Beruflich Dokumente
Kultur Dokumente
16
OpenTuition.com ex
am
Free resources for accountancy students s
F2
Advanced
Management
Level
Financial
Reporting
To benefit from these notes you must watch the free lectures on the
OpenTuition website in which we explain and expand on the topics covered
You must obtain a current edition of a Revision / Exam Kit - the CIMA
approved publisher is Kaplan. It contains a great number of exam standard
questions (and answers) to practice on.
You should also use the free “Online Multiple Choice Tests” which you can
find on the OpenTuition website:
http://opentuition.com/cima/
2016 Examinations CIMA F2 1
Contents
A: SOURCES OF LONG-TERM FINANCE 3
1. Financial Markets 3
2. Long–Term Finance 5
3. Weighted Average Cost of Capital WACC 9
OpenTuition.com
B: FINANCIAL REPORTING 17
4. Group Statement of Financial Position 17
5. Group Statement of Profit or Loss and Other Comprehensive Income 23
6. Group Statement of Changes in Equity 29
7. Associates 31
8. Joint Arrangements (IFRS 11) 35
9. Disclosure of interests in other entities (IFRS 12) 37
10. Complex Groups 39
11. Changes in Group Structure 45
12. Consolidated Statement of Cash Flows 53
13. Foreign Currency Transactions (IAS 21) 59
14. Taxation (IAS 12) 63
15. Provisions, Contingent Liabilities and Contingent Assets (IAS 37) 67
16. Leases (IAS 17) 71
17. Financial Instruments (IAS 32 and IAS 39) 75
18. Share Based Payments (IFRS 2) 81
19. Related parties (IAS 24) 85
20. Revenue (IAS 18) 87
21. Construction Contracts (IAS 11) 91
22. Ethics 95
23. Earnings per Share (IAS 33) 99
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 2
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 3
Chapter 1
OpenTuition.com
FINANCIAL MARKETS
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 4
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 5
Chapter 2
LONG–TERM FINANCE
Incorporated entities use two primary sources of long-term finance;
OpenTuition.com
1. Equity Finance
1.1. Ordinary equity shares
๏ Owning a share confers part ownership.
๏ High risk investments offering higher returns.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 6
Advantages Disadvantages
๏ Creating a market for the company's shares. ๏ Increasing accountability to shareholders and
stakeholders.
๏ Enhanced status and financial standing of the ๏ Need to maintain dividend and profit growth
company. trends.
๏ Increasing public awareness and public ๏ Strict rules and regulations of governing
interest in the company and its products. bodies.
๏ Access to additional finance in the future (issue ๏ Increasing costs of compliance with reporting
of new issues or other securities) requirements.
๏ Increased acquisition opportunities (share ๏ Relinquishing some control of the company.
exchange).
๏ Exit route for existing shareholders. ๏ Increased media interest.
๏ Opportunity to implement share option ๏ Becoming more vulnerable to an unwelcome
schemes for employees. takeover.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 7
There is more chance of a successful take up of the shares with the flexibility of a sale by tender
which mitigates the risk of having to pay underwriting fees.
Example - ABC
ABC receives the following bids for shares at different possible prices:
Price (cents) Number of bids
400 2,000,000
375 2,800,000
350 3,800,000
325 1,700,000
300 500,000
Calculate the issue price at which ABC will raise $30 million.
Calculate the price at which ABC will maximise proceeds from the public offer.
๏ Private placing
Shares are placed with / sold to institutional investors, keeping the cost of the issue to a
minimum and thus making the share issue slightly cheaper.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 8
2. Debt Finance
2.1. There are two main points to consider when issuing debt;
๏ Debt interest it tax deductible, thus can be cheaper than equity finance
๏ Debt interest must be paid prior to dividends and irrespective of profit levels thus there is a risk
of default if interest and principal payments are not met.
OpenTuition.com
Other points to consider when opting for debt finance include the following:
๏ Security
The debt holder will normally require some form of security (fixed or floating) against which the
funds are advanced. This means that in the event of default the lender will be able to take assets
in exchange of the amounts owing.
๏ Covenants
A further means of limiting the risk to the lender is to restrict the actions of the directors
through the means of covenants. These are specific requirements or limitations laid down as a
condition of taking on debt financing. They may include:
‣ Dividend restrictions.
‣ Financial ratios (e.g. gearing or interest cover).
‣ Issue of further debt.
๏ Traded investments
Traded debt instruments are sold by the company, through a broker, to investors.
Typical features may include:
‣ The debt is denominated in units of $100, this is called the nominal or par value.
‣ Interest is paid at a fixed rate (coupon rate) on the nominal or par value.
‣ The debt has a lower risk than ordinary shares and may be protected by the charges and
covenants.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 9
Chapter 3
WEIGHTED AVERAGE COST OF CAPITAL
WACC
OpenTuition.com
1. WACC formula
The weighted average cost of capital is the average cost of the company’s finance (equity, loan notes,
bank loans, and preference shares) weighted according to the proportion each element bears to the
total pool of funds.
WACC formula
⎛ Ve ⎞ ⎛ V ⎞
WACC= ⎜ ⎟ k e + ⎜ d ⎟ k d (1–T)
⎝ Ve +Vd ⎠ ⎝ Ve +Vd ⎠
Where,
ke - Cost of equity
kd - Cost of debt (to the company)
Ve - Market value of equity in the company
Vd - Market value of debt in the company
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 10
๏ Small project
The project is small relative to the size of the company thus representing a marginal investment.
This is because the costs of capital calculated refer to the minimum required return of marginal
investors and therefore are only appropriate for the evaluation of marginal changes in the
company’s total investment.
๏ ‘Pooled funds’
No attempt is made to match a project with a particular source of funds. All funds are regarded
as forming a pool out of which all projects are financed.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 11
D0 (1 + g)
P0 ex-div =
OpenTuition.com
ke – g
We can then re-arrange the formula to find the cost of equity (ke) that shareholders must have used to
arrive at the share value.
D0 (1 + g)
ke = +g
P0 ex-div
D0 = current dividend
Example - Banks
Banks Ltd has an ex-div share price of $2.50 and has recently paid out a dividend of 10 cents. Dividends are
expected to grow at an annual rate of 4%.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 12
Note:
“ex-div” is the share price immediately after a dividend has been paid
“cum-div” is the price immediately before a dividend is paid
The difference between “ex-div” and “cum-div” is the value of the dividend, D0, so that the “cum-div”
share price can be expressed as follows;
P0 cum-div = P0 ex-div + D0
OpenTuition.com
Example – Cohen
Cohen Ltd has a cum-dividend share price of $4.15 and is due to pay out a dividend of 35 cents per share.
Dividends are expected to grow at an annual rate of 5%.
5. Estimating Growth
5.1. Historic growth method
−1
⎛D ⎞
g= ⎜ 0⎟
⎝ Dn ⎠
Where;
D0 = current dividend
Dn = dividend n years ago
Example - Wilson
Wilson paid a dividend of 25 cents per share 5 years ago, and the current dividend is 42 cents.
The current share price is $5.50 ex-div.
Calculate an estimate of the dividend growth rate.
Calculate the cost of equity.
Example - Stiles
Stiles paid a dividend of 10 cents per share 5 years ago, and the current dividend is 16 cents.
The current share price is $2.36 cum-div.
Calculate the cost of equity.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 13
Where;
r = Return on reinvested funds
b = Proportion of funds retained
OpenTuition.com
Example - Charlton
The ordinary shares of Charlton are quoted at $4.45 cum div and a dividend of 45 cents is just about to be
paid.
The company has a return on capital employed of 15% and each year pays out 25% of its profits after tax as
dividends.
Calculate the cost of equity.
D0
kp =
P0 ex-div
Example - Moore
Moore’s 8% preference shares ($1) are currently trading at $1.10 ex-div.
Calculate the cost of the preference shares.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 14
kd = Interest rate(%) x (1 – T)
Example - Ball
Ball has a loan from the bank at 8% per annum.
Corporation tax is charged at 25%.
Calculate the cost of debt.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 15
I (1 − T)
kd =
P0 ex-int
OpenTuition.com
Where;
I - Coupon interest rate
T - Tax rate
P0 ex-int - Ex-interest market value of debt
Example - Bobby
Bobby has 10% irredeemable loan notes that are quoted at $120 ex-int.
Corporation tax is payable at 25%.
Calculate the cost of debt.
Example - Peters
Peters has 10% loan notes quoted at $95 ex-interest redeemable in 5 years’ time at par.
Corporation tax is paid at 25%.
Calculate the cost of debt.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 16
Example - Hunt
Hunt has convertible loan notes in issue that may be redeemed at a 10% premium to par value in 4 years.
The coupon is 8% and the current market value is $110.
Alternatively the loan notes may be converted at that date into 25 ordinary shares.
The current value of the shares is $5 and they are expected to appreciate in value by 2% per annum.
8. WACC - Calculation
Example - Ramsey
The following information is in the statement of financial position of Ramsey:
$000s
Ordinary shares (25c) 4,000
8% redeemable bonds 6,000
5% bank loan 4,000
The current ex-div share price is $4.00 and a dividend of 25c has just been paid which is 10c higher than the
dividend paid 5 years ago.
The 8% bonds are trading on an ex-interest basis at $94.00 per $100 bond and are redeemable in seven
years’ time.
Corporation Tax is 25%
Calculate the weighted average cost of capital.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 17
B: FINANCIAL REPORTING
Chapter 4
OpenTuition.com
$ $
ASSETS
Non-current assets
Goodwill (W3) X
Property, plant and equipment X
X
Current assets
Inventories X
Receivables X
Bank X
X
X
EQUITY AND LIABILITIES
Equity
Equity shares X
Retained earnings (W5) X
X
Non-controlling interests (W4) X
X
Non-current liabilities
Loan notes X
Current liabilities
Trade payables X
Tax payable X
X
X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 18
1. Standard workings
(W1) Group structure
P
>50%
OpenTuition.com
(W3) Goodwill
$
Fair value of consideration X
Add: non-controlling interest @ acquisition X
X
Less: net assets at acquisition (W2) (X)
Goodwill on acquisition X
$
NCI @ acquisition (W3) X
Add: NCI% of post-acquisition (W2) X
X
(W5) Group reserves
$
100% Parents X
Add: P’s% of post-acquisition (W2) X
Less: PUP (X)
X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 19
2. Adjustments
2.1. Fair Value
A subsidiary’s identifiable net assets should be adjusted to fair value in the group financial statements
before goodwill is calculated. The fair values will need to be adjusted through (W2), subsidiary’s net
assets, and on the face of the group financial statements as these fair values are not normally reflected
in the individual accounts of the subsidiary.
