ACC2001 Lecture 10 Interco Transactions
ACC2001 Lecture 10 Interco Transactions
ACC2001 Lecture 10 Interco Transactions
Trimester 1 AY2020/21
1
Elimination of Intragroup Transactions and Balances
2
Elimination of Intragroup Transactions and Balances
3
Elimination of Intragroup Transactions and Balances
4
Elimination of Intragroup Transactions and Balances
5
Key Principles Governing Elimination
6
Elimination of Intragroup Balances
Examples:
Dr Intercompany payable
Cr Intercompany receivable
7
Intragroup Balances (example)
Parent Co Subsidiary Co
Fixed assets 2,000,000 1,000,000
Inventories 500,000 300,000
Receivables 400,000 100,000
Due from S Co 60,000
Total assets 2,960,000 1,400,000
Dr Due to P Co $60,000
Cr Due from S Co $60,000
8
Intragroup Dividend
Under the one-tier corporate tax system, the paying company will pay
dividends net of tax and the receiving entity will report the dividend income at
net (which is not taxable).
Example:
Paying entity
Dr Dividend declared / retained profit X
Cr Dividend payable X
(Appropriation of dividend)
Dr Dividend payable X
Cr Cash X
(Payment of dividend)
9
Intragroup Dividend
Example:
Receiving entity
Dr Cash X
Cr Dividend income X
(Receipt of dividend income)
Consolidation Elimination:
Dr Dividend income (R) X
Cr Dividend declared (P) X
Dr Dividend payable X
Cr Dividend receivable X
10
Intragroup Dividend (example)
Parent Co Subsidiary Co
Operating Profit 565,000 225,000
80%
Dividend income from S 28,000
owned
Ltd
by Parent
Profit before tax 593,000 225,000
Tax expense (113,000) (45,000)
Profit after tax 480,000 180,000
Dividends declared (100,000) (35,000)
Profit retained 380,000 145,000
Beg retained earnings 1,620,000 155,000
Ending retained earnings 2,000,000 300,000
11
Elimination of Realized Intragroup Transactions
Examples:
1. Transactions relating to interest:
– Usually no time lag in the recognizing of interest by borrower and lender i.e.
interest income exactly offsets the interest expense
– Elimination entry:
12
Elimination of Realized Intragroup Transactions
2. Transfers of inventories that are resold to 3rd party in the same period
– Profit recorded by selling company offset the higher cost of sale recorded by
buying company
– Consolidated financial statements should only show the sale to third parties
and the original cost of purchasing the inventory from third parties
– Elimination entry:
Dr Sales
Cr Cost of Sales
13
Intragroup Transfers of Inventory
14
Intragroup Transfers of Inventory
*Assuming that the carrying amount prior to the transfer is the original cost
15
Intragroup Transfers of Inventory
• Some of the stock sold to intragroup entities may either be sold to an outside party
or remain as stock within the group at the end of the accounting period.
• Intragroup profit on the goods held by the buying entity is unrealized until it is sold
to third parties.
Example:
F Ltd acquired 100% of G Ltd in 20X5. Since 1 Jan 20X7, G Ltd was asked to sell goods to
F Ltd at cost plus 25%. The total intragroup sales for 20X7 was $400,000. F Ltd’s stock at
31 Dec 20X7 includes $50,000 of the goods purchased from G Ltd. For 20X8, the total
intragroup sales was $500,000 and includes $35,000 of the goods purchased from G Ltd.
The FIFO inventory method is used.
20X7
CJE (a) CJE (b)
Dr Sales 400,000 Dr Cost of sales (G) 10,000
(change in stock)
Cr Cost of sales (purchases) 400,000 Cr Closing stock (CSFP) 10,000
[$50,000-($50,000/1.25)]
(to eliminate intragroup sales) (to eliminate unrealized intragroup profit in
closing stock) 16
Intragroup Transfers of Inventory
F Ltd acquired 100% of G Ltd in 20X5. Since 1 Jan 20X7, G Ltd was asked to sell goods to
F Ltd at cost plus 25%. The total intragroup sales for 20X7 was $400,000. F Ltd’s stock at
31 Dec 20X7 includes $50,000 of the goods purchased from G Ltd. For 20X8, the total
intragroup sales was $500,000 and includes $35,000 of the goods purchased from G Ltd.
