ACCA_F7_2002年12月考试【试题答案】

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

Part 2 Examination – Paper 2.5(INT)

Financial Reporting (International Stream)December 2002 Answers

1

(a)

(i)

Using the purchase (acquisition) method of accounting.

Hydrate – Consolidated Income Statement – year to 30 September 2002$000Sales revenue (24,000 + (6/12x 20,000))34,000Cost of sales (16,600 + (6/12x 11,800))

(22,500)–––––––Gross profit

11,500Operating expenses (1,600 + (6/12x 1,000) + 3,000 goodwill depreciation (w (ii)))(5,100)–––––––6,400T axation (2,000 + (6/12x 3,000))(3,500)–––––––Profit for the year

2,900–––––––Consolidated balance sheet at 30 September 2002:Non-current assets

$000

$000Property, plant and equipment (64,000 + 35,000)99,000Investments (12,800 + 5,000 fair value adjustment)17,800Goodwill (30,000 – 3,000 (w (ii)))

27,000––––––––143,800

Current Assets

Inventory (22,800 + 23,600)

46,400Accounts receivable (16,400 + 24,200)40,600Bank (500 + 200)70087,700–––––––

–––––––T otal assets

231,500–––––––Equity and liabilities:

Ordinary shares of $1 each (20,000 + 15,000 (w (ii)))35,000

Reserves:

Share premium (4,000 + 75,000 (w (ii)))79,000Accumulated profits (w (i))56,300135,300–––––––

––––––––170,300Non-current liabilities

8% Loan notes (5,000 + 18,000)23,000

Current liabilities

Accounts payable (15,300 + 17,700)33,000T axation (2,200 + 3,000)

5,20038,200–––––––

–––––––231,500–––––––

(ii)

Using the uniting of interest (merger) method of accounting.

Hydrate – Consolidated Income Statement – year to 30 September 2002Sales revenue (24,000 + 20,000)44,000Cost of sales (16,600 + 11,800)(28,400)–––––––Gross profit

15,600Operating expenses (1,600 + 1,000)(2,600)–––––––13,000T axation (2,000 + 3,000)(5,000)–––––––Profit for the year

8,000–––––––Hydrate – Share capital and reserves as at 30 September 2002:

$000

$000Ordinary shares of $1 each (20,000 + 15,000 (w (ii)))35,000

Reserves:

Share premium

4,000Capital reserve (reclassification of Sulphate’s share premium)2,400Accumulated profits (w (iii)))

96,900103,300–––––––

––––––––138,300––––––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

(b)

The distinguishing features of a uniting of interests are:–It is not possible to identify an acquirer. Instead of a dominant party, the shareholders of the joining entities unite in a

substantially equal arrangement to share control over the combined entity.–All parties to the combination participate in the management of the combined business.–The sizes of the combining entities should be broadly similar leading to a substantially equal exchange of voting common

shares. This should ensure that no one party is in a position to dominate the combined business due to its previous relative size.–There must not be a significant reduction in the rights attaching to the shares of one of the combining parties, as this

would weaken the position of that party.The above is generally evidenced by:–The substantial majority of (if not all) of the voting shares of the combining parties are exchanged or pooled.–The fair value of one entity is not significantly different from that of the other parties.–The shareholders of each party maintain substantially the same voting rights and interests, relative to each other, in the

combined entity.–No party’s share of the equity of the combining entities should depend on the performance of their previous business.

In effect, all parties must share fairly (i.e. in proportion to their previous holdings) in the future prosperity (or otherwise)of the whole of the combined business.It is not possible to be absolutely certain from the limited information given in the question whether all of the above criteria for a uniting of interest have been satisfied, but it does appear likely. The following observations can be made:–Although Hydrate is acting on a strategy of acquisition to achieve economies of scale, the use of the phrase ‘compatible

partner companies’ may be indicative of a uniting of interests rather than an acquisition approach.–The sizes of the companies are broadly similar (20,000 : 15,000 shares). There is no guidance in IAS 22 ‘Business

Combinations’ of how the term ‘substantially equal’ should be interpreted.–The consideration is all in the form of equity and satisfies the share exchange criterion.–The composition of the new management and whether all shares rank equally would need to be determined from the

details and terms of the combination agreement. Workings

Acquisition accounting:

(i)Consolidated accumulated profits:

$000s Hydrate’s reserves per question

57,200Sulphate’s post acquisition reserves (6/12x 4,200)2,100 Goodwill amortisation (see below)

(3,000) –––––––56,300–––––––

(ii)

Goodwill/Cost of control in Sulphate:

Hydrate issued 5 shares for every 4 in Sulphate. Therefore Hydrate issued 15 million (12 million/4 x 5) shares at a value of $6 each to the shareholders of Sulphate. This would be recorded in Hydrate’s books as ordinary share capital of $15 million and share premium of $75 million.

