Académique Documents
Professionnel Documents
Culture Documents
CHAPTER 10
TRANSLATION OF FOREIGN
CURRENCY FINANCIAL STATEMENTS
Chapter Outline
I.
II. The primary objective of the temporal method is to maintain the underlying valuation method
used by the foreign entity to account for its assets and liabilities.
A. Assets and liabilities carried at current or future value are translated at the current
exchange rate. Assets and liabilities carried at cost and stockholders' equity items are
translated at a historical exchange rate.
B. By translating some assets at the current exchange rate and others at historical rates the
temporal method distorts financial ratios calculated in the foreign currency.
C. Most income statement items are translated at average-for-the-period rates. However,
cost-of-goods-sold, depreciation, and amortization expense are translated at relevant
historical exchange rates.
D. Balance sheet exposure under the temporal method is defined as cash, marketable
securities, and receivables minus total liabilities. A net liability exposure often exists.
1. When a liability balance sheet exposure exists, depreciation of the foreign currency
results in a positive translation adjustment (gain) and appreciation of the foreign
currency results in a negative translation adjustment (loss).
2. Reporting a translation loss when the foreign currency appreciates is thought to be
inconsistent with economic reality.
10-1
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
III. With the current rate method, the net investment in a foreign operation is considered to be
exposed to foreign exchange risk.
A. Assets and liabilities are translated at the current exchange rate; equity is translated at
historical rates.
B. Translating assets which are carried at cost using the current exchange rate results in a
translated value which is not readily interpretable; it is neither a current value nor a
historical cost.
C. However, translating all assets at the current rate does maintain underlying ratios and
relationships that exist in the foreign currency statements.
D. Revenues and expenses which occur evenly throughout the period are translated at the
average-for-the-period exchange rate. Income items, such as gains and losses, which
are the result of a discrete event, are translated at the actual exchange rate on the date
of occurrence.
E. Balance sheet exposure under the current rate method is equal to the foreign entity's net
assets (stockholders' equity).
1. Appreciation in the foreign currency results in a positive translation adjustment
(gain); depreciation results in a negative translation adjustment (loss).
IV. FASB Accounting Standards Codification Topic 830, Foreign Currency Matters, (FASB ASC
830) provides guidelines for the translation of foreign currency financial statements by U.S.based multinational corporations. The appropriate translation method and disposition of
translation adjustment depends upon the functional currency of the foreign entity.
A. The functional currency is the primary currency of the foreign entity's operating
environment. It can be either the U.S. dollar or a foreign currency.
1. U.S. GAAP lists six indicators that are to be used in determining an entity's functional
currency. There are no guidelines as to how these indicators are to be weighted.
B. If a foreign currency is the functional currency, the foreign entity's financial statements
are "translated" using the current rate method and the resulting translation adjustment is
reported as a separate component of equity. The average-for-the-period exchange rate
is used to translate the foreign entity's income statement.
1. Upon the sale or liquidation of a specific foreign entity, the cumulative translation
adjustment related to that entity is taken to income as an adjustment to the gain or
loss on sale or liquidation.
C. If the U.S. dollar is the functional currency, foreign currency financial statements are
"remeasured" using the temporal method with "remeasurement" gains and losses
reported in operating income.
D. If a foreign entity operates in a highly inflationary economy (cumulative three-year
inflation greater than 100%), its financial statements are remeasured into U.S. dollars
using the temporal method and remeasurement gains and losses are reported in
income.
V. Some companies hedge the balance sheet exposures of their foreign entities so as to avoid
adverse effects on income and/or stockholders' equity.
A. FASB Accounting Standards Codification Topic 815, Derivatives and Hedging (FASB
ASC 815) refers to this as a hedge of a net investment in a foreign operation and
stipulates that gains and losses on hedging instruments used in this manner should be
treated in the same fashion as the translation adjustment (remeasurement gain/loss)
being hedged.
B. The paradox of hedging balance sheet exposure is that by avoiding a translation
adjustment (remeasurement gain/loss), realized foreign exchange gains and losses can
arise.
10-2
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-3
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Answers to Questions
1. The two major issues related to the translation of foreign currency financial statements are:
(a) which method should be used and (b) where should the resulting translation adjustment
be reported in the consolidated financial statements. The first issue relates to determining
the appropriate exchange rate (historical, current, or average for the current period) for the
translation of foreign currency balances. Those items translated at the current exchange
rate are exposed to translation adjustment. The second issue relates to whether the
translation adjustment should be treated as a gain or loss in income, or should be deferred
as a separate component of stockholders equity.
2. Balance sheet exposure arises when a foreign currency balance is translated at the current
exchange rate. By translating at the current exchange rate, the foreign currency item in
essence is being revalued in U.S. dollar terms on the consolidated financial statements.
There will be either a net asset balance sheet exposure or net liability balance sheet
exposure depending upon whether assets translated at the current rate are greater or less
than liabilities translated at the current rate. Balance sheet exposure generates a translation
adjustment which does not result in an inflow or outflow of cash. Transaction exposure,
which results from the receipt or payment of foreign currency, generates foreign exchange
gains and losses which are realized in cash.
3. Although balance sheet exposure does not result in cash inflows and outflows, it does
nevertheless affect amounts reported in consolidated financial statements. If the foreign
currency is the functional currency, translation adjustments will be reported in stockholders
equity. If translation adjustments are negative and therefore reduce total stockholders
equity, there is an adverse (inflationary) impact on the debt to equity ratio. Companies with
restrictive debt covenants requiring them to stay below a maximum debt to equity ratio, may
find it necessary to hedge their balance sheet exposure so as to avoid negative translation
adjustments being reported. If the U.S. dollar is the functional currency or an operation is
located in a high inflation country, remeasurement gains and losses are reported in income.
Companies might want to hedge their balance sheet exposure in this situation to avoid the
adverse impact remeasurement losses can have on consolidated income and earnings per
share.
The paradox in hedging balance sheet exposure is that, by agreeing to receive or deliver
foreign currency in the future under a forward contract, a transaction exposure is created.
This transaction exposure is speculative in nature, given that there is no underlying inflow or
outflow of foreign currency that can be used to satisfy the forward contract. By hedging
balance sheet exposure, a company might incur a realized foreign exchange loss to avoid
an unrealized negative translation adjustment or unrealized remeasurement loss.
4. The gains and losses arising from financial instruments used to hedge balance sheet
exposure are treated in a similar manner as the item the hedge is intended to cover. If the
foreign currency is the functional currency, gains and losses on hedging instruments will be
taken to accumulated other comprehensive income. If the U.S. dollar is the functional
currency, gains and losses on the hedging instruments will be offset against the related
remeasurement gains and losses.
10-4
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
5. The major concept underlying the temporal method is that the translation process should
result in a set of translated U.S. dollar financial statements as if the foreign subsidiarys
transactions had actually been carried out using U.S. dollars. To achieve this objective,
assets carried at historical cost and stockholders equity are translated at historical
exchange rates; assets carried at current value and liabilities (carried at current value) are
translated at the current exchange rate. Under this concept, the foreign subsidiarys
monetary assets and liabilities are considered to be foreign currency cash, receivables, and
payables of the parent which are exposed to transaction risk. For example, if the foreign
currency appreciates, then the foreign currency receivables increase in U.S. dollar value
and a gain is recognized. Balance sheet exposure under the temporal method is analogous
to the net transaction exposure which exists from having both receivables and payables in a
particular foreign currency.
The major concept underlying the current rate method is that the entire foreign investment is
exposed to foreign exchange risk. Therefore all assets and liabilities are translated at the
current exchange rate. Balance sheet exposure under this concept is equal to the net
investment.
