VIASYS HEALTHCARE INC

EDGAR

27 filing records in this dataset, filed from 2001-11-13 to 2007-05-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

161 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

-0.65%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: -1053000 USD Source
  • Revenue: 161418000 USD Source

Operating cash flow

13.6 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13556000 USD Source

Free cash flow

8.05 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13556000 USD Source
  • Capital Expenditure: 5508000 USD Source
Cash and cash equivalents
23.1 million USD Source
Exact value

23126000 USD

Long-term debt including current maturities
Not available
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: 2007-05-08.

Financial data available through: 2006-12-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2006-12-30
  • Operating income: 5 of 11 periods available· newest 2006-12-30
  • Net income: 5 of 11 periods available· newest 2006-12-30
  • Operating cash flow: 5 of 11 periods available· newest 2006-12-30
  • Capital expenditure: 5 of 11 periods available· newest 2006-12-30
  • Total assets: 5 of 11 periods available· newest 2006-12-30
  • Total liabilities: 5 of 11 periods available· newest 2006-12-30
  • Current assets: 5 of 11 periods available· newest 2006-12-30
  • Current liabilities: 5 of 11 periods available· newest 2006-12-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-12-30
  • long term debt: No compatible figures in this window
  • 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

    +19.7%

    Prior period

    USD 509.97 million

    –

    Current period

    USD 610.42 million

    –

    Exact inputs and evidence

    610416000 − 509974000 = 100442000 USD

    509974000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    610416000 USD · 2005-12-31 – 2006-12-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 38.76 million

    Prior period

    −USD 9.77 million

    –

    Current period

    USD 28.99 million

    –

    Exact inputs and evidence

    28990000 − -9769000 = 38759000 USD

    -9769000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    28990000 USD · 2005-12-31 – 2006-12-30

    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

    +160.2%

    Prior period

    USD 22.32 million

    –

    Current period

    USD 58.07 million

    –

    Exact inputs and evidence

    58071000 − 22317000 = 35754000 USD

    22317000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    58071000 USD · 2005-12-31 – 2006-12-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -16%

    Prior period

    USD 19.95 million

    –

    Current period

    USD 16.75 million

    –

    Exact inputs and evidence

    16753000 − 19948000 = -3195000 USD

    19948000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    16753000 USD · 2005-12-31 – 2006-12-30

    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.

2006 2005-12-31 – 2006-12-30

  • Revenue USD 610.42 million 100% of revenue
  • Cost of revenue USD 319.32 million 52% of revenue
  • Operating expenses USD 239.34 million 39% of revenue
  • Operating income USD 51.75 million 8.5% of revenue
  • Tax, interest and other Derived USD 22.76 million 3.7% of revenue
  • Net income USD 28.99 million 4.7% of revenue

Cash

  • Operating cash flow USD 58.07 million 9.5% of revenue
  • Capital expenditure USD 16.75 million 2.7% of revenue
  • Free cash flow Derived USD 41.32 million 6.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 91%
  • 2004 90%
  • 2004 94%
  • 2005 Net loss: net income was −1.9% of revenue.
  • 2006 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-12-29 – 2002-12-28342452000 310099000 Derived 32353000 27029000 Derived 5324000 4954000 Derived
Source
2004 2003-01-04 – 2004-01-03394947000 353895000 Derived 41052000 19466000 Derived 21586000 40280000 Derived
Source
2004 2004-01-01 – 2004-12-31393202000 370599000 Derived 22603000 7772000 Derived 14831000 28053000 Derived
Source
2005 2005-01-01 – 2005-12-31509974000 505215000 Derived 4759000 14528000 Derived -9769000 2369000 Derived
Source
2006 2005-12-31 – 2006-12-30610416000 558665000 Derived 51751000 22761000 Derived 28990000 41318000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 610.4M 2006
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.659.2M494.4M329.6M164.8M0.020022004200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue342452000
2004Revenue394947000
2004Revenue393202000
2005Revenue509974000
2006Revenue610416000

Revenue growth

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

19.7% 2006
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.32.1%23.4%14.6%5.9%-2.9%20022004200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2004Year over year15.3%
2004Year over year-0.4%
2005Year over year29.7%
2006Year over year19.7%

