XML 90 R81.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Condensed Consolidating Financial Statements - Condensed Consolidated Cash Flow (Details) (USD $)
In Thousands, unless otherwise specified
6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 6 Months Ended
Jun. 30, 2011
Predecessor [Member]
Nov. 03, 2011
Predecessor [Member]
Dec. 31, 2010
Predecessor [Member]
Dec. 31, 2009
Predecessor [Member]
Dec. 31, 2011
Successor [Member]
Jun. 30, 2012
Successor [Member]
Jun. 30, 2011
Parent Company [Member]
Predecessor [Member]
Nov. 03, 2011
Parent Company [Member]
Predecessor [Member]
Dec. 31, 2010
Parent Company [Member]
Predecessor [Member]
Dec. 31, 2009
Parent Company [Member]
Predecessor [Member]
Dec. 31, 2011
Parent Company [Member]
Successor [Member]
Jun. 30, 2012
Parent Company [Member]
Successor [Member]
Jun. 30, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [Member]
Nov. 03, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [Member]
Dec. 31, 2010
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [Member]
Dec. 31, 2009
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [Member]
Dec. 31, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Jun. 30, 2012
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Jun. 30, 2011
Guarantor Subsidiaries [Member]
Predecessor [Member]
Nov. 03, 2011
Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2010
Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2009
Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2011
Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2012
Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2011
Non-Guarantor Subsidiaries [Member]
Predecessor [Member]
Nov. 03, 2011
Non-Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2010
Non-Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2009
Non-Guarantor Subsidiaries [Member]
Predecessor [Member]
Dec. 31, 2011
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2012
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2011
Eliminations [Member]
Predecessor [Member]
Nov. 03, 2011
Eliminations [Member]
Predecessor [Member]
Dec. 31, 2010
Eliminations [Member]
Predecessor [Member]
Dec. 31, 2009
Eliminations [Member]
Predecessor [Member]
Dec. 31, 2011
Eliminations [Member]
Successor [Member]
Jun. 30, 2012
Eliminations [Member]
Successor [Member]
Cash flows from operating activities:                                                                        
Net earnings (loss) $ 149,843 $ 190,938 $ 256,084 $ 228,702 $ (114,869) $ (145,312) $ 0 $ 0 $ 0 $ 0 $ (114,869) $ (145,312) $ (38,184) $ (40,759) $ (70,147) $ 70,634 $ (134,273) $ (257,763) $ (89,403) $ 2,687 $ (117,195) $ 35,111 $ (29,005) $ (110,270) $ (178,322) $ (139,737) $ (218,904) $ (71,903) $ (50,775) $ (254,511) $ 455,752 $ 368,747 $ 662,330 $ 194,860 $ 214,053 $ 622,544
Adjustments to reconcile net earnings (loss) to net cash provided 86,618 297,030 96,637 158,819 37,295 227,244 0 0 0 0 299 989 182,227 61,984 515,557 270,751 (1,787,282) 202,308 (76,188) 253,684 (79,937) (163,783) 1,296,975 (26,652) 22,538 101,886 (40,707) (17,943) 591,299 824,642 (41,959) (120,524) (298,276) 69,794 (63,996) (774,043)
Net cash provided (used) by operating activities 236,461 487,968 352,721 387,521 (77,574) 81,932 0 0 0 0 (114,570) (144,323) 144,043 21,225 445,410 341,385 (1,921,555) (55,455) (165,591) 256,371 (197,132) (128,672) 1,267,970 (136,922) (155,784) (37,851) (259,611) (89,846) 540,524 570,131 413,793 248,223 364,054 264,654 150,057 (151,499)
Cash flows from investing activities:                                                                        
Net additions to property, plant and equipment (73,076) (103,017) (75,252) (89,851) (29,850) (46,535) 0 0 0 0 0 0 (46,576) (81,054) (52,187) (89,989) (38,479) (17,254) (2,827) (7,161) (9,309) (9,940) (6,360) (12,796) (63,070) (68,851) (91,537) (161,402) (46,262) (50,696) 39,397 54,049 77,781 171,480 61,251 34,211
Dispositions of assets subject to leveraged lease, net   0 0 0 7,435     0     0     0     7,435     0     0     0     0     0     0  
Business acquired in purchase transaction, net of cash acquired   0 0 (173) 0         0           0           (173)           0           0    
Increase in identifiable intangible assets and other non-current assets (17,364) (19,640) (18,680) (62,894) (1,217) (2,825) 0 0 0 0 0 0 24 3 (6,011) (161,886) 1,261,578 26 (7,084) (5,209) (424) 116,329 (1,248,161) (2,962) (10,304) (14,434) (12,245) (14,586) (103,896) 110 0 0 0 (2,751) 89,262 1
Cash used to acquire equity   0 0 0 (5,185,359)           0           (2,611,846)           (1,716,581)           (856,932)           0  
