Guarantor Condensed Consolidating Financial Statements | Guarantor Condensed Consolidating Financial Statements Our First Lien Notes and Existing Notes are fully and unconditionally guaranteed, jointly and severally, by us and each of our material 100% owned subsidiaries, other than the subsidiaries that are co-issuers of the notes, foreign subsidiaries and subsidiaries whose only assets are investments in foreign subsidiaries. The non-guarantor subsidiaries do not have any payment obligations under the First Lien Notes or Existing Notes. Subject to the terms of the First Lien Notes and Existing Notes indentures, the guarantee of a subsidiary guarantor will terminate upon: (1) a sale or other disposition (including by way of consolidation or merger) of the capital stock of such guarantor or the sale or disposition of all or substantially all the assets of such subsidiary guarantor (other than to the Company or a restricted subsidiary) otherwise permitted by the First Lien Notes or Existing Notes indentures, (2) the designation in accordance with the First Lien Notes or Existing Notes indenture of the guarantor as an unrestricted subsidiary or the occurrence of any event after which the guarantor is no longer a restricted subsidiary, (3) defeasance or discharge of the First Lien Notes or Existing Notes, or (4) the achievement of investment grade status by the First Lien Notes or Existing Notes; provided that such guarantee shall be reinstated upon the reversion date. In the event of a bankruptcy, liquidation or reorganization of any non-guarantor subsidiary, such non-guarantor subsidiary will pay the holders of its debt and other liabilities, including its trade creditors, before it will be able to distribute any of its assets to us. In the future, any non-U.S. subsidiaries, immaterial subsidiaries and subsidiaries that we designate as unrestricted subsidiaries under the First Lien Notes and Existing Notes indentures will not guarantee the First Lien Notes or Existing Notes. As of March 31, 2016 , there were no restrictions on the ability of subsidiary guarantors to transfer funds to the parent company. As a result of the guarantee arrangements, we are presenting the following condensed consolidated balance sheets, statements of operations and comprehensive income (loss), and statements of cash flows of the issuer, the guarantor subsidiaries and the non-guarantor subsidiaries. Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Balance Sheet March 31, 2016 (in thousands) (unaudited) Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets: Current assets: Cash and cash equivalents $ 398 $ 66,900 $ 7,458 $ 148,860 $ — $ 223,616 Accounts receivable, net — 199,611 61,760 158,512 — 419,883 Inventories, net — 88,390 115,886 112,654 (128,130 ) 188,800 Deferred income taxes — 49,794 8,286 — (14,299 ) 43,781 Prepaid expenses and other — 12,504 3,771 244,835 (231,246 ) 29,864 Intercompany receivables 166 2,128,300 2,871,122 71,087 (5,070,675 ) — Total current assets 564 2,545,499 3,068,283 735,948 (5,444,350 ) 905,944 Net property, plant and equipment — 297,632 59,575 119,019 (210,218 ) 266,008 Deferred income taxes — — — 24,262 — 24,262 Goodwill — 2,511,417 732,138 162,920 — 3,406,475 Identifiable intangible assets, net — 239,052 1,686,938 252,874 — 2,178,864 Other non-current assets — 1,115 282 3,250 — 4,647 Intercompany loan receivables — 735,000 439,937 — (1,174,937 ) — Intercompany investments 592,430 428,232 — — (1,020,662 ) — $ 592,994 $ 6,757,947 $ 