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. Three Months Ended June 30, 2016 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,345,746 $ 176,010 $ (38,080 ) $ 2,483,676 Cost of goods sold — 2,129,586 92,660 (37,990 ) 2,184,256 Gross margin — 216,160 83,350 (90 ) 299,420 Distribution, selling and administrative expenses 357 166,047 76,510 — 242,914 Acquisition-related and exit and realignment charges — 5,249 1,503 6,752 Other operating income, net — (1,363 ) (937 ) — (2,300 ) Operating earnings (loss) (357 ) 46,227 6,274 (90 ) 52,054 Interest expense (income), net 6,903 (846 ) 708 — 6,765 Income (loss) before income taxes (7,260 ) 47,073 5,566 (90 ) 45,289 Income tax (benefit) provision — 14,555 3,018 — 17,573 Equity in earnings of subsidiaries 34,976 — — (34,976 ) — Net income (loss) 27,716 32,518 2,548 (35,066 ) 27,716 Other comprehensive income (loss) (6,857 ) 264 (7,120 ) 6,856 (6,857 ) Comprehensive income (loss) $ 20,859 $ 32,782 $ (4,572 ) $ (28,210 ) $ 20,859 Three Months Ended June 30, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,279,725 $ 178,844 $ (36,402 ) $ 2,422,167 Cost of goods sold — 2,064,515 95,570 (36,255 ) 2,123,830 Gross margin — 215,210 83,274 (147 ) 298,337 Distribution, selling and administrative expenses 626 169,258 77,074 — 246,958 Acquisition-related and exit and realignment charges — 256 5,451 — 5,707 Other operating income, net — (1,354 ) (834 ) — (2,188 ) Operating earnings (loss) (626 ) 47,050 1,583 (147 ) 47,860 Interest expense (income), net 6,938 (233 ) (25 ) — 6,680 Income (loss) before income taxes (7,564 ) 47,283 1,608 (147 ) 41,180 Income tax (benefit) provision — 16,973 (19 ) — 16,954 Equity in earnings of subsidiaries 31,790 — — (31,790 ) — Net income (loss) 24,226 30,310 1,627 (31,937 ) 24,226 Other comprehensive income (loss) 6,858 (21,839 ) 28,696 (6,857 ) 6,858 Comprehensive income (loss) $ 31,084 $ 8,471 $ 30,323 $ (38,794 ) $ 31,084 Six Months Ended June 30, 2016 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Income Net revenue $ — $ 4,667,454 $ 348,110 $ (76,095 ) $ 4,939,469 Cost of goods sold — 4,234,851 184,734 (76,172 ) 4,343,413 Gross margin — 432,603 163,376 77 596,056 Distribution, selling and administrative expenses 891 335,357 149,391 — 485,639 Acquisition-related and exit and realignment charges — 13,652 3,583 — 17,235 Other operating income, net — (2,747 ) (1,095 ) — (3,842 ) Operating earnings (loss) (891 ) 86,341 11,497 77 97,024 Interest expense (income), net 13,743 (1,475 ) 1,286 — 13,554 Income (loss) before income taxes (14,634 ) 87,816 10,211 77 83,470 Income tax (benefit) provision — 26,101 5,518 — 31,619 Equity in earnings of subsidiaries 66,485 — — (66,485 ) — Net income (loss) 51,851 61,715 4,693 (66,408 ) 51,851 Other comprehensive income (loss) 1,562 521 1,041 (1,562 ) 1,562 Comprehensive income (loss) $ 53,413 $ 62,236 $ 5,734 $ (67,970 ) $ 53,413 Six Months Ended June 30, 2015 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Income Net revenue $ — $ 4,529,430 $ 360,204 $ (76,271 ) $ 4,813,363 Cost of goods sold — 4,098,327 195,608 (76,510 ) 4,217,425 Gross margin — 431,103 164,596 239 595,938 Distribution, selling and administrative expenses 665 338,939 157,048 — 496,652 Acquisition-related and exit and realignment charges — 3,833 11,790 — 15,623 Other operating income, net — (2,331 ) (2,841 ) — (5,172 ) Operating earnings (loss) (665 ) 90,662 (1,401 ) 239 88,835 Interest