XML 58 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries (Notes)
12 Months Ended
Dec. 31, 2012
Guarantor Subsidiaries [Abstract]  
Guarantor Subsidiaries
The Company’s 7.75% Senior Subordinated Notes due 2020, the 3.75% Convertible Notes due 2025 and the 3.75% Convertible Notes due 2042 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 financial data illustrates the composition of Omnicare, Inc. (“Parent”), the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries as of December 31, 2012 and 2011 for the balance sheets, as well as the statements of comprehensive income and the statements of cash flows for each of the three years in the period ended December 31, 2012.  Management believes separate complete financial statements of the respective Guarantor Subsidiaries would not provide information that would be necessary for evaluating the sufficiency of the Guarantor Subsidiaries, and thus are not presented.  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.
Note 20 - Guarantor Subsidiaries - Continued
Summary Consolidating Statements of Comprehensive Income
(in thousands)
 
For the years ended December 31,
2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$
6,023,153

 
$
137,235

 
$

 
$
6,160,388

Cost of sales
 

 
4,589,932

 
87,051

 

 
4,676,983

Gross profit
 

 
1,433,221

 
50,184

 

 
1,483,405

Selling, general and administrative expenses
 
4,816

 
793,205

 
21,621

 

 
819,642

Provision for doubtful accounts
 

 
97,862

 
1,545

 

 
99,407

Settlement, litigation and other related charges
 

 
49,375

 

 

 
49,375

Other charges
 
35,092

 
36,723

 
(4,012
)
 

 
67,803

Operating (loss) income
 
(39,908
)
 
456,056

 
31,030

 

 
447,178

Interest expense, net of investment income
 
(133,368
)
 
(1,089
)
 
(646
)
 

 
(135,103
)
(Loss) income from continuing operations before income taxes
 
(173,276
)
 
454,967

 
30,384

 

 
312,075

Income tax (benefit) expense
 
(66,763
)
 
173,729

 
10,235

 

 
117,201

(Loss) income from continuing operations
 
(106,513
)
 
281,238

 
20,149

 

 
194,874

Equity in net income of subsidiaries
 
301,387

 

 

 
(301,387
)
 

Net income
 
$
194,874

 
$
281,238

 
$
20,149

 
$
(301,387
)
 
$
194,874

Comprehensive income
 
$
194,744

 
$
281,238

 
$
21,533

 
$
(302,771
)
 
$
194,744

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$
6,057,114

 
$
125,808

 
$

 
$
6,182,922

Cost of sales
 

 
4,720,920

 
84,905

 

 
4,805,825

Gross profit
 

 
1,336,194

 
40,903

 

 
1,377,097

Selling, general and administrative expenses
 
15,579

 
746,579

 
11,677

 

 
773,835

Provision for doubtful accounts
 

 
96,623

 
1,929

 

 
98,552

Settlement, litigation and other related charges
 

 
55,674

 

 

 
55,674

Other charges
 

 
16,093

 

 

 
16,093

Operating (loss) income
 
(15,579
)
 
421,225

 
27,297

 

 
432,943

Interest expense, net of investment income
 
(158,621
)
 
(1,491
)
 
(6
)
 

 
(160,118
)
(Loss) income from continuing operations before income taxes
 
(174,200
)
 
419,734

 
27,291

 

 
272,825

Income tax (benefit) expense
 
(66,753
)
 
167,588

 
10,458

 

 
111,293

(Loss) income from continuing operations
 
(107,447
)
 
252,146

 
16,833

 

 
161,532

Loss from discontinued operations
 

 
(71,425
)
 
(3,183
)
 

 
(74,608
)
Equity in net income of subsidiaries
 
194,371

 

 

 
(194,371
)
 

Net income
 
$
86,924

 
$
180,721

 
$
13,650

 
$
(194,371
)
 
$
86,924

Comprehensive income
 
$
80,952

 
$
180,721

$

$
8,959

 
$
(189,680
)
 
