1. Case #1: If DIMINUTIVE Co. paid ₱6,000,000 cash as consideration for the
assets and liabilities of SMALL, Inc., how much is the goodwill (gain on
bargain purchase) on the business combination?
a. 1,200,000 b. 1,120,000 c. 1,280,000 d. 1,240,000
2. Case #2: If DIMINUTIVE Co. paid ₱4,000,000 cash as consideration for the
assets and liabilities of SMALL, Inc., how much is the goodwill (gain on
bargain purchase) on the business combination?
a. (800,000) b. (720,000) c. (880,000) d. 1,200,000
Non-controlling interests
Use the following information for the next four questions:
Fact pattern
On January 1, 20x1, KNAVE acquired 80% of the equity interests of RASCAL,
Inc. in exchange for cash. Because the former owners of RASCAL needed to
dispose of their investments in RASCAL by a specified date, they did not
have sufficient time to market RASCAL to multiple potential buyers.
1
From Advanced Accounting by V.Z.MILLAN
fair value of the 20% non-controlling interest in RASCAL, Inc. is
₱620,000.
If KNAVE Co. paid ₱4,000,000 cash as consideration for the 80% interest in
RASCAL, Inc., how much is the goodwill (gain on bargain purchase) on the
business combination?
a. 800,000 b. 2,060,000 c. 1,440,000 d. 1,420,000
If KNAVE Co. paid ₱2,400,000 cash as consideration for the 80% interest in
RASCAL, Inc., how much is the goodwill (gain on bargain purchase) on the
business combination?
a. (180,000) b. (800,000) c. (160,000) d. (200,000)
If KNAVE Co. paid ₱4,000,000 cash as consideration for the 80% interest in
RASCAL, Inc., how much is the goodwill (gain on bargain purchase) on the
business combination?
a. 200,000 b. 1,800,000 c. 2,440,000 d. 1,440,000
If KNAVE Co. paid ₱4,000,000 cash as consideration for the 80% interest in
RASCAL, Inc. and, how much is the goodwill (gain on bargain purchase) on
the business combination?
a. 1,440,000 b. 800,000 c. 1,400,000 c. 960,000
Transaction costs
Use the following information for the next two questions:
Fact pattern
On January 1, 20x1, SMUTTY acquired all of the identifiable assets and
assumed all of the liabilities of OBSCENE, Inc. On this date, the
identifiable assets acquired and liabilities assumed have fair values of
₱6,400,000 and ₱3,600,000, respectively.
Restructuring provisions
9. On January 1, 20x1, ENTREAT Co. acquired all of the identifiable assets
and assumed all of the liabilities of BEG, Inc. by paying cash of
₱4,000,000. On this date, the identifiable assets acquired and
liabilities assumed have fair values of ₱6,400,000 and ₱3,600,000,
respectively. ENTREAT Co. has estimated restructuring provisions of
₱800,000 representing costs of exiting the activity of BEG, costs of
terminating employees of BEG, and costs of relocating the terminated
employees. How much is the goodwill (gain on bargain purchase)?
a. 1,080,000 b. 1,280,000 c. 1,120,000 d. 1,200,000
Additional information:
The computer software is considered obsolete.
The patent has a remaining useful life of 10 years and a remaining legal
life of 12 years.
FLEXIBLE, Inc. recognized the research and development costs as expenses
when they were incurred.
Customer contract #1 refers to an agreement between FLEXIBLE, Inc. and
Numbers Co., a customer, wherein FLEXIBLE, Inc. is to supply goods to
Numbers Co. for a period of 5 years. As of acquisition date, the
remaining period in the agreement is 3 years. LITHE and FLEXIBLE
believe that Numbers Co. will renew the agreement at the end of the
current contract. The agreement is not separable.
Customer contract #2 refers to FLEXIBLE’s insurance segment’s portfolio
of one-year motor insurance contracts that are cancellable by
policyholders.
FLEXIBLE, Inc. transacts with its customers solely through purchase and
sales orders. As of acquisition date, has a backlog of customer purchase
orders from 60% of its customers, all of whom are recurring customers.
The other 40% of FLEXIBLE’s customers are also recurring customers.
However, as of acquisition date, FLEXIBLE has no open purchase orders or
other contracts with those customers.
The internet domain name is registered.
Additional information:
SUBTERFUGE intends to sell immediately a factory plant included in the
identifiable assets of DECEPTION. All of the “held for sale”
classification criteria under PFRS 5 are met. As of January 1, 20x1,
the factory plant has a fair value of ₱1,200,000 and a carrying amount
of ₱1,000,000 in the books of DECEPTION. Costs to sell the factory plant
is ₱80,000.
Not included in the identifiable asset of DECEPTION is a research and
development intangible asset that SUBTERFUGE does not intend to use. The
fair value of this asset is ₱200,000.
Also, not included in the identifiable asset of DECEPTION is a customer
list, with an estimated value of ₱40,000, in the form of a database
where the nature of the information is subject to national laws
regarding confidentiality.
Contingent liabilities
15. On January 1, 20x1, CHIDE Co. acquired 90% of the identifiable assets
and assumed all of the liabilities of SCOLD, Inc. by paying cash of
₱4,000,000. On this date, SCOLD’s identifiable assets and liabilities
have fair values of ₱6,400,000 and ₱3,600,000, respectively. Non-
controlling interest has a fair value of ₱320,000.
As of January 1, 20x1, SCOLD had the following which were not included in
the acquisition-date fair value measurement of liabilities:
SCOLD has an existing contract with a customer to deliver products at a
specified future date. In accordance with the agreement, SCOLD shall pay
a penalty for failure to deliver the said goods. CHIDE determined that
the fair value of the penalty is ₱40,000. However, because CHIDE expects
to comply with the agreement, it was assessed that payment of penalty is
improbable.
SCOLD has guaranteed a bank loan of a third party. CHIDE shall replace
SCOLD as the guarantor. If the third party defaults on the loan, CHIDE
will be held liable for the guarantee. CHIDE determined that the fair
value of the guarantee is ₱120,000. However, both SCOLD and CHIDE
believe that the third party will not default on its loan from the bank.
There is a pending unresolved litigation filed by a third party against
SCOLD. CHIDE determined that the fair value of settling the litigation
is ₱200,000. However, because the legal counsels of both CHIDE and SCOLD
strongly believe that they will win the case, it was assessed that
payment for the settlement of the litigation is improbable.
Deferred taxes
17. On January 1, 20x1, ATTAINDER Co. acquired all of the assets and
assumed all of the liabilities of DISHONOR, Inc. As of this date, the
carrying amounts and fair values of the assets and liabilities of
DISHONOR acquired by ATTAINDER are shown below:
Assets Carrying amounts Fair values
Cash in bank 40,000 40,000
Receivables 800,000 480,000
Allowance for probable losses on
(120,000)
receivables
Inventory 2,080,000 1,400,000
Building – net 4,000,000 4,400,000
Goodwill 400,000 80,000
Total assets 7,200,000 6,400,000
Liabilities
Payables 1,600,000 1,600,000
ATTAINDER Co. paid ₱6,000,000 cash as consideration for the assets and
liabilities of DISHONOR, Inc. It was determined on acquisition date that
DISHONOR, Inc. has an unrecorded patent with a fair value of ₱120,000 and
a contingent liability with fair value of ₱80,000.
Liabilities
Dividends payable 400,000 400,000
Other payables 1,600,000 1,600,000
2,000,000 2,000,000
Additional information:
COLLOQUY’s share capital consists of 60,000 ordinary shares with par
value of ₱40 per share.
CONVERSATION’s share capital consists of 3,000 ordinary shares with par
value of ₱400 per share.
10. Scenario #2: The previously held interest was initially classified as
FVOCI. How much is the goodwill (gain on bargain purchase)?
a. 200,000 b. 420,000 c. 920,000 d. 540,000
From 20x1 to the end of 20x3, OBDURATE recognized ₱200,000 net share in
the profits of the associate and ₱40,000 share in dividends. Therefore,
the carrying amount of the investment in associate account on January 1,
20x3, is ₱560,000.
The fair value of the identifiable net assets of NOISY, Inc. on January 1,
20x1 is ₱4,000,000. NOISY chose to measure non-controlling interest at the
non-controlling interest’s proportionate share of the acquiree’s
identifiable net assets.
On January 1, 20x1, RURAL reacquired 30,000 of its own shares from other
investors so that BUCOLIC shall obtain control over RURAL. The following
were determined as of acquisition date:
a. The previously held 40% interest has a fair value of ₱720,000.
b. RURAL’s net identifiable assets have a fair value of ₱4,000,000.
c. BUCOLIC elected to measure non-controlling interests at the non-
controlling interest’s proportionate share of RURAL’s identifiable net
assets.
On July 1, 20x2, INNOCUOUS finally received the valuation report from the
independent valuer which shows that the fair value of the building as of
September 30, 20x1 is ₱2,000,000 and remaining useful from that date is 5
years.
How should RIBALD account for the new information obtained on July 1,
20x2?
a. As a retrospective adjustment resulting to increase in goodwill by
₱400,000.
b. As a retrospective adjustment resulting to decrease in goodwill by
₱400,000.
c. As a retrospective restatement resulting to decrease in goodwill by
₱400,000. The adjustment is treated as a correction of a prior period
error.
d. The new information obtained is ignored. No adjustment to goodwill is
necessary.
Additional information:
In addition to the business combination transaction, the following have
also transcribed during the negotiation period:
a. After the business combination, TRANSPARENT will enter into liquidation
and DIAPHANOUS agreed to reimburse TRANSPARENT for liquidation costs
estimated at ₱80,000.
b. DIAPHANOUS agreed to reimburse TRANSPARENT for the appraisal fee of a
building included in the identifiable assets acquired. The agreed
reimbursement is ₱40,000.
c. DIAPHANOUS entered into an agreement to retain the top management of
TRANSPARENT for continuing employment. On acquisition date, DIAPHANOUS
agreed to pay the key employees signing bonuses totaling ₱400,000.
d. To persuade, Mr. Five-six Numerix, the previous major shareholder of
TRANSPARENT, to sell his major holdings to DIAPHANOUS, DIAPHANOUS agreed
to pay an additional ₱200,000 directly to Mr. Numerix.
e. Included in the valuation of identifiable assets are inventories with
fair value of ₱360,000. Ms. Vital Statistix, a former major shareholder
of TRANSPARENT, shall acquire title to the goods.
