F7int 2006 Dec PPQ
F7int 2006 Dec PPQ
F7int 2006 Dec PPQ
Financial Reporting
(International)
Time allowed
Reading and planning: 15 minutes
Writing: 3 hours
Required:
(a) Discuss how the investments purchased by Pumice on 1 October 2005 should be treated in its consolidated
financial statements. (5 marks)
(b) Prepare the consolidated balance sheet for Pumice as at 31 March 2006. (20 marks)
(25 marks)
2 The following trial balance relates to Kala, a publicly listed company, at 31 March 2006:
$’000 $’000
Land and buildings at cost (note (i)) 270,000
Plant – at cost (note (i)) 156,000
Investment properties – valuation at 1 April 2005 (note (i)) 90,000
Purchases 78,200
Operating expenses 15,500
Loan interest paid 2,000
Rental of leased plant (note (ii)) 22,000
Dividends paid 15,000
Inventory at 1 April 2005 37,800
Trade receivables 53,200
Revenue 278,400
Income from investment property 4,500
Equity shares of $1 each fully paid 150,000
Retained earnings at 1 April 2005 119,500
8% (actual and effective) loan note (note (iii)) 50,000
Accumulated depreciation at 1 April 2005 – buildings 60,000
– plant 26,000
Trade payables 33,400
Deferred tax 12,500
Bank 5,400
739,700 739,700
The following notes are relevant:
(i) The land and buildings were purchased on 1 April 1990. The cost of the land was $70 million. No land and
buildings have been purchased by Kala since that date. On 1 April 2005 Kala had its land and buildings
professionally valued at $80 million and $175 million respectively. The directors wish to incorporate these values
into the financial statements. The estimated life of the buildings was originally 50 years and the remaining life has
not changed as a result of the valuation.
Later, the valuers informed Kala that investment properties of the type Kala owned had increased in value by 7%
in the year to 31 March 2006.
Plant, other than leased plant (see below), is depreciated at 15% per annum using the reducing balance method.
Depreciation of buildings and plant is charged to cost of sales.
(ii) On 1 April 2005 Kala entered into a lease for an item of plant which had an estimated life of five years. The lease
period is also five years with annual rentals of $22 million payable in advance from 1 April 2005. The plant is
expected to have a nil residual value at the end of its life. If purchased this plant would have a cost of $92 million
and be depreciated on a straight-line basis. The lessor includes a finance cost of 10% per annum when calculating
annual rentals. (Note: you are not required to calculate the present value of the minimum lease payments.)
(iii) The loan note was issued on 1 July 2005 with interest payable six monthly in arrears.
(iv) The provision for income tax for the year to 31 March 2006 has been estimated at $28.3 million. The deferred
tax provision at 31 March 2006 is to be adjusted to a credit balance of $14.1 million.
(v) The inventory at 31 March 2006 was valued at $43.2 million.
(25 marks)
3 Reactive is a publicly listed company that assembles domestic electrical goods which it then sells to both wholesale
and retail customers. Reactive’s management were disappointed in the company’s results for the year ended 31 March
2005. In an attempt to improve performance the following measures were taken early in the year ended 31 March
2006:
– a national advertising campaign was undertaken,
– rebates to all wholesale customers purchasing goods above set quantity levels were introduced,
– the assembly of certain lines ceased and was replaced by bought in completed products. This allowed Reactive to
dispose of surplus plant.
Reactive’s summarised financial statements for the year ended 31 March 2006 are set out below:
Income statement $million
Revenue (25% cash sales) 4,000
Cost of sales (3,450)
Gross profit 550
Operating expenses (370)
180
Profit on disposal of plant (note (i)) 40
Finance charges (20)
Profit before tax 200
Income tax expense (50)
Profit for the period 150
Balance sheet $million $million
Non-current assets
Property, plant and equipment (note (i)) 550
Current assets
Inventory 250
Trade receivables 360
Bank nil 610
Total assets 1,160
Equity and liabilities
Equity shares of 25 cents each 100
Retained earnings 380
480
Non-current liabilities
8% loan notes 200
Current liabilities
Bank overdraft 10
Trade payables 430
Current tax payable 40 480
Total equity and liabilities 1,160
Below are ratios calculated for the year ended 31 March 2005.