5,987,153 $ 1,298,273 $ (7,850,167 ) $ 6,786,200 Liabilities and Equity: Current liabilities: Accounts payable $ — $ 15,452 $ 13,680 $ 23,534 $ — $ 52,666 Accrued expenses and other — 287,448 253,676 66,391 (187,311 ) 420,204 Intercompany payables 10,332 1,801,863 2,745,691 512,789 (5,070,675 ) — Current installments of long-term debt — 22,258 — — — 22,258 Income taxes payable — — 5,159 4,284 (606 ) 8,837 Deferred income taxes — — 113,595 14,299 (14,299 ) 113,595 Total current liabilities 10,332 2,127,021 3,131,801 621,297 (5,272,891 ) 617,560 Long-term debt, net of current installments, discount and debt issuance costs — 4,820,113 — — — 4,820,113 Non-current tax liabilities — 15,259 15,287 3,148 — 33,694 Deferred income taxes — 55,359 603,250 39,862 — 698,471 Other non-current liabilities 909 28,451 2,459 2,790 — 34,609 Intercompany loan payables — 435,607 735,000 4,330 (1,174,937 ) — Intercompany advance — — 1,241 — (1,241 ) — Total liabilities 11,241 7,481,810 4,489,038 671,427 (6,449,069 ) 6,204,447 Total equity 581,753 (723,863 ) 1,498,115 626,846 (1,401,098 ) 581,753 $ 592,994 $ 6,757,947 $ 5,987,153 $ 1,298,273 $ (7,850,167 ) $ 6,786,200 Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Balance Sheet December 31, 2015 (in thousands) Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets: Current assets: Cash and cash equivalents $ 398 $ 12,859 $ 4,919 $ 70,233 $ — $ 88,409 Accounts receivable, net — 202,377 58,080 153,074 — 413,531 Inventories, net — 89,929 87,519 104,904 (101,043 ) 181,309 Deferred income taxes — 66,235 8,286 — — 74,521 Prepaid expenses and other — 15,199 7,519 244,833 (232,566 ) 34,985 Intercompany receivables 166 2,098,061 2,828,639 16,279 (4,943,145 ) — Total current assets 564 2,484,660 2,994,962 589,323 (5,276,754 ) 792,755 Net property, plant and equipment — 294,855 59,833 127,858 (209,470 ) 273,076 Deferred income taxes — — — 29,909 — 29,909 Goodwill — 2,510,765 732,138 162,920 — 3,405,823 Identifiable intangible assets, net — 250,635 1,704,521 263,932 — 2,219,088 Other non-current assets — 1,029 282 4,793 — 6,104 Intercompany loan receivables — 740,000 436,432 — (1,176,432 ) — Intercompany investments 613,540 353,768 — — (967,308 ) — $ 614,104 $ 6,635,712 $ 5,928,168 $ 1,178,735 $ (7,629,964 ) $ 6,726,755 Liabilities and Equity: Current liabilities: Accounts payable $ — $ 18,013 $ 14,129 $ 25,768 $ — $ 57,910 Accrued expenses and other — 234,036 260,404 68,207 (189,207 ) 373,440 Intercompany payables 10,115 1,730,435 2,689,502 513,093 (4,943,145 ) — Current installments of long-term debt — 22,130 — — — 22,130 Income taxes payable — — — 3,561 — 3,561 Deferred income taxes — — 113,595 — — 113,595 Total current liabilities 10,115 2,004,614 3,077,630 610,629 (5,132,352 ) 570,636 Long-term debt, net of current installments, discount and debt issuance costs — 4,720,363 — — — 4,720,363 Non-current tax liabilities — 15,046 14,965 4,822 — 34,833 Deferred income taxes — 110,076 609,281 41,380 — 760,737 Other non-current liabilities 824 29,079 4,472 2,646 — 37,021 Intercompany loan payables — 432,545 740,000 3,887 (1,176,432 ) — Intercompany advance — — 70,045 — (70,045 ) — Total liabilities 10,939 7,311,723 4,516,393 663,364 (6,378,829 ) 6,123,590 Total equity 603,165 (676,011 ) 1,411,775 515,371 (1,251,135 ) 603,165 $ 614,104 $ 6,635,712 $ 5,928,168 $ 1,178,735 $ (7,629,964 ) $ 6,726,755 Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Statement of Operations and Comprehensive Income (Loss) (in thousands) (unaudited) For