$
80,952

2010:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$
5,891,219

 
$
139,451

 
$

 
$
6,030,670

Cost of sales
 

 
4,590,118

 
104,322

 

 
4,694,440

Gross profit
 

 
1,301,101

 
35,129

 

 
1,336,230

Selling, general and administrative expenses
 
9,569

 
722,789

 
15,250

 

 
747,608

Provision for doubtful accounts
 

 
134,391

 
2,239

 

 
136,630

Settlement, litigation and other related charges
 

 
113,709

 

 

 
113,709

Other charges
 

 
149,129

 

 

 
149,129

Operating (loss) income
 
(9,569
)
 
181,083

 
17,640

 

 
189,154

Interest expense, net of investment income
 
(162,925
)
 
7,279

 

 

 
(155,646
)
(Loss) income from continuing operations before income taxes
 
(172,494
)
 
188,362

 
17,640

 

 
33,508

Income tax (benefit) expense
 
(64,478
)
 
82,225

 
1,297

 

 
19,044

(Loss) income from continuing operations
 
(108,016
)
 
106,137

 
16,343

 

 
14,464

Loss from discontinued operations
 

 
(85,684
)
 
(34,889
)
 

 
(120,573
)
Equity in net income of subsidiaries
 
1,907

 

 

 
(1,907
)
 

Net income (loss)
 
$
(106,109
)
 
$
20,453

 
$
(18,546
)
 
$
(1,907
)
 
$
(106,109
)
Comprehensive income (loss)
 
$
(75,555
)
 
$
20,453

 
$
(22,353
)
 
$
1,900

 
$
(75,555
)

Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Balance Sheets
(in thousands)
As of December 31, 2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
383,674

 
$
58,312

 
$
12,227

 
$

 
$
454,213

Restricted cash
 

 
1,066

 

 

 
1,066

Accounts receivable, net (including intercompany)
 

 
849,753

 
197,370

 
(190,071
)
 
857,052

Inventories
 

 
379,448

 
6,250

 

 
385,698

Deferred income tax benefits, net-current
 

 
137,736

 

 
(1,550
)
 
136,186

Other current assets
 
1,765

 
248,833

 
14,871

 
(10,825
)
 
254,644

Total current assets
 
385,439

 
1,675,148

 
230,718

 
(202,446
)
 
2,088,859

Properties and equipment, net
 

 
276,056

 
6,604

 

 
282,660

Goodwill
 

 
4,219,900

 
37,059

 

 
4,256,959

Identifiable intangible assets, net
 

 
193,852

 
3,021

 

 
196,873

Other noncurrent assets
 
75,336

 
93,508

 
11,382

 
(16,313
)
 
163,913

Investment in subsidiaries
 
5,453,702

 

 

 
(5,453,702
)
 

Total assets
 
$
5,914,477

 
$
6,458,464

 
$
288,784

 
$
(5,672,461
)
 
$
6,989,264

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 

 
 

 
 

 
 

 


Current liabilities (including intercompany)
 
$
60,454

 
$
587,025

 
$
35,431

 
$
(200,896
)
 
$
482,014

Long-term debt, notes and convertible debentures
 
2,012,807

 
17,223

 
5,000

 
(5,000
)
 
2,030,030

Deferred income tax liabilities, net-noncurrent
 
335,504

 
559,405

 
21,301

 
(1,550
)
 
914,660

Other noncurrent liabilities
 

 
68,161

 

 
(11,313
)
 
56,848

Stockholders’ equity
 
3,505,712

 
5,226,650

 
227,052

 
(5,453,702
)
 
3,505,712

Total liabilities and stockholders’ equity
 
$
5,914,477

 
$
6,458,464

 
$
288,784

 
$
(5,672,461
)
 
$
6,989,264

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 (including intercompany)
 
$
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, net-noncurrent
 
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 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows
(in thousands)

