(d)
|
Exhibits.
|
99.1
|
Selected Financial Data
|
99.2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
99.3
|
Financial Statements and Supplementary Data
|
99.4
|
Computation of Ratio of Earnings to Fixed Charges
|
99.5
|
Consent of PricewaterhouseCoopers, LLP
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T
|
By:
|
/s/ John L. Workman
|
|
Name:
Title:
|
John L. Workman
President and
Chief Financial Officer
|
Five-Year Summary of Selected Financial Data
|
||||||||||||||||||||
Omnicare, Inc. and Subsidiary Companies
|
||||||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||||||
For the years ended and at December 31,
|
||||||||||||||||||||
2010 (a)
|
2009 (a)
|
2008 (a)
|
2007 (a)
|
2006 (a)
|
||||||||||||||||
INCOME STATEMENT DATA:(b)
|
||||||||||||||||||||
Net sales
|
$ | 6,030,670 | $ | 6,001,053 | $ | 5,992,450 | $ | 5,894,572 | $ | 6,183,690 | ||||||||||
Income from continuing operations
|
$ | 14,464 | $ | 234,695 | $ | 131,301 | $ | 91,016 | $ | 163,393 | ||||||||||
Discontinued operations
|
(120,573 | ) | (22,772 | ) | 9,172 | 8,589 | 6,825 | |||||||||||||
Net income (loss)
|
$ | (106,109 | ) | $ | 211,923 | $ | 140,473 | $ | 99,605 | $ | 170,218 | |||||||||
Earnings (loss) per common share data - Basic (c):
|
||||||||||||||||||||
Continuing operations
|
$ | 0.12 | $ | 2.00 | $ | 1.12 | $ | 0.76 | $ | 1.38 | ||||||||||
Discontinued operations
|
(1.04 | ) | (0.19 | ) | 0.08 | 0.07 | 0.06 | |||||||||||||
Net income
|
$ | (0.91 | ) | $ | 1.81 | $ | 1.20 | $ | 0.83 | $ | 1.44 | |||||||||
Earnings (loss) per common share data - Diluted (c):
|
||||||||||||||||||||
Continuing operations
|
$ | 0.13 | $ | 2.00 | $ | 1.11 | $ | 0.75 | $ | 1.34 | ||||||||||
Discontinued operations
|
(1.03 | ) | (0.19 | ) | 0.08 | 0.07 | 0.06 | |||||||||||||
Net income
|
$ | (0.91 | ) | $ | 1.80 | $ | 1.19 | $ | 0.82 | $ | 1.39 | |||||||||
Dividends per common share
|
$ | 0.11 | $ | 0.09 | $ | 0.09 | $ | 0.09 | $ | 0.09 | ||||||||||
Weighted average number of common shares outstanding:
|
||||||||||||||||||||
Basic
|
116,348 | 117,094 | 117,466 | 119,380 | 118,480 | |||||||||||||||
Diluted
|
116,927 | 117,777 | 118,313 | 121,258 | 122,536 | |||||||||||||||
BALANCE SHEET DATA (at end of period):
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 494,484 | $ | 275,707 | $ | 214,666 | $ | 274,200 | $ | 137,631 | ||||||||||
Working capital (current assets less current liabilities)
|
1,863,542 | 1,601,790 | 1,731,225 | 1,803,990 | 1,872,427 | |||||||||||||||
Goodwill
|
4,234,821 | 4,152,255 | 4,091,971 | 4,179,192 | 4,063,313 | |||||||||||||||
Total assets
|
7,363,413 | 7,324,104 | 7,450,245 | 7,583,370 | 7,387,126 | |||||||||||||||
Long-term debt (excluding current portion), net of swaps (d)
|
2,106,758 | 1,980,239 | 2,352,822 | 2,416,113 | 2,525,030 | |||||||||||||||
Stockholders' equity (d)
|
3,815,944 | 3,875,993 | 3,654,869 | 3,540,823 | 3,427,022 | |||||||||||||||
OTHER FINANCIAL DATA:
|
||||||||||||||||||||
Net cash flows from operating activities of continuing operations
|
$ | 368,903 | $ | 480,715 | $ | 433,589 | $ | 500,007 | $ | 110,069 | ||||||||||
EBITDA from continuing operations(e)
|
310,164 | 579,456 | 489,026 | 432,519 | 580,589 | |||||||||||||||
Net cash flows used by investing activities of continuing operations
|
(125,506 | ) | (142,646 | ) | (281,221 | ) | (192,603 | ) | (124,814 | ) | ||||||||||
Capital expenditures(f)
|
(23,517 | ) | (29,231 | ) | (57,041 | ) | (40,985 | ) | (29,193 | ) | ||||||||||
Net cash flows from financing activities of continuing operations
|
(18,652 | ) | (275,929 | ) | (208,706 | ) | (173,747 | ) | (59,638 | ) |
(a)
|
Certain amounts for all periods presented have been recast to present the Company’s Contract Research Services business (“CRO Services”) and Tidewater Group Purchasing Organization (“Tidewater”) as discontinued operations. See the “Description of Business and Summary of Significant Accounting Policies” note of the Notes to Consolidated Financial Statements in Exhibit 99.3 of this filing.
|
(b)
|
The following aftertax charges are included in net income for the years ended December 31 (in thousands):
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||||||||||
Restructuring and other related charges
|
$ | 11,257 | $ | 11,439 | $ | 20,870 | $ | 15,643 | $ | 17,010 | ||||||||||
Settlement, litigation and other related charges
|
85,016 | 53,589 | 68,724 | 26,380 | 100,507 | |||||||||||||||
Goodwill and other asset impairment charges
|
13,900 | - | - | - | - | |||||||||||||||
Separation, employee benefit plan termination and related costs
|
40,553 | - | - | - | - | |||||||||||||||
Amortization of discount on convertible notes
|
18,495 | 17,309 | 16,220 | 15,037 | 13,940 | |||||||||||||||
Provision for doubtful accounts
|
30,371 | - | - | - | - | |||||||||||||||
Debt redemption loss and costs - total
|
26,077 | - | - | - | - | |||||||||||||||
Other expense
|
7,182 | 3,646 | 3,940 | 10,669 | 25,150 | |||||||||||||||
Total
|
$ | 232,851 | $ | 85,983 | $ | 109,754 | $ | 67,729 | $ | 156,607 | ||||||||||
Total tax impact (1)
|
$ | 116,816 | $ | 45,150 | $ | 55,981 | $ | 41,137 | $ | 57,853 | ||||||||||
For the 2010, 2009 and 2008 years data above, see the respective note at Exhibit 99.3 of this Filing. For the 2007 and 2006 years data, see that year's
|
||||||||||||||||||||
consolidated financial statements for additional information on the nature of these charges.
|
||||||||||||||||||||
(1) The tax effect was calculated by multiplying the tax-deductible pretax amounts by the appropriate effective tax rate.
|
(c)
|
Earnings per share for continuing operations, discontinued operations and net income are reported independently for each amount presented. Accordingly, the sum of the individual amounts may not necessarily equal the separately calculated amounts for the corresponding period.
|
(d)
|
In the second quarter of 2010, the Company completed its offering of $400 million aggregate principal amount of 7.75% senior subordinated notes due 2020 (the “7.75% Notes”). A portion of the net proceeds from the issuance of the 7.75% Notes was used to purchase all $225 million of the Company’s 6.75% Senior Subordinated Notes due 2013 (the “6.75% Notes”). In the fourth quarter of 2010, the Company completed its offering of $575 million of aggregate principal amount of 3.75% Convertible Senior Subordinated Notes due 2025 (the “3.75% Convertible Notes”). A portion of the net proceeds were used to purchase $525 million of the Company’s 3.25% Convertible Debentures. See the “Debt” note of the Notes to Consolidated Financial Statements in Exhibit 99.3, of this Filing for further information on these transactions.
|
(e)
|
“EBITDA” represents earnings before interest (net of investment income), income taxes, depreciation and amortization. Omnicare uses EBITDA primarily as an indicator of the Company’s ability to service its debt, and believes that certain investors find EBITDA to be a useful financial measure for the same purpose. However, EBITDA does not represent net cash flows from operating activities, as defined by United States Generally Accepted Accounting Principles (“U.S. GAAP”), and should not be considered as a substitute for operating cash flows as a measure of liquidity. Omnicare’s calculation of EBITDA may differ from the calculation of EBITDA by others. The following is a reconciliation of EBITDA to net cash flows from operating activities for the years ended December 31 (in thousands):
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||||||||||
EBITDA from continuing operations
|
$ | 310,164 | $ | 579,456 | $ | 489,026 | $ | 432,519 | $ | 580,589 | ||||||||||
(Subtract)/add:
|
||||||||||||||||||||
Interest expense, net of
|
||||||||||||||||||||
investment income
|
(126,110 | ) | (110,223 | ) | (133,269 | ) | (154,351 | ) | (158,700 | ) | ||||||||||
Income tax provision
|
(19,044 | ) | (96,856 | ) | (88,309 | ) | (57,888 | ) | (125,433 | ) | ||||||||||
Write-off of debt issuance costs
|
6,636 | - | - | - | - | |||||||||||||||
Debt redemption tender offer premiums
|
(7,591 | ) | - | - | - | - | ||||||||||||||
Goodwill and other asset impairment charges
|
22,884 | - | - | - | - | |||||||||||||||
Benefit plan termination and related costs
|
25,187 | - | - | - | - | |||||||||||||||
Loss on debt extinguishment
|
25,552 | - | - | - | - | |||||||||||||||
Changes in assets and liabilities, net of effects from acquisition and divestiture of businesses
|
108,273 | 17,680 | 110,100 | 249,809 | (259,822 | ) | ||||||||||||||
Deferred tax provision
|
22,952 | 90,658 | 56,041 | 29,918 | 73,435 | |||||||||||||||
Net cash flows from operating activities of continuing operations
|
368,903 | 480,715 | 433,589 | 500,007 | 110,069 | |||||||||||||||
Net cash flows from operating activities of discontinued operations
|
(288 | ) | 3,079 | 4,608 | 5,522 | (1,549 | ) | |||||||||||||
Net cash flows from operating activities
|
$ | 368,615 | $ | 483,794 | $ | 438,197 | $ | 505,529 | $ | 108,520 |
(f)
|
Primarily represents the purchase of computer equipment and software; machinery and equipment; and furniture, fixtures and leasehold improvements.
|
For the years ended December 31,
|
||||||||||||
2010 (a)
|
2009 (a)
|
2008 (a)
|
||||||||||
Net sales
|
$ | 6,030,670 | $ | 6,001,053 | $ | 5,992,450 | ||||||
Gross profit
|
1,336,230 | 1,434,216 | 1,473,805 | |||||||||
Selling, general and administrative expenses
|
747,608 | 766,172 | 854,482 | |||||||||
Provision for doubtful accounts
|
136,630 | 92,495 | 106,240 | |||||||||
Investment income
|
9,610 | 9,670 | 9,782 | |||||||||
Interest expense
|
(135,720 | ) | (119,893 | ) | (143,051 | ) | ||||||
Effective income tax rate
|
56.8 | % | 29.2 | % | 40.2 | % | ||||||
Income from continuing operations
|
$ | 14,464 | $ | 234,695 | $ | 131,301 | ||||||
Income (loss) from discontinued operations
|
(120,573 | ) | (22,772 | ) | 9,172 | |||||||
Net income (loss)
|
$ | (106,109 | ) | $ | 211,923 | $ | 140,473 | |||||
Earnings (loss) per common share data - Basic(b):
|
||||||||||||
Continuing operations
|
$ | 0.12 | $ | 2.00 | $ | 1.12 | ||||||
Discontinued operations
|
(1.04 | ) | (0.19 | ) | 0.08 | |||||||
Net income (loss)
|
$ | (0.91 | ) | $ | 1.81 | $ | 1.20 | |||||
Earnings (loss) per common share data - Diluted(b):
|
||||||||||||
Continuing operations
|
$ | 0.13 | $ | 2.00 | $ | 1.11 | ||||||
Discontinued operations
|
(1.03 | ) | (0.19 | ) | 0.08 | |||||||
Net income (loss)
|
$ | (0.91 | ) | $ | 1.80 | $ | 1.19 | |||||
EBITDA from continuing operations(c)
|
$ | 310,164 | $ | 579,456 | $ | 489,026 |
(a)
|
Certain amounts for all periods presented have been recast to present the Company's Contract Reaserch Services business ("CRO Services") and Tidewater Group Purchasing Organization ("Tidewater") as discontinued operations. See the "Description of Business and Summary of Significant Accounting Policies" note of the Notes to Consolidated Financial Statements in Exhibit 99.3 of this filing.
|
(b)
|
Earnings per share for continuing operations, discontinued operations and net income are reported independently for each amount presented. Accordingly, the sum of the individual amounts may not necessarily equal the separately calculated amounts for the corresponding period.
|
(c)
|
See Five-Year Summary of Selected Financial Data for a reconciliation of EBITDA to net cash flows from operating activities at Exhibit 99.1 of this Filing.
|
December 31,
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Provision for doubtful accounts (i)
|
$ | 48,500 | $ | - | $ | - | ||||||
Restructuring and other related charges (ii)
|
17,165 | 19,814 | 34,089 | |||||||||
Settlement, litigation and other related charges (iii)
|
113,709 | 77,449 | 99,267 | |||||||||
Goodwill and other asset impairment charges (iv)
|
22,884 | - | - | |||||||||
Separation, benefit plan termination and related costs (v)
|
64,760 | - | - | |||||||||
Other miscellaneous charges, net (vi)
|
42,422 | 5,893 | 6,445 | |||||||||
Amortization of discount on convertible notes (vii)
|
29,536 | 27,977 | 25,934 | |||||||||
Debt redemption costs - interest expense (vii)
|
14,297 | - | - | |||||||||
Gain on sale of rabbi trust assets (viii)
|
(3,606 | ) | - | - | ||||||||
Total special items
|
$ | 349,667 | $ | 131,133 | $ | 165,735 |
(i)
|
See further discussion at the “Accounts Receivable” caption of the “Description of Business and Summary of Significant Accounting Policies” note of the Notes to Consolidated Financial Statements.
|
(ii)
|
See further discussion at the “Restructuring and Other Related Charges” note of the Notes to Consolidated Financial Statements.
|
(iii)
|
See further discussion at the “Commitments and Contingencies” note of the Notes to Consolidated Financial Statements.
|
(iv)
|
See further discussion at the “Goodwill and Other Intangible Assets” note of the Notes to Consolidated Financial Statements.
|
(v)
|
See further discussion at the “Separation, Benefit Plan Termination and Related Costs” note of the Notes to Consolidated Financial Statements.
|
(vi)
|
See further discussion at the “Other Miscellaneous Charges” caption of the “Description of Business and Summary of Significant Accounting Policies” note of the Notes to Consolidated Financial Statements.
|
(vii)
|
See further discussion at the “Debt” note of the Notes to Consolidated Financial Statements.