Return on year end capital employed (profit before interest and tax over total assets less current liabilities) 28.1%
Net asset (equal to capital employed) turnover 4 times
Gross profit margin 17%
Net profit (before tax) margin 6.3%
Current ratio 1.6:1
Closing inventory holding period 46 days
Trade receivables’ collection period 45 days
Trade payables’ payment period 55 days
Dividend yield 3.75%
Dividend cover 2 times
Notes:
(i) Reactive received $120 million from the sale of plant that had a carrying amount of $80 million at the date of its
sale.
(ii) the market price of Reactive’s shares throughout the year averaged $3.75 each.
(iii) there were no issues or redemption of shares or loans during the year.
(iv) dividends paid during the year ended 31 March 2006 amounted to $90 million, maintaining the same dividend
paid in the year ended 31 March 2005.
Required:
(a) Calculate ratios for the year ended 31 March 2006 (showing your workings) for Reactive, equivalent to those
provided above. (10 marks)
(b) Analyse the financial performance and position of Reactive for the year ended 31 March 2006 compared to
the previous year. (10 marks)
(c) Explain in what ways your approach to performance appraisal would differ if you were asked to assess the
performance of a not-for-profit organisation. (5 marks)
(25 marks)
4 (a) The qualitative characteristics of relevance, reliability and comparability identified in the IASB’s Framework for the
preparation and presentation of financial statements (Framework) are some of the attributes that make financial
information useful to the various users of financial statements.
Required:
Explain what is meant by relevance, reliability and comparability and how they make financial information
useful. (9 marks)
(b) During the year ended 31 March 2006, Porto experienced the following transactions or events:
(i) entered into a finance lease to rent an asset for substantially the whole of its useful economic life.
(ii) a decision was made by the Board to change the company’s accounting policy from one of expensing the
finance costs on building new retail outlets to one of capitalising such costs.
(iii) the company’s income statement prepared using historical costs showed a loss from operating its hotels, but
the company is aware that the increase in the value of its properties during the period far outweighed the
operating loss.
Required:
Explain how you would treat the items in (i) to (iii) above in Porto’s financial statements and indicate on which
of the Framework’s qualitative characteristics your treatment is based. (6 marks)
(15 marks)
5 IAS 11 Construction contracts deals with accounting requirements for construction contracts whose durations usually
span at least two accounting periods.
Required:
(a) Describe the issues of revenue and profit recognition relating to construction contracts. (4 marks)
(b) Beetie is a construction company that prepares its financial statements to 31 March each year. During the year
ended 31 March 2006 the company commenced two construction contracts that are expected to take more than
one year to complete. The position of each contract at 31 March 2006 is as follows:
Contract 1 2
$’000 $’000
Agreed contract price 5,500 1,200
Estimated total cost of contract at commencement 4,000 900
Estimated total cost at 31 March 2006 4,000 1,250
Agreed value of work completed at 31 March 2006 3,300 840
Progress billings invoiced and received at 31 March 2006 3,000 880
Contract costs incurred to 31 March 2006 3,900 720
The agreed value of the work completed at 31 March 2006 is considered to be equal to the revenue earned in the
year ended 31 March 2006. The percentage of completion is calculated as the agreed value of work completed to
the agreed contract price.
Required:
Calculate the amounts which should appear in the income statement and balance sheet of Beetie at 31 March
2006 in respect of the above contracts. (6 marks)
(10 marks)
Answers
Pilot Paper F7 (INT) Answers
Financial Reporting (International)
1 (a) As the investment in shares represents 80% of Silverton’s equity, it is likely to give Pumice control of that company. Control
is the ability to direct the operating and financial policies of an entity. This would make Silverton a subsidiary of Pumice and
require Pumice to prepare group financial statements which would require the consolidation of the results of Silverton from the
date of acquisition (1 October 2005). Consolidated financial statements are prepared on the basis that the group is a single
economic entity.
