Advanced Accounting, Updated Canadian Edition Solution Manual

CHAPTER 2 Business Combinations BRIEF EXERCISES BRIEF EXERCISE 2-1 According to IFRS 3 Business Combinations, a business combination is a transaction or other event in which an acquirer obtains control of one or more businesses. For a business combination to occur, there has to be an economic transaction between two entities. Control exists when the investor is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. A business is an integrated set of activities and assets that is capable of being conducted and managed for the purpose of providing a return in the form of dividends, lower costs or other economic benefits directly to investors or other owners, members or participants. BRIEF EXERCISE 2-2 The acquisition date is the date on which the acquirer obtains control of the acquiree. It is important because on this date:  The fair values of the identifiable assets acquired and liabilities assumed are measured.  The fair value of the consideration transferred is measured.  The goodwill or gain on bargain purchase is calculated. BRIEF EXERCISE 2-3 Contingent consideration is: Usually, an obligation of the acquirer to transfer additional assets or equity interests to the former owners of an acquiree as part of the exchange for control of the acquiree if specified future events occur or conditions are met. However, contingent consideration also may give the acquirer the right to the return of previously transferred consideration if specified conditions are met. The consideration transferred includes any asset or liability resulting from a contingent consideration arrangement. This is measured at fair value at acquisition date. The acquirer shall classify the obligation to pay contingent consideration as a liability or equity. Changes in the measurement of the obligation subsequent to the acquisition date resulting from events after the acquisition date are accounted for differently depending on whether the obligation was classified as equity or debt. If it is classified as equity, the equity shall not be remeasured and the subsequent settlement is accounted for within equity. If it classified as a financial liability, it is accounted for under IAS 39 and is subsequently measured at fair value with movements being accounted for in accordance with that standard. Any adjustments are recognized in profit or loss. The subsequent accounting for contingent consideration is to treat it as a post-acquisition event and it does not affect the measurements made at the acquisition date. BRIEF EXERCISE 2-4 In a business combination, the identifiable assets acquired and liabilities assumed shall be recognized separately from goodwill. Because the assets and liabilities are measured at fair value, the assets and liabilities are recognized regardless of the degree of probability of inflow/outflow of economic benefits. The fair value reflects expectations in its measurement. The assets and liabilities recognised must meet the definitions of assets and liabilities in the Framework. The assets and liabilities recognised must also be part of the exchange transaction rather than resulting from separate transactions. In recognizing the assets and liabilities, it is necessary to classify or designate them. The acquirer does this based on the contractual terms, economic conditions, its operating or accounting policies, and other pertinent conditions that exist at the acquisition. BRIEF EXERCISE 2-5 According to IFRS 3 Business Combinations, for each business combination, one of the combining entities shall be identified as the acquirer. The acquirer is the entity that obtains control of the acquiree. Control is the power to govern the financial and operating policies of the acquiree so as to obtain benefits from its activities. Determination of the acquirer sometimes requires judgement. IFRS 3 provides some indicators to assist in assessing which entity is the acquirer:        Is there a large minority voting interest in the combined entity? The acquirer is usually the entity that has the largest minority voting interest in an entity that has a widely dispersed ownership. What is the composition of the governing body of the combined entity? The acquirer is usually the combining entity whose owners have the ability to elect, appoint or remove a majority of the members of the combined entity‘s governing body. What is the composition of the senior management that governs the combined entity subsequent to the combination? This is an important indicator given that the criterion for identifying an acquirer is that of control. What are the terms of the exchange of equity interests? Has one of the combining entities paid a premium over the pre-combination fair value of one of the combining entities, an amount paid in order to gain control? Which entity is the larger? This could be measured by the fair value of each of the combining entities, or relative revenues or profits. In a takeover, it is normally the larger company that takes over the smaller company (that is, the larger company is the acquirer). Which entity initiated the exchange? Normally the entity that is the acquirer is the one undertakes action to take over the acquiree. What are the relative voting rights in the combined entity after the business combination? The acquirer is usually the entity whose owners have the largest portion of the voting rights in the combined entity BRIEF EXERCISE 2-6 The key steps in applying the acquisition method are: 1. Identify the acquirer. 2. Determine the acquisition date. 3. Recognize and measure the identifiable assets acquired, the liabilities assumed and anynon-controlling interest in the acquiree. 4. Recognize and measure goodwill or a gain from a bargain purchase. BRIEF EXERCISE 2-7 IFRS 3 Business Combinations states that the consideration transferred shall be:  measured at fair value, determined at acquisition date, and  calculated as the sum of the fair values of the assets transferred by the acquirer, the liabilities incurred by the acquirer to former owners of the acquiree, and the equity interests issued by the acquirer. BRIEF EXERCISE 2-8 Fair value is defined according to IFRS 13 Fair Value Measurement as: ―the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.‖ Fair value is a market-based measurement, not an entity-specific measurement. For some assets and liabilities, observable market transactions or market information might be available. For other assets and liabilities, observable market transactions and market information might not be available. However, the objective of a fair value measurement in both cases is the same — to estimate the price at which an orderly transaction to sell the asset or to transfer the liability would take place between market participants at the measurement date under current market conditions (i.e., an exit price at the measurement date from the perspective of a market participant that holds the asset or owes the liability). When a price for an identical asset or liability is not observable, an entity measures fair value using another valuation technique that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs. Because fair value is a market-based measurement, it is measured using the assumptions that market participants would use when pricing the asset or liability, including assumptions about risk. As a result, an entity’s intention to hold an asset or to settle or otherwise fulfill a liability is not relevant when measuring fair value. A fair value measurement is for a particular asset or liability. Therefore, when measuring fair value an entity shall take into account the characteristics of the asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the measurement date. BRIEF EXERCISE 2-9 IFRS 3.36 specifies the measurement of the gain. It is required for an acquirer to: Reassess whether it has correctly identified all assets acquired and liabilities assumed, measured at fair value all the assets acquired and liabilities assumed, and measured the consideration transferred. An acquirer is required to recognize any remaining gain on bargain purchase immediately in profit or loss. BRIEF EXERCISE 2-10 The acquisition method requires the assets and liabilities of the acquiree to be measured at fair value whereas the assets and liabilities of the acquirer continue to be measured at their carrying values. It is therefore necessary in a business combination to determine which entity is the acquirer and which is the acquiree. EXERCISES EXERCISES 2-1 (a) According to IFRS 3 Business Combinations, the acquirer is the combining entity that obtains control of the other combining entities. Determination of the acquirer requires judgment and IFRS 3 provides indicators/guidelines to assist in this judgment: Determination of the acquirer requires judgement. IFRS 3 provides some indicators to assist in assessing which entity is the acquirer:        Is there a large minority voting interest in the combined entity? The acquirer is usually the entity that has the largest minority voting interest in an entity that has a widely dispersed ownership. What is the composition of the governing body of the combined entity? The acquirer is usually the combining entity whose owners have the ability to elect, appoint or remove a majority of the members of the combined entity‘s governing body. What is the composition of the senior management that governs the combined entity subsequent to the combination? This is an important indicator given that the criterion for identifying an acquirer is that of control. What are the terms of the exchange of equity interests? Has one of the combining entities paid a premium over the pre-combination fair value of one of the combining entities, an amount paid in order to gain control? Which entity is the larger? This could be measured by the fair value of each of the combining entities, or relative revenues or profits. In a takeover, it is normally the larger company that takes over the smaller company (that is, the larger company is the acquirer). Which entity initiated the exchange? Normally the entity that is the acquirer is the one undertakes action to take over the acquiree. What are the relative voting rights in the combined entity after the business combination? The acquirer is usually the entity whose owners have the largest portion of the voting rights in the combined entity. EXERCISE 2-1 (Continued) (a) Why is it necessary to identify an acquirer? The consideration transferred is measured on the basis of the consideration given by the acquirer, while the identifiable assets and liabilities of the acquiree are measured at fair value. In relation to White Ltd – Cloud Ltd, the main effect then would be: If White Ltd is the acquirer, the identifiable assets, liabilities and contingent liabilities of Cloud Ltd would be measured at fair value while White Ltd‘s assets and liabilities would remain at their original carrying amounts. If Cloud Ltd were the acquirer, it would be White Ltd.‘s assets and liabilities that would be at fair value while Cloud Ltd.‘s assets and liabilities would remain at their original carrying amounts. Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-2 (a) Consideration transferred: Shares of New Ltd. 100,000 shares × $6.50/share = $650,000 Net assets acquired (these are measured at fair value): Land Plant Inventory Cash Accounts payable Loans Net fair value $350,000 $290,000 $85,000 $15,000 ($20,000) ($80,000) $640,000 The consideration transferred is then compared with the net fair value of the identifiable assets and liabilities to determine whether goodwill or a gain arises. In this case, the consideration transferred is greater, therefore goodwill will have been acquired. Goodwill = $650,000 – $640,000 = $10,000. The journal entries can then be created from the acquisition analysis. Land Plant Inventory Cash Goodwill Accounts payable Loans Share capital (To record the acquisition of net assets of Daylight Ltd.) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 350,000 290,000 85,000 15,000 10,000 20,000 80,000 650,000 8 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-2 (Continued) (b) Consideration transferred: Shares of New Ltd. 100,000 shares × $6.00/share = $600,000 Net assets acquired (these are measured at fair value): Land Plant Inventory Cash Accounts payable Loans Net fair value $350,000 $290,000 $85,000 $15,000 ($20,000) ($80,000) $640,000 The consideration transferred is then compared with the net fair value of the identifiable assets and liabilities to determine whether goodwill or a gain arises. In this case, the consideration transferred is less, therefore a bargain purchase (gain) will have been acquired. Gain = $600,000 – $640,000 = $40,000. The journal entries can then be created from the acquisition analysis. Land Plant Inventory Cash Gain on bargain purchase Accounts payable Loans Share capital (To record the acquisition of net assets of Daylight Ltd.) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 350,000 290,000 85,000 15,000 40,000 20,000 80,000 600,000 9 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-3 (a) Acquisition analysis Consideration transferred: Shares: 100,000 × 10 × $10 = Patent Cash: 100,000 × $5.20 = $10,000,000 1,000,000 520,000 $11,520,000 Fair value of identifiable assets and liabilities acquired: Current assets Non-current assets Liabilities $980,000 4,220,000 5,200,000 500,000 $4,700,000 Goodwill = $11,520,000 – $4,700,000 = $6,820,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 10 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-3 (Continued) (b) Journal entries: Lai Hing Ltd Current assets 980,000 Non-current assets 4,220,000 Goodwill 6,820,000 Liabilities Patent 1 Share capital Gain on sale of patent Cash (Acquisition of Sound Ltd) 1 to remove the NBV of the patent as a result of the transfer Acquisition-related expenses 10,000 Cash (Payment of costs associated with the acquisition to former shareholders) Share capital Cash (Costs of issuing shares) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 500,000 350,000 10,000,000 650,000 520,000 10,000 500 500 11 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-4 Consideration transferred: Shares: 2 × 100,000 × $4 Cash: $1.50 × 100,000 $800,000 150,000 $950,000 Consideration received: Equity = $850,000 Goodwill = $950,000 – $850,000 = $100,000. Journal entries: Island Ltd Net assets in Island Ltd Goodwill Share capital Cash (Acquisition of shares in Island Ltd) Share capital Cash (Share issue costs) Solutions Manual 850,000 100,000 800,000 150,000 800 800 Copyright © 2013 John Wiley & Sons Canada, Ltd. 12 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-5 (a) 100,000 shares issued at $1.80 per share Consideration transferred: Shares: 100,000 × $1.80 $180,000 Net fair value of identifiable assets, liabilities, and contingent liabilities acquired: Equipment Land Trucks Current assets Current liabilities Goodwill = $180,000 – $164,000 = $50,000 80,000 40,000 10,000 180,000 16,000 $164,000 $16,000 Journal entries: Lower Ltd. Equipment Land Trucks Current assets Goodwill Current liabilities Share capital (Acquisition of assets and liabilities of Audet Ltd.) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 50,000 80,000 40,000 10,000 16,000 16,000 180,000 13 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-5 (Continued) (b) 100,000 shares issued at $1.60 per share Consideration transferred: Shares: 100,000 × $1.60 $160,000 Net fair value of net assets acquired (see above) $164,000 Gain on bargain purchase = $164,000 – $160,000 = $4,000 Journal entries: Lower Ltd Equipment Land Trucks Current assets Current liabilities Gain on bargain purchase Share capital (Acquisition of assets & liabilities of Audet Ltd) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 50,000 80,000 40,000 10,000 16,000 4,000 160,000 14 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-6 (a) Consideration transferred = 100,000 × $1.90 = $190,000 Net fair value of identifiable assets and liabilities of Dory Ltd. = $175,000 Goodwill = = $190,000 – $175,000 $15,000 The journal entries at acquisition date, December 1, 2013 are: Cash Furniture &fixtures Accounts receivable Property, plant, and equipment Goodwill Accounts payable Current tax liability Provision for vacation pay Share capital (To record the acquisition of Dory Ltd. by Meeru) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 50,000 20,000 5,000 125,000 15,000 15,000 8,000 2,000 190,000 15 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-6 (Continued) Acquisition of Dory Ltd. On December 1, 2013 all of the assets and liabilities of Dory Ltd. were acquired by the Company in exchange for issuing 100,000 shares. The fair value on the date of acquisition of the shares issued was $1.90 each. The acquisition-date fair value of the total consideration transferred and the acquisitiondate fair value of each major class of consideration were as follows: Cash Furniture &fixtures Accounts receivable Property, plant, and equipment Goodwill Accounts payable Current tax liability Provision for vacation pay 50,000 20,000 5,000 125,000 15,000 15,000 8,000 2,000 Additional information that would be required in the note disclosure for which there is currently not enough information is as follows:  Reason for the acquisition  What goodwill is comprised of  The amounts of revenue and profit or loss of the acquiree since the acquisition date included in the consolidated statement of comprehensive income for the reporting period; and  The revenue and profit or loss of the combined entity for the current reporting period as though the acquisition date for all business combinations that occurred during the year had been as of the beginning of the annual reporting period. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 16 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-6 (Continued) (b) At December 31, 2013, the provisional amounts must be used as per journal entries in part (a). In 2014, the carrying amount of the plant must be calculated as if its fair value at the acquisition date had been recognized from that date, with an adjustment to goodwill. The plant increased by $6,000 from the estimated value. This means that Goodwill will increase by $6,000. If the plant had a 5-year life from acquisition date, Dory Ltd would have charged depreciation for 1 month in 2013. Extra depreciation of $100 is required (calculated as 1/5 × 1/12 × $6,000). The adjusting entry at March 1, 2014 is: Plant Goodwill (Adjustment for provisional accounting) Retained earnings (beginning) Accumulated depreciation (Adjustment to depreciation due to provisional accounting) 6,000 6,000 100 100 If depreciation has been calculated monthly for 2014, further adjustments would be required. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 17 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-6 (Continued) (c) Consideration transferred = = Net fair value of identifiable assets and liabilities of Dory Ltd = Gain on bargain purchase = = 100,000 × $1.70 $170,000 $175,000 $175,000 – $170,000 $5,000 The journal entries at acquisition date, December 1, 2013 are: Cash Furniture &fixtures Accounts receivable Property, plant, and equipment Accounts payable Current tax liability Provision for vacation pay Gain on bargain purchase Share capital (To record the acquisition of Dory Ltd. by Meeru) 50,000 20,000 5,000 125,000 15,000 8,000 2,000 5,000 170,000 EXERCISE 2-7 The acquisition date is the date on which the acquirer obtains control of the acquiree. In this situation, there are three potential dates which could be considered to be the acquisition date. May 1, 2013 is the date that Chevron Inc. decided to acquire all of the outstanding shares of Chow Ltd. However, as of that date, Chevron Inc. has not obtained control of Chow Ltd., and as such it would not be considered to be the acquisition date. The preliminary acquisition price is based on the March 31, 2013 financial statements. However, again control of Chow Ltd. has not passed to Chevron Inc. and as such it also would not be considered to be the acquisition date. June 30, 2013 is the date when payment will be made, when the final purchase price is to be determined and it is when the shares of Chow Ltd. are to be transferred to Chevron Inc. As the shares will have been transferred to Chevron Inc., this is when control will have transferred and that is to be considered to be the acquisition date. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 18 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-8 The total acquisition price is: $947,695 purchase price $0 contingent consideration (given that the net income of Paisley Limited has historically been under $250,000 there is a remote chance that the net income will exceed $500,000) $947,695 total The legal and consulting fees would be expensed as incurred and not included in the total acquisition price as they are not part of the fair value exchange between the buyer and seller, they are separate transactions and they do not represent assets of the acquirer at the acquisition date because the benefits obtained are consumed as the services are received. EXERCISE 2-9 Consideration transferred: Cash $847,103 Net assets acquired: Fair market value of net assets $678,103 Goodwill = $847,103 – $678,103 = $169,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 19 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 EXERCISE 2-10 Consideration transferred: Cash Net assets acquired: Accounts receivable Inventory Property, plant, and equipment Accounts payable Long-term debt Fair value of net assets acquired $895,679 $145,628 $245,918 $501,234 ($167,291) ($199,201) $526,288 Goodwill = $895,679 – $526,288 = Accounts Receivable Inventory Property Plant and equipment Goodwill Accounts payable Long term debt Cash Solutions Manual $369,391 145,628 245,918 501,234 369,391 Copyright © 2013 John Wiley & Sons Canada, Ltd. 167,291 199,201 895,679 20 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEMS PROBLEM2-1 CHRAPATY LTD – SQUID LTD Cost of the combination Number of shares issued Cost per share = Consideration transferred = ½ (90% × 60,000) = 27,000 $6.20 = 27,000 × $6.20 = $167,400 (a) Journal entries: Chrapaty Ltd Shares in Squid Ltd Share capital (Cost of shares acquired) 167,400 Share capital Cash (Costs of shares issued) 2,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 167,400 2,000 21 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-1 (Continued) (b) Determining the fair value of shares issued In acquiring the Squid Ltd shares, Chrapaty Ltd gave up 27,000 of its own shares. The problem is to determine which share price should be used to determine the cost. $6.20 is used here as it represents the fair value at the date of acquisition. (c) CHRAPATY LTD Statement of Financial Position Current Assets Non-current Assets Investment in Squid Ltd Other Total Non-current Assets Total Assets Liabilities and Shareholder’s Equity Liabilities Creditors and provisions Total Liabilities Equity Share capital ($80,000 + $167,400 – $2,000) Reserves Asset revaluation reserve Retained earnings Total Shareholder’s Equity Total Liabilities and Shareholder’s Equity Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. $146,000 $167,400 190,000 357,400 $503,400 $28,000 $28,000 $245,400 $140,000 90,000 475,400 $503,400 22 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-2 BILLIARDCO – QTECH LTD Acquisition analysis Consideration transferred = $20,000 (cash) + $40,000 (shares: 16,000 × $2.50) = $60,000 (a) Journal entries: Billiardco Net fair value of identifiable assets and liabilities acquired: Property, plant, and equipment Inventory Accounts receivable Accounts payable Consideration transferred = Net fair value of identifiable assets and liabilities acquired = Goodwill = Solutions Manual $30,000 28,000 20,000 78,000 20,000 $58,000 $60,000 $58,000 $2,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. 