CATALYST HEALTH SOLUTIONS, INC.

EDGAR

54 filing records in this dataset, filed from 2000-03-30 to 2012-05-04. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.45 billion Unit1

2012 Q1 · Unit1

Exact inputs and evidence
  • Revenue: 1454805000 Unit1 Source

Operating margin

1.9%

2012 Q1 · %

Exact inputs and evidence
  • Operating Income: 27610000 Unit1 Source
  • Revenue: 1454805000 Unit1 Source

Operating cash flow

4.85 million Unit1

2012 Q1 · Unit1

Exact inputs and evidence
  • Operating Cash Flow: 4850000 Unit1 Source

Free cash flow

-3.98 million Unit1

2012 Q1 · Unit1

Exact inputs and evidence
  • Operating Cash Flow: 4850000 Unit1 Source
  • Capital Expenditure: 8828000 Unit1 Source
Cash and cash equivalents
51.2 million Unit1 Source
Exact value

51223000 Unit1

Long-term debt including current maturities
261 million Unit1 Source
Exact value

261250000 Unit1

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-05-04.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2011-12-31
  • Operating income: 4 of 11 periods available· newest 2011-12-31
  • Net income: 4 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2011-12-31
  • Total assets: 3 of 11 periods available· newest 2011-12-31
  • Total liabilities: 3 of 11 periods available· newest 2011-12-31
  • Current assets: 3 of 11 periods available· newest 2011-12-31
  • Current liabilities: 3 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2011-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2011-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +41.6%

    Prior period

    Unit1 3.76 billion

    –

    Current period

    Unit1 5.33 billion

    –

    Exact inputs and evidence

    5329594000 − 3764092000 = 1565502000 Unit1

    3764092000 Unit1 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    5329594000 Unit1 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -17.3%

    Prior period

    Unit1 80.96 million

    –

    Current period

    Unit1 66.99 million

    –

    Exact inputs and evidence

    66988000 − 80957000 = -13969000 Unit1

    80957000 Unit1 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    66988000 Unit1 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +1.3%

    Prior period

    Unit1 97.71 million

    –

    Current period

    Unit1 99.02 million

    –

    Exact inputs and evidence

    99022000 − 97709000 = 1313000 Unit1

    97709000 Unit1 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    99022000 Unit1 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +230.8%

    Prior period

    Unit1 12.32 million

    –

    Current period

    Unit1 40.76 million

    –

    Exact inputs and evidence

    40762000 − 12324000 = 28438000 Unit1

    12324000 Unit1 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    40762000 Unit1 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2011 2011-01-01 – 2011-12-31

  • Revenue Unit1 5.33 billion 100% of revenue
  • Operating costs Derived Unit1 5.22 billion 98% of revenue
  • Operating income Unit1 114.22 million 2.1% of revenue
  • Tax, interest and other Derived Unit1 47.23 million 0.9% of revenue
  • Net income Unit1 66.99 million 1.3% of revenue

Cash

  • Operating cash flow Unit1 99.02 million 1.9% of revenue
  • Capital expenditure Unit1 40.76 million 0.8% of revenue
  • Free cash flow Derived Unit1 58.26 million 1.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 97%
  • 2009 96%
  • 2010 96%
  • 2011 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-312543379000 2467947000 Derived 75432000 25038000 Derived 50394000 69861000 Derived
Source
2009 2009-01-01 – 2009-12-312894380000 2789652000 Derived 104728000 39563000 Derived 65165000 101647000 Derived
Source
2010 2010-01-01 – 2010-12-313764092000 3631588000 Derived 132504000 51547000 Derived 80957000 85385000 Derived
Source
2011 2011-01-01 – 2011-12-315329594000 5215374000 Derived 114220000 47232000 Derived 66988000 58260000 Derived
Source

Amounts are exact, in Unit1.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit1 5.3B 2011
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.8B4.3B2.9B1.4B0.02008200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit1)Source evidence
2008Revenue2543379000
2009Revenue2894380000
2010Revenue3764092000
2011Revenue5329594000

Revenue growth

Change in revenue from the same financial period one year earlier.