6. The Retained Earnings balance is created by a multitude of transactions: all revenues,
expenses, gains, losses, and dividends since the companys inception. Identifying each
component of this account (so that a separate translation can be made) would be virtually
impossible. Therefore, in the initial year that Statement 52 was applied, the ending balance
calculated under Statement 8 was merely brought forward. Thereafter, the ending balance
translated each year for retained earnings becomes the beginning figure to be reported for
the following year.
7. The major differences relate to non-monetary assets carried at historical cost and related
expenses, i.e., inventory and cost of goods sold; property, plant, and equipment and
depreciation expense; and intangible assets and amortization expense. Under the temporal
method, these items are all translated at historical exchange rates. Under the current rate
method, the assets are translated at the current exchange rate and the related expenses are
translated at the average exchange rate for the current period.
8. The functional currency is the currency of the subsidiarys primary economic environment. It
is usually identified as the currency in which the company generates and expends cash.
FASB ASC 830 recommends that several factors such as the location of primary sales
markets, sources of materials and labor, the source of financing, and the amount of
intercompany transactions should be evaluated in identifying an entitys functional currency.
FASB ASC 830 does not provide any guidance as to how these factors are to be weighted
(equally or otherwise) when identifying an entitys functional currency.
9. The foreign subsidiary's net asset position in foreign currency at the beginning of the period
is first determined. Changes in net assets are determined to explain the net asset balance
in foreign currency at the end of the period. The beginning net asset position and changes
in net assets are translated at appropriate exchange rates and the ending net asset position
in dollars is determined.
The ending net asset balance in foreign currency is then translated at the current rate and
this result is subtracted from the ending net asset position in dollars (already calculated).
The difference is the translation adjustment. It is positive if the actual dollar net asset
position is less than the net asset position based on the current exchange rate. The
translation adjustment is negative if the actual dollar net asset position is greater than if
translated at the current rate.
The cumulative translation adjustment is reported on the U.S. dollar Balance Sheet in the
Stockholders Equity Section as a part of Accumulated Other Comprehensive Income.
10-5
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10. One theory mentioned by the FASB identifies the translation adjustment as a measure of
unrealized increases and decreases that have occurred in the value of the foreign subsidiary
because of exchange rate changes. A second theory argues that this adjustment is no more
than a mechanically derived number that must be included to keep the balance sheet in
equilibrium although the figure has no intrinsic meaning. The FASB did not indicate that
either theory is considered more appropriate.
11. Translation is required when a foreign currency is the functional currency. Remeasurement
is required in two situations:
a. The U.S. dollar is the functional currency.
b. The foreign subsidiary operates in a highly inflationary country.
Remeasurement is carried out using the temporal method, with remeasurement gains and
losses reported in consolidated income. Translation is done using the current rate method
and the resulting translation adjustment is carried as a separate component of stockholders
equity.
12. The temporal method must be used to remeasure the financial statements of operations in
highly inflationary countries. One reason for mandating the use of the temporal method is
that it avoids the disappearing plant problem that exists when the current rate method is
used. Under the current rate method, fixed assets are translated at current exchange rates.
With high rates of inflation, the foreign currency will depreciate significantly. When the
historical cost of fixed assets is translated at a significantly lower current exchange rate, the
dollar value of fixed assets disappears. This problem is avoided by translating at the
historical exchange rate as is done under the temporal method.
13. Differences exist between IFRS and U.S. GAAP with regard to (a) the hierarchy of factors
used to determine the functional currency and (b) the method used to translate the financial
statements of a subsidiary located in a hyperinflationary country.
IAS 21 establishes primary factors and other factors to be considered in determining an
entitys functional currency. When the indicators are mixed and the functional currency is
not obvious, the parent must give priority to the primary indicators in determining the foreign
entitys functional currency. U.S. GAAP does not have a similar hierarchy.
In translating the foreign currency financial statements of a subsidiary located in a highly
inflationary economy, IAS 21 requires financial statements to first be restated for local
inflation and then translated into the parents currency using the current exchange rate for all
financial statement items. In contrast, U.S. GAAP requires use of the temporal method with
no adjustment for inflation in this situation.
10-6
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Answers to Problems
1. C (Definition of functional currency)
2. C (Comparison of current rate and temporal methods)
3. C (Translation process (current rate method))
4. B (Determine appropriate translation method and resulting translation
adjustment)
Because the peso is the functional currency, the financial statements must
be translated using the current rate method. Therefore, answers a and d
can be eliminated. Because the subsidiary has a net asset position and the
peso has appreciated from $.16 to $.19, a positive translation adjustment
will result.
5. A (Translation process (current rate method) asset and related expense)
All asset accounts are translated at current rates.
6. A (Translation process (current rate method) assets)
Because the foreign currency is the functional currency, a translation is
required. All assets accounts are translated at current rates.
7. C (Remeasurement process (temporal method) assets)
Because the U.S. dollar is the functional currency, a remeasurement is
required. All receivables are remeasured at current rates. Assets carried at
historical cost, such as prepaid insurance and goodwill, are remeasured at
historical rates.
8. A (Remeasurement process (temporal method) inventory)
The U.S. dollar is the foreign subsidiarys functional currency, so a
remeasurement is appropriate. Inventory is translated at the historical
exchange rate [100,000 x $.16 = $16,000].
9. A (Remeasurement process (temporal method) cost of goods sold)
The U.S. dollar is the foreign subsidiarys functional currency, so a
remeasurement is appropriate. Cost of goods sold is translated at the
historical rate in effect when the inventory was acquired [100,000 x $.16 =
$16,000].
10. D (Translation process (current rate method) marketable securities and
inventory)
The foreign currency is the functional currency, so a translation is
appropriate. All assets are translated at the current exchange rate of $.19.
10-7
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
FCU
P20,000
x $.15 =
$ 3,000
10,000
P30,000
x $.19 =
1,900
$ 4,900
P30,000
x $.21 =
$ 6,300
$(1,400)
P100,000
x $.16 =
$16,000
50,000
x $.20 =
10,000
(60,000)
(30,000)
(10,000)
P 50,000
x $.16 =
x $.18 =
x $.21 =
(9,600)
(5,400)
(2,100)
$ 8,900
P 50,000
x $.22 =
(11,000)
$(2,100)
10-8
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-9
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
21. (continued)
Common stockas an equity account, use historic rate at time of recording,
the date of issuance.
22. (5 minutes) Determine Translated Values under the Current Rate Method
As a translation, both the asset (inventory) and the liability (accounts
payable) utilize the current exchange rate at the balance sheet date
(December 31). Thus, the translated values are as follows:
Inventory
Remeasurement
$.16 C
$.16 C
$.26 H
$.19 A
$.25 H
$.26 H
$.16 C
$.28 H
$.26 H
$.20 H
$.16 C
$.25 H
$.19 A
$.19 A
10-10
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Cash
Inventory
Fixed assets
Total
Notes payable
Owners' equity
Translation adjustment
Retained earnings
(remeasurement loss)
Total
Translation
CHF
Rate
800,000 $ 1.10
1,300,000 $ 1.10
4,000,000 $ 1.10
6,100,000
2,100,000 $ 1.10
4,000,000 $ 1.00
6,100,000
RemeasureUS$
ment Rate
880,000 $ 1.10
1,430,000 $ 1.00
4,400,000 $ 1.00
6,710,000
2,310,000 $ 1.10
4,000,000 $ 1.00
400,000
US$
880,000
1,300,000
4,000,000
6,180,000
2,310,000
4,000,000
(130,000)
6,180,000
6,710,000
CHF
4,000,000
4,000,000
$
$
US$
1.00 H $ 4,000,000
1.10 C
4,400,000
$ (400,000)
CHF
(1,300,000) $
US$
1.00 H $ (1,300,000)
(1,300,000) $
1.10 C
$
(1,430,000)
130,000
10-11
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
24. (continued)
Economic Relevance of Remeasurement Loss
The remeasurement loss arises because the Swiss subsidiary has a net
monetary liability position of CHF1,300,000 (Cash of CHF800,000 less Notes
payable of CHF2,100,000) and the Swiss franc has appreciated by $.10
[CHF1,300,000 x $.10 = $130,000]. The loss is unrealized. It would be
realized only if the Swiss subsidiary converted its Swiss franc cash into
dollars at December 31, thereby realizing a transaction gain of $80,000
[CHF800,000 x ($1.10-$1.00)], and the parent paid off the Swiss franc note
payable using U.S. dollars, thereby realizing a transaction loss of $210,000
[CHF2,100,000 x ($1.10-$1.00)]. (The note could have been paid at December
1 for $2,100,000 [CHF2,100,000 x $1.00]. At December 31, it takes $2,310,000
to pay off the note [CHF2,100,000 x $1.10].)
