Item 1. Financial Statements
Item 1. Financial Statements
Owens & Minor, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
(in thousands, except per share data)
2025
2024
2025
2024
Net revenue
$
681,917
$
660,401
$
1,355,801
$
1,298,244
Operating costs and expenses:
Cost of net revenue
357,315
344,372
711,957
682,623
Selling, general and administrative expenses
267,853
269,919
530,223
540,132
Transaction breakage fee
80,000
—
80,000
—
Acquisition-related charges and intangible amortization
13,918
13,761
37,374
28,050
Exit and realignment charges, net
2,541
15,427
16,166
23,547
Total operating costs and expenses
721,627
643,479
1,375,720
1,274,352
Operating (loss) income
( 39,710 )
16,922
( 19,919 )
23,892
Interest expense, net
26,009
25,588
50,223
50,997
Transaction financing fees, net
18,288
—
18,288
—
Other expense, net
942
816
1,917
1,701
Loss from continuing operations before income taxes
( 84,949 )
( 9,482 )
( 90,347 )
( 28,806 )
Income tax benefit
( 1,127 )
( 2,740 )
( 2,715 )
( 8,671 )
Loss from continuing operations, net of tax
( 83,822 )
( 6,742 )
( 87,632 )
( 20,135 )
Loss from discontinued operations, net of tax
( 785,236 )
( 25,171 )
( 806,408 )
( 33,664 )
Net loss
$
( 869,058 )
$
( 31,913 )
$
( 894,040 )
$
( 53,799 )
Basic loss per common share:
Loss from continuing operations
$
( 1.09 )
$
( 0.09 )
$
( 1.14 )
$
( 0.26 )
Loss from discontinued operations
( 10.21 )
( 0.33 )
( 10.46 )
( 0.44 )
Net loss
$
( 11.30 )
$
( 0.42 )
$
( 11.60 )
$
( 0.70 )
Diluted loss per common share:
Loss from continuing operations
$
( 1.09 )
$
( 0.09 )
$
( 1.14 )
$
( 0.26 )
Loss from discontinued operations
( 10.21 )
( 0.33 )
( 10.46 )
( 0.44 )
Net loss
$
( 11.30 )
$
( 0.42 )
$
( 11.60 )
$
( 0.70 )
See accompanying notes to unaudited condensed consolidated financial statements.
3
Table of Contents
Owens & Minor, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Loss
(unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
(in thousands)
2025
2024
2025
2024
Net loss
$
( 869,058 )
$
( 31,913 )
$
( 894,040 )
$
( 53,799 )
Other comprehensive income (loss), net of tax:
Currency translation adjustments
14,773
( 5,302 )
20,730
( 18,568 )
Change in unrecognized net periodic pension costs
88
199
883
434
Change in gains and losses on derivative instruments
( 869 )
( 204 )
( 2,488 )
1,208
Total other comprehensive income (loss), net of tax
13,992
( 5,307 )
19,125
( 16,926 )
Comprehensive loss
$
( 855,066 )
$
( 37,220 )
$
( 874,915 )
$
( 70,725 )
See accompanying notes to unaudited condensed consolidated financial statements.
4
Table of Contents
Owens & Minor, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(unaudited)
June 30,
December 31,
(in thousands, except per share data)
2025
2024
Assets
Current assets
Cash and cash equivalents
$
38,258
$
27,572
Accounts receivable, net
196,379
218,270
Inventories
69,227
67,581
Other current assets
104,011
82,240
Current assets held for sale - discontinued operations
1,890,638
1,625,354
Total current assets
2,298,513
2,021,017
Patient service equipment and other fixed assets, net
259,301
249,283
Operating lease assets
120,188
126,928
Goodwill
1,228,140
1,228,140
Intangible assets, net
194,924
210,056
Other assets, net
53,479
89,539
Noncurrent assets held for sale - discontinued operations
—
731,193
Total assets
$
4,154,545
$
4,656,156
Liabilities and equity
Current liabilities
Accounts payable
$
357,037
$
359,927
Accrued payroll and related liabilities
52,508
73,678
Current portion of long-term debt
383,000
42,866
Other current liabilities
421,739
294,685
Current liabilities held for sale - discontinued operations
1,460,239
1,080,896
Total current liabilities
2,674,523
1,852,052
Long-term debt, excluding current portion
1,594,745
1,798,393
Operating lease liabilities, excluding current portion
80,982
89,466
Deferred income taxes, net
345
19,436
Other liabilities
84,960
72,551
Noncurrent liabilities held for sale - discontinued operations
—
237,894
Total liabilities
4,435,555
4,069,792
Commitments and contingencies
Equity
Common stock, par value $ 2 per share; authorized - 200,000 shares; issued and outstanding - 77,197 shares and 77,199 shares
154,393
154,398
Paid-in capital
466,701
454,151
(Accumulated deficit) retained earnings
( 871,885 )
27,159
Accumulated other comprehensive loss
( 30,219 )
( 49,344 )
Total (deficit) equity
( 281,010 )
586,364
Total liabilities and equity
$
4,154,545
$
4,656,156
See accompanying notes to unaudited condensed consolidated financial statements.
5
Table of Contents
Owens & Minor, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(unaudited)
Six Months Ended June 30,
(in thousands)
2025
2024
Operating activities:
Net loss
$
( 894,040 )
$
( 53,799 )
Adjustments to reconcile net loss to cash provided by operating activities:
Depreciation and amortization
120,552
137,974
Goodwill impairment charge
106,389
—
Loss on classification to held for sale
649,140
—
Share-based compensation expense
14,989
13,601
Deferred income tax benefit
( 12,308 )
( 9,029 )
Changes in operating lease right-of-use assets and lease liabilities
14,411
3,766
Gain from sale and dispositions of patient service equipment and other fixed assets
( 9,322 )
( 27,876 )
Changes in operating assets and liabilities:
Accounts receivable, net
141,875
( 68,118 )
Inventories
( 155,576 )
( 123,077 )
Accounts payable
145,324
203,371
Net change in other assets and liabilities
( 124,712 )
( 19,517 )
Other, net
5,822
5,891
Cash provided by operating activities
2,544
63,187
Investing activities:
Additions to patient service equipment and other fixed assets
( 123,576 )
( 90,379 )
Proceeds from sale of patient service equipment and other fixed assets
35,004
67,026
Additions to computer software
( 10,635 )
( 4,829 )
Other, net
( 1,910 )
( 8,858 )
Cash used for investing activities
( 101,117 )
( 37,040 )
Financing activities:
Borrowings under amended Receivables Financing Agreement
—
667,300
Repayments under amended Receivables Financing Agreement
—
( 667,300 )
Borrowings under Revolving Credit Facility
1,630,184
—
Repayments under Revolving Credit Facility
( 1,495,184 )
—
Repayments of debt
—
( 12,375 )
Repurchase of common stock
( 6,656 )
—
Other, net
( 3,867 )
( 12,545 )
Cash provided by (used for) financing activities
124,477
( 24,920 )
Effect of exchange rate changes on cash, cash equivalents and restricted cash
1,801
( 682 )
Net increase in cash, cash equivalents and restricted cash
27,705
545
Cash, cash equivalents and restricted cash at beginning of period
49,382
272,924
Cash, cash equivalents and restricted cash at end of period
$
77,087
$
273,469
Supplemental disclosure of cash flow information:
Income taxes paid, net
$
5,458
$
5,240
Interest paid
$
65,845
$
70,819
Noncash investing activity:
Unpaid purchases of patient service equipment and other fixed assets at end of period
$
73,437
$
76,373
See accompanying notes to unaudited condensed consolidated financial statements.
6
Table of Contents
Owens & Minor, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Equity (Deficit)
(unaudited)
Common
Accumulated
Common
Stock
Retained
Other
Shares
( $ 2 par
Paid-In
Earnings
Comprehensive
Total
(in thousands, except per share data)
Outstanding
value)
Capital
(Accumulated Deficit)
Loss
Equity (Deficit)
Balance, December 31, 2024
77,199
$
154,398
$
454,151
$
27,159
$
( 49,344 )
$
586,364
Net loss
—
—
—
( 24,982 )
—
( 24,982 )
Other comprehensive income
—
—
—
—
5,133
5,133
Share-based compensation expense, exercises and other
194
387
5,580
—
—
5,967
Shares repurchased and retired
( 173 )
( 346 )
—
( 1,157 )
—
( 1,503 )
Balance, March 31, 2025
77,220
154,439
459,731
1,020
( 44,211 )
570,979
Net loss
—
—
—
( 869,058 )
—
( 869,058 )
Other comprehensive income
—
—
—
—
13,992
13,992
Share-based compensation expense, exercises and other
630
1,260
6,970
—
—
8,230
Shares repurchased and retired
( 653 )
( 1,306 )
—
( 3,847 )
—
( 5,153 )
Balance, June 30, 2025
77,197
$
154,393
$
466,701
$
( 871,885 )
$
( 30,219 )
$
( 281,010 )
Balance, December 31, 2023
76,546
$
153,092
$
434,185
$
389,845
$
( 31,818 )
$
945,304
Net loss
—
—
—
( 21,886 )
—
( 21,886 )
Other comprehensive loss
—
—
—
—
( 11,619 )
( 11,619 )
Share-based compensation expense, exercises and other
( 97 )
( 195 )
4,402
—
—
4,207
Balance, March 31, 2024
76,449
152,897
438,587
367,959
( 43,437 )
916,006
Net loss
—
—
—
( 31,913 )
—
( 31,913 )
Other comprehensive loss
—
—
—
—
( 5,307 )
( 5,307 )
Share-based compensation expense, exercises and other
559
1,199
1,855
—
—
3,054
Balance, June 30, 2024
77,008
$
154,096
$
440,442
$
336,046
$
( 48,744 )
$
881,840
See accompanying notes to unaudited condensed consolidated financial statements.
