Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The following tables present condensed consolidating financial information for: Owens & Minor, Inc. (O&M); the guarantors of Owens & Minor, Inc.’s 2021 Notes and 2024 Notes, on a combined basis; and the non-guarantor subsidiaries of the 2021 Notes and 2024 Notes, on a combined basis. The guarantor subsidiaries are 100% owned by Owens & Minor, Inc. Separate financial statements of the guarantor subsidiaries are not presented because the guarantees by our guarantor subsidiaries are full and unconditional, as well as joint and several, and we believe the condensed consolidating financial information is more meaningful in understanding the financial position, results of operations and cash flows of the guarantor subsidiaries. Condensed Consolidating Financial Information Year ended December 31, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 9,176,855 $ 751,442 $ (155,351 ) $ 9,772,946 Cost of goods sold — 8,305,734 410,009 (157,370 ) 8,558,373 Gross margin — 871,121 341,433 2,019 1,214,573 Selling, general and administrative expenses 1,229 649,524 282,843 — 933,596 Acquisition-related and exit and realignment charges — 8,877 19,527 — 28,404 Depreciation and amortization — 34,497 25,690 — 60,187 Other operating (income) expense, net — (2,621 ) (5,352 ) — (7,973 ) Operating (loss) earnings (1,229 ) 180,844 18,725 2,019 200,359 Interest expense (income), net 27,457 (3,371 ) 3,063 — 27,149 Income (loss) before income taxes (28,686 ) 184,215 15,662 2,019 173,210 Income tax (benefit) provision (9,837 ) 71,807 7,831 — 69,801 Equity in earnings of subsidiaries 122,258 — — (122,258 ) — Net income (loss) 103,409 112,408 7,831 (120,239 ) 103,409 Other comprehensive income (loss), net of tax (27,824 ) (243 ) (27,581 ) 27,824 (27,824 ) Comprehensive income (loss) $ 75,585 $ 112,165 $ (19,750 ) $ (92,415 ) $ 75,585 Year ended December 31, 2014 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 8,910,274 $ 626,044 $ (96,136 ) $ 9,440,182 Cost of goods sold — 8,051,350 311,947 (93,081 ) 8,270,216 Gross margin — 858,924 314,097 (3,055 ) 1,169,966 Selling, general and administrative expenses 952 623,871 302,154 — 926,977 Acquisition-related and exit and realignment charges — 15,065 27,736 — 42,801 Depreciation and amortization 2 35,582 21,541 — 57,125 Other operating (income) expense, net — (10,261 ) (6,212 ) — (16,473 ) Operating (loss) earnings (954 ) 194,667 (31,122 ) (3,055 ) 159,536 Loss on early retirement of debt 14,890 — — — 14,890 Interest expense (income), net 15,737 1,520 906 — 18,163 Income (loss) before income taxes (31,581 ) 193,147 (32,028 ) (3,055 ) 126,483 Income tax (benefit) provision (1,700 ) 65,983 (4,303 ) — 59,980 Equity in earnings of subsidiaries 96,384 — — (96,384 ) — Net income (loss) 66,503 127,164 (27,725 ) (99,439 ) 66,503 Other comprehensive income (loss), net of tax (33,569 ) (3,846 ) (29,539 ) 33,385 (33,569 ) Comprehensive income (loss) $ 32,934 $ 123,318 $ (57,264 ) $ (66,054 ) $ 32,934 Condensed Consolidating Financial Information Year ended December 31, 2013 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 8,687,131 $ 435,035 $ (50,634 ) $ 9,071,532 Cost of goods sold — 7,826,768 177,541 (49,852 ) 7,954,457 Gross margin — 860,363 257,494 (782 ) 1,117,075 Selling, general and administrative expenses 2,559 613,394 247,703 — 863,656 Acquisition-related and exit and realignment charges — 8,130 4,314 — 12,444 Depreciation and amortization 14 35,712 14,860 — 50,586 Other operating (income) expense, net — (4,290 ) (3,404 ) — (7,694 ) Operating (loss) earnings (2,573 ) 207,417 (5,979 ) (782 ) 198,083 Interest expense (income), net 11,103 2,550 (555 ) — 13,098 Income (loss) before income taxes (13,676 ) 204,867 (5,424 ) (782 ) 184,985 Income tax (benefit) provision (5,474 ) 81,011 (1,434 ) — 74,103 Equity in earnings of subsidiaries 119,084 — — (119,084 ) — Net income (loss) 110,882 123,856 (3,990 ) (119,866 ) 110,882 Other comprehensive income (loss), net of tax 9,974 3,838 6,143 (9,981 ) 9,974 Comprehensive income (loss) $ 120,856 $ 127,694 $ 2,153 $ (129,847 ) $ 120,856 Condensed Consolidating Financial Information December 31, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 103,284 $ 5,614 $ 52,122 $ — $ 161,020 Accounts and notes receivable, net — 507,673 89,895 (9,633 ) 587,935 Merchandise inventories — 883,232 59,930 (2,387 ) 940,775 Other current assets 104 72,683 212,183 — 284,970 Total current assets 103,388 1,469,202 414,130 (12,020 ) 1,974,700 Property and equipment, net — 103,219 105,711 — 208,930 Goodwill, net — 247,271 172,348 — 419,619 Intangible assets, net — 13,731 81,519 — 95,250 Due from O&M and subsidiaries — 518,473 — (518,473 ) — Advances to and investments in consolidated subsidiaries 1,967,176 — — (1,967,176 ) — Other assets, net 4,064 57,409 17,868 — 79,341 Total assets $ 2,074,628 $ 2,409,305 $ 791,576 $ (2,497,669 ) $ 2,777,840 Liabilities and equity Current liabilities Accounts payable $ — $ 662,909 $ 56,073 $ (8,373 ) $ 710,609 Accrued payroll and related liabilities — 32,094 13,813 — 45,907 Other current liabilities 6,924 109,137 191,012 — 307,073 Total current liabilities 6,924 804,140 260,898 (8,373 ) 1,063,589 Long-term debt, excluding current portion 548,046 4,527 19,986 — 572,559 Due to O&M and subsidiaries 527,068 — 70,089 (597,157 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 67,562 18,764 — 86,326 Other liabilities — 57,573 5,203 — 62,776 Total liabilities 1,082,038 1,072,692 374,940 (744,420 ) 1,785,250 Equity — Common stock 125,606 — — — 125,606 Paid-in capital 211,943 241,877 516,608 (758,485 ) 211,943 Retained earnings (deficit) 706,866 1,104,787 (58,648 ) (1,046,139 ) 706,866 Accumulated other comprehensive income (loss) (51,825 ) (10,051 ) (41,324 ) 51,375 (51,825 ) Total equity 992,590 1,336,613 416,636 (1,753,249 ) 992,590 Total liabilities and equity $ 2,074,628 $ 2,409,305 $ 791,576 $ (2,497,669 ) $ 2,777,840 Condensed Consolidating Financial Information December 31, 2014 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 22,013 $ 3,912 $ 30,847 $ — $ 56,772 Accounts and notes receivable, net — 519,951 144,463 (38,222 ) 626,192 Merchandise inventories — 816,915 60,061 (4,519 ) 872,457 Other current assets (24,748 ) 90,733 223,414 25,080 314,479 Total current assets (2,735 ) 1,431,511 458,785 (17,661 ) 1,869,900 Property and equipment, net — 110,076 122,903 — 232,979 Goodwill, net — 247,271 176,005 — 423,276 Intangible assets, net — 15,805 92,788 — 108,593 Due from O&M and subsidiaries — 357,304 — (357,304 ) — Advances to and investments in consolidated subsidiaries 1,893,767 — — (1,893,767 ) — Other assets, net 4,637 66,836 29,185 — 100,658 Total assets $ 1,895,669 $ 2,228,803 $ 879,666 $ (2,268,732 ) $ 2,735,406 Liabilities and equity Current liabilities Accounts payable $ — $ 567,285 $ 54,898 $ (13,337 ) $ 608,846 Accrued payroll and related liabilities — 16,434 15,073 — 31,507 Other current liabilities 6,441 83,698 236,084 — 326,223 Total current liabilities 6,441 667,417 306,055 (13,337 ) 966,576 Long-term debt, excluding current portion 547,763 39,915 20,873 — 608,551 Due to O&M and subsidiaries 350,627 — 77,788 (428,415 