XML 104 R91.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Condensed Combining Information (Details 1) - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating Activities:      
Net Income $ 1,313,149,000 $ 1,259,808,000 $ 1,255,623,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 717,322,000 699,328,000 648,225,000
Change in deferred taxes, net (45,452,000) 113,790,000 15,913,000
Stock Option Compensation Expense 12,323,000 8,507,000 13,593,000
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts receivable, net 330,960,000 157,411,000 41,280,000
Inventories, net 301,009,000 85,758,000 54,918,000
Prepaid expenses, other current and non-current assets (47,997,000) 24,179,000 (67,875,000)
Accounts payable, accrued expenses and other current and non-current liabilities 548,955,000 121,424,000 215,264,000
Income tax payable (9,092,000) (94,916,000) (36,057,000)
Net cash provided by (used in) operating activities 1,960,047,000 1,861,392,000 2,034,805,000
Investing Activities:      
Purchases of property, plant and equipment (952,943,000) (931,627,000) (747,938,000)
Proceeds from sale of property, plant and equipment 17,408,000 11,673,000 19,847,000
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets   1,779,058,000 495,725,000
Proceeds from divestitures 251,660,000 8,257,000 18,276,000
Net cash (used in) provided by investing activities (1,000,685,000) (2,690,755,000) (1,205,540,000)
Financing Activities:      
Increase (decrease) of accounts receivable securitization program 290,750,000 9,500,000 (189,250,000)
Proceeds from exercise of stock options 94,166,000 107,047,000 111,300,000
Payment of dividends [N] 263,244,000 317,903,000 296,134,000
Proceeds from conversion of preference shares into ordinary shares 0 0 34,784,000
Distributions to noncontrolling interests 284,474,000 250,271,000 216,758,000
Contributions from noncontrolling interests 67,395,000 42,356,000 66,467,000
Net cash (used in) provided by financing activities (1,007,539,000) 805,011,000 (808,040,000)
Effect of exchange rate changes on cash and cash equivalents (36,178,000) (24,570,000) (26,488,000)
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents (84,355,000) (48,922,000) (5,263,000)
Cash and cash equivalents at end of period 549,500,000 633,855,000 682,777,000
FMC US Finance [Member]      
Operating Activities:      
Net Income 4,409,000 4,406,000 4,377,000
Changes in assets and liabilities, net of amounts from businesses acquired:      
Accounts receivable from/payable to related parties 12,000 3,000 8,000
Accounts payable, accrued expenses and other current and non-current liabilities 0    
Income tax payable 164,000 (1,650,000) 174,000
Net cash provided by (used in) operating activities 4,561,000 2,753,000 4,543,000
Financing Activities:      
Long-term debt and capital lease obligations, net (4,560,000) (2,752,000) (4,544,000)
Net cash (used in) provided by financing activities (4,560,000) (2,752,000) (4,544,000)
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents 1,000 1,000  
Cash and cash equivalents beginning balance 1,000   1,000
Cash and cash equivalents at end of period 2,000 1,000 0
D GmbH [Member]      
Operating Activities:      
Net Income 21,557,000 15,225,000 (3,251,000)
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 52,242,000 55,433,000 52,029,000
Change in deferred taxes, net (1,997,000) (2,212,000) 3,149,000
(Gain) loss on sale of fixed assets and investments (880,000) (131,000) (437,000)
(Gain) Loss on investments 0 986,000 (61,000)
Write-off of loans from related parties 50,344,000 7,371,000  
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts receivable, net (1,307,000) 33,760,000 (14,851,000)
Inventories, net 26,250,000 (24,166,000) 4,162,000
Prepaid expenses, other current and non-current assets 33,404,000 (10,742,000) 11,519,000
Accounts receivable from/payable to related parties 90,143,000 (6,481,000) (644,752,000)
Accounts payable, accrued expenses and other current and non-current liabilities 20,310,000 47,061,000 21,203,000
Income tax payable 0 0 0
Net cash provided by (used in) operating activities (5,154,000) 131,624,000 717,428,000
Investing Activities:      
Purchases of property, plant and equipment (80,824,000) (111,994,000) (76,096,000)
Proceeds from sale of property, plant and equipment 555,000 454,000 583,000
Disbursements of loans to related parties 0 0 0
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 891,000 15,168,000 24,503,000
Proceeds from divestitures 0 0 0
Net cash (used in) provided by investing activities (82,270,000) (126,708,000) (100,016,000)
Financing Activities:      
Short-term borrowings, net 87,346,000 (2,982,000) (613,593,000)
Net cash (used in) provided by financing activities 87,346,000 (2,982,000) (613,593,000)
Effect of exchange rate changes on cash and cash equivalents (589,000) (702,000)  
