Unit 11 - Grp Rep - Consol Fin Stat

# Calculation of goodwill 000 cost of investment in s

This preview shows page 1. Sign up to view the full content.

This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: (280) (40) 1,020 (20) 1,000 16 Example 1 - Solution (1) Consolidation Schedule (Assume book value equals to fair value) 1. Calculation of goodwill: \$000 Cost of investment in S Ltd (80%) FV of NCI (3,800/80%x20%) FV of S Ltd (at acquisition date) Less: FV of net assets of S Ltd (at acquisition date) Share capital Retained profits (pre-acquisition profits = \$1,000 x 6/12) Goodwill (at acquisition date) - Parent’s share at 80% - NCI’s share at 20% \$000 3,800 950 4,750 3,000 500 3,500 1,250 1,000 250 1,250 17 Example 1 - Solution (1) Consolidation Schedule 2. Non-controlling interests (at reporting date): Share capital Retained profits (pre+post profits) FV of net assets of S Ltd \$000 3,000 1,000 4,000 NCI’s share at 20% NCI’s share in goodwill FV of NCI (at reporting date) 800 250 1,050 18 Example 1 - Solution (1) Consolidation Schedule 3. Consolidated retained profits (for the parent): \$000 H Ltd S Ltd: Retained profits at reporting date 1,000 Less: pre-acq. profits (\$1,000 x 6/12) 500 post-acq. profits 500 Parent’s share at 80% \$000 1,900 400 2,300 Note: Pre-acquisition profits = \$500k (retained profits at acquisition date) 80% eliminated...
View Full Document

## This document was uploaded on 04/03/2014.

Ask a homework question - tutors are online