XML 18 R57.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Combining Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Dec. 31, 2011
Consolidated Statements of Income        
Net revenue $ 3,463,921 $ 3,248,755    
Cost of revenues 2,354,403 2,179,246    
Gross profit 1,109,518 1,069,509    
Selling, general and administrative 585,833 538,021    
Research and development 30,372 28,522    
Operating income 493,313 502,966    
Other (income) expense:        
Interest, net 104,229 98,880    
Gain on the sale of dialysis clinics (1,073) (9,314)    
Income before income taxes 389,084 530,771    
Income tax expense 129,001 137,077    
Net Income 260,083 393,694    
(Loss) gain related to cash flow hedges 15,897 (4,283)    
Actuarial gains (losses) on defined benefit pension plans 6,392 4,373    
(Loss) gain related to foreign currency translation (68,188) 120,796    
Income tax (expense) benefit related to components of other comprehensive income (6,682) (18,981)    
Less: Net income attributable to noncontrolling interests 34,584 23,196    
Income attributable to the Company 225,499 370,498    
Current assets:        
Cash and cash equivalents 534,841 580,224 688,040 457,292
Trade accounts receivable less allowance for doubtful accounts of $318,989 in 2013 and $328,893 in 2012 3,017,258   3,019,424  
Accounts receivable from related parties 156,989   137,809  
Inventories 1,076,566   1,036,809  
Prepaid expenses and other current assets 915,544   937,761  
Deferred tax asset, current 296,683   307,613  
Total current assets 5,997,881   6,127,456  
Property, plant and equipment, net 2,911,039   2,940,603  
Intangible assets 690,348   710,116  
Goodwill 11,439,985   11,421,889  
Deferred tax asset, non-current 134,368   133,753  
Total assets 22,139,663   22,325,998  
Current liabilities:        
Accounts payable 483,779   622,294  
Accounts payable to related parties 141,499   123,350  
Accrued expenses and other current liabilities 1,748,920   1,787,471  
Short-term borrowings and other financial liabilities 119,985   117,850  
Short Term Borrowings Due To Related Parties Current Acquisitions 7,211   3,973  
Current portion of long-term debt and capital lease obligations 563,224   334,747  
Income tax payable, current 204,184   150,003  
Deferred tax liability, current 33,499   30,303  
Total current liabilities 3,302,301   3,169,991  
Total long-term debt less current maturities 7,304,310   7,785,740  
Other liabilities 326,785   294,569  
Pension liabilities 421,917   423,361  
Income tax payable, non-current 199,505   201,642  
Deferred tax liability, non-current 633,075   664,001  
Total liabilities 12,244,196   12,595,478  
Noncontrolling interests subject to put provisions 551,402   523,260  
Company shareholders' equity 9,087,927   8,942,506  
Noncontrolling interests not subject to put provisions 256,138   264,754  
Total equity 9,344,065   9,207,260 8,061,017
Total liabilities and equity 22,139,663   22,325,998  
Consolidated Statements of Comprehensive Income        
Net Income 260,083 393,694    
(Loss) gain related to cash flow hedges 15,897 (4,283)    
Actuarial gains (losses) on defined benefit pension plans 6,392 4,373    
(Loss) gain related to foreign currency translation (68,188) 120,796    
Income tax (expense) benefit related to components of other comprehensive income (6,682) (18,981)    
Other comprehensive income (loss), net of tax (52,581) 101,905    
Total comprehensive income 207,502 495,599    
Comprehensive income attributable to noncontrolling interests (32,602) (24,037)    
Comprehensive income attributable to the Company 174,900 471,562    
FMCH [Member]
       
Other (income) expense:        
Income attributable to the Company 161,636      
Issuers [Member] | FMCH [Member]
       
Other (income) expense:        
Interest, net   31,069    
Issuers [Member] | FMC US Finance [Member]
       
Consolidated Statements of Income        
Selling, general and administrative   0    
Operating income   0    
Other (income) expense:        
Interest, net (1,697) (1,706)    
Income before income taxes 1,697 1,706    
Income tax expense 616 639    
Net Income 1,081 1,067    
Income attributable to the Company 1,081 1,067    
Current assets:        
Cash and cash equivalents 0 0 1  
Accounts receivable from related parties 1,251,999   1,269,471  
Total current assets 1,251,999   1,269,472  
Total assets 1,251,999   1,269,472  
Current liabilities:        
Accounts payable to related parties     0  
Accrued expenses and other current liabilities 11,833   29,771  
Income tax payable, current     0  
Total current liabilities 11,833   29,771  
Total long-term debt less current maturities 1,171,164   1,172,397  
Income tax payable, non-current 2,729      
Total liabilities 1,185,726   1,204,281  
Company shareholders' equity 66,273   65,191  
Total equity 66,273   65,191  
Total liabilities and equity 1,251,999   1,269,472  
Consolidated Statements of Comprehensive Income        
Net Income 1,081 1,067    
Total comprehensive income 1,081 1,067    
Comprehensive income attributable to the Company 1,081 1,067    
Guarantors [Member] | Total FMC-AG and Co. KGaA [Member]
       
