VARIAN MEDICAL SYSTEMS, INC.

EDGAR

156 filing records in this dataset, filed from 1994-02-10 to 2021-02-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

779 million USD

2021-01-01 · USD

Exact inputs and evidence

Operating margin

15.05%

2021-01-01 · %

Exact inputs and evidence
  • Operating Income: 117200000 USD Source
  • Revenue: 778800000 USD Source

Operating cash flow

141 million USD

2021-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141400000 USD Source

Free cash flow

125 million USD

2021-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141400000 USD Source
  • Capital Expenditure: 16800000 USD Source
Cash and cash equivalents
773 million USD Source
Exact value

773300000 USD

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

25000000 USD

Shares outstanding
91.8 million shares Source
Exact value

91800000 shares

Reported share-count change

1.21% · 1.1 million 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
  • 90700000 shares · 2020-01-03· Source
  • 91800000 shares · 2021-01-01· 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: 2021-02-09.

Financial data available through: 2020-10-02.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2020-10-02
  • Operating income: 10 of 11 periods available· newest 2020-10-02
  • Net income: 10 of 11 periods available· newest 2020-10-02
  • Operating cash flow: 10 of 11 periods available· newest 2020-10-02
  • Capital expenditure: 10 of 11 periods available· newest 2020-10-02
  • Total assets: 10 of 11 periods available· newest 2020-10-02
  • Total liabilities: 10 of 11 periods available· newest 2020-10-02
  • Current assets: 10 of 11 periods available· newest 2020-10-02
  • Current liabilities: 10 of 11 periods available· newest 2020-10-02
  • Cash and cash equivalents: 10 of 11 periods available· newest 2020-10-02
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2017-09-29
  • Shares outstanding: 10 of 11 periods available· newest 2020-10-02

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

    -1.8%

    Prior period

    USD 3.23 billion

    –

    Current period

    USD 3.17 billion

    –

    Exact inputs and evidence

    3168200000 − 3225100000 = -56900000 USD

    3225100000 USD · 2018-09-29 – 2019-09-27

    Inspect prior input Prior source

    3168200000 USD · 2019-09-28 – 2020-10-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    -7.8%

    Prior period

    USD 291.9 million

    –

    Current period

    USD 269.2 million

    –

    Exact inputs and evidence

    269200000 − 291900000 = -22700000 USD

    291900000 USD · 2018-09-29 – 2019-09-27

    Inspect prior input Prior source

    269200000 USD · 2019-09-28 – 2020-10-02

    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

    +30.2%

    Prior period

    USD 371.8 million

    –

    Current period

    USD 484.1 million

    –

    Exact inputs and evidence

    484100000 − 371800000 = 112300000 USD

    371800000 USD · 2018-09-29 – 2019-09-27

    Inspect prior input Prior source

    484100000 USD · 2019-09-28 – 2020-10-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +45.3%

    Prior period

    USD 58 million

    –

    Current period

    USD 84.3 million

    –

    Exact inputs and evidence

    84300000 − 58000000 = 26300000 USD

    58000000 USD · 2018-09-29 – 2019-09-27

    Inspect prior input Prior source

    84300000 USD · 2019-09-28 – 2020-10-02

    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.

2020 2019-09-28 – 2020-10-02

  • Revenue USD 3.17 billion 100% of revenue
  • Cost of revenue USD 1.79 billion 57% of revenue
  • Operating expenses USD 1.05 billion 33% of revenue
  • Operating income USD 323.2 million 10% of revenue
  • Tax, interest and other Derived USD 54 million 1.7% of revenue
  • Net income USD 269.2 million 8.5% of revenue

Cash

  • Operating cash flow USD 484.1 million 15% of revenue
  • Capital expenditure USD 84.3 million 2.7% of revenue
  • Free cash flow Derived USD 399.8 million 13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 15%77%
  • 2012 15%79%
  • 2013 15%79%
  • 2014 13%81%
  • 2015 Net income was higher than operating income, so the split is not drawn.
  • 2016 15%84%
  • 2017 89%
  • 2018 9.8%85%
  • 2019 9.1%88%
  • 2020 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-10-02 – 2011-09-302596666000 2008215000 Derived 588451000 189518000 Derived 398933000 401851000 Derived
Source
2012 2011-10-01 – 2012-09-282807015000 2212941000 Derived 594074000 167025000 Derived 427049000 431672000 Derived
Source
2013 2012-09-29 – 2013-09-272942897000 2334007000 Derived 608890000 170642000 Derived 438248000 378908000 Derived
Source
2014 2013-09-28 – 2014-09-263049800000 2478600000 Derived 571200000 167500000 Derived 403700000 359400000 Derived
Source
2015 2014-09-27 – 2015-10-022490700000 2095000000 Derived 395700000 -15800000 Derived 411500000 378200000 Derived
Source
2016 2015-10-03 – 2016-09-302593700000 2166900000 Derived 426800000 27500000 Derived 399300000 275900000 Derived
Source
2017 2016-10-01 – 2017-09-292619300000 2321500000 Derived 297800000 79300000 Derived 218500000 340000000 Derived
Source
2018 2017-09-30 – 2018-09-282919100000 2481700000 Derived 437400000 287500000 Derived 149900000 407200000 Derived
Source
2019 2018-09-29 – 2019-09-273225100000 2838900000 Derived 386200000 94300000 Derived 291900000 313800000 Derived
Source
2020 2019-09-28 – 2020-10-023168200000 2845000000 Derived 323200000 54000000 Derived 269200000 399800000 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 3.2B 2020
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.3.5B2.6B1.7B870.8M0.0201120162020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue2596666000
2012Revenue2807015000
2013Revenue2942897000
2014Revenue3049800000
2015Revenue2490700000
2016Revenue2593700000
2017Revenue2619300000
2018Revenue2919100000
2019Revenue3225100000
2020Revenue3168200000