The investment of 50% ($1 million) of the 10% loan note in Silverton is effectively a loan from a parent to a subsidiary. On
consolidation Pumice’s asset of the loan ($1 million) is cancelled out with $1 million of Silverton’s total loan note liability of
$2 million. This would leave a net liability of $1 million in the consolidated balance sheet.
The investment in Amok of 1.6 million shares represents 40% of that company’s equity shares. This is generally regarded as
not being sufficient to give Pumice control of Amok, but is likely to give it significant influence over Amok’s policy decisions
(eg determining the level of dividends paid by Amok). Such investments are generally classified as associates and IAS 28
Investments in associates requires the investment to be included in the consolidated financial statements using equity
accounting.
(b) Consolidated balance sheet of Pumice at 31 March 2006
$’000
Non-current assets:
Plant, property and equipment (w (i)) 30,300
Goodwill (4,000 (w (ii)) – 400 impairment) 3,600
Investments – associate (w (iii)) 11,400
– other ((26,000 – 13,600 – 10,000 – 1,000 intra-group loan note)) 1,400
46,700
Current assets (15,000 + 8,000 – 1,000 (w (iv)) – 1,500 current account) 20,500
Total assets 67,200
Equity and liabilities
Equity attributable to equity holders of the parent
Equity shares of $1 each 10,000
Reserves:
Retained earnings (w (v)) 37,640
47,640
Minority interest (w (vi)) 2,560
Total equity 50,200
Non-current liabilities
8% Loan note 4,000
10% Loan note (2,000 – 1,000 intra-group) 1,000 5,000
Current liabilities (10,000 + 3,500 – 1,500 current account) 12,000
67,200
Workings in $’000
(i) Property, plant and equipment
Pumice 20,000
Silverton 8,500
Fair value – land 400
– plant 1,600 2,000
Additional depreciation (see below) (200)
30,300
The fair value adjustment to plant will create additional depreciation of $400,000 per annum (1,600/4 years) and in the post
acquisition period of six months this will be $200,000.
(ii) Goodwill in Silverton:
Investment at cost 13,600
Less – equity shares of Silverton (3,000 x 80%) (2,400)
– pre-acquisition reserves (7,000 x 80% (see below)) (5,600)
– fair value adjustments (2,000 (w (i)) x 80%) (1,600) (9,600)
Goodwill on consolidation 4,000
The pre-acquisition reserves are:
At 31 March 2006 8,000
Post acquisition (2,000 x 6/12) (1,000)
7,000
(iii) Carrying amount of Amok at 31 March 2006
Cost (1,600 x $6.25) 10,000
Share post acquisition profit (8,000 x 6/12 x 40%) 1,600
11,600
Impairment loss per question (200)
11,400
(iv) The unrealised profit (URP) in inventory is calculated as:
Intra-group sales are $6 million of which Pumice made a profit of $2 million. Half of these are still in inventory, thus there
is an unrealised profit of $1 million.
