XML 33 R35.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Supplemental Condensed Combining Information (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Dec. 31, 2010
Supplemental Condensed Combining Information (Tables) [Abstract]      
Income statement information segregated by issuers and guarantors
  For the six months ended June 30, 2011
  Issuer Guarantors      
  FMC US Finance FMC - AG & Co. KGaA D-GmbH FMCH Non-Guarantor Subsidiaries Combining Adjustment Combined Total
                      
Net revenue$ - $ - $ 934,792 $ - $ 6,676,858 $ (1,381,210) $ 6,230,440
Cost of revenue  -   -   584,172   -   4,848,221   (1,358,979)   4,073,414
 Gross profit  -   -   350,620   -   1,828,637   (22,231)   2,157,026
Operating expenses (income):                    
 Selling, general and administrative  2   36,236   97,705   (52,627)   1,070,828   (2,678)   1,149,466
 Research and development  -   -   34,212   -   18,720   -   52,932
Operating (loss) income  (2)   (36,236)   218,703   52,627   739,089   (19,553)   954,628
Other (income) expense:                    
 Interest, net  (1,936)   40,063   3,809   62,721   47,235   (5,723)   146,169
 Other, net  -   (611,365)   144,905   (332,306)   -   798,766   -
Income (loss) before income taxes  1,934   535,066   69,989   322,212   691,854   (812,596)   808,459
 Income tax expense (benefit)  715   53,604   60,749   (3,982)   291,583   (129,409)   273,260
Net Income (loss)  1,219   481,462   9,240   326,194   400,271   (683,187)   535,199
Net Income attributable to noncontrolling interests  -   -   -   -   -   53,737   53,737
Net income (loss) attributable to the FMC-AG & Co. KGaA$ 1,219 $ 481,462 $ 9,240 $ 326,194 $ 400,271 $ (736,924) $ 481,462
  For the six months ended June 30, 2010
  Issuer Guarantors      
  FMC Finance III FMC - AG & Co. KGaA D-GmbH FMCH Non-Guarantor Subsidiaries Combining Adjustment Combined Total
                      
Net revenue$ - $ - $ 784,670 $ - $ 6,181,531 $ (1,137,873) $ 5,828,328
Cost of revenue  -   -   501,977   -   4,477,730   (1,127,279)   3,852,428
 Gross profit  -   -   282,693   -   1,703,801   (10,594)   1,975,900
Operating expenses (income):                    
 Selling, general and administrative  8   63,750   72,357   45,197   869,660   (11,278)   1,039,694
 Research and development  -   -   30,255   -   14,207   -   44,462
Operating (loss) income  (8)   (63,750)   180,081   (45,197)   819,934   684   891,744
Other (income) expense:                    
 Interest, net  (360)   12,953   1,429   27,293   90,660   3,674   135,649
 Other, net  -   (573,536)   127,397   (289,983)   -   736,122   -
Income (loss) before income taxes  352   496,833   51,255   217,493   729,274   (739,112)   756,095
 Income tax expense (benefit)  100   37,448   51,352   (28,561)   299,439   (103,175)   256,603
Net Income (loss)  252   459,385   (97)   246,054   429,835   (635,937)   499,492
Net Income attributable to noncontrolling interests  -   -   -   -   -   40,107   40,107
Net income (loss) attributable to the FMC-AG & Co. KGaA$ 252 $ 459,385 $ (97) $ 246,054 $ 429,835 $ (676,044) $ 459,385
 
Balance sheet information segregated by issuers and guarantors
   At June 30, 2011
   Issuer Guarantors Non-Guarantor Subsidiaries Combining Adjustment Combined Total
   FMC US Finance FMC - AG & Co. KGaA D-GmbH FMCH      
Current assets:                    
 Cash and cash equivalents$ 6 $ 170 $ 83 $ - $ 448,994 $ - $ 449,253
 Trade accounts receivable, less allowance for doubtful accounts  -   -   185,556   -   2,761,477   -   2,947,033
 Accounts receivable from related parties  1,274,828   3,627,849   994,836   670,736   3,885,243   (10,338,619)   114,873
 Inventories  -   -   237,033   -   848,191   (108,331)   976,893
 Prepaid expenses and other current assets  -   155,071   28,824   150   839,367   (38,258)   985,154
 Deferred taxes  -   7,916   -   -   329,305   11,510   348,731
  Total current assets  1,274,834   3,791,006   1,446,332   670,886   9,112,577   (10,473,698)   5,821,937
                       
