BIM44205 - Specific deductions - employee share schemes: Accounting for ESOP trusts, a/c periods starting before 1 Jan 2003 - group schemes - example 3
A ‘group scheme’ is one in which the parent company in a group sets up an ESOP trust for the benefit of employees of any company in the group.
UITF13 treats the ESOP trust as a branch of the ‘sponsoring employer’. With a ‘group scheme’ the group accounts treat the group as the sponsoring employer and the accounting treatment eliminates intra-group transactions, assets and liabilities see BIM44200.
Example 3 (Trust buys new shares at exercise)
Facts
- 1/1/2000: subsidiary grants options over 5m £1 parent company shares, which can be exercised between 2003-2005.
- Market value at date of award is £2 per share.
- Exercise price £1.40 per share.
- Performance targets to be met by 31/12/2002.
- Trust will subscribe for shares in the parent at market value at date of exercise.
- Subsidiary contracts to pay the shortfall between issue price (MV at date of exercise) and exercise price.
- All options are expected to be exercised.
- June 2003 - all options exercised when market value is £3.10 per share.
- June 2003 - subsidiary contributes to trust 5m x £1.70 (£3.10 - £1.40) = £8.5m.
In subsidiary company’s accounts
- Subsidiary has an obligation to pay shortfall [will pay cash] based on market value at exercise.
- Provision made (applying principles of UITF25, see BIM44235) using reliable estimate.
- Market values at 31/12/2000 = £2.20 per share; 31/12/2001 = £2.50 per share; 31/12/2002 = £3.00 per share.
- Each year:
|
|
Debit staff costs |
Credit provision |
|
2000 |
[£5m x (£2.20 - £1.40) x 1/3)] = £1.33m |
£1.33m |
|
2001 |
[£5m x (£2.50 - £1.40) x 2/3)] - £1.33m = £2.33m |
£2.33m |
|
2002 |
[£5m x (£3.00 - £1.40)] - £1.33m - £2.33m = £4.34m |
£4.34m |
· On exercise in June 2003: |
|||
|
Debit Provision £1.33m + £2.33m + £4.34m = £8m |
|
|
|
Debit Staff Costs [£5m x (£3.10 – £1.40) – £8m] = £0.5m |
Credit Cash £8.5m |
In parent company’s accounts
- No accounting entries are needed until exercise.
- If all options are exercised on 30/6/2003 when the market value of a share is £3.10:
|
Debit cash (£5m x £3.10) = £15.5m |
Credit share capital £5m |
|
|
Credit share premium account £10.5m |
In group accounts
· Each year 2000-2002: |
||
|
Debit Staff Costs [£5m x (£2 – £1.40) x 1/3] = £1m |
Credit ‘shares to be issued’ £1m |
· On exercise in June 2003: |
||
|
Debit |
Credit |
|
Shares to be issued £3m |
Share capital £5m |
|
Cash £5m x £1.40 = £7m |
Share premium account £10.5m |
|
P&L account reserve £5.5m |
|