25. (15 minutes) (Determine the amounts at which foreign currency balances are
reported on a foreign subsidiarys trial balance and in the parents
consolidated financial statements)
a. Remeasurement of Swiss franc (CHF) balances into Israeli shekels (ILS)
to report on the Israeli subsidarys trial balance.
December 31, 2015
Interest expense
Interest payable
Note payable
CHF
25,000 x
31,250 x
500,000 x
Exchange Rate
3.95 A
=
4.02 C
=
4.02 C
=
ILS*
98,750
125,625
2,010,000
* Amounts at which the CHF balances are carried on the ILS trial balance
b. Translation of remeasured Swiss franc (CHF) balances into U.S. dollars
(USD) to report in the U.S. parents consolidated financial statements.
December 31, 2015
Interest expense
Interest payable
Note payable
ILS
98,750 x
125,625 x
2,010,000 x
Exchange Rate
USD**
0.27 A
= 26,662.50
0.25 C
= 31,406.25
0.25 C
= 502,500.00
** Amounts at which the CHF balances are reported in the USD financial
statements
10-12
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
26. (30 minutes) (Prepare financial statements for a foreign subsidiary and then
translate them into U.S. dollars)
Fenwicke Company Subsidiary
Income Statement
LCU
Rent revenue
60,000
x $1.90 A
Interest expense
(10,000)
x $1.90 A
Depreciation expense
(14,000)
x $1.90 A
Repair expense
(4,000)
x $1.85*H
Net income
32,000
=
=
=
=
U.S. Dollars
$114,000
(19,000)
(26,600)
(7,400)
$ 61,000
* Repair expense is the only expense not incurred evenly throughout the
year.
Statement of Retained Earnings
LCU
Retained earnings, 1/1
-0Net income
32,000
(above)
Dividends, 12/31
(5,000)
x $1.80 H
Retained earnings, 12/31
27,000
Cash
Accounts receivable
Building
Accumulated depreciation
Total assets
Interest payable
Note payable
Common stock
Retained earnings
Translation adjustment
Total liabilities and equities
Balance Sheet
LCU
41,000
x
10,000
x
140,000
x
(14,000)
x
177,000
10,000
x
100,000
x
40,000
x
27,000
$1.80 C
$1.80 C
$1.80 C
$1.80 C
$1.80 C
$1.80 C
$2.00 H
(above)
(below)
177,000
U.S. Dollars
-0$61,000
=
(9,000)
$52,000
U.S. Dollars
$ 73,800
18,000
252,000
(25,200)
$318,600
=
$ 18,000
=
180,000
=
80,000
52,000
(11,400)
$318,600
=
=
=
=
-0x $2.00
(above)
$ 80,000
61,000
x $1.80
(9,000)
$132,000
x $1.80
120,600
$ 11,400
10-13
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
27. (30 minutes) (Prepare a statement of cash flows for a foreign subsidiary and
then translate it into U.S. dollars)
Fenwicke Company Subsidiary
Statement of Cash Flows
LCU
U.S. Dollars
Operating Activities:
Net income
32,000 (from prob 26)
$ 61,000
plus: depreciation
14,000
x $1.90 A =
26,600
less: increase in accounts receivable (10,000)
x $1.90 A =
(19,000)
plus: increase in interest payable
10,000
x $1.90 A =
19,000
Cash flow from operations
46,000
87,600
Investing Activities:
Purchase of building
(140,000)
x $2.00 H = (280,000)
Financing Activities:
Sale of common stock
40,000
x $2.00 H =
80,000
Borrowing on note
100,000
x $2.00 H = 200,000
Dividends
(5,000)
x $1.80 H =
(9,000)
135,000
271,000
Increase in cash
41,000
78,600
Effect of exchange rate change on cash
(4,800)
Cash, 1/1
-0-0Cash, 12/31
41,000
x $1.80 C = $ 73,800
10-14
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
KM30,000
x $.32 =
$ 9,600
5,000
1,000
x $.34 =
x $.35 =
1,700
350
(3,000)
(2,000)
KM31,000
x $.41 =
x $.37 =
(1,230)
( 740)
$ 9,680
KM31,000
x $.42 =
(13,020)
$(3,340)
x $.32 =
$ ( 960)
x $.34 =
x $.35 =
5,100
1,750
x $.39 =
x $.40 =
x $.41 =
(4,680)
(1,600)
(1,230)
$(1,620)
x $.42 =
(840)
$ (780)
10-15
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
90,000 LCU x
$0.35 =
$31,500
45,000 LCU x
(27,000) LCU x
108,000 LCU
$0.36 =
$0.37 =
16,200
(9,990)
$37,710
108,000 LCU x
$0.41 =
44,280
$(6,570)
20,000 LCU x
$0.35 =
$7,000
45,000 LCU x
(27,000) LCU x
38,000 LCU
$0.36 =
$0.37 =
16,200
(9,990)
$13,210
38,000 LCU x
$0.41 =
15,580
$(2,370)
70,000 LCU
70,000 LCU
x $.41 =
x $.34 =
$28,700
$23,800
30. (10 minutes) (Determine the appropriate exchange rate under the current rate
method [translation] and temporal method [remeasurement])
(a) Current Rate Method
Account
Translation
Sales
$0.20 A
Inventory
$0.22 C
Equipment
$0.22 C
Rent expense
$0.20 A
Dividends
$0.21 H
Notes receivable
$0.22 C
Accumulated depreciation--equipment $0.22 C
Salary payable
$0.22 C
Depreciation expense
$0.20 A
10-16
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
31. (30 minutes) (Determine translation adjustment; prepare journal entries for
forward contract hedge of balance sheet exposure; determine amount to be
reported in accumulated other comprehensive income)
a. Net assets, 1/1 (132,000 54,000)
Change in net assets:
Net income
Dividends, 3/1
Dividends, 10/1
Net assets, 12/31
Net assets at current
exchange rate, 12/31
Translation adjustment (negative)
78,000 kites
x $0.80 =
$62,400
26,000 kites
(5,000) kites
(5,000) kites
94,000 kites
x $0.77 =
x $0.78 =
x $0.76 =
20,020
(3,900)
(3,800)
$74,720
94,000 kites
x $0.75 =
70,500
$ 4,220
10-17
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
16,400* KQ
$27,516
16,400 KQ x 1.62
26,568
$ 948
* This amount can be verified as ending assets (24,400 KQ) minus ending
liabilities (8,000 KQ) net assets, 12/31 = 16,400 KQ.
