XML 80 R80.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Condensed Consolidating Financial Statements - Condensed Consolidated Statement of Operations and Comprehensive Income (Loss) (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended
Nov. 03, 2011
Predecessor [Member]
Sep. 30, 2011
Predecessor [Member]
Jun. 30, 2011
Predecessor [Member]
Mar. 31, 2011
Predecessor [Member]
Dec. 31, 2010
Predecessor [Member]
Sep. 30, 2010
Predecessor [Member]
Jun. 30, 2010
Predecessor [Member]
Mar. 31, 2010
Predecessor [Member]
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, 2012
Successor [Member]
Nov. 03, 2011
Successor [Member]
Jun. 30, 2011
Parent Company [Member]
Predecessor [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, 2012
Parent Company [Member]
Successor [Member]
Nov. 03, 2011
Parent Company [Member]
Successor [Member]
Jun. 30, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [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, 2012
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Jun. 30, 2011
Guarantor Subsidiaries [Member]
Predecessor [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, 2012
Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2011
Non-Guarantor Subsidiaries [Member]
Predecessor [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, 2012
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Jun. 30, 2011
Eliminations [Member]
Predecessor [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]
Jun. 30, 2012
Eliminations [Member]
Successor [Member]
Condensed Income Statements, Captions [Line Items]                                                                                                                  
Rental     $ 278,463           $ 556,355 $ 925,892 $ 1,137,232 $ 1,174,802 $ 175,566 $ 252,798 $ 509,429   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0   $ 205,677 $ 413,333 $ 690,994 $ 860,389 $ 882,153 $ 131,595 $ 190,152 $ 382,510 $ 347 $ 693 $ 1,455 $ 907 $ 616 $ 410 $ 1,504 $ 2,766 $ 72,439 $ 142,329 $ 233,443 $ 275,936 $ 292,033 $ 43,561 $ 61,142 $ 124,153 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Sales     240,330           462,643 792,230 876,362 813,684 171,690 242,261 476,653   0 0 0 0 0 0 0 0   84,653 164,210 284,442 324,322 324,843 59,172 81,563 162,164 96,501 190,478 323,349 346,085 295,728 75,570 107,645 214,624 135,490 250,120 450,380 458,172 492,308 111,931 138,251 249,587 (76,314) (142,165) (265,941) (252,217) (299,195) (74,983) (85,198) (149,722)
Total revenue 168,766 530,358 518,793 500,205 526,361 505,727 496,715 484,791 1,018,998 1,718,122 2,013,594 1,988,486 347,256 495,059 986,082   0 0 0 0 0 0 0 0   290,330 577,543 975,436 1,184,711 1,206,996 190,767 271,715 544,674 96,848 191,171 324,804 346,992 296,344 75,980 109,149 217,390 207,929 392,449 683,823 734,108 784,341 155,492 199,393 373,740 (76,314) (142,165) (265,941) (252,217) (299,195) (74,983) (85,198) (149,722)
Rental expenses     146,353           296,845 479,121 625,277 640,346 109,460 162,430 342,007   0 0 0 0 0 0 1 2   115,807 240,884 372,269 530,192 533,191 73,240 102,665 217,533 417 769 1,519 991 (1,884) 647 1,425 2,638 83,469 162,467 264,612 303,167 284,693 60,137 87,151 184,470 (53,340) (107,275) (159,279) (209,073) (175,654) (24,564) (28,812) (62,636)
Cost of sales     60,418           122,137 205,377 250,253 244,784 48,520 69,683 139,748   0 0 0 0 0 11 17 36   63,790 129,721 214,489 227,565 226,537 76,396 42,728 120,001 29,051 57,536 95,803 109,621 96,681 25,674 38,779 77,224 68,339 126,588 221,410 224,028 210,319 44,650 61,969 123,216 (100,762) (191,708) (326,325) (310,961) (288,753) (98,211) (73,810) (180,729)
Gross profit 102,964 330,644 312,022 287,994 300,219 288,411 278,786 270,648 600,016 1,033,624 1,138,064 1,103,356 189,276 262,946 504,327   0 0 0 0 0 (11) (18) (38)   110,733 206,938 388,678 426,954 447,268 41,131 126,322 207,140 67,380 132,866 227,482 236,380 201,547 49,659 68,945 137,528 56,121 103,394 197,801 206,913 289,329 50,705 50,273 66,054 77,788 156,818 219,663 267,817 165,212 47,792 17,424 93,643
Selling, general and administrative expenses     151,118           294,506 594,157 564,008 528,150 222,693 161,393 318,606   0 0 0 0 0 288 474 951   86,031 172,410 388,969 351,313 336,957 173,520 97,724 178,959 28,097 54,013 93,411 92,943 84,152 13,100 32,265 63,993 36,990 68,083 111,777 122,110 109,191 36,904 31,650 75,389 0 0    (2,358) (2,150) (1,119) (720) (686)