23 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-2 (Continued) (a) (continued) The journal entries are: Property, plant and equipment Inventory Accounts receivable Goodwill Accounts payable Payable to Qtech Share capital (Net assets acquired from Qtech Ltd. and issue of shares) 30,000 28,000 20,000 2,000 Payable to Qtech Ltd Cash (Payment of cash consideration) 20,000 20,000 20,000 40,000 20,000 Acquisition-related expenses Cash (Payment of acquisition-related costs) 500 Share capital Cash (Share issue costs) 400 Solutions Manual 500 400 Copyright © 2013 John Wiley & Sons Canada, Ltd. 24 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-2 (Continued) (b) Billiardco Statement of Financial Position Current Assets Cash ($30,000 – $20,000 – $500 – $400) Accounts receivable ($8,000 + $20,000) Inventories ($14,000 + $28,000) Total Current Assets Non-current Assets Property, plant and equipment ($50,000 + $30,000) Government bonds Goodwill Total Non-current Assets Total Assets Shareholder’s Equity and Liabilities Current Liabilities Accounts payable ($20,000 + $2,000) Total Liabilities Equity Share capital ($100,000 + $40,000 – $400) Retained earnings ($12,000 – $500) Total Equity Total Liabilities and Shareholder’s Equity $9,100 28,000 42,000 $79,100 $80,000 12,000 2,000 94,000 $173,100 $22,000 $22,000 $139,600 11,500 $151,100 $173,100 (c) ERROR ADJUSTMENT According to IFRS 3 “Business Combinations”, an entity shall correct material prior period errors retrospectively in the first set of financial statements authorized for issue after their discovery by: (a) restating the comparative amounts for the prior period(s) presented in which the error occurred; or (b) if the error occurred before the earliest prior period presented, restating the opening balances of assets, liabilities and equity for the earliest prior period presented. Assuming no depreciation of plant: Property Plant and equipment – net Goodwill/ bargain purchase Retained earnings (beginning balance) 6000/5 = 1200/year x 1/12 (Adjustment for error) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 5,900 6,000 100 25 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-3 Acquisition analysis To Preferred Shareholders: Cash Shares = = = = $3.10 x 50,000 $155,000 (2 x 50,000) x $4.20 $420,000 To Common Shareholders: As 90% of the common shareholders accepted, 90% X 80,000 = 72,000 Cash = = ($1.20 x ½ x 72,000) + ($1.20 x ½ x 72,000 x 0.925926) $43,200 + $40,000 $83,200 Shares = = (3 x 72,000) x $4.20 $907,200 Total = = $238,200 (Cash) + $1,327,200 (shares) $1,565,400 Solutions Manual = Copyright © 2013 John Wiley & Sons Canada, Ltd. 26 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-3 (Continued) (a) Journal entries: Halbert Corp 30/11/2013 Preferred shares in Delcon Ltd Cash Share capital (Acquisition of all preference shares of Delcon Ltd) Common shares in Delcon Ltd Cash Payable (to ex-Delcon shareholders) Share capital (Acquisition of 90% of the common shares of Delcon Ltd) 30/11/2014 Payable (to ex-Delcon shareholders) Interest expense Cash (Payment of deferred amount) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 575,000 155,000 420,000 990,400 43,200 40,000 907,200 40,000 3,200 43,200 27 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-3 (Continued) (b) Journal entries: Delcon Ltd 1/12/2013 Shares in other companies Asset revaluation reserve (Revaluation of asset) 1/12/2013 Asset revaluation reserve Dividend payable (Declaration of dividends) Dividend payable Share capital—Common shares (Payment – 16,000 common shares) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 160,000 160,000 32,000 32,000 32,000 32,000 28 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-4 HASTINGS LTD – F-SQUARED LTD (a) Acquisition analysis Net fair value of assets and liabilities acquired: Accounts receivable Inventory Land Buildings Property, plant and equipment $34,700 39,000 130,000 40,000 46,000 $289,700 Consideration transferred Shares: 2/3 × 60,000 × $3.20 Cash Accounts payable ($43,500 + $1,600) Mortgage and interest ($40,000 + $4,000) Bonds and premium Liquidation expenses $128,000 $45,100 44,000 52,500 2,400 144,000 (12,000) Cash held by F-Squared Gain on bargain purchase = = $289,700 – $260,000 $29,700 Property, plant, and equipment Inventory Buildings Accounts receivable Land Gain on bargain purchase Cash Share capital (Net assets acquired from F-Squared Ltd. and issue of shares) Share capital Cash (Costs of issuing shares) Solutions Manual 132,000 $260,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. 46,000 39,000 40,000 34,700 130,000 29,700 132,000 128,000 1,200 1,200 29 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-4 (Continued) (b) Hastings Ltd. Statement of Financial Position Current Assets Accounts receivable ($25,000 + $34,700) Inventories ($35,500 + $39,000) Total Current Assets Non-current Assets Property, plant, and equipment ($65,000 + $46,000) Buildings ($60,000 + $40,000) Land ($150,000 + $130,000) Goodwill Total Non-current Assets Total Assets Shareholder’s Equity and Liabilities 59,700 74,500 $134,2000 111,000 100,000 280,000 25,000 516,000 $650,200 Current Liabilities Bank indebtedness ($23,000 – $132,000 – $1,200) Accounts payable Non-current liabilities Mortgage loan Bonds Total Non-current liabilities $ Total Liabilities Equity Share capital ($100,000 + $128,000 – $1,200) Retained earnings ($77,500 + $29,700) Total Equity Total Liabilities and Shareholder’s Equity Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 110,200 56,000 $166,200 $50,000 100,000 $150,000 $316,200 $226,800 107,200 $334,000 $650,200 30 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-5 NEWSTAR INC – PLX LTD (a)Acquisition Analysis – Newstar Ltd – PLX Ltd Consideration transferred Shareholders Debentures Shares Creditors Cash ‗A‘ shares of PLX Ltd. ($40,000/2) Debentures in Newstar (1:1) 20,000 B shares of PLX Ltd. 60,000 Shares in Newstar (2/3) 40,000 × $2.70 = 20,000 × $3.50 Debentures issued Plus premium (10%) $30,000 3,000 33,000 31,000 21,500 5,000 16,200 106,700 (20,000) Accounts payable Mortgage loan Liquidation costs Annual vacation pay Total cash required Less cash already held $70,000 $108,000 Net fair value of identifiable assets and liabilities acquired Accounts receivable Inventory Property, plant and equipment Shares in Sefton Ltd $86,700 $264,700 $56,000 39,200 140,000 22,500 $257,700 Goodwill [$264,700* – $257,700] = $7,000 * The $1,600 transport costs are not included in the total consideration given to calculate goodwill. Rather they are expensed as incurred. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 31 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-5 (Continued) NEWSTAR INC Journal Entries Accounts receivable Inventory Property, plant, and equipment Shares in Sefton Ltd Goodwill Payable to PLX Ltd Share capital 7% Debentures (Acquisition of PLX Ltd) 56,000 39,200 140,000 22,500 7,000 Payable to PLX Ltd Cash (Payment of cash consideration) 86,700 Acquisition-related expenses Cash (Payment of acquisition-related costs) 1,600 Share capital Cash (Payment of share issue costs) Solutions Manual 86,700 108,000 70,000 86,700 1,600 900 Copyright © 2013 John Wiley & Sons Canada, Ltd. 900 32 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-5 (Continued) (b) Newstar Inc. Statement of Financial Position Current Assets Accounts receivable ($75,000 + $56,000) Inventories ($56,000 + $39,200) Total Current Assets Non-current Assets Property, plant, and equipment ($180,000 + $140,000) Accumulated depreciation Land Investment in Sefton Ltd. Bonds in Akaroa Ltd. Goodwill Total Non-current Assets Total Assets 131,000 95,200 $226,200 320,000 (60,000) 65,000 22,500 10,000 7,000 364,500 $590,700 Shareholder’s Equity and Liabilities Current Liabilities Bank indebtedness($50,000 – $86,700 – $1,600 – $900) Accounts payable Non-current liabilities Mortgage loan Bonds ($100,000 + $70,000) Total Non-current liabilities Total Liabilities Equity Share capital ($100,000 + $108,000 – $900) Retained earnings ($39,000 – $1,600) Total Equity Total Liabilities and Shareholder’s Equity Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. $39,200 62,000 $101,200 $75,000 170,000 245,000 $346,200 $207,100 37,400 $244,500 $590,700 33 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM2-6 LING LTD – MORWONG LTD (a)Acquisition analysis Consideration transferred Land Delivery trucks Cash Accounts payable Liquidation expenses Cash held $120,000 28,000 $23,500 1,500 $25,000 (2,000) 23,000 $171,000 Fair value of identifiable assets and liabilities acquired: Accounts receivable Land Buildings Cultivation equipment Irrigation equipment $15,000 120,000 40,000 40,000 22,000 Loan—Bank of NB Loan—Farinacci Bros Loan—Long Cloud (80,000) (35,000) (52,500) Goodwill Goodwill Solutions Manual = = $237,000 167,500 $69,500 $171,000 – $69,500 $101,500 Copyright © 2013 John Wiley & Sons Canada, Ltd. 34 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-6 (Continued) LING LTD Journal Entries Accounts receivable Land Buildings Cultivation equipment Irrigation equipment Goodwill Loss on disposal of the trucks Loan—Bank of NB Loan—Farinacci Bros Loan—Long Cloud Land Gain on disposal of land Trucks Payable to Morwong Ltd (Acquisition of net assets of Morwong Ltd) 15,000 120,000 40,000 40,000 22,000 101,500 2,000 Payable to Morwong Ltd Cash (Payment of the consideration transferred) 23,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 80,000 35,000 52,500 50,000 70,000 30,000 23,000 23,000 35 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-6 (Continued) MORWONG LTD Journal Entries (b) Receivable from Ling Ltd Accounts receivable Land Buildings Cultivation equipment Irrigation equipment Loan—Bank of NB Loan—Farinacci Bros Loan—Long Cloud Retained earnings (Transfer of assets and liabilities) Land Delivery trucks Cash Receivable from Ling Ltd (Receipt of purchase consideration) 171,000 Retained earnings Liquidation expenses payable (Expense payable) 1,500 Liquidation expenses payable Accounts payable Cash (Payment of outstanding debts) 1,500 23,500 Share capital Retained earnings Shareholders‘ distribution dividend payable (Transfer of share capital and RE) 60,000 156,000 Shareholders‘ distribution payable Land Motor vehicle Delivery trucks (Transfer of assets to shareholders) 216,000 Solutions Manual 15,000 100,000 30,000 46,000 22,000 80,000 35,000 52,500 125,500 120,000 28,000 23,000 171,000 1,500 25,000 216,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. 