Professional Documents
Culture Documents
Problem I
Investment in Shy Inc. [P2,500,000 + (15,000 P40)]
Cash
Common Stock
Other Contributed Capital (P40 - P2) 15,000
Other Contributed Capital
Acquisition Expense
Deferred Acquisition Charges
Acquisition Costs Payable
3,100,000
2,500,000
30,000
570,000
30,000
67,000
90,000
7,000
Problem II
Cash: P74,000 = P44,000 + P30,000
Accounts receivable: P155,000 = P110,000 + P45,000
Inventory: P215,000 = [P130,000 + P70,000 + (P85,000 P70,000)]
Land: P125,000 = [P80,000 + P25,000 + (P45,000 P25,000)]
Buildings and equipment: P900,000 = P500,000 + P400,000
Accumulated depreciation: P388,000 = P223,000 + P165,000
Goodwill (full-goodwill) = P40,000*
Total Assets = P1,121,000 = (P74,000 + P155,000 + P215,000 + P125,000 +
P900,000 P388,000 + P40,000, or:
Total Assets of Power Corp.
P 791,500
Less: Investment in Silk Corp.
(150,500)
P 641,000
Book value of assets of Silk Corp.
405,000
Book value reported by Power and
Silk
P1,046,000
Increase in inventory (P85,000 15,000
P70,000)
Increase in land (P45,000 - P25,000)
20,000
Goodwill
40,000
Total assets reported (based on fullgoodwill)
P1,121,000
Accounts payable: P89,500 = P61,500 + P28,000
Taxes payable P132,000 = P95,000 + P37,000
Bonds payable: P480,000 = P280,000 + P200,000
Total liabilities: P701,500 = P89,500 + P132,000 + P480,000
Common stock: P150,000, parent only
Retained earnings: P205,000, the amount reported by parent
Non-controlling interest (full-goodwill): P64,500*
Stockholders equity: P419,500
Consolidated SHE:
Common stock
P150,000
Retained Earnings
205,000
Parents SHE or Equity Attributable to Parent
P355,000
NCI (full-goodwill)
64,500
Consolidated SHE
P419,500
Computation of Goodwill:
Full-goodwill:
Fair value of Subsidiary:
Consideration transferred
Add: FV of NCI
Less: BV of SHE of SS (P50,000 + P90,000) x 100%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P70,000 P85,000) x 100%
Land (P25,000 P45,000) x 100%
Goodwill full
P150,500
**64,500
P 15,000
20,000
P215,000
140,000
P 75,000
35,000
P 40,000
**given amount, but it should not be lower than the fair value of SHE subsidiary amounting
to
P52,500 computed as follows :
FV of SHE of SS:
Book value of SHE of SS (P50,000 + P90,000).P 140,000
Adjustments to reflect fair value (P15,000 + P20,000)
35,000
FV of SHE of SS
P 175,000
Multiplied by: NCI%..........................................................
FV of NCI (partial)..P 52,500
or,
Partial Goodwill
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of SSD (P50,000 + P90,000) x 70%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P15,000 x 70%)
Land (P20,000 x 70%)
Goodwill partial
30%
P150,500
__98,000
P 52,500
P
10,500
14,000
24,500
P 28,000
If partial-goodwill:
Total Assets = P1,109,000 = (P74,000 + P155,000 + P215,000 + P125,000 +
P900,000 P388,000 + P28,000,
Non-controlling interest (partial-goodwill): P52,500
NCI
FV of SHE of SSD:
Book value of SHE of SS (P50,000 + P90,000).P 140,000
Adjustments to reflect fair value (P15,000 + P20,000)
35,000
FV of SHE of SSD
P 175,000
Multiplied by: NCI%..........................................................
30%
FV of NCI (partial)..P 52,500
675,000
Investment in Sewell
Cash
675,000
Investment in Sewell
Cash
318,000
P150,000
205,000
P355,000
52,500
P404,500
675,000
675,000
318,000
A.
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of S (P450,000 + P180,000 +
P75,000)x100%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P30,000 P20,000) x 100%
Land (P50,000 P70,000) x 100%
Bargain Purchase Gain full
B.
Partial Goodwill
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of S (P450,000 + P180,000 + P75,000)
x 90%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P30,000 P20,000) x 90%
Land (P50,000 P70,000) x 90%
Goodwill partial
Full-Goodwill
Fair value of Subsidiary:
P675,000
705,000
P( 30,000)
(P10,000)
__20,000
__10,000
(P 40,000)
P675,000
634,500
P 40,500
(P9,000)
__18,000
__9,000
P 31,500
Partial Goodwill
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of S (P620,000 + P140,000 + P20,000)
x 80%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P30,000 P20,000) x 80%
Land (P50,000 P70,000) x 80%
Bargain Purchase Gain partial (parent only)
P750,000
705,000
P 45,000
(P10,000)
__20,000
P318,000
624,000
(P306,000)
(P 8,000)
__16,000
__8,000
(P314,000)
Full-Goodwill
Fair value of Subsidiary:
Consideration transferred
FV of NCI*
Less: BV of SHE of S (P620,000 + P140,000 + P20,000)
x 100%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P30,000 P20,000) x 100%
Land (P50,000 P70,000) x 100%
Bargain Purchase Gain full (parent only)
*BV of SHE of S
Adjustments to reflect fair value
FV of SHE of S
x: NCI%
FV of NCI
3.
A.
B.
450,000
180,000
75,000
20,000
__10,000
P 35,000
P 318,000
_158,000
P 476,000
780,000
(P304,000)
(P10,000)
__20,000
P780,000
_10,000
(P314,000)
10,000
P790,000
20%
P158,000
10,000
675,000
40,000
10,000
675,000
71,500
10,000
675,000
75,000
10,000
318,000
314,000
158,000
10,000
318,000
314,000
158,000
Problem IV
1.
January 1, 20x4
Investment in S Company
408,000
408,000
Cash..
2.
Schedule of Determination and Allocation of Excess
Date of Acquisition January 1, 20x4
Fair value of Subsidiary (100%)
Consideration
transferred..
Less: Book value of stockholders equity of S:
Common stock (P240,000 x 100%)
..
Paid-in capital in excess of par (P24,000 x
100%)...
Retained earnings (P96,000 x 100%)
...
Allocated excess (excess of cost over book value)
P 408,000
P 240,000
24,000
96,000
360,000
P
48,000
P 18,000
72,000
( 12,000)
( 42,000)
36,000
P 12,000
3.
