CHAPTER 3: AGENCIES & PRINCIPAL, HEAD OFFICE & BRANCH 3.1 Distinguishing Agency and Branch An agency relationship refers a contract under which one or more persons (the principals) engage another persons (the agents) to carry out some service on their behalf that involves delegating some decision making authority to the agent. Branch is a business unit located at some distance from the home office. This unit carries merchandise, makes sales, and makes collections from its customers. 3.2 Accounting for Sales Agency The term sales agency sometimes is applied to a business unit that performs only a small portion of the functions traditionally associated with a branch. A sales agency usually carries samples of products but does not have inventory of merchandise Orders are taken from customers and transmitted to the home office, which approves customers’ credit and ships the merchandise directly to the customers Accounts receivables are managed by the home office An imprest cash fund is maintained at the sales agency for payment of operating expenses Hence, no need for complete accounting records at a sales agency other than a record of sales to customers and a summary of cash payments supported by vouchers Separate revenue and expense accounts may be opened by the home office for each sales agency so as to measure its profitability Subsidiary ledger accounts may be used to control fixed assets and cost of goods sold by sales agencies 1 Illustration: Journal Entries for a Sales Agency Journal entries required at the home office in connection with a sales agency (Shashemene Agency), assuming the perpetual inventory system is used: HOME OFFICE JOURNAL ENTRIES FOR SHASHEMENE AGENCY TRANSACTIONS Inventory Samples: Shashemene Agency 1,500 Inventories 1,500 To record merchandise shipped to sales agency for use as samples Imprest Cash Fund: Shashemene Agency Cash To establish imprest cash fund for sales agency 1,000 Trade Accounts Receivable Sales: Shashemene Agency To record sales made by sales agency 50,000 1,000 Cost of Goods Sold: Shashemene Agency 35,000 Inventories To record cost of merchandise sold by sales agency 50,000 35,000 Operating Expenses: Shashemene Agency 10,000 Cash 10,000 To replenish imprest cash fund (several checks during the period) Sales: Shashemene Agency 50,000 Cost of Goods Sold: Shashemene Agency 35,000 Operating Expenses: Shashemene Agency 10,000 Income Summary: Shashemene Agency 5,000 To close revenue and expense accounts to a separate income summary ledger account for a sales agency Income Summary: Shashemene Agency 5,000 Income Summary 5,000 To close net income of sales agency to Income Summary ledger account 2 3.3 Accounting for Branch The accounting work done at each branch depends upon the policy or the accounting system of the enterprise which may provide for a complete set of accounting records at each branch or keep all accounting records in the home office. A branch may, accordingly, maintain a complete set of accounting records consisting of journals ledgers and chart of accounts similar to those of an independent business enterprise, prepare financial statements and periodically forward to the home office. Transactions recorded by the branch should include all controllable expenses and revenue for which the branch manager is responsible. Expenses such as depreciation and branch plant assets are generally maintained by the home office. 3.4 Reciprocal Accounts The accounting records maintained by a branch include a Home Office ledger account that is credited for all merchandise, cash, or other resources provided by the home office; it is debited for all cash merchandise or other asset sent to the home office or to other branches. The Home Office account is a quasi-ownership equity account that shows the net investment by the home office in the branch. At the end of the accounting period when the branch closes its accounts, the Income Summary account is closed to the Home Office account. A net income increases the credit balance of the Home Office account; a net loss decreases this balance. In the home office accounting records, a reciprocal ledger account with a title such as Investment in Branch is maintained. This non current asset account is debited for cash, merchandise, and services provided to the branch by the home office, and for net income reported by the branch. It is credited for the cash or other assets received from the branch, and for 3 any net loss reported by the branch. Thus, the Investment in Branch account reflects the equity method of accounting. A separate investment account is generally maintained by the home office for each branch. At the end of an accounting period, the balance of the Investment in Branch X ledger account in the accounting records of the home office may not agree with the balance of the Home Office account in the records of Branch X, because certain transactions may have been recorded by one office but not by the other. These balances of the reciprocal accounts must be brought into agreement before combined financial statements are prepared. 