120,000 32,000 64,000 36 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-6 (Continued) (c) LING LTD Statement of Financial Position as at July 1, 2013 Current Assets Accounts receivable ($25,000 + $15,000) Total Current Assets Non-Current Assets Land ($250,000 – $50,000 + $120,000) Buildings ($25,000 + $40,000) Cultivation equipment ($65,000 + $40,000) Irrigation equipment ($16,000 + $22,000) Delivery trucks ($45,000 – $30,000) Motor vehicles Goodwill Total Non-current Assets Total Assets Liabilities and Shareholder’s Equity Current Liabilities Bank overdraft Accounts payable Total Current Liabilities Non-current Liabilities Loan—Bank of NB ($150,000 + $80,000) Loan—Farinacci Bros ($35,000 + $35,000) Loan—Long Cloud ($70,000 + $52,500) Total Non-current Liabilities Total Liabilities Equity Share capital 40,000 320,000 65,000 105,000 38,000 15,000 25,000 101,500 669,500 $709,500 19,500 26,000 45,500 230,000 70,000 122,500 422,500 468,000 $100,000 Retained earnings ($73,500 + 70,000 -2000) Total Equity Total Liabilities and Shareholder’s Equity Solutions Manual $40,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. 141,500 241,500 $709,500 37 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-7 ZANADU LTD – CORION LTD Acquisition Analysis Net fair value of identifiable assets and liabilities acquired: Accounts receivable Land Buildings Farm equipment Irrigation equipment Vehicles ($172,000 – $48,000) Accounts payable $125,000 840,000 550,000 364,000 225,000 124,000 2,228,000 (80,000) $2,148,000 Consideration transferred: Shares: Cash: 100,000 × $14 per share$1,400,000 ($480,000 +$5,500 +$150,000 – $20,000) $615,500 220,000 $2,235,500 Land: Goodwill Solutions Manual $2,235,500 – $2,148,000 = Copyright © 2013 John Wiley & Sons Canada, Ltd. $87,500 38 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-7 (Continued) The journal entries in ZanaduLtd are: Accounts receivable Land Buildings Farm equipment Irrigation equipment Vehicles Goodwill Accounts payable Share capital Cash Land Gain on sale of land (Acquisition of net assets of Corion Ltd) 125,000 840,000 550,000 364,000 225,000 124,000 87,500 Acquisition-related expenses Cash (Payment of acquisition-related costs) 25,000 Share capital Cash (Share issue costs) 18,000 Solutions Manual 80,000 1,400,000 615,500 80,000 140,000 25,000 18,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. 39 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-8 SARATOGA LTD – KINGFISH LTD (a) (1)Assuming the fair value of “A” commonshares was $2 per share Acquisition analysis Net fair value of identifiable assets and liabilities acquired = $22,000 (inventory) + $34,000 (land and buildings) + $27,000 (plant and machinery) = $83,000 Consideration transferred = 40,000 shares × $2.00 = $80,000 Gain on bargain purchase = $3,000 Journal entries: Inventory Land and buildings Plant and machinery Gain on bargain purchase Share capital—―A‖ common (Assets acquired and shares issued) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 22,000 34,000 27,000 3,000 80,000 40 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-8 (Continued) (a) (continued) (2)Assuming the fair value of “A” commonshares was $2.20 per share Acquisition analysis Net fair value of identifiable assets and liabilities acquired (above) = Consideration transferred = = Goodwill = $83,000 40,000 shares × $2.20 $88,000 $5,000 Journal entries: Inventory Land and buildings Plant and machinery Goodwill Share capital—―A‖ common (Assets acquired and shares issued) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 22,000 34,000 27,000 5,000 88,000 41 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-8 (Continued) (b) KINGFISH LTD General Journal (1) Assuming the fair value of “A” commonshares was $2 per share Income from sale of segment (carrying amount of segment sold) Accumulated depreciation—plant & machinery Inventory Land and buildings Plant and machinery (Transfer of assets sold) 45,000 Receivable from Saratoga Ltd Income from sale of segment (Purchase consideration) 80,000 Shares in Saratoga Ltd Receivable from Saratoga Ltd (Receipt of purchase consideration) 80,000 18,000 15,000 10,000 38,000 80,000 80,000 Note: entries are treated as if a discontinued operation Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 42 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-8 (Continued) (b) (continued) (2) Assuming the fair value of “A” commonshares was $2.20 per share Income from sale of segment (carrying amount of segment sold) Accumulated depn.—plant and machinery Inventory Land and buildings Plant and machinery (Transfer of assets sold) 45,000 Receivable from Saratoga Ltd Income from sale of segment (Purchase consideration) 88,000 Shares in Saratoga Ltd Receivable from Saratoga Ltd (Receipt of consideration) 88,000 18,000 15,000 10,000 38,000 88,000 88,000 Note: entries are as if a discontinue operation Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 43 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-8 (Continued) (c) SARATOGA LTD Statement of Financial Position as at January 1, 2013 Current Assets Cash Accounts receivable Inventory ($43,000 + $22,000) Total Current Assets Non-Current Assets Land and buildings ($23,000 + $34,000) Plant and machinery ($52,000 + $27,000) Less: Accumulated depreciation Goodwill Total Non-Current Assets Total Assets $12,000 18,000 65,000 $95,000 57,000 $79,000 34,000 45,000 5,000 107,000 $202,000 Liabilities and Shareholder’s Equity Current Liabilities Accounts payable Non-current Liabilities Bonds Total Liabilities Equity Share capital 40,000 common shares, fully paid 40,000 ―A‖ common shares, fully paid Retained earnings Total Equity Total Liabilities & Shareholder’s Equity Solutions Manual $42,000 20,000 $62,000 $40,000 88,000 Copyright © 2013 John Wiley & Sons Canada, Ltd. $128,000 12,000 140 000 $202,000 44 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-9 TAILOR LTD – FLATHEAD LTD – FLEXON LTD (a) Acquisition Analysis – Tailor Ltd – Flathead Ltd Consideration transferred Shareholders Shares Shares of Flathead Ltd Shares in Tailor Ltd (1/3) = 150,000 50,000 × $2.50 Shares in Listed Companies $125,000 15,000 Creditors Cash Accounts payable Mortgage loan Liquidation costs Accrued vacation pay Total cash required Less cash already held $49,100 30,000 8,700 29,700 117,500 (5,200) 112,300 $252,300 Fair value of identifiable assets and liabilities acquired Accounts receivable Inventory Land and buildings Plant and equipment Goodwill Solutions Manual = $252,300 – $232,300 = Copyright © 2013 John Wiley & Sons Canada, Ltd. $21,300 26,000 80,000 105,000 $232,300 $20,000 45 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-9 (Continued) Acquisition Analysis – Tailor Ltd – FlexonLtd Consideration transferred To Shareholders: Shares Shares of Flexon Ltd 60,000 Shares in Tailor Ltd (1/2) 30,000 × $2.50 $75,000 Cash 60,000/2 × $1.50 45,000 $120,000 TAILOR LTD Journal Entries Accounts receivable Inventory Land and buildings Plant and equipment Goodwill Payable to Flathead Ltd Loss on disposal of asset Shares in listed companies Share capital (Acquisition of Flathead Ltd‘s assets) 21,300 26,000 80,000 105,000 20,000 112,300 1,000 Acquisition-related expenses Cash (Payment of acquisition-related costs) Share capital Cash (Payment of share issue costs) Shares in Flexon Ltd Share capital Cash (Acquisition of shares in Flexon Ltd) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 16,000 125,000 7,600 7,600 950 950 120,000 75,000 45,000 46 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-9 (b) Goodwill is measured differently for two reasons: a) It is prohibited to recognize internally generated goodwill so the figure recorded in the books of Flathead Ltd does not represent the total goodwill of the company as at acquisition date. b) Goodwill cannot be separated from the company and sold separately so no fair value is available. The only way goodwill can be measured is to compare the total value of the company against the fair values of its identifiable net assets, any surplus is deemed to represent the value of the net unidentifiable assets or goodwill. (c)The journal entry to record the dividend cheque is: Cash Dividend revenue (Dividend received from Flexon Ltd) 1,500 1,500 All dividends are treated as revenue by the acquirer regardless out of which equity the dividend is paid. (d)Tailor Ltd should post the following journal: Goodwill Cash (Payment to Flathead Ltd) 25,000 25,000 If the liability had been identified at acquisition date then Tailor Ltd would have paid an extra $25,000 cash to acquire the assets of Flathead Ltd. As the cost of the combination has increased but there has been no change in the fair values of identifiable assets and liabilities, then the value of goodwill acquired must increase. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 47 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-10 SAVOIE LTEE – BLACKFISH LTD – LYNXLTD (a) Acquisition Analysis: SavoieLtee – Blackfish Ltd Net fair value of identifiable assets and liabilities acquired: Land & buildings Plant & machinery Office equipment Shares in listed companies Accounts receivable Inventory $60,000 50,000 4,000 15,000 26,000 54,000 209,000 Accounts payable 14,000 Bank loan 16,000 30,000 Net fair value of identifiable assets and liabilities acquired $179,000 Consideration transferred: Shares in Savoie Ltee Shares issued by Blackfish Ltd Shares in SavoieLtd to issue: (3/4 × 60,000) 45,000 × $3.00 = Cash Current tax liability Provision for leave Bonds 5% premium Liquidation costs Less cash held Total consideration Goodwill Solutions Manual 60,000 $135,000 $6,000 10,000 50,000 2,500 2,500 71,000 11,000 [$195,000 – $179,000] Copyright © 2013 John Wiley & Sons Canada, Ltd. 60,000 $195,000 $16,000 48 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-10 (Continued) Acquisition Analysis: Savoie Ltee – Lynx Ltd’s Spare Parts Retail Division Net fair value of identifiable assets and liabilities acquired Land & buildings Plant & machinery Office equipment Inventory Accounts receivable $30,000 34,500 2,500 12,000 20,000 99,000 Accounts payable Provision for leave $14,000 7,000 21,000 $78,000 Consideration transferred: Cash Shares [11,000 × $3.00] Land and Buildings Goodwill [$103,000 – $78,000] Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. $10,000 33,000 60,000 $103,000 $25,000 49 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-10 (Continued) (b) SAVOIE LTEE General Journal Land & buildings Plant & machinery Office equipment Shares in listed companies Inventory Accounts receivable Goodwill Accounts payable Bank loan Payable to Blackfish Ltd Share capital (Acquisition of assets and liabilities of Blackfish Ltd and issue of shares) 60,000 50,000 4,000 15,000 54,000 26,000 16,000 Share capital Cash (Payment of costs of issuing shares) 2,000 Acquisition-related expenses Cash (Costs related to acquisition) 2,500 Payable to Blackfish Ltd Cash (Payment of cash) 60,000 Land & buildings Plant & machinery Office equipment Inventory Accounts receivable Goodwill Accounts payable Provision for leave Payable to Lynx Ltd Share capital Gain on sale of Land and Building (Acquisition of the spare parts retail division of Lynx Ltd and issue of shares) 30,000 34,500 2,500 12,000 20,000 25,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 14,000 16,000 60,000 135,000 2,000 2,500 60,000 14,000 7,000 10,000 33,000 60,000 50 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 PROBLEM 2-10 (Continued) Acquisition-related expenses Cash (Payment of acquisition-related costs) 1,000 Payable to Lynx Ltd Cash (Payment of purchase consideration) 10,000 1,000 10,000 LYNX LTD General Journal Cost of net assets of division sold Accounts payable Provision for leave Land & buildings Plant & machinery Office equipment Inventory Accounts receivable (Carrying amount of net assets sold) 66,000 14,000 7,000 Receivable from Savoie Ltee Income on sale of division (Consideration for net assets of division sold) Note: the difference between the income of 103000 and the cost of 66,000 will be reflected as a net gain 103,000 Cash Shares in Savoie Ltee Land & buildings Receivable from Savoie Ltee (Receipt of consideration from SavoieLtee) 10,000 33,000 60,000 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 20,000 32,000 2,000 12,000 21,000 103,000 103,000 51 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 WRITING ASSIGNMENTS WRITING ASSIGNMENT 2-1 Nature of goodwill  Is it an asset?  