Chapter 12 Solutions
Chapter 12 Solutions
Chapter 12 Solutions
Investments
AACSB assurance of learning standards in accounting and business education require documentation of outcomes assessment. Although schools, departments, and faculty may approach assessment and its documentation differently, one approach is to provide specific questions on exams that become the basis for assessment. To aid faculty in this endeavor, we have labeled each question, exercise and problem in Intermediate Accounting, 5e with the following AACSB learning skills:
Questions
12-1 12-2 12-3 12-4 12-5 12-6 12-7 12-8 12-9 12-10 12-11 12-12 12-13 12-14 12-15 12-16 12-17 12-18 12-19 12-20 12-21 12-22 12-23 12-24 12-25
AACSB Tags
Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Analytic Analytic Reflective thinking Diversity Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking Reflective thinking
Exercises (cont.)
12-8 12-9 12-10 12-11 12-12 12-13 12-14 12-15 12-16 12-17 12-18 12-19 12-20 12-21 12-22 12-23 12-24 12-25
AACSB Tags
Analytic Analytic Analytic Analytic Analytic Analytic Analytic, Reflective thinking Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic
CPA/CMA
12-1 12-2 12-3 12-4 12-5 12-6 12-7 Analytic Analytic Analytic Analytic Analytic Analytic Analytic
Brief Exercises
Solutions Manual, Vol. 1, Chapter 12
12-1 12-2 12-3 12-4 12-5 12-6 12-7 12-8 12-9 12-10 12-11 12-12 12-13
Analytic Analytic Analytic Analytic Analytic Analytic Analytic, Communications Analytic, Communications Analytic Analytic Analytic Analytic Analytic, Communications
Problems
12-1 12-2 12-3 12-4 12-5 12-6 12-7 12-8 12-9 12-10 12-11 12-12 12-13 12-14 12-15 12-16 Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Analytic Communications Reflective thinking Analytic Analytic
Exercises
12-1 12-2 12-3 12-4 12-5 12-6 12-7 Analytic Analytic Analytic Analytic Reflective thinking, Analytic Analytic Analytic
Question 12-3between three levels of inputs to fair value determination, with level 1 being readily
observable fair values (for example, from a securities exchange), level 2 inputs are other observable amounts (for example, quoted values for similar items, or important inputs like interest rates), and level 3 inputs are unobservable, like the companys own assumptions. SFAS No. 157 requires disclosure of the amount of fair values based on each of these three classes of inputs.
The McGraw-Hill Companies, Inc., 2009
12-2 Intermediate Accounting, 5e
For investments to be held for an unspecified period of time, fair value Question 12-4information is more relevant than for investments to be held to maturity. Changes in fair values are less relevant if the investment is to be held to maturity because sale at that fair value is not an option. The investor receives the same contracted interest payments for the period held to maturity and the stated principal at maturity, regardless of movements in market values. However, when the investment is of unspecified length, changes in fair values indicate managements success in deciding when to acquire the investment and when to sell it, as well as the propriety of investing in fixed-rate or variable-rate securities and long-term or short-term securities. The way unrealized holding gains and losses are Answers to Questions (continued) reported in the financial statements depends on whether the investments are classified as securities available-for-sale Question 12-5 or as trading securities. Securities available-for-sale are reported at fair value, and resulting holding gains and losses are not included in the determination of income for the period. Rather, they are reported as a separate component of shareholders equity, as part of Other comprehensive income. (Available-for-sale securities for which the investor has chosen the fair value option are reclassified as trading securities.) Comprehensive income is a more expansive view of the change in shareholders Question 12-6equity than traditional net income. It encompasses all changes in equity from nonowner transactions. The non-income part of comprehensive income is called Other comprehensive income. Other comprehensive income includes net unrealized holding gains (losses) on investments. Unrealized holding gains or losses on trading securities are reported in the
Question 12-7income statement as if they actually had been realized. Trading securities are
actively managed in a trading account with the express intent of profiting from short-term market price changes. So, any gains and losses that result from holding securities during market price changes are suitable measures of success or lack of success in achieving that goal. On the other hand, unrealized holding gains or losses on securities available-for-sale are not reported in the income statement. By definition, these securities are not acquired for the purpose of profiting from short-term market price changes, so gains and losses from holding these securities while prices change are less relevant performance measures to be included in earnings. Apparently, the drop in the market price of the stock is an other-than-temporary Question 12-8impairment. So, when the investment is written down to its fair value, the amount of the write-down should be treated as if it were a realized loss, meaning the loss is included in income for the period. Subsequent to the other-than-temporary write-down, the usual treatment of
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-3
unrealized gains or losses should be resumed. Therefore, later changes in fair value will be reported as a separate component of shareholders equity, accumulated other comprehensive income. When acquired, debt and equity securities are Answers to Questions (continued) assigned to one of the three reporting classifications held-to-maturity, trading, or Question 12-9 available-for-sale. The appropriateness of the classification is reassessed at each reporting date. A reclassification should be accounted for as though the security had been sold and immediately reacquired at its fair value. Any unrealized holding gain or loss should be accounted for in a manner consistent with the classification into which the security is being transferred. Specifically, when a security is transferred: 1. Into the trading category, any unrealized holding gain or loss should be recognized in earnings of the reclassification period. 2. Into the available-for-sale category, any unrealized holding gain or loss should be recorded in Other Comprehensive Income, which will then increase Accumulated Other Comprehensive Income in shareholders equity. 3. Into the held-to-maturity category, any unrealized holding gain or loss should be amortized over the remaining time to maturity. This would be the case for Western Die-Castings investment in the LGB Heating Equipment bonds. Yes. Although a company is not required to report individual amounts for the Question 12-10three categories of investments held-to-maturity, available-for-sale, or trading on the face of the balance sheet, that information should be presented in the disclosure notes. The following also should be disclosed for each year presented: aggregate fair value, gross realized and unrealized holding gains, gross realized and unrealized holding losses, the change in net unrealized holding gains and losses, and amortized cost basis by major security type. Information about the level of the fair value hierarchy upon which fair values are based should be provided, and more disclosure is necessary with respect to amounts based on level 3 of the fair value hierarchy. In addition, information about maturities should be reported for debt securities, by disclosing the fair value and cost for at least 4 maturity groupings: (a) within 1 year, (b) after 1 year through 5 years, (c) after 5 years through 10 years, and (d) after 10 years. When a company elects the fair value option for held-to-maturity or available-
e.g., when a group of financial assets or liabilities are managed on a fair value basis, or to allow more consistent accounting of a hedging arrangement. The equity method is used when an investor cant Answers to Questions (continued) control but can significantly influence the investee. For example, if effective control is absent, the investor still Question 12-13 might be able to exercise significant influence over the operating and financial policies of the investee if the investor owns a large percentage of the outstanding shares relative to other shareholders. By voting those shares as a block, the investor often can sway decisions in the direction desired. We presume, in the absence of evidence to the contrary, that the investor exercises significant influence over the investee when it owns between 20% and 50% of the investee's voting shares. The equity method, like consolidation, views the investor and investee as a special type of single entity. By the equity method, though, the investor doesnt include separate financial statement items of the investee on an item-by-item basis as in consolidation. Rather, by the equity method, the investor reports its equity interest in the investee as a single investment account. That single investment account is periodically adjusted to reflect the effects of consolidation, without actually consolidating financial statements. The investor should account for dividends from the investee as a reduction in Question 12-15the investment account. Since investment revenue is recognized as the investee earns it, it would be inappropriate to again recognize revenue when earnings are distributed as dividends. Rather, the dividend distribution is considered to be a reduction of the investees net assets, indicating that the investors ownership interest in those net assets declines proportionately.
Question 12-14
Question 12-16
The equity method attempts to approximate the effects of accounting for the purchase of the investee as a consolidation. Consolidated financial statements report acquired net assets at their fair values as of the date the investor acquired the investee. The accounting in the consolidated financial statements subsequent to the acquisition date is based on those fair values. So, if Finest had consolidated its acquisition of Penner, Penners depreciable assets would have been put on Finests balance sheet in their respective asset accounts at their fair value on the date of acquisition and then depreciated over 10 years. Under the equity method, Finests investment in Penner is shown in a single investment account. Therefore, for the equity method to approximate consolidation, it would reduce both investment revenue (as if depreciation expense were being recognized) and the investment (as if the book value of the asset were being reduced) by the negative income effect of
the extra depreciation the higher fair value would cause. This would equal 40% x $12 million 10 years = $480,000 each year for ten years. The investment account was decreased by $40,000 Answers to Questions (continued) (40% x $100,000). Cash increased by the same amount. There is no effect on the income statement. Question 12-17 When it becomes necessary to change Question 12-18from the equity method to another method, no adjustment is made to the carrying amount of the investment. The equity method is simply discontinued and the new method is applied from then on. The investment account balance when the equity method is discontinued would serve as the new cost basis for writing the investment up or down to fair value in the next set of financial statements. IFRS require that accounting policies of investees be adjusted to correspond to Question 12-19those of the investor when applying the equity method. U.S. GAAP has no such requirement. Also, IFRS allow investors to account for a joint venture using either the equity method or proportionate consolidation, whereby the investor combines its proportionate share of the investees accounts with its own accounts on an item-by-item basis. U.S. GAAP generally requires that the equity method be used to account for joint ventures. When a company elects the fair value option for a significant-influence Question 12-20investment, that investment is not reclassified as a trading security. Rather, the investment still appears on the balance sheet as a significant-influence investment, but the amount that is accounted for at fair value is indicated on the balance sheet either parenthetically on a single line that includes the total amount of significant-influence investment or on a separate line. As with trading securities, unrealized gains and losses are included in earnings in the period in which they occur. A financial instrument is: (a) cash, (b) evidence of an ownership interest in Question 12-21an entity, (c) a contract that (1) imposes on one entity an obligation to deliver cash or another financial instrument and (2) conveys to a second entity a right to receive cash or another financial instrument, or (d) a contract that (1) imposes on one entity an obligation to exchange financial instruments on potentially unfavorable terms and (2) conveys to a second entity a right to exchange other financial instruments on potentially favorable terms. Accounts payable, bank loans, and investments in securities are examples. These instruments derive their values or contractually required cash flows Question 12-22from some other security or index. Since this fund wont be used within the upcoming operating cycle, it is a Question 12-23noncurrent asset. It should be reported as part of Investments and funds. Part of each premium payment the company makes is Answers to Questions (concluded) not used by the insurance company to pay for life insurance coverage, but rather is invested on behalf of the insured
company in a fixed-income investment. As a result, the periodic insurance premium should not be expensed in its entirety; an appropriate portion should be recorded instead as a noncurrent asset cash surrender value. When a creditors investment in a receivable becomes impaired, due to a Question 12-25troubled debt restructuring or for any other reason, the receivable is re-measured based on the discounted present value of currently expected cash flows at the loans original effective rate (regardless of the extent to which expected cash receipts have been reduced). The extent of the impairment is the difference between the carrying amount of the receivable (the present value of the receivables cash flows prior to the restructuring) and the present value of the revised cash flows discounted at the loans original effective rate. This difference is recorded as a loss at the time the receivable is reduced.
