Example of IFRS 16 Leases

Introduction

IFRS 16 leases become effective for annual reporting periods starting on or after 1 January 2019 and fully replace IAS 17. So, any company as the lessee that use IFRS as its accounting standards is required to review its existing operating lease to make either full or limited retrospective restatement in order to comply with requirements of the new standard, IFRS 16. For the existing financial leases, it will be treated the same.

The company as a lessee is required to recognize lease payments (whole payments in lease contract) as assets and liabilities for all leases that have the term longer than 12 months. The exception is only for those leases that have insignificant value.

The company needs to initially recognize the value of lease assets and liabilities as the present value of the lease payments. The company can present the leased asset in the statement of financial position as part of the PPE or on its own line item, e.g. as right-of-use assets.

The lease assets or right-of-use assets will need to be depreciated using straight-line depreciation method while on the lease liabilities side, interest expense will be recognized. The cash payment for lease will be split into two parts, in which one part is to deduct lease liabilities (Dr. lease liabilities) and another one is interest expense (Dr. interest expense)

Accounting Entry for Lease

The accounting entry for lease are as follow:

Initial recognition:

AccountDebitCredit
Right-of-use assets000 
Lease Liabilities 000

Lease depreciation:

AccountDebitCredit
Lease depreciation expense   000 
Accumulated depreciation – lease 000

Lease payment:

AccountDebitCredit
Lease liabilities000 
Interest expense000 
Cash 000

First time adoption:

For the first time adoption which the company has existing operating lease, the adjustment will need to be made to the equity account. In this case, the accounting entry would be:

AccountDebitCredit
Right-of-use assets000 
Retained earnings (equity)000 
Lease Liabilities 000

Example 1: Lease accounting in IFRS 16

The company has rented an office with 5 years and the payment of $120,000 is at the end of each year. Assuming the interest rate is 6% per annum.

How to account for the lease following IFRS 16?

Solution:

Initial measurement

With the interest rate of 6%, we can calculate the discount factor using the formula of 1/(1+r) ^n, we got the result as below:

YearDiscount Factor
Y10.9434
Y20.8900
Y30.8396
Y40.7921
Y50.7473

Then we can calculate the present value of lease payment as below table:

YearLease paymentDiscount FactorPresent Value
Y1120,0000.9434113,208
Y2120,0000.8900106,800
Y3120,0000.8396100,754
Y4120,0000.792195,051
Y5120,0000.747389,671
Total600,000 505,484

Hence, we can record the accounting entry of lease assets and liabilities as follow:

AccountDebitCredit
Right-of-use assets505,484 
Lease Liabilities 505,484

Depreciation of lease asset

At the end of each year, we need to depreciate the right-of-use assets with the straight-line depreciation method.

Depreciation = 505,484 / 5 = 101,097

We get the result as below:

YearBeginning balanceDepreciationEnding balance
Y1505,484101,097404,387
Y2404,387101,097303,290
Y3303,290101,097202,193
Y4202,193101,097101,097
Y5101,097101,0970
Total 505,484 

Hence, we can record the accounting entry of depreciation each year as below:

AccountDebitCredit
Lease depreciation expense   101,097 
Accumulated depreciation – lease 101,097

Lease payment and lease liabilities:

We also need to account for lease payment and the interest expense from lease liabilities at the end of each year.

With the 6% annual interest, interest expense on first-year = 505,484 * 6% = 30,329 and the following years is as in table below:

YearBeginning balanceLease paymentInterest expenseLease liabilitiesEnding balance
Y1505,484(120,000)30,329(89,671)415,813
Y2415,813(120,000)24,949(95,051)320,761
Y3320,761(120,000)19,246(100,754)220,007
Y4220,007(120,000)13,200(106,800)113,208
Y5113,208(120,000)6,792(113,208)0

Hence, we can record the accounting entry in the first year as below:

AccountDebitCredit
Lease liabilities89,671 
Interest expense30,329 
Cash 120,000

—————————————

Example 2: First adoption of IFRS 16 with an existing operating lease

The company has rented an office with 5 years and the payment $120,000 is at the end of each year. The lease contract started on 1 January 2017 and the lease was recognized as operating lease since then.

The company has just followed IFRS 16 on 1 January 2019. Assuming the interest rate is 6% per annum.

How to account for the lease following IFRS 16 on 1 January 2019?

Solution:

In this example, our initial measurement will be a little different from the first example as equity adjustment will be required. This is due to changing accounting standards to IFRS 16 in 2019 will require retrospective restatement to meet the requirement.

In this case, we need to determine the present value of the leased asset in 2017 then depreciate it to determine the carrying value on 1 January 2019 when we start using IFRS 16.

Determine lease assets at 1 January 2019:

The result of the present value of lease payment with 6% interest rate is as follow:

YearLease paymentDiscount FactorPresent Value
2017120,0000.9434113,208
2018120,0000.8900106,800
2019120,0000.8396100,754
2020120,0000.792195,051
2021120,0000.747389,671
Total600,000 505,484

The result of depreciation is as follow:

YearBeginning balanceDepreciationEnding balance
2017505,484101,097404,387
2018404,387101,097303,290
2019303,290101,097202,193
2020202,193101,097101,097
2021101,097101,0970
Total 505,484 

So, the value of lease assets at 1 January 2019 = 303,290

Now, we can start with lease liabilities.

Determine lease liabilities at 1 January 2019:

We have already paid for 2 years since the lease started in 2017 so our lease liabilities are the remaining amount of 3 years payment.

So, we can calculate the present value of the 3 years lease payment as follow:

YearLease paymentPresent value
2019120,000113,208
2020120,000106,800
2021120,000100,754
Total360,000320,761

So, the value of lease liabilities at 1 January 2019 = 320,761

Adjust the difference:

Now we have lease assets of 303,290 and lease liabilities of 320,761 then 

We have the difference of (320,761 – 303,290)  = 17,471 which requires the equity adjustment

So, we can record the accounting entry as follow:

AccountDebitCredit
Right-of-use assets303,290 
Retained earnings (equity)17,471 
Lease Liabilities 320,761

And the remaining years until 2021:

YearBeginning balanceLease paymentInterest expenseLease liabilitiesEnding balance
2019320,761(120,000)19,246(100,754)220,007
2020220,007(120,000)13,200(106,800)113,208
2021113,208(120,000)6,792(113,208)0
Total (360,000)39,239(320,761)