Documente Academic
Documente Profesional
Documente Cultură
23 October 2018
1 Overview 7 Special aspects
5 Lessee accounting
6 Lessor accounting
Agenda
Ground Rules
3
Page 3 IFRS 16 - Lease accounting workshop
IFRS 16
01 Overview
What is changing?
Prior periods
Effective
presented
Timeline assumes that one comparative period is required. In some regulatory environments or jurisdictions,
two comparative periods may be required.
5
Page 5 IFRS 16 - Lease accounting workshop
What will change for your company?
6
Page 6 IFRS 16 - Lease accounting workshop
High-level impact analysis for Companies
cur-
IAS 17 IFRS 16 new
rent
High-level
Finance Operating All
impact analysis
leases leases leases for Companies
jjvv
Assets j G – + EUR Xm
GGG
Liabilities $$ – $$$$$$$ + EUR Xm
vv
Rights and off-balance Retained
– j G G –
sheet items earnings
$$$$$ — EUR X m
Revenue X X X X
Implications
Lease
Other expenses – – - EUR Xm
expenses
EBITDA + EUR Xm
EBIT + EUR Xm
EBT + EUR Xm
• … except
• Leases to explore for or use natural resources (e.g., oil)
• Leases of biological assets (IAS 41)
• Service concession arrangements (IFRIC 12)
• Licenses of intellectual property granted by a lessor within the scope of IFRS 15
• Licensing agreements within the scope of IAS 38 – Intangible assets
NOTE:
• Intangible assets: Lessees have the option to apply this standard
• Bearer plants are in the scope of IFRS 16
• Leased property that is subleased (investment property): Off-balance sheet recognition no longer
an option
“A contract, or part of a contract, that Does the customer have the right to obtain
conveys the right to use an asset (the underlying substantially all of the economic benefits from use of
asset) for a period of time the asset throughout the period of use (IFRS 16.B21 -
No
in exchange for consideration.” B23) ?
Yes
Does the customer have the right to direct the use of
Does the fulfilment of the contract the asset throughout the period of use (IFRS 16.B24 -
depend on the use of an identified asset B30) ?
Does the customer have the right to direct how and for Yes
Identified asset
Example Solution
• Agreement for the use of a specific hotel building with The contract contains a lease.
precisely defined interior and exterior appointments No
Identified asset
• Term of 20 years with a 10-year extension option (B13-B20)
Yes
• Customer has its own management and hotel staff
Customer has the right to obtain
• Customer decides on the use and occupancy of the substantially all the economic No
hotel benefits
(B21-B23)
• Customer is responsible – with the exception of the Yes
exterior walls and roof – for maintenance as set out in a
separate arrangement Customer Customer, supplier or neither has Supplier
right to direct the use (B24(a))
Neither
Yes Customer has the right to operate
the asset (B24(b)(i))
No
No
How and for what purpose asset is
used are predetermined (B24(b)(ii))
Yes
A lease No lease
Example Solution
• Company XY concludes an agreement for the • Usually, not a lease but a service provided by company
management of a hotel with precisely defined interior XY (and therefore governed by IFRS 15)
and exterior appointments • Provision of branding and reservation platform are
• In this context, the supplier provides the hotel separate performance obligations under IFRS 15
(including furniture, fittings and staff)
• Company XY provides the management, allows the use
of branding and grants access to the reservation
platform Problem
• Consideration for the use of branding and access to the • The circumstances are often not this clear-cut
reservation platform is paid separately • Such a contract will often contain a lease component
• Management compensation is largely dependent on the
performance of the hotel
• Term of 5 years
Example Solution
• Agreement for the use of a specific number of counters The contract does not contain a lease.
(floor space, furniture and fittings and price are Identified asset No
specified) in an airport terminal (B13-B20)
• Airport operator is entitled to change the location at Yes
any time in accordance with the contractual terms and Customer has the right to obtain
No
also has alternative spaces at its disposal substantially all the economic
benefits
• Alternatively, the branding can be readily changed in a (B21-B23)
simple same-day redesign Yes
No
No
How and for what purpose asset is
used are predetermined (B24(b)(ii))
Yes
A lease No lease
Example Solution
• Agreement for the use of a defined counter The contract contains a lease.
(floor space and price are specified) at a major (hub) Identified asset No
airport (B13-B20)
• Counter location and branding are fixed. Yes
The airport operator does not have the contractual Customer has the right to obtain
No
right to relocate the counter. substantially all the economic
benefits
• Term of 3 years (B21-B23)
Yes
Customer
Customer, supplier or neither Supplier
has right to direct the use
(B24(a))
Neither
Yes Customer has the right to
operate the asset (B24(b)(i))
No
No
How and for what purpose asset is
used are predetermined (B24(b)(ii))
Yes
A lease No lease
Example Solution
• Agreement for the use of a specific aircraft The contract contains a lease.
