Download presentation
Presentation is loading. Please wait.
Published byBonnie Gregory Modified over 9 years ago
1
Consolidation Plateau ACCA Decemer 2007 1
2
Step 1 Copy out the question PSAdjustmentsConsolidated PPE 1840010400 Investments 132500 Fval Inv 650030 Inventory 69006200 Receivables 32001500 Bank 00 4825018100 2
3
Step 1 Copy out the question PSAdjustmentsConsolidated Equity100004000 Ret Earnings 16000 +9250 6500+ 2400 7% Loan50001000 Payables80004200 Overdraft00 4825018100 3
4
Consolidation Format- Goodwill What did we pay? What did we get? Date 1 October 2006 Acquired 3m shares, =75% Paid 3m x 0.5x 6= 9m Cash 1.25 x3m = 3.75m Total paid $12.75 4
5
Consolidation Format- Goodwill Paid $12.75m + NCIs $3.25m = $16m Received Shares 4m Retained earnings = 6.5m Fair value adjustments = $(0.5)m (note 1) Goodwill = 16- 10= 6m on acquisition 5
6
Consolidation Format- S Retained Earnings 6 On Acquisition30 September 2007 Share Capital4000 Retained Earnings65008900 Fair value adjustment (500) Interco Profit(300) Total1000012600
7
Consolidation Format- Retained Earnings P = 25250 Acquisition costs (500) Fair V investments 2500 S post acq 2600x75%= 1950 Axle 1500 Total 30700 7
8
Consolidation Format- NCI Value at acq3250 Post acq Res (2600x25%) 650 Total 3900 8
9
PSAdjustmentsConsolidated PPE1840010400 28800 Investments132500(13250)0 Goodwill6000 Axle9000+150010500 Fval Inv6500 25009000 Inventory69006200(300)12800 Receivables32001500 4700 Bank00 482501810071800 9
10
PSAdjustmen ts Consolidate d Equity100004000-4000 +1500 11500 Share Premium 7500(1.5mx 5) 7500 Ret Earnings 16000 +9250 6500+ 2400 30700 7% Loan500010006000 Payables8000420012200 NCI3900 Overdraft00 482501810071800 10
Similar presentations
© 2025 SlidePlayer.com. Inc.
All rights reserved.