Calculation and Posting of the IU Profit/Loss to be Eliminated 
Use
This function automatically calculates the amount of interunit (IU) profit/loss to be eliminated, which results from group-internal sales of goods and services between subsidiaries.
Prerequisites
The
calculation of the group cost of goods manufactured forms the basis for the calculation of the interunit profit/loss requiring elimination.Interunit profit/loss has resulted from the sale of goods or services between individual units in the corporate group. From the point of view of the group as a single entity, no such profit/loss may occur. The amount of IU profit/loss calculated depends on the volume of inventory transferred and the profit percentages your group uses. Another factor influencing the profit/loss are the distribution costs and other incidental acquisition costs that arise at different stages in the supply chain. From the group’s point of view, these costs are considered part of the cost of goods manufactured as long as such goods are not sold externally.
Features
The system calculates the IU profit/loss requiring elimination as follows:
Calculation of Interunit Profit/Loss
|
Variable |
Formula |
Meaning |
|
A |
(Net) book value in reporting period |
|
|
B |
Valuation allowance allowing losses |
|
|
C |
Valuation allowance disallowing losses, that is, a valuation allowance that may not change an interunit (gross) profit into an interunit loss. |
|
|
D |
A + B + C |
Value of goods supplied / inventory value (= interunit transfer price) = basis for group-internal transaction |
|
E |
Incidental acquisition costs (as monetary value or percentage of sales); need to be capitalized from the point of view of the group |
|
|
F |
D - E |
Sales Revenue |
|
G |
Profit percentage rate; used either as a markup or a gross margin |
|
|
H |
100 - G |
Rate of cost of goods manufactured |
|
I |
(F * H) + E or F * (H + E) |
Group cost of goods manufactured ...if incidental acquisition costs are entered as a percentage |
|
J |
A - I |
Interunit profit/loss to be eliminated |
System activities:
All value adjustments made to the book value are reversed, giving the inventory value. The incidental acquisition costs (entered either as percentages or as monetary values) are deducted from the inventory value, giving the sales revenue.
Keep in mind that the Consolidation system gives equal consideration to incidental costs as well as the additions or reductions to the cost of goods manufactured. This logic makes the assumption that both figures are similar in content.
You can choose one of two procedures for the automatic calculation of interunit profit/loss contained in the invoice amount:
Procedure 1
This procedure calculates the interunit profit/loss using a profit percentage rate that is recorded in the supplier data. Two calculation variants are possible:

Interunit profit/loss in percent: 20%
Invoice amount: 2500
2500 * 20 / 120 = 417
2500 * 20 / 100 = 500
Procedure 2
This procedure calculates the supplying unit’s cost of goods manufactured by multiplying the inventory quantity by the COGM that recorded per unit of measure. Hence, this procedure differs from variant J in the above schema. The following formula is used:
Calculation of the Group Cost of Goods Manufactured
|
Variable |
Formula |
Meaning |
|
A |
Quantity |
|
|
B |
Cost of goods manufactured per unit of measure |
|
|
C |
Incidental acquisition costs |
|
|
D |
A * B + C |
Group cost of goods manufactured |
Valuation Allowance Disallowing Losses
The following situations can occur during the calculation of IU profit/loss:
interunit profit/loss to be eliminated = book value - group COGM
In this case, the IU profit/loss to be eliminated equals zero.
No loss can be posted in this case in order to comply with the principles of prudence and lowest value.
The book value resulting in this case is the maximum value permitted from group’s the point of view.
Elimination of IU Profit/Loss
The system eliminates IU profit/loss for pairs of consolidation units, and lists the posted entries in the audit trail.
Deferred income taxes are normally posted during the elimination because the IU profit/loss calculated must be allocated to the period in question. The profit/loss that is eliminated is realized in a later period when the inventory item is sold to an external enterprise. Income taxes, therefore, are due at a later date (additional payments or refunds).
If you do not want to post deferred income taxes, you can declare this in the document type you use for the elimination.
Currency-related differences are recorded if the exchange rate indicator used for translating the balance sheet differs from the indicator used for the income statement and you specified a comparison exchange rate indicator in the elimination task.
Distribution costs are reclassified to COGM (if specified).
Example
|
Unit A |
Sale of goods to unit B |
Sale: US $ 1,200 |
COGM: US $ 1,000 |
|
Unit B |
Sale of 80% of the goods from A to an external company |
Sale: US $ 1,300 |
COGM: US $ 960 |
|
Unit B |
Inventory supplied by unit A |
20% of US $ 1,200 |
|
|
Currency Translation |
Balance sheet and annual net income at current rate of 2.00 AUS/US $ |
Profit/loss at average rate of 1.50 AUS/US $ |
Balance Sheet
(all values translated to AUS using the current exchange rate of 2.00 AUS per US $)|
Unit A |
Unit B |
Elimination of Sales Revenue |
Elimination of IU P/L in Inventory |
Group |
|
|
Reported Data |
Reported Data |
Total |
|||
|
Inventory |
0 |
480 |
80- |
400 |
|
|
Cash |
2400 |
200 |
2600 |
||
|
Annual Net Income |
400- |
680- |
80 |
1000- |
|
|
Stockholders’ Equity |
2000- |
2000- |
Income Statement
(all values translated to AUS using the average exchange rate of 1.50 AUS per US $)|
Unit A |
Unit B |
Elimination of Sales Revenue |
Elimination of IU P/L in Inventory |
Group |
|
|
Reported Data |
Reported Data |
Total |
|||
|
Sales |
1800- |
1950- |
1800 |
1950- |
|
|
Cost of Goods Manufactured |
1500 |
1440 |
1800- |
60 |
1200 |
|
Currency Translation Differences |
100- |
170- |
* 20 |
250- |
|
|
Transfer to Annual Net Income |
400 |
680 |
80- |
1000 |
*) The currency translation difference was calculated using the comparison exchange rate indicator.