$000s

$000s Investment at cost (15 million x $6)90,000

Less – ordinary shares of Sulphate 12,000Less – share premium

2,400Less – pre-acquisition reserves (42,700 – 2,100 see (i))40,600Less – revaluation of investment 5,000(60,000)–––––––

–––––––Goodwill on consolidation

30,000 –––––––

Amortisation of goodwill for the year to 30 September 2002 will be $30 million/5 years x 6/12= $3 million

(iii)Uniting of interests:

A feature of a uniting of interests is that most, if not all, of the subsidiary’s reserves will be included as group reserves.

For Hydrate the consolidated reserves will be:$000Hydrate’s reserves per question 57,200Sulphate’s reserve per question

42,700 Adjustment re share capital (15,000 issued – 12,000 acquired)(3,000)–––––––Accumulated profits at 30 September 2002

96,900–––––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

2

Bloomsbury Income Statement – Year to 30 September 2002

$000

$000Sales revenue (98,880 – 7,200 (w (i)) + 800 (w (ii)))92,480Cost of sales (w (i))(61,700) –––––––Gross profit

30,780

Other operating income:

Agency commission (w (i))

720

Investment income – surplus on investment property (iii)

500Invement ince – other 7001,200

––––Operating expenses

(14,000)Loss on revaluation of property (w (iii))(2,000)Loan interest (1,800 + 1,800 accrued)

(3,600)Preference dividends (500 + 500 accrued (w (v)))(1,000)(20,600)–––––––

–––––––Operating profit

12,100T axation (5,000 – 600 deferred tax (w (iv)))(4,400)–––––––Net profit for the period

7,700–––––––

Bloomsbury – Statement of Changes in Equity – Year to 30 September 2002

Share capital Revaluation Investment

Accumulated Total reserve prop. revaln

profits $000$000$000

$000$000Balance at 1 October 200140,000nil 2,0006,10048,100Surplus on revaluation of property (w (iii))12,00012,000Net profit for the period 7,7007,700Ordinary dividends (w (v))

(5,800)(5,800)

T ransfer to realised profits (w (iii))(600)(2,000)

2,600nil ––––––––––––––––––

––––––––––––Balance at 30 September 200240,00011,400nil

10,60062,000––––––––––––––––––––––––

––––––

Bloomsbury – Balance Sheet as at 30 September 2002

T angible non-current assets

$000

$000Property, plant and equipment (w (iii))

90,800Investments – investment property (10,000 + 500 revaluation)10,500––––––––101,300

Current Assets Inventory

7,500Accounts receivable (16,700 – 1,200 + 120 (w (i)) + 200 (w (ii)))15,820Cash 50023,820

–––––––

––––––– T otal Assets

125,120––––––––Equity and liabilities:

Ordinary shares of 25 cents each 40,000

Reserves:

Accumulated profits ((b) above)

10,600Revaluation reserve (12,000 – 600 (w (iii)))11,40022,000–––––––

–––––––62,000Non-current liabilities (w (vii))41,500

Current liabilities

T rade and other payables (w (vi))11,820T axation

5,000Proposed dividends (w (v))4,80021,620––––––

––––––––T otal equity and liabilities

125,120––––––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

Workings

(i)Cost of sales:

$000

$000Per question

56,000Brandberg adjustment – see below (5,400)Depreciation – leaseholds (w (iii))

4,400Depreciation – plant and equipment (w (iii))

6,30010,700––––––

Joint venture expenses (see (ii))

400–––––––61,700–––––––

The company’s treatment of the transactions in relation to the agreement with Brandberg is incorrect. Bloomsbury has treated the sales and expenses as if they were its own sales rather than acting as an agent and receiving commission. The entries required to correct the error are:

Dr Cr Sales revenue 7,200

Cost of sales

5,400Accounts receivable

1,200Commission receivable (10% x $7·2 million)720

Due from Brandberg (Accounts receivable)

120––––––––––––7,3207,320––––––

––––––

(ii)

The joint venture with Waterfront qualifies to be treated under IAS 31 ‘Financial Reporting of Interests in Joint Ventures’ as a jointly controlled operation. The Standard requires that each party should account for its own assets, liabilities and results according to the terms of the agreement. Thus Bloomsbury transactions with the joint venture will be treated as if they were Bloomsbury’s own transactions and included in the appropriate line items together with other similar transactions e.g. sales revenues will include $800,000 in respect of the joint venture.

