XML 81 R84.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 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 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]
Sep. 30, 2011
Predecessor [Member]
Nov. 03, 2011
Predecessor [Member]
Dec. 31, 2010
Predecessor [Member]
Dec. 31, 2009
Predecessor [Member]
Dec. 31, 2011
Successor [Member]
Sep. 30, 2012
Successor [Member]
Sep. 30, 2012
Successor [Member]
Nov. 03, 2011
Successor [Member]
Dec. 31, 2010
Successor [Member]
Dec. 31, 2009
Successor [Member]
Sep. 30, 2011
Parent Company [Member]
Predecessor [Member]
Sep. 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]
Sep. 30, 2012
Parent Company [Member]
Successor [Member]
Sep. 30, 2012
Parent Company [Member]
Successor [Member]
Nov. 03, 2011
Parent Company [Member]
Successor [Member]
Dec. 31, 2010
Parent Company [Member]
Successor [Member]
Dec. 31, 2009
Parent Company [Member]
Successor [Member]
Sep. 30, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Predecessor [Member]
Sep. 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]
Sep. 30, 2012
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Sep. 30, 2012
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Nov. 03, 2011
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Dec. 31, 2010
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Dec. 31, 2009
Kinetic Concepts, Inc. and KCI USA, Inc. Borrower [Member]
Successor [Member]
Sep. 30, 2011
Guarantor Subsidiaries [Member]
Predecessor [Member]
Sep. 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]
Sep. 30, 2012
Guarantor Subsidiaries [Member]
Successor [Member]
Sep. 30, 2012
Guarantor Subsidiaries [Member]
Successor [Member]
Nov. 03, 2011
Guarantor Subsidiaries [Member]
Successor [Member]
Dec. 31, 2010
Guarantor Subsidiaries [Member]
Successor [Member]
Dec. 31, 2009
Guarantor Subsidiaries [Member]
Successor [Member]
Sep. 30, 2011
Non-Guarantor Subsidiaries [Member]
Predecessor [Member]
Sep. 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]
Sep. 30, 2012
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Sep. 30, 2012
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Nov. 03, 2011
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Dec. 31, 2010
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Dec. 31, 2009
Non-Guarantor Subsidiaries [Member]
Successor [Member]
Sep. 30, 2011
Eliminations [Member]
Predecessor [Member]
Sep. 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]
Sep. 30, 2012
Eliminations [Member]
Successor [Member]
Sep. 30, 2012
Eliminations [Member]
Successor [Member]
Nov. 03, 2011
Eliminations [Member]
Successor [Member]
Dec. 31, 2010
Eliminations [Member]
Successor [Member]
Dec. 31, 2009
Eliminations [Member]
Successor [Member]
Condensed Income Statements, Captions [Line Items]                                                                                                                                                  
Rental   $ 227,637             $ 671,960 $ 746,816 $ 911,866 $ 919,359 $ 142,962 $ 207,156 $ 622,350       $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0       $ 182,284 $ 534,589 $ 594,764 $ 731,305 $ 731,589 $ 114,296 $ 164,641 $ 495,299       $ 535 $ 1,229 $ 1,455 $ 908 $ 616 $ 410 $ 1,741 $ 4,507       $ 44,818 $ 136,142 $ 150,597 $ 179,653 $ 187,154 $ 28,256 $ 40,774 $ 122,544       $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0      
Sales   240,904             682,429 756,596 831,574 768,956 161,802 228,717 684,171       0 0 0 0 0 0 0 0       85,076 229,936 253,341 287,336 288,259 52,108 74,943 218,950       96,409 282,594 315,939 342,179 288,686 71,928 103,716 312,106       138,377 375,990 429,085 433,811 464,855 105,860 151,225 388,453       (78,958) (206,091) (241,769) (231,752) (272,844) (68,094) (101,167) (235,338)      