On the other hand, SLAVE recognized the license fee paid to THRALL as
prepayment and amortized it based on the number of products sold. The
carrying amount of the prepayment on January 1, 20x1 is ₱200,000.
On January 1, 20x1, THRALL has determined that the fair value of the
license agreement is ₱480,000. The fair value determined consists of
₱160,000 “at-market” (based on market participants' estimates) and
₱320,000 “off-market” (based on the excess of fair value derived from cash
flow estimates over at-market values; ₱480,000 – ₱160,000) components. The
off-market component is favorable to SLAVE and unfavorable to THRALL, as
royalty rates have increased considerably in comparable markets since the
initiation of the contract. The contract does not have any cancellation
clause or any minimum royalty payment requirements.
On January 1, 20x1, with three years remaining under the supply contract,
MULIEBRITY Co. acquired all of the identifiable assets and assumed all of
the liabilities of FEMINITY, Inc. by paying cash of ₱4,000,000. On this
date, FEMINITY’s identifiable assets and liabilities have fair values of
₱6,400,000 and ₱3,600,000, respectively.
VERITY agrees to pay an additional amount equal to 10% of the 20x1 year-
end profit that exceeds ₱1,600,000. FIRMNESS historically has reported
profits of ₱1,200,000 to ₱1,600,000 each year.
After assessing the expected level of profits for the year based on
forecasts and plans, as well as industry trends, VERITY estimated that the
fair value of the contingent consideration is ₱40,000.
23. Case #1: (Refer to previous problem) The actual profit for the year
is ₱2,200,000. The contingent consideration will be settled on January
15, 20x2. The entry on December 31, 20x1 includes a
a. debit to loss of ₱20,000 to be recognized in profit or loss
b. credit to gain of ₱20,000 to be recognized in profit or loss
c. debit to loss of ₱20,000 to be recognized in OCI
d. credit to gain of ₱20,000 to be recognized in OCI
24. Case #2: (Refer to previous problem) The actual profit for the year
is ₱1,200,000. The entry on December 31, 20x1 includes a
a. debit to loss of ₱40,000 to be recognized in profit or loss
b. credit to gain of ₱40,000 to be recognized in profit or loss
c. debit to loss of ₱40,000 to be recognized in OCI
d. credit to gain of ₱40,000 to be recognized in OCI
26. Case #1: (Refer to previous problem) The actual market price of
PRECIPITOUS’s shares on December 31, 20x1 is ₱480. The contingent
consideration will be settled on January 15, 20x2. The entry on December
31, 20x1 includes
a. debit to loss of ₱120,000 in profit or loss
b. credit gain of ₱120,000 in profit or loss
c. debit to loss of ₱120,000 in OCI
d. no entry is required
27. Case #2: The actual market price of PRECIPITOUS’s shares on December
31, 20x1 is ₱360. The entry on December 31, 20x1 includes
a. debit to loss of ₱120,000 in profit or loss
b. credit gain of ₱120,000 in OCI
c. a reclassification within equity
d. no entry is required
Five years ago, HORRIBLE appointed Mr. Boss as the CEO under a ten-year
contract. The contract required HORRIBLE to pay the CEO ₱400,000 if
HORRIBLE is acquired before the contract expires. On January 1, 20x1, Mr.
Boss was still employed and MACABRE assumes the obligation of paying Mr.
Boss the contracted amount. How much is the goodwill (gain on bargain
purchase)?
a. 1,200,000 b. 1,920,000 c. 1,520,000 d. 1,120,000
Business Combinations (Part 3)
1. How much is the estimated goodwill using the multiples of average excess
earnings method?
a. 1,600,000 b. 400,000 c. 920,000 d. 2,000,000
4. How much is the estimated goodwill using present value of average excess
earnings method? (Assume a discount rate of 10%)
a. 1,516,136 b. 1,428,789 c. 1,516,316 d. 1,412,308
Year-end net
Year Earnings
assets
20x1 480,000 1,920,000
20x2 520,000 2,320,000
20x3 540,000 2,160,000
20x4 500,000 2,240,000
20x5 560,000 2,360,000
Total 2,600,000 11,000,000
Case #1: Excess earnings
5. If goodwill is to be measured by capitalizing excess earnings at 30%,
with normal return on average net assets at 10%, how much is the
purchase price in the contemplated business combination? (The year-end
net assets in 20x5 approximate fair value.)
a. 5,440,000 b. 2,360,000 c. 3,360,000 d. 3,250,000
How much is the purchase price using the "present value of average excess
earnings" approach to goodwill measurement?
a. 1,516,315 b. 3,378,901 c. 43,378,901 d. 41,516,315
Alphabets Corporation shall issue 10% preference shares with par value per
share of ₱400 for the net assets contributions of the combining
constituents and ordinary shares with par value per share of ₱200 for the
excess of total contributions (net asset contribution plus goodwill) over
net assets contributions.
It was agreed that the normal rate of return is 10% of net assets. Excess
earnings shall be capitalized at 20%.
10. How much are the total contributions by DREARY and DISMAL,
respectively?
DREARY DISMAL
a. 3,600,000 2,400,000
b. 2,400,000 3,600,000
c. 1,600,000 2,400,000
d. 1,800,000 2,200,000
11. How much is the goodwill generated by the contributions of DREARY and
DISMAL, respectively?
DREARY DISMAL
a. 800,000 1,200,000
b. 400,000 600,000
c. 200,000 800,000
d. 920,000 1,360,000
Reverse acquisition
13. On January 1, 20x1, ZYX, Inc., an unlisted company, acquires CBA Co.,
a publicly listed entity, through an exchange of equity instruments. CBA
Co. issues 5 shares in exchange for each ordinary share of ZYX, Inc. All
of ZYX’s shareholders exchange their shares in CBA Co. Therefore, CBA
Co. issues 40,000 ordinary shares in exchange for all 8,000 ordinary
shares of ZYX, Inc.
The fair value of each ordinary share of ZYX at January 1, 20x1 is ₱800.
The quoted market price of CBA’s ordinary shares at that date is ₱160.
a. A+B+C-D c. (A+C) – (D x %)
b. A – (D x %) d. (A+B) – [(D x %) – B]
6. In a business combination, an acquirer's interest in the fair value of
the net assets acquired exceeds the consideration transferred in the
combination. Under PFRS 3 Business Combinations, the acquirer should
a. recognize the excess immediately in profit or loss
b. recognize the excess immediately in other comprehensive income
c. reassess the recognition and measurement of the net assets acquired
and the consideration transferred, then recognize any excess
immediately in profit or loss
d. reassess the recognition and measurement of the net assets acquired
and the consideration transferred, then recognize any excess
immediately in other comprehensive income
(Adapted)
7. Which one of the following reasons would not contribute to the creation
of negative goodwill?
a. Errors in measuring the fair value of the acquiree’s net identifiable
assets or the cost of the business combination.
b. A bargain purchase.
c. A requirement in an IFRS to measure net assets acquired at a value
other than fair value.
d. Making acquisitions at the top of a “bull” market for shares.
(Adapted)
11. The aggregate cash flows arising from acquisitions and from disposals
of subsidiaries or other business units resulting to loss or obtaining
of control are presented separately and classified as
a. Operating activities c. Financing activities
b. Investing activities d. Disclosed only
18. The SKEWER Company acquired 80% of PIERCE Company for a consideration
transferred of ₱100 million. The consideration was estimated to include
a control premium of ₱24 million. PIERCE's net assets were ₱85 million
at the acquisition date. Are the following statements true or false,
according to PFRS 3 Business Combinations?
I. Goodwill should be measured at ₱32 million if the non-controlling
interest is measured at its share of PIERCE's net assets.
II. Goodwill should be measured at ₱34 million if the non-controlling
interest is measured at fair value.
a. False, False b. False, True c. True, False d.
True, True
(Adapted)
27. MIME TO IMMITATE Co. initially tested its goodwill for impairment on
September 30, 20x1. When should MIME perform its second impairment
testing on its goodwill?
a. on or before September 30, 20x2
b. on or before December 31, 20x2
c. at any date not earlier than September 30, 20x2
d. at any date during 20x2
32. Goodwill must not be amortized under PFRS 3. The transitional rules
do not require restatement of previous balances written off. If an
entity is adopting PFRS for the first time, and it wishes to restate all
prior acquisitions in accordance with PFRS 3, then it must apply the
PFRS to
a. Those acquisitions selected by the entity.
b. All acquisitions from the date of the earliest.
c. Only those acquisitions since the issue of the PFRS 3 and PAS 22,
Business Combinations, to the earlier ones.
d. Only past and present acquisitions of entities that have previously
and currently prepared their financial statements using PFRS.
(Adapted)
34. PFRS 3 is mandatory for all new acquisitions from March 31, 2004.
Entities have to cease the amortization of goodwill arising from
previous acquisitions. The balance of goodwill arising from those
acquisitions is
a. Written off against retained earnings.
b. Written off against profit or loss for the year.
c. Tested for impairment from the beginning of the next accounting year.
d. Tested for impairment on March 31, 2004.
