XML 39 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries
9 Months Ended
Sep. 30, 2013
Guarantor Subsidiaries [Abstract]  
Schedules Of Condensed Financial Statements [Text Block]

The Company’s 7.75% Senior Subordinated Notes due 2020, 3.75% Convertible Senior Subordinated Notes due 2025, 3.75% Convertible Senior Subordinated Notes due 2042 and the 3.50% Convertible Senior Subordinated Notes, due 2044 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, 2013 and December 31, 2012 for the balance sheets, as well as the three and nine months ended September 30, 2013 and 2012 for the statements of comprehensive income (loss) and the statements of cash flows for the nine months ended September 30, 2013 and 2012.  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 (Loss)
(in thousands)
 
 
For the three months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$
1,550,628

 
$
30,373

 
$

 
$
1,581,001

Cost of sales
 

 
1,193,518

 
17,665

 

 
1,211,183

Gross profit
 

 
357,110

 
12,708

 

 
369,818

Selling, general and administrative expenses
 
1,504

 
189,532

 
4,346

 

 
195,382

Provision for doubtful accounts
 

 
24,699

 
478

 

 
25,177

Settlement, litigation and other related charges
 

 
143,484

 

 

 
143,484

Other charges
 

 
54,361

 
7,271

 

 
61,632

Operating income (loss)
 
(1,504
)
 
(54,966
)
 
613

 

 
(55,857
)
Interest expense, net of investment income
 
(34,583
)
 
(341
)
 
2

 

 
(34,922
)
Income (loss) before income taxes
 
(36,087
)
 
(55,307
)
 
615

 

 
(90,779
)
Income tax (benefit) expense
 
(14,190
)
 
(13,390
)
 
3,110

 

 
(24,470
)
Equity of net income of subsidiaries
 
(44,412
)
 

 

 
44,412

 

Net income (loss)
 
$
(66,309
)
 
$
(41,917
)
 
$
(2,495
)
 
$
44,412

 
$
(66,309
)
Comprehensive income (loss)
 
$
(66,305
)
 
$
(41,917
)
 
$
(2,495
)
 
$
44,412

 
$
(66,305
)
2012:
 
 

 
 

 
 

 
 

 
 

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) before income taxes
 
(38,613
)
 
116,765

 
16,543

 

 
94,695

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

 
2,669

 

 
33,270

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




Note 9 - Guarantor Subsidiaries (Continued)


Summary Consolidating
Statements of Comprehensive Income (Loss)
(in thousands)
 
 
For the nine months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$
4,579,718

 
$
96,183

 
$

 
$
4,675,901

Cost of sales
 

 
3,501,068

 
55,741

 

 
3,556,809

Gross profit
 

 
1,078,650

 
40,442

 

 
1,119,092

Selling, general and administrative expenses
 
3,696

 
582,512

 
14,688

 

 
600,896

Provision for doubtful accounts
 

 
73,301

 
1,448

 

 
74,749

Settlement, litigation and other related charges
 

 
169,615

 

 

 
169,615

Other charges
 

 
89,635

 
7,271

 

 
96,906

Operating income (loss)
 
(3,696
)
 
163,587

 
17,035

 

 
176,926

Interest expense, net of investment income
 
(92,757
)
 
(884
)
 
(364
)
 

 
(94,005
)
Income (loss) before income taxes
 
(96,453
)
 
162,703

 
16,671

 

 
82,921

Income tax (benefit) expense
 
(37,395
)
 
70,770

 
9,282

 

 
42,657

Equity of net income of subsidiaries
 
99,322

 

 

 
(99,322
)
 

Net income
 
$
40,264

 
$
91,933

 
$
7,389

 
$
(99,322
)
 
$
40,264

Comprehensive income
 
$
40,170

 
$
91,933

 
$
7,389

 
$
(99,322
)
 
$
40,170

2012:
 
 

 
 

 
 

 
 

 
 

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

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



Note 9 - Guarantor Subsidiaries (Continued)