 
 
For the year ended December 31,
2012:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(88,461
)
 
$
636,402

 
$
(3,457
)
 
$
544,484

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 
(34,873
)
 

 
(34,873
)
Divestiture of businesses, net
 

 
19,207

 

 
19,207

Capital expenditures
 

 
(97,579
)
 
(2,341
)
 
(99,920
)
Marketable securities
 
(25,514
)
 

 
496

 
(25,018
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trusts
 

 
1,326

 

 
1,326

Other
 

 
(56
)
 

 
(56
)
Net cash flows used in investing activities
 
(25,514
)
 
(111,975
)
 
(1,845
)
 
(139,334
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(24,688
)
 

 

 
(24,688
)
Proceeds from long-term borrowings and obligations
 
425,000

 

 

 
425,000

Payments on long-term borrowings and obligations
 
(453,573
)
 

 

 
(453,573
)
Capped Call transaction
 
(48,126
)
 

 

 
(48,126
)
Fees paid for financing activities
 
(7,566
)
 

 

 
(7,566
)
Decrease in cash overdraft balance
 
(12
)
 
(14,915
)
 

 
(14,927
)
Payments for Omnicare common stock repurchases
 
(388,968
)
 

 

 
(388,968
)
Proceeds for stock awards and exercise of stock options, net of stock tendered in payment
 
24,951

 

 

 
24,951

Dividends paid
 
(45,214
)
 

 

 
(45,214
)
Other
 
555,592

 
(552,986
)
 
(694
)
 
1,912

Net cash flows from  / (used in) financing activities
 
37,396

 
(567,901
)
 
(694
)
 
(531,199
)
Net decrease in cash and cash equivalents
 
(76,579
)
 
(43,474
)
 
(5,996
)
 
(126,049
)
Cash and cash equivalents at beginning of year
 
460,253

 
101,786

 
18,223

 
580,262

Cash and cash equivalents at end of year
 
$
383,674

 
$
58,312

 
$
12,227

 
$
454,213


Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows - Continued
(in thousands)

 
 
For the year ended December 31,
2011:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(118,642
)
 
$
665,702

 
$
2,962

 
$
550,022

Cash flows from investing activities:
 
 

 
 

 
 

 


Acquisition of businesses, net of cash received
 

 
(101,933
)
 

 
(101,933
)
Divestiture of businesses, net
 

 
13,099

 

 
13,099

Capital expenditures
 

 
(60,396
)
 
(2,410
)
 
(62,806
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trusts
 

 
(275
)
 

 
(275
)
Other
 

 
(3,486
)
 
(10
)
 
(3,496
)
Net cash flows used in investing activities
 

 
(152,991
)
 
(2,420
)
 
(155,411
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(5,625
)
 

 

 
(5,625
)
Proceeds from long-term borrowings and obligations
 
600,000

 

 

 
600,000

Payments on long-term borrowings and obligations
 
(777,609
)
 

 

 
(777,609
)
Fees paid for financing activities
 
(13,780
)
 

 

 
(13,780
)
Increase in cash overdraft balance
 
5,921

 
5,753

 

 
11,674

Payments for Omnicare common stock repurchases
 
(140,127
)
 

 

 
(140,127
)
Proceeds for stock awards and exercise of stock options, net of stock tendered in payment
 
30,712

 

 

 
30,712

Dividends paid
 
(17,217
)
 

 

 
(17,217
)
Other
 
435,842

 
(434,276
)
 
1,574

 
3,140

Net cash flows from  / (used in) financing activities
 
118,117

 
(428,523
)
 
1,574

 
(308,832
)
Net (decrease) increase in cash and cash equivalents
 
(525
)
 
84,188

 
2,116

 
85,779

Less increase in cash and cash equivalents of discontinued operations
 

 

 
1

 
1

(Decrease) increase in cash and cash equivalents of continuing operations
 
(525
)
 
