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, 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 Selling, general and administrative expenses 626 160,348 70,524 — 231,498 Acquisition-related and exit and realignment charges — 256 5,451 — 5,707 Depreciation and amortization — 8,910 6,550 — 15,460 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 Three Months Ended June 30, 2014 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Income Net revenue $ — $ 2,187,130 $ 137,683 $ (18,955 ) $ 2,305,858 Cost of goods sold — 1,978,815 63,299 (18,528 ) 2,023,586 Gross margin — 208,315 74,384 (427 ) 282,272 Selling, general and administrative expenses 61 152,122 73,655 — 225,838 Acquisition-related and exit and realignment charges — 3,886 3,707 — 7,593 Depreciation and amortization 2 8,790 5,100 — 13,892 Other operating income, net — (814 ) (1,338 ) — (2,152 ) Operating earnings (loss) (63 ) 44,331 (6,740 ) (427 ) 37,101 Interest expense (income), net 2,924 791 (373 ) — 3,342 Income (loss) before income taxes (2,987 ) 43,540 (6,367 ) (427 ) 33,759 Income tax (benefit) provision (1,200 ) 17,808 (2,725 ) — 13,883 Equity in earnings of subsidiaries 21,663 — — (21,663 ) — Net income (loss) 19,876 25,732 (3,642 ) (22,090 ) 19,876 Other comprehensive income (loss) (443 ) 111 (570 ) 459 (443 ) Comprehensive income (loss) $ 19,433 $ 25,843 $ (4,212 ) $ (21,631 ) $ 19,433 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 Selling, general and administrative expenses 665 320,925 143,733 — 465,323 Acquisition-related and exit and realignment charges — 3,833 11,790 — 15,623 Depreciation and amortization — 18,014 13,315 — 31,329 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 Six Months Ended June 30, 2014 Owens & Guarantor Non-guarantor Eliminations Consolidated Statements of Income Net revenue $ — $ 4,335,495 $ 257,558 $ (30,814 ) $ 4,562,239 Cost of goods sold — 3,918,280 110,897 (30,406 ) 3,998,771 Gross margin — 417,215 146,661 (408 ) 563,468 Selling, general and administrative expenses 14 306,372 145,062 — 451,448 Acquisition-related and exit and realignment charges — 5,180 5,675 — 10,855 Depreciation and amortization 1 17,741 10,014 — 27,756 Other operating income, net — (7,877 ) (2,101 ) — (9,978 ) Operating earnings (loss) (15 ) 95,799 (11,989 ) (408 ) 83,387 Interest expense (income), net 5,399 2,034 (844 ) — 6,589 Income (loss) before income taxes (5,414 ) 93,765 (11,145 ) (408 ) 76,798 Income tax (benefit) provision (2,155 ) 37,994 (4,403 ) — 31,436 Equity in earnings of subsidiaries 48,621 — — (48,621 ) — Net income (loss) 45,362 55,771 (6,742 ) (49,029 ) 45,362 Other comprehensive income (loss) 122 218 (103 ) (115 ) 122 Comprehensive income (loss) $ 45,484 $ 55,989 $ (6,845 ) $ (49,144 ) $ 45,484 June 30, 2015 Owens & Minor, Inc. Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated Balance Sheets Assets Current assets Cash and cash equivalents $ 105,427 $ 46,639 $ 48,903 $ — $ 200,969 Accounts and notes receivable, net — 485,256 105,346 (9,863 ) 580,739 Merchandise inventories — 852,396 55,272 (4,167 ) 903,501 Other current assets 299 94,214 179,717 1,251 275,481 Total current assets 105,726 1,478,505 389,238 (12,779 ) 1,960,690 Property and equipment, net — 108,373 110,999 — 219,372 Goodwill, net — 247,271 174,489 — 421,760 Intangible assets, net — 14,768 86,136 — 100,904 Due from O&M and subsidiaries — 513,448 — (513,448 ) — Advances to and investment in consolidated subsidiaries 1,897,461 — — (1,897,461 ) — Other assets, net 4,347 62,413 25,420 — 92,180 Total assets $ 2,007,534 $ 2,424,778 $ 786,282 $ (2,423,688 ) $ 2,794,906 Liabilities and equity Current liabilities Accounts payable $ — $ 713,907 $ 48,470 $ (8,882 ) $ 753,495 Accrued payroll and related liabilities — 23,485 11,312 — 34,797 Deferred income taxes — 43,160 (1,782 ) — 41,378 Other accrued liabilities 7,004 