Consolidated Statements of Income        
Selling, general and administrative 6,423 (20,246)    
Operating income (6,423) 20,246    
Other (income) expense:        
Interest, net 46,193 45,657    
Other, net (263,397) (437,325)    
Income before income taxes 210,781 411,914    
Income tax expense (14,718) 41,416    
Net Income 225,499 370,498    
(Loss) gain related to cash flow hedges 12,864 (22,327)    
Actuarial gains (losses) on defined benefit pension plans 32      
(Loss) gain related to foreign currency translation 67,232 (3,253)    
Income tax (expense) benefit related to components of other comprehensive income (3,707) 8,141    
Income attributable to the Company 225,499 370,498    
Current assets:        
Cash and cash equivalents 611 28 78 2
Accounts receivable from related parties 2,283,328   2,257,445  
Prepaid expenses and other current assets 87,752   72,022  
Deferred tax asset, current     0  
Total current assets 2,371,691   2,329,545  
Property, plant and equipment, net 547   611  
Intangible assets 784   584  
Deferred tax asset, non-current 61,770   51,111  
Other assets 11,942,446   12,675,998  
Total assets 14,377,238   15,057,849  
Current liabilities:        
Accounts payable 3,186   1,935  
Accounts payable to related parties 1,524,365   2,234,205  
Accrued expenses and other current liabilities 20,263   27,530  
Short-term borrowings and other financial liabilities 37   38  
Current portion of long-term debt and capital lease obligations 383,856   207,160  
Income tax payable, current 99,739   130,636  
Total current liabilities 2,033,329   2,603,126  
Total long-term debt less current maturities 96,827   285,049  
Long term borrowings from related parties 3,118,158   3,212,455  
Other liabilities 6,195   6,696  
Pension liabilities 8,396   7,753  
Income tax payable, non-current 26,406   264  
Total liabilities 5,289,311   6,115,343  
Company shareholders' equity 9,087,927   8,942,506  
Total equity 9,087,927   8,942,506  
Total liabilities and equity 14,377,238   15,057,849  
Consolidated Statements of Comprehensive Income        
Net Income 225,499 370,498    
(Loss) gain related to cash flow hedges 12,864 (22,327)    
Actuarial gains (losses) on defined benefit pension plans 32      
(Loss) gain related to foreign currency translation 67,232 (3,253)    
Income tax (expense) benefit related to components of other comprehensive income (3,707) 8,141    
Other comprehensive income (loss), net of tax 76,421 (17,431)    
Total comprehensive income 301,920 353,067    
Comprehensive income attributable to the Company 301,920 353,067    
Guarantors [Member] | D GmbH [Member]
       
Consolidated Statements of Income        
Net revenue 495,497 461,804    
Cost of revenues 335,779 286,678    
Gross profit 159,718 175,126    
Selling, general and administrative 49,086 53,688    
Research and development 17,969 17,375    
Operating income 92,663 104,063    
Other (income) expense:        
Interest, net 2,251 1,005    
Other, net 96,047 67,879    
Income before income taxes (5,635) 35,179    
Income tax expense 6,076 29,953    
Net Income (11,711) 5,226    
(Loss) gain related to cash flow hedges 0 (9)    
Actuarial gains (losses) on defined benefit pension plans 637      
(Loss) gain related to foreign currency translation (22,010) 6,346    
Income tax (expense) benefit related to components of other comprehensive income (186) (24)    
Income attributable to the Company (11,711) 5,226    
Current assets:        
Cash and cash equivalents 57 351 501 144
Trade accounts receivable less allowance for doubtful accounts of $318,989 in 2013 and $328,893 in 2012 180,945   170,627  
Accounts receivable from related parties 1,532,617   1,449,317  
Inventories 275,156   271,039  
Prepaid expenses and other current assets 36,467   27,693  
Total current assets 2,025,242   1,919,177  
Property, plant and equipment, net 201,073   206,873  
Intangible assets 66,860   67,874  
Goodwill 53,231   54,848  
Deferred tax asset, non-current 9,380   10,123  
Other assets 28,519   650,255  
Total assets 2,384,305   2,909,150  
Current liabilities:        
Accounts payable 29,491   41,114  
Accounts payable to related parties 626,906   491,525  
Accrued expenses and other current liabilities 122,915   102,728  
Deferred tax liability, current 10,135   8,126  
Total current liabilities 789,447   643,493  
Long term borrowings from related parties 642,517   657,284  
Other liabilities 13,218   12,679  
Pension liabilities 200,234   202,219  
Total liabilities 1,645,416   1,515,675  
Company shareholders' equity 738,889   1,393,475  
Total equity 738,889   1,393,475  
Total liabilities and equity 2,384,305   2,909,150  
Consolidated Statements of Comprehensive Income        
Net Income (11,711) 5,226    
(Loss) gain related to cash flow hedges 0 (9)    
Actuarial gains (losses) on defined benefit pension plans 637      
(Loss) gain related to foreign currency translation (22,010) 6,346    
Income tax (expense) benefit related to components of other comprehensive income (186) (24)    
Other comprehensive income (loss), net of tax (21,559) 6,407    
Total comprehensive income (33,270) 11,633    
Comprehensive income attributable to the Company (33,270) 11,633    
Guarantors [Member] | FMCH [Member]
       
