Search within this section
Select a section below and enter your search term, or to search all click Financing transactions
Favorited Content
Convertible debt issuance date |
January 1, 20X1 |
FG Corp’s stock price at issuance date |
$85 |
Principal amount |
$1,000 |
Coupon rate |
2% paid annually on December 31 |
Years to maturity |
7 years |
Issuer call option |
2 years and thereafter |
Investor put option |
5 years and thereafter |
Conversion price |
$100 |
Conversion terms |
Investors can convert in any quarter following a quarter in which FG Corp’s stock price traded at or above $110 for at least 45 days |
Conversion settlement |
Upon conversion, the investor will receive the principal amount (i.e., $1,000) in cash and net shares equal to value, if any, due to the conversion option being in the money |
20X1 |
20X2 |
20X3 |
20X4 |
20X5 |
Total |
|
Debt balance at beginning of period (1) |
$760 |
$801 |
$845 |
$893 |
$944 |
|
Amortization of discount on debt (2) |
41 |
44 |
48 |
51 |
56 |
240 |
Debt balance at end of period (1) |
$801 |
$845 |
$893 |
$944 |
$1,000 |
|
(1)The present value of the remaining $20 annual coupon payments ($1,000 * 2% = $20) plus present value of $1,000 principal payment at the end of the fifth year using 8.02% annual discount rate.
(2)Debt balance at the end of the year minus debt balance at the beginning of the year.
|
Dr. Cash |
$1,000 |
|
Dr. Convertible debt discount |
$240 |
|
Cr. Convertible debt |
$1,000 |
|
Cr. Additional paid-in capital (conversion option) |
$240 |
Dr. Interest expense |
$61 |
|
Cr. Cash |
$20 |
|
Cr. Convertible debt discount |
$41 |
Dr. Interest expense |
$64 |
|
Cr. Cash |
$20 |
|
Cr. Convertible debt discount |
$44 |
Dr. Interest expense |
$68 |
|
Cr. Cash |
$20 |
|
Cr. Convertible debt discount |
$48 |
20X1 |
20X2 |
20X3 |
||||
Balance sheets |
||||||
Cash |
$$980 |
$$960 |
$>$940 |
|||
Total assets |
980 |
960 |
940 |
|||
Convertible debt |
1,000 |
1,000 |
1,000 |
|||
Convertible debt discount |
(199) |
(155) |
(107) |
|||
Total liabilities |
801 (1) |
845 (1) |
893 (1) |
|||
Additional paid-in capital (conversion option) |
240 |
240 |
240 |
|||
Retained earnings |
(61) (2) |
(125) (2) |
(193) (2) |
|||
Total stockholders’ equity |
179 |
115 |
47 |
|||
Total liabilities and stockholders’ equity |
980 |
960 |
940 |
|||
Income statements |
||||||
Interest expense |
61 |
64 |
68 |
|||
Net loss |
($61) |
($64) |
($68) |
|||
(1)Convertible debt balance (see the amortization table above for details).
(2)Retained earnings at the beginning of the year plus interest expense recognized for the year.
|
Dr. Cash |
$1,000 |
|
Cr. Convertible debt |
$1,000 |
Dr. Interest expense |
$20 |
|
Cr. Cash |
$20 |
Dr. Additional paid-in capital (conversion option) |
$240 (1) |
|
Cr. Convertible debt discount |
$107 (2) |
|
Cr. Retained earnings |
$133 (3) |
|
(1) To derecognize the portion of the proceeds that was separated from the liability component and allocated to equity due to the cash conversion feature.
(2) To derecognize the remaining convertible debt discount balance as of January 1, 20X4 ($240 discount on debt minus $133 cumulative amortization of the discount on debt in each of 20X1, 20X2 and 20X3).
(3) To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X4, representing the reversal of the sum of the interest expense in 20X1 ($41), 20X2 ($44) and 20X3 ($48) due to amortization of convertible debt discount under prior GAAP.
|
Dr. Additional paid-in capital (conversion option) |
$240 (1) |
|
Cr. Convertible debt discount |
$199 (2) |
|
Cr. Retained earnings |
$41 (3) |
|
(1) To derecognize the portion of the proceeds that was separated from the liability component and allocated to equity due to the cash conversion feature.
(2) To derecognize the remaining convertible debt discount balance as of January 1, 20X2.