10-18
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
32. (continued)
b. Remeasurement of Subsidiary Trial Balance
Cash
Accounts Receivable
Equipment
Accumulated Depreciation
Land
Accounts Payable
Notes Payable
Common Stock
Dividends
Sales
Salary Expense
Depreciation Expense
Miscellaneous Expense
8,000
9,000
3,000
600
5,000
3,000
5,000
10,000
4,000
25,000
5,000
600
9,000
KQ x 1.62
KQ x 1.62
KQ x 1.71
KQ x 1.71
KQ x 1.59
KQ x 1.62
KQ x 1.62
KQ x 1.71
KQ x 1.66
KQ x 1.64
KQ x 1.64
KQ x 1.71
KQ x 1.64
Debits
$12,960
14,580
5,130
Credits
$ 1,026
7,950
4,860
8,100
17,100
6,640
41,000
8,200
1,026
14,760
$71,246
840
$72,086
$72,086
x 1.71
x 1.59
x 1.66
x 1.64
x 1.64
(5,130)
(7,950)
(6,640)
(8,200)
(14,760)
9,000* KQ
$15,420
9,000 KQ x 1.62
14,580
$ 840
* This amount can be verified as ending assets (17,000 KQ) minus ending
liabilities (8,000 KQ) net assets, 12/31 = 9,000 KQ.
10-19
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Sales
Cost of goods sold
Gross profit
Less: Operating expenses
Gain on sale of equipment
Net income
Goghs
270,000
(155,000)
115,000
(54,000)
10,000
71,000
Ex Rate
1.59
1.59
1.59
1.72
Code
A
A
A
H
U.S. Dollars
429,300
(246,450)
182,850
(85,860)
17,200
114,190
Goghs
216,000
71,000
(26,000)
261,000
Ex Rate
given
above
1.61
Code
U.S. Dollars
395,000
114,190
(41,860)
467,330
Balance Sheet
December 31, 2015
Goghs
Assets
Cash
Receivables
Inventory
Fixed assets (net)
Total assets
Liabilities and Equities
Liabilities
Common stock
Retained earnings, 12/31
Translation adjustment
Total liabilities and equities
Ex Rate
Code
U.S. Dollars
44,000
116,000
58,000
339,000
557,000
1.54
1.54
1.54
1.54
C
C
C
C
67,760
178,640
89,320
522,060
857,780
176,000
120,000
1.54
2.08
C
H
271,040
249,600
above
467,330
(131,710)
856,260
261,000
557,000
10-20
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
33. (continued)
Calculation of Translation Adjustment:
Goghs
336,000
71,000
(26,000)
381,000
381,000
Ex Rate Code
1.67
BOY
above
above
1.54
given
U.S. Dollars
561,120
114,190
(41,860)
633,450
586,740
46,710
85,000
131,710
10-21
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
KR
35,000
Exchange
Rate
x $3.00
=
US$
$105,000
13,000
10,000
162,000
x
x
x
$3.10
$3.30
$3.20
=
=
=
40,300
33,000
518,400
(64,000)
(57,000)
(21,500)
(45,000)
(7,000)
25,500
x
x
x
x
x
$3.10
$3.40
$3.20
$3.20
$3.20
=
=
=
=
=
(198,400)
(193,800)
(68,800)
(144,000)
(22,400)
$69,300
25,500
$3.50
89,250
$(19,950)
KR
124,000
Exchange
Rate
x $3.00
=
13,000
8,500
162,000
x
x
x
$3.10
$3.30
$3.20
=
=
=
40,300
28,050
518,400
(57,000)
(40,000)
(21,500)
(45,000)
(7,000)
137,000
x
x
x
x
x
$3.40
$3.20
$3.20
$3.20
$3.20
=
=
=
=
=
(193,800)
(128,000)
(68,800)
(144,000)
(22,400)
$401,750
137,000
$3.50
479,500
$ (77,750)
US$
$372,000
Canadian Dollars
Debit
Credit
17,150
4,750
10,000
20,650
500
Pesos
49,000
19,000
40,000
59,000
2,000
x .35 C
x .25 H
x .25 H
x .35 C
x .25 H
23,000
x .30 A (14)
28,000
28,000
68,000
21,000
9,000
124,000
30,000
Remeasurement loss
Total
6,900
x .34 A (15)
x .34 A (15) 9,520
x .34 A (15) 23,120
x .35 C
7,350
x .34 A
3,060
x .34 A
given
Schedule One
.32
10
81,110
9,520
42,160
7,530
81,110
Canadian Dollars
(5,120)
.34
42,160
.34
.34
(23,120)
( 3,060)
10,860
.35
10,850
10
10-23
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
35. (continued)
b. and c.
The following C$ financial statements are produced by combining the figures
from the main operation with the remeasured figures from the branch
operation. The Branch Operation and Main Office accounts offset each
other. Cost of goods sold for the Mexican branch is determined by
combining beginning inventory, purchases, and ending inventory as
remeasured in C$.
Income Statement
c. Translation into U.S. dollars
For the Year Ended December 31, 2015
Current Rate Method
Sales
Cost of goods sold
Gross profit
Depreciation expense
Salary expense
Utility expense
Gain on sale of equipment
Remeasurement loss
Net income
C$
354,160
(223,500)
130,660
(8,500)
(29,060)
(9,000)
5,000
(10)
C$
89,090
x .67 A =
x .67 A =
x
x
x
x
x
.67 A
.67 A
.67 A
.68 H
.67 A
=
=
=
=
=
$ 237,287.20
(149,745.00)
87,542.20
(5,695.00)
(19,470.20)
(6,030.00)
3,400.00
(6.70)
$ 59,740.30
C$
C$
135,530
89,090
( 28,000)
196,620
Given
Above
x .69 H =
$ 70,421.00
59,740.30
(19,320.00)
$110,841.30
10-24
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
35. (continued)
b. and c.
Balance Sheet
December 31, 2015
Cash
Receivables
Inventory
Buildings and equipment
Accumulated depreciation
Total
C$
C$
Accounts payable
C$
Notes payable
Common stock
Retained earnings
Cumulative translation adjustment
Total
C$
46,650
75,350
107,520
177,000
(31,750)
374,770
52,150
76,000
50,000
196,620
374,770
x
x
x
x
x
.65 C
.65 C
.65 C
.65 C
.65 C
= $ 30,322.50
=
48,977.50
=
69,888.00
= 115,050.00
= (20,637.50)
$243,600.50
x .65 C = $ 33,897.50
x .65 C =
49,400.00
x .45 H =
22,500.00
Above
110,841.30
Schedule Two 26,961.70
$ 243,600.50
$129,871.00
59,740.30
(19,320.00)
$170,291.30
160,303.00
9,988.30
(36,950.00)
$(26,961.70)
10-25
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
36. (90 minutes) (Translate foreign currency financial statements and prepare
consolidation worksheet)
Step One
Simbel's financial statements are first translated into U.S. dollars after
reclassification of the 10,000 pound expenditure for rent from rent expense
to prepaid rent. Credit balances are in parentheses.
Translation Worksheet
Exchange
Account
Pounds
Rate
Dollars
Sales
(800,000)
0.274
(219,200)
Cost of goods sold
420,000
0.274
115,080
Salary expense
74,000
0.274
20,276
Rent expense (adjusted)
36,000
0.274
9,864
Other expenses
59,000
0.274
16,166
Gain on sale of fixed
assets, 10/1/15
(30,000)
0.273
(8,190)
Net income
(241,000)
(66,004)
R/E, 1/1/15
Net income
Dividends
R/E,12/31/15
Cash and receivables
Inventory
Prepaid rent (adjusted)
Fixed assets
Total
Accounts payable
Notes payable
Common stock
Addl paid-in capital
Retained earnings, 12/31/15
Subtotal
Cumulative translation
adjustment (negative)
Total
(133,000)
(241,000)
50,000
(324,000)
Schedule 1 (38,244)
Above
(66,004)
0.275
13,750
(90,498)
146,000
297,000
10,000
455,000
908,000
0.270
0.270
0.270
0.270
39,420
80,190
2,700
122,850
245,160
(54,000)
(140,000)
(240,000)
(150,000)
(324,000)
0.270
0.270
0.300
0.300
Above
(14,580)
(37,800)
(72,000)
(45,000)
(90,498)
(259,878)
Schedule 2
14,718
(245,160)
(908,000)
10-26
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
36. (continued)
Schedule 1Translation of 1/1/15 Retained Earnings
Retained earnings, 1/1/14
Net income, 2014
Dividends, 6/1/14
Retained earnings, 1/1/15
Pounds
-0(163,000)
30,000
(133,000)
0.288
0.290
Dollars
-0(46,944)
8,700
(38,244)
Dollars
(117,000)
(46,944)
8,700
(155,244)
(146,440)
(8,804)
(146,440)
(66,004)
13,750
(198,694)
(192,780)
(5,914)
(14,718)
10-27
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
36. (continued)
Step Two
Cayce and Simbel's U.S. dollar accounts are then consolidated. Necessary
adjustments and eliminations are made.