Revenue growth

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

-1.8% 2020
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.13.8%5.2%-3.4%-12.1%-20.7%201120162020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year8.1%
2013Year over year4.8%
2014Year over year3.6%
2015Year over year-18.3%
2016Year over year4.1%
2017Year over year1%
2018Year over year11.4%
2019Year over year10.5%
2020Year over year-1.8%

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 10.2% 2020
Net margin 8.5% 2020
Free cash flow margin 12.6% 2020
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.24.5%18.4%12.2%6.1%0.0%201120162020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin22.7%
2012Operating margin21.2%
2013Operating margin20.7%
2014Operating margin18.7%
2015Operating margin15.9%
2016Operating margin16.5%
2017Operating margin11.4%
2018Operating margin15%
2019Operating margin12%
2020Operating margin10.2%
2011Net margin15.4%
2012Net margin15.2%
2013Net margin14.9%
2014Net margin13.2%
2015Net margin16.5%
2016Net margin15.4%
2017Net margin8.3%
2018Net margin5.1%
2019Net margin9.1%
2020Net margin8.5%
2011Free cash flow margin15.5%
2012Free cash flow margin15.4%
2013Free cash flow margin12.9%
2014Free cash flow margin11.8%
2015Free cash flow margin15.2%
2016Free cash flow margin10.6%
2017Free cash flow margin13%
2018Free cash flow margin13.9%
2019Free cash flow margin9.7%
2020Free cash flow margin12.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 484.1M 2020
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.532.2M399.1M266.1M133.0M0.0201120162020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow472779000
2012Operating cash flow492775000
2013Operating cash flow455185000
2014Operating cash flow449000000
2015Operating cash flow469600000
2016Operating cash flow356300000
2017Operating cash flow399100000
2018Operating cash flow454900000
2019Operating cash flow371800000
2020Operating cash flow484100000

Free cash flow

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

USD 399.8M 2020
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.466.2M349.7M233.1M116.6M0.0201120162020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow401851000
2012Free cash flow431672000
2013Free cash flow378908000
2014Free cash flow359400000
2015Free cash flow378200000
2016Free cash flow275900000
2017Free cash flow340000000
2018Free cash flow407200000
2019Free cash flow313800000
2020Free cash flow399800000

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.

53.3% 2020
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.61%46%31%15%0%201120162020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets50.2%
2012Liabilities / assets47.6%
2013Liabilities / assets50.6%
2014Liabilities / assets52.1%
2015Liabilities / assets51.8%
2016Liabilities / assets54%
2017Liabilities / assets53.8%
2018Liabilities / assets51.2%
2019Liabilities / assets56.7%
2020Liabilities / assets53.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.4× 2020
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.2.52×1.89×1.26×0.63×0.00×201120162020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities1.65×
2012Current assets / current liabilities1.76×
2013Current assets / current liabilities2.33×
2014Current assets / current liabilities2.08×
2015Current assets / current liabilities1.74×
2016Current assets / current liabilities1.62×
2017Current assets / current liabilities1.4×
2018Current assets / current liabilities1.63×
2019Current assets / current liabilities1.27×
2020Current assets / current liabilities1.4×

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
2011 2010-10-02 – 2011-09-30
USD 398.93 million
Exact value

Exact value: 398933000 USD

2010-10-02 – 2011-09-30: 398933000 USD Inspect Net Income Open source
Share or cite

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

USD 472.78 million
Exact value

Exact value: 472779000 USD

2010-10-02 – 2011-09-30: 472779000 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 70.93 million
Exact value

Exact value: 70928000 USD

2010-10-02 – 2011-09-30: 70928000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 401.85 million
Calculation and evidence

472779000 − 70928000 USD

Exact free cash flow: 401851000 USD

Share or cite

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

2012 2011-10-01 – 2012-09-28
USD 427.05 million
Exact value

Exact value: 427049000 USD

2011-10-01 – 2012-09-28: 427049000 USD Inspect Net Income Open source
Share or cite

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

USD 492.78 million
Exact value

Exact value: 492775000 USD

2011-10-01 – 2012-09-28: 492775000 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 61.1 million
Exact value

Exact value: 61103000 USD

2011-10-01 – 2012-09-28: 61103000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 431.67 million
Calculation and evidence