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 20
AB XY
$ $
Non-current assets
OpenTuition.com
Current assets
Inventory 7,000 3,500
Receivables 6,000 2,000
Bank 4,500 500
34,500 11,000
Property, plant and equipment will be included in the consolidated statements of the AB group at 31
December 20X5 at a value of:
$_________
The goodwill that is recorded in non-current assets of the AB group as at 31 December 20X5 is:
$_________
The retained earnings of XY to be included in the consolidated retained earnings of the AB group at
31 December 20X5 will be:
$_________
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 21
CD PQ
$000 $000
Non-current assets
OpenTuition.com
Receivables will be included in the consolidated statements of the CD group at 31 December 20X5 at
a value of:
$_________
Non-controlling interest in the consolidated statements of the CD group at 31 December 20X5 will be
included at a value of:
$_________
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 22
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 23
Chapter 5
GROUP STATEMENT OF PROFIT OR
LOSS AND OTHER COMPREHENSIVE
OpenTuition.com
INCOME
Consolidated statement of profit or loss and other comprehensive income for the year ended
[date]
$
Revenue X
Cost of sales (X)
Gross profit X
Other income X
Distribution costs (X)
Administrative expenses (X)
Other expenses (X)
Finance costs (X)
Share of profit of associate X
Profit before tax X
Income tax expense (X)
PROFIT FOR THE YEAR X
Other comprehensive income:
Exchange differences on translating foreign operations X
Gains on property revaluation X
Actuarial gains/(losses) on defined benefit pension plans X
Gains/(losses) on fair value through other comprehensive investments X
Share of other comprehensive income of associate X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 24
1. Adjustments
1.1. Mid-year acquisition
If a subsidiary is acquired mid-year then the results can only be consolidated from the acquisition date
as this is when the parent gained control. The results of the subsidiary will need to be pro-rated before
being included in the consolidated financial statements
OpenTuition.com
1.4. Dividends
Dividends received by the parent from the subsidiary need to be removed from the group accounts to
reflect the single entity concept. Any dividends shown in the group financial statements need to be
those received from outside of the group only.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 25
Example - MYA
Statements of profit or loss for year ended 31 December 20X5
Edinburgh acquired 80% of the equity share capital of Glasgow on 1 July 20X5 and 75% of the equity share
capital of Aberdeen several years ago.
Edinburgh sold goods to Aberdeen invoiced at $10m, including a mark-up of 25%, and all the goods remain
in Aberdeen’s inventory at the year end.
Glasgow sold goods to Edinburgh invoiced at $5m, including a mark-up of 25%, and all of these sales
occurred after the acquisition and half the goods remain in inventory at the year end.
Produce the consolidated statement of profit or loss for the Edinburgh group for the year ended 31
December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 26
Example – Pip
Statements of profit or loss for the year ended 31 December 20X5
Pip Posy
$m $m
Revenue 250 280
OpenTuition.com
The group cost of sales figure to be included in the Pip group statement of profit or loss for the year to
31 December 20X5 will be:
$_________
The group investment income figure to be included in the Pip group statement of profit or loss for the
year to 31 December 20X5 will be:
$_________
The non-controlling interest figure to be included in the Pip group statement of profit or loss for the
year to 30 December 20X5 will be:
$_________
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 27
TJ WM
$’000 $’000
Revenue 16,500 13,800
Cost of sales (12,800) (9,750)
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 28
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 29
Chapter 6
GROUP STATEMENT OF CHANGES IN
EQUITY
OpenTuition.com
Penny Sophie
$000 $000
Balance at 1 January 20X5 280,250 85,100
Profit for the year 51,200 10,000
Dividends (10,000) (4,000)
Balance at 31 December 20X5 321,450 91,100
Penny acquired 70% of the issued share capital of Sophie on 1 January 20X2, when Sophie’s total equity was
$48.2 million. The first dividend Sophie has paid since acquisition is the amount of $4 million shown in the
summarised statement above. The profit for the period of $51.2m in Penny’s summarised statement of
changes in equity above does not include its share of the dividend paid by Sophie.
It is group policy to value NCI at its proportionate share of net assets at acquisition.
Prepare a summarised consolidated statement of changes in equity for the Penny Group for the year
ended 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 30
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 31
Chapter 7
ASSOCIATES
1. Definition
OpenTuition.com
If an investor holds, directly or indirectly, between 20 per cent of the voting rights of an entity then it
is normally considered an associated entity and is accounted for in accordance with IAS 28 Investment
in associates.
IAS 28 states that there is a presumption that the investor has significant influence over the entity,
unless it can be clearly demonstrated that this is not the case.
The key concept in the definition is ‘significant influence’. IAS 28 explains that significant influence is
the power to participate in the financial and operating policy decisions of the entity but is not control
over those policies.
The existence of significant influence by an investor is usually evidenced in one or more of the
following ways:
๏ representation on the board of directors;
๏ participation in policy-making processes;
๏ material transactions between the investor and the entity;
๏ interchange of managerial personnel;
A shareholding of between 20% and 50% is assumed to give the investing company significant
influence over its investment. This means it is treated as an associate and equity accounting is used.
Using equity accounting results in a one line entry in both the group income statement and in the
group statement of financial position, an associate is NOT CONSOLIDATED as a subsidiary.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 32
Cost of investment X
Add: % x post acquisition reserves (W5) X
OpenTuition.com
3. Adjustments
Provision for unrealised profits (PUP)
If there has been trading between the group and the associate, then any profit on inventory sold
between the parties that is still held at the reporting date will need to be removed, however we adjust
for the group share only.
Example – PUP
LR owns 40% of the equity share capital of GH. During the year to 31 December 20X3 LR purchased goods
with a sales value of $500,000 from GH. One quarter of these goods remained in inventories at the year
ended 31 December 20X3. GH includes a mark-up of 25% on all sales.
Which of the following accounting adjustments would LR process in the preparation of its
consolidated financial statements in relation to these goods?
A Dr Cost of sales $10,000 Cr Inventories $10,000
B Dr Share of profit of associate $25,000 Cr Inventories $25,000
C Dr Share of profit of associate $10,000 Cr Inventories $10,000
D Dr Investment in associate $25,000 Cr Cost of sales $25,000
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 33
Current liabilities
Trade payable 450 300
The following information is relevant to the preparation of the group financial statements:
1. On 1 January 20X4, Rey acquired 70% of the equity interest of Finn for a cash consideration of $1,340
million. At 1 January 20X4, the identifiable net assets of Finn had a fair value of $1,850 million, and
retained earnings were $450 million. The excess in fair value is due to an item of property, plant and
equipment that has a remaining useful life of 10 years.
2. It is the group policy to measure the non-controlling interest at acquisition at is proportionate share of
the fair value of the subsidiary’s net assets.
3. On 1 July 20X5, Rey acquired 25% of the equity interest of Ben for a cash consideration of $200 million.
Ben’s profits for the year were $80 million, out of which a dividend of $20 million was declared on 31
December 2015. The 25% holding gives Rey the power to participate in the operating and financing
decisions of Ben.
Prepare the group consolidated statement of financial position of Rey as at 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 34
Vader Maul
$m $m
Revenue 1,645 1,280
OpenTuition.com
The following information is relevant in the preparation of the group financial statements:
1. On 1 July 20X5, Vader acquired 80% of the equity shares of Maul.
2. On 1 May 20X5 Vader acquired 25% of the equity shares of Sith and exerted significant influence
through its representation on the board of directors. Sith’s profits for the year were $200 million.
3. During the year Vader also sold goods to Maul to the value of $80m at a mark-up of 25%. Maul had
sold half of this inventory by the year end.
4. It is the group policy to measure the non-controlling interest at acquisition at fair value.
5. Goodwill has been impairment tested at year-end and found to have fallen in value by $5 million in
Maul and $2 million in Sith. Goodwill impairments are recorded in administrative expenses.
6. Maul revalued its land and buildings at the year-end and recorded a revaluation surplus of $50 million
through other comprehensive income.
7. No dividends were declared by any company during the year.
8. Assume that profits accrue evenly during the year.
Prepare a consolidated statement of profit or loss and other comprehensive income for the Vader
group for the year-ended 31 December 20X5
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 35
Chapter 8
JOINT ARRANGEMENTS (IFRS 11)
IFRS 11 Joint Arrangements looks at entities under joint control. Joint control exists only when
OpenTuition.com
decisions about the relevant activities require the unanimous consent of the parties sharing control.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 36
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 37
Chapter 9
DISCLOSURE OF INTERESTS IN OTHER
ENTITIES (IFRS 12)
OpenTuition.com
IFRS 12 requires that a parent discloses the significant assumptions and judgement used in determining
whether control exists over an investee.
The parent will therefore list all the entities it has a relationship with and explain the basis of the accounting
treatment.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 38
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 39
Chapter 10
COMPLEX GROUPS
A vertical complex group exists where a subsidiary company has an investment of its own.
80%
70%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 40
Y is an 80% subsidiary with a 20% non-controlling interest and an acquisition date of is 1 Jan X1.
Z is a 48% subsidiary (80% x 60%) with an effective non-controlling interest of 52%. The date of
acquisition is also 1 Jan X1 because the two subsidiaries combined together at an earlier date (1 April
X0) therefore that date is ignored because it did not give the parent company control.
Example – Matty
Summarised statements of profit or loss for the year to 31 December 20X5.
Matty Luke Ben
$000’s $000’s $000’s
Operating profit 224 136 98
Investment income 20 15 -
Profit before tax 128 144 98
Income tax expense (30) (32) (20)
Profit for the year 98 112 78
Notes:
Matty has owned 80% of Luke and Luke owns 75% of Ben for several years.
Luke and Ben have declared and paid dividends during the year of $25,000 and $20,000 respectively.
Produce the summarised Matty Group statement of profit or loss for the year to 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 41
(W3) Goodwill
Sub. Sub-sub.
$ $
X Fair value of consideration X
X X
X Goodwill on acquisition X
X X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 42
The following information is relevant to the preparation of the group financial statements:
1. On 1 January 20X5, Bravo purchased 80% of the equity share capital of Gayle, a public limited
company, for a cash consideration of $74 million. The fair value of the identifiable net assets acquired
was $90 million and the fair value of the non-controlling interest was $25 million. The fair value of the
net assets at acquisition was not materially different to their book value.
2. On 1 July 20X5, Gayle purchased 70% of the equity share capital of Russell, a public limited company
for a cash consideration of $55 million when the retained earnings were $20 million. The fair value of
the non-controlling interest was $20 million at acquisition. The fair value of the net assets at
acquisition was not materially different to their book value.
3. The group policy is to value the non-controlling interest at acquisition using the fair value method.
Prepare the consolidated statement of financial position for the Bravo Group as at 31 December 20X5
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 43
80%
Y 10%
75%
๏ X controls both Y and Z because it has the power to direct the activities of both companies.
