Hi, The formula for the goodwiil is: Consideration transferred (what you paid = share in S at cost = 68)) + fair NCI ( remaining of the share capital in S non acquired value at Market value )= 25% * 50 (SC of S)*$1.6 = 20 – net asset of S at acquisition (SC + Retain earning pre/prio acquisition) = 50 + 15