Notes in Business Combination
Notes in Business Combination
BUSINESS COMBINATION: Transaction or event in which the acquirer obtains control of one or more businesses.
DATE OF ACQUISITION:
GOODWILL COMPUTATION:
FV of Consideration Transferred xx
FV of Previously Held Interest xx
Value of Non-Controlling Interest xx
FV of Identifiable Net Assets (exclude existing goodwill) (xx)
Goodwill/ (Gain on Acquisition) XX (XX)
Usual Problems:
Total Assets Total Liabilities Total Equity
BV of Acquirer BV of Acquirer BV of Acquirer
+ FV of Acquiree + FV of Acquiree + FV of Shares Issued
+ Goodwill + Liability Issued + Gain from Bargain Purchase
(-) Asset Consideration + Contingent Consideration Payable +/(-) Gain/Loss on Previously Held Interest
(-) Acquisition Cost + Acquisition Cost Incurred +/(-) Gain/Loss on Change in Cont. Cons.
Total Assets Total Liabilities (-) Acquisition Cost
+ NCI
Total Equity
**if the question is increase/decrease: Exclude BV of Acquirer
Consolidated FS:
Balance Sheet:
Assets/Liabilities: add line by line-100%
Equity: Split:
Parent: CS-Parent + APIC Parent + Conso RE
NCI
Income Statement:
Income/Expenses: add line by line-100%
Net Income: Split:
Parent’s Share: to conso RE
NCI share: to NCI
Consolidated Net Income:
CNI PARENT NCI
Net Income-Parent XX
Dividends Share(From NCI) (XX)
Net Income-NCI XX XX
Amortization/Depreciation of Fair Value Adjustment XX/(XX) XX/(XX)
Goodwill Impairment (XX) (XX)
Gain on Acquisition XX
CNI-PARENT XX CNI-NCI XX
Rules:
1. Net Income-Parent: Add full year
2. Dividends Share-Parent: Deduct, but if the dividends are from own operations, do not deduct.
3. Net Income NCI: Add from date of acquisition only (split according to percentage of ownership)
4. Amortization of Fair Value Adjustment:
4.1 If Book Value is less than Fair Value (Undervalued): Deduct
4.2 If Book Value is more than Fair Value (Overvalued): Add
4.3 If the revalued asset is an inventory: add/deduct the adjustment only when sold to 3rd parties. If the
problem is silent, consider it was sold to 3rd parties.
4.4 If the revalued asset is a depreciable asset: depreciate the asset over its remaining useful life. The amount of
depreciation is the amount to be added or deducted in consolidating the Net Income.
4.5 If the revalued asset is a Land: add/deduct the adjustment only when sold to 3 rd parties. If the problem is
silent, consider it unsold to 3rd parties.
5. Goodwill impairment: Deduct (Split according to percentage of ownership)
6. Gain on Acquisition- For Parent only.
NCI, Beg. XX
CNI-NCI XX
Dividends Declared and Paid (XX)
NCI, End XX
Retained Earnings-Parent XX
CNI-Parent XX
Dividends Declared and Paid (X
X)
Consolidated Retained Earnings XX
Share Capital-Parent XX
APIC-Parent XX
Consolidated Retained Earnings XX
NCI, End XX
Consolidated Shares Holders Equity XX
Intercompany Transactions:
1. Sale/Transfer of Inventory
2. Sale/Transfer of Depreciable Asset
3. Sale/Transfer of Land
a. Upstream Sales/Transfer- From NCI to Parent: Split the Gross Profit according to ownership
b. Downstream Sales/Transfer- From Parent to NCI: Gross Profit is for Parent Only.