(v) Consolidated reserves:
Pumice’s reserves 37,000
Silverton’s post acquisition (((2,000 x 6/12) - 200 depreciation) x 80%) 640
Amok’s post acquisition profits (8,000 x 6/12 x 40%) 1,600
URP in inventory (see (iv)) (1,000)
Impairment of goodwill – Silverton (400)
– Amok (200)
37,640
(vi) Minority interest
Equity shares of Silverton (3,000 x 20%) 600
Retained earnings ((8,000 – 200 depreciation) x 20%) 1,560
Fair value adjustments (2,000 x 20%) 400
2,560
(c) Kala – Balance sheet as at 31 March 2006
Non-current assets $’000 $’000
Property, plant and equipment (w (iv)) 434,100
Investment property (90,000 + 6,300) 96,300
530,400
Current assets
Inventory 43,200
Trade receivables 53,200 96,400
Total assets 626,800
Equity and liabilities
Equity (see (b) above)
Equity shares of $1 each 150,000
Reserves:
Revaluation 45,000
Retained earnings 222,600 267,600
417,600
Non-current liabilities
8% loan note 50,000
Deferred tax 14,100
Lease obligation (w (iii)) 55,000 119,100
Current liabilities
Trade payables 33,400
Accrued loan interest (w (ii)) 1,000
Bank overdraft 5,400
Lease obligation (w (iii)) – accrued interest 7,000
– capital 15,000
Current tax payable 28,300 90,100
Total equity and liabilities 626,800
Workings in brackets in $’000
(i) Cost of sales:
Opening inventory 37,800
Purchases 78,200
Depreciation (w (iv)) – buildings 5,000
– plant: owned 19,500
– plant: leased 18,400
Closing inventory (43,200)
115,700
(ii) The loan has been in issue for nine months. The total finance cost for this period will be $3 million (50,000 x 8% x 9/12).
Kala has paid six months interest of $2 million, thus accrued interest of $1 million should be provided for.
(iii) Finance lease: $’000
Net obligation at inception of lease (92,000 – 22,000) 70,000
Accrued interest 10% (current liability) 7,000
Total outstanding at 31 March 2006 77,000
The second payment in the year to 31 March 2007 (made on 1 April 2006) of $22 million will be $7 million for the
accrued interest (at 31 March 2006) and $15 million paid of the capital outstanding. Thus the amount outstanding as
an obligation over one year is $55 million (77,000 – 22,000).
(iv) Non-current assets/depreciation:
Land and buildings:
At the date of the revaluation the land and buildings have a carrying amount of $210 million (270,000 – 60,000). With
a valuation of $255 million this gives a revaluation surplus (to reserves) of $45 million. The accumulated depreciation of
$60 million represents 15 years at $4 million per annum (200,000/50 years) and means the remaining life at the date
of the revaluation is 35 years. The amount of the revalued building is $175 million, thus depreciation for the year to 31
March 2006 will be $5 million (175,000/35 years). The carrying amount of the land and buildings at 31 March 2006
is $250 million (255,000 – 5,000).
Plant: owned
10
The carrying amount prior to the current year’s depreciation is $130 million (156,000 – 26,000). Depreciation at 15%
on the reducing balance basis gives an annual charge of $19.5 million. This gives a carrying amount at 31 March 2006
of $110.5 million (130,000 – 19,500).
Plant: leased
The fair value of the leased plant is $92 million. Depreciation on a straight-line basis over five years would give a
depreciation charge of $18.4 million and a carrying amount of $73.6 million.
Summarising the carrying amounts:
Land and buildings 250,000
Plant (110,500 + 73,600) 184,100
Property, plant and equipment 434,100
11
Conclusion
Although superficially the company’s profitability seems to have improved as a result of the directors’ actions at the start of the
current year, much, if not all, of the apparent improvement is due to the change in supply policy and the consequent beneficial
effects of the disposal of plant. The company’s liquidity is now below acceptable levels and would have been even worse had
the disposal not occurred. It appears that investors have understood the underlying deterioration in performance as there has
been a marked fall in the company’s share price.
(c) It is generally assumed that the objective of stock market listed companies is to maximise the wealth of their shareholders.
This in turn places an emphasis on profitability and other factors that influence a company’s share price. It is true that some
companies have other (secondary) aims such as only engaging in ethical activities (eg not producing armaments) or have
strong environmental considerations. Clearly by definition not-for-profit organisations are not motivated by the need to produce
profits for shareholders, but that does not mean that they should be inefficient. Many areas of assessment of profit oriented
companies are perfectly valid for not-for-profit organisations; efficient inventory holdings, tight budgetary constraints, use of key
performance indicators, prevention of fraud etc.