|
(viii)
|
See further discussion at the “Employee Benefit Plans” note of the Notes to Consolidated Financial Statements.
|
Total
|
Less Than 1 Year
|
1-3 Years
|
4-5 Years
|
After 5 Years
|
||||||||||||||||
Debt obligations(a)
|
$ | 2,547,500 | $ | - | $ | 250,000 | $ | 525,000 | $ | 1,772,500 | ||||||||||
Capital lease obligations(a)
|
13,961 | 3,537 | 6,419 | 3,991 | 14 | |||||||||||||||
Operating lease obligations
|
129,454 | 29,975 | 50,351 | 32,674 | 16,454 | |||||||||||||||
Purchase obligations(b)
|
41,824 | 36,115 | 5,320 | 389 | - | |||||||||||||||
Other current obligations(c)
|
315,923 | 315,923 | - | - | - | |||||||||||||||
Other long-term obligations(d)
|
109,074 | - | 68,999 | 20,439 | 19,636 | |||||||||||||||
Subtotal
|
3,157,736 | 385,550 | 381,089 | 582,493 | 1,808,604 | |||||||||||||||
Future interest relating to debt and
|
||||||||||||||||||||
capital lease obligations(e)
|
1,380,201 | 119,471 | 229,496 | 205,669 | 825,565 | |||||||||||||||
Total contractual cash obligations(f)
|
$ | 4,537,937 | $ | 505,021 | $ | 610,585 | $ | 788,162 | $ | 2,634,169 |
(a)
|
The noted obligation amounts represent the principal portion of the associated debt obligations. Details of the Company’s outstanding debt instruments, including the impact of recent refinancing activities, can be found in the “Debt” note of the Notes to Consolidated Financial Statements.
|
(b)
|
Purchase obligations primarily consist of open inventory purchase orders, as well as obligations for other goods and services, at period end.
|
(d)
|
Other long-term obligations are largely comprised of pension and excess benefit plan obligations, acquisition-related liabilities, as well as accruals relating to uncertain tax positions.
|
(e)
|
Represents estimated future interest costs based on the stated fixed interest rate of the debt, or the variable interest rate in effect at period end for variable interest rate debt. The estimated future interest costs presented in this table do not include any amounts potentially payable associated with the contingent interest and interest reset provisions of the Company’s convertible debentures and notes, as applicable. To the extent that any debt would be paid off by Omnicare prior to the stated due date or refinanced, the estimated future interest costs would change accordingly. Further, these analyses do not consider the effects of potential changes in the Company’s credit rating on future interest costs, as well as any tax effects associated with the Company’s interest costs.
|
(f)
|
In addition, the Company has contractual cash obligations of approximately $24.6 million related to discontinued operations at December 31, 2010, primarily related to operating lease obligations.
|
Fair Value of Financial Instruments
|
||||||||||||||||
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
Financial Instrument:
|
Book Value
|
Market Value
|
Book Value
|
Market Value
|
||||||||||||
6.125% senior subordinated notes, due 2013, gross
|
$ | 250,000 | $ | 251,300 | $ | 250,000 | $ | 248,000 | ||||||||
6.75% senior subordinated notes, due 2013
|
- | - | 225,000 | 219,500 | ||||||||||||
6.875% senior subordinated notes, due 2015
|
525,000 | 535,500 | 525,000 | 528,500 | ||||||||||||
7.75% senior subordinated notes, due 2020, gross
|
400,000 | 415,000 | - | - | ||||||||||||
3.75% convertible senior subordinated notes, due 2025
|
||||||||||||||||
Carrying value
|
353,505 | - | - | - | ||||||||||||
Unamortized debt discount
|
221,495 | - | - | - | ||||||||||||
Principal amount
|
575,000 | 636,400 | - | - | ||||||||||||
4.00% junior subordinated convertible debentures, due 2033
|
||||||||||||||||
Carrying value
|
201,282 | - | 199,071 | - | ||||||||||||
Unamortized debt discount
|
143,718 | - | 145,929 | - | ||||||||||||
Principal amount
|
345,000 | 266,900 | 345,000 | 254,400 | ||||||||||||
3.25% convertible senior debentures, due 2035
|
||||||||||||||||
Carrying value
|
370,837 | - | 773,120 | - | ||||||||||||
Unamortized debt discount
|
81,663 | - | 204,380 | - | ||||||||||||
Principal amount
|
452,500 | 427,600 | 977,500 | 801,600 |
PAGE
|
Report of Independent Registered Public Accounting Firm
|
2
|
|
Consolidated Statements of Income
|
3
|
|
Consolidated Balance Sheets
|
4
|
|
Consolidated Statements of Cash Flows
|
5
|
|
Consolidated Statements of Stockholders' Equity
|
6
|
|
Notes to Consolidated Financial Statements
|
8
|
II - Valuation and Qualifying Accounts
|
60
|
CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||
OMNICARE, INC. AND SUBSIDIARY COMPANIES
|
||||||||||||
(in thousands, except per share data)
|
||||||||||||
For the years ended December 31,
|
||||||||||||
2010 (a)
|
2009 (a)
|
2008 (a)
|
||||||||||
Net sales
|
$ | 6,030,670 | $ | 6,001,053 | $ | 5,992,450 | ||||||
Cost of sales
|
4,694,440 | 4,566,837 | 4,518,645 | |||||||||
Gross profit
|
1,336,230 | 1,434,216 | 1,473,805 | |||||||||
Selling, general and administrative expenses
|
747,608 | 766,172 | 854,482 | |||||||||
Provision for doubtful accounts
|
136,630 | 92,495 | 106,240 | |||||||||
Restructuring and other related charges
|
17,165 | 19,814 | 34,089 | |||||||||
Settlement, litigation and other related charges
|
113,709 | 77,449 | 99,267 | |||||||||
Goodwill and other asset impairment charges
|
22,884 | - | - | |||||||||
Separation, benefit plan termination and related costs
|
64,760 | - | - | |||||||||
Other miscellaneous charges
|
44,320 | 8,535 | 914 | |||||||||
Operating income
|
189,154 | 469,751 | 378,813 | |||||||||
Investment income
|
9,610 | 9,670 | 9,782 | |||||||||
Interest expense
|
(135,720 | ) | (119,893 | ) | (143,051 | ) | ||||||
Amortization of discount on convertible notes
|
(29,536 | ) | (27,977 | ) | (25,934 | ) | ||||||
Income from continuing operations before income taxes
|
33,508 | 331,551 | 219,610 | |||||||||
Income tax provision
|
19,044 | 96,856 | 88,309 | |||||||||
Income from continuing operations
|
14,464 | 234,695 | 131,301 | |||||||||
Income (loss) from discontinued operations
|
(120,573 | ) | (22,772 | ) | 9,172 | |||||||
Net income (loss)
|
$ | (106,109 | ) | $ | 211,923 | $ | 140,473 | |||||
Earnings (loss) per common share - Basic:
|
||||||||||||
Continuing operations
|
$ | 0.12 | $ | 2.00 | $ | 1.12 | ||||||
Discontinued operations
|
(1.04 | ) | (0.19 | ) | 0.08 | |||||||
Net income (loss)
|
$ | (0.91 | ) | $ | 1.81 | $ | 1.20 | |||||
Earnings (loss) per common share - Diluted:
|
||||||||||||
Continuing operations
|
$ | 0.13 | $ | 2.00 | $ | 1.11 | ||||||
Discontinued operations
|
(1.03 | ) | (0.19 | ) | 0.08 | |||||||
Net income (loss)
|
$ | (0.91 | ) | $ | 1.80 | $ | 1.19 | |||||
Weighted average number of common shares outstanding:
|
||||||||||||
Basic
|
116,348 | 117,094 | 117,466 | |||||||||
Diluted
|
116,927 | 117,777 | 118,313 | |||||||||
(a) Certain amounts for all periods presented have been recast to present the Company's Contract Research Services
|
||||||||||||
("CRO Services") and Tidewater Group Purchasing Organization ("Tidewater") businesses as discontinued operations.
|
||||||||||||
The Notes to Consolidated Financial Statements are an integral part of these statements.
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
OMNICARE, INC. AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands, except share data)
|
December 31,
|
|||||||
2010 (a)
|
2009 (a)
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 494,484 | $ | 275,707 | ||||
Restricted cash
|
2,019 | 15,264 | ||||||
Accounts receivable, less allowances of $401,027 (2009-$332,541)
|
1,011,823 | 1,183,144 | ||||||
Inventories
|
418,965 | 368,477 | ||||||
Deferred income tax benefits
|
150,644 | 112,906 | ||||||
Rabbi trust assets
|
85,741 | - | ||||||
Other current assets
|
246,866 | 182,579 | ||||||
Current assets of discontinued operations
|
47,254 | 81,530 | ||||||
Total current assets
|
2,457,796 | 2,219,607 | ||||||
Properties and equipment, at cost less accumulated depreciation of $284,533 (2009-$300,655)
|
204,717 | 203,847 | ||||||
Goodwill
|
4,234,821 | 4,152,255 | ||||||
Identifiable intangible assets, less accumulated amortization of $219,107 (2009-$184,216)
|
259,809 | 293,831 | ||||||
Rabbi trust assets
|
- | 133,040 | ||||||
Other noncurrent assets
|
156,941 | 147,037 | ||||||
Noncurrent assets of discontinued operations
|
49,329 | 174,487 | ||||||
Total noncurrent assets
|
4,905,617 | 5,104,497 | ||||||
Total assets
|
$ | 7,363,413 | $ | 7,324,104 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 233,396 | $ | 256,929 | ||||
Accrued employee compensation
|
59,417 | 36,900 | ||||||
Deferred revenue
|
2,352 | 1,827 | ||||||
Current debt
|
3,537 | 127,069 | ||||||
Other current liabilities
|
273,191 | 172,922 | ||||||
Current liabilities of discontinued operations
|
22,361 | 22,170 | ||||||
Total current liabilities
|
594,254 | 617,817 | ||||||
Long-term debt, notes and convertible debentures (Note 10)
|
2,106,758 | 1,980,239 | ||||||
Deferred income tax liabilities
|
737,383 | 574,146 | ||||||
Other noncurrent liabilities
|
109,074 | 275,909 | ||||||
Total noncurrent liabilities
|
2,953,215 | 2,830,294 | ||||||
Total liabilities
|
3,547,469 | 3,448,111 | ||||||
Commitments and contingencies (Note 17)
|
||||||||
Stockholders' equity:
|
||||||||
Preferred stock, no par value, 1,000,000 shares authorized, none issued and outstanding
|
- | - | ||||||
Common stock, $1 par value, 200,000,000 shares authorized, 129,634,300 shares issued (2009-127,824,800 shares issued)
|
129,634 | 127,825 | ||||||
Paid-in capital (Note 10)
|
2,424,978 | 2,269,905 | ||||||
Retained earnings
|
1,579,672 | 1,698,620 | ||||||
Treasury stock, at cost-13,011,700 shares (2009-7,545,000 shares)
|
(333,554 | ) | (205,017 | ) | ||||
Accumulated other comprehensive (loss) income
|
15,214 | (15,340 | ) | |||||
Total stockholders' equity
|
3,815,944 | 3,875,993 | ||||||
Total liabilities and stockholders' equity
|
$ | 7,363,413 | $ | 7,324,104 | ||||
(a) Certain amounts for all periods presented have been recast to present the Company's CRO Services and Tidewater businesses as discontinued operations.
|
||||||||
The Notes to Consolidated Financial Statements are an integral part of these statements.
|
OMNICARE, INC. AND SUBSIDIARY COMPANIES
|
||||||||||||
(in thousands)
|
||||||||||||
For the years ended December 31,
|
||||||||||||
2010 (a)
|
2009 (a)
|
2008 (a)
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net income (loss)
|
$ | (106,109 | ) | $ | 211,923 | $ | 140,473 | |||||
Income (loss) from discontinued operations
|
120,573 | 22,772 | (9,172 | ) | ||||||||
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
||||||||||||
Depreciation
|
46,096 | 47,919 | 46,385 | |||||||||
Amortization
|
104,450 | 89,763 | 89,762 | |||||||||
Write-off of debt issuance costs
|
6,636 | - | - | |||||||||
Debt redemption tender offer premium
|
(7,591 | ) | - | - | ||||||||
Goodwill and other asset impairment charges
|
22,884 | - | - | |||||||||
Benefit plan termination and related costs
|
25,187 | - | - | |||||||||
Loss on debt extinguishment
|
25,552 | - | - | |||||||||
Deferred tax provision
|
22,952 | 90,658 | 56,041 | |||||||||
Changes in assets and liabilities, net of effects from acquisition and divesture of businesses:
|
||||||||||||
Accounts receivable, net of provison for doubtful accounts
|
198,338 | 135,320 | 43,327 | |||||||||
Inventories
|
(34,676 | ) | 84,469 | 3,887 | ||||||||
Current and noncurrent assets
|
38,966 | (14,891 | ) | 71,912 | ||||||||
Accounts payable
|
(44,638 | ) | (74,414 | ) | (47,713 | ) | ||||||
Accrued employee compensation
|
21,451 | (6,436 | ) | 22,028 | ||||||||
Deferred revenue
|
525 | (206 | ) | (581 | ) | |||||||
Current and noncurrent liabilities
|
(71,693 | ) | (106,162 | ) | 17,240 | |||||||
Net cash flows from operating activities of continuing operations
|
368,903 | 480,715 | 433,589 | |||||||||
Net cash flows from (used in) operating activities of discontinued operations
|
(288 | ) | 3,079 | 4,608 | ||||||||
Net cash flows from operating activities
|
368,615 | 483,794 | 438,197 | |||||||||
Cash flows from investing activities:
|
||||||||||||
Acquisition of businesses, net of cash received
|
(111,812 | ) | (92,889 | ) | (225,710 | ) | ||||||
Capital expenditures
|
(23,517 | ) | (29,231 | ) | (57,041 | ) | ||||||
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
|
11,082 | (10,547 | ) | 847 | ||||||||
Disbursements for loans and investments
|
(3,425 | ) | (6,800 | ) | - | |||||||
Other
|
2,166 | (3,179 | ) | 683 | ||||||||
Net cash flows used in investing activities of continuing operations
|
(125,506 | ) | (142,646 | ) | (281,221 | ) | ||||||
Net cash flows used in investing activities of discontinued operations
|
(546 | ) | (2,191 | ) | (4,072 | ) | ||||||
Net cash flows used in investing activities
|
(126,052 | ) | (144,837 | ) | (285,293 | ) | ||||||
Cash flows from financing activities:
|
||||||||||||
Borrowings on line of credit facilities
|
- | - | 396,000 | |||||||||
Payments on line of credit facilities, term A loan and notes payable
|
(125,000 | ) | (275,000 | ) | (485,081 | ) | ||||||
Proceeds from long-term borrowings and obligations
|
975,000 | - | - | |||||||||
Payments on long-term borrowings and obligations
|
(726,533 | ) | (1,592 | ) | (2,833 | ) | ||||||
Fees paid for financing activities
|
(33,249 | ) | - | - | ||||||||
Increase (decrease) in cash overdraft balance
|
18,221 | (637 | ) | (5,449 | ) | |||||||
Payments for Omnicare common stock repurchases (Note 2)
|
(100,942 | ) | - | (100,165 | ) | |||||||
Proceeds (payments) for stock awards and exercise of stock options, net of stock tendered in payment
|
(13,989 | ) | 9,666 | (1,390 | ) | |||||||
Excess tax benefits from stock-based compensation
|
679 | 2,367 | 963 | |||||||||
Dividends paid
|
(12,839 | ) | (10,733 | ) | (10,751 | ) | ||||||
Net cash flows used in financing activities of continuing operations
|
(18,652 | ) | (275,929 | ) | (208,706 | ) | ||||||
Net cash flows used in financing activities of discontinued operations
|
- | (479 | ) | (360 | ) | |||||||
Net cash flows used in financing activities
|
(18,652 | ) | (276,408 | ) | (209,066 | ) | ||||||
Effect of exchange rate changes on cash
|
(5,968 | ) | (1,099 | ) | (3,196 | ) | ||||||
Net increase (decrease) in cash and cash equivalents
|
217,943 | 61,450 | (59,358 | ) | ||||||||
Less increase (decrease) in cash and cash equivalents of discontinued operations
|
(834 | ) | 409 | 176 | ||||||||
Increase (decrease) in cash and cash equivalents of continuing operations
|
218,777 | 61,041 | (59,534 | ) | ||||||||
Cash and cash equivalents at beginning of year
|
275,707 | 214,666 | 274,200 | |||||||||
Cash and cash equivalents at end of year
|
$ | 494,484 | $ | 275,707 | $ | 214,666 | ||||||
(a) Certain amounts for all periods presented have been recast to present the Company's CRO Services and Tidewater businesses as discontinued operations.