2 types: Internal vs external/acquired goodwill  Nature of internal goodwill: undervalued/unrecorded assets, core goodwill  Nature of acquired goodwill? Core goodwill: going concern & combination  Why did acquirer pay for goodwill? Synergy – extra benefits How to account for it    Internal goodwill IAS 38 Intangible Assets: not recognized as cannot determine a cost Acquired goodwill o Recognized only in a business combination o Measured as a residual and is calculated as the excess of the consideration transferred in a business combination over the acquirer‘s interest in the net fair value of the identifiable assets acquired and liabilities assumed from the acquiree o Subject to annual impairment test o If the goodwill is allocated to a cash generating unit, write off the goodwill first if there is an impairment loss o If reversal of impairment loss, no reinstatement of goodwill Future effects on Statement of Comprehensive Income o No cause for concern o No annual amortization o Only expense if impairment loss o Impairment loss cushioned by various accounting treatments such as use of cost method for PPE, non-recognition of internally generated goodwill & internally generated intangibles Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 52 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 WRITING ASSIGNMENT 2-2 Arguments in favour of expensing the acquisition related costs:  These costs are not part of the fair value exchange between the buyer and the seller.  They are separate transactions for which the buyer pays the fair value for the services received.  The services received from the outlays have been consumed, and so do not give rise to assets. Arguments against expensing:  Inconsistent with other accounting standards such as IAS 16Property, Plant and Equipment and IAS 38 Intangible Assets where directly attributable costs are considered as part of the cost of acquisition and capitalized into the cost of the asset acquired.  The costs are an integral part of the acquisition price, with the outlays being incurred in order to generate future benefits. Under IFRS 3 Business Combinations, a fair value model is adopted so consistency with IAS 16 and IAS 38 is not a strong argument. The acquirer is prepared to incur the costs at acquisition. Hence there must be an expectation on the acquirer‘s part that these will be recouped via future benefits from the business combination. As noted by Ms. Yamaguchi, business combinations do not result in immediate losses. However, because the fair value model is used, the assets acquired cannot be stated in excess of fair value – compare the initial measurement of financial instruments acquired under IAS 39 Financial Instruments: Recognition and Measurement. If goodwill reflects expected future benefits and is measured as a residual, then it may be argued the total benefits acquired by the acquirer are reflected in the cost of the combination being the sum of the consideration transferred and the directly attributable costs. Under this view there would be a larger goodwill measured than currently recognised under IFRS 3, but no expense for the acquisition-related costs. Note in IFRS it is argued that: 1. Acquisition-related costs are not part of the fair value exchange between the buyer and the seller. 2. They are separate transactions for which the buyer pays the fair value for the services received. 3. These amounts do not generally represent assets of the acquirer at acquisition date because the benefits obtained are consumed as the services are received. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 53 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 WRITING ASSIGNMENT 2-3 TC Corp entered into the employment agreement before the negotiations of the combination began, and the purpose of the agreement was to obtain the services of CEO. Thus, there is no evidence that the agreement was arranged primarily to provide benefits to AC Ltd or the combined entity. Therefore, the liability to pay $5 million is included in the application of the acquisition method. In other circumstances, TC might enter into a similar agreement with the CEO at the suggestion of AC during the negotiations for the business combination. If so, the primary purpose of the agreement might be to provide severance pay to the CEO, and the agreement may primarily benefit AC or the combined entity rather than TC or its former owners. In that situation, AC would account for the liability to pay the CEO in its post-combination financial statements separately from application of the acquisition method. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 54 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 WRITING ASSIGNMENT 2-4 1. The agreement, whether cancellable or not, meets the contractual-legal criterion. Additionally, because RAH Ltd establishes its relationship with Bourassa Corp. through a contract, not only the agreement itself but also RAH‘s customer relationship with Bourassa meets the contractual-legal criterion. As a result, the agreement should be recorded at its fair value. 2. The contract to be Wearhuis‘ exclusive supplier of sporting goods, whether cancellable or not, meets the contractual-legal criterion. Additionally, because Total Sporting Goods establishes its relationship with Wearhuis through a contract, the customer relationship with Wearhuis meets the contractual-legal criterion. Because Total Sporting Goods has only one customer relationship with Wearhuis, the fair value of that relationship incorporates assumptions about Total Sporting Good‘s relationship with Wearhuis related to both sporting goods and electronics. However, if Divestex Ltd. determines that the customer relationships with Wearhuis for sporting goods and for electronics are separate from each other, Divestex Ltd. would assess whether the customer relationship for electronics meets the separability criterion for identification as an intangible asset. The agreement should be recorded at its fair value. 3. Regardless of whether they are cancellable or not, the purchase orders from 60% of TransOntario‘s customers meet the contractual-legal criterion. Additionally, because TransOntario has established its relationship with 60% of its customers through contracts, not only the purchase orders but also TransOntario‘s customer relationships meet the contractual-legal criterion. Because TransOntario has a practice of establishing contracts with the remaining 40% of its customers, its relationship with those customers also arises through contractual rights and therefore meets the contractual-legal criterion even though TransOntario does not have contracts with those customers at December 31, 2013. As a result, the agreement should be recorded at its fair value in the business combination. 4. Because Financeco establishes its relationships with policyholders through insurance contracts, the customer relationship with policyholders meets the contractual-legal criterion. IAS 36 Impairment of Assets and IAS 38 Intangible Assets apply to the customer relationship intangible asset. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 55 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 WRITING ASSIGNMENT 2-5 Wheatnix would calculate a loss of $5 million (the lesser of the $6 million stated settlement amount and the amount by which the contract is unfavourable to the acquirer) separately from the business combination. The $3 million ‗at-market‘ component of the contract is part of goodwill. Whether Wheatnix had recognized previously an amount in its financial statements related to a pre-existing relationship will affect the amount recognized as a gain or loss for the effective settlement of the relationship. Suppose that IFRSs had required Wheatnix to recognize a $6 million liability for the supply contract before the business combination. In that situation, Wheatnix recognizes a $1 million settlement gain on the contract in profit or loss at the acquisition date (the $5 million measured loss on the contract less the $6 million loss previously recognized). In other words, Wheatnix has in effect settled a recognized liability of $6 million for $5 million, resulting in a gain of $1 million. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 56 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASES CASE 2-1 Principles in IAS 38 Intangible Assets:     Definitions of research (In the research phase of an internal project, an entity cannot demonstrate that an intangible asset exists that will generate probable future economic benefits. Therefore, this expenditure is recognized as an expense when it is incurred) versus development (In the development phase of an internal project, an entity can, in some instances, identify an intangible asset and demonstrate that the asset will generate probable future economic benefits. This is because the development phase of a project is further advanced than the research phase). There are criteria to determine what is research & development: o the technical feasibility of completing the intangible asset so that it will be available for use or sale. o its intention to complete the intangible asset and use or sell it. o its ability to use or sell the intangible asset. o how the intangible asset will generate probable future economic benefits. Among other things, the entity can demonstrate the existence of a market for the output of the intangible asset or the intangible asset itself or, if it is to be used internally, the usefulness of the intangible asset. o the availability of adequate technical, financial and other resources to complete the development and to use or sell the intangible asset. o its ability to measure reliably the expenditure attributable to the intangible asset during its development. Expense research outlays, capitalize development . Never recognize certain internally generated intangibles . How to account for the acquired research:    IFRS 3 Business Combinations is the relevant accounting standard to be followed as it was acquired in a business