XML 50 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Summary of Consideration Transferred and Identified Assets Acquired and Liabilities Assumed
The following table summarizes the consideration transferred to acquire Empaque and the preliminary valuation of identifiable assets acquired and liabilities assumed at the acquisition date.

Fair value of consideration transferred
Cash
$
1,207

Total consideration
$
1,207

 
 
Recognized amounts of identifiable assets acquired and liabilities assumed
Receivables, net
$
106

Inventories
56

Intangible assets
443

Property, plant and equipment, net
300

Accounts payable and accrued liabilities
(89
)
Other non-current liabilities
(227
)
Total identifiable net assets
$
589

 
 
Goodwill
$
618

Schedule of Pro Forma Data
The following unaudited supplemental pro-forma data presents consolidated information as if the Empaque acquisition had been completed on January 1, 2014 and the Mivisa acquisition had been completed on January 1, 2013. These amounts were calculated after conversion to US GAAP, applying the Company's accounting policies and adjusting Empaque's and Mivisa's results to reflect the additional depreciation and amortization that would have been charged assuming the fair value of property, plant and equipment, inventory and intangible assets had been applied from the assumed completion dates. These adjustments also reflect interest expense incurred on the debt to finance the acquisition and related transaction costs.
 
 
Pro-forma data for the year ended December 31,
 
 
2015
 
2014
 
2013
Net sales
 
$
8,837

 
$
9,955

 
$
9,380

Net income attributable to Crown Holdings
 
415

 
426

 
338