XML 79 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
MERGER WITH PLUM CREEK (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Equity Consideration Transferred [Table Text Block]
The following table summarizes the equity consideration transferred in the merger:
DOLLAR AMOUNTS IN MILLIONS, EXCEPT PER-SHARE FIGURES
Number of Plum Creek common shares outstanding(1)
174,307,267

 
Exchange ratio per the merger agreement
1.60

 
Weyerhaeuser shares issued in exchange for Plum Creek equity(2)
278,886,704

 
Price per Weyerhaeuser common share(3)
$
22.87

 
Aggregate value of Weyerhaeuser common stock issued
 
$
6,378

Fair value of stock options(4)
 
5

Estimated equity consideration transferred
 
$
6,383

(1) The number of shares of Plum Creek common stock issued and outstanding as of February 19, 2016.
(2) Total shares issued net of partial shares settled in cash.
(3) The closing price of Weyerhaeuser common stock on the NYSE on February 19, 2016.
(4) The estimated fair value of Plum Creek stock options for pre-merger services rendered.

Summarized Unaudited Pro Forma Information that Presents Combined Amounts as if this Merger Occurred at the Beginning of 2015 [Table Text Block]
Summarized Unaudited Pro Forma Information that Presents Combined Amounts as if this Merger Occurred at the Beginning of 2015
DOLLAR AMOUNTS IN MILLIONS, EXCEPT PER-SHARE FIGURES
  
2016

2015

Net sales
$
6,525

$
6,664

Net earnings from continuing operations attributable to Weyerhaeuser common shareholders
$
519

$
487

Net earnings from continuing operations per share attributable to Weyerhaeuser common shareholders, basic
$
0.69

$
0.61

Net earnings from continuing operations per share attributable to Weyerhaeuser common shareholders, diluted
$
0.68

$
0.61

Initial and Final Estimated Fair Value of Identifiable Assets Acquired and Liabilities Assumed as of the Merger Date [Table Text Block]
Initial and Final Estimated Fair Value of Identifiable Assets Acquired and Liabilities Assumed as of the Merger Date
DOLLAR AMOUNTS IN MILLIONS
  
PRELIMINARY ALLOCATION

MEASUREMENT PERIOD ADJUSTMENTS

FINAL ALLOCATION

Current assets
$
128

$
10

$
138

Timber and timberlands
8,124

2

8,126

Minerals and mineral rights
312

6

318

Property and equipment
272

5

277

Equity investment in Timberland Venture
876

(29
)
847

Equity investment in Real Estate Development Ventures
88

(3
)
85

Other assets
163

4

167

Total assets acquired
9,963

(5
)
9,958

Current liabilities
610


610

Long-term debt
2,056


2,056

Note payable to Timberland Venture
837

1

838

Other liabilities
77

(6
)
71

Total liabilities assumed
3,580

(5
)
3,575

Net assets acquired
$
6,383

$

$
6,383