492775000 − 61103000 USD

Exact free cash flow: 431672000 USD

Share or cite

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

2013 2012-09-29 – 2013-09-27
USD 438.25 million
Exact value

Exact value: 438248000 USD

2012-09-29 – 2013-09-27: 438248000 USD Inspect Net Income Open source
Share or cite

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

USD 455.19 million
Exact value

Exact value: 455185000 USD

2012-09-29 – 2013-09-27: 455185000 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 76.28 million
Exact value

Exact value: 76277000 USD

2012-09-29 – 2013-09-27: 76277000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 378.91 million
Calculation and evidence

455185000 − 76277000 USD

Exact free cash flow: 378908000 USD

Share or cite

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

2014 2013-09-28 – 2014-09-26
USD 403.7 million
Exact value

Exact value: 403700000 USD

2013-09-28 – 2014-09-26: 403700000 USD Inspect Net Income Open source
Share or cite

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

USD 449 million
Exact value

Exact value: 449000000 USD

2013-09-28 – 2014-09-26: 449000000 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 89.6 million
Exact value

Exact value: 89600000 USD

2013-09-28 – 2014-09-26: 89600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 359.4 million
Calculation and evidence

449000000 − 89600000 USD

Exact free cash flow: 359400000 USD

Share or cite

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

2015 2014-09-27 – 2015-10-02
USD 411.5 million
Exact value

Exact value: 411500000 USD

2014-09-27 – 2015-10-02: 411500000 USD Inspect Net Income Open source
Share or cite

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

USD 469.6 million
Exact value

Exact value: 469600000 USD

2014-09-27 – 2015-10-02: 469600000 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 91.4 million
Exact value

Exact value: 91400000 USD

2014-09-27 – 2015-10-02: 91400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 378.2 million
Calculation and evidence

469600000 − 91400000 USD

Exact free cash flow: 378200000 USD

Share or cite

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

2016 2015-10-03 – 2016-09-30
USD 399.3 million
Exact value

Exact value: 399300000 USD

2015-10-03 – 2016-09-30: 399300000 USD Inspect Net Income Open source
Share or cite

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

USD 356.3 million
Exact value

Exact value: 356300000 USD

2015-10-03 – 2016-09-30: 356300000 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 80.4 million
Exact value

Exact value: 80400000 USD

2015-10-03 – 2016-09-30: 80400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 275.9 million
Calculation and evidence

356300000 − 80400000 USD

Exact free cash flow: 275900000 USD

Share or cite

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

2017 2016-10-01 – 2017-09-29
USD 218.5 million
Exact value

Exact value: 218500000 USD

2016-10-01 – 2017-09-29: 218500000 USD Inspect Net Income Open source
Share or cite

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

USD 399.1 million
Exact value

Exact value: 399100000 USD

2016-10-01 – 2017-09-29: 399100000 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 59.1 million
Exact value

Exact value: 59100000 USD

2016-10-01 – 2017-09-29: 59100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 340 million
Calculation and evidence

399100000 − 59100000 USD

Exact free cash flow: 340000000 USD

Share or cite

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

2018 2017-09-30 – 2018-09-28
USD 149.9 million
Exact value

Exact value: 149900000 USD

2017-09-30 – 2018-09-28: 149900000 USD Inspect Net Income Open source
Share or cite

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

USD 454.9 million
Exact value

Exact value: 454900000 USD

2017-09-30 – 2018-09-28: 454900000 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 47.7 million
Exact value

Exact value: 47700000 USD

2017-09-30 – 2018-09-28: 47700000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 407.2 million
Calculation and evidence

454900000 − 47700000 USD

Exact free cash flow: 407200000 USD

Share or cite

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

2019 2018-09-29 – 2019-09-27
USD 291.9 million
Exact value

Exact value: 291900000 USD

2018-09-29 – 2019-09-27: 291900000 USD Inspect Net Income Open source
Share or cite

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

USD 371.8 million
Exact value

Exact value: 371800000 USD

2018-09-29 – 2019-09-27: 371800000 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 58 million
Exact value

Exact value: 58000000 USD

2018-09-29 – 2019-09-27: 58000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 313.8 million
Calculation and evidence

371800000 − 58000000 USD

Exact free cash flow: 313800000 USD

Share or cite

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

2020 2019-09-28 – 2020-10-02
USD 269.2 million
Exact value

Exact value: 269200000 USD

2019-09-28 – 2020-10-02: 269200000 USD Inspect Net Income Open source
Share or cite

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

USD 484.1 million
Exact value

Exact value: 484100000 USD

2019-09-28 – 2020-10-02: 484100000 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 84.3 million
Exact value

Exact value: 84300000 USD

2019-09-28 – 2020-10-02: 84300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 399.8 million
Calculation and evidence

484100000 − 84300000 USD

Exact free cash flow: 399800000 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.

156 filings · 10,868 latest values · 10,868 originally reported values

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

Identifiers: 0000203527, 203527, VAR, edgar:203527, var

Also known as VARIAN ASSOCIATES INC /DE/, VARIAN MEDICAL SYSTEMS INC, VARIAN MEDICAL SYSTEMS, INC.