XML 34 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Dec. 28, 2012
Dec. 30, 2011
Dec. 28, 2012
Dec. 30, 2011
Mar. 30, 2012
Assets, Current [Abstract]          
Cash and cash equivalents $ 216,134 $ 32,438 $ 216,134 $ 32,438  
Accounts receivable, net 204,186   204,186   189,542
Inventories 177,482   177,482   147,198
Intercompany receivable (payable) 0   0   0
Prepaid expenses and other current assets 59,474   59,474   44,186
Assets held for sale 252,420 [1]   252,420 [1]   277,378 [1]
Total current assets 909,696   909,696   821,456
Property and equipment, net 82,420   82,420   80,151
Other Assets, Noncurrent [Abstract]          
Goodwill 143,476   143,476   109,457
Intangibles, net 52,270   52,270   33,546
Investment in subsidiaries 0   0   0
Other assets 118,954   118,954   111,360
Total assets 1,306,816 [1]   1,306,816 [1]   1,155,970 [1]
Liabilities, Current [Abstract]          
Accounts payable 147,379   147,379   118,719
Accrued expenses 55,892   55,892   37,436
Current portion of long-term debt 212,387   212,387   0
Other current liabilities 39,842   39,842   8,015
Liabilities held for sale 40,516 [1]   40,516 [1]   37,640 [1]
Total current liabilities 496,016   496,016   201,810
Revolving line of credit and long-term debt, excluding current portion 250,000   250,000   454,916
Other noncurrent liabilities 109,431   109,431   108,433
Total liabilities 855,447 [1]   855,447 [1]   765,159
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 448,274   448,274   387,128
Noncontrolling interest 3,095   3,095   3,683
Total equity 451,369   451,369   390,811
Total liabilities and equity 1,306,816   1,306,816   1,155,970
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 433,912 394,203 1,264,099 1,166,404  
Cost of goods sold 288,500 263,122 840,222 782,723  
Gross profit 145,412 131,081 423,877 383,681  
General and administrative expenses 83,858 70,436 241,810 210,046  
Selling expenses 37,547 32,707 109,835 95,686  
Equity earnings of subsidiaries 0 0 0 0  
Income from operations 24,007 27,938 72,232 77,949  
Other Income (Expense) [Abstract]          
Interest expense (8,778) (4,784) (25,820) (13,864)  
Interest Income 16 15 43 59  
Other income, net 415 596 1,138 1,564  
Other expense, net (8,347) (4,173) (24,639) (12,241)  
(Loss) income from continuing operations before provision for income taxes 15,660 23,765 47,593 65,708  
(Benefit) provision for income taxes 5,126 7,943 15,420 23,382  
Income from continuing operations 10,534 15,822 32,173 42,326  
Income from discontinued operations 28,113 4,307 32,404 12,075  
Net income 38,647 20,129 64,577 54,401  
Net loss attributable to noncontrolling interest (73) (3) (157) 48  
Net income attributable to PSS World Medical, Inc. 38,720 20,132 64,734 54,353  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     86,486 65,969  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (73,558) (16,794)  
Capital expenditures     (16,462) (15,622)  
Cash proceeds from sale of discontinued operations, net     66,533 0  
Other     (168) (189)  
Net cash used in investing activities, discontinued operations     (1,812) (24,827)  
Net cash used in investing activities     (25,467) (57,432)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     (7,803) (115,760)  
Excess tax benefits from stock-based compensation arrangements     390 1,443  
Payment for debt issuance costs     (685) (1,835)  
Proceeds from exercise of stock options     61 555  
Proceeds from borrowings on the revolving line of credit     0 325,783  
Repayments on the revolving line of credit     0 (209,533)  
Payment of contingent consideration on business acquisitions     0 (4,000)  
Payments under capital lease obligations     0 (547)  
Intercompany dividend     0 0  
Other     0 (1,523)  
Net cash used in financing activities, discontinued operations     0 (30)  
Net cash used in financing activities     (8,037) (5,447)  
Net (decrease) increase in cash and cash equivalents     52,982 3,090  
Cash and cash equivalents, beginning of period     163,152 29,348  
Cash and cash equivalents, end of period 216,134 32,438 216,134 32,438  
Parent Company [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 150,045 2,417 150,045 2,417  
Accounts receivable, net 137,502   137,502   137,214
Inventories 129,811   129,811   113,635
Intercompany receivable (payable) 367,765   367,765   290,404
Prepaid expenses and other current assets 54,227   54,227   39,483
Assets held for sale 0   0   26,975
Total current assets 839,350   839,350   725,159
Property and equipment, net 41,784   41,784   39,854
Other Assets, Noncurrent [Abstract]          
Goodwill 34,824   34,824   31,319