There are a great variety of not-for-profit organisations; eg public sector health, education, policing and charities. It is difficult
to be specific about how to assess the performance of a not-for-profit organisation without knowing what type of organisation it
is. In general terms an assessment of performance must be made in the light of the stated objectives of the organisation. Thus
for example in a public health service one could look at measures such as treatment waiting times, increasing life expectancy
etc, and although such organisations don’t have a profit motive requiring efficient operation, they should nonetheless be
accountable for the resources they use. Techniques such as ‘value for money’ and the three Es (economy, efficiency and
effectiveness) have been developed and can help to assess the performance of such organisations.
4 (a) Relevance
Information has the quality of relevance when it can influence, on a timely basis, users’ economic decisions. It helps to evaluate
past, present and future events by confirming or perhaps correcting past evaluations of economic events. There are many ways
of interpreting and applying the concept of relevance, for example, only material information is considered relevant as, by
definition, information is material only if its omission or misstatement could influence users. Another common debate regarding
relevance is whether current value information is more relevant than that based on historical cost. An interesting emphasis
placed on relevance within the Framework is that relevant information assists in the predictive ability of financial statements.
That is not to say the financial statements should be predictive in the sense of forecasts, but that (past) information should be
presented in a manner that assists users to assess an entity’s ability to take advantage of opportunities and react to adverse
situations. A good example of this is the separate presentation of discontinued operations in the income statement. From this
users will be better able to assess the parts of the entity that will produce future profits (continuing operations) and users
can judge the merits of the discontinuation ie has the entity sold a profitable part of the business (which would lead users to
question why), or has the entity acted to curtail the adverse affect of a loss making operation.
Reliability
The Framework states that for information to be useful it must be reliable. The quality of reliability is described as being free
from material error (accurate) and a faithful representation of that which it purports to portray (i.e. the financial statements are a
faithful representation of the entity’s underlying transactions). There can be occasions where the legal form of a transaction can
be engineered to disguise the economic reality of the transaction. A cornerstone of faithful representation is that transactions
must be accounted for according to their substance (i.e. commercial intent or economic reality) rather than their legal or contrived
form. To be reliable, information must be neutral (free from bias). Biased information attempts to influence users (perhaps to
come to a predetermined decision) by the manner in which it is presented. It is recognised that financial statements cannot
be absolutely accurate due to inevitable uncertainties surrounding their preparation. A typical example would be estimating
the useful economic lives of non-current assets. This is addressed by the use of prudence which is the exercise of a degree
of caution in matters of uncertainty. However prudence cannot be used to deliberately understate profit or create excessive
provisions (this would break the neutrality principle). Reliable information must also be complete, omitted information (that
should be reported) will obviously mislead users.
Comparability
Comparability is fundamental to assessing an entity’s performance. Users will compare an entity’s results over time and also
with other similar entities. This is the principal reason why financial statements contain corresponding amounts for previous
period(s). Comparability is enhanced by the use (and disclosure) of consistent accounting policies such that users can confirm
that comparative information (for calculating trends) is comparable and the disclosure of accounting policies at least informs
users if different entities use different policies. That said, comparability should not stand in the way of improved accounting
practices (usually through new Standards); it is recognised that there are occasions where it is necessary to adopt new
accounting policies if they would enhance relevance and reliability.
(b) (i) This item involves the characteristic of reliability and specifically reporting the substance of transactions. As the lease
agreement is for substantially the whole of the asset’s useful economic life, Porto will experience the same risks and
rewards as if it owned the asset. Although the legal form of this transaction is a rental, its substance is the equivalent to
acquiring the asset and raising a loan. Thus, in order for the financial statements to be reliable (and comparable to those
where an asset is bought from the proceeds of a loan), the transaction should be shown as an asset on Porto’s balance
sheet with a corresponding liability for the future lease rental payments. The income statement should be charged with
depreciation on the asset and a finance charge on the ‘loan’.