(interior and exterior appointments defined ó very Identified asset No
specific) (B13-B20)
• Term of 2 years Yes
• Contract contains legal provisions on flight destinations Customer has the right to obtain
No
substantially all the economic
• Customer decides on the flight destination and time as benefits
well as on passengers and cargo (with due regard to (B21-B23)
A lease No lease
Page 16 16
IFRS 16 - Lease accounting workshop
IFRS 16 — Definition of a lease
Example 4: Problem area: Classifying a capacity agreement
Page 17 18
IFRS 16 - Lease accounting workshop
IFRS 16 — Definition of a lease
Example 5: Problem area: Network services
Example Analysis:
• Customer enters into a contract with a Customer does not control the use of the servers because
telecommunications company (Supplier) for network Customer’s only decision rights relate to the level of
services for two years network services (the output of the servers) before the
• The contract requires Supplier to supply network period of use, i.e. the level of network services cannot be
services that meet a specified quality level. In order to changed during the period of use without modifying the
provide the services, Supplier installs and configures contract
servers at Customer’s premises - Supplier determines Supplier is the only party that can make relevant
the speed and quality of data transportation in the decisions about the use of the servers during the period
network using the servers. Supplier can reconfigure or of use (e.g. how data is transported using the servers,
replace the servers when needed to continuously whether to reconfigure the servers and whether to use
provide the quality of network services defined in the the servers for another purpose), hence the Supplier
contract controls the use of the servers in providing network
• Customer does not operate the servers or make any services to Customer.
significant decisions about their use
Conclusion:
The contract does not contain a lease. Instead, the
contract is a service contract in which Supplier uses the
equipment to meet the level of network services
determined by Customer
Page 18 18
IFRS 16 - Lease accounting workshop
IFRS 16 — Definition of a lease
PM 1: Scope of IFRS 16
PM 1 HO 1
Objective:
Determine whether specific transactions in in the scope
of IFRS 16
Identify lease and non-lease components of a contract
• Time: 10 minutes (5+5)
Directions:
• Work individually
• Review the transactions and determine if those
transactions are in the scope of IFRS 16
29
Page 19 IFRS 16 - Lease accounting workshop
Identifying a lease
Exemptions for low-value assets leases
Option to account for leases for which the underlying asset is of low value:
“Off-balance sheet” or “on-balance sheet”
• Definition according to IFRS 16.B5:
• The lessee can benefit from use of the underlying asset on its own
• The underlying asset is not highly dependent on other assets
• Rough threshold: USD 5,000 ó ~ EUR 5,000
• Off-balance sheet: No assets/no liabilities/straight-line expense
• Anti-abuse rule on the “breakdown” of leases
2
Page 20 IFRS 16 - Lease accounting workshop
0
Identifying a lease
Short-term leases
Problem:
• Treatment of early termination
• Future changes in the portfolio
NO
Were leases entered into at or near
the same time?
YES
NO
YES NO
YES NO
• Contracts may contains rights to use several assets (e.g., storage space and parking lot)
• Rights to use individual assets must be accounted for separately when:
• Benefits can be obtained separately from the use of the underlying asset
and
• The underlying asset is not dependent on the other underlying assets in the contract
• Otherwise it is accounted for as a lease component
Part 1: Multiple underlying assets of a contract Part 2: Other activities and costs in a contract
Objective: Identify lease and non-lease components of a Objective: Determine whether an item is a separate
contract component of a contract
• Time: 4 minutes • Time: 4 minutes
Directions:
Directions: • Work in table teams
• Work in table teams • Review each fact pattern and determine whether the
• Review each fact pattern and determine whether the activities and costs are separate components of a
contracts contain lease and non-lease components (see contract (see extract from Appendix B to IFRS 16)
extract from Appendix B to IFRS 16)
PM 2 HO 2
29
Page 26 IFRS 16 - Lease accounting workshop
Identifying a lease
Allocating contract consideration
20%
80%
• Lessees
• Allocate consideration on the basis of the relative stand-alone price
• If an observable stand-alone price is not readily available, the stand-alone price is estimated
• Maximize the use of observable information
• Apply estimation methods in a consistent manner
• Lessors allocate consideration in accordance with the provisions of IFRS 15
• Reallocation of consideration necessary in some cases
Objective:
Allocate consideration in a contract to lease and non-
lease components
• Time: 4 minutes
Directions:
• Work in table teams
• Review fact pattern and allocate consideration in the
contract to separate lease and non-lease components
PM 3 HO 3
29
Page 28 IFRS 16 - Lease accounting workshop
IFRS 16
03 Key concepts
Key concepts
Lease term
30
Page 30 IFRS 16 - Lease accounting workshop
Key concepts
PM4: Lease term
PM 4 HO 4 Objective:
Determine the lease term in given scenarios
Directions:
• Work individually
• Review the transactions and determine the lease term
for each contract
29
Page 31 IFRS 16 - Lease accounting workshop
Key concepts
Lease payments
Lease payments
Residual value
guarantees – Variable lease
Purchase options* Termination option payments that
Fixed payments amounts expected to
(exercise price) be payable penalties* depend on an index
or rate
(lessees only)
• Fixed payments also include variable payments if they are in-substance fixed, e.g.,
• Minimum payments or minimum purchase volumes
• Penalties for failure to meet to minimum purchase volumes, minimum amounts, etc.