7
Table of Contents
Owens & Minor, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(unaudited)
(in thousands, except per share data, unless otherwise indicated)
Note 1—Summary of Significant Accounting Policies
Basis of Presentation and Consolidation. The unaudited condensed consolidated financial statements include the accounts of Owens & Minor, Inc. and the subsidiaries it controls (the Company, we, us, or our) and contain all adjustments necessary to conform with U.S. generally accepted accounting principles (GAAP). All significant intercompany accounts and transactions have been eliminated. The results of operations for interim periods are not necessarily indicative of the results expected for the full year. In connection with the contemplated sale of our Products & Healthcare Services (P&HS) segment as detailed in the discontinued operations and assets held-for-sale section below, we determined that our continuing operations’ business activities comprise a single operating and reportable segment. This determination is in accordance with ASC No. 280, Segment Reporting .
Revision of Prior Period Consolidated Financial Statements . We revised our prior period financial statements to correct for a prior period accounting error that impacted our beginning retained earnings balance and total equity. The error, which was discovered during the first quarter of 2025, related to the over accrual of accounts payable that had accumulated over multiple years.
We assessed the materiality of the error, both quantitatively and qualitatively, in accordance with the SEC’s Staff Accounting Bulletin No. 99, and concluded that the error was not material to any of our previously reported financial statements based upon the nature of the error, including the immaterial annual quantitative impacts to prior period condensed consolidated statements of operations. Accordingly, the error was corrected through beginning retained earnings as of the earliest balance sheet date presented.
The cumulative impact of the error correction on our r etained earnings and total equity as of the earliest balance sheet date presented, was an increase of $ 21 million. The error also resulted in a cumulative $ 23 million reduction to accounts payable, a $ 1.6 million increase to other current liabilities, and a $ 0.5 million increase to other liabilities as of December 31, 2023.
Reclassifications. Certain prior period amounts have been reclassified to conform to current year presentation.
Discontinued Operations and Assets Held-for-Sale. On February 28, 2025, we announced that we are actively engaged in discussions regarding the contemplated sale of our P&HS segment. We are in the final stages of our process for the divestiture and have concluded the P&HS segment has met the accounting requirements to be classified as discontinued operations and held for sale as of June 30, 2025. During this process we remain committed to serving our P&HS segment customers. In accordance with GAAP, the financial position and results of operations of the P&HS segment are presented as discontinued operations and, as such, have been excluded from continuing operations for all periods presented. With the exception of Note 3, the Notes to the Condensed Consolidated Financial Statements reflect the continuing operations of Owens & Minor, Inc. unless otherwise noted. See Note 3 for additional information regarding discontinued operations and assets held for sale.
Use of Estimates. The preparation of consolidated financial statements in conformity with GAAP requires us to make assumptions and estimates that affect reported amounts and related disclosures. Significant estimates are used for, but are not limited to, variable consideration, depreciation and amortization, goodwill valuation, valuation of intangible assets and other long-lived assets, estimated fair values of the net assets acquired in business combinations, self-insurance liabilities, tax liabilities, defined benefit obligations, share-based compensation and other contingencies. Actual results may differ from these estimates.
Cash and Cash Equivalents. Cash and cash equivalents include cash and marketable securities with an original maturity or maturity at acquisition of three months or less. Cash and cash equivalents are stated at cost. Nearly all of our cash and cash equivalents are held in cash depository accounts in major banks in the United States (U.S.). Cash that has
8
Table of Contents
restrictions on its availability to us would be classified as restricted cash. There was no restricted cash as of June 30, 2025 and December 31, 2024.
The following table provides a reconciliation of cash and cash equivalents reported within the accompanying condensed consolidated balance sheets that sum to the total of those same amounts presented in the accompanying condensed consolidated statements of cash flows.
June 30, 2025
December 31, 2024
Cash and cash equivalents
$
38,258
$
27,572
Cash and cash equivalents of held for sale - discontinued operations
38,829
21,810
Total cash and cash equivalents
$
77,087
$
49,382
Book overdrafts represent the amount of outstanding checks issued in excess of related bank balances and are included in accounts payable in our condensed consolidated balance sheets, as they are similar to trade payables and are not subject to finance charges or interest. Changes in book overdrafts are classified as operating activities in our condensed consolidated statements of cash flows.
Accounts Receivable, Net. Due to the nature of our industry and the reimbursement environment in which we operate, certain estimates are required to record net revenues and accounts receivable at their net realizable values, including estimating variable consideration. Inherent in these estimates is the risk that they will have to be revised or updated as additional information becomes available. Specifically, the complexity of many third-party billing arrangements, contractual terms, and the uncertainty of reimbursement amounts for certain services may result in adjustments to amounts originally recorded. Such adjustments are typically identified and recorded at the point of cash application, claim amount or account review.
Included in accounts receivable were earned but unbilled receivables of $ 34 million as of June 30, 2025 and $ 30 million as of December 31, 2024. Delays, ranging from a single day to several weeks, between the date of service and billing can occur due to delays in obtaining certain required payor-specific documentation from internal and external sources. Earned but unbilled receivables are aged from date of service and are considered in our analysis of historical performance and collectability.
Inventories. Inventories, which primarily include medical supplies to be sold to customers , are determined using the first-in, first-out or weighted-average cost method at the lower of cost or net realizable value. We periodically evaluate whether inventory valuation allowance adjustments are required. In our evaluation, we review for obsolete inventory and slow-moving inventory which includes consideration of recent sales trends. We write down inventories which are considered excess and obsolete as a result of these assessments within cost of net revenue. Shifts in market trends and conditions, as well as changes in customer or payor preferences and behavior could affect the value of our inventories.
Patient Service Equipment and Other Fixed Assets, Net . Patient service equipment consists of medical equipment rented to customers, primarily on a month-to-month basis, as well as equipment that may be sold. Patient service equipment depreciation expense is classified in our condensed consolidated statements of operations within cost of net revenue for equipment rented to customers. Other fixed assets, net are stated at cost less accumulated depreciation and amortization. Depreciation and amortization expense for financial reporting purposes is generally computed on a straight-line method over the estimated useful lives of the assets. In general, the estimated useful lives for computing depreciation are one to 10 years for patient service equipment, and up to 15 years for other fixed assets. Straight-line and accelerated methods of depreciation are used for income tax purposes. Normal maintenance and repairs are expensed as incurred, and renovations and betterments are capitalized. We suspend depreciation and amortization on assets that are held for sale.
Leases. We account for all of our lease arrangements, including for real estate, trucks, and patient service equipment, as operating leases. We enter into non-cancelable agreements to lease most of our office, branch and warehouse facilities with remaining terms generally ranging from one to seven years . Certain building leases include renewal options which the exercise of is at our sole discretion. We generally do not include options to renew (or
9
Table of Contents
terminate) in our lease term, as part of our right-of-use assets and lease liabilities, as we generally do not have leases for which we believe we are reasonably certain to exercise those options. Leases with a term of 12 months or less are not recorded on the condensed consolidated balance sheets; we recognize lease expense for these leases on a straight-line basis over the lease term. The depreciable lives of right-of-use assets are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. We elected the practical expedient to not separate lease and non-lease components for our leases. Operating lease assets and liabilities are recognized at commencement date based on the present value of unpaid lease payments over the lease term. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. Our incremental borrowing rate is estimated to approximate the interest rate on a collateralized basis with similar terms and payments. We use the implicit rate when readily determinable. The right-of-use assets also include adjustments for any lease payments made and lease incentives received.
Goodwill. We account for acquired businesses using the acquisition method of accounting, which requires that the assets acquired and liabilities assumed be recorded at the date of acquisition at their respective fair values. Any excess of the purchase price over the estimated fair values of the net assets acquired is recorded as goodwill.