Account
Sales
Cost of goods sold
Salary expense
Rent expense
Other expenses
Dividend income
Gain, 10/1/15
Net income
Consolidation Worksheet
Adjustments and Consolidated
Cayce
Simbel
Eliminations
Balances
Dollars Dollars
Debit
Credit
Dollars
(200,000) (219,200)
(419,200)
93,800 115,080
208,880
19,000
20,276
39,276
7,000
9,864
16,864
21,000
16,166
37,166
(13,750)
-0(I) 13,750
-0-0(8,190)
(8,190)
(72,950) (66,004)
(125,204)
(318,000)
(72,950)
24,000
(366,950)
110,750
98,000
30,000
126,000
398,000
762,750
(14,580)
(37,800)
(72,000) (S) 72,000
(45,000) (S) 45,000
(90,498)
(259,878)
14,718 (E)
900
(762,750) (245,160)
217,138
(S)164,244
(E)
900
(60,800)
(132,000)
(120,000)
(83,000)
(366,950)
217,138
(356,244)
(125,204)
24,000
(457,448)
150,170
178,190
32,700
-0528,950
890,010
(75,380)
(169,800)
(120,000)
(83,000)
(457,448)
(905,628)
15,618
(890,010)
10-28
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
36. (continued)
Explanation of Adjustment and Elimination Entries
Entry *C
Investment in Simbel ...................................................
38,244
Retained earnings, 1/1/15 .......................................
38,244
To accrue 2015 increase in subsidiary book value (see Schedule 1). Entry is
needed because parent is using the cost method.
Entry S
Common stock (Simbel) ..........................................
72,000
Add'l paid-in-capital (Simbel) ......................................
45,000
Retained earnings, 1/1/15 (Simbel) .............................
38,244
Fixed assets (revaluation) ..........................................
9,000
Investment in Simbel ..........................................
164,244
To eliminate subsidiary's stockholders' equity accounts and allocate the
excess of acquisition consideration over book value to land (fixed assets).
The excess of acquisition consideration over book value is calculated as
follows:
Acquisition consideration ......................................................
$126,000
Book value, 1/1/15 ...................................................................
Common stock ......................................................................
(72,000)
Addl paid-in capital ..............................................................
(45,000)
Excess of acquisition consideration over book value
$ 9,000
The excess of acquisition consideration over book value is 30,000 pounds.
The U.S. dollar equivalent at 1/1/15, the date of acquisition, is $9,000
(E30,000 x $.30).
Entry I
Dividend income ..........................................................
13,750
Dividends .................................................................
13,750
To eliminate intra-entity dividend payments recorded by parent as income.
Entry E
Cumulative translation adjustment.............................
900
Fixed assets (revaluation) .....................................
900
To revalue (write-down) the excess of acquisition consideration over book
value for the change in exchange rate since the date of acquisition with the
counterpart recognized in the consolidated cumulative translation
adjustment.
The revaluation of "excess" is calculated as follows:
Excess of acquisition consideration over book value
U.S. dollar equivalent at 12/31/15
E30,000 x $.27 = $8,100
U.S. dollar equivalent at 1/1/15
E30,000 x $.30 = 9,000
Cumulative translation adjustment
related to excess, 12/31/15 (negative)
$( 900)
10-29
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
2,000,000
3,300,000
8,500,000
25,000,000
(8,500,000)
72,000,000
(30,300,000)
6,000,000
78,000,000
Accounts payable
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, 12/31/15
Translation adjustment
Total liabilities and equities
2,500,000
50,000,000
5,000,000
15,000,000
5,500,000
78,000,000
Exchange
Rate
US$
0.035
875,000
0.035
(420,000)
0.035
(87,500)
0.035
(63,000)
0.035
(42,000)
0.035
(35,000)
227,500
given
22,500
0.031
(46,500)
203,500
0.030
0.030
0.030
0.030
0.030
0.030
0.030
0.030
60,000
99,000
255,000
750,000
(255,000)
2,160,000
(909,000)
180,000
2,340,000
0.030
75,000
0.030 1,500,000
0.050
250,000
0.050
750,000
above
203,500
to balance (438,500)
2,340,000
10-30
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37.
(continued)
Calculation of Translation Adjustment
Translation adjustment, 2015 (negative)
Net assets, 1/1/15
20,500,000
0.040
Net income, 2015
6,500,000
0.035
Dividends, 12/15/15
(1,500,000) 0.031
Net assets, 12/31/15
25,500,000
Net assets, 12/31/15 at current
exchange rate
25,500,000
0.030
Translation adjustment, 2015 (negative)
Cumulative translation adjustment, 12/31/15 (negative)
202,500
820,000
227,500
(46,500)
1,001,000
765,000
236,000
438,500
10-31
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37. (continued)
Part I (b). U.S. dollar is the functional currencytemporal method
KS
Rate
Sales
25,000,000
0.035
Cost of goods sold
(12,000,000) Sched. A
Depreciation expenseequipment
(2,500,000) Sched. B
Depreciation expensebuilding
(1,800,000) Sched. C
Research and development expense (1,200,000)
0.035
Other expenses
(1,000,000)
0.035
Income before remeasurement gain
6,500,000
Remeasurement gain, 2015
Net income
6,500,000
Retained earnings, 1/1/15
500,000
given
Dividends, 12/15/15
(1,500,000)
0.031
Retained earnings, 12/31/15
5,500,000
Cash
Accounts receivable
Inventory
Equipment
Accum. deprec.equipment
Building
Accum. deprec.equipment
Land
Total assets
2,000,000
3,300,000
8,500,000
25,000,000
(8,500,000)
72,000,000
(30,300,000)
6,000,000
78,000,000
Accounts payable
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, 12/31/15
Total liabilities and equities
Exchange
US$
875,000
(493,500)
(118,000)
(85,200)
(42,000)
(35,000)
101,300
408,000
509,300
353,000
(46,500)
815,800
0.030
60,000
0.030
99,000
0.032
272,000
Sched.B 1,180,000
Sched.B (418,000)
Sched.C 3,408,000
Sched.C (1,510,200)
0.050
300,000
3,390,800
2,500,000
50,000,000
5,000,000
15,000,000
5,500,000
78,000,000
0.030
0.030
0.050
0.050
above
KS
6,000,000
14,500,000
(8,500,000)
12,000,000
ER
0.043
0.035
0.032
75,000
1,500,000
250,000
750,000
815,800
3,390,800
US$
258,000
507,500
(272,000)
493,500
10-32
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37. (continued)
Schedule BEquipment
Old Equipmentat 1/1/14
New Equipmentacquired 1/3/15
Total
KS
20,000,000
5,000,000
25,000,000
ER
0.050
0.036
US$
1,000,000
180,000
1,180,000
8,000,000
500,000
8,500,000
2,000,000
500,000
2,500,000
0.050
0.036
400,000
18,000
418,000
100,000
18,000
118,000
KS
60,000,000
12,000,000
72,000,000
30,000,000
300,000
30,300,000
1,500,000
300,000
1,800,000
ER
0.050
0.034
KS
(37,000,000)
ER
0.040
25,000,000
0.035
(14,500,000)
(1,200,000)
(1,000,000)
(1,500,000)
(5,000,000)
(12,000,000)
(47,200,000)
0.035
0.035
0.035
0.031
0.036
0.034
(507,500)
(42,000)
(35,000)
(46,500)
(180,000)
(408,000)
(1,824,000)
(47,200,000)
0.030
(1,416,000)
(408,000)
0.050
0.036
Schedule CBuilding
Old Buildingat 1/1/14
New Buildingacquired 3/5/15
Total
Accum. Depr.Old Building
Accum. Depr.New Building
Total
Deprec. expenseOld Building
Deprec. expenseNew Building
Total
0.050
0.034