3.5 Expenses Incurred by Home Office and Allocated to Branches Some business enterprises follow a policy of notifying each branch of expenses incurred by the home office on behalf of the branch. When such a policy is adopted, an expense incurred by the home office and allocated to a branch is recorded by the home office by a debit to Investment in Branch and credit to an appropriate expense account; the branch debits an expense account and credits Home Office. Expenses paid by the home office and allocable to branches may be insurance, property and other taxes, depreciation, and advertising. Expenses of the home office may also be allocated to branches especially if the home office does not make sales and functions only as accounting and control center. The head office may also charge each branch interest on the capital invested there in. such expenses would not appear in the combined income statement as they would be offset against interest revenue recorded by the home office. 3.6 Billings of Merchandise to Branches Three alternative methods are available to the home office for billing merchandise shipped to its branches: At cost At a percentage above cost 4 At the retail selling price Shipment of merchandise to a branch does not constitute a sale as the ownership does not change. Billing at cost The simplest and widely used procedure Avoids complications of unrealized gross profits on inventories Attributes all gross profit to the branches even if some of the merchandise may be manufactured by the home office Billing at a percentage above cost Intended to allocate reasonable gross profit to the home office Under this method, the net income reported by the branch is understated and the ending inventories are overstated for the enterprise as a whole Adjustments must be made to eliminate intra company profits in preparation of combined financial statements Billing at Retail Selling Prices Based on a desire to strengthen internal control over inventories The home office record of shipments to a branch, when considered along with sales reported with the branch, provide a perpetual inventory stated at selling price Any difference with periodic physical count should be investigated promptly Illustrative Journal Entries of Operation of a Branch Assume that S Company bills merchandise to Branch X at cost and the branch maintains complete accounting records and prepares financial statements. Both the branch and home office use the perpetual inventory system. Equipment used at the branch is carried in home office records. Expenses such as advertising and insurance are incurred by the home office and billed to the branch. 5 Summarized transactions of year 1 1. Cash of 1,000 was forwarded to Branch X 2. Merchandise with cost of 60,000 was shipped to Branch X 3. Equipment of 500 acquired by Branch X, to be carried in home office records 4. Credit sales by Branch X amounted to 80,000; the cost of merchandise sold was 45,000. 5. Collections of trade accounts receivable pf 62,000 made by Branch X. 6. Payments for operating expenses by Branch X totaled 20,000 7. Cash of 37,500 remitted to home office by Branch X 8. Operating expenses charged to Branch X by home office totaled 3,000 When a branch obtains merchandise from outsiders also, the merchandise acquired from the home office should be recorded in a separate Inventories from Home Office account. Home Office 1. Investment in Br X 1,000 Cash Branch 1,000 Cash 2. Investment in Br X Home Office 60,000 Inventories 1,000 60,000 Inventories 3. Equipment: Br X Investment in Br X 1,000 Home Office 500 60,000 60,000 500 Home Office 500 Cash 4. None 500 Trade A/R 80,000 CGS 45,000 6 Sales 80,000 Inventories 45,000 5. None Cash 62,000 Trade A/R 6. None Operating Exp 62,000 20,000 Cash 7. Cash 37,500 Inv. In Br X Home Office 37,500 8. Inv in Br X 3,000 Operating Exp 20,000 37,500 Cash Operating Exp 3,000 37,500 3,000 Cash 3,000 Adjusting and Closing Entries None Sales Investment in Br X 12,000 Income Br X Income Br X CGS 45,000 Op. Exp 23,000 Income Sum 12,000 Income Summary 12,000 12,000 12,000 80,000 Home Office 12,000 None Income Summary 12,000 7 3.7 Transaction between Branches Efficient operation may on occasion require that assets be transferred from one branch to another. A branch does not carry a reciprocal account with another branch but records the