Impairment testing Goodwill:
Summary:
Amortization expense – identifiable intangibles $ 2,600,000. Impairment losses – identifiable intangibles 12,100,000. Goodwill impairment loss 135,000,000. With a Total $149,700,000
Impairment testing – identifiable intangibles: Book value = $4,000,000 – 2 x ($4,000,000/4) = $2,000,000. Book value > Sum of discounted cash flows? $2,000,000 > $900,000: Yes. Impairment loss = $2,000,000 - $900,000 = $1,100,000.
Book value = $8,000,000 – 1.5 x ($8,000,000/5) = $5,600,000. Book value > Sum of discounted cash flows? $5,600,000 > $4,400,000: Yes. Impairment loss = $5,600,000 – $4,400,000 = $1,200,000.
Book value = $18,000,000. Book value > (greater than) Sum of discounted cash flows? $18,000,000 > $7,000,000: Yes. Impairment loss = $18,000,000 - $7,000,000 = $11,000,000.
Impairment testing for Goodwill: Summary: Amortization expense – identifiable intangibles $ 2,600,000. Impairment losses – identifiable intangibles 13,300,000. Goodwill impairment loss140,000,000. Total $155,900,000.
[a](amounts in millions)
[b]Parson reports its own income of $800 million plus its equity in the income of Soaper of $140 million. Equity in the income of Soaper is Soaper’s reported income adjusted for write-offs of Soaper’s net asset revaluations. Consolidated income is Parson’s and Soaper’s reported revenues and expenses, with Soaper’s expenses adjusted for the revaluation writeoffs. Parson’s separately reported income and consolidated income therefore report the same items, packaged differently.
Calculation of total goodwill is as follows: Calculation of adjustment to investment balance to convert it to complete equity method at January 1, 2013: Consolidation working paper eliminating entries for 2013:
[A][C][E]Stockholders’ equity, January 1, 2013 = $5,000,000 + 1,300,000 – 400,000 = $5,900,000.
[R]Revaluations at January 1, 2013 = original revaluations less writeoffs for 2007-2012.[O]
Goodwill
8,000,000
Identifiable intangibles
4,000,000
Land, buildings and equipment
6,800,000
Investment in Salem
5,200,000
Operating expenses
2,100,000
Land, buildings and equipment
400,000
Goodwill
500,000
Identifiable intangibles
2,000,000
Next:
Salem’s reported net income
$ 2,500,000
Revaluation writeoffs:
Land, buildings and equipment depreciation
400,000
Identifiable intangibles amortization
(2,000,000)
Goodwill impairment loss
(500,000)
Equity in income of Salem
$ 400,000
Original cost $ 16,000,000
Change in Salem’s retained earnings to 1/1/14
$14,000,000
3 years land, buildings and equipment depreciation
$1,200,000
3 years identifiable intangibles amortization
($6,000,000)
Goodwill impairment loss to 1/1/14
($2,000,000)
Investment balance, 1/1/14
$23,200,000
Equity in net income, 2014
$400,000
Investment balance, 12/31/14
$23,600,000
|
Customer lists
|
Brand names
|
Book value > undiscounted cash flows? |
No
|
Yes
|
Fair value |
|
$3,400,000
|
Book value |
|
5,200,000
|
Impairment loss |
--
|
$1,800,000
|
|
Division 1
|
Division 2
|
Step one: Division book value > fair value? |
Yes
|
Yes
|
Step two: |
|
|
Fair value of goodwill |
$1,000,000
|
$8,000,000
|
Book value of goodwill |
1,600,000
|
6,400,000
|
Impairment loss |
$ 600,000
|
-0-
|
|
Division 1
|
Division 2
|
Fair value of division |
$14,000,000
|
$20,000,000
|
Book value of division |
16,000,000
|
24,000,000
|
Potential goodwill impairment |
2,000,000
|
4,000,000
|
Actual impairment loss |
$ 1,600,000
|
$ 4,000,000
|
|
Customer lists
|
Brand names
