Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Basic concept
Overall review
Principal
$2,000,000 discounted at 9% over 3 years:
2,000,000 ÷ 1.09 ÷ 1.09 ÷ 1.09 (or 2,000,000 × 1 / 1.093) 1,544,367
Interest
Year 1 120,000 ÷ 1.09 110,091
Year 2 110,091 ÷ 1.09 101,002
Year 3 101,002 ÷ 1.09 92,662
303,755
Value of liability component 1,848,122
Equity component (balancing figure) 151,878
Proceeds of bond issue 2,000,000
Solution
$
Present value of the principal: $2,000,000 payable at the end of three years
($2m × 0.772183)* 1,544,367
Present value of the interest: $120,000 payable annually in arrears for three years
($120,000 × 2.5313)* 303,755
Total liability component 1,848,122
Equity component (balancing figure) 151,878
Proceeds of the bond issue 2,000,000
Practice:
convertible loan notes
Question
A company issues $20m of 4% convertible loan notes at par on 1 January
2009. The loan notes are redeemable for cash or convertible into equity
shares on the basis of 20 shares per $100 of debt at the option of the loan
note holder on 31 December 2011. Similar but non-convertible loan notes
carry an interest rate of 9%.
The present value of $1 receivable at the end of the year based on
discount rates of 4% and 9% can be taken as:
Required
Show how these loan notes should be accounted for in the financial
statements at 31 December 2009.
Question
4% 9%
$ $
End of year 1 0.96 0.92
2 0.93 0.84
3 0.89 0.77
Cumulative 2.78 2.53
Answer
$
Statement of profit or loss
Finance costs (W2) 1,568
Statement of financial position
Equity – option to convert (W1) 2,576
Non-current liabilities
4% convertible loan notes (W2) 18,192
Working 1