(Adapted)
On January 1, 20x1, the fair value of the assets and liabilities of XYZ,
Inc. were determined by appraisal, as follows:
Fair
XYZ, Inc. Carrying Fair value
amounts values increment
Cash 20,000 20,000 -
Accounts
48,000 48,000 -
receivable
Inventory 92,000 124,000 32,000
Equipment 200,000 240,000 40,000
Accumulated
(40,000) (48,000) (8,000)
depreciation
Accounts payable (24,000) (24,000) -
Net assets 296,000 360,000 64,000
On January 1, 20x1, the fair values of the assets and liabilities of XYZ,
Inc. were determined by appraisal, as follows:
Fair
XYZ, Inc. Carrying Fair value
amounts values increment
Cash 20,000 20,000 -
Accounts
48,000 48,000 -
receivable
Inventory 92,000 124,000 32,000
Equipment 200,000 240,000 40,000
Accumulated
(40,000) (48,000) (8,000)
depreciation
Accounts payable (24,000) (24,000) -
Net assets 296,000 360,000 64,000
During 20x1, no dividends were declared by either ABC or XYZ. There were
also no inter-company transactions. The group determined that there is no
goodwill impairment.
On January 1, 20x1, the fair values of the assets and liabilities of XYZ,
Inc. were determined by appraisal, as follows:
Carrying Fair Fair value
XYZ, Inc.
amounts values increment
Cash 20,000 20,000 -
Accounts receivable 48,000 48,000 -
Inventory 92,000 124,000 32,000
Equipment 200,000 240,000 40,000
Accumulated
(40,000) (48,000) (8,000)
depreciation
Accounts payable (24,000) (24,000) -
Net assets 296,000 360,000 64,000
The remaining useful life of the equipment is 4 years.
During 20x1, no dividends were declared by either ABC or XYZ. There were
also no inter-company transactions. The group determined that there is no
goodwill impairment.
10. How much is the consolidated total equity as of December 31, 20x1?
a. 1,492,000 b. 1,415,000 c. 1,412,000 d. 1,495,000
Consolidated Financial Statements (Part 2)
1. How much is the consolidated “equipment – net” in the December 31, 20x2
financial statements?
a. 3,968,000 b. 3,628,000 c. 3,428,000 d. 3,328,000
2. The consolidation journal entry for the depreciation of the fair value
adjustment on December 31, 20x2 includes
a. debit to accumulated depreciation for ₱128,000
b. credit to accumulated depreciation for ₱128,000
c. debit to depreciation expense for ₱64,000
d. debit to retained earnings of Popo Co. for ₱51,200
During 20x1, Rooster sold goods to Cockerel for ₱600,000, having bought
them for ₱480,000. A quarter of these goods remain unsold at year-end.
Goodwill on acquisition of Cockerel has been tested for impairment and
found to be impaired (in total) by ₱32,000 for the current year.
14. How much is the profit attributable to owners of the parent and NCI,
respectively?
Owners of Parent NCI
a. 1,391,000 175,000
b. 1,367,000 167,000
c. 1,391,000 173,000
d. 1,384,000 190,000
During the last month of the year, Piglet sold goods to Pig for ₱324,000.
Piglet had marked up these goods by 50% on cost. One-third of these goods
remain unsold at year-end. The group assessed that there is no impairment
loss on goodwill for the current year.
The individual statements of profit or loss of the entities for the year
ended December 31, 20x1 are shown below:
Pig Co. Piglet Co.
Revenue 4,000,000 2,880,000
Cost of sales (1,600,000) (1,200,000)
Gross profit 2,400,000 1,680,000
Distribution costs (800,000)
Administrative costs (320,000) (180,000)
Profit before tax 1,280,000 1,100,000
Income tax expense (384,000) (380,000)
Profit after tax 896,000 720,000
19. How much is the profit attributable to owners of the parent and NCI,
respectively?
Owners of Parent NCI
a. 1,040,000 60,000
b. 1,049,000 51,000
c. 1,036,000 544,000
d. 1,049,000 311,000
How much is the profit attributable to owners of the parent and NCI,
respectively?
Owners of Parent NCI
a. 1,425,000 163,000
b. 1,377,000 163,000
c. 1,377,000 211,000
d. 1,425,000 211,000
Consolidated Financial Statements (Part 3)
During 20x1, no dividends were declared by either ABC or XYZ. There were
also no inter-company transactions.
Case #2:
On acquisition date, ABC Co. elected to measure non-controlling interest
at fair value. A value of ₱75,000 is assigned to the non-controlling
interest.
4. How much is the consolidated profit for 20x1?
a. 296,000 b. 280,000 c. 278,000 d. 276,000
As of December 31, 20x1, XYZ, Inc. increased its net assets (after fair
value adjustments) by ₱40,000 to ₱400,000. The NCI in net assets is
updated as follows:
Case #1 Case #2
(proportionate) (fair value)
NCI at acquisition date – Jan. 1, 20x1 72,000 75,000
Subsequent increase (20% x ₱40,000) 8,000 8,000
Carrying amount of NCI – Jan. 1, 20x2 80,000 83,000
8. If NCI is measured at “fair value,” how much is the gain or loss on the
transaction to be recognized in the consolidated financial statements?
a. (83,000) b. 83,000 c. (80,000) d. 0
On January 1, 20x2, XYZ, Inc. issues additional 10,000 shares with par
value per share of ₱4 to other investors for ₱10 per share. Although none
of the shares were purchased by ABC, it was determined that the additional
share issuance has no effect on ABC’s control over XYZ.
On January 1, 20x2, ABC Co. sells 60% of its interest in XYZ, Inc. for
₱400,000. ABC’s remaining 20% interest in XYZ has a fair value of
₱100,000. The remaining investment in XYZ, Inc. gives ABC significant
influence over XYZ. The statements of financial position immediately
before the sale are shown below:
Subsequent to acquisition date, XYZ, Inc. increased its net assets (after
fair value adjustments) by ₱52,000 to ₱412,000. The movement in XYZ’s net
assets is shown below:
On January 1, 20x2, ABC Co. sells 60% of its interest in XYZ, Inc. for
₱400,000. ABC’s remaining 20% interest in XYZ has a fair value of
₱100,000. The remaining investment in XYZ, Inc. does not give ABC
significant influence over XYZ.
19. How much is the total assets in Dad’s separate financial statements
immediately after the combination?
a. 6,304,000 b. 4,000,000 c. 5,000,000 d. 4,920,000
Additional information:
Included in the total assets of Nymph is land classified as investment
property with a cost of ₱720,000. Its fair value at acquisition date was
₱800,000 and by June 30, 20x3 this had risen to ₱1,280,000. Nymph uses
the cost model for its investment properties. However, the group's
policy for investment properties is the fair value model.
Also at acquisition date, Nymph's building classified as property,
plant, and equipment had a fair value of ₱120,000 in excess of its
carrying amount. The building's remaining useful life is 5 years at that
date. The group's depreciation method is straight-line basis.
The inter-company current accounts included receivables and payables of
₱40,000 on June 30, 20x3.
An impairment test at June 30, 20x3 concluded that consolidated goodwill
was impaired by ₱80,000.
Cockroach elected to measure NCI at the NCI's fair value. There have
been no changes in Nymph’s number of outstanding shares subsequent to
date of acquisition.
21. How much is the goodwill to be presented in the June 30, 20x3
consolidated financial statements?
a. 550,000 b. 620,000 c. 485,000 d. 530,000
26. How much is the goodwill to be presented in the December 31, 20x3
consolidated financial statements?
a. 480,000 b. 700,000 c. 300,000 d. 80,000
31. How much is the profit of Lamb for the year ended December 31, 20x1?
a. 175,000 b. 625,000 c. 700,000 d. 225,000
33. How much is the profit attributable to owners of the parent and to
NCI, respectively?
Parent NCI
a. 1,367,000 167,000
b. 1,391,000 167,000
c. 1,359,000 167,000
d. 1,436,000 398,000
Comprehensive problem
Use the following information for the next ten questions:
On January 1, 20x1, Peter Co. acquired 90% ownership interest in Simon Co.
for ₱488,000. Peter Co. elected to measure NCI at fair value. NCI was
assigned a fair value of ₱60,000.
On January 1, 20x1, the fair values of the assets and liabilities of XYZ,
Inc. were determined by appraisal, as follows:
Carrying Fair Fair value
Simon Co.
amounts values increment
Cash 40,000 40,000 -
Accounts receivable 60,000 60,000 -
Inventory 100,000 124,000 24,000
Equipment 240,000 360,000 120,000
Accumulated
(80,000) (120,000) (40,000)
depreciation
Patent 80,000 80,000
Accounts payable (24,000) (24,000) -
Net assets 336,000 520,000 184,000
The remaining useful life of the equipment is 5 years while the patent has
a remaining legal and useful life of 8 years. Simon’s share capital has a
balance of ₱200,000.
Among the transactions of Peter and Simon during 20x1 were the following:
Peter's accounts receivable include a receivable from Simon amounting to
₱12,000 while Simon's accounts payable include a payable to Peter
amounting to ₱8,000. The difference was due to a check amounting to
₱4,000 deposited by Simon directly to Peter's bank account which was not
yet recorded by Peter in its books. The check has already cleared in
Simon’s bank account.
Peter sold goods costing ₱80,000 to Simon for ₱128,000. One-third of the
inventory remains as of Dec. 31, 20x1.
Simon sold goods costing ₱40,000 to Peter for ₱60,000. One-half of the
goods remain in inventory as of December 31, 20x1.
On January 1, 20x1, Simon sold to Peter equipment for ₱20,000. The
equipment has a historical cost of ₱40,000 and accumulated depreciation
of ₱16,000 and a remaining useful life of 5 years on the date of sale.
On July 1, 20x1, Simon Co. purchased 50% of the outstanding bonds of
Peter Co. from the open market for ₱240,000. The interest income
accruing on the bonds for the year was received by Simon from Peter.
The bonds payable carry an interest rate of 10% and were originally
issued by Peter at face amount.
Peter declared dividends of ₱160,000.
Simon declared dividends of ₱80,000.
Goodwill is impaired by ₱8,000.
There have been no changes in Simon’s share capital.
37. How much is the goodwill in the December 31, 20x1 consolidated
financial statements?
a. 20,000 b. 18,800 c. 22,000 d. 19,800
38. How much is the NCI in net assets as of December 31, 20x1?
a. 82,080 b. 82,720 c. 82,800 d. 82,880
39. How much is the consolidated retained earnings as of December 31,
20x1?
a. 1,939,200 b. 1,979,000 c. 1,946,400 d. 1,929,200
41. How much are the profit attributable to the owners of the parent and
to NCI, respectively?