99,024 182,404 — 288,432 Total current liabilities 7,004 879,576 240,404 (8,882 ) 1,118,102 Long-term debt, excluding current portion 547,905 5,395 21,323 — 574,623 Due to O&M and subsidiaries 475,498 — 77,464 (552,962 ) — Intercompany debt — 138,890 — (138,890 ) — Deferred income taxes — 32,974 29,308 — 62,282 Other liabilities — 55,155 7,617 — 62,772 Total liabilities 1,030,407 1,111,990 376,116 (700,734 ) 1,817,779 Equity Common stock 126,036 — — — 126,036 Paid-in capital 205,727 241,877 514,314 (756,191 ) 205,727 Retained earnings (deficit) 690,152 1,080,701 (69,099 ) (1,011,602 ) 690,152 Accumulated other comprehensive income (loss) (44,788 ) (9,790 ) (35,049 ) 44,839 (44,788 ) Total equity 977,127 1,312,788 410,166 (1,722,954 ) 977,127 Total liabilities and equity $ 2,007,534 $ 2,424,778 $ 786,282 $ (2,423,688 ) $ 2,794,906 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 ) 90,733 224,220 25,080 315,285 Total current assets (2,735 ) 1,431,511 459,591 (17,661 ) 1,870,706 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 28,379 — 99,852 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 Deferred income taxes — 39,667 (1,688 ) — 37,979 Other current liabilities 6,441 83,698 236,084 — 326,223 Total current liabilities 6,441 707,084 304,367 (13,337 ) 1,004,555 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 — 33,162 30,739 — 63,901 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 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 — — Repayment of revolving credit facility — (33,700 ) — — (33,700 ) Change in bank overdraft — — 1,530 — 1,530 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 Six months ended June 30, 2014 Owens & Minor, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated Statements of Cash Flows Operating activities: Net income (loss) $ 45,362 $ 55,771 $ (6,742 ) $ (49,029 ) $ 45,362 Adjustments to reconcile net income to cash provided by (used for) operating activities: Equity in earnings of subsidiaries (48,621 ) — — 48,621 — Depreciation and amortization 1 17,741 10,014 — 27,756 Share-based compensation expense — 4,190 — — 4,190 Provision for losses on accounts and notes receivable — 146 188 — 334 Deferred income tax expense (benefit) — (4,117 ) (1,034 ) — (5,151 ) Changes in operating assets and liabilities: Accounts and notes receivable — 28,286 428 (237 ) 28,477 Merchandise inventories — (38,733 ) (10,248 ) 406 (48,575 ) Accounts payable — 54,860 (177 ) 239 54,922 Net change in other assets and liabilities (952 ) (15,272 ) (16,541 ) — (32,765 ) Other, net (776 ) (280 ) (22 ) — (1,078 ) Cash provided by (used for) operating activities (4,986 ) 102,592 (24,134 ) — 73,472 Investing activities: Proceeds from the sale of investment 1,937 1,937 Additions to property and equipment — (16,777 ) (8,880 ) — (25,657 ) Additions to computer software and intangible assets — (12,256 ) (910 ) — (13,166 ) Proceeds from the sale of property and equipment — 35 10 — 45 Cash used for investing activities — (27,061 ) (9,780 ) — (36,841 ) Financing activities: Change in intercompany advances 28,847 (62,995 ) 34,148 — — Cash dividends paid (31,564 ) — — — (31,564 ) Repurchases of common stock (9,448 ) — — — (9,448 ) Excess tax benefits related to share-based compensation 444 — — — 444 Proceeds from exercise of stock options 1,180 — — — 1,180 Purchase of noncontrolling interest — — (1,500 ) — (1,500 ) Other, net (2,072 ) (1,450 ) (919 ) — (4,441 ) Cash provided by (used for) financing activities (12,613 ) (64,445 ) 31,729 — (45,329 ) Effect of exchange rate changes on cash and cash equivalents — — (1,180 ) — (1,180 ) Net increase (decrease) in cash and cash equivalents (17,599 ) 11,086 (3,365 ) — (9,878 ) Cash and cash equivalents at beginning of period 74,391 2,012 25,502 — 101,905 Cash and cash equivalents at end of period $ 56,792 $ 13,098 $ 22,137 $ — $ 92,027 |