(iii)T angible non-current assets – leaseholds

Where a company chooses to revalue a non-current asset, it must revalue all the assets of the same class. Thus, in this case,Bloomsbury must recognise the fall in the value of the 15-year leasehold factory.

25-year leasehold – revaluation surplus is $12 million (52m – (50m – 10m))15-year leasehold – revaluation deficit is $2 million (18m – (30m – 10m)

The revaluation loss must be charged to income; it cannot be offset against the surplus on the 25-year leasehold. A transfer from the revaluation reserve to retained profits must be made. This will represent the partial realisation of the surplus on the 25-year leasehold. It is realised at $600,000 per annum ($12 million/20 years) in line with the remaining life of the leasehold.

The balance sheet values of the properties will be:

at revalued amount

depreciation NBV $000$000$00025-year leasehold 52,0002,60049,40015-year leasehold

18,0001,80016,200––––––––––––––––––––70,0004,40065,600–––––––

––––––

–––––––

The accumulated depreciation on the 25-year leasehold of $10,000 represents five years’ depreciation, thus after its revaluation it would have a remaining life of 20 years. A similar exercise with the 15-year leasehold gives a remaining life of 10 years. These figures are used to calculate the depreciation charges, which are charged to cost of sales.

Investment property

Under IAS 40 movements in the fair value of investment properties must be taken to income. Also on the first adoption of the Standard any previous surplus on an investment property revaluation reserve is transferred to realised profits.Plant and equipment:

The plant used as part of the joint venture is included with other plant:

$000Plant at cost (49,800 + 1,500 joint venture)51,300Accumulated depreciation 1 October 2001

(19,800)–––––––Net book value before depreciation for year

31,500Depreciation for year (charged to cost of sales) (20% x 31,500)(6,300)–––––––Net book value at 30 September 2002

25,200–––––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

(iv)As the temporary differences have fallen by $2 million this will cause a reversal of deferred tax of $2 million x 30% =

$600,000. This will reduce the tax charge for the year and the deferred tax balance will be $2,100,000 – $600,000 =$1,500,000.(v)

The interim dividends are half of the preference dividend of $500,000 (10% x $10 million x 6/12) and the balance must be an interim ordinary dividend of $1 million. The final proposed dividend is another $500,000 preference and $4·8 million ordinary (40 million x 4 x 3 cents). Under IAS 32 ‘Financial Instruments: Disclosure and Presentation’ redeemable preference shares have the characteristics of debt and must be treated as such. The preference dividends will be treated as interest costs and the shares will appear under non-current liabilities, not equity.

(vi)Current liabilities

Accounts payable per question 9,420Joint venture creditor 100Accrued loan interest

1,800Accrued preference dividend

500–––––––11,820 –––––––(vii)Non-current liabilities

12% Loan note

30,00010% Redeemable preference shares (w (v))10,000Deferred tax (2,100 – 600 (w (iv)))

1,500–––––––41,500–––––––

3(a)(i)

Creative accounting is a term in general use to describe the practice of applying inappropriate accounting policies or entering into complex or ‘special purpose’ transactions with the objective of making a company’s financial statements appear to disclose a more favourable position, particularly in relation to the calculation of certain ‘key’ ratios, than would otherwise be the case. Most commentators believe creative accounting stops short of deliberate fraud, but is nonetheless undesirable as it is intended to mislead users of financial statements.