(3) To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X2, representing the reversal of the interest expense in 20X1 due to amortization of convertible debt discount under prior GAAP.
|
Balance sheets |
||||||
Cash |
$980 |
$960 |
$940 |
|||
Total assets |
980 |
960 |
940 |
|||
Convertible debt |
1,000 |
1,000 |
1,000 |
|||
Total liabilities |
1,000 |
1,000 |
1,000 |
|||
Retained earnings |
(20) (1) |
(40) (2) |
(60) (2) |
|||
Total stockholders’ equity |
(20) |
(40) |
(60) |
|||
Total liabilities and stockholders’ equity |
$980 |
960 |
940 |
|||
Income statements |
||||||
Interest expense |
20 |
$20 |
||||
Net loss |
($20) |
($20) |
||||
(1)This amount is the interest expense recognized in FY 20X1. It is calculated as the difference between retained earnings balance as of December 31, 20X1, under prior GAAP ($61) and the cumulative adjustment to opening retained earnings as of January 1, 20X2 ($41).
(2)Retained earnings at the beginning of the year plus interest expense recognized for the year.
|
Convertible preferred stock with detachable warrants commitment date |
January 1, 20X1 (this is also the issuance date) |
Convertible preferred stock stated value |
$1,000 |
Convertible preferred stock stated conversion price |
$20 |
Number of detachable warrants |
100 warrants for common stock at a strike price of $20/share |
FG Corp’s stock price at issuance date |
$18/share |
Cash proceeds at issuance date |
$1,000 |
Investor put option |
After 5 years and thereafter |
Conversion option |
After 4 years and thereafter |
20X1 |
20X2 |
20X3 |
20X4 |
20X5 |
Total |
|
Preferred stock balance at beginning of period |
$700 (2) |
$752 |
$808 |
$868 |
$932 |
|
Amortization of warrant discount (as deemed dividend) (1) |
52 |
56 |
60 |
64 |
68 |
300 |
Preferred stock balance at end of period (3) |
$752 |
$808 |
$868 |
$932 |
$1,000 |
|
(1)Preferred stock balance at the beginning of the period multiplied by the effective interest rate of 7.39%.
(2)Amount of proceeds allocated to preferred stock at the issuance date.
(3)Preferred stock balance at the beginning of the period plus deemed dividend due to amortization of the warrant discount.
|
20X1 |
20X2 |
20X3 |
20X4 |
Total |
|
Preferred stock balance at beginning of period |
$500 (2) |
$544 |
$592 |
$644 |
|
Amortization of BCF (as deemed dividend) (1) |
44 |
48 |
52 |
56 |
200 |
Preferred stock balance at end of period (3) |
$544 |
$592 |
$644 |
$700 |
|
(1)Preferred stock balance at the beginning of the period multiplied by the effective interest rate of 8.78%.
(2)Amount of proceeds allocated to preferred stock.
(3)Preferred stock balance at the beginning of the period plus deemed dividend due to amortization of the BCF.
|
Dr. Cash |
$1,000 |
|
Dr. Discount on convertible preferred stock (relative fair value allocation) |
$300 |
|
Dr. Discount on convertible preferred stock (BCF) |
$200 |
|
Cr. Convertible preferred stock |
$1,000 |
|
Cr. Additional paid-in capital (warrants) |
$300 |
|
Cr. Additional paid-in capital (BCF) |
$200 |
Dr. Retained earnings |
$96 |
|
Cr. Discount on convertible preferred stock (relative fair value allocation) |
$52 |
|
Cr. Discount on convertible preferred stock (BCF) |
$44 |
Dr. Retained earnings |
$104 |
|
Cr. Discount on convertible preferred stock (relative fair value allocation) |
$56 |
|
Cr. Discount on convertible preferred stock (BCF) |
$48 |
Dr. Retained earnings |
$112 |
|
Cr. Discount on convertible preferred stock (relative fair value allocation) |
$60 |
|
Cr. Discount on convertible preferred stock (BCF) |
$52 |
Year ended December 31 |
||||||
Cash |
$1,000 |
$1,000 |
$1,000 |
|||
Total assets |
1,000 |
1,000 |
1,000 |
|||
Convertible preferred stock |
1,000 |
1,000 |
1,000 |
|||
Discount on convertible preferred stock |
(404) (1) |
(300) (1) |
(188) (1) |
|||
Additional paid-in capital (BCF + warrants) |
500 |
500 |
500 |
|||
Retained earnings |
(96) (2) |
(200) (2) |
(312) (2) |
|||
Total stockholders’ equity |
$1,000 |
$1,000 |
$1,000 |
|||
(1)Remaining balance of unamortized preferred stock discount attributable to warrants and BCF ($500 total discount minus the sum of cumulative amortization of BCF and warrants discount). See amortization tables above for discount on preferred stock due to warrants and BCF for details.
