FIRST HEALTH GROUP CORP

EDGAR

45 filing records in this dataset, filed from 1995-05-15 to 2004-12-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

218 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

19.92%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: 139000000 USD Source
  • Operating Income: 95500000 USD Source
  • Revenue: 657300000 USD Source
  • Revenue: 438900000 USD Source

Operating cash flow

28.4 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 153800000 USD Source
  • Operating Cash Flow: 125400000 USD Source

Free cash flow

5.2 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 153800000 USD Source
  • Operating Cash Flow: 125400000 USD Source
  • Capital Expenditure: 62000000 USD Source
  • Capital Expenditure: 38800000 USD Source
Cash and cash equivalents
27.7 million USD Source
Exact value

27700000 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: 2004-12-23.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2003-12-31
  • Operating income: 3 of 11 periods available· newest 2003-12-31
  • Net income: 8 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2003-12-31
  • Total assets: 8 of 11 periods available· newest 2003-12-31
  • Total liabilities: 8 of 11 periods available· newest 2003-12-31
  • Current assets: 8 of 11 periods available· newest 2003-12-31
  • Current liabilities: 8 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2003-12-31
  • 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

    +17.2%

    Prior period

    USD 759.97 million

    –

    Current period

    USD 890.93 million

    –

    Exact inputs and evidence

    890926000 − 759966000 = 130960000 USD

    759966000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    890926000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.9%

    Prior period

    USD 132.94 million

    –

    Current period

    USD 152.73 million

    –

    Exact inputs and evidence

    152734000 − 132938000 = 19796000 USD

    132938000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    152734000 USD · 2003-01-01 – 2003-12-31

    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

    -24.5%

    Prior period

    USD 277.53 million

    –

    Current period

    USD 209.44 million

    –

    Exact inputs and evidence

    209444000 − 277531000 = -68087000 USD

    277531000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    209444000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +18.5%

    Prior period

    USD 71.58 million

    –

    Current period

    USD 84.8 million

    –

    Exact inputs and evidence

    84801000 − 71583000 = 13218000 USD

    71583000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    84801000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 890.93 million 100% of revenue
  • Operating costs Derived USD 644.91 million 72% of revenue
  • Operating income USD 246.02 million 28% of revenue
  • Tax, interest and other Derived USD 93.28 million 10% of revenue
  • Net income USD 152.73 million 17% of revenue

Cash

  • Operating cash flow USD 209.44 million 24% of revenue
  • Capital expenditure USD 84.8 million 9.5% of revenue
  • Free cash flow Derived USD 124.64 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 17%12%71%
  • 2002 17%11%71%
  • 2003 17%10%72%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31247804000 UnavailableUnavailableUnavailable78995000 82799000 Derived
Source
1997 1997-01-01 – 1997-12-31388975000 UnavailableUnavailableUnavailable7075000 68473000 Derived
Source
1998 1998-01-01 – 1998-12-31503077000 UnavailableUnavailableUnavailable88003000 78595000 Derived
Source
1999 1999-01-01 – 1999-12-31458493000 UnavailableUnavailableUnavailable69297000 62416000 Derived
Source
2000 2000-01-01 – 2000-12-31506741000 UnavailableUnavailableUnavailable82619000 108771000 Derived
Source
2001 2001-01-01 – 2001-12-31593108000 419819000 Derived 173289000 70369000 Derived 102920000 87694000 Derived
Source
2002 2002-01-01 – 2002-12-31759966000 540561000 Derived 219405000 86467000 Derived 132938000 205948000 Derived
Source
2003 2003-01-01 – 2003-12-31890926000 644911000 Derived 246015000 93281000 Derived 152734000 124643000 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 890.9M 2003
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.962.2M721.7M481.1M240.6M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue247804000
1997Revenue388975000
1998Revenue503077000
1999Revenue458493000
2000Revenue506741000
2001Revenue593108000
2002Revenue759966000
2003Revenue890926000

Revenue growth

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

17.2% 2003
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.62%43%24%5%-14%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year57%
1998Year over year29.3%
1999Year over year-8.9%
2000Year over year10.5%
2001Year over year17%
2002Year over year28.1%
2003Year over year17.2%