Probably the most criticised area of creative accounting relates to off balance sheet financing. This occurs where a company has financial obligations that are not recorded on its balance sheet. There have been several examples of this in the past:–finance leases treated as operating leases –borrowings (usually convertible loan stock) being classified as equity –secured loans being treated as ‘sales’ (sale and repurchase agreements)–the non-consolidation of ‘special purpose vehicles’ (quasi subsidiaries) that have been used to raise finance –offsetting liabilities against assets (certain types of accounts receivable factoring) The other main area of creative accounting is that of increasing or smoothing profits. Examples of this are:–the use of inappropriate provisions (this reduces profit in good years and increases them in poor years)–not providing for liabilities, either at all or not in full, as they arise. This is often related to environmental provisions,

decommissioning costs and constructive obligations.–restructuring costs not being charged to income (often related to a newly acquired subsidiary – the costs are

effectively added to goodwill)It should be noted that recent International Accounting Standards have now prevented many of the above past abuses,however more recent examples of creative accounting are in use by some of the new Internet/https://www.sodocs.net/doc/b62614276.html, companies. Most of these companies do not (yet) make any profit so other performance criteria such as site ‘hits’, conversion rates (browsers turning into buyers), burn periods (the length of time cash resources are expected to last) and even sales revenues are massaged to give a more favourable impression.

(ii)

One of the primary characteristics of financial statements is reliability i.e. they must faithfully represent the transactions and other events that have occurred. It can be possible for the economic substance of a transaction (effectively its commercial intention) to be different from its strict legal position or ‘form’. Thus financial statements can only give a faithful representation of a company’s performance if the substance of its transactions is reported. It is worth stressing that there will be very few transactions where their substance is different from their legal form, but for those where it is,they are usually very important. This is because they are material in terms of their size or incidence, or because they may be intended to mislead.

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

Common features which may indicate that the substance of a transaction (or series of connected transactions) is different from its legal form are:–Where the ownership of an asset does not rest with the party that is expected to experience the risks and reward

relating to it (i.e. equivalent to control of the asset).–Where a transaction is linked with other related transactions. It is necessary to assess the substance of the series

of connected transactions as a whole.–The use of options within contracts. It may be that options are either almost certain to be (or not to be) exercised.

In such cases these are not really options at all and should be ignored in determining commercial substance.–Where assets are sold at values that differ from their fair values (either above or below fair values).Many complex transactions often contain several of the above features. Determining the true substance of transactions can be a difficult and sometimes subjective procedure.

(b)

(i)

This is an example of consignment inventory. From Atkins’s point of view the main issue is whether or at what point in time the goods have been purchased and should therefore be recognised. As is often the case in these types of agreement there is conflicting evidence as to which party bears the risks and rewards relating to the vehicles. The manufacturer retains the legal right of ownership until the goods are paid for by Atkins. Consistent with this the manufacturer also has the right to have the goods returned or passed on to another supplier. The fact that Atkins may choose to return the goods to the manufacturer is also indicative that the manufacturer is exposed to the risk of obsolescence or falling values. These factors would seem to suggest that the vehicles have not been sold and should therefore remain in the inventory of the manufacturer and not be recognised in the accounting records of Atkins.

There are, however, some contrary indications to this view. The price for the goods is fixed as of the date of transfer, not the date that they are deemed ‘sold’. This means that Atkins is protected from any price increases by the manufacturer.The 1·5% paid to the manufacturer appears to be in substance a finance charge, despite it being described as a ‘display charge’. A finance charge indicates that Atkins must have a liability to the manufacturer; in effect this liability is the account payable in respect of the cost of the vehicles. Although Atkins has a right of return, it cannot exercise this without a cost. There is an explicit freight cost, but this may not be the only cost. It could well be that Atkins may suffer poor future supplies from the manufacturer if it does return goods. The question says that Atkins has never taken advantage of this option, which would seem to suggest that it should be ignored.

Conclusion:

The substance of this transaction appears to suggest that the goods have been purchased by Atkins and the company is paying a finance cost. Therefore the vehicles should be recognised on Atkins’s balance sheet, together with the respective liability. It would seem logical that if Atkins considers the goods as purchased, then the manufacturer should consider them as sold. The problem is that prudence may prevent the manufacturer from recognising the profit on the sale, as the period for the right to return the goods has not expired. Therefore, either the sales are not recognised by the manufacturer (the goods would remain in its inventory), or if they are, a provision should be made in respect of the unrealised profits. This could lead to the unusual situation that the goods may appear on both companies’ balance sheets. (ii)

Although the question says that Atkins has sold the land to Landbank and even though there will be a legal transfer of the land, the substance of this transaction is that of a secured loan. The two clauses in combination mean that in practice Atkins will repurchase the land on or before 1 October 2004. This is because if its value is above $3·2 million Atkins will exercise its option to purchase, conversely if the value is below $3·2 million Landbank plc will exercise its option to require a repurchase. Either way Atkins will repurchase the land. When this is understood it becomes clear that the difference between the ‘sale’ price of $2·4 million and the repurchase price of $3·2 million represents a finance charge on a secured loan.