the three months ended March 31, 2016 Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue: Rental $ — $ 150,420 $ — $ 19,679 $ — $ 170,099 Sales — 90,781 245,943 251,262 (306,719 ) 281,267 Total revenue — 241,201 245,943 270,941 (306,719 ) 451,366 Rental expenses 20 81,488 176 35,951 (42,740 ) 74,895 Cost of sales — 99,612 160,795 92,681 (274,509 ) 78,579 Gross profit (loss) (20 ) 60,101 84,972 142,309 10,530 297,892 Selling, general and administrative expenses 748 80,974 42,374 40,733 (385 ) 164,444 Research and development expenses — 5,764 5,019 3,195 — 13,978 Acquired intangible asset amortization — 11,584 19,364 11,254 — 42,202 Operating earnings (loss) (768 ) (38,221 ) 18,215 87,127 10,915 77,268 Non-operating intercompany transactions — (1,402 ) 6,713 (5,352 ) 41 — Interest income and other — 16,508 7,617 71 (24,089 ) 107 Interest expense — (116,088 ) (16,537 ) (16 ) 24,089 (108,552 ) Loss on extinguishment of debt — (3,609 ) — — — (3,609 ) Foreign currency gain (loss) — (13,044 ) 737 7,977 — (4,330 ) Derivative instruments loss — (682 ) — — — (682 ) Earnings (loss) before income taxes (benefit) and equity in earnings (loss) of subsidiaries (768 ) (156,538 ) 16,745 89,807 10,956 (39,798 ) Income tax expense (benefit) — (33,980 ) (846 ) 21,003 — (13,823 ) Earnings (loss) before equity in earnings (loss) of subsidiaries (768 ) (122,558 ) 17,591 68,804 10,956 (25,975 ) Equity in earnings (loss) of subsidiaries (25,207 ) 74,464 68,804 — (118,061 ) — Net earnings (loss) $ (25,975 ) $ (48,094 ) $ 86,395 $ 68,804 $ (107,105 ) $ (25,975 ) Total comprehensive income (loss) $ (21,877 ) $ (43,996 ) $ 90,493 $ 72,902 $ (119,399 ) $ (21,877 ) Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Statement of Operations and Comprehensive Income (Loss) (in thousands) (unaudited) For the three months ended March 31, 2015 Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue: Rental $ — $ 149,698 $ — $ 23,141 $ — $ 172,839 Sales — 83,737 239,691 229,663 (281,880 ) 271,211 Total revenue — 233,435 239,691 252,804 (281,880 ) 444,050 Rental expenses 21 75,873 3,467 41,365 (42,548 ) 78,178 Cost of sales 43 89,496 159,253 87,974 (263,352 ) 73,414 Gross profit (loss) (64 ) 68,066 76,971 123,465 24,020 292,458 Selling, general and administrative expenses 471 68,519 36,716 42,308 (251 ) 147,763 Research and development expenses — 5,617 4,896 4,165 — 14,678 Acquired intangible asset amortization — 13,880 19,456 12,541 — 45,877 Operating earnings (loss) (535 ) (19,950 ) 15,903 64,451 24,271 84,140 Non-operating intercompany transactions — (1,682 ) 30,849 (29,190 ) 23 — Interest income and other — 16,762 3,063 103 (19,781 ) 147 Interest expense — (107,782 ) (16,718 ) (7 ) 19,781 (104,726 ) Foreign currency gain (loss) — 35,006 (1,593 ) (14,013 ) — 19,400 Derivative instruments loss — (3,348 ) — — — (3,348 ) Earnings (loss) before income taxes (benefit) and equity in earnings (loss) of subsidiaries (535 ) (80,994 ) 31,504 21,344 24,294 (4,387 ) Income tax expense (benefit) — 415 141 (412 ) — 144 Earnings (loss) before equity in earnings (loss) of subsidiaries (535 ) (81,409 ) 31,363 21,756 24,294 (4,531 ) Equity in earnings (loss) of subsidiaries (3,996 ) 48,953 21,756 — (66,713 ) — Net earnings (loss) $ (4,531 ) $ (32,456 ) $ 53,119 $ 21,756 $ (42,419 ) $ (4,531 ) Total comprehensive income (loss) $ (11,602 ) $ (39,527 ) $ 46,048 $ 14,685 $ (21,206 ) $ (11,602 ) Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Statement of Cash Flows (in thousands) (unaudited) For