transfer in the Home Office account. For example if Branch A transfers merchandise to Branch B, Branch A debits Home Office and credits Inventories, while Branch B debits Inventories and credit Home Office. The Home Office records the transfer by debiting Investment in Branch B and crediting Investment in Branch A. The additional freight cost due to the indirect routing does not justify increase in the carrying amount of inventories. Only freight costs of the direct shipment from the home office are included in inventory costs. Illustration: The home office shipped merchandise costing 6,000 to Branch D and paid freight costs of 400. Subsequently, the home office instructed Branch D to transfer this merchandise to Branch E. Branch D paid 300 to carry out this order. The cost of direct shipment from home office to E would have been 500. The journal entries in the three sets of records would be: Home Office Investment in Branch D 6,400 Inventories 6,000 Cash 400 To record shipment of merchandise and payment of freight costs Investment in Branch E 6,500 Excess Freight Expense- Interbranch Transfers 200 Investment in Branch D 6,700 To record transfer of merchandise from Branch D to Branch E under instruction of the home office 8 Branch D Freight in 400 Inventories 6,000 Home Office 6,400 To record receipt of merchandise from home office with freight costs paid in advance by home office Home Office 6,700 Inventories 6,000 Freight in 400 Cash 300 To record transfer of merchandise to Branch E under instruction of home office and payment of freight costs of 300 Branch E Inventories 6,000 Freight in 500 Home Office 6,500 To record receipt of merchandise from Branch D transferred under instruction of home office and normal freight billed by home office. The excessive freight costs from such shipments generally result from inefficient planning of original shipments and should not be included in inventories. If branch managers are given authority to order transfer of merchandise between branches, the excess freight costs should be recorded as expenses attributable to the branches. 4.8 Combined Financial Statements A balance sheet for distribution to external users the financial position of the business enterprise as a single entity. A convenient starting point in the preparation consists of the adjusted trial balances of the home office and the branches. The assets and liabilities of the branch are substituted for the Investment in Branch ledger account included in the home office trial balance. Similar accounts are combined to produce a single total amount for cash, trade receivables, and other assets and liabilities of the enterprise as a whole. 9 Reciprocal accounts are eliminated as they have no significance when the branch and home office report as a single entity. The balance of the Home Office account is offset against the balance of the Investment in Branch account. The operating results of the enterprise (the home office and the branches) are shown by an income statement in which the revenue and expenses of the branch are combined with the revenue and expenses of the home office. Any intracompany profits or losses are eliminated. Working Paper for Combined Financial Statements A working paper for combined financial statements has three purposes: To combine ledger account balances like assets and liabilities To eliminate any intra company profits or looses To eliminate the reciprocal accounts Illustration: the same data is going to be used. Assuming that all the year end routine adjustments are made, the working paper is begun with adjusted trial balances of the home office and Branch X. 10 S CORPORATION Working Paper for Combined Financial Statements of Home Office and Branch X For the Year Ended December 31, Year 1 (Perpetual Inventory System: Billing at Cost) Adjusted TB Elimination Home Off Br X Combined Sales (400,000) (80,000) (480,000) Cost of Goods Sold 235,000 45,000 280,000 Operating expenses 90,000 23,000 113,000 Net income 75,000 12,000 87,000 Income statement Total 0 0 Statement of RE Retained E Jan 1 (70,000) Net income (75,000) Dividends 40,000 (70,000) (12,000) (87,000) 40,000 Retained E Dec 31 117,000 Balance sheet Cash 25,000 5,000 30,000 Trade A\R (net) 39,000 18,000 57,000 Inventories 45,000 15,000 60,000 Investment in Br X 26,000 Equipment a (26,000) 150,000 150,000 Acc Dep. (10,000) (10,000) Trade A\P (20,000) (20,000) Home Office Common Stock (26,000) b 26,000 (150,000) (150,000) Retained earnings Total (117,000) 0 0 0 0 11 In the elimination column, elimination (a) offsets the balance of Investment in Branch X account against the balance of the Home Office account. This elimination appears in the working paper only. Combined financial