combination, not IAS 38. Measured at fair values using hierarchy: active market, similar transactions & valuation techniques. Intangibles that meet the recognition criteria must be accounted for separately from goodwill. Directors may prefer a classification of goodwill as the latter is not amortized, whereas intangibles generally have a finite life. CASE 2-2 Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 57 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CC acquired 220 leasehold interests from MC and their online store. They intend to use the locations purchased to eventually open CC stores in Eastern Canada, in addition to the website that was purchased. CC must maintain the net income and equity figures for the debt to equity covenant imposed by the lender who assisted with financing this acquisition. The CFO of CC thought that this transaction could be accounted for as a business combination. In doing so, the identifiable assets acquired, the leasehold interests and the website, would be measured at their acquisition date fair values and any goodwill or gain from bargain purchase would be recognized. By recognizing goodwill, which is not amortized but rather is tested for impairment on annual basis, by not amortizing it or expensing it immediately the equity figure would be more favourable. Similarly, by recognizing a gain from bargain purchase, it would be recognized in net income immediately and it would positively impact the equity and net income figures. However, it must be assessed if this transaction meets the conditions to be a business combination, whereby what was acquired constitutes a business or if the assets acquired are not a business, if it should be accounted for as an asset acquisition. A business combination is a transaction in which an acquirer, in this case CC, acquires control of a business. Must assess if CC has obtained control and if a business has been acquired. A reporting entity controls another entity when they have the power to direct its activities so as to generate returns for the reporting entity. CC has obtained control of the leasehold interests and website of MC as they are changing the activities so as to obtain benefits from it. However, must assess if these activities constitute a business or are simply an acquisition of assets. A business is an integrated set of activities and assets that is capable of being conducted and managed for the purpose of providing a return directly to owners or investors. A business consists of inputs and processes applied to those inputs that have the ability to create outputs. A business need not include all of the inputs or processes that the seller (MC) used in operating that business if market participants are capable of acquiring the business and continuing to produce outputs, for example by integrating the business with their own inputs and processes. CASE 2-2 (Continued) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 58 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 What CC acquired from MC are the leases for 220 of their 279 locations and their online website. Do these leases constitute a business (are there input, processes, and outputs) or are they an intangible asset- the favourable leases and the online site? It could be viewed that they did not buy the MC business since they did not buy the MC brand. However, the major value in MC are the lease locations. By not using the name brand MC to carry on the business subsequent to the acquisition, could conclude that the business itself is not being acquired and that it is only the assets they have purchased. However, part of what they paid for is the elimination of the competition called MC. In addition, the remaining stores are being wound up subsequent to the acquisition by CC and CC plans to start operating their own book stores within the 220 leasehold interests they acquired, which could be viewed as CC having bought a business. Therefore, what was acquired were intangible assets in a business combination— the leases and the website. Intangible assets are identifiable non-monetary assets without physical substance. It appears that the assets acquired would meet the criteria to be capitalized as intangible assets, as they are identifiable, CC has control over them, and there is the existence of future economic benefits. CC paid $150 million over 2 payments of $75 million each. The present value of this would be calculated and this would be the initial consideration given, and would be allocated separately to the leases and to the website based on their acquisition date fair values. The remainder of the purchase price over the fair value of the intangible assets would be considered to be goodwill. Based on the present fair values of $75 million for the leasehold interests and $15 million for the website, it would give rise to a preliminary goodwill figure of $60 million. CC would determine if it had a limited life, which appears to be the case (the average remaining term of the lease of ten years). This right would be amortized over that term. However, MC will continue to use the property initially so the actual lease term is less to CC. CC will put additional costs into renovating the locations. This would be a separate asset called leasehold improvements and would be depreciated over the lease term and taking into consideration any potential lease renewals. Would have to assess what is the useful life of the online site as well, and amortize over that period. It could be the period of time it takes to integrate the MC site within CC‘s site, which is a short period of time and the annual amortization expense would be quite high and negatively impact the net income and equity figures. In addition, the acquisition related costs of $250,000 will be expensed as incurred, which would adversely impact the net income and equity figures, unless it can be demonstrated that these costs were incurred to get the assets ready for their intended use then they could potentially be capitalized to these costs. However, since the assets will be recognized at their acquisition date fair values and they seem to be costs related to the acquisition itself and not to getting the assets ready, they would be expensed as incurred. CASE 2-2 (Continued) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 59 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 Evaluation guide Issue Student understood the role and bias to maintain the net income and equity figures for the debt equity covenant Assessment of business combination: whether constitutes a business and whether control has been achieved; discussion of the intangibles acquired Allocation of purchase price: discussion of price paid for leases, website, and goodwill. Treatment of acquisition related costs. Effect on current and future period. TOTAL – Max 20 Solutions Manual Surpassed expectation Most issues discussed in terms of the effect on income and debt equity ratio and proper conclusions provided 6 Assessed whether it meets the definition of a business AND whether control achieved Reasonable analysis Some issued discussed in terms of the effect on income or debt equity ratio and proper conclusions provided 4 Assessed whether it meets the definition of a business OR whether control achieved Weak discussion Recognition to the bias but little incorporation into the solution 8 Complete analysis with a conclusion 6 Reasonable discussion of allocation of purchase price 3 Superficial discussion ; not directly related to case facts 8 22 6 16 Copyright © 2013 John Wiley & Sons Canada, Ltd. 2 Discussed that it is a business combination but little relation to case facts 3 8 60 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 Before deciding whether to buy TPI, you must first determine why you want to acquire it. There are several strategic reasons for doing so:  The earnings potential of TPI may be a prime motivator in itself.  Possible synergies between ACL and TPI may provide opportunities to enhance value through shared resources, author lists, cross-selling, etc.  You may be simply looking for access to the publishing equipment and operations to supplement ACL‘s growth prospects. ACL is currently at capacity, and TPI currently has excess capacity.  You have indicated that your motives are to see ACL grow so that it can be passed on to your children in two years. You have also indicated that you are conservative when it comes to financing, that you do not like to take on much debt, and that you will require income from the company after turning control over to your children. In light of the constraints and motives outlined above, the most relevant factors for you to consider are as follows:  The earnings potential of TPI is highly questionable. There have been losses since Mr. Shewchuk‘s death and Ryan began managing. Mr. Shewchuk was the key man in the company. To date in 2013, the losses have continued and exceed budgeted losses.  In prior years a government program subsidized 5% of the cost of all new university book purchases. This program has been discontinued, and its demise will have a negative effect on future sales and gross margins. The university market represents approximately 83% of sales.  You do not have direct experience in book publishing. Although magazine publishing is similar, there are different critical success factors. In addition, you may not have the time to run both enterprises. If you must hire a manager for either of the businesses, you are adding another risk factor. TPI does not appear to have strong staff. The status of Ryan Gillis is also unclear. Mrs. Shewchuk expects him to continue, but that may not be in your best interests. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 61 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued) The Significant Risks and Opportunities Associated with the Proposed Purchase.  Marketing synergies between the two companies are not evident. TPI operates in a very specialized area, namely, books focused on the university market.  While TPI may provide additional production facilities to meet ACL‘s growth needs, there may be less risky ways of meeting those needs. Outsourcing may be less expensive and less risky.  Although the purchase price appears to be lower than the net market value of the assets, this difference may be narrowed if TPI‘s losses continue for a couple of years before the company‘s performance can be turned around.  TPI is very highly leveraged.  The most pertinent consideration may be the amount of risk you are willing to assume to consummate this transaction. After this transaction, both companies will be leveraged. Any downturn or unforeseen event may place both companies at risk.  Ryan is a computer programmer. He was forced to take over the business for his father. He has spent 80% of his time on the computer system. The operating losses may be in large part due to his poor management of the company. Recognize the Significant Role Mr. Shewchuk Played in TPI and how TPI’s Current and Future Position is Affected by his Death. There are a number of other factors that should be fully considered before completing the acquisition:  Mr. Shewchuk was not only the founder and the driving force in the company but he was also the most prolific author. The value of the company since Mr. Shewchuk‘s death is seriously diminished. Evidence of this is the history of losses that have occurred since Mr. Shewchuk‘s death.  