|
||||||||||||
|
||||||||||||
The Notes to Consolidated Financial Statements are an integral part of these statements.
|
Accumulated
|
||||||||||||||||||||||||
Other
|
Total
|
|||||||||||||||||||||||
Common
|
Paid-in
|
Retained
|
Treasury
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||
Stock
|
Capital
|
Earnings
|
Stock
|
Income
|
Equity
|
|||||||||||||||||||
Balance at January 1, 2008
|
$ | 124,599 | $ | 2,195,564 | $ | 1,368,449 | $ | (89,791 | ) | $ | (57,998 | ) | $ | 3,540,823 | ||||||||||
Dividends paid ($0.09 per share)
|
- | - | (10,751 | ) | - | - | (10,751 | ) | ||||||||||||||||
Stock acquired/issued for benefit plans
|
- | (343 | ) | - | 2,319 | - | 1,976 | |||||||||||||||||
Stock option exercises and amortization/forfeitures
|
264 | 10,138 | - | - | - | 10,402 | ||||||||||||||||||
Common stock repurchase
|
- | - | - | (100,165 | ) | - | (100,165 | ) | ||||||||||||||||
Stock awards, net of amortization/forfeitures
|
720 | 18,770 | - | (5,541 | ) | - | 13,949 | |||||||||||||||||
Subtotal
|
125,583 | 2,224,129 | 1,357,698 | (193,178 | ) | (57,998 | ) | 3,456,234 | ||||||||||||||||
Net income
|
- | - | 140,473 | - | - | 140,473 | ||||||||||||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||||||||||
Cumulative translation adjustment
|
- | - | - | - | 224 | 224 | ||||||||||||||||||
Unrealized appreciation in fair value of investments
|
- | - | - | - | 4,940 | 4,940 | ||||||||||||||||||
Amortization of pension benefit costs
|
- | - | - | - | 9,292 | 9,292 | ||||||||||||||||||
Actuarial gain on pension obligations
|
- | - | - | - | 43,706 | 43,706 | ||||||||||||||||||
Comprehensive income
|
- | - | 140,473 | - | 58,162 | 198,635 | ||||||||||||||||||
Balance at December 31, 2008
|
125,583 | 2,224,129 | 1,498,171 | (193,178 | ) | 164 | 3,654,869 | |||||||||||||||||
Dividends paid ($0.09 per share)
|
- | - | (10,733 | ) | - | - | (10,733 | ) | ||||||||||||||||
Stock acquired/issued for benefit plans
|
- | 23 | - | 569 | - | 592 | ||||||||||||||||||
Stock option exercises and amortization/forfeitures
|
1,079 | 24,619 | - | - | - | 25,698 | ||||||||||||||||||
Stock awards/issuance, net of amortization/forfeitures
|
1,163 | 21,883 | - | (12,408 | ) | - | 10,638 | |||||||||||||||||
Adjustment to deferred tax convertible debt adjustment
|
- | (749 | ) | (741 | ) | - | - | (1,490 | ) | |||||||||||||||
Subtotal
|
127,825 | 2,269,905 | 1,486,697 | (205,017 | ) | 164 | 3,679,574 | |||||||||||||||||
Net income
|
- | - | 211,923 | - | - | 211,923 | ||||||||||||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||||||||||
Cumulative translation adjustment
|
- | - | - | - | 14,934 | 14,934 | ||||||||||||||||||
Unrealized depreciation in fair value of investments
|
- | - | - | - | (7,267 | ) | (7,267 | ) | ||||||||||||||||
Amortization of pension benefit costs
|
- | - | - | - | 2,045 | 2,045 | ||||||||||||||||||
Actuarial loss on pension obligations
|
- | - | - | - | (25,216 | ) | (25,216 | ) | ||||||||||||||||
Comprehensive income
|
- | - | 211,923 | - | (15,504 | ) | 196,419 | |||||||||||||||||
Balance at December 31, 2009
|
127,825 | 2,269,905 | 1,698,620 | (205,017 | ) | (15,340 | ) | 3,875,993 |
Accumulated
|
||||||||||||||||||||||||
Other
|
Total
|
|||||||||||||||||||||||
Common
|
Paid-in
|
Retained
|
Treasury
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||
Stock
|
Capital
|
Earnings
|
Stock
|
Income
|
Equity
|
|||||||||||||||||||
Balance at December 31, 2009
|
127,825 | 2,269,905 | 1,698,620 | (205,017 | ) | (15,340 | ) | 3,875,993 | ||||||||||||||||
Dividends paid ($0.11 per share)
|
- | - | (12,839 | ) | - | - | (12,839 | ) | ||||||||||||||||
Stock acquired/issued for benefit plans
|
- | - | - | 68 | - | 68 | ||||||||||||||||||
Stock option exercises and amortization/forfeitures
|
386 | 12,153 | - | - | - | 12,539 | ||||||||||||||||||
Common stock repurchase
|
- | - | - | (100,942 | ) | - | (100,942 | ) | ||||||||||||||||
Stock awards/issuance, net of amortization/forfeitures
|
1,423 | 36,837 | - | (27,663 | ) | - | 10,597 | |||||||||||||||||
Adjustment to deferred tax convertible debt adjustment
|
- | 106,083 | - | - | - | 106,083 | ||||||||||||||||||
Subtotal
|
129,634 | 2,424,978 | 1,685,781 | (333,554 | ) | (15,340 | ) | 3,891,499 | ||||||||||||||||
Net loss
|
- | - | (106,109 | ) | - | - | (106,109 | ) | ||||||||||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||||||||||
Cumulative translation adjustment
|
- | - | - | - | (3,807 | ) | (3,807 | ) | ||||||||||||||||
Unrealized appreciation in fair value of investments
|
- | - | - | - | 924 | 924 | ||||||||||||||||||
Amortization of pension benefit costs
|
- | - | - | - | 3,458 | 3,458 | ||||||||||||||||||
Actuarial gain on pension obligations
|
- | - | - | - | 29,979 | 29,979 | ||||||||||||||||||
Comprehensive income
|
- | - | (106,109 | ) | - | 30,554 | (75,555 | ) | ||||||||||||||||
Balance at December 31, 2010
|
$ | 129,634 | $ | 2,424,978 | $ | 1,579,672 | $ | (333,554 | ) | $ | 15,214 | $ | 3,815,944 | |||||||||||
The Notes to Consolidated Financial Statements are an integral part of these statements.
|
2010
|
2009
|
2008
|
|||||
Private pay, third-party and facilities (a)
|
42%
|
43%
|
45%
|
||||
Federal Medicare program (Part D & Part B)
|
46%
|
45%
|
43%
|
||||
State Medicaid programs
|
9%
|
10%
|
10%
|
||||
Other sources
|
3%
|
2%
|
2%
|
||||
Totals
|
100%
|
100%
|
100%
|
||||
(a) Includes payments from SNFs on behalf of their federal Medicare program-eligible residents (Medicare Part A) and for other services and supplies, as well as payments from third-party insurers and private pay.
|
December 31, 2010
|
||||||||||||
Current and 0-180 Days Past Due
|
181 Days and Over Past Due
|
Total
|
||||||||||
Medicare (Part D and Part B), Medicaid and Third-Party payors
|
$ | 260,788 | $ | 185,934 | $ | 446,722 | ||||||
Facility payors
|
389,887 | 312,996 | 702,883 | |||||||||
Private Pay payors
|
96,047 | 167,198 | 263,245 | |||||||||
Total gross accounts receivable (net of contractual allowance adjustments)
|
$ | 746,722 | $ | 666,128 | $ | 1,412,850 | ||||||
December 31, 2009
|
||||||||||||
Current and 0-180 Days Past Due
|
181 Days and Over Past Due
|
Total
|
||||||||||
Medicare (Part D and Part B), Medicaid and Third-Party payors
|
$ | 324,942 | $ | 177,054 | $ | 501,996 | ||||||
Facility payors
|
404,134 | 360,752 | 764,886 | |||||||||
Private Pay payors
|
106,321 | 142,482 | 248,803 | |||||||||
Total gross accounts receivable (net of contractual allowance adjustments)
|
$ | 835,397 | $ | 680,288 | $ | 1,515,685 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Cumulative foreign currency translation adjustments
|
$ | 15,239 | $ | 19,046 | ||||
Unrealized gain on fair value of investments
|
997 | 73 | ||||||
Pension and postemployment benefits
|
(1,022 | ) | (34,459 | ) | ||||
Total accumulated other comprehensive income (loss), net
|
$ | 15,214 | $ | (15,340 | ) |
December 31,
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Acquisition and other related costs (1)
|
$ | 5,319 | $ | 1,399 | $ | - | ||||||
Stock option expense (2)
|
4,207 | 5,633 | - | |||||||||
Repack matters - SG&A (3)
|
663 | 1,503 | 914 | |||||||||
Loss on plane lease (4)
|
6,785 | - | - | |||||||||
Debt redemption loss and costs (5)
|
27,346 | - | - | |||||||||
Subtotal - other miscellaneous charges
|
44,320 | 8,535 | 914 | |||||||||
Repack matters - COS (3)
|
(1,898 | ) | (2,642 | ) | 5,531 | |||||||
Total - other miscellaneous charges, net
|
$ | 42,422 | $ | 5,893 | $ | 6,445 |
(1)
|
See further discussion at the “Acquisitions” note of the Notes to Consolidated Financial Statements.
|
(2)
|
See further discussion at the “Stock-Based Compensation” note of the Notes to Consolidated Financial Statements.
|
(3)
|
See further discussion at the “Commitments and Contingencies” note of the Notes to Consolidated Financial Statements.
|
(4)
|
The year ended December 31, 2010 includes a charge relating to the termination of the Company’s prior aircraft lease.
|
(5)
|
See further discussion at the “Debt” note of the Notes to Consolidated Financial Statements.