BRIEF EXERCISES
Brief Exercise 12-1
(difference)............................................................
(b) Cash (1.5% x $720,000).......................................... Discount on bond investment (difference)............. Interest revenue (2% x $600,000)....................... 10,800 1,200 12,000
Unlike for securities available-for-sale, unrealized holding gains and losses for trading securities are included Brief Exercise 12-2in earnings. S&L reports its $2,000 holding loss in 2009 earnings. When the fair value rises by $7,000 in 2010, that amount is reported in 2010 earnings ($5000 as a realized gain, and $2000 as the
reversal of the unrealized loss that was recognized in 2009). S&Ls journal entries for these transactions would be: 2009 December 27 Investment in Coca Cola shares .......................................... Cash..................................................................................
875,000 875,000
December 31 Net unrealized holding gains and lossesI/S...................... Fair value adjustment ($875,000 - 873,000)......................... Brief Exercise 12-2 (concluded)
2,000 2,000
2010
January 3 Cash (selling price).................................................................. Gain on investments (to balance)........................................ Investment in Coca Cola shares (account balance)..............
Assuming no other trading securities, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be: December 31 Fair value adjustment (account balance).................................. Net unrealized holding gains and lossesI/S (to balance)
2,000 2,000
Unlike for trading securities, unrealized holding gains and losses for securities available-for-sale are not included
Intermediate Accounting, 5e
in earnings. S&L reports its $2,000 holding loss in 2009 as Other comprehensive income in the statement of comprehensive income. When the fair value rises to $880,000 in 2010, the amount is reported in 2010 earnings is the $5,000 gain realized by the sale of the securities. S&Ls journal entries for these transactions would be: 2009 December 27 Investment in Coca Cola shares .......................................... Cash..................................................................................
875,000 875,000
December 31 Net unrealized holding gains and lossesOCI...................... Fair value adjustment ($875,000 - 873,000).........................
2,000 2,000
2010 January 3 Cash (selling price).................................................................. Gain on investments (to balance)........................................ Investment in Coca Cola shares (cost)..............................
Assuming no other transactions involving securities available-for-sale, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be:
2,000
2,000
These are securities available-for-sale and are reported at their fair value, $4,000,000. We know this because securities held-to-maturity are debt securities an investor has the positive intent and ability to hold to maturity. Actively traded investments in debt or equity securities acquired principally for the purpose of selling them in the near term are classified as trading securities. The FedEx shares have been held for over a year. They are classified as available-for-sale since all investments in debt and equity securities that dont fit the definitions of the other reporting categories are classified this way. Of course, the equity method isnt appropriate either because 40,000 shares of FedEx
certainly dont constitute significant influence. Investments in securities availablefor-sale are reported at fair value.
Because S&L elected the fair value option, it would classify this investment as a trading security and account for it in that fashion. Therefore, S&L reports its $2,000 holding loss in 2009 earnings. When the fair value rises by $7,000 in 2010, that amount is reported in 2010 earnings ($5000 as a realized gain, and $2000 as the reversal of the unrealized loss that was recognized in 2009). S&Ls journal entries for these transactions would be:
875,000 875,000
December 31 Net unrealized holding gains and lossesI/S...................... Fair value adjustment ($875,000 - 873,000)....................
2,000 2,000
2010 January 3 Cash (selling price).................................................................. Gain on investments (to balance)........................................ Investment in Coca Cola shares (account balance)..............
Assuming no other trading securities, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be: December 31
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-11
Fair value adjustment (account balance).................................. Net unrealized holding gains and lossesI/S (to balance)
2,000 2,000
An investor should account for dividends from an equity method investee as a reduction in its investment account. Since investment revenue is recognized as the investee earns it, it would be inappropriate to again recognize revenue when earnings are distributed as dividends. Instead, the dividend distribution is considered to be a reduction of the investees net assets, reflecting the fact that the investors ownership interest in those net assets declined proportionately. Turners cash increased by $2 million (40% x $5 million). Its investment account declined by the same amount. There is no effect on the income statement.
An investor should account for dividends from an investment not accounted for by the equity method as investment revenue. Since Turner holds only 10% of ICA stock, its assumed that it does not have significant influence over the company. Turners cash increased by $500,000 (10% x $5 million). It also reports $500,000 as investment revenue in the income statement.
Given Turners election of the fair value option, it would Brief Exercise 12-9account for this investment similar to a trading security, while still preserving its classification as a significantinfluence investment and showing it as a non-current asset on the balance sheet. 2009
200,000 200,000
December 31 Fair value adjustment ($11.5M - 10M).................................... 1,500,000 Net unrealized holding gains and lossesI/S (may also labeled Investment revenue)......................... 1,500,000
Note: A different approach to reach the same outcome would be for Turner to use equity-method accounting throughout the year, and then at the end of the year make whatever adjustment to fair value is necessary to adjust the investment account to fair value. Under that approach, Turner would recognize 40% of ICAs $750,000 income ($300,000) as investment income, it would not recognize investment income associated with ICAs dividend, and it would end up with an Investment account containing $10,100,000 ($10,000,000 + $300,000 - $200,000). Turner then would need to make a fair value adjustment of $1,400,000 ($11,500,000 - $10,100,000) to their ICA investment. So the total amount of income recognized would be $1,700,000 ($300,000 investment income + $1,400,000 unrealized gain). Note that this alternative produces the same total amount of investment income as is produced above, $1,700,000 ($200,000 investment revenue + $1,500,000 unrealized gain).
With the equity method we attempt to approximate the Brief Exercise 12-10effects of accounting for the purchase of the investee as a consolidation. Consolidated financial statements report acquired net assets at their fair values. Both investment revenue and the investment would be reduced by the negative income effect of the extra depreciation the higher fair value would cause. This would equal 30% x $50 million 15 years = $1 million each year for fifteen years. Under proportionate consolidation, Park would have included its portion of Walliss depreciable assets in the Brief Exercise 12-11Park depreciable asset accounts on its consolidated balance sheet. Those depreciable asset accounts would be reduced by the extra depreciation the higher fair value would cause. This would equal 50% x $50 million 15 years = $1.67 million each year for fifteen years.
Because the drop in the market price of stock is considered to be other-than-temporary, LED records the
450,000 450,000
The investment is written down to its fair value, and the amount of the write-down should be treated as if it were a realized loss, meaning the loss is included in LEDs earnings for the period. Following the other-than-temporary write-down, the usual treatment of unrealized gains or losses should be resumed. Therefore, later changes in fair value will be reported as other comprehensive income or loss in the statement of comprehensive income.
The investment would be increased by $12 million. Financial statements would be recast to reflect the equity method for each year reported for comparative purposes. A disclosure note also
Intermediate Accounting, 5e
should describe the change, justify the switch, and indicate its effects on all financial statement items. The answer would not be the same if Pioneer changes from the equity method. Rather, no adjustment is made to the carrying amount of the investment. Instead, the equity method is simply discontinued, and the new method is applied from then on. The balance in the investment account when the equity method is discontinued would serve as the new cost basis for writing the investment up or down to market value in the next set of financial statements. There also would be no revision of prior years, but the change should be described in a disclosure note.
EXERCISES
Exercise 12-1Requirement 1
Investment in bonds (face amount) Discount on bond investment (difference)......... Cash (price of bonds)..........................................
($ in millions)
240 40 200
Requirement 2 Cash (3% x $240 million)........................................ Discount on bond investment (difference)............. Interest revenue (4% x $200).............................
7.2 .8 8.0
Requirement 3 Tanner-UNF reports its investment in the December 31, 2009, balance sheet at its amortized cost that is, its book value:
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-15
Investment in bonds............................................ Less: Discount on bond investment ($40 - .8 million) Amortized cost................................................
If sale before maturity isnt an alternative, increases and decreases in the market value between the time a debt security is acquired and the day it matures to a prearranged maturity value are relatively unimportant. For this reason, if an investor has the positive intent and ability to hold the securities to maturity, investments in debt securities are classified as held-to-maturity and reported at amortized cost rather than fair value in the balance sheet. Requirement 4 Cash (proceeds from sale)....................................... Discount on bond investment (balance, determined above) Loss on sale of investments (to balance)................ Investment in bonds (face amount).....................
($ in millions)
Exercise 12-2November 1
($ in millions)
2.4 2.4
30 30
8.9 8.9
December 31 Investment revenue receivable - Convenience bonds ($48 million x 10% x 2/12)........................ Investment revenue receivable - Facsimile Enterprises bonds ($30 million x 12% x 1/12)..... Investment revenue ...................................
Note: Securities held-to-maturity are not adjusted to fair value.
Exercise 12-3
Investment in GM common shares Cash ([800 shares x $50] + $1,200) ................................41,200 41,100 100
41,200
Cash ([800 shares x $53] $1,300)....................... Loss on sale of investments............................. Investment in GM common shares .............
41,200
Exercise 12-4
Requirement 1
.
Net unrealized holding gains and lossesOCI Fair value adjustment ($45,000 20,000) Requirement 2
25,000 25,000
None. Accumulated net holding gains and losses for securities available-for-sale are reported as a component of shareholders equity (in accumulated other comprehensive income), and changes in the balance are reported as other comprehensive income or loss in the statement of comprehensive income
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-17
rather than as part of earnings. This statement can be reported either (a) as an extension of the income statement, (b) as part of the statement of shareholders equity, or (c) as a separate statement in a disclosure note.
