Chapter 24 - The Consolidated Statement of Balance
Chapter 24 - The Consolidated Statement of Balance
Chapter 24 - The Consolidated Statement of Balance
Describe the components of and prepare a consolidated statement of financial position or extracts thereof, including:
1. Fair value adjustments at acquisition on land and buildings (excluding depreciation adjustments)
2. Fair value of consideration transferred from cash and shares (excluding deferred and contingent consideration)
3. Elimination of intra-group trading balances (excluding cash and goods in transit)
4. Removal of unrealised profit arising on intra-group trading
5. Acquisition of subsidiaries part way through the financial year
Goodwill is the excess of consideration paid plus fair value of non-controlling interest over fair value of net assets
acquired.
Calculate goodwill (excluding impairment of goodwill) using the full goodwill method only as follows:
Fair value of consideration X
Fair value of non-controlling interest X
Less fair value of net assets at acquisition (X)
Goodwill at acquisition X
The asset 'investment in subsidiaries' in the parent company accounts always cancels with the share capital of the subsidiary companies.
The only share capital in the consolidated accounts is that of the parent company.
When the directors of P Co agree to pay $60,000 for a 100% investment in S Co they must believe that, in addition to its non-current assets
of $40,000, S Co must also have intangible assets worth $20,000. This amount of $20,000 paid over and above the value of the tangible
assets acquired is called the goodwill arising on consolidation (or sometimes premium on acquisition).
This $20,000 would appear in the consolidated statement of financial position under the caption 'Intangible non-current assets: goodwill
arising on consolidation'.
If P Co now purchases all the shares in S Co it will acquire total assets worth $48,000 at a cost of $60,000. Clearly in this case S Co's
intangible assets (goodwill) are being valued at $12,000. It should be apparent that any earnings retained by the subsidiary prior to its
acquisition by the parent company must be incorporated in the cancellation process so as to arrive at a figure for goodwill arising on
consolidation. In other words, not only S Co's share capital but also its pre-acquisition retained earnings must be cancelled against the
asset 'investment in S Co' in the accounts of the parent company. The uncancelled balance of $12,000 appears in the consolidated statement
of financial position.
The consequence of this is that any pre-acquisition retained earnings of a subsidiary company are not aggregated with the parent
company's retained earnings in the consolidated statement of financial position.
The figure of consolidated retained earnings comprises the retained earnings of the parent company plus the post-acquisition retained
earnings only of subsidiary companies. The post-acquisition retained earnings are simply retained earnings now less retained earnings
at acquisition.
Other reserves, such as the revaluation surplus, are treated in the same way as retained earnings.
Only the profits earned by the group should be consolidated. Profits earned by the subsidiary before it became part of the group are not
group profits.
Fair value of net assets at acquisition
The land and buildings of the subsidiary may be worth more than their carrying amount at acquisition. If this is the case, it must be taken
into account in the consolidated financial statements, as follows.
(a) The subsidiary's land and buildings must be included in the consolidated statement of financial position at their fair value.
(b) The difference between the fair value of the subsidiary's land and buildings and the carrying value of those land and buildings must be
taken into account in the goodwill calculation. This is known as a fair value adjustment.
IMPORTANT
The calculation of goodwill must be based on the fair value of the consideration transferred. For cash, this is straightforward; it
is simply the amount of cash paid. But what about shares? The fair value of shares is their market price on the date of
acquisition.
Non-controlling interests
IFRS 10 defines non-controlling interest as the equity in a subsidiary not attributable, directly or indirectly, to a parent.
NCI is shown in the equity section of the consolidated statement of financial position and is included in the consolidated financial
statements at its fair value plus the NCI's share of post-acquisition retained earnings and other reserves.
Non-controlling interest $
Fair value of NCI at acquisition X
Plus NCI's share of post-acquisition retained earnings (and other reserves) X
NCI at reporting date X
Total goodwill is recognised in the statement of financial position, as the group controls 100% of it.
Intra-group trading
A consolidation adjustment is required to remove unrealised profit on intra-group trading.
The objective of consolidated accounts is to present the financial position of several connected companies as that of a single entity, the
group. This means that in a consolidated statement of financial position the only profits recognised should be those earned by the
group in providing goods or services for outsiders. Similarly, inventory in the consolidated statement of financial position should be valued
at cost to the group.
We call this the 'provision for unrealised profit' or PUP, as it is a provision against inventory for the unrealised profit generated by the
intra-group sale.
The subsidiary's accounts to be consolidated will show the subsidiary's profit or loss for the whole year.
To do this, we usually assume that the subsidiary's profits accrue evenly over the year. Then we can take the profit for the year and
calculate the pre- and post-acquisition profits based on the number of months the parent has owned the subsidiary.