Professional Documents
Culture Documents
($ in millions)
80
14
66
Requirement 2
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x $66)....................................
3.20
.10
Requirement 3
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x [$66 + 0.1])........................
3.20
.11
3.30
3.31
Requirement 4
Fuzzy Monkey reports its investment in the December 31, 2011, balance
sheet at its amortized cost that is, its book value:
Investment in bonds............................................................
Less: Discount on bond investment ($14 .1 .11 million)
Amortized cost................................................................
$80.00
13.79
$66.21
Increases and decreases in the fair value between the time a debt security is
acquired and the day it matures to a prearranged maturity value are relatively
unimportant if sale before maturity isnt an alternative. For this reason, if an
investor has the positive intent and ability to hold the securities to
maturity, investments in debt securities are classified as held-to-maturity
and reported at amortized cost rather than fair value in the balance sheet.
Problem 12-2Requirement 1
Investment in bonds (face amount)........................
Discount on bond investment (difference).........
Cash (price of bonds)..........................................
($ in millions)
80
14
66
Requirement 2
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x $66)....................................
3.20
.10
Requirement 3
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x [$66 + 0.1])........................
3.20
.11
3.30
3.31
Requirement 4
Fuzzy Monkey reports its investment in the December 31, 2011, 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.
$80.00
13.79
$66.21
3.79
3.79
Because these are trading securities, the unrealized holding gain of $3.79
would be recognized in Fuzzy Monkeys 2011 income statement.
Problem 12-3Requirement 1
Investment in bonds (face amount)........................
Discount on bond investment (difference).........
Cash (price of bonds)..........................................
($ in millions)
80
14
66
Requirement 2
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x $66)....................................
3.20
.10
Requirement 3
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x [$66 + 0.1])........................
3.20
.11
3.30
3.31
Requirement 4
Fuzzy Monkey reports its investment in the December 31, 2011, 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 variablerate 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)
Amortized cost................................................................
$80.00
13.79
$66.21
3.79
3.79
Problem 12-4Note: Because Fuzzy Monkey elected the fair value option,
($ in millions)
80
14
66
Requirement 2
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x $66)....................................
3.20
.10
Requirement 3
Cash (4% x $80 million)..........................................
Discount on bond investment (difference)............
Interest revenue (5% x [$66 + 0.1])........................
3.20
.11
3.30
3.31
Requirement 4
Fuzzy Monkey reports its investment in the December 31, 2011, 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................................................................
$80.00
13.79
$66.21
3.79
3.79
Because these are trading securities, the unrealized holding gain of $3.79
would be recognized in Fuzzy Monkeys 2011 income statement.
Requirement 5
Fuzzy Monkeys 2011 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.)
Fuzzy Monkey would also be likely to treat the cash outflow
from purchasing trading securities of $66 as an operating
cash flow. However, if Fuzzy Monkey anticipate holding
these investments for a sufficiently long period, it could
classify this cash outflow as an investing cash flow.
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
2011
February 21
Investment in Distribution Transformers shares .........
Cash..........................................................................
400,000
400,000
March 18
Cash..............................................................................
Investment revenue..................................................
8,000
September 1
Investment in American Instruments bonds ................
Cash..........................................................................
900,000
October 20
Cash..............................................................................
Investment in Distribution Transformers ...............
Gain on sale of investments.....................................
November 1
Investment in M&D Corporation shares .....................
Cash..........................................................................
8,000
900,000
425,000
400,000
25,000
1,400,000
1,400,000
30,000
30,000
Accumulated
Available-for-Sale Securities
M & D Corporation shares
American Instruments bonds
Totals Dec. 31, 2011
Cost
$1,400,000
900,000
$2,300,000
Fair Value
$1,460,000
850,000
$2,310,000
Unrealized
Gain (Loss)
$60,000
(50,000)
$10,000*
10,000
38,000
25,000
10,000
Note: Unlike for trading securities, unrealized holding gains and losses are not
included in income for securities available-for-sale.
