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 March 31, 2017 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,193,285 $ 186,854 $ (51,566 ) $ 2,328,573 Cost of goods sold — 1,990,186 108,185 (50,978 ) 2,047,393 Gross margin — 203,099 78,669 (588 ) 281,180 Distribution, selling and administrative expenses 156 161,235 76,302 — 237,693 Acquisition-related and exit and realignment charges — 7,799 1,143 — 8,942 Other operating income, net — (374 ) (598 ) — (972 ) Operating earnings (loss) (156 ) 34,439 1,822 (588 ) 35,517 Interest expense (income), net 6,848 (790 ) 686 — 6,744 Income (loss) before income taxes (7,004 ) 35,229 1,136 (588 ) 28,773 Income tax (benefit) provision — 8,013 1,975 — 9,988 Equity in earnings of subsidiaries 25,789 — — (25,789 ) — Net income (loss) 18,785 27,216 (839 ) (26,377 ) 18,785 Other comprehensive income (loss) 5,838 346 5,492 (5,838 ) 5,838 Comprehensive income (loss) $ 24,623 $ 27,562 $ 4,653 $ (32,215 ) $ 24,623 Three Months Ended March 31, 2016 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Income Net revenue $ — $ 2,321,708 $ 172,101 $ (38,016 ) $ 2,455,793 Cost of goods sold — 2,105,264 92,075 (38,182 ) 2,159,157 Gross margin — 216,444 80,026 166 296,636 Distribution, selling and administrative expenses 534 169,310 72,881 — 242,725 Acquisition-related and exit and realignment charges — 8,402 2,081 — 10,483 Other operating income, net — (1,384 ) (158 ) — (1,542 ) Operating earnings (loss) (534 ) 40,116 5,222 166 44,970 Interest expense (income), net 6,840 (629 ) 579 — 6,790 Income (loss) before income taxes (7,374 ) 40,745 4,643 166 38,180 Income tax (benefit) provision — 11,547 2,498 — 14,045 Equity in earnings of subsidiaries 31,509 — — (31,509 ) — Net income (loss) 24,135 29,198 2,145 (31,343 ) 24,135 Other comprehensive income (loss) 8,419 257 8,162 (8,419 ) 8,419 Comprehensive income (loss) $ 32,554 $ 29,455 $ 10,307 $ (39,762 ) $ 32,554 March 31, 2017 Owens & Minor, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 63,170 $ 15,885 $ 48,112 $ — $ 127,167 Accounts receivable, net — 524,418 89,020 (8,189 ) 605,249 Merchandise inventories — 884,995 66,800 (2,449 ) 949,346 Other current assets 17 93,060 168,155 — 261,232 Total current assets 63,187 1,518,358 372,087 (10,638 ) 1,942,994 Property and equipment, net — 102,030 93,282 — 195,312 Goodwill, net — 180,006 236,691 — 416,697 Intangible assets, net — 11,137 69,599 — 80,736 Due from O&M and subsidiaries — 626,667 — (626,667 ) — Advances to and investment in consolidated subsidiaries 2,063,747 — — (2,063,747 ) — Other assets, net — 44,042 20,768 — 64,810 Total assets $ 2,126,934 $ 2,482,240 $ 792,427 $ (2,701,052 ) $ 2,700,549 Liabilities and equity Current liabilities Accounts payable $ 37 $ 693,256 $ 60,127 $ (8,255 ) $ 745,165 Accrued payroll and related liabilities — 18,761 9,864 — 28,625 Other accrued liabilities 7,181 110,398 116,326 — 233,905 Total current liabilities 7,218 822,415 186,317 (8,255 ) 1,007,695 Long-term debt, excluding current portion 545,053 2,865 16,227 — 564,145 Due to O&M and subsidiaries 604,706 — 71,673 (676,379 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 69,678 20,437 — 90,115 Other liabilities — 60,911 7,726 — 68,637 Total liabilities 1,156,977 1,094,759 302,380 (823,524 ) 1,730,592 Equity Common stock 122,403 — — — 122,403 Paid-in capital 220,608 174,614 583,872 (758,486 ) 220,608 Retained earnings (deficit) 688,591 1,223,558 (42,871 ) (1,180,687 ) 688,591 Accumulated other comprehensive income (loss) (61,645 ) (10,691 ) (50,954 ) 61,645 (61,645 ) Total equity 969,957 1,387,481 490,047 (1,877,528 ) 969,957 Total liabilities and equity $ 2,126,934 $ 2,482,240 $ 792,427 $ (2,701,052 ) $ 2,700,549 December 31, 2016 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 38,015 $ 61,266 $ 86,207 $ — $ 185,488 Accounts receivable, net — 526,170 90,016 (10,102 ) 606,084 Merchandise inventories — 856,566 61,505 (1,760 ) 916,311 Other current assets 106 86,907 167,143 — 254,156 Total current assets 38,121 1,530,909 404,871 (11,862 ) 1,962,039 Property and equipment, net — 97,725 93,993 — 191,718 Goodwill, net — 180,006 234,930 — 414,936 Intangible assets, net — 11,655 70,856 — 82,511 Due from O&M and subsidiaries — 573,395 — (573,395 ) — Advances to and investments in consolidated subsidiaries 2,044,963 — — (2,044,963 ) — Other assets, net — 49,887 16,661 — 66,548 Total assets $ 2,083,084 $ 2,443,577 $ 821,311 $ (2,630,220 ) $ 2,717,752 Liabilities and equity Current liabilities Accounts payable $ — $ 