84,188

 
2,115

 
85,778

Cash and cash equivalents at beginning of year
 
460,778

 
17,598

 
16,108

 
494,484

Cash and cash equivalents at end of year
 
$
460,253

 
$
101,786

 
$
18,223

 
$
580,262

Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows - Continued
(in thousands)

 
 
For the year ended December 31,
2010:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(86,774
)
 
$
443,924

 
$
11,465

 
$
368,615

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 
(111,812
)
 

 
(111,812
)
Divestiture of businesses, net
 

 

 

 

Capital expenditures
 

 
(22,496
)
 
(1,021
)
 
(23,517
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
 

 
11,082

 

 
11,082

Other
 

 
(1,791
)
 
(14
)
 
(1,805
)
Net cash flows used in investing activities
 

 
(125,017
)
 
(1,035
)
 
(126,052
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(125,000
)
 

 

 
(125,000
)
Proceeds from long-term borrowings and obligations
 
975,000

 

 

 
975,000

Payments on long-term borrowings and obligations
 
(726,533
)
 

 

 
(726,533
)
Fees paid for financing activities
 
(33,249
)
 


 


 
(33,249
)
Increase in cash overdraft balance
 
9,744

 
8,477

 

 
18,221

Payments for Omnicare common stock repurchases
 
(100,942
)
 

 

 
(100,942
)
Payments for stock awards and exercise of stock options, net of stock tendered in payment
 
(13,989
)
 

 

 
(13,989
)
Dividends paid
 
(12,839
)
 

 

 
(12,839
)
Other
 
344,494

 
(342,826
)
 
(6,957
)
 
(5,289
)
Net cash flows from  / (used in) financing activities
 
316,686

 
(334,349
)
 
(6,957
)
 
(24,620
)
Net increase (decrease) in cash and cash equivalents
 
229,912

 
(15,442
)
 
3,473

 
217,943

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

 
(838
)
 
4

 
(834
)
Increase (decrease) in cash and cash equivalents of continuing operations
 
229,912

 
(14,604
)
 
3,469

 
218,777

Cash and cash equivalents at beginning of year
 
230,866

 
32,202

 
12,639

 
275,707

Cash and cash equivalents at end of year
 
$
460,778

 
$
17,598

 
$
16,108

 
$
494,484


Note 20 - Guarantor Subsidiaries - Continued

The Company’s 3.25% Convertible Debentures due 2035 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 financial data illustrates the composition of Omnicare, Inc. (“Parent”), the Guarantor Subsidiary and the Non-Guarantor Subsidiaries as of December 31, 2012 and 2011 for the balance sheets, as well as the statements of comprehensive income and the statements of cash flows for each of the three years in the period ended December 31, 2012.  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.  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.
Note 20 - Guarantor Subsidiaries - Continued

Summary Consolidating Statements of Comprehensive Income
(in thousands)
 
 
For the years ended December 31,
2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating/ 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$

 
$
6,160,388

 
$

 
$
6,160,388

Cost of sales
 

 

 
4,676,983

 

 
4,676,983

Gross profit
 

 

 
1,483,405

 

 
1,483,405

Selling, general and administrative expenses
 
4,816

 
1,438

 
813,388

 

 
819,642

Provision for doubtful accounts
 

 

 
99,407

 

 
99,407

Settlement, litigation and other related charges
 

 

 
49,375

 

 
49,375

Other charges
 
35,092

 

 
32,711

 

 
67,803

Operating (loss) income
 
(39,908
)
 
(1,438
)
 
488,524

 

 
447,178

Interest expense, net of investment income
 
(133,368
)
 

 
(1,735
)
 

 
(135,103
)
(Loss) income from continuing operations before income taxes
 
(173,276
)
 
(1,438
)
 
486,789

 

 
312,075

Income tax (benefit) expense
 
(66,763
)
 
(557
)
 
184,521

 