Intangibles, net 10,242   10,242   10,435
Investment in subsidiaries 161,501   161,501   184,218
Other assets 102,075   102,075   95,951
Total assets 1,189,776   1,189,776   1,086,936
Liabilities, Current [Abstract]          
Accounts payable 117,534   117,534   122,254
Accrued expenses 36,827   36,827   20,211
Current portion of long-term debt 212,387   212,387    
Other current liabilities 29,268   29,268   2,667
Liabilities held for sale 0   0   4,025
Total current liabilities 396,016   396,016   149,157
Revolving line of credit and long-term debt, excluding current portion 250,000   250,000   454,916
Other noncurrent liabilities 92,392   92,392   92,052
Total liabilities 738,408   738,408   696,125
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 451,368   451,368   390,811
Noncontrolling interest 0   0   0
Total equity 451,368   451,368   390,811
Total liabilities and equity 1,189,776   1,189,776   1,086,936
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 309,264 293,712 905,918 873,574  
Cost of goods sold 216,844 208,739 638,060 622,570  
Gross profit 92,420 84,973 267,858 251,004  
General and administrative expenses 57,262 48,723 162,595 146,981  
Selling expenses 27,815 25,219 81,526 74,186  
Equity earnings of subsidiaries 9,947 6,674 26,399 17,868  
Income from operations 17,290 17,705 50,136 47,705  
Other Income (Expense) [Abstract]          
Interest expense (8,770) (4,723) (25,794) (13,530)  
Interest Income 364 359 1,069 1,026  
Other income, net 249 435 627 1,043  
Other expense, net (8,157) (3,929) (24,098) (11,461)  
(Loss) income from continuing operations before provision for income taxes 9,133 13,776 26,038 36,244  
(Benefit) provision for income taxes (8,629) (5,170) (25,328) (14,886)  
Income from continuing operations 17,762 18,946 51,366 51,130  
Income from discontinued operations 26,297 1,179 28,604 3,256  
Net income 44,059 20,125 79,970 54,386  
Net loss attributable to noncontrolling interest 0 0 0 0  
Net income attributable to PSS World Medical, Inc. 44,059 20,125 79,970 54,386  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     (46,835) (36,856)  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (5,620) (524)  
Capital expenditures     (6,373) (2,224)  
Cash proceeds from sale of discontinued operations, net     66,533    
Other     7 (189)  
Net cash used in investing activities, discontinued operations     (300) (22)  
Net cash used in investing activities     54,247 (2,959)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     (7,803) (115,760)  
Excess tax benefits from stock-based compensation arrangements     390 1,443  
Payment for debt issuance costs     (685) (1,835)  
Proceeds from exercise of stock options     61 555  
Proceeds from borrowings on the revolving line of credit       325,783  
Repayments on the revolving line of credit       (209,533)  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       (33)  
Intercompany dividend     33,222 29,234  
Other       (1,523)  
Net cash used in financing activities, discontinued operations     0 0  
Net cash used in financing activities     25,185 28,331  
Net (decrease) increase in cash and cash equivalents     32,597 (11,484)  
Cash and cash equivalents, beginning of period     117,448 13,901  
Cash and cash equivalents, end of period 150,045 2,417 150,045 2,417  
Guarantor Subsidiaries [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 25,217 15,251 25,217 15,251  
Accounts receivable, net 66,684   66,684   22,591
Inventories 47,465   47,465   33,310
Intercompany receivable (payable) (352,030)   (352,030)   (253,925)
Prepaid expenses and other current assets 4,905   4,905   4,590
Assets held for sale 252,986   252,986   250,522
Total current assets 45,227   45,227   70,617
Property and equipment, net 40,564   40,564   40,189
Other Assets, Noncurrent [Abstract]          
Goodwill 108,652   108,652   78,138
Intangibles, net 42,028   42,028   23,111
Investment in subsidiaries 37,719   37,719   23,942
Other assets 16,844   16,844   15,373
Total assets 291,034   291,034   251,370
Liabilities, Current [Abstract]          
Accounts payable 29,257   29,257   (4,121)
Accrued expenses 19,024   19,024   17,176
Current portion of long-term debt 0   0    
Other current liabilities 10,652   10,652   5,348
Liabilities held for sale 41,956   41,956   36,456
Total current liabilities 100,889   100,889   54,859
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 17,039   17,039   16,381
Total liabilities 117,928   117,928   71,240
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 173,106   173,106   179,536
Noncontrolling interest 0   0   594
