XML 46 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries
3 Months Ended
Sep. 30, 2012
Guarantor Subsidiaries [Abstract]  
Schedules Of Condensed Financial Statements [Text Block]
Guarantor Subsidiaries

The Company’s 7.75% Senior Subordinated Notes due 2020, 2025 Notes and 2042 Notes are fully and unconditionally guaranteed, subject to certain customary release provisions, on an unsecured, joint and several basis by certain wholly-owned subsidiaries of the Company (the “Guarantor Subsidiaries”).  The following condensed consolidating unaudited financial data illustrates the composition of Omnicare, Inc. (“Parent”), the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries as of September 30, 2012 and December 31, 2011 for the balance sheets, as well as the three and nine months ended September 30, 2012 and 2011 for the statements of comprehensive income and the statements of cash flows for the nine months ended September 30, 2012 and 2011.  Management believes separate complete financial statements of the Guarantor Subsidiaries would not provide information that would be necessary for evaluating the sufficiency of the Guarantor Subsidiaries, and thus are not presented.  The equity method has been used with respect to the Parent company’s investment in subsidiaries.  No consolidating/eliminating adjustment column is presented for the condensed consolidating statements of cash flows since there were no significant consolidating/eliminating adjustment amounts during the periods presented.

Summary Consolidating
Statements of Comprehensive Income
(in thousands)
 
 
Three months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$
1,467,240

 
$
34,108

 
$

 
$
1,501,348

Cost of sales
 

 
1,108,650

 
21,403

 

 
1,130,053

Gross profit
 

 
358,590

 
12,705

 

 
371,295

Selling, general and administrative expenses
 
988

 
196,993

 
5,569

 

 
203,550

Provision for doubtful accounts
 

 
23,591

 
456

 

 
24,047

Settlement, litigation and other related charges
 

 
4,931

 

 

 
4,931

Other charges
 

 
14,951

 
(9,915
)
 

 
5,036

Operating income (loss)
 
(988
)
 
118,124

 
16,595

 

 
133,731

Interest expense, net of investment income
 
(37,625
)
 
(1,359
)
 
(52
)
 

 
(39,036
)
Income (loss) from continuing operations before income taxes
 
(38,613
)
 
116,765

 
16,543

 

 
94,695

Income tax (benefit) expense
 
(15,116
)
 
45,717

 
2,669

 

 
33,270

Income (loss) from continuing operations
 
(23,497
)
 
71,048

 
13,874

 

 
61,425

Equity of net income of subsidiaries
 
84,922

 

 

 
(84,922
)
 

Net income
 
$
61,425

 
$
71,048

 
$
13,874

 
$
(84,922
)
 
$
61,425

Comprehensive Income
 
$
63,354

 
$
71,048

 
$
15,801

 
$
(86,849
)
 
$
63,354

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$
1,513,594

 
$
30,766

 
$

 
$
1,544,360

Cost of sales
 

 
1,176,595

 
21,704

 

 
1,198,299

Gross profit
 

 
336,999

 
9,062

 

 
346,061

Selling, general and administrative expenses
 
2,666

 
183,931

 
4,696

 

 
191,293

Provision for doubtful accounts
 

 
23,767

 
488

 

 
24,255

Settlement, litigation and other related charges
 

 
6,742

 

 

 
6,742

Other charges
 

 
6,718

 

 

 
6,718

Operating income (loss)
 
(2,666
)
 
115,841

 
3,878

 

 
117,053

Interest expense, net of investment income
 
(55,578
)
 
(348
)
 

 

 
(55,926
)
Income (loss) from continuing operations before income taxes
 
(58,244
)
 
115,493

 
3,878

 

 
61,127

Income tax (benefit) expense
 
(22,447
)
 
44,277

 
1,513

 

 
23,343

Income (loss) from continuing operations
 
(35,797
)
 
71,216

 
2,365

 

 
37,784

Loss from discontinued operations
 

 
(9,559
)
 
(341
)
 

 
(9,900
)
Equity of net income of subsidiaries
 
63,681

 

 

 
(63,681
)
 

Net income
 
$
27,884

 
$
61,657

 
$
2,024

 
$
(63,681
)
 
$
27,884

Comprehensive Income (loss)
 