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 8.5% 2006
Net margin 4.7% 2006
Free cash flow margin 6.8% 2006
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.11.4%7.8%4.2%0.7%-2.9%20022004200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin9.4%
2004Operating margin10.4%
2004Operating margin5.7%
2005Operating margin0.9%
2006Operating margin8.5%
2002Net margin1.6%
2004Net margin5.5%
2004Net margin3.8%
2005Net margin-1.9%
2006Net margin4.7%
2002Free cash flow margin1.4%
2004Free cash flow margin10.2%
2004Free cash flow margin7.1%
2005Free cash flow margin0.5%
2006Free cash flow margin6.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 58.1M 2006
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.62.7M47.0M31.4M15.7M0.020022004200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow16350000
2004Operating cash flow46245000
2004Operating cash flow38654000
2005Operating cash flow22317000
2006Operating cash flow58071000

Free cash flow

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

USD 41.3M 2006
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.44.6M33.5M22.3M11.2M0.020022004200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow4954000
2004Free cash flow40280000
2004Free cash flow28053000
2005Free cash flow2369000
2006Free cash flow41318000

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.

28.1% 2006
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.33.0%24.8%16.5%8.3%0.0%20022004200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets28.1%
2004Liabilities / assets14.4%
2004Liabilities / assets15%
2005Liabilities / assets30.6%
2006Liabilities / assets28.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.87× 2006
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.4.46×3.35×2.23×1.12×0.00×20022004200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities1.89×
2004Current assets / current liabilities4.13×
2004Current assets / current liabilities4.13×
2005Current assets / current liabilities1.98×
2006Current assets / current liabilities1.87×

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
2002 2001-12-29 – 2002-12-28
USD 5.32 million
Exact value

Exact value: 5324000 USD

2001-12-29 – 2002-12-28: 5324000 USD Inspect Net Income Open source
Share or cite

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

USD 16.35 million
Exact value

Exact value: 16350000 USD

2001-12-29 – 2002-12-28: 16350000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 11.4 million
Exact value

Exact value: 11396000 USD

2001-12-29 – 2002-12-28: 11396000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.95 million
Calculation and evidence

16350000 − 11396000 USD

Exact free cash flow: 4954000 USD

Share or cite

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

2004 2003-01-04 – 2004-01-03
USD 21.59 million
Exact value

Exact value: 21586000 USD

2003-01-04 – 2004-01-03: 21586000 USD Inspect Net Income Open source
Share or cite

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

USD 46.25 million
Exact value

Exact value: 46245000 USD

2003-01-04 – 2004-01-03: 46245000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 5.97 million
Exact value

Exact value: 5965000 USD

2003-01-04 – 2004-01-03: 5965000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.28 million
Calculation and evidence

46245000 − 5965000 USD

Exact free cash flow: 40280000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 14.83 million
Exact value

Exact value: 14831000 USD

2004-01-01 – 2004-12-31: 14831000 USD Inspect Net Income Open source
Share or cite

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

USD 38.65 million
Exact value

Exact value: 38654000 USD

2004-01-01 – 2004-12-31: 38654000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 10.6 million
Exact value

Exact value: 10601000 USD

2004-01-01 – 2004-12-31: 10601000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.05 million
Calculation and evidence

38654000 − 10601000 USD

Exact free cash flow: 28053000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 9.77 million
Exact value

Exact value: -9769000 USD

2005-01-01 – 2005-12-31: -9769000 USD Inspect Net Income Open source
Share or cite

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

USD 22.32 million
Exact value

Exact value: 22317000 USD

2005-01-01 – 2005-12-31: 22317000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 19.95 million
Exact value

Exact value: 19948000 USD

2005-01-01 – 2005-12-31: 19948000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.37 million
Calculation and evidence

22317000 − 19948000 USD

Exact free cash flow: 2369000 USD

Share or cite

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

2006 2005-12-31 – 2006-12-30
USD 28.99 million
Exact value

Exact value: 28990000 USD

2005-12-31 – 2006-12-30: 28990000 USD Inspect Net Income Open source
Share or cite

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

USD 58.07 million
Exact value

Exact value: 58071000 USD

2005-12-31 – 2006-12-30: 58071000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 16.75 million
Exact value

Exact value: 16753000 USD

2005-12-31 – 2006-12-30: 16753000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.32 million
Calculation and evidence

58071000 − 16753000 USD

Exact free cash flow: 41318000 USD

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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001123361, 1123361, edgar:1123361

Also known as THERMO BIOMEDICAL INC