|
For the years ended December 31,
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Net sales - Non-Core Disposal Group ("NCDG")
|
$ | 59,656 | $ | 84,903 | $ | 114,837 | ||||||
Net sales - CRO Services
|
109,176 | 156,707 | 203,320 | |||||||||
Net sales - total discontinued
|
168,832 | 241,610 | 318,157 | |||||||||
(Loss) from operations of NCDG, pretax
|
(14,025 | ) | (13,645 | ) | (307 | ) | ||||||
(Loss) income from operations of CRO Services, pretax
|
(19,269 | ) | (3,581 | ) | 15,886 | |||||||
(Loss) income from operations - total discontinued, pretax
|
(33,294 | ) | (17,226 | ) | 15,579 | |||||||
Income tax benefit - NCDG
|
3,614 | 5,468 | 96 | |||||||||
Income tax benefit (expense) - CRO Services
|
8,116 | 1,051 | (6,503 | ) | ||||||||
Income tax benefit (expense) - total discontinued
|
11,730 | 6,519 | (6,407 | ) | ||||||||
Loss from operations of NCDG, aftertax
|
(10,411 | ) | (8,177 | ) | (211 | ) | ||||||
(Loss) income from operations of CRO Services, aftertax
|
(11,153 | ) | (2,530 | ) | 9,383 | |||||||
(Loss) income from operations - total discontinued, aftertax
|
(21,564 | ) | (10,707 | ) | 9,172 | |||||||
Impairment loss on NCDG, pretax
|
(10,343 | ) | (14,492 | ) | - | |||||||
Impairment loss on CRO Services, pretax
|
(90,628 | ) | - | - | ||||||||
Income tax benefit of impairment loss on NCDG
|
1,859 | 2,427 | - | |||||||||
Income tax benefit of impairment loss on CRO Services
|
103 | - | - | |||||||||
Impairment loss on total discontinued, aftertax
|
(99,009 | ) | (12,065 | ) | - | |||||||
Loss from discontinued operations of NCDG
|
(18,895 | ) | (20,242 | ) | (211 | ) | ||||||
(Loss) income from discontinued operations of CRO Services
|
(101,678 | ) | (2,530 | ) | 9,383 | |||||||
(Loss) income from discontinued operations - total
|
(120,573 | ) | (22,772 | ) | 9,172 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
|
$ | 46,639 | $ | 67,079 | ||||
Money market funds
|
686 | 108,628 | ||||||
U.S. government-backed repurchase agreements
|
447,159 | 100,000 | ||||||
$ | 494,484 | $ | 275,707 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Land
|
$ | 3,646 | $ | 3,646 | ||||
Buildings and building improvements
|
15,957 | 15,419 | ||||||
Computer equipment and software
|
247,168 | 249,122 | ||||||
Machinery and equipment
|
117,232 | 124,608 | ||||||
Furniture, fixtures and leasehold improvements
|
105,247 | 111,707 | ||||||
489,250 | 504,502 | |||||||
Accumulated depreciation
|
(284,533 | ) | (300,655 | ) | ||||
$ | 204,717 | $ | 203,847 |
Total
|
||||
Goodwill balance as of January 1, 2009
|
$ | 4,091,971 | ||
Goodwill acquired in the year ended December 31, 2009
|
38,495 | |||
Other
|
21,789 | |||
Goodwill balance as of December 31, 2009
|
4,152,255 | |||
Goodwill acquired in the year ended December 31, 2010
|
80,596 | |||
Other
|
1,970 | |||
Goodwill balance as of December 31, 2010
|
$ | 4,234,821 |
December 31, 2010
|
||||||||||||||||||
Original Amortization Life (in years)
|
Gross Carrying Amount
|
Accumulated Amortization and Impairment Losses
|
Net Carrying Amount
|
|||||||||||||||
Customer relationship assets
|
8.5 | - | 15 | $ | 392,281 | $ | (186,467 | ) | $ | 205,814 | ||||||||
Trademark and trade names
|
- | 39,672 | (13,300 | ) | 26,372 | |||||||||||||
Non-compete agreements
|
4.5 | - | 15 | 48,036 | (24,545 | ) | 23,491 | |||||||||||
Technology assets
|
8 | - | 11.4 | 11,899 | (7,859 | ) | 4,040 | |||||||||||
Other
|
10 | - | 15 | 328 | (236 | ) | 92 | |||||||||||
Total
|
$ | 492,216 | $ | (232,407 | ) | $ | 259,809 | |||||||||||
December 31, 2009
|
||||||||||||||||||
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
||||||||||||||||
Customer relationship assets
|
$ | 372,661 | $ | (152,063 | ) | $ | 220,598 | |||||||||||
Trademark and trade names
|
37,709 | - | 37,709 | |||||||||||||||
Non-compete agreements
|
49,139 | (23,447 | ) | 25,692 | ||||||||||||||
Technology assets
|
18,178 | (8,424 | ) | 9,754 | ||||||||||||||
Other
|
360 | (282 | ) | 78 | ||||||||||||||
Total
|
$ | 478,047 | $ | (184,216 | ) | $ | 293,831 |
Year ended
|
Amortization
|
|||
December 31,
|
Expense
|
|||
2011
|
$ | 41,542 | ||
2012
|
40,209 | |||
2013
|
35,209 | |||
2014
|
33,782 | |||
2015
|
26,512 |
Based on
|
||||||||||||||||
Quoted Prices
|
Other
|
|||||||||||||||
Fair Value
|
in Active
|
Observable
|
Unobservable
|
|||||||||||||
at December 31,
|
Markets
|
Inputs
|
Inputs
|
|||||||||||||
2010
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets and (Liabilities) Measured at Fair Value on a Recurring Basis: (1)
|
||||||||||||||||
Rabbi trust assets (2)
|
$ | 85,741 | $ | 85,741 | $ | - | $ | - | ||||||||
7.75% interest rate swap agreement - fair value hedge (3)
|
$ | (829 | ) | $ | - | $ | (829 | ) | $ | - | ||||||
6.875% interest rate swap agreement - fair value hedge (3)
|
(3,461 | ) | - | (3,461 | ) | - | ||||||||||
Derivatives (4)
|
- | - | - | - | ||||||||||||
Total
|
$ | (4,290 | ) | $ | - | $ | (4,290 | ) | $ | - |
Based on
|
||||||||||||||||
Quoted Prices
|
Other
|
|||||||||||||||
Fair Value
|
in Active
|
Observable
|
Unobservable
|
|||||||||||||
at December 31,
|
Markets
|
Inputs
|
Inputs
|
|||||||||||||
2009
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets and (Liabilities) Measured at Fair Value on a Recurring Basis: (1)
|
||||||||||||||||
Rabbi trust assets (2)
|
$ | 133,040 | $ | 133,040 | $ | - | $ | - | ||||||||
6.125% interest rate swap agreement - fair value hedge (3)
|
3,595 | - | 3,595 | - | ||||||||||||
Derivatives (4)
|
- | - | - | - | ||||||||||||
Total
|
$ | 136,635 | $ | 133,040 | $ | 3,595 | $ | - |
Fair Value of Financial Instruments
|
||||||||||||||||
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
Financial Instrument:
|
Book Value
|
Market Value
|
Book Value
|
Market Value
|
||||||||||||
6.125% senior subordinated notes, due 2013, gross
|
$ | 250,000 | $ | 251,300 | $ | 250,000 | $ | 248,000 | ||||||||
6.75% senior subordinated notes, due 2013
|
- | - | 225,000 | 219,500 | ||||||||||||
6.875% senior subordinated notes, due 2015
|
525,000 | 535,500 | 525,000 | 528,500 | ||||||||||||
7.75% senior subordinated notes, due 2020, gross
|
400,000 | 415,000 | - | - | ||||||||||||
3.75% convertible senior subordinated notes, due 2025
|
||||||||||||||||
Carrying value
|
353,505 | - | - | - | ||||||||||||
Unamortized debt discount
|
221,495 | - | - | - | ||||||||||||
Principal amount
|
575,000 | 636,400 | - | - | ||||||||||||
4.00% junior subordinated convertible debentures, due 2033
|
||||||||||||||||
Carrying value
|
201,282 | - | 199,071 | - | ||||||||||||
Unamortized debt discount
|
143,718 | - | 145,929 | - | ||||||||||||
Principal amount
|
345,000 | 266,900 | 345,000 | 254,400 | ||||||||||||
3.25% convertible senior debentures, due 2035
|
||||||||||||||||
Carrying value
|
370,837 | - | 773,120 | - | ||||||||||||
Unamortized debt discount
|
81,663 | - | 204,380 | - | ||||||||||||
Principal amount
|
452,500 | 427,600 | 977,500 | 801,600 |
Year ended
|
||||
December 31,
|
||||
2011
|
$ | 29,975 | ||
2012
|
26,921 | |||
2013
|
23,430 | |||
2014
|
19,991 | |||
2015
|
12,683 | |||
Later years
|
16,454 | |||
Total minimum
|
||||
payments required
|
$ | 129,454 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Revolving loans, due 2015
|
$ | - | $ | - | ||||
Senior term A loan, due 2010
|
- | 125,000 | ||||||
6.125% senior subordinated notes, due 2013
|
250,000 | 250,000 | ||||||
6.75% senior subordinated notes, due 2013
|
- | 225,000 | ||||||
6.875% senior subordinated notes, due 2015
|
525,000 | 525,000 | ||||||
7.75% senior subordinated notes, due 2020
|
400,000 | - | ||||||
3.75% convertible senior subordinated notes, due 2025
|
575,000 | - | ||||||
4.00% junior subordinated convertible debentures, due 2033
|
345,000 | 345,000 | ||||||
3.25% convertible senior debentures, due 2035
|
452,500 | 977,500 | ||||||
Capitalized lease and other debt obligations
|
13,961 | 6,524 | ||||||
Subtotal
|
2,561,461 | 2,454,024 | ||||||
Add (subtract) interest rate swap agreements
|
(4,290 | ) | 3,595 | |||||
(Subtract) unamortized debt discount
|
(446,876 | ) | (350,309 | ) | ||||
(Subtract) current portion of debt
|
(3,537 | ) | (127,071 | ) | ||||
Total long-term debt, net
|
$ | 2,106,758 | $ | 1,980,239 |
Year ended
|
||||
December 31,
|
||||
2011
|
$ | 3,537 | ||
2012
|
3,210 | |||
2013
|
253,210 | |||
2014
|
2,974 | |||
2015
|
526,017 | |||
Later years
|
1,772,513 | |||
Total debt payments
|
$ | 2,561,461 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Carrying value of equity component
|
$ | 619,223 | $ | 441,318 | ||||
Principal amount of convertible debt
|
$ | 1,372,500 | $ | 1,322,500 | ||||
Unamortized debt discount
|
(446,876 | ) | (350,309 | ) | ||||
Net carrying value of convertible debt
|
$ | 925,624 | $ | 972,191 |
2010
|
2009
|
2008
|
||||||||||
Expected volatility
|
35 | % | 35 | % | 35 | % | ||||||
Risk-free interest rate
|
1.0 | % | 2.2 | % | 2.2 | % | ||||||
Expected dividend yield
|
0.5 | % | 0.4 | % | 0.4 | % | ||||||
Expected term of options (in years)
|
4.9 | 4.8 | 4.7 | |||||||||
Weighted average fair value per option
|
$ | 7.54 | $ | 8.16 | $ | 7.56 |
2010
|
||||||||
Shares
|
Weighted Average Exercise Price
|
|||||||
Options outstanding, beginning of year
|
6,323 | $ | 32.50 | |||||
Options granted
|
122 | 25.87 | ||||||
Options exercised
|
(386 | ) | 17.18 | |||||
Options forfeited
|
(642 | ) | 33.93 | |||||
Options outstanding, end of year
|
5,417 | 33.28 | ||||||
Options exercisable, end of year
|
4,872 | $ | 34.11 |
OPTIONS OUTSTANDING
|
OPTIONS EXERCISABLE
|
|||||||||||||||||||||||
Range of Exercise Prices
|
Number Outstanding at December 31, 2010
|
Weighted Average Remaining Contractual Life (in years)
|
Weighted Average Exercise Price
|
Number Exercisable at December 31, 2010
|
Weighted Average Remaining Contractual Life (in years)
|
Weighted Average Exercise Price
|
||||||||||||||||||
$15.46 - $23.17
|
706 | 1.71 | $ | 20.21 | 618 | 0.84 | $ | 19.98 | ||||||||||||||||
23.18 - 30.90
|
2,589 | 3.13 | 26.40 | 2,187 | 2.19 | 26.59 | ||||||||||||||||||
30.91 - 38.61
|
95 | 4.72 | 35.15 | 57 | 3.55 | 35.86 | ||||||||||||||||||
38.62 - 61.79
|
2,027 | 2.93 | 46.52 | 2,010 | 2.91 | 46.57 | ||||||||||||||||||
$15.46 - $61.79
|
5,417 | 2.90 | $ | 33.28 | 4,872 | 2.33 | $ | 34.11 |
2010
|
||||||||
Shares
|
Weighted Average Grant Date Price
|
|||||||
Nonvested shares, beginning of year
|
2,595 | $ | 29.52 | |||||
Shares awarded
|
1,421 | 24.57 | ||||||
Shares vested
|
(1,337 | ) | 30.78 | |||||
Shares forfeited
|
(294 | ) | 27.84 | |||||
Nonvested shares, end of year
|
2,385 | $ | 26.07 |
Year ended
|
||||
December 31, 2010
|
||||
Severance
|
$ | 18,351 | ||
Restricted stock awards
|
15,934 | |||
Stock options
|
1,234 | |||
Interest expense
|
3,218 | |||
Accrued vacation
|
226 | |||
Company's share of employment taxes
|
610 | |||
Total separation costs
|
$ | 39,573 |
Components of Net Periodic Pension Cost and Other Amounts
|
||||||||||||
Recognized in Other Comprehensive Income (Pre-tax)
|
||||||||||||
(in thousands):
|
For the years ended December 31,
|
|||||||||||
Net Periodic Pension Cost (Pre-tax):
|
2010 | 2009 | 2008 | |||||||||
Service cost
|
$ | 2,226 | $ | 1,499 | $ | 5,121 | ||||||
Interest cost
|
3,323 | 5,997 | 9,542 | |||||||||
Amortization of deferred amounts (primarily prior actuarial losses)
|
4,891 | 1,000 | 14,694 | |||||||||
Return on assets
|
(224 | ) | (242 | ) | (483 | ) | ||||||
Net periodic pension cost
|
10,216 | 8,254 | 28,874 | |||||||||
Benefit plan termination and related costs (see below)
|
25,187 | - | - | |||||||||
Net periodic pension costs and benefit plan termination and related costs
|
35,403 | 8,254 | 28,874 | |||||||||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income (Pre-tax):
|
||||||||||||
Net loss (gain), net of curtailment
|
(49,463 | ) | 40,342 | (71,435 | ) | |||||||
Amortization of net (loss)
|
(4,891 | ) | (1,000 | ) | (14,680 | ) | ||||||
Amortization of prior service cost
|
- | - | (14 | ) | ||||||||
Total loss (gain) recognized in other comprehensive income
|
(54,354 | ) | 39,342 | (86,129 | ) | |||||||
Total loss (gain) recognized in net periodic pension cost and other comprehensive income
|
$ | (18,951 | ) | $ | 47,596 | $ | (57,255 | ) |
2010
|
2009
|
2008
|
|||
Discount rate
|
3.8%
|
5.6%
|
5.8%
|
||
Rate of increase in compensation levels
|
15.0%
|
10.0%
|
25.0%
|
||
Expected rate of return on assets
|
6.0%
|
6.0%
|
6.0%
|
2010
|
2009
|
2008
|
|||
Discount rate
|
5.4%
|
3.8%
|
5.6%
|
||
Rate of increase in compensation levels
|
N/A
|
15.0%
|
10.0%
|
||
Expected rate of return on assets
|
6.0%
|
6.0%
|
6.0%
|
Obligations and Funded Status
|
||||||||||
(in thousands):
|
||||||||||
For the years ended December 31,
|
||||||||||
Change in Plan Assets:
|
2010
|
2009
|
||||||||
Fair value of plan assets at end of prior year
|
$ | 3,917 | (1) | $ | 4,029 | |||||
Actual return on plan assets
|
291 | (68 | ) | |||||||
Employer contributions
|
- | 60 | ||||||||
Benefits paid
|
(127 | ) | (104 | ) | ||||||
Fair value of plan assets at end of year
|
$ | 4,081 | (1) | $ | 3,917 | (1) | ||||
Change in Projected Benefit Obligation:
|
||||||||||
Projected benefit obligation at end of prior year
|
$ | 157,120 | $ | 109,696 | ||||||
Plan curtailment
|
(23,359 | ) | - | |||||||
Establishment of notes payable
|
(86,389 | ) | - | |||||||
Service cost
|
2,226 | 1,499 | ||||||||
Interest cost
|
3,323 | 5,997 | ||||||||
Actuarial loss/(gain)
|
(827 | ) | 40,032 | |||||||
Benefits paid
|
(47,060 | ) | (104 | ) | ||||||
Projected benefit obligation at end of year
|
$ | 5,034 | $ | 157,120 | ||||||
Funded Status:
|
||||||||||
Projected benefit obligation in excess of plan assets
|
$ | (953 | ) | (1) | $ | (153,203 | ) | (1) | ||
Accumulated benefit obligation at end of year
|
$ | 5,034 | $ | 127,264 |
(1)
|
In addition to the irrevocable trust assets presented at fair value based on the quoted market prices of the investments held by the trustee in the table above, the Company has invested additional funds for settlement of the Company’s pension obligations in rabbi trusts, which totaled $133 million as of December 31, 2009. Since rabbi trust assets do not serve to offset the Company’s pension obligation for accounting purposes per U.S. GAAP, the funded status above has been reflected as the difference between the projected benefit obligation for all plans and the irrevocable trust plan assets of the Qualified Plan.
