Remember you also have to subtract the Parent's / Sub's share of any impairment of goodwill from W4 (Sub) and W5 (Parent) and the full impairment of goodwill from W3 if using FV method, or under PONA method: subtract 100% goodwill impairment from W5 and nothing from W4.