In: Accounting
CASE ONE, KIKI CORPORATION
Kiki Corporation, a US company, prepares its financial statements under US GAAP. For 2014, the company reported $1,000,000 income and stockholders’ equity balance of $8,000,000 on December 31, 2014. In preparation for a possible adoption of IFRS by the US companies, the management wishes to explore possible impacts of the move. You are engaged to prepare a reconciliation schedule to convert 2014 income as well as stockholders’ equity on December 31, 2014 from US GAAP basis to IFRS. The following information is provided by the company’s accounting department:
In 2010, the company acquired a brand with a fair value of $50,000. The brand was booked as an intangible asset with an indefinite life. At the end of 2014, the brand had a selling value of $46,000 with zero selling expense. Expected future cash flows from continued use of the brand are $52,000 and the present value of the expected future cash flows is $43,000.
In 2014, Kiki Corporation incurred research and development costs of $200,000. Of this amount, 45% related to development activities subsequent to the point at which criteria had been met indicating that an intangible asset existed. As of the end of 2014, development of the new product had not been completed.
At the end of 2014, Kiki Corporation had an inventory item with a historical cost of $250,000, a replacement cost of $170,000, a net realizable value of $190,000, and a normal profit margin of 20 percent.
In January 2012, the company realized a gain on the sale-and-leaseback of an office building in the amount of $150,000. The lease is accounted for as an operating lease, and the term of the lease is five years.
The company acquired a building at the beginning of 2013 at a cost of $2,750,000. The building has an estimated useful life of 25 years, an estimated residual value of $500,000, and is being depreciated on a straight-line basis. At the beginning of 2014, the building was appraised and determined to have a fair value of $3,250,000. There is no change in estimated useful life or residual value. In a switch to IFRS, the company would use revaluation model in IAS 16 to determine the carrying value of property, plant, and equipment subsequent to acquisition.
Make sure your reconciliation statement is accompanied by an adequate explanation and reference for every one of your adjustments. Ignore income taxes.
Reconciliation from U.S. GAAP to IFRS | |||||
2014 | |||||
Income from U.S. GAAP | 1000000 | ||||
Adjustments : | |||||
Impairement loss on Intangible | -4000 | ||||
Reversal of Deferred development cost (to be capitalised) | 90000 | ||||
Inventory | 20000 | ||||
Reversal of amortization of deferred gain on sale and leaseback | -30000 | ||||
Accumulated depreciation on the Building | -24583 | ||||
Income Under IFRS | 1051417 | ||||
Stockholder's equity under U.S. GAAP | |||||
Adjustments : | 8000000 | ||||
Impairement loss on Intangible | -4000 | ||||
Recognition of deferred development costs | 90000 | ||||
Adjustments to inventory | 20000 | ||||
Recognition of gain on sale and leaseback | 150000 | ||||
Reversal of accumulated depreciation(30000*3) | -90000 | ||||
Revaluation of Building | 590000 | ||||
Accumulated depreciation on the Building | -24583 | ||||
Stockholder's equity under IFRS | 8731417 | ||||
Explanation of adjustments : | |||||
1) | Brand Value | 50000 | 2010 | ||
Selling price | 46000 | 2014 | |||
Expected future cash flows | 52000 | ||||
Present value of expected cash flows | 43000 | ||||
Impairment loss on intangible asset | 50000-46000 | 4000 | |||
2) | Reseach and Development Costs | ||||
Reseach and Development Costs | 200000 | 2014 | |||
In U.S. GAAP the research and development costs are generally expenses and in IFRS they are to be capitalised | |||||
45% of 200000 | 90000 | ||||
The above cost will now be capitalised | |||||
3) | Under U.S. GAAP inventory, company reports inventory at lower of cost or market | ||||
Cost | 250000 | ||||
Market | 170000 | ||||
Lower of above | 170000 | ||||
Under IFRS it is lower of cost or NRV | |||||
Cost | 250000 | ||||
NRV | 190000 | ||||
Lower of above | 190000 | ||||
4) | Sale and lease back | ||||
Gain realised on sale and lease back | 150000 | ||||
30000 | |||||
As per U.S GAAP the gain is amortized for the period of lease | |||||
In IFRS the gain is capitalised | |||||
5) | Building | 2750000 | 2013 | ||
25 yrs | |||||
Residual | 500000 | ||||
Depreciation as per U.S. GAAP | 90000 | ||||
2014 | |||||
FMV of Building | 3250000 | 500000 | |||
Depreciation based on FMV | (3250000-500000)/24 | ||||
Depreciation as per IFRS | 114583.3333 | ||||
-24583.33333 | |||||
Revaluation | 3250000-2660000 | ||||
590000 | |||||