Property, plant and equipment, net  -   444   181,039   -   2,585,221   (109,720)   2,656,984
Intangible assets  -   350   67,731   -   628,626   -   696,707
Goodwill  -   -   66,294   -   8,836,078   -   8,902,372
Deferred taxes  -   6,061   5,913   -   116,957   (37,647)   91,284
Other assets  -   7,705,852   651,219   10,386,845   (7,315,138)   (10,545,428)   883,350
 Total assets$ 1,274,834 $ 11,503,713 $ 2,418,528 $ 11,057,731 $ 13,964,321 $ (21,166,493) $ 19,052,634
                       
Current liabilities:                    
 Accounts payable$ 310 $ 940 $ 36,144 $ - $ 453,405 $ - $ 490,799
 Accounts payable to related parties  101   1,398,600   1,006,740   1,546,648   6,591,570   (10,407,823)   135,836
 Accrued expenses and other current liabilities  20,394   100,155   130,097   1,835   1,455,500   (20,110)   1,687,871
 Short-term borrowings  -   104   723   -   760,130   -   760,957
 Short-term borrowings from related parties -   -   -   -   107,530   53,833   161,363
 Current portion of long-term debt and capital lease obligations  -   67,051   -   41,145   122,621   -   230,817
Company obligated mandatorily                     
 redeemable preferred securities of subsidiary Fresenius Medical Care Capital Trusts holding solely Company-guaranteed debentures of subsidiaries - current portion  -   -   -   -   -   -   -
 Income tax payable  715   82,593   -   -   43,292   (5,723)   120,877
 Deferred taxes  -   -   8,420   -   37,030   (15,676)   29,774
  Total current liabilities  21,520   1,649,443   1,182,124   1,589,628   9,571,078   (10,395,499)   3,618,294
                       
Long term debt and capital lease obligations, less current portion  1,194,595   1,277,715   -   1,561,619   5,211,148   (3,284,614)   5,960,463
Long term borrowings from related parties  -   791,139   224,040   -   3,776   (1,018,955)   -
Other liabilities  -   7,202   11,877   -   201,250   52,926   273,255
Pension liabilities  -   6,670   162,306   -   42,123   -   211,099
Income tax payable  -   1,143   -   -   55,178   124,610   180,931
Deferred taxes  -   -   -   -   597,347   (16,481)   580,866
  Total liabilities  1,216,115   3,733,312   1,580,347   3,151,247   15,681,900   (14,538,013)   10,824,908
                       
Noncontrolling interests subject to put provisions  -   -   -   -   306,723   -   306,723
Total FMC-AG & Co. KGaA shareholders' equity  58,719   7,770,401   838,181   7,906,484   (2,174,904)   (6,628,480)   7,770,401
Noncontrolling interests not subject to put provisions  -   -   -   -   150,602   -   150,602
Total equity  58,719   7,770,401   838,181   7,906,484   (2,024,302)   (6,628,480)   7,921,003
 Total liabilities and equity$ 1,274,834 $ 11,503,713 $ 2,418,528 $ 11,057,731 $ 13,964,321 $ (21,166,493) $ 19,052,634
 