Exercise 12-5Requirement 1
Securities held-to-maturity are debt securities an investor has the positive intent and ability to hold to maturity. Actively traded investments in debt or equity securities acquired principally for the purpose of selling them in the near term are classified as trading securities. The IBM shares are neither. They are classified as available-for-sale since all investments in debt and equity securities that dont fit the definitions of the other reporting categories are classified this way. Of course, the equity method isnt appropriate either because 10,000 shares of IBM certainly dont constitute significant influence. Investments in securities available-for-sale are reported at fair value, and holding gains or losses are not included in the determination of income for the period. Instead, they are reported as other comprehensive income or loss in the statement of comprehensive income. This statement can be reported either (a) as an additional section of the income statement, (b) as part of the statement of shareholders equity, or (c) as a separate statement in a disclosure note. Accumulated net holding gains and losses for securities available-for-sale are reported as a separate component of shareholders equity in the balance sheet. Requirement 2 December 31, 2009
Net unrealized holding gains and lossesOCI (10,000 shares x [$58 - 60]) .......................................................... Fair value adjustment............................................................ 20,000 Exercise 12-5 (concluded) Requirement 3 December 31, 2010 ($ in 000s) Available-for-Sale Securities IBM shares Dec. 31, 2010 Cost $600 Fair Value $610
20,000
Moving from a negative $20 (2009) to a positive $10 (2010) requires an increase of $30:
Fair Value Adjustment $10 ($20) $30
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment:
Fair value adjustment 10,000 shares x [$61 - 58])............................. Net unrealized holding gains and lossesOCI (-$20 less $10).... 30,000
30,000
Requirement 1
Exercise 12-6
2009
March 2
($ in millions)
31 31
20 20
2 2
1 1
21 20 1
November 1 Investment in LTD preferred shares ........................................... Cash......................................................................................... Exercise 12-6 (continued) December 31
($ in millions)
40 40
Accumulated Unrealized
The McGraw-Hill Companies, Inc., 2009
12-21
Available-for-Sale Securities Platinum Gauges, Inc. shares LTD preferred shares Totals
* $32 x 1 million shares ** $74 x 500,000 shares
Adjusting entry: Net unrealized holding gains and lossesOCI ($71 69).............. Fair value adjustment ($71 69)................................................ 2 2
2010 January 23
($ in millions)
Cash ([1 million shares x 1/2] x $32)................................................ Gain on sale of investments (difference).................................... Investment in Platinum Gauges shares ($31 million cost x 1/2)...................................................
March 1 Cash ($76 x 500,000 shares)............................................................. Loss on sale of investments (difference)........................................ Investment in LTD preferred (cost)..........................................
38 2 40
Note: As part of the process of recording the normal, period-end fair value adjusting entry at 12/31/2010, Construction would debit Fair value adjustment
The McGraw-Hill Companies, Inc., 2009
12-22 Intermediate Accounting, 5e
and credit Net unrealized gains and lossesOCI for the $2 million associated with the sold investments to remove their effects from the financial statements. Exercise 12-6 (concluded) Requirement 2 2009 Income Statement
($ in millions)
Investment revenue (from July 18; Oct. 15)..................................... Gain on sale of investments (from Oct. 16).................................... Other comprehensive income:* Net unrealized holding gains and losses on investments**...
$3 1
$2
Note: Unlike for trading securities, unrealized holding gains and losses are not included in income for securities available-for-sale. Rather, they are included in other comprehensive income, and accumulated in shareholders equity in accumulated other comprehensive income.
Exercise 12-7Requirement 1
Purchase
($ in millions)
90 90
Net income
No entry
Dividends
3 3
Adjusting entry
Fair value adjustment ($98 - 90 million)......................................... Net unrealized holding gains and lossesOCI..........................
8 8
Requirement 2
Investment revenue..........................
$3 million
Note: An unrealized holding gain is not included in income for securities available-for-sale. Rather, it is included in other comprehensive income, and accumulated in shareholders equity in accumulated other comprehensive income.
Exercise 12-8Requirement 1
2009 December 17 Investment in Grocers Supply preferred shares ................. Cash..................................................................................
350,000 350,000
2,000 2,000
December 31 Fair value adjustment........................................................... Net unrealized holding gains and lossesI/S ([$4 x 100,000 shares] - $350,000)..........................................
50,000 50,000
395,000
Gain on investments (to balance)........................................ Investment in Grocers Supply preferred shares (account balance).................................................
45,000 350,000
Assuming no other trading securities, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be: December 31 Net unrealized holding gains and lossesI/S...................... Fair value adjustment (account balance)..............................
50,000 50,000
Exercise 12-8 (concluded) Requirement 2 Balance Sheet (short-term investment): Trading securities.................................................... Income Statement: Investment revenue (dividends)........................................... Net unrealized holding gains and losses (from adjusting entry) $400,000
$ 2,000 50,000
Note: Unlike for securities available-for-sale, unrealized holding gains and losses for trading securities are included in income.
Exercise 12-91.
Security B Security C
12-26
Security E Total
490,000 $2,280,000
3. Unrealized gain (or loss) component of income before taxes. Trading Securities: Cost Security Totals A B $ 900,000 105,000 $1,005,000 Fair value $ 910,000 100,000 $1,010,000 Unrealized gain (loss) $10,000 (5,000) $ 5,000
4. Unrealized gain (or loss) component of AOCI in shareholders equity. Securities Available-for-Sale:
Exercise 12-10Requirement 1
Accumulated
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-27
Cost $1,345
Moving from a negative $145 (Jan.1) to a negative $170 requires a reduction of $25:
Fair Value Adjustment ($170) ($145) ($ 25)
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment: --------------------------------------------------------170 -145 0 <---------------- - 25
Net unrealized holding gains and lossesOCI......................... Fair value adjustment ($1,175,000 - 1,200,000).................... Exercise 12-10 (continued) Requirement 2 ($ in 000s) Available-for-Sale Securities IBM shares Dec. 31, 2009 Cost $1,345 Fair Value $1,275
25,000 25,000
Moving from a negative $145 (Jan.1) to a negative $70 requires an increase of $75:
Fair Value Adjustment ($ 70) ($145) $ 75
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment:
------------------------------------------------------------------------------------------145 -70 0
+75 ---------------------->
Fair value adjustment ($1,275,000 - 1,200,000) ........................ Net unrealized holding gains and lossesOCI.................. Exercise 12-10 (concluded) Requirement 3 ($ in 000s) Available-for-Sale Securities IBM shares Dec. 31, 2009 Cost $1,345 Fair Value $1,375
75,000 75,000
Moving from a negative $145 (Jan.1) to a positive $30 requires an increase of $175:
Fair Value Adjustment $ 30 ($145) $175
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment:
Fair value adjustment ($1,375,000 - 1,200,000) ......................... Net unrealized holding gains and lossesOCI..................
175,000 175,000
Exercise 12-11Requirement 1
The sale of the A Corporation shares decreased Harlons pretax earnings by $5 million. The purchase of the C Corporation shares had no effect on Harlons 2010 earnings (because the shares are classified as available-for-sale investments, any unrealized gains or losses occurring after purchase during 2010 would not affect 2010 earnings). Here are the entries used to record those two transactions: June 1, 2010 Cash Loss on sale of investments (difference) Investment in A Corporation shares (cost) September 12, 2010 Investment in C Corporation shares Cash
($ in millions)
15 5 20 15 15
Exercise 12-11 (concluded) Requirement 2 Harlons securities available-for-sale portfolio should be reported in its 2010 balance sheet at its fair value of $101 million: December 31, 2010
($ in millions) Securities Available-for-Sale Cost, Dec. 31 2009 2010 Fair Value, Dec. 31 2009 2010
$20 35 na 45 $100
na $35 15 45 $95
$14 35 na 46 $95
na $ 37 14 50 $101
In 2009, Harlon would have had a net unrealized loss of $5 (cost of $100 fair value of $95). Moving from a negative $5 (2009) to a positive $6 requires an increase of $11:
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment:
---------------------------------------------------------5 0 +6
+11 ----------------------------->
Fair value adjustment ($5 credit to $6 debit) Net unrealized holding gains and lossesOCI
11 11
The adjustment has no effect on earnings. Unlike for trading securities, unrealized holding gains and losses are not included in income for securities available-for-sale. Rather, they are included in other comprehensive income, and accumulated in shareholders equity in accumulated other comprehensive income.
Exercise 12-12Requirement 1
The investment would be accounted for as an available-for-sale investment:
Purchase
480,000 480,000
No entry
Dividends
20,000 20,000
Fair value adjustment ($505,000 - 480,000)............................. Net unrealized holding gains and lossesOCI................
25,000 25,000
Requirement 2 The investment would be accounted for using the equity method:
Purchase
480,000 480,000
50,000 50,000
20,000 20,000
No entry
Exercise 12-13
Purchase ($ in millions)
56 56
Net income
Investment in Nursery Supplies shares (30% x $40 million) ...... Investment revenue..............................................................
12 12
Dividends
3 3
Adjusting entry
No entry
Exercise 12-14Requirement 1
($ in millions)
Investment in equity securities ($48 million 31 million)............ Retained earnings (investment revenue from the equity method).
17 17
Requirement 2 Financial statements would be recast to reflect the equity method for each year reported for comparative purposes. A disclosure note also should describe the change, justify the switch, and indicate its effects on all financial statement items. Requirement 3 When a company changes from the equity method, no adjustment is made to the carrying amount of the investment. Instead, the equity method is simply discontinued, and the new method is applied from then on. The balance in the investment account when the equity method is discontinued would serve as the new cost basis for writing the investment up or down to fair value in the next set of financial statements. There also would be no revision of prior years, but the change should be described in a disclosure note.
discovered Exercise 12-15Requirement 1: Error2009. adjusted or closed in The journal entry the company made is: Cash............................................................. Investments.............................................. The journal entry the company should have made is: Cash............................................................. Investments.............................................. Gain on sale of investments ($100,000 80,000)
100,000 100,000
Therefore, to get from what was done to what should have been done, the following entry is needed: Investments ($100,000 80,000)..................... Gain on sale of investments..................... 20,000 20,000
Requirement 2: Error not discovered until early 2010. Investments ($100,000 80,000)..................... Retained earnings..................................... 20,000 20,000
Exercise 12-16
Purchase
($ in millions)
68 68
Investment in Carne Cosmetics shares (25% x $40 million) ... Investment revenue..........................................................