Total revenue 149,023 468,541 453,270 432,578 459,728 442,346 430,412 410,954 1,354,389 1,503,412 1,743,440 1,688,315 304,764 435,873 1,306,521       0 0 0 0 0 0 0 0       267,360 764,525 848,105 1,018,641 1,019,848 166,404 239,584 714,249       96,944 283,823 317,394 343,087 289,302 72,338 105,457 316,613       183,195 512,132 579,682 613,464 652,009 134,116 191,999 510,997       (78,958) (206,091) (241,769) (231,752) (272,844) (68,094) (101,167) (235,338)      
Rental expenses   99,901             317,414 350,912 468,975 465,937 85,142 100,810 348,387       0 0 0 0 0 0 0 2       77,906 271,675 296,247 435,809 432,412 59,157 62,877 227,119       474 1,164 1,364 867 (1,891) 618 1,526 4,088       59,489 185,682 205,596 232,399 202,185 48,612 61,744 201,240       (37,968) (141,107) (152,295) (200,100) (166,769) (23,245) (25,337) (84,062)      
Cost of sales   58,033             171,823 190,927 229,522 225,680 43,761 58,613 190,454       0 0 0 0 0 11 18 54       71,105 187,082 192,704 201,358 201,512 70,472 89,027 196,056       27,585 83,046 92,320 107,855 92,201 24,188 34,023 108,774       65,765 184,186 207,042 209,024 192,852 40,860 58,201 174,747       (106,422) (282,491) (301,139) (288,715) (260,885) (91,770) (122,656) (289,177)      
Gross profit 96,420 310,607 290,287 264,259 278,200 266,717 256,877 243,149 865,152 961,573 1,044,943 996,698 175,861 276,450 767,680       0 0 0 0 0 (11) (18) (56)       118,349 305,768 359,154 381,474 385,924 36,775 87,680 291,074       68,885 199,613 223,710 234,365 198,992 47,532 69,908 203,751       57,941 142,264 167,044 172,041 256,972 44,644 72,054 135,010       65,432 217,507 211,665 257,063 154,810 46,921 46,826 137,901      
Selling, general and administrative expenses   145,659             423,446 565,512 530,718 502,765 217,717 142,778 445,781       0 0 0 0 0 288 191 1,142       86,916 248,185 369,911 326,637 321,148 170,023 75,731 244,705       28,621 82,562 93,321 92,869 83,933 13,097 32,926 96,903       30,125 92,721 102,313 113,726 99,945 35,429 33,978 103,765       (3) (22) (33) (2,514) (2,261) (1,120) (48) (734)      
Research and development expenses   20,806             62,411 69,601 85,591 91,467 14,117 17,376 53,686       0 0 0 0 0 0 0 0       10,222 33,681 36,898 40,927 52,468 7,118 6,268 20,222       8,196 21,440 24,343 26,874 28,904 5,631 8,977 26,676       2,388 7,290 8,360 17,790 10,095 1,368 2,131 6,788       0 0 0 0 0 0 0 0      
Acquired intangible asset amortization   8,855             26,567 29,519 37,426 40,634 16,459 49,733 172,260       0 0 0 0 0 0 0 0       0 0 0 0 0 4,227 22,308 81,085       8,855 26,567 29,519 37,426 40,634 10,466 18,687 59,273       0 0 0 0 0 1,766 8,738 31,902       0 0 0 0 0 0 0 0      
Operating earnings (loss) (55,788) 135,287 116,664 100,778 110,565 108,542 89,126 82,975 352,728 296,941 391,208 361,832 (72,432) 66,563 95,953       0 0 0 0 0 (299) (209) (1,198)       21,211 23,902 (47,655) 13,910 12,308 (144,593) (16,627) (54,938)       23,213 69,044 76,527 77,196 45,521 18,338 9,318 20,899       25,428 42,253 56,371 40,525 146,932 6,081 27,207 (7,445)       65,435 217,529 211,698 259,577 157,071 48,041 46,874 138,635      
Non-operating intercompany transactions   0             0   0 0 0 0 0 0     0 0   0 0 0 0 0 0     20,542 97,083 85,085 143,843 128,072 49,423 5,318 71,692       13,221 113,319 113,318 74,147 118,107 10,426 132,861 261,173       (16,806) (224,635) (210,403) (273,890) (236,775) (60,043) (131,367) (352,936)       (16,957) 14,233 12,000 55,900 (9,404) 194 (6,812) 20,071      
Interest income and other   297             766 972 851 819 148 174 630       0 0 0 0 0 0 0 0       233 567 747 422 221 11,453 18,532 55,260       3,098 9,224 26,920 12,251 12,252 2,042 3,063 9,188       64 206 231 688 861 100 18 100       (3,098) (9,231) (26,926) (12,510) (12,515) (13,447) (21,439) (63,918)      
Interest expense   (17,314)             (55,311) (61,931) (87,053) (104,918) (114,992) (124,351) (379,280)       0 0 0 0 0 0 0 0       (20,190) (64,297) (88,697) (99,438) (117,221) (117,028) (127,395) (388,388)       9 9 9 0 0 (11,389) (18,375) (54,725)       (231) (254) (169) (125) (212) (22) (20) (85)       3,098 9,231 26,926 12,510 12,515 13,447 21,439 63,918      