$
$2,300,000
10,000
Shareholders Equity
Accumulated other comprehensive income
Net unrealized holding gain (loss) ($60,000 50,000)
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.
1,485,000
85,000
1,400,000
45,000
30,000
15,000
August 12
Investment in Vast Communications shares ...............
Cash..........................................................................
650,000
September 1
Cash..............................................................................
Investment revenue..................................................
45,000
650,000
45,000
30,000
30,000
Accumulated
Securities
Vast Communication shares
American Instruments bonds
Totals Dec. 31, 2012
Cost
$650,000
900,000
$1,550,000
Fair Value
$670,000
830,000
$1,500,000
Unrealized
Gain (Loss)
$20,000
(70,000)
$(50,000)*
Fair Value
Adjustment
($50)
$10
($60)
-------------------------------------------------------------------------------------------50,000
0
+10,000
<-------------------------------------------- $60,000
60,000*
60,000
* The $60,000 debit balance in the net unrealized holding gains and losses is
reported as 2012 Other comprehensive income in the statement of
comprehensive income. It serves to decrease Accumulated other
comprehensive income, a component of Shareholders equity in the 2012
balance sheet, from the $10,000 credit balance it showed on the 2011
balance sheet to the $50,000 debit balance it shows in the 2012 balance
sheet.
90,000
85,000
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
(60,000)
Balance sheet:
Current Assets
Investment revenue receivable
30,000
Securities available-for-sale
Less: Fair value adjustment
$1,500,000
$
$1,550,000
(50,000)
Shareholders Equity
Accumulated other comprehensive income
Net unrealized holding gain (loss) ($20,000 70,000)
$ (50,000)
Problem 12-6Requirement 1
2011
December 12
Investment in FF&G Corporation bonds .....................................
Cash..........................................................................................
($ in millions)
12
12
December 13
Investment in Ferry common shares ............................................
Cash..........................................................................................
December 15
Cash..............................................................................................
Investment in FF&G Corporation bonds .................................
Gain on sale of investments ($12.1 12)....................................
22
22
12.1
12.0
0.1
December 22
Investment in U.S. Treasury bills ................................................
Investment in U.S. Treasury bonds ..............................................
Cash..........................................................................................
56
65
December 23
Cash..............................................................................................
Loss on sale of investments ($10 11)...........................................
Investment in Ferry common shares ($22 x 1/2).........................
10
1
December 26
Cash (selling price)..........................................................................
Gain on sale of investments ($57 56).......................................
Investment in U.S. Treasury bills (account balance)....................
December 27
Cash (selling price)..........................................................................
Loss on sale of investments ($63 65)...........................................
Investment in U.S. Treasury bonds (account balance).................
121
11
57
1
56
63
2
65
0.2
0.2
December 31
($ in millions)
Adjusting entry:
Net unrealized holding gains and lossesI/S
($10 million [$22 million x 1/2])...................................................
Fair value adjustment................................................................
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 ($11 + 1 + 2 million)........................
Net unrealized holding gains and lossesI/S (adjusting entry)...
.7
5.2
9.1
14.0
1.0
11
(1)
10
Income statement:
Investment revenue (closing entry)
5.2
Gain on sale of investments (closing entry)
9.1
Loss on sale of investments (closing entry)
(14.0)
Net unrealized holding gains and losses on investments (closing entry) (1.0)
Requirement 3
2012
January 2
($ in millions)
10.2
0.8
11.0
January 5
Investment in Warehouse Designs bonds ....................................
Cash..........................................................................................
Problem 12-72011
1.0
1.0
34
34
($ in millions)
October 18
Investment in Millwork Ventures preferred shares .....................
Cash..........................................................................................
October 31
Cash..............................................................................................
Investment revenue...................................................................
November 1
Investment in Holistic Entertainment bonds.................................
Cash..........................................................................................
58
58
1.5
1.5
18
18
November 1
Cash..............................................................................................
Loss on sale of investments ($28 30)...........................................
Investment in Kansas Abstractors bonds .................................
28
2
December 1
Investment in Household Plastics bonds......................................