๏ Y is an 80% subsidiary with a 20% non-controling interest.
๏ X has an effective controlling interest in Z of 70% and effective non-controlling interest of 30%,
calculated as:
Direct 10%
Indirect (80% x 75%) 60%
70%
Effective NCI 30%
Note: Care must be taken when calculating the goodwill arising on acquisition of Z (sub-subsidiary) as
the cost of investment will contain both a direct and an indirect part.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 44
The following information is relevant to the preparation of the group financial statements:
1. On 1 January 20X5, Kallis purchased 60% of the equity share capital of Steyn, a public limited
company, for a cash consideration of $95 million. The fair value of the identifiable net assets acquired
was $90 million and the fair value of the non-controlling interest was $25 million. The fair value of the
net assets at acquisition was not materially different to their book value.
2. On the same date both Kallis and Steyn each acquired a 30% holding in Adams, as part of an attempt
to conceal the true ownership of Adams. The retained earnings of Adams were $30 million and the fair
value of the non-controlling interest was $4 million. The fair value of the net assets at acquisition was
not materially different to their book value.
Prepare the consolidated statement of financial position for the Bravo Group as at 31 December 20X5
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 45
Chapter 11
CHANGES IN GROUP STRUCTURE
1. Acquisitions
OpenTuition.com
At any time an entity can buy additional shares in a business. As more shares are acquired the level of
influence/control may change and so the accounting treatment may also change.
The first two are treated in the same way as the acquiring entity now has control of the subsidiary for
the first time but the third is slightly different because the parent already has control.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 46
$
Cost of additional investment X
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 47
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 48
Sample question
JK owned 70% of the equity share capital of GH at 31 December 20X2. JK purchased a further 20% of GH’s
equity shares on 31 December 20X3 for $520,000, when the existing non-controlling interest (NCI) in GH was
measured at $759,000.
Place the correct amounts I respect of the additional purchase or use “BLANK” in order to reflect the impact
on the consolidated statement of changes in equity for the JK Group for the year ended 31 December 20X3.
OpenTuition.com
Extract from the consolidated statement of changes in equity for the JK Group for the year ended 31
December 20X3
Attributable to Non-controlling
equity holders of interest
the parent
$000 $000
Balance at the start of the year 3,350 650
Comprehensive income for the year 1,280 150
Dividends paid (200) (30)
Adjustments to NCI for additional purchase of GH shares
Adjustment to parent’s equity for additional purchase of GH shares
Values
14 (14)
253 (253)
239 (239)
506 (506)
520 (520)
BLANK
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 49
4. Disposals
During the year the group may dispose of shares in any of its investments and the results could be as
follows;
Subsidiary Subsidiary
OpenTuition.com
(reduced stake)
Subsidiary Associate
Under the revised IFRS3 disposal only really occurs when one entity loses control over another.
$m
Proceeds X
Add: investment still held X
Add: non-controlling interest X
Less: net assets at disposal (X)
Less: goodwill (X)
Group profit or loss on disposal X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 50
In the consolidated statement of financial position the goodwill remains unchanged as it is a historical
figure that was calculated on initial acquisition of the subsidiary.
The subsidiary will be consolidated as normal but there will be an increased in the non-controlling
interest. The change in non-controlling interest will be shown as an adjustment to the parent’s equity.
In effect it is a transaction between owners.
Dr Cash/Shares
Cr Non-controlling interest
Dr/Cr Reserves (β)
Proceeds X
Less cost of investment (X)
Gain/Loss on disposal X/(X)
The tax on the gain/loss must be recorded in the financial statements of the parent as normal;
Gain - Dr Tax charge IS Loss - Dr Tax liability SFP
Cr Tax liability SFP Cr Tax charge IS
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 51
Non-current liabilities 15 14 10
Current liabilities 50 46 30
The following information is relevant in preparing the group financial statements of the Reilly Group.
Reilly acquired a 60% holding in the equity shares of Hulme on 1 January 20X4 for a cash consideration of
$75million, when the retained earnings were $25 million. The fair value of the non-controlling interest was
$40 million.
On the 31 December 20X5, Reilly acquired a further 10% of the equity shares of Hulme for a cash
consideration of $15million.
Reilly acquired a 90% of the equity shares of Jones on 1 January 20X5 for a cash consideration of $120
million when the retained earnings were $35 million. The fair value of the non-controlling interest was $13
million
On 31 December 20X5, Reilly disposed of 20% of the equity shares in Jones for a cash consideration of $35
million.
The group policy is to value the non-controlling interest at acquisition using the fair value method.
Prepare the consolidated statement of financial position of the Reilly Group as at 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 52
The following information is relevant in the preparation of the group financial statements:
Maryland acquired 75% of the equity share capital of Tansey on 1 January 20X2. On 1 April 20X5, Maryland
disposed of a 10% holding in Tansey.
Prepare the consolidated statement of profit or loss for the Maryland Group for the year-ended 31
December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 53
Chapter 12
CONSOLIDATED STATEMENT OF CASH
FLOWS
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 54
C/f X
X X
$m
Profit before tax 91
Taxation (31)
Profit for the year 60
Attributable to:
Ordinary shareholders of the parent 54
Non-controlling interest 6
Calculate the dividend paid to the non-controlling interests to appear in the group statement of cash
flows for the year-ended 31 December 2015.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 55
C/f X
X X
$m
Operating profit 83
Finance costs (12)
Share of profit of associate 20
Profit before tax 91
Taxation (31)
Profit for the year 60
Attributable to:
Ordinary shareholders of the parent 54
Non-controlling interest 6
Calculate the dividend received from associate to appear in the group statement of cash flows for the
year-ended 31 December 2015.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 56
3. Acquisition/disposal of subsidiary
The acquisition or disposal of a subsidiary during the year is shown as a net cash outflow or inflow
within investing activities to show the net cash paid to acquire the subsidiary or net cash received on
disposal of a subsidiary.
An indirect adjustment is also required to adjust for any other balances (e.g. PPE, inventory,
receivables, and payables) consolidated as part of the acquisition or disposed of as part of the
disposal.
OpenTuition.com
Current liabilities
Trade payables 85 70
The following information relates to the financial statements of the Pablo Group:
On 1 June 2015, Pablo acquired all of the share capital of Juan for $50 million. The fair value of the
identifiable net assets and liabilities at the date of acquisition that have been reflected in the year-end
balances of the Pablo Group are as follows:
$m
Property, plant and equipment 15
Inventory 8
Receivables 6
Cash and cash equivalents 5
Payables (3)
Show how the above would be dealt with in the consolidated statement of cash flows for the year-
ended 31 December 2015.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 57
Non-current assets
Property, plant and equipment 1,745 1,250
Goodwill 1,184 1,230
Investment in associate 200 190
3,129 2,670
Current assets:
Inventory 530 580
Receivables 456 390
Cash and cash equivalents 190 230
1,176 1,200
Total assets 4,305 3,870
Non-current liabilities
Long-term borrowings 300 200
Deferred tax 220 190
Current liabilities
Trade payable 300 430
Current tax payable 150 110
450 540
Total liabilities 970 930
Total equity and liabilities 4,305 3,870
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 58
Dove group statement of profit or loss for the year-ended 31 December 20X5
$m
Revenue 1,765
Cost of sales (1,185)
Gross profit 580
Distribution costs (100)
OpenTuition.com
Dove group statement of changes in equity for the year-ended 31 December 20X5
The following information relates to the financial statements of the Emilio Group:
1. On 1 June 20X5, Emilio acquired all of the share capital of Fred for $50 million. The fair value of the
identifiable net assets and liabilities at the date of acquisition that have been reflected in the year-end
balances of the Pablo Group are as follows:
$m
Property, plant and equipment 13
Inventory 20
Receivables 15
Cash and cash equivalents 3
Payables (9)
42
2. Dove owns 20% of an associate. The associate made a profit for the year of $200 million and paid a
dividend of $150 million.
3. During the year Dove charged depreciation of $130 million on its property, plant and equipment. It
sold property, plant and equipment with a carrying value of $43million for $50 million
Prepare the consolidated statement of cash flows for the year ended 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 59
Chapter 13
FOREIGN CURRENCY TRANSACTIONS
(IAS 21)
OpenTuition.com
1. Functional Currency
“The functional currency is the currency of the primary economic environment in which the entity
operates.”
The primary economic environment in which an entity operates is normally the one in which it
primarily generates and expends cash. An entity’s management considers the following factors in
determining its functional currency:
๏ The currency that dominates the determination of the sales prices
๏ The currency that most influences operating costs
๏ The currency in which an entity’s finances are denominated is also considered.
IAS 21 Foreign currency translation says that, when an individual company has transactions that are
denominated in a foreign currency, they should translate them at the rate prevailing when the
transactions occurred i.e. the historic rate (HR).
At the year end, the statement of financial position items need to be classified as either monetary or
non-monetary items. The monetary items are then re-translated at the year-end using the closing rate
(CR). Any exchange gains or losses that arise are taken directly to profit or loss.
The non-monetary items are not re-translated at the year-end.
Non-current asset investments, tangible non-current assets and inventory are deemed to be non-
monetary and everything else is monetary.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 60
2. Group accounts
If a group has a subsidiary company that is located overseas, that subsidiary will have a different
functional currency to the rest of the group. Before consolidation of the subsidiary its results will need
to be correctly stated in its functional currency. Once this has been done the results can then be
translated into the presentational currency of the group and consolidated.
OpenTuition.com
Group SFP
๏ Translate all the assets and liabilities of the subsidiary @ closing rate (CR)
๏ Net assets working in overseas currency
๏ Goodwill working in overseas currency and translate at the closing rate
๏ Non-controlling interest in overseas currency and translate at the closing rate
๏ Group retained earnings in presentational currency, translate S’s post acquisition profits at
closing rate and calculate the gain/loss on translation of P’s investment in the overseas
subsidiary.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 61
Holly Ivy
$m Dinars m
Non-current assets 200 500
Investment in Ivy 200 -
Current assets 90 390
OpenTuition.com
Dinars to $
1 January 2015 3.8
31 December 2015 4.3
Average rate for the year to 31 December 2015 4.0
The goodwill figure to be included in the Bill group statement of financial position for the year to 31
December 20X5 will be:
$_________
The non-controlling interest figure to be included in the Bill group statement of financial position for
the year to 31 December 20X5 will be:
$_________
The group retained earnings figure to be included in the Bill group statement of financial position for
the year to 31 December 20X5 will be:
$_________
The property, plant and equipment figure to be included in the Bill group statement of financial
position for the year to 31 December 20X5 will be:
$_________
The inventory figure to be included in the Bill group statement of financial position for the year to 31
December 20X5 will be:
$_________
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 62
$
Opening net assets
@ OR X
@ CR X
X
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 63
Chapter 14
TAXATION (IAS 12)
1. Deferred tax
OpenTuition.com
๏ Temporary differences
Items that would have been used in calculating accounting profit and taxable profit but in
different accounting periods e.g. depreciation/tax allowances.