Assuming the land is sold:

Income statement – year to 30 September 2002$

$Sales

2,400,000Cost of sales (3/5x $2 million)1,200,000––––––––––Profit on sale of land

1,200,000

Balance sheet as at 30 September 2002Non-current assets

Development land ($2 million – $1·2 million above) 800,000

Assuming the arrangement is secured loan:

Income statement – year to 30 September 2002Interest on loan

(240,000)

(10% of in substance loan of $2·4 million)Balance sheet as at 30 September 2002Non-current assets

Development land at cost 2,000,000

Non-current liabilities Secured loan 2,400,000Accrued interest

240,000(2,640,000)

–––––––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

4

Cash Flow Statement of Nedberg for the Year to 30 September 2002:Cash flows from operating activities $m

$m Net profit before interest and tax 900

Adjustments for:

Amortisation – development expenditure (w (i))130Amortisation – goodwill (200 – 180)20150–––

Depreciation – property, plant and equipment 320Amortisation of government grant (w (ii))(90)Loss on sale of plant

50Increase in inventory (1,420 – 940)

(480)Increase in accounts receivable (990 – 680)(310)Increase in accounts payable (875 – 730)145 –––– Cash generated from operations

685Interest paid (30 – (15 – 5 accrual adjustments))(20)Income tax paid (w (iii))

(130)–––– Net cash from operating activities

535

Cash flows from investing activities

Purchase property, plant and equipment (w (iv))(250)Capitalised development costs (w (i))(500)Receipt of government grant 50Proceeds of sale of plant (w (iv))20Net cash from operating activities

––––

(680)

Cash flows from financing activities Issue of ordinary shares (w (v))450Issue of loan notes (300 – 100)

200Dividends paid (200 final for 2001 + 120 interim for 2002)(320)––––

Net cash generated from financing activities 330––––Net increase in cash and cash equivalents

185Cash and cash equivalents at beginning of period (115)––––Cash and cash equivalents at end of period 70––––

Workings

(i)Development expenditure:

Balance b/f

100Amount capitalised

500Amortisation – balancing figure

(130)––––Balance c/f 470––––(ii)

Government grant:Balance b/f 300Cash received 50Amortisation (90)––––Balance c/f

260––––(iii)Income tax:

T ax provision b/f 160Deferred tax b/f

140Charged to income statement 270T ax provision c/f (130)Deferred tax c/f

(310)––––Difference cash paid

130––––

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

$m

$m (iv)Property, plant and equipment:

Balance b/f

1,830Revaluation surplus 200Plant acquired 250Depreciation

(320)Disposal at net book value – balancing figure

(70)–––––Balance c/f

1,890–––––Disposal of plant:

Net book value from above 70Loss on sale (from question)(50)–––Difference is sale proceeds 20–––(v)

Share capital:

Ordinary shares b/f

(500)Bonus issue 1 for 10 (from revaluation reserve)(50)Ordinary shares c/f

750––––Difference issue for cash

200Plus increase in share premium (350 – 100)

250 ––––T otal cash proceeds of issue of ordinary shares 450––––

(vi)Reconciliation of reserve movements

Revaluation reserve:Balance b/f

nil Revaluation of buildings 200Bonus issue

(50)T ransfer to realised profits

(10)––––Balance c/f

140––––Accumulated profits:Balance b/f

1,400Net profit for period 600

Dividends – paid (120)Dividends – declared

(280)(400)–––––

T ransfer from revaluation reserve 10––––––Balance c/f 1,610––––––

(b)

The cash flows generated from operations of $685 million are relatively healthy and more than adequate to pay the interest costs and taxation, but not as large as the equivalent profit figure. For most companies the operating cash flows tend to be higher than the profit before interest and tax due to the effects of depreciation/amortisation charges (which are not cash flows).In the case of Nedberg the depreciation/amortisation effect has been more than offset by a much higher investment in working capital of $645 million. Inventory has increased by over 50% and accounts receivable by 45%. This may be an indication of expanding activity, but it could also be an indication of poor inventory management policy and poor credit control, or even the presence of some obsolete inventory or unprovided bad accounts receivables.

