XML 88 R85.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Condensed Consolidating Financial Statements - Condensed Consolidated Cash Flow (Details) (USD $)
9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended 2 Months Ended 9 Months Ended
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, 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, 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, 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, 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, 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]
Cash flows from operating activities:                                                                        
Net earnings (loss) $ 240,569,000 $ 190,938,000 $ 256,084,000 $ 228,702,000 $ (114,869,000) $ (181,124,000) $ 0 $ 0 $ 0 $ 0 $ (114,869,000) $ (181,124,000) $ 1,288,000 $ (40,759,000) $ (70,147,000) $ 70,634,000 $ (134,273,000) $ (336,763,000) $ (52,130,000) $ 2,687,000 $ (117,195,000) $ 35,111,000 $ (29,005,000) $ (80,240,000) $ (169,291,000) $ (139,737,000) $ (218,904,000) $ (71,903,000) $ (50,775,000) $ (338,090,000) $ 460,702,000 $ 368,747,000 $ 662,330,000 $ 194,860,000 $ 214,053,000 $ 755,093,000
Adjustments to reconcile net earnings (loss) to net cash provided 182,591,000 297,030,000 96,637,000 158,819,000 37,295,000 366,999,000 0 0 0 0 299,000 3,154,000 337,937,000 61,984,000 515,557,000 270,751,000 (1,787,282,000) 439,770,000 (114,905,000) 253,684,000 (79,937,000) (163,783,000) 1,296,975,000 (123,522,000) 60,337,000 101,886,000 (40,707,000) (17,943,000) 591,299,000 153,344,000 (100,778,000) (120,524,000) (298,276,000) 69,794,000 (63,996,000) (105,747,000)
Net cash provided (used) by operating activities 423,160,000 487,968,000 352,721,000 387,521,000 (77,574,000) 185,875,000 0 0 0 0 (114,570,000) (177,970,000) 339,225,000 21,225,000 445,410,000 341,385,000 (1,921,555,000) 103,007,000 (167,035,000) 256,371,000 (197,132,000) (128,672,000) 1,267,970,000 (203,762,000) (108,954,000) (37,851,000) (259,611,000) (89,846,000) 540,524,000 (184,746,000) 359,924,000 248,223,000 364,054,000 264,654,000 150,057,000 649,346,000
Cash flows from investing activities:                                                                        
Net additions to property, plant and equipment (94,890,000) (103,017,000) (75,252,000) (89,851,000) (29,850,000) (69,510,000) 0 0 0 0 0 0 (74,773,000) (81,054,000) (52,187,000) (89,989,000) (38,479,000) (57,203,000) (5,798,000) (7,161,000) (9,309,000) (9,940,000) (6,360,000) (42,323,000) (63,957,000) (68,851,000) (91,537,000) (161,402,000) (46,262,000) (39,328,000) 49,638,000 54,049,000 77,781,000 171,480,000 61,251,000 69,344,000
Dispositions of assets subject to leveraged lease, net   0 0 0 7,435,000     0     0     0     7,435,000     0     0     0     0     0     0  
Business acquired in purchase transaction, net of cash acquired   0 0 (173,000) 0         0           0           (173,000)           0           0    
Increase in identifiable intangible assets and other non-current assets (19,093,000) (19,640,000) (18,680,000) (62,894,000) (1,217,000) (5,380,000) 0 0 0 0 0 0 4,000 3,000 (6,011,000) (161,886,000) 1,261,578,000 87,000 (5,960,000) (5,209,000) (424,000) 116,329,000 (1,248,161,000) (5,486,000) (13,137,000) (14,434,000) (12,245,000) (14,586,000) (103,896,000) 19,000 0 0 0 (2,751,000) 89,262,000 0
Cash used to acquire equity   0 0 0 (5,185,359,000)           0           (2,611,846,000)           (1,716,581,000)           (856,932,000)           0  
Net cash used by investing activities (113,983,000) (122,657,000) (93,932,000) (152,918,000) (5,208,991,000) (74,890,000) 0 0 0 0 0 0 (74,769,000) (81,051,000) (58,198,000) (251,875,000) (1,381,312,000) (57,116,000) (11,758,000) (12,370,000) (9,733,000) 106,216,000 (2,971,102,000) (47,809,000) (77,094,000) (83,285,000) (103,782,000) (175,988,000) (1,007,090,000) (39,309,000) 49,638,000 54,049,000 77,781,000 168,729,000 150,513,000 69,344,000
Cash flows from financing activities:                                                                        
Capital contributions from limited partners 0 0 0 0 1,714,398,000 239,000         1,714,398,000 239,000         0 0         0 0         0 0         0 0
Repurchase of equity from limited partners 0         (1,970,000)           (1,970,000)           0           0           0           0