IAS 12 considers only temporary differences.
Ignoring deferred tax calculate the profits after tax for Tracy for each of the three years ending 31
December 20X5 to 20X7.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 64
$’000s
Carrying value X
Tax base X
OpenTuition.com
Temporary difference X
2. Calculate the deferred tax position by multiplying the temporary difference by the income tax
rate at which the asset or liability will be settled at.
X% x temporary difference = closing deferred tax provision
3. The closing deferred tax position is either a deferred tax asset or a liability.
A deferred tax liability arises if:
Carrying value > Tax base – taxable temporary difference
A deferred tax asset arises if:
Carrying value < Tax base – tax deductible temporary difference
4. The movement in the deferred tax position goes through profit or loss.
$’000s
Closing position X
Opening position X
Movement X/(X)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 65
Current liabilities
Tax payable
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 66
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 67
Chapter 15
PROVISIONS, CONTINGENT LIABILITIES
AND CONTINGENT ASSETS (IAS 37)
OpenTuition.com
1. Definitions
Liability - A present obligation arising from past events, the settlement of which is expected to result
in an outflow or economic benefits.
Provision - A liability of uncertain timing and amount.
A provision shall be recognised when:
๏ an entity has a present obligation, legal or constructive, as a result of a past event;
๏ it is probable that an outflow of resources will be required to settle the obligation;
๏ a reliable estimate can be made of the amount of the obligation
1.1. Legal obligation
An obligation that derives from:
๏ a contract
๏ legislation
๏ other operation of law
1.2. Constructive obligation
An obligation that derives from an entity’s actions where;
๏ by an established pattern of past practice, published policies or a sufficiently specific current
statement, the entity has indicated to other parties that it will accept certain responsibilities;
and
๏ as a result, the entity has created a valid expectation on the part of those other parties that it
will discharge those responsibilities.
1.3. Measurement
The amount recognised as a provision should be the best estimate of the expenditure required to
settle the present obligation. If the amount to be settled in the future is materially different then the
amount should be discounted to present value.
Example - Bebob
During the year Bebob acquired a gold mine at a cost of $5 million. In addition, when all the ore has been
extracted (estimated in 10 years time) the company will face estimated costs for landscaping the area
affected by the mining that have a present value of $2 million. These costs would still have to be incurred
even if no further ore was extracted.
The directors have proposed that an accrual of $200,000 per year for the next ten years should be made for
the landscaping.
Discuss whether you think the directors are right in their chosen treatment.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 68
2. Specific Examples
IAS 37 highlights certain situations and gives guidance on their treatment.
๏ Future operating losses
No provision for future operating losses as there is no obligation for the losses
๏ Onerous contracts
OpenTuition.com
A contract in which the unavoidable costs of meeting the obligations under the contract exceed
the economic benefits expected to be received under it.
The present obligation under the contract should be recognised as a provision.
๏ Restructuring
The restructuring of a business can be the sale or termination of a business, closure or relocation
of a business, changes in management structure or fundamental reorganisations.
A provision should only be recognised if a constructive obligation exists.
A constructive obligation exists if there is:
‣ A detailed formal plan for the restructuring has been identified
and,
‣ A valid expectation has been raised in those affected that it will be carried out by either
implementing the plan or announcing it to those affected
No obligation arises for the sale of an operation until the entity is committed to the sale i.e.
there is a binding sale agreement.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 69
3. Contingent Liabilities
A contingent liability is:
๏ a possible obligation that arises from past events and whose existence will be confirmed only
by the occurrence or non-occurrence of one or more uncertain future events not wholly within
the control of the entity
๏ a present obligation that arises from past events but is not recognised because;
OpenTuition.com
๏ it is not probable that an outflow of resources will be required to settle the obligation
or,
๏ the amount of the obligation cannot be measures with sufficient reliability
Example - Wedding
After a wedding in the summer of 20X8 ten people died as a result of food poisoning from eating food
manufactured by Future. At 31 December 20X8 the company was advised that there was probably no
liability and the matter was disclosed as a contingent liability at that date.
As the result of developments in the case, which is still not settled, the company was advised that it is now
probable, as at 31 March 20X9 that the company will be found liable.
Some directors consider that the matter should remain a contingent liability until the court case decides the
matter, while others consider that provision should be made for it in the financial statements for the year
ended 31 March 20X9.
Discuss the accounting treatment suggested by the directors, justifying your answer with reference
to IAS 37.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 70
B A probable future outflow of economic benefit will result from this lawsuit and so a provision should
be recorded in ER’s statement of financial position at 31 December 20X3
C There is a probable outflow of economic benefit but the timing and amount is uncertain and so no
disclosure is necessary as at 31 December 20X3.
D The lawsuit has not concluded at the reproting date and so no disclosures about the accident are
required to be included in ER’s financial statements at 31 December 20X3.
4. Contingent Assets
A contingent asset is a possible asset that arises from past events and whose existence will be
confirmed only by the occurrence or non-occurrence of one or more uncertain future events not
wholly within the control of the entity.
A contingent asset is not recognised in the financial statements but the entity will disclose its nature
and effect in the notes to the accounts.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 71
Chapter 16
LEASES (IAS 17)
1. Definitions
OpenTuition.com
A lease is an agreement whereby the lessor conveys to the lessee in return for a payment or series of
payments the right to use an asset for an agreed period of time.
1.1. Finance lease
A lease that transfers substantially all of the risk and reward of ownership of the asset to the lessee.
Legal title may or may not eventually transfer.
IAS 17 highlights situations that individually or in combination would normally lead to a lease being
classified as a finance lease. These are;
๏ The lease transfers ownership of the asset to the lessee by the end of the lease term
๏ The lessee has the option to purchase the asset at a price expected to be sufficiently lower than
fair value at the date the option is available and it is likely that the option will be taken up
๏ The lease term is for the major part of the life of the asset even if legal title isn’t transferred
๏ At the start of the lease the present value of the minimum lease payments is substantially all of
the fair value of the leased asset
๏ The leased assets are of such a specialised nature that only the lessee can use them without
major modifications
Operating lease
An operating lease is any other lease other than a finance lease.
1.2. Lessee accounting
Operating lease
The substance of the transaction is that the legal title has not transferred and so the asset is treated as
if it’s being hired and not owned.
Lease payments under an operating lease shall be recognised as an expense on a straight line basis
through profit or loss over the lease term unless another systematic basis is more appropriate for the
way the asset is used.
Example – Danny
Danny has taken out an operating lease on its photocopier at the start of the financial year paying a non-
refundable deposit of $2,000. The lease is for two years with annual payments of $3,000 after which the
photocopier goes back to the lessor. The photocopier has a useful economic life of five years.
Show how the photocopier will be accounted for in the statement of financial position and statement
of profit or loss for the first year of the lease.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 72
2. Finance lease
The substance of the transaction it that even though legal title does not initially pass to the lessee, the
asset is treated as if it’s owned the lessee as they have the significant risk and reward of ownership.
1. The leased asset is initially recognised at its fair value (cash price) or if lower the present value of
the minimum lease payments along with a corresponding lease liability
Dr Non-current assets – leased assets
OpenTuition.com
2. The asset is then depreciated using a systematic basis. If it is likely that the lessee will obtain
legal title at the end of the lease the useful life of the asset would be used. Otherwise the asset
would be depreciated over the shorter of the lease term and the useful life.
Dr Depreciation expense (SPL)
Cr Accumulated depreciation (SFP)
3. Interest is charged on the outstanding liabilityusing either the sum of digits method or te
actuarial method.
Dr Finance cost (SPL)
Cr Fianance lease liability (SFP)
4. The lease payment is recorded, reducing the value of the outstanding liability
Dr Finance lease liability
Cr Bank
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 73
3. Allocating interest
Interest should be allocated to each period during the lease term so as to produce a constant periodic
rate of interest on the remaining balance of the liability. Two methods of allocating the interest are:
๏ Sum of digits
๏ Actuarial mehtod
OpenTuition.com
n(n + 1)
2
where n is the number of instalments paid.
Step 2
The total interest needs to be calculated
$
Total payments X
Cash price/fair value (X)
Total interest X
Step 3
The total interest is then systematically allocated using the sum of the digits figure calculated in step 1
and total interest in step 2
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 74
1 X X (X) X
2 X X (X) X
3 X X (X) -
Calculate the depreciation expense and finance cost ot be shown in the statement of profit or loss for
the year ended 31 March 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 75
Chapter 17
FINANCIAL INSTRUMENTS (IAS 32 AND
IAS 39)
OpenTuition.com
1. Definitions
A financial instrument is any contract that gives rise to a financial asset in one company and a
financial liability or equity investment in another.
An equity instrument is any contract that evidences a residual interest in the assets of an entity after
deducting all of its liabilities.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 76
Held to Maturity Quoted, fixed payment and fixed Fair value + Amortised cost
maturity date investments held transaction costs
until they mature.
Loans/Receivables Unquoted financial assets e.g. Fair value + Amortised cost
trade receivable. transaction costs
Available for sale Default category. It includes non- Fair value + Fair value with gains/
current asset investments i.e. that transaction costs losses recorded in
you intend to keep. reserves (OCI)**
Example - PX
During its financial year ended 31 December 20X4, an entity, PX, entered into the transactions below:
In November 20X4, having surplus cash available, PX made an investment in the securities of a listed entity.
The directors intend to realise the investment in March or April 20X5, in order to fund the planned
expansion of PX’s principal warehouse.
PX lent one of its customers, DB, $3,000,000 at a variable interest rate pegged to average bank lending rates.
The loan is scheduled for repayment in 20X9, and PX has provided an undertaking to DB that it will not
assign the loan to a third party.
PX added to its portfolio of relatively small investments in the securities of listed entities. PX does not plan to
dispose of these investments in the short term.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 77
Explain how should this be initially and subsequently accounted for in the financial statements of
Robbie.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 78
3. Financial Liabilities
When an instrument is issued to raise finance it will be classified as either a liability or an equity
instrument according to economic substance.
๏ Equity instrument – no obligation to deliver cash.
๏ Financial liability – contractual obligation to deliver cash.
OpenTuition.com
Initial measurement
๏ Initial measurement of a financial liability is at net proceeds.
Subsequent measurement
๏ Held for trading – Fair value through profit or loss
๏ Held to maturity – Amortised cost
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 79
4. Convertible Instruments
If a convertible instrument is issued, the economic substance is a combination of equity and liability
and is accounted for using split equity accounting.