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 72,829 29,051 — 101,880 Other liabilities — 55,794 11,767 — 67,561 Total liabilities 904,831 974,845 445,534 (580,642 ) 1,744,568 Equity — Common stock 126,140 — — — 126,140 Paid-in capital 202,934 241,877 514,314 (756,191 ) 202,934 Retained earnings (deficit) 685,765 1,022,379 (66,479 ) (955,900 ) 685,765 Accumulated other comprehensive income (loss) (24,001 ) (10,298 ) (13,703 ) 24,001 (24,001 ) Total equity 990,838 1,253,958 434,132 (1,688,090 ) 990,838 Total liabilities and equity $ 1,895,669 $ 2,228,803 $ 879,666 $ (2,268,732 ) $ 2,735,406 Condensed Consolidating Financial Information Year ended December 31, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 103,409 $ 112,408 $ 7,831 $ (120,239 ) $ 103,409 Adjustments to reconcile net income to cash (used for) provided by operating activities: Equity in earnings of subsidiaries (122,258 ) — — 122,258 — Depreciation and amortization — 34,497 31,485 — 65,982 Share-based compensation expense — 11,306 — — 11,306 Provision for losses on accounts and notes receivable — 202 (226 ) — (24 ) Deferred income tax (benefit) expense — (5,267 ) (834 ) — (6,101 ) Changes in operating assets and liabilities: Accounts and notes receivable — 12,076 (27,274 ) 33,531 18,333 Merchandise inventories — (66,317 ) (1,277 ) (2,133 ) (69,727 ) Accounts payable — 95,624 13,418 4,969 114,011 Net change in other assets and liabilities 666 61,454 6,443 (38,386 ) 30,177 Other, net 855 920 456 — 2,231 Cash provided by (used for) operating activities of continuing operations (17,328 ) 256,903 30,022 — 269,597 Investing activities: Additions to computer software and intangible assets — (13,688 ) (2,397 ) — (16,085 ) Additions to property and equipment — (3,621 ) (16,910 ) — (20,531 ) Proceeds from sale of property and equipment — 87 56 — 143 Cash used for investing activities of continuing operations — (17,222 ) (19,251 ) — (36,473 ) Financing activities: Proceeds from (repayment of) revolver — (33,700 ) — — (33,700 ) Change in intercompany advances 183,688 (201,851 ) 18,163 — — Cash dividends paid (63,651 ) — — — (63,651 ) Repurchases of common stock (20,000 ) — — — (20,000 ) Excess tax benefits related to share-based compensation 646 — — — 646 Other, net (2,084 ) (2,428 ) (3,016 ) — (7,528 ) Cash provided by (used for) financing activities 98,599 (237,979 ) 15,147 — (124,233 ) Effect of exchange rates on cash and cash equivalents — — (4,643 ) — (4,643 ) Net increase (decrease) in cash and cash equivalents 81,271 1,702 21,275 — 104,248 Cash and cash equivalents at beginning of year 22,013 3,912 30,847 — 56,772 Cash and cash equivalents at end of year $ 103,284 $ 5,614 $ 52,122 $ — $ 161,020 Condensed Consolidating Financial Information Year ended December 31, 2014 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 66,503 $ 127,164 $ (27,725 ) $ (99,439 ) $ 66,503 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (96,384 ) — — 96,384 — Depreciation and amortization 2 35,879 27,526 — 63,407 Loss on early retirement of debt 14,890 — — — 14,890 Share-based compensation expense — 8,369 (162 ) — 8,207 Provision for losses on accounts and notes receivable — (36 ) 484 — 448 Deferred income tax (benefit) expense — 1,292 (4,677 ) — (3,385 ) Changes in operating assets and liabilities: — — — Accounts and notes receivable (24,440 ) 6,185 452 (17,803 ) Merchandise inventories — (65,916 ) 8,308 279 (57,329 ) Accounts payable — (28,580 ) (24,613 ) 1,045 (52,148 ) Net change in other assets and liabilities (455 ) (12,341 ) (14,311 ) 1,279 (25,828 ) Other, net (1,161 ) (9 ) 447 — (723 ) Cash provided by (used for) operating activities (16,605 ) 41,382 (28,538 ) — (3,761 ) Investing activities: Acquisitions, net of cash acquired — — (248,536 ) — (248,536 ) Additions to computer software and intangible assets — (18,054 ) (4,330 ) — (22,384 ) Additions to property and equipment — (34,475 ) (13,949 ) — (48,424 ) Proceeds from the sale of investments — 1,937 — 1,937 Proceeds from sale of property and equipment — 156 — — 156 Cash used for investing activities of continuing operations — (50,436 ) (266,815 ) — (317,251 ) Financing activities: — — — Proceeds from issuance of debt 547,693 — — — 547,693 Proceeds from revolver — 33,700 — — 33,700 Repayment of debt (217,352 ) — — — (217,352 ) Change in intercompany advances (287,275 ) (21,106 ) 308,381 — — Cash dividends paid (63,104 ) — — — (63,104 ) Repurchases of common stock (9,934 ) — — — (9,934 ) Financing costs paid (4,780 ) (611 ) — — — (5,391 ) Excess tax benefits related to share-based compensation 582 — — — 582 Proceeds from exercise of stock options 1,180 — — — 1,180 Purchase of noncontrolling interest — — (1,500 ) — (1,500 ) Other, net (2,783 ) (1,029 ) (3,502 ) — (7,314 ) Cash provided by (used for) financing activities (35,773 ) 10,954 303,379 — 278,560 Effect of exchange rate changes on cash and cash equivalents — — (2,681 ) — (2,681 ) Net increase (decrease) in cash and cash equivalents (52,378 ) 1,900 5,345 — (45,133 ) Cash and cash equivalents at beginning of year 74,391 2,012 25,502 — 101,905 Cash and cash equivalents at end of year $ 22,013 $ 3,912 $ 30,847 $ — $ 56,772 Condensed Consolidating Financial Information Year ended December 31, 2013 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 110,882 $ 123,856 $ (3,990 ) $ (119,866 ) $ 110,882 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (119,084 ) — — 119,084 — Depreciation and amortization 14 35,712 14,860 — 50,586 Share-based compensation expense — 6,381 — — 6,381 Provision for losses on accounts and notes receivable — 278 509 — 787 Deferred income tax (benefit) expense — 5,821 (2,108 ) — 3,713 Changes in operating assets and liabilities: Accounts and notes receivable — (22,055 ) (16,522 ) (68 ) (38,645 ) Merchandise inventories — (170 ) (7,676 ) 782 (7,064 ) Accounts payable (45,300 ) 77,320 15,286 68 47,374 Net change in other assets and liabilities 1,774 (12,068 ) (22,043 ) — (32,337 ) Other, net (1,541 ) 515 (97 ) — (1,123 ) Cash provided by (used for) operating activities (53,255 ) 215,590 — (21,781 ) — 140,554 Investing activities: Additions to computer software and intangible assets — (21,773 ) (10,237 ) — (32,010 ) Additions to property and equipment — (21,029 ) (7,090 ) — (28,119 ) Proceeds from sale of property and equipment — 2,746 305 — 3,051 Cash used for investing activities — (40,056 ) (17,022 ) — (57,078 ) Financing activities: Change in intercompany advances 145,354 (184,092 ) 38,738 — — Cash dividends paid (60,731 ) — — — (60,731 ) Repurchases of common stock (18,876 ) — — — (18,876 ) Proceeds from exercise of stock options 5,352 — — — 5,352 Excess tax benefits related to share-based compensation 898 — — — 898 Other, net (2,541 ) (3,071 ) (3,011 ) — (8,623 ) Cash provided by (used for) financing activities 69,456 (187,163 ) 35,727 — (81,980 ) Effect of exchange rate changes on cash and cash equivalents — — 2,521 — 2,521 Net increase (decrease) in cash and cash equivalents 16,201 (11,629 ) (555 ) — 4,017 Cash and cash equivalents at beginning of year 58,190 13,641 26,057 — 97,888 Cash and cash equivalents at end of year $ 74,391 $ 2,012 $ 25,502 $ — $ 101,905 |