(2)Retained earnings at the beginning of the year plus deemed dividends due to amortization of discount recognized for the year.
|
Dr. Cash |
$1,000 |
|
Dr. Discount on convertible preferred stock (relative fair value allocation) |
$300 |
|
Cr. Convertible preferred stock |
$1,000 |
|
Cr. Additional paid-in capital (warrants) |
$300 |
Dr. Retained earnings |
$52 |
|
Cr. Discount on convertible preferred stock |
$52 |
Dr. Retained earnings |
$56 |
|
Cr. Discount on convertible preferred stock |
$56 |
Dr. Retained earnings |
$60 |
|
Cr. Discount on convertible preferred stock |
$60 |
Dr. Additional paid-in capital (BCF) |
$200 (1) |
|
Cr. Discount on convertible preferred stock (BCF) |
$56 (2) |
|
Cr. Retained earnings |
$144 (3) |
|
(1)To derecognize the portion of the proceeds that was allocated to the BCF.
(2)To derecognize the remaining discount attributable to the BCF as of January 1, 20X4 ($2o0 BCF minus $144 cumulative amortization of the BCF in 20X1, 20X2 and 20X3).
(3)To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X4 representing the reversal of the sum of the deemed dividends in 20X1 ($44), 20X2($48) and 20X3(52) due to the amortization of the BCF under prior GAAP.
|
Dr. Additional paid-in capital (BCF) |
$200 (1) |
|
Cr. Discount on convertible preferred stock (BCF) |
$156 (2) |
|
Cr. Retained earnings |
$44 (3) |
|
(1) To derecognize the portion of the proceeds that was allocated to the BCF.
(2) To derecognize the remaining discount attributable to the BCF as of January 1, 20X2.
(3) To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X2 representing the reversal of the deemed dividend in 20X1 due to the amortization of the BCF under prior GAAP.
|
Cash |
$1,000 |
$1,000 |
$1,000 |
|||
Total assets |
1,000 |
1,000 |
1,000 |
|||
Convertible preferred stock |
1,000 |
1,000 |
1,000 |
|||
Discount on convertible preferred stock (warrants) |
(248) |
(192) |
(132) |
|||
Additional paid-in capital (warrants) |
300 |
300 |
300 |
|||
Retained earnings |
(52) (1) |
(108) (2) |
(168) (2) |
|||
Total stockholders’ equity |
$1,000 |
$1,000 |
$1,000 |
|||
(1)Difference between the retained earnings balance as of December 31, 20X1 under the prior GAAP ($96) and the cumulative adjustment to opening retained earnings as of January 1, 20X2 ($44).
(2)Retained earnings at the beginning of the year plus deemed dividend recognized for the year.
|
Preferred stock with detachable common stock warrants issuance date |
January 1, 20X1 |
|||
Preferred stock stated value |
$1,000 |
|||
Common stock detachable warrants |
100 detachable warrants to buy common stock |
|||
Preferred stock features |
No conversion feature; contains a contingent redemption feature that is not probable of becoming redeemable |
|||
Cash proceeds at issuance date |
$1,000 |
|||
Certain provisions |
The warrant requires the delivery of registered shares |
|||
Fair value of preferred stock at issuance date |
$710 |
|||
Warrant fair value and change in fair value |
20X1 |
20X2 |
20X3 |
|
Fair value at beginning of period |
$300 |
$340 |
$310 |
|
Change in fair value |
40 |
(30) |
50 |
|
Fair value at end of period |
$340 |
$310 |
$360 |
Dr. Cash |
$1,000 |
|
Dr. Discount on preferred stock (resulting from consideration allocated to warrants) |
$300 |
|
Cr. Warrant liability |
$300 |
|
Cr. Preferred stock |
$1,000 |
Dr. Loss from warrant |
$40 |
|
Cr. Warrant liability |
$40 |
Dr. Warrant liability |
$30 |
|
Cr. Gain from warrant |
$30 |
Dr. Loss from warrant |
$50 |
|
Cr. Warrant liability |
$50 |
20X1 |
20X2 |
20X3 |
||||
Balance sheets |
||||||
Cash |
$1,000 |
$1,000 |
$1,000 |
|||
Total assets |
1,000 |
1,000 |
1,000 |
|||
Warrant liability |
340 |
310 |
360 |
|||
Total liabilities |
340 |
310 |
360 |
|||
Convertible preferred stock, net |
700 |
700 |
700 |
|||
Retained earnings |
(40) (1) |
(10) (1) |
(60) (1) |
|||
Total stockholders’ equity |
660 |
690 |
640 |
|||
Total liabilities and stockholders’ equity |
1,000 |
1,000 |
1,000 |
|||
Income statements |
||||||
Gain (loss) from warrant |
(40) |
30 |
(50) |
|||
Net income (loss) |
($40) |
$30 |
($50) |
|||
(1)Retained earnings at the beginning of the year plus gain (loss) from change in fair value of the warrant recognized for the year.
|
Dr. Cash |
$1,000 |
|
Dr. Discount on preferred stock (resulting from relative fair value allocation) |
$297 |
|
Cr. Additional paid-in capital (warrants) |
$297 |
|
Cr. Preferred stock |
$1,000 |
Dr. Warrant liability |
$360 (1) |
|
Cr. Discount on preferred stock |
$3 (2) |
|
Cr. Additional paid-in capital (warrants) |
$297 (3) |
|
Cr. Retained earnings |
$60 (4) |
|
(1) To reclassify the warrant liability at January 1, 20X4 to equity.
