Upload
mayank-kumar
View
670
Download
4
Embed Size (px)
Citation preview
1
Hardin Tool Company
Case: 12-1
Page: 354
5
Hardin Pratt Hardin PrattAssetsCurrent assets $432 $246 39% 44%Plant and equipment 690 312 61% 56%Total assets $1,122 $558 100% 100%Liabilities and EquitiesCurrent liabilities $263 107 23% 19%Long-term debt 195 10 17% 2%Common stock ($1 par) 100 40 9% 7%Additional paid-in capital 218 94 19% 17%Retained earnings 346 307 31% 55%Total liabilities and equity $1,122 $558 100% 100%
Condensed Balance Sheets as of the Proposed Acquisition Date (Thousands of Dollars)
6
Hardin Pratt Hardin PrattSales $2,100 1500 100% 100%Expenses 1620 1120 77% 75%Income $480 $380 23% 25%Income tax expense 168 133 8% 9%Net income $312 $247 15% 16%
Condensed Balance Sheets as of the Proposed Acquisition Date (Thousands of Dollars)
8
Pooling vs. Purchase Method
Hardin Pratt Pooling PurchaseAssetsCurrent assets $432 $246 $678 $678Plant and equipment 690 312 $1,002 $1,161 1002 + (600-441)
Goodwill 200 (100,000*8=800,000)-$600,000
Total assets $1,122 $558 $1,680 $2,039Liabilities and EquitiesCurrent liabilities $263 107 $370 $370Long-term debt 195 10 $205 $205Common stock ($1 par) 100 40 $200 $200Additional paid-in capital 218 94 $252 $918 plug in
Retained earnings 346 307 $653 346Total liabilities and equity $1,122 $558 $1,680 $2,039
Condensed Balance Sheets as of the Proposed Acquisition Date
10
Hardin Pratt Polling PurchaseSales $2,100 1500 $3,600 $3,600Expenses 1620 1120 $2,740 $2,740Income $480 $380 $860 $860Additional depreciation $16 $159,000/ 10 years = 16,000
Taxable income $860 $844Income tax expense $301.0 $295.4Net income $559.0 $548.6Earnings Per Share $2.80 $2.74
Condensed Income Statement as of the Proposed
12
Equity Preferred DebenturesUnadjusted income $860 $860 $860Additional depreciation 16 16 16Additional interest 40Taxable income $844 $844 $804Income tax expense $295.40 $295.40 $281.40Net income $548.60 $548.60 $522.60Preferred dividend $40Income available to common stock $548.60 $508.60 $522.60EPS (150,000 shares for preferred and debetntures and 200,000 shares for equity) $2.74 $3.39 $3.48
Pooling on Equity
ExchangeDebt/ equity 14.00% 14.00% 56.86% 18.55%ROE (Common) 37.50% 47.84% 49.15% 50.59%
Equity Stock vs. Preferred Stock vs. Debentures
15
Economic Values of Business Combinations
Economies of scale Economies of scope Improved target management Tax benefits Availability of low cost financing for financially
constrained targets
16
Business Combination
Bringing together of separate entities or businesses into one reporting entity
Includes.., Purchase of all assets, liabilities and rights to the activities
of an entity Purchase of some of assets, liabilities and rights to the
activities of an entity that together meets the definition of a businesses
Establishment of new legal entity in which assets, liabilities and activities of combined business will be held
18
Exception to Business Combination
Joint venture Businesses under common control Two or more mutual entities Separate entities brought together to form a
reporting entity by contract alone without obtaining of an ownership interest
20
Identifying Acquirer
>1/2 voting rights in combined entity Power to appoint or remove majority of BOM Power to cast majority of voting in meetings of BOD Ability to determine combine entities management team
Other factors.., Fair value of companies Terms of arrangements Specific voting rights provided Other conditions Statutory requirements options or warrants on issue
23
Accounting for Amalgamation (AS) 14
Amalgamation in the nature of merger All A&L of transferor company becomes A&L of transferee
company Shareholders holding >90% of face value of shares of
transferor company become shareholders of transferee company
Consideration paid in equity shares + cash for fractional shares
No adjustments intended to be made in book values of A&L Use: Pooling of interests method
24
Accounting for Amalgamation (AS) 14
Amalgamation in the nature of acquisition May not all of A&L of transferor company becomes A&L of
transferee company Shareholders holding shares of transferor company do not
hold bigger proportion of shares in amalgamated company Consideration paid = fair value of A&L – market value of
A&L Adjustments intended to be made in book values of A&L Use: purchase method
25
Goodwill
Amortize goodwill over a period not exceeding 5 years unless a longer period can be justified
Factors considered in estimating life of goodwill..,
Foreseeable life of business or industry Effects of product obsolescence and changes in demand Service life expectation of key employees Expected actions by competitors or potential competitors Legal, regulatory or contractual provisions affecting useful
life
26
Criteria for Pooling of Interest Accounting