$
24,002

 
$
61,657

 
$
(1,863
)
 
$
(59,794
)
 
$
24,002

Note 10 – Guarantor Subsidiaries (Continued)

Summary Consolidating
Statements of Comprehensive Income
(in thousands)

 
 
Nine months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$
4,525,967

 
$
104,476

 
$

 
$
4,630,443

Cost of sales
 

 
3,456,366

 
67,336

 

 
3,523,702

Gross profit
 

 
1,069,601

 
37,140

 

 
1,106,741

Selling, general and administrative expenses
 
3,110

 
586,237

 
16,205

 

 
605,552

Provision for doubtful accounts
 

 
71,176

 
1,380

 

 
72,556

Settlement, litigation and other related charges
 

 
38,227

 

 

 
38,227

Other charges
 
35,092

 
34,677

 
(4,012
)
 

 
65,757

Operating income (loss)
 
(38,202
)
 
339,284

 
23,567

 

 
324,649

Interest expense, net of investment income
 
(103,146
)
 
(1,897
)
 
(401
)
 

 
(105,444
)
Income (loss) from continuing operations before income taxes
 
(141,348
)
 
337,387

 
23,166

 

 
219,205

Income tax (benefit) expense
 
(54,772
)
 
130,624

 
7,497

 

 
83,349

Income (loss) from continuing operations
 
(86,576
)
 
206,763

 
15,669

 

 
135,856

Equity of net income of subsidiaries
 
222,432

 

 

 
(222,432
)
 

Net income
 
$
135,856

 
$
206,763

 
$
15,669

 
$
(222,432
)
 
$
135,856

Comprehensive Income
 
$
136,518

 
$
206,763

 
$
17,053

 
$
(223,816
)
 
$
136,518

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$
4,530,322

 
$
95,515

 
$

 
$
4,625,837

Cost of sales
 

 
3,541,964

 
66,459

 

 
3,608,423

Gross profit
 

 
988,358

 
29,056

 

 
1,017,414

Selling, general and administrative expenses
 
8,573

 
551,895

 
13,466

 

 
573,934

Provision for doubtful accounts
 

 
71,699

 
1,443

 

 
73,142

Settlement, litigation and other related charges
 

 
32,571

 

 

 
32,571

Other charges
 

 
10,939

 

 

 
10,939

Operating income (loss)
 
(8,573
)
 
321,254

 
14,147

 

 
326,828

Interest expense, net of investment income
 
(123,272
)
 
(760
)
 
(6
)
 

 
(124,038
)
Income (loss) from continuing operations before income taxes
 
(131,845
)
 
320,494

 
14,141

 

 
202,790

Income tax (benefit) expense
 
(50,062
)
 
124,147

 
5,485

 

 
79,570

Income (loss) from continuing operations
 
(81,783
)
 
196,347

 
8,656

 

 
123,220

Loss from discontinued operations
 

 
(64,591
)
 
(2,888
)
 

 
(67,479
)
Equity of net income of subsidiaries
 
137,524

 

 

 
(137,524
)
 

Net income
 
$
55,741

 
$
131,756

 
$
5,768

 
$
(137,524
)
 
$
55,741

Comprehensive Income
 
$
48,946

 
$
131,756

 
$
250

 
$
(132,006
)
 
$
48,946



Note 10 – Guarantor Subsidiaries (Continued)

Condensed Consolidating Balance Sheets
(in thousands)
As of September 30, 2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
551,236

 
$
76,916

 
$
19,256

 
$

 
$
647,408

Restricted cash
 

 
988

 

 

 
988

Accounts receivable, net (including intercompany)
 

 
893,964

 
182,241

 
(174,396
)
 
901,809

Inventories
 

 
334,457

 
6,191

 

 
340,648

Deferred income tax benefits, net-current
 

 
166,171

 

 
(3,613
)
 
162,558

Other current assets
 
4,401

 
171,844

 
14,552

 
(10,825
)
 
179,972

Total current assets
 
555,637

 
1,644,340

 
222,240

 
(188,834
)
 
2,233,383

Properties and equipment, net
 

 
264,910

 
6,526

 

 
271,436

Goodwill
 

 
4,219,326

 
37,059

 

 
4,256,385

Identifiable intangible assets, net
 

 
203,942

 
3,233

 

