PEAK LTD
Statements of financial position at 31 December 20X4
Peak Ltd GH¢000
Ridge Ltd GH¢000
Investment in Ridge Ltd (80%)
100,000
Sundry assets
207,500
226,600
307,500
226,600
Share capital
120,000
50,000
Retained earnings
87,500
70,000
Liabilities
100,000
106,600
307,500
226,600
Peak Ltd purchased the shares in Ridge Ltd on 30th September 20X4. Ridge Ltd’s retained profit for the year ended 31st December 20X4 was GH¢24,000,000.
Required
Prepare the consolidated statement of financial position at 31 December 20X4.
On 31 December 20X1, Peak Ltd acquired 60% of Riser for GH₵140,000, at that date Riser Ltd had a retained earnings balance of GH₵50,000. The following statements of financial position have been prepared as at 31 December 20X4.
Section
Content
Question Title
FR – L2 – Q79 – Business Combinations
Level
LEVEL 2
Professional Bodies
Institute of Chartered Accountants, Ghana (ICAG)
Programs
PROFESSIONAL PROGRAM
Subjects
Financial Reporting
Topics
Business Combinations (IFRS 3)
Total Marks
6
Question Tags
Consolidated Financial Statements, Goodwill, Non-Controlling Interest, Net Assets, Acquisition, Retained Earnings, Share Capital, Current Liabilities, Financial Position, IFRS 3
Question Short Summary
Prepare Peak Ltd’s consolidated statement of financial position as at 31 Dec 20X4, incorporating 60% acquisition of Riser Ltd.
Preamble
On 31 December 20X1, Peak Ltd acquired 60% of Riser for GH₵140,000, at that date Riser Ltd had a retained earnings balance of GH₵50,000. The following statements of financial position have been prepared as at 31 December 20X4.
Financial Statements
Peak Ltd
Riser Ltd
Assets
Non-current assets
Property, plant and equipment
240,000
180,000
Investment in Riser Ltd
140,000
Current assets
250,000
196,000
630,000
376,000
Equity
Share capital
225,000
139,000
Retained earnings
180,000
80,000
405,000
219,000
Current liabilities
225,000
157,000
630,000
376,000
Requirement
Prepare the consolidated statement of financial position of Peak Ltd and its subsidiary as at 31 December 20X4.
The following are the summarised statements of financial position of a group of companies as at 31 December 20X4.
Melodious Ltd GH₵
Verse Ltd GH₵
Assets
Non-current assets
Property, plant and equipment
105,000
65,000
Investment
85,000
Current assets
220,000
55,000
Total Assets
410,000
120,000
Equity and liabilities
Equity
Share capital
100,000
50,000
Retained earnings
155,000
49,000
255,000
99,000
Current liabilities
155,000
21,000
Total Equity and Liabilities
410,000
120,000
Melodious Ltd purchased 80% of Verse Ltd’s shares on 1 January 20X4 when there was a credit balance on that company’s retained earnings of GH₵20,000. Required
Prepare the Melodious Ltd group consolidated statement of financial position as at 31 December 20X4.
Statements of financial position at 31 December 20X4
Nexis Ltd
Vion Ltd
GH¢
GH¢
Investment in Vion Ltd
60,000
Sundry assets
247,500
226,600
307,500
226,600
Share capital
120,000
50,000
Retained earnings
87,500
70,000
Liabilities
100,000
106,600
307,500
226,600
Nexis Ltd bought 80% of Vion Ltd when the balance on Vion Ltd’s retained profit was GH¢50,000. Required
Prepare the consolidated statement of financial position at 31 December 20X4.
Introduction
The news on August 14, 2017, to the effect that the licenses of two indigenous banks – Unitrust Bank and Crown Bank – had been revoked came as a surprise to the Ghanaian business community, since the two banks had won numerous awards for performing well in the industry. The two banks were taken over by Global Commerce Bank Ltd. In the 2011 Ghana Banking Awards, Unitrust Bank had been adjudged the Bank of the Year. Crown Bank was also adjudged the Best Growing Bank, and Best Bank in Deposits & Savings in 2016. A press statement issued by Central Bank of Ghana (BoG) read in part as follows: “The Central Bank of Ghana has revoked the Licenses of Unitrust Bank Ltd and Crown Bank Ltd. This action has become necessary due to severe impairment of their capital. The two banks have high non-performing loans. Unitrust Bank and Crown Bank were deeply insolvent, meaning that their liabilities exceeded their assets, putting them in a position not to be able to meet their obligations as and when they fell due”. This revocation was in line with Section 123 of the Banks and Specialized Deposit Taking Institutions (SDIs) Act 2016 (Act 930). The Act states that “when a bank is in distress, the Central Bank of Ghana revokes its license, possesses the bank, appoints a receiver and then put it up for sale”. In this case, Global Commerce Bank Ltd acquired the banks, while Central Bank of Ghana appointed Prime Consulting Ltd as the receiver.
