XML 57 R51.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Combining Information (Details 1) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Operating Activities:    
Net Income $ 247,350 $ 260,083
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 167,167 156,353
Change in deferred taxes, net (3,459) (22,455)
Stock Option Compensation Expense 6,174 6,220
Dividend income from equity method investees 32,399 18,582
Changes in assets and liabilities, net of amounts from businesses acquired:    
Trade accounts receivable, net (62,915) (40,702)
Inventories, net (111,648) (56,173)
Prepaid expenses, other current and non-current assets (26,831) 32,079
Accounts payable, accrued expenses and other current and non-current liabilities (180,308) (99,671)
Income tax payable 20,756 62,249
Net cash provided by (used in) operating activities 112,294 315,418
Investing Activities:    
Purchases of property, plant and equipment (199,631) (147,357)
Proceeds from sale of property, plant and equipment 2,480 1,327
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets (137,157) (72,214)
Proceeds from divestitures 2,381 1,036
Net cash (used in) provided by investing activities (331,927) (217,208)
Financing Activities:    
Increase (decrease) of accounts receivable securitization program 68,000 (162,000)
Proceeds from exercise of stock options 5,807 4,635
Distributions to noncontrolling interests   72,619
Contributions from noncontrolling interests 13,402 8,795
Net cash (used in) provided by financing activities 116,211 (246,467)
Effect of exchange rate changes on cash and cash equivalents (5,228) (4,942)
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents (108,650) (153,199)
Cash and cash equivalents at beginning of period 682,777 688,040
Cash and cash equivalents at end of period 574,127  
Issuers [Member] | FMC US Finance [Member]
   
Operating Activities:    
Net Income 1,103 1,081
Changes in assets and liabilities, net of amounts from businesses acquired:    
Accounts receivable from/payable to related parties 19,214 (8,547)
Accounts payable, accrued expenses and other current and non-current liabilities (17,938) (7,273)
Income tax payable 628 616
Net cash provided by (used in) operating activities 3,007 2,971
Financing Activities:    
Long-term debt and capital lease obligations, net (3,007) (2,972)
Net cash (used in) provided by financing activities (3,007) (2,972)
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents   (1)
Cash and cash equivalents at beginning of period   1
Cash and cash equivalents at end of period 0 0
Guarantors [Member] | Total FMC-AG and Co. KGaA [Member]
   
Operating Activities:    
Net Income 205,462 225,499
Adjustments to reconcile net income to net cash provided by operating activities:    
Income Loss From Equity Method Investments Net Of Dividends Or Distributions (124,293) (117,240)
Depreciation and amortization 168 169
Change in deferred taxes, net (5,141) (14,876)
(Gain) loss on sale of fixed assets and investments   (12)
Write-off of loans from related parties 54,513  
Stock Option Compensation Expense 6,174 6,220
Dividend income from equity method investees (43,389) (22,816)
Changes in assets and liabilities, net of amounts from businesses acquired:    
Prepaid expenses, other current and non-current assets 27,932 (19,210)
Accounts receivable from/payable to related parties 68,641 76,649
Accounts payable, accrued expenses and other current and non-current liabilities (1,925) 3,603
Income tax payable 8,954 (923)
Net cash provided by (used in) operating activities 283,874 29,397
Investing Activities:    
Purchases of property, plant and equipment   14
Proceeds from sale of property, plant and equipment   17
Disbursements of loans to related parties (88,773) 22,515
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 63,444 23,152
Net cash (used in) provided by investing activities (152,217) (45,664)
Financing Activities:    
Short-term borrowings, net (60) 4,226
Long-term debt and capital lease obligations, net (136,960)  
Proceeds from exercise of stock options (5,266) (4,113)
Net cash (used in) provided by financing activities (131,754) 8,339
Effect of exchange rate changes on cash and cash equivalents 377 8,461
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents 280 533
Cash and cash equivalents at beginning of period 13 78
Cash and cash equivalents at end of period 293 611
Guarantors [Member] | D GmbH [Member]
   
Operating Activities:    
Net Income 3,821 (11,711)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 13,209 12,184
Change in deferred taxes, net 1,004 2,705
(Gain) loss on sale of fixed assets and investments (48) (115)
Changes in assets and liabilities, net of amounts from businesses acquired:    
Trade accounts receivable, net 10,600 (15,829)
Inventories, net (26,758) (12,488)
Prepaid expenses, other current and non-current assets (28,285) (9,435)
Accounts receivable from/payable to related parties 126,606 (52,601)
Accounts payable, accrued expenses and other current and non-current liabilities 23,947 19,261
Net cash provided by (used in) operating activities 124,096 37,173
Investing Activities:    
Purchases of property, plant and equipment 28,346 13,577
Proceeds from sale of property, plant and equipment (128)  
Disbursements of loans to related parties   180
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 1,216 1,424
Net cash (used in) provided by investing activities (29,434) (14,821)
Financing Activities:    
Short-term borrowings, net (93,960) (22,794)
Net cash (used in) provided by financing activities (93,960) (22,794)
Effect of exchange rate changes on cash and cash equivalents 6 (2)
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents 708 (444)
Cash and cash equivalents at beginning of period 4,490 501
Cash and cash equivalents at end of period 5,198 57
Guarantors [Member] | FMCH [Member]
   