 
207,175

Other noncurrent assets
 
80,610

 
94,432

 
22,116

 
(16,341
)
 
180,817

Investment in subsidiaries
 
5,519,287

 

 

 
(5,519,287
)
 

Total assets
 
$
6,155,534

 
$
6,426,950

 
$
291,174

 
$
(5,724,462
)
 
$
7,149,196

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities
 
$
79,586

 
$
535,431

 
$
33,734

 
$
(185,221
)
 
$
463,530

Long-term debt, notes and convertible debentures
 
2,015,504

 
14,238

 
5,000

 
(5,000
)
 
2,029,742

Deferred income tax liabilities
 
349,121

 
518,934

 
21,008

 
(3,613
)
 
885,450

Other noncurrent liabilities
 

 
70,492

 

 
(11,341
)
 
59,151

Stockholders' equity
 
3,711,323

 
5,287,855

 
231,432

 
(5,519,287
)
 
3,711,323

Total liabilities and stockholders' equity
 
$
6,155,534

 
$
6,426,950

 
$
291,174

 
$
(5,724,462
)
 
$
7,149,196

As of December 31, 2011:
 
 

 
 

 
 

 
 

 
 

ASSETS
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
460,253

 
$
101,786

 
$
18,223

 
$

 
$
580,262

Restricted cash
 

 
2,336

 

 

 
2,336

Accounts receivable, net (including intercompany)
 

 
920,829

 
119,614

 
(109,129
)
 
931,314

Inventories
 

 
412,081

 
7,297

 

 
419,378

Deferred income tax benefits, net-current
 

 
156,139

 

 
(2,695
)
 
153,444

Other current assets
 
3,865

 
193,079

 
13,693

 

 
210,637

Total current assets
 
464,118

 
1,786,250

 
158,827

 
(111,824
)
 
2,297,371

Properties and equipment, net
 

 
220,066

 
5,191

 

 
225,257

Goodwill
 

 
4,171,328

 
79,251

 

 
4,250,579

Identifiable intangible assets, net
 

 
229,051

 
6,219

 

 
235,270

Other noncurrent assets
 
77,485

 
100,725

 
6,423

 

 
184,633

Investment in subsidiaries
 
5,593,155

 

 

 
(5,593,155
)
 

Total assets
 
$
6,134,758

 
$
6,507,420

 
$
255,911

 
$
(5,704,979
)
 
$
7,193,110

 
 
 

 
 

 
 

 
 

 
 

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
59,596

 
$
569,623

 
$
19,977

 
$
(109,129
)
 
$
540,067

Long-term debt, notes and convertible debentures
 
1,957,167

 
11,107

 

 

 
1,968,274

Deferred income tax liabilities
 
322,559

 
500,242

 
18,751

 
(2,695
)
 
838,857

Other noncurrent liabilities
 

 
50,476

 

 

 
50,476

Stockholders' equity
 
3,795,436

 
5,375,972

 
217,183

 
(5,593,155
)
 
3,795,436

Total liabilities and stockholders' equity
 
$
6,134,758

 
$
6,507,420

 
$
255,911

 
$
(5,704,979
)
 
$
7,193,110

 
 
 
 
 
 
 
 
 
 
 

Note 10 – Guarantor Subsidiaries (Continued)

Condensed Consolidating Statements of Cash Flows - Unaudited
(in thousands)
 
 
Nine months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) from operating activities
 
$
(43,685
)
 
$
457,344

 
$
3,244

 
$
416,903

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 
(34,411
)
 

 
(34,411
)
Disposition of businesses
 

 
19,207

 

 
19,207

Capital expenditures
 

 
(69,486
)
 
(1,947
)
 
(71,433
)
Marketable securities
 
(25,000
)
 

 

 
(25,000
)
Other
 

 
850

 
498

 
1,348

Net cash flows used in investing activities
 
(25,000
)
 
(83,840
)
 
(1,449
)
 
(110,289
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(19,375
)
 

 

 
(19,375
)
Proceeds from long-term borrowings and obligations
 
425,000

 

 

 
425,000

Payments on long-term borrowings and obligations
 
(452,302
)
 

 

 
(452,302
)
Capped call transaction
 
(48,126
)
 

 

