XML 17 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Sep. 28, 2012
Sep. 30, 2011
Sep. 28, 2012
Sep. 30, 2011
Mar. 30, 2012
Assets, Current [Abstract]          
Cash and cash equivalents $ 122,351 $ 34,848 $ 122,351 $ 34,848  
Accounts receivable, net 194,255   194,255   189,542
Inventories 165,629   165,629   147,198
Intercompany receivable (payable) 0   0   0
Prepaid expenses and other current assets 52,724   52,724   44,186
Assets held for sale 281,163 [1]   281,163 [1]   277,378 [1]
Total current assets 816,122   816,122   821,456
Property and equipment, net 84,008   84,008   80,151
Other Assets, Noncurrent [Abstract]          
Goodwill 142,473   142,473   109,457
Intangibles, net 52,802   52,802   33,546
Investment in subsidiaries 0   0   0
Other assets 116,564   116,564   111,360
Total assets 1,211,969 [1]   1,211,969 [1]   1,155,970 [1]
Liabilities, Current [Abstract]          
Accounts payable 132,071   132,071   118,719
Accrued expenses 36,096   36,096   37,436
Other current liabilities 12,635   12,635   8,015
Liabilities held for sale 47,186 [1]   47,186 [1]   37,640 [1]
Total current liabilities 227,988   227,988   201,810
Revolving line of credit and long-term debt, excluding current portion 459,845   459,845   454,916
Other noncurrent liabilities 112,937   112,937   108,433
Total liabilities 800,770 [1]   800,770 [1]   765,159
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 407,600   407,600   387,128
Noncontrolling interest 3,599   3,599   3,683
Total equity 411,199   411,199   390,811
Total liabilities and equity 1,211,969   1,211,969   1,155,970
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 420,798 391,710 830,187 772,201  
Cost of goods sold 278,622 261,784 551,722 519,601  
Gross profit 142,176 129,926 278,465 252,600  
General and administrative expenses 78,270 67,663 157,952 139,611  
Selling expenses 36,935 32,219 72,288 62,979  
Equity earnings of subsidiaries 0 0 0 0  
Income from operations 26,971 30,044 48,225 50,010  
Other Income (Expense) [Abstract]          
Interest expense (8,538) (4,611) (17,042) (9,081)  
Interest Income 13 17 27 44  
Other income, net 243 437 723 969  
Other expense, net (8,282) (4,157) (16,292) (8,068)  
(Loss) income from continuing operations before provision for income taxes 18,689 25,887 31,933 41,942  
(Benefit) provision for income taxes 5,896 9,540 10,294 15,439  
Income from continuing operations 12,793 16,347 21,639 26,503  
Income (loss) from discontinued operations, net of taxes 2,604 3,778 4,291 7,767  
Net income 15,397 20,125 25,930 34,270  
Net loss attributable to noncontrolling interest 127 94 (84) 49  
Net income attributable to PSS World Medical, Inc. 15,270 20,031 26,014 34,221  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     48,462 57,483  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (68,738) (10,036)  
Capital expenditures     (11,034) (9,688)  
Other     (170) (48)  
Net cash used in investing activities, discontinued operations     (1,230) (1,530)  
Net cash used in investing activities     (81,172) (21,302)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     (7,740) (80,905)  
Excess tax benefits from stock-based compensation arrangements     315 1,269  
Payment for debt issuance costs     (676) 0  
Proceeds from exercise of stock options     10 337  
Proceeds from borrowings on the revolving line of credit     0 131,583  
Repayments on the revolving line of credit     0 (81,583)  
Payment of contingent consideration on business acquisitions     0 (1,000)  
Payments under capital lease obligations     0 (360)  
Intercompany dividend     0 0  
Net cash used in financing activities, discontinued operations     0 (22)  
Net cash used in financing activities     (8,091) (30,681)  
Net (decrease) increase in cash and cash equivalents     (40,801) 5,500  
Cash and cash equivalents, beginning of period     163,152 29,348  
Cash and cash equivalents, end of period 122,351 34,848 122,351 34,848  
Parent Company [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 47,515 14,204 47,515 14,204  
Accounts receivable, net 133,691   133,691   137,214
Inventories 120,559   120,559   113,635
Intercompany receivable (payable) 369,087   369,087   290,404
Prepaid expenses and other current assets 47,374   47,374   39,483
Assets held for sale 27,911   27,911   26,975