Dividends
10 10
4 4
Investment revenue ($8 million [calculation below] 8 years).. Investment in Carne Cosmetics shares.............................
1 1
Calculations:
Investee Net Assets Net Assets Purchased Difference Attributed to:
No entry to adjust for changes in fair value as this investment is accounted for under the equity method.
Exercise 12-17Requirement 1
Purchase
($ in millions)
300 300
30 30
6 6
Investment revenue ($10 million [calculation below] 10 years) Investment in Lake Construction shares..........................
1 1
calculation:
Investee Net Assets Net Assets Purchased Difference Attributed to:
Goodwill:
$120
Book value:
Balance
Exercise 12-17 (concluded) b. As investment revenue in the income statement. $30 million (share of income) $1 million (depreciation adjustment) = $29 million c. Among investing activities in the statement of cash flows. $300 million [Cash dividends received ($6 million) also are reported - as part of operating activities. If Cameron reports cash flows using the indirect method, the operations section of its statement of cash flows would include an adjustment of ($23 million) to get from the net income figure that includes $29 million of revenue to a cash flow number that should only include $6 million of cash flow.]
Requirement 1
Exercise 12-18
First we need to identify the amount of difference between book value and fair value associated with goodwill, buildings and land:
Goodwill:
$300
Book value:
a.
January 1, 2009 effect on Buildings Because half of the fair value of Lakes individual net assets are buildings, and Lake would be consolidated with Cameron, Camerons Buildings account would increase by 1/2 x $450 = $225 million. January 1, 2009 effect on Land Because half of the fair value of Lakes individual net assets is land, and Lake would be consolidated with Cameron, Camerons Land account would increase by 1/2 x $450 = $225 million. January 1, 2009 effect on Goodwill Because Lake would be consolidated with Cameron, Camerons Goodwill account would increase by $300 million. January 1, 2009 effect on Equity method investments
b.
c.
d.
Because Lake would be consolidated with Cameron, there would be no effect of this investment on Camerons Equity method investment account.
Exercise 12-18 (concluded) Requirement 2 a. December 31, 2009 effect on Buildings Because half of the fair value of Lakes individual net assets are buildings, and Lake would be consolidated with Cameron, Camerons Buildings account would increase by 1/2 x $450 = $225 million. Cameron would depreciate those buildings over their remaining 10 year life, so Lake would recognize $22.5 million of depreciation expense per year ($225 million 10 years). Therefore, at December 31, 2009, the buildings associated with the Lake investment would have a carrying value of $202.5 million ($225 million cost - $22.5 million accumulated depreciation). b. December 31, 2009 effect on Land Land is not amortized, so its carrying value would not change from its value on January 1, 2009.
c.
December 31, 2009 effect on Goodwill Goodwill is not amortized, so its carrying value would not change from its value on January 1, 2009.
d.
December 31, 2009 effect on Equity method investments Because Lake would be consolidated with Cameron, there would be no effect of this investment on Camerons Equity method investment account at December 31, 2009.
Requirement 3
The effect of the investment on Camerons December 31, 2009 retained earnings would not differ between the equity method and proportionate consolidation treatments. Under the equity method, Cameron would recognize investment revenue based on its share of Lakes net income, while under proportionate consolidation, Cameron would include its share of Lakes revenue and expenses on those lines of the consolidated income statement. Regardless, the same total amount would be included in Camerons net income and closed to Camerons retained earnings.
Exercise 12-19
Requirement 1 Electing the fair value option for held-to-maturity securities simply requires reclassifying those securities as trading securities. Therefore, this investment would be classified as a trading security on Tanner-UNFs balance sheet. Requirement 2 Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds)..........................................
($ in millions)
240 40 200
Requirement 3 Cash (3% x $240 million)........................................ Discount on bond investment (difference)............. Interest revenue (4% x $200)..................................
7.2 .8 8.0
Requirement 4 The carrying value of the bonds is $240 ($40 $0.8) = $200.8. Therefore, to adjust to fair value of $210, Tanner-UNF would need the following journal entry: Fair value adjustment.......................................... Net unrealized holding gains and lossesI/S ($210 200.8) 9.2 9.2
Requirement 5 Tanner-UNF reports its investment in the December 31, 2009, balance sheet at fair value of $210 million.
Requirement 6 Cash (proceeds from sale)....................................... Loss on sale of investments (to balance)................ Discount on bond investment (account balance)..... Investment in bonds (account balance)...............
($ in millions)
Assuming no other trading securities, the 2010 adjusting entry would be: Net unrealized holding gains and lossesI/S..... 9.2 Fair value adjustment (account balance) ............
9.2
Requirement 1
Exercise 12-20
Electing the fair value option for available-for-sale securities simply requires reclassifying those securities as trading securities. Therefore, this investment would be classified as a trading security on Sanborns balance sheet. Requirement 2
Purchase ($ in millions)
90 90
Net income
No entry
Dividends
3 3
Adjusting entry
Fair value adjustment ($98 - 90 million)......................................... Net unrealized holding gains and lossesI/S..........................
8 8
Requirement 3
Investment revenue (dividends)........................................... Net unrealized holding gains and losses (from adjusting entry) Total effect on 2009 net income before taxes 11,000
$ 3,000 8,000
Requirement 1
Exercise 12-21
Electing the fair value option for significant-influence investments requires use of the same basic accounting approach that is used for trading securities. However, the investments will still be classified as significant-influence investments and shown either on the same line of the balance sheet as equity-method investments (but with the amount at fair value indicated parenthetically) or on a separate line of the balance sheet.
Requirement 2
Purchase ($ in millions)
56 56
Net income
No entry.
Dividends
3 3
Net unrealized holding gains and lossesI/S ($56 - 52 million)4 Fair value adjustment...........................................................
Note: A different approach to reach the same outcome would be for Florists to use equity-method accounting throughout the year, and then at the end of the year make whatever adjustment to fair value is necessary to adjust the investment account to fair value. Under that approach, Florists would recognize 30% of Nurserys $40 million of income ($12 million) as investment income, it would not recognize investment income associated with Nurserys dividend, and would end up with an Investment account containing $65 ($56 million + $12 million $3 million). The company would need to make a fair value adjustment of $13 million ($65 million 52 million). So the total amount of loss recognized would be $1 million ($12 million investment income $13 million unrealized loss). Note that this alternative produces the same total amount of investment loss as is produced above: $1 million ($3 million investment revenue $4 million unrealized loss).
Requirement 1 Exercise 12-22 Insurance expense (difference)............... Cash surrender value of life insurance ($27,000 21,000)...... Cash (2009 premium)..........................................................
Requirement 2 Cash (death benefit)......................................................... Cash surrender value of life insurance (account balance) Gain on life insurance settlement (to balance)............
Exercise 12-23Requirement 1
Insurance expense (difference)....................................... Cash surrender value of life insurance ($4,600 2,500). . Cash (premium).......................................................... 22,900 2,100 25,000
Requirement 2 Cash (death benefit)......................................................... Cash surrender value of life insurance (account balance) Gain on life insurance settlement (to balance)............ 250,000 16,000 234,000
ANALYSIS
Exercise 12-24
Previous Value:
Accrued 2008 interest (10% x $12,000,000) Principal 12,000,000 Carrying amount of the receivable
$ 1,200,000 $13,200,000
New Value:
Interest $1 million x 1.73554 * Principal $11 million x 0.82645 ** Present value of the receivable
Loss: *
= =
JOURNAL ENTRIES
January 1, 2009 Loss on troubled debt restructuring (to balance)............ Accrued interest receivable (account balance)............. Note receivable ($12,000,000 - 10,826,490).................. 2,373,510 1,200,000 1,173,510
December 31, 2009 Cash (required by new agreement)..................................... Note receivable (to balance)........................................... Interest revenue (10% x $10,826,490).......................... 1,000,000 82,649 1,082,649
December 31, 2010 Cash (required by new agreement)..................................... Note receivable (to balance)........................................... Interest revenue (10% x [$10,826,490 + 82,649])........... Cash (required by new agreement)..................................... Note receivable (balance)........................................... 1,000,000 90,861 1,090,861* 11,000,000 11,000,000
Effective Increase in Interest Balance 10% x Outstanding Balance Discount Reduction .10 (10,826,490) = 1,082,649 .10 (10,909,139) = 1,090,861*
Outstanding Balance
1 2
2,173,510
ANALYSIS
Exercise 12-25
Previous Value:
Accrued 2008 interest (10% x $240,000)$ 24,000 Principal 240,000 Carrying amount of the receivable $264,000
New Value:
(226,997) $ 37,003
January 1, 2009 Loss on troubled debt restructuring (to balance)............ Accrued interest receivable (10% x $240,000)............ Note receivable ($240,000 - 226,997)........................... 37,003 24,000 13,003
December 31, 2009 Note receivable (to balance)........................................... Interest revenue (10% x $226,997).............................. December 31, 2010 Note receivable (to balance)........................................... Interest revenue (10% x [$226,997 + 22,700])............... Cash (required by new agreement)..................................... Note receivable (balance)...........................................
* rounded to amortize the note to $274,665 (per schedule below)
22,700 22,700
Effective Interest 10% x Outstanding Balance .10 (226,997) = 22,700 .10 (249,697) = 24,968*
1 2
0 0
* rounded
47,668
CPA
d. Exam Questions shares x $14) Sales price (2,000 Less: Brokerage commission Net Proceeds Less: Cost of investment Realized loss on trading security
1.
If these securities had been categorized as available-for-sale, the total loss of $4,900 would have been recognized in net income. The prior year's unrealized holding loss would not have been included (recognized) in earnings (net income), but rather would have been reported as an element of other comprehensive income. A reclassification adjustment for the unrealized holding loss ($2,000) would also be included in other comprehensive income to remove it from the balance sheet and report it in income.