Cash..........................................................................................
60
December 20
Investment in U.S. Treasury bonds ..............................................
Cash..........................................................................................
December 21
Investment in NXS common shares ............................................
Cash..........................................................................................
December 23
Cash..............................................................................................
Investment in U.S. Treasury bonds ..........................................
Gain on sale of investments ($5.7 5.6).....................................
30
60
5.6
5.6
44
44
5.7
5.6
.1
December 29
Cash..............................................................................................
Investment revenue................................................................
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 ...............................................................
0.3
0.6
0.9
Revaluations:
Net unrealized holding gains and lossesOCI
([2 million shares of Millwork Ventures x $27.50] $58 million)..........
3
2
2
2.0
5.4
.1
2.0
5.5
43
1
44
2.0
2.0
Problem 12-8Requirement 1
Beale should report its securities available-for-sale in its December 31, 2012,
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)
Requirement 3
As of December 31, 2011, the cost of the Schwab Pharmaceuticals investment
was $25 million and its fair value was $27 million. Therefore, in the year-end
2011 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 2012, the reclassification
adjustment would have to remove that amount in 2012. Beales statement of
Net income..............................................
Other comprehensive income:
Unrealized holding gains (losses) on investments
Reclassification adjustment of prior years unrealized
gain included in 2012 net income
Net unrealized holding gains (losses)
Comprehensive income
$xxx
$3
(2)
1
$xxx
Problem 12-9Requirement 1
Purchase
Investment in Lavery Labeling shares..........................................
Cash .........................................................................................
($ in millions)
324
324
Net income
Investment in Lavery Labeling shares (30% x $160 million) ..........
Investment revenue...................................................................
48
48
Dividends
Cash (10 million shares x $2).............................................................
Investment in Lavery Labeling shares......................................
20
20
Depreciation adjustment
Investment revenue ([$80 million x 30%] 6 years) ......................
Investment in Lavery Labeling shares......................................
4
4
Calculations:
Investee
Net Assets
Cost
Net Assets
Purchased
Goodwill:
$60
Undervaluation
of depr. assets:
$24
Book value:
$324
Fair value:
Difference
Attributed to:
($ in millions)
324
324
Net income
No entry
Dividends
Cash (10 million shares x $2).............................................................
Investment revenue...................................................................
20
20
Adjusting entry
Net unrealized holding gains and lossesOCI
([10 million shares x $31] $324 million).................................................
14
14
Problem 12-10Requirement 1
Purchase
Investment in Lavery Labeling shares..........................................
Cash .........................................................................................
($ in millions)
324
324
Net income
No entry
Dividends
Cash (10 million shares x $2).............................................................
Investment revenue...................................................................
20
20
Adjusting entry
Net unrealized holding gains and lossesI/S
([10 million shares x $31] $324 million)..................................................
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 2011 net income.
Therefore, total effect on net income would be $20 million 14 million, or $6
million.
Purchase
Investment in Lavery Labeling shares..........................................
Cash .........................................................................................
($ in millions)
324
324
Net income
No entry
Dividends
Cash (10 million shares x $2).............................................................
Investment revenue...................................................................
20
20
Adjusting entry
Net unrealized holding gains and lossesI/S
([10 million shares x $31] $324 million).................................................
14
14
Because Runyan is accounting for the Lavery investment under the fair value
option, the unrealized holding loss would be included in 2011 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 in the
balance sheet at its fair value of $310.
($ in millions)
324
324
Net income
Investment in Lavery Labeling shares (30% x $160 million) ..........
Investment revenue...................................................................
48
48
Dividends
Cash (10 million shares x $2).............................................................
Investment in Lavery Labeling shares......................................
20
20
Depreciation adjustment
Investment revenue ([$80 million x 30%] 6 years) .......................
Investment in Lavery Labeling shares......................................