   At December 31, 2010
   Issuer Guarantors      
   FMC Finance III FMC - AG & Co. KGaA D-GmbH FMCH Non-Guarantor Subsidiaries Combining Adjustment Combined Total
Current assets:                    
 Cash and cash equivalents$ 123 $ 147,177 $ 225 $ - $ 342,401 $ 32,944 $ 522,870
 Trade accounts receivable, less allowance for doubtful accounts  -   -   157,755   -   2,415,503   -   2,573,258
 Accounts receivable from related parties  16,542   2,418,066   667,484   441,601   2,826,527   (6,256,244)   113,976
 Inventories  -   -   184,948   -   711,053   (86,904)   809,097
 Prepaid expenses and other current assets  1   111,594   11,341   50   662,188   (1,943)   783,231
 Deferred taxes  -   14,221   -   -   317,644   18,297   350,162
  Total current assets  16,666   2,691,058   1,021,753   441,651   7,275,316   (6,293,850)   5,152,594
                       
Property, plant and equipment, net  -   390   168,939   -   2,458,364   (100,401)   2,527,292
Intangible assets  -   428   65,684   -   626,432   -   692,544
Goodwill  -   -   65,315   -   8,075,153   -   8,140,468
Deferred taxes  -   9,463   4,693   -   121,875   (42,863)   93,168
Other assets  494,231   7,201,295   644,523   9,320,731   (6,581,295)   (10,590,890)   488,595
 Total assets$ 510,897 $ 9,902,634 $ 1,970,907 $ 9,762,382 $ 11,975,845 $ (17,028,004) $ 17,094,661
                       
Current liabilities:                    
 Accounts payable$ - $ 5,738 $ 22,387 $ - $ 392,512 $ - $ 420,637
 Accounts payable to related parties  229   952,141   670,613   1,538,658   3,210,393   (6,250,147)   121,887
 Accrued expenses and other current liabilities  15,866   122,000   94,978   2,054   1,292,562   9,963   1,537,423
 Short-term borrowings  -   121   -   -   670,550   -   670,671
 Short-term borrowings from related parties -   -   -   -   2,004   7,679   9,683
 Current portion of long-term debt and capital lease obligations  -   106,862   -   101,145   55,975   -   263,982
 Company obligated mandatorily redeemable preferred securities of subsidiary Fresenius Medical Care Capital Trusts holding solely Company-guaranteed debentures of subsidiaries - current portion  -   -   -   -   625,549   -   625,549
 Income tax payable  24   54,366   -   -   62,504   648   117,542
 Deferred taxes  -   -   5,513   -   27,143   (10,307)   22,349
  Total current liabilities  16,119   1,241,228   793,491   1,641,857   6,339,192   (6,242,164)   3,789,723
                       
Long term debt and capital lease obligations, less current portion  494,231   870,348   -   1,357,745   4,069,605   (2,482,253)   4,309,676
Long term borrowings from related parties  -   334,428   208,368   494,231   400,883   (1,437,910)   -
Other liabilities  -   73,382   11,241   -   184,542   24,850   294,015
Pension liabilities  -   4,933   143,362   -   41,855   -   190,150
Income tax payable  -   1,057   -   -   75,055   124,469   200,581
Deferred taxes  -   -   -   -   522,521   (15,625)   506,896
  Total liabilities  510,350   2,525,376   1,156,462   3,493,833   11,633,653   (10,028,633)   9,291,041
                       
Noncontrolling interests subject to put provisions  -   -   -   -   279,709   -   279,709
Total FMC-AG & Co. KGaA shareholders' equity  547   7,377,258   814,445   6,268,549   (84,170)   (6,999,371)   7,377,258
Noncontrolling interests not subject to put provisions  -   -   -   -   146,653   -   146,653
Total equity   547   7,377,258   814,445   6,268,549   62,483   (6,999,371)   7,523,911
 Total liabilities and equity$ 510,897 $ 9,902,634 $ 1,970,907 $ 9,762,382 $ 11,975,845 $ (17,028,004) $ 17,094,661
Statement of cash flows information segregated by issuers and guarantors
    For the six months ended June 30, 2011
    Issuer Guarantors      
    FMC US Finance FMC - AG & Co. KGaA D-GmbH  FMCH Non-Guarantor Subsidiaries Combining Adjustment Combined Total
                        