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-51
Note: The question asks for realized loss. This is defined as the net cash proceeds from sale minus the original cost of the investment. That realized loss was recognized over two accounting periods: Year 4 (unrealized loss) and Year 5 (realized, due to sale). Be careful when answering these questions: watch for the difference between loss realized and loss recognized.
values) are categorized as either trading securities (which are classified as current assets) or available-for-sale securities (which are classified as current or noncurrent assets), as appropriate. Because Larks investments are longterm, they are categorized as available-for-sale securities. Available-for-sale securities are reported at fair value with unrealized holding gains and losses reported in other comprehensive income and included in the balance of accumulated other comprehensive income reported in equity. The unrealized holding gain included in other comprehensive income for 2009 would be $60,000 ($240,000 current fair value vs. $180,000 prior period fair value). The net unrealized holding gain, included in the accumulated other comprehensive income as of December 31, 2009 is $40,000 ($60,000 current period unrealized holding gain less $20,000 prior period unrealized holding loss). Alternative calculation shown below. Net unrealized holding gains at December 31, 2009: Fair value at December 31, 2009 $240,000 Cost (200,000) Net unrealized holding gain $ 40,000
3. d. $116,250.
LT investments in marketable equity securities at fair value $ 96,450 Plus: Net unrealized holding gains and losses on long-term marketable equity securities 19,800 Cost of LT investments in marketable equity securities $116,250
Unrealized holding gains and losses on the non-current portfolio of investments in marketable equity securities (categorized as available-for-sale securities) are reported in other comprehensive income and included in the balance of accumulated other comprehensive income reported in stockholders' equity.
was reduced to fair value with a related unrealized holding loss reported in other comprehensive income in 2008. In 2009, the asset continues to be carried at the same net value but the unrealized holding loss in accumulated other comprehensive income is removed and recognized as a loss in the determination of net income since the decline is considered to be permanent. The recognition of the loss (write-down to fair value) establishes a new cost basis which will not be changed for subsequent recoveries in fair value. However, subsequent unrealized holding gains and losses will be reported in other comprehensive income.
5. d. Neither a change in fair value of investee's common stock nor cash dividends
from investee affect the investor's reported investment income (equity in earnings of investee) under the equity method. Under the equity method, cash dividends would be charged against (reduce) the investment account and have no effect on income. A change in the fair value of the investee's common stock would not be recorded under the equity method unless the change were judged a permanent and substantial decline, and then the decline would be charged to a loss account rather than investment income. FAS #115 does not apply to investments accounted for under the equity method.
6. c. The entries should have been:
Investment in affiliate (40% x 20,000) Equity in earnings of affiliate Cash (40% x $5,000) Investment in affiliate
By erroneously recognizing the $2000 dividend as revenue, retained earnings are overstated. The dividends should have been booked as a reduction of the investment; thus the investment is overstated.
would be made in consolidation, based on the investor's percentage ownership, if such adjustment (eliminations) can be recorded between investment income and the investment account. The fair value of the FIFO inventory in excess of the carrying value would reduce net income of the investee, therefore, the investor would charge investment income and credit the investment account to reflect the decrease in income. The fair value of the land in excess of its carrying value would not affect income as it is not a depreciable asset. No adjustment would be made relative to the land.
8. a. $435,000. The equity method of accounting for investments in common
stock should be used if the investor has significant influence over the operating and financial policies of the investee. Well Company's significant influence is demonstrated by its officers being a majority of the investees' board of directors. Original cost of investment Add: Share of income subsequent to acquisition 10% x $500,000 Less: Dividend of investee 10% x $150,000 $400,000
securities are investments in debt securities that are not classified as held-to-maturity or trading securities and in equity securities with readily determinable fair values that are not classified as trading securities. They are measured at fair value on the balance sheet.
determinable fair values that are not classified as trading securities and (2) debt securities that are not classified as held-to-maturity or trading securities. Unrealized holding gains and losses are measured by the difference between the amortized cost and fair value, excluded from earnings, and reported in other comprehensive income. The balance is reported net of the tax effect (ignored in this question). Thus, the difference at May 31, year 3 is $8,005 ($643,500 fair value $635,495 amortized cost). This unrealized gain is reported as a credit to accumulated other comprehensive income.
3. d. Debt securities that the company has the positive intent and ability to hold to
maturity are classified as held-to-maturity. Held-to-maturity securities are reported at amortized cost. Under the provisions of SFAS 115, any unrealized gains or losses are not recognized.
PROBLEMS
Problem 12-1Requirement 1
Investment in bonds (face amount) Discount on bond investment (difference)......... Cash (price of bonds)..........................................
($ in millions)
80 14 66
Requirement 2 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x $66)....................................
Requirement 3 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x [$66 + 0.1])........................
Requirement 4 Fuzzy Monkey reports its investment in the December 31, 2009, balance sheet at its amortized cost that is, its book value: Investment in bonds............................................................ $80.00 Less: Discount on bond investment ($14 .1 .11 million) 13.79 Amortized cost................................................................ $66.21 Increases and decreases in the fair value between the time a debt security is acquired and the day it matures to a prearranged maturity value are relatively unimportant if sale before maturity isnt an alternative. For this reason, if an investor has the positive intent and ability to hold the securities to maturity, investments in debt securities are classified as held-to-maturity and reported at amortized cost rather than fair value in the balance sheet. Problem 12-1 (concluded) Requirement 5
Fuzzy Monkeys 2009 statement of cash flows would be affected as follows: Operating cash flows: Cash inflow from interest of $3.2 + $3.2 = $6.4. (Note: if Fuzzy Monkey prepares an indirect method statement of cash flows, it would have interest revenue of $3.30 + $3.31 = $6.61 included in net income, so would have to include an adjustment of $6.4 $6.61 = ($0.21) to get from net income to cash from operations.) Investing cash flows: Cash outflow from purchasing investments of $66.
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-59
Problem 12-2Requirement 1
Investment in bonds (face amount) Discount on bond investment (difference)......... Cash (price of bonds).......................................... Requirement 2 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x $66).................................... Requirement 3 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x [$66 + 0.1])........................
($ in millions)
80 14 66
Requirement 4 Fuzzy Monkey reports its investment in the December 31, 2009, balance sheet at its fair value, $70 million in this case. For investments in trading securities, changes in market values, and thus market returns, provide an indication of managements success in deciding when to acquire the investment, when to sell it, whether to invest in fixed-rate or variable-rate securities, and whether to invest in long-term or short-term securities. To do this, we first need to determine the investments amortized cost (or book value) at the end of the year: Investment in bonds............................................................ Less: Discount on bond investment ($14 .10 .11 million) Amortized cost................................................................ $80.00 13.79 $66.21
Then, to record it at fair value, we increase the investment by $70 66.21 = $3.79 million:
Fair value adjustment.......................................... Net unrealized holding gains and lossesI/S ($70 66.21)
3.79 3.79
Because these are trading securities, the unrealized holding gain of $3.79 would be recognized in Fuzzy Monkeys 2009 income statement. Problem 12-2 (concluded) Requirement 5
Fuzzy Monkeys 2009 statement of cash flows would be affected as follows: Operating cash flows: Cash inflow from interest of $3.2 + $3.2 = $6.4. (Note: if Fuzzy Monkey prepares an indirect method statement of cash flows, it would have interest revenue of $3.30 + $3.31 = $6.61 and an unrealized holding gain of $3.79 included in net income, totaling $10.4, so would have to include an adjustment of $6.4 $10.4 = ($4.0) to get from net income to cash from operations.) Investing cash flows: Cash outflow from purchasing investments of $66.
Problem 12-3Requirement 1
Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds)..........................................
($ in millions)
80 14 66
Requirement 2 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x $66).................................... Requirement 3 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x [$66 + 0.1])........................
Requirement 4 Fuzzy Monkey reports its investment in the December 31, 2009, balance sheet at its fair value, $70 million in this case. For investments in securities available-for-sale, changes in market values, and thus market returns, provide an indication of managements success in deciding when to acquire the investment, when to sell it, whether to invest in fixed-rate or variable-rate securities, and whether to invest in long-term or short-term securities. To do this, we first need to determine the investments amortized cost (or book value) at the end of the year: Investment in bonds............................................................ Less: Discount on bond investment ($14 .1 .11 million)13.79 Amortized cost................................................................ $80.00 $66.21
Then, to record it at fair value, we increase the investment by $70 66.21 = $3.79 million: Fair value adjustment.......................................... Net unrealized holding gains and lossesOCI ($70 66.21) 3.79 3.79
Because these are available-for-sale securities, the unrealized holding gain of $3.79 would be recognized in Fuzzy Monkeys 2009 other comprehensive income, and serve to increase the accumulated other comprehensive income shown in shareholders equity.
Problem 12-3 (concluded) Requirement 5 Fuzzy Monkeys 2009 statement of cash flows would be affected as follows: Operating cash flows: Cash inflow from interest of $3.2 + $3.2 = $6.4. (Note: if Fuzzy Monkey prepares an indirect method statement of cash flows, it would have interest revenue of $3.30 + $3.31 = $6.61 included in net income, so would have to include an adjustment of $6.4 $6.61 = ($0.21) to get from net income to cash from operations.) Investing cash flows: Cash outflow from purchasing investments of $66.
Problem 12-4Note: Because Fuzzy Monkey elected the fair value option, these
investments will be reclassified as trading securities and accounted for under that approach. Therefore, the answers to Requirements 1-5 are the same as those to Problem 12-2. Requirement 1 Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds).......................................... Requirement 2 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x $66)....................................
($ in millions)
80 14 66
Requirement 3 Cash (4% x $80 million).......................................... Discount on bond investment (difference)............. Interest revenue (5% x [$66 + 0.1])........................