0.050
0.034
US$
3,000,000
408,000
3,408,000
1,500,000
10,200
1,510,200
75,000
10,200
85,200
US$
(1,480,000)
875,000
10-33
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37. (continued)
Part I (c). U.S. dollar is the functional currencytemporal method (no longterm debt)
Exchange
KS
Rate
US$
Sales
25,000,000
0.035
875,000
Cost of goods sold
(12,000,000) Sched. A
(493,500)
Depreciation expenseequipment
(2,500,000) Sched. B
(118,000)
Depreciation expensebuilding
(1,800,000) Sched. C
(85,200)
Research and development expense
(1,200,000)
0.035
(42,000)
Other expenses
(1,000,000)
0.035
(35,000)
Income before remeasurement loss
6,500,000
101,300
Remeasurement loss, 2015
(92,000)
Net income
6,500,000
9,300
Retained earnings, 1/1/15
500,000
given
(147,000)
Dividends, 12/15/15
(1,500,000)
0.031
(46,500)
Retained earnings, 12/31/15
5,500,000
(184,200)
Cash
Accounts receivable
Inventory
Equipment
Accum. deprec.equipment
Building
Accum. deprec.equipment
Land
Total assets
2,000,000
3,300,000
8,500,000
25,000,000
(8,500,000)
72,000,000
(30,300,000)
6,000,000
78,000,000
Accounts payable
Long-term debt
Common stock
Additional paid in capital
Retained earnings, 12/31/15
Total liabilities and equities
2,500,000
0
20,000,000
50,000,000
5,500,000
78,000,000
0.030
60,000
0.030
99,000
0.032
272,000
Sched. B 1,180,000
Sched. B
(418,000)
Sched. C 3,408,000
Sched .C (1,510,200)
0.050
300,000
3,390,800
0.030
0.030
0.050
0.050
above
75,000
0
1,000,000
2,500,000
(184,200)
3,390,800
10-34
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37. (continued)
Calculation of Remeasurement Loss
Net monetary assets, 1/1/15
Increase in monetary assets:
Sales
Decrease in monetary assets:
Purchase of inventory
Research and development
Other expenses
Dividends, 12/15/15
Purchase of equipment, 1/3/15
Purchase of buildings, 3/5/15
Net monetary assets, 12/31/15
Net monetary assets, 12/31/15
at current exchange rate
Remeasurement loss2015
KS
13,000,000
ER
0.040
US$
520,000
25,000,000
0.035
875,000
(14,500,000)
(1,200,000)
(1,000,000)
(1,500,000)
(5,000,000)
(12,000,000)
2,800,000
0.035
0.035
0.035
0.031
0.036
0.034
(507,500)
(42,000)
(35,000)
(46,500)
(180,000)
(408,000)
176,000
2,800,000
0.030
84,000
92,000
10-35
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
37. (continued)
Part II. Explanation of the negative translation adjustment in Part I (a),
remeasurement gain in Part I (b), and remeasurement loss in Part I (c).
The negative translation adjustment in Part I (a) arises because of two
factors: (1) there is a net asset balance sheet exposure and (2) the Czech
koruna has depreciated against the U.S. dollar during 2015 (from $.040 at
1/1/15 to $.030 at 12/31/15). A net asset balance sheet exposure exists
because all assets are translated at the current exchange rate and exceed
total liabilities which are also translated at the current exchange rate.
The remeasurement gain in Part I (b) arises because of two factors: (1) there
is a net monetary liability balance sheet exposure and (2) the Czech koruna
has depreciated against the U.S. dollar. Under the temporal method, Cash
and Accounts Receivable are the only assets translated at the current
exchange rate (total KS 5,300,000). Accounts Payable and Long-term Debt
are also translated at the current exchange rate (total KS 52,500,000).
Because the Czech koruna amount of liabilities translated at the current rate
exceeds the Czech koruna amount of assets translated at the current rate, a
net monetary liability balance sheet exposure exists.
The remeasurement loss in Part I (c) arises because of two factors: (1) there
is a net monetary asset balance sheet exposure and (2) the Czech koruna has
depreciated against the U.S. dollar during 2015. Cash and Accounts
Receivable are the only assets translated at the current exchange rate (total
KS 5,300,000). Because there is no Long-term Debt in part 1(c), Accounts
Payable is the only liability translated at the current exchange rate (total KS
2,500,000). Because the Czech koruna amount of assets translated at the
current rate exceeds the Czech koruna amount of liabilities translated at the
current rate, a net monetary asset balance sheet exposure exists.
10-36
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
BRL
0
Rate
MXN
28,500
6.20 A
176,700
28,500
28,500
176,700
6.30 C
179,550
(2,850)
10-37
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
38. (continued)
b.
Translation of Mexican Peso (MXN) Balances into U.S. Dollars (USD)
Unadjusted
MXN
MXN
Adjustments
Debit
Credit
Debit
Credit
Cash
1,000,000
34,650
Accounts Receivable
3,000,000
176,400
Inventory
5,000,000
Land
2,000,000
Depreciable Assets
15,000,000
Accumulated Depreciation
6,000,000
Accounts Payable
1,500,000
Notes Payable
4,000,000
31,500
Common Stock
12,000,000
Retained Earnings, 1/1/15
2,500,000
Sales
34,000,000
217,000
Cost of Goods Sold
28,000,000
Depreciation Expense
600,000
Rent Expense
3,000,000
37,200
Interest Expense
400,000
3,100
Remeasurement Gain/Loss
2,850
Dividends Paid, 7/1/15
2,000,000
Total
60,000,000 60,000,000
251,350
251,350
Cumulative Translation Adjustment
Total
Adjusted
MXN
MXN
Debit
Credit
1,034,650
3,176,400
5,000,000
2,000,000
15,000,000
6,000,000
1,500,000
4,031,500
12,000,000
2,500,000
34,217,000
28,000,000
600,000
3,037,200
403,100
2,850
2,000,000
60,251,350 60,251,350
Rate
0.072
0.072
0.072
0.072
0.072
0.072
0.072
0.072
Given
Given
0.075
0.075
0.075
0.075
0.075
0.075
0.073
USD
Debit
74,494.80
228,700.80
360,000.00
144,000.00
1,080,000.00
USD
Credit
432,000.00
108,000.00
290,268.00
1,000,000.00
200,000.00
2,566,275.00
2,100,000.00
45,000.00
227,790.00
30,232.50
213.75
146,000.00
4,436,431.85
4,596,543.00
160,111.15
4,596,543.00
4,596,543.00
10-38
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education.
38. (continued)
Calculation of Cumulative Translation Adjustment
MXN
Net asset balance, 1/1/15
14,500,000
Increase in net assets:
Income, 2015
2,179,550
Decrease in net assets:
Dividends, 12/1/2015
(2,000,000)
Net assets, 12/31/15
14,679,550
Net assets, 12/31/15, at
current exchange rate
14,679,550
Translation adjustment, 2015 (debit)
Cumulative translation adjustment, 1/1/2015 (debit)
Cumulative translation adjustment, 12/31/2015 (debit)
Rate
0.080 H
USD
1,160,000.00
0.075 A
163,466.25
0.073 H
(146,000.00)
1,177,466.25
0.072 C
1,056,927.60
120,538.65
39,572.50
160,111.15
Given
10-39
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-40
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-41
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-42
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-43
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-44
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
FC
Rate
5,000
(3,000)
2,000
(400)
(600)
0
1,000
(300)
700
0
700
$0.45
$0.45
subtotal
$0.45
$0.45
n/a
subtotal
$0.45
subtotal
Cash
Inventory
Fixed assets
Less: accum/deprec
Total assets
1,000
2,000
6,000
(600)
8,400
$0.38
$0.38
$0.38
$0.38
total
Current liabilities
Long-term debt
Contributed capital
Cum. trans. adjust.