• Lessors include lessee residual value guarantees only when they are in-substance fixed payments
44
Page 32 IFRS 16 - Lease accounting workshop
Key concepts
Variable lease payments
Lessee reassessment:
Lease liability is remeasured (for other reasons)
Payments change due to a change in the index or rate
4
Page 33 IFRS 16 - Lease accounting workshop
5
Lease payments
Example 6: Treatment of other costs as a lease payment
Case A Solution:
• Company C leases an aircraft for a period of 10 years. The legal requirement to perform a D check after every
• The aircraft must undergo a Diagnosis check after 100,000 flight hours does not directly lead to an
every 100,000 flight hours. obligation as it depends on future circumstances.
• At the end of the lease, company C must have a However, case A gives rise to an obligation as the D check
Diagnosis check performed (or refund the costs to the must be carried out at the end of the lease irrespective of
lessor), irrespective of the actual number of flight the actual number of flight hours.
hours. As a result, in case A, company C has to recognize a
provision for the costs of the final D check (“present value
of the expected cost”) at the beginning of the lease term.
Case B At the same time, these costs must be included in the
• Company C leases an aircraft for a period of 10 years. cost of the right-of-use (ROU) asset pursuant to IFRS
The aircraft is delivered with 10,000 flight hours. 16.24 (d).
• A portion of the costs for the D check must be paid The right-of-use asset is depreciated in line with the
depending on use and the number of flight hours used provisions under IAS 16.
on returning the aircraft.
By contrast, in case B, the payments are variable as they
are solely dependent on use.
29
Page 34 IFRS 16 - Lease accounting workshop
Variable lease payments
Example 7A: Variable lease payments that depend on an index
Example Solution
• Lease (10-year term) for a property At the commencement date, the lessee pays the first
• Annual lease payment is EUR 50,000 (in advance) installment and measures the lease liability at the present
value of the remaining nine lease payments (discounted
• Payment is adjusted every two years on the basis of at 5%). The present value is EUR 355,391.
the consumer price index (index at the
commencement date: 125) The lessee initially recognizes assets and liabilities as
follows:
• Lessee’s incremental borrowing rate is 5% p.a.
The consumer price index (CPI) climbs to 135 at the Lease
ROU asset EUR 405,391 cr. EUR 355,391
beginning of year 3. liability
Cash on
hand/bank
balances EUR 50,000
(payment for
year 1)
The lessee posts the following combined amounts during the first
two years of the lease:
Interest Lease
EUR 33,928 cr. EUR 33,928
expense liability
⃰ (405,391 ÷ 10 x 2 years)
35
Page 35 IFRS 16 - Lease accounting workshop
Variable lease payments
Example 7A: Variable lease payments that depend on an index
Payment of the second installment at the beginning of year 2: Adjustment to the right of use is posted as follows:
Cash on Lease
ROU asset EUR 27,145 cr. EUR 27,145
Lease liability EUR 50,000 cr. hand/bank EUR 50,000 liability
balances
Present value before adjustment in line with the change in the Lease liability at the beginning of year 3:
index:
EUR 339,319 (present value of eight installments at EUR 50,000
discounted at an interest rate of 5% p.a. Interest Lease
EUR 34k payment Change EUR
[= EUR 355,391 + EUR 33,928 - EUR 50,000]). EUR 50k 27k
The lessee increases the lease liability (and by analogy the asset)
by EUR 27,145 (difference between the [old] present value and Payment of the lease for year 3:
[new] present value).