|
Fair value |
$1,200,000
|
$3,400,000
|
Book value |
1,500,000
|
5,200,000
|
Impairment loss |
$ 300,000
|
$1,800,000
|
Investment in Saddlestone |
|
10,300,000
|
|
Merger expenses |
|
250,000
|
|
|
Capital stock |
|
10,000,000
|
|
Contingent consideration liability |
|
300,000
|
|
Cash |
|
250,000
|
Saddlestone’s reported net income |
$ 3,000,000
|
Revaluation writeoff: |
|
Identifiable intangibles $2,000,000/5 |
(400,000)
|
Equity in net income of Saddlestone |
$ 2,600,000
|
Investment in Saddlestone |
|
2,600,000
|
|
|
Equity in net income of Saddlestone |
|
2,600,000
|
Cash |
|
1,000,000
|
|
|
Investment in Saddlestone
|
|
1,000,000
|
Acquisition cost |
$ 10,300,000
|
Book value of Saddlestone |
(7,200,000)
|
Excess of acquisition cost over book value |
3,100,000
|
Identifiable intangibles |
(2,000,000)
|
Goodwill |
$ 1,100,000
|
Equity in net income of Saddlestone |
|
2,600,000
|
|
|
Dividends – Saddlestone |
|
1,000,000
|
|
Investment in Saddlestone |
|
1,600,000
|
Stockholders’ equity—Saddlestone, 1/1 |
|
7,200,000
|
|
|
Investment in Saddlestone |
|
7,200,000
|
Identifiable intangibles |
|
2,000,000
|
|
Goodwill |
|
1,100,000
|
|
|
Investment in Saddlestone |
|
3,100,000
|
Amortization expense |
|
400,000
|
|
|
Identifiable intangibles |
|
400,000
|
Eliminating Entries after First and Second
Years
Safeco’s reported net income |
$ 1,600,000
|
Revaluation writeoffs: |
|
Equipment $500,000/5 |
(100,000)
|
Inventory
|
(200,000)
|
Goodwill impairment loss |
(50,000)
|
Equity in net income of Safeco |
$ 1,250,000
|
Investment in Safeco |
|
8,000,000
|
|
|
Cash |
|
8,000,000
|
Investment in Safeco |
|
1,250,000
|
|
|
Equity in net income of Safeco |
|
1,250,000
|
Cash |
|
600,000
|
|
|
Investment in Safeco
|
|
600,000
|
Acquisition cost |
|
$ 8,000,000
|
Book value of Safeco |
|
(7,000,000)
|
Excess of acquisition cost over book value |
|
1,000,000
|
Fair value less book value: |
|
|
Equipment |
$ 500,000
|
|
Inventory |
200,000
|
(700,000)
|
Goodwill |
|
$ 300,000
|
Equity in net income of Safeco |
|
1,250,000
|
|
|
Dividends – Safeco |
|
600,000
|
|
Investment in Safeco |
|
650,000
|
Stockholders’ equity—Safeco, 1/1 |
|
7,000,000
|
|
|
Investment in Safeco |
|
7,000,000
|
Equipment, net |
|
500,000
|
|
Inventory |
|
200,000
|
|
Goodwill |
|
300,000
|
|
|
Investment in Safeco |
|
1,000,000
|
Depreciation expense |
|
100,000
|
|
Cost of goods sold |
|
200,000
|
|
Goodwill impairment loss |
|
50,000
|
|
|
Equipment, net |
|
100,000
|
|
Inventory |
|
200,000
|
|
Goodwill |
|
50,000
|
Safeco’s reported net income |
$ 2,000,000
|
Revaluation writeoff: |
|
Equipment $500,000/5 |
(100,000)
|
Equity in net income of Safeco |
$ 1,900,000
|
Investment in Safeco |
|
1,900,000
|
|
|
Equity in net income of Safeco |
|
1,900,000
|
Cash |
|
800,000
|
|
|
Investment in Safeco |
|
800,000
|
Equity in net income of Safeco |
|
1,900,000
|
|
|
Dividends – Safeco |
|
800,000
|
|
Investment in Safeco |
|
1,100,000
|
Stockholders’ equity—Safeco, 1/1 |
|
8,000,000
|
|
|
Investment in Safeco |
|
8,000,000
|
Equipment, net
|
|
400,000
|
|
Goodwill |
|
250,000
|
|
|
Investment in Safeco |
|
650,000
|
Depreciation expense |
|
100,000
|
|
|
Equipment, net |
|
100,000
|
Goodwill
Impairment Losses
Amortization
expense for 2014:
Customer relationships |
$4,000,000/4 |
$ 1,000,000
|
Favorable leaseholds |
$8,000,000/5 |
1,600,000
|
Total |
|
$2,600,000
|
Customer relationships
Favorable leaseholds
Brand names
Reporting Unit
Unit FV < BV?