Consolidated Statements of Income        
Selling, general and administrative (7,180) (38,375)    
Operating income 7,180 38,375    
Other (income) expense:        
Interest, net 40,298      
Other, net (181,689) (292,855)    
Income before income taxes 148,571 300,161    
Income tax expense (13,065) 2,882    
Net Income 161,636 297,279    
(Loss) gain related to cash flow hedges 0 11,725    
Actuarial gains (losses) on defined benefit pension plans 5,668 4,268    
Income tax (expense) benefit related to components of other comprehensive income (2,236) (6,310)    
Income attributable to the Company   297,279    
Current assets:        
Accounts receivable from related parties 1,661,816   3,562,953  
Prepaid expenses and other current assets 117   167  
Total current assets 1,661,933   3,563,120  
Other assets 11,853,232   11,766,104  
Total assets 13,515,165   15,329,224  
Current liabilities:        
Accounts payable to related parties 1,567,623   1,598,852  
Accrued expenses and other current liabilities 2,236   3,157  
Current portion of long-term debt and capital lease obligations 150,000   100,000  
Total current liabilities 1,719,859   1,702,009  
Total long-term debt less current maturities     2,559,340  
Long term borrowings from related parties 1,972,428   2,019,925  
Other liabilities     110,637  
Total liabilities 6,283,643   6,391,911  
Company shareholders' equity 7,231,522   8,937,313  
Total equity 7,231,522   8,937,313  
Total liabilities and equity 13,515,165   15,329,224  
Consolidated Statements of Comprehensive Income        
Net Income 161,636 297,279    
(Loss) gain related to cash flow hedges 0 11,725    
Actuarial gains (losses) on defined benefit pension plans 5,668 4,268    
Income tax (expense) benefit related to components of other comprehensive income (2,236) (6,310)    
Other comprehensive income (loss), net of tax 3,432 9,683    
Total comprehensive income 165,068 306,962    
Comprehensive income attributable to the Company 165,068 306,962    
Non Guarantor Subsidiaries [Member]
       