The liability element is calculated by discounting back the maximum possible amount of cash that
will be repaid assuming that the conversion doesn’t take place. The discount rate to be used is that of
the interest rate on similar debt without and conversion option.
OpenTuition.com
The equity element is the difference between the proceeds on issue and the initial liability element.
The liability element is subsequently measured at amortised cost, using the interest rate on similar
debt without the conversion option as the effective rate. The equity element is not subsequently
changed.
Example – Peter
Peter issues $100,000 4% convertible loan stock, convertible in three years time.
The market rate of interest on similar debt without the conversion option is 8%.
Prepare extracts from the statement of profit or loss and the statement of financial position at the
end of the first year of issue.
Sample question
LR issued a $4 million 7% convertible bond on 1 January 20X3 at par value. The bond is redeemable at par
on 31 December 20X7 or can be converted at that date on the basis of two $1 ordinary shares for every $10
of bonds held.
The prevailing market rate at 1 January 20X3 for a similar bond without conversion rights was 9% per
annum.
The value that will be credited to equity on the issue of this instrument is:
$_________ (round to the nearest $000)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 80
5. Derivatives
A derivative financial instrument must have all three of the following characteristics:
๏ Its value changes in response to the change in a specified interest or exchange rate, or in
response to the change in a price, rating, index or other variable;
๏ It requires no initial net investment;
๏ It is settled at a future date.
OpenTuition.com
IAS 39 requires that derivative financial instruments should be recognised as either an asset
(favourable) or liability (unfavourable).
They should be measured at fair value both upon initial recognition and subsequently, with any gains
or losses through profit or loss.
Example – Derivatives
Harry entered into a forward contract on 1 November 20X5, at nil cost, to purchase 100,000 units of tin at
$100 per unit on 1 February 20X6.
At 31 December 20X5, the forward rate for purchasing 100,000 units of tin was $104 per unit.
Harry does not adopt hedge accounting rules.
Explain how this forward contract should be accounted for by Harry in its financial statements for the
year ended 31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 81
Chapter 18
SHARE BASED PAYMENTS (IFRS 2)
The measurement and recognition of share based payments depends on the whether these payments
OpenTuition.com
1. Equity Settled
If the fair value of goods/services is known then this should be used in order to value the option, if the
fair value of the goods/services is not known then the fair value of the option at the grant date should
be used to value the options.
The fair value should be taken to profit or loss over the vesting period on a straight line basis, based
on the number of options expected to be exercised. The corresponding credit entry will be recorded
in equity reserves.
Prepare the extracts to be shown in the statement of profit or loss and the statement of financial
position for each of the three years ended 31 December 2015 to 31 December 2017.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 82
December 2015.
2. Cash settled
If the fair value of goods/services is known then this should be used in order to value the option, if the
fair value of the goods/services is not known then the fair value of the option should be reassessed at
each reporting date and this value should be used to value the options.
The fair value should be taken to profit or loss over the vesting period based on the number of options
expected to be exercised. However as there will be a cash payment, the credit entry is recorded as a
liability.
Prepare the extracts to be shown in the statement of profit or loss and the statement of financial
position for each of the three years ended 31 December 2015 to 31 December 2017.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 83
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 84
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 85
Chapter 19
RELATED PARTIES (IAS 24)
1. Introduction
OpenTuition.com
Related party relationships are a normal part of everyday business. Often groups of companies are
formed based on their trading relationship.
This relationship can have a direct impact on the financial performance of an individual company. This
is mainly due to the special terms and arrangements that could arise between related parties e.g. an
entity sells its products to a subsidiary in the same group at a smaller mark-up than it would to an
entity that wasn’t a related party. Obviously this would have a direct impact on profit margins.
When it comes to balances outstanding the same could be true e.g. an entity allows an extended
credit period to its related parties so distorting is debt collection figures.
If the users of the financial statements are aware of these relationships, transactions and balances
then they can take them into account when assessing the performance and position of the entity.
2. Definitions
Related party – A party is related to an entity if the party either:
๏ controls, is controlled by, or is under common control with, the entity
๏ has an interest in the entity that gives a significant influence over the entity
๏ has joint control over the entity
๏ is an associate (IAS 28 Investment in Associates)
๏ is a joint venture in which the entity is a venturer (IAS 31 Interests in joint ventures)
๏ is a member of the key management personnel of the entity or its parent
๏ is a close family member of any of the above
๏ is a post-employment benefit plan for the employees of the entity or of any entity that is a
related party of the entity
Related party transaction – The transfer of resources, services or obligations between related parties,
regardless of whether a price is charged.
Control – Is the power to govern the financial and operating policies of an entity so as to obtain
benefits from its activities.
Joint control – Is the contractually agreed sharing of control over an economic activity.
Key management personnel – Those persons having authority and responsibility for planning,
directing and controlling the activities of the entity, directly or indirectly, including any director of that
entity.
Significant influence – The power to participate in the financial and operating policy decisions of an
entity but is not control over those policies. Significant influence may be gained by share ownership,
statute or agreement.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 86
D CXZ’s banker, providing CXZ with and overdraft facility and a short-term loan at
market rates
3. Disclosures
Relationships between parents and subsidiaries shall be disclosed irrespective of whether there have
been transactions between those related parties.
๏ Name of entity’s parent and;
๏ If different the ultimate controlling party
Disclosure of key management personnel compensation
Key management personnel compensation in total and for each of the following;
๏ Short-term employee benefits
๏ Post-employment benefits
๏ Other long term benefits
๏ Share based payments
Disclosure of transactions and balances generally
If there have been transactions between related parties, an entity should disclose the nature of the
related party relationships as well as information about the types of transactions and the outstanding
balances necessary for an understanding of the financial statements
Disclosure should be made irrespective of whether a price is charged.
At a minimum the disclosure should include:
๏ The amount of the transactions
๏ The amount of outstanding balances, including terms and conditions, whether they are secured
and the nature of the consideration to be provided
๏ Provisions for doubtful debts based on the amount outstanding
๏ The expense recognised during the period in relation to bad and doubtful debts
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 87
Chapter 20
REVENUE (IAS 18)
1. Definition
OpenTuition.com
Revenue - The gross inflow of economic benefits during the period arising in the course of the
ordinary activities of an entity when those inflows result in increases in equity, other than increases
relating to contributions from shareholders.
2. Measurement
Revenue should be measured at the fair value of the consideration received or receivable.
๏ Revenue could arise from the following;
๏ Sales of goods
๏ Rendering of services
๏ Interest, royalties or dividends
Example – SFD
SFD sells an item of furniture on 1 October 20X4 for $5,000 with a one-year interest free period. The fair
value of the good sold is $4,762 at today’s prices.
What amount of revenue for the sale of goods would be recognised in the statement of profit or loss
for the year-ended 31 December 20X4?
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 88
Dr Cr
$’000s $’000s
Sales revenue 1,200
OpenTuition.com
Additional information:
The sales revenue for the year to 31 March 2012 includes $15,000 received from a new overseas customer.
The $15,000 was a 10% deposit for an order of $150,000 worth of goods. DFG is still waiting for the results of
the new customer’s credit reference and at 31 March 2012 has not despatched any goods.
What is the revised sales figure to be included in the statement of comprehensive income for the year
ended 31 March 20X2 based on this additional information?
B Debit cash $6,000, credit revenue $1,000 and credit deferred income $5,000
C Debit cash $6,000, debit receivables $6,000 and credit revenue $12,000
D Debit cash $6,000 and credit deferred income $6,000
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 89
C $750,000
D $800,000
6. Disclosure
An enterprise should disclose:
๏ Accounting policies adopted for the recognition of revenue
๏ Amount of each significant category of revenue (sale of goods, rendering of services, interest,
royalties and dividends) recognised during the period
๏ Amount of revenue arising from exchanges of goods or services included in each significant
category of revenue.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 90
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 91
Chapter 21
CONSTRUCTION CONTRACTS (IAS 11)
1. Definitions
OpenTuition.com
2. Accounting treatment
Each construction contract must be accounted for separately.
The accounting treatment of each contract involves calculating the revenue and costs to be
recognised in the statement of profit or loss and an asset to be recognised in the statement of
financial position (amounts due to /from customers).
$
Costs incurred to date X
Recognised profits X
Recognised losses (X)
Progress billings to date (X)
Gross amount due from/(to) customers X
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 92
$m
Total contract value 45.0
Costs incurred to date @ 20X5 20.0
Estimated costs to completion 12.0
Work certified as completed in 20X5 15.0
Stage of completion @ 20X5 70%
Profit recognised to date @ 20X4 3.3
Show how this contract would be dealt with in the statement of profit or loss for the year ended 31
December 20X5.
$m
Total contract value 40.0
Costs incurred to date 25.0
Estimated costs to completion 20.0
Stage of completion 45%
Show how this contract would be accounted for in the statement of profit or loss for the year ended
31 December 20X5.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 93
$000 $000
Total contract value 140,000
OpenTuition.com
Prepare extracts from the statement of profit or loss and statement of financial position for the year-
ended 31 December 20X5, as required by IAS 11 Construction Contracts.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 94
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 95
Chapter 22
ETHICS
2. Integrity
A professional accountant should be straightforward and honest in all professional and business
relationships.
The principle of integrity imposes an obligation on all professional accountants to be straightforward
and honest in professional and business relationships. Integrity also implies fair dealing and
truthfulness.
A professional accountant should not be associated with reports, returns, communications or other
information where they believe that the information:
๏ Contains a materially false or misleading statement;
๏ Contains statements or information furnished recklessly; or
๏ Omits or obscures information required to be included where such omission or obscurity would
be misleading.
3. Objectivity
A professional accountant should not allow bias, conflict of interest or undue influence of others to
override professional or business judgments.
The principle of objectivity imposes an obligation on all professional accountants not to compromise
their professional or business judgment because of bias, conflict of interest or the undue influence of
others.
A professional accountant may be exposed to situations that may impair objectivity. It is Impracticable
to define and prescribe all such situations. Relationships that bias or unduly influence the professional
judgment of the professional accountant should be avoided.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 96
professional accountants:
To maintain professional knowledge and skill at the level required to ensure that clients or Employers
receive competent professional service; and
To act diligently in accordance with applicable technical and professional standards when providing
professional services.
5. Confidentiality
A professional accountant should respect the confidentiality of information acquired as a result of
professional and business relationships and should not disclose any such information to third parties
without proper and specific authority unless there is a legal or professional right or duty to disclose.
The principle of confidentiality imposes an obligation on professional accountants to refrain from:
Disclosing outside the firm or employing organization confidential information acquired as a result of
professional and business relationships without proper and specific authority or unless there is a legal
or professional right or duty to disclose; and
Using confidential information acquired as a result of professional and business relationships to their
personal advantage or the advantage of third parties.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 97
statements. A professional accountant in business should prepare or present such information fairly,
honestly and in accordance with relevant professional standards so that the information will be
understood in its context.
