XML 63 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information (Condensed Consolidating Statements Of Income) (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Financial Statements, Captions [Line Items]        
Net revenue $ 2,415,601 $ 2,471,669 $ 7,355,069 $ 7,285,032
Cost of goods sold 2,119,326 2,165,315 6,462,739 6,382,740
Gross margin 296,275 306,354 892,330 902,292
Distribution, selling, and administrative expenses 241,305 246,959 726,944 743,611
Acquisition-related and exit and realignment charges 2,739 6,134 19,974 21,757
Other operating income, net (1,337) (311) (5,179) (5,484)
Operating earnings 53,568 53,572 150,591 142,408
Interest expense (income), net 6,770 6,744 20,324 20,305
Income before income taxes 46,798 46,828 130,267 122,103
Income tax (benefit) provision 16,967 18,652 48,585 50,761
Equity in earnings of subsidiaries 0 0 0 0
Net Income 29,831 28,176 81,682 71,342
Other comprehensive income (loss) 1,701 2,233 3,263 (18,554)
Comprehensive income 31,532 30,409 84,945 52,788
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
Distribution, selling, and administrative expenses (52) 27 838 696
Acquisition-related and exit and realignment charges 0 0 0 0
Other operating income, net 0 0 0 0
Operating earnings 52 (27) (838) (696)
Interest expense (income), net 7,403 7,257 21,134 20,142
Income before income taxes (7,351) (7,284) (21,972) (20,838)
Income tax (benefit) provision 0 0 0 (773)
Equity in earnings of subsidiaries 37,182 35,460 103,654 91,407
Net Income 29,831 28,176 81,682 71,342
Other comprehensive income (loss) 1,701 2,233 3,263 (18,554)
Comprehensive income 31,532 30,409 84,945 52,788
Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 2,287,335 2,321,301 6,954,983 6,850,731
Cost of goods sold 2,070,639 2,106,623 6,305,489 6,204,950
Gross margin 216,696 214,678 649,494 645,781
Distribution, selling, and administrative expenses 169,451 171,336 504,984 510,269
Acquisition-related and exit and realignment charges 2,237 1,980 15,888 5,813
Other operating income, net (1,205) (28) (3,952) (2,360)
Operating earnings 46,213 41,390 132,574 132,059
Interest expense (income), net (1,345) (1,235) (2,808) (654)
Income before income taxes 47,558 42,625 135,382 132,713
Income tax (benefit) provision 14,131 10,927 40,237 42,683
Equity in earnings of subsidiaries 0 0 0 0
Net Income 33,427 31,698 95,145 90,030
Other comprehensive income (loss) 299 179 821 726
Comprehensive income 33,726 31,877 95,966 90,756
Non-guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 168,216 194,659 516,131 554,862
Cost of goods sold 89,192 102,923 273,927 298,530
Gross margin 79,024 91,736 242,204 256,332
Distribution, selling, and administrative expenses 71,906 75,596 221,122 232,646
Acquisition-related and exit and realignment charges 502 4,154 4,086 15,944
Other operating income, net (132) (283) (1,227) (3,124)
Operating earnings 6,748 12,269 18,223 10,866
Interest expense (income), net 712 722 1,998 817
Income before income taxes 6,036 11,547 16,225 10,049
Income tax (benefit) provision 2,836 7,725 8,348 8,851
Equity in earnings of subsidiaries 0 0 0 0
Net Income 3,200 3,822 7,877 1,198
Other comprehensive income (loss) 1,402 2,054 2,442 (19,280)
Comprehensive income 4,602 5,876 10,319 (18,082)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net revenue (39,950) (44,291) (116,045) (120,561)
Cost of goods sold (40,505) (44,231) (116,677) (120,740)
Gross margin 555 (60) 632 179
Distribution, selling, and administrative expenses 0 0 0 0
Acquisition-related and exit and realignment charges 0 0 0
Other operating income, net 0 0 0 0
Operating earnings 555 (60) 632 179
Interest expense (income), net 0 0 0 0
Income before income taxes 555 (60) 632 179
Income tax (benefit) provision 0 0 0 0
Equity in earnings of subsidiaries (37,182) (35,460) (103,654) (91,407)
Net Income (36,627) (35,520) (103,022) (91,228)
Other comprehensive income (loss) (1,701) (2,233) (3,263) 18,554
Comprehensive income $ (38,328) $ (37,753) $ (106,285) $ (72,674)