Mr. Shewchuk‘s books accounted for one-third of all book sales in 2012. TPI relies heavily upon Mr. Shewchuk‘s books to meet sales objectives and can no longer count on new books from Mr. Shewchuk. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 62 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued)  Mr. Shewchuk‘s books also generated the highest gross margins: approximately 33% in 2012. As these books account for a decreasing percentage of total sales, the gross margins will continue to decrease unless new books of similar quality are sourced. Many of the authors are associated with the university environment, and without Mr. Shewchuk it may be more difficult to find new authors in the future.  Analyze and Interpret the value of TPI The purchase price has two components:  $1,000,000 plus shareholders‘ equity at July 31, 2013. Certain aspects of the purchase price require clarification. It is not clear how a shareholders‘ deficit (if any) would be handled. We should find out whether a deficit would be deducted from the purchase price. We have estimated the shareholders‘ equity at January 31, 2013 because we have historical financial statements as of that date. Although the ultimate purchase price may be different at July 31, 2013, any increase or decrease may be offset by increases or decreases in the value of other assets and liabilities. We can also compare this purchase price to the estimate of fair values of the assets. The estimated purchase price is as follows: Base amount Shareholders‘ equity at January 31, 2013: Preliminary estimate $1,000,000 449,000 $1,449,000 We can compare this estimated purchase price to the fair value of the assets being acquired: Inventory, lands, buildings and equipment (per appraiser) Adjustments: Reduce inventory to cost (2,400-1,931) Net financial assets at January 31, 2013: Current assets (excluding inventory) Current liabilities Long-term debt Future income taxes Estimated net asset value Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. $9,400,000 (469,000) 3,778,000 (6,123,000) (4,230,000) (170,000) $2,186,000 63 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued) The above analysis shows that the fair value of the assets is greater than the estimated purchase price of the shares before considering any adjustments to shareholder‘s equity that may be necessary to make the financial statements conform to IFRS. Although we have used book values, our analysis of the financial statements reveals potential concerns:  The current ratio decreased from 1.05 in 2012 to .93 at January 31, 2013, indicating less liquidity.  Gross profit margins have also been steadily decreasing for the last two years. The gross profit margin was 35% in 2011, decreasing to 29% in 2012 and 25% in the six-month period ended January 31, 2013. Gross margin for the period ended January 31, 2013, was also lower than budget, which was 39% for the period. Sales were actually 18% above budget, but the increase appears to have been at the expense of margins. These deteriorating margins raise possible questions regarding the underlying value of the capital assets or inventory obsolescence.  TPI has now recorded two consecutive financial periods with a net loss: $532,000 in 2012 and$444,000 for the first six months of 2013. The budget anticipated a loss before taxes for the first six months of only $105,000; the actual loss was $622,000. Even though the strongest sales are in the second half of the year, results for the remainder of the year may also be lower than budgeted in light of the results to date.  Accounts receivable may include orders that have not been shipped. Accounts receivable have been increasing steadily, possibly due to the inclusion of unshipped orders or to an inadequate provision for doubtful accounts.  Author advances may be overstated for books that will never get published. Consideration should also be given to the potential value of other assets and liabilities.  There may be intangible assets such as author lists that may have value.  If ACL purchases the shares of TPI, incremental costs may be attributed to capital assets that would not be deductible for income tax. The related income tax liability could be considered in arriving at the net value.  We could also consider the value of the loss carryforwards.  Long-term debt could be valued at fair market value by discounting the balances at current interest rates. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 64 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued) Discuss the Accounting Adjustments Required to be made to the TPI Financial Statements, Tying the Adjustments to the Purchase Price Accounting issues are important because the purchase price calculation is based on the amount of shareholders‘ equity stated in accordance with generally accepted accounting principles. In addition, the estimate of fair value includes values for many of these assets based upon generally accepted accounting principles. There is not enough information to quantify the potential impact of accounting irregularities; however, there are a number of potential issues:  Revenue is recorded at the time that the bookstores place their orders. Normally revenue is recognized when the risks and rewards of ownership are transferred (i.e., delivered) from the seller to the buyer and collection of any amounts receivable is reasonably assured. The stated policy may not be in accordance with IFRS, given that the risks and rewards of ownership are not transferred at the time of placing the order. The effect of this policy is to potentially overstate net assets and shareholders‘ equity at the effective date of the purchase of TPI.  There is an indication of ―over-ordering,‖ whereby books are recorded in quantities exceeding customer needs in order to inflate sales. Any over-orders in 2012 will be reflected in lower sales in 2013. If this practice is followed again at the end of 2013, shareholder‘s equity will be affected.  TPI‘s return policy also presents a potential accounting problem. Bookstores are allowed to return any unsold books. This policy creates doubts about the collection assumption that is implicit in the revenue recognition policy. TPI should make a provision for estimated book returns. This provision could be based on historical practices or on surveys of bookstore inventories. There is no indication that TPI has made such provisions. The effect of not having a provision is to overstate net assets and shareholders‘ equity.  Complimentary copies of new books are shipped without charge to generate interest from customers and are treated as inventory. This practice appears to be more in the nature of a sales incentive. Unless TPI expects these books to be ultimately sold, they should be treated as a sales expense and a period cost. The effect of the current practice is to overstate shareholders‘ equity and net assets. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 65 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued)  Author advances receivable have also increased from 2011 to 2013. Advances are recoverable only from future royalties, and the company has had declining sales and gross margins. Accordingly, the valuation of these advances may be questionable. A provision for possible non-recovery is necessary for advances to authors that do not result in a successful or commercially viable book. There is no indication that TPI has made such a provision and, as a result, net assets and shareholders‘ equity could be overstated.  TPI has income-tax loss carryforwards that have not been recognized in the financial statements even though future income tax liabilities are recorded. If it is more likely than not that the timing differences related to the future income taxes could be reversed before the losses expire, then it would be appropriate to recognize the tax benefit at least to the extent of the future income tax liabilities.  The current ratio may indicate other potentially serious problems. Accounts receivable have increased from $2,611,000 in 2011 to $3,075,000 in 2012, an increase of 18% in spite of an 8.8% decrease in sales. Accounts receivable increased further at January 31, 2013, to $3,211,000. There are indications that there was over-ordering in 2012, possibly leading to inflated accounts receivable balances. The aged profile of the receivables outstanding has also grown substantially. All of these factors cause us to believe that a further provision for doubtful accounts may be required.  Inventory balances have also been rising. Inventory was $98,000 at the beginning of 2011, increasing to $545,000 by the end of the year, $1,073,000 by the end of 2012, and $1,931,000 by January 31, 2013. Although the balance at January 31 may reflect seasonal sales patterns, there has been a steady increase in inventory. This trend may reflect obsolescence, particularly in view of the technical nature of these books. They may have only a relatively short shelf life.  Except for the treatment of future income taxes, the issues outlined above could result in an overstatement of shareholder‘s equity and directly affect the purchase price that ACL will pay for the shares of TPI.  It may not be possible to structure a deal that provides the optimal tax position for both you and Mrs. Shewchuk. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 66 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued)  The purchase of shares from Mrs. Shewchuk will be most favourable to her since her entire gain will be taxed at capital gains rates, and she may be able to use the full capital gains exemption for the sale of private company shares involved in an active business. She may also benefit indirectly from a further exemption that may not have been triggered on Hugh‘s death it appears that Mrs. Shewchuk may not have to pay any taxes.  Perhaps Mrs. Shewchuk would also consider the option of payment over time. However, she would not need to use the reserve for capital gains if her taxable capital gain is zero.  A share purchase is not necessarily the best method for you, as you will only be able to utilize the tax balances in the company at the time of acquisition for deduction against future taxable income. If you decide to buy the assets directly, the entire purchase price will be allocated to the tax costs of the assets. An asset purchase also has the benefit of not having to take responsibility for TPI‘s liabilities. Discuss the Tax Implications of the Purchase for ACL and Mrs. Shewchuk  You may wish to use the fact that Mrs. Shewchuk does not have to pay taxes as a negotiating tool to bring the purchase price down. You should also consider adjusting the price for advances to shareholder ($14,000).  If ACL acquires shares in TPI, there is an acquisition of control. Significant loss carryforwards are available in TPI that ACL might be able to use. In order to use the losses, the companies must meet a same or similar business test and there must be an expectation of profit. Since ACL is in the magazine publishing business and TPI is in the book printing and publishing business, it is not certain that the tax authorities will consider them to be in the same business for income tax purposes. Further investigation is required.  