Operating Activities:                    
 Net income (loss)$ 1,219 $ 481,462 $ 9,240 $ 326,194 $ 400,271 $ (683,187) $ 535,199
 Adjustments to reconcile net income to net cash provided by (used in) operating activities:                    
 Equity affiliate income  -   (358,305)   -   (332,306)   -   690,611   -
  Depreciation and amortization  -   682   22,927   5,769   249,455   (6,560)   272,273
  Change in deferred taxes, net  -   15,286   1,572   -   41,884   (5,406)   53,336
  (Gain) loss on sale of fixed assets and investments  -   -   58   -   (991)   -   (933)
  (Gain) loss on investments  -   1,833   -   -   -   (1,833)   -
  Compensation expense related to stock options  -   14,631   -   -   -   -   14,631
  Cash outflow from hedging  -   -   -   -   (58,581)   -   (58,581)
 Changes in assets and liabilities, net of amounts from businesses acquired:                    
  Trade accounts receivable, net  -   -   (21,238)   -   (242,271)   -   (263,509)
  Inventories  -   -   (33,466)   -   (104,067)   17,208   (120,325)
  Prepaid expenses and other current and non-current assets  -   (28,927)   (19,192)   (44,068)   13,341   755   (78,091)
  Accounts receivable from / payable to related parties  (612)   (688,780)   (65,753)   6,577   760,710   (8,198)   3,944
  Accounts payable, accrued expenses and other current and non-current liabilities  2,976   (38,526)   45,519   (218)   145,157   245   155,153
  Income tax payable  715   23,075   -   (3,982)   (32,506)   (13,836)   (26,534)
   Net cash provided by (used in) operating activities  4,298   (577,569)   (60,333)   (42,034)   1,172,402   (10,201)   486,563
                        
Investing Activities:                    
 Purchases of property, plant and equipment  -   (133)   (16,484)   -   (231,968)   10,201   (238,384)
 Proceeds from sale of property, plant and equipment  -   -   22   -   8,066   -   8,088
 Disbursement of loans to related parties  -   377,936   100   (798,172)   -   420,136   -
 Acquisitions and investments, net of cash acquired, and net purchases of intangible assets  -   (25,128)   (3,611)   -   (1,867,825)   774,106   (1,122,458)
 Proceeds from divestitures  -   -   -   -   -   -   -
   Net cash provided by (used in) investing activities   -   352,675   (19,973)   (798,172)   (2,091,727)   1,204,443   (1,352,754)
                        
Financing Activities:                    
 Short-term borrowings, net  310   102,267   80,150   (299)   (66,442)   -   115,986
 Long-term debt and capital lease obligations, net  (62,102)   305,359   -   152,115   1,473,385   (420,136)   1,448,621
 Redemption of trust preferred securities  -   -   -   -   (653,760)   -   (653,760)
 Increase (decrease) of accounts receivable securitization program  -   -   -   -   130,000   -   130,000
 Proceeds from exercise of stock options  -   26,762   -   -   4,979   -   31,741
 Dividends paid  -   (280,649)   -   -   22   (22)   (280,649)
 Capital increase (decrease)  57,500   -   -   688,390   28,216   (774,106)   -
 Distributions to noncontrolling interest  -   -   -   -   (61,735)   -   (61,735)
 Contributions from noncontrolling interest  -   -   -   -   12,290   -   12,290
   Net cash provided by (used in) financing activities   (4,292)   153,739   80,150   840,206   866,955   (1,194,264)   742,494
                     
Effect of exchange rate changes on cash and cash equivalents  -   (75,852)   14   -   125,896   22   50,080
Cash and Cash Equivalents:                    
Net increase (decrease) in cash and cash equivalents  6   (147,007)   (142)   -   73,526   -   (73,617)
Cash and cash equivalents at beginning of period  -   147,177   225   -   375,468   -   522,870
Cash and cash equivalents at end of period$6 $ 170 $ 83 $ - $ 448,994 $ - $ 449,253
    For the six months ended June 30, 2010
    Issuer Guarantors      
    FMC Finance III FMC - AG & Co. KGaA D-GmbH  FMCH Non-Guarantor Subsidiaries Combining Adjustment  Combined Total
                        