Requirement 4 Fuzzy Monkey reports its investment in the December 31, 2009, balance sheet at its fair value, $70 million in this case. For investments in trading securities, changes in market values, and thus market returns, provide an indication of managements success in deciding when to acquire the investment, when to sell it, whether to invest in fixed-rate or variable-rate securities, and whether to invest in long-term or short-term securities. To determine the journal entry that Fuzzy Monkey must make, we first need to determine the investments amortized cost (or book value) at the end of the year: Investment in bonds............................................................ Less: Discount on bond investment ($14 .10 .11 million) Amortized cost................................................................ Problem 12-4 (concluded) $80.00 13.79 $66.21
Then, to record it at fair value, we increase the investment by $70 66.21 = $3.79 million: 3.79 3.79
Fair value adjustment.......................................... Net unrealized holding gains and lossesI/S ($70 66.21)
Because these are trading securities, the unrealized holding gain of $3.79 would be recognized in Fuzzy Monkeys 2009 income statement. Requirement 5 Fuzzy Monkeys 2009 statement of cash flows would be affected as follows:
Operating cash flows: Cash inflow from interest of $3.2 + $3.2 = $6.4. (Note: if Fuzzy Monkey prepares an indirect method statement of cash flows, it would have included in net income interest revenue of $3.30 + $3.31 = $6.61 and an unrealized holding gain of $3.79, totaling $10.4, so would have to include an adjustment of $6.4 $10.4 = ($4.0) to get from net income to the correct operating cash flow.) Investing cash flows: Cash outflow from purchasing investments of $66. Requirement 6 The answers to requirements 1-5 would not differ if the investment qualified for treatment as a held-to-maturity investment, because Fuzzy Monkeys choice of the fair value option still requires reclassification of the investment as trading securities.
Problem 12-5Requirement 1
2009 February 21 Investment in Distribution Transformers shares ......... Cash..........................................................................
400,000 400,000
8,000 8,000
900,000 900,000
November 1 Investment in M&D Corporation shares ..................... Cash.......................................................................... Problem 12-5 (continued) Adjusting entries:
1,400,000 1,400,000
December 31
Available-for-Sale Securities M & D Corporation shares American Instruments bonds Totals Dec. 31, 2009
Fair value adjustment (calculated above)......................... Net unrealized holding gains and lossesOCI.......... 10,000*
10,000
* The $10,000 credit balance in the net unrealized holding gain is reported as 2009 Other
comprehensive income in the statement of comprehensive income. It serves to increase Accumulated other comprehensive income, a component of Shareholders equity in the 2009 balance sheet.
Requirement 2
38,000 25,000
Note: Unlike for trading securities, unrealized holding gains and losses are not included in income for securities available-for-sale.
Statement of comprehensive income*: Net unrealized holding gains and losses on investments Balance sheet: Current Assets Investment revenue receivable 30,000 Securities available-for-sale Plus: Fair value adjustment Shareholders Equity Accumulated other comprehensive income Net unrealized holding gain (loss) ($60,000 - 50,000)
10,000
$ 10,000
* Can be reported either (a) as an additional section of the income statement, (b) as part of
the statement of shareholders equity, or (c) as a separate statement in a disclosure note.
Requirement 3
2010 January 20 Cash.............................................................................. Gain on sale of investments (to balance).................... Investment in M&D Corporation shares (cost)..........
Intermediate Accounting, 5e
650,000 650,000
September 1 Cash.............................................................................. Investment revenue................................................... Problem 12-5 (continued) Adjusting entries: Investment revenue receivable..................................... Investment revenue ($900,000 x 10% x 4/12)...............
45,000 45,000
December 31
Securities Vast Communication shares American Instruments bonds Totals Dec. 31, 2010
Moving from a positive $10,000 (2009) to a negative $50,000 requires a decrease of $60,000:
Fair Value Adjustment ($50) $10 ($60)
Balance needed in fair value adjustment Existing balance in fair value adjustment: Increase (decrease) needed in fair value adjustment:
Net unrealized holding gains and lossesOCI............ Fair value adjustment (calculated above)...................
60,000* 60,000
* The $60,000 debit balance in the net unrealized holding gains and losses is reported as 2010 Other comprehensive income in the statement of comprehensive income. It serves to decrease Accumulated other comprehensive income, a component of Shareholders equity in the 2010 balance sheet, from the $10,000 credit balance it showed on the 2009 balance sheet to the $50,000 debit balance it shows in the 2010 balance sheet. Problem 12-5 (concluded) Income statement: Investment revenue ($15,000 + 45,000 + 30,000) Gain on sale of investments $ 90,000 85,000
Requirement 4
Note: Unlike for trading securities, unrealized holding gains and losses are not included in income for securities available-for-sale.
Statement of comprehensive income*: Net unrealized holding gains and losses on investments Balance sheet: Current Assets Investment revenue receivable 30,000 Securities available-for-sale Less: Fair value adjustment $1,500,000 Shareholders Equity Accumulated other comprehensive income Net unrealized holding gain (loss) ($20,000 - 70,000)
$ (60,000)
$1,550,000 (50,000)
$ (50,000)
* Can be reported either (a) as an additional section of the income statement, (b) as part of the statement of shareholders equity, or (c) as a separate statement in a disclosure note.
Problem 12-6Requirement 1
2009
($ in millions)
12 12
22 22
December 15 Cash.............................................................................................. Investment in FF&G Corporation bonds ................................. Gain on sale of investments ($12.1 12)....................................
December 22 Investment in U.S. Treasury bills ................................................. Investment in U.S. Treasury bonds .............................................. Cash..........................................................................................
56 65 121
December 23 Cash.............................................................................................. Loss on sale of investments ($10 11)........................................... Investment in Ferry common shares ($22 x 1/2).........................
10 1 11
December 26 Cash (selling price).......................................................................... Gain on sale of investments ($57 56)....................................... Investment in U.S. Treasury bills (account balance)....................
57 1 56
December 27 Cash (selling price).......................................................................... Loss on sale of investments ($63 65)........................................... Investment in U.S. Treasury bonds (account balance)..................
63 2 65
0.2 0.2
($ in millions)
1.0 1.0
Closing entry: Income summary (to balance)......................................................... Investment revenue ($5 + 0.2 million).............................................. Gain on sale of investments ($8 + 0.1 + 1 million)........................... Loss on sale of investments ($11 + 1 + 2 million)........................ Net unrealized holding gains and lossesI/S (adjusting entry)... .7 5.2 9.1 14.0 1.0
Note: Unlike for securities available-for-sale, unrealized holding gains and losses are included in income for trading securities.
Requirement 2
($ in millions)
Balance sheet (short-term investment): Trading Securities............................... Less: Fair value adjustment................. total...................................................... Income statement:
11 (1) 10
Investment revenue (closing entry) 5.2 Gain on sale of investments (closing entry) 9.1 Loss on sale of investments (closing entry) (14.0) Net unrealized holding gains and losses on investments (closing entry) (1.0)
Requirement 3
2010
January 2
($ in millions)
Cash (selling price).......................................................................... Loss on sale of investments (to balance) ........................................ Investment in Ferry common (account balance)...........................
Assuming no other transactions involving trading securities, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be: December 31 Fair value adjustment (account balance)....................................... Net unrealized holding gains and lossesI/S...........................
1.0 1.0
34 34
Problem 12-72009
($ in millions)
58 58
October 31
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-75
1.5 1.5
18 18
November 1 Cash.............................................................................................. Loss on sale of investments ($28 30)........................................... Investment in Kansas Abstractors bonds .................................
28 2 30
60 60
5.6 5.6
44 44
December 23 Cash.............................................................................................. Investment in U.S. Treasury bonds .......................................... Gain on sale of investments ($5.7 5.6).....................................
5.7 5.6 .1
3 3
December 31 Accrued interest: Investment revenue receivable - Holistic Entertainment ($18 million x 10% x 2/12)....................................... Investment revenue receivable - Household Plastics ($60 million x 12% x 1/12).................................................. Investment revenue ................................................................ 0.6 0.9 0.3
3 3 2 2
Fair value adjustment ............................................................ Fair value adjustment ................................................................... Net unrealized holding gains and lossesI/S ([4 million shares of NXS x $11.50] - $44 million)........................
Note: Securities held-to-maturity are not adjusted to fair value. Closing entry: Net unrealized holding gains and lossesI/S (NXS)..................... Investment revenue ($3.0 + 1.5 + .9)................................................ Gain on sale of investments (U.S. Treasury bonds)........................... Loss on sale of investments (Kansas Abstractors)...................... Income summary (to balance)................................................... 2.0 5.4 .1 2.0 5.5
Note: Unlike for securities available-for-sale, unrealized holding gains and losses are included in income for trading securities. Problem 12-7 (concluded)
2010 43 1 44
January 7 Cash.............................................................................................. Loss on sale of investments (to balance)......................................... Investment in NXS common shares (account balance).................
Assuming no other transactions involving trading securities, the 2010 adjusting entry to remove the fair value adjustment associated with the sold securities would be: December 31 Net unrealized holding gains and lossesI/S............................... Fair value adjustment (account balance)...................................
2.0 2.0
Problem 12-8Requirement 1
Beale should report its securities available-for-sale in its December 31, 2010, balance sheet at their fair value, $54 million. Requirement 2 The journal entry needed to enable the investment to be reported at fair value is:
($ in millions)
Fair value adjustment ($4 debit to $5 debit) 1 Net unrealized holding gains and lossesOCI ($4 credit to $5 credit) Requirement 3
As of December 31, 2009, the cost of the Schwab Pharmaceuticals investment was $25 million and its fair value was $27 million. Therefore, in the year-end 2009 adjustment process, Beale must have made whatever adjustment was necessary to produce a debit balance of $2 in the fair value adjustment valuation allowance for Schwab Pharmaceuticals and a credit balance of that amount in accumulated other comprehensive income. Because the Schwab Pharmaceuticals investment was sold during 2010, the reclassification adjustment would have to remove that amount in 2010. Beales statement of comprehensive income can be provided as (a) an extension of its income statement, (b) as part of its statement of shareholders equity, or (c) in a disclosure note in a manner similar to this:
Net income............................................... Other comprehensive income: Unrealized holding gains (losses) on investments Reclassification adjustment of prior years unrealized gain included in 2010 net income Net unrealized holding gains (losses) Comprehensive income $3 (2)
$xxx
1 $xxx
Comprehensive income includes both net income and other comprehensive income. Net income in 2010 includes the $3 million gain realized from selling the Schwab shares. However, $2 million of that gain already has been reported in comprehensive income as an unrealized holding gain in a prior year or years when the shares value increased from $25 million to $27 million. To avoid double-counting, Beale must compensate by reducing comprehensive income by the $2 million portion of the 2010 realized gain that already has been reported. Thats what the reclassification adjustment does; it reduces this years comprehensive income by the amount that was reported previously to keep it from being reported twice. For there to be a total increase in AOCI of $1 million (from $4 million to $5 million), and the reclassification serving to reduce AOCI by $2 million, $3 million of unrealized holding gains must have occurred during 2010.