Total current assets 746,137   746,137   725,159
Property and equipment, net 38,427   38,427   39,854
Other Assets, Noncurrent [Abstract]          
Goodwill 33,101   33,101   31,319
Intangibles, net 9,883   9,883   10,435
Investment in subsidiaries 169,019   169,019   184,218
Other assets 100,202   100,202   95,951
Total assets 1,096,769   1,096,769   1,086,936
Liabilities, Current [Abstract]          
Accounts payable 107,440   107,440   122,254
Accrued expenses 17,455   17,455   20,211
Other current liabilities 1,957   1,957   2,667
Liabilities held for sale 5,468   5,468   4,025
Total current liabilities 132,320   132,320   149,157
Revolving line of credit and long-term debt, excluding current portion 459,845   459,845   454,916
Other noncurrent liabilities 93,405   93,405   92,052
Total liabilities 685,570   685,570   696,125
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 411,199   411,199   390,811
Noncontrolling interest 0   0   0
Total equity 411,199   411,199   390,811
Total liabilities and equity 1,096,769   1,096,769   1,086,936
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 298,495 293,019 596,655 579,863  
Cost of goods sold 209,910 208,033 421,217 413,832  
Gross profit 88,585 84,986 175,438 166,031  
General and administrative expenses 51,038 47,286 105,331 98,259  
Selling expenses 27,254 25,130 53,711 48,967  
Equity earnings of subsidiaries 10,490 7,184 16,452 11,194  
Income from operations 20,783 19,754 32,848 29,999  
Other Income (Expense) [Abstract]          
Interest expense (8,531) (4,483) (17,024) (8,807)  
Interest Income 351 324 705 667  
Other income, net 83 295 378 608  
Other expense, net (8,097) (3,864) (15,941) (7,532)  
(Loss) income from continuing operations before provision for income taxes 12,686 15,890 16,907 22,467  
(Benefit) provision for income taxes (7,694) (3,272) (16,698) (9,716)  
Income from continuing operations 20,380 19,162 33,605 32,183  
Income (loss) from discontinued operations, net of taxes 1,152 958 2,307 2,077  
Net income 21,532 20,120 35,912 34,260  
Net loss attributable to noncontrolling interest 0 0 0 0  
Net income attributable to PSS World Medical, Inc. 21,532 20,120 35,912 34,260  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     (79,189) 12,283  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (2,509) (334)  
Capital expenditures     (1,749) (1,458)  
Other     (28) (48)  
Net cash used in investing activities, discontinued operations     (37) (23)  
Net cash used in investing activities     (4,323) (1,863)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     (7,740) (80,905)  
Excess tax benefits from stock-based compensation arrangements     315 1,269  
Payment for debt issuance costs     (676)    
Proceeds from exercise of stock options     10 337  
Proceeds from borrowings on the revolving line of credit       131,583  
Repayments on the revolving line of credit       (81,583)  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       (18)  
Intercompany dividend     21,670 19,200  
Net cash used in financing activities, discontinued operations     0 0  
Net cash used in financing activities     13,579 (10,117)  
Net (decrease) increase in cash and cash equivalents     (69,933) 303  
Cash and cash equivalents, beginning of period     117,448 13,901  
Cash and cash equivalents, end of period 47,515 14,204 47,515 14,204  
Guarantor Subsidiaries [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 18,087 8,617 18,087 8,617  
Accounts receivable, net 60,564   60,564   22,591
Inventories 44,813   44,813   33,310
Intercompany receivable (payable) (337,760)   (337,760)   (253,925)
Prepaid expenses and other current assets 4,647   4,647   4,590
Assets held for sale 253,886   253,886   250,522
Total current assets 44,237   44,237   70,617
Property and equipment, net 45,491   45,491   40,189
Other Assets, Noncurrent [Abstract]          
Goodwill 109,372   109,372   78,138
Intangibles, net 42,919   42,919   23,111
Investment in subsidiaries 32,846   32,846   23,942
Other assets 16,326   16,326   15,373
Total assets 291,191   291,191   251,370
Liabilities, Current [Abstract]          
Accounts payable 24,201   24,201   (4,121)
Accrued expenses 18,596   18,596   17,176
Other current liabilities 10,692   10,692   5,348
Liabilities held for sale 43,214   43,214   36,456