A professional accountant in business who has responsibility for the preparation or approval of the
general purpose financial statements of an employing organization should ensure that those financial
statements are presented in accordance with the applicable financial reporting standards.
A professional accountant in business should maintain information for which the professional
accountant in business is responsible in a manner that:
๏ Describes clearly the true nature of business transactions, assets or liabilities;
๏ Classifies and records information in a timely and proper manner; and
๏ Represents the facts accurately and completely in all material respects.
Threats to compliance with the fundamental principles, for example self-interest or intimidation
threats to objectivity or professional competence and due care, may be created where a professional
accountant in business may be pressured (either externally or by the possibility of personal gain) to
become associated with misleading information or to become associated with misleading information
through the actions of others.
The significance of such threats will depend on factors such as the source of the pressure and the
degree to which the information is, or may be, misleading. The significance of the threats should be
evaluated and, if they are other than clearly insignificant, safeguards should be considered and
applied as necessary to eliminate them or reduce them to an acceptable level. Such safeguards may
include consultation with superiors within the employing organization, for example, the audit
committee or other body responsible for governance, or with a relevant professional body.
Where it is not possible to reduce the threat to an acceptable level, a professional accountant in
business should refuse to remain associated with information they consider is or may be misleading.
Should the professional accountant in business be aware that the issuance of misleading information
is either significant or persistent, the professional accountant in business should consider informing
appropriate authorities in line with the guidance in section 140 of the code. The professional
accountant in business may also wish to seek legal advice or resign.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 98
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 99
Chapter 23
EARNINGS PER SHARE (IAS 33)
Earnings per share (EPS) is an important ratio as it is one of the component parts of the Price/Earnings
OpenTuition.com
ratio (P/E ratio). The P/E ratio is used by investors to help them identify the relative riskiness of
investments and the potential future performance of a business. This then allows an investor to see if
investments are over-valued or under-valued by the stock market.
EPS is also considered important by investors, analysts and others as a key measurement of
performance and as a basis for making decisions. It is principally for these reasons that some
accounting standard setters, amongst them the IASB, have produced accounting standards regulating
its calculation.
Bonus Issue
There is no cash received from the bonues issue so there is no impact on earnings and therefore no
weighted average calculation needs to be done.
Comparatives will need restating.
Rights Issue
The cash received from the shareholder/investor has an impact on earnings and so a weighted
average calculation needs to be done for the number of shares in issue during the year.
However as the shares are issued at below their market value there is a “free element” to the shares
issued, so an adjustment will need to be made using a rights issue fraction.
Comparatives will need restating.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 100
IAS 33 requires both the basic and the fully diluted earnings per share figure to be disclosed in the
financial statements, but only if the fully diluted figure is lower.
Future dilutions can occur if a company has issued convertible debt or share options.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 101
Post-tax earnings – earnings are calculated after tax figures and if entities are subject to
significantly differing rates of tax because they are based in different countries, the comparison
is unrealistic.
๏ Accounting standards - choice of accounting treatments. It is quite likely, therefore, that
entities being compared with each other use different policies and/or bases for preparation of
the financial statements. Where such policies and bases impact upon the profit figure, as will
usually be the case, EPS figures are not strictly comparable.
๏ Accounting standards - The problem of comparability is made worse where the entities being
compared are subject to different sets of accounting standards.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 102
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 103
Chapter 24
OpenTuition.com
ACCOUNTING RATIOS
1. Profitability
Gross profit
Gross margin (%) x 100%
Revenue
Operating profit
Operating profit margin (%) x 100%
Revenue
Revenue
Asset turnover (# times)
Capital employed*
PBIT
Return on capital employed (%) x 100%
Capital employed*
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 104
2. Liquidity
Current assets
Current ratio (X:1)
Current liabilities
Current liabilities
Trade receivables
Receivables collection period x 365 days
Credit sales1
Trade payables
Payables payment period x 365 days
Credit purchases2
Analyse the financial performance and working capital position of SAF, including the calculation of
five relevant ratios.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 105
Sample question
The following information is available for two potential acquisition targets. The entities have similar capital
structures and both operate in the retail sector.
AB CD
Revenue $220m $240m
OpenTuition.com
Which of the following statements give realistic conclusions that could be drawn from the above
information?
1. AB’s management exercise greater control of the entity’s overheads
2. AB’s management has sourced cheaper materials for resale
3. CD’s management exercises greater control of the entity’s overheads
4. CD operates at the luxury end of the market and are able to charge a higher price for its items
5. CD’s management has sourced cheaper materials for resale
6. AB has access to cheaper interest rates on its borrowings than CD
4. Solvency/Gearing/Risk
Debt
Gearing ratio = x 100%
Capital employed
Or,
Debt
Gearing ratio = Equity (shareholders’ funds) x 100%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 106
5. Investor Ratios
Profit for the year
Dividend Cover = Dividends (# times)
Dividends
Dividend Yield = Share price (%)
OpenTuition.com
Note: EPS can also be calculated but that is dealt with in a previous chapter because it is a ratio with
its own accounting standard.
6. Evaluation of ratios
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 107
2010 2009
$m $m
Non-current assets
Tangibles 254 198
Investment in associate 24 -
OpenTuition.com
Current assets
Inventory 106 89
Receivables 72 48
Cash/Bank - 6
456 341
Share capital 45 45
Retained earnings 146 139
Revaluation reserve 40 -
Non-current liabilities 91 91
Current liabilities 134 66
456 341
Additional information:
1. Long term borrowings
The long term borrowings are repayable in 2012.
2. Contingent liability
The notes to the financial statements include details of a contingent liability of $30 million. A major
customer, a house builder, is suing DFG, claiming that it supplied faulty goods. The customer had to
rectify some of its building work when investigations discovered that a building material, which had
recently been supplied by DFG, was found to contain a hazardous substance. The initial assessment
from the lawyer is that DFG is likely to lose the case although the amount of potential damages could
not be measured with sufficient reliability at the year-end date.
3. Revaluation
DFG decided on a change of accounting policy in the year and now includes its land and buildings at
their revalued amount. The valuation was performed by an employee of DFG who is a qualified valuer.
4. Current liabilities
2010 2009
$m $m
Trade and other payables 95 66
Short term borrowings 39 -
134 66
Analyse the financial performance of DFG for the year to 31 December 2010 and its financial
position at that date AND briefly discuss DFG’s suitability as a secure employer for your friend
(8 marks are available for the calculation of relevant ratios).
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 108
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 109
ANSWERS TO EXAMPLES
Chapter 1
Answer – ABC
(a) An issue price of 350 cents would raise $30 million.
(b) An issue price of 325 cents would maximise the proceeds from the offer.
Number of bids Proceeds
Price (cents) x =
(cumulative) ($)
400 2,000,000 8,000,000
375 4,800,000 18,000,000
350 8,600,000 30,100,000
325 10,300,000 33,475,000
300 10,800,000 32,400,000
Answer – Banks
$0.10 (1 + 0.04)
ke = + 0.04
$3.00
ke = 8.16%
Answer – Cohen
$0.35 (1 + 0.05)
ke = + 0.05
$4.15 - $0.35
ke = 14.67%
Answer – Wilson
−1
⎛ 42¢ ⎞
(a) g= ⎜
5
⎝ 25¢ ⎟⎠
g = 10.93%
$0.42 (1 + 0.1093)
(b) ke = + 0.1093
$5.50
ke = 19.40%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 110
Answer – Stiles
$0.16 (1 + 0.0986)
ke = + 0.0986
$2.36 - $0.16
ke = 17.84%
Where,
−1
⎛ 16¢ ⎞
g= ⎜
OpenTuition.com
5
⎝ 10¢ ⎟⎠
g = 9.86%
Answer – Charlton
$0.45 (1 + 0.1125)
ke = + 0.1125
$4.45 - $0.45
ke = 23.77%
Where,
g = 0.15 x (1 – 0.25)
g = 0.1125 ≡ 11.25%
Answer – Moore
8% x $1
kp =
$1.30
kp= 6.15%
Answer – Ball
kd = 8% x (1 – 0.25)
kd = 6%
Answer – Bobby
$8 (1 − 0.25)
kd =
$110
kd = 5.45%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 111
Answer – Peters
DF DF
T Narrative CF PV PV
(5%) (10%)
0 (MV) (95) 1 (95) 1 (95)
10 x (1 – 0.25)
1–5 I (1 – T) 4.329 32.5 3.791 28.4
= 7.5
n RV 100 0.784 78.4 0.621 62.1
15.9 (4.5)
OpenTuition.com
15.9
kd = x (0.10 – 0.05) + 0.05
(15.9 – (–4.5))
kd = 8.90%
Answer – Hunt
DF DF
T Narrative CF PV PV
(10%) (12%)
0 (MV) (110) 1 (110) 1 (110)
I (1 – T)
1–4 6 3.170 19.0 3.037 18.2
= 8 x (1 – 0.25)
4 RV* 135.30 0.683 92.4 0.636 86.1
1.4 (5.7)
1.4
kd = x (0.12 – 0.10) + 0.10
(1.4 – (–5.7))
kd = 10.39%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 112
Answer – Ramsey
k MV
Finance k x MV
(%) ($000s)
Equity 0.177 64,000 11,328
Redeemable bonds 0.0733 5,640 413
Bank loan 0.0375 4,000 150
OpenTuition.com
73,640 11,891
WACC = 11,891/73,640 = 16.1%
Workings
- Equity
MVe ($000s) = (4,000/0.25) x $4.00 = $64,000
$0.25 (1 + 0.1076)
ke = + 0.1076
$4.00
ke = 17.68%
Where,
−1
⎛ 25¢ ⎞
g =5 ⎜
⎝ 15¢ ⎟⎠
g = 10.76%
- Redeemable bonds
MVd ($000s) = (6,000/100) x $94.00 = $5,640
DF DF
T Narrative CF PV PV
(5%) (10%)
0 (MV) (94) 1 (94) 1 (94)
8 x (1 – 0.25)
1–7 I (1 – T) 5.786 34.7 4.868 29.2
=6
n RV 100 0.711 71.1 0.513 51.3
11.8 (13.5)
11.8
kd = x (0.10 – 0.05) + 0.05
(11.8 – (–13.5))
kd = 7.33%
- Bank loan
kd = 5% x (1 – 0.25) = 3.75%
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 113
B: FINANCIAL REPORTING
Workings
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 114
Receivables $9,000,000
(4,500 + 5,500 – 1,000)
Workings
(W2) Net Assets
@ year-end @ acquisition post-acq.
