Nobilis Health Corp.

EDGAR

22 filing records in this dataset, filed from 2015-04-02 to 2018-08-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

69.2 million USD

2018 Q2 · USD

Exact inputs and evidence

Operating margin

5.97%

2018 Q2 · %

Exact inputs and evidence
  • Operating Income: 4130000 USD Source
  • Revenue: 69189000 USD Source

Operating cash flow

63 thousand USD

2018 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2728000 USD Source
  • Operating Cash Flow: 2665000 USD Source

Free cash flow

-634 thousand USD

2018 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2728000 USD Source
  • Operating Cash Flow: 2665000 USD Source
  • Capital Expenditure: 1338000 USD Source
  • Capital Expenditure: 641000 USD Source
Cash and cash equivalents
16.5 million USD Source
Exact value

16531000 USD

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

14654000 USD

Shares outstanding
78.3 million shares Source
Exact value

78250469 shares

Reported share-count change

0.57% · 445 thousand 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
  • 77805014 shares · 2017-06-30· Source
  • 78250469 shares · 2018-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

285 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Revenue: 64652000 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 299717000 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 212916000 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 64457000 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 69189000 USD · 2018-04-01 – 2018-06-30 Source

Net income

2.34 million USD

2017-04-01 – 2018-03-31

Exact inputs and evidence
  • Net income: 1585000 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: 1014000 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: 3797000 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: 201000 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -3852000 USD · 2018-01-01 – 2018-03-31 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: 2018-08-03.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2017-12-31
  • Operating income: 5 of 11 periods available· newest 2017-12-31
  • Net income: 5 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: 5 of 11 periods available· newest 2017-12-31
  • Total liabilities: 5 of 11 periods available· newest 2017-12-31
  • Current assets: 5 of 11 periods available· newest 2017-12-31
  • Current liabilities: 5 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2017-12-31

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.

  • Revenue

    +4.9%

    Prior period

    USD 285.74 million

    –

    Current period

    USD 299.72 million

    –

    Exact inputs and evidence

    299717000 − 285744000 = 13973000 USD

    285744000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    299717000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -41.1%

    Prior period

    USD 6.45 million

    –

    Current period

    USD 3.8 million

    –

    Exact inputs and evidence

    3797000 − 6449000 = -2652000 USD

    6449000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    3797000 USD · 2017-01-01 – 2017-12-31

    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

    +1,584.1%

    Prior period

    USD 1.57 million

    –

    Current period

    USD 26.39 million

    –

    Exact inputs and evidence

    26390000 − 1567000 = 24823000 USD

    1567000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    26390000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -7%

    Prior period

    USD 5.54 million

    –

    Current period

    USD 5.15 million

    –

    Exact inputs and evidence

    5152000 − 5541000 = -389000 USD

    5541000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    5152000 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 299.72 million 100% of revenue
  • Operating costs Derived USD 277.41 million 93% of revenue
  • Operating income USD 22.31 million 7.4% of revenue
  • Tax, interest and other Derived USD 18.51 million 6.2% of revenue
  • Net income USD 3.8 million 1.3% of revenue

Cash

  • Operating cash flow USD 26.39 million 8.8% of revenue
  • Capital expenditure USD 5.15 million 1.7% of revenue
  • Free cash flow Derived USD 21.24 million 7.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 9.8%85%
  • 2014 21%76%
  • 2015 Net income was higher than operating income, so the split is not drawn.
  • 2016 96%
  • 2017 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-3131128000 26526000 Derived 4602000 3036000 Derived 1566000 2308000 Derived
Source
2014 2014-01-01 – 2014-12-3184029000 63538000 Derived 20491000 17598000 Derived 2893000 1975000 Derived
Source
2015 2015-01-01 – 2015-12-31229216000 197566000 Derived 31650000 -19190000 Derived 50840000 2335000 Derived
Source
2016 2016-01-01 – 2016-12-31285744000 275706000 Derived 10038000 3589000 Derived 6449000 -3974000 Derived
Source
2017 2017-01-01 – 2017-12-31299717000 277408000 Derived 22309000 18512000 Derived 3797000 21238000 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 299.7M 2017
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.323.7M242.8M161.8M80.9M0.020132014201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue31128000
2014Revenue84029000
2015Revenue229216000
2016Revenue285744000
2017Revenue299717000

Revenue growth

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

4.9% 2017
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.187%140%93%47%0%20132014201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year169.9%
2015Year over year172.8%
2016Year over year24.7%
2017Year over year4.9%

