Foreign Exchange - Subsidiaries 1 / 1

Foreign Exchange - Subsidiaries

Basic Idea: We need to translate the Foreign Sub into the Group Currency

Exchange rates to be used:

  1. Assets and Liabilities - Year End Rate

  2. Income Statement - Average Rate

  3. All forex differences go to the OCI and Reserves (Translation Reserve)

Equity Table - Working

First simply do this in the FOREIGN currency (ignore the post acquisition column) and then translate it at the following rates:

  • At Year End column - Year End Rate

  • At Acquisition column - Acquisition Rate

  • Now do the post-acquisition column - using the translated figures

Foreign Exchange Translation Reserve

How to calculate the Translation differences:

This can be calculated as follows:

Translation Reserve

Opening NA (@ opening rate)(x)
Profit (@ average rate)(x)
Balancing Figure (Forex Diff)X
Closing NA (@ closing rate)x

Goodwill - Working

Goodwill (in foreign currency)

  • Step 1: Work Goodwill in the FOREIGN currency

  • Step 2: Translate the final figure at Acquisition Rate

  • Step 3: Translate any impairment at the average rate for when it happened

  • Step 4: Translate final goodwill figure at the Year End Rate (This is what shows on the SFP)

  • Step 5: Any balancing difference goes to the OCI and Translation reserve in Equity 

    (nb. The NCI also get their share if using the FV method)

Consideration120,000
NCI27,000
FV of Net Assets Acquired(130,000)
Goodwill17,000

Step 1:Take 17,000 and translate it at the Acquisition rate

e.g. 17,000 x 0.5 = $8,500

Step 2:No Impairment so no translation of it needed

Step 3:Now take the 17,000 and translate it at the Year-end rate.

e.g. 17,000 x 0.6 = $10,200

The $10,200 is shown in the group SFP and the gain of $1,700 is taken to OCI and the Translation Reserve

Illustration

 P ($)S (Pintos)
Assets9,50040,000
Investment in S3,818 
   
Share Capital5,00010,000
Reserves6,0008,200
   
Liabilities2,31821,800
 P ($)S (Pintos)
Revenue8,0005,200
COS-2,500-2,600
Tax-2,000  -400
PAT3,5002,200

P acquired 80% S @ start of year. At Acquisition S’s Land had a FV 4,000 pintos higher than book value
Proportionate NCI method

Exchange rates (Pinto:$)

Last year end 5.5

This year end 5

Average for year 5.2

Solution

Equity Table
 At Year End (@5)At Acquisition (@5.5)Post-Acquisition
Share Capital2,0001,818182
Retained Earnings1,6401,491149
Land80072773
Total4,4404,036404
Translate S's SFP - so far
SFPPintos$
Assets40,0008,000+800(FV)
Liabilities21,8004,360
Translate S's Income Statement - so far
Revenue5,2001,000
COS-2,600-500
Tax  -400-77
PAT2,200423
Goodwill
Consideration21,0003,818 x 5.5
NCI4,440(22,200 x 20%)
FV of Net Assets Acquired(22,200)(4,036 x 5.5)
Goodwill3,240

Translate Goodwill

  1. Step 1: At Acquisition Rate: 3,240 / 5.5 = 589

  2. Step 2: At Year End Rate: 3,240 / 5 = 648

  3. Forex Gain to Translation Reserve and NCI of (648-589) = 59

NCI
NCI @ Acquisition807(4,440 / 5.5)
NCI % of S’s post acquisition profits81(20% x 404)
Impairment(0) 
NCI on the SFP888 
Retained Earnings
P6,000 
S323(80% x (404)
Impairment(0) 
Retranslation of goodwill from above59 
 6,382 

Final Answer

Don’t forget to translate all of S’s NA @ closing rate.

 PSGroup
Assets9,5008,000+80018,300
Investment in S Goodwill648
    
Share Capital  5,000
Reserves  6,382
NCI  888
    
Liabilities2,3184,3606,678

We use cookies to help make our website better. We'll assume you're OK with this if you continue. You can change your Cookie Settings any time.

Cookie SettingsAccept