Cash on
Lease liability EUR 54,000 cr. hand/bank EUR 54,000
balances
47
Page 36 IFRS 16 - Lease accounting workshop
Variable lease payments
Example 7B: Variable lease payments that depend on revenue
Example Solution
In addition to payments in the previous example, the Measurement at the commencement of the lease is the
lessee must make variable payments depending on same as in the previous example.
revenue earned during each year of the lease. The additional variable consideration is linked to future
The variable obligation amounts to 1% of revenue. revenue and thus does not meet the definition of a lease
The lessee generates revenue of EUR 800,000 during the payment.
first year of the lease. It is therefore not included.
Lease
ROU asset EUR 405,391 cr. EUR 355,391
liability
Cash on
hand/bank
balances EUR 50,000
(payment
for year 1)
37
Page 37 IFRS 16 - Lease accounting workshop
Variable lease payments
Example 7C: Variable lease payments that depend on revenue
Example Solution
Company A leases a hotel from company B. • The “fixed” payment must be included in the
The lease includes a fixed and a variable, revenue-linked measurement of the lease liability.
portion with minimum payments. • Variable components are not included in the
measurement of the lease liability under IFRS 16.
Problem
• In practice, a minimum amount is also often
contractually defined for variable components.
• In this instance, this minimum amount must also be
included as a fixed component of the minimum lease
payments.
38
Page 38 IFRS 16 - Lease accounting workshop
Variable lease payments
Example 7D: Variable lease payments that depend on revenue - Problem areas
BUT:
It is questionable whether a lessor would enter into such
a contract. It should of course be questioned whether the
payments for the other vehicles are still at arm’s length
or whether perhaps excessively high payments were
agreed to cover the risk (or the actual depreciation).
39
Page 39 IFRS 16 - Lease accounting workshop
Variable lease payments
Judgemental areas and challenges
Do not depend
In substance fixed Depend on an index or rate on an index or
rate
• Discount rate:
• Rule: Interest rate implicit in the lease (IRR)
• If no IRR can be readily determined: Incremental borrowing rate (lessees only)
• IRR = interest rate at which:
The lessee’s incremental borrowing rate is the rate of interest that a lessee
would have to pay to borrow over a similar term, and with a similar security,
the funds necessary to obtain an asset of a similar value to the right-of-use
asset in a similar economic environment.
► The IBR definition requires it the rate ► Highlighted elements of the IBR
to be: definition require careful
consideration and may result in
► Entity specific (e.g. reflect the adjustments to funding curves
entity’s credit risk and economic
currently used
environment)
Retail
Bank
similar to that of the parent, but Sub 1.1 Sub 1.2 Sub 2.1
adjustments may be necessary, e.g.
to reflect the local economic
environment
Wholesale
Bank
Sub 1.1.1 Sub 1.2.1 Sub 1.3 Sub 2.1.1
Objective: BE POSITIVE!
Identify how various factors affect the incremental
borrowing rate of a lease used by lessees. When using an You can do IT! PM 5 HO 5
observable rate as a starting point to derive the
incremental borrowing rate of a lease, identify
adjustments that may be necessary in order to determine
the appropriate incremental borrowing rate under IFRS
16.
Instructions
• Work in table teams
• Review the fact pattern
• For question 1, document how various factors affect
the incremental borrowing rate of a lease used by
lessees. For question 2, identify adjustments that may
be necessary in order to determine the appropriate
incremental borrowing rate under IFRS 16
Time: 7 minutes
29
Page 46 IFRS 16 - Lease accounting workshop
Key concepts
Initial direct costs
Initial direct costs (IDCs) are incremental costs that would not have been incurred if the lease had not
been executed (e.g., commissions).
• Consistent with IFRS 15 and IAS 17
• Lessees must include IDCs in the measurement of the right-of-use asset
• Lessors differentiate as follows:
• The fair value model is used for purposes of lease classification and measurement.
• Fair value for purposes of lease accounting will be defined as in IFRS 13 in the future.
• IFRS 13 does not apply to leases at present.
• The definition of fair value in IFRS 13 is based on an exit price notion, which is different from a
transaction or entry price.
Under IAS 17, preparers have more flexibility to consider prices other than an exit price when
measuring fair value.