Owners of parent NCI
a. 1,239,500 23,600
b. 1,326,400 71,600
c. 1,319,200 30,800
d. 1,432,600 37,400
42. How much is the total consolidated assets as of December 31, 20x1?
a. 5,781,200 b. 5,797,200 c. 5,823,200 d. 5,689,200
Case #1: (Refer to fact pattern) All of Big Co.’s shares were exchanged
for Small Co.’s shares.
44. How much is the goodwill?
a. 4,800 b. 6,960 c. 3,600 d. 5,733
Case #2: (Refer to fact pattern) Only 54 of Big Co.’s shares were
exchanged for Small Co.’s shares.
49. How much is the goodwill?
a. 4,800 b. 6,960 c. 3,600 d. 5,733
Scenario #2:
3. On January 1, 20x1, P acquires 80% interest is S1. On January 1, 20x3,
S1 acquires 60% interest in S2. What is the acquisition date?
a. January 1, 20x1 for S1 only
b. January 1, 20x3 for S2 only
c. January 1, 20x1 for both S1 and S2
d. January 1, 20x3 for both S1 and S2
e. a and b
7. How much is the total NCI in net assets as of December 31, 20x1?
a. 305,620 b. 264,320 c. 265,220 d. 236,220
10. How much is the profit attributable to owners of parent and to NCI,
respectively?
Owners of parent NCI in S1 NCI in S2
a. 406,730 15,480 38,110
b. 407,680 15,200 29,120
c. 407,930 15,380 22,690
d. 408,840 15,120 60,040
11. How much is the consolidated total assets as of December 31, 20x1?
a. 1,712,000 b. 1,680,000 c. 1,340,000 d. 1,722,000
12. How much is the consolidated total equity as of December 31, 20x1?
a. 1,060,000 b. 1,432,000 c. 1,442,000 d. 1,400,000
Consolidation of a vertical group – Different acquisition dates
Use the following information for the next seven questions:
The following transactions occurred during 20x1:
On January 1, 20x1, P acquired 80% interest in S1 for ₱400,000.
On December 31, 20x1, S1 acquired 60% interest in S2 for ₱200,000.
120,000 152,000
Liabilities 8,000
Share capital 480,000 320,000 200,000
Retained earnings 600,000 208,000 112,000
Total liabilities and equity 1,200,000 680,000 320,000
14. How much is the total NCI in net assets as of December 31, 20x1?
a. 229,600 b. 237,600 c. 237,088 d. 232,680
18. How much is the consolidated total assets as of December 31, 20x1?
a. 1,680,000 b. 1,712,000 c. 1,636,000 . d. 1,722,000
19. How much is the consolidated total equity as of December 31, 20x1?
a. 1,356,000 b. 1,432,000 c. 1,400,000 d. 1,442,000
Additional information:
S1 S2
Retained earnings – January 1, 20x1 120,000 40,000
Fair value of NCI – January 1, 20x1 100,000 160,000
21. How much is the total NCI in net assets as of December 31, 20x1?
a. 232,680 b. 237,600 c. 274,320 d. 229,600
24. How much are the profit attributable to owners of parent and to the
NCIs?
Parent NCI in S1 NCI in S2
a. 324,800 15,600 27,600
b. 358,400 9,600 -0-
c. 425,680 17,600 36,720
d. 366,480 17,680 67,840
25. How much is the consolidated total assets as of December 31, 20x1?
a. 1,900,000 b. 1,712,000 c. 1,636,000 d. 1,722,000
26. How much is the consolidated total equity as of December 31, 20x1?
a. 1,356,000 b. 1,282,000 c. 1,460,000 d. 1,272,000
Additional information:
B C D E
Retained earnings – Jan. 1, 20x1 120,000 40,000 8,000 32,000
Fair value of NCI – Jan. 1, 20x1 100,000 160,000 72,000 192,000
29. How much is the total NCI in net assets as of December 31, 20x1?
a. 282,768 b. 237,600 c. 274,320 d. 229,600
32. How much are the profit attributable to owners of parent and to the
NCIs?
Parent NCI in B NCI in C NCI in D NCI in E
a. 439,632 19,520 43,248 0 0
b. 358,400 9,600 0 31,272 0
c. 425,680 17,600 36,720 6,890 2,530
d. 443,932 18,768 37,860 0 0
33. How much is the consolidated total assets as of December 31, 20x1?
a. 1,900,000 b. 2,482,400 c. 1,636,000 d. 1,317,600
34. How much is the consolidated total equity as of December 31, 20x1?
a. 1,356,000 b. 1,482,400 c. 1,460,000 d. 1,282,000
Theory of Accounts (CONSOLIDATION)
1. The accounting for business combinations is currently prescribed under
a. PAS 22 c. PFRS 3 – revised 2008
b. PFRS 3 d. PAS 27 – revised 2011
2. KINK Co. has acquired an investment in a subsidiary, TWIST Co., with the
view to dispose of this investment within six months. The investment in
the subsidiary has been classified as held for sale and is to be
accounted for in accordance with PFRS 5. The subsidiary has never been
consolidated. How should the investment in the subsidiary be treated in
the financial statements?
a. Purchase accounting should be used.
b. Equity accounting should be used.
c. The subsidiary should not be consolidated but PFRS 5 should be used.
d. The subsidiary should remain off balance sheet.
(Adapted)
9. LASSITUDE Co. owns 50% of WEARINESS Co.’s voting shares. The board of
directors consists of six members; LASSITUDE Co. appoints three of them
and WEARINESS Co. appoints the other three. The casting vote at meetings
always lies with the directors appointed by LASSITUDE Co. Does LASSITUDE
Co. have control over WEARINESS Co.?
a. No, control is equally split between LASSITUDE Co. and FATIGUE Co.
b. Yes, LASSITUDE Co. holds 50% of the voting power and has the casting
vote at board meetings in the event that there is not a majority
decision.
c. No, LASSITUDE Co. owns only 50% of the entity’s shares and therefore
does not have control.
d. No, control can be exercised only through voting power, not through a
casting vote.
(Adapted)
10. VOLUBLE TALKATIVE Co. has sold all of its shares to the public. The
company was formerly a state-owned entity. The national regulator has
retained the power to appoint the board of directors. An overseas entity
acquires 55% of the voting shares, but the regulator still retains its
power to appoint the board of directors. Who has control of the entity?
a. The national regulator.
b. The overseas entity.
c. Neither the national regulator nor the overseas entity.
d. The board of directors.
(Adapted)
15. During the year, COMITY Co. sold equipment to its subsidiary, MUTUAL
COURTESY Co., at a gain. The equipment has a remaining useful life of 5
years. Which of the following statements is true in the preparation of
the consolidated financial statements?
a. The gain is recognized immediately.
b. The gain is deferred and recognized only in the period the equipment
is sold to an unrelated party.
c. The carrying amount of the asset and the related depreciation are
adjusted downwards.
d. The carrying amount of the asset and the related depreciation are
adjusted upwards.
16. During the year, BAFFLE Co. sold part of its controlling interest in
TO COFUSE Co. The sale did not affect BAFFLE’s control over TO CONFUSE.
Which of the following statements is true?
a. The equity adjustment would be larger if BAFFLE measures NCI at the
NCI’s proportionate share in the subsidiary’s net identifiable assets
rather than at fair value.
b. The equity adjustment would be larger if BAFFLE measures NCI at fair
value rather than at the NCI’s proportionate share in the
subsidiary’s net identifiable assets.
c. There would be no equity adjustment if the net disposal proceeds
equal the original cost of the interest sold.
d. c and d
17. Which of the following terms best describes the financial statements
of a parent in which the investments are accounted for on the basis of
the direct equity interest?
a. Single financial statements
b. Combined financial statements
c. Separate financial statements
d. Consolidated financial statements
19. Which of the following is not a valid condition that will exempt an
entity from preparing consolidated financial statements?
a. The parent entity is a wholly owned subsidiary of another entity.
b. The parent entity’s debt or equity capital is not traded on the stock
exchange.
c. The ultimate parent entity produces consolidated financial statements
available for public use that comply with PFRS.
d. The parent entity is in the process of filing its financial
statements with a securities commission.
(Adapted)
2. B
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (4,720,000)
Gain on a bargain purchase (720,000)
3. D
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree 620,000
Previously held equity interest in the acquiree -
Total 4,620,000
Fair value of net identifiable assets acquired (3,200,000)
Goodwill 1,420,000
4. A
Solution:
Consideration transferred 2,400,000
Non-controlling interest in the acquiree 620,000
Previously held equity interest in the acquiree -
Total 3,020,000
Fair value of net identifiable assets acquired (4.8M –1.6M) (3,200,000)
Gain on a bargain purchase (180,000)
5. B
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree 1,000,000
Previously held equity interest in the acquiree -
Total 5,000,000
Fair value of net identifiable assets acquired (3,200,000)
Goodwill 1,800,000
6. A
Solution:
Fair value of identifiable assets acquired 4,800,000
Fair value of liabilities assumed (1,600,000)
Fair value of net identifiable assets acquired 3,200,000
Multiply by: Non-controlling interest 20%
NCI’s proportionate share in net identifiable assets 640,000
7. D
Solution:
Consideration transferred (8,000 sh. x ₱500) 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (6.4M - 3.6M) (2,800,000)
Goodwill 1,200,000
8. D
Solution:
Consideration transferred (fair value of bonds) 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (6.4M - 3.6M) (2,800,000)
Goodwill 1,200,000
9. D
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (6.4M - 3.6M) (2,800,000)
Goodwill 1,200,000
10. C
Solution:
Fair value of identifiable assets acquired,
including 6,480,000
intangible asset on the operating lease with
favorable terms (₱6.4M + ₱80K) (3,600,000)
Fair value of liabilities assumed 2,880,000
Fair value of net identifiable assets acquired
11. B
Solution:
A liability shall be recognized because the terms of the operating
lease where the acquiree is the lessee is unfavorable.
