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, 2018 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,110,861 $ 301,266 $ (39,548 ) $ 2,372,579 Cost of goods sold — 1,914,637 172,726 (39,471 ) 2,047,892 Gross margin — 196,224 128,540 (77 ) 324,687 Distribution, selling and administrative expenses (179 ) 160,870 123,670 — 284,361 Acquisition-related and exit and realignment charges — 13,228 1,532 — 14,760 Other operating income, net — (583 ) 1,932 — 1,349 Operating income (loss) 179 22,709 1,406 (77 ) 24,217 Interest expense (income), net 6,741 2,022 1,490 — 10,253 Income (loss) before income taxes (6,562 ) 20,687 (84 ) (77 ) 13,964 Income tax (benefit) provision — 4,456 1,357 — 5,813 Equity in earnings of subsidiaries 14,713 2,210 — (16,923 ) — Net income (loss) 8,151 18,441 (1,441 ) (17,000 ) 8,151 Other comprehensive income (loss) 9,307 9,363 8,921 (18,284 ) 9,307 Comprehensive income (loss) $ 17,458 $ 27,804 $ 7,480 $ (35,284 ) $ 17,458 Three Months Ended March 31, 2017 Owens & Guarantor Non-guarantor 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 income (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 (1,105 ) — (24,684 ) — Net income (loss) 18,785 26,111 (839 ) (25,272 ) 18,785 Other comprehensive income (loss) 5,838 5,644 5,492 (11,136 ) 5,838 Comprehensive income (loss) $ 24,623 $ 31,755 $ 4,653 $ (36,408 ) $ 24,623 March 31, 2018 Owens & Minor, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 13,271 $ 1,018 $ 73,343 $ — $ 87,632 Accounts receivable, net — 613,000 172,044 (6,889 ) 778,155 Merchandise inventories — 933,024 90,342 (1,655 ) 1,021,711 Other current assets 25 111,987 188,263 — 300,275 Total current assets 13,296 1,659,029 523,992 (8,544 ) 2,187,773 Property and equipment, net — 108,770 98,272 — 207,042 Goodwill, net — 180,006 535,439 — 715,445 Intangible assets, net — 9,064 169,816 — 178,880 Due from O&M and subsidiaries — 413,109 — (413,109 ) — Advances to and investment in consolidated subsidiaries 2,129,567 566,615 — (2,696,182 ) — Other assets, net — 67,071 35,343 — 102,414 Total assets $ 2,142,863 $ 3,003,664 $ 1,362,862 $ (3,117,835 ) $ 3,391,554 Liabilities and equity Current liabilities Accounts payable $ — $ 841,364 $ 123,814 $ (6,908 ) $ 958,270 Accrued payroll and related liabilities — 14,888 15,592 — 30,480 Other accrued liabilities 5,867 166,738 164,625 — 337,230 Total current liabilities 5,867 1,022,990 304,031 (6,908 ) 1,325,980 Long-term debt, excluding current portion 545,603 337,024 14,444 — 897,071 Due to O&M and subsidiaries 572,475 — 460,381 (1,032,856 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 24,058 49,122 — 73,180 Other liabilities — 66,152 10,253 — 76,405 Total liabilities 1,123,945 1,589,114 838,231 (1,178,654 ) 2,372,636 Equity Common stock 123,624 — — — 123,624 Paid-in capital 228,273 174,614 583,866 (758,480 ) 228,273 Retained earnings (deficit) 682,798 1,254,606 (54,857 ) (1,199,749 ) 682,798 Accumulated other comprehensive income (loss) (15,777 ) (14,670 ) (4,378 ) 19,048 (15,777 ) Total equity 1,018,918 1,414,550 524,631 (1,939,181 ) 1,018,918 Total liabilities and equity $ 2,142,863 $ 3,003,664 $ 1,362,862 $ (3,117,835 ) $ 3,391,554 December 31, 2017 Owens & Guarantor Non-guarantor Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 13,700 $ 865 $ 89,957 $ — $ 104,522 Accounts receivable, net — 559,269 206,410 (6,743 ) 758,936 Merchandise inventories — 902,190 89,580 (1,577 ) 990,193 Other current assets 100 123,067 205,087 — 328,254 Total current assets 13,800 1,585,391 591,034 (8,320 ) 2,181,905 Property and equipment, net — 107,010 99,480 — 206,490 Goodwill, net — 180,006 533,805 — 713,811 Intangible assets, net — 9,582 174,886 — 184,468 Due from O&M and subsidiaries — 439,654 — (439,654 ) — Advances to and investments in consolidated subsidiaries 2,114,853 558,429 — (2,673,282 ) — Other assets, net — 57,724 31,895 — 89,619 Total assets $ 2,128,653 $ 2,937,796 $ 1,431,100 $ (3,121,256 ) $ 3,376,293 Liabilities and equity Current liabilities Accounts payable $ — $ 824,307 $ 130,028 $ (6,763 ) $ 947,572 Accrued payroll and related liabilities — 15,504 14,912 — 30,416 Other current liabilities 5,822 140,048 185,875 — 331,745 Total current liabilities 5,822 979,859 330,815 (6,763 ) 1,309,733 Long-term debt, excluding current portion 545,352 340,672 14,720 — 900,744 Due to O&M and subsidiaries 562,000 — 506,703 (1,068,703 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 25,493 48,754 — 74,247 Other liabilities — 66,136 9,954 — 76,090 Total liabilities 1,113,174 1,551,050 910,946 (1,214,356 ) 2,360,814 Equity Common stock 122,952 — — — 122,952 Paid-in capital 226,937 174,614 583,869 (758,483 ) 226,937 Retained earnings (deficit) 690,674 1,236,165 (50,416 ) (1,185,749 ) 690,674 Accumulated other comprehensive income (loss) (25,084 ) (24,033 ) (13,299 ) 37,332 (25,084 ) Total equity 1,015,479 $ 1,386,746 520,154 (1,906,900 ) 1,015,479 Total liabilities and equity $ 2,128,653 $ 2,937,796 $ 1,431,100 $ (3,121,256 ) $ 3,376,293 Three Months Ended March 31, 2018 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 8,151 $ 18,441 $ (1,441 ) $ (17,000 ) $ 8,151 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (14,713 ) (2,210 ) — 16,923 — Depreciation and amortization — 6,653 11,258 — 17,911 Share-based compensation expense — 3,035 — — 3,035 Provision for losses on accounts receivable — (724 ) 1,797 — 1,073 Deferred income tax expense (benefit) — (1,453 ) (29 ) — (1,482 ) Changes in operating assets and liabilities: Accounts receivable — (53,007 ) 34,341 147 (18,519 ) Merchandise inventories — (30,834 ) 202 76 (30,556 ) Accounts payable — 17,057 (7,439 ) (140 ) 9,478 Net change in other assets and liabilities 121 31,976 (3,187 ) (6 ) 28,904 Other, net 250 132 (104 ) — 278 Cash provided by (used for) operating activities (6,191 ) (10,934 ) 35,398 — 18,273 Investing activities: Additions to property and equipment — (5,847 ) (1,227 ) — (7,074 ) Additions to computer software and intangible assets — (6,078 ) (1,008 ) — (7,086 ) Cash provided by (used for) investing activities — (11,925 ) (2,235 ) — (14,160 ) Financing activities: Borrowing (repayments) under revolving credit facility — (300 ) — — (300 ) Repayment of debt — (3,125 ) — — (3,125 ) Change in intercompany advances 22,949 26,858 (49,807 ) — — Cash dividends paid (16,074 ) — — — (16,074 ) Other, net (1,113 ) (421 ) (770 ) — (2,304 ) Cash provided by (used for) financing activities 5,762 23,012 (50,577 ) — (21,803 ) Effect of exchange rate changes on cash and cash equivalents — — 800 — 800 Net increase (decrease) in cash and cash equivalents (429 ) 153 (16,614 ) — (16,890 ) Cash and cash equivalents at beginning of period 13,700 865 89,957 — 104,522 Cash and cash equivalents at end of period $ 13,271 $ 1,018 $ 73,343 $ — $ 87,632 Three Months Ended March 31, 2017 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 18,785 $ 26,111 $ (839 ) $ (25,272 ) $ 18,785 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (25,789 ) 1,105 — 24,684 — 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 |