• Lessees will apply the right-of-use model in the future (with certain exemptions)
• Lessors must continue to classify leases using the classification principle in IAS 17
Initial recognition and Measure right-of-use (ROU) asset1 and lease liability at present value
measurement of lease payments
a) No
b) Yes
Subsequent measurement
• Amortized cost
of lease liability
Subsequent measurement • Depreciate right-of-use asset on a straight-line basis over the shorter
of right-of-use asset of the lease term or expected useful life of the right-of-use asset
Profit and loss • Separate presentation of interest expense and depreciation charge
Example Solution
• Recognize liability at present value
• 10-year lease for a building floor
(after deduction of first payment) ó EUR 355,391
• Extension option for 5 years • Recognize right of use at present value (before deduction of
payment)
• Lease payments (in advance in each case):
plus initial direct costs
• Basic lease term: EUR 50,000 per year • Reduce right of use by reimbursement of estate agent’s fee
• Extension period: EUR 55,000 per year The lessee initially accounts for the following assets and liabilities
arising from the lease as follows:
• Initial direct costs of EUR 20,000, thereof
ROU asset EUR 405,391 cr. Lease liability EUR 355,391
• EUR 15,000 to the previous tenant
Cash on hand/bank
• EUR 5,000 to the estate agent balances (payment for EUR 50,000
year 1)
• Lessor reimburses EUR 5,000 of the estate agent’s fee
• Lessee contributes EUR 7,000 toward remodeling Cash on hand/bank
ROU asset EUR 20,000 cr. balances (initial direct EUR 20,000
costs costs)
Initial value Lease payment Interest Closing balance Initial value Depreciation Closing balance
expense
1 EUR 355,391 - EUR 17,770 EUR 373,161 EUR 420,391 (EUR 42,039) EUR 378,352
2 EUR 373,161 (EUR 50,000) EUR 16,158 EUR 339,319 EUR 378,352 (EUR 42,039) EUR 336,313
3 EUR 339,319 (EUR 50,000) EUR 14,466 EUR 303,785 EUR 336,313 (EUR 42,039) EUR 294,274
4 EUR 303,785 (EUR 50,000) EUR 12,689 EUR 266,474 EUR 294,274 (EUR 42,039) EUR 294,274
5 EUR 266,474 (EUR 50,000) EUR 10,823 EUR 227,297 EUR 252,235 (EUR 42,039) EUR 210,196
6 EUR 227,297 (EUR 50,000) EUR 8,865 EUR 186,162 EUR 210,196 (EUR 42,039) EUR 168,157
Before the change in term, the lease liability Due to remeasurement, the carrying amount of
comes to EUR 186,162 (present value of the lessee’s ROU asset is EUR 360,169
payments of EUR 50,000 for 4 years, discounted (= EUR 168,157 + EUR 192,012).
at the original interest rate of 5.0% p.a.). At the beginning of year 7, the lessee calculates
The lessee’s right of use is EUR 168,157. the interest expense for the lease liability at the
Lease liability is remeasured, including changed interest rate of 6.0% p.a.
four payments at EUR 50,000 and five payments EUR 378,174
of EUR 360,169
EUR 55,000, discounted at a rate of 6% p.a.
EUR 192,012
The present value is EUR 378,174. EUR 192,012
The lessee increases the lease liability by EUR
192,012, which is the difference between the
remeasured lease liability of EUR 378,174 and
the previous carrying value of EUR 186,192. EUR 168,157 EUR 168,157
EUR 186,612 EUR 186,612
The ROU asset and the lease liability will develop as following in years 7 to 15:
Initial value Lease payment Interest Value at end of Initial value Depreciation Value at end of
expense lease lease
7 EUR 378,174 (EUR 50,000) EUR 19,690 EUR 347,864 EUR 360,169 (EUR 40,019) EUR 320,150
8 EUR 347,864 (EUR 50,000) EUR 17,872 EUR 315,736 EUR 320,150 (EUR 40,019) EUR 280,131
9 EUR 315,736 (EUR 50,000) EUR 15,944 EUR 281,680 EUR 280,131 (EUR 40,019) EUR 240,112
10 EUR 281,680 (EUR 50,000) EUR 13,901 EUR 245,581 EUR 240,112 (EUR 40,019) EUR 200,093
11 EUR 245,581 (EUR 55,000) EUR 11,435 EUR 202,016 EUR 200,093 (EUR 40,019) EUR 160,074
12 EUR 202,016 (EUR 55,000) EUR 8,821 EUR 155,837 EUR 160,074 (EUR 40,019) EUR 120,055
13 EUR 155,837 (EUR 55,000) EUR 6,050 EUR 106,887 EUR 120,055 (EUR 40,019) EUR 80,036
14 EUR 106,887 (EUR 55,000) EUR 3,113 EUR 55,000 EUR 80,036 (EUR 40,018) EUR 40,018
Example Solution
• Lease contract, 10-year term for 5,000 m2 of Remeasure the lease liability at the beginning of
office space year 7
• Annual lease payments, in arrears, of EUR on the basis of:
100,000 a.a remaining 8-year residual lease term
• Lessee’s incremental borrowing rate at b.annual lease payments of EUR 100,000 and
commencement c.an implicit interest rate of 7% p.a.
date: 6% p.a.