Total current liabilities 96,703   96,703   54,859
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 19,532   19,532   16,381
Total liabilities 116,235   116,235   71,240
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 174,406   174,406   179,536
Noncontrolling interest 550   550   594
Total equity 174,956   174,956   180,130
Total liabilities and equity 291,191   291,191   251,370
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 120,368 95,681 220,580 185,977  
Cost of goods sold 67,339 53,129 118,713 104,537  
Gross profit 53,029 42,552 101,867 81,440  
General and administrative expenses 26,073 19,394 50,347 39,444  
Selling expenses 9,681 7,089 18,577 14,012  
Equity earnings of subsidiaries 5,584 1,483 8,860 3,347  
Income from operations 22,859 17,552 41,803 31,331  
Other Income (Expense) [Abstract]          
Interest expense (7) (128) (18) (274)  
Interest Income (338) (307) (678) (623)  
Other income, net 161 146 347 373  
Other expense, net (184) (289) (349) (524)  
(Loss) income from continuing operations before provision for income taxes 22,675 17,263 41,454 30,807  
(Benefit) provision for income taxes 13,590 12,812 26,992 25,155  
Income from continuing operations 9,085 4,451 14,462 5,652  
Income (loss) from discontinued operations, net of taxes 1,405 2,733 1,990 5,542  
Net income 10,490 7,184 16,452 11,194  
Net loss attributable to noncontrolling interest (29) 84 (44) 55  
Net income attributable to PSS World Medical, Inc. 10,519 7,100 16,496 11,139  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     103,101 45,018  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (66,229) (9,702)  
Capital expenditures     (9,284) (8,227)  
Other     (142) 0  
Net cash used in investing activities, discontinued operations     (1,218) (1,476)  
Net cash used in investing activities     (76,873) (19,405)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0    
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       (1,000)  
Payments under capital lease obligations       (342)  
Intercompany dividend     (21,670) (19,200)  
Net cash used in financing activities, discontinued operations     0 (22)  
Net cash used in financing activities     (21,670) (20,564)  
Net (decrease) increase in cash and cash equivalents     4,558 5,049  
Cash and cash equivalents, beginning of period     13,529 3,568  
Cash and cash equivalents, end of period 18,087 8,617 18,087 8,617  
Non-Guarantor Subsidiaries [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 56,749 12,027 56,749 12,027  
Accounts receivable, net 0   0   29,737
Inventories 257   257   253
Intercompany receivable (payable) (23,111)   (23,111)   (37,043)
Prepaid expenses and other current assets 703   703   113
Assets held for sale 2,080   2,080   2,526
Total current assets 36,678   36,678   27,761
Property and equipment, net 90   90   108
Other Assets, Noncurrent [Abstract]          
Goodwill 0   0   0
Intangibles, net 0   0   0
Investment in subsidiaries 0   0   0
Other assets 36   36   36
Total assets 36,804   36,804   27,905
Liabilities, Current [Abstract]          
Accounts payable 430   430   586
Accrued expenses 45   45   49
Other current liabilities (14)   (14)   0
Liabilities held for sale 3,308   3,308   3,095
Total current liabilities 3,769   3,769   3,730
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 0   0   0
Total liabilities 3,769   3,769   3,730
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 33,035   33,035   24,175
Noncontrolling interest 0   0   0
Total equity 33,035   33,035   24,175
Total liabilities and equity 36,804   36,804   27,905
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 30,331 3,010 53,475 6,361  
Cost of goods sold 23,629 622 42,323 1,232  
Gross profit 6,702 2,388 11,152 5,129  
General and administrative expenses 1,159 983 2,274 1,908  
Selling expenses 0 0 0 0  
Equity earnings of subsidiaries 0 0 0 0  
Income from operations 5,543 1,405 8,878 3,221  
Other Income (Expense) [Abstract]          
Interest expense 0 0 0 0  
Interest Income 0 0 0 0  
Other income, net (1) (4) (2) (12)  
Other expense, net (1) (4) (2) (12)  
(Loss) income from continuing operations before provision for income taxes 5,542 1,401 8,876 3,209  
(Benefit) provision for income taxes 0 0 0 0  
