CRC Health CORP

EDGAR

35 filing records in this dataset, filed from 2006-09-21 to 2016-05-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

116 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

14.08%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 16386000 USD Source
  • Revenue: 116403000 USD Source

Operating cash flow

9.31 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 34682000 USD Source
  • Operating Cash Flow: 25368000 USD Source

Free cash flow

2.15 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 34682000 USD Source
  • Operating Cash Flow: 25368000 USD Source
  • Capital Expenditure: 16595000 USD Source
  • Capital Expenditure: 9432000 USD Source
Cash and cash equivalents
12.9 million USD Source
Exact value

12920000 USD

Long-term debt including current maturities
567 million USD Source
Exact value

567485000 USD

Shares outstanding
1 thousand shares Source
Exact value

1000 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 1000 shares · 2012-09-30· Source
  • 1000 shares · 2013-09-30· Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2016-05-20.

Financial data available through: 2012-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2008-12-31
  • Operating income: 9 of 11 periods available· newest 2012-12-31
  • Net income: 9 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2012-12-31
  • Total assets: 8 of 11 periods available· newest 2012-12-31
  • Total liabilities: 7 of 11 periods available· newest 2012-12-31
  • Current assets: 7 of 11 periods available· newest 2012-12-31
  • Current liabilities: 7 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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.

  • Net income

    +166.8%

    Prior period

    USD 2.54 million

    –

    Current period

    USD 6.78 million

    –

    Exact inputs and evidence

    6777000 − 2540000 = 4237000 USD

    2540000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    6777000 USD · 2012-01-01 – 2012-12-31

    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

    +33.5%

    Prior period

    USD 37.66 million

    –

    Current period

    USD 50.26 million

    –

    Exact inputs and evidence

    50263000 − 37659000 = 12604000 USD

    37659000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    50263000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +11.3%

    Prior period

    USD 17.41 million

    –

    Current period

    USD 19.38 million

    –

    Exact inputs and evidence

    19375000 − 17410000 = 1965000 USD

    17410000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    19375000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue.

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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 469.99 million 100% of revenue
  • Operating costs Derived USD 550.25 million 117% of revenue
  • Operating income −USD 80.26 million −17% of revenue
  • Tax, interest and other Derived USD 59.88 million 13% of revenue
  • Net income −USD 140.13 million −30% of revenue

Cash

  • Operating cash flow USD 24.18 million 5.1% of revenue
  • Capital expenditure USD 25.28 million 5.4% of revenue
  • Free cash flow Derived −USD 1.1 million −0.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 16%78%
  • 2005 15%77%
  • 2006 Operating loss: operating costs were 297% of revenue.
  • 2006 18%81%
  • 2007 13%86%
  • 2008 Operating loss: operating costs were 117% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-31165603000 128427000 Derived 37176000 25720000 Derived 11456000 18255000 Derived
Source
2005 2005-01-01 – 2005-12-31209022000 160408000 Derived 48614000 30613000 Derived 18001000 13194000 Derived
Source
2006 2005-02-01 – 2006-01-3119478000 57893000 Derived -38415000 578000 Derived -38993000 885000 Derived
Source
2006 2006-01-01 – 2006-12-31245888000 198902000 Derived 46986000 43464000 Derived 3522000 -17272000 Derived
Source
2007 2007-01-01 – 2007-12-31447615000 386145000 Derived 61470000 60006000 Derived 1464000 26261000 Derived
Source
2008 2008-01-01 – 2008-12-31469994000 550250000 Derived -80256000 59878000 Derived -140134000 -1103000 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 470M 2008
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.507.6M380.7M253.8M126.9M0.0200420062008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue165603000
2005Revenue209022000
2006Revenue19478000
2006Revenue245888000
2007Revenue447615000
2008Revenue469994000

Revenue growth

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

5% 2008
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.89%66%44%22%0%200420062008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year26.2%
2006Year over yearNo prior comparable period
2006Year over year17.6%
2007Year over year82%
2008Year over year5%

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 -17.1% 2008
Net margin -29.8% 2008
Free cash flow margin -0.2% 2008
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.41%-24%-88%-153%-218%200420062008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin22.4%
2005Operating margin23.3%
2006Operating margin-197.2%
2006Operating margin19.1%
2007Operating margin13.7%
2008Operating margin-17.1%
2004Net margin6.9%
2005Net margin8.6%
2006Net margin-200.2%
2006Net margin1.4%
2007Net margin0.3%
2008Net margin-29.8%
2004Free cash flow margin11%
2005Free cash flow margin6.3%
2006Free cash flow margin4.5%
2006Free cash flow margin-7%
2007Free cash flow margin5.9%
2008Free cash flow margin-0.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 24.2M 2008
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.61.3M43.6M26.0M8.3M-9.4M200420062008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow25584000
2005Operating cash flow23902000
2006Operating cash flow1201000
2006Operating cash flow-4486000
2007Operating cash flow56420000
2008Operating cash flow24176000

Free cash flow

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

USD -1.1M 2008
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.29.7M17.1M4.5M-8.1M-20.8M200420062008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow18255000
2005Free cash flow13194000
2006Free cash flow885000
2006Free cash flow-17272000
2007Free cash flow26261000
2008Free cash flow-1103000

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.