statements of S Corporation prepared on the basis of the above working paper are: S Corporation Income Statement For the Year Ended Dec 31, Year 1 Sales Cost of goods sold Gross profit Operating expenses Net income Earning per share of common stock 480,000 280,000 200,000 113,000 87,000 5.80 S Corporation Statement of Retained Earnings For the Year Ended Dec 31, Year 1 Retained earnings, beginning of year Add: Net income Subtotal Less: Dividends (2.67 per share) Retained earnings, end of year 70,000 87,000 157,000 40,000 117,000 12 S Corporation Balance Sheet Dec 31, Year 1 Assets Cash Trade A/R (net) Inventories Equipment Less: Accumulated Depreciation Total assets 30,000 57,000 60,000 150,000 10,000 140,000 287,000 Liabilities and Stockholders Equity Liabilities Trade A/P 20,000 Stockholders’ equity Common stock (10 par) Retained earnings Total liabilities and stockholders’ equity 267,000 287,000 150,000 117,000 Shipping Merchandise to Branches at Price above Cost As explained earlier, some businesses bill merchandise shipped to branches at cost plus a markup percentage or retail selling prices. Because both methods involve similar modification of accounts, a single example is used to illustrate the key points. Change one assumption of the former example to: the home office bills merchandise shipped to branches at 50% above cost. The merchandise shipment in the previous example is thus billed at 90,000 (60,000+50% mark up of 30,000) and are recorded as follows: Home Office Investment in Br X 90,000 Inventories 60,000 Overvaluation of inv: Br X 30,000 Use of the allowance account enables the home office to maintain record of unrealized gross profit on shipments. 13 Branch Inventories 90,000 Home Office 90,000 The two reciprocal accounts at branch and head office viz. Home Office and Investment in Branch X accounts will have balances of 56,000 before the accounts are closed and net income or loss entered. This amount is 30,000 larger than the balance in the previous illustration as a result of change in billing method. At the end of the period the branch will report its inventories at billed prices of 22,500 (15,000*50%). In the records of the home office the required balance of the Allowance for Overvaluation of Inventories: Branch X account is 7,500 (22,500-15,000); thus, this account balance must be reduced to 7,500 from the present amount of 30,000 to represent the excess valuation contained in the ending inventories of the branch. Under the present assumption the branch reports a net loss of 10,500. The adjustment of 22,500 is transferred as credit to Income: Branch X account, because it represents additional gross profit over that reported by the branch. Thus the actual net income for Branch X is 12,000, the same as the previous illustration. The following journal entries are passed in the home office records. Income: Branch X Investment in Branch X 10,500 10,500 To record net loss reported by branch Allowance for Overvaluation of Inventories: Br X Income: Branch X 22,500 22,500 To reduce allowance to amount by which ending inventories of branch exceed cost Income: Branch X Income Summary 12,000 12,000 To close branch net income (as adjusted) 14 Working Paper when Billing to Branches at Price above Cost S CORPORATION Working Paper for Combined Financial Statements of Home Office and Branch X For the Year Ended December 31, Year 1 (Perpetual Inventory System: Billing above Cost) Adjusted TB Elimination Home Off Br X Combined Sales (400,000) (80,000) (480,000) Cost of Goods Sold 235,000 67,500 a (22,500) 280,000 Operating expenses 90,000 23,000 113,000 Net income 75,000 (10,500) b 22,500 Income statement Total 0 87,000 0 Statement of RE Retained E Jan 1 (70,000) Net income (75,000) Dividends 40,000 (70,000) 10,500 b(22,500) (87,000) 40,000 Retained E Dec 31 117,000 Balance sheet Cash 25,000 5,000 30,000 Trade A\R (net) 39,000 18,000 57,000 Inventories 45,000 22,500 a(7,500) 60,000 Investment in Br X 56,000 c (56,000) Allowance for over v (30,000) a 30,000 Equipment 150,000 150,000 Acc Dep. (10,000) (10,000) Trade A\P (20,000) (20,000) Home Office Common Stock (56,000) b 56,000 (150,000) (150,000) Retained earnings Total (117,000) 0 0 0 0 15 a) To reduce ending inventories and cost of goods sold of branch to cost, and to eliminate balance in Allowance for Overvaluation of Inventories: Branch X ledger account. b) To increase net income of branch by portion of merchandise markup that was realized. c) To eliminate reciprocal ledger accounts. Reconciliation of Reciprocal Accounts In a previous section, the nature of reciprocal accounts and the necessity for their reconciliation before the combined financial statements are prepared was described. The situation is comparable to that of reconciling the ledger account for Cash in Bank with the balance in the monthly bank statement. Illustration: Assume the home office and the branch accounting records contain the following data and the balances of the Home Office account and Investment in Branch accounts on Dec 31 are 41,500 Cr. and 49,500 Dr. respectively. Comparison of the two reciprocal accounts discloses four reconciling items. 