Asia: $400,000,000 > $300,000,000: No
South America: $350,000,000> $200,000,000: No
Europe: $500,000,000< $600,000,000: Yes
Fair Value of GW: Europe- $500,000,000 – 385,000,000 = 115,000,000
GW impairment loss:
Europe: $250,000,000 – 115,000,000 = $135,000,000
Identifiable
Intangibles and Goodwill, IFRS
Amortization expense
for 2014:
Customer relationships |
$4,000,000/4 |
$ 1,000,000
|
Favorable leaseholds |
$8,000,000/5 |
1,600,000
|
Total |
|
$2,600,000
|
Customer relationships
Favorable leaseholds
Brand names
Reporting Unit |
Unit FV < BV? |
GW impairment loss |
E. Asia |
$150,000,000 < $200,000,000: Yes |
$200,000,000 – 150,000 = $50,000,000; impairment
limited to full goodwill balance of $40,000,000. |
Indonesia |
$120,000,000 > $100,000,000: No |
|
Brazil |
$140,000,000 >$130,000,000: No |
|
Mediterranean |
$190,000,000 < $220,000,000: Yes |
$220,000,000 – 190,000,000 = $30,000,000 |
Scandinavia |
$230,000,000 < $300,000,000: Yes |
$300,000,000 – 230,000,000 = $70,000,000 |
Consolidated
Income Statement
Sales $5,000 + 2,000 |
$7,000
|
Cost of goods sold $3,000 + 800 + 160 |
3,960
|
Gross margin |
3,040
|
Depreciation expense $500 + 140 – (200/10) |
620
|
Interest expense $100 + 60 + (100/5) |
180
|
Other expenses $600 + 700 |
1,300
|
Total operating expenses |
2,100
|
Net income |
$ 940
|
Consolidation
Using Cost Method
Acquisition cost |
$ 7,500,000
|
Book value of Baker |
(5,000,000)
|
Excess of acquisition cost over book value |
2,500,000
|
Fair value less book value: |
|
Buildings |
(1,000,000)
|
Goodwill |
$ 1,500,000
|
Baker reported income, 2007-2012 |
$ 1,300,000
|
Baker reported dividends, 2007-2012 |
(400,000)
|
Revaluation writeoffs, 2007-2012: |
|
Buildings ($1,000,000/25) x 6 |
(240,000)
|
Adjustment to Investment in Baker, 1/1/13 |
$ 660,000
|
Investment in Baker |
|
660,000
|
|
|
Stockholders’ equity –Adam
|
|
660,000
|
Dividend income – Adam |
|
100,000
|
|
|
Dividends – Baker |
|
100,000
|
Stockholders’ equity—Baker, 1/1 |
|
5,900,000
|
|
|
Investment in Baker |
|
5,900,000
|
Buildings, net |
|
760,000
|
|
Goodwill |
|
1,500,000
|
|
|
Investment in Baker |
|
2,260,000
|
Depreciation expense |
|
40,000
|
|
Goodwill impairment loss |
|
100,000
|
|
|
Buildings, net |
|
40,000
|
|
Goodwill |
|
100,000
|
College Cranium: Accounting Example 1
Santo’s reported net income |
$ 5,000,000
|
Revaluation writeoffs: |
|
Inventory (1)
|
(2,000,000)
|
Plant assets $8,000,000/8 |
(1,000,000)
|
Patents $1,500,000/4 |
(375,000)
|
Long-term debt $1,000,000/10 |
100,000
|
Goodwill impairment loss |
(400,000)