(E1) Common stock S Co.
Additional paid-in capital S Co.
Retained earnings S Co...
Investment in S Co
240,000
24,000
96.000
360,000
(E2)
Inventory.
18,000
72,000
Land.
Goodwill.
Buildings and
equipment..
Premium on bonds
payable
Investment in S Co..
12,000
12,000
42,000
48,000
4.
Eliminations
Assets
Cash*.
Accounts receivable..
P Co.
P
12,000
S Co.
P
60,000
Dr.
90,000
60,000
120,000
72,000
(2) 18,000
Land.
210,000
48,000
(2) 72,000
Goodwill
Investment in S Co.
480,000
72,000
150,000
210,000
330,000
(2)
12,000
360,000
(2) 12,000
408,000
Consolidated
P
Inventory.
Cr.
828,000
12,000
(1) 360,000
(2) 48,000
Total Assets
Liabilities and Stockholders
Equity
Accounts payable
Bonds payable
P1,320,00
0
P600,00
0
P1,602,000
P 120,000
P120,00
0
P 240,000
240,000
120,000
360,000
(3)
Retained earnings
Total Liabilities and Stockholders
Equity
600,000
240,000
(1)
240,000
24,000
(1) 24,000
60,000
42,000
600,000
42,000
60,000
300,000
_________
P1,320,00
0
300,000
96,00
0
P600,00
0
(1) 96,000
P
462,000
__________
P
462,000
_________
P1,602,000
5.
Assets
Cash
Accounts receivables
Inventories
Land
Buildings and equipment (net)
Goodwill
Total Assets
Liabilities and Stockholders Equity
Liabilities
Accounts payable
Bonds payable
Premium on bonds payable
Total Liabilities
Stockholders Equity
Common stock, P10 par
Paid-in capital in excess of par
Retained earnings
Total Stockholders Equity
Total Liabilities and Stockholders Equity
72,000
150,000
210,000
330,000
828,000
12,000
P1,602,000
P 240,000
P 360,000
42,000
402,000
P 642,000
P 600,000
60,000
300,000
P 960,000
P1,602,000
Problem V
1.
January 1, 20x4
(1) Investment in S Company
432,000
288,000
Cash..
Common stock, P10
par..
Paid-in capital in excess of
par.
(2) Retained earnings (acquisition-related expense - close to
retained earnings since only balance sheets are being
120,000
24,000
examined)
12,000
12,000
Cash.
Acquisition- related costs.
8,400
8,400
Cash.
Costs to issue and register stocks.
2.
Cash.
Common stock: 12,000 shares x P12 per
share..
Less: Book value of stockholders equity of S:
Common stock (P240,000 x 100%)
..
Paid-in capital in excess of par (P96,000 x
100%)..
Retained earnings (P24,000 x 100%)
...
Allocated excess (excess of cost over book value)
P 288,000
144,000
P 432,000
P 240,000
96,000
24,000
360,000
P
72,000
6,000
78,000
P 18,000
72,000
( 12,000)
( 42,000)
36,000
P 42,000
Alternatively, the unrecorded goodwill may also be computed by ignoring the existing
goodwill in the books of the subsidiary, thus:
Date of Acquisition January 1, 20x4 (refer to previous table for details of computation)
Fair value of Subsidiary (100%)
Consideration
transferred
Less: Book value of stockholders equity of
S..
Allocated excess (excess of cost over book value)
.
Less: Over/under valuation of assets and
liabilities
Positive excess: Goodwill (excess of cost over fair value)
...
Add: Existing
Goodwill
Positive excess: Goodwill (excess of cost over fair
value)
P 432,000
360,000
P
72,000
36,000
36,000
6,000
3.
Eliminations
42,000
Assets
Cash*..
Accounts receivable..
P Co.
P
111,600
S Co.
P
54,000
Dr.
90,000
60,000
120,000
72,000
(2) 18,000
Land.
210,000
48,000
(2) 72,000
Goodwill
Investment in S Co.
Total Assets
Liabilities and Stockholders
Equity
Accounts payable
Bonds payable
480,000
150,000
Retained earnings
Total Liabilities and Stockholders
Equity
42,000
(4) 360,000
(5) 72,000
P600,00
0
P1,725,600
P 120,000
P120,00
0
P 240,000
240,000
120,000
360,000
(6)
42,000
42,000
720,000
720,000
240,000
(1)
240,000
75,600
828,000
P1,443,60
0
330,000
(2) 36,000
432,000
210,000
(2)
12,000
360,000
6,000
Consolidated
P 165,600
Inventory.
Cr.
75,600
24,000
(1) 24,000
288,000
_________
P1,443,60
0
288,000
96,00
0
P600,00
0
(1) 96,000
P 486,000
__________
P
486,000
_________
P1,725,600
4.
Assets
Cash
Accounts receivables
Inventories
Land
Buildings and equipment (net)
Goodwill
Total Assets
Liabilities and Stockholders Equity
Liabilities
Accounts payable
Bonds payable
Premium on bonds payable
Total Liabilities
Stockholders Equity
Common stock, P10 par
Additional paid-in capital in excess of par
Retained earnings
Total Stockholders Equity
Total Liabilities and Stockholders Equity
165,600
150,000
210,000
330,000
828,000
42,000
P1,725,600
P 240,000
P 360,000
42,000
402,000
P 642,000
P 720,000
75,600
288,000
P 1083,600
P1,725,600
Problem VI
1.
P 402,000
P 240,000
96,000
24,000
360,000
P
42,000
P 18,000
72,000
( 12,000)
( 42,000)
36,000
P
6,000
2. Goodwill, P6,000
Problem VII
1.
Schedule of Determination and Allocation of Excess
Date of Acquisition January 1, 20x4
P 336,000
P 240,000
96,000
24,000
360,000
(P 24,000)
P 18,000
72,000
( 12,000)
24,000
( 18,000)
( 42,000)
42,000
(P 66,000)
Non-controlling interest
Book Value of stockholders equity of subsidiary.
P 7,200,000
Adjustments to reflect fair value (over/ undervaluation
of assets and liabilities): (P9,600,000 P7,200,000)..
2,400,000
Fair value of stockholders equity of subsidiary
P 9,600,000
Multiplied by: Non-controlling interest percentage............
20%
Non-controlling Interest (partial)..