1. A debit of 8,000 in Investment in Branch account without a related credit in Home Office account Merchandise shipped to branch on Dec 29 but not received at year end. Required journal in branch accounting records: Inventories in Transit Home Office 8,000 8,000 To record shipment of merchandise in transit from home office The inventories in transit must be included in inventories in hand. 2. A credit of 1,000 in the Investment in Branch account without a related debit in the Home Office account The home office collected trade accounts receivable of the branch. The journal entry required in the records of the branch on Dec 31: 16 Home Office 1,000 Trade A/R 1,000 To record collection of accounts receivable by home office 3. A debit of 3,000 in the Home Office ledger account without a related credit in Investment in Branch account The branch acquired equipment for 3,000 on Dec 28 and debited Home Office as equipment used by branch is carried in records of the home office. The journal entry required in the records of the home office: Equipment: Branch 3,000 Investment in Branch 3,000 To record equipment acquired by branch 4. A credit of 2,000 in the Home Office ledger account without a related debit in the Investment in Branch account Accounts receivable of the home office was collected on Dec 30 and recorded as credit to Home Office. Journal entry required in the records of the home office on Dec 31 Investment in Branch 2,000 Trade A/R 2,000 To record collection of receivable by branch The effect of the foregoing end of year journal entries is to update the reciprocal ledger accounts as shown below: 17 M COMPANY- HOME OFFICE AND A BRANCH RECONCILIATION OF RECIPROCAL LEDGER ACCOUNTS DEC 31, 19X9 Investment in Home Office Branch Balance before adjustment 49,500 Dr Add: 1. Merchandise shipped 41,500 Cr 8,000 4. Home office A/R collected by branch 2,000 Less: 2. Branch A/R Colleted by H.O. (1,000) 3. Equipment acquired By branch Adjusted balances (3,000) 48,500 48,500 Accounting for Foreign Branches and Foreign Currency Transactions Foreign Currency Transactions In most countries, a foreign currency is treated as a commodity or money market instrument. Foreign currencies are bought and sold by the international banking departments of commercial banks. The buying and selling of foreign currencies result in variation in the exchange rates of between the currencies of two countries. Exchange rates may be quoted as: Britain (pound) Foreign currency In dollars 1.6065 Dollars in foreign currency 0.6225 Ethiopia (birr) 0.1093 9.1520 The exchange rate illustrated above is the selling spot rate charged by the bank for current sales of the foreign currency. The bank’s buying spot rate for the currency typically is less than the selling spot rate, the agio or spread between the buying and the selling rates represents gross profit to a trader in foreign currency. 18 To illustrate, a US firm that requires £10,000 would pay $ 16,065 at the above exchange rate. A multinational enterprise may engage in sales, purchases, and loans with independent foreign enterprises as well as with its branches, divisions, influenced investees, or subsidiaries in other countries. If the transaction with independent foreign enterprise is denominated or expressed in terms of the currency of the multinational’s country (dollars), no accounting problem arises for the multinational enterprise. The sale, purchase, or loan transaction is recorded in that currency (dollar) in the accounting records of the multinational, the independent foreign enterprise must obtain the currency necessary to complete the transaction. Often, however, the transactions described above are negotiated and settled in terms of the foreign enterprise’s local currency unit (LCU). In such circumstances, the US enterprise must account for the transaction denominated in foreign currency in terms of US dollars. This accounting, described as foreign currency translation, is accomplished by applying the appropriate exchange rate between the foreign currency and the US dollar. To illustrate: assume that on April 18 Year 6, Worldwide Corporation purchased merchandise from a UK supplier at a cost of £100,000. The April 18, Year 6 selling spot rate was £1= $1.6065. The UK supplier made the sale on 30 day open account. Assuming Worldwide uses the perpetual inventory system, it records the purchase as follows: Inventories Trade Accounts Payable 160,650 160,650 To record purchase on a 30 day open account from a UK supplier for £100,000, translated at selling spot rate of £1= $1.6065. The selling spot rate was used in the journal entry, because it was the rate at which the liability could have been settled on April 18 Year 6. 