XML 41 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables) - Merger with Dow [Member]
3 Months Ended
Mar. 31, 2018
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
(In millions, except exchange ratio)
 
DuPont Common Stock outstanding as of the Merger Effectiveness Time
868.3

DuPont exchange ratio
1.2820

DowDuPont Common Stock issued in exchange for DuPont Common Stock
1,113.2

Fair value of DowDuPont Common Stock issued 1
$
74,195

Fair value of DowDuPont equity awards issued in exchange for outstanding DuPont equity awards 2
485

Total consideration
$
74,680

1.
Amount was determined based on the price per share of Dow Common Stock of $66.65 on August 31, 2017.
2.
Represents the fair value of replacement awards issued for DuPont's equity awards outstanding immediately before the Merger and attributable to the service periods prior to the Merger. The previous DuPont equity awards were converted into the right to receive 1.2820 shares of DowDuPont Common Stock.
 
Successor
Predecessor
(In millions)
Three Months Ended March 31, 2018
Three Months Ended March 31, 2017
Integration and separation costs
$
255

 
Selling, general and administrative expenses
 
$
170

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
Estimated fair value as adjusted
(In millions)
Fair Value of Assets as of the Merger Effectiveness Time
 
Cash and cash equivalents
$
4,005

Marketable securities
2,849

Accounts and notes receivable
7,847

Inventories
8,807

Other current assets
360

Investment in nonconsolidated affiliates
1,626

Assets held for sale - current
3,732

Property, plant and equipment
11,843

Goodwill
45,387

Other intangible assets
27,141

Deferred income tax assets
284

Other assets
2,076

Total Assets
$
115,957

Fair Value of Liabilities
 
Short-term borrowings and capital lease obligations
$
5,319

Accounts payable
3,285

Income taxes payable
261

Accrued and other current liabilities
3,517

Liabilities held for sale - current
125

Long-term debt
9,878

Deferred income tax liabilities
8,419

Pension and other post employment benefits - noncurrent
8,056

  Other noncurrent obligations
1,944

Total Liabilities
$
40,804

Noncontrolling interests
234

Preferred stock
239

Fair Value of Net Assets (Consideration for the Merger)
$
74,680