We evaluate goodwill for impairment annually, as of October 1, and if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Qualitative factors are first assessed to determine if it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If it is determined that it is more likely than not the fair value does not exceed the carrying amount, then a quantitative test is performed.
Intangible Assets, Net. Intangible assets acquired through purchases or business combinations are stated at fair value at the acquisition date and net of accumulated amortization in the condensed consolidated balance sheets. Intangible assets, consisting primarily of customer relationships, customer contracts and tradenames are amortized over their estimated useful lives. In determining the useful life of an intangible asset, we consider our historical experience in renewing or extending similar arrangements. Intangible assets are generally amortized over one to 15 years based on their pattern of economic benefit or on a straight-line basis. We suspend amortization on assets that are held for sale.
Computer Software. We develop and purchase software for internal use. Software development costs incurred during the application development stage are capitalized. Once the software has been installed and tested, and is ready for use, additional costs incurred in connection with the software are expensed as incurred. Capitalized computer software costs are amortized over the estimated useful life of the software, usually between three and 10 years . Capitalized computer software costs are included in other assets, net, in the condensed consolidated balance sheets. Unamortized software at June 30, 2025 and December 31, 2024 was $ 17 million and $ 26 million.
Long-Lived Asset Impairment Evaluation. Long-lived assets, which include patient service equipment, finite-lived intangible assets, right-of-use assets, unamortized software costs, and other fixed assets are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount of long-lived assets may not be recoverable. We assess long-lived assets for the potential impairments by comparing the carrying value of an asset, or group of related assets, to their estimated undiscounted future cash flows.
Self-Insurance Liabilities. We are self-insured for certain teammate healthcare, workers’ compensation and automobile liability costs; however, we maintain insurance for individual losses exceeding certain limits. Liabilities are estimated for healthcare costs using current and historical claims data. Liabilities for workers’ compensation and automobile liability claims are estimated using historical claims data and loss development factors. If the underlying facts and circumstances of existing claims change or the historical trends are not indicative of future trends, then we may be required to adjust the liability and related expense accordingly. Self-insurance liabilities are included in other current liabilities and other liabilities in the condensed consolidated balance sheets and were $ 27 million at June 30, 2025 and December 31, 2024.
10
Table of Contents
Revenue Recognition. Revenues are primarily recognized under fee-for-service arrangements for sales of supplies, equipment and other items we sell to customers and equipment we rent to customers. Revenue for sales of products, including equipment and supplies, is recognized when control of the promised goods is transferred to customers and is presented net of applicable sales taxes. Revenue generated from equipment that we rent to customers is primarily recognized as earned on a straight-line basis over the non-cancellable rental period, typically one month, and commences on delivery of the equipment to the customers.
Fee-for-service arrangement revenues are recorded only to the extent it is probable that a significant reversal will not occur in the future as amounts may include implicit price concessions under reimbursement arrangements with third-party payors, including private insurers, prepaid health plans, Medicare, Medicaid and customers. Revenue is recognized under a portfolio approach, as we expect that this approach would not differ materially from considering each contract or performance obligation separately. We use the expected value method in determining the variable consideration as part of determining the sales transaction price using historical reimbursement experience, historical sales returns, and other operating trends. Payment terms and conditions vary by contract. Sales of equipment and supplies inclusive of amounts recognized under capitation arrangements for the three and six months ended June 30, 2025 were $ 511 million and $ 1.0 billion and $ 491 million and $ 960 million for the three and six months ended June 30, 2024. Rental revenues inclusive of amounts recognized under capitation arrangements for the three and six months ended June 30, 2025 were $ 171 million and $ 341 million and $ 170 million and $ 338 million for the three and six months ended June 30, 2024.
Certain revenues are recognized under arrangements with third-party payors for which we stand ready to provide all necessary healthcare services to members for the period of the stand ready obligation which generally extends beyond one year. These agreements are generally referred to as capitation arrangements. Revenue is recognized over the month that the members are entitled to healthcare services using the monthly contractual rate for each covered member. The actual number of covered members may vary each month. Capitation payments are typically received in the month members are entitled to healthcare services. Revenue for these agreements amounted to $ 61 million and $ 121 million for the three and six months ended June 30, 2025 and $ 59 million and $ 119 million for the three and six months ended June 30, 2024.
The following table summarizes net revenue by product category:
Three Months Ended
Six Months Ended
June 30,
June 30,
2025
2024
2025
2024
Diabetes
$
191,056
$
194,361
$
378,416
$
374,351
Sleep therapy
181,622
170,237
363,481
342,274
Home respiratory therapy
109,526
109,687
218,132
218,495
Ostomy
51,893
47,059
101,392
91,626
Wound care
46,822
47,156
93,468
90,393
Urology
28,696
25,645
56,839
50,634
Other
72,302
66,256
144,073
130,471
Net revenue
$
681,917
$
660,401
$
1,355,801
$
1,298,244
The following table summarizes net revenue by payor type:
Three Months Ended
Six Months Ended
June 30,
June 30,
2025
2024
2025
2024
Commercial payors (1)
$
550,828
$
535,626
$
1,094,356
$
1,053,039
Medicare
121,724
114,573
242,054
225,042
Medicaid
9,365
10,202
19,391
20,163
Net revenue
$
681,917
$
660,401
$
1,355,801
$
1,298,244
11
Table of Contents
(1) Includes revenue from Medicare Advantage Payors of approximately $ 178 million and $ 172 million for the three months ended June 30, 2025 and 2024 and approximately $ 349 million and $ 337 million for the six months ended June 30, 2025 and 2024.
Cost of Net Revenue . Cost of net revenue includes the cost of products sold, patient service equipment depreciation expense, and other costs which are primarily personnel costs related to the set-up and utilization of equipment. Cost of product sold includes non-cash expenses primarily for equipment converted from rental to sales in the amount of $ 14 million and $ 26 million for the three and six months ended June 30, 2025 and $ 5.2 million and $ 15 million for the three and six months ended June 30, 2024.
Three Months Ended
Six Months Ended
June 30,
June 30,
2025
2024
2025
2024
Cost of product sold
$
319,517
$
305,496
$
636,906
$
603,864
Patient service equipment depreciation
31,883
31,621
63,566
64,039
Other costs
5,915
7,255
11,485
14,720
Cost of net revenue
$
357,315
$
344,372
$
711,957
$
682,623
Selling, General and Administrative (SG&A) Expenses. SG&A expenses include compensation costs, expenses for selling and administrative functions, shipping and handling costs and certain depreciation and amortization expense.
Shipping and Handling. Shipping and handling costs are included in SG&A expenses in the condensed consolidated statements of operations and include costs to store, move, and prepare products for shipment, as well as costs to deliver products to customers. Shipping and handling costs totaled $ 72 million and $ 139 million for the three and six months ended June 30, 2025 and $ 68 million and $ 137 million for the three and six months ended June 30, 2024.
Share-Based Compensation. We account for share-based compensation to teammates at fair value and recognize the related expense primarily in SG&A expenses over the service period for awards expected to vest. The fair value of non-vested performance shares is dependent upon our assessment of the probability of achievement of financial targets for the performance period.
Income Taxes. We account for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of exiting assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are provided if it is more likely than not that a deferred tax asset will not be realized. When we have claimed tax benefits that may be challenged by a tax authority, an estimate of the effect of these uncertain tax positions is recorded. It is our policy to provide for uncertain tax positions and related interest and penalties based upon an assessment of whether a tax benefit is more likely than not to be sustained upon examination by tax authorities. To the extent that the tax outcome of these uncertain tax positions changes, based on our assessment, such changes in estimate may impact the income tax provision in the period in which such determination is made.
Fair Value Measurements. Fair value is determined based on assumptions that a market participant would use in pricing an asset or liability. The assumptions used are in accordance with a three-tier hierarchy, defined by GAAP, that draws a distinction between market participant assumptions based on (i) observable inputs such as quoted prices in active markets (Level 1), (ii) inputs other than quoted prices in active markets that are observable either directly or indirectly (Level 2) and (iii) unobservable inputs that require the use of present value and other valuation techniques in the determination of fair value (Level 3).
The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, and accrued payroll and related liabilities reported in the condensed consolidated balance sheets approximate fair value due to the short-term
12
Table of Contents
nature of these instruments. The estimated fair value of our reporting unit determined during a quantitative review of goodwill utilizes unobservable inputs (Level 3). The fair value of debt is estimated based on quoted market prices or dealer quotes for the identical liability when traded as an asset in an active market (Level 1) or, if quoted market prices or dealer quotes are not available, on the borrowing rates currently available for loans with similar terms, credit ratings, and average remaining maturities (Level 2). See Note 8 for the fair value of debt. The fair value of our derivative contracts is determined based on the present value of expected future cash flows considering the risks involved, including non-performance risk, and using discount rates appropriate for the respective maturities. Observable Level 2 inputs are used to determine the present value of expected future cash flows. See Note 10 for the fair value of derivatives.