To avoid a run on other banks and to minimize instability in the financial sector, all deposits and selected assets of the two Banks were transferred to Global Commerce Bank Ltd, thereby assuring the depositors of their funds. The combined deposits of the two banks were estimated to be over GH¢2 billion, which far exceeded available liquid assets.
As at the close of February 28, 2018, Global Commerce Bank Ltd had successfully completed the full integration of the systems of the erstwhile UniTrust Bank and Crown Bank by retaining 22 out of the 53 branches based on their location and accessibility to customers as well as absorption of more than half of permanent staff of those Banks. The acquisition of the two failed Banks by Global Commerce Bank increased its branch network across the country to 183.
The Ghanaian Banking Industry
The number of banks operating in Ghana had increased from 25 in 2010 to 34 as at the close of 2017. To outwit increasing competition in the industry, a wide array of products and services are being offered by the banks in order to attract customers. The accounts opening process has been simplified across the industry and makes it easier to open account with any bank. The non-banking financial institutions were offering higher returns/yields on deposits compared to that of the banks making deposit mobilization in the industry more difficult and expensive. However, the rates offered by the commercial banks on loans were generally much lower than that available in the non-banking financial services segment. The major risk facing the industry was the quality of assets (loans), as reflected in high Non-Performing Loans (NPL) ratio, which edged up from 17.3% to 22.7% in December 2016 and 2017 respectively. In response to worsening NPL ratio, banks tightened their credit risk stance by cutting back on loans and advances portfolio and redirecting the funds to the money market and government securities, even though the rates on those securities trended downward from 2017.
Another significant change in the industry is the switch from IAS 39 to IFRS 9 Financial Instrument – recognition and measurement effective January 1, 2018. The new standard changed the measurement of impairment from historical credit loss to expected credit loss model, which recognizes life-time expected credit loss based on forward looking information. This is anticipated to result in higher provision for loan losses and further impairment of the capital of banks.
%
Net interest income growth
12.7
Cost to income ratio
56
Asset utilization ratio
8.8
Return on Equity
30.8
Profit after tax growth
66.5
The rise and fall of UniTrust Bank and Crown Bank
The two defunct banks started as non-banking financial institutions and subsequently acquired a banking licence. They entered the banking landscape with legacies of expensive funds and huge NPL, making them less competitive. After the collapse of the two banks, the media space was agog with discussions by financial experts on the reasons for the failure of the two banks. Questions were asked of the regulatory and supervisory role of the Central Bank of Ghana, since the failure was not an event, but a failure of processes over time. The integrity of the clean audit opinions issued by the external auditors on the two banks over the years were questioned. At the time of the collapse in 2017, the two defunct banks had for the previous year not published their financial statements.
Below is extracts of the financial statements of one of the defunct banks.
Statement of Profit or Loss and Other Comprehensive Income for the year ended 31 December 2014
2014 GH¢’000
2013 GH¢’000
Interest income
226,346
103,835
Interest expense
(154,022)
(73,639)
Net interest income
72,324
30,196
Net fees and commissions income
34,868
Not provided
Other operating income
18,051
Not provided
Operating income
124,573
Not provided
Operating expenses
(87,045)
Not provided
Impairment charge
(24,110)
Not provided
Profit before taxation
13,418
Not provided
Taxation
(2,980)
Not provided
National Stabilization levy
(881)
Not provided
Profit for the year
9,757
Not provided
Other Comprehensive income
–
Not provided
Total Comprehensive income
9,757
Not provided
Statement of Financial Position as at 31 December 2014
2014 GH¢’000
2013 GH¢’000
Cash and balances with Central Bank of Ghana
128,818
103,835
Due from other Banks and financial institutions
55,119
73,639
Loans and advances (Net)
1,197,423
917,053
Other assets
78,132
56,553
Income tax assets
469
2,061
Investment securities
124,489
135,296
Goodwill
10,397
10,397
Property, plant and equipment
27,434
30,426
Intangible assets
6,131
7,096
Total assets
1,628,412
1,336,336
Total current liabilities
1,272,056
1,056,994
Non-current liabilities
117,935
150,672
Total liabilities
1,384,421
1,207,666
Total shareholders’ fund
243,991
128,670
Total liabilities and shareholders’ fund
1,628,412
1,336,336
Regulator’s action
Measures by the Central Bank of Ghana to address vulnerabilities in the financial sector included: increase of minimum capital of banks from GH¢120 million to GH¢400 million effective December 31, 2018, and a temporary freeze on issuance of new licences in 2018. In July 2016, the Banks and Specialised Deposit-Taking Institutions Act, 2016 (Act 930) was passed by Parliament to tighten regulation of the banks. The Act limits the powers of Central Bank of Ghana in granting waivers to the banks, especially single obligor, which limits the risk of exposure to a single customer. Again, the Act imposes heavier sanctions for regulatory breaches.