P1,920,000
Non-controlling interest
Non-controlling interest (partial).......P1,920,000
Add: Non-controlling interest on full -goodwill
(P5,400,000 P4,320,000 partial-goodwill) or
(P5,400,000 x 20%)*...... 1,080,000
Non-controlling interest (full)........P3,000,000
* applicable only when the fair value of the non-controlling interest of subsidiary is not given.
Case 2:
Proportionate Basis (Partial-goodwill Approach)
Partial-goodwill
Fair value of subsidiary (60%):
Consideration transferred: Cash.....P 7,560,000 (60%)
Less: Book value of stockholders equity (net assets)
S Company: P6,000,000 x 60%................................
3,600,000 (60%)
Allocated Excess...... P 3,960,000 (60%)
Less: Over/undervaluation of assets and liabilities:
(P8,400,000 P6,000,000) x 60%...................................... 1,440,000 (60%)
Positive excess: Goodwill (partial).... P 2,520,000 (60%)
Non-controlling interest
Book value of stockholders equity of subsidiary. P 6,000,000
Adjustments to reflect fair value (over/ undervaluation
of assets and liabilities): (P8,400,000 P6,000,000). 2,400,000
Fair value of stockholders equity of subsidiary.P 8,400,000
Multiplied by: Non-controlling Interest percentage............
40%
Non-controlling interest (partial).P 3,360,000
Non-controlling interest
Non-controlling interest (partial)P 3,360,000
Add: Non-controlling interest on full -goodwill
(P3,960,000 P2,520,000 partial-goodwill).. 1,440,000
Non-controlling Interest (full)..P 4,800,000
Case 3;
Proportionate Basis (Partial-goodwill Approach)
Partial-goodwill
Fair value of subsidiary (75%):
Consideration transferred: Cash..P 9,000,000 (75%)
Less: Book value of stockholders equity (net assets)
S Company: P7,200,000 x 75%..........................
5,400,000 (75%)
Allocated Excess....P 3,600,000 (75%)
Less: Over/undervaluation of assets and liabilities:
(P9,600,000 P7,200,000) x 75%................................. 1,800,000 (75%)
Positive excess: Goodwill (partial).P 1,800,000 (75%)
Non-controlling interest
Book value of stockholders equity of subsidiary..P 7,200,000
Adjustments to reflect fair value (over/ undervaluation
of assets and liabilities): (P9,600,000 P7,200,000). 2,400,000
Fair value of stockholders equity of subsidiaryP 9,600,000
Multiplied by: Non-controlling Interest percentage............
25%
Non-controlling interest (partial).P 2,400,000
Non-controlling interest
Non-controlling interest (partial)P 2,400,000
Add: Non-controlling interest on full -goodwill
(P2,040,000 P1,800,000 partial-goodwill)....... 240,000
Non-controlling interest
Book value of stockholders equity of subsidiary..P 2,400,000
Adjustments to reflect fair value (over/ undervaluation
of assets and liabilities): (P3,840,000 P2,400,000). 1,440,000
Fair value of stockholders equity of subsidiaryP 3,840,000
Multiplied by: Non-controlling Interest percentage............
25%
Non-controlling interest (partial)P 960,000
Non-controlling interest
Non-controlling interest (partial)P
960,000
Add: Non-controlling interest on full -goodwill
(P480,000 P360,000 partial-goodwill)....... 120,000
Non-controlling Interest (full)P 1,080,000
Problem IX
P270,000
(75%)
189,000
(75%)
Allocated
excess...
Less: Over/undervaluation of assets and liabilities:
[(P612,000 P228,000) (P480,000 P228,000)
x 75%
Negative excess: Bargain purchase gain (to
controlling
interest or attributable to parent only)
.
P 81,000
(75%)
99,000
(75%)
(P18,000)
(75%)
P270,000
( 75%)
98,400
( 25%)
P368,400
(100%)
252,000
(100%)
P116,400
(100%)
132,000
(100%)
(P15,600)
(100%)
Problem X
Partial-goodwill Approach
Schedule of Determination and Allocation of Excess (Partial-goodwill)
Date of Acquisition January 1, 20x4
Fair value of Subsidiary (80%)
Consideration
transferred..
Less: Book value of stockholders equity of Sky:
Common stock (P240,000 x 80%)
.
Paid-in capital in excess of par (P96,000 x
80%)....
Retained earnings (P24,000 x 80%)
....
Allocated excess (excess of cost over book value)
..
Less: Over/under valuation of assets and liabilities:
Increase in inventory (P18,000 x 80%)
P 360,000
P 192,000
76,800
19,200
288,000
P
72,000
P 14,400
57,600
(
9,600)
( 33,600)
28,800
P 43,200
Sky Co.
Fair
value
Over/ Under
Valuation
72,000
90,000
18,000
48,000
120,000
72,000
360,000
348,000
( 12,000)
Bonds payable
(120,000)
(162,000)
42,000
Net..
360,000
396,000
36,000
Land
Buildings and equipment
(net).........
The buildings and equipment will be further analyzed for consolidation purposes as follows:
Sky Co.
Book value
Buildings and
equipment ..................
Less: Accumulated
depreciation..
Net book
value...
Sky Co.
Fair value
(Decrease)
720,000
348,000
( 372,000)
360,000
( 360,000)
360,000
348,000
12,000)
The following entry on the date of acquisition in the books of Parent Company:
January 1, 20x4
(1) Investment in Sky
Company
360,000
360,000
Cash..
Acquisition of Sky Company.
(2) Retained earnings (acquisition-related expense - close to
retained earnings since only balance sheets are being
examined)
14,400
14,400
Cash.
Acquisition- related costs.
The schedule of determination and allocation of excess provides complete guidance for the
worksheet eliminating entries on January 1, 20x4:
(E1) Common stock Sky
Co.
Additional paid-in capital Sky
Co.
Retained earnings Sky
Co...
Investment in Sky
Co
Non-controlling interest (P300,000 x 20%)
..
240,000
24,000
96,000
288,000
72,000
(E2)
Inventory.
Accumulated depreciation.
18,000
360,000
72,000
Land.
Goodwill.
Buildings and
equipment..
Premium on bonds
payable
Non-controlling interest (P30,000 x 20%)
..
Investment in Sky
Co..
43,200
372,000
42,000
7,200
72,000
Eliminations
Assets
Peer Co.
P
45,600
Sky Co.
P
60,000
90,000
60,000
Inventory.
120,000
72,000
(2) 18,000
Land.
210,000
48,000
(2) 72,000
Cash*.