A cause of concern is the size of the dividends, at $400 million they represent 67% of the profit for the period and cash flows for dividends (last year’s final plus this year’s interim) are also high at $320 million. This is a very high distribution ratio, and it seems curious that the company is returning such large amounts to shareholders at the same time as they are raising finance. $450 million has been received from the issue of new shares and $200 million from a further issue of loan notes.The company has invested considerably in new plant ($250 million) and even more so in development expenditure ($500million). If management has properly applied the capitalisation criteria in IAS 38 ‘Intangible Assets’, then this indicates that they expect good future returns from the investment in new products or processes. The net investment in non-current assets is $680 million which closely correlates to the proceeds from financing of $650 million. In general it is acceptable to finance increases in the capacity of non-current assets by raising additional finance, however operating cash flows should finance replacement of consumed fixed assets.

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

5

(a)

(i)

The requirement in IAS 35 ‘Discontinuing Operations’ to provide an analysis between continuing and discontinuing operations is intended to improve the predictive usefulness of financial statements. In essence there can be no more important information when trying to assess the future performance of a company than to know which parts of it are continuing their operations and those which have ceased or been sold or are about to be in the near future. Only the results of continuing operations should be used in forecasting future results; profits or losses from discontinuing operations will not be repeated.

Information on discontinued operations can also help to assess management’s strategy. One would expect loss-making activities to be sold or closed down, but selling a profitable activity may indicate that a company has liquidity or debt problems.

(ii)

If no information on continuing and discontinuing activities were available then the best estimate of the future profit of both companies would be $110 million (i.e. $100 million x 110%)Utilising the available information, a very different picture emerges:

Gamma Toga $ million $ million Forecast profit

77

209

Gamma’s forecast is based on profit from continuing activities of $70 million increasing by 10% to $77 million. T oga’s forecast is also based on its continuing activities, but it is in two parts. The ‘existing’ activities that made profits of $90 million would be expected to produce profits of $99 million in 2003. Its newly acquired activities would be expected to produce profits of $110 million. The latter figure is based on the $50 million profit in 2002 being for only six months, a full year would have presumably yielded $100 million. In 2003 this would increase by 10% to $110million.

(b)

(i)

The trend shown by a comparison of a company’s profits over time is rather a ‘raw’ measure of performance and can be misleading without careful interpretation of all the events that the company has experienced. In the year to 30 September 2002, T aylor’s eps has increased by 25% (from 20 cents to 25 cents), whereas its profit has increased by a massive 67% (from $30 to $50 million). It is not possible to determine exactly what has caused the difference between the percentage increase in the eps and the percentage increase in the reported profit of T aylor, but a simpler example may illustrate a possible explanation. Assume company A acquired company B by way of a share exchange.Both companies had the same market value and the same profits. A comparison of A’s post combination profits with its pre-combination profits would be very misleading. They would have appeared to double. This is because the post combination figures incorporate both companies’ results, whereas the pre-combination profits would be those of company A alone (assuming it is not accounted for as a uniting of interest). The trend shown by the earnings per share goes some way to addressing such distortion. In the above the increase in post combination profit would also be accompanied by an increase in the issued share capital (due to the share exchange) thus the reported eps of company A would not be distorted by its acquisitive growth. It can therefore be argued that the trend of a company’s eps is a more reliable measure of its earnings performance than the trend shown by its reported profits.(ii)

Both the convertible loan stock and the directors’ share options will give rise to dilution:

8% Loan stock – on conversion there will be 140 million new shares (200 million x 70/100)The interest saved, net of tax at 25%, will be $12 million ($200 million x 8% x 75%)

The directors’ share options will yield income of $75 million (50 million x $1·50). At the market price of $2·50 this would be sufficient to purchase 30 million shares. As the options are for 50 million shares the dilutive effect of the options is 20 million shares.

Diluted eps year to 30 September 2002:Earnings $62 million (basic $50 million + $12 million re loan stock)

Number of shares 360 million (basic 200 million + 140 million re loan stock + 20 million re options)

Diluted eps 17·2 cents

(iii)The relevance of the diluted earnings per share measure is that it highlights the problem of relying too heavily on a

company’s basic eps when trying to predict future performance. There can exist certain circumstances which may cause future eps to be lower than current levels irrespective of future profit performance. These are said to cause a dilution of the eps. Common examples of diluting circumstances are the existence of convertible loan stock or share options that may cause an increase in the future number of shares without being accompanied by a proportionate increase in earnings. It is important to realise that a diluted eps figure is not a prediction of what the future eps will be, but it is a ‘warning’ to shareholders that, based on the current level of earnings, the basic reported eps would be lower if the diluting circumstances had crystallised. Clearly future eps will be based on future profits and the number of shares in issue.