 
(48,126
)
Payments for Omnicare common stock repurchases
 
(110,919
)
 

 

 
(110,919
)
Dividends paid
 
(30,765
)
 

 

 
(30,765
)
Other
 
396,155

 
(398,374
)
 
(762
)
 
(2,981
)
Net cash flows from (used in) financing activities
 
159,668

 
(398,374
)
 
(762
)
 
(239,468
)
Net increase (decrease) in cash and cash equivalents
 
90,983

 
(24,870
)
 
1,033

 
67,146

Cash and cash equivalents at beginning of period
 
460,253

 
101,786

 
18,223

 
580,262

Cash and cash equivalents at end of period
 
$
551,236

 
$
76,916

 
$
19,256

 
$
647,408

2011:
 
 

 
 

 
 

 
 

Cash flows from operating activities:
 
 

 
 

 
 

 
 

Net cash flows (used in) from operating activities
 
$
(91,002
)
 
$
538,633

 
$
1,179

 
$
448,810

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 
(101,844
)
 

 
(101,844
)
Divestiture of business, net
 

 
10,599

 

 
10,599

Capital expenditures
 

 
(37,238
)
 
(1,842
)
 
(39,080
)
Other
 

 
(3,372
)
 
(7
)
 
(3,379
)
Net cash flows used in investing activities
 

 
(131,855
)
 
(1,849
)
 
(133,704
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Proceeds from long-term borrowings and obligations
 
600,000

 

 

 
600,000

Payments on long-term borrowings and obligations
 
(626,921
)
 

 

 
(626,921
)
Payments for Omnicare common stock repurchases
 
(120,114
)
 

 

 
(120,114
)
Dividends paid
 
(12,745
)
 

 

 
(12,745
)
Other
 
327,768

 
(299,667
)
 
2,034

 
30,135

Net cash flows from (used in) financing activities
 
167,988

 
(299,667
)
 
2,034

 
(129,645
)
Net increase in cash and cash equivalents
 
76,986

 
107,111

 
1,364

 
185,461

Less increase (decrease) in cash and cash equivalents of discontinued operations
 

 
304

 
(2
)
 
302

Increase in cash and cash equivalents of continuing operations
 
76,986

 
106,807

 
1,366

 
185,159

Cash and cash equivalents at beginning of period
 
460,778

 
17,598

 
16,108

 
494,484

Cash and cash equivalents at end of period
 
$
537,764

 
$
124,405

 
$
17,474

 
$
679,643


Note 10 – Guarantor Subsidiaries (Continued)

The Company’s 3.25% convertible senior debentures due 2035 (with optional redemption by Omnicare on or after, or an optional repurchase right of holders on, December 15, 2015, at par) are fully and unconditionally guaranteed, subject to certain customary release provisions, on an unsecured basis by Omnicare Purchasing Company, LP, a wholly-owned subsidiary of the Company (the “Guarantor Subsidiary”).  The following condensed consolidating unaudited financial data illustrates the composition of Omnicare, Inc. (“Parent”), the Guarantor Subsidiary and the Non-Guarantor Subsidiaries as of September 30, 2012 and December 31, 2011 for the balance sheets, as well as the three and nine months ended September 30, 2012 and 2011 for the statements of comprehensive income and the statements of cash flows for the nine months ended September 30, 2012 and 2011.  Management believes separate complete financial statements of the Guarantor Subsidiary would not provide information that would be necessary for evaluating the sufficiency of the Guarantor Subsidiary, and thus are not presented.  The Guarantor Subsidiary does not have any material net cash flows in the condensed consolidating statements of cash flows.  The equity method has been used with respect to the Parent company’s investment in subsidiaries.  No consolidating/eliminating adjustments column is presented for the condensed consolidating statements of cash flows since there were no significant consolidating/eliminating adjustment amounts during the periods presented.
Summary Consolidating
Statements of Comprehensive Income
(in thousands)
 
 
Three months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$

 
$
1,501,348

 
$

 
$
1,501,348

Cost of sales
 

 

 
1,130,053

 

 
1,130,053

Gross profit
 

 

 
371,295

 

 
371,295

Selling, general and administrative expenses
 
988

 
364

 
202,198

 

 
203,550

Provision for doubtful accounts
 

 

 
24,047

 