Distribution to limited partners   0 0 0 (543,000)           (543,000)           0           0           0           0  
Proceeds from revolving credit facility   0 0 105,000,000 0         0           105,000,000           0           0           0    
Repayments of long-term debt and capital lease obligations (20,734,000) (20,774,000) (222,727,000) (334,000,000) (1,534,130,000) (17,483,000) 0 0 0 0 0 0 (20,625,000) (20,624,000) (222,667,000) (334,000,000) (1,532,652,000) (17,508,000) 0 0 0 0 (989,000) 0 (109,000) (150,000) (60,000) 0 (489,000) 25,000 0 0 0 0 0 0
Proceeds from exercise of stock options and employee stock purchases 46,713,000 42,973,000 12,221,000 1,850,000   0 0 0 0 0     46,713,000 42,973,000 12,221,000 1,850,000     0 0 0 0     0 0 0 0     0 0 0 0    
Proceeds from the purchase of stock in ESPP and other   8,059,000 6,540,000 5,938,000 0     0 0 0       8,059,000 6,540,000 5,938,000       0 0 0       0 0 0       0 0 0    
Excess tax benefit from equity-based payment arrangements 2,393,000 2,439,000 1,505,000 1,214,000 0 0 0 0 0 0     2,393,000 2,439,000 1,505,000 1,214,000     0 0 0 0     0 0 0 0     0 0 0 0    
Purchase of immature shares for minimum tax withholdings (3,797,000) (3,855,000) (1,741,000) (1,419,000) 0 0 0 0 0 0     (3,797,000) (3,855,000) (1,741,000) (1,419,000)     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   146,012,000 0 0 0     0           146,012,000           0           0           0        
Payments on senior credit facility - due 2013   (123,346,000) 0 0 0     0           (123,346,000)           0           0           0        
Payment of debt issuance costs (827,000) (14,676,000) 0 0 0 (578,000)   0       0   (14,676,000)       (578,000)   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   231,843,000 (151,000,000) 176,000,000 (449,648,000) (120,557,000)   (178,883,000) (2,960,000) 0 524,668,000 45,537,000   (77,960,000) 2,960,000 0 (75,020,000) 75,020,000   25,000,000 151,000,000 (176,000,000) 0 0
Settlement of convertible debt warrants   0 0 0 (280,220,000)           0           (280,220,000)           0           0           0  
Settlement of convertible debt hedges   0 0 0 314,856,000           0           314,856,000           0           0           0  
Proceeds (payments) on intercompany investments 0 0 0 0 0 0 0 0 0 0 (1,598,874,000) 179,688,000 51,141,000 206,351,000 122,185,000 25,032,000 179,279,000 196,745,000 171,581,000 (69,370,000) 211,568,000 21,509,000 1,179,453,000 206,034,000 186,840,000 190,291,000 259,082,000 210,842,000 540,712,000 136,223,000 (409,562,000) (327,272,000) (592,835,000) (257,383,000) (300,570,000) (718,690,000)
Net cash provided (used) by financing activities 31,738,000 28,953,000 (204,202,000) (221,417,000) 4,792,031,000 (19,792,000) 0 0 0 0 114,981,000 177,957,000 57,988,000 467,297,000 (232,957,000) (20,385,000) 2,809,285,000 58,102,000 174,541,000 (248,253,000) 208,608,000 21,509,000 1,703,132,000 251,571,000 208,771,000 112,181,000 261,982,000 210,842,000 465,203,000 211,268,000 (409,562,000) (302,272,000) (441,835,000) (433,383,000) (300,570,000) (718,690,000)
Effect of exchange rate changes on cash and cash equivalents (725,000) 1,018,000 (1,141,000) 2,204,000 (1,925,000) 308,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (725,000) 1,018,000 (1,141,000) 2,204,000 (1,925,000) 308,000 0 0 0 0 0 0
Net increase (decrease) in cash and cash equivalents 340,190,000 395,282,000 53,446,000 15,390,000 (496,459,000) 91,501,000 0 0 0 0 411,000 (13,000) 322,444,000 407,471,000 154,255,000 69,125,000 (493,582,000) 103,993,000 (4,252,000) (4,252,000) 1,743,000 (947,000) 0 0 21,998,000 (7,937,000) (102,552,000) (52,788,000) (3,288,000) (12,479,000) 0 0 0 0 0 0
Cash and cash equivalents, beginning of period 316,603,000 316,603,000 263,157,000 247,767,000 711,885,000 215,426,000 0 0 0 0 0 411,000 228,763,000 228,763,000 74,508,000 5,383,000 636,234,000 142,652,000 4,252,000 4,252,000 2,509,000 3,456,000 0 0 83,588,000 83,588,000 186,140,000 238,928,000 75,651,000 72,363,000 0 0 0 0 0 0
Cash and cash equivalents, end of period $ 656,793,000 $ 711,885,000 $ 316,603,000 $ 263,157,000 $ 215,426,000 $ 306,927,000 $ 0   $ 0 $ 0 $ 411,000 $ 398,000 $ 551,207,000   $ 228,763,000 $ 74,508,000 $ 142,652,000 $ 246,645,000 $ 0   $ 4,252,000 $ 2,509,000 $ 0 $ 0 $ 105,586,000   $ 83,588,000 $ 186,140,000 $ 72,363,000 $ 59,884,000 $ 0   $ 0 $ 0 $ 0 $ 0