 
117,201

(Loss) income from continuing operations
 
(106,513
)
 
(881
)
 
302,268

 

 
194,874

Loss from discontinued operations
 

 

 

 

 

Equity in net income of subsidiaries
 
301,387

 

 

 
(301,387
)
 

Net income (loss)
 
$
194,874

 
$
(881
)
 
$
302,268

 
$
(301,387
)
 
$
194,874

Comprehensive income (loss)
 
$
194,744

 
$
(881
)
 
$
303,652

 
$
(302,771
)
 
$
194,744

2011:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$

 
$
6,182,922

 
$

 
$
6,182,922

Cost of sales
 

 

 
4,805,825

 

 
4,805,825

Gross profit
 

 

 
1,377,097

 

 
1,377,097

Selling, general and administrative expenses
 
15,579

 
1,467

 
756,789

 

 
773,835

Provision for doubtful accounts
 

 

 
98,552

 

 
98,552

Settlement, litigation and other related charges
 

 

 
55,674

 

 
55,674

Other charges
 

 

 
16,093

 

 
16,093

Operating (loss) income
 
(15,579
)
 
(1,467
)
 
449,989

 

 
432,943

Interest expense, net of interest income
 
(158,621
)
 

 
(1,497
)
 

 
(160,118
)
(Loss) income from continuing operations before income taxes
 
(174,200
)
 
(1,467
)
 
448,492

 

 
272,825

Income tax (benefit) expense
 
(66,753
)
 
(562
)
 
178,608

 

 
111,293

(Loss) income from continuing operations
 
(107,447
)
 
(905
)
 
269,884

 

 
161,532

Loss from discontinued operations
 

 

 
(74,608
)
 

 
(74,608
)
Equity in net income of subsidiaries
 
194,371

 

 

 
(194,371
)
 

Net income (loss)
 
$
86,924

 
$
(905
)
 
$
195,276

 
$
(194,371
)
 
$
86,924

Comprehensive income (loss)
 
$
80,952

 
$
(905
)
 
$
190,585

 
$
(189,680
)
 
$
80,952

2010:
 
 

 
 

 
 

 
 

 
 

Net sales
 
$

 
$

 
$
6,030,670

 
$

 
$
6,030,670

Cost of sales
 

 

 
4,694,440

 

 
4,694,440

Gross profit
 

 

 
1,336,230

 

 
1,336,230

Selling, general and administrative expenses
 
9,569

 
1,403

 
736,636

 

 
747,608

Provision for doubtful accounts
 

 

 
136,630

 

 
136,630

Settlement, litigation and other related charges
 

 

 
113,709

 

 
113,709

Other charges
 

 

 
149,129

 

 
149,129

Operating (loss) income
 
(9,569
)
 
(1,403
)
 
200,126

 

 
189,154

Interest expense, net of investment income
 
(162,925
)
 

 
7,279

 

 
(155,646
)
(Loss) income from continuing operations before income taxes
 
(172,494
)
 
(1,403
)
 
207,405

 

 
33,508

Income tax (benefit) expense
 
(64,478
)
 
(524
)
 
84,046

 

 
19,044

(Loss) income from continuing operations
 
(108,016
)
 
(879
)
 
123,359

 

 
14,464

Loss from discontinued operations
 

 

 
(120,573
)
 

 
(120,573
)
Equity in net income of subsidiaries
 
1,907

 

 

 
(1,907
)
 

Net income (loss)
 
$
(106,109
)
 
$
(879
)
 
$
2,786

 
$
(1,907
)
 
$
(106,109
)
Comprehensive income (loss)
 
$
(75,555
)
 
$
(879
)
 
$
(1,021
)
 
$
1,900

 
$
(75,555
)

Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Balance Sheets
(in thousands)
As of December 31, 2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating/ 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
383,674

 
$

 
$
70,539

 
$

 
$
454,213

Restricted cash
 

 