The FIFO inventory method is used.
20X7 – Consolidation worksheet (Before CJE are carried out)
PL Parent F Child G CJE DR CJE CR Consolidated
Sales 350,000 400,000 750,000
COGS 350,000 320,000 670,000
Profit 0 80,000 80,000
$400,000 $350,000
Child G Parent F 3rd Party
Cost: $320,000 Cost: $350,000
17
Inventory: $50,000
Intragroup Transfers of Inventory
F Ltd acquired 100% of G Ltd in 20X5. Since 1 Jan 20X7, G Ltd was asked to sell goods to
F Ltd at cost plus 25%. The total intragroup sales for 20X7 was $400,000. F Ltd’s stock at
31 Dec 20X7 includes $50,000 of the goods purchased from G Ltd. For 20X8, the total
intragroup sales was $500,000 and includes $35,000 of the goods purchased from G Ltd.
The FIFO inventory method is used.
20X7 – Consolidation worksheet (Extract) $
PL Parent F Child G CJE DR CJE CR Consolidated
Sales 350,000 400,000 400,000 (CJE a) 350,000
COGS 350,000 320,000 10,000 (CJE b) 400,000 (CJE a) 280,000
Profit 0 80,000 70,000
$400,000 $350,000
Child G Parent F 3rd Party
Cost: $320,000 Real cost: $280,000
18
Inventory: $50,000 (real cost: $40,000)
Intragroup Transfers of Inventory
20X7
CJE (a) CJE (b)
Dr Sales 400,000 Dr Cost of sales (G) 10,000
(change in stock)
Cr Cost of sales (purchases) 400,000 Cr Closing stock (CSFP) 10,000
[$50,000-($50,000/1.25)]
(to eliminate intragroup sales) (to eliminate unrealized intragroup profit in
closing stock)
Alternative CJE:
CJE
Dr Sales 400,000 → Transfer price
Cr Cost of sales 390,000 → Balancing
Cr Closing stock (CSFP) 10,000 → Unrealized profit
(eliminate unrealized intragroup profit in closing stock)
19
Intragroup Transfers of Inventory
Second year:
F Ltd acquired 100% of G Ltd in 20X5. Since 1 Jan 20X7, G Ltd was asked to sell goods to F Ltd at
cost plus 25%. The total intragroup sales for 20X7 was $400,000. F Ltd’s stock at 31 Dec 20X7
includes $50,000 of the goods purchased from G Ltd. For 20X8, the total intragroup sales was
$500,000 and includes $35,000 of the goods purchased from G Ltd. The FIFO inventory method is
used.
20X8
CJE (a) CJE (b)
Dr Sales 500,000 Dr Cost of sales (change in stock) (G) 7,000
Cr Cost of sales (purchases) 500,000 Cr Closing stock (CSFP) 7,000
[$35,000-($35,000/1.25)]
(eliminate intragroup sales) (eliminate unrealized intragroup profit in closing stock)
CJE (c)
Dr Beginning retained profit (G) 10,000
Cr Cost of sales (change in stock) (G) 10,000
(realization of intragroup profit in opening stock)
20
Intragroup Transfers of Inventory
F Ltd acquired 100% of G Ltd in 20X5. Since 1 Jan 20X7, G Ltd was asked to sell goods to F Ltd at
cost plus 25%. The total intragroup sales for 20X7 was $400,000. F Ltd’s stock at 31 Dec 20X7
includes $50,000 of the goods purchased from G Ltd. For 20X8, the total intragroup sales was
$500,000 and includes $35,000 of the goods purchased from G Ltd. The FIFO inventory method is
used.
20X8 Consolidation worksheet (Extract) $
PL Parent F Child G CJE DR CJE CR Consolidated
Sales $515,000 500,000 500,000 (CJE a) $515,000
$465,000
$500,000 Cost: $372,000
Child G Parent F 3rd Party
Cost: $400,000 $50,000
Cost: $40,000
21
Inventory: $35,000 (cost: $28,000)
Intragroup Transfers of Inventory
$465,000
$500,000 Cost: $372,000
Child G Parent F 3rd Party
Cost: $400,000 $50,000
Cost: $40,000
Inventory: $35,000 (cost: $28,000)
22
Intragroup Transfers of Inventory
$465,000
$500,000 Cost: $372,000
Child G Parent F 3rd Party
Cost: $400,000 $50,000
Cost: $40,000
Inventory: $35,000 (cost: $28,000)
1st question: How do you interpret the Group Profit of $103,000?
