Consolidation Parentis ACCA June 2007
Step 1 Copy out the question PSAdjustmentsConsolidated PPE Investments1200 Int Property030 Inventory7622 Receivables8444 Bank
Step 1 Copy out the question PSAdjustmentsConsolidated Equity Ret Earnings % Loan12020 Payables13057 Tax4523 Overdraft
Consolidation Format- Goodwill What did we pay? What did we get? Date 1 April 2006 Acquired 600m shares, =75% Paid 300x 0.75= 225m Deferred payment 0.11x 1/1.1 x 600m= 60m Loan stock 600m/ 500x $100= 120m Total paid $405
Consolidation Format- Goodwill Paid $405m + NCIs $125m = $530m Received Shares 200m Retained earnings = 120m Fair value adjustments = $40m (note 1) Goodwill = = 170 on acquisition
Consolidation Format- Retained Earnings On Acquisition31 March 2007 Share Capital200 Retained Earnings Fair value adjustment40 Depreciation(2) Intellectual Property(20) Interco Profit(2) Total360356
Consolidation Format- Retained Earnings P = 300 Goodwill Impairment 40x 75%= (30) Discount unwinding 600m x 10% x10%= (6) (Debit is in finance costs) S post acq ( )x75%= (3) Total 261
Consolidation Format- NCI Value at acq125 Goodwill Impairment(10) Post acq REs(1) Total114
PSAdjustmentsConsolidated PPE Investments Int Property Goodwill Inventory Receivables Bank
PSAdjustmentsConsolidated Equity Share Premium 300mx Ret Earnings % Loan Payables Cash due66 Tax Overdraft NCIs