 
24,047

Settlement, litigation and other related charges
 

 

 
4,931

 

 
4,931

Other charges
 

 

 
5,036

 

 
5,036

Operating income (loss)
 
(988
)
 
(364
)
 
135,083

 

 
133,731

Interest expense, net of investment income
 
(37,625
)
 

 
(1,411
)
 

 
(39,036
)
Income (loss) from continuing operations before income taxes
 
(38,613
)
 
(364
)
 
133,672

 

 
94,695

Income tax (benefit) expense
 
(15,116
)
 
(142
)
 
48,528

 

 
33,270

Income (loss) from continuing operations
 
(23,497
)
 
(222
)
 
85,144

 

 
61,425

Equity of net income of subsidiaries
 
84,922

 

 

 
(84,922
)
 

Net income (loss)
 
$
61,425

 
$
(222
)
 
$
85,144

 
$
(84,922
)
 
$
61,425

Comprehensive Income (loss)
 
$
63,354

 
$
(222
)
 
$
87,071

 
$
(86,849
)
 
$
63,354

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$

 
$
1,544,360

 
$

 
$
1,544,360

Cost of sales
 

 

 
1,198,299

 

 
1,198,299

Gross profit
 

 

 
346,061

 

 
346,061

Selling, general and administrative expenses
 
2,666

 
318

 
188,309

 

 
191,293

Provision for doubtful accounts
 

 

 
24,255

 

 
24,255

Settlement, litigation and other related charges
 

 

 
6,742

 

 
6,742

Other charges
 

 

 
6,718

 

 
6,718

Operating income (loss)
 
(2,666
)
 
(318
)
 
120,037

 

 
117,053

Interest expense, net of investment income
 
(55,578
)
 

 
(348
)
 

 
(55,926
)
Income (loss) from continuing operations before income taxes
 
(58,244
)
 
(318
)
 
119,689

 

 
61,127

Income tax (benefit) expense
 
(22,447
)
 
(120
)
 
45,910

 

 
23,343

Income (loss) from continuing operations
 
(35,797
)
 
(198
)
 
73,779

 

 
37,784

Loss from discontinued operations
 

 

 
(9,900
)
 

 
(9,900
)
Equity of net income of subsidiaries
 
63,681

 

 

 
(63,681
)
 

Net income (loss)
 
$
27,884

 
$
(198
)
 
$
63,879

 
$
(63,681
)
 
$
27,884

Comprehensive Income (loss)
 
$
24,002

 
$
(198
)
 
$
59,992

 
$
(59,794
)
 
$
24,002

Note 10 – Guarantor Subsidiaries (Continued)

Summary Consolidating
Statements of Comprehensive Income
(in thousands)

 
 
Nine months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$

 
$
4,630,443

 
$

 
$
4,630,443

Cost of sales
 

 

 
3,523,702

 

 
3,523,702

Gross profit
 

 

 
1,106,741

 

 
1,106,741

Selling, general and administrative expenses
 
3,110

 
1,032

 
601,410

 

 
605,552

Provision for doubtful accounts
 

 

 
72,556

 

 
72,556

Settlement, litigation and other related charges
 

 

 
38,227

 

 
38,227

Other charges
 
35,092

 

 
30,665

 

 
65,757

Operating income (loss)
 
(38,202
)
 
(1,032
)
 
363,883

 

 
324,649

Interest expense, net of investment income
 
(103,146
)
 

 
(2,298
)
 

 
(105,444
)
Income (loss) from continuing operations before income taxes
 
(141,348
)
 
(1,032
)
 
361,585

 

 
219,205

Income tax (benefit) expense
 
(54,772
)
 
(400
)
 
138,521

 

 
83,349

Income (loss) from continuing operations
 
(86,576
)
 
(632
)
 
223,064

 

 
135,856

Equity of net income of subsidiaries
 
222,432

 

 

 
(222,432
)
 

Net income (loss)
 
$
135,856

 
$
(632
)
 
$
223,064

 
$
(222,432
)
 
$
135,856

Comprehensive Income (loss)
 
$
136,518

 
$
(632
)
 
$
224,448

 
$
(223,816
)
 
$
136,518

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$

 
$
4,625,837

 
$

 
$
4,625,837

Cost of sales
 

 