Retained earnings
Total liab and stock equity
1,500
3,000
3,200
0
700
8,400
Exchange Rates
January 1-31, 2015
Average 2015
December 31, 2015
Inventory purchases
Key:
Average Exchange Rate
Current Exchange Rate
Historical Exchange Rate
total
USD
A $2,250
A (1,350)
900
A
(180)
A
(270)
0
450
A
(135)
315
0
315
C
C
C
C
$0.38
C
$0.38
C
$0.50
H
to balance
from I/S
A=L+SE
380
760
2,280
(228)
3,192
570
1,140
1,600
(433)*
315
3,192
Temporal Method
Rate
$0.45
calculation
subtotal
$0.45
$0.50
to balance
subtotal
$0.45
subtotal
USD
A
A
H
from B/S
$0.38
$0.43
$0.50
$0.50
total
C
H
H
H
$0.38
C
$0.38
C
$0.50
H
n/a
to balance
A=L+SE
$2,250
(1,360)
890
(180)
(300)
355
765
(135)
630
0
630
380
860
3,000
(300)
3,940
570
1,140
1,600
0
630
3,940
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
FC
3,200
700
3,900
$0.50
$0.45
3,900
$0.38
USD
1,600
315
1,915
1,482
433
c. With the FC as functional currency, the U.S. dollar net income reflected in the
consolidated income statement is $315. If the U.S. dollar were the functional
currency, the amount would be twice as much$630. The amount of total
assets reported on the consolidated balance sheet is 23.4% smaller than if the
U.S. dollar were functional currency [($3,940 $3,192)/$3,192].
The relations between the current ratio, the debt to equity ratio, and profit
margin calculated from the FC financial statements and from the translated
U.S. dollar financial statements are shown below.
10-46
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Profit margin
NI
Sales
Return on equity
NI
Average TSE
Inventory turnover
COGS
Average Inventory
Current Rate
Temporal
3,000
1,500
2.0
1,140
570
2.0
1,240
570
2.1754
4,500
3,900
1,710
1,482
1,710
2,230
1.15385
1.15385
0.76682
700
5,000
0.14
315
2,250
0.14
630
2,250
0.28
700
3,550
0.19718
315
1,541
0.20441
630
1,915
0.32898
3,000
1,000
3
1,350
380
3.55263
1,360
430
3.16279
These results show that the temporal method distorts all ratios as calculated
from the original foreign currency financial statements. The current rate
method maintains all ratios that use numbers in the numerator and
denominator from the balance sheet only (current ratio, debt-to-equity ratio)
or the income statement only (profit margin). For ratios that combine
numbers from the income statement and balance sheet (return on equity,
inventory turnover), even the current rate method creates distortions.
The U.S. dollar amounts reported under the temporal method for inventory
and fixed assets reflect the equivalent U.S. dollar cost of those assets as if
the parent had sent dollars to the subsidiary to purchase the assets. For
example, to purchase FC 6,000 worth of fixed assets when the exchange rate
was $.50/FC, the parent would have had to provide the subsidiary with
$3,000.
10-47
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
10-48
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
January 1, 2014
2014 Average
December 31, 2014
January 30, 2015
2015 Average
December 31, 2015
$1.60
$1.62
$1.64
$1.65
$1.66
$1.68
10-49
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Cash
Accounts receivable
Inventory
Property, plant, & equipment (net)
Accounts payable
Long-term debt
Common stock
Retained earnings, 1/1/15
Sales
Cost of goods sold
Depreciation
Other expenses
Dividends, 1/30/15
Cumulative translation
adjustmentpositive (credit balance)
Pounds
1,500,000
5,200,000
18,000,000
36,000,000
(1,450,000)
(5,000,000)
(44,000,000)
(8,000,000)
(28,000,000)
16,000,000
2,000,000
6,000,000
1,750,000
Exchange
Rate
Dollars
$1.68
$ 2,520,000
$1.68
8,736,000
$1.68
30,240,000
$1.68
60,480,000
$1.68
(2,436,000)
$1.68
(8,400,000)
$1.60
(70,400,000)
Schedule A
(12,840,000)
$1.66
(46,480,000)
$1.66
26,560,000
$1.66
3,320,000
$1.66
9,960,000
$1.65
2,887,500
0
Note: Amounts in parentheses are credit balances.
Schedule A
Retained earnings, 1/1/14
Net income, 2014
Retained earnings, 12/31/14
Pounds
(6,000,000)
(2,000,000)
(8,000,000)
Exchange
Rate
$1.60
$1.62
(4,147,500)
0
Dollars
$ (9,600,000)
(3,240,000)
$(12,840,000)
10-50
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Pounds
52,000,000
50,000,000
2,000,000
Pounds
2,000,000
Exchange
Rate
$1.60
$1.60
Exchange
Rate
$1.68
$1.60
Dollars
$83,200,000
80,000,000
$ 3,200,000
Dollars
$3,360,000
3,200,000
$ 160,000
10-51
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Suffolk
($70,000,000)
($46,480,000)
34,000,000
26,560,000
60,560,000
Depreciation
20,000,000
3,320,000
23,320,000
Other expenses
6,000,000
9,960,000
15,960,000
Dividend income
(2,887,500)
Sales
($12,887,500)
($6,640,000)
($48,000,000)
($12,840,000)
(12,887,500)
(6,640,000)
4,500,000
2,887,500
Dividends
Consolidated
($116,480,000)
2,887,500
Net income
Net income
0
($16,640,000)
12,840,000
3,240,000
($51,240,000)
(16,640,000)
2,887,500
4,500,000
($56,387,500)
($16,592,500)
($63,380,000)
Cash
$3,687,500
$2,520,000
$6,207,500
Accounts receivable
10,000,000
8,736,000
18,736,000
Inventory
30,000,000
30,240,000
60,240,000
Investment in Suffolk
83,200,000
Ret. earnings,
12/31/15
3,240,000
83,240,000
3,200,000
105,000,000
60,480,000
3,200,000
168,840,000
160,000
Accounts payable
(25,500,000)
(2,436,000)
(27,936,000)
Long-term debt
(50,000,000)
(8,400,000)
(58,400,000)
Common stock
(100,000,000)
(70,400,000)
(56,387,500)
(16,592,500)
Ret. earnings,
12/31/15
70,400,000
(63,380,000)
(4,147,500)
$0
(100,000,000)
160,000
$92,727,500
$92,727,500
(4,307,500)
$0
10-52
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
$ 116,480,000
(60,560,000)
(23,320,000)
(15,960,000)
$ 16,640,000
Parker, Inc.
Consolidated Balance Sheet
December 31, 2015
Assets
Cash
Accounts receivable
Inventory
Property, plant & equipment (net)
Total
6,207,500
18,736,000
60,240,000
168,840,000
$254,023,500
10-53
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
January 1, 2014
2014 Average
December 31, 2014
January 30, 2015
2015 Average
December 31, 2015
$1.60
$1.60
$1.60
$1.60
$1.60
$1.60
a. Translation of Suffolks December 31, 2015 trial balance from British pounds
to U.S. dollars.