the three months ended March 31, 2016 Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net earnings (loss) $ (25,975 ) $ (48,094 ) $ 86,395 $ 68,804 $ (107,105 ) $ (25,975 ) Adjustments to reconcile net earnings (loss) to net cash provided (used) by operating activities 985 144,348 (389 ) (23,268 ) (17,516 ) 104,160 Net cash provided (used) by operating activities (24,990 ) 96,254 86,006 45,536 (124,621 ) 78,185 Cash flows from investing activities: Net additions to property, plant and equipment — (49,827 ) (3,842 ) (10,099 ) 45,320 (18,448 ) Decrease (increase) in identifiable intangible assets and other non-current assets — (88 ) (2,260 ) 1,219 — (1,129 ) Net cash provided (used) by investing activities — (49,915 ) (6,102 ) (8,880 ) 45,320 (19,577 ) Cash flows from financing activities: Settlement of profits interest units (217 ) — — — — (217 ) Proceeds from first lien senior secured notes — 400,000 — — — 400,000 Repayments of long-term debt and capital lease obligations — (317,731 ) — — — (317,731 ) Debt issuance costs — (8,407 ) — — — (8,407 ) Proceeds (payments) on intercompany loans — 8,062 (8,505 ) 443 — — Proceeds (payments) on intercompany investments 25,207 (74,222 ) (68,860 ) 38,574 79,301 — Net cash provided (used) by financing activities 24,990 7,702 (77,365 ) 39,017 79,301 73,645 Effect of exchange rate changes on cash and cash equivalents — — — 2,954 — 2,954 Net increase (decrease) in cash and cash equivalents — 54,041 2,539 78,627 — 135,207 Cash and cash equivalents, beginning of period 398 12,859 4,919 70,233 — 88,409 Cash and cash equivalents, end of period $ 398 $ 66,900 $ 7,458 $ 148,860 $ — $ 223,616 Condensed Consolidating Parent Company, Co-Issuers, Guarantor and Non-Guarantor Statement of Cash Flows (in thousands) (unaudited) For the three months ended March 31, 2015 Acelity L.P. Inc. Parent Company Kinetic Concepts, Inc. and KCI USA, Inc. Borrower Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net earnings (loss) $ (4,531 ) $ (32,456 ) $ 53,119 $ 21,756 $ (42,419 ) $ (4,531 ) Adjustments to reconcile net loss to net cash provided (used) by operating activities 1,107 48,156 52,609 15,657 (10,047 ) 107,482 Net cash provided (used) by operating activities (3,424 ) 15,700 105,728 37,413 (52,466 ) 102,951 Cash flows from investing activities: Net additions to property, plant and equipment — (26,027 ) (2,356 ) (1,082 ) 15,618 (13,847 ) Decrease (increase) in identifiable intangible assets and other non-current assets — (130 ) (1,820 ) 129 — (1,821 ) Net cash provided (used) by investing activities — (26,157 ) (4,176 ) (953 ) 15,618 (15,668 ) Cash flows from financing activities: Distribution to limited partners (55 ) — — — — (55 ) Settlement of profits interest units (517 ) — — — — (517 ) Repayments of long-term debt and capital lease obligations — (6,446 ) — 31 — (6,415 ) Payment of debt issuance costs — (6,256 ) — — — (6,256 ) Proceeds (payments) on intercompany loans — 8,063 (6,770 ) (1,293 ) — — Proceeds (payments) on intercompany investments 3,996 24,124 (96,281 ) 31,313 36,848 — Net cash provided (used) by financing activities 3,424 19,485 (103,051 ) 30,051 36,848 (13,243 ) Effect of exchange rate changes on cash and cash equivalents — — — (7,072 ) — (7,072 ) Net increase (decrease) in cash and cash equivalents — 9,028 (1,499 ) 59,439 — 66,968 Cash and cash equivalents, beginning of period 398 41,027 1,499 140,617 — 183,541 Cash and cash equivalents, end of period $ 398 $ 50,055 $ — $ 200,056 $ — $ 250,509 |