded at fair value except the following.
8
In exchange, Penny Ltd is to provide sufficient extra cash to allow Robinson Ltd to repay all of its
outstanding debts and its liquidation costs of $2400, plus two fully paid shares in Penny Ltd for
every three shares held in Robinson Ltd. The fair value of a share in Penny Ltd is $3.20.
9
10
Exercise 25.6
Police Ltd and Box Ltd are small family-owned companies engaged in vegetable growing and
distribution. The Jones family owns the shares in Box Ltd and the Tyler family owns the shares in
Police Ltd. The head of the Jones family wishes to retire but his two sons are not interested in
carrying on the family business. Accordingly, on 1 July 2024, Police Ltd is to take over the
operations of Box Ltd, which will then liquidate. Police Ltd is asset-rich but has limited overdraft
facilities so the following arrangement has been made.
Police Ltd is to acquire all of the assets, except cash, delivery trucks and motor vehicles, of Box Ltd
and will assume all of the liabilities except accounts payable. In return, Police Ltd is to give the
shareholders of Box Ltd a block of vacant land, two delivery vehicles and sufficient additional cash
to enable the company to pay off the accounts payable and the liquidation costs of $1500. On the
liquidation of Box Ltd, Mr Jones to receive the land and the motor vehicles and his two sons are to
receive the delivery trucks. The land and vehicles had the following market values at 30 June 2024.
The statements of financial position of the two companies as at 30 June 2021 were as follows.
All the assets of Box Ltd are recorded at fair value, with the exception of:
11
Required
1. Prepare the acquisition analysis and the journal entries to record the acquisition of Box Ltd’s
operations in the records of Police Ltd.
2. Prepare the statement of financial position of Police Ltd after the business combination.
(LO6)
1. Acquisition analysis:
Consideration transferred:
12
Freehold land Dr 120 000
Buildings Dr 40 000
Cultivation equipment Dr 40 000
Irrigation equipment Dr 22 000
Goodwill Dr 101 500
Loan – Bank of Gallifrey Cr 80 000
Loan – Williams Bros Cr 35 000
Loan – Smith Corp Cr 52 500
Freehold land Cr 120 000
Delivery trucks Cr 28 000
Cash Cr 23 000
(Acquisition of net assets of Box Ltd)
2.
POLICE LTD
Statement of Financial Position
as at 1 July 2024
Current Assets
Accounts receivable (25 000 + 15 000) $40 000
Total Current Assets 40 000
Non-Current Assets
Freehold land (250 000 + 70 000 – 120 000 + 120 000) 320 000
Buildings (25 000 + 40 000) 65 000
Cultivation equipment (65 000 + 40 000) 105 000
Irrigation equipment (16 000 + 22 000) 38 000
Delivery trucks (45 000 – 2000 – 28 000) 15 000
Motor vehicles 25 000
Goodwill 101 500
Total Non-current Assets 669 500
Total Assets 709 500
Current Liabilities
Bank overdraft (3 500 – 23 000) 19 500
Accounts payable 26 000
Total Current Liabilities 45 500
Non-current Liabilities
Loan – Bank of Gallifrey (150 000 + 80 000) 230 000
Loan – Williams Bros (35 000 + 35 000) 70 000
Loan – Smith Corp (70 000 + 52 500) 122 500
Total Non-current Liabilities 422 500
Total Liabilities 468 000
Net Assets $241 500
Equity
Share capital $100 000
Other reserves 28 500
Retained earnings (45 000 + 70 000 – 2 000) 113 000
Total Equity $241 500
13
Exercise 25.7
Accounting for business combination by acquirer
Yarra Ltd and River Ltd are two family-owned flax-producing companies in Queensland. Yarra Ltd
is owned by the Jones family and the Smith family owns River Ltd. The Jones family has only one
son and he is engaged to be married to the daughter of the Smith family. Because the son is
currently managing River Ltd, it is proposed that, after the wedding, he should manage both
companies. As a result, it is agreed by the two families that Yarra Ltd should take over the net
assets of River Ltd.
The statement of financial position of River Ltd immediately before the takeover is as follows.
Carrying
amount Fair value
Cash $ 10 000 $ 10 000
Accounts receivable 70 000 62 500
Land 310 000 420 000
Buildings (net) 265 000 275 000
Farm equipment (net) 180 000 182 000
Irrigation equipment (net) 110 000 112 500
Vehicles (net) 80 000 86 000
$ 1 025 000
Accounts payable $ 40 000 40 000
Loan — Trevally Bank 240 000 240 000
Share capital 335 000
Retained earnings 410 000
$ 1 025 000
14
The takeover proceeded as per the agreement, with Yarra Ltd incurring incidental costs of $12 500
and share issue costs of $9 000.
Required
Prepare the acquisition analysis and the journal entries to record the acquisition of River Ltd in the
records of Yarra Ltd. (LO6)
Acquisition analysis:
Land Dr 70 000
Gain on revaluation of land Cr 70 000
(Re-measurement of land as part of consideration transferred)
15
(Payment of acquisition-related costs)
Exercise 25.11
Acquisition of two businesses
Amy Ltd is a manufacturer of specialised industrial equipment seeking to diversify its operations.
After protracted negotiations, the directors decided to purchase the assets and liabilities of Pond
Ltd and the spare parts retail division of Rory Ltd.
At 30 June 2024 the statements of financial position of the three entities were as follows.
Pond Ltd
Amy Ltd is to acquire all the identifiable assets (other than cash) and liabilities (other than
debentures, provisions and tax liabilities) of Pond Ltd for the following purchase consideration:
16
• Shareholders in Pond Ltd are to receive three shares in Amy Ltd, credited as fully paid, in
exchange for every four shares held. The shares in Amy Ltd are to be issued at their fair value
of $3 per share. Costs of share issue amounted to $2000.
• Amy Ltd is to provide sufficient cash which, when added to the cash already held, will enable
Pond Ltd to pay out the current tax liability and provision for leave, to redeem the debentures
at a premium of 5%, and to pay its liquidation expenses of $2500.
The fair values of the assets and liabilities of Pond Ltd are equal to their carrying amounts with the
exception of the following.
Fair value
Land and buildings $ 60 000
Plant and equipment 50 000
Rory Ltd
Amy Ltd is to acquire the spare parts retail business of Rory Ltd. The following information is
available concerning that business, relative to the whole of Rory Ltd.
The divisional net assets are to be acquired for $10 000 cash, plus 11 000 ordinary shares in Amy
Ltd issued at their fair value of $3, plus the land and buildings that have been purchased from
Pond Ltd.
Required
17
1. Prepare the acquisition analysis for the acquisition transactions of Amy Ltd.
2. Prepare the journal entries for the acquisition transactions in the records of Amy Ltd.
(LO6)
Consideration transferred:
Cash
Current tax liability $6 000
Provision for leave 10 000
Debentures 50 000
5% premium 2 500
Liquidation costs 2 500
71 000
Less cash already held by Pond Ltd 11 000 60 000
Total consideration $195 000
18
$78 000
Consideration transferred:
Cash $10 000
Shares [11 000 x $3.00] 33 000
Land and Buildings 60 000
$103 000
2.
Land & buildings Dr 60 000
Plant & machinery Dr 50 000
Office equipment Dr 4 000
Shares in listed companies Dr 15 000
Accounts receivable Dr 26 000
Inventories Dr 54 000
Goodwill Dr 16 000
Accounts payable Cr 14 000
Bank loan Cr 16 000
Cash Cr 60 000
Share capital Cr 135 000
(Acquisition of assets and liabilities of Pond Ltd and issue of shares)
19