Income from continuing operations 5,542 1,401 8,876 3,209  
Income (loss) from discontinued operations, net of taxes 42 82 (16) 138  
Net income 5,584 1,483 8,860 3,347  
Net loss attributable to noncontrolling interest 0 0 0 0  
Net income attributable to PSS World Medical, Inc. 5,584 1,483 8,860 3,347  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     24,472 148  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     0 0  
Capital expenditures     (1) (3)  
Other     0 0  
Net cash used in investing activities, discontinued operations     25 (31)  
Net cash used in investing activities     24 (34)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0    
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       0  
Intercompany dividend     0 0  
Net cash used in financing activities, discontinued operations     78 34  
Net cash used in financing activities     78 34  
Net (decrease) increase in cash and cash equivalents     24,574 148  
Cash and cash equivalents, beginning of period     32,175 11,879  
Cash and cash equivalents, end of period 56,749 12,027 56,749 12,027  
Consolidation, Eliminations [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 0 0 0 0  
Accounts receivable, net 0   0   0
Inventories 0   0   0
Intercompany receivable (payable) (8,216)   (8,216)   564
Prepaid expenses and other current assets 0   0   0
Assets held for sale (2,714)   (2,714)   (2,645)
Total current assets (10,930)   (10,930)   (2,081)
Property and equipment, net 0   0   0
Other Assets, Noncurrent [Abstract]          
Goodwill 0   0   0
Intangibles, net 0   0   0
Investment in subsidiaries (201,865)   (201,865)   (208,160)
Other assets 0   0   0
Total assets (212,795)   (212,795)   (210,241)
Liabilities, Current [Abstract]          
Accounts payable 0   0   0
Accrued expenses 0   0   0
Other current liabilities 0   0   0
Liabilities held for sale (4,804)   (4,804)   (5,936)
Total current liabilities (4,804)   (4,804)   (5,936)
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 0   0   0
Total liabilities (4,804)   (4,804)   (5,936)
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity (211,040)   (211,040)   (207,394)
Noncontrolling interest 3,049   3,049   3,089
Total equity (207,991)   (207,991)   (204,305)
Total liabilities and equity (212,795)   (212,795)   (210,241)
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales (28,396) 0 (40,523) 0  
Cost of goods sold (22,256) 0 (30,531) 0  
Gross profit (6,140) 0 (9,992) 0  
General and administrative expenses 0 0 0 0  
Selling expenses 0 0 0 0  
Equity earnings of subsidiaries (16,074) (8,667) (25,312) (14,541)  
Income from operations (22,214) (8,667) (35,304) (14,541)  
Other Income (Expense) [Abstract]          
Interest expense 0 0 0 0  
Interest Income 0 0 0 0  
Other income, net 0 0 0 0  
Other expense, net 0 0 0 0  
(Loss) income from continuing operations before provision for income taxes (22,214) (8,667) (35,304) (14,541)  
(Benefit) provision for income taxes 0 0 0 0  
Income from continuing operations (22,214) (8,667) (35,304) (14,541)  
Income (loss) from discontinued operations, net of taxes 5 5 10 10  
Net income (22,209) (8,662) (35,294) (14,531)  
Net loss attributable to noncontrolling interest 156 10 (40) (6)  
Net income attributable to PSS World Medical, Inc. (22,365) (8,672) (35,254) (14,525)  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     78 34  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     0 0  
Capital expenditures     0 0  
Other     0 0  
Net cash used in investing activities, discontinued operations     0 0  
Net cash used in investing activities     0 0  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0    
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       0  
Intercompany dividend     0 0  
Net cash used in financing activities, discontinued operations     (78) (34)  
Net cash used in financing activities     (78) (34)  
Net (decrease) increase in cash and cash equivalents     0 0  
Cash and cash equivalents, beginning of period     0 0  
Cash and cash equivalents, end of period $ 0 $ 0 $ 0 $ 0  
[1] See Footnote 4, Variable Interest Entity, for discussion of the assets and liabilities related to the Company’s consolidated variable interest entities. See Footnote 3, Discontinued Operations, for discussion of assets and liabilities held for sale.