Consolidated Financial Statements F09-25b

What is the calculation of NCI Equity?

Subsidiary’s net book value

Plus 100% of the differential

Less: Goodwill impairment loss

Less: Depreciation / amortization of differential

Subsidiary’s adjusted NBV

NCI % ownership of Subsidiary

NCI Equity