19 Transaction Gains and Losses During the period that the trade account payable to the UK supplier remains unpaid, the selling spot rate for pound may change. If the selling spot rate decreases, Worldwide will realize a transaction gain; if the selling spot rate increases, Worldwide would incur a transaction loss. Transaction gains and losses are included in the measurement of net income. To illustrate, assume that on April 30 Year 6, the selling spot rate for pound was £1= $1.6050 and Worldwide prepares financial statements monthly. The journal entry with respect to the trade accounts payable would be: Trade Accounts Payable 150 Transaction Gains and Losses 150 To recognize transaction gain applicable April 18 Year 6, purchase from a UK supplier: [(100,000*1.6065) - (100,000*1.6050)]. Assume further that the selling spot rate on May 18, Year 6 was £1= $1.6030. The journal entry for payment of the liability is shown below: Trade A/P 160,500 Transaction Gains and Losses 200 Cash 160,300 To record payment of £100,000 and recognize transaction gain The above process essentially reflects two separate transactions. One transaction was the purchase of the merchandise; the second transaction was the acquisition of the foreign currency required to pay the liability for the merchandise purchased. This two transaction perspective was sanctioned by the FASB in FASB Statement No. 52. Advocates of an opposing viewpoint, the one transaction perspective, maintain that Worldwide’s total transaction gain of $350 should be applied to reduce the cost of merchandise purchased. Under this approach, there is no need to prepare the entry on April 30 but the following journal entry would be prepared on May 18, Year 6 (assuming 20 that all the merchandise purchased on April 18 have been sold by May 18): Trade Accounts Payable 160,650 Cost of Goods Sold 350 Cash 160,300 To record payment of £100,000 (100,000* 1.6030) to settle liability to the UK supplier and offset resultant transaction gain against cost of goods sold. Supporters of the one transaction perspective consider the original amount recorded as an estimate subject to adjustment when the exact cash outlay required for the purchase is known. Thus, the emphasis is on the cash payment aspect rather than the bargained price aspect of the transaction. The separability of the merchandising and financing aspects of a foreign trade transaction is an undeniable fact. In delaying the payment of a foreign trade purchase transaction, an importer has made a decision to take the risk of exchange rate fluctuations. This risk assumption is measured by the transaction gain or loss recorded at the time of payment for the purchase of merchandise (or on the dates of intervening financial statements). Accounting for Foreign Branches When the US multinational enterprise prepares consolidated financial statements that include the assets, liabilities, and operation of foreign subsidiaries or branches, the US enterprise must translate the amounts in the financial statements of the foreign entities from the entities’ functional currency to US dollars. Similar treatment must be given to the assets and income statement amounts associated with foreign subsidiaries that are not consolidated, and with other foreign investees for which the US enterprise uses the equity method of accounting. 21 Functional Currency FASB defines functional currency as follows: An entity’s functional currency is the currency of the primary economic environment in which the entity operates; normally, that is the currency of the environment in which an entity primarily generates and expends cash. For an entity with operations that are relatively self contained and integrated and within a particular country, the functional currency generally would be the currency of that country. The parent’s currency generally would be the functional currency for the operations that are direct and integral component or extension of the parent company’s operations. Alternative Methods for Translating Foreign Entity’s Financial Statements If the exchange rate for the functional currency of a foreign subsidiary or branch remained constant instead of fluctuating, translation of the foreign entity’s financial statement to US dollars would be simple. All financial statement amounts would be translated to US dollars at the constant exchange rate. However, exchange rates fluctuate frequently. Translation Methods Current exchange rate is the spot rate in effect on the balance sheet date of the foreign entity. Historical exchange rate is the spot rate in effect on the date a transaction takes place. Current /Non- current Method Current assets and current liabilities are translated at the exchange rate in effect on the balance sheet date of the foreign entity (current rate). All other assets and liabilities, and the elements of owners’ equity are translated at the historical rates in effect when the transactions were first recorded. 