74% 2008
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.80%60%40%20%0%2004-12-3120062008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets69.9%
2006-01-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets66.1%
2007Liabilities / assets66.3%
2008Liabilities / assets74%

Current assets to current liabilities

Current assets divided by current liabilities.

0.81× 2008
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.1.15×0.86×0.57×0.29×0.00×2004-12-3120062008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities1.06×
2006-01-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.77×
2007Current assets / current liabilities0.49×
2008Current assets / current liabilities0.81×

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
2004 2004-01-01 – 2004-12-31
USD 11.46 million
Exact value

Exact value: 11456000 USD

2004-01-01 – 2004-12-31: 11456000 USD Inspect Net Income Open source
Share or cite

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

USD 25.58 million
Exact value

Exact value: 25584000 USD

2004-01-01 – 2004-12-31: 25584000 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 7.33 million
Exact value

Exact value: 7329000 USD

2004-01-01 – 2004-12-31: 7329000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.26 million
Calculation and evidence

25584000 − 7329000 USD

Exact free cash flow: 18255000 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 18 million
Exact value

Exact value: 18001000 USD

2005-01-01 – 2005-12-31: 18001000 USD Inspect Net Income Open source
Share or cite

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

USD 23.9 million
Exact value

Exact value: 23902000 USD

2005-01-01 – 2005-12-31: 23902000 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 10.71 million
Exact value

Exact value: 10708000 USD

2005-01-01 – 2005-12-31: 10708000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.19 million
Calculation and evidence

23902000 − 10708000 USD

Exact free cash flow: 13194000 USD

Share or cite

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

2006 2005-02-01 – 2006-01-31
−USD 38.99 million
Exact value

Exact value: -38993000 USD

2005-02-01 – 2006-01-31: -38993000 USD Inspect Net Income Open source
Share or cite

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

USD 1.2 million
Exact value

Exact value: 1201000 USD

2005-02-01 – 2006-01-31: 1201000 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 316,000
Exact value

Exact value: 316000 USD

2005-02-01 – 2006-01-31: 316000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 885,000
Calculation and evidence

1201000 − 316000 USD

Exact free cash flow: 885000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 3.52 million
Exact value

Exact value: 3522000 USD

2006-01-01 – 2006-12-31: 3522000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.49 million
Exact value

Exact value: -4486000 USD

2006-01-01 – 2006-12-31: -4486000 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 12.79 million
Exact value

Exact value: 12786000 USD

2006-01-01 – 2006-12-31: 12786000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.27 million
Calculation and evidence

-4486000 − 12786000 USD

Exact free cash flow: -17272000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 1.46 million
Exact value

Exact value: 1464000 USD

2007-01-01 – 2007-12-31: 1464000 USD Inspect Net Income Open source
Share or cite

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

USD 56.42 million
Exact value

Exact value: 56420000 USD

2007-01-01 – 2007-12-31: 56420000 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 30.16 million
Exact value

Exact value: 30159000 USD

2007-01-01 – 2007-12-31: 30159000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.26 million
Calculation and evidence

56420000 − 30159000 USD

Exact free cash flow: 26261000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 140.13 million
Exact value

Exact value: -140134000 USD

2008-01-01 – 2008-12-31: -140134000 USD Inspect Net Income Open source
Share or cite

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

USD 24.18 million
Exact value

Exact value: 24176000 USD

2008-01-01 – 2008-12-31: 24176000 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 25.28 million
Exact value

Exact value: 25279000 USD

2008-01-01 – 2008-12-31: 25279000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.1 million
Calculation and evidence

24176000 − 25279000 USD

Exact free cash flow: -1103000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 11.88 million
Exact value

Exact value: 11878000 USD

2009-01-01 – 2009-12-31: 11878000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 46.1 million
Exact value

Exact value: -46103000 USD

2010-01-01 – 2010-12-31: -46103000 USD Inspect Net Income Open source
Share or cite

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

USD 45.78 million
Exact value

Exact value: 45779000 USD

2010-01-01 – 2010-12-31: 45779000 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 21.28 million
Exact value

Exact value: 21278000 USD

2010-01-01 – 2010-12-31: 21278000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.5 million
Calculation and evidence

45779000 − 21278000 USD

Exact free cash flow: 24501000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 2.54 million
Exact value

Exact value: 2540000 USD

2011-01-01 – 2011-12-31: 2540000 USD Inspect Net Income Open source
Share or cite

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

USD 37.66 million
Exact value

Exact value: 37659000 USD

2011-01-01 – 2011-12-31: 37659000 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 17.41 million
Exact value

Exact value: 17410000 USD

2011-01-01 – 2011-12-31: 17410000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.25 million
Calculation and evidence

37659000 − 17410000 USD

Exact free cash flow: 20249000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 6.78 million
Exact value

Exact value: 6777000 USD

2012-01-01 – 2012-12-31: 6777000 USD Inspect Net Income Open source
Share or cite

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

USD 50.26 million
Exact value

Exact value: 50263000 USD

2012-01-01 – 2012-12-31: 50263000 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 19.38 million
Exact value

Exact value: 19375000 USD

2012-01-01 – 2012-12-31: 19375000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.89 million
Calculation and evidence

50263000 − 19375000 USD

Exact free cash flow: 30888000 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.

35 filings · 1,057 latest values · 1,057 originally reported values

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

Identifiers: 0001360474, 1360474, None, edgar:1360474

Also known as CRC Health CORP, CRC Health, LLC