Analytical check:
$100,000 (Child G) + $10,000 (sale of beginning inventory) – $7,000 (unrealized profit)
= $103,000
Alternatively, you can compute the profit from sale of goods to external parties:
$93,000 ($465,000 - $372,000) + $10,000 ($50,000-$40,000) = $103,000
2nd question: What is the Group’s retained earnings at end of second year?
Answer: $173,000 ($70,000 + $103,000)
3rd question: What is the subsidiary’s retained earnings at end of second year?
Answer: $180,000 ($80,000 + $100,000) 23
Unrealized Intragroup Profit/Loss
• Where an entity sells goods or assets at a price above or below cost to another
entity in the group, and the goods or assets are still held by the buying entity at the
end of the accounting period, then the following adjustments must be made:
• Eliminate 100% of the unrealized profit or loss from the group’s profits
• Revert the value of the asset back to its original cost to the group.
Examples:
• Dr Profit on sale of land 100,000
• Cr Land 100,000
(To record in the first year of disposal)
• Dr Beginning retained profit 100,000
• Cr Land 100,000
(To record in the second year of disposal)
• Dr Beginning retained profit 100,000
• Cr Profit on sale of Land 100,000
(To record realization of intragroup profit when asset is sold in subsequent year) 24
Intragroup Sale of Depreciable Assets
26
Tax effects on Intragroup Sale of Assets
Unrealized profit
resides in Parent’s Parent
book
Sales were made
from parent to
90 %
subsidiary
owned
Mark-up inventory
remains on Subsidiary
Subsidiary’s SFP
In downstream sale, NCI’s share of profit of the subsidiary is not affected because
the adjustment affects the parent’s profit, not the subsidiary
31
Upstream Sale
Mark-up inventory
remains on Parent’s Parent
SFP
In upstream sale, the unrealized profit resides in the subsidiary. Thus, NCI’s share
of the unrealized profit or loss needs to be adjusted from the carrying amount of
the asset (SFRS(I) 10 Para B86(c))
32
Upstream and Downstream Sales - Example
31 Dec 20×3
CJE 1: Elimination of intercompany sales and adjustment of
unrealized profit from downstream sale
Dr Sales 60,000
Cr Cost of sales 59,000 Residual value
31 Dec 20×3
CJE 1: Elimination of intercompany sales and adjustment of
unrealized profit from downstream sale
Dr Sales 60,000
Cr Cost of sales 59,000 Residual value
35
Upstream and Downstream Sales – Year 1
CJE 1(b): Reversal of unrealized sales and removal of profits from inventory
Dr Sales (P) 6,000 (10% × $60,000)
Cr Cost of sales (S) 5,000 (10% × $50,000)
Cr Inventory (S) 1,000 (10% × $10,000)
Reverses the sales, cost of sales and profit in inventory for the proportion of
inventory that remained unsold as at 31 Dec 20×3
36
Upstream and Downstream Sales – Year 1
CJE 4: Adjustment for the tax effects on unrealized profit in inventory from
upstream sales
Dr Deferred tax asset 1,800
Cr Tax expense 1,800 (20% × $9,000)
37
Upstream and Downstream Sales – Year 1
38
Upstream and Downstream Sales – Year 2
31 Dec 20×4
39
Upstream and Downstream Sales – Year 2
CJE 4: Adjustment of tax on unrealized profit from upstream sale as at 1 Jan 20×4
Dr Tax expense 1,800
Cr Opening RE 1,260
Cr NCI 540
41
Summary
• Profit is unrealized until the asset (e.g. inventory) is sold to a 3rd party. From the
group’s perspective, the unrealized profit has to be eliminated and the asset
restated to the carrying amount based on original cost transacted with third
parties.
• For depreciable assets, subsequent depreciation charges may be seen as the sale
of a portion of depreciable asset to third parties. It is treated as gradual realization
of the initial unrealized profit.
• Key difference between downstream and upstream sale: NCI’s share of the
unrealized profit or loss needs to be adjusted ONLY in upstream sale