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