expense (income), net 12,885 581 94 — 13,560 Income (loss) before income taxes (13,550 ) 90,081 (1,495 ) 239 75,275 Income tax (benefit) provision (773 ) 31,759 1,123 — 32,109 Equity in earnings of subsidiaries 55,943 — — (55,943 ) — Net income (loss) 43,166 58,322 (2,618 ) (55,704 ) 43,166 Other comprehensive income (loss) (20,787 ) (21,335 ) 548 20,787 (20,787 ) Comprehensive income (loss) $ 22,379 $ 36,987 $ (2,070 ) $ (34,917 ) $ 22,379 June 30, 2016 Owens & Minor, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 105,390 $ 5,109 $ 28,452 $ — $ 138,951 Accounts and notes receivable, net — 528,639 90,220 (9,647 ) 609,212 Merchandise inventories — 905,032 55,250 (2,310 ) 957,972 Other current assets 175 82,304 186,166 — 268,645 Total current assets 105,565 1,521,084 360,088 (11,957 ) 1,974,780 Property and equipment, net — 100,704 100,815 — 201,519 Goodwill, net — 180,006 238,360 — 418,366 Intangible assets, net — 12,693 76,906 — 89,599 Due from O&M and subsidiaries — 544,353 — (544,353 ) — Advances to and investment in consolidated subsidiaries 2,033,661 — — (2,033,661 ) — Other assets, net — 54,130 17,670 — 71,800 Total assets $ 2,139,226 $ 2,412,970 $ 793,839 $ (2,589,971 ) $ 2,756,064 Liabilities and equity Current liabilities Accounts payable $ — $ 723,773 $ 60,764 $ (8,567 ) $ 775,970 Accrued payroll and related liabilities — 17,718 10,550 — 28,268 Other current liabilities 8,028 109,397 122,462 — 239,887 Total current liabilities 8,028 850,888 193,776 (8,567 ) 1,044,125 Long-term debt, excluding current portion 544,410 4,032 18,513 — 566,955 Due to O&M and subsidiaries 590,491 — 66,325 (656,816 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 62,673 21,827 — 84,500 Other liabilities — 57,867 6,320 — 64,187 Total liabilities 1,142,929 1,114,350 306,761 (804,273 ) 1,759,767 Equity Common stock 125,021 — — — 125,021 Paid-in capital 214,435 174,612 583,867 (758,479 ) 214,435 Retained earnings (deficit) 707,104 1,133,985 (56,503 ) (1,077,482 ) 707,104 Accumulated other comprehensive income (loss) (50,263 ) (9,977 ) (40,286 ) 50,263 (50,263 ) Total equity 996,297 1,298,620 487,078 (1,785,698 ) 996,297 Total liabilities and equity $ 2,139,226 $ 2,412,970 $ 793,839 $ (2,589,971 ) $ 2,756,064 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 — 180,006 239,613 — 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 — 57,409 17,868 — 75,277 Total assets $ 2,070,564 $ 2,342,040 $ 858,841 $ (2,497,669 ) $ 2,773,776 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 Deferred income taxes — — — — — 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 543,982 4,527 19,986 — 568,495 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 1,077,974 1,072,692 374,940 (744,420 ) 1,781,186 Equity — Common stock 125,606 — — — 125,606 Paid-in capital 211,943 174,612 583,873 (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 1,269,348 483,901 (1,753,249 ) 992,590 Total liabilities and equity $ 2,070,564 $ 2,342,040 $ 858,841 $ (2,497,669 ) $ 2,773,776 Six Months Ended June 30, 2016 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 51,851 $ 61,715 $ 4,693 $ (66,408 ) $ 51,851 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (66,485 ) — — 66,485 — Depreciation and amortization — 15,039 13,304 — 28,343 Share-based compensation expense — 5,969 — — 5,969 Provision for losses on accounts and notes receivable — (129 ) 102 — (27 ) Deferred income tax expense (benefit) — (2,071 ) — — (2,071 ) Changes in operating assets and liabilities: Accounts and notes receivable — (20,837 ) (9,228 ) 329 (29,736 ) Merchandise inventories — (21,800 ) 3,931 (78 ) (17,947 ) Accounts payable — 60,864 2,174 (328 ) 62,710 Net change in other assets and liabilities 1,033 (23,954 ) (33,678 ) — (56,599 ) Other, net 427 218 (500 ) — 145 Cash provided by (used for) operating activities (13,174 ) 75,014 (19,202 ) — 42,638 Investing activities: Additions to property and equipment — (5,502 ) (3,355 ) — (8,857 ) Additions to computer software and intangible assets — (1,700 ) (2,902 ) — (4,602 ) Proceeds from the sale of property and equipment — 18 4,547 — 4,565 Cash used for investing activities — (7,184 ) (1,710 ) — (8,894 ) Financing activities: Change in intercompany advances 71,002 (67,168 ) (3,834 ) — — Cash dividends paid (32,003 ) — — — (32,003 ) Repurchases of common stock (20,849 ) — — — (20,849 ) Excess tax benefits related to share-based compensation 598 — — — 598 Other, net (3,468 ) (1,167 ) (1,333 ) — (5,968 ) Cash provided by (used for) financing activities 15,280 (68,335 ) (5,167 ) — (58,222 ) Effect of exchange rate changes on cash and cash equivalents — — 2,409 — 2,409 Net increase (decrease) in cash and cash equivalents 2,106 (505 ) (23,670 ) — (22,069 ) Cash and cash equivalents at beginning of period 103,284 5,614 52,122 — 161,020 Cash and cash equivalents at end of period $ 105,390 $ 5,109 $ 28,452 $ — $ 138,951 Six months ended June 30, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 43,166 $ 58,322 $ (2,618 ) $ (55,704 ) $ 43,166 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (55,943 ) — — 55,943 — Depreciation and amortization — 17,741 18,397 — 36,138 Share-based compensation expense — 5,048 — — 5,048 Provision for losses on accounts and notes receivable — (36 ) 77 — 41 Deferred income tax expense (benefit) — 2,376 616 — 2,992 Changes in operating assets and liabilities: Accounts and notes receivable — 35,566 (180 ) 6,236 41,622 Merchandise inventories — (35,481 ) 1,193 2,422 (31,866 ) Accounts payable — 146,622 5,798 (6,738 ) 145,682 Net change in other assets and liabilities (148 ) 14,338 (9,260 ) (2,159 ) 2,771 Other, net 429 726 41 — 1,196 Cash provided by (used for) operating activities (12,496 ) 245,222 14,064 — 246,790 Investing activities: Additions to property and equipment — (9,292 ) (2,717 ) — (12,009 ) Additions to computer software and intangible assets — (2,068 ) (8,748 ) — (10,816 ) Proceeds from the sale of property and equipment — 60 777 — 837 Cash used for investing activities — (11,300 ) (10,688 ) — (21,988 ) Financing activities: Change in intercompany advances 135,627 (155,951 ) 20,324 — — Change in bank overdraft — — 1,530 — 1,530 Repayment of revolving credit facility — (33,700 ) — — (33,700 ) Cash dividends paid (31,867 ) — — — (31,867 ) Repurchases of common stock (7,440 ) — — — (7,440 ) Excess tax benefits related to share-based compensation 457 — — — 457 Other, net (867 ) (1,544 ) (2,701 ) — (5,112 ) Cash provided by (used for) financing activities 95,910 (191,195 ) 19,153 — (76,132 ) Effect of exchange rate changes on cash and cash equivalents — — (4,473 ) — (4,473 ) Net increase (decrease) in cash and cash equivalents 83,414 42,727 18,056 — 144,197 Cash and cash equivalents at beginning of period 22,013 3,912 30,847 — 56,772 Cash and cash equivalents at end of period $ 105,427 $ 46,639 $ 48,903 $ — $ 200,969 |