|
Amounts Recognized in the Consolidated Balance
|
|||||||||
Sheets Consist of (in thousands):
|
|||||||||
December 31,
|
|||||||||
2010
|
2009
|
||||||||
Current liabilities
|
$ | - | $ | 17,252 | |||||
Noncurrent liabilities
|
953 | 135,951 | |||||||
Total
|
$ | 953 | $ | 153,203 | |||||
Amounts Recognized in Accumulated Other Comprehensive Income (Pretax) Consist of:
|
|||||||||
Net loss
|
$ | 950 | $ | 55,530 | |||||
Prior service cost
|
- | - | |||||||
Total
|
$ | 950 | $ | 55,530 | |||||
Information for Pension Plans with an Accumulated Benefit Obligation in excess of Plan Assets (in thousands):
|
|||||||||
December 31,
|
|||||||||
2010 | 2009 | ||||||||
Qualified Plan:
|
|||||||||
Projected benefit obligation
|
$ | 5,034 | $ | 6,242 | |||||
Accumulated benefit obligation
|
5,034 | 6,242 | |||||||
Fair value of plan assets (1)
|
4,081 | 3,917 | |||||||
EBP Plan:
|
|||||||||
Projected benefit obligation
|
- | 150,878 | |||||||
Accumulated benefit obligation
|
- | 121,022 | |||||||
Fair value of plan assets (1)
|
- | - | |||||||
Grand Totals:
|
|||||||||
Projected benefit obligation
|
5,034 | 157,120 | |||||||
Accumulated benefit obligation
|
5,034 | 127,264 | |||||||
Fair value of plan assets (1)
|
4,081 | 3,917 | |||||||
(1)
|
See "Obligations and Funded Status" table of this note for further discussion.
|
2011
|
$ | 149 | ||
2012
|
186 | |||
2013
|
192 | |||
2014
|
207 | |||
2015
|
230 | |||
Years 2016 - 2020
|
1,354 |
For the years ended December 31,
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Current provision
|
$ | (3,908 | ) | $ | 6,198 | $ | 32,268 | |||||
Deferred provision
|
22,952 | 90,658 | 56,041 | |||||||||
Total income tax provision from continuing operations
|
$ | 19,044 | $ | 96,856 | $ | 88,309 |
For the years ended December 31,
|
||||||||||||||||||||||||
2010
|
2009
|
2008
|
||||||||||||||||||||||
Federal income tax at the statutory rate
|
$ | 11,728 | 35.0 | % | $ | 116,043 | 35.0 | % | $ | 76,863 | 35.0 | % | ||||||||||||
State, local and foreign income taxes, net of federal income tax benefit
|
4,133 | 12.3 | 10,661 | 3.2 | 3,988 | 1.8 | ||||||||||||||||||
Reduction for tax positions settled, net of federal income tax benefit
|
(12,324 | ) | (36.8 | ) | (37,952 | ) | (11.4 | ) | (423 | ) | (0.2 | ) | ||||||||||||
Settlements and related reserves
|
13,746 | 41.0 | 5,307 | 1.6 | 7,500 | 3.4 | ||||||||||||||||||
Other, net (including tax accrual adjustments)
|
1,761 | 5.3 | 2,797 | 0.8 | 381 | 0.2 | ||||||||||||||||||
Total income tax provision from continuing operations
|
$ | 19,044 | 56.8 | % | $ | 96,856 | 29.2 | % | $ | 88,309 | 40.2 | % |
December 31,
|
||||||||
2010
|
2009
|
|||||||
Accounts receivable reserves
|
$ | 135,132 | $ | 112,999 | ||||
Net operating loss (“NOL”) carryforwards
|
80,824 | 83,375 | ||||||
Accrued liabilities
|
97,008 | 92,637 | ||||||
Pension obligations
|
29,274 | 60,035 | ||||||
Other
|
14,873 | 13,734 | ||||||
Gross deferred tax assets, before valuation allowances
|
357,111 | 362,780 | ||||||
Valuation allowances
|
(15,959 | ) | (20,255 | ) | ||||
Gross deferred tax assets, net of valuation allowances
|
$ | 341,152 | $ | 342,525 | ||||
Amortization of intangibles
|
$ | 532,133 | $ | 485,461 | ||||
Contingent convertible debentures interest
|
322,610 | 248,480 | ||||||
Fixed assets and depreciation methods
|
33,589 | 29,968 | ||||||
Subsidiary stock basis
|
12,240 | 12,259 | ||||||
Current and noncurrent assets
|
7,097 | 4,263 | ||||||
Other
|
20,222 | 23,334 | ||||||
Gross deferred tax liabilities
|
$ | 927,891 | $ | 803,765 |
2010
|
2009
|
2008
|
||||||||||
Unrecognized tax benefits at beginning of year
|
$ | 27,700 | $ | 66,902 | $ | 77,586 | ||||||
Additions based on tax positions related to the current year
|
1,532 | 631 | 3,049 | |||||||||
Additions for tax positions of prior years
|
3,100 | 1,062 | 5,123 | |||||||||
Reductions for tax positions of prior years
|
(1,634 | ) | (2,405 | ) | (11,893 | ) | ||||||
Settlement reductions
|
- | (2,042 | ) | (1,517 | ) | |||||||
Reductions for tax positions settled through the expirations of the statute of limitations
|
(12,664 | ) | (36,448 | ) | (5,446 | ) | ||||||
Unrecognized tax benefits at end of year
|
$ | 18,034 | $ | 27,700 | $ | 66,902 |
For the years ended December 31,
|
||||||||||||
Income (loss)
|
Common Shares
|
Per Common
|
||||||||||
2010:
|
(Numerator)
|
(Denominator)
|
Share Amounts
|
|||||||||
Basic EPS
|
||||||||||||
Income from continuing operations
|
$ | 14,464 | $ | 0.12 | ||||||||
Loss from discontinued operations
|
(120,573 | ) | (1.04 | ) | ||||||||
Net loss
|
(106,109 | ) | 116,348 | $ | (0.91 | ) | ||||||
Effect of Dilutive Securities (see below)
|
||||||||||||
4.00% junior subordinated convertible debentures
|
289 | 275 | ||||||||||
Stock options, warrants and awards
|
- | 304 | ||||||||||
Diluted EPS
|
||||||||||||
Income from continuing operations plus assumed conversions
|
14,753 | $ | 0.13 | |||||||||
Loss from discontinued operations
|
(120,573 | ) | (1.03 | ) | ||||||||
Net loss plus assumed conversions
|
$ | (105,820 | ) | 116,927 | $ | (0.91 | ) | |||||
2009:
|
||||||||||||
Basic EPS
|
||||||||||||
Income from continuing operations
|
$ | 234,695 | $ | 2.00 | ||||||||
Loss from discontinued operations
|
(22,772 | ) | (0.19 | ) | ||||||||
Net income
|
211,923 | 117,094 | $ | 1.81 | ||||||||
Effect of Dilutive Securities
|
||||||||||||
4.00% junior subordinated convertible debentures
|
284 | 275 | ||||||||||
Stock options, warrants and awards
|
- | 408 | ||||||||||
Diluted EPS
|
||||||||||||
Income from continuing operations plus assumed conversions
|
234,979 | $ | 2.00 | |||||||||
Loss from discontinued operations
|
(22,772 | ) | (0.19 | ) | ||||||||
Net income plus assumed conversions
|
$ | 212,207 | 117,777 | $ | 1.80 |
2008:
|
||||||||||||
Basic EPS
|
||||||||||||
Income from continuing operations
|
$ | 131,301 | $ | 1.12 | ||||||||
Income from discontinued operations
|
9,172 | 0.08 | ||||||||||
Net income
|
140,473 | 117,466 | $ | 1.20 | ||||||||
Effect of Dilutive Securities
|
||||||||||||
4.00% junior subordinated convertible debentures
|
279 | 275 | ||||||||||
Stock options, warrants and awards
|
- | 572 | ||||||||||
Diluted EPS
|
||||||||||||
Income from continuing operations plus assumed conversions
|
131,580 | $ | 1.11 | |||||||||
Income from discontinued operations
|
9,172 | 0.08 | ||||||||||
Net income plus assumed conversions
|
$ | 140,752 | 118,313 | $ | 1.19 |
2010
|
Utilized
|
Balance at
|
||||||||||
Provision/
|
during
|
December 31,
|
||||||||||
Accrual
|
2010
|
2010
|
||||||||||
Restructuring charges:
|
||||||||||||
Employee severance pay
|
$ | 446 | $ | (141 | ) | $ | 305 | |||||
Employment agreement buy-outs
|
2,733 | (933 | ) | 1,800 | ||||||||
Professional fees, facility exit costs and other
|
91 | (91 | ) | - | ||||||||
Total restructuring charges
|
$ | 3,270 | $ | (1,165 | ) | $ | 2,105 |
Balance at
|
2008
|
Utilized
|
Balance at
|
2009
|
||||||||||||||||
December 31,
|
Provision/
|
during
|
December 31,
|
Provision/
|
||||||||||||||||
2007
|
Accrual
|
2008
|
2008
|
Accrual
|
||||||||||||||||
Restructuring charges:
|
||||||||||||||||||||
Employee severance
|
$ | 35 | $ | 3,983 | $ | (4,018 | ) | $ | - | $ | 5,759 | |||||||||
Employment agreement buy-outs
|
1,199 | 337 | (1,501 | ) | 35 | 135 | ||||||||||||||
Lease terminations
|
2,471 | 8,509 | (2,969 | ) | 8,011 | 3,416 | ||||||||||||||
Other assets, fees and facility exit costs
|
1,855 | 15,810 | (15,272 | ) | 2,393 | 5,071 | ||||||||||||||
Total restructuring charges
|
$ | 5,560 | 28,639 | $ | (23,760 | ) | $ | 10,439 | 14,381 | |||||||||||
Other related charges
|
5,450 | 5,433 | ||||||||||||||||||
Total restructuring and other related charges
|
$ | 34,089 | $ | 19,814 |
Utilized
|
Balance at
|
2010
|
Utilized
|
Balance at
|
||||||||||||||||
during
|
December 31,
|
Provision/
|
during
|
December 31,
|
||||||||||||||||
2009
|
2009
|
Accrual
|
2010
|
2010
|
||||||||||||||||
Restructuring charges:
|
||||||||||||||||||||
Employee severance
|
$ | (5,759 | ) | $ | - | $ | 6,398 | $ | (5,688 | ) | $ | 710 | ||||||||
Employment agreement buy-outs
|
(170 | ) | - | - | - | - | ||||||||||||||
Lease terminations
|
(4,314 | ) | 7,113 | 3,578 | (4,119 | ) | 6,572 | |||||||||||||
Other assets, fees and facility exit costs
|
(7,005 | ) | 459 | 2,453 | (2,531 | ) | 381 | |||||||||||||
Total restructuring charges
|
$ | (17,248 | ) | $ | 7,572 | 12,429 | $ | (12,338 | ) | $ | 7,663 | |||||||||
Other related charges
|
1,466 | |||||||||||||||||||
Total restructuring and other related charges
|
$ | 13,895 |
First
|
Second
|
Third
|
Fourth
|
Full
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Year
|
||||||||||||||||
2010 (a)
|
||||||||||||||||||||
Net sales
|
$ | 1,492,371 | $ | 1,491,425 | $ | 1,516,207 | $ | 1,530,667 | $ | 6,030,670 | ||||||||||
Cost of sales
|
1,151,027 | 1,164,170 | 1,182,815 | 1,196,428 | 4,694,440 | |||||||||||||||
Gross profit
|
341,344 | 327,255 | 333,392 | 334,239 | 1,336,230 | |||||||||||||||
Selling, general and administrative expenses
|
182,771 | 185,919 | 190,745 | 188,173 | 747,608 | |||||||||||||||
Provision for doubtful accounts
|
21,942 | 20,986 | 22,376 | 71,326 | 136,630 | |||||||||||||||
Restructuring and other related charges
|
3,505 | 3,489 | 3,335 | 6,836 | 17,165 | |||||||||||||||
Settlement, litigation and other related charges
|
5,506 | 29,361 | 36,731 | 42,111 | 113,709 | |||||||||||||||
Goodwill and other asset impairment charges
|
- | - | - | 22,884 | 22,884 | |||||||||||||||
Separation, benefit plan termination and related costs
|
- | - | 64,760 | - | 64,760 | |||||||||||||||
Other miscellaneous charges
|
2,260 | 1,796 | 4,687 | 35,577 | 44,320 | |||||||||||||||
Operating income (loss)
|
125,360 | 85,704 | 10,758 | (32,668 | ) | 189,154 | ||||||||||||||
Investment income
|
1,664 | 1,105 | 4,096 | 2,745 | 9,610 | |||||||||||||||
Interest expense
|
(28,608 | ) | (39,712 | ) | (30,975 | ) | (36,425 | ) | (135,720 | ) | ||||||||||
Amortization of discount on convertible notes
|
(7,331 | ) | (7,473 | ) | (7,615 | ) | (7,117 | ) | (29,536 | ) | ||||||||||
Income (loss) from continuing operations before income taxes
|
91,085 | 39,624 | (23,736 | ) | (73,465 | ) | 33,508 | |||||||||||||
Income tax provision
|
33,644 | 15,879 | (14,100 | ) | (16,379 | ) | 19,044 | |||||||||||||
Income (loss) from continuing operations
|
57,441 | 23,745 | (9,636 | ) | (57,086 | ) | 14,464 | |||||||||||||
Loss from discontinued operations
|
(6,589 | ) | (12,146 | ) | (93,630 | ) | (8,208 | ) | (120,573 | ) | ||||||||||
Net income (loss)
|
$ | 50,852 | $ | 11,599 | $ | (103,266 | ) | $ | (65,294 | ) | $ | (106,109 | ) | |||||||
Earnings (loss) per common share - Basic:(b)
|
||||||||||||||||||||
Continuing operations
|
$ | 0.49 | $ | 0.20 | $ | (0.08 | ) | $ | (0.50 | ) | $ | 0.12 | ||||||||
Discontinued operations
|
(0.06 | ) | (0.10 | ) | (0.81 | ) | (0.07 | ) | (1.04 | ) | ||||||||||
Net income (loss)
|
$ | 0.43 | $ | 0.10 | $ | (0.89 | ) | $ | (0.57 | ) | $ | (0.91 | ) | |||||||
Earnings (loss) per common share - Diluted:(b)
|
||||||||||||||||||||
Continuing operations
|
$ | 0.49 | $ | 0.20 | $ | (0.08 | ) | $ | (0.50 | ) | $ | 0.13 | ||||||||
Discontinued operations
|
(0.06 | ) | (0.10 | ) | (0.81 | ) | (0.07 | ) | (1.03 | ) | ||||||||||
Net income (loss)
|
$ | 0.43 | $ | 0.10 | $ | (0.89 | ) | $ | (0.57 | ) | $ | (0.91 | ) | |||||||
Dividends per common share
|
$ | 0.0225 | $ | 0.0225 | $ | 0.0325 | $ | 0.0325 | $ | 0.11 | ||||||||||
Weighted average number of
|
||||||||||||||||||||
common shares outstanding:
|
||||||||||||||||||||
Basic
|
117,763 | 117,434 | 115,554 | 114,685 | 116,348 | |||||||||||||||
Diluted
|
118,455 | 118,116 | 115,554 | 114,685 | 116,927 | |||||||||||||||
Comprehensive income (loss)
|
$ | 51,877 | $ | 9,310 | $ | (69,432 | ) | $ | (67,310 | ) | $ | (75,555 | ) |
First
|
Second
|
Third
|
Fourth
|
Full
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Year
|
||||||||||||||||
2009 (a)
|
||||||||||||||||||||
Net sales
|
$ | 1,495,023 | $ | 1,497,681 | $ | 1,505,000 | $ | 1,503,349 | $ | 6,001,053 | ||||||||||
Cost of sales
|
1,123,529 | 1,142,547 | 1,153,246 | 1,147,515 | 4,566,837 | |||||||||||||||
Gross profit
|
371,494 | 355,134 | 351,754 | 355,834 | 1,434,216 | |||||||||||||||
Selling, general and administrative expenses
|
201,052 | 189,099 | 189,834 | 186,187 | 766,172 | |||||||||||||||
Provision for doubtful accounts
|
25,222 | 22,519 | 22,858 | 21,896 | 92,495 | |||||||||||||||