22 Depreciation and amortization are translated at historical rates applicable to the related assets. All other revenues and expenses are translated at an average exchange rate for the accounting period. Monetary/non-monetary Method/Temporal Method Monetary assets and liabilities- those representing claims or obligations expressed in a fixed monetary amount- are translated at the current exchange rate. All other assets liabilities and owners’ equity accounts are translated at appropriate historical rates. Average exchange rates are applied to all revenue and expenses except depreciation and amortization, and cost of goods sold which are translated at appropriate historical rates. Current Rate Method All balance sheet amounts other than owners’ equity are translated at the current exchange rate. Owners’ equity amounts are translated at historical rates. All revenue and expenses may be translated at the current rate on the respective transaction dates, if practical. Otherwise, an average exchange rate is used for all revenues and expenses. Standard for Translation Established by the Financial Accounting Standards Board Objectives of translation Provide information that is generally compatible with the exposed economic effects of an exchange rate change on an enterprise’s cash flow and equity Reflect, in consolidated statements, the financial results and relationships of the individual consolidated entities as measured in their functional currencies in conformity with US GAAP. 23 FASB Statement No. 52 adopted the current rate method described above for translating a foreign entity’s financial statements from the entity’s functional currency to the reporting currency of the parent company, which for a US enterprise is the US dollar. If a foreign entity’s accounting records are maintained in a currency other than its functional currency, account balances must be re measured to the functional currency before the financial statements may be translated. Re measurement essentially is accomplished by the monetary/non monetary method of translation. Translation of Financial Statements of Foreign Influenced Investee Assume that on May 31 Year 6, Colossus Company, a US multinational company, acquired 30% of the outstanding common stock of a corporation in Venezuela, which we term the Venezuela Investee. The functional currency of the foreign entity is Bolivar (B). Colossus acquired its investment in Venezuela Investee for B 600,000 when the selling spot rate was 1B=$0.25 for $150,000. Out of pocket costs may be disregarded. Stockholders equity of Venezuela Investee on May 31, Year 6 was as follows: B Common stock 500,000 Additional paid-in capital 600,000 Retained earnings 900,000 Total stockholders’ equity 2,000,000 Hence, no difference between equity and cost of investment of Colossus (2,000,000*0.3=600,000). The exchange rates for the bolivar were as follows: May 31, Year 6 $0.25 May 31 Year 7 0.27 Average for the year ended May 31, Year 7 0.26 24 VENEZUELA INVESTEE TRANSLATION OF FINANCIAL STATEMENTS TO US DOLLARS FOR YEAR ENDED MAY 31, YEAR 7 Venezuelan bolivars Exchange US dollars rate Net sales 6,000,000 0.26(1) 1,560,000 Costs and expenses 4,000,000 0.26(1) 1,040,000 Net income 2,000,000 Income Statement 520,000 Statement of Retained Earnings Retained earnings, beg 900,000 0.25(2) 225,000 Add: Net Income 2,000,000 520,000 Sub totals 2,920,000 745,000 Less: Dividends Retained earnings, ending 600,000 0.27(3) 2,300,000 162,000 583,000 Balance Sheet Assets Current assets Plant assets (net) Other assets Total assets 200,000 0.27(3) 54,000 4,500,000 0.27(3) 1,215,000 300,000 0.27(3) 81,000 5,000,000 1,350,000 Liabilities & Stockholders’ Equity Current liabilities 100,000 0.27(3) 27,000 Long term debt 1,500,000 0.27(3) 405,000 Common stock 500,000 0.25(2) 125,000 Additional paid in capital 600,000 0.25(2) 150,000 Retained earnings 2,300,000 Cumulative translation adj. Total liab & stockholders’ eq 5,000,000 583,000 60,000 1,350,000 25 (1) Average rate for year ended May 31, Year 7 (2) Historical