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents (667,000) 1,232,000  
Cash and cash equivalents beginning balance 5,722,000 4,490,000 501,000
Cash and cash equivalents at end of period 5,055,000 5,722,000 4,490,000
FMCH [Member]      
Operating Activities:      
Net Income 591,247,000 562,107,000 739,402,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Income Loss From Equity Method Investments Net Of Dividends Or Distributions 844,301,000 771,567,000 816,954,000
Changes in assets and liabilities, net of amounts from businesses acquired:      
Prepaid expenses, other current and non-current assets (193,867,000) (149,106,000) 44,179,000
Accounts receivable from/payable to related parties (185,216,000) 814,972,000 (128,185,000)
Accounts payable, accrued expenses and other current and non-current liabilities 4,370,000 1,754,000 6,246,000
Income tax payable (164,871,000) (136,469,000) (50,528,000)
Net cash provided by (used in) operating activities (34,472,000) (1,010,041,000) (37,828,000)
Investing Activities:      
Purchases of property, plant and equipment   0  
Proceeds from sale of property, plant and equipment   0  
Disbursements of loans to related parties 312,278,000 249,485,000 141,347,000
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets   1,800,000 1,000,000
Proceeds from divestitures   0 0
Net cash (used in) provided by investing activities 312,278,000 247,685,000 140,347,000
Financing Activities:      
Long-term debt and capital lease obligations, net (277,806,000) 762,356,000 1,596,569,000
Payment of dividends [N]     684,229,000
capital increase     (1,014,859,000)
Net cash (used in) provided by financing activities (277,806,000) 762,356,000 (102,519,000)
Cash and Cash Equivalents:      
Cash and cash equivalents beginning balance     0
Cash and cash equivalents at end of period   0 0
Non Guarantor Subsidiaries [Member]      
Operating Activities:      
Net Income 1,484,548,000 1,316,739,000 1,206,287,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 698,483,000 676,704,000 629,071,000
Change in deferred taxes, net (2,415,000) 145,601,000 46,888,000
(Gain) loss on sale of fixed assets and investments 3,157,000 (2,523,000) 33,378,000
Stock Option Compensation Expense 5,740,000 2,200,000  
Investments In Equity Method Investees (23,311,000) (18,964,000) (20,610,000)
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts receivable, net 332,939,000 123,932,000 54,149,000
Inventories, net 283,906,000 148,719,000 70,848,000
Prepaid expenses, other current and non-current assets 117,604,000 198,834,000 (72,114,000)
Accounts receivable from/payable to related parties 621,180,000 (948,813,000) 559,991,000
Accounts payable, accrued expenses and other current and non-current liabilities 505,793,000 42,577,000 181,426,000
Income tax payable 128,319,000 146,271,000 7,661,000
Net cash provided by (used in) operating activities 1,438,371,000 2,790,979,000 1,404,471,000
Investing Activities:      
Purchases of property, plant and equipment 904,256,000 863,362,000 712,213,000
Proceeds from sale of property, plant and equipment 17,906,000 11,219,000 19,216,000
Disbursements of loans to related parties 0 0 0
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 270,693,000 1,773,964,000 492,683,000
Proceeds from divestitures 251,660,000 8,257,000 18,276,000
Net cash (used in) provided by investing activities (905,383,000) (2,617,850,000) (1,167,404,000)
Financing Activities:      
Short-term borrowings, net (113,244,000) (28,172,000) 597,859,000
Long-term debt and capital lease obligations, net 3,352,000 (124,109,000) (2,680,352,000)
Increase (decrease) of accounts receivable securitization program 290,750,000 9,500,000 (189,250,000)
Proceeds from exercise of stock options 18,073,000 8,524,000 8,881,000
Payment of dividends [N] 2,707,000 20,387,000 (681,345,000)
capital increase 22,762,000 218,371,000 1,117,683,000
Distributions to noncontrolling interests 284,474,000 250,271,000 216,758,000
Contributions from noncontrolling interests 67,395,000 42,356,000  
Net cash (used in) provided by financing activities (579,593,000) (163,188,000) (235,625,000)
Effect of exchange rate changes on cash and cash equivalents (36,967,000) (54,132,000)  
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents (83,572,000) (44,191,000)  
Cash and cash equivalents beginning balance 628,015,000 672,206,000 686,457,000
Cash and cash equivalents at end of period 544,443,000 628,015,000 672,206,000
Combining Adjustment [Member]      
Operating Activities:      
Net Income (1,818,057,000) (1,683,935,000) (1,801,082,000)
Adjustments to reconcile net income to net cash provided by operating activities:      
Income Loss From Equity Method Investments Net Of Dividends Or Distributions (1,870,364,000) 3,439,628,000 (1,741,092,000)