12. D
Solution:
No intangible asset or liability is recognized, regardless of terms of
the operating lease, because the acquiree is the lessor.
13. B
Solution:
The fair value of net identifiable assets acquired is computed as
follows:
Fair value of identifiable assets before recognition of
unrecorded assets, excluding recorded goodwill (6.2M – 80K) 6,120,000
Fair value of unrecorded identifiable intangible assets (all of
1,080,000
the items listed)
Total fair value of identifiable assets acquired 7,200,000
Fair value of liabilities assumed (1,800,000)
Fair value of net identifiable assets acquired 5,400,000
15. A
Solution:
The adjusted fair value of net identifiable assets acquired is computed
as follows:
Fair value of identifiable assets acquired 6,400,000
Total fair value of liabilities assumed:
Fair value of liabilities assumed 3,600,000
Fair value of contingent liabilities assumed:
Contractual contingent liability assumed 40,000
Contractual contingent liability assumed 120,000
Non-contractual contingent liability assumed 200,000 (3,960,000)
Fair value of net identifiable assets acquired 2,440,000
17. B
Solution:
The deferred tax liability and asset are computed as follows:
Carrying Fair Taxable/ (Deductible)
amounts values Temporary difference
Cash in bank 40,000 40,000 -
Receivables – net 680,000 480,000 200,000
Inventory 2,080,000 1,400,000 680,000
Building – net 4,000,000 4,400,000 (400,000)
Patent - 120,000 (120,000)
Payables 1,600,000 1,600,000 -
Contingent liability - 80,000 80,000
18. D
Solution:
The consideration transferred is adjusted for the dividends purchased
as follows:
Fair value of consideration transferred 6,400,000
Dividends-on (Dividends purchased) (400,000)
Adjusted consideration transferred 6,000,000
Solution:
1. A
Solution:
COLLOQUY Co. Combined entity Increase
Share capital 2,400,000 2,800,000 400,000
Share premium 1,200,000 4,800,000 3,600,000
Totals 3,600,000 7,600,000 4,000,000
2. D
Solution:
Increase in COLLOQUY’s share capital account
(see table above) 400,000
Divide by: ABC’s par value per share 40
Number of shares issued 10,000
3. A
Solution:
Fair value of consideration transferred 4,000,000
Divide by: Number of shares issued 10,000
Acquisition-date fair value per share 400
4. B
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (6.4M - 3.6M) (2,800,000)
Goodwill 1,200,000
6. D
Solution:
COLLOQUY Co. Combined entity Increase
Share capital 2,400,000 2,800,000 400,000
Share premium 1,200,000 4,800,000 3,600,000
Totals 3,600,000 7,600,000 4,000,000
7. B
Solution:
Increase in share capital account (see table above) 400,000
Divide by: Number of shares issued 10,000
Par value per share 40
8. A
Solution:
Consideration transferred (see previous computation) 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (squeeze) (3,700,000)
Goodwill (given information) 300,000
9. C
Solution:
Consideration transferred 3,200,000
Non-controlling interest in the acquiree (1M x 25%) 1,000,000
Previously held equity interest in the acquiree 720,000
Total 4,920,000
Fair value of net identifiable assets acquired (4,400,000)
Goodwill 920,000
10. C
Solution:
Consideration transferred 3,200,000
Non-controlling interest in the acquiree (1M x 25%) 1,000,000
Previously held equity interest in the acquiree 720,000
Total 4,920,000
Fair value of net identifiable assets acquired (4,400,000)
Goodwill 920,000
11. A
Solution:
Consideration transferred 3,200,000
Non-controlling interest in the acquiree (1M x 10%) 400,000
Previously held equity interest in the acquiree 720,000
Total 4,320,000
Fair value of net identifiable assets acquired (4,000,000)
Goodwill 320,000
12. B
Solution:
Consideration transferred -
Non-controlling interest in the acquiree (4M x 100%) 4,000,000
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (4,000,000)
Goodwill -
13. D
Solution:
Consideration transferred (4M x 60%*) 2,400,000
Non-controlling interest in the acquiree (4M x 40%*) 1,600,000
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (4,000,000)
Goodwill -
14. A
15. B
16. C
17. D
18. C
Solution:
The consideration transferred on the business combination is
computed as follows:
Cash payment on business combination 4,000,000
Additional payment to subsidiary’s former owner 200,000
Consideration transferred on the business combination 4,200,000
19. D
Solution:
The settlement loss to is computed as follows:
Settlement loss before adjustment (“off-market” value) 320,000
Carrying amount of deferred liability (240,000)
Adjusted settlement loss 80,000
20. A
Solution:
The consideration transferred on the business combination is
computed as follows:
Cash payment 4,000,000
Payment for the settlement of pre-existing relationship
(‘off-market’ value) (360,000)
Consideration transferred on the business combination 3,640,000
21. B
Solution:
The settlement gain or loss is computed as follows:
Payment for the settlement of pre-existing relationship
(fair value) 400,000
Carrying amount of estimated liability on pending lawsuit (520,000)
Settlement gain 120,000
22. C
Solution:
The consideration transferred on the business combination is
computed as follows:
Cash payment 4,000,000
Fair value of contingent consideration 40,000
Consideration transferred on the business combination 4,040,000
23. A
Solution:
*The unrealized loss on change in fair value is computed as follows:
Fair value of liability on January 1, 20x1 40,000
Fair value of liability on December 31, 20x1
[(2.2M – 1.6M) x 10%]
60,000
Increase in fair value of liability (loss) (20,000)
24. B
Solution:
Dec. Liability for contingent consideration 40,000
31,
20x1 Gain on extinguishment of liability – P/L 40,000
25. C
Solution:
The consideration transferred on the business combination is
computed as follows:
Fair value of shares issued (10,000 sh. x ₱400 per sh.) 4,000,000
Fair value of contingent consideration 360,000
Consideration transferred on the business combination 4,360,000
26. D
27. C
Solution:
Dec. Share premium – contingent consideration 360,000
31, Share premium 360,000
20x1
28. B
Solution:
The adjusted fair value of net identifiable assets acquired is computed
as follows:
Solution:
1. D
Solution:
Total earnings for the last 5 years 27,600,000
Less: Expropriation gain Normalized (1,600,000)
earnings for the last 5 years 26,000,000
Divide by: 5
(a) Average annual earnings 5,200,000
Fair value of acquiree's net assets 40,000,000
Multiply by: Normal rate of return 12%
(b) Normal earnings 4,800,000
Excess earnings (a) – (b) 400,000
Multiply by: Probable duration of excess 5
earnings
2,000,000
Goodwill
2. A
Solution:
Average earnings (27.6M – 1.6M expropriation gain) ÷ 5 yrs. 5,200,000
Normal earnings in the industry (40M x 12%) (4,800,000)
Excess earnings 400,000
Divide by: Capitalization rate 25%
Goodwill 1,600,000
3. A
Solution:
Average earnings (27.6M – 1.6M expropriation gain) ÷ 5 yrs. 5,200,000
Divide by: Capitalization rate 12.5%
Estimated purchase price 41,600,000
Fair value of XYZ’s net assets (40,000,000)
Goodwill 1,600,000
4. C
Solution:
Average earnings (27.6M – 1.6M expropriation gain) ÷ 5 yrs. 5,200,000
Normal earnings in the industry (40M x 12%) (4,800,000)
Excess earnings 400,000
Multiply by: PV of an ordinary annuity @10%, n=5 3.79079
Goodwill 1,516,316
5. C
Solution:
Average earnings (2,600,000 ÷ 5 years) 520,000
Normal earnings on average net assets [10% x (11M ÷ 5)] (220,000)
Excess earnings 300,000
Divide by: Capitalization rate 30%
Goodwill 1,000,000
Add: Fair value of net identifiable assets acquired 2,360,000
Estimated purchase price 3,360,000
6. B
Solution:
Average earnings (2,600,000 ÷ 5 years) 520,000
Divide by: Capitalization rate 16%
Estimated purchase price 3,250,000
Fair value of net identifiable assets acquired (2,360,000)
Goodwill 890,000
8. D
Solution:
Average earnings 5,200,000
Normal earnings (12% x 40M*) (4,800,000)
Excess earnings 400,000
Multiply by: PV of an ordinary annuity @10%, n=5 3.79079
Goodwill 1,516,316
9. D
Solution:
Average earnings (squeeze) 5,200,000 (squeeze)
Normal earnings on net assets [12% x 40M*] (4,800,000)
Excess earnings 400,000
Divide by: Capitalization rate 25%
Goodwill (given) 1,600,000 (start)
10. B
Solution:
Goodwill is computed as follows:
DREARY DISMAL
Average annual earnings 320,000 480,000
Normal earnings on net assets (160,000) (240,000)
Excess earnings 160,000 240,000
Divide by: Capitalization rate 20% 20%
Goodwill 800,000 1,200,000
12. D
Solution:
DREARY DISMAL Totals
Net asset contributions ,1600,000 2,400,000 4,000,000
Divide by: Par value per share of PS 400 400 400
Number of preference shares issued 4,000 6,000 10,000
13. B
Solution:
Analyses:
™ ZYX, Inc. lets itself be acquired (legal form) for it to gain control
over the legal acquirer (substance).