$000s $000s $000s
Share capital 5,000 5,000 -
Reserves 7,000 1,500 5,500
PUP
(100) (100)
(1,000 x 25/125 x½)
11,900 6,500 5,400
Answer – MYA
Edinburgh Group Statement of Profit or Loss for year ended 31 December 20X5
Gla
Edi Abe Adj. $m
6/12
Revenue 200 120 120 (10 + 5) 425
Cost of sales (120) (80) (50) 10 + 5 (237.5)
- PUP (2)
- PUP (0.5)
Gross profit 187.5
Operating expenses (30) (15) (32) (77)
Operating profit 110.5
Tax (10) (5) (8) (23)
Profit for the year 19.5 30 87.5
20% 25%
Attributable to:
Group (β) 76.1
Non-controlling interest 3.9 7.5 11.4
Workings
Leeds - no PUP as there is no unsold inventory
25
Manchester - 1m x = 0.2m
125
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 115
Answer – Pip
Revenue $380million
(250 + (280 x 6/12) – 10 (i/co sales))
Cost of sales$171.2million
(100 + (160 x 6/12) – 10 (i/co sales) + 0.2 (FV depn) + 1 (PUP))
Dividends $3million
OpenTuition.com
Workings
- PUP
1 25
= $10m x X = $1m
2 125
- FV Depn
$2m/5 x 6/12 = 0.2m
Workings
- PUP Adj
2,000 x 25/125 x 25% = 100
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 116
Attributable to
Non controlling
equity holders of Total
interest
parent
$000 $000 $000
1 January 20X5 (W1) 306,080 25,530 331,610
OpenTuition.com
Workings
(W1) Opening reserves
100% P 280,250
Add 80% x S’s post-acqn
(85,100 – 48,200) x 70% 25,830
Total 306,080
Total 61,200
Answer – PUP
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 117
Rey
$m
Assets:
Non-current assets
Property, plant and equipment
3,130
(1,560 + 1,250 + (400 – 80) (W2))
OpenTuition.com
Goodwill (W3) 45
Investment in associate (W6) 205
3,380
Current assets:
Inventory
1,030
(450 + 580)
Receivables
770
(380 + 390)
Cash
420
(190 + 230)
Total assets 5,600
Non-current liabilities
870
(520 + 350)
Current liabilities
Trade payable 750
(450 + 300)
Total liabilities 1,620
Total equity and liabilities 5,600
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 118
Workings
W1) Group Structure
P
OpenTuition.com
20-50%
>50%
100% P 1,450
Add: P’s % of S’s post acqn retained earnings (70% x
189
1,270(W2))
Add: P’s % of A’s post acqn retained earnings (W6) 10
Less: Dividend (W6) (5)
1,644
W6) Investment in associate
Cost 200
Add: P% x A’s post-acqn profits
10
(25% x 80 x 6/12)
Less: Dividend
(5)
(25% x 20)
205
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 119
Workings
– PUP Adj
80 x 25/125 x 50% = 8
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 120
Receivables 2,800
Answer – Matty
Matty Group statement of profit or loss for the year-ended 31 December 20X5
$000s
Operating profit (224 + 136 + 98) 458
Profit before tax 458
Tax (30 + 32 + 20) (82)
Profit for the year 376
Attributable to:
Non-controlling interest (W2) 50.6
Owners of the parent (β) 325.4
Workings
(W1) Group Structure
Matty
80%
Luke
75%
Ben
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 121
(W2)
NCI – Luke 20% x (112 – 15) 19.4
NCI – Ben 40% x 78 31.2
50.6
Group
$000
Non-current assets
213,000
(90,000 + 53,000 + 70,000)
Goodwill (W3) 13,000
Current assets
121,000
(40,000 + 48,000 + 33,000)
Non-current liabilities
39,000
(20,000 + 15,000 + 4,000)
Current liabilities
49,000
(19,000 + 16,000 + 14,000)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 122
W3) Goodwill
Gayle Russell
44,000
74,000 FV of consideration
(80% x 55,000)
7,000 11,000
Add: NCI% x post-acquisition
(20% x 35,000) (44% x 25,000)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 123
Non-current liabilities
70,000
(35,000 + 30,000 + 5,000)
Current liabilities
72,000
(40,000 + 19,000 + 13,000)
W3) Goodwill
Steyn Adams
95,000 FV of consideration - direct 60,000
36,000
- indirect
(60% x 60,000)
10,000 Add: NCI at acquisition 4,000
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 124
16,000 5,200
Add: NCI% x post-acquisition
(40% x 40,000) (52% x 10,000)
OpenTuition.com
100% P 80,000
Add: 60% x 40,000(W2) 24,000
Add: 48% x 10,000(W2) 4,800
108,800
Example - Jeremy
Goodwill
$m
FV consideration 45
FV of existing interest 52
FV NCI @ acquisition 32
FV net assets @ acquisition (105)
Goodwill @ acquisition 24
A gain of $12 million is also recorded in the group retained earnings, being the increase in fair value of the
original investment from $40 million to $52 million.
DR NCI $6.9m
DR Other components of equity (β) $1.1m
CR Bank $8m
NCI at acquisition 32
NCI% x S’s post acquisition
2.5
(25% x $10m)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 125
Extract from the consolidated statement of changes in equity for the JK Group for the year ended 31
December 20X3
OpenTuition.com
$m
Proceeds 120
Add: investment still held 96
Add: non-controlling interest 53
Less: net assets at disposal (201)
Less: goodwill (38)
Group profit on disposal 30
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 126
Non-current assets
395
(180 + 115 + 100)
Goodwill (W3) 33
OpenTuition.com
Current assets
230
(80 + 90 + 60)
Non-current liabilities
39
(15 + 14 + 10)
Current liabilities
126
(50 + 46 + 30)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 127
16 1
Add: NCI% x post-acquisition
(40% x 40 (W2)) (10% x 10 (W2))
OpenTuition.com
56 NCI 14
(14)
28.6
(10/40 x 56)
42 42.6
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 128
Non-controlling interest
B/f 110
C/f 115
116 116
Associate
B/f 180
C/f 190
200 200
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 129
Impairment 54
Profit on disposal of PPE (7)
Share of Associates Profit (40)
Inventory 70
Receivables (51)
Payables (139)
Cash generated from operations 447
Interest Paid (55)
Tax Paid (25)
Cash generated from operating activities 367
Investing Activities
Sale Proceeds from Tangibles 50
Purchase of Tangibles (655)
Dividend Received from Associate 30
Acquisition of Sub (50 – 3) (47)
Cash generated from investing activities (622)
Financing Activities
Proceeds from Share Issue (1,700 – 1,500) 200
Loan Issue (300 – 200) 100
Dividend paid to NCI (20)
Dividend paid to parent shareholders (65)
Cash generated from financing activities 215
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 130
Workings
Working capital movement
Taxation
B/f
300
(190 + 110)
Tax paid (β) 25 SPL - Tax 95
C/f
370
(220 + 150)
395 395
PPE
B/f 1,250
Depreciation 130
Purchase 155
Acquisition 13 Disposal 43
Revaluation 500
C/f 1,745
1,918 1,918
Associate
B/f 190
Profit 40 Dividend paid (β) 30
C/f 200
200 200
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 131
DR Purchases $97,561
CR Payables $97,561
400,000 Dinar
= = $97,561
OpenTuition.com
4.1
31 December 20X5
Retranslate the monetary balance (payable) at the closing rate (4.3 Dinar:$1)
400,000 Dinar
= = $93,023
4.3
Reduction in payables = $97,561 - $93,023 = $4,538
DR Payables $4,538
CR Profit or loss $4,538
Do not retranslate the non-monetary balance (inventory), and leave it at $97,561 at the reporting date.
10 January 20X6
Translate the payment at the exchange rate on the day of the transaction
400,000 Dinar
= = $90,909
4.4
DR Payables $93,023
CR Bank $90,909
CR Profit or loss $2,114
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 132
92
Finance costs (8) (40) (10) (18)
74
Taxation (5) (36) (9) (14)
Profit for the year 26 146 36 60
Attributable to:
Parent 52.8
NCI (20% x 36) 7.2
Holly
$m
Non-current assets
339.5
(200 + 500/4.3 + 100(W2)/4.3
Goodwill (W3) 65.1
Current assets
180.7
(90 + 390/4.3
Non-current liabilities
15.1
(80 + 65/4.3)
Current liabilities
95.3
(50 + 195/4.3)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 133
Workings
W2) Net assets of Ivy (Dinars m)
At reporting
At acquisition Post acquisition
date
Equity shares 350 350
Ret. earnings 280 150 130
FV - land 100 100
730 600 130
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 134
Workings
20X5 20X6 20X7
($000s) ($000s) ($000s)
Profit before tax 2,000 2,000 2,000
Add: depreciation 1,000 1,000 1,000
Less: tax depreciation (2,500) (500) (400)
PCTCT 500 2,500 2,600
Tax @ 20% 100 500 520
$000s
Cost 5,000
Tax allowance X5 (50%) (2,500)
2,500
Tax allowance X6 (20%) (500)
2,000
Tax allowance X7 (20%) (400)
1,600
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 135
Answer – Bebob
The directors are incorrect in their accounting treatment of the landscaping costs.
A provision needs to be recognised for the costs at the present value of $2million because there is a reliable
estimate, along with a legal obligation and probable outflow of economic benefit.
The $2million is also capitalised as part of the cost of the gold mine as it is a directly attributable cost under
the rules of IAS 16 PPE, giving a total cost of £7million on the statement of financial position.
The provision needs to be unwound each year using the discount rate used in calculating the present value.
The provision will be increased annually and the charge taken to finance costs in the statement of profit or
loss.
Answer – Wedding
A provision should be recognised for the best estimate of settling the case based on the lawyer’s advice that
it is now probable the company will be found liable.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 136
The disclosure of the contingent liability will involve a description of the nature and potential financial
OpenTuition.com
effects.
Answer – Danny
Year 1
Statement of financial position Statement of profit or loss
$ $
Accrual 1,000 Operating lease expense 4,000
Workings
(2 x $3,000) + $2,000
Annual expense = = $4,000 p.a
2 years
CR Bank $5,000
DR P/L $4,000
DR Accruals $1,000
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 137
Step 3 - Interest
Total = $67,200
Non-current = $47,200
Current = $20,000 (β)
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 138
Answer – PX
Securities of a listed entity
This investment has been acquired in order to be sold in the near future so it meets the IAS 39 definition of
an instrument ‘held for trading’. Therefore, it should be classified as a financial asset at fair value through
income statement, as required by IAS 39.
This is a financial asset and PX intends to hold the loan until it is due for payment (it has guaranteed to
assign the loan to a third party). The payments are also fixed and determinable and the repayment date is
fixed. Therefore, the loan should be classified as a held to maturity investment.