Total equity 173,106   173,106   180,130
Total liabilities and equity 291,034   291,034   251,370
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 122,903 98,046 343,483 284,024  
Cost of goods sold 70,265 53,043 188,980 157,581  
Gross profit 52,638 45,003 154,503 126,443  
General and administrative expenses 25,468 20,815 75,813 60,260  
Selling expenses 9,732 7,488 28,309 21,500  
Equity earnings of subsidiaries 4,689 243 13,551 3,591  
Income from operations 22,127 16,943 63,932 48,274  
Other Income (Expense) [Abstract]          
Interest expense (8) (61) (26) (334)  
Interest Income (348) (344) (1,027) (967)  
Other income, net 167 161 514 533  
Other expense, net (189) (244) (539) (768)  
(Loss) income from continuing operations before provision for income taxes 21,938 16,699 63,393 47,506  
(Benefit) provision for income taxes 13,755 13,113 40,748 38,268  
Income from continuing operations 8,183 3,586 22,645 9,238  
Income from discontinued operations 1,764 3,087 3,754 8,630  
Net income 9,947 6,673 26,399 17,868  
Net loss attributable to noncontrolling interest (120) 33 (164) 90  
Net income attributable to PSS World Medical, Inc. 10,067 6,640 26,563 17,778  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     124,125 99,912  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (67,438) (16,270)  
Capital expenditures     (10,088) (13,393)  
Cash proceeds from sale of discontinued operations, net     0    
Other     (175) 0  
Net cash used in investing activities, discontinued operations     (1,513) (24,788)  
Net cash used in investing activities     (79,214) (54,451)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0 0  
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       (4,000)  
Payments under capital lease obligations       (514)  
Intercompany dividend     (33,223) (29,234)  
Other       0  
Net cash used in financing activities, discontinued operations     0 (30)  
Net cash used in financing activities     (33,223) (33,778)  
Net (decrease) increase in cash and cash equivalents     11,688 11,683  
Cash and cash equivalents, beginning of period     13,529 3,568  
Cash and cash equivalents, end of period 25,217 15,251 25,217 15,251  
Non-Guarantor Subsidiaries [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 40,872 14,770 40,872 14,770  
Accounts receivable, net 0   0   29,737
Inventories 206   206   253
Intercompany receivable (payable) (2,355)   (2,355)   (37,043)
Prepaid expenses and other current assets 342   342   113
Assets held for sale 2,183   2,183   2,526
Total current assets 41,248   41,248   27,761
Property and equipment, net 72   72   108
Other Assets, Noncurrent [Abstract]          
Goodwill 0   0   0
Intangibles, net 0   0   0
Investment in subsidiaries 0   0   0
Other assets 35   35   36
Total assets 41,355   41,355   27,905
Liabilities, Current [Abstract]          
Accounts payable 588   588   586
Accrued expenses 41   41   49
Current portion of long-term debt 0   0    
Other current liabilities (78)   (78)   0
Liabilities held for sale 3,152   3,152   3,095
Total current liabilities 3,703   3,703   3,730
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 0   0   0
Total liabilities 3,703   3,703   3,730
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity 37,652   37,652   24,175
Noncontrolling interest 0   0   0
Total equity 37,652   37,652   24,175
Total liabilities and equity 41,355   41,355   27,905
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales 27,295 2,445 80,770 8,806  
Cost of goods sold 21,524 1,340 63,846 2,572  
Gross profit 5,771 1,105 16,924 6,234  
General and administrative expenses 1,128 898 3,402 2,805  
Selling expenses 0 0 0 0  
Equity earnings of subsidiaries 0 0 0 0  
Income from operations 4,643 207 13,522 3,429  
Other Income (Expense) [Abstract]          
Interest expense 0 0 0 0  
Interest Income 0 0 1 0  
Other income, net (1) 0 (3) (12)  
Other expense, net (1) 0 (2) (12)  
(Loss) income from continuing operations before provision for income taxes 4,642 207 13,520 3,417  
(Benefit) provision for income taxes 0 0 0 0  
Income from continuing operations 4,642 207 13,520 3,417  
Income from discontinued operations 47 36 31 174  
Net income 4,689 243 13,551 3,591  
Net loss attributable to noncontrolling interest 0 0 0 0  
Net income attributable to PSS World Medical, Inc. 4,689 243 13,551 3,591  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     9,118 2,913  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     (500) 0  
Capital expenditures     (1) (5)  
Cash proceeds from sale of discontinued operations, net     0    
Other     0 0  