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 7.4% 2017
Net margin 1.3% 2017
Free cash flow margin 7.1% 2017
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.26.4%19.0%11.5%4.0%-3.5%20132014201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin14.8%
2014Operating margin24.4%
2015Operating margin13.8%
2016Operating margin3.5%
2017Operating margin7.4%
2013Net margin5%
2014Net margin3.4%
2015Net margin22.2%
2016Net margin2.3%
2017Net margin1.3%
2013Free cash flow margin7.4%
2014Free cash flow margin2.4%
2015Free cash flow margin1%
2016Free cash flow margin-1.4%
2017Free cash flow margin7.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 26.4M 2017
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.28.5M21.4M14.3M7.1M0.020132014201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow3488000
2014Operating cash flow3998000
2015Operating cash flow6715000
2016Operating cash flow1567000
2017Operating cash flow26390000

Free cash flow

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

USD 21.2M 2017
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.23.3M15.9M8.6M1.3M-6.0M20132014201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow2308000
2014Free cash flow1975000
2015Free cash flow2335000
2016Free cash flow-3974000
2017Free cash flow21238000

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.

50.2% 2017
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.54%41%27%14%0%20132014201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013Liabilities / assets41.2%
2014Liabilities / assets46.2%
2015Liabilities / assets39.6%
2016Liabilities / assets48.8%
2017Liabilities / assets50.2%

Current assets to current liabilities

Current assets divided by current liabilities.

2.12× 2017
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.2.68×2.01×1.34×0.67×0.00×20132014201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities2.25×
2014Current assets / current liabilities1.73×
2015Current assets / current liabilities2.23×
2016Current assets / current liabilities2.48×
2017Current assets / current liabilities2.12×

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
2013 2013-01-01 – 2013-12-31
USD 1.57 million
Exact value

Exact value: 1566000 USD

2013-01-01 – 2013-12-31: 1566000 USD Inspect Net Income Open source
Share or cite

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

USD 3.49 million
Exact value

Exact value: 3488000 USD

2013-01-01 – 2013-12-31: 3488000 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 1.18 million
Exact value

Exact value: 1180000 USD

2013-01-01 – 2013-12-31: 1180000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.31 million
Calculation and evidence

3488000 − 1180000 USD

Exact free cash flow: 2308000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 2.89 million
Exact value

Exact value: 2893000 USD

2014-01-01 – 2014-12-31: 2893000 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 million
Exact value

Exact value: 3998000 USD

2014-01-01 – 2014-12-31: 3998000 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 2.02 million
Exact value

Exact value: 2023000 USD

2014-01-01 – 2014-12-31: 2023000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.98 million
Calculation and evidence

3998000 − 2023000 USD

Exact free cash flow: 1975000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 50.84 million
Exact value

Exact value: 50840000 USD

2015-01-01 – 2015-12-31: 50840000 USD Inspect Net Income Open source
Share or cite

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

USD 6.72 million
Exact value

Exact value: 6715000 USD

2015-01-01 – 2015-12-31: 6715000 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 4.38 million
Exact value

Exact value: 4380000 USD

2015-01-01 – 2015-12-31: 4380000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.34 million
Calculation and evidence

6715000 − 4380000 USD

Exact free cash flow: 2335000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
USD 6.45 million
Exact value

Exact value: 6449000 USD

2016-01-01 – 2016-12-31: 6449000 USD Inspect Net Income Open source
Share or cite

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

USD 1.57 million
Exact value

Exact value: 1567000 USD

2016-01-01 – 2016-12-31: 1567000 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 5.54 million
Exact value

Exact value: 5541000 USD

2016-01-01 – 2016-12-31: 5541000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.97 million
Calculation and evidence

1567000 − 5541000 USD

Exact free cash flow: -3974000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 3.8 million
Exact value

Exact value: 3797000 USD

2017-01-01 – 2017-12-31: 3797000 USD Inspect Net Income Open source
Share or cite

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

USD 26.39 million
Exact value

Exact value: 26390000 USD

2017-01-01 – 2017-12-31: 26390000 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 5.15 million
Exact value

Exact value: 5152000 USD

2017-01-01 – 2017-12-31: 5152000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.24 million
Calculation and evidence

26390000 − 5152000 USD

Exact free cash flow: 21238000 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.

22 filings · 1,400 latest values · 1,400 originally reported values

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

Identifiers: 0001409916, 1409916, HLTH, edgar:1409916, hlth, nhc

Also known as NORTHSTAR HEALTHCARE INC, Nobilis Health Corp.