XML 98 R84.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information (Condensed Consolidating Statements Of Income) (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]      
Net revenue $ 9,318,275 $ 9,723,431 $ 9,772,946
Cost of goods sold 8,146,409 8,536,121 8,558,373
Gross margin 1,171,866 1,187,310 1,214,573
Distribution, selling and administrative expenses 1,016,978 970,424 993,783
Acquisition-related and exit and realignment charges 60,707 24,675 28,404
Other operating (income) expense, net 4,930 (7,388) (7,973)
Operating earnings 89,251 199,599 200,359
Interest expense (income), net 31,773 27,057 27,149
Income before income taxes 57,478 172,542 173,210
Income tax (benefit) provision (15,315) 63,755 69,801
Equity in earnings (loss) of subsidiaries 0 0 0
Net income (loss) 72,793 108,787 103,409
Other comprehensive income (loss), net of tax 42,399 (15,658) (27,824)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 115,192 93,129 75,585
Owens & Minor, Inc.      
Condensed Financial Statements, Captions [Line Items]      
Net revenue 0 0 0
Cost of goods sold 0 0 0
Gross margin 0 0 0
Distribution, selling and administrative expenses (395) 1,127 1,229
Acquisition-related and exit and realignment charges 0 0 0
Other operating (income) expense, net 0 0 0
Operating earnings 395 (1,127) (1,229)
Interest expense (income), net 27,482 28,901 27,457
Income before income taxes (27,087) (30,028) (28,686)
Income tax (benefit) provision 0 0 (9,837)
Equity in earnings (loss) of subsidiaries 99,880 138,815 122,258
Net income (loss) 72,793 108,787 103,409
Other comprehensive income (loss), net of tax 42,399 (15,658) (27,824)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 115,192 93,129 75,585
Guarantor Subsidiaries      
Condensed Financial Statements, Captions [Line Items]      
Net revenue 8,582,868 9,190,660 9,176,855
Cost of goods sold 7,802,499 8,330,960 8,305,734
Gross margin 780,369 859,700 871,121
Distribution, selling and administrative expenses 643,073 670,800 684,021
Acquisition-related and exit and realignment charges 52,986 15,611 8,877
Other operating (income) expense, net 3,887 (5,066) (2,621)
Operating earnings 80,423 178,355 180,844
Interest expense (income), net 546 (4,744) (3,371)
Income before income taxes 79,877 183,099 184,215
Income tax (benefit) provision (12,409) 61,545 71,807
Equity in earnings (loss) of subsidiaries (3,527) (389) (10,348)
Net income (loss) 88,759 121,165 102,060
Other comprehensive income (loss), net of tax 42,209 (15,480) (27,829)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 130,968 105,685 74,231
Non-guarantor Subsidiaries      
Condensed Financial Statements, Captions [Line Items]      
Net revenue 915,350 697,559 751,442
Cost of goods sold 524,035 370,594 410,009
Gross margin 391,315 326,965 341,433
Distribution, selling and administrative expenses 374,300 298,497 308,533
Acquisition-related and exit and realignment charges 7,721 9,064 19,527
Other operating (income) expense, net 1,043 (2,322) (5,352)
Operating earnings 8,251 21,726 18,725
Interest expense (income), net 3,745 2,900 3,063
Income before income taxes 4,506 18,826 15,662
Income tax (benefit) provision (2,906) 2,210 7,831
Equity in earnings (loss) of subsidiaries 0 0 0
Net income (loss) 7,412 16,616 7,831
Other comprehensive income (loss), net of tax 42,612 (15,017) (27,581)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 50,024 1,599 (19,750)
Eliminations      
Condensed Financial Statements, Captions [Line Items]      
Net revenue (179,943) (164,788) (155,351)
Cost of goods sold (180,125) (165,433) (157,370)
Gross margin 182 645 2,019
Distribution, selling and administrative expenses 0 0 0
Acquisition-related and exit and realignment charges 0 0 0
Other operating (income) expense, net 0 0 0
Operating earnings 182 645 2,019
Interest expense (income), net 0 0 0
Income before income taxes 182 645 2,019
Income tax (benefit) provision 0 0 0
Equity in earnings (loss) of subsidiaries (96,353) (138,426) (111,910)
Net income (loss) (96,171) (137,781) (109,891)
Other comprehensive income (loss), net of tax (84,821) 30,497 55,410
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (180,992) $ (107,284) $ (54,481)