To ensure that ACL benefits from the losses, TPI can continue to function as a subsidiary of ACL and recoup the losses once it returns to being profitable. If TPI is unable to turn a profit, TPI can then be merged with ACL.  Even if the companies are not amalgamated, income can be shifted from ACL to TPI by various means. For example, ACL could borrow funds, using the TPI assets as security, and invest in shares of TPI. TPI would use the funds to repay debt. Interest expense would thus be moved from TPI to ACL, where it could be deducted from other sources of income. ACL would have to have a reasonable expectation of income from its share investment in TPI. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 67 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued)  It appears that the loss carryforward occurred in 2012. It is not known whether a request for a carry- back to the prior year was made. This should be investigated.  There will be a deemed disposition of all assets that have inherent non-capital losses, resulting in non- capital losses to be carried forward. Inherent capital losses are also deemed to have been realized but cannot be carried forward. Discuss the IT Decisions Facing TPI Several computer and information system issues require consideration. The current system does not appear to be very sophisticated and, while it may have been suitable when Mr. Shewchuk was in charge because of his intimate knowledge of the business, it may need to be upgraded. Before any major investment is made, a needs assessment should be conducted. It can then be determined whether the needs can be met by an off- the-shelf software product with some modifications or customization, or whether programs need to be developed from scratch. In the latter case, the cost will likely be greater and the implementation time longer. Given the current financial and operating circumstances, this may not be a practical alternative. The available off-the-shelf product appears to be more expensive than completing the customized system and may have less functionality than the system that Ryan is working on. However, it may be quicker to install and should be more reliable since it is likely being used by a number of companies. We are also sceptical about Ryan‘s ability and experience levels and whether they are sufficient to handle a project of this scope. Regardless of the decision, the hardware should be chosen after the needs analysis has been performed and the software design decisions have been made. We also need to consider whether the system will be compatible with ACL‘s system and whether integration of the two systems is desirable. It would be prudent to ensure that sufficient additional funds are available to finance the system needs. The investment to date is now a sunk cost, and it would be a mistake to attempt to reduce costs by making the wrong system choice. Discuss the Financing Aspects of the Acquisition Arranging the financing for the acquisition will be a key aspect of executing the transaction. Based on TPI‘s current financial position, it is unlikely its assets can be used to finance a portion of the purchase price. The debt-to-equity ratio at July 31, 2012, was greater than 9 to 1, and conditions appear to have deteriorated since then. CASE 2-3 (Continued) Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 68 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 The fair value of the land, buildings and equipment is $7,000,000 (Land + Building + Equipment). The total long-term debt is $4,696,000, representing 67% of the fair value. There are also signs that the company has experienced cash flow problems in the past. A large number of cheques cleared the bank 30-50 days after issuance. This may be indicative of a cash crunch within the company. The expected cash portion of the purchase price was calculated to be approximately $1.4 million. Utilizing the ACL balance sheet, ACL may be able to raise the funds as follows: Current cash Sell marketable securities Finance 60% of A/R Finance 50% of inventory $285,000 394,000 703,000 86,000 $1,468,000 While it appears that the funds can be raised for the cash portion of the acquisition price, making this acquisition will require the assumption of considerable debt and will increase ACL‘s risk profile. If TPI‘s losses continue for any period of time before they can be reversed, there may not be sufficient funds to cover ongoing operations. Review Mr. Norwood’s Personal Tax Situation and Suggests Improvements There are a number of tax issues that you should be aware of:  A shareholders‘ loan has been outstanding since 2011. Loans to shareholders that are not repaid within one year from the year end in which they are outstanding will be added to the shareholder‘s income. To avoid a possible reassessment and the resultant interest and penalties, this loan should be repaid. The funds cannot be re-advanced to the shareholder, as a series of loans and repayments will be viewed as a single loan.  In each of 2011 and 2012 a significant bonus has been accrued. The accrual of the bonus must be properly and promptly documented in the minutes. Also, when the bonus is paid it should be treated as employment income and appropriate deductions made at source. The bonus must also be paid within 180 days following the year in which it is declared.  The 2011 bonus that was not paid in 2012 will have to be added back to ACL‘s 2001 taxable income. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 69 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-3 (Continued)  There is a deemed taxable benefit based on the statutory interest rates applied to the interest-free shareholder loan.  You should optimize the combination of salary and dividends paid. Rather than pay dividends as in2012, it would be more beneficial to declare sufficient bonus to reduce income below the threshold to obtain the small business deduction.  If your wife and children can provide services to the company, you may want to consider paying them salaries since the income they receive will be taxed at a lower rate.  You mentioned your wish to transfer the business to your children in two years‘ time. You should be aware that nothing needs to be done when you acquire TPI, although this may be an opportune time to do what is called an ―estate freeze‖ so that some of the future growth in value will accrue to them. Estate planning and restructuring are quite complicated. We would be pleased to assist with a plan.  You should consider utilizing a spousal RRSP so that your contributions would be made to your wife as beneficiary and allow for splitting of income in future years when funds are withdrawn.  If your wife is receiving a salary she could also contribute to an RRSP. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 70 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-4 We have been asked by the partner of the audit team to address and discuss the accounting issues identified with respect to Fuschia Enterprises. This is to be used at a follow up meeting, which has been scheduled for two weeks from now. The partner would like you to prepare a memo that addresses any issues identified relating to their December 31, 2013 year-end in the meantime in preparation for this meeting. One item to note is that during the year, Fuschia Enterprises instituted a net management compensation plan whereby certain members of senior management will be paid an annual bonus based on audited net income. Management has a bias to overstate net income as a result of this change. It will be particularly important to ensure that items affecting net income are accounted in accordance with Generally Accepted Accounting Principals (GAAP) so management will wish to receive a fair bonus. On June 30, 2013 Fuschia Enterprises purchased Neon Limited, a company engaged in the production and distribution of coloring books. As they purchased a business, a business combination occurred on this date and should be accounted for accordingly. A business combination is a transaction in which an acquirer obtains control of one or more businesses. In this case, Fuschia Enterprises acquired control of Neon Limited. As of the acquisition date, it will be necessary for Fuschia Enterprises to account for the assets and liabilities acquired, as well as the measurement of the consideration transferred. It will be necessary to prepare an acquisition analysis which involves looking at the two sides of the transaction, determining the fair value of the identifiable assets and liabilities acquired, and calculating the consideration transferred. The difference between these two amounts will be goodwill or a gain on bargain purchase. I will do an acquisition analysis based on the information provided, however when meeting again with management of Fuschia Enterprises we should verify that the information provided by them is correct. Consideration transferred: Cash Contingent consideration Total consideration transferred Solutions Manual $1,600,000 162,500 $1,762,500 Copyright © 2013 John Wiley & Sons Canada, Ltd. 71 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 CASE 2-4 (Continued) As there is a 65% chance of having to make an additional payment of $250,000, we will take a probability weighted amount to estimate the contingent consideration. This will be 65% × $250,000=$162,500. Subsequent to the acquisition date at each reporting date it will be necessary to re-value the estimate of the contingent consideration and any changes in the value will be reflected in income, which could adversely or positively affect the annual management bonus which is based on audited net income. Net assets acquired: Cash Accounts receivable Inventory Property, plant and equipment (net) Intangible assets Goodwill Bank indebtedness Accounts payable Long-term debt Net assets acquired $501,633 475,103 1,025,000*1 550,000*1 600,000*1 0*2 (625,102) (587,201) (901,201) $1,038,232 *1 : Will use the estimated fair value of these assets acquired : Goodwill already recognized by the acquiree is not carried forward in a business combination. Any goodwill that will be recognized will be accounted for by Fuschia Enterprises. *2 The consideration transferred is then compared with the net fair value of the identifiable assets and liabilities acquired to determine whether goodwill or a gain on bargain purchase has arose. This case, the consideration transferred is greater, therefore goodwill has been acquired. Goodwill = $1,762,500 – $1,038,232 = $724,268. This goodwill will be recognized by Fuschia Enterprises upon consolidation and will be subject to an annual impairment test. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 72 Solutions Manual to accompany Fayerman: Advanced Accounting−Updated Canadian Edition Chapter 2 LEGAL NOTICE Copyright © 2013 by John Wiley & Sons Canada, Ltd. or related companies. All rights reserved. The data contained in these files are protected by copyright. This manual is furnished under licence and may be used only in accordance with the terms of such licence. The material provided herein may not be downloaded, reproduced, stored in a retrieval system, modified, made available on a network, used to create derivative works, or transmitted in any form or by any means, electronic, mechanical, photocopying, recording, scanning, or otherwise without the prior written permission of John Wiley & Sons Canada, Ltd. Solutions Manual Copyright © 2013 John Wiley & Sons Canada, Ltd. 73