XML 75 R57.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Information (Condensed Consolidating Statements Of Income) (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed Financial Statements, Captions [Line Items]        
Net revenue $ 2,422,167 $ 2,305,858 $ 4,813,363 $ 4,562,239
Cost of goods sold 2,123,830 2,023,586 4,217,425 3,998,771
Gross margin 298,337 282,272 595,938 563,468
Selling, general and administrative expenses 231,498 225,838 465,323 451,448
Acquisition-related and exit and realignment charges 5,707 7,593 15,623 10,855
Depreciation and amortization 15,460 13,892 31,329 27,756
Other operating income, net (2,188) (2,152) (5,172) (9,978)
Operating earnings 47,860 37,101 88,835 83,387
Interest expense (income), net 6,680 3,342 13,560 6,589
Income before income taxes 41,180 33,759 75,275 76,798
Income tax (benefit) provision 16,954 13,883 32,109 31,436
Equity in earnings of subsidiaries 0 0 0 0
Net income 24,226 19,876 43,166 45,362
Other comprehensive income (loss) 6,858 (443) (20,787) 122
Comprehensive income 31,084 19,433 22,379 45,484
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 626 61 665 14
Acquisition-related and exit and realignment charges 0 0 0 0
Depreciation and amortization 0 2 0 1
Other operating income, net 0 0 0 0
Operating earnings (626) (63) (665) (15)
Interest expense (income), net 6,938 2,924 12,885 5,399
Income before income taxes (7,564) (2,987) (13,550) (5,414)
Income tax (benefit) provision 0 (1,200) (773) (2,155)
Equity in earnings of subsidiaries 31,790 21,663 55,943 48,621
Net income 24,226 19,876 43,166 45,362
Other comprehensive income (loss) 6,858 (443) (20,787) 122
Comprehensive income 31,084 19,433 22,379 45,484
Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 2,279,725 2,187,130 4,529,430 4,335,495
Cost of goods sold 2,064,515 1,978,815 4,098,327 3,918,280
Gross margin 215,210 208,315 431,103 417,215
Selling, general and administrative expenses 160,348 152,122 320,925 306,372
Acquisition-related and exit and realignment charges 256 3,886 3,833 5,180
Depreciation and amortization 8,910 8,790 18,014 17,741
Other operating income, net (1,354) (814) (2,331) (7,877)
Operating earnings 47,050 44,331 90,662 95,799
Interest expense (income), net (233) 791 581 2,034
Income before income taxes 47,283 43,540 90,081 93,765
Income tax (benefit) provision 16,973 17,808 31,759 37,994
Equity in earnings of subsidiaries 0 0 0 0
Net income 30,310 25,732 58,322 55,771
Other comprehensive income (loss) (21,839) 111 (21,335) 218
Comprehensive income 8,471 25,843 36,987 55,989
Non-guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenue 178,844 137,683 360,204 257,558
Cost of goods sold 95,570 63,299 195,608 110,897
Gross margin 83,274 74,384 164,596 146,661
Selling, general and administrative expenses 70,524 73,655 143,733 145,062
Acquisition-related and exit and realignment charges 5,451 3,707 11,790 5,675
Depreciation and amortization 6,550 5,100 13,315 10,014
Other operating income, net (834) (1,338) (2,841) (2,101)
Operating earnings 1,583 (6,740) (1,401) (11,989)
Interest expense (income), net (25) (373) 94 (844)
Income before income taxes 1,608 (6,367) (1,495) (11,145)
Income tax (benefit) provision (19) (2,725) 1,123 (4,403)
Equity in earnings of subsidiaries 0 0 0 0
Net income 1,627 (3,642) (2,618) (6,742)
Other comprehensive income (loss) 28,696 (570) 548 (103)
Comprehensive income 30,323 (4,212) (2,070) (6,845)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net revenue (36,402) (18,955) (76,271) (30,814)
Cost of goods sold (36,255) (18,528) (76,510) (30,406)
Gross margin (147) (427) 239 (408)
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 0 0 0
Operating earnings (147) (427) 239 (408)
Interest expense (income), net 0 0 0 0
Income before income taxes (147) (427) 239 (408)
Income tax (benefit) provision 0 0 0 0
Equity in earnings of subsidiaries (31,790) (21,663) (55,943) (48,621)
Net income (31,937) (22,090) (55,704) (49,029)
Other comprehensive income (loss) (6,857) 459 20,787 (115)
Comprehensive income $ (38,794) $ (21,631) $ (34,917) $ (49,144)