Restructuring and other related charges
|
6,865 | 5,230 | 3,673 | 4,046 | 19,814 | |||||||||||||||
Settlement, litigation and other related charges
|
41,665 | 28,357 | 1,739 | 5,688 | 77,449 | |||||||||||||||
Other miscellaneous charges
|
3,474 | 3,831 | 699 | 531 | 8,535 | |||||||||||||||
Operating income
|
93,216 | 106,098 | 132,951 | 137,486 | 469,751 | |||||||||||||||
Investment income
|
2,407 | 1,032 | 1,202 | 5,029 | 9,670 | |||||||||||||||
Interest expense
|
(31,285 | ) | (29,774 | ) | (29,588 | ) | (29,246 | ) | (119,893 | ) | ||||||||||
Amortization of discount on convertible notes
|
(6,797 | ) | (6,927 | ) | (7,059 | ) | (7,194 | ) | (27,977 | ) | ||||||||||
Income from continuing operations before income taxes
|
57,541 | 70,429 | 97,506 | 106,075 | 331,551 | |||||||||||||||
Income tax provision
|
28,221 | 29,734 | 18,005 | 20,896 | 96,856 | |||||||||||||||
Income from continuing operations
|
29,320 | 40,695 | 79,501 | 85,179 | 234,695 | |||||||||||||||
Income (loss) from discontinued operations
|
1,574 | (11,976 | ) | (6,986 | ) | (5,384 | ) | (22,772 | ) | |||||||||||
Net income
|
$ | 30,894 | $ | 28,719 | $ | 72,515 | $ | 79,795 | $ | 211,923 | ||||||||||
Earnings (loss) per common share - Basic:(b)
|
||||||||||||||||||||
Continuing operations
|
$ | 0.25 | $ | 0.35 | $ | 0.68 | $ | 0.73 | $ | 2.00 | ||||||||||
Discontinued operations
|
0.01 | (0.10 | ) | (0.06 | ) | (0.05 | ) | (0.19 | ) | |||||||||||
Net income
|
$ | 0.27 | $ | 0.25 | $ | 0.62 | $ | 0.68 | $ | 1.81 | ||||||||||
Earnings (loss) per common share - Diluted:(b)
|
||||||||||||||||||||
Continuing operations
|
$ | 0.25 | $ | 0.35 | $ | 0.67 | $ | 0.72 | $ | 2.00 | ||||||||||
Discontinued operations
|
0.01 | (0.10 | ) | (0.06 | ) | (0.05 | ) | (0.19 | ) | |||||||||||
Net income
|
$ | 0.26 | $ | 0.24 | $ | 0.61 | $ | 0.68 | $ | 1.80 | ||||||||||
Dividends per common share
|
$ | 0.0225 | $ | 0.0225 | $ | 0.0225 | $ | 0.0225 | $ | 0.09 | ||||||||||
Weighted average number of
|
||||||||||||||||||||
common shares outstanding:
|
||||||||||||||||||||
Basic
|
116,448 | 116,852 | 117,598 | 117,462 | 117,094 | |||||||||||||||
Diluted
|
117,341 | 117,640 | 118,145 | 117,980 | 117,777 | |||||||||||||||
Comprehensive income
|
$ | 30,675 | $ | 27,223 | $ | 75,031 | $ | 63,490 | $ | 196,419 |
(a)
|
Certain amounts for all periods presented have been recast to present CRO Services and Tidewater as discontinued operations.
|
(b)
|
Earnings per share is calculated independently for each separately reported quarterly and full year period. Accordingly, the sum of the separately reported quarters may not necessarily be equal to the per share amount for the corresponding full year period, as independently calculated.
|
(in thousands)
|
For the years ended December 31,
|
|||||||||||||||||||
2010:
|
Parent
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
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 | |||||||||||||||
Restructuring and other related charges
|
- | 17,165 | - | - | 17,165 | |||||||||||||||
Settlement, litigation and other related charges
|
- | 113,709 | - | - | 113,709 | |||||||||||||||
Goodwill and other asset impairment charges
|
- | 22,884 | - | - | 22,884 | |||||||||||||||
Separation, benefit plan termination and related costs
|
- | 64,760 | - | - | 64,760 | |||||||||||||||
Other miscellaneous charges
|
- | 44,320 | - | - | 44,320 | |||||||||||||||
Operating (loss) income
|
(9,569 | ) | 181,083 | 17,640 | - | 189,154 | ||||||||||||||
Investment income
|
939 | 8,671 | - | - | 9,610 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(163,864 | ) | (1,392 | ) | - | - | (165,256 | ) | ||||||||||||
(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 | ) | ||||||
2009:
|
||||||||||||||||||||
Net sales
|
$ | - | $ | 5,871,171 | $ | 129,882 | $ | - | $ | 6,001,053 | ||||||||||
Cost of sales
|
- | 4,459,310 | 107,527 | - | 4,566,837 | |||||||||||||||
Gross profit
|
- | 1,411,861 | 22,355 | - | 1,434,216 | |||||||||||||||
Selling, general and administrative expenses
|
14,875 | 743,728 | 7,569 | - | 766,172 | |||||||||||||||
Provision for doubtful accounts
|
- | 90,636 | 1,859 | - | 92,495 | |||||||||||||||
Restructuring and other related charges
|
- | 19,814 | - | - | 19,814 | |||||||||||||||
Settlement, litigation and other related charges
|
- | 77,449 | - | - | 77,449 | |||||||||||||||
Other miscellaneous charges
|
- | 8,535 | - | - | 8,535 | |||||||||||||||
Operating (loss) income
|
(14,875 | ) | 471,699 | 12,927 | - | 469,751 | ||||||||||||||
Investment income
|
886 | 8,784 | - | - | 9,670 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(146,841 | ) | (1,029 | ) | - | - | (147,870 | ) | ||||||||||||
(Loss) income from continuing operations before income taxes
|
(160,830 | ) | 479,454 | 12,927 | - | 331,551 | ||||||||||||||
Income tax (benefit) expense
|
(61,324 | ) | 154,158 | 4,022 | - | 96,856 | ||||||||||||||
(Loss) income from continuing operations
|
(99,506 | ) | 325,296 | 8,905 | - | 234,695 | ||||||||||||||
Loss from discontinued operations
|
- | (12,279 | ) | (10,493 | ) | - | (22,772 | ) | ||||||||||||
Equity in net income of subsidiaries
|
311,429 | - | - | (311,429 | ) | - | ||||||||||||||
Net income (loss)
|
$ | 211,923 | $ | 313,017 | $ | (1,588 | ) | $ | (311,429 | ) | $ | 211,923 | ||||||||
2008:
|
||||||||||||||||||||
Net sales
|
$ | - | $ | 5,845,793 | $ | 146,657 | $ | - | $ | 5,992,450 | ||||||||||
Cost of sales
|
- | 4,399,119 | 119,526 | - | 4,518,645 | |||||||||||||||
Gross profit
|
- | 1,446,674 | 27,131 | - | 1,473,805 | |||||||||||||||
Selling, general and administrative expenses
|
16,007 | 831,669 | 6,806 | - | 854,482 | |||||||||||||||
Provision for doubtful accounts
|
- | 104,369 | 1,871 | - | 106,240 | |||||||||||||||
Restructuring and other related charges
|
- | 34,089 | - | - | 34,089 | |||||||||||||||
Settlement, litigation and other related charges
|
- | 99,267 | - | - | 99,267 | |||||||||||||||
Other miscellaneous charges
|
- | 914 | - | - | 914 | |||||||||||||||
Operating (loss) income
|
(16,007 | ) | 376,366 | 18,454 | - | 378,813 | ||||||||||||||
Investment income
|
1,584 | 8,198 | - | - | 9,782 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(164,175 | ) | (1,784 | ) | (3,026 | ) | - | (168,985 | ) | |||||||||||
(Loss) income from continuing operations before income taxes
|
(178,598 | ) | 382,780 | 15,428 | - | 219,610 | ||||||||||||||
Income tax (benefit) expense
|
(69,083 | ) | 151,480 | 5,912 | - | 88,309 | ||||||||||||||
(Loss) income from continuing operations
|
(109,515 | ) | 231,300 | 9,516 | - | 131,301 | ||||||||||||||
Income from discontinued operations
|
- | 9,090 | 82 | - | 9,172 | |||||||||||||||
Equity in net income of subsidiaries
|
249,988 | - | - | (249,988 | ) | - | ||||||||||||||
Net income
|
$ | 140,473 | $ | 240,390 | $ | 9,598 | $ | (249,988 | ) | $ | 140,473 |
As of December 31, 2010:
|
Parent
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 460,778 | $ | 17,598 | $ | 16,108 | $ | - | $ | 494,484 | ||||||||||
Restricted cash
|
- | 2,019 | - | - | 2,019 | |||||||||||||||
Accounts receivable, net (including intercompany)
|
- | 997,585 | 25,085 | (10,847 | ) | 1,011,823 | ||||||||||||||
Inventories
|
- | 411,256 | 7,709 | - | 418,965 | |||||||||||||||
Deferred income tax benefits, net-current
|
- | 145,886 | 5,198 | (440 | ) | 150,644 | ||||||||||||||
Other current assets
|
538 | 319,268 | 12,801 | - | 332,607 | |||||||||||||||
Current assets - discontinued operations
|
- | 41,366 | 5,888 | - | 47,254 | |||||||||||||||
Total current assets
|
461,316 | 1,934,978 | 72,789 | (11,287 | ) | 2,457,796 | ||||||||||||||
Properties and equipment, net
|
- | 200,442 | 4,275 | - | 204,717 | |||||||||||||||
Goodwill
|
- | 4,154,723 | 80,098 | - | 4,234,821 | |||||||||||||||
Identifiable intangible assets, net
|
- | 250,843 | 8,966 | - | 259,809 | |||||||||||||||
Other noncurrent assets
|
47,695 | 108,938 | 308 | - | 156,941 | |||||||||||||||
Noncurrent assets - discontinued operations
|
- | 40,952 | 8,377 | - | 49,329 | |||||||||||||||
Investment in subsidiaries
|
5,763,499 | - | - | (5,763,499 | ) | - | ||||||||||||||
Total assets
|
$ | 6,272,510 | $ | 6,690,876 | $ | 174,813 | $ | (5,774,786 | ) | $ | 7,363,413 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current liabilities (including intercompany)
|
$ | 36,203 | $ | 525,819 | $ | 20,718 | $ | (10,847 | ) | $ | 571,893 | |||||||||
Current liabilities - discontinued operations
|
- | 11,645 | 10,716 | - | 22,361 | |||||||||||||||
Long-term debt, notes and convertible debentures
|
2,096,333 | 10,425 | - | - | 2,106,758 | |||||||||||||||
Deferred income tax liabilities, net-noncurrent
|
319,740 | 404,493 | 13,590 | (440 | ) | 737,383 | ||||||||||||||
Other noncurrent liabilities
|
4,290 | 104,784 | - | - | 109,074 | |||||||||||||||
Stockholders’ equity
|
3,815,944 | 5,633,710 | 129,789 | (5,763,499 | ) | 3,815,944 | ||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 6,272,510 | $ | 6,690,876 | $ | 174,813 | $ | (5,774,786 | ) | $ | 7,363,413 | |||||||||
As of December 31, 2009:
|
Parent
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 230,866 | $ | 32,202 | $ | 12,639 | $ | - | $ | 275,707 | ||||||||||
Restricted cash
|
- | 15,264 | - | - | 15,264 | |||||||||||||||
Accounts receivable, net (including intercompany)
|
- | 1,169,809 | 19,221 | (5,886 | ) | 1,183,144 | ||||||||||||||
Inventories
|
- | 361,156 | 7,321 | - | 368,477 | |||||||||||||||
Deferred income tax benefits, net-current
|
- | 117,354 | 49 | (4,497 | ) | 112,906 | ||||||||||||||
Other current assets
|
1,026 | 179,940 | 1,613 | - | 182,579 | |||||||||||||||
Current assets - discontinued operations
|
- | 73,246 | 8,284 | - | 81,530 | |||||||||||||||
Total current assets
|
231,892 | 1,948,971 | 49,127 | (10,383 | ) | 2,219,607 | ||||||||||||||
Properties and equipment, net
|
- | 200,247 | 3,600 | - | 203,847 | |||||||||||||||
Goodwill
|
- | 4,074,327 | 77,928 | - | 4,152,255 | |||||||||||||||
Identifiable intangible assets, net
|
- | 284,482 | 9,349 | - | 293,831 | |||||||||||||||
Other noncurrent assets
|
29,930 | 250,098 | 49 | - | 280,077 | |||||||||||||||
Noncurrent assets - discontinued operations
|
- | 150,707 | 23,780 | - | 174,487 | |||||||||||||||
Investment in subsidiaries
|
5,984,872 | - | - | (5,984,872 | ) | - | ||||||||||||||
Total assets
|
$ | 6,246,694 | $ | 6,908,832 | $ | 163,833 | $ | (5,995,255 | ) | $ | 7,324,104 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current liabilities (including intercompany)
|
$ | 144,793 | $ | 453,232 | $ | 3,508 | $ | (5,886 | ) | $ | 595,647 | |||||||||
Current liabilities - discontinued operations
|
- | 11,706 | 10,464 | - | 22,170 | |||||||||||||||
Long-term debt, notes and convertible debentures
|
1,975,786 | 4,450 | 3 | - | 1,980,239 | |||||||||||||||
Deferred income tax liabilities, net-noncurrent
|
250,122 | 317,105 | 11,416 | (4,497 | ) | 574,146 | ||||||||||||||
Other noncurrent liabilities
|
- | 275,909 | - | - | 275,909 | |||||||||||||||
Stockholders’ equity
|
3,875,993 | 5,846,430 | 138,442 | (5,984,872 | ) | 3,875,993 | ||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 6,246,694 | $ | 6,908,832 | $ | 163,833 | $ | (5,995,255 | ) | $ | 7,324,104 |
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 from / (used in) 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 | ) | ||||||||||
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:
|
||||||||||||||||
Net payments on revolving credit facilities and term A loan
|
(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 repurchase
|
(100,942 | ) | - | - | (100,942 | ) | ||||||||||
Payments for stock awards and exercise of stock
|
||||||||||||||||
options, net of stock tendered in payment
|
(13,989 | ) | - | - | (13,989 | ) | ||||||||||
Excess tax benefits from stock-based compensation
|
679 | - | - | 679 | ||||||||||||
Dividends paid
|
(12,839 | ) | - | - | (12,839 | ) | ||||||||||
Other
|
343,815 | (342,706 | ) | (1,109 | ) | - | ||||||||||
Net cash flows from / (used in) financing activities
|
316,686 | (334,229 | ) | (1,109 | ) | (18,652 | ) | |||||||||
Effect of exchange rate changes on cash
|
- | (120 | ) | (5,848 | ) | (5,968 | ) | |||||||||
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 |
Condensed Consolidating Statements of Cash Flows - Continued
|
||||||||||||||||
(in thousands)
|
For the year ended December 31,
|
|||||||||||||||
2009
|
Parent
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Omnicare, Inc. and Subsidiaries