Accounts receivable..
960,000
Accounts payable
120,000
P360,00
0
120,00
0
Bonds payable
240,000
120,000
43,200
(2)
360,000
480,000
240,000
360,000
(3)
42,000
600,000
42,000
600,000
240,000
(1)
240,000
24,000
(1) 24,000
60,000
1,308,000
P 2,146,800
Retained earnings
Non-controlling interest
330,000
(1) 288,000
(2) 72,000
P
480,000
Retained earnings**
210,000
(2)
372,000
360,000
Accumulated depreciation
Consolidated
P
105,600
(2) 43,200
P960,00
0
Cr.
150,000
720,000
P1,785,60
0
Total Assets
Liabilities and Stockholders
Equity
Dr.
60,000
285,600
285,600
96,00
0
_________
P1,785,60
0
_______
P960,00
0
(1) 96,000
_________
P 853,200
(1 ) 72,000
(2) 7,200
P
853,200
_79,200
P2,146,800
24,000
Paid-in capital in excess of par Sky co
Retained earnings Sky Co...
Book value of stockholders equity Sky Co....
Adjustments to reflect fair value (over/ undervaluation
of assets and liabilities).
Fair value of stockholders equity of subsidiary
Multiplied by: Non-controlling Interest percentage...
Non-controlling interest (partial)..
80,000
P 360,000
36,000
P 396,000
20
P 79,200
105,600
150,000
210,000
330,000
1,308,000
( 480,000)
43,200
P1,666,800
P 240,000
P 360,000
42,000
402,000
P 642,000
P 600,000
60,000
285,600
P 945,600
79,200
P
1,024,800
P1,666,800
Full-goodwill Approach
Schedule of Determination and Allocation of Excess (Full-goodwill)
Date of Acquisition January 1, 20x4
Fair value of Subsidiary (100%)
Consideration transferred (P360,000 / 80%)
..
Less: Book value of stockholders equity of Sky:
Common stock (P240,000 x 100%)
.
Paid-in capital in excess of par (P96,000 x
100%)..
Retained earnings (P24,000 x 100%)
....
Allocated excess (excess of cost over book value)
..
P 450,000
P 240,000
96,000
24,000
360,000
P
90,000
P 18,000
72,000
( 12,000)
( 42,000)
36,000
P 54,000
The following entry on the date of acquisition in the books of Parent Company:
January 1, 20x4
(1) Investment in Sky
Company
360,000
360,000
Cash..
Acquisition of Sky Company.
14,400
14,400
Cash.
Acquisition- related costs.
The schedule of determination and allocation of excess provides complete guidance for the
worksheet eliminating entries on January 1, 20x4:
240,000
(E1) Common stock Sky
Co.
Additional paid-in capital Sky
Co.
Retained earnings Sky
Co...
Investment in Sky
Co
Non-controlling interest (P300,000 x 20%)
..
24,000
96,000
288,000
72,000
(E2)
Inventory.
Accumulated depreciation.
Land.
Goodwill.
Buildings and
equipment..
Premium on bonds
payable
Non-controlling interest [(P30,000 x 20%) +
(P45,000 P36,000)]
.
Investment in Sky
Co..
Eliminate investment against allocated excess.
18,000
360,000
72,000
54,000
372,000
42,000
18,000
72,000
Eliminations
Assets
Peer Co.
P
45,600
Sky Co.
P
60,000
90,000
60,000
Inventory.
120,000
72,000
(2) 18,000
Land.
210,000
48,000
(2) 72,000
Cash*.
Accounts receivable..
960,000
Goodwill
Investment in Sky Co.
Dr.
Cr.
Consolidated
P
105,600
150,000
210,000
330,000
(2)
372,000
720,000
1,308,000
(2) 54,000
360,000
P1,785,60
0
P960,00
0
Accumulated depreciation
P
480,000
Accounts payable
120,000
P360,00
0
120,00
0
Bonds payable
240,000
120,000
Total Assets
Liabilities and Stockholders
Equity
54,000
(1)
288,000
(2)
72,000
P 2,157,600
(2)
360,000
480,000
240,000
360,000
(2) 42,000
600,000
42,000
600,000
240,000
(1)
240,000
24,000
(1) 24,000
60,000
60,000
285,600
Retained earnings**
285,600
96,00
0
Retained earnings
Non-controlling interest
_________
P1,785,60
0
_______
P960,00
0
(1) 96,000
_________
(1 )
72,000 (2)
18,000
P 864,000
P
864,000
_90,000
P2,157,600
79,200
10,800
P 90,000
105,600
150,000
210,000
330,000
1,308,000
( 480,000)
54,000
P1,677,600
P 240,000
P 360,000
42,000
402,000
P 642,000
P 600,000
60,000
285,600
P 945,600
90,000
P
1,035,600
P1,677,600
Problem XI
Partial-goodwill Approach (Proportionate Basis)
Schedule of Determination and Allocation of Excess (Proportionate Basis))
Date of Acquisition January 1, 20x4
Fair value of Subsidiary (80%)
Consideration transferred:
Common stock: 12,000 shares x P25 per
share...
Less: Book value of stockholders equity of S:
Common stock (P12,000 x 80%)
.
Paid-in capital in excess of par (P108,000 x
80%)...
Retained earnings (P72,000 x 80%)
....
Allocated excess (excess of cost over book value)
P 300,000
9,600
86,400
57,600
153,600
P 146,400
4,800
28,800
120,000
48,000
4,800)
196,800
(P 50,400)
S Co.
Book value
Inventory.
...
Land
.
Buildings and equipment
(net).........
Copyright..
Estimated liability for
contingencies..
Net
undervaluation.
S Co.
Fair value
60,000
Over/Under
Valuation
66,000
6,000
48,000
84,000
36,000
222,000
372,000
150,000
-0-
60,000
60,000
0
P 330,000
6,000)
P 576,000
6,000)
P246,000
The following entry on the date of acquisition in the books of Parent Company
January 1, 20x4
(1) Investment in S Company...
Common stock, P1
par
Paid-in capital in excess of par (P300,000 P12,000 par)
..
300,000
12,000
288,000
Acquisition of S Company.
The schedule of determination and allocation of excess provides complete guidance for the
worksheet eliminating entries on January 1, 20x4:
(E1) Common stock S Co.
Additional paid-in capital S Co.
Retained earnings S Co
Investment in S Co
Non-controlling interest (P192,000 x 20%)
..