Foreign currency gain (loss)   (2,117)             (2,142) (2,778) (4,500) (4,004) 22,250 (7,406) (1,872)       0 0 0 0 0 0 0 0       891 (2,200) (3,193) 442 (8,098) 25,873 (8,799) 170       30 218 409 177 (29) (94) 170 318       (3,038) (160) 6 (5,119) 4,123 (3,529) 1,223 (2,360)       0 0 0 0 0 0 0 0      
Earnings (loss) from continuing operations before income taxes (benefit)   116,153             296,041 233,204 300,506 253,729 (165,026) (65,020) (284,569)       0 0 0 0 0 (299) (209) (1,198)       22,687 55,055 (53,713) 59,179 15,282 (174,872) (128,971) (316,204)       39,571 191,814 217,183 163,771 175,851 19,323 127,037 236,853       5,417 (182,590) (153,964) (237,921) (85,071) (57,413) (102,939) (362,726)       48,478 231,762 223,698 315,477 147,667 48,235 40,062 158,706      
Income tax expense (benefit)   32,354             82,359 74,367 89,668 92,848 (46,330) (27,176) (107,125)       0 0 0 0 0 0 0 0       18,653 1,071 (7,153) 22,940 8,064 (40,912) (22,700) (61,959)       11,978 76,574 78,561 64,064 71,277 (322) 14,055 (16,897)       1,723 4,714 2,959 2,664 13,507 (5,096) (18,531) (28,269)       0 0 0 0 0 0 0 0      
Earnings (loss) before equity in earnings (loss) of subsidiaries   83,799             213,682 158,837 210,838 160,881 (118,696) (37,844) (177,444)       0 0 0 0 0 (299) (209) (1,198)       4,034 53,984 (46,560) 36,239 7,218 (133,960) (106,271) (254,245)       27,593 115,240 138,622 99,707 104,574 19,645 112,982 253,750       3,694 (187,304) (156,923) (240,585) (98,578) (52,317) (84,408) (334,457)       48,478 231,762 223,698 315,477 147,667 48,235 40,062 158,706      
Equity in earnings (loss) of subsidiaries   0             0 0 0 0 0 0 0       0 0    0 0 (114,570) (35,603) (179,926)       37,260 (52,130) 2,687 (117,195) 35,111 397 28,741 (73,757)       9,017 (169,291) (139,737) (218,904) (71,903) (50,775) (83,578) (338,090)       0 0 0 0 0 0 0 0       (46,277) 221,421 137,050 336,099 36,792 164,948 90,440 591,773      
Earnings (loss) from continuing operations (54,844) 83,799 71,647 58,235 63,363 66,250 43,574 37,651 213,682 158,837 210,838 160,881 (118,696) (37,844) (177,444) 158,837 210,838 160,881 0 0       (114,869) (35,812) (181,124) 0 0 0 41,294 1,854       (133,563) (77,530) (328,002) (43,873) (80,956) 42,329 36,610 (54,051)       (31,130) 29,404 (84,340) (1,115) (119,197) 32,671 3,694 (187,304)       (52,317) (84,408) (334,457) (156,923) (240,585) (98,578) 2,201 453,183       213,183 130,502 750,479 360,748 651,576 184,459
Net earnings (loss) (49,631) 90,726 81,425 68,418 73,993 75,773 53,605 52,713 240,569 190,938 256,084 228,702 (114,869) (35,812) (181,124)       0 0 0 0 0 (114,869) (35,812) (181,124)       39,459 1,288 (40,759) (70,147) 70,634 (134,273) (78,998) (336,763)       37,260 (52,130) 2,687 (117,195) 35,111 (29,005) 30,031 (80,240)       9,017 (169,291) (139,737) (218,904) (71,903) (50,775) (83,578) (338,090)       4,990 460,702 368,747 662,330 194,860 214,053 132,545 755,093      
Total comprehensive income (loss)   74,790             234,064 193,864 257,566 235,635 (120,710) (34,215) (182,711)       0 0 0 0 0 (120,710) (34,215) (182,711)       23,523 (5,217) (37,833) (68,665) 77,567 (140,114) (77,401) (338,350)       20,980 (58,632) 4,523 (120,118) 38,933 (34,846) 31,628 (81,827)       (7,263) (175,793) (137,901) (221,827) (68,081) (56,616) (81,981) (339,677)       37,550 473,706 365,075 668,176 187,216 231,576 127,754 759,854      
Earnings (loss) from discontinued operations, net of tax $ 5,213 $ 6,927 $ 9,778 $ 10,183 $ 10,630 $ 9,523 $ 10,031 $ 15,062 $ 26,887 $ 32,101 $ 45,246 $ 67,821 $ 3,827 $ 2,032 $ (3,680) $ 32,101 $ 45,246 $ 67,821 $ 0 $ 0       $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ (1,835) $ (566)       $ (710) $ (1,468) $ (8,761) $ 3,114 $ 10,809 $ 28,305 $ 650 $ 1,921       $ 2,125 $ 627 $ 4,100 $ 3,802 $ 2,002 $ 2,440 $ 5,323 $ 18,013       $ 1,542 $ 830 $ (3,633) $ 17,186 $ 21,681 $ 26,675 $ 2,789 $ 7,519       $ 870 $ 2,043 $ 4,614 $ 7,999 $ 10,754 $ 10,401