Combining companies must be autonomous Combining companies must be independent Single transaction or transaction in one year Exchange of common stock not less than 90% No equity changes in contemplation No shares reacquired for purpose of combination No change in proportionate equity interest Voting rights immediately exercisable Combination resolved at consummation Combining may not agree to reacquire or retire any of the stock issued to effect
the combination Combined company may not enter into any agreement for the benefit of former
shareholders of the combining companies Combined company may not plan to dispose of substantial amounts of assets of
the combining companies within two years of combination
27
Business Combinations
Types of Business
Combinations
Acquisition or purchase
Uniting / Pooling of Interests
Group Reorganization
28
Intangible Assets
What is an intangible asset? Non monetary asset Without physical substance Controlled by the entity and held for use either
in the production or supply of goods or services; or for rental to others; or for administration purposes May be purchased or internally generated
When to initially recognize? future economic benefits attributable to the asset are probable the cost of the asset can be measured reliably
Initial Measurement at Fair Value
29
Intangible AssetsRevaluation, Amortization and Impairment
Revaluation
IFRS US GAAP / IGAAP
Although allowed, but
rare
Not allowed
Amortization and Impairment
US GAAP / IFRS
IGAAP
Amortize if asset has a finite life
If indefinite life, annual test for impairment
No Presumed Maximum Life
Reversal of Impairment Losses permitted in some circumstances in IFRS – Not permitted in US GAAP
Rebuttable presumption of 10 year life
If life exceeds 10 years, annual review for impairment
30
Accounting Standards
India – AS 14 International accounting standard
IAS 22 business combination IAS 36 impairment of assets IAS 38 intangible assets FAS 141 Business combinations FAS 142 Goodwill and other intangible assets
International – IFRS 3
31
Indication for Impairment Testing
External indication Significant drop in market value of an asset Significant adverse change at firm level environments Change in market rates affecting recoverable value of an asset Carrying amount of net assets of the firm > market capitalization
Internal indication Evidence of obsolescence or physical damage on net asset Change in firm operations Evidences from internal reporting for lower value of asset
32
Measuring Recoverable Amount
RA is higher of.., Net selling price Value in use
Requires cash flow forecast for atleast 5 years Estimated on present condition of the asset Cash flows and discount rate should be pre tax basis
No impairment required if either of above is more than carrying cost
33
Impairment Test
Measuring recoverable amount of an asset Impairment loss = assets carrying amount >
recoverable amount Goodwill is allotted to cash-generating unit to
assess recoverability
34
Reversal of Impairment Loss
Reversal should be sustainable Allowed to the extent of carrying cost in the
previous period On reversal requires correction in depreciation
for earlier years
35
Impairment Model
36
Assessment of Recoverable Amount
= higher of {‘fair value less costs to sell’ and ‘value in use’}
Fair value less costs to sell Price agreed in a binding sales agreement for cash-
generating unit in an arm’s length transaction, adjusted for incremental costs attributable to the disposal
Cannot be determined by reference to an active market
Value in use Present value of estimated future cash flows Based on most recent financial budget / forecast approved
by management
37
Allocation of Goodwill to Cash-Generating Units
Allocated on the date of acquisition Based on relative value of cash-generating
units Minority portion of the goodwill should be
accounted for minority
38
Impairment Test for Cash Generating Unit
To be tested annually Difference can be tested at different time
during the year Impairment test within cash generating unit
must be tested for impairment before testing cash-generating as a whole
Any impairment loss must be first applied against goodwill
39
Accounting for Impairment Loss
Recognized in P&L statement in the period in which it is identified
First allocated to any recognized goodwill with in the cash-generating unit
Additional losses treated as impairment of individual assets
40
41
Impairment of Assets DifferencesDifference Criterion IFRS and IGAAP US GAAP
Timing of impairment review Annually whenever events or changes in circumstances indicate that the carrying amount may not be recoverable
Asset is Impaired if Recoverable amount <
Carrying amount
Fair value < Carrying amount
Recoverable Amount / Fair Value
Recoverable amount is
higher of Net Selling Price Value in use
Fair Value is the amount at which an asset or liability could be bought or settled in a current transaction between willing parties
Cash Flows for calculating value in use / fair value
Use discounted cash flows for calculating the value in use
Use undiscounted cash flows for calculating the fair value
Reversal of impairment loss Whenever there is a change in the economic conditions
Prohibited
42