CSFP (Practice) Flashcards
Columns used in CSFP?
Parent
Subsidiary
Adjustment
Group SFP
After listing proforma?
Do adjustments (Cash in transit, PURP)
Common workings in CSFP
FV net asset value
Goodwill
NCI
Group retained earnings
Columns in net asset value?
Acquisition date
Closing date
Post-acquisition date
Rows in net asset value?
Share capital
Retained earnings
Fair value adjustments
PURP
Steps for the workings?
Asset and liabilities (PURP, cash in transit)
Goodwill
NCI
Group retained earnings
PPE carrying amount (relates to goodwill)
Where is share for share calculated?
In the shares for consideration
e.g. two for every three shares is denoted as 2/3
What happens with PPE carrying amount?
It is deducted from NCA
How to calculate loan notes?
Subsidiary shares * parent % * share price/number of shares
Eliminate unrealised profit?
Credit inventory. Reduce current assets
Is cash in transit a current asset?
Yes
What can consideration transferred include?
Shares
Loan notes
Deferred cash?
Will make a payment in the future
Calculate inventory from cost and fair value?
Fair value - cost
Net assets for parent or subsidiary?
Subsidiary
Is cash included in goodwill?
Yes
Impairment losses?
Deducted from goodwill and NCI
What is pro rating?
Process of proportionally allocating financial figures based on a specific time period
Steps for CSFP?
Proforma
Adjustments (current assets and liabilities)
Fair value adjustments
FV net assets of subsidiary
Goodwill
NCI
Retained earnings
Cash in transit for payables?
100% P + 100% S - payables amount
Cash in transit for receivables?
100% P + 100% S - cash amount - receivables amount
Greater than 50%?
Subsidiary
Between 20% to 50%?
Associate
What is working 1?
Group structures
What is working 2?
FV of subsidiary’s net assets at acquisition
What is working 3?
Goodwill
What is working 4?
NCI
What is working 5?
Retained earnings
P sells $100 goods to S at $125 and S has not sold goods at end of year? (Unrealised profit)
P is the seller. $125-$100 = $25 (PUP)
Decrease retained earnings
Decrease inventory
If P is seller?
Adjust working 5
If S is seller?
Adjust working 2 at reporting date instead of adjustment date
S sold goods P at $120000 based on markup of 20%. Half of goods remain in inventory at year end? (unrealised profit)
S is the seller. 120/2 = 60
60 * 20/120 = 10 (PURP)
Decrease inventory
Decrease retained earnings. PURP is deducted in W2 in reporting date section, instead of W5
P sold an item of $250000 to S when value was $200000.
P is the seller. Proceeds - CV = 50 (PUP)
Decrease retained earnings
Decrease PPE.
PPE has same rules as inventory
Fair value adjustment treatment where fair value is £50000 higher than book value and there’s 10 years of depreciation?
Done in working 2
FV (PPE) 50 (adjust at reporting and adjustment date) - (extra depreciation or sale of inventory) 5 (only reporting date)
Also adjust PPE: 100%P + 100%S + 50 - 5
Fair value adjustment treatment where fair value is £100000 and is a contingent liability?
Done in working 2
100000 is deducted from reporting date and acquisition date.
100000 contingent liability is recorded in CL
Start of acquisition for depreciation in fair value adjustment?
Put in full depreciation for fair value adjustment
Mid year acquisition for depreciation in fair value adjustment?
Pro rate. e.g. 50 * (6/12)
If acquisition took place 2 years ago for depreciation in fair value adjustment?
2 years worth of additional depreciation (50/10) * 2
Examples of consideration?
Acquiring a controlling interest in a subsidiary
Share for share exchange
Deferred cash consideration
Contingent consideration
Share for share exchange calculation and journal entry?
Harry acquired 80% of 10 million ordinary $1 shares of Sally offering share exchange of one for every four shares acquired. FV of Harry;s shares is $3 per share
of P shares issues = 8m / 4 = 2m
Number of S shares acquired = 80% * $10m = 8m
Number of shares issued = 8m / 4 = 2m
2m * $3 = $6m
Investment $6m (Not relevant)
Increase Share capital ($2m @ $1) $2m
Increase share premium $4m (Balancing)
Deferred meaning?
Pay cash in the future
Deferred consideration?
Parent may agree to pay cash in future following acquisition of subsidiary
Deferred consideration calculation?
Cash OR number of S shares acquired * present value $ * discount rate $
Deferred consideration liability?
Deferred consideration * cost of capital %
Deferred consideration in SFP?
Deferred consideration + Deferred consideration liability
Contingent consideration?
Recorded at fair value. Takes into account probability of payment being made
What requires a separate working and is not adjusted in CSFP?
Goodwill
NCI
Retained earnings
Share premium
Consideration transferred?
Always subsidiary figures
How is depreciation for one year treated?
Decrease PPE
Decrease retained earnings
How to calculate partial goodwill?
Fair value of consideration + (NCI * net assets at acquisition) - net assets at acquisition
When to do markup calculation?
Viagem co had a markup cost of 25% on sales. Greco had $1.5million of these goods in inventory