Operating Activities:    
Net Income 143,144 161,636
Adjustments to reconcile net income to net cash provided by operating activities:    
Income Loss From Equity Method Investments Net Of Dividends Or Distributions (154,698) (181,689)
Changes in assets and liabilities, net of amounts from businesses acquired:    
Prepaid expenses, other current and non-current assets (25,230) (6,047)
Accounts receivable from/payable to related parties (1,109) (28,490)
Accounts payable, accrued expenses and other current and non-current liabilities (455) (921)
Income tax payable (7,528) (13,065)
Net cash provided by (used in) operating activities (45,876) (11,596)
Investing Activities:    
Disbursements of loans to related parties (63,712) (83,644)
Net cash (used in) provided by investing activities (63,712) 83,644
Financing Activities:    
Long-term debt and capital lease obligations, net 109,588 1,659,914
Capital (decrease) increase   1,731,962
Net cash (used in) provided by financing activities 109,588 (72,048)
Non Guarantor Subsidiaries [Member]
   
Operating Activities:    
Net Income 179,824 304,267
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 162,641 151,774
Change in deferred taxes, net 6,310 (3,914)
(Gain) loss on sale of fixed assets and investments 854 455
Dividend income from equity method investees 10,990 4,234
Changes in assets and liabilities, net of amounts from businesses acquired:    
Trade accounts receivable, net (73,804) (24,873)
Inventories, net (104,322) (59,019)
Prepaid expenses, other current and non-current assets 5,543 66,903
Accounts receivable from/payable to related parties (214,030) 80,161
Accounts payable, accrued expenses and other current and non-current liabilities (183,359) (115,523)
Income tax payable 36,852 50,431
Net cash provided by (used in) operating activities (194,481) 286,106
Investing Activities:    
Purchases of property, plant and equipment 179,465 139,502
Proceeds from sale of property, plant and equipment (2,352) 1,130
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 136,985 69,095
Proceeds from divestitures (2,381) (63,452)
Net cash (used in) provided by investing activities (311,717) (270,919)
Financing Activities:    
Short-term borrowings, net 171,121 25,607
Long-term debt and capital lease obligations, net 186,922 (1,750,388)
Increase (decrease) of accounts receivable securitization program 68,000 162,000
Proceeds from exercise of stock options (541) (522)
Capital (decrease) increase (21,099) (1,730,603)
Distributions to noncontrolling interests 52,157 72,619
Contributions from noncontrolling interests 13,402 8,795
Net cash (used in) provided by financing activities 408,928 (219,480)
Effect of exchange rate changes on cash and cash equivalents (5,611) (13,401)
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents (102,881) (217,694)
Cash and cash equivalents at beginning of period 672,206 686,457
Cash and cash equivalents at end of period 569,325 468,763
Combining Adjustment [Member]
   
Operating Activities:    
Net Income (286,004) (420,689)
Adjustments to reconcile net income to net cash provided by operating activities:    
Income Loss From Equity Method Investments Net Of Dividends Or Distributions 278,991 298,929
Depreciation and amortization (8,851) (7,774)
Change in deferred taxes, net (5,632) (6,370)
Write-off of loans from related parties (54,513)  
Changes in assets and liabilities, net of amounts from businesses acquired:    
Trade accounts receivable, net 289  
Inventories, net 19,432 15,334
Prepaid expenses, other current and non-current assets (6,791) (132)
Accounts receivable from/payable to related parties 23,481 (65,697)
Accounts payable, accrued expenses and other current and non-current liabilities (578) 1,182
Income tax payable (18,150) 25,190
Net cash provided by (used in) operating activities (58,326) (28,633)
Investing Activities:    
Purchases of property, plant and equipment (8,180) (5,736)
Disbursements of loans to related parties 152,485 61,129
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets (64,488) (21,457)
Proceeds from divestitures   64,488
Net cash (used in) provided by investing activities 225,153 30,552
Financing Activities:    
Long-term debt and capital lease obligations, net (152,485) 61,129
Capital (decrease) increase 21,099 (1,359)
Net cash (used in) provided by financing activities (173,584) 62,488
Cash and Cash Equivalents:    
(decrease) in cash and cash equivalents (6,757) 64,407
Cash and cash equivalents at beginning of period 6,068 1,003
Cash and cash equivalents at end of period $ (689) $ 65,410