683,189 $ 75,512 $ (7,951 ) $ 750,750 Accrued payroll and related liabilities — 32,814 12,237 — 45,051 Other current liabilities 7,106 93,327 138,404 — 238,837 Total current liabilities 7,106 809,330 226,153 (7,951 ) 1,034,638 Long-term debt, excluding current portion 544,838 3,219 16,526 — 564,583 Due to O&M and subsidiaries 571,102 — 48,044 (619,146 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 70,280 20,103 — 90,383 Other liabilities — 60,578 7,532 — 68,110 Total liabilities 1,123,046 1,082,297 318,358 (765,987 ) 1,757,714 Equity — Common stock 122,062 — — — 122,062 Paid-in capital 219,955 174,614 583,872 (758,486 ) 219,955 Retained earnings (deficit) 685,504 1,196,341 (42,032 ) (1,154,309 ) 685,504 Accumulated other comprehensive income (loss) (67,483 ) (9,675 ) (38,887 ) 48,562 (67,483 ) Total equity 960,038 1,361,280 502,953 (1,864,233 ) 960,038 Total liabilities and equity $ 2,083,084 $ 2,443,577 $ 821,311 $ (2,630,220 ) $ 2,717,752 Three Months Ended March 31, 2017 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 18,785 $ 27,216 $ (839 ) $ (26,377 ) $ 18,785 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (25,789 ) — — 25,789 — Depreciation and amortization — 6,876 5,682 — 12,558 Share-based compensation expense — 2,511 — — 2,511 Provision for losses on accounts receivable — (707 ) 104 — (603 ) Deferred income tax expense (benefit) — (825 ) — — (825 ) Changes in operating assets and liabilities: Accounts receivable — 2,459 (131 ) (774 ) 1,554 Merchandise inventories — (3,311 ) (30,154 ) 688 (32,777 ) Accounts payable 37 (15,051 ) 6,999 674 (7,341 ) Net change in other assets and liabilities 164 (3,434 ) (21,695 ) — (24,965 ) Other, net 214 4,549 (20 ) — 4,743 Cash provided by (used for) operating activities (6,589 ) 20,283 (40,054 ) — (26,360 ) Investing activities: Additions to property and equipment — (8,141 ) (2,005 ) — (10,146 ) Additions to computer software and intangible assets — (677 ) (3,945 ) — (4,622 ) Proceeds from the sale of property and equipment — 45 270 — 315 Cash provided by (used for) investing activities — (8,773 ) (5,680 ) — (14,453 ) Financing activities: Change in intercompany advances 49,025 (56,375 ) 7,350 — — Cash dividends paid (15,740 ) — — — (15,740 ) Other, net (1,541 ) (516 ) (702 ) — (2,759 ) Cash provided by (used for) financing activities 31,744 (56,891 ) 6,648 — (18,499 ) Effect of exchange rate changes on cash and cash equivalents — — 991 — 991 Net increase (decrease) in cash and cash equivalents 25,155 (45,381 ) (38,095 ) — (58,321 ) Cash and cash equivalents at beginning of period 38,015 61,266 86,207 — 185,488 Cash and cash equivalents at end of period $ 63,170 $ 15,885 $ 48,112 $ — $ 127,167 Three Months Ended March 31, 2016 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 24,135 $ 29,198 $ 2,145 $ (31,343 ) $ 24,135 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (31,509 ) — — 31,509 — Depreciation and amortization — 7,569 6,649 — 14,218 Share-based compensation expense — 2,603 — — 2,603 Provision for losses on accounts receivable — 128 (13 ) — 115 Deferred income tax expense (benefit) — 3,922 2,985 — 6,907 Changes in operating assets and liabilities: Accounts receivable — (23,002 ) (4,569 ) 756 (26,815 ) Merchandise inventories — 10,856 4,490 (168 ) 15,178 Accounts payable — 44,449 3,056 (754 ) 46,751 Net change in other assets and liabilities 661 (15,780 ) (22,981 ) — (38,100 ) Other, net 464 123 (434 ) — 153 Cash provided by (used for) operating activities (6,249 ) 60,066 (8,672 ) — 45,145 Investing activities: Additions to property and equipment — (3,928 ) (1,355 ) — (5,283 ) Additions to computer software and intangible assets — (615 ) (1,162 ) — (1,777 ) Proceeds from the sale of property and equipment — 3 4,596 — 4,599 Cash provided by (used for) investing activities — (4,540 ) 2,079 — (2,461 ) Financing activities: Change in bank overdraft — — 8,359 — 8,359 Change in intercompany advances 58,435 (51,009 ) (7,426 ) — — Cash dividends paid (16,029 ) — — — (16,029 ) Repurchases of common stock (5,630 ) — — — (5,630 ) Other, net (1,632 ) (617 ) (767 ) — (3,016 ) Cash provided by (used for) financing activities 35,144 (51,626 ) 166 — (16,316 ) Effect of exchange rate changes on cash and cash equivalents — — 2,935 — 2,935 Net increase (decrease) in cash and cash equivalents 28,895 3,900 (3,492 ) — 29,303 Cash and cash equivalents at beginning of period 103,284 5,614 52,122 — 161,020 Cash and cash equivalents at end of period $ 132,179 $ 9,514 $ 48,630 $ — $ 190,323 |