Our acquisitions may include contingent consideration as part of the purchase price. The fair value of contingent consideration is estimated as of the acquisition date and at the end of each subsequent reporting period based on the present value of the contingent payments to be made using a weighted probability of possible payments (Level 3). Subsequent changes in fair value are recorded as adjustments to acquisition-related charges and intangible amortization within the consolidated statements of operations.
Acquisition-Related Charges and Intangible Amortization. Acquisition-related charges consist primarily of one-time costs related to the terminated acquisition of Rotech Healthcare Holdings Inc. (Rotech), which consisted primarily of legal and professional fees. For the three and six months ended June 30, 2025, we incurred $ 6.4 million and $ 22 million of acquisition-related costs. Acquisition-related charges were $ 3.7 million for the three and six months ended June 30, 2024 consisting of costs related to the terminated Rotech transaction. Acquisition-related charges and intangible amortization also include amortization of intangible assets established during acquisition method of accounting for business combinations. These amounts are highly dependent on the size and frequency of acquisitions.
Transaction Breakage Fee. As previously disclosed, on July 22, 2024, we entered into an Agreement and Plan of Merger (the Merger Agreement) pursuant to which we agreed to acquire Rotech subject to the terms and conditions within the Merger Agreement. On June 3, 2025, the Company, Rotech and Hitchcock Merger Sub Inc. (Merger Sub) mutually agreed to terminate the Merger Agreement and entered into a mutual termination agreement (the Termination Agreement). In accordance with the terms of the Termination Agreement, we incurred and made a cash payment to Rotech of $ 80 million during the three and six months ended June 30, 2025.
Exit and Realignment Charges, Net. Exit and realignment charges, net consist of costs associated with optimizing our operations including significant changes to certain processes to increase net revenue and lower costs along with costs related to IT strategic initiatives and other strategic actions. These costs include, but are not limited to, professional fees, severance and other costs to streamline functions and processes. Costs associated with exit and realignment activities are recorded at their fair value when incurred. Liabilities are established at the cease-use date for remaining contractual obligations discounted using a credit-adjusted risk-free rate of interest. We evaluate these assumptions quarterly and adjust the liability accordingly. Severance benefits are generally recorded when payment is considered probable and reasonably estimable. These costs are not normal, cash operating expenses necessary for the Company to operate its business on an ongoing basis.
Note 2—Significant Concentration Risks
During the six months ended June 30, 2025, our two largest commercial payors represented approximately 24 % and 14 % of our net revenue, derived from multiple separately managed contracts. Revenue reimbursed under arrangements with Medicare and state Medicaid programs was approximately 19 % of our net revenue for the six months ended June 30, 2025. During the six months ended June 30, 2025, three suppliers each contributed between 10 % and 25 % of our patient service equipment and supplies purchases collectively accounting for approximately 46 % of our total purchases.
Note 3—Discontinued Operations and Assets Held-for-Sale
On February 28, 2025, we announced that we are actively engaged in discussions regarding the contemplated sale of our P&HS segment. We are in the final stages of our process for the divestiture and have concluded the P&HS
13
Table of Contents
segment has met the accounting requirements to be classified as discontinued operations and assets held for sale as of June 30, 2025. During this process we remain committed to serving our P&HS segment customers.
In accordance with GAAP, the financial position and results of operations of the P&HS segment are presented as discontinued operations and assets held for sale and, as such, have been excluded from continuing operations for all periods presented. Accordingly, the results of operations from our P&HS segment are reported in the accompanying condensed consolidated statements of operations as “Loss from discontinued operations, net of tax” for the three and six months ended June 30, 2025 and 2024, and the related assets and liabilities are classified as held-for-sale as of June 30, 2025 and December 31, 2024 in the accompanying condensed consolidated balance sheets. We have allocated interest expense, net to discontinued operations as a ratio of net assets and total debt in accordance with ASC 205, Presentation of Financial Statements .
As of June 30, 2025 the remaining P&HS goodwill balance of $ 106 million was fully impaired. Our sale process provided a basis for the fair value of the P&HS segment, which includes the Global Products reporting unit. We recognized a loss of $ 649 million in connection with the classification of the related assets and liabilities as held-for-sale, based on the estimated fair value, less costs to sell. The fair value of the P&HS segment was determined from information received during our sale process. Subsequent changes in fair value will be recorded within discontinued operations and assets held for sale.
The following table summarizes the financial results of our discontinued operations for the three and six months ended June 30, 2025 and 2024:
Three Months Ended
Six Months Ended
June 30,
June 30,
2025
2024
2025
2024
Net revenue
$
1,979,810
$
2,010,605
$
3,937,974
$
3,985,442
Cost of goods sold
1,779,250
1,782,480
3,530,643
3,521,380
Gross profit
200,560
228,125
407,331
464,062
Distribution, selling, and administrative expenses
208,114
201,914
409,355
409,482
Acquisition-related charges and intangible amortization
6,331
6,223
12,549
12,247
Exit and realignment charges, net
14,990
13,866
32,591
33,102
Goodwill impairment charge
106,389
—
106,389
—
Loss on classification to held for sale
649,140
—
649,140
—
Other operating expense, net
3,329
2,745
4,706
3,127
Operating (loss) income
( 787,733 )
3,377
( 807,399 )
6,104
Interest expense, net
10,447
10,311
20,192
20,557
Other expense
265
389
530
658
Loss from discontinued operations before income taxes
( 798,445 )
( 7,323 )
( 828,121 )
( 15,111 )
Income tax (benefit) provision for discontinued operations
( 13,209 )
17,848
( 21,713 )
18,553
Loss from discontinued operations, net of taxes
$
( 785,236 )
$
( 25,171 )
$
( 806,408 )
$
( 33,664 )
14
Table of Contents
The assets and liabilities of the P&HS segment reflected on the condensed consolidated balance sheets at June 30, 2025 and December 31, 2024, are as follows:
June 30,
December 31,
2025
2024
Assets held for sale - discontinued operations
Cash and cash equivalents
$
38,829
$
21,810
Accounts receivable, net
359,187
471,971
Merchandise inventories
1,224,912
1,064,298
Intercompany receivable
160,000
—
Other current assets, net
131,561
67,275
Property and equipment, net
267,025
—
Operating lease assets
271,444
—
Intangible assets, net
76,771
—
Deferred tax assets
10,049
—
Valuation allowance on disposal group classified as held for sale
( 649,140 )
—
Current assets held for sale - discontinued operations
1,890,638
1,625,354
Property and equipment, net
—
260,064
Operating lease assets
—
228,699
Goodwill
—
103,140
Intangible assets, net
—
88,670
Deferred tax assets
—
6,726
Other noncurrent assets, net
—
43,894
Total assets held for sale - discontinued operations
$
1,890,638
$
2,356,547
Liabilities held for sale - discontinued operations
Accounts payable
$
1,002,086
$
868,764
Accrued payroll and related liabilities
41,279
77,046
Current portion of long-term debt
8,458
2,683
Other current liabilities
101,549
82,400
Operating lease liabilities, current portion
303,162
50,003
Deferred tax liabilities
3,705
—
Current liabilities held for sale - discontinued operations
1,460,239
1,080,896
Long-term debt, excluding current portion
—
9,654
Operating lease liabilities, excluding current portion
—
196,746
Other liabilities
—
28,474
Deferred tax liabilities
—
3,020
Total liabilities held for sale - discontinued operations
$
1,460,239
$
1,318,790
Assets and liabilities held for sale as of June 30, 2025 are classified as current since we expect the divestiture to be completed within one year of the balance sheet date. As of December 31, 2024, the assets and liabilities held for sale are classified separately as current or noncurrent because the noncurrent assets and liabilities did not meet the criteria for current classification as of December 31, 2024. Merchandise inventories include $ 97 million subject to lien with an individual supplier as of June 30, 2025.
Receivables Purchase Agreement
On March 14, 2023, we entered into the Receivables Purchase Agreement (RPA), pursuant to which accounts receivable with an aggregate outstanding amount not to exceed $ 200 million are sold, on a limited-recourse basis, to the Purchaser (as defined therein) in exchange for cash. We account for these transactions as sales with the sold receivables removed from our condensed consolidated balance sheets. Under the RPA, we provide certain servicing and collection actions on behalf of the Purchaser; however, we do not maintain any beneficial interest in the accounts receivable sold. The RPA is separate and distinct from the Receivables Sale Program and the amendment as described below. As a result of the amendment described below, the RPA was not utilized in the six months ended June 30, 2025.