|
Equity in net income of Santo |
$ 1,325,000
|
Consolidation Working Paper, December 31, 2014
Trial Balances Taken From Books
Dr (Cr)
Eliminations
Ponon
Santo
Dr (DEBIT)
Cr(CREDIIT)
Consolidated
Balances
Cash and receivables
$ 4,500,000
$ 3,100,000
$ 7,600,000
Inventory
5,000,000
5,200,000
(R) 2,000,000
2,000,000 (O-1)
10,200,000
Plant assets, net
8,000,000
12,000,000
(R) 8,000,000
1,000,000 (O-2)
27,000,000
Investment in Santo 26,325,000
--
1,325,000 (C)
10,000,000 (E)
15,000,000 (R)
--
Patents --
--
(R) 1,500,000
375,000 (O-3)
1,125,000
Goodwill --
--
(R) 4,500,000
400,000 (O-5)
4,100,000
Current liabilities (5,100,000)
(2,000,000)
(7,100,000)
Long-term debt
(20,000,000)
(3,300,000)
(O-4) 100,000
1,000,000 (R)
(24,200,000)
Capital stock
(8,000,000)
(6,000,000)
(E) 6,000,000
(8,000,000)
Retained earnings, Jan. 1 (4,800,000)
(4,000,000)
(E) 4,000,000
(4,800,000)
Sales
(30,000,000)
(13,200,000)
(43,200,000)
Equity in income of Santos
(1,325,000)
--
(C) 1,325,000
--
Cost of goods sold 18,000,000
4,000,000
(O-1) 2,000,000
24,000,000
Depreciation and amortization expense 2,000,000
3,200,000
(O-2) 1,000,000
(O-3) 375,000
6,575,000
Interest and other expenses
5,400,000
1,000,000
100,000 (O-4)
6,300,000
GW impairment loss
--
--
(O-5) 400,000
400,000 $ -0- $ -0-
$ 31,200,000 $31,200,000 $ -0-
Consolidated Statement of Income and Retained
Earnings For the Year 2014
|
Sales |
|
$ 43,200,000 |
Costs of goods sold |
|
(24,000,000) |
Gross margin |
|
19,200,000 |
Operating expenses: |
|
|
Depreciation and amortization expense |
$ 6,575,000
|
|
Interest and other expenses |
6,300,000
|
|
Goodwill impairment loss |
400,000
|
(13,275,000) |
Net income |
|
5,925,000 |
Retained earnings, beginning balance |
|
4,800,000 |
Retained earnings, ending balance |
|
$ 10,725,000 |
Consolidated Balance Sheet, December 31, 2014
|
Assets
|
|
Cash and
receivables
|
$ 7,600,000
|
Inventory
|
10,200,000
|
Plant assets, net
|
27,000,000
|
Patents
|
1,125,000
|
Goodwill
|
4,100,000
|
Total assets
|
$ 50,025,000
|
Liabilities and stockholders’ equity
|
|
Current
liabilities
|
$ 7,100,000
|
Long-term debt
|
24,200,000
|
Capital stock
|
8,000,000
|
Retained earnings
|
10,725,000
|
Total
liabilities and stockholders’ equity
|
$ 50,025,000
|
MULTIPLE CHOICE
ANSWERS
1. b
Goodwill at the
date of acquisition is $10,000,000 ( = $16,000,000 – 4,000,000 +
8,000,000 – 10,000,000). Goodwill at 1/1/14 is $10,000,000 –
2,000,000 = $8,000,000.
Land, buildings and
equipment revaluation at 1/1/14 is a credit of $8,000,000 – [3 x
(8,000,000/20)] = $(6,800,000).