To improve the quality of risk management, corporate governance and internal control practices in the banks, Central Bank of Ghana issued a directive to the banks to implement Basel II/III Capital Framework effective June 30, 2018. This imposes stringent requirements for capital measurement.
Exhibit 1
Addressing the annual dinner of the Institute of Banking Professionals (Ghana) on December 2, 2017, the Governor of the Central Bank of Ghana made some remarks in his speech about the failure of the two defunct banks. Exhibit 1 below contains portions of this speech.
“Despite the improved regulatory environment and supervisory frameworks, we have witnessed the dissolution of two banks this year. While no systemic challenges to the financial sector arose from the dissolution, it is useful to understand the underlying factors and reposition the sector to avoid the same mistakes in the years ahead.
Let me be upfront and say that though the failure of the two banks was due to significant capital deficiencies, the underlying reason was poor corporate governance practices within these institutions. In this instance, we saw the dominant role of shareholders who exerted undue influence on management of the banks, leading to poor lending practices. This was also reinforced by weak risk management systems and poor oversight responsibility by the boards of directors. Some of the examples of recklessness that led to the failure of the two banks include:
Co-mingling of the banks’ activities with their related holding companies. For instance, one bank was paying royalties for the brand name, even at a time that the bank’s financial performance was abysmal and could not pay dividends. Interestingly, the royalties were approved by four (4) out of seven (7) members of the Board without the consent of the other significant minority shareholders including an International Financial Institution. As a result, the international institution placed a notice on its website abrogating all relationships with the Bank and this led to most of the foreign lenders cutting off their credit lines to the Bank and recalling their credits thereby creating serious liquidity squeeze to the bank.
Also, very high executive compensation schemes were being operated by the affected banks which were not commensurate with their operations. The risk and earnings profile of the banks could not support the compensation schemes.
Non-Executive Directors of the banks compromised their independence and fiduciary duties to serve as checks on Executive Directors. This was because rewards such as business class air tickets were being granted to them annually.
Interference by Non-Executive Directors in the day-to-day administration of the banks weakened the management oversight function of executive directors. Some Non-Executive Directors were also acting as consultants to the same banks with no clear mandate, which gave rise to conflict of interest situations.
Non-adherence to credit management principles and procedures as the banks were heavily exposed to insiders and related parties. There was also no evidence of interest payments on these investments. The investments were therefore impaired, but some members of the Board at the time accepted the responsibility to pay off the said amount through a board resolution. Diversion of funds to holding companies and their related parties was widespread. In the case of one Bank, placements could not be traced to the bank’s records though some customers showed proof of their investments with the Bank. Irregular board meeting also accounted for the weaknesses in the board oversight.
In all of these cases, one thing was clear, and that is, the banks could not delineate themselves from their past practices as finance houses. They followed the same practice of borrowing from high-net-worth persons at a very high costs without any plans to bring themselves in line with the industry norm. (a) Assess the social, legal and economic environment of the Ghanaian banking industry. (b) Discuss FOUR corporate governance practices that the Directors of the two defunct banks failed to adhere to.
(c) Using the selected Financial Soundness Indicators of the banking industry as benchmark, assess the operational efficiency and profitability of the selected defunct bank for the year end 2014 based on the financial statements above.
(d) What role could the Board Audit Committee have played to avert the collapse of the banks?
(a) Assess the nature of competitive forces to which Freight Flow Ltd is subject.
(b) Present a position appraisal for Freight Flow Ltd, separating the internal and external factors to which the company is exposed.
(ci) Explain the use which Freight Flow Ltd could make of internal and external sources of information in establishing its marketing strategy.
(ii) Advise Kofi on the strategic management accounting information of a financial and non-financial nature which should be provided to assist future decision making and cost control.
(d) Recommend and justify a marketing strategy for Freight Flow Ltd which emerges from an analysis of its marketing mix.
(a) With reference to the organizational aims set out above, state what Guardian Group’s corporate objectives should address.
(b) Guardian Group is a divisionalised conglomerate operating across the Zamfrican continent. Discuss the sources of strategic management information that the directors of Guardian Group may use in order to formulate group strategy and explain how such information may be used in strategic decision-making.
(c) Evaluate the performance of the AE division of Guardian Group and make recommendations to the directors about the manner in which divisional appraisal should be carried out.
(d) Discuss the factors that the board of Guardian Group would need to consider in deciding whether or not to acquire another company.
(e) Assuming that the acquisition in (d) above has been made, discuss how the directors of Guardian Group could evaluate whether the AE division is adding value to the enterprise.