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

(c)

There are two main reasons why the income tax charge in the financial statements is not at the same rate as the stated percentage. The first reason is that tax is payable on the taxable profits of a company, which may differ considerably from the accounting profit. Such differences may be because some items of income or expenditure included in the financial statements may be disallowable for tax purposes (or allowed in a different accounting period) and some taxation allowances (e.g. tax depreciation allowances) are not included in the accounting profit. These differences may be mitigated by deferred tax on temporary differences. The second reason for differences is that the income tax charge does not usually consist solely of the charge on the current year’s profit. Commonly the tax charge also includes an element of deferred tax (this may be a debit or credit) and possibly an adjustment to the previous year’s tax provision (due to it being settled at an amount different to the provision). Other more complex items such as withholding taxes on income and double (dual) taxation relief may also be included in the tax charge.

The main reason why the income tax charge in the income statement differs to that in the cash flow statement is that the tax charge in the financial statements is a provision for tax that is normally settled in the following period. This means that the cash flow figure for tax actually paid is the amount needed to settle the previous year’s tax liability. Other differences may be due to items referred to above such as deferred tax movements that are not cash flows.

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

Part 2 Examination – Paper 2.5(INT)

FInancial Reporting (International Stream)

December 2002 Marking Scheme

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 definitive solution.1

(a)

(i)

Income statement:

marks all line items 1 mark each 3except operating expenses 2Balance sheet:

property, plant and equipment 1investments 1goodwill

3inventory and accounts receivable 1bank and loan note

1accounts payable and tax 1share capital 1share premium 1accumulated profits

1available 16maximum

13(ii)

Income statement:

all line items 1/2mark each

2profit b/f Hydrate and Sulphate, 1 mark each

2Equity and reserves:share premium

1share premium of Sulphate now classed as a capital reserve 1accumulated profits – Hydrate plus Sulphate 1qccumulated profits – share capital adjustment

1available 8maximum

7(b) 1 mark for each feature together with compliance comment

5Maximum for question

25

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

marks 2

(a)

Income statement sales revenue 2cost of sales 3commission

1investment income plus operating expenses 1surplus on investment property (as income)1loan interest

1preference dividend (as an expense)1loss on revaluation of 15 year leasehold 1taxation

1available 12maximum

9

(b)

Changes in equity profit for period

1revaluation surplus of 25 year leasehold 1dividend

1transfers to realised profits

1available 4maximum

3

(c)

Balance sheet

property, plant and equipment 5investment property 1inventory and cash 1accounts receivable

2trade and other payables 2income tax provision 1dividends 1deferred tax 1share capital

1revaluation reserves

1available 16maximum

13Maximum for question

25

3(a)(i)

description of creative accounting 2examples of creative accounting

3maximum

5(ii)

importance of substance

2features indicating a difference between substance and legal form

3maximum

5(b)(i) 1 mark per relevant point to a

maximum

6(ii)

1 mark per relevant point to a

maximum 3and 1 mark per correct figure in the financial statements to a

maximum

6Maximum for question

25

A C C A 博客：b l o g .52a c c a .c o m

A C C A 书店：s h o p .52a c c a .c o m

marks 4

(a )

net cash flows from operating activities 1 mark per item 8except – loan interest 2except – taxation

2capital expenditure – proceeds from the sale of the plant 2capital expenditure – other items,1 mark per component 3financing – equity shares 2financing – loan note 1 equity dividends

2movement in cash and cash equivalents

1available 23maximum

20(b)

1 mark per relevant point to a

maximum

5Maximum for question

25

5(a)(i) 1 mark per relevant point to a

maximum 3(ii)

$110 for both companies if no information available

1applying the information available –$77 million for Gamma 1applying the information available –$209 million for T oga

2maximum

4(b)

(i) 1 mark per relevant point to a maximum

3(ii)

number of shares re loan stock 1interest saved

1dilutive number of share re options 2calculation of diluted eps

1maximum

5(iii) 1 mark per relevant point to a maximum

4(c)

1 mark per relevant point to a

maximum

6Maximum for question 25