Depreciation and amortization (34,014,000) (33,441,000) (33,564,000)
Change in deferred taxes, net (12,398,000) (11,155,000) 424,000
(Gain) loss on sale of fixed assets and investments (65,439,000) 0  
(Gain) Loss on investments (49,283,000) (14,848,000) 61,000
Write-off of loans from related parties (44,038,000) (75,000,000) (91,593,000)
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts receivable, net (672,000) (281,000) 1,982,000
Inventories, net (9,147,000) (38,795,000) (20,092,000)
Prepaid expenses, other current and non-current assets (48,000) 6,154,000 (5,107,000)
Accounts receivable from/payable to related parties 40,796,000 (5,077,605,000) (106,351,000)
Accounts payable, accrued expenses and other current and non-current liabilities (274,000) 126,000 (5,080,000)
Income tax payable 16,443,000 9,628,000 (1,281,000)
Net cash provided by (used in) operating activities (36,747,000) (137,726,000) (61,455,000)
Investing Activities:      
Purchases of property, plant and equipment (32,478,000) (44,564,000) (40,691,000)
Proceeds from sale of property, plant and equipment 0 0 0
Disbursements of loans to related parties (11,033,000) (86,313,000) (1,052,480,000)
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets (44,886,000) (285,078,000) (125,769,000)
Proceeds from divestitures (20,562,000) 0 0
Net cash (used in) provided by investing activities 45,769,000 243,329,000 (886,020,000)
Financing Activities:      
Short-term borrowings, net (448,000)    
Long-term debt and capital lease obligations, net 11,033,000 86,313,000 1,052,480,000
Payment of dividends [N] (2,707,000) (20,387,000) (2,884,000)
capital increase (22,762,000) (218,371,000) (102,824,000)
Net cash (used in) provided by financing activities (9,470,000) (111,671,000) 952,540,000
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents (448,000) (6,068,000)  
Cash and cash equivalents beginning balance   6,068,000 1,003,000
Cash and cash equivalents at end of period (448,000) 0 6,068,000
Combined Total [Member]      
Operating Activities:      
Net Income 1,313,149,000 1,259,808,000 1,255,623,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 717,322,000 699,328,000 648,225,000
Change in deferred taxes, net (45,452,000) 113,790,000 15,913,000
(Gain) loss on sale of fixed assets and investments 2,318,000 (2,654,000) 32,984,000
Stock Option Compensation Expense 12,323,000 8,507,000 13,593,000
Cash Inflow Hedging     (4,073,000)
Investments In Equity Method Investees (17,776,000) 23,123,000 2,335,000
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts receivable, net 330,960,000 157,411,000 41,280,000
Inventories, net 301,009,000 85,758,000 54,918,000
Prepaid expenses, other current and non-current assets (47,997,000) 24,179,000 (67,875,000)
Accounts receivable from/payable to related parties (26,908,000) 4,978,000 14,711,000
Accounts payable, accrued expenses and other current and non-current liabilities 548,955,000 121,424,000 215,264,000
Income tax payable (9,092,000) (94,916,000) (36,057,000)
Net cash provided by (used in) operating activities 1,960,047,000 1,861,392,000 2,034,805,000
Investing Activities:      
Purchases of property, plant and equipment (952,943,000) (931,627,000) (747,938,000)
Proceeds from sale of property, plant and equipment 17,408,000 11,673,000 19,847,000
Disbursements of loans to related parties 0 0 0
Acquisitions and investments, net of cash acquired, and net purchases of intangible assets 316,810,000 1,779,058,000 495,725,000
Proceeds from divestitures 251,660,000 8,257,000 18,276,000
Net cash (used in) provided by investing activities (1,000,685,000) (2,690,755,000) (1,205,540,000)
Financing Activities:      
Short-term borrowings, net (11,812,000) (29,351,000) (15,714,000)
Long-term debt and capital lease obligations, net (318,820,000) 1,262,633,000 (176,221,000)
Increase (decrease) of accounts receivable securitization program 290,750,000 9,500,000 (189,250,000)
Proceeds from exercise of stock options 94,166,000 107,047,000 111,300,000
Payment of dividends [N] 263,244,000 317,903,000 296,134,000
Proceeds from conversion of preference shares into ordinary shares     34,784,000
Proceeds From Repurchase Of Equity     (505,014,000)
Distributions to noncontrolling interests 284,474,000 250,271,000 216,758,000
Contributions from noncontrolling interests 67,395,000 42,356,000  
Net cash (used in) provided by financing activities (1,007,539,000) 805,011,000 (808,040,000)
Effect of exchange rate changes on cash and cash equivalents (36,178,000) (24,570,000)  
Cash and Cash Equivalents:      
(decrease) in cash and cash equivalents (84,355,000) (48,922,000)  
Cash and cash equivalents beginning balance 633,855,000 682,777,000 688,040,000
Cash and cash equivalents at end of period $ 549,500,000 $ 633,855,000 $ 682,777,000