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net cash flows from / (used in) operating activities
|
$ | (64,390 | ) | $ | 553,249 | $ | (5,065 | ) | $ | 483,794 | ||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of businesses, net of cash received
|
- | (92,889 | ) | - | (92,889 | ) | ||||||||||
Capital expenditures
|
- | (28,412 | ) | (819 | ) | (29,231 | ) | |||||||||
Transfer of cash to trusts for employee health and
|
||||||||||||||||
severance costs, net of payments out of the trust
|
- | (10,547 | ) | - | (10,547 | ) | ||||||||||
Other
|
- | (12,170 | ) | - | (12,170 | ) | ||||||||||
Net cash flows used in investing activities
|
- | (144,018 | ) | (819 | ) | (144,837 | ) | |||||||||
Cash flows from financing activities:
|
||||||||||||||||
Payments on line of credit facilities, term A loan
and notes payable
|
(275,000 | ) | - | - | (275,000 | ) | ||||||||||
Payments on long-term borrowings and obligations
|
(1,592 | ) | - | - | (1,592 | ) | ||||||||||
(Decrease) increase in cash overdraft balance
|
(819 | ) | 182 | - | (637 | ) | ||||||||||
Payments for stock awards and exercise of stock
|
||||||||||||||||
options, net of stock tendered in payment
|
9,666 | - | - | 9,666 | ||||||||||||
Excess tax benefits from stock-based compensation
|
2,367 | - | - | 2,367 | ||||||||||||
Dividends paid
|
(10,733 | ) | - | - | (10,733 | ) | ||||||||||
Other
|
420,404 | (418,483 | ) | (2,400 | ) | (479 | ) | |||||||||
Net cash flows from / (used in) financing activities
|
144,293 | (418,301 | ) | (2,400 | ) | (276,408 | ) | |||||||||
Effect of exchange rate changes on cash
|
- | - | (1,099 | ) | (1,099 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents
|
79,903 | (9,070 | ) | (9,383 | ) | 61,450 | ||||||||||
Less increase (decrease) in cash and cash
|
||||||||||||||||
equivalents of discontinued operations
|
- | 412 | (3 | ) | 409 | |||||||||||
Increase (decrease) in cash and cash equivalents
|
||||||||||||||||
of continuing operations
|
79,903 | (9,482 | ) | (9,380 | ) | 61,041 | ||||||||||
Cash and cash equivalents at beginning of year
|
150,963 | 41,684 | 22,019 | 214,666 | ||||||||||||
Cash and cash equivalents at end of year
|
$ | 230,866 | $ | 32,202 | $ | 12,639 | $ | 275,707 |
Condensed Consolidating Statements of Cash Flows - Continued
|
||||||||||||||||
(in thousands)
|
For the year ended December 31,
|
|||||||||||||||
2008
|
Parent
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Omnicare, Inc. and Subsidiaries
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net cash flows from / (used in) operating activities
|
$ | (73,175 | ) | $ | 515,417 | $ | (4,045 | ) | $ | 438,197 | ||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of businesses, net of cash received
|
- | (225,710 | ) | - | (225,710 | ) | ||||||||||
Capital expenditures
|
- | (57,084 | ) | 43 | (57,041 | ) | ||||||||||
Transfer of cash to trusts for employee health and
|
||||||||||||||||
severance costs, net of payments out of the trust
|
- | 847 | - | 847 | ||||||||||||
Other
|
- | (3,389 | ) | - | (3,389 | ) | ||||||||||
Net cash flows from / (used in) investing activities
|
- | (285,336 | ) | 43 | (285,293 | ) | ||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Borrowings on line of credit facilities
|
396,000 | - | - | 396,000 | ||||||||||||
Payments on line of credit facilities, term A loan
and notes payable
|
(446,000 | ) | - | (39,081 | ) | (485,081 | ) | |||||||||
(Payments) proceeds on long-term borrowings and obligations
|
(3,193 | ) | 360 | - | (2,833 | ) | ||||||||||
(Decrease) increase in cash overdraft balance
|
(5,723 | ) | 274 | - | (5,449 | ) | ||||||||||
Payments for Omnicare common stock repurchase
|
(100,165 | ) | - | - | (100,165 | ) | ||||||||||
Payments for stock awards and exercise of stock
|
||||||||||||||||
options, net of stock tendered in payment
|
(1,390 | ) | - | - | (1,390 | ) | ||||||||||
Excess tax benefits from stock-based compensation
|
963 | - | - | 963 | ||||||||||||
Dividends paid
|
(10,751 | ) | - | - | (10,751 | ) | ||||||||||
Other
|
203,300 | (244,009 | ) | 40,349 | (360 | ) | ||||||||||
Net cash flows from / (used in) financing activities
|
33,041 | (243,375 | ) | 1,268 | (209,066 | ) | ||||||||||
Effect of exchange rate changes on cash
|
- | - | (3,196 | ) | (3,196 | ) | ||||||||||
Net decrease in cash and cash equivalents
|
(40,134 | ) | (13,294 | ) | (5,930 | ) | (59,358 | ) | ||||||||
Less increase (decrease) in cash and cash
|
||||||||||||||||
equivalents of discontinued operations
|
- | 310 | (134 | ) | 176 | |||||||||||
Decrease in cash and cash equivalents
|
||||||||||||||||
of continuing operations
|
(40,134 | ) | (13,604 | ) | (5,796 | ) | (59,534 | ) | ||||||||
Cash and cash equivalents at beginning of year
|
191,097 | 55,288 | 27,815 | 274,200 | ||||||||||||
Cash and cash equivalents at end of year
|
$ | 150,963 | $ | 41,684 | $ | 22,019 | $ | 214,666 |
Summary Consolidating Statements of Income
|
||||||||||||||||||||
(in thousands)
|
For the years ended December 31,
|
|||||||||||||||||||
2010:
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
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 | |||||||||||||||
Restructuring and other related charges
|
- | - | 17,165 | - | 17,165 | |||||||||||||||
Settlement, litigation and other related charges
|
- | - | 113,709 | - | 113,709 | |||||||||||||||
Goodwill and other asset impairment charges
|
- | - | 22,884 | - | 22,884 | |||||||||||||||
Separation, benefit plan termination and related costs
|
- | - | 64,760 | - | 64,760 | |||||||||||||||
Other miscellaneous charges
|
- | - | 44,320 | - | 44,320 | |||||||||||||||
Operating (loss) income
|
(9,569 | ) | (1,403 | ) | 200,126 | - | 189,154 | |||||||||||||
Investment income
|
939 | - | 8,671 | - | 9,610 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(163,864 | ) | - | (1,392 | ) | - | (165,256 | ) | ||||||||||||
(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 | ) | ||||||
2009:
|
||||||||||||||||||||
Net sales
|
$ | - | $ | - | $ | 6,001,053 | $ | - | $ | 6,001,053 | ||||||||||
Cost of sales
|
- | - | 4,566,837 | - | 4,566,837 | |||||||||||||||
Gross profit
|
- | - | 1,434,216 | - | 1,434,216 | |||||||||||||||
Selling, general and administrative expenses
|
14,875 | 1,425 | 749,872 | - | 766,172 | |||||||||||||||
Provision for doubtful accounts
|
- | - | 92,495 | - | 92,495 | |||||||||||||||
Restructuring and other related charges
|
- | - | 19,814 | - | 19,814 | |||||||||||||||
Settlement, litigation and other related charges
|
- | - | 77,449 | - | 77,449 | |||||||||||||||
Other miscellaneous charges
|
- | - | 8,535 | - | 8,535 | |||||||||||||||
Operating (loss) income
|
(14,875 | ) | (1,425 | ) | 486,051 | - | 469,751 | |||||||||||||
Investment income
|
886 | - | 8,784 | - | 9,670 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(146,841 | ) | - | (1,029 | ) | - | (147,870 | ) | ||||||||||||
(Loss) income from continuing operations before income taxes
|
(160,830 | ) | (1,425 | ) | 493,806 | - | 331,551 | |||||||||||||
Income tax (benefit) expense
|
(61,324 | ) | (543 | ) | 158,723 | - | 96,856 | |||||||||||||
(Loss) income from continuing operations
|
(99,506 | ) | (882 | ) | 335,083 | - | 234,695 | |||||||||||||
Loss from discontinued operations
|
- | - | (22,772 | ) | - | (22,772 | ) | |||||||||||||
Equity in net income of subsidiaries
|
311,429 | - | - | (311,429 | ) | - | ||||||||||||||
Net income (loss)
|
$ | 211,923 | $ | (882 | ) | $ | 312,311 | $ | (311,429 | ) | $ | 211,923 | ||||||||
2008:
|
||||||||||||||||||||
Net sales
|
$ | - | $ | - | $ | 5,992,450 | $ | - | $ | 5,992,450 | ||||||||||
Cost of sales
|
- | - | 4,518,645 | - | 4,518,645 | |||||||||||||||
Gross profit
|
- | - | 1,473,805 | - | 1,473,805 | |||||||||||||||
Selling, general and administrative expenses
|
16,007 | 1,343 | 837,132 | - | 854,482 | |||||||||||||||
Provision for doubtful accounts
|
- | - | 106,240 | - | 106,240 | |||||||||||||||
Restructuring and other related charges
|
- | - | 34,089 | - | 34,089 | |||||||||||||||
Settlement, litigation and other related charges
|
- | - | 99,267 | - | 99,267 | |||||||||||||||
Other miscellaneous charges
|
- | - | 914 | - | 914 | |||||||||||||||
Operating (loss) income
|
(16,007 | ) | (1,343 | ) | 396,163 | - | 378,813 | |||||||||||||
Investment income
|
1,584 | - | 8,198 | - | 9,782 | |||||||||||||||
Interest expense, including amortization of discount on convertible notes
|
(164,175 | ) | - | (4,810 | ) | - | (168,985 | ) | ||||||||||||
(Loss) income from continuing operations before income taxes
|
(178,598 | ) | (1,343 | ) | 399,551 | - | 219,610 | |||||||||||||
Income tax (benefit) expense
|
(69,083 | ) | (522 | ) | 157,914 | - | 88,309 | |||||||||||||
(Loss) income from continuing operations
|
(109,515 | ) | (821 | ) | 241,637 | - | 131,301 | |||||||||||||
Income from discontinued operations
|
- | - | 9,172 | - | 9,172 | |||||||||||||||
Equity in net income of subsidiaries
|
249,988 | - | - | (249,988 | ) | - | ||||||||||||||
Net income (loss)
|
$ | 140,473 | $ | (821 | ) | $ | 250,809 | $ | (249,988 | ) | $ | 140,473 |
As of December 31, 2010:
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 460,778 | $ | - | $ | 33,706 | $ | - | $ | 494,484 | ||||||||||
Restricted cash
|
- | - | 2,019 | - | 2,019 | |||||||||||||||
Accounts receivable, net (including intercompany)
|
- | 68 | 1,011,755 | - | 1,011,823 | |||||||||||||||
Inventories
|
- | - | 418,965 | - | 418,965 | |||||||||||||||
Deferred income tax benefits, net-current
|
- | - | 151,084 | (440 | ) | 150,644 | ||||||||||||||
Other current assets
|
538 | - | 332,069 | - | 332,607 | |||||||||||||||
Current assets - discontinued operations
|
- | - | 47,254 | - | 47,254 | |||||||||||||||
Total current assets
|
461,316 | 68 | 1,996,852 | (440 | ) | 2,457,796 | ||||||||||||||
Properties and equipment, net
|
- | 16 | 204,701 | - | 204,717 | |||||||||||||||
Goodwill
|
- | 19 | 4,234,802 | - | 4,234,821 | |||||||||||||||
Identifiable intangible assets, net
|
- | - | 259,809 | - | 259,809 | |||||||||||||||
Other noncurrent assets
|
47,695 | - | 109,246 | - | 156,941 | |||||||||||||||
Noncurrent assets - discontinued operations
|
- | - | 49,329 | - | 49,329 | |||||||||||||||
Investment in subsidiaries
|
5,763,499 | - | - | (5,763,499 | ) | - | ||||||||||||||
Total assets
|
$ | 6,272,510 | $ | 103 | $ | 6,854,739 | $ | (5,763,939 | ) | $ | 7,363,413 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current liabilities (including intercompany)
|
$ | 36,203 | $ | - | $ | 535,690 | $ | - | $ | 571,893 | ||||||||||
Current liabilities - discontinued operations
|
- | - | 22,361 | - | 22,361 | |||||||||||||||
Long-term debt, notes and convertible debentures
|
2,096,333 | - | 10,425 | - | 2,106,758 | |||||||||||||||
Deferred income tax liabilities, net-noncurrent
|
319,740 | - | 418,083 | (440 | ) | 737,383 | ||||||||||||||
Other noncurrent liabilities
|
4,290 | - | 104,784 | - | 109,074 | |||||||||||||||
Stockholders’ equity
|
3,815,944 | 103 | 5,763,396 | (5,763,499 | ) | 3,815,944 | ||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 6,272,510 | $ | 103 | $ | 6,854,739 | $ | (5,763,939 | ) | $ | 7,363,413 | |||||||||
As of December 31, 2009:
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Consolidating/ Eliminating Adjustments
|
Omnicare, Inc. and Subsidiaries
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 230,866 | $ | - | $ | 44,841 | $ | - | $ | 275,707 | ||||||||||
Restricted cash
|
- | - | 15,264 | - | 15,264 | |||||||||||||||
Accounts receivable, net (including intercompany)
|
- | 69 | 1,183,144 | (69 | ) | 1,183,144 | ||||||||||||||
Inventories
|
- | - | 368,477 | - | 368,477 | |||||||||||||||
Deferred income tax benefits, net-current
|
- | - | 117,403 | (4,497 | ) | 112,906 | ||||||||||||||
Other current assets
|
1,026 | - | 181,553 | - | 182,579 | |||||||||||||||
Current assets - discontinued operations
|
- | - | 81,530 | - | 81,530 | |||||||||||||||
Total current assets
|
231,892 | 69 | 1,992,212 | (4,566 | ) | 2,219,607 | ||||||||||||||
Properties and equipment, net
|
- | 19 | 203,828 | - | 203,847 | |||||||||||||||
Goodwill
|
- | - | 4,152,255 | - | 4,152,255 | |||||||||||||||
Identifiable intangible assets, net
|
- | - | 293,831 | - | 293,831 | |||||||||||||||
Other noncurrent assets
|
29,930 | 19 | 250,128 | - | 280,077 | |||||||||||||||
Noncurrent assets - discontinued operations
|
- | - | 174,487 | - | 174,487 | |||||||||||||||
Investment in subsidiaries
|