Condensed Consolidating Balance Sheets
(in thousands)
As of September 30, 2013:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
428,003

 
$
64,975

 
$
12,709

 
$

 
$
505,687

Restricted cash
 

 
5

 

 

 
5

Accounts receivable, net (including intercompany)
 

 
736,423

 
312,572

 
(307,942
)
 
741,053

Inventories
 

 
414,238

 
7,561

 

 
421,799

Deferred income tax benefits, net-current
 

 
98,294

 

 
(205
)
 
98,089

Other current assets
 
2,683

 
287,807

 
21,736

 

 
312,226

Total current assets
 
430,686

 
1,601,742

 
354,578

 
(308,147
)
 
2,078,859

Properties and equipment, net
 

 
305,542

 
4,683

 

 
310,225

Goodwill
 

 
4,224,637

 
28,824

 

 
4,253,461

Identifiable intangible assets, net
 

 
163,718

 
2,387

 

 
166,105

Other noncurrent assets
 
47,654

 
59,200

 
22

 

 
106,876

Investment in subsidiaries
 
5,194,188

 

 

 
(5,194,188
)
 

Total assets
 
$
5,672,528

 
$
6,354,839

 
$
390,494

 
$
(5,502,335
)
 
$
6,915,526

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities
 
$
584,220

 
$
820,997

 
$
26,725

 
$
(307,942
)
 
$
1,124,000

Long-term debt, notes and convertible debentures
 
1,411,458

 
15,014

 

 

 
1,426,472

Deferred income tax liabilities
 
350,629

 
617,369

 
15,207

 
(205
)
 
983,000

Other noncurrent liabilities
 

 
54,183

 
1,650

 

 
55,833

Stockholders' equity
 
3,326,221

 
4,847,276

 
346,912

 
(5,194,188
)
 
3,326,221

Total liabilities and stockholders' equity
 
$
5,672,528

 
$
6,354,839

 
$
390,494

 
$
(5,502,335
)
 
$
6,915,526

As of December 31, 2012:
 
 

 
 

 
 

 
 

 
 

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
 
$
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
 
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

 
 
 
 
 
 
 
 
 
 
 

Note 9 - Guarantor Subsidiaries (Continued)

Condensed Consolidating Statements of Cash Flows
(in thousands)
 
 
Nine months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) from operating activities
 
$
(42,519
)
 
$
505,815

 
$
(8,631
)
 
$
454,665

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 
(3,798
)
 

 
(3,798
)
Divestiture of businesses, net
 

 
675

 
10,408

 
11,083

Capital expenditures
 

 
(72,832
)
 
(1,295
)
 
(74,127
)
Other
 
(227
)
 
668

 

 
441

Net cash flows (used in) from investing activities
 
(227
)
 
(75,287
)
 
9,113

 
(66,401
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on terms loans
 
(15,938
)
 

 

 
(15,938
)
Payments on long-term borrowings and obligations
 
(190,403
)
 

 

 
(190,403
)
Fees paid for financing activities
 
(4,851
)
 

 

 
(4,851
)
Decrease in cash overdraft balance
 
(10,232
)
 
(1,258
)
 

 
(11,490
)
Payments for Omnicare common stock repurchase
 
(91,259
)
 

 

 
(91,259
)
Dividends paid
 
(43,011
)
 

 

 
(43,011
)
Other
 
442,769

 
(422,607
)
 

 
20,162

Net cash flows from (used in) financing activities
 
87,075

 
(423,865
)
 

 
(336,790
)
Net increase in cash and cash equivalents
 
44,329

 
6,663

 
482

 
51,474

Cash and cash equivalents at beginning of period
 
383,674

 
58,312

 
12,227

 
454,213

Cash and cash equivalents at end of period
 
$
428,003

 
$
64,975

 
$
12,709

 
$
505,687

2012:
 
 

 
 

 
 

 
 

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
)
Divestiture of business, net
 

 
19,207

 

 
19,207

Marketable Securities
 
(25,000
)
 

 