12,000
108,000
72,000
153,600
38,400
(E2)
Inventory..
6,000
36,000
Land..
Buildings and
equipment
150,000
60,000
Copyright....
Estimated liability for
contingencies..
Investment in S Co...
Non-controlling interest (P246,000 x 20%)
.
Retained earnings (bargain purchase gain - closed to
retained earnings since only balance sheets are
being
6,000
146,400
49,200
50,400
examined).............................................................................
Eliminate investment against allocated excess.
Eliminations
Assets
P Co.
P
334,800
Cash
Accounts receivable..
86,400
Inventory.
Land
Buildings and equipment (net).
Copyright...
Investment in S Co..
Total Assets
Liabilities and Stockholders
Equity
Dr.
Cr.
Consolidated
P
P
24,000
334,800
110,400
96,000
60,000
(2)
6,000
162,000
120,000
744,00
0
48,000
222,00
0
(2) 36,000
204,000
(2) 150,000
1,116,000
(2) 60,000
300,000
__________ _________
P1,681,20
0
354,000
P
96,000
42,000
Accounts payable
Estimated liability for
contingencies
60,000
(1)
153,600
(2)
146,400
P1,987,200
P 138,000
(2)
6,000
Bonds payable
240,000
6,000
120,000
360,000
44,160
44,160
12,000
(1) 12,000
108,000
(1) (1)
108,00
0
723,840
723,840
(2)
50,400
577,200
Retained earnings
Non-controlling interest
Total Liabilities and Stockholders
Equity
S Co.
72,000
_________
P1,681,20
0
_______
P354,00
0
627,600
(1) 72,000
_________
P
444,000
(1 ) 38,400
(2) 49,200
P
444,000
_87,600
P1,987,200
72,000
P 192,000
246,000
P 438,000
20
P 87,600
Assets
Cash
Accounts receivables
Inventories
Land
Buildings and equipment (net)
Copyright
Total Assets
334,800
110,400
162,000
204,000
1,116,000
60,000
P1,987,200
P 138,000
6,000
360,000
P 504,000
P
44,160
723,840
627,600
P1,395,600
87,600
P1,483,200
P1,987,200
300,000
90,000
390,000
P 12,000
108,000
72,000
192,000
P 198,000
6,000
36,000
150,000
6,000
6,000)
246,000
(P 48,000)
The following entry on the date of acquisition in the books of Parent Company:
January 1, 20x4
(1) Investment in S Company...
Common stock, P1
par
300,000
12,000
288,000
..
Acquisition of S Company.
The schedule of determination and allocation of excess provides complete guidance for the
worksheet eliminating entries on January 1, 20x4:
(E1) Common stock S Co.
Additional paid-in capital S Co.
Retained earnings S Co
Investment in S Co
Non-controlling interest (P192,000 x 20%)
..
Eliminate investment against stockholders equity of S Co
12,000
108,000
72,000
153,600
38,400
(E2)
Inventory..
6,000
36,000
Land..
Buildings and
equipment
150,000
60,000
Copyright....
Estimated liability for
contingencies..
Investment in S Co...
Non-controlling interest (P90,000 given P38,400)
6,000
146,400
51,600
48,000
examined).............................................................................
Eliminate investment against allocated excess.
Eliminations
Assets
Cash
Accounts receivable..
Inventory.
Land
Buildings and equipment (net).
Copyright...
Investment in S Co..
Total Assets
Liabilities and Stockholders
Equity
Accounts payable
Estimated liability for
contingencies
Bonds payable
Common stock, P1 par*..
P Co.
P
334,800
86,400
S Co.
Dr.
Cr.
Consolidated
P
P
24,000
334,800
110,400
96,000
60,000
(2)
6,000
162,000
120,000
744,00
0
48,000
222,00
0
(2) 36,000
204,000
(2) 150,000
1,116,000
(2) 60,000
300,000
__________ _________
P1,681,20
0
P354,00
0
P
96,000
42,000
60,000
(1)
153,600
(2)
146,400
P1,987,200
P 138,000
(2)
6,000
240,000
44,160
120,000
6,000
360,000
44,160
(2) 12,000
108,000
(2) (1)
108,00
0
723,840
723,840
577,200
Retained earnings
Non-controlling interest
_________
Total Liabilities and
Stockholders
Equity
12,000
P1,681,20
0
72,000
(1) 72,000
_______
_________
P354,00
0
P
444,000
(2)
48,000
625,200
(1 ) 38,400
(2) 51,600
_90,000
P
444,000
P1,987,200
Assets
Cash
Accounts receivables
Inventories
Land
Buildings and equipment (net)
Copyright
Total Assets
334,800
110,400
162,000
204,000
1,116,000
60,000
P1,987,200
Problem XII
1 Inventory
.
2 Land
.
3 Buildings and Equipment
.
4 Goodwill
.
Fair value of consideration given
Less; Book value of SHE
Allocated excess:
Increase / decrease in fair value (Fair value
increment) for:
Inventory
Land
Buildings and equipment
Goodwill
P 138,000
6,000
360,000
P 504,000
P
44,160
723,840
652,200
P1,393,200
90,000
P1,483,200
P1,987,200
P 140,000
P 60,000
P 550,000
P 576,000
450,000
P126,000
P 20,000
(10,000)
70,000
80,000
P 46,000
5
.
Problem XIII
1. Inventories (P110,000 + P180,000 P10,000) = P280,000
2. Buildings and equipment, net (P350,000 + P350,000 + P25,000 = P725,000
3. Investment in DD stock will be fully eliminated and will not appear in the consolidated
balance sheet
P280,000
260,000
P 20,000
(P
10,000)
25,000
15,000
5,000
30,000
P 35,000
P
P140,000
P 60,000
550,000
P470,000
117,500
P 20,000
(10,000)
70,000
P587,500
450,000
P137,500
80,000
P 57,500
P470,000
117,500
P587,500
P450,000
20,000
(10,000)
70,000
(530,000)
P 57,500
P470,000
360,000
P110,000
P 16,000
( 8,000)
56,000
64,000
P 46,000
P117,500
6
.
or,
BV SHE of SS
P450,000
Adjustments to reflect fair value (P20,000 P10,000 +P 70,000)
80,000
FV of SHE of SS
P530,000
Multiplied by: NCI %
20%
NCI partial goodwill
P106,000
Add: NCI on full-goodwill (P57,500 P46,000)
11,500
NCI full goodwill
P117,500
Problem XV
(Overview of the steps in applying the acquisition method when shares have been issued to
create a combination No. 8 includes a bargain purchase.)