15
Table of Contents
Proceeds from the sale of accounts receivable are recorded as an increase to cash and cash equivalents and a reduction to current assets of discontinued operations, in the condensed consolidated balance sheets. Cash received from the sale of accounts receivable, net of payments made to the Purchaser, is reflected as cash provided by operating activities in the condensed consolidated statements of cash flows. The accounts receivable sold under the RPA were entirely accounts receivable of the P&HS segment. Total accounts receivable sold under the RPA were $ 573 million and $ 1.1 billion for the three and six months ended June 30, 2024. During the three and six months ended June 30, 2024, we received net cash proceeds of $ 569 million and $ 1.1 billion from the sale of accounts receivable under the RPA and collected $ 547 million and $ 1.1 billion of the sold accounts receivable. The losses on sale of accounts receivable, inclusive of professional fees incurred to establish the agreement, recorded in other operating expense, net in the financial results from discontinued operations were $ 3.9 million and $ 7.2 million for the three and six months ended June 30, 2024.
Receivables Sale Program
On October 18, 2024, O&M Funding LLC and Owens & Minor Medical, LLC., each a wholly-owned subsidiary of the Company, entered into a Receivables Purchase Agreement (the Receivables Sale Program) with persons from time to time, as Purchasers, PNC Bank, National Association, as Administrative Agent, and PNC Capital Markets LLC, as Structuring Agent, pursuant to which accounts receivable with an aggregate outstanding amount not to exceed $ 450 million are sold, on a limited-recourse basis, to the Purchasers in exchange for cash. The Receivables Sale Program amends and restates in its entirety, the Receivables Financing Agreement. Transactions under this agreement are accounted for as sales in accordance with ASC 860, Transfers and Servicing, with the sold receivables removed from our condensed consolidated balance sheets. Under the Receivables Sale Program, we provide certain servicing and collection actions on behalf of the Purchasers; however, we do not maintain any beneficial interest in the accounts receivable sold.
Proceeds from the sales of accounts receivable are recorded as an increase to cash and cash equivalents and a reduction to accounts receivable, net of allowances in the consolidated balance sheets. Cash received from the sales of accounts receivable is reflected in the change in accounts receivable within cash provided by operating activities in the consolidated statements of cash flows. The accounts receivable sold under the Receivables Sale Program were primarily accounts receivable of the P&HS segment. Total accounts receivable sold and net cash proceeds under the Receivables Sale program were $ 496 million and $ 840 million during the three and six months ended June 30, 2025, approximately $ 397 million and $ 672 million of which were accounts receivable of the P&HS segment. We collected $ 495 million and $ 704 million of the sold accounts receivable for the three and six months ended June 30, 2025, approximately $ 396 million and $ 563 million of which were collections on accounts receivable of the P&HS segment. The losses on sales of accounts receivable were $ 3.1 million and $ 5.2 million for the three and six months ended June 30, 2025, $ 2.5 million and $ 4.1 million of which relate to losses recorded in other operating expense, net in the financial results from discontinued operations.
As of June 30, 2025 and December 31, 2024, there was a total of $ 200 million and $ 70 million of uncollected accounts receivable sold and removed from our condensed consolidated balance sheets under the Receivables Sale Program, $ 160 million and $ 56 million of which relate to the assets of discontinued operations and assets held for sale. As of June 30, 2025 the $ 160 million of uncollected accounts receivable related to the assets of discontinued operations and assets held for sale is shown as an intercompany receivable within current assets of discontinued operations and assets held for sale with an equal amount reflected within other current liabilities in the condensed consolidated balance sheet.
16
Table of Contents
The following table provides significant non-cash operating and investing cash flow information for our discontinued operations and assets held for sale:
Six Months Ended
June 30,
2025
2024
Operating Activities:
Goodwill impairment charge
$
106,389
$
—
Loss on classification to held for sale
649,140
—
Depreciation and amortization
34,664
42,450
Share-based compensation
5,696
5,168
Investing Activities:
Capital expenditures
$
( 26,918 )
$
( 11,150 )
Proceeds from sale of corporate headquarters
—
33,500
Note 4—Patient Service Equipment and Other Fixed Assets, Net
Patient service equipment and other fixed assets, net, consists of the following:
June 30, 2025
December 31, 2024
Patient service equipment
$
411,769
$
388,445
Building and leasehold improvements
15,000
23,955
Other fixed assets
26,751
20,628
Patient service equipment and other fixed assets, gross
453,520
433,028
Accumulated depreciation and amortization
( 194,219 )
( 183,745 )
Patient service equipment and other fixed assets, net
$
259,301
$
249,283
Note 5—Goodwill and Intangible Assets, Net
At June 30, 2025 and December 31, 2024, we had goodwill of $ 1.2 billion, net of accumulated goodwill impairment of $ 307 million.
Intangible assets, net subject to amortization, which excludes indefinite-lived intangible assets, at June 30, 2025 and December 31, 2024 were as follows:
June 30, 2025
December 31, 2024
Customer
Other
Customer
Other
Relationships
Tradenames
Intangibles
Relationships
Tradenames
Intangibles
Intangible assets, gross
$
132,300
$
143,000
$
38,000
$
132,300
$
143,000
$
38,000
Accumulated amortization
( 28,735 )
( 63,759 )
( 25,882 )
( 24,326 )
( 56,437 )
( 22,481 )
Intangible assets, net
$
103,565
$
79,241
$
12,118
$
107,974
$
86,563
$
15,519
Weighted average useful life
5 years
10 years
6 years
15 years
10 years
6 years
Amortization expense for intangible assets was $ 7.6 million and $ 15 million for the three and six months ended June 30, 2025 and $ 10 million and $ 24 million for the three and six months ended June 30, 2024.
17
Table of Contents
As of June 30, 2025, based on the current carrying value of intangible assets subject to amortization and expected remaining useful life, estimated amortization expense were as follows:
Year
2025 (remainder)
$
58,458
2026
68,122
2027
13,872
2028
11,953
2029
11,953
Thereafter
30,566
Total future amortization
$
194,924
As a result of a notice of a contract termination with a commercial Payor, the remaining useful life for an intangible asset associated with that relationship was modified as of June 30, 2025 and the updated future intangible amortization is reflected in the table above.
Note 6—Leases
The components of lease expense for the three months ended June 30, 2025 and 2024 were as follows:
Three Months Ended June 30,
Classification
2025
2024
Operating lease cost
SG&A expenses
$
12,967
$
13,720
Short-term lease cost
SG&A expenses, Cost of net revenue
1,723
2,742
Variable lease cost
SG&A expenses, Cost of net revenue
6,001
6,516
Total lease cost
$
20,691
$
22,978
Six Months Ended June 30,
Classification
2025
2024
Operating lease cost
SG&A expenses
$
25,463
$
27,514
Short-term lease cost
SG&A expenses, Cost of net revenue
3,538
5,506
Variable lease cost
SG&A expenses, Cost of net revenue
12,169
12,457
Total lease cost
$
41,170
$
45,477
Variable lease cost consists primarily of taxes, insurance, and common area or other maintenance costs for our leased facilities and patient service equipment which are paid as incurred.
Supplemental balance sheet information as of June 30, 2025 and December 31, 2024 was as follows:
As of June 30,
As of December 31,
Classification
2025
2024
Assets:
Operating lease assets
Operating lease assets
$
120,188
$
126,928
Liabilities:
Current operating leases
Other current liabilities
$
43,704
$
41,217
Noncurrent operating leases
Operating lease liabilities, excluding current portion
80,982
89,466
Total operating lease liabilities
$
124,686
$
130,683
18
Table of Contents
Other information related to leases for the six months ended June 30, 2025 and 2024 was as follows:
Six Months Ended June 30,
2025
2024
Supplemental cash flow information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
25,589
$
25,954
Right-of-use assets obtained in exchange for new operating lease liabilities
$
14,948
$
15,008
Weighted average remaining lease term (years)
Operating leases
3.6
3.9
Weighted average discount rate
Operating leases
6.5
%
6.3
%
Maturities of operating lease liabilities as of June 30, 2025 were as follows:
2025 (remainder)
$
25,377
2026
45,765
2027
31,733
2028
20,153
2029
11,114
Thereafter
4,827
Total lease payments
138,969
Less: Interest
( 14,283 )
Present value of lease liabilities
$
124,686
Note 7—Exit and Realignment Charges, Net
We incur exit and realignment and other charges associated with optimizing our operations which include IT strategic initiatives and other strategic actions. These charges include professional fees, severance and other costs to streamline functions and enhance processes. These costs are not normal, cash operating expenses necessary for the Company to operate its business on an ongoing basis.