41.6% 2011
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.45%34%22%11%0%2008200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year13.8%
2010Year over year30%
2011Year over year41.6%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 2.1% 2011
Net margin 1.3% 2011
Free cash flow margin 1.1% 2011
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.91%2.93%1.95%0.98%0.00%2008200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin3%
2009Operating margin3.6%
2010Operating margin3.5%
2011Operating margin2.1%
2008Net margin2%
2009Net margin2.3%
2010Net margin2.2%
2011Net margin1.3%
2008Free cash flow margin2.7%
2009Free cash flow margin3.5%
2010Free cash flow margin2.3%
2011Free cash flow margin1.1%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit1 99M 2011
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.121.1M90.8M60.5M30.3M0.02008200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit1)Source evidence
2008Operating cash flow78578000
2009Operating cash flow112106000
2010Operating cash flow97709000
2011Operating cash flow99022000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Unit1 58.3M 2011
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.109.8M82.3M54.9M27.4M0.02008200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit1)Source evidence
2008Free cash flow69861000
2009Free cash flow101647000
2010Free cash flow85385000
2011Free cash flow58260000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

58.2% 2011
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.63%47%31%16%0%2008-12-31200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets47.1%
2010Liabilities / assets52.9%
2011Liabilities / assets58.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.96× 2011
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.41×1.06×0.71×0.35×0.00×2008-12-31200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities1.31×
2010Current assets / current liabilities1.25×
2011Current assets / current liabilities0.96×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2008 2008-01-01 – 2008-12-31
Unit1 50.39 million
Exact value

Exact value: 50394000 Unit1

2008-01-01 – 2008-12-31: 50394000 Unit1 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 78.58 million
Exact value

Exact value: 78578000 Unit1

2008-01-01 – 2008-12-31: 78578000 Unit1 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 8.72 million
Exact value

Exact value: 8717000 Unit1

2008-01-01 – 2008-12-31: 8717000 Unit1 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 69.86 million
Calculation and evidence

78578000 − 8717000 Unit1

Exact free cash flow: 69861000 Unit1

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2009 2009-01-01 – 2009-12-31
Unit1 65.17 million
Exact value

Exact value: 65165000 Unit1

2009-01-01 – 2009-12-31: 65165000 Unit1 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 112.11 million
Exact value

Exact value: 112106000 Unit1

2009-01-01 – 2009-12-31: 112106000 Unit1 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 10.46 million
Exact value

Exact value: 10459000 Unit1

2009-01-01 – 2009-12-31: 10459000 Unit1 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 101.65 million
Calculation and evidence

112106000 − 10459000 Unit1

Exact free cash flow: 101647000 Unit1

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2010-01-01 – 2010-12-31
Unit1 80.96 million
Exact value

Exact value: 80957000 Unit1

2010-01-01 – 2010-12-31: 80957000 Unit1 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 97.71 million
Exact value

Exact value: 97709000 Unit1

2010-01-01 – 2010-12-31: 97709000 Unit1 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 12.32 million
Exact value

Exact value: 12324000 Unit1

2010-01-01 – 2010-12-31: 12324000 Unit1 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 85.39 million
Calculation and evidence

97709000 − 12324000 Unit1

Exact free cash flow: 85385000 Unit1

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
Unit1 66.99 million
Exact value

Exact value: 66988000 Unit1

2011-01-01 – 2011-12-31: 66988000 Unit1 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 99.02 million
Exact value

Exact value: 99022000 Unit1

2011-01-01 – 2011-12-31: 99022000 Unit1 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 40.76 million
Exact value

Exact value: 40762000 Unit1

2011-01-01 – 2011-12-31: 40762000 Unit1 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit1 58.26 million
Calculation and evidence

99022000 − 40762000 Unit1

Exact free cash flow: 58260000 Unit1

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

54 filings · 1,116 latest values · 1,116 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001090403, 1090403, chsi, edgar:1090403

Also known as CATALYST HEALTH SOLUTIONS, INC., HEALTHEXTRAS INC