Example Solution
• Lease contract, 10-year term for 5,000 m2 of Remeasure the lease liability (at the beginning of year 6)
office space on the basis of:
a. a remaining 5-year residual lease term
• Annual lease payments, in arrears, of EUR
50,000 b. annual lease payments of EUR 30,000 and
c. an implicit interest rate of 5% p.a.
• Lessee’s incremental borrowing rate at
commencement New present value of the obligation: EUR 129,884
date: 6% p.a. • Proportionate reduction of the contract
(50% liability/ROU asset) results in income:
• 50% of the ROU asset before the change
Adjustment at beginning of year 6: (EUR 184,002) is EUR 92,001.
• 50% reduction in leased space • 50% of the lease liability before the change
(from the end of Q1 in year 6) (EUR 210,618) is EUR 105,309.
• Annual lease payments (from year 6 to year è Income: EUR 13,308 (= EUR 105,309 – EUR 92,001 /
10): EUR 30,000 at the beginning of year 6).
• Incremental borrowing rate at beginning of year • Difference between remaining lease liability
(EUR 105,309) and the adjusted lease liability
6: 5% p.a. (EUR 129,884 EUR 24,575) results in a
commensurate increase in carrying amounts.
+ EUR 24,575
+ EUR 24,575
EUR 129.8846
EUR 105,309
EUR 116,576
EUR 92,001
+ EUR 105,309
+ EUR 92,001
ROU asset ROU asset Lease liability after Lease liability before
before lease after lease lease modification lease modification
modification modification
Example
• Lease contract, 10-year term for 2,000 m2 of office space
• Annual lease payments, in arrears, of EUR 100,000
• Incremental borrowing rate: 6% p.a.
Note:
• Consideration for the 1,500 m² increase in office space is not at arm’s length
è Extension of the right of use by 1,500 m² does not represent a separate lease
Solution:
The ROU asset and the lease liabilities before modification are as follows:
Initial value Interest expense Lease payment Closing value Initial value Depreciation Closing value
1 EUR 736,009 EUR 44,160 (EUR 100,000) EUR 680,169 EUR 736,009 (EUR 73,601) EUR 662,408
2 EUR 680,169 EUR 40,810 (EUR 100,000) EUR 620,979 EUR 662,408 (EUR 73,601) EUR 588,807
3 EUR 620,979 EUR 37,259 (EUR 100,000) EUR 558,238 EUR 588,807 (EUR 73,601) EUR 515,206
4 EUR 558,238 EUR 33,494 (EUR 100,000) EUR 491,732 EUR 515,206 (EUR 73,601) EUR 441,605
5 EUR 491,732 EUR 29,504 (EUR 100,000) EUR 421,236 EUR 441,605 (EUR 73,601) EUR 368,004
After the modification (at the beginning of year 6), the lessee remeasures the lease liability on the following basis:
a. remaining lease term of 3 years
b. annual lease payments of EUR 150,000 and
c. an implicit interest rate of 7% p.a.
Reduction in lease term Effect from the adjustment of the present value of an increase in
the interest rate from 6% to 7%
ROU asset (EUR 4,870 = EUR 267,301 - EUR 262,431)
• Before lease modification: EUR 368,004 recognized as an adjustment of the ROU asset.
• Remaining term reduced from 5 to 3 years:
EUR 220,802 (EUR 368,004 ÷ 5 × 3 years) Lease liability EUR 4,870 cr. ROU asset EUR 4,870
• Difference: EUR 147,202
• New present value calculated from 3 payments à EUR 100,000, EUR 262k EUR 267k
discounted at the original interest rate of 6% p.a. ó EUR 221k EUR 216k
EUR 267,301 EUR 421k
EUR 368k
• Difference: EUR 153,935 Income
EUR 7k
-EUR 154k
Income: -EUR 147k
EUR 393k
Additional adjustment: EUR 347k
ROU asset after ROU asset after Lease liability Lease liability
Lease reduction in increase in after increase after reduce in
ROU asset EUR 131,216 cr. EUR 131,216 lease term space leased in in space lease term
liability
leased
The ROU asset and lease liability, which have both changed due to the lease modification, develop as follows:
Initial value Interest expense Lease payment Closing value Initial value Depreciation Closing value
6 EUR 393,674 EUR 27,556 (EUR 150,000) EUR 271,203 EUR 347,148 (EUR 115,716) EUR 231,432
7 EUR 271,203 EUR 18,984 (EUR 150,000) EUR 140,187 EUR 231,432 (EUR 115,716) EUR 115,716
8 EUR 140,187 EUR 9,813 (EUR 150,000) - EUR 115,716 (EUR 115,716) -
Example Solution
• Lease contract, term: 10 years, for 5,000 m² of Remeasure lease liability on the basis of
office space a.a remaining 5-year lease term
• Annual lease payments: EUR 100,000, in b.an annual lease payment of
arrears EUR 95,000 and
• Incremental borrowing rate at lease c.an implicit interest rate of 7% p.a.