(2) To adjust the discount on the preferred stock based on the relative fair value method of allocation of proceeds
(3) To reflect difference between the relative fair value allocation method as a result of the adoption compared to the residual allocation under prior accounting.
(4) To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X4 representing the reversal of the cumulative income statement impact due to the change in the fair value of the warrants under prior GAAP.
|
Dr. Warrant liability |
$340 (1) |
|
Cr. Discount on preferred stock |
$3 (2) |
|
Cr. Additional paid-in capital (warrants) |
$297 (3) |
|
Cr. Retained earnings |
$40 (4) |
|
(1) To reclassify the warrant liability at January 1, 20X2 to equity.
(2) To reflect the difference between the relative fair value allocation method as a result of the adoption compared to the residual allocation under prior accounting
(3) To record the warrant in equity based on a relative fair value allocation.
(4) To recognize the cumulative adjustment to opening retained earnings as of January 1, 20X2 representing the reversal of the cumulative income statement impact due to the change in the fair value of the warrant under prior GAAP.
|
Balance sheets |
||||||
Cash |
$1,000 |
$1,000 |
$1,000 |
|||
Total assets |
1,000 |
1,000 |
1,000 |
|||
Convertible preferred stock, net |
703 |
703 |
703 |
|||
Additional paid-in capital (warrants) |
297 |
297 |
297 |
|||
Retained earnings |
0 (1) |
0 |
0 |
|||
Total stockholders’ equity |
1,000 |
1,000 |
1,000 |
|||
Total liabilities and stockholders’ equity |
$1,000 |
1,000 |
1,000 |
|||
Income statements |
||||||
Net income (loss) |
$0 |
$0 |
||||
(1)Difference between the retained earnings balance as of December 31, 20X1 under the prior GAAP ($40) and the cumulative adjustment to opening retained earnings as of January 1, 20X2 ($40).
|
ASU 2020-06 BC129
Instrument Type and Current GAAP Classification |
Effect of Guidance (If Scope Exception Currently Failed, but Passed under the Amendments) |
Freestanding instrument is classified as a liability. |
Reclassify to equity and adjust basis of instrument to what would have been the value at initial measurement. |
Embedded feature is classified as a liability, and the host is classified as a liability. |
Recombine instruments into a single liability instrument. Determine what the basis of that instrument would have been originally if the embedded feature had not been bifurcated.
This would include a recalculation of the effective interest rate and any amortization of a discount (or premium).
|
Embedded feature is classified as a liability, and the host is classified as equity. |
Recombine instruments into a single equity instrument and recalculate basis. Determine what the basis of that instrument would have been originally if the embedded feature had not been bifurcated. |
Multiple embedded features are bifurcated from the host and classified as liabilities (host is classified as equity). |
Recombine instruments into a single equity instrument (except for features not affected by this guidance) and recalculate basis. Determine what the basis of that instrument would have been originally if the embedded feature(s) had not been bifurcated. |
Multiple embedded features are bifurcated from the host and classified as liabilities (host is classified as a liability). |
Recombine instruments into a single liability instrument (except for features not affected by this guidance) and recalculate basis. Determine what the basis of that instrument would have been originally if those embedded features had not been bifurcated. This would include a recalculation of the effective interest rate and any amortization of a discount (or premium). |
ASU 2020-06 BC129
Instrument Type and Current GAAP Classification |
Effect of Guidance (If Scope Exception Currently Failed, but Passed under the Amendments) |
Debt is issued with detachable warrants. |
Recalculate Day 1 allocation between the debt and warrants. Reclassify the warrants to equity on the basis of original relative fair value. Recalculate the basis of the debt. This would include a recalculation of the effective interest rate and any amortization of a discount (or premium). |
ASU 2020-06 BC130
PwC. All rights reserved. PwC refers to the US member firm or one of its subsidiaries or affiliates, and may sometimes refer to the PwC network. Each member firm is a separate legal entity. Please see www.pwc.com/structure for further details. This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.
Select a section below and enter your search term, or to search all click Financing transactions