Calculations:
Investee
Net Assets
Cost
Net Assets
Purchased
Goodwill:
$60
Undervaluation
of depr. assets:
$24
Book value:
$324
Fair value:
Difference
Attributed to:
4
4
Cost
324
Share of income 48
Balance
20 Dividends
4 Depreciation adjustment
_________________
348
38
38
Because Runyan is accounting for the Lavery investment under the fair value
option, the unrealized holding loss would be included in 2011 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 in the balance sheet at its fair value
of $310 million.
Note that the income effect and the carrying value in the balance sheet are
the same in requirements 1 and 2.
Problem 12-12Requirement 1
Purchase
Investment in Vancouver T&M shares.........................................
Cash .........................................................................................
($ in millions)
400.0
400.0
Net income
Investment in Vancouver T&M shares (40% x $140 million) .........
Investment revenue...................................................................
56.0
56.0
Dividends
Cash (40% x $30 million)..................................................................
Investment in Vancouver T&M shares.....................................
12.0
12.0
Inventory adjustment
Investment revenue ($5 million x 40%: all sold in 2011)....................
Investment in Vancouver T&M shares.....................................
2.0
2.0
Depreciation adjustment
Investment revenue ([$20 million x 40%] 16 years) .....................
Investment in Vancouver T&M shares.....................................
.5
.5
Calculations:
Investee
Net Assets
Cost
Net Assets
Purchased
inventory
plant facilities
Book value:
* $775 +5 +20
$400
Fair value:
Difference
Attributed to:
Goodwill:
$80 [plug]
x 40% = $310
Undervaluation
of inventory:
$2
Undervaluation
of plant:
$8
Requirement 3
Investment in Vancouver T&M shares
($ in millions)
Cost
Share of income
Balance
400.0
56.0
12.0 Dividends
2.0 Inventory
.5 Depreciation
_________________
441.5
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 $12 of cash actually
received in dividends and needing to be shown in cash from operations.)
Problem 12-13
Requirement 1
Millers management should decide whether it has the ability to exercise
significant influence over operating and financial policies of the Marlon Company.
Ability to exercise significant influence is presumed for investments of 20 percent
or more of voting stock and presumed not to exist for investments of less than 20
percent, other things being equal. Evidence to the contrary should be considered,
Income statement:
($ in
millions)
$2.0
(.4)
$1.6
b. Balance sheet:
Investment in Marlon Company
($19 million + 2 million 1 million 0.4 million)
$19.6*
Cost
Share of income
Balance
19.0
2.0
1.0 Dividends ($6 million x 1/6)
.4 Amortization adjustment
_________________
19.6
Problem 12-14
Item
Reporting Category
T. Trading securities
M. Securities
held-toA. Securities
available-for-
E. Equity method
C. Consolidation
N. None of these
Problem 12-15
Requirement 1
Bond Fair Value at 1/1/2011:
Interest [($150,000 x 6%) / 2] x 14.21240 *
Principal
$150,000 x 0.50257 ** =
Present value of the receivable
$ 63,956
75,386
$139,342
* present value of an ordinary annuity of $1: n=20, i=3.5% (=7% 2) (from Table 4)
** present value of $1: n=20, i=3.5% (=7% 2) (from Table 2)
January 1, 2011
Investment in bonds (face amount)........................
Discount on bond investment (difference).........
Cash (price of bonds)..........................................
150,000
10,658
139,342
Requirement 2
January 1, 2011
Investment in bonds (face amount)........................
Discount on bond investment (difference).........
Cash (price of bonds)..........................................
150,000
10,658
139,342
4,500
377
4,500
390
4,877
4,890
150,000
10,658
139,342
4,500
377
4,877
$ 59,103
71,196
$130,299
*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)
$139,342
377
$139,719
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
4,500
390
4,890
$ 54,720
67,920
$122,640
* present value of an ordinary annuity of $1: n=18, i=4.5% (=9% 2) (from Table 4)
** present value of $1: n=18, i=4.5% (=9% 2) (from Table 2)
$139,719
390
$140,109
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.
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...........................................................
