100% satisfaction guarantee Immediately available after payment Both online and in PDF No strings attached
logo-home
AFA 2019 Exercise Bus Comb incl suggested solutions $3.74
Add to cart

Answers

AFA 2019 Exercise Bus Comb incl suggested solutions

 122 views  6 purchases
  • Course
  • Institution
  • Book

AFA 2019 Exercise Bus Comb incl suggested solutions

Preview 1 out of 4  pages

  • December 14, 2019
  • 4
  • 2018/2019
  • Answers
  • Unknown
avatar-seller
Advanced Financial Accounting (324028) 2018/2019

Exercise Tutorial Business Combinations

April 2019

Prof. Dr. Leo G. van der Tas


On 1 January 2018, Copa Ltd acquired 80% of the shares of Cabana Ltd for an initial amount of
€125,000 plus an office building. The office building had a carrying amount of €10,000 and a fair
value of €15,000. In addition Copa Ltd will pay another € 20,000 on 31 December 2019 if Cabana
Ltd meets certain EBITDA targets in the year ending 31 December 2018. Copa expects the
chance of those targets to be met by Cabana to be 60%. At 1 January 2018 the equity of Cabana
Ltd consisted of (in €):

Share Capital 40,000
General Reserves 50,000
Retained Earnings 30,000

At this date, the identifiable assets and liabilities of Cabana Ltd were recorded at fair value except
for the following assets and liabilities:

Carrying amount Fair value
Storage facility (cost €80,000) 65,000 75,000
Land 80,000 90,000
Inventory 45,000 50,000
Loan (liability) 50,000 55,000

The storage facility has a further 5-year life.

Copa Ltd uses the full goodwill method. The fair value of the non-controlling interest (NCI) at 1
January 2018 was €30,000

The tax rate is 25%. The market interest rate on a loan to Copa Ltd at 1 January 2018 would
amount to 6%. The market interest rate on a loan to Cabana Ltd would amount to 7%.

A. What is the amount of goodwill Copa Ltd records in its consolidated financial
statements as a result of the acquisition of Cabana Ltd? What is the amount of the
control premium? Add your calculations.

At 1/1/18:
Net fair value of identifiable assets
and liabilities of Cabana Ltd = (€40,000 + €50,000 + €30,000) (equity)
+ €10,000 (1 – 25%) (storage facility)
+ €10,000 (1 – 25%) (land)
+ €5,000 (1 – 25%) (inventory)
-€5,000 (1-25%) (loan)
= €135,000
(a) Consideration transferred = €125,000 +€ 15,000 + (60%*€20,000)/(1.06^2)
= €150,680
(b) Non-controlling interest = €30,000
Aggregate of (a) and (b) = €180,680
Goodwill = €45,680

Goodwill of Cabana Ltd (excl control premium):
Fair value of Cabana Ltd (excl control premium)

1

The benefits of buying summaries with Stuvia:

Guaranteed quality through customer reviews

Guaranteed quality through customer reviews

Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.

Quick and easy check-out

Quick and easy check-out

You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.

Focus on what matters

Focus on what matters

Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!

Frequently asked questions

What do I get when I buy this document?

You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.

Satisfaction guarantee: how does it work?

Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.

Who am I buying these notes from?

Stuvia is a marketplace, so you are not buying this document from us, but from seller hf123. Stuvia facilitates payment to the seller.

Will I be stuck with a subscription?

No, you only buy these notes for $3.74. You're not tied to anything after your purchase.

Can Stuvia be trusted?

4.6 stars on Google & Trustpilot (+1000 reviews)

53068 documents were sold in the last 30 days

Founded in 2010, the go-to place to buy study notes for 14 years now

Start selling
$3.74  6x  sold
  • (0)
Add to cart
Added