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. The prior period has been recasted for the change in guarantor structure as a result of the amended Credit Agreement. Three Months Ended March 31, 2019 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,371,809 $ 337,876 $ (248,297 ) $ 2,461,388 Cost of goods sold — 2,101,290 251,419 (249,745 ) 2,102,964 Gross margin — 270,519 86,457 1,448 358,424 Distribution, selling and administrative expenses — 231,591 107,112 — 338,703 Acquisition-related and exit and realignment charges — 4,721 269 — 4,990 Other operating expense, net — (426 ) 465 — 39 Operating income — 34,633 (21,389 ) 1,448 14,692 Interest expense, net 7,488 18,467 3,146 — 29,101 Income (loss) before income taxes (7,488 ) 16,166 (24,535 ) 1,448 (14,409 ) Income tax (benefit) provision (771 ) (816 ) 1,274 — (313 ) Equity in earnings of subsidiaries (7,379 ) (957 ) — 8,336 — Net income (loss) (14,096 ) 16,025 (25,809 ) 9,784 (14,096 ) Other comprehensive income (loss) (6,423 ) (3,393 ) (4,157 ) 7,550 (6,423 ) Comprehensive income (loss) $ (20,519 ) $ 12,632 $ (29,966 ) $ 17,334 $ (20,519 ) Three Months Ended March 31, 2018 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Income Net revenue $ — $ 2,228,490 $ 183,637 $ (39,548 ) $ 2,372,579 Cost of goods sold — 1,994,151 93,212 (39,471 ) 2,047,892 Gross margin — 234,339 90,425 (77 ) 324,687 Distribution, selling and administrative expenses (179 ) 196,369 88,171 — 284,361 Acquisition-related and exit and realignment charges — 13,815 945 — 14,760 Other operating expense, net — (583 ) 1,932 — 1,349 Operating income 179 24,738 (623 ) (77 ) 24,217 Interest expense, net 6,741 1,991 1,521 — 10,253 Income (loss) before income taxes (6,562 ) 22,747 (2,144 ) (77 ) 13,964 Income tax (benefit) provision — 4,456 1,357 — 5,813 Equity in earnings of subsidiaries 14,713 150 — (14,863 ) — Net income (loss) 8,151 18,441 (3,501 ) (14,940 ) 8,151 Other comprehensive income (loss) 9,307 9,363 8,921 (18,284 ) 9,307 Comprehensive income (loss) $ 17,458 $ 27,804 $ 5,420 $ (33,224 ) $ 17,458 March 31, 2019 Owens & Minor, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 5,971 $ 43,611 $ 25,657 $ — $ 75,239 Accounts receivable, net — 887,822 598,948 (643,386 ) 843,384 Merchandise inventories — 980,441 233,425 (3,308 ) 1,210,558 Other current assets 29 99,190 236,846 — 336,065 Total current assets 6,000 2,011,064 1,094,876 (646,694 ) 2,465,246 Property and equipment, net — 197,088 189,047 — 386,135 Operating lease assets 2,768 128,775 65,657 — 197,200 Goodwill — 413,235 — — 413,235 Intangible assets, net — 269,143 42,111 — 311,254 Due from O&M and subsidiaries — 988,509 — (988,509 ) — Advances to and investment in consolidated subsidiaries 1,689,812 88,164 — (1,777,976 ) — Other assets, net — 52,910 56,384 — 109,294 Total assets $ 1,698,580 $ 4,148,888 $ 1,448,075 $ (3,413,179 ) $ 3,882,364 Liabilities and equity Current liabilities Accounts payable $ — $ 1,233,448 $ 411,353 $ (654,113 ) $ 990,688 Accrued payroll and related liabilities — 20,714 20,285 — 40,999 Other current liabilities 5,488 222,202 150,299 — 377,989 Total current liabilities 5,488 1,476,364 581,937 (654,113 ) 1,409,676 Long-term debt, excluding current portion 626,771 1,044,342 14,022 — 1,685,135 Operating lease liabilities, excluding current portion 1,661 108,810 45,232 — 155,703 Due to O&M and subsidiaries 552,974 — 683,403 (1,236,377 ) — Intercompany debt — 1,246,785 322,105 (1,568,890 ) — Deferred income taxes — 16,829 25,315 — 42,144 Other liabilities 9,847 58,994 19,026 — 87,867 Total liabilities 1,196,741 3,952,124 1,691,040 (3,459,380 ) 3,380,525 Equity Common stock 125,872 — — — 125,872 Paid-in capital 241,547 174,614 123,865 (298,479 ) 241,547 Retained earnings (deficit) 186,455 53,802 (345,445 ) 291,643 186,455 Accumulated other comprehensive income (loss) (52,035 ) (31,652 ) (21,385 ) 53,037 (52,035 ) Total equity 501,839 196,764 (242,965 ) 46,201 501,839 Total liabilities and equity $ 1,698,580 $ 4,148,888 $ 1,448,075 $ (3,413,179 ) $ 3,882,364 December 31, 2018 Owens & Guarantor Non-guarantor Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 37,254 $ 5,294 $ 60,819 $ — $ 103,367 Accounts receivable, net — 804,638 482,675 (463,895 ) 823,418 Merchandise inventories — 1,060,083 234,778 (4,758 ) 1,290,103 Other current assets 117 117,163 205,678 (1,268 ) 321,690 Total current assets 37,371 1,987,178 983,950 (469,921 ) 2,538,578 Property and equipment, net — 201,055 185,668 — 386,723 Goodwill — 414,122 — — 414,122 Intangible assets, net — 290,814 30,950 — 321,764 Due from O&M and subsidiaries — 880,901 — (880,901 ) — Advances to and investments in consolidated subsidiaries 1,697,191 93,278 — (1,790,469 ) — Other