commencement is 6% p.a.
The difference between the carrying amount of
the changed lease liability (EUR 389,519) and the
Modification at beginning of year 6: lease liability directly before the modification
• Reduction in annual payment to EUR 95,000 (EUR 421,236) in the amount of
per year EUR 31,717 is treated as an adjustment to the
ROU asset.
• Incremental borrowing rate at beginning of year
6: 7% p.a.
Disclosure objective: To enable users of financial statements to assess the amount, timing and
uncertainty of cash flows arising from leases
• Right-of-use assets presented Both lease types: • Cash payments for the principal
either: • Lease related depreciation portion of the lease liability are
• separately from other assets (Operating) presented within financing
(e.g. owned assets); or activities.
• Lease-related interest expense
• together with other assets as (Finance cost) • Cash payments for the interest
if they were owned, with portion of the lease liability are
• Expense relating to short term presented based on an accounting
disclosures of the balance leases
sheet line items that include policy election in accordance with
right-of-use assets and their • Expenses relating to low-value IAS 7.
amounts. assets • Lease payments for short-term
• Right-of-use assets that meet the • Expense related to variable lease leases and leases of low-value assets
definition of investment property payments not included in the not recognised on the balance sheet
are presented as investment measurement of lease liabilities and variable lease payments not
property. included in the lease liability are
• Income from subleasing right-of-use
presented within operating
• Lease liabilities presented either: assets
activities.
• separately from other • Gain or losses arising from sale and
• Non-cash activity (e.g. the initial
liabilities; or leaseback transactions
recognition of the lease at
• together with other liabilities commencement) is disclosed as a
with disclosure of the balance supplemental non-cash item.
sheet line items that include
Page 72
lease liabilities and their IFRS 16 - Lease accounting workshop
amounts
Lessee accounting
Quantitative disclosures
Carrying amount of
Amortization expense for
right-of-use assets
right-of-use assets
(by class)
Disclosure objective – to enable financial statement users to assess the amount, timing and
uncertainty of cash flows arising from leases
• Required lessor disclosures will include:
• Information about the nature of leases
• Significant assumptions and judgments made in accounting
• Information about management of risks related to residual values of assets
• Table of lease income recognized during reporting period
• Maturity analyses, as of the reporting date
• Undiscounted cash flows for finance leases with a reconciliation to lease receivables on the
balance sheet (or in footnotes)
• Undiscounted future lease payments to be received for operating leases
• Qualitative and quantitative explanations of significant changes in balance of net investment in
finance leases
• Information currently required under IAS 16 for assets under operating leases
• Lessors must use judgment to determine the appropriate level of aggregation or disaggregation
• Head lease (as lessee) and sublease (as lessor) are generally accounted for as two separate
leases
• Underlying asset of the sublease: ROU asset
• Balance sheet presentation: No offsetting of lease assets and liabilities
• Income statement presentation: Intermediate lessors’ revenue is generally presented gross
• Additional sublease disclosure requirements
Sub-lessor Sub-lessee
► If sublease = operating lease, continue ► Account for the lease in the same
to account for lease liability and ROU manner as any other lease
asset on the head lease
► If sublease = finance lease:
► Derecognise head-lease ROU asset
► Continue to account for original
lease liability
► Recognise net investment in
sublease and evaluate for
impairment*
*May use discount rate used for the head lease (adjusted for any initial direct costs associated with
the sublease) to measure the net investment in the sublease, if the interest rate implicit in a
sublease cannot be readily determined.
Example Solution
Head lease: The intermediate lessor classifies the sublease as
An intermediate lessor enters into a lease to use a finance lease, taking into account the
office space of 5,000 m² for a five-year period requirements of IFRS 16.61 to 16.66.