Problem 12-9Requirement 1
Purchase Investment in Lavery Labeling shares.......................................... Cash .........................................................................................
The McGraw-Hill Companies, Inc., 2009
12-80 Intermediate Accounting, 5e
($ in millions)
324 324
Net income Investment in Lavery Labeling shares (30% x $160 million) ........... Investment revenue................................................................... Dividends Cash (10 million shares x $2)............................................................. Investment in Lavery Labeling shares...................................... Depreciation adjustment Investment revenue ([$80 million x 30%] 6 years) ...................... Investment in Lavery Labeling shares...................................... 4 4 20 20 48 48
Calculations:
Investee Net Assets Net Assets Purchased Difference Attributed to:
$60
$24
*[$800 + 80] = $880 Adjusting entry No entry to recognize changes in the fair value of the Lavery investment, as Runyan is accounting for its investment under the equity method. Problem 12-9 (concluded) Requirement 2 Purchase Investment in Lavery Labeling shares.......................................... Cash .........................................................................................
($ in millions)
324 324
Net income No entry Dividends Cash (10 million shares x $2)............................................................. Investment revenue................................................................... 20 20
14 14
Requirement 1
Problem 12-10
Purchase Investment in Lavery Labeling shares.......................................... Cash .........................................................................................
($ in millions)
324 324
Net income No entry Dividends Cash (10 million shares x $2)............................................................. Investment revenue................................................................... 20 20
14 14
Requirement 2 Because Runyan is accounting for the Lavery investment under the fair value option, the unrealized holding loss would be included in 2009 net income. Therefore, total effect on net income would be $20 million 14 million, or $6 million.
Problem
Requirement 1 (note: requirement 1 has the same answer as 12-11 does P 12-10)
($ in millions)
324 324
Net income No entry Dividends Cash (10 million shares x $2)............................................................. Investment revenue................................................................... 20 20
14 14
Because Runyan is accounting for the Lavery investment under the fair value option, the unrealized holding loss would be included in 2009 net income. Therefore, total effect on net income would be $20 of dividend $14 of unrealized holding loss, or $6. The investment would be shown on the balance sheet at its fair value of $310.
324 324
Net income Investment in Lavery Labeling shares (30% x $160 million) ........... Investment revenue................................................................... Dividends Cash (10 million shares x $2)............................................................. Investment in Lavery Labeling shares...................................... Depreciation adjustment Investment revenue ([$80 million x 30%] 6 years) ....................... Investment in Lavery Labeling shares...................................... 4 4 20 20 48 48
Calculations:
Investee Net Assets Net Assets Purchased Difference Attributed to:
$60
$24
Note: After the preceding journal entries are recorded, the balance in the Lavery Labeling investment account would be:
Balance
At December 31, 2009, the fair value of that investment is $310 (= 10 million shares x $31/share), implying need for the following adjusting entry to adjust the carrying value of the investment to fair value:
38 38
Because Runyan is accounting for the Lavery investment under the fair value option, the unrealized holding loss would be included in 2009 net income. Therefore, total effect on net income would be $48 million for Runyans share of Lavery income minus $4 million of depreciation adjustment and minus the $38 million unrealized holding loss, yielding a total of $6 of income. The investment would be shown on the balance sheet at its fair value of $310 million. Note that the income effect and the carrying value on the balance sheet are the same in requirements 1 and 2.
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-87
Problem 12-12Requirement 1
Purchase Investment in Vancouver T&M shares......................................... Cash ......................................................................................... Net income Investment in Vancouver T&M shares (40% x $140 million) .......... Investment revenue................................................................... Dividends Cash (40% x $30 million).................................................................. Investment in Vancouver T&M shares..................................... Inventory adjustment Investment revenue ($5 million x 40%: all sold in 2009)..................... Investment in Vancouver T&M shares..................................... Depreciation adjustment Investment revenue ([$20 million x 40%] 16 years) ...................... Investment in Vancouver T&M shares..................................... .5 .5 2.0 2.0 12.0 12.0 56.0 56.0
($ in millions)
400.0 400.0
Calculations:
Investee Net Assets Net Assets Purchased Difference Attributed to:
Cost Fair value: inventory plant facilities Book value: * $775 +5 +20
$400 $800* x 40% = $320 (5) x 40% (20) x 40% $775 x 40% = $310
$80 [plug]
$2 $8
Problem 12-12 (concluded) Requirement 2 InvestmentRevenue ($inmillions) 56.0 Shareofincome Inventory 2.0 Depreciation .5 _________________ Balance .5 53
Requirement 3
Balance
Requirement 4 $400 million cash outflow from investing activities $12 million cash inflow (dividends) among operating activities (Note: if Northwest uses the indirect method to report its operating cash flows, it would need an adjustment of ($41.5) to get from the $53.5 included as investment revenue in net income to the $12 of cash actually received in dividends and needing to be shown in cash from operations.)
Problem 12-13
Requirement 1 Millers management should decide whether it has the ability to exercise significant influence over operating and financial policies of the Marlon Company. Ability to exercise significant influence is presumed for investments of 20 percent or more of voting stock and presumed not to exist for investments of less than 20 percent, other things being equal. Evidence to the contrary should be considered, including participation on the board of directors, technological dependency, material intercompany transactions, or interchange of managerial personnel.
Investment revenue ($12 million x 1/6) Patent amortization adjustment ($4 million* 10)
*([$24 million] x 1/6])
b. Balance sheet: Investment in Marlon Company ($19 million + 2 million - 1 million - 0.4 million)
$19.6*
*InvestmentinMarlonCompany
($inmillions)
Balance
.4 Amortizationadjustment _________________ .6 19
1.0 Dividends($6millionx1/6)
c. Statement of cash flows: $19millioncashoutflowfrominvestingactivities $1millioncashinflow(dividends)amongoperatingactivities (Note:ifMarlonusestheindirectmethodtoreportitsoperatingcash flows, it would need an adjustment of ($0.6) to get from the $1.6 includedasinvestmentrevenueinnetincometothe$1ofcashactually received in dividends and needing to be shown in cash from operations.)
Problem 12-14
Category __A_ 1. 35% of the nonvoting preferred stock of American Aircraft Company __M_ 2. Treasury bills to be held-to-maturity __M_ 3. Two-year note receivable from affiliate __N_ 4. Accounts receivable __M_ 5. Treasury bond maturing in one week T. M. A. E. C. N.
Item Reporting
Trading securities Securities held-to-maturity Securities available-for-sale Equity method Consolidation None of these
__T_ 6. Common stock held in trading account for immediate resale. __T_ 7. Bonds acquired to profit from short-term differences in price.
The McGraw-Hill Companies, Inc., 2009
12-92 Intermediate Accounting, 5e
__E_ 8. 35% of the voting common stock of Computer Storage Devices Company. __C_ 9. 90% of the voting common stock of Affiliated Peripherals, Inc. __A_10. Corporate bonds of Primary Smelting Company to be sold if interest rates fall 1/2%. __A_11. 25% of the voting common stock of Smith Foundries Corporation: 51% family-owned by Smith family; fair value determinable. __E_ 12. 17% of the voting common stock of Shipping Barrels Corporation: Investors CEO on the board of directors of Shipping Barrels Corporation.
Problem 12-15Requirement 1
($ in millions)
16 6 20 2
Requirement 2
ANALYSIS
Previous Value: Accrued 2008 interest (10% x $20,000,000) Principal Carrying amount of the receivable New Value: Interest $1 million x 3.16987 * Principal $15 million x 0.68301 ** Present value of the receivable Loss:
= =
12-93
JOURNAL ENTRIES
January 1, 2009 Loss on troubled debt restructuring (to balance).................. Accrued interest receivable (10% x $20,000,000)............. Note receivable ($20,000,000 - $13,415,020)..................... 8,584,980 2,000,000 6,584,980
December 31, 2009 Cash (required by new agreement).......................................... Note receivable (to balance)................................................. Interest revenue (10% x $13,415,020)............................... 1,000,000 341,502 1,341,502
December 31, 2010 Cash (required by new agreement).......................................... Note receivable (to balance)................................................. Interest revenue (10% x $13,756,522)............................... Problem 12-15 (continued) December 31, 2011 Cash (required by new agreement).......................................... Note receivable (to balance)................................................. Interest revenue (10% x $14,132,174)............................... 1,000,000 413,217 1,413,217 1,000,000 375,652 1,375,652
December 31, 2012 Cash (required by new agreement).......................................... Note receivable (to balance)................................................. Interest revenue (10% x $14,545,391)............................... 1,454,609* 1,000,000 454,609
Effective Interest 10% x Outstanding Balance .10(13,415,020) = 1,341,502 .10(13,756,522) = 1,375,652 .10(14,132,174) = 1,413,217 .10(14,545,391) = 1,454,609*
Outstanding Balance
1 2 3 4
5,584,980
Previous Value: Accrued interest (10% x $20,000,000) Principal Carrying amount of the receivable New Value: $27,775,000 x 0.68301 * Loss:
=
JOURNAL ENTRIES
January 1, 2009
..
Loss on troubled debt restructuring (to balance)..................... Accrued interest receivable (10% x $20,000,000)............. Note receivable ($20,000,000 - 18,970,603).......................
..
1,897,060 1,897,060
..
2,086,766 2,086,766
..
Note receivable (to balance)................................................. Interest revenue (10% x balance [see schedule])..................
2,295,443 2,295,443
..