12
(ii) This item involves the characteristic of comparability. Changes in accounting policies should generally be avoided in order
to preserve comparability. Presumably the directors have good reason to be believe the new policy presents a more reliable
and relevant view. In order to minimise the adverse effect a change in accounting policy has on comparability, the financial
statements (including the corresponding amounts) should be prepared on the basis that the new policy had always been
in place (retrospective application). Thus the assets (retail outlets) should include the previously expensed finance costs
and income statements will no longer show a finance cost (in relation to these assets whilst under construction). Any
finance costs relating to periods prior to the policy change (i.e. for two or more years ago) should be adjusted for by
increasing retained earnings brought forward in the statement of changes in equity.
(iii) This item involves the characteristic of relevance. This situation questions whether historical cost accounting is more relevant
to users than current value information. Porto’s current method of reporting these events using purely historical cost based
information (i.e. showing an operating loss, but not reporting the increases in property values) is perfectly acceptable.
However, the company could choose to revalue its hotel properties (which would subject it to other requirements). This
option would still report an operating loss (probably an even larger loss than under historical cost if there are increased
depreciation charges on the hotels), but the increases in value would also be reported (in equity) arguably giving a more
complete picture of performance.
5 (a) The correct timing of when revenue (and profit) should be recognised is an important aspect of an income statement showing
a faithful presentation. It is generally accepted that only realised profits should be included in the income statement. For most
types of supply and sale of goods it is generally understood that a profit is realised when the goods have been manufactured (or
obtained) by the supplier and satisfactorily delivered to the customer. The issue with construction contracts is that the process
of completing the project takes a relatively long time and, in particular, will spread across at least one accounting period-end.
If such contracts are treated like most sales of goods, it would mean that revenue and profit would not be recognised until
the contract is completed (the “completed contracts” basis). This is often described as following the prudence concept. The
problem with this approach is that it may not show a faithful presentation as all the profit on a contract is included in the period
of completion, whereas in reality (a faithful representation), it is being earned, but not reported, throughout the duration of the
contract. IAS 11 remedies this by recognising profit on uncompleted contracts in proportion to some measure of the percentage
of completion applied to the estimated total contract profit. This is sometimes said to reflect the accruals concept, but it should
only be applied where the outcome of the contract is reasonably foreseeable. In the event that a loss on a contract is foreseen,
the whole of the loss must be recognised immediately, thereby ensuring the continuing application of prudence.
(b) Beetie
Income statement Contract 1 Contract 2 Total
$’000 $’000 $’000
Revenue recognised 3,300 840 4,140
Contract expenses recognised (balancing figure contract 1) (2,400) (720) (3,120)
Expected loss recognised (contract 2) (170) (170)
Attributable profit/(loss) (see working) 900 (50) 850
Balance sheet
Contact costs incurred 3,900 720 4,620
Recognised profit/(losses) 900 (50) 850
4,800 670 5,470
Progress billings (3,000) (880) (3,880)
Amounts due from customers 1,800 1,800
Amounts due to customers (210) (210)
Workings (in $’000)
Estimated total profit:
Agreed contract price 5,500 1,200
Estimated contract cost (4,000) (1,250)
Estimated total profit/(loss) 1,500 (50)
Percentage complete:
Agreed value of work completed at 31 March 2006 3,300
Contract price 5,500
Percentage complete at 31 March 2006 (3,300/5,500 x 100) 60%
Profit to 31 March 2006 (60% x 1,500) 900
At 31 March 2006 the increase in the expected total costs of contract 2 mean that a loss of $50,000 is expected on
this contract. In these circumstances, regardless of the percentage completed, the whole of this loss should be recognised
immediately.
13
Pilot Paper F7 (INT) Marking Scheme
Financial Reporting (International)
This marking scheme is given as a guide in the context of the suggested answers. Scope is given to markers to award marks for alternative
approaches to a question, including relevant comment, and where well-reasoned conclusions are provided. This is particularly the case
for written answers where there may be more than one acceptable solution.
14
3 (a) one mark per ratio 10
(b) 1 mark per valid point maximum 10
(c) 1 mark per valid point maximum 5
Total for question 25
15