assets, net 1,788 56,221 54,592 — 112,601 Total assets $ 1,736,350 $ 3,923,569 $ 1,255,160 $ (3,141,291 ) $ 3,773,788 Liabilities and equity Current liabilities Accounts payable $ — $ 1,190,283 $ 394,664 $ (475,358 ) $ 1,109,589 Accrued payroll and related liabilities — 23,071 25,132 — 48,203 Other current liabilities 9,641 161,371 143,207 — 314,219 Total current liabilities 9,641 1,374,725 563,003 (475,358 ) 1,472,011 Long-term debt, excluding current portion 595,856 1,040,664 14,062 — 1,650,582 Due to O&M and subsidiaries 605,558 — 67,900 (673,458 ) — Intercompany debt — 1,246,787 322,101 (1,568,888 ) — Deferred income taxes — 29,288 21,564 — 50,852 Other liabilities 6,876 51,366 23,682 — 81,924 Total liabilities 1,217,931 3,742,830 1,012,312 (2,717,704 ) 3,255,369 Equity Common stock 124,588 — — — 124,588 Paid-in capital 238,773 174,614 583,869 (758,483 ) 238,773 Retained earnings (deficit) 200,670 37,777 (319,636 ) 281,859 200,670 Accumulated other comprehensive income (loss) (45,612 ) (31,652 ) (21,385 ) 53,037 (45,612 ) Total equity 518,419 $ 180,739 242,848 (423,587 ) 518,419 Total liabilities and equity $ 1,736,350 $ 3,923,569 $ 1,255,160 $ (3,141,291 ) $ 3,773,788 Three Months Ended March 31, 2019 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ (14,096 ) $ 16,025 $ (25,809 ) $ 9,784 $ (14,096 ) Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries 7,379 957 — (8,336 ) — Depreciation and amortization — 16,339 12,381 — 28,720 Share-based compensation expense — 4,505 — — 4,505 Provision for losses on accounts receivable — 3,644 (25 ) — 3,619 Deferred income tax expense (benefit) — (4,851 ) (3,762 ) — (8,613 ) Changes in operating assets and liabilities: Accounts receivable — (86,828 ) (115,237 ) 179,492 (22,573 ) Merchandise inventories — 79,642 2,001 (1,449 ) 80,194 Accounts payable — 43,165 15,105 (178,750 ) (120,480 ) Net change in other assets and liabilities (2,276 ) 56,354 (69,195 ) (741 ) (15,858 ) Other, net 213 3,483 (18 ) — 3,678 Cash (used for) provided by operating activities (8,780 ) 132,435 (184,559 ) — (60,904 ) Investing activities: Additions to property and equipment — (3,666 ) (8,008 ) — (11,674 ) Additions to computer software and intangible assets — (2,124 ) (481 ) — (2,605 ) Proceeds from sale of property and equipment — — 271 — 271 Cash used for investing activities — (5,790 ) (8,218 ) — (14,008 ) Financing activities: Borrowing (repayments) under revolving credit facility — 72,100 — — 72,100 Repayment of debt — (12,394 ) — — (12,394 ) Financing costs paid — (4,313 ) — — (4,313 ) Change in intercompany advances (17,292 ) (143,485 ) 160,777 — — Cash dividends paid (4,764 ) — — — (4,764 ) Other, net (447 ) (236 ) (441 ) — (1,124 ) Cash provided by (used for) financing activities (22,503 ) (88,328 ) 160,336 — 49,505 Effect of exchange rate changes on cash and cash equivalents — — (2,721 ) — (2,721 ) Net increase (decrease) in cash and cash equivalents (31,283 ) 38,317 (35,162 ) — (28,128 ) Cash and cash equivalents at beginning of period 37,254 5,294 60,819 — 103,367 Cash and cash equivalents at end of period $ 5,971 $ 43,611 $ 25,657 $ — $ 75,239 Three Months Ended March 31, 2018 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 8,151 $ 18,441 $ (3,501 ) $ (14,940 ) $ 8,151 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (14,713 ) (150 ) — 14,863 — Depreciation and amortization — 11,207 6,704 — 17,911 Share-based compensation expense — 3,035 — — 3,035 Provision for losses on accounts receivable — 1,219 (146 ) — 1,073 Deferred income tax expense (benefit) — (1,453 ) (29 ) — (1,482 ) Changes in operating assets and liabilities: Accounts receivable — (60,302 ) 41,636 147 (18,519 ) Merchandise inventories — (29,606 ) (1,026 ) 76 (30,556 ) Accounts payable — 13,696 (4,078 ) (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 (used for) provided by operating activities (6,191 ) (11,805 ) 36,269 — 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 used for investing activities — (11,925 ) (2,235 ) — (14,160 ) Financing activities: Borrowings (repayments) under revolving credit facility — (300 ) — — (300 ) Repayment of debt — (3,125 ) — — (3,125 ) Change in intercompany advances 22,949 22,151 (45,100 ) — — Cash dividends paid (16,074 ) — — — (16,074 ) Other, net (1,113 ) (421 ) (770 ) — (2,304 ) Cash provided by (used for) financing activities 5,762 18,305 (45,870 ) — (21,803 ) Effect of exchange rate changes on cash and cash equivalents — — 800 — 800 Net increase (decrease) in cash and cash equivalents (429 ) (5,425 ) (11,036 ) — (16,890 ) Cash and cash equivalents at beginning of period 13,700 11,080 79,742 — 104,522 Cash and cash equivalents at end of period $ 13,271 $ 5,655 $ 68,706 $ — $ 87,632 |