14. A
Solution:
Consideration transferred 4,000,000
Non-controlling interest in the acquiree -
Previously held equity interest in the acquiree -
Total 4,000,000
Fair value of net identifiable assets acquired (3,200,000)
Goodwill 800,000
Consolidated Financial Statements (Part 1)
Answers at a glance:
1. A 6. D
2. C 7. A
3. B 8. B
4. B 9. B
5. B 10. D
Solution:
1. A
Solution:
Total assets of parent 1,040,000
Total assets of subsidiary 320,000
Investment in subsidiary -
Fair value adjustments - net 64,000
Goodwill – net* 12,000
Effect of intercompany transactions -
Consolidated total assets 1,436,000
2. C
Solution:
Share capital of parent [480,000 + (5,000sh. x 40par)] 680,000
Share premium of parent {160,000 + [5,000sh. x (60 – 40)]} 260,000
Consolidated retained earnings – (parent only) 200,000
Equity attributable to owners of the parent 1,140,000
Non-controlling interests (360,000 x 20%) 72,000
Consolidated total equity 1,212,000
3. B
Solution:
Total assets of parent 1,040,000
Total assets of subsidiary 320,000
Investment in subsidiary -
Fair value adjustments - net 64,000
Goodwill – net* 15,000
Effect of intercompany transactions -
Consolidated total assets 1,439,000
4. B
Solution:
Share capital of parent [480,000 + (5,000sh. x 40par)] 680,000
Share premium of parent {160,000 + [5,000sh. x (60 – 40)]} 260,000
Consolidated retained earnings – (parent only) 200,000
Equity attributable to owners of the parent 1,140,000
Non-controlling interests 75,000
Consolidated total equity 1,215,000
5. B
Solution:
Parent Subsidiary Consolidated
Profits before adjustments 240,000 80,000 320,000
Consolidation adjustments:
Unrealized profits ( - ) ( - ) ( - )
Dividend income from subsidiary ( - ) N/A ( - )
Gain or loss on extinguishment
of bonds ( - ) ( - ) ( - )
Net consolidation adjustments ( - ) ( - ) ( - )
Profits before FVA 240,000 80,000 320,000
Depreciation of FVA* (32,000) (8,000) (40,000)
Impairment loss on goodwill ( - ) ( - ) ( - )
Consolidated profit 208,000 72,000 280,000
*The subsequent depreciation of fair value adjustments (FVA) is
determined as follows:
Fair value Divide by Subsequent
adjustments useful life depreciation
Inventory 32,000 N/A 32,000
Equipment 40,000
Accumulated depreciation (8,000)
Equipment – net 32,000 4 8,000
Totals 64,000 40,000
6. D
Solution:
Total assets of parent 1,672,000
Total assets of subsidiary 496,000
Investment in subsidiary (300,000)
Fair value adjustments – net (64,000 – 40,000 dep’n.) 24,000
Goodwill – net* 12,000
Effect of intercompany transactions -
Consolidated total assets 1,904,000
7. A
Solution:
Analysis of net assets
Acquisition Consoli- Net
Subsidiary date dation date change
Share capital (& Share premium) 200,000 200,000
Retained earnings 96,000 176,000
Totals at carrying amounts 296,000 376,000
FVA at acquisition 64,000 64,000
Subsequent depn. Of FVA NIL (40,000)
Unrealized profits (Upstream only) NIL -
Net assets at fair value 360,000 400,000 40,000
NCI in net assets
XYZ's net assets at fair value – Dec. 31, 20x1 400,000
Multiply by: NCI percentage 20%
Total 80,000
Add: Goodwill to NCI net of accumulated impairment losses -
Non-controlling interest in net assets – Dec. 31, 20x1 80,000
8. B
Solution:
Parent Subsidiary Consolidated
Profits before adjustments 240,000 80,000 320,000
Consolidation adjustments:
Unrealized profits ( - ) ( - ) ( - )
Dividend income from subsidiary ( - ) N/A ( - )
Gain or loss on extinguishment
of bonds ( - ) ( - ) ( - )
Net consolidation adjustments ( - ) ( - ) ( - )
Profits before FVA 240,000 80,000 320,000
Depreciation of FVA* (32,000) (8,000) (40,000)
Impairment loss on goodwill ( - ) ( - ) ( - )
Consolidated profit 208,000 72,000 280,000
*The subsequent depreciation of fair value adjustments (FVA) is
determined as follows:
Fair value Divide by Subsequent
adjustments useful life depreciation
Inventory 32,000 N/A 32,000
Equipment 40,000
Accumulated depreciation (8,000)
Equipment – net 32,000 4 8,000
Totals 64,000 40,000
9. B
Solution:
Total assets of parent 1,672,000
Total assets of subsidiary 496,000
Investment in subsidiary (300,000)
Fair value adjustments – net (64,000 – 40,000 dep’n.) 24,000
Goodwill – net* 15,000
Effect of intercompany transactions -
Consolidated total assets 1,907,000
Answers at a glance:
1. D 6. C 11. B 16. D
2. A 7. C 12. D 17. A
3. C 8. A 13. B 18. A
4. A 9. B 14. B 19. B
5. D 10. A 15. D 20. D
Solution:
1. D
Solution:
Equipment, net – Lion Co. (800,000 x 8/10) 2,560,000
Equipment, net – Cub Co. (fair value) (1,280,000 x 3/5) 768,000
Consolidated equipment, net – Dec. 31, 20x2 3,328,000
2. A
Solution:
Dec. Accumulated depreciation (320K x 2/5) 128,000
31, Depreciation expense (320K ÷ 5) 64,000
20x2 Retained earnings – Lion Co.* 51,200
Retained earnings – Cub Co.* 12,800
*These are the shares of Lion and Cub in the depreciation of the FVA in the prior
year, i.e., 20x1 (64,000 x 80% & 20%).
3. C
Solution:
Equipment, net – Kangaroo 2,000,000
Equipment, net – Joey 1,200,000
FVA on equipment, net - increment [(480,000 – 400,000) x 8/10] 64,000
Consolidated equipment, net – Dec. 31, 20x2 3,264,000
4. A
Solution:
Analysis of net assets
Acquisition Consolidation Net
Owlet Co. date date change
Share capital 400,000 400,000
Retained earnings (1.12M – 800K) 320,000 1,120,000
Totals at carrying amounts 720,000 1,520,000
Fair value adjustments at acquisition date - -
Subsequent depreciation of FVA NIL -
Unrealized profits (Upstream only) NIL -
Subsidiary's net assets at fair value 720,000 1,520,000 800,000
5. D
Solution:
Consideration transferred (given) 600,000
Less: Previously held equity interest in the acquiree -
Total 600,000
Less: Parent's proportionate share in the net assets of
subsidiary (₱720,000 acquisition-date fair value x 75%) (540,000)
Goodwill attributable to owners of parent – acquisition date 60,000
Less: Parent’s share in goodwill impairment (₱32K x 75%) (24,000)
Goodwill attributable to owners of parent – current year 36,000
Fair value of NCI (see Requirement ‘a’) 220,000
Less: NCI's proportionate share in the net assets of
subsidiary (₱720,000 acquisition-date fair value x 25%) (180,000)
Goodwill attributable to NCI – acquisition date 40,000
Less: NCI’s share in goodwill impairment (₱32,000 x 25%) (8,000)
Goodwill attributable to NCI – current year 32,000
Goodwill, net – current year 68,000
6. C
Solution:
Subsidiary’s net assets at fair value (see above) 1,520,000
Multiply by: NCI percentage 25%
Total 380,000
Add: Goodwill attributable to NCI (see above) 32,000
NCI in net assets – current year 412,000
7. C
Solution:
Parent's retained earnings – current year 2,000,000
Consolidation adjustments:
Parent's share in the net change in
(a)
subsidiary's net assets 600,000
Parent’s share in goodwill impairment (24,000)
Net consolidation adjustments 576,000
Consolidated retained earnings 2,576,000
(a)
Net change in subsidiary’s net assets (see above) ₱800,000 x 75% =
₱600,000.
