XML 66 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information (Condensed Consolidating Balance Sheet) (Detail) - USD ($)
$ in Thousands
Sep. 30, 2017
Jun. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Dec. 31, 2015
Current assets            
Cash and cash equivalents $ 98,415   $ 185,488 $ 213,096   $ 161,020
Accounts receivable, net 732,756   606,084      
Merchandise inventories 989,251   916,311      
Other current assets 311,499   254,156      
Total current assets 2,131,921   1,962,039      
Property and equipment, net 203,587   191,718      
Goodwill, net 690,230   414,936      
Intangible assets, net 231,886   82,511      
Due from O&M and subsidiaries 0   0      
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 0   0      
Other assets, net 76,532   66,548      
Total assets 3,334,156   2,717,752      
Current liabilities            
Accounts payable 875,630   750,750      
Accrued payroll and related liabilities 31,998   45,051      
Other current liabilities 296,663   238,837      
Total current liabilities 1,204,291   1,034,638      
Long-term debt, excluding current portion 917,256   564,583      
Due to O&M and subsidiaries 0   0      
Intercompany debt 0   0      
Deferred income taxes 137,539   90,383      
Other liabilities 71,286   68,110      
Total liabilities 2,330,372   1,757,714      
Equity            
Common stock 122,499   122,062      
Paid-in capital 224,183   219,955      
Retained earnings (deficit) 683,444   685,504      
Accumulated other comprehensive loss (26,342) $ (38,926) (67,483) (48,562) $ (50,263) (51,825)
Total equity 1,003,784   960,038 986,683   992,590
Total liabilities and equity 3,334,156   2,717,752      
Owens & Minor, Inc.            
Current assets            
Cash and cash equivalents 11,456   38,015 156,484   103,284
Accounts receivable, net 30,770   0      
Merchandise inventories 0   0      
Other current assets 193   106      
Total current assets 42,419   38,121      
Property and equipment, net 0   0      
Goodwill, net 0   0      
Intangible assets, net 0   0      
Due from O&M and subsidiaries 0   0      
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 2,094,759   2,044,963      
Other assets, net 0   0      
Total assets 2,137,178   2,083,084      
Current liabilities            
Accounts payable 0   0      
Accrued payroll and related liabilities 0   0      
Other current liabilities 7,127   7,106      
Total current liabilities 7,127   7,106      
Long-term debt, excluding current portion 545,830   544,838      
Due to O&M and subsidiaries 580,437   571,102      
Intercompany debt 0   0      
Deferred income taxes 0   0      
Other liabilities 0   0      
Total liabilities 1,133,394   1,123,046      
Equity            
Common stock 122,499   122,062      
Paid-in capital 224,183   219,955      
Retained earnings (deficit) 683,444   685,504      
Accumulated other comprehensive loss (26,342)   (67,483)      
Total equity 1,003,784   960,038      
Total liabilities and equity 2,137,178   2,083,084      
Guarantor Subsidiaries            
Current assets            
Cash and cash equivalents 1,145   61,266 20,001   5,614
Accounts receivable, net 595,202   526,170      
Merchandise inventories 909,406   856,566      
Other current assets 117,403   86,907      
Total current assets 1,623,156   1,530,909      
Property and equipment, net 103,765   97,725      
Goodwill, net 180,006   180,006      
Intangible assets, net 10,100   11,655      
Due from O&M and subsidiaries 645,264   573,395      
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 0   0      
Other assets, net 43,521   49,887      
Total assets 2,605,812   2,443,577      
Current liabilities            
Accounts payable 768,780   683,189      
Accrued payroll and related liabilities 18,615   32,814      
Other current liabilities 110,580   93,327      
Total current liabilities 897,975   809,330      
Long-term debt, excluding current portion 6,743   3,219      
Due to O&M and subsidiaries 0   0      
Intercompany debt 138,890   138,890      
Deferred income taxes 69,722   70,280      
Other liabilities 61,142   60,578      
Total liabilities 1,174,472   1,082,297      
Equity            
Common stock 0   0      
Paid-in capital 174,613   174,614      
Retained earnings (deficit) 1,267,294   1,196,341      
Accumulated other comprehensive loss (10,567)   (9,675)      
Total equity 1,431,340   1,361,280      
Total liabilities and equity 2,605,812   2,443,577      
Non-guarantor Subsidiaries            
Current assets            
Cash and cash equivalents 85,814   86,207 36,611   52,122
Accounts receivable, net 114,563   90,016      
Merchandise inventories 82,065   61,505      
Other current assets 193,903   167,143      
Total current assets 476,345   404,871      
Property and equipment, net 99,822   93,993      
Goodwill, net 510,224   234,930      
Intangible assets, net 221,786   70,856      
Due from O&M and subsidiaries 0   0      
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 0   0      
Other assets, net 33,011   16,661      
Total assets 1,341,188   821,311      
Current liabilities            
Accounts payable 114,644   75,512      
Accrued payroll and related liabilities 13,383   12,237      
Other current liabilities 178,956   138,404      
Total current liabilities 306,983   226,153      
Long-term debt, excluding current portion 364,683   16,526      
Due to O&M and subsidiaries 65,002   48,044      
Intercompany debt 0   0      
Deferred income taxes 67,817   20,103      
Other liabilities 10,144   7,532      
Total liabilities 814,629   318,358      
Equity            
Common stock 0   0      
Paid-in capital 583,872   583,872      
Retained earnings (deficit) (41,539)   (42,032)      
Accumulated other comprehensive loss (15,774)   (38,887)      
Total equity 526,559   502,953      
Total liabilities and equity 1,341,188   821,311      
Eliminations            
Current assets            
Cash and cash equivalents 0   0 $ 0   $ 0
Accounts receivable, net (7,779)   (10,102)      
Merchandise inventories (2,220)   (1,760)      
Other current assets 0   0      
Total current assets (9,999)   (11,862)      
Property and equipment, net 0   0      
Goodwill, net 0   0      
Intangible assets, net 0   0      
Due from O&M and subsidiaries (645,264)   (573,395)      
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures (2,094,759)   (2,044,963)      
Other assets, net 0   0      
Total assets (2,750,022)   (2,630,220)      
Current liabilities            
Accounts payable (7,794)   (7,951)      
Accrued payroll and related liabilities 0   0      
Other current liabilities 0   0      
Total current liabilities (7,794)   (7,951)      
Long-term debt, excluding current portion 0   0      
Due to O&M and subsidiaries (645,439)   (619,146)      
Intercompany debt (138,890)   (138,890)      
Deferred income taxes 0   0      
Other liabilities 0   0      
Total liabilities (792,123)   (765,987)      
Equity            
Common stock 0   0      
Paid-in capital (758,485)   (758,486)      
Retained earnings (deficit) (1,225,755)   (1,154,309)      
Accumulated other comprehensive loss 26,341   48,562      
Total equity (1,957,899)   (1,864,233)      
Total liabilities and equity $ (2,750,022)   $ (2,630,220)