(head lease) with company A (head lessor). If the intermediate lessor enters into an
intermediate lease, it must
Sublease: a.derecognize the right-of-use asset under the
head lease, which it transfers to the sublessee,
At the beginning of year 3, the intermediate and recognize a net investment in the sublease,
lessor leases out the office space of 5,000 m² to a
sublessee for the remaining three years of the b.recognize a difference between the right-of-use
head lease. asset and the net investment as a gain or loss,
and
c.continue to recognize the lease liability, i.e., the
lease payments owed to the head lessor, for the
head lease.
Over the sublease term, the intermediate lessor
recognizes the interest income from the sublease
and the interest expense for the head lease.
Example Solution
Head lease: The intermediate lessor classifies the sublease as
An intermediate lessor enters into a lease to use an operating lease, taking into account the
office space of 5,000 m² for a five-year period requirements of IFRS 16.61 to 16.66.
(head lease) with company A (head lessor). If the intermediate lessor enters into an
intermediate lease, it continues to recognize the
lease liability and the right-of-use asset under the
Sublease: head lease.
At commencement of the head lease, the Over the sublease term, the intermediate lessor
intermediate lessor leases out the office space of recognizes
5,000 m² to a sublessee for two years.
a.the amortization expense on the right-of-use
asset and the interest expense
for the lease liability; and
b.income from the sublease.
leases
A-AG B-GmbH
acquires
Acquirer “Target”
leases
• Initial measurement:
• Lease liability measured as if it is a new lease
• Adjustments for favorable or unfavorable terms
• Subsequent measurement follows requirements for all other leases
• Leases that have a remaining term of 12 months or less:
• ROU asset and lease liability are not recognized
• Does this also apply in the case of favorable or unfavorable terms?
A sells property to B
A: Seller/lessee B: Buyer/lessor
• Where necessary, adjust the contract purchase price/contractual rent for off-market terms
• Derecognize underlying asset
• Recognize lease liability and right-of-use asset
• Determine gains and losses on sale:
• Recognize loss immediately
• Immediately recognize gain on the portion related to the residual interest in the underlying asset
transferred to the lessor
• Account for remaining gain related to the leaseback as an adjustment to the right-of-use asset (and
therefore recognize it over the lease term)
Example
A company (seller-lessee) sells a building in cash for EUR 2,000,000 (amortized cost:
EUR 1,000,000). (The conditions of IFRS 15 for a sale are deemed to have been met).
Leaseback agreement:
• Term: 18 years
• Annual lease payment (in arrears): EUR 120,000
• Fair value of the building upon sale: EUR 1,800,000
Excess of sale price over fair value of EUR 200,000 (EUR 2,000,000 – EUR 1,800,000) must be
recognized as additional financing.
The interest implicit in the lease is 4.5% p.a.
The present value of the annual lease payments (18 payments of EUR 120,000, discounted at 4.5%
p.a.) is
EUR 1,459,200, of which EUR 200,000 relates to the additional financing and EUR 1,259,200 to the
lease.
This corresponds to 18 annual payments of EUR 16,447 (for the financial liability) or EUR 103,553 (for
the lease).
The buyer-lessor classifies the lease for the building as an operating lease.
90
Page 90 IFRS 16 - Lease accounting workshop
IFRS 16
08 Effective date and transition
Effective date and transition
Overview
• Effective date: 1 January 2019 – earlier application is permitted if IFRS 15 is also applied
Transition requirements:
• Lessor: Continues to apply existing lease accounting
• Lessee:
• Existing finance leases:
• Continues to existing apply accounting
• Existing operating leases:
• Lessees are permitted to choose either full retrospective or modified retrospective approach
• Applied consistently across entire portfolio of former operating leases
• Definition of a lease in IFRIC 4 can be retained for existing leases
Interest coverage ratio Long-term solvency EBITDA Depends on the lease EBITDA and interest
Interest expense portfolio expense increase under
IFRS 16;
the change in the interest
coverage ratio depends
on the characteristics of
the lease portfolio
EBITDA Profitability Earnings before interest, Increase Lease expense for leases
tax, depreciation and which have been off-
amortization balance sheet to date is
not included
EBITDAR Profitability Earnings before interest, No change All types of lease expense
tax, depreciation, are eliminated
amortization and lease
expense
Earnings per share (EPS) Profitability Profit or loss Company-specific Depends on profit or loss
Number of shares that is influenced by the
characteristics of the
lease portfolio and the
tax rate
Operating cash flows Profitability Various methods – cash Increase At least that portion of
flows from operating the lease payments that
activities contain no cash relates to repayment is
flows relating to equity reclassified to cash flow
and debt financing from financing activities.
Net cash flow Profitability and liquidity Net cash inflows and No change Cash remains unaffected
outflows
© 2018
Ernst & Young SRL