Exit and realignment charges, net were $ 2.5 million and $ 16 million for the three and six months ended June 30, 2025 and $ 15 million and $ 24 million for the three and six months ended June 30, 2024. These charges were primarily related to strategic operational improvements to increase net revenue and lower costs as well as a provision to accounts receivable related to our Fusion5 business which is in the process of being wound down . We expect to incur material future costs relating to certain exit and realignment actions, which remain underway and we are not able to reasonably estimate.
19
Table of Contents
The following table summarizes the activity related to exit and realignment cost accruals, which are generally classified as other current liabilities in our condensed consolidated balance sheets, through June 30, 2025 and 2024:
Total
Accrued exit and realignment costs, December 31, 2024
$
6,732
Provision for exit and realignment activities:
Professional fees
6,176
IT strategic initiatives and other
304
Cash payments
( 7,516 )
Accrued exit and realignment costs, March 31, 2025
5,696
Provision for exit and realignment activities:
Professional fees
1,916
IT strategic initiatives and other
192
Cash payments
( 6,119 )
Accrued exit and realignment costs, June 30, 2025
$
1,685
Accrued exit and realignment costs, December 31, 2023
$
3,109
Provision for exit and realignment activities:
Professional fees
5,685
IT strategic initiatives and other
2,435
Cash payments
( 2,463 )
Accrued exit and realignment costs, March 31, 2024
8,766
Provision for exit and realignment activities:
Professional fees
12,453
IT strategic initiatives and other
2,982
Cash payments
( 3,600 )
Accrued exit and realignment costs, June 30, 2024
$
20,601
In addition to the exit and realignment accruals in the preceding table, we also incurred $ 0.4 million and $ 7.6 million of costs that were expensed as incurred for the three and six months ended June 30, 2025, which primarily related to wind-down costs of Fusion5.
Note 8—Debt
Debt, net of unamortized deferred financing costs, as of June 30, 2025 and December 31, 2024 consisted of the following:
June 30, 2025
December 31, 2024
Carrying
Estimated
Carrying
Estimated
Amount
Fair Value
Amount
Fair Value
Term Loan A
$
323,802
$
329,513
$
322,957
$
327,066
Revolving Credit Facility
135,000
135,000
—
—
4.500 % Senior Notes, due March 2029
474,526
429,544
473,976
427,117
Term Loan B
501,180
511,322
499,871
518,665
6.625 % Senior Notes, due April 2030
543,237
518,886
542,311
518,671
Other
—
—
2,144
2,144
Total debt
1,977,745
1,924,265
1,841,259
1,793,663
Less current maturities
( 383,000 )
( 383,000 )
( 42,866 )
( 42,866 )
Long-term debt
$
1,594,745
$
1,541,265
$
1,798,393
$
1,750,797
On March 29, 2022, we entered into a Security Agreement Supplement pursuant to which the Security and Pledge Agreement (the Security Agreement), dated March 10, 2021 was supplemented to grant collateral on behalf of the holders of the 2024 Notes, and the parties secured under the credit agreements including first priority liens and security interests in (a) all present and future shares of capital stock owned by the Grantors (as defined in the Security
20
Table of Contents
Agreement) in the Grantors’ present and future subsidiaries, subject to certain customary exceptions, and (b) all present and future personal property and assets of the Grantors, subject to certain exceptions.
On March 29, 2022, we entered into a term loan credit agreement with an administrative agent and collateral agent and a syndicate of financial institutions, as lenders (the Credit Agreement) that provides for two credit facilities: (i) a $ 500 million Term Loan A facility (the Term Loan A), and (ii) a $ 600 million Term Loan B facility (the Term Loan B). The interest rate on the Term Loan A is based on the sum of either Term SOFR or the Base Rate and an Applicable Rate which varies depending on the current Debt Ratings or Total Leverage Ratio, determined as to whichever shall result in more favorable pricing to the Borrowers (each as defined in the Credit Agreement). The interest rate on the Term Loan B is based on either the Term SOFR or the Base Rate plus an Applicable Rate. The Term Loan A will mature in March 2027 and the Term Loan B will mature in March 2029.
On March 10, 2021, we issued $ 500 million of 4.500 % senior unsecured notes due in March 2029 (the 2029 Unsecured Notes), with interest payable semi-annually. The 2029 Unsecured Notes were sold at 100 % of the principal amount with an effective yield of 4.500 %.
On March 29, 2022, we issued $ 600 million of 6.625 % senior unsecured notes due in April 2030 (the 2030 Unsecured Notes), with interest payable semi-annually. The 2030 Unsecured Notes were sold at 100 % of the principal amount with an effective yield of 6.625 %.
The 2029 Unsecured Notes and the 2030 Unsecured Notes are subordinated to any of our secured indebtedness, including indebtedness under our credit agreements.
On March 29, 2022, we entered into an amendment to our revolving credit agreement, dated as of March 10, 2021 with an administrative agent and collateral agent and a syndicate of financial institutions, as lenders (Revolving Credit Agreement). The amendment: (i) increased the aggregate revolving credit commitments under the Revolving Credit Agreement by $ 150 million, to an aggregate amount of $ 450 million and (ii) replaced the Eurocurrency Rate with the Adjusted Term SOFR Rate (each as defined in the Revolving Credit Agreement). The Revolving Credit Agreement matures in March 2027.
At June 30, 2025 we had $ 135 million in outstanding borrowings on our Revolving Credit Agreement. At December 31, 2024 our Revolving Credit Agreement was undrawn. At June 30, 2025 and December 31, 2024, we had letters of credit, which reduce Revolver availability, totaling $ 29 million and $ 31 million, leaving $ 286 million and $ 419 million available for borrowing.
The Revolving Credit Agreement, the Credit Agreement, the 2029 Unsecured Notes and the 2030 Unsecured Notes contain cross-default provisions which could result in the acceleration of payments due in the event of default of any of the related agreements. The terms of the applicable credit agreements also require us to maintain ratios for leverage and interest coverage, including on a pro forma basis in the event of an acquisition or divestiture. We were in compliance with our debt covenants at June 30, 2025.
As of June 30, 2025, future principal payments due under our debt agreements or anticipated to be repaid within twelve months, excluding other, were as follows:
Year
2025 (remainder)
$
383,000
2026
—
2027
135,000
2028
—
2029
932,904
2030
552,189
21
Table of Contents
Current maturities at June 30, 2025 includes $ 383 million in debt anticipated to be repaid within the next twelve months in connection with net cash proceeds expected to be received within the next twelve months related to the contemplated P&HS segment sale.
Note 9—Share-Based Compensation
We maintain a share-based compensation plan (the Plan) that is administered by the Our People & Culture Committee of the Board of Directors. The Plan allows us to award or grant to officers, directors and teammates incentive, non-qualified and deferred compensation stock options, stock appreciation rights (SARs), performance stock units and performance shares (collectively, Performance Stock Awards (PSAs)), restricted stock units and restricted stock (collectively, Restricted Stock Awards (RSAs)) and unrestricted stock. We use authorized and unissued common shares for grants of RSAs, SARs, PSAs or for stock option exercises. At June 30, 2025, approximately 1.7 million common shares were available for issuance under the Plan.
RSAs under the Plan generally vest over one , three or five years . PSAs under the Plan are issuable as restricted stock or common shares upon meeting performance goals and generally have a total performance and vesting period of three years . Under the 2018 Stock Incentive Plan, if outstanding equity awards are not assumed or substituted in connection with a change in control, unvested awards will vest in full upon the change in control. Under the 2023 Omnibus Incentive Plan, unless the individual award agreements provide otherwise, if the successor company assumes the awards, vesting of the award will be accelerated upon a subsequent termination of employment without cause or, if the teammate resigns for good reason, in each case, within 24 months following the change in control, with any performance-based awards deemed earned based on the target performance levels.
Share-based compensation expense for the three and six months ended June 30, 2025 was $ 5.0 million and $ 9.3 million with recognized tax benefits of $ 1.3 million and $ 2.4 million. Share-based compensation expense for the three and six months ended June 30, 2024 was $ 4.3 million and $ 8.4 million with recognized tax benefits of $ 1.1 million and $ 2.2 million. Unrecognized compensation cost related to nonvested RSAs, net of estimated forfeitures, was $ 32 million at June 30, 2025. This amount is expected to be recognized over a weighted-average period of 2.2 years, based on the maximum remaining vesting period required under the awards. Unrecognized compensation cost related to nonvested PSAs as of June 30, 2025 was $ 12 million and will be recognized primarily in 2025, 2026, and 2027 if the related performance targets are met at the current level expected.