Note receivable (to balance)................................................. Interest revenue (10% x balance [see schedule]).................. 2,525,128*
2,525,128
Effective Increase in Interest Balance 10% x Outstanding Balance Discount Reduction .10 (18,970,603) = 1,897,060 .10 (20,867,663) = 2,086,766 .10 (22,954,429) = 2,295,443 .10 (25,249,872) = 2,525,128*
Outstanding Balance
1 2 3 4
0 0 0 0
* rounded
8,804,397
Problem 12-16
Requirement 1
Bond Fair Value at 1/1/09: Interest $150,000 x (6%/2) x 14.21240 * Principal $150,000 x 0.50257 ** = Present value of the receivable
*
=
present value of an ordinary annuity of $1: n=20, i=3.5% (=7%/2) (from Table 4)
January 1, 2009 Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds)..........................................
Requirement 2 January 1, 2009 Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds)..........................................
June 30, 2009 Cash (6%/2 x $150,000).......................................... Discount on bond investment (difference)............. Interest revenue (7%/2 x [$150,000 - 10,658])....... December 31, 2009
The McGraw-Hill Companies, Inc., 2009
12-98
Intermediate Accounting, 5e
Cash (6%/2 x $150,000).......................................... Discount on bond investment (difference)............. Interest revenue (7%/2 x [$150,000 {$10,658 - 377}])
Note: For held-to-maturity investments, there are no adjustments to fair value. Problem 12-16 (continued) Requirement 3 January 1, 2009 Investment in bonds (face amount)........................ Discount on bond investment (difference)......... Cash (price of bonds).......................................... June 30, 2009 Cash (6%/2 x $150,000).......................................... Discount on bond investment (difference)............. Interest revenue (7%/2 x [$150,000 - 10,658]).......
Bond Fair Value at June 30, 2009: Interest $150,000 x (6%/2) x 13.13394 * Principal $150,000 x 0.47464 ** = Present value of the receivable
=
*present value of an ordinary annuity of $1: n=19, i=4% (=8%/2) (from Table 4) **present value of $1: n=19, i=4% (=8%/2) (from Table 2)
January 1 initial cost Increase from discount amortization June 30 amortized initial cost
12-99
Comparing the amortized initial cost with the fair value of the bonds on that date provides the amount needed to adjust the investment to its fair value. June 30 amortized initial cost June 30 fair value Fair value adjustment needed $139,719 130,299 $ 9,420 9,420 9,420
Net unrealized holding gains and lossesI/S ............................ Fair value adjustment...........................................................
December 31, 2009 Cash (6%/2 x $150,000).......................................... Discount on bond investment (difference)............. Interest revenue (7%/2 x [$150,000 {$10,658 - 377}])
Bond Fair Value at December 31, 2009: Interest $150,000 x (6%/2) x 12.15999 * Principal $150,000 x 0.45280 ** = Present value of the receivable
*
=
present value of an ordinary annuity of $1: n=18, i=4.5% (=9%/2) (from Table 4)
June 30 amortized initial cost Increase from discount amortization Dec. 31 amortized initial cost
Comparing the amortized initial cost with the fair value of the bonds on that date provides the amount needed to adjust the investment to its fair value.
The McGraw-Hill Companies, Inc., 2009
12-100 Intermediate Accounting, 5e
Dec. 31 amortized initial cost Dec. 31 fair value Fair value adjustment balance needed: debit/(credit) Less: Current fair value adjustment debit/(credit) Change in fair value adjustment needed Net unrealized holding gains and lossesI/S ............................ Fair value adjustment...........................................................
CASES
Case 12-1
Requirement 1 Fair value adjustment ([$178-$1] [$164-$5]).................... Net unrealized holding gains and lossesOCI................
Real World
18 18
Per Intels 2006 10K, The impairment was principally based on our assessment during the second quarter of 2005 of Microns financial results and the fact that the market price of Microns stock had been below our cost basis for an extended period of time, as well as the competitive pricing environment for DRAM products. (p. 39)
The McGraw-Hill Companies, Inc., 2009
Solutions Manual, Vol. 1, Chapter 12 12-101
Requirement 3 Cash.............................................................................................. Gain on sale of investments...................................................... Micron investment (to balance)................................................... 275 103 172
Additionally, as part of its normal period-end valuation adjustment, Intel would remove any fair value adjustment and related AOCI associated with the Micron investment. Case 12-1 (concluded) Requirement 4 It is odd that the Micron investment was written down to recognize an other-thantemporary decline in fair value in one year and then sold at a gain of roughly the same amount in the next year. One possible explanation is that some of the Micron investment was purchased for a higher amount than the rest of the Micron investment, such that the shares purchased for a high amount were written down and the shares purchased at a low amount were sold at a loss. Another possibility is that Microns shares recovered value during the latter half of 2005 and in 2006, such that a decline in fair value that Intel had thought to be other than temporary was in fact temporary. It is unlikely that this was an intentional shifting of profit from 2005 to 2006 on the part of Intel, since this pattern of effects is disclosed so clearly.
The footnote that describes an investment in securities available-for-sale may be headed by any one of a variety of captions or subsumed within another disclosure note. Likewise, the caption by which the investments are reported in the balance sheet can be reported separately as one of several asset titles or included within another asset caption. Investments in securities available-for-sale will be reported as current or noncurrent assets depending on the intent of management regarding the timing of their eventual sale. Realized gains or losses are reported in the income statement if any of these securities were sold during any year reported. Investments in securities available-for-sale are reported at fair value. Unrealized holding gains and losses from retaining securities during periods of price change are not included in the determination of income for the period. Rather, they are accumulated and reported as accumulated other comprehensive income, a separate component of shareholders equity. This means an unrealized holding gain would increase shareholders equity and an unrealized holding loss would decrease shareholders equity. Because unrealized gains or losses cause changes in shareholders equity, those changes are reported in the statement of shareholders equity. [Some companies may not provide a statement of shareholders equity and may provide a statement of retained earnings instead. Unrealized gains or losses have no effect on retained earnings.] By definition, securities available-for-sale are not acquired for the purpose of profiting from short-term market price changes, so gains and losses from holding these securities while prices change are not considered relevant performance measures to be included in earnings. Cash outflows from acquiring these investments or inflows from selling them are reported as investing activities in the companys comparative statements of cash flows. Whether they are specifically identifiable depends on the degree of detail the company uses in reporting its cash flows. Information on investing activities assists investors and creditors by indicating the direction the company is directing its funds.
A disclosure note may provide information not available in the financial statements, in part dependent on how much information the financial statements provide. Often the footnote will indicate the cost of the securities.
Requirement 2 Renaults decision appears appropriate, as the company has significant influence, but not control. Significant influence is indicated by a greater-than 20% equity stake and seats on the Nissan board. Lack of control is indicated by Renault not owning a majority of voting rights or board seats, and not having full rights to use assets or the obligations with respect to liabilities.
Requirement 3 It is not surprising that Renault makes adjustments that take into account the fair value of Nissans assets and liabilities at the time Renault invested in Nissan. For example, if the fair value of Nissans fixed assets was greater than the book value of those assets on the date of Renaults purchase, Renault would have to recognize additional depreciation over the life of those assets when applying the equity method. This is consistent with IFRS, and also with US GAAP.
Requirement 4 Renaults harmonization adjustments are required by IFRS, which requires that, if the associate uses accounting policies that differ from those of the investor, the associate's financial statements should be adjusted to reflect the investor's
The McGraw-Hill Companies, Inc., 2009
12-106 Intermediate Accounting, 5e
accounting policies for the purpose of applying the equity method. [IAS 28.27]. U.S. GAAP has no such requirement.
In the summary of significant accounting policies (Note 2), Merck describes its policy regarding investments classified as "cash equivalents." It is consistent with the way most companies classify "cash equivalents." CASH AND CASH EQUIVALENTS -- Cash equivalents are comprised of certain highly liquid investments with original maturities of less than three months.
Case 12-7 (continued) Requirement 2 Merck (in the summary of significant accounting policies) describes its policy regarding its available-for-sale securities in keeping with SFAS 115: INVESTMENTS - Investments classified as available-for-sale are reported at fair value, with unrealized gains or losses, to the extent not hedged, reported net of tax in Accumulated other comprehensive income. Investments in debt securities classified as held-to-maturity, consistent with managements intent, are reported at cost. Impairment losses are charged to Other (income) expense, net, for other-than-temporary declines in fair value. The Company considers available evidence in evaluating potential impairment of its investments, including the duration and extent to which fair value is less than cost and the Companys ability and intent to hold the investment. Investments in securities available-for-sale are reported at fair value. Unrealized holding gains and losses from retaining securities during periods of price change are not included in the determination of income for the period. Rather, they are accumulated and reported as a separate component of shareholders equity. This means an unrealized holding gain would increase shareholders equity and an unrealized holding loss would decrease shareholders equity. Because unrealized gains or losses cause changes in shareholders equity, those changes are reported in the statement of shareholders equity. In the balance sheet, unrealized gains or losses may be reported under that title, as "other" shareholders equity, or some different caption. Gross unrealized holding gains and losses of Merck are reflected as adjustments to "accumulated other comprehensive income," net of
The McGraw-Hill Companies, Inc., 2009
12-110 Intermediate Accounting, 5e
related income taxes. Realized gains or losses are reported in the income statement if any of these securities were sold during any year reported.
Case 12-7 (continued) Requirement 3 Investments accounted for using the equity method are described in note 9. The company has ongoing joint ventures and other equity-method investments with Merck/Schering-Plough, AstraZeneca LP, Merial Limited, Sanofi Pasteur, and Johnson & Johnson. Requirement 4 As indicated on the income statement and in note 9, equity income recognized by Merck during 2006 was $2,294.4. Requirement 5 Operating section: Cash inflows from dividends are shown in operations on the statement of cash flows, and equal $1,931.9 million for 2006. Cash flows from interest income are included in net income, and given that Merck prepares an indirect-method statement of cash flows that starts the operations section with net income, interest income is included in operations via that number.
Investing section: Cash outflows from acquiring investments or inflows from selling them are reported as investing activities in the companys comparative statements of cash flows. Whether they are specifically identifiable depends on the degree of dissagregation the company uses in reporting its cash flows. Merck shows 2006 cash spent on purchases of securities, subsidiaries and other investments of ($20,044.3) million, and cash received from proceeds from sales of securities, subsidiaries and other investments of $16,143.8 million. Information on investing activities assists investors and creditors by indicating the direction the company is directing its funds.