5,984,872 | - | 7,222 | (5,992,094 | ) | - | ||||||||||||||
Total assets
|
$ | 6,246,694 | $ | 107 | $ | 7,073,963 | $ | (5,996,660 | ) | $ | 7,324,104 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current liabilities (including intercompany)
|
$ | 144,793 | $ | 5 | $ | 450,918 | $ | (69 | ) | $ | 595,647 | |||||||||
Current liabilities - discontinued operations
|
- | - | 22,170 | - | 22,170 | |||||||||||||||
Long-term debt, notes and convertible debentures
|
1,975,786 | - | 4,453 | - | 1,980,239 | |||||||||||||||
Deferred income tax liabilities, net-noncurrent
|
250,122 | - | 328,521 | (4,497 | ) | 574,146 | ||||||||||||||
Other noncurrent liabilities
|
- | - | 275,909 | - | 275,909 | |||||||||||||||
Stockholders’ equity
|
3,875,993 | 102 | 5,991,992 | (5,992,094 | ) | 3,875,993 | ||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 6,246,694 | $ | 107 | $ | 7,073,963 | $ | (5,996,660 | ) | $ | 7,324,104 |
Condensed Consolidating Statements of Cash Flows
|
||||||||||||||||
(in thousands)
|
For the year ended December 31,
|
|||||||||||||||
2010
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Omnicare, Inc. and Subsidiaries
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net cash flows from / (used in) operating activities
|
$ | (86,774 | ) | $ | - | $ | 455,389 | $ | 368,615 | |||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of businesses, net of cash received
|
- | - | (111,812 | ) | (111,812 | ) | ||||||||||
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 from financing activities:
|
||||||||||||||||
Net payments on revolving credit facilities and term A loan
|
(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 repurchase
|
(100,942 | ) | - | - | (100,942 | ) | ||||||||||
Payments for stock awards and exercise of stock
|
||||||||||||||||
options, net of stock tendered in payment
|
(13,989 | ) | - | - | (13,989 | ) | ||||||||||
Excess tax benefits from stock-based compensation
|
679 | - | - | 679 | ||||||||||||
Dividends paid
|
(12,839 | ) | - | - | (12,839 | ) | ||||||||||
Other
|
343,815 | - | (343,815 | ) | - | |||||||||||
Net cash flows from / (used in) financing activities
|
316,686 | - | (335,338 | ) | (18,652 | ) | ||||||||||
Effect of exchange rate changes on cash
|
- | - | (5,968 | ) | (5,968 | ) | ||||||||||
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 |
Condensed Consolidating Statements of Cash Flows - Continued
|
||||||||||||||||
(in thousands)
|
For the year ended December 31,
|
|||||||||||||||
2009
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Omnicare, Inc. and Subsidiaries
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net cash flows from / (used in) operating activities
|
$ | (64,390 | ) | $ | - | $ | 548,184 | $ | 483,794 | |||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of businesses, net of cash received
|
- | - | (92,889 | ) | (92,889 | ) | ||||||||||
Capital expenditures
|
- | - | (29,231 | ) | (29,231 | ) | ||||||||||
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
|
- | - | (10,547 | ) | (10,547 | ) | ||||||||||
Other
|
- | - | (12,170 | ) | (12,170 | ) | ||||||||||
Net cash flows used in investing activities
|
- | - | (144,837 | ) | (144,837 | ) | ||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Payments on line of credit facilities, term A loan and notes payable
|
(275,000 | ) | - | - | (275,000 | ) | ||||||||||
Payments on long-term borrowings and obligations
|
(1,592 | ) | - | - | (1,592 | ) | ||||||||||
(Decrease) increase in cash overdraft balance
|
(819 | ) | - | 182 | (637 | ) | ||||||||||
Payments for stock awards and exercise of stock options, net of stock tendered in payment
|
9,666 | - | - | 9,666 | ||||||||||||
Excess tax benefits from stock-based compensation
|
2,367 | - | - | 2,367 | ||||||||||||
Dividends paid
|
(10,733 | ) | - | - | (10,733 | ) | ||||||||||
Other
|
420,404 | - | (420,883 | ) | (479 | ) | ||||||||||
Net cash flows from / (used in) financing activities
|
144,293 | - | (420,701 | ) | (276,408 | ) | ||||||||||
Effect of exchange rate changes on cash
|
- | - | (1,099 | ) | (1,099 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents
|
79,903 | - | (18,453 | ) | 61,450 | |||||||||||
Less increase in cash and cash equivalents of discontinued operations
|
- | - | 409 | 409 | ||||||||||||
Increase (decrease) in cash and cash equivalents of continuing operations
|
79,903 | - | (18,862 | ) | 61,041 | |||||||||||
Cash and cash equivalents at beginning of year
|
150,963 | - | 63,703 | 214,666 | ||||||||||||
Cash and cash equivalents at end of year
|
$ | 230,866 | $ | - | $ | 44,841 | $ | 275,707 |
Condensed Consolidating Statements of Cash Flows - Continued
|
||||||||||||||||
(in thousands)
|
For the year ended December 31,
|
|||||||||||||||
2008
|
Parent
|
Guarantor Subsidiary
|
Non-Guarantor Subsidiaries
|
Omnicare, Inc. and Subsidiaries
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net cash flows from / (used in) operating activities
|
$ | (73,175 | ) | $ | - | $ | 511,372 | $ | 438,197 | |||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of businesses, net of cash received
|
- | - | (225,710 | ) | (225,710 | ) | ||||||||||
Capital expenditures
|
- | - | (57,041 | ) | (57,041 | ) | ||||||||||
Transfer of cash to trusts for employee health and severance costs, net of payments out of the trust
|
- | - | 847 | 847 | ||||||||||||
Other
|
- | - | (3,389 | ) | (3,389 | ) | ||||||||||
Net cash flows from / (used in) investing activities
|
- | - | (285,293 | ) | (285,293 | ) | ||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Borrowings on line of credit facilities
|
396,000 | - | - | 396,000 | ||||||||||||
Payments on line of credit facilities, term A loan and notes payable
|
(446,000 | ) | - | (39,081 | ) | (485,081 | ) | |||||||||
Payments on long-term borrowings and obligations
|
(3,193 | ) | - | 360 | (2,833 | ) | ||||||||||
(Decrease) increase in cash overdraft balance
|
(5,723 | ) | - | 274 | (5,449 | ) | ||||||||||
Payments for Omnicare common stock repurchase
|
(100,165 | ) | - | - | (100,165 | ) | ||||||||||
Payments for stock awards and exercise of stock options, net of stock tendered in payment
|
(1,390 | ) | - | - | (1,390 | ) | ||||||||||
Excess tax benefits from stock-based compensation
|
963 | - | - | 963 | ||||||||||||
Dividends paid
|
(10,751 | ) | - | - | (10,751 | ) | ||||||||||
Other
|
203,300 | - | (203,660 | ) | (360 | ) | ||||||||||
Net cash flows from / (used in) financing activities
|
33,041 | - | (242,107 | ) | (209,066 | ) | ||||||||||
Effect of exchange rate changes on cash
|
- | - | (3,196 | ) | (3,196 | ) | ||||||||||
Net decrease in cash and cash equivalents
|
(40,134 | ) | - | (19,224 | ) | (59,358 | ) | |||||||||
Less increase in cash and cash equivalents of discontinued operations
|
- | - | 176 | 176 | ||||||||||||
Decrease in cash and cash equivalents of continuing operations
|
(40,134 | ) | - | (19,400 | ) | (59,534 | ) | |||||||||
Cash and cash equivalents at beginning of year
|
191,097 | - | 83,103 | 274,200 | ||||||||||||
Cash and cash equivalents at end of year
|
$ | 150,963 | $ | - | $ | 63,703 | $ | 214,666 |
Additions
|
||||||||||||||||||||
Balance at
|
charged
|
Write-offs,
|
Balance
|
|||||||||||||||||
Year ended
|
beginning of
|
to cost
|
(net of recoveries)
|
at end
|
||||||||||||||||
December 31,
|
period
|
and expenses
|
Acquisitions
|
and other
|
of period
|
|||||||||||||||
Allowance for uncollectible accounts receivable:
|
||||||||||||||||||||
2010
|
$ | 332,541 | $ | 136,630 | $ | - | $ | (68,144 | ) | $ | 401,027 | |||||||||
2009
|
319,417 | 92,495 | - | (79,371 | ) | 332,541 | ||||||||||||||
2008
|
324,825 | 106,240 | 5,550 | (117,198 | ) | 319,417 | ||||||||||||||
Tax valuation allowance:
|
||||||||||||||||||||
2010
|
$ | 20,255 | $ | (3,843 | ) | $ | - | $ | (453 | ) | $ | 15,959 | ||||||||
2009
|
23,332 | (3,055 | ) | - | (22 | ) | 20,255 | |||||||||||||
2008
|
29,492 | (2,986 | ) | (990 | ) | (2,184 | ) | 23,332 |
Statement of Computation of Ratio of Earnings to Fixed Charges
|
|||||||||||||||||||||||||
Omnicare, Inc. and Subsidiary Companies
|
|||||||||||||||||||||||||
(in thousands, except ratio)
|
|||||||||||||||||||||||||
For the years ended December 31,
|
|||||||||||||||||||||||||
2010
|
2009
|
2008
|
2007
|
2006
|
|||||||||||||||||||||
Income from continuing operations before income taxes
|
$ | 33,508 | (2) | $ | 331,551 | (2) | $ | 219,610 | (2) | $ | 148,904 | (2) | $ | 288,826 | (2) | ||||||||||
Add fixed charges:
|
|||||||||||||||||||||||||
Interest expense
|
115,479 | 114,304 | 135,155 | 155,857 | 161,875 | ||||||||||||||||||||
Amortization of discount on convertible notes (1)
|
29,536 | 27,977 | 25,934 | 24,041 | 22,286 | ||||||||||||||||||||
Amortization of debt issuance expense
|
5,944 | 5,589 | 7,896 | 7,209 | 7,278 | ||||||||||||||||||||
Interest expense-special items
|
14,297 | (2) | - | - | - | - | |||||||||||||||||||
Interest portion of rent expense
|
20,926 | 23,049 | 25,157 | 23,794 | 22,459 | ||||||||||||||||||||
Adjusted income
|
$ | 219,690 | $ | 502,470 | $ | 413,752 | $ | 359,805 | $ | 502,724 | |||||||||||||||
Fixed charges:
|
|||||||||||||||||||||||||
Interest expense
|
$ | 115,479 | $ | 114,304 | $ | 135,155 | $ | 155,857 | $ | 161,875 | |||||||||||||||
Amortization of discount on convertible notes (1)
|
29,536 | 27,977 | 25,934 | 24,041 | 22,286 | ||||||||||||||||||||
Amortization of debt issuance expense
|
5,944 | 5,589 | 7,896 | 7,209 | 7,278 | ||||||||||||||||||||
Interest expense-special items
|
14,297 | (2) | - | - | - | - | |||||||||||||||||||
Interest portion of rent expense
|
20,926 | 23,049 | 25,157 | 23,794 | 22,459 | ||||||||||||||||||||
Fixed charges
|
$ | 186,182 | $ | 170,919 | $ | 194,142 | $ | 210,901 | $ | 213,898 | |||||||||||||||
Ratio of earnings to fixed charges(3)
|
1.2 | x | 2.9 | x | 2.1 | x | 1.7 | x | 2.4 | x |
(1)
|
See the “Debt” note of the Notes to Consolidated Financial Statements.
|
(2)
|
Certain of the Company’s debt agreements and indentures provide for the exclusion of various special charges/(credits) from applicable financial covenant coverage calculations. The following listing of charges/(credits), which are included in the Company’s income from continuing operations before income taxes, includes certain of these excludable charges/(credits) for the years ended December 31 (in thousands):
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||||||||||
Restructuring and other related charges (a)
|
$ | 17,165 | $ | 19,814 | $ | 34,089 | $ | 25,116 | $ | 27,188 | ||||||||||
Settlement, litigation and other related charges (b)
|
113,709 | 77,449 | 99,267 | 42,516 | 125,128 | |||||||||||||||
Goodwill and other asset impairment charges (c)
|
22,884 | - | - | - | - | |||||||||||||||
Separation, benefit plan termination and related costs (d)
|
64,760 | - | - | - | - | |||||||||||||||
Other expense (b)(e)(f)(g)(a)
|
87,316 | 5,893 | 6,445 | 17,193 | 39,858 | |||||||||||||||
Total - non-interest expense special items
|
$ | 305,834 | $ | 103,156 | $ | 139,801 | $ | 84,825 | $ | 192,174 | ||||||||||
Interest expense special items (e)
|
$ | 14,297 | $ | - | $ | - | $ | - | $ | - | ||||||||||
(a) See the "Restructuring and Other Related Charges" note of the Notes to Consolidated Financial Statements.
|
||||||||||||||||||||
(b) See the "Commitments and Contingencies" note of the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
(c) See the "Goodwill and Other Intangible Assets" note of the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
(d) See the "Separation, Benefit Plan Termination and Related Costs" note of the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
(e) See the "Debt" note of the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
(f) See the "Acquisitions" note of the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
(g) See the "Stock-Based Compensation" note of the Notes to Consolidated Financial Statements.
|
||||||||||||||||||||
For the 2007 and 2006 years data, see the respective note in that years consolidated financial statements for additional information on the nature of the charge reflected above
|
(3)
|
The ratio of earnings to fixed charges has been computed by adding income before income taxes and fixed charges to derive adjusted income, and dividing adjusted income by fixed charges. Fixed charges consist of interest expense on debt (including the amortization of debt expense) and one-third (the proportion deemed representative of the interest portion) of rent expense.
|