22
Table of Contents
The following table summarizes the activity and value of nonvested RSAs and PSAs for the three and six months ended June 30, 2025 and 2024:
Three Months Ended
June 30,
2025
2024
Weighted
Weighted
Average
Average
Grant-date Fair
Grant-date Fair
Number of
Value
Number of
Value
Shares
Per Share
Shares
Per Share
Nonvested awards at beginning of period
4,021
$
13.80
2,637
$
21.97
Granted
126
7.09
104
18.37
Vested
( 380 )
21.24
( 502 )
22.70
Forfeited
( 97 )
14.57
( 165 )
21.63
Nonvested awards at end of period
3,670
12.78
2,074
21.63
Six Months Ended
June 30,
2025
2024
Weighted
Weighted
Average
Average
Grant-date Fair
Grant-date Fair
Number of
Value
Number of
Value
Shares
Per Share
Shares
Per Share
Nonvested awards at beginning of period
1,970
$
21.45
1,985
$
21.70
Granted
2,482
9.21
966
23.93
Vested
( 559 )
22.29
( 659 )
25.30
Forfeited
( 223 )
25.80
( 218 )
21.41
Nonvested awards at end of period
3,670
12.78
2,074
21.63
The total fair value of RSAs and PSAs vested during the three and six months ended June 30, 2025 was $ 8.1 million and $ 12 million. The total fair value of RSAs and PSAs vested during the three and six months ended June 30, 2024 was $ 11 million and $ 17 million.
Note 10—Derivatives
We are directly and indirectly affected by changes in interest rates, which may adversely impact our financial performance and are referred to as “market risks.” When deemed appropriate, we use derivatives as a risk management tool to mitigate the potential impact of certain market risks. We do not enter into derivative financial instruments for trading purposes.
We pay interest on our Credit Agreement which fluctuates based on changes in our benchmark interest rates. In order to mitigate the risk of increases in benchmark rates on our term loans, we entered into an interest rate swap agreement whereby we agree to exchange with the counterparty, at specified intervals, the difference between fixed and variable amounts calculated by reference to the notional amount. The interest rate swaps were designated as cash flow hedges. Cash flows related to the interest rate swap agreement are included in interest expense, net within discontinued operations, refer to Note 3.
We determine the fair value of our interest rate swaps based on observable market-based inputs or unobservable inputs that are corroborated by market data. We do not view the fair value of our derivatives in isolation, but rather in relation to the fair values or cash flows of the underlying exposure. All derivatives are carried at fair value in our condensed consolidated balance sheets. We consider the risk of counterparty default to be minimal. We report cash flows from our hedging instruments in the same cash flow statement category as the hedged items.
23
Table of Contents
The following table summarizes the terms and fair value of our outstanding cash flow hedges as of June 30, 2025:
Notional
Derivative Assets
Derivative Liabilities
Amount
Maturity Date
Classification
Fair Value
Classification
Fair Value
Interest rate swaps
$
250,000
March 2027
Other assets, net
$
2,752
Other liabilities
$
—
The following table summarizes the terms and fair value of our outstanding cash flow hedges as of December 31, 2024:
Notional
Derivative Assets
Derivative Liabilities
Amount
Maturity Date
Classification
Fair Value
Classification
Fair Value
Interest rate swaps
$
300,000
March 2027
Other assets, net
$
6,113
Other liabilities
$
—
The notional amount of the interest rate swaps represents the amount in effect at the end of the period. Based on contractual terms, the notional amount will decrease in increments of $ 50 million on the last business day of March of each year until the maturity date.
The following table summarizes the effect of cash flow hedge accounting on our condensed consolidated statements of operations for the three and six months ended June 30, 2025:
Amount of Loss Recognized in Other Comprehensive Income (Loss)
Total Amount of Expense Line Items Presented in the Condensed Consolidated Statement of Operations in Which the Effects are Recorded
Amount of Gain Reclassified from Accumulated Other Comprehensive Loss into Net Loss
Three months ended June 30, 2025
Six months ended June 30, 2025
Location of Gain Reclassified from Accumulated Other Comprehensive Loss into Income
Three months ended June 30, 2025
Six months ended June 30, 2025
Three months ended June 30, 2025
Six months ended June 30, 2025
Interest rate swaps
$
( 243 )
$
( 1,321 )
Loss from discontinued operations, net of tax
$
( 785,236 )
$
( 806,408 )
$
931
$
2,040
The amount of ineffectiveness associated with these contracts was immaterial for the period presented.
The following table summarizes the effect of cash flow hedge accounting on our condensed consolidated statements of operations for the three and six months ended June 30, 2024:
Amount of Gain Recognized in Other Comprehensive Income (Loss)
Total Amount of Expense Line Items Presented in the Condensed Consolidated Statement of Operations in Which the Effects are Recorded
Amount of Gain Reclassified from Accumulated Other Comprehensive Loss into Net Loss
Three months ended June 30, 2024
Six months ended June 30, 2024
Location of Gain Reclassified from Accumulated Other Comprehensive Loss into Income
Three months ended June 30, 2024
Six months ended June 30, 2024
Three months ended June 30, 2024
Six months ended June 30, 2024
Interest rate swaps
$
1,599
$
6,156
Loss from discontinued operations, net of tax
$
( 25,171 )
$
( 33,664 )
$
1,875
$
4,523
The amount of ineffectiveness associated with these contracts was immaterial for the period presented.
Note 11—Income Taxes
The effective tax rate was 1.3 % and 3.0 % for the three and six months ended June 30, 2025, compared to 28.9 % and 30.1 % for the three and six months ended June 30, 2024. The change in these rates were primarily from changes in results of operations, including the tax treatment associated with the $ 80 million transaction breakage fee for the three and six months ended June 30, 2025.
24
Table of Contents
The liability for unrecognized tax benefits was $ 53 million and $ 36 million at June 30, 2025 and December 31, 2024. Substantially all of the $ 17 million increase in the liability for unrecognized tax benefits was the result of the tax treatment associated with the $ 80 million Rotech transaction breakage fee. Included in the liability at June 30, 2025 and December 31, 2024 were no tax positions for which ultimate deductibility is highly certain but for which there is uncertainty about the timing of such deductibility.
On August 26, 2020, we received a Notice of Proposed Adjustment (NOPA) from the Internal Revenue Service (IRS) regarding our 2015 and 2016 consolidated income tax returns. On June 30, 2021, we received a NOPA from the IRS regarding our 2017 and 2018 consolidated income tax returns. Within the NOPAs, the IRS has asserted that our taxable income for the aforementioned years should be higher based on their assessment of the appropriate amount of taxable income that we should report in the U.S. in connection with our sourcing of products by our foreign subsidiaries for sale in the U.S. by our domestic subsidiaries. The transfer pricing methodology was consistently applied for all years subject to the NOPAs and 2019 into 2022, but is no longer employed.
In June 2024, the IRS and the relevant foreign taxing authority mutually agreed to proposed adjustments to our 2015 through 2018 consolidated tax returns. As a result, we remeasured the uncertain tax position for the 2015 through 2018 tax years, as well as the affected 2019 through 2022 tax years, to the amount expected to be paid upon a final agreement with the IRS. In June 2025, we received the final assessment from the IRS for the 2015 through 2018 tax years including interest. The uncertain tax position for these years and related accrued interest has been remeasured to reflect the final amount to be paid. This matter does not impact our 2023, 2024 or future tax years. As of June 30, 2025, we owed $ 37 million associated with the NOPA matter, which includes $ 10 million of interest accrued on the matter through June 30, 2025. The balance sheet classification and amount owed may be subject to change depending on the timing of a final agreement with the IRS.
On July 4, 2025, The U.S. Congress passed budget reconciliation bill H.R. 1 referred to as the One Big Beautiful Bill (OBBB). The OBBB contains several changes to corporate taxation including modification to limitations on deductions for interest expense and accelerated fixed asset depreciation. We are still assessing the impact to our consolidated financial statements.
Note 12—Net Loss per Common Share
The following summarizes the calculation of net loss per common share attributable to common shareholders for the three and six months ended June 30, 2025 and 2024:
Three Months Ended
Six Months Ended
June 30,
June 30,
(in thousands, except per share data)
2025
2024
2025
2024
Loss from continuing operations, net of tax
$
( 83,822 )
$
( 6,742 )
$
( 87,632 )
$
( 20,135 )
Loss from discontinued operations, net of tax
( 785,236 )
( 25,171 )
( 806,408 )
( 33,664 )
Net loss
$
( 869,058 )
$
( 31,913 )
$
( 894,040 )
$
( 53,799 )
Weighted average shares outstanding - basic
76,935
76,727
77,102
76,526
Dilutive shares
—
—
—
—
Weighted average shares outstanding - diluted
76,935
76,727
77,102
76,526
Basic loss per common share:
Loss from continuing operations, net of tax
$
( 1.09 )
$
( 0.09 )
$
( 1.14 )
$
( 0.26 )
Loss from discontinued operations, net of tax
( 10.21 )
( 0.33 )
( 10.46 )
( 0.44 )
Net loss
$
( 11.30 )
$
( 0.42 )
$
( 11.60 )
$
( 0.70 )
Diluted loss per common share:
Loss from continuing operations, net of tax
$
( 1.09 )
$
( 0.09 )
$
( 1.14 )
$
( 0.26 )
Loss from discontinued operations, net of tax
( 10.21 )
( 0.33 )
( 10.46 )
( 0.44 )
Net loss
$
( 11.30 )
$
( 0.42 )
$
( 11.60 )
$
( 0.70 )
25
Table of Contents
Share-based awards for the three and six months ended June 30, 2025 of approximately 2.5 million and 2.2 million and 1.6 million shares for the three and six months ended June 30, 2024 were excluded from the calculation of diluted loss per common share as the effect would be anti-dilutive.
