XML 55 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
Texas Farm LLC, Christensen Farms and three additional acquisitions  
Acquisitions  
Schedule of proforma information related to acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended

 

(Unaudited)

 

December 31,

 

(Millions of dollars except per share amounts)

 

2016

 

2015

 

Net sales

 

$

5,455

 

$

5,866

 

Net earnings

 

$

303

 

$

145

 

Earnings per common share

 

$

257.10

 

$

123.37

 

 

 

 

 

 

 

 

 

 

Texas Farm LLC  
Acquisitions  
Schedule of allocation of purchase price

 

 

 

 

 

 

 

 

 

 

(Millions of dollars)

 

 

 

 

Inventories

 

$

16

 

Property, plant and equipment

 

 

42

 

Goodwill

 

 

3

 

Accounts payable

 

 

(2)

 

Total consideration transferred

 

$

59

 

 

Christensen Farms  
Acquisitions  
Schedule of allocation of purchase price

 

 

 

 

 

 

 

 

 

 

(Millions of dollars)

 

 

 

 

Inventories

 

$

33

 

Property, plant and equipment

 

 

111

 

Intangible assets

 

 

1

 

Goodwill

 

 

3

 

Total consideration transferred

 

$

148

 

 

Belarina  
Acquisitions  
Schedule of allocation of purchase price

 

 

 

 

 

 

 

 

 

 

(Millions of dollars)

 

 

Accounts receivable

    

$

7

 

Inventories

 

 

6

 

Property, plant and equipment

 

 

25

 

Other assets

 

 

4

 

Goodwill

 

 

1

 

Third-party debt

 

 

(14)

 

Other liabilities

 

 

(11)

 

Total business valuation

 

$

18

 

Fair value of pre-existing interest

 

$

18