8. A
Solution:
Total assets of Parent 4,000,000
Total assets of Subsidiary 2,000,000
Investment in subsidiary (consideration transferred) (600,000)
Fair value adjustments - net -
Goodwill – net 68,000
Effect of intercompany transactions -
Consolidated total assets 5,468,000
9. B
Solution:
Share capital of Parent 1,200,000
Share premium of Parent -
Consolidated retained earnings 2,576,000
Equity attributable to owners of the parent 3,776,000
Non-controlling interests 412,000
Consolidated total equity 4,188,000
10. A
Solution:
Sales by Rooster Co. 4,000,000
Sales by Cockerel Co. 2,800,000
Less: Intercompany sales during the current period (600,000)
Consolidated sales 6,200,000
11. B
Solution:
The unrealized profit in ending inventory is computed as follows:
Sale price of intercompany sale 600,000
Cost of intercompany sale (480,000)
Profit from intercompany sale 120,000
Multiply by: Unsold portion as of yr.-end 1/4
Unrealized gross profit in ending inventory 30,000
12. D
Solution:
Rooster Cockerel Consolidated
Profits before adjustments 936,000 700,000 1,636,000
Consolidation adjustments:
Unrealized profit (Reqmt.’a’) (30,000) - (30,000)
Dividend income (given) (40,000) N/A (40,000)
Net consol. adjustments (70,000) - (70,000)
Profits before FVA 866,000 700,000 1,566,000
Depreciation of FVA - - -
(b)
Sh. in goodwill impairment (24,000) (8,000) (32,000)
Consolidated profit 842,000 692,000 1,534,000
OCI 296,000 100,000 396,000
Comprehensive income 1,138,000 792,000 1,930,000
(b)
Share in goodwill impairment: (₱32,000 x 75%); (₱32,000 x 25%)
14. B
Solution:
Owners Consoli-
of parent NCI dated
Rooster's profit before FVA
(see above) 866,000 N/A 866,000
(c)
Sh. in Cockerel’s profit before FVA
Depreciation of FVA - - -
Sh. in goodwill impairment (see above) (24,000) (8,000) (32,000)
Profit attributable to 1,367,000 167,000 1,534,000
Rooster's OCI 296,000 N/A 296,000
(d)
Sh. in Cockerel’s OCI 75,000 25,000 100,000
Comprehensive inc. attributable to 1,738,000 192,000 1,930,000
(c)
Share in Cockerel’s profit before FVA: (₱700,000 x 75%); (₱700,000 x 25%)
(d)
Share in Cockerel’s OCI: (₱100,000 x 75%); (₱100,000 x 25%)
16. D
Solution:
The consolidated sales and cost of sales are computed as follows:
Consolidated sales
Sales of Pig Co. 4,000,000
Sales of Piglet Co. from Sept. 1 to Dec. 31 only (₱2.88M x4/12) 960,000
Less: Intercompany sales during the year (324,000)
Consolidated sales 4,636,000
17. A
Solution:
The unrealized profit in ending inventory is computed as follows:
Sale price of intercompany sale 324,000
Cost of intercompany sale (₱324,000 ÷ 150%) (216,000)
Profit from intercompany sale 108,000
Multiply by: Unsold portion as of year-end 1/3
Unrealized gross profit 36,000
18. A
Solution:
Parent Subsidiary Consolidated
a
Profits before adjustments 896,000 240,000 1,136,000
Consolidation adjustments:
Unrealized profit - (see above) ( - ) (36,000) (36,000)
Net consolidation adjustments ( - ) (36,000) (36,000)
Profits before FVA 896,000 204,000 1,100,000
Depreciation of FVA ( - ) ( - ) ( - )
Consolidated profit 896,000 204,000 1,100,000
a
(₱720,000 x 4/12 = ₱240,000)
19. B
Solution:
Owners Consoli-
of parent NCI dated
Pig's profit before FVA (see above) 896,000 N/A 896,000
(c)
Share in Piglet’s profit before FVA 153,000 51,000 204,000
Depreciation of FVA ( - ) ( - ) ( - )
Share in goodwill impairment ( - ) ( - ) ( - )
Totals 1,049,000 51,000 1,100,000
(c)
Shares in Piglet’s profit before FVA (see above): (₱204K x 75%); (₱204K x
25%)
20. D
Solution:
Profit or loss attributable to owners of parent and NCI
Owners Consoli-
of parent NCI dated
Bear's profit before FVA (given) 936,000 N/A 936,000
(a)
Share in Cub’s profit before FVA 489,000 163,000 652,000
Profit attributable to preference
(b) N/A 48,000 48,000
shareholders of Cub
Depreciation of FVA - - -
Share in impairment loss on goodwill - - -
Totals 1,424,960 211,000 1,636,000
(a)
The shares in Cub’s profit are computed as follows:
Profit of Cub. Co. 700,000
(b)
One-year dividends on cumulative preference sh. (400K x 12%) (48,000)
Profit of Cub Co. attributable to ordinary shareholders 652,000
Allocation:
Bear's share (₱652,000 x 75%) 489,000
NCI's share (₱652,000 x 25%) 163,000
As allocated: 652,000
Answers at a glance:
1. D 11. B 21. A 31. C 41. C
2. A 12. C 22. D 32. B 42. A
3. C 13. A 23. A 33. A 43. A
4. D 14. D 24. B 34. B 44. C
5. C 15. A 25. C 35. B 45. A
6. D 16. B 26. B 36. D 46. D
7. D 17. B 27. D 37. A 47. D
8. D 18. D 28. A 38. C 48. B
9. A 19. C 29. B 39. A 49. C
10. B 20. B 30. D 40. D 50. A
51. B
52. A
53. C
Solutions:
1. D
Solutions:
Step 1: Analysis of effects of intercompany transaction
There are no intercompany transactions in the problem.
2. A
Solution:
Case #1
(proportionate)
Total assets of ABC Co. 1,672,000
Total assets of XYZ, Inc. 496,000
Investment in subsidiary (300,000)
FVA, net (16K - 10K) (Step 2) 24,000
Goodwill, net (Step 3) 8,000
Effect of intercompany transaction -
Consolidated total assets 1,900,000
3. C
Solution:
Case #1
(proportionate)
Share capital of ABC Co. 680,000
Share premium of ABC Co. 260,000
Consolidated retained earnings (Step 5) 468,000
Equity attributable to owners of the parent 1,408,000
Non-controlling interests (Step 4) 80,000
Consolidated total equity 1,488,000
4. D
Solution:
Step 1: Analysis of effects of intercompany transaction
There are no intercompany transactions in the problem.
Step 2: Analysis of net assets
Acquisition Consolidation Net
XYZ, Inc. date date change
Total equity at carrying amounts 296,000 376,000
Fair value adjustments at acquisition date 64,000 64,000
Subsequent depreciation of FVA NIL (40,000)*
Unrealized profits (Upstream only) NIL -
Subsidiary's net assets at fair value 360,000 400,000 40,000
* ₱32,000 dep’n. of FVA on inventory + ₱8,000 [(₱40,000 - ₱8,000) ÷ 4 yrs.]
dep’n. of FVA on equipment = ₱40,000
5. C
Solution:
Case #2
(fair value)
Total assets of ABC Co. 1,672,000
Total assets of XYZ, Inc. 496,000
Investment in subsidiary (300,000)
FVA, net (16K - 10K) (Step 2) 24,000
Goodwill, net (Step 3) 11,000
Effect of intercompany transaction -
Consolidated total assets 1,903,000
6. D
Solution:
Case #2
(fair value)
Share capital of ABC Co. 680,000
Share premium of ABC Co. 260,000
Consolidated retained earnings (Step 5) 468,800
Equity attributable to owners of the parent 1,408,800
Non-controlling interests (Step 4) 82,200
Consolidated total equity 1,491,000
9. A
Solution:
Owners Net assets
% of parent % NCI of XYZ
a
Before the transaction 80% 320,000 20% 80,000 400,000
After the transaction 100% 400,000 - - 400,000
Change – Inc./ (Decrease) 80,000 (80,000) -
a
This represents the fair value of XYZ’s net assets on December 31, 20x1
(₱360,000 fair value on acquisition date + ₱40,000 increase during the year).
10. B
Solution:
Owners Net assets
% of parent % NCI of XYZ
b
Before the transaction 80% 332,000 20% 83,000 415,000
After the transaction 100% 415,000 - - 415,000
Change – Inc./ (Decrease) 83,000 (83,000) -
b
When NCI is measured at fair value, the subsidiary’s net assets is grossed
up to reflect the goodwill attributable to the NCI (₱83,000 NCI ÷ 20% =
₱415,000).
12. C
Solution:
Owners Net assets
% of parent % NCI of XYZ
Before the transaction 80% 332,000 20% 83,000 415,000*
After the transaction 92% 381,800 8% 33,200 415,000
Change – Inc./ (Decrease) 49,800 (49,800) -
*The net assets is grossed up as follows (₱20,750 NCI ÷ 20% = ₱103,750).
Case #2
(fair value)
Fair value of consideration 80,000
Change in NCI (see table above) (49,800)
Direct adjustment to equity 30,200
13. A
Solution:
Owners Net assets
% of parent % NCI of XYZ
Before the transaction 80% 320,000 20% 80,000 400,000
After the transaction 70% 280,000 30% 120,000 400,000
Change – Inc./ (Decrease) (40,000) 40,000 -
Case #1
(proportionate)
Fair value of consideration 80,000
Change in NCI (see table above) (40,000)
Direct adjustment to equity 40,000
14. D
Solution:
Owners Net assets
% of parent % NCI of XYZ
Before the transaction 80% 332,000 20% 83,000 415,000
After the transaction 70% 290,500 30% 124,500 415,000
Change – Inc./ (Decrease) (41,500) 41,500 -
*The net assets is grossed up as follows: (₱83,000 NCI ÷ 20% = ₱415,000).
Case #2
(fair value)
Fair value of consideration 80,000
Change in NCI (see table above) (41,500)
Direct adjustment to equity 38,500
15. A
Solution:
The change in ABC’s ownership interest in XYZ is determined as
follows:
Before After
issuance % issuance %
Shares held by ABC 40,000 40,000
a
Outstanding shares of XYZ 50,000 80% 60,000 66.67%
a
(50,000 + 10,000 additional shares issued to NCI = 60,000)
17. B
Solution:
Step 1: We will identify the carrying amounts of XYZ’s assets and
liabilities in the consolidated financial statements as at the date
control was lost.
18. D
Solution:
Jan. Cash – ABC Co. (Consideration received) 400,000
1, Held for trading securities (Investment retained) 100,000
20x2 Non-controlling interest 82,400
a
Net identifiable assets (see given) 412,000
Goodwill 12,000
Gain on disposal (squeeze) 158,400
a
Net identifiable assets is also excess of total assets over total liabilities.
19. C
Solution:
Total assets of Dad before the combination 4,000,000
Investment in subsidiary 1,000,000
Total assets of Dad after the combination 5,000,000
20. B
Solution:
Total assets of Dad after the combination (see above) 5,000,000
Total assets of Son (carrying amount) 1,600,000
Investment in subsidiary (1,000,000)
FVA on assets (430K fair value – 400K carrying amount) 120,000
Goodwill – net [1M + (920K x 20% NCI)] – 920 264,000
Effect of intercompany transactions (intercompany receivable) (80,000)
Consolidated total assets 5,904,000
21. A
Solution:
Analysis of net assets
Acquisition Consolidation Net
Nymph Co. date date change
Share capital (100,000 sh. x ₱4) 400,000 400,000
Retained earnings 320,000 1,120,000
Totals at carrying amounts 720,000 1,520,000
a
FVA on investment property 80,000 560,000
FVA on building 120,000 120,000
b
Subsequent depreciation of FVA NIL (48,000)
Subsidiary's net assets at fair value 920,000 2,152,000 1,232,000
a
FVA on acquisition date (₱800,000 - ₱720,000 = ₱80,000); FVA on June 30,
20x3 (₱1,280,000 - ₱720,000 = ₱560,000). These FVA’s are not subsequently
depreciated because depreciation is prohibited under the fair value model.
b
The depreciation of FVA pertains only to the building (see discussion above)
(₱120,000 x 2/5 = ₱48,000).
22. D
Solution:
Nymph's net assets at fair value – 6/30/x3 (see ‘Analysis’ above) 2,152,000
Multiply by: NCI percentage 25%
Total 538,000
Add: Goodwill attributable to NCI – 6/30/x3 (see above) 100,000
Non-controlling interest in net assets – June 30, 20x3 638,000
23. A
Solution:
Cockroach's retained earnings – 6/30/x3 2,000,000
Consolidation adjustments:
(a)
Share in the net change in Nymph's net assets 924,000
Cockroach's share in goodwill impairment (60,000)
Net consolidation adjustments 864,000
Consolidated retained earnings – June 30, 20x3 2,864,000
(a)
Net change in Nymph’s net assets (see ‘Analysis’) ₱1,232,000 x 75% =
₱924,000.
