XML 72 R58.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Information (Condensed Consolidating Statements Of Income) (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Financial Statements, Captions [Line Items]        
Net revenue $ 2,471,669 $ 2,386,126 $ 7,285,032 $ 6,948,365
Cost of goods sold 2,165,315 2,093,643 6,382,740 6,092,413
Gross margin 306,354 292,483 902,292 855,952
Selling, general and administrative expenses 231,847 231,377 697,170 682,825
Acquisition-related and exit and realignment charges 6,134 13,957 21,757 24,813
Depreciation and amortization 15,112 13,841 46,441 41,597
Other operating income, net (311) (2,069) (5,484) (12,046)
Operating earnings 53,572 35,377 142,408 118,763
Interest expense (income), net 6,744 4,304 20,305 10,893
Loss on early retirement of debt 0 14,890 0 14,890
Income before income taxes 46,828 16,183 122,103 92,980
Income tax (benefit) provision 18,652 9,028 50,761 40,464
Equity in earnings of subsidiaries 0 0 0 0
Net income 28,176 7,155 71,342 52,516
Other comprehensive income (loss) 2,233 (16,797) (18,554) (16,675)
Comprehensive income (loss) 30,409 (9,642) 52,788 35,841
Owens & Minor, Inc.        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 0 0 0 0
Cost of goods sold 0 0 0 0
Gross margin 0 0 0 0
Selling, general and administrative expenses 27 25 696 36
Acquisition-related and exit and realignment charges 0 0 0 0
Depreciation and amortization 0 0 0 2
Other operating income, net 0 0 0 0
Operating earnings (27) (25) (696) (38)
Interest expense (income), net 7,257 3,925 20,142 9,328
Loss on early retirement of debt   14,890   14,890
Income before income taxes (7,284) (18,840) (20,838) (24,256)
Income tax (benefit) provision 0 (7,144) (773) (9,299)
Equity in earnings of subsidiaries 35,460 18,851 91,407 67,473
Net income 28,176 7,155 71,342 52,516
Other comprehensive income (loss) 2,233 (16,797) (18,554) (16,675)
Comprehensive income (loss) 30,409 (9,642) 52,788 35,841
Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 2,321,301 2,261,448 6,850,731 6,596,941
Cost of goods sold 2,106,623 2,047,328 6,204,950 5,965,607
Gross margin 214,678 214,120 645,781 631,334
Selling, general and administrative expenses 162,697 155,950 483,616 462,325
Acquisition-related and exit and realignment charges 1,980 7,893 5,813 13,074
Depreciation and amortization 8,639 8,966 26,653 26,703
Other operating income, net (28) (1,167) (2,360) (9,043)
Operating earnings 41,390 42,478 132,059 138,275
Interest expense (income), net (1,235) 1,002 (654) 3,502
Loss on early retirement of debt   0   0
Income before income taxes 42,625 41,476 132,713 134,773
Income tax (benefit) provision 10,927 16,463 42,683 53,989
Equity in earnings of subsidiaries 0 0 0 0
Net income 31,698 25,013 90,030 80,784
Other comprehensive income (loss) 179 131 726 350
Comprehensive income (loss) 31,877 25,144 90,756 81,134
Non-guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 194,659 141,086 554,862 398,646
Cost of goods sold 102,923 62,850 298,530 173,747
Gross margin 91,736 78,236 256,332 224,899
Selling, general and administrative expenses 69,123 75,402 212,858 220,464
Acquisition-related and exit and realignment charges 4,154 6,064 15,944 11,739
Depreciation and amortization 6,473 4,875 19,788 14,892
Other operating income, net (283) (1,235) (3,124) (3,336)
Operating earnings 12,269 (6,870) 10,866 (18,860)
Interest expense (income), net 722 (623) 817 (1,937)
Loss on early retirement of debt   0   0
Income before income taxes 11,547 (6,247) 10,049 (16,923)
Income tax (benefit) provision 7,725 (291) 8,851 (4,226)
Equity in earnings of subsidiaries 0 0 0 0
Net income 3,822 (5,956) 1,198 (12,697)
Other comprehensive income (loss) 2,054 (16,795) (19,280) (16,898)
Comprehensive income (loss) 5,876 (22,751) (18,082) (29,595)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net revenue (44,291) (16,408) (120,561) (47,222)
Cost of goods sold (44,231) (16,535) (120,740) (46,941)
Gross margin (60) 127 179 (281)
Selling, general and administrative expenses 0 0 0 0
Acquisition-related and exit and realignment charges 0 0 0 0
Depreciation and amortization 0 0 0 0
Other operating income, net 0 333 0 333
Operating earnings (60) (206) 179 (614)
Interest expense (income), net 0 0 0 0
Loss on early retirement of debt   0   0
Income before income taxes (60) (206) 179 (614)
Income tax (benefit) provision 0 0 0 0
Equity in earnings of subsidiaries (35,460) (18,851) (91,407) (67,473)
Net income (35,520) (19,057) (91,228) (68,087)
Other comprehensive income (loss) (2,233) 16,664 18,554 16,548
Comprehensive income (loss) $ (37,753) $ (2,393) $ (72,674) $ (51,539)