Operating Activities:                    
 Net income (loss)$ 252 $ 459,385 $ (97) $ 246,054 $ 429,835 $ (635,937) $ 499,492
 Adjustments to reconcile net income to net cash provided by (used in) operating activities:                    
 Equity affiliate income  -   (307,027)   -   (289,983)   -   597,010   -
  Depreciation and amortization  -   726   19,048   444   236,173   (11,026)   245,365
  Change in deferred taxes, net  -   (13,919)   435   -   15,046   (2,309)   (747)
  (Gain) loss on sale of fixed assets and investments  -   -   3   -   (1,941)   -  (1,938)
  (Gain) loss on investments  -   -   28   -   -   (28)   -
  Compensation expense related to stock options  -   13,712   -   -   -   -   13,712
 Changes in assets and liabilities, net of amounts from businesses acquired:                    
  Trade accounts receivable, net  -   -   (9,466)   -   (84,832)   -   (94,298)
  Inventories  -   -  (18,613)   -  (21,876)   7,007  (33,482)
  Prepaid expenses and other current and non-current assets  -   (126,932)   (9,920)   45,925   (132,358)   132,021   (91,264)
  Accounts receivable from / payable to related parties  239   215,521   56,183   18,897   (517,889)   221,712   (5,337)
  Accounts payable, accrued expenses and other current and non-current liabilities  (21)   (294)   27,060   (43)   97,637   5,042   129,381
  Income tax payable  15   30,431   -   (28,561)   (21,801)   2,495   (17,421)
   Net cash provided by (used in) operating activities  485   271,603   64,661   (7,267)   (2,006)   315,987   643,463
                        
Investing Activities:                    
 Purchases of property, plant and equipment  -   (199)   (13,920)   -   (225,035)   12,519   (226,635)
 Proceeds from sale of property, plant and equipment  -   9   603   -   7,970   -   8,582
 Disbursement of loans to related parties  -   239,804   89   (149,883)   (327,341)   237,331   -
 Acquisitions and investments, net of cash acquired, and net purchases of intangible assets  -   (2,759)   (2,129)   -   (157,663)   (128,696)   (291,247)
 Proceeds from divestitures  -   -   -   -   7,867   -   7,867
   Net cash provided by (used in) investing activities   -   236,855   (15,357)   (149,883)   (694,202)   121,154   (501,433)
                        
Financing Activities:                    
 Short-term borrowings, net  -   -   (49,319)   -   56,123   -   6,804
 Long-term debt and capital lease obligations, net  -   (146,576)   -   157,150   560,489   (237,331)   333,732
 Increase (decrease) of accounts receivable securitization program  -   -   -   -   86,000   -   86,000
 Proceeds from exercise of stock options  -   25,706   -   -   2,378   -   28,084
 Dividends paid  (495)   (231,967)   -   -   (5,795)   6,290   (231,967)
 Capital increase (decrease)  -   -   -   -   4,014   (4,014)   -
 Distributions to noncontrolling interest  -   -   -   -   (67,562)   -   (67,562)
 Contributions from noncontrolling interest  -   -   -   -   14,850   -   14,850
   Net cash provided by (used in) financing activities   (495)   (352,837)   (49,319)   157,150   650,497   (235,055)   169,941
                     
Effect of exchange rate changes on cash and cash equivalents  -   (81,980)   (28)   -   41,639   24   (40,345)
Cash and Cash Equivalents:                    
Net increase (decrease) in cash and cash equivalents  (10)   73,641   (43)   -   (4,072)   202,110   271,626
Cash and cash equivalents at beginning of period  108   24   194   -   300,899   -   301,225
Cash and cash equivalents at end of period$98 $ 73,665 $151 $ - $296,827 $202,110 $572,851