Net cash used by investing activities (90,440) (122,657) (93,932) (152,918) (5,208,991) (49,360) 0 0 0 0 0 0 (46,552) (81,051) (58,198) (251,875) (1,381,312) (17,228) (9,911) (12,370) (9,733) 106,216 (2,971,102) (15,758) (73,374) (83,285) (103,782) (175,988) (1,007,090) (50,586) 39,397 54,049 77,781 168,729 150,513 34,212
Cash flows from financing activities:                                                                        
Capital contributions from limited partners 0 0 0 0 1,714,398 239         1,714,398 239         0 0         0 0         0 0         0 0
Distribution to limited partners   0 0 0 (543)           (543)           0           0           0           0  
Proceeds from revolving credit facility   0 0 105,000 0         0           105,000           0           0           0    
Repayments of long-term debt and capital lease obligations (13,830) (20,774) (222,727) (334,000) (1,534,130) (11,658) 0 0 0 0 0 0 (13,750) (20,624) (222,667) (334,000) (1,532,652) (8,300) 0 0 0 0 (989) 0 (80) (150) (60) 0 (489) (3) 0 0 0 0 0 (3,355)
Debt issuance costs 0         (111)           0           (111)           0           0           0
Proceeds from exercise of stock options and employee stock purchases 40,111 42,973 12,221 1,850   0 0 0 0 0     40,111 42,973 12,221 1,850     0 0 0 0     0 0 0 0     0 0 0 0    
Proceeds from the purchase of stock in ESPP and other   8,059 6,540 5,938 0     0 0 0       8,059 6,540 5,938       0 0 0       0 0 0       0 0 0    
Excess tax benefit from equity-based payment arrangements 2,082 2,439 1,505 1,214 0 0 0 0 0 0     2,082 2,439 1,505 1,214     0 0 0 0     0 0 0 0     0 0 0 0    
Purchase of immature shares for minimum tax withholdings (3,681) (3,855) (1,741) (1,419) 0 0 0 0 0 0     (3,681) (3,855) (1,741) (1,419)     0 0 0 0     0 0 0 0     0 0 0 0    
KCI acquisition financing:                                                                        
Proceeds from B1, B2, 2nd lien notes and unsecured notes     0 0                                                                
First quarter 2011 refinancing of senior credit facility:                                                                        
Proceeds from senior credit facility - due 2016 146,012 146,012 0 0 0 0 0 0         146,012 146,012         0 0         0 0         0 0        
Payments on senior credit facility - due 2013 (123,346) (123,346) 0 0 0 0 0 0         (123,346) (123,346)         0 0         0 0         0 0        
Payment of debt issuance costs (14,676) (14,676) 0 0 0 0 0 0         (14,676) (14,676)         0 0         0 0         0 0        
Purchase of interest rate caps     0 0                                                                
Proceeds (payments) on intercompany loans 0 0 0 0 0 0 0 0 0 0 0 0 (25,000) 231,843 (151,000) 176,000 (449,648) (105,245) (24) (178,883) (2,960) 0 524,668 30,225 25,024 (77,960) 2,960 0 (75,020) 75,020 0 25,000 151,000 (176,000) 0 0
Settlement of convertible debt warrants   0 0 0 (280,220)           0           (280,220)           0           0           0  
Settlement of convertible debt hedges   0 0 0 314,856           0           314,856           0           0           0  
Proceeds (payments) on intercompany investments 0 0 0 0 0 0 0 0 0 0 (1,598,874) 144,084 89,404 206,351 122,185 25,032 179,279 225,223 180,599 (69,370) 211,568 21,509 1,179,453 122,455 183,187 190,291 259,082 210,842 540,712 (612,404) (453,190) (327,272) (592,835) (257,383) (300,570) 120,642
Net cash provided (used) by financing activities 32,672 28,953 (204,202) (221,417) 4,792,031 (11,530) 0 0 0 0 114,981 144,323 97,156 467,297 (232,957) (20,385) 2,809,285 111,567 180,575 (248,253) 208,608 21,509 1,703,132 152,680 208,131 112,181 261,982 210,842 465,203 (537,387) (453,190) (302,272) (441,835) (433,383) (300,570) 117,287
Effect of exchange rate changes on cash and cash equivalents 3,128 1,018 (1,141) 2,204 (1,925) (720) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,128 1,018 (1,141) 2,204 (1,925) (720) 0 0 0 0 0 0
Net increase (decrease) in cash and cash equivalents 181,821 395,282 53,446 15,390 (496,459) 20,322 0 0 0 0 411 0 194,647 407,471 154,255 69,125 (493,582) 38,884 5,073 (4,252) 1,743 (947) 0 0 (17,899) (7,937) (102,552) (52,788) (3,288) (18,562) 0 0 0 0 0 0
Cash and cash equivalents, beginning of period 316,603 316,603 263,157 247,767 711,885 215,426 0 0 0 0 0 411 228,763 228,763 74,508 5,383 636,234 142,652 4,252 4,252 2,509 3,456 0 0 83,588 83,588 186,140 238,928 75,651 72,363 0 0 0 0 0 0
Cash and cash equivalents, end of period $ 498,424 $ 711,885 $ 316,603 $ 263,157 $ 215,426 $ 235,748 $ 0   $ 0 $ 0 $ 411 $ 411 $ 423,410   $ 228,763 $ 74,508 $ 142,652 $ 181,536 $ 9,325   $ 4,252 $ 2,509 $ 0 $ 0 $ 65,689   $ 83,588 $ 186,140 $ 72,363 $ 53,801 $ 0   $ 0 $ 0 $ 0 $ 0