1. The fair value of the consideration includes
Fair value of stock issued
P1,500,000
Contingent performance obligation
30,000
Fair value of consideration transferred
P1,530,000
2. Under the acquisition method, stock issue costs reduce additional paid-in capital.
3. The acquisition method records direct costs such as fees paid to investment banks
for arranging the combination as expenses.
4. The par value of the 20,000 shares issued is recorded as an increase of P20,000 in
the Common Stock account. The P74 fair value in excess of par value (P75 P1) is
an increase to additional paid-in capital of P1,480,000 (P74 20,000 shares).
5. Fair value of consideration transferred (above)
P1,530,000
Receivables
P 80,000
Patented technology
700,000
Customer relationships
500,000
IPR&D
300,000
Liabilities
(400,000)
1,180,000
Goodwill
P 350,000
6. Revenues and expenses of the subsidiary from the period prior to the combination
are omitted from the consolidated totals. Only the operational figures for the
subsidiary after the purchase are applicable to the business combination. The
previous owners earned any previous profits.
7. The subsidiarys Common Stock and Additional Paid-in Capital accounts have no
impact on the consolidated totals.
8. The fair value of the consideration transferred is now P1,030,000. This amount
indicates a bargain purchase:
Fair value of consideration transferred (above)
P1,030,000
Receivables
P 80,000
Patented technology
700,000
Customer relationships
500,000
IPR&D
300,000
Liabilities
Gain on bargain purchase
(400,000)
1,180,000
P 150,000
Problem XVI
In acquisitions, the fair values of the subsidiary's assets and liabilities are consolidated
(there are a limited number of exceptions). Goodwill is reported as P80,000, the amount that
the P760,000 consideration transferred exceeds the P680,000 fair value of SSs net assets
acquired.
1.
2.
3.
4.
5.
6.
950,000
950,000
2.
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of Craig (P300,000 + P420,000)
Allocated excess
Less: Over/under valuation of A and L: Inc (Decrease)
Land (P250,000 fair P200,000 book value
Building (P700,000 fair P600,000 book value)
P950,000
720,000
P 230,000
P 50,000
100,000
Elimination entries:
Common Stock......................................................................
Paid-In Capital in Excess of Par..............................................
Investment in Craig Company...........................................
Problem XXII
Full-Goodwill
Fair value of Subsidiary:
Consideration transferred (200 shares x P25)
Less: BV of SHE of Public (P200 + P800 + P1,000)
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Fixed assets (P3,000 fair P2,000 book value)
Goodwill full
20,000
10,000
180,000
P 50,000
50,000
100,000
20,000
50,000
10,000
420,000
650,000
300,000
650,000
950,000
P 5,000
_2,000
P 3,000
_1,000
P2,000
or,
Fair value of Subsidiary:
Consideration transferred (200 shares x P25)
Less: FV of SHE of Public (P1,0000 + P3,000 P1,000)
Goodwill full
P 5,000
_3,000
P2,000
Note: The currently issued shares of Public Company and its fair value were used for the
following reasons (refer to Illustration 15-15 for comparison):
Total number of shares for Public Company after acquisition not given
The fair value of share of Private Company not given.
Public
Company
Private
Company
P3,000
P25
Public
Currently issued
200
300
500
Private
60%*
*
40%
?
100
/
60%
/
40%
570,000
95,000
475,000
***Note: Depending on the wording of this exercise, the credit may be cash instead of
common stock and additional paid-in-capital. If cash is paid, the credit to cash is P570,000.
2. Common Stock - Seely
Other Contributed Capital Seely
Retained Earnings - Seely
Inventory
Land
Plant Assets
Discount on Bonds Payable
Goodwill**
Deferred Income Tax Liability*
Investment in Seely Company
Non-controlling Interest [(P570,000/.95) x .05]
*(.40 x (P52,000 + P25,000 + P71,000 + P20,000))
80,000
132,000
160,000
52,000
25,000
71,000
20,000
127,200
67,200
570,000
30,000
Problem XXIV
HB Country and HCO Media
Consolidation of a variable interest entity is required if a parent has a variable interest
that will
Absorb a majority of the entity's expected losses if they occur
Receive a majority of the entity's expected residual returns if they occur
Because (1) HCO Medias losses are limited by contract, and (2) Hillsborough has the
right to receive the residual benefits of the sales generated on the HCO Media internet
site above P500,000, Hillsborough should consolidate HCO Media.
Also, a direct or indirect ability to make decisions that significantly affect the results
of the activities of a variable interest entity is a strong indication that an enterprise
has one or both of the characteristics that would require consolidation of the
variable interest entity.
c. Risks of the construction project that has TPC has effectively shifted to the owners
of the VIE
At the end of the 1st five-year lease term, if the parent opts to sell the facility, and
the proceeds are insufficient to repay the VIE investors, TPC may be required to pay
up to 85% of the project's cost. Thus, a potential 15% risk.
During construction 11.1% of project cost potential termination loss.
Risks that remain with TPC
Guarantees of return to VIE investors at market rate, if facility does not perform as
expected TPC is still obligated to pay market rates.
If lease is not renewed, TPC must either purchase the facility or sell it on behalf of
the VIE with a guarantee of Investors' (debt and equity) balances representing a
risk of decline in market value of asset
Debt guarantees
d. TPC possesses the following characteristics of a primary beneficiary Direct decisionmaking ability (end of five-year lease term)
Absorb a majority of the entity's expected losses if they occur (via debt guarantees
and guaranteed lease payments and residual value)
Receive a majority of the entity's expected residual returns if they occur (via use of
the facility and potential increase in its market value).
Problem XXV
1. Implied valuation and excess allocation for S.
Noncontrolling interest fair value
Consideration transferred by P.
Total business fair value
Fair value of VIE net assets
Excess net asset value fair value
P 60,000
20,000
80,000
100,000
P20,000
The P20,000 excess net asset fair value is recognized by PanTech as a bargain
purchase. All SoftPlus assets and liabilities are recognized at their individual fair
values.
Cash
Marketing software
Computer equipment
Long-term debt
Noncontrolling interest
Pantech equity interest
Gain on bargain purchase
2.
P20,000
160,000
40,000
(120,000)
(60,000)
(20,000)
(20,000)
-060,000
20,000
80,000
60,000
P20,000
When the business fair value of a VIE (that is a business) is greater than assessed
asset values, all identifiable assets and liabilities are reported at fair values (unless a
previously held interest) and the difference is treated as a goodwill.