$140,109
122,640
$ 17,469
(9,420)
$ 8,049
8,049
8,049
240,000
260,000
240,000
260,000
2012: Stewart ignores the change in Bees fair value during 2012, as the Bee
investment is accounted for as an HTM investment and fair value changes are not
relevant unless viewed as OTT impairments. GAAP does not allow recovery of
prior OTT impairments when fair value increases. Over the remaining life of the
bonds, Stewart would amortize the bonds as if they had a $240,000 discount.
Stewart also would amortize the $260,000 of Fair value adjustment Non-credit
loss in AOCI over the remaining life of the bonds by crediting that account and
debiting Fair value adjustment non-credit loss for a portion each period, thus
gradually decreasing the amount shown in AOCI and increasing the carrying
amount of the bonds.
Oliver Corporation Investment
2011: Stewart accounts for the Oliver investment as a trading security, so OTT
impairment accounting is not relevant. Stewart simply continues to recognize in
earnings any unrealized gains and losses associated with fair value changes. Given
that the bonds already have a negative fair value adjustment of $200,000, and need
a negative fair value adjustment of $300,000 to adjust from amortized cost of
$2,500,000 to fair value of $2,200,000, Stewart must recognize additional
unrealized losses of $100,000 for 2011.
Net unrealized holding gains and lossesI/S.........
Fair value adjustment.............................. .............
100,000
100,000
500,000
500,000
225,000
575,000
225,000
575,000
Stewart also must reclassify the previously recognized $400,000 unrealized loss
out of OCI and the fair value adjustment:
Fair value adjustment..........................................
Net unrealized holding gains and lossesOCI
400,000
400,000
Note that Stewart could net the latter two journal entries together to be:
Net unrealized holding gains and lossesOCI. .
Fair value adjustment......................................
175,000
175,000
200,000
200,000
400,000
400,000
Stewart also must reclassify the previously recognized $120,000 unrealized gain
out of OCI and the fair value adjustment:
Net unrealized holding gains and lossesOCI. .
Fair value adjustment......................................
120,000
120,000
2012: Stewart continues to treat the Helms investment as AFS. Therefore, Stewart
would show an unrealized gain associated with an increase of fair value from
$600,000 to $700,000. Note that this is not a recovery of the OTT impairment, but
just normal ongoing accounting for an AFS investment.
Fair value adjustment..........................................
Net unrealized holding gains and lossesOCI
100,000
100,000
2011: Under IFRS only the credit loss component is relevant for debt impairments.
Therefore, Stewart recognizes the $240,000 of credit losses as an OTT impairment
in earnings, as follows:
Other-than-temporary impairment loss..............
Discount on bond investment..........................
240,000
240,000
100,000
100,000
500,000
500,000
800,000
800,000
Stewart also must reclassify the previously recognized $400,000 unrealized loss
out of OCI and the fair value adjustment:
Fair value adjustment..........................................
Net unrealized holding gains and lossesOCI
400,000
400,000
400,000
400,000
Stewart also must reclassify the previously recognized $120,000 unrealized gain
out of OCI and the fair value adjustment:
Net unrealized holding gains and lossesOCI. .
Fair value adjustment......................................
120,000
120,000
2012: IFRS does not allow recovery of OTT impairments for equity investment.
However, Stewart continues to treat the Helms investment as AFS, so Stewart
would show an unrealized gain associated with an increase of fair value from
$600,000 to $700,000. This is not a recovery of the OTT impairment, but just
normal ongoing accounting for an AFS investment.
Fair value adjustment..........................................
Net unrealized holding gains and lossesOCI
100,000
100,000
CASES
Real World Case 12-1
Requirement 1
Fair Value Adjustment, AFS Investments
210
12/27/08)
change over first half of 2009
220
____________
$138 gain 128 loss on 6/27/09
10
Requirement 2
Intel needs to record unrealized holding gains and losses associated with its
AFS investments during the first half of 2009:
Fair value adjustment, AFS investment..................
Net unrealized holding gains and lossesOCI
223
223
Requirement 3
Fair Value Adjustment, AFS Investments
210
unrealized gains
223
3 to balance
____________
$138 gain 128 loss on 6/27/09
10
[Note:
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.