 
3,608,423

 

 
3,608,423

Gross profit
 

 

 
1,017,414

 

 
1,017,414

Selling, general and administrative expenses
 
8,573

 
987

 
564,374

 

 
573,934

Provision for doubtful accounts
 

 

 
73,142

 

 
73,142

Settlement, litigation and other related charges
 

 

 
32,571

 

 
32,571

Other charges
 

 

 
10,939

 

 
10,939

Operating income (loss)
 
(8,573
)
 
(987
)
 
336,388

 

 
326,828

Interest expense, net of investment income
 
(123,272
)
 

 
(766
)
 

 
(124,038
)
Income (loss) from continuing operations before income taxes
 
(131,845
)
 
(987
)
 
335,622

 

 
202,790

Income tax (benefit) expense
 
(50,062
)
 
(371
)
 
130,003

 

 
79,570

Income (loss) from continuing operations
 
(81,783
)
 
(616
)
 
205,619

 

 
123,220

Loss from discontinued operations
 

 

 
(67,479
)
 

 
(67,479
)
Equity of net income of subsidiaries
 
137,524

 

 

 
(137,524
)
 

Net income (loss)
 
$
55,741

 
$
(616
)
 
$
138,140

 
$
(137,524
)
 
$
55,741

Comprehensive Income (loss)
 
$
48,946

 
$
(616
)
 
$
132,622

 
$
(132,006
)
 
$
48,946



Note 10 – Guarantor Subsidiaries (Continued)

Condensed Consolidating Balance Sheets
(in thousands)
As of September 30, 2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
551,236

 
$

 
$
96,172

 
$

 
$
647,408

Restricted cash
 

 

 
988

 

 
988

Accounts receivable, net (including intercompany)
 

 
150

 
901,809

 
(150
)
 
901,809

Inventories
 

 

 
340,648

 

 
340,648

Deferred income tax benefits, net-current
 

 

 
166,171

 
(3,613
)
 
162,558

Other current assets
 
4,401

 

 
175,571

 

 
179,972

Total current assets
 
555,637

 
150

 
1,681,359

 
(3,763
)
 
2,233,383

Properties and equipment, net
 

 
25

 
271,411

 

 
271,436

Goodwill
 

 

 
4,256,385

 

 
4,256,385

Identifiable intangible assets, net
 

 

 
207,175

 

 
207,175

Other noncurrent assets
 
80,610

 
19

 
100,188

 

 
180,817

Investment in subsidiaries
 
5,519,287

 

 

 
(5,519,287
)
 

Total assets
 
$
6,155,534

 
$
194

 
$
6,516,518

 
$
(5,523,050
)
 
$
7,149,196

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities
 
$
79,586

 
$
23

 
$
384,071

 
$
(150
)
 
$
463,530

Long-term debt, notes and convertible debentures
 
2,015,504

 

 
14,238

 

 
2,029,742

Deferred income tax liabilities
 
349,121

 

 
539,942

 
(3,613
)
 
885,450

Other noncurrent liabilities
 

 

 
59,151

 

 
59,151

Stockholders' equity
 
3,711,323

 
171

 
5,519,116

 
(5,519,287
)
 
3,711,323

Total liabilities and stockholders' equity
 
$
6,155,534

 
$
194

 
$
6,516,518

 
$
(5,523,050
)
 
$
7,149,196

As of December 31, 2011:
 
 

 
 

 
 

 
 

 
 

ASSETS
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
460,253

 
$

 
$
120,009

 
$

 
$
580,262

Restricted cash
 

 

 
2,336

 

 
2,336

Accounts receivable, net (including intercompany)
 

 
177

 
931,314

 
(177
)
 
931,314

Inventories
 

 

 
419,378

 

 
419,378

Deferred income tax benefits, net-current
 

 

 
153,989

 
(545
)
 
153,444

Other current assets
 
3,865

 

 
206,772

 

 
210,637

Total current assets
 
464,118

 
177

 
1,833,798

 
(722
)
 
2,297,371

Properties and equipment, net
 

 
17

 
225,240

 

 
225,257

Goodwill
 

 
19

 
4,250,560

 

 
4,250,579

Identifiable intangible assets, net
 

 

 
235,270

 

 
235,270

Other noncurrent assets
 
77,485

 