Cash
P20,000
Marketing software
120,000
Computer equipment
40,000
Goodwill (excess business fair value)
20,000
Long-term debt
(120,000)
Noncontrolling interest
(60,000)
Pantech equity interest
(20,000)
-0Multiple Choice Problem
1. c
9.
10
.
d
a
Partial Goodwill
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of SSD (P50,000 + P90,000) x 70%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P15,000 x 70%)
Land (P20,000 x 70%)
Goodwill partial
11.
P1,278,000
(440,000)
P 838,000
542,000
P1,380,00
0
22,000
28,000
110,00
0
20,000
P1,540,000
Full-goodwill:
Fair value of Subsidiary:
Consideration transferred
Add: FV of NCI
Less: BV of SHE of SS (P50,000 + P90,000) x 100%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
P150,500
__98,000
P 52,500
P
10,500
14,000
P150,500
**64,500
24,500
P 28,000
P215,000
140,000
P 75,000
P 15,000
20,000
35,000
P 40,000
**given amount, but it should not be lower than the fair value of SHE subsidiary amounting
to
P52,500 computed as follows :
FV of SHE of SS:
Book value of SHE of SS (P50,000 + P90,000).P 140,000
Adjustments to reflect fair value (P15,000 + P20,000)
35,000
FV of SHE of SS
P 175,000
Multiplied by: NCI%..........................................................
30%
FV of NCI (partial)..P 52,500
12. b
Total Assets of Power Corp.
Less: Investment in Silk Corp.
Book value of assets of Silk Corp.
Book value reported by Power and
Silk
Increase in inventory (P85,000 - P70,000)
Increase in land (P45,000 - P25,000)
Goodwill (full)
Total assets reported
If partial-goodwill:
Total Assets of Power Corp.
Less: Investment in Silk Corp.
Book value of assets of Silk Corp.
Book value reported by Power and
Silk
Increase in inventory (P85,000 - P70,000)
Increase in land (P45,000 - P25,000)
Goodwill (partial)
Total assets reported
13
.
14.
P701,500
P 791,500
(150,500)
P 641,000
405,000
P1,046,000
15,000
20,000
40,000
P1,121,000
P 791,500
(150,500)
P 641,000
405,000
P1,046,000
15,000
20,000
28,000
P1,109,000
FV of SHE of SSD:
Book value of SHE of SS (P50,000 + P90,000).P 140,000
Adjustments to reflect fair value (P15,000 + P20,000)
35,000
FV of SHE of SSD
P 175,000
Multiplied by: NCI%..........................................................
30%
FV of NCI (partial)..P 52,500
15
.
d
Non-controlling interest (partial-goodwill): P64,500
NCI
FV of SHE of SSD:
Book value of SHE of SS (P50,000 + P90,000).P 140,000
Adjustments to reflect fair value (P15,000 + P20,000)
35,000
FV of SHE of SSD
P 175,000
Multiplied by: NCI%..........................................................
30%
FV of NCI (partial)..P 52,500
Add: NCI on full-goodwill (P40,000 P12,000)... 12,000
FV of NCI (full)..P 64,500
16
.
P205,000
17
.
P419,500
If partial-goodwill:
Stockholders equity: P419,500
Consolidated SHE:
Common stock
Retained Earnings
Parents SHE or Equity Attributable to Parent
NCI (partial-goodwill)
Consolidated SHE
18. b
P150,000
205,000
P355,000
52,500
P404,500
P60,000
(40,000)
P20,000
P75,000
(50,000)
P25,000
19. c
20. a
21. c
22. d
P 70,000
20,000
15,000
P105,000
P 90,000
40,000
___8,000
P140,000
P 90,000
40,000
__10,000
P140,000
23. b Add the two book values and include 10% (the P6,000 current portion) of the loan
taken out by Park to acquire Strand.
24. b
25. b
13,000
26. c
Add the two book values and include 90% (the P54,000 noncurrent portion) of the
loan taken out by Polk to acquire Strand.
Park stockholders' equity.......................................................................
P80,000
NCI (partial):
BV of SHE S ..P50,000
Adjustments to reflect fair value (inventory). 15,000
FV of SHE SP65,000
x: Multiplied by: NCI%........................................................................
20%
Total stockholders' equity......................................................................
P93,000
NCI (partial)P13,000
Add: NCI on full-goodwill (P10,,000 P8,000) 2,000
Non-controlling interest at fair value (20% P75,000)
15,000
d
Fair value of Subsidiary - Swan
Consideration transferredP 1,420,000
Less: Fair value of identifiable assets and liabilities of Swan
(70% x P1.2 million).
840,000
Goodwill (partial)....P
580,000
Goodwill is carried as an asset in the consolidated statement of financial
position.
Fair value of Subsidiary - Homer
Consideration transferredP
300,000
Less: Fair value of identifiable assets and liabilities of Homer
(65% x P640,000)...
416,000
Gain on bargain purchaseP ( 116,000)
Gain on a bargain purchase is recognized in profit or loss not on the
statement of financial position.
Notes:
1.
Moon measures non-controlling interests at the relevant share of the
identifiable net assets at the acquisition date; therefore partial
goodwill is in effect.
2.
Fair value is assumed to be the same with the carrying/book value.
32.
Or, alternatively:
Fair value of Subsidiary:
Consideration transferredP1,960,000
Less: Book value of SHE of Oak (P100,000 + P300,000 + P1,400,000) x 70%..........
1,260.000
Allocated excess..P 700,000
Less: Over/under valuation of assets and liabilities
(P1,800,000 P700,000) x 70%......................................................................
770,000
Goodwill (partial)..P1,470,000
Note: Since the company elected to measure NCI at its share of the identifiable net
assets instead of fair value, therefore the partial goodwill approach should be used.
33.
34.
a P26,667
Partial Goodwill
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of S (P400,000 x 75%)
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Current assets (P22,000 x 75%)
Land, buildings and equipment (P138,000 x 75%)
Goodwill partial
Full-goodwill:
Fair value of Subsidiary:
Consideration transferred (P440,000 / 75%)
Less: BV of SHE of S (P400,000 x 100%)
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Current assets (P22,000 x 100%)
Land, buildings and equipment (P138,000 x 100%)
Goodwill full
P440,000
__300,000
P140,000
P
16,500
103,500
120,000
P 20,000
P586,667
__400,000
P186,667
P
22,000
138,000
160,000
P 26,667
35. b
36 c
37. d
Consolidated Total Liabilities:
Liabilities: P Co. (P300,000 + P538,000 + P440,000 P348,333)..P 929,667
S Co..