(a) Apex Ltd is a wholesaler and retailer of office furniture. Extracts from the company’s financial statements are set out below:
Statement of profit or loss and other comprehensive income for the year ended:
31 March 20X9
31 March 20X8
GH₵’000
GH₵’000
GH₵’000
GH₵’000
Revenue:
12,800
26,500
53,000
65,800
28,500
55,000
Cost of sales
(43,800)
(33,000)
Gross profit
22,000
22,000
Operating expenses
(11,200)
(6,920)
Finance costs:
– loan notes
(380)
(180)
– overdraft
(220)
(600)
–
(180)
Profit before tax
10,200
14,900
Income tax expense
(3,200)
(4,400)
Profit for the year
7,000
10,500
Other comprehensive income:
Gain on property revaluation
5,000
1,200
Total comprehensive income
12,000
11,700
Statement of changes in equity for the year ended 31 March 20X9
Stated Capital GH₵’000
Capital Surplus GH₵’000
Income Surplus GH₵’000
Total GH₵’000
Balances b/f
8,500
2,500
15,800
26,800
Share issue
12,900
12,900
Comprehensive income
5,000
7,000
12,000
Dividends paid
(4,000)
(4,000)
Balances c/f
21,400
7,500
18,800
47,700
Statements of financial position as at 31 March:
20X9 GH₵’000
20X9 GH₵’000
20X8 GH₵’000
20X8 GH₵’000
Assets
Non-current assets
Property, plant and equipment
43,200
30,600
43,200
30,600
Current assets
Inventories
7,800
5,600
Trade receivables
8,900
4,800
Cash and cash equivalents
600
1,200
17,300
11,600
Total assets
60,500
42,200
Equity and liabilities
Equity
Stated capital
21,400
8,500
Capital surplus
7,500
2,500
Income surplus
18,800
15,800
47,700
26,800
Non-current liabilities
Loan notes
5,000
3,000
Current liabilities
Trade payables
4,800
6,900
Bank overdraft
600
1,500
Taxation
2,400
4,000
7,800
12,400
Total equity and liabilities
60,500
42,200
The following information is also relevant:
(i) During the year, property, plant and equipment costing GH₵2,600,000 was acquired.
(ii) The depreciation charge for the year to 31 March 20X9 was GH₵2,800,000. There were no disposals of non-current assets during the year.
(iii) The increase in loan notes was due to an issue of further notes at par on 1 April 20X8.
Required:
Prepare a statement of cash flows for Apex Ltd for the year ended 31 March 20X9 in accordance with IAS 7, using the indirect method.
(b) In the year to 31 March 20X9, the directors of Apex Ltd decided to source their supplies from a new supplier located in Kumasi. The new supplier offered a 10% reduction in the cost of purchases compared with the previous supplier. However, the new supplier offered a shorter period of credit than the previous supplier (all purchases are on credit). In order to encourage higher sales, Apex Ltd increased its credit period to its customers, and some of the cost savings (on trade purchases) were passed on to customers by reducing selling prices on both cash and credit sales by 5% across all products.
Required:
(i) Calculate the gross profit margin that you would have expected Apex Ltd to achieve for the year ended 31 March 20X9 based on the selling and purchase price changes described by the directors. (2 marks)
(ii) Comment on the directors’ surprise at the unchanged gross profit and suggest what other factors may have affected gross profit for the year ended 31 March 20X9.
IAS 7 Statement of Cash Flows states that additional information may be relevant to users in understanding the financial position and liquidity of an entity.
(a) State FOUR advantages of cash flow accounting.
(b) Highlight THREE of the disclosures which are required by the Standard (with comments) by the management of the entity when preparing the statement of cash flow
(c) Nexis Limited’s statement of profit or loss for the year ended 31 December 20X4 and statement of financial position as at 31 December 20X3 and 20X4 are as follows:
NEXIS LIMITED Statement of profit or loss for the year ended 31 December 20X4
GH¢’m
Revenue
360
Raw Materials consumed
35
Staff costs
47
Depreciation
59
Loss on disposal of non-current assets
9
150
Operating profit before interest and tax
210
Interest payable
14
Profit before tax
196
Taxation
62
134
NEXIS LIMITED Statement of Financial Position as at 31 December 20X4
20X4 GH¢’m
20X3 GH¢’m
Non-Current Assets
Cost
798
Depreciation
159
639
Current Assets
Inventory
12
10
Trade receivable
38
29
Bank
24
28
74
67
Total Assets
713
Equity and liabilities
Share capital
198
182
Retained earnings
358
291
556
473
Non-current liabilities
Long-term loans
100
250
Current liabilities
Trade payables
6
3
Taxation
51
43
57
46
Total equity and liabilities
713
Dividend paid was GH¢33 million.
During the year, the company paid GH¢45 million for a new piece of machinery.
Required
Prepare a Statement of Cash Flows for Nexis Limited for the year ended 31 December 20X4, in accordance with the requirements of IAS 7, using the indirect method.