 
107,148

 

 
184,633

Investment in subsidiaries
 
5,593,155

 

 

 
(5,593,155
)
 

Total assets
 
$
6,134,758

 
$
213

 
$
6,652,016

 
$
(5,593,877
)
 
$
7,193,110

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities
 
$
59,596

 
$
82

 
$
480,566

 
$
(177
)
 
$
540,067

Long-term debt, notes and convertible debentures
 
1,957,167

 

 
11,107

 

 
1,968,274

Deferred income tax liabilities
 
322,559

 

 
516,843

 
(545
)
 
838,857

Other noncurrent liabilities
 

 

 
50,476

 

 
50,476

Stockholders' equity
 
3,795,436

 
131

 
5,593,024

 
(5,593,155
)
 
3,795,436

Total liabilities and stockholders' equity
 
$
6,134,758

 
$
213

 
$
6,652,016

 
$
(5,593,877
)
 
$
7,193,110

 
 
 
 
 
 
 
 
 
 
 

Note 10 – Guarantor Subsidiaries (Continued)

Condensed Consolidating Statements of Cash Flows - Unaudited
(in thousands)
 
 
Nine months ended September 30,
2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) from operating activities
 
$
(43,685
)
 
$

 
$
460,588

 
$
416,903

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(34,411
)
 
(34,411
)
Disposition of businesses
 

 

 
19,207

 
19,207

Capital expenditures
 

 

 
(71,433
)
 
(71,433
)
Marketable securities
 
(25,000
)
 

 

 
(25,000
)
Other
 

 

 
1,348

 
1,348

Net cash flows used in investing activities
 
(25,000
)
 

 
(85,289
)
 
(110,289
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(19,375
)
 

 

 
(19,375
)
Proceeds from long-term borrowings and obligations
 
425,000

 

 

 
425,000

Payments on long-term borrowings and obligations
 
(452,302
)
 

 

 
(452,302
)
Capped call transaction
 
(48,126
)
 

 

 
(48,126
)
Payments for Omnicare common stock repurchases
 
(110,919
)
 

 

 
(110,919
)
Dividends paid
 
(30,765
)
 

 

 
(30,765
)
Other
 
396,155

 

 
(399,136
)
 
(2,981
)
Net cash flows from (used in) financing activities
 
159,668

 

 
(399,136
)
 
(239,468
)
Net increase (decrease) in cash and cash equivalents
 
90,983

 

 
(23,837
)
 
67,146

Cash and cash equivalents at beginning of period
 
460,253

 

 
120,009

 
580,262

Cash and cash equivalents at end of period
 
$
551,236

 
$

 
$
96,172

 
$
647,408

2011:
 
 

 
 

 
 

 
 

Cash flows from operating activities:
 
 

 
 

 
 

 
 

Net cash flows (used in) from operating activities
 
$
(91,002
)
 
$

 
$
539,812

 
$
448,810

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(101,844
)
 
(101,844
)
Divestiture of business, net
 

 

 
10,599

 
10,599

Capital expenditures
 

 

 
(39,080
)
 
(39,080
)
Other
 

 

 
(3,379
)
 
(3,379
)
Net cash flows used in investing activities
 

 

 
(133,704
)
 
(133,704
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Proceeds from long-term borrowings and obligations
 
600,000

 

 

 
600,000

Payments on long-term borrowings and obligations
 
(626,921
)
 

 

 
(626,921
)
Payments for Omnicare common stock repurchases
 
(120,114
)
 

 

 
(120,114
)
Dividends paid
 
(12,745
)
 

 

 
(12,745
)
Other
 
327,768

 

 
(297,633
)
 
30,135

Net cash flows from (used in) financing activities
 
167,988

 

 
(297,633
)
 
(129,645
)
Net increase in cash and cash equivalents
 
76,986

 

 
108,475

 
185,461

Less increase in cash and cash equivalents of discontinued operations
 

 

 
302

 
302

Increase in cash and cash equivalents of continuing operations
 
76,986

 

 
108,173

 
185,159

Cash and cash equivalents at beginning of period
 
460,778

 

 
33,706

 
494,484

Cash and cash equivalents at end of period
 
$
537,764

 
$

 
$
141,879

 
$
679,643