Suffolk PLC
Trial Balance
December 31, 2015
Cash
Accounts receivable
Inventory
Property, plant, & equipment (net)
Accounts payable
Long-term debt
Common stock
Retained earnings, 1/1/15
Sales
Cost of goods sold
Depreciation
Other expenses
Dividends, 1/30/15
Cumulative translation
adjustment
Pounds
1,500,000
5,200,000
18,000,000
36,000,000
(1,450,000)
(5,000,000)
(44,000,000)
(8,000,000)
(28,000,000)
16,000,000
2,000,000
6,000,000
1,750,000
Exchange
Rate
$1.60
$1.60
$1.60
$1.60
$1.60
$1.60
$1.60
Schedule A
$1.60
$1.60
$1.60
$1.60
$1.60
0
Note: Amounts in parentheses are credit balances.
Schedule A
Retained earnings, 1/1/14
Net income, 2014
Retained earnings, 12/31/14
Pounds
(6,000,000)
(2,000,000)
(8,000,000)
Dollars
$ 2,400,000
8,320,000
28,800,000
57,600,000
(2,320,000)
(8,000,000)
(70,400,000)
(12,800,000)
(44,800,000)
25,600,000
3,200,000
9,600,000
2,800,000
Exchange
Rate
$1.60
$1.60
0
0
Dollars
$ (9,600,000)
(3,200,000)
$(12,800,000)
10-54
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Pounds
50,000,000
2,000,000
Exchange Exchange
Rate
Rate
$1.60
$1.60
$1.60
$1.60
Dollars
$0
0
$0
52,000,000
4,000,000
(1,750,000)
$1.60
$1.60
$1.60
$1.60
$1.60
$1.60
0
0
0
0
54,250,000
$0
Pounds
52,000,000
50,000,000
2,000,000
Pounds
2,000,000
Exchange
Rate
$1.60
$1.60
Exchange
Rate
$1.60
$1.60
Dollars
$83,200,000
80,000,000
$ 3,200,000
Dollars
$3,200,000
3,200,000
$0
10-55
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Suffolk
Consolidated
($70,000,000)
($44,800,000)
34,000,000
25,600,000
59,600,000
Depreciation
20,000,000
3,200,000
23,200,000
Other expenses
6,000,000
9,600,000
15,600,000
Dividend income
(2,800,000)
Sales
2,800,000
Net income
($12,800,000)
($6,400,000)
($48,000,000)
($12,800,000)
(12,800,000)
(6,400,000)
4,500,000
2,800,000
Net income
Dividends
($114,800,000)
0
($16,400,000)
12,800,000
3,200,000
($51,200,000)
(16,400,000)
2,800,000
4,500,000
($56,300,000)
($16,400,000)
($63,100,000)
Cash
$3,600,000
$2,400,000
$6,000,000
Accounts receivable
10,000,000
8,320,000
18,320,000
Inventory
30,000,000
28,800,000
58,800,000
Investment in Suffolk
83,200,000
Ret. earnings,
12/31/15
3,200,000
83,200,000
3,200,000
105,000,000
57,600,000
3,200,000
165,800,000
Accounts payable
(25,500,000)
(2,320,000)
(27,820,000)
Long-term debt
(50,000,000)
(8,000,000)
(58,000,000)
Common stock
(100,000,000)
(70,400,000)
(56,300,000)
(16,400,000)
Ret. earnings,
12/31/15
70,400,000
(63,100,000)
$0
(100,000,000)
$92,400,000
$92,400,000
$0
10-56
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
$114,800,000
(59,600,000)
(23,200,000)
(15,600,000)
$ 16,400,000
Parker, Inc.
Consolidated Balance Sheet
December 31, 2015
Assets
Cash
Accounts receivable
Inventory
Property, plant & equipment (net)
Total
6,000,000
18,320,000
58,800,000
165,800,000
$248,920,000
10-57
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
January 1, 2014
2014 Average
December 31, 2014
January 30, 2015
2015 Average
December 31, 2015
$1.60
$1.58
$1.56
$1.55
$1.54
$1.52
a. Translation of Suffolks December 31, 2015 trial balance from British pounds to
U.S. dollars.
Suffolk PLC
Trial Balance
December 31, 2015
Cash
Accounts receivable
Inventory
Property, plant, & equipment (net)
Accounts payable
Long-term debt
Common stock
Retained earnings, 1/1/15
Sales
Cost of goods sold
Depreciation
Other expenses
Dividends, 1/30/15
Cumulative translation
adjustmentnegative (debit balance)
Pounds
1,500,000
5,200,000
18,000,000
36,000,000
(1,450,000)
(5,000,000)
(44,000,000)
(8,000,000)
(28,000,000)
16,000,000
2,000,000
6,000,000
1,750,000
Exchange
Rate
$1.52
$1.52
$1.52
$1.52
$1.52
$1.52
$1.60
Schedule A
$1.54
$1.54
$1.54
$1.54
$1.55
0
Note: Amounts in parentheses are credit balances.
Schedule A
Retained earnings, 1/1/14
Net income, 2014
Retained earnings, 12/31/14
Pounds
(6,000,000)
(2,000,000)
(8,000,000)
Dollars
$ 2,280,000
7,904,000
27,360,000
54,720,000
(2,204,000)
(7,600,000)
(70,400,000)
(12,760,000)
(43,120,000)
24,640,000
3,080,000
9,240,000
2,712,500
Exchange
Rate
$1.60
$1.58
4,147,500
0
Dollars
$ (9,600,000)
(3,160,000)
$(12,760,000)
10-58
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Pounds
52,000,000
50,000,000
2,000,000
Pounds
2,000,000
Exchange
Rate
$1.60
$1.60
Exchange
Rate
$1.52
$1.60
Dollars
$83,200,000
80,000,000
$ 3,200,000
Dollars
$3,040,000
3,200,000
$(160,000)
10-59
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Suffolk
($70,000,000)
($43,120,000)
34,000,000
24,640,000
58,640,000
Depreciation
20,000,000
3,080,000
23,080,000
Other expenses
6,000,000
9,240,000
15,240,000
Dividend income
(2,712,500)
Sales
($12,712,500)
($6,160,000)
($48,000,000)
($12,760,000)
(12,712,500)
(6,160,000)
4,500,000
2,712,500
Dividends
Consolidated
($113,120,000)
2,712,500
Net income
Net income
0
($16,160,000)
12,760,000
3,160,000
($51,160,000)
(16,160,000)
2,712,500
4,500,000
($56,212,500)
($16,207,500)
($62,820,000)
Cash
$3,512,500
$2,280,000
$5,792,500
Accounts receivable
10,000,000
7,904,000
17,904,000
Inventory
30,000,000
27,360,000
57,360,000
Investment in Suffolk
83,200,000
Ret. earnings,
12/31/15
3,160,000
83,160,000
3,200,000
105,000,000
54,720,000
3,200,000
162,760,000
160,000
Accounts payable
(25,500,000)
(2,204,000)
(27,704,000)
Long-term debt
(50,000,000)
(7,600,000)
(57,600,000)
Common stock
(100,000,000)
(70,400,000)
(56,212,500)
(16,207,500)
Ret. earnings,
12/31/15
Cum. Trans. adj.
$0
70,400,000
(100,000,000)
(62,820,000)
4,147,500
160,000
$0
$92,392,500
4,307,500
$92,392,500
$0
10-60
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
$ 113,120,000
(58,640,000)
(23,080,000)
(15,240,000)
$ 16,160,000
Parker, Inc.
Consolidated Balance Sheet
December 31, 2015
Assets
Cash
Accounts receivable
Inventory
Property, plant & equipment (net)
Total
5,792,500
17,904,000
57,360,000
162,760,000
$243,816,500
10-61
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Total Liabilities
Total Stockholders equity
Debt-to-equity ratio
Percentage difference
$2,800,000
100%
--
$2,712,500
97%
- 3%
$86,336,000
$167,687,500
51.5%
98%
- 2%
$85,820,000
$163,100,000
52.6%
100%
--
$85,304,000
$158,512,500
53.8%
102%
+ 2%
10-62
Copyright 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.