24. B
Solution:
Total assets of Cockroach 4,000,000
Total assets of Nymph 2,000,000
Investment in subsidiary (1,200,000)
Fair value adjustments – net (560K + 120K – 48K) see ‘Analysis’ 632,000
Goodwill – net 550,000
Effect of intercompany transactions (Intercompany receivable) (40,000)
Consolidated total assets 5,942,000
25. C
Solution:
Share capital of Cockroach 1,200,000
Share premium of Cockroach -
Consolidated retained earnings 2,864,000
Equity attributable to owners of the parent 4,064,000
Non-controlling interests 638,000
Consolidated total equity 4,702,000
26. B
Solution:
Analysis of net assets
Acquisition Consolidation Net
Bunny Co. date date change
(Jan. 1, 20x3) (Dec. 31, 20x3)
Share capital 400,000 400,000
Retained earnings 320,000 1,120,000
Totals at carrying amounts 720,000 1,520,000
Fair value adjustments - -
Subsequent depreciation of FVA NIL ( - )
Subsidiary's net assets at fair value 720,000 1,520,000 800,000
Goodwill at current year
Formula #2:
Consideration transferred 800,000
Less: Previously held equity interest in the acquiree 400,000
Total 1,200,000
Less: Parent's proportionate share in the net assets of
subsidiary (₱720,000 acquisition-date fair value x 75%*) (540,00)
Goodwill attributable to owners of parent – Jan. 1, 20x3 660,000
Less: Parent’s share in goodwill impairment ( - )
Goodwill attributable to owners of parent – Dec. 31, 20x3 660,000
Fair value of NCI 220,000
Less: NCI's proportionate share in the net assets of
subsidiary (₱720,000 acquisition-date fair value x 25%) (180,000)
Goodwill attributable to NCI – Jan. 1, 20x3 40,000
Less: NCI’s share in goodwill impairment ( - )
Goodwill attributable to NCI – Dec. 31, 20x3 40,000
Goodwill, net – Dec. 31, 20x3 700,000
* (40% previous interest + 35% additional interest acquired on Jan. 1, 20x3)
27. D
Solution:
Bunny's net assets at fair value – 12/31/x3 (see ‘Analysis’ above) 1,520,000
Multiply by: NCI percentage 25%
Total 380,000
Add: Goodwill attributable to NCI – 6/30/x3 (see above) 40,000
Non-controlling interest in net assets – Dec. 31, 20x3 420,000
28. A
Solution:
Rabbit's retained earnings – 12/31/x3 2,000,000
Consolidation adjustments:
(a)
Rabbit’s share in the net change in Bunny's net assets 600,000
Rabbit's share in goodwill impairment ( - )
Net consolidation adjustments 600,000
Consolidated retained earnings – Dec. 31, 20x3 2,600,000
(a)
Net change in Bunny’s net assets (see ‘Analysis’) ₱800,000 x 75% = ₱600,000.
29. B
Solution:
Total assets of Rabbit 4,000,000
Total assets of Bunny 2,000,000
Investment in subsidiary (₱800,000 + ₱400,000) (1,200,000)
Fair value adjustments – net -
Goodwill – net 700,000
Effect of intercompany transactions -
Consolidated total assets 5,500,000
30. D
Solution:
Share capital of Rabbit 1,200,000
Share premium of Rabbit -
Consolidated retained earnings 2,600,000
Equity attributable to owners of the parent 3,800,000
Non-controlling interest 420,000
Consolidated total equity 4,220,000
31. C
Solution:
Owners
of parent NCI
Sheep's profit before FVA 866,000 N/A
b
Share in Lamb’s profit before FVA 525,000 175,000 squeeze
Depreciation of FVA ( - ) ( - )
a
Share in impairment of goodwill (24,000) (8,000)
Totals 1,367,000 167,000 start
a
Shares in impairment of goodwill: (₱8,000 x 75%); (₱8,000 x 25%)
b
(₱175,000 ÷ 25%) = ₱700,000 Lamb’s separate profit x 75% = ₱525,000.
i. In-transit item
The ₱4,000 check deposited to Peter’s account is a valid payment for
Simon’s account. Therefore, Simon’s ₱8,000 account payable to
Peter need not be adjusted.
Peter Group
Statement of profit or loss
For the year ended December 31, 20x1
44. C
Solutions:
All of Big Co.’s shares were exchanged
The substance of the transaction is analyzed as follows:
Analyses:
Big Co. lets itself be acquired (legal form) for it to gain control
over the legal acquirer (substance).
Case #2: (Refer to fact pattern) Only 54 of Big Co.’s shares were
exchanged for Small Co.’s shares.
49. C
Solutions:
Only 54 of Big Co.’s shares were exchanged
The substance of the transaction is analyzed as follows:
Notes:
Goodwill computation is not affected if some of the accounting
acquirer’s shareholders do not exchange their shares with the
accounting acquiree’s shares.
However, non-controlling interest arises if not all of the
accounting acquirer’s shares are exchanged.
The non-controlling interest is computed as follows:
Total shares of Big Co. before the acquisition 60
Shares of Big Co. exchanged with Small Co.'s shares (54)
Shares of Big Co. not exchanged with Small Co.'s shares 6
The controlling and NCI effective interests are computed as follows:
Controlling interest (54 sh. ÷ 60 sh.) 90%
NCI (6 sh. ÷ 60 sh.) 10%
Answers at a glance:
1. D 6. C 11. A 16. A 21. C 26. C 31. B
2. D 7. B 12. B 17. B 22. B 27. A 32. A
3. E 8. A 13. D 18. C 23. C 28. B 33. B
4. E 9. D 14. B 19. A 24. C 29. A 34. B
5. C 10. B 15. A 20. B 25. A 30. C
Solutions:
1. D - Since S1 already holds controlling interest in S2 when P
acquired S1, the acquisition date for both S1 and S2 is on
January 1, 20x3.
2. D
4. E
5. C
Ownership over S2
Direct holdings of P in S2 0%
Indirect holdings of P in S2 (80% x 60%)* 48%
Total holdings of P in S2 48%
NCI in S2 (squeeze) 52%
Total 100%
*The indirect holdings of P in S2 is computed by multiplying P’s
interest in S1 (80%) by S1’s interest in S2 (60%).
Although the computed total holdings of P is only 48%, i.e., less than
50%, it is still presumed that there is control because P controls S1,
who in turn controls S2. In substance, it is actually P who has control
over S2. This is not unusual in practice. The computation is made
only for purposes of mathematical computations during consolidation
procedures.
The NCI in S2 is reconciled as follows:
Interest in S2 held by outside shareholders in S1 (20% x 60%) 12%
Interest in S2 held by outside shareholders in S2
(100% - 60% held by S1) 40%
NCI in S2 52%
Since the NCI’s are measured at fair value, there must be goodwill
attributable to the NCI’s. These are computed as follows:
Formula #2: S1 S2
Consideration transferred (given) 400,000 200,000
Indirect holding adjustment (40,000)
Less: Prev. held equity interest in the acquiree - -
Total 400,000 160,000
Less: P's proportionate sh. in net assets of S1 & S2
(₱440,000 x 80%) & (₱240,000 x 48%) (352,000) (115,200)
Goodwill attributable to owners of P – Jan. 1, 20x1 48,000 44,800
Less: P’s share in goodwill impairment
(₱12,000 x 80%) & (₱16,000 x 48%) (9,600) (7,680)
Goodwill attributable to owners of P – Dec. 31, 20x1 38,400 37,120
Fair value of NCI (given) 100,000 160,000
Less: NCI's proportionate sh. in the net assets of
S1 & S2 (₱440,000 x 20%) & (₱240,000 x 52%) (88,000) (124,800)
Goodwill attributable to NCI – Jan. 1, 20x1 12,000 35,200
Less: NCI’s share in goodwill impairment
(₱12,000 x 20%) & (₱16,000 x 52%) (2,400) (8,320)
Goodwill attributable to NCI – Dec. 31, 20x1 9,600 26,880
Ownership over S2
Direct holdings of P in S2 0%
Indirect holdings of P in S2 (80% x 60%) 48%
Total holdings of P in S2 48%
NCI in S2 (squeeze) 52%
Total 100%
Ownership over S2
Direct holdings of P in S2 25%
Indirect holdings of P through S1 (80% x 30%) 24%
Total holdings of P in S2 49%
NCI in S2 (squeeze) 51%
Total 100%
A
80% 20%
25% B E
C 30%
40%
B C Total
Investment in associate D (purchase cost) 320,000
Investment in associate E (purchase cost) 240,000
Share in associate's profits 9,600 12,800
Investments in associates (adjusted) 249,600 332,800 582,400
B C
Retained earnings - 12/31/x1 (unadjusted) 208,000 112,000
Share in associate's profits 9,600 12,800
Retained earnings - 12/31/x1 (adjusted) 217,600 124,800
Step 2: Analysis of net assets
B C
Acqn. Cons. Net Acqn. Cons. Net
Date Date change Date Date change
Share capital 320,000 320,000 200,000 200,000
Ret. earnings (Step 1A) 120,000 217,600 40,000 124,800
Totals at carrying amts. 440,000 537,600 240,000 324,800
FVA at acquisition date - - - -
Depreciation of FVA NIL - NIL -
Net assets at fair value 440,000 537,600 97,600 240,000 324,800 84,800
Solutions:
1. D
2. A
Solution:
Investment in subsidiary (XYZ, Inc.) – at cost ₱4,000,000
3. B
Solution:
Investment in associate (Alphabets, Co.)
– at Fair value on Dec. 31, 20x1 ₱ 420,000
4. D
Solution:
Investment in subsidiary (XYZ, Inc.)
Dividend revenue (₱1,200,000 x 80%) ₱ 960,000