rate (on May 31, Year 6, date of investment by Colossus) (3) Current rate (May 31, Year 7) (4) A balancing figure labeled cumulative translation adjustments, which is not a ledger account, is used to reconcile the balances of total liabilities and stockholders’ equity with total assets. Following the translation, Colossus prepares the following entries under the equity method of accounting for the investment in common stock: Investment in Venezuela Investee ($520,000*.3) 156,000 Investment Income 156,000 To record 30% of net income of Venezuela Investee Dividends Receivable ($162,000*.3) 48,600 Investment in Venezuela Investee 48,600 To record dividends received from Venezuela investee After the foregoing journal entries are posted, the investment ledger of Colossus Company would have a balance of 257,400Dr composed of: Opening/original investment 150,000Dr Net income 156,000Dr Dividend Balance 48,600Cr 257,400Dr Translation and Consolidation of Financial Statements of Foreign Subsidiary To illustrate, assume that on August 31, 1999 SoPac Corporation a US enterprise with no other subsidiaries, acquired at the selling spot rate of $NZ1=$0.52 a draft for 500,000 New Zealand dollars ($NZ), which it issued to acquire all 10,000 authorized $NZ 50 par common stock of newly organized Anzac Ltd., a New Zealand enterprise. 26 SoPac prepared the following journal entry for the investment: Aug. 31 Investment in Anzac Ltd. ($NZ 500,000*0.52) 260,000 Cash 260,000 To record acquisition of 10,000 shares of $NZ50 par common stock of Anzac, Ltd. Anzac, Ltd was self contained in New Zealand and its functional currency is the New Zealand dollar. ANZAC, LTD. INCOME STATEMENT FOR THE YEAR ENDED AUGUST 31, 2000 $NZ Revenue: Net sales 240,000 Other 60,000 Total Income 300,000 Costs and expenses Cost of goods sold Operating expenses Total costs and expenses Net income (retained earnings, ending) 180,000 96,000 276,000 24,000 27 ANZAC, LTD. BALANCE SHEET AUGUST 31, 2000 Assets Cash 10,000 Trade accounts receivable (net) 40,000 Inventories 180,000 Short term prepayments 4,000 Plant assets (net) 320,000 Intangible assets (net) 20,000 Total assets 574,000 Liabilities and Stockholders’ Equity Notes payable 20,000 Trade accounts payable 30,000 Total liabilities 50,000 Common stock, $NZ50 par 500,000 Retained earnings 24,000 Total stockholders’ equity 524,000 Total liabilities & stockholders’ equity 574,000 The exchange rates for the New Zealand dollar were as follows: Aug 31, 1999 $0.52 Aug 31, 2000 $0.50 Average for the year $0.51 28 ANZAC, LTD. Translation of Financial Statements to US Dollars FOR THE YEAR ENDED AUGUST 31, 2000 Exchange $NZ rate Net sales 240,000 Other 60,000 Total Income 0.51(1) 0.51(1) 300,000 USD 122,400 30,600 153,000 Costs and expenses Cost of goods sold 180,000 0.51(1) 91,800 96,000 0.51(1) 48,960 Operating expenses Total costs and expenses 276,000 Net income (retain ear, ending) 140,760 24,000 12,240 Cash 10,000 0.50(2) 5,000 Trade accounts receivable (net) 40,000 0.50(2) 20,000 180,000 0.50(2) 90,000 4,000 0.50(2) 2,000 320,000 0.50(2) 160,000 20,000 0.50(2) 10,000 Inventories Short term prepayments Plant assets (net) Intangible assets (net) Total assets 574,000 287,000 Notes payable 20,000 0.50(2) Trade accounts payable 30,000 0.50(2) 15,000 500,000 0.52(3) 260,000 Common stock, $NZ50 par Retained earnings 24,000 Foreign Curr. Tran. Adj Total liab & stockholders’ equity 10,000 12,240 (10,240) 574,000 287,000 (1) Average for year ended Aug. 31,2000 (2) Current rate On Aug. 31,2000 (3) Historical rate of Aug. 31,1999 29 Following the translation, SoPac prepares the following journal entries in US dollars under the equity method of accounting for investment in common stock: Investment in Anzac Common Stock 12,240 Intracompany Investment Income 12,240 To record 100% of net income of Anzac Ltd Foreign Currency Translation Adjustments 10,240 Investment in Anzac Common Stock 10,240 To record 100% of other comprehensive income component of Anzac Ltd.’s stockholders’ equity After the foregoing journal entries are posted, the balance of SoPac’s Investment in Anzac Ltd. Common Stock ledger account is $ 262,000 (260,000+12,240-10,240), which is equal to the stockholder’s equity of Anzac, Ltd., including foreign currency translation adjustments (260,000+12,240-10,240). SoPac is now able to prepare the following working paper elimination I journal entry format. SOPAC CORPORATION Working Paper Elimination August 31, 2000 (a) Common Stock-Anzac Intracompany Investment Income-SoPac Investment in Anzac, Ltd., Common Stock-SoPac Foreign Currency Translation Adj.- SoPac 260,000 12,240 262,000 10,240 To eliminate intracompany investment and equity accounts of subsidiary 30