 
1,066

 

 
1,066

Accounts receivable, net (including intercompany)
 

 
204

 
857,052

 
(204
)
 
857,052

Inventories
 

 

 
385,698

 

 
385,698

Deferred income tax benefits, net-current
 

 

 
137,736

 
(1,550
)
 
136,186

Other current assets
 
1,765

 

 
252,879

 

 
254,644

Total current assets
 
385,439

 
204

 
1,704,970

 
(1,754
)
 
2,088,859

Properties and equipment, net
 

 
22

 
282,638

 

 
282,660

Goodwill
 

 

 
4,256,959

 

 
4,256,959

Identifiable intangible assets, net
 

 

 
196,873

 

 
196,873

Other noncurrent assets
 
75,336

 
19

 
88,558

 

 
163,913

Investment in subsidiaries
 
5,453,702

 

 

 
(5,453,702
)
 

Total assets
 
$
5,914,477

 
$
245

 
$
6,529,998

 
$
(5,455,456
)
 
$
6,989,264

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities (including intercompany)
 
$
60,454

 
$
54

 
$
421,710

 
$
(204
)
 
$
482,014

Long-term debt, notes and convertible debentures
 
2,012,807

 

 
17,223

 

 
2,030,030

Deferred income tax liabilities, net-noncurrent
 
335,504

 

 
580,706

 
(1,550
)
 
914,660

Other noncurrent liabilities
 

 

 
56,848

 

 
56,848

Stockholders’ equity
 
3,505,712

 
191

 
5,453,511

 
(5,453,702
)
 
3,505,712

Total liabilities and stockholders’ equity
 
$
5,914,477

 
$
245

 
$
6,529,998

 
$
(5,455,456
)
 
$
6,989,264


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 (including intercompany)
 
$
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, net-noncurrent
 
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 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows
(in thousands)

 
 
For the year ended December 31,
2012:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(88,461
)
 
$

 
$
632,945

 
$
544,484

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(34,873
)
 
(34,873
)
Divestitures of businesses, net
 

 

 
19,207

 
19,207

Capital expenditures
 

 

 
(99,920
)
 
(99,920
)
Marketable securities
 
(25,514
)
 

 
496

 
(25,018
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
 

 

 
1,326

 
1,326

Other
 

 

 
(56
)
 
(56
)
Net cash flows used in investing activities
 
(25,514
)
 

 
(113,820
)
 
(139,334
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on term loans
 
(24,688
)
 

 

 
(24,688
)
Proceeds from long-term borrowings and obligations
 
425,000

 

 

 
425,000

Payments on long-term borrowings and obligations
 
(453,573
)
 

 

 
(453,573
)
Capped Call transaction
 
(48,126
)
 

 

 
(48,126
)
Fees paid for financing activities
 
(7,566
)
 

 

 
(7,566
)
Decrease in cash overdraft balance
 
(12
)
 

 
(14,915
)
 
(14,927
)
Payments for Omnicare common stock repurchases
 
(388,968
)
 

 

 
(388,968
)
Proceeds for stock awards and exercise of stock options, net of stock tendered in payment
 
24,951

 

 

 
24,951

Dividends paid
 
(45,214
)
 

 

 
(45,214
)
Other
 
555,592

 

 
(553,680
)
 
1,912

Net cash flows from  / (used in) financing activities
 
37,396

 

 
(568,595
)
 
(531,199
)
Net decrease in cash and cash equivalents
 
(76,579
)
 

 
(49,470
)
 
(126,049
)
Cash and cash equivalents at beginning of year
 
460,253

 

 
120,009

 
580,262

Cash and cash equivalents at end of year
 
$
383,674

 
$

 
$
70,539

 
$
454,213





















Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows

(in thousands)

 
 
For the year ended December 31,
2011:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(118,642
)
 
$

 
$
668,664

 
$
550,022

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(101,933
)
 