Research and development expenses     23,411           44,594 75,953 90,255 92,088 16,114 20,483 41,870   0 0 0 0 0 0 0 0   13,639 26,433 43,107 44,949 52,777 9,063 9,250 19,513 6,884 13,244 24,343 26,874 28,904 5,631 8,930 17,699 2,949 4,935 8,537 18,588 10,517 1,420 2,303 4,658 (61) (18) (34) (156) (110) 0 0 0
Acquired intangible asset amortization     8,856           17,712 29,518 37,426 40,634 16,678 54,325 123,750   0 0 0 0 0 0 0 0   0 0 0 0 0 4,444 25,233 59,220 8,856 17,712 29,518 37,426 40,634 10,468 18,851 40,951 0 0 0 0 0 1,766 10,241 23,579 0 0 0 0 0 0 0 0
Operating earnings (loss) (52,625) 143,417 128,637 114,567 123,526 120,152 101,357 101,340 243,204 333,996 446,375 442,484 (66,209) 26,745 20,101   0 0 0 0 0 (299) (492) (989)   11,063 8,095 (43,398) 30,692 57,534 (145,896) (5,885) (50,552) 23,543 47,897 80,210 79,137 47,857 20,460 8,899 14,885 16,182 30,376 77,487 66,215 169,621 10,615 6,079 (37,572) 77,849 156,836 219,697 270,331 167,472 48,911 18,144 94,329
Non-operating intercompany transactions     0           0   0 0 0 0 0 0 0 0   0 0 0 0 0 0 26,423 76,541 85,085 143,843 128,072 49,423 5,641 66,375 26,942 100,098 113,318 74,147 118,107 10,426 2,161 128,312 (74,057) (207,830) (210,403) (273,890) (236,775) (60,043) (12,210) (221,571) 20,692 31,191 12,000 55,900 (9,404) 194 4,408 26,884
Interest income and other     267           469 972 851 819 148 26 456   0 0 0 0 0 0 0 0   203 333 747 422 221 11,453 18,158 36,727 3,063 6,126 26,920 12,251 12,252 2,042 3,062 6,125 64 142 231 688 861 100 43 82 (3,063) (6,132) (26,926) (12,510) (12,515) (13,447) (21,237) (42,478)
Interest expense     (17,157)           (37,997) (61,931) (87,053) (104,918) (114,992) (134,345) (254,929)   0 0 0 0 0 0 0 0   (20,210) (44,106) (88,697) (99,438) (117,221) (117,028) (137,375) (260,993) 0 0 9 0 0 (11,389) (18,175) (36,350) (10) (23) (169) (125) (212) (22) (32) (64) 3,063 6,132 26,926 12,510 12,515 13,447 21,237 42,478
Foreign currency gain (loss)     (206)           (25) (2,778) (4,500) (4,004) 22,250 20,421 5,534   0 0 0 0 0 0 0 0   (1,758) (3,091) (3,193) 442 (8,098) 25,873 22,340 8,969 74 189 409 177 (29) (94) (51) 147 1,478 2,877 6 (5,119) 4,123 (3,529) (1,868) (3,582) 0 0 0 0 0 0 0 0
Earnings (loss) before income taxes (benefit)     111,541           205,651 270,259 355,673 334,381 (158,803) (87,153) (228,838)   0 0 0 0 0 (299) (492) (989)   15,721 37,772 (49,456) 75,961 60,508 (176,175) (97,121) (199,474) 53,622 154,310 220,866 165,712 178,187 21,445 (4,104) 113,119 (56,343) (174,458) (132,848) (212,231) (62,382) (52,879) (7,988) (262,707) 98,541 188,027 231,697 326,231 158,068 49,105 22,552 121,213
Income tax expense (benefit)     30,116           55,808 79,321 99,589 105,679 (43,934) (32,519) (83,526)   0 0 0 0 0 0 0 0   4,742 (13,447) (6,010) 28,913 24,985 (41,505) (23,909) (44,208) 22,353 65,391 78,442 64,003 71,173 (325) (4,126) (31,122) 3,021 3,864 6,889 6,673 9,521 (2,104) (4,484) (8,196) 0 0 0 0 0 0 0 0
Earnings (loss) before equity in earnings (loss) of subsidiaries     81,425           149,843 190,938 256,084 228,702 (114,869) (54,634) (145,312)   0 0 0 0 0 (299) (492) (989)   10,979 51,219 (43,446) 47,048 35,523 (134,670) (73,212) (155,266) 31,269 88,919 142,424 101,709 107,014 21,770 22 144,241 (59,364) (178,322) (139,737) (218,904) (71,903) (50,775) (3,504) (254,511) 98,541 188,027 231,697 326,231 158,068 49,105 22,552 121,213
Equity in earnings (loss) of subsidiaries     0           0 0 0 0 0 0 0            0 0 (114,570) (54,142) (144,323)   (28,095) (89,403) 2,687 (117,195) 35,111 397 (1,497) (102,497) (59,364) (178,322) (139,737) (218,904) (71,903) (50,775) (3,504) (254,511) 0 0 0 0 0 0 0 0 87,459 267,725 137,050 336,099 36,792 164,948 59,143 501,331
Net earnings (loss) (49,631) 90,726 81,425 68,418 73,993 75,773 53,605 52,713 149,843 190,938 256,084 228,702 (114,869) (54,634) (145,312)   0 0 0 0 0 (114,869) (54,634) (145,312)   (17,116) (38,184) (40,759) (70,147) 70,634 (134,273) (74,709) (257,763) (28,095) (89,403) 2,687 (117,195) 35,111 (29,005) (3,482) (110,270) (59,364) (178,322) (139,737) (218,904) (71,903) (50,775) (3,504) (254,511) 186,000 455,752 368,747 662,330 194,860 214,053 81,695 622,544
Total comprehensive income (loss)     $ 82,690           $ 159,274 $ 193,864 $ 257,566 $ 235,635 $ (120,710) $ (64,574) $ (148,496)   $ 0 $ 0 $ 0 $ 0 $ 0 $ (114,869) $ (54,634) $ (145,312)   $ (17,765) $ (38,531) $ (39,669) $ (65,742) $ 73,745 $ (134,273) $ (74,709) $ (257,763) $ (28,095) $ (89,403) $ 2,687 $ (117,195) $ 35,111 $ (29,005) $ (3,482) $ (110,270) $ (57,450) $ (168,544) $ (137,901) $ (221,827) $ (68,081) $ (56,616) $ (13,444) $ (257,695) $ 186,000 $ 455,752 $ 368,747 $ 662,330 $ 194,860 $ 214,053 $ 81,695 $ 622,544