Intangibles
revaluation at 1/1/14 = $10,000,000 – [3 x ($10,000,000/5)] =
$4,000,000.
Eliminating entry R
is as follows:
2. Eliminating entry O
is as follows [b]
3. Calculation of
Equity in Net Income [a]
4. c
5. c
6. d
7. c
8. d
9. a
10. $500,000 – 100,000 = $400,000 [a]
Consolidation at End of
First Year
The acquisition entry is as
follows:
Calculation
of 2013 equity in net income:
Peak’s equity
method entries for 2013:
2. Calculation of goodwill is as
follows: Consolidation working paper
eliminating entries for 2013:
[C],[E],[R],[O]
a. Calculation of equity in net income
for 2014:
Peerless’s
entries for 2014:
Calculation of
goodwill is as follows:
Consolidation
working paper eliminating entries for 2014:
[C][E][R][O]
b. Calculation of equity in net income
for 2015:
Peerless’s equity
method entries for 2015:
The Investment in
Safeco balance at December 31, 2015 is $8,000,000 + 1,250,000 –
600,000 + 1,900,000 – 800,000 = $9,750,000.
Consolidation
working paper eliminating entries for 2015:
[C][E]
Stockholders’
equity—Safeco at 1/1/2015 = $7,000,000 + 1,600,000 – 600,000 =
$8,000,000
[R][O]
[A] Goodwill is not a standalone asset, but represents the value of
above-average future performance potential that cannot be assigned to
identifiable assets such as property or specific intangible assets.
Because performance potential is related to business operations, to
measure impairments in its value it must be connected with a specific
business unit. In the case of Time Warner, as discussed in the text
of Chapter 4, goodwill is assigned to “Networks” as a business
unit. The WB Network was one part of this business unit, but did not
comprise the entire unit.
[B] First, Time Warner has the option to perform a qualitative
analysis to determine if it is more likely than not that the business
unit’s book value exceeds its fair value. If so, the fair value of
the business unit is calculated and compared with its book value. If
book value exceeds fair value, we determine the amount of the
impairment, if any, by comparing the fair value of the goodwill with
its book value. An impairment loss is reported if book value exceeds
fair value. Since The WB Network was shut down, its future performance will no
longer benefit Time Warner, and the impairment charge is appropriate.
Had the qualitative assessment option been available in 2006, Time
Warner would likely have bypassed this option due to strong
indicators that The WB Network’s future cash flows were
significantly impaired.
[C] Time Warner has a 50% interest in The CW, so under U.S. GAAP it
does not have a controlling interest and reports its investment using
the equity method. Time Warner’s equity in the net income of The
CW is reported as part of consolidated other income. The investment
balance is reported as part of consolidated assets. The CW’s
individual assets, liabilities, revenues and expenses are not
reported on the consolidated financial statements.
Identifiable
Intangibles and Goodwill, U.S. GAAP
Impairment testing – identifiable
intangibles: Book value = $4,000,000 – 2 x
($4,000,000/4) = $2,000,000.
Book value > Sum of undiscounted
cash flows? $2,000,000 > $1,200,000: Yes. Impairment loss = $2,000,000 - $900,000
= $1,100,000.
Book value = $8,000,000 – 1.5 x
($8,000,000/5) = $5,600,000.Book value > Sum of undiscounted
cash flows? $5,600,000 < $6,000,000: No.
Book value = $18,000,000. Book value > Sum of discounted cash
flows? $18,000,000 > $7,000,000: Yes! Impairment loss = $18,000,000 -
$7,000,000 = $11,000,000.
Condensed Consolidated Financial Statements One Year
after Acquisition
Calculation of equity in net income
for 2014:
(1) Santo’s beginning inventory on its own books is $3,000,000 (=
$5,200,000 + 4,000,000 – 6,200,000). Since Santo’s cost of goods
sold is $4,000,000, its beginning inventory is completely sold in
2014, and the revaluation is written off. >> b. and c.