(101,933
)
Divestitures of businesses, net
 

 

 
13,099

 
13,099

Capital expenditures
 

 

 
(62,806
)
 
(62,806
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
 

 

 
(275
)
 
(275
)
Other
 

 

 
(3,496
)
 
(3,496
)
Net cash flows used in investing activities
 

 

 
(155,411
)
 
(155,411
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 
Payments on term loans
 
(5,625
)
 

 

 
(5,625
)
Proceeds from long-term borrowings and obligations
 
600,000

 

 

 
600,000

Payments on long-term borrowings and obligations
 
(777,609
)
 

 

 
(777,609
)
Fees paid for financing activities
 
(13,780
)
 

 

 
(13,780
)
Increase in cash overdraft balance
 
5,921

 

 
5,753

 
11,674

Payments for Omnicare common stock repurchases
 
(140,127
)
 

 

 
(140,127
)
Payments for stock awards and exercise of stock options, net of stock tendered in payment
 
30,712

 

 

 
30,712

Dividends paid
 
(17,217
)
 

 

 
(17,217
)
Other
 
435,842

 


 
(432,702
)
 
3,140

Net cash flows from  / (used in) financing activities
 
118,117

 

 
(426,949
)
 
(308,832
)
Net (decrease) increase in cash and cash equivalents
 
(525
)
 

 
86,304

 
85,779

Less increase in cash and cash equivalents of discontinued operations
 

 

 
1

 
1

(Decrease) increase in cash and cash equivalents of continuing operations
 
(525
)
 

 
86,303

 
85,778

Cash and cash equivalents at beginning of year
 
460,778

 

 
33,706

 
494,484

Cash and cash equivalents at end of year
 
$
460,253

 
$

 
$
120,009

 
$
580,262

Note 20 - Guarantor Subsidiaries - Continued

Condensed Consolidating Statements of Cash Flows

(in thousands)
 
 
For the year ended December 31,
2010:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) / from operating activities
 
$
(86,774
)
 
$

 
$
455,389

 
$
368,615

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(111,812
)
 
(111,812
)
Divestitures of businesses, net
 

 

 

 

Capital expenditures
 

 

 
(23,517
)
 
(23,517
)
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
 

 

 
11,082

 
11,082

Other
 

 

 
(1,805
)
 
(1,805
)
Net cash flows used in investing activities
 

 

 
(126,052
)
 
(126,052
)
Cash flows used in financing activities:
 
 
 
 
 
 
 
 
Payments on term loans
 
(125,000
)
 

 

 
(125,000
)
Proceeds from long-term borrowings and obligations
 
975,000

 

 

 
975,000

Payments on long-term borrowings and obligations
 
(726,533
)
 

 

 
(726,533
)
Fees paid for financing activities
 
(33,249
)
 


 

 
(33,249
)
Increase in cash overdraft balance
 
9,744

 

 
8,477

 
18,221

Payments for Omnicare common stock repurchases
 
(100,942
)
 

 

 
(100,942
)
Payments for stock awards and exercise of stock options, net of stock tendered in payment
 
(13,989
)
 

 

 
(13,989
)
Dividends paid
 
(12,839
)
 

 

 
(12,839
)
Other
 
344,494

 

 
(349,783
)
 
(5,289
)
Net cash flows from  / (used in) financing activities
 
316,686

 

 
(341,306
)
 
(24,620
)
Net increase (decrease) in cash and cash equivalents
 
229,912

 

 
(11,969
)
 
217,943

Less decrease in cash and cash equivalents of discontinued operations
 

 

 
(834
)
 
(834
)
Increase (decrease) in cash and cash equivalents of continuing operations
 
229,912

 

 
(11,135
)
 
218,777

Cash and cash equivalents at beginning of year
 
230,866

 

 
44,841

 
275,707

Cash and cash equivalents at end of year
 
$
460,778

 
$

 
$
33,706

 
$
494,484