 
(25,000
)
Capital expenditures
 

 
(69,486
)
 
(1,947
)
 
(71,433
)
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


Note 9 - 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, 2013 and December 31, 2012 for the balance sheets, as well as the three and nine months ended September 30, 2013 and 2012 for the statements of comprehensive income (loss) and the statements of cash flows for the nine months ended September 30, 2013 and 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.  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 (Loss)
(in thousands)
 
 
For the three months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$

 
$
1,581,001

 
$

 
$
1,581,001

Cost of sales
 

 

 
1,211,183

 

 
1,211,183

Gross profit
 

 

 
369,818

 

 
369,818

Selling, general and administrative expenses
 
1,504

 
417

 
193,461

 

 
195,382

Provision for doubtful accounts
 

 

 
25,177

 

 
25,177

Settlement, litigation and other related charges
 

 

 
143,484

 

 
143,484

Other charges
 

 

 
61,632

 

 
61,632

Operating income (loss)
 
(1,504
)
 
(417
)
 
(53,936
)
 

 
(55,857
)
Interest expense, net of investment income
 
(34,583
)
 

 
(339
)
 

 
(34,922
)
Income (loss) before income taxes
 
(36,087
)
 
(417
)
 
(54,275
)
 

 
(90,779
)
Income tax (benefit) expense
 
(14,190
)
 
(164
)
 
(10,116
)
 

 
(24,470
)
Equity of net income of subsidiaries
 
(44,412
)
 

 

 
44,412

 

Net income (loss)
 
$
(66,309
)
 
$
(253
)
 
$
(44,159
)
 
$
44,412

 
$
(66,309
)
Comprehensive income (loss)
 
$
(66,305
)
 
$
(253
)
 
$
(44,159
)
 
$
44,412

 
$
(66,305
)
2012:
 
 

 
 

 
 

 
 

 
 

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) before income taxes
 
(38,613
)
 
(364
)
 
133,672

 

 
94,695

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

 

 
33,270

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





Note 9 - Guarantor Subsidiaries (Continued)


Summary Consolidating
Statements of Comprehensive Income (Loss)
(in thousands)
 
 
For the nine months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating / 
Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
Net sales
 
$

 
$

 
$
4,675,901

 
$

 
$
4,675,901

Cost of sales
 

 

 
3,556,809

 

 
3,556,809

Gross profit
 

 

 
1,119,092

 

 
1,119,092

Selling, general and administrative expenses
 
3,696

 
1,233

 
595,967

 

 
600,896

Provision for doubtful accounts
 

 

 
74,749

 

 
74,749

Settlement, litigation and other related charges
 

 

 
169,615

 

 
169,615

Other charges
 

 

 
96,906

 

 
96,906

Operating income (loss)
 
(3,696
)
 
(1,233
)
 
181,855

 

 
176,926

Interest expense, net of investment income
 
(92,757
)
 

 
(1,248
)
 

 
(94,005
)
Income (loss) before income taxes
 
(96,453
)
 
(1,233
)
 
180,607

 

 
82,921

Income tax (benefit) expense
 
(37,395
)
 
(478
)
 
80,530

 

 
42,657

Equity of net income of subsidiaries
 
99,322

 

 

 
(99,322
)
 

Net income (loss)
 
$
40,264

 
$
(755
)
 
$
100,077

 
$
(99,322
)
 
$
40,264

Comprehensive income (loss)
 
$
40,170

 
$
(755
)
 
$
100,077

 
$
(99,322
)
 
$
40,170

2012:
 
 

 
 

 
 

 
 

 
 

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) before income taxes
 
(141,348
)
 
(1,032
)
 
361,585

 

 
219,205

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

 

 
83,349

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





Note 9 - Guarantor Subsidiaries (Continued)

Condensed Consolidating Balance Sheets
(in thousands)
As of September 30, 2013:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Omnicare, Inc. and Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
428,003

 
$

 
$
77,684

 
$

 
$
505,687

Restricted cash
 

 

 
5

 