Net cash used in investing activities, discontinued operations     1 (17)  
Net cash used in investing activities     (500) (22)  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0 0  
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       0  
Intercompany dividend     1 0  
Other       0  
Net cash used in financing activities, discontinued operations     78 0  
Net cash used in financing activities     79 0  
Net (decrease) increase in cash and cash equivalents     8,697 2,891  
Cash and cash equivalents, beginning of period     32,175 11,879  
Cash and cash equivalents, end of period 40,872 14,770 40,872 14,770  
Consolidation, Eliminations [Member]
         
Assets, Current [Abstract]          
Cash and cash equivalents 0 0 0 0  
Accounts receivable, net 0   0   0
Inventories 0   0   0
Intercompany receivable (payable) (13,380)   (13,380)   564
Prepaid expenses and other current assets 0   0   0
Assets held for sale (2,749)   (2,749)   (2,645)
Total current assets (16,129)   (16,129)   (2,081)
Property and equipment, net 0   0   0
Other Assets, Noncurrent [Abstract]          
Goodwill 0   0   0
Intangibles, net 0   0   0
Investment in subsidiaries (199,220)   (199,220)   (208,160)
Other assets 0   0   0
Total assets (215,349)   (215,349)   (210,241)
Liabilities, Current [Abstract]          
Accounts payable 0   0   0
Accrued expenses 0   0   0
Current portion of long-term debt 0   0    
Other current liabilities 0   0   0
Liabilities held for sale (4,592)   (4,592)   (5,936)
Total current liabilities (4,592)   (4,592)   (5,936)
Revolving line of credit and long-term debt, excluding current portion 0   0   0
Other noncurrent liabilities 0   0   0
Total liabilities (4,592)   (4,592)   (5,936)
Equity [Abstract]          
Total PSS World Medical, Inc. shareholders' equity (213,852)   (213,852)   (207,394)
Noncontrolling interest 3,095   3,095   3,089
Total equity (210,757)   (210,757)   (204,305)
Total liabilities and equity (215,349)   (215,349)   (210,241)
Unaudited Condensed Consolidated Statements of Operations [Abstract]          
Net sales (25,550) 0 (66,072) 0  
Cost of goods sold (20,133) 0 (50,664) 0  
Gross profit (5,417) 0 (15,408) 0  
General and administrative expenses 0 0 0 0  
Selling expenses 0 0 0 0  
Equity earnings of subsidiaries (14,636) (6,917) (39,950) (21,459)  
Income from operations (20,053) (6,917) (55,358) (21,459)  
Other Income (Expense) [Abstract]          
Interest expense 0 0 0 0  
Interest Income 0 0 0 0  
Other income, net 0 0 0 0  
Other expense, net 0 0 0 0  
(Loss) income from continuing operations before provision for income taxes (20,053) (6,917) (55,358) (21,459)  
(Benefit) provision for income taxes 0 0 0 0  
Income from continuing operations (20,053) (6,917) (55,358) (21,459)  
Income from discontinued operations 5 5 15 15  
Net income (20,048) (6,912) (55,343) (21,444)  
Net loss attributable to noncontrolling interest 47 (36) 7 (42)  
Net income attributable to PSS World Medical, Inc. (20,095) (6,876) (55,350) (21,402)  
Net Cash Provided by (Used in) Operating Activities [Abstract]          
Net cash provided by operating activities     78 0  
Net Cash Provided by (Used in) Investing Activities [Abstract]          
Payments for business acquisitions, net of cash acquired     0 0  
Capital expenditures     0 0  
Cash proceeds from sale of discontinued operations, net     0    
Other     0 0  
Net cash used in investing activities, discontinued operations     0 0  
Net cash used in investing activities     0 0  
Net Cash Provided by (Used in) Financing Activities [Abstract]          
Purchase and retirement of common stock     0 0  
Excess tax benefits from stock-based compensation arrangements     0 0  
Payment for debt issuance costs     0 0  
Proceeds from exercise of stock options     0 0  
Proceeds from borrowings on the revolving line of credit       0  
Repayments on the revolving line of credit       0  
Payment of contingent consideration on business acquisitions       0  
Payments under capital lease obligations       0  
Intercompany dividend     0 0  
Other       0  
Net cash used in financing activities, discontinued operations     (78) 0  
Net cash used in financing activities     (78) 0  
Net (decrease) increase in cash and cash equivalents     0 0  
Cash and cash equivalents, beginning of period     0 0  
Cash and cash equivalents, end of period $ 0 $ 0 $ 0 $ 0  
[1] See Footnote 3, Discontinued Operations and Plan of Merger, for discussion of assets and liabilities held for sale. See Footnote 4, Variable Interest Entity, for discussion of the assets and liabilities related to the Company’s consolidated variable interest entities.