Consolidated Statements of Income        
Net revenue 3,758,626 3,499,979    
Cost of revenues 2,796,879 2,602,115    
Gross profit 961,747 897,864    
Selling, general and administrative 511,647 505,891    
Research and development 12,572 11,147    
Operating income 437,528 380,826    
Other (income) expense:        
Interest, net 17,184 22,855    
Gain on the sale of dialysis clinics 0      
Income before income taxes 420,344 484,656    
Income tax expense 116,077 142,348    
Net Income 304,267 342,308    
(Loss) gain related to cash flow hedges 3,033 6,328    
Actuarial gains (losses) on defined benefit pension plans 55 3    
(Loss) gain related to foreign currency translation (115,706) 121,307    
Income tax (expense) benefit related to components of other comprehensive income (553) (20,788)    
Income attributable to the Company 304,267 342,308    
Current assets:        
Cash and cash equivalents 533,251 579,845 686,457 457,146
Trade accounts receivable less allowance for doubtful accounts of $318,989 in 2013 and $328,893 in 2012 2,836,244   2,848,797  
Accounts receivable from related parties 3,811,898   4,398,630  
Inventories 934,432   885,613  
Prepaid expenses and other current assets 790,996   837,152  
Deferred tax asset, current 295,600   311,280  
Total current assets 9,202,421   9,967,929  
Property, plant and equipment, net 2,827,545   2,856,000  
Intangible assets 622,755   641,714  
Goodwill 11,386,754   11,367,041  
Deferred tax asset, non-current 125,182   131,452  
Other assets (4,651,982)   (4,751,531)  
Total assets 19,512,675   20,212,605  
Current liabilities:        
Accounts payable 451,102   579,245  
Accounts payable to related parties 6,870,126   8,663,240  
Accrued expenses and other current liabilities 1,581,726   1,611,997  
Short-term borrowings and other financial liabilities 119,948   117,812  
Short Term Borrowings Due To Related Parties Current Acquisitions 7,211   3,973  
Current portion of long-term debt and capital lease obligations 29,368   27,587  
Income tax payable, current 90,563   19,367  
Deferred tax liability, current 62,910   61,774  
Total current liabilities 9,212,954   11,084,995  
Total long-term debt less current maturities 6,716,236   7,020,190  
Long term borrowings from related parties 63,997   64,530  
Other liabilities 164,694   130,634  
Pension liabilities 213,287   213,389  
Income tax payable, non-current 43,548   52,684  
Deferred tax liability, non-current 657,626   685,158  
Total liabilities 17,072,342   19,251,580  
Noncontrolling interests subject to put provisions 551,402   523,260  
Company shareholders' equity 1,632,793   173,011  
Noncontrolling interests not subject to put provisions 256,138   264,754  
Total equity 1,888,931   437,765  
Total liabilities and equity 19,512,675   20,212,605  
Consolidated Statements of Comprehensive Income        
Net Income 304,267 342,308    
(Loss) gain related to cash flow hedges 3,033 6,328    
Actuarial gains (losses) on defined benefit pension plans 55 3    
(Loss) gain related to foreign currency translation (115,706) 121,307    
Income tax (expense) benefit related to components of other comprehensive income (553) (20,788)    
Other comprehensive income (loss), net of tax (113,171) 106,850    
Total comprehensive income 191,096 449,158    
Comprehensive income attributable to the Company 191,096 449,158    
Combining Adjustment [Member]
       
Consolidated Statements of Income        
Net revenue (790,202) (713,028)    
Cost of revenues (778,255) (709,547)    
Gross profit (11,947) (3,481)    
Selling, general and administrative 25,857 37,063    
Operating income (37,635) (40,544)    
Other (income) expense:        
Interest, net 0 0    
Other, net 349,039 662,301    
Income before income taxes (386,674) (702,845)    
Income tax expense 34,015 (80,161)    
Net Income (420,689) (622,684)    
(Loss) gain related to foreign currency translation 2,296 (3,604)    
Less: Net income attributable to noncontrolling interests 34,584 23,196    
Income attributable to the Company (455,273) (645,880)    
Current assets:        
Cash and cash equivalents 922     0
Accounts receivable from related parties (10,384,669)   (12,800,007)  
Inventories (133,022)   (119,843)  
Prepaid expenses and other current assets 212   727  
Deferred tax asset, current 1,083   (3,667)  
Total current assets (10,515,405)   (12,921,787)  
Property, plant and equipment, net (118,126)   (122,881)  
Deferred tax asset, non-current (61,964)   (58,933)  
Other assets (18,206,173)   (19,348,645)  
Total assets (28,901,719)   (32,452,302)  
Current liabilities:        
Accounts payable to related parties (10,447,521)   (12,864,472)  
Accrued expenses and other current liabilities 9,947   12,288  
Short Term Borrowings Due To Related Parties Current Acquisitions 0   0  
Income tax payable, current 13,882      
Deferred tax liability, current (41,429)   (41,219)  
Total current liabilities (10,465,121)   (12,893,403)  
Total long-term debt less current maturities (3,160,955)   (3,251,236)  
Long term borrowings from related parties (5,740,797)   (5,898,020)  
Other liabilities 32,360   33,923  
Income tax payable, non-current 126,822   146,581  
Deferred tax liability, non-current (24,551)   (21,157)  
Total liabilities (19,232,242)   (21,883,312)  
Company shareholders' equity (9,669,477)   (10,568,990)  
Total equity (9,669,477)   (10,568,990)  
Total liabilities and equity (28,901,719)   (32,452,302)  
Consolidated Statements of Comprehensive Income        
Net Income (420,689) (622,684)    
(Loss) gain related to foreign currency translation 2,296 (3,604)    
Other comprehensive income (loss), net of tax 2,296 (3,604)    
Total comprehensive income (418,393) (626,288)    
Comprehensive income attributable to noncontrolling interests (32,602) (24,037)    
Comprehensive income attributable to the Company $ (450,995) $ (650,325)