142,000
P1,071,667
38. d
39. b
4,200,000
__2,500,00
0
P
1,700,000
7,500,000
___100,000
P
9,100,000
c
a
No answer available
a ( P10 x 100,000 = P1,000,000 P1,400,000) = P400,000
a
c
a
[P15 x 100,000 = P1,500,000 (P1,900,000 P100,000 600,000 )+ P100,000
increase + P100,000 in increase in PPE] = P100,000
b
P1,500,000 (1,700,000 50,000 decrease in inventories) + (P100,000 increase in
PPE P300,000 P500,000) = P550,000
a
d (P1,000,000 + P250,000) = P1,250,000 P only.
d [P99,000 + (P45,000 P26,000)] or (P99,000 + P45,000) = P144,000
b [(P330,000/75%) (P565,000 P105,000)] = (P20,000) full-goodwill approach
a P only
d
Total Assets of P
P 960,000
Less: Investment in S
(330,000)
P 630,000
Book value of assets of S
405,000
Book value reported by P and S
P1,035,000
Increase in inventory (P45,000 P26,000)
19,000
Increase in land (P45,000 - P24,000)
21,000
Increase in plant assets [P300,000 (P225,000
120,000
P45,000)]
Goodwill (full)
_____0
Total assets reported
P1,195,000
If partial-goodwill same answer with full-goodwill approach, since there is no gain.
54. b step-acquisition
60% FV, stocks issued: 60,000 shares x P6, fair value
30% FV of previously held equity interest: 30,000 shares x P5, fair
value
10% FV of NCI (100,000 60,000 30,000) x P, fair value
100% Fair value of subsidiary
Less: Fair value of net assets (SHE) of subsidiary
55.
56.
57.
58.
b
a
a [(P700,000 + P980,000) + (34,000 shares x P35)] = P2,780,000
d
Book value of Assets (P80,000 + P50,000 + P200,000)
Fair value of Assets (P85,000 + P60,000 + P250,000)
P360,000
150,000
40,000
P560,000
500,000
P 60,000
P330,000
395,000
P 65,000
59. a zero, since the revaluation of P65,000 is already recorded in the books of subsidiary
(not in the worksheet or eliminating entries.
60. b (P250,000 P200,000)/10 years = P5,000 depreciation to reduce net income of
Sirius.
61. d Since, CC Corp. is not a subsidiary, no elimination of intercompany accounts will be
made. Therefore, the P200,000 remains to be a receivable. On the other hand, WW Corp.
is a consolidated subsidiary, so the P300,000 intercompany account will be eliminated.
62. d
63. a
64. c In the combined financial statements (which normally used to described financial
statements in a common control situation), intercompany accounts are eliminated in
full.
65. d In consolidating the subsidiary's figures, all intercompany balances must be
eliminated in their entirety for external reporting purposes. Even though the subsidiary
is less than fully owned, the parent nonetheless controls it.
66. d
The acquisition method consolidates assets at fair value at acquisition date regardless of
the parents percentage ownership.
67. d refer to62
In consolidating the subsidiary's figures, all intercompany balances must be eliminated in
their entirety for external reporting purposes. Even though the subsidiary is less than
fully owned, the parent nonetheless controls it.
68. d refer to No. 61
69. c
An asset acquired in a business combination is initially valued at 100% acquisitiondate fair value and subsequently amortized its useful life.
70. a
P45,000
(9,000)
P36,000
P510,000
210,000
P720,000
210,000
P720,000
P150,000
360,000
50,000
P560,000
500,000
P60,000
72. d
Cost of Investment (40 shares* x P40)P 1,600
Less: Book value of SHE Pedro Ltd (P300 + P800) x 100%......................... 1,100
Allocated excessP
500
Less: Over/Under valuation of Assets and Liabilities:
Increase in Non-current assets: [(P1,500 P1,300) x 100% x 70%........
140
Goodwill.P 360
(d)
*
100%
Pedro Ltd
Santi Ltd
Currently issued 150 60% **
60 60%
Additional shares issued.. 100 40%
40 / 40%
Total shares 250
100
**150/250
Pedro ltd issues 2 shares in exchange for each ordinary share of Santi Ltd. All of Santi
Ltds shareholders exchange their shares for Pedro Ltd. Pedro Ltd therefore issues 150
shares (60 x 2 ) for the 60 shares in Santi Ltd.
Pedro Ltd is now the legal parent of the subsidiary Santi Ltd. However, analyzing the
shareholding in Pedro Ltd shows that it consists of the 100 shares existing prior to the
merger and 150 new shares held bye former shareholders in Santi Ltd. In essence, the
former shareholders of Santi Ltd now control both entities Pedro Ltd and Santi Ltd. The
former Santi Ltd shareholders have a 60% interest in Pedro Ltd [150/(100+150]. The
IASB argues that there has been a reverse acquisition, and that Santi Ltd is effectively
the acquirer of Pedro Ltd.
Reverse acquisition occurs when the legal subsidiary has this form of control over the
legal parent. The usual circumstance creating a reverse acquisition is where an entity
(the legal parent) obtains ownership of the equity of another entity (the legal subsidiary)
but, as part of the exchange transaction, it issues enough voting equity as consideration
for control of the combined entity to pass to the owners of the legal subsidiary.
The key accounting effect of deciding that Santi Ltd is the acquirer is that the assets and
liabilities of Pedro ltd are to be valued at fair value. This is contrary to normal acquisition
accounting, based on Pedro Ltd being the legal parent of Santi Ltd, which would require
the assets and liabilities of Santi Ltd to be valued at fair value.
73. c
Theories
1
.
2
.
3
.
4
.
5
.
41
.
42
.
43
.
44
.
45
.
6.
11.
16.
21.
26.
31
36.
7.
12.
17.
22.
27.
32.
37.
8.
13.
18.
23.
28.
33.
38.
9.
14.
19.
24.
29.
34.
39.
10,
15,
20.
25.
30.
35.
40.
c
c
c
c
c
46
.
47
.
48
.
49
.
50
,
b
a
c
d
b
51
.
52
.
53
.
54
.
55
,
c
b
a
a
c
56
.
57
.
58
.
59
.
60
.