 
5

Accounts receivable, net (including intercompany)
 

 
190

 
741,053

 
(190
)
 
741,053

Inventories
 

 

 
421,799

 

 
421,799

Deferred income tax benefits, net-current
 

 

 
98,089

 

 
98,089

Other current assets
 
2,683

 

 
309,543

 

 
312,226

Total current assets
 
430,686

 
190

 
1,648,173

 
(190
)
 
2,078,859

Properties and equipment, net
 

 
20

 
310,205

 

 
310,225

Goodwill
 

 

 
4,253,461

 

 
4,253,461

Identifiable intangible assets, net
 

 

 
166,105

 

 
166,105

Other noncurrent assets
 
47,654

 
20

 
59,202

 

 
106,876

Investment in subsidiaries
 
5,194,188

 

 

 
(5,194,188
)
 

Total assets
 
$
5,672,528

 
$
230

 
$
6,437,146

 
$
(5,194,378
)
 
$
6,915,526

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

 
 

 
 

Current liabilities
 
$
584,220

 
$

 
$
539,970

 
$
(190
)
 
$
1,124,000

Long-term debt, notes and convertible debentures
 
1,411,458

 

 
15,014

 

 
1,426,472

Deferred income tax liabilities
 
350,629

 

 
632,371

 

 
983,000

Other noncurrent liabilities
 

 

 
55,833

 

 
55,833

Stockholders' equity
 
3,326,221

 
230

 
5,193,958

 
(5,194,188
)
 
3,326,221

Total liabilities and stockholders' equity
 
$
5,672,528

 
$
230

 
$
6,437,146

 
$
(5,194,378
)
 
$
6,915,526

As of December 31, 2012:
 
 

 
 

 
 

 
 

 
 

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
 
$
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
 
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

 
 
 
 
 
 
 
 
 
 
 

Note 9 - Guarantor Subsidiaries (Continued)

Condensed Consolidating Statements of Cash Flows - Unaudited
(in thousands)
 
 
Nine months ended September 30,
2013:
 
Parent
 
Guarantor Subsidiary
 
Non-Guarantor Subsidiaries
 
Omnicare, Inc. and Subsidiaries
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net cash flows (used in) from operating activities
 
$
(42,519
)
 
$

 
$
497,184

 
$
454,665

Cash flows from investing activities:
 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash received
 

 

 
(3,798
)
 
(3,798
)
Disposition of businesses
 

 

 
11,083

 
11,083

Capital expenditures
 

 

 
(74,127
)
 
(74,127
)
Other
 
(227
)
 

 
668

 
441

Net cash flows used in investing activities
 
(227
)
 

 
(66,174
)
 
(66,401
)
Cash flows from financing activities:
 
 

 
 

 
 

 
 

Payments on terms loans
 
(15,938
)
 

 

 
(15,938
)
Payments on long-term borrowings and obligations
 
(190,403
)
 

 

 
(190,403
)
Fees paid for financing activities
 
(4,851
)
 

 

 
(4,851
)
Decrease in cash overdraft balance
 
(10,232
)
 

 
(1,258
)
 
(11,490
)
Payments for Omnicare common stock repurchase
 
(91,259
)
 

 

 
(91,259
)
Dividends paid
 
(43,011
)
 

 

 
(43,011
)
Other
 
442,769

 

 
(422,607
)
 
20,162

Net cash flows from (used in) financing activities
 
87,075

 

 
(423,865
)
 
(336,790
)
Net increase in cash and cash equivalents
 
44,329

 

 
7,145

 
51,474

Cash and cash equivalents at beginning of period
 
383,674

 

 
70,539

 
454,213

Cash and cash equivalents at end of period
 
$
428,003

 
$

 
$
77,684

 
$
505,687

2012:
 
 

 
 

 
 

 
 

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
)
Divestiture of business, net
 

 

 
19,207

 
19,207

Marketable securities
 
(25,000
)
 

 

 
(25,000
)
Capital expenditures
 

 

 
(71,433
)
 
(71,433
)
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