Note 13—Shareholders Equity
On February 26, 2025, our Board of Directors authorized a share repurchase program of up to $ 100 million over the next 24 months . Under the program, we may repurchase shares of common stock on a discretionary basis from time to time through open market repurchases, privately negotiated transactions and 10b5-1 trading plans.
During the three and six months ended June 30, 2025, we repurchased in open-market transactions and retired approximately 0.7 million and 0.8 million shares of our common stock for an aggregate of $ 5.1 million and $ 6.6 million, or an average price per share of $ 7.87 and $ 8.04 .
Note 14—Accumulated Other Comprehensive (Loss) Income
The following table shows the changes in accumulated other comprehensive (loss) income by component for the three and six months ended June 30, 2025 and 2024:
Currency
Retirement
Translation
Plans
Adjustments
Derivatives
Total
Accumulated other comprehensive (loss) income, March 31, 2025
$
( 4,975 )
$
( 42,142 )
$
2,906
$
( 44,211 )
Other comprehensive income (loss) before reclassifications
—
14,773
( 243 )
14,530
Income tax
—
—
63
63
Other comprehensive income (loss) before reclassifications, net of tax
—
14,773
( 180 )
14,593
Amounts reclassified from accumulated other comprehensive income (loss)
120
—
( 931 )
( 811 )
Income tax
( 32 )
—
242
210
Amounts reclassified from accumulated other comprehensive income (loss), net of tax
88
—
( 689 )
( 601 )
Other comprehensive income (loss)
88
14,773
( 869 )
13,992
Accumulated other comprehensive (loss) income, three months ended June 30, 2025
$
( 4,887 )
$
( 27,369 )
$
2,037
$
( 30,219 )
26
Table of Contents
Currency
Retirement
Translation
Plans
Adjustments
Derivatives
Total
Accumulated other comprehensive (loss) income, March 31, 2024
$
( 4,880 )
$
( 46,220 )
$
7,663
$
( 43,437 )
Other comprehensive income (loss) before reclassifications
184
( 5,302 )
1,599
( 3,519 )
Income tax
( 46 )
—
( 416 )
( 462 )
Other comprehensive income (loss) before reclassifications, net of tax
138
( 5,302 )
1,183
( 3,981 )
Amounts reclassified from accumulated other comprehensive income (loss)
82
—
( 1,875 )
( 1,793 )
Income tax
( 21 )
—
488
467
Amounts reclassified from accumulated other comprehensive income (loss), net of tax
61
—
( 1,387 )
( 1,326 )
Other comprehensive income (loss)
199
( 5,302 )
( 204 )
( 5,307 )
Accumulated other comprehensive (loss) income, three months ended June 30, 2024
$
( 4,681 )
$
( 51,522 )
$
7,459
$
( 48,744 )
Currency
Retirement
Translation
Plans
Adjustments
Derivatives
Total
Accumulated other comprehensive (loss) income, December 31, 2024
$
( 5,770 )
$
( 48,099 )
$
4,525
$
( 49,344 )
Other comprehensive income (loss) before reclassifications
953
20,730
( 1,321 )
20,362
Income tax
( 247 )
—
343
96
Other comprehensive income (loss) before reclassifications, net of tax
706
20,730
( 978 )
20,458
Amounts reclassified from accumulated other comprehensive income (loss)
240
—
( 2,040 )
( 1,800 )
Income tax
( 63 )
—
530
467
Amounts reclassified from accumulated other comprehensive income (loss), net of tax
177
—
( 1,510 )
( 1,333 )
Other comprehensive income (loss)
883
20,730
( 2,488 )
19,125
Accumulated other comprehensive (loss) income, six months ended June 30, 2025
$
( 4,887 )
$
( 27,369 )
$
2,037
$
( 30,219 )
Currency
Retirement
Translation
Plans
Adjustments
Derivatives
Total
Accumulated other comprehensive (loss) income, December 31, 2023
$
( 5,115 )
$
( 32,954 )
$
6,251
$
( 31,818 )
Other comprehensive income (loss) before reclassifications
418
( 18,568 )
6,156
( 11,994 )
Income tax
( 105 )
—
( 1,601 )
( 1,706 )
Other comprehensive income (loss) before reclassifications, net of tax
313
( 18,568 )
4,555
( 13,700 )
Amounts reclassified from accumulated other comprehensive income (loss)
163
—
( 4,523 )
( 4,360 )
Income tax
( 42 )
—
1,176
1,134
Amounts reclassified from accumulated other comprehensive income (loss), net of tax
121
—
( 3,347 )
( 3,226 )
Other comprehensive income (loss)
434
( 18,568 )
1,208
( 16,926 )
Accumulated other comprehensive (loss) income, six months ended June 30, 2024
$
( 4,681 )
$
( 51,522 )
$
7,459
$
( 48,744 )
27
Table of Contents
We include amounts reclassified out of accumulated other comprehensive (loss) income related to defined benefit pension plans as a component of net periodic pension cost recorded in Other expense, net.
Note 15—Commitments, Contingent Liabilities, and Legal Proceedings
On June 3, 2025, the Company, Rotech and Merger Sub mutually agreed to terminate the Merger Agreement and entered into the Termination Agreement. In accordance with the terms of the Termination Agreement, the Company made a cash payment to Rotech of $ 80 million during the three and six months ended June 30, 2025. This payment fulfills the obligation as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024.
Refer to our Annual Report on Form 10-K for the year ended December 31, 2024 for disclosure of other material contractual obligations.
We are party to various legal claims that are ordinary and incidental to our business, including ones related to commercial disputes, employment, workers’ compensation, product liability, regulatory and other matters. We maintain insurance coverage for employment, product liability, workers’ compensation and other personal injury litigation matters, subject to policy limits, applicable deductibles and insurer solvency. We establish reserves from time to time based upon periodic assessment of the potential outcomes of pending matters.
Based on current knowledge and the advice of counsel, we believe that the accrual as of June 30, 2025 for currently pending matters considered probable of loss, is sufficient. In addition, we believe that other currently pending matters are not reasonably possible to result in a material loss, as payment of the amounts claimed is remote, the claims are immaterial, individually and in the aggregate, or the claims are expected to be adequately covered by insurance, subject to policy limits, applicable deductibles, exclusions and insurer solvency.
Note 16—Segment Information
As described in Note 1, the P&HS segment has met the accounting requirements to be classified as discontinued operations and held for sale at June 30, 2025, and we no longer report the P&HS segment. Our President, Chief Executive Officer & Director is the chief operating decision maker (CODM). The CODM reviews financial information about the continuing operations business at an enterprise-wide consolidated level when allocating resources and assessing business performance. Accordingly, we have determined that our business activities comprise a single operating and reporting segment. Net income (loss) from continuing operations is the profit or loss measure used by the CODM that is most consistent with GAAP and therefore is the required measure of profitability.
Note 17—Recent Accounting Pronouncements
In December 2023, the FASB Issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which will require additional annual income tax disclosures, including disclosure of reconciling items by jurisdiction and nature to the extent those items exceed a specified threshold. In addition, this ASU will require disclosure of income taxes paid, net of refunds received disaggregated by federal, state, and foreign and by jurisdiction if the amount is more than 5% of total income tax payments, net of refunds received. The amendments in this ASU are effective for us in annual periods beginning after December 15, 2024. The amendments in this ASU are required to be applied on a prospective basis and retrospective adoption is permitted. We expect this ASU to only impact our disclosures with no impacts to our results of operations, financial condition and cash flows.
In November 2024, the FASB issued ASU No. 2024-03, Income Statement – Reporting Comprehensive Income – Expense disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses which will require additional disclosures about a public business entity’s expenses and address requests from investors for more detailed information about the types of expenses in commonly presented expense captions. The amendments in this ASU are effective for us in annual periods beginning after December 15, 2026. The amendments in this ASU are required to be applied on a prospective basis and retrospective adoption is permitted. We expect this ASU to only impact our disclosures with no impacts to our results of operations, financial condition and cash flows .
28
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.