Illustration from KPMG's Derivatives and Hedging Handbook (now out of
print).
Example Number = 6.7
Paragraph Number = 39.02
Page Numbers =246-249
| Example 6.7--Fair Value Hedge of a
Foreign-Currency-Denominated Available-For-Sale Equity Security
Ridgeway Inc.'s functional currency is the U.S. dollar. Ridgeway owns 10,000 shares of London PLC's publicly traded stock and classifies the equity securities as available-for-sale securities. London PLC is listed only on the London exchange and its share price and dividends are denominated in pounds sterling (£). As of April 1, 20X0, the London PLC shares are trading at £100 per share (Ridgeway Inc. investment is valued at £1,000,000) and Ridgeway has an unrealized gain of $250,000 in OCI associated with those shares. Ridgeway wishes to hedge the fair value of its investment in London PLC against adverse changes in the U.S. dollar/£ exchange rate. On April 1, 20X0, Ridgeway purchased a foreign currency put option from Bank A for $30,000. The purchased put option allows Ridgeway to put £1,000,000 to Bank A in exchange for $1,000,000 on September 30, 20X0. Ridgeway designates the purchased put option as a hedge of its risk of changes in fair value of its available-for-sale (AFS) equity portfolio (for £1,000,000) resulting from changes in the U.S. dollar/£ exchange rate. Assumptions: Share prices, foreign exchange rates, and fair value of Ridgeway's investment portfolio are as follows:
For the three-month period ending September 30, exchange rates caused the value of the portfolio to decline by $52,500. Of that amount, only $50,000 was offset by changes in the value of the currency put option. The difference between those amounts ($2,500) represents the exchange rate loss on the unhedged portion of the portfolio (i.e., the "additional" £50,000 of fair value that arose through increased share prices after entering into the currency hedge). At June 30, the additional £50,000 of stock value had a U.S. dollar fair value of $45,000. At September 30, using the spot rate of 0.85:1, the fair value of this additional portion of the portfolio declined to $42,500. Ridge way will exclude from its assessment of hedge effectiveness the portion of the fair value of the put option attributable to time value. That is, Ridgeway will recognize changes in that portion of the put option's fair value in earnings but will not consider those changes to represent ineffectiveness. The fair value, time value, and intrinsic value of the currency put option is as follows:
| ||||||||||||||||||||||||||||||||||||
| a) The journal
entries as of April 1, 20X0 would be as follows:
1. Dr. Purchased put option (B/S) b) The journal entries as of June 30, 20X0 would be as follows: 1. Dr. Change in time value of put option (P&L) 2. Dr. Purchased put option (B/S) 3. Dr. Unrealized loss on AFS portfolio due to exch. rates
(P&L) c) The journal entries as of September 30, 20X0 would be as follows: 1. Dr. Change in time value of put option (P&L) 2. Dr. Purchased put option (B/S) 3. Dr. Cash (B/S) 4. Dr. Unrealized loss on available-for-sale portfolio due
to exch. rates (P&L) 5. Dr. Other comprehensive income Observations: Ridgeway's hedging objective was to lock in the U.S. dollar value of the foreign-currency-denominated investment at the spot exchange rate that existed at April 1, 20X0. At April 1, 20X0, Ridgeway's investment in London PLC had a carrying value of $1,000,000. If Ridgeway had not entered into a foreign currency fair value hedge of its investment in London PLC, at September 30, 20X0, its investment would have been carried at $892,500. The unrealized loss during this period would have reflected the weakening of the U.S. dollar against the pound sterling, offset in part by an increase in London PLC's stock price over the period between April 1, 20X0 and September 30, 20X0. However, Ridgeway hedged against the risk of the U.S. dollar weakening against the pound sterling to the extent of a £1,000,000 notional amount. As a result, the loss in value of the investment in London PLC attributable to foreign exchange movements was offset (net of the option premium paid) by gains on the derivative hedging instrument. Specifically, the purchased put option paid Ridgeway $150,000 in cash. After netting those proceeds with the cost of the option, the positive cash flows resulting from the put option was $120,000. Therefore, on September 30, 20X0, as a result of the hedging instrument, Ridgeway had assets of $1,012,500 (Investment: $892,500, Cash: net $120,000) compared with the potential unhedged position which would have been $892,500.
|
30,000 5,000 100,000 100,000 25,000 50,000 150,000 50,000 2,500 |
30,000 5,000 100,000 45,000 55,000 25,000 50,000 150,000 50,000 2,500 |