Portfolio of investments
These investments are not held for trading because there is no intention to sell them in the near future.
They are not derivatives, nor do they fall into the other categories. Therefore, they must be classified as
available for sale financial assets.
IAS 39 allows an entity to designate a financial asset as ‘at fair value through income statement’ provided
that this either:
๏ eliminates or significantly reduces an accounting mismatch that would otherwise arise from
measuring it on a different basis; or
๏ it is part of a group of assets and its performance is evaluated on a fair value basis, in accordance with
a documented risk management or investment strategy.
It is unlikely that any of the financial assets above meet either of these criteria and so the following
requirements apply:
๏ The listed securities are ‘at fair value through income statement’ and therefore are measured at fair
value.
๏ The variable interest rate loan is measured at amortised cost (as held to maturity investment).
๏ The investment portfolio is measured at fair value (as an available for sale financial asset).
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 139
It is classified as a held for trading financial asset so the $0.5million transaction costs are expensed through
OpenTuition.com
profit or loss.
It is subsequently remeasured at fair value with gains and losses through profit or loss.
Answer – Jamie
The asset is recorded initially at cost plus directly attributable transaction costs, because it is held as
available for sale.
$m
Dr Financial Asset 51
Cr Cash/Bank 51
It is classified as an available for sale and subsequently remeasured at fair value with gains or losses
recognised in other comprehensive income.
$m
Dr Financial asset (80 – 51) 29
Cr Other comp. income 29
Upon sale the asset is derecognised and the reserve is recycled back to through profit or loss.
$m
DR Bank 90
DR Reserves 29
Cr Asset 80
Cr Profit or loss 39
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 140
It is classified as a held to maturity financial asset and subsequently remeasured at amortised cost.
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 141
Answer – Peter
The instrument will be classified as a hybrid. Initial proceeds are $100,000.
$
Dr Cash/Bank 100,000
Cr Liability (W1) 89,604
Cr Equity 10,396
OpenTuition.com
SFP
Liability (89,604 + 7,168) $96,772
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 142
Answer – Derivates
The forward contract is a derivative because:
The forward contract is initially measured at its fair value of nil on 1 November 20X5 as it has a nil cost.
OpenTuition.com
At the reporting date it is remeasured to its fair value with gains/losses through profit or loss:
$
With the contract have to pay
101,000
(100,000 x $101)
Without the contract would have to pay
104,000
(100,000 x $104)
Gain (cheaper with contract) 3,000
Statement of profit or loss (extract) for the year ended 31 December 20X5
20X8
$
Gain on derivative 3,000
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 143
Workings
31 December 2015
1
Obligation = 10,000 options x 20 employees x $12 x = $800,000
3
31 December 2016
2
Obligation = 10,000 options x 20 employees x $12 x = $1,600,000
3
31 December 2017
3
Obligation = 10,000 options x 20 employees x $12 x = $2,400,000
3
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 144
31 Dec’14 31 Dec’15
Other components of equity (W) $2,400,000 $7,200,000
31 Dec’14 31 Dec’15
Expense (= movement) $2,400,000 $4,800,000
Workings
31 December 2014
1
Obligation = 20,000 options x (10 – 4) employees x $60 x = $2,400,000
3
31 December 2015
2
Obligation = 20,000 options x (10 – 1) employees x $60 x = $7,200,000
3
As it is an equity settled share based payment the fair value of the goods at $10 million should be used to
record the transaction.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 145
Workings
31 December 2015
1
Obligation = 10,000 options x 20 employees x $13.50 x = $900,000
3
31 December 2016
2
Obligation = 10,000 options x 20 employees x $13.80 x = $1,840,000
3
31 December 2017
3
Obligation = 10,000 options x 20 employees x $14.20 x = $2,840,000
3
Workings
31 December 2014
1
Obligation = 20,000 options x (10 – 4) employees x $80 x = $3,200,000
3
31 December 2015
2
Obligation = 20,000 options x (10 – 2) employees x $75 x = $8,000,000
3
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 146
Account reference $
Debit Profit or loss $393,750
Credit Other components of equity $393,750
Obligation = = $393,750
4
Answer – CXZ
A
Answer – SFD
Sale of goods revenue = $4,762
Interest income revenue = $59.50
((5,000 – 4,762) x 3/12)
Total revenue = $4,821.50
Answer – SFD
SFD can only recognise revenue from the sale of goods once it has transferred substantially all of the risks
and rewards of ownership to its customer. As the goods have not yet been despatched it appears that there
is no transfer of risk and reward so no revenue should be recognized.
Answer – CF
B
Answer – Holmes
B
$m
Revenue (= work certified in year) 15.0
Cost (β) (9.2)
Profit (9.1 (W) – 3.3) 5.8
Workings
$m
Total revenue 45.0
Total costs (20.0 + 12.0) (32.0)
Profit 13.0
@ 70% 9.1
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 147
Workings
OpenTuition.com
$m
Total revenue 40.0
Total costs (25.0 + 20.0) (45.0)
Loss (5.0)
Current assets
$
Costs incurred to date 52,000
Recognised profits 12,800
Recognised losses (-)
Progress billings to date (45,000)
Gross amount due from/(to) customers 19,800
Workings
$000s
Total revenue 140,000
Total costs (60,000 + 48,000)) (108,000)
Profit 32,000
@ 40% 12,800
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 148
shares
1 July X5 500m 1/12 42m
1 August X5 550m 11/12 504m
WANS = 546m
New number of shares
250m
c) Basic EPS = = 40c per share
625m
New number of shares
$ $
5 shares at 1.40 7.00
1 share at 1.25 1.25
6 shares 8.25
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 149
500m + 400k
Diluted EPS = = 49.4c per share
1,000m + 12.5m
(W1)
OpenTuition.com
(W2)
Extra Shares = $10m x 125 shares / $100 = 12.5m
Both the basic EPS of 50c and the fully diluted EPS of 48.1c are to be disclosed.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 150
result of a strategic decision to sell the new product at a discount in order to boost the volume of sales.
There has been a significant increase in inventories held, increasing from 58 days to 92 days. This is not
surprising in a period of expansion and it is most likely needed in order to meet the increased demand.
More concerning is the position on receivables and payables, as it appears that SAF is overtrading with an
increase in receivable days from 72 to 101 days in the last six months. It could be as a result of more
favourable credit terms being offered to new customers, however since receivables days have increased
beyond payable days the result will be increased pressure on the entity’s liquidity.
It could be the case that the credit control department has struggled to cope with the increased level of
activity and could be addressed simply by dedicating additional resources to credit control.
The current ratio has fallen. However the quick ratio is more of a concern as it has decreased from 1.6 to 1.2
and this together with the entity having moved from a positive cash position to having short term
borrowings, makes it clear that the expansion has caused problems with the management of working
capital. The entity should ensure that an overdraft facility is in place until procedures can be imposed to
improve the management of working capital.
Appendix
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 151
The revenue has only marginally increased in the year by 1.6%, however, profit margins have all increased
significantly. In particular the gross profit margin has increased from 10% to 19%, which is likely to be as a
result of reduced purchase prices from the new supplier contract that was secured in the year. Whilst this is a
OpenTuition.com
very positive and important step for DFG (given its low margin in the previous year) it will be important to
establish whether this reduced cost also means a reduced level of quality. If quality is being compromised
then this increase in margin maybe short-lived as customers may be driven away in the longer term.
In addition, the switch in supplier may be responsible for the lawsuit. It is a risky strategy to pursue
aggressive revenue and margin targets at the expense of supplying good quality products. Although a
contingent liability of $30 million is included in the notes, the lawyer’s assessment is that DFG is likely to lose
the court case and the payout may be more. There is already serious pressure on the entity’s finances and
the entity may not survive if the payout is any more or if other customers decide to sue. There is a potential
issue of going concern that would need clarification before you arrive at a final decision concerning
employment.
Both administration and distribution costs have increased significantly when compared to a 1.6% increase in
revenue. Whilst these costs are not that large in relation to revenues, it will be important to establish that
management have good control over expenses for the long term.
The increase in TCI is largely due to the revaluation gain reported within other comprehensive income. The
valuation was performed by an internal member of staff, which is perhaps not as ideal as someone external,
however you noted that these financial statements were finalised and so I assume they have been audited
and that the valuations are fair. One note of caution though is why the directors have chosen this year to
change the policy - could it be an attempt to boost income and reduce gearing to make further borrowing
easier, especially as the long term borrowings will need to be repaid or re-negotiated relatively soon.
However, it maybe shows good commercial sense to ensure that assets that are to be used as security for
finance are at the most up-to-date valuation.
The overall liquidity of DFG is on the low side at 1.3:1 and has fallen significantly from 2009. One
contributing factor to the worsening liquidity is the significant increase in inventories in the year. This could
be as a result of bad publicity about below standard goods and customer orders being cancelled. There is
then an increased risk of obsolete inventories. This is reinforced by the inventories days which have
increased from 146 days to 191 days. Receivables days have also increased from 71 days to 104 days, and
this be could be as a result of disputed invoices. DFG may then have a problem with slow/non-payment of
these debts. Payables days have increased from 108 days to 171 days and this could be resulting from a
deliberate attempt by DFG to improve the cash flow by delaying payment or extended credit terms given by
the new supplier to attract DFG’s business.
The cash position of DFG is clearly a concern as the cash has moved from a positive balance to an overdraft
and the long term borrowings are soon to be repaid or re-negotiated. This coupled with the poor working
capital management would indicate that DFG must raise some additional funding if it is to survive. The
gearing ratio shows deterioration on the previous year, despite an increase in equity from the revaluation.
However, it is likely to be the lack of interest cover that would put lenders off. It is unlikely that DFG could
afford to pay interest on any additional funding.
I would recommend investigating DFG in more detail before making your decision. Losing the court case
and having a large settlement to pay could result in the entity collapsing and despite the fact that details of
this are only in the notes, the seriousness of this should not be overlooked. The entity may struggle to
survive anyway as there is a lack of cash and funding options (and it should be noted that DFG did not pay a
dividend in 2010). The increases in profitability are not enough of an indicator of a stable/growing entity –
especially an entity involved in the building trade which is known for its sensitivity to the economy around
it.
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums
2016 Examinations CIMA F2 152
Appendix
2010 2009
(Workings in $m)
Gross profit margin 49/252 x 100 = 19.4% 25/248 x 100 = 10.1%
Operating profit margin (49 – 18 – 16)/252 x 100 = 6.0% (25 – 13 – 11)/248 x 100 = 0.4%
Net profit margin 7/252 x 100 = 2.8% (5)/248 x 100 = (2.0)%
OpenTuition.com
Free CIMA notes • Free CIMA lectures • Free CIMA tests • Free tutor support • StudyBuddies • CIMA forums