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 27.6% 2003
Net margin 17.1% 2003
Free cash flow margin 14% 2003
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.36.1%27.1%18.0%9.0%0.0%1996-12-312000-12-312003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001Operating margin29.2%
2002Operating margin28.9%
2003Operating margin27.6%
1996Net margin31.9%
1997Net margin1.8%
1998Net margin17.5%
1999Net margin15.1%
2000Net margin16.3%
2001Net margin17.4%
2002Net margin17.5%
2003Net margin17.1%
1996Free cash flow margin33.4%
1997Free cash flow margin17.6%
1998Free cash flow margin15.6%
1999Free cash flow margin13.6%
2000Free cash flow margin21.5%
2001Free cash flow margin14.8%
2002Free cash flow margin27.1%
2003Free cash flow margin14%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 209.4M 2003
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.299.7M224.8M149.9M74.9M0.0199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow97434000
1997Operating cash flow99845000
1998Operating cash flow131023000
1999Operating cash flow112087000
2000Operating cash flow171213000
2001Operating cash flow151348000
2002Operating cash flow277531000
2003Operating cash flow209444000

Free cash flow

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

USD 124.6M 2003
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.222.4M166.8M111.2M55.6M0.0199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow82799000
1997Free cash flow68473000
1998Free cash flow78595000
1999Free cash flow62416000
2000Free cash flow108771000
2001Free cash flow87694000
2002Free cash flow205948000
2003Free cash flow124643000

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.

61.3% 2003
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.89%67%44%22%0%199620002003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets8.5%
1997Liabilities / assets63.3%
1998Liabilities / assets75.2%
1999Liabilities / assets82.3%
2000Liabilities / assets63.1%
2001Liabilities / assets56.5%
2002Liabilities / assets50.9%
2003Liabilities / assets61.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.16× 2003
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.7.23×5.43×3.62×1.81×0.00×199620002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities6.7×
1997Current assets / current liabilities1.33×
1998Current assets / current liabilities1.12×
1999Current assets / current liabilities1.35×
2000Current assets / current liabilities1.55×
2001Current assets / current liabilities0.49×
2002Current assets / current liabilities1.01×
2003Current assets / current liabilities1.16×

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
1996 1996-01-01 – 1996-12-31
USD 79 million
Exact value

Exact value: 78995000 USD

1996-01-01 – 1996-12-31: 78995000 USD Inspect Net Income Open source
Share or cite

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

USD 97.43 million
Exact value

Exact value: 97434000 USD

1996-01-01 – 1996-12-31: 97434000 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 14.64 million
Exact value

Exact value: 14635000 USD

1996-01-01 – 1996-12-31: 14635000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 82.8 million
Calculation and evidence

97434000 − 14635000 USD

Exact free cash flow: 82799000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 7.08 million
Exact value

Exact value: 7075000 USD

1997-01-01 – 1997-12-31: 7075000 USD Inspect Net Income Open source
Share or cite

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

USD 99.85 million
Exact value

Exact value: 99845000 USD

1997-01-01 – 1997-12-31: 99845000 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 31.37 million
Exact value

Exact value: 31372000 USD

1997-01-01 – 1997-12-31: 31372000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 68.47 million
Calculation and evidence

99845000 − 31372000 USD

Exact free cash flow: 68473000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 88 million
Exact value

Exact value: 88003000 USD

1998-01-01 – 1998-12-31: 88003000 USD Inspect Net Income Open source
Share or cite

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

USD 131.02 million
Exact value

Exact value: 131023000 USD

1998-01-01 – 1998-12-31: 131023000 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 52.43 million
Exact value

Exact value: 52428000 USD

1998-01-01 – 1998-12-31: 52428000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 78.6 million
Calculation and evidence

131023000 − 52428000 USD

Exact free cash flow: 78595000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 69.3 million
Exact value

Exact value: 69297000 USD

1999-01-01 – 1999-12-31: 69297000 USD Inspect Net Income Open source
Share or cite

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

USD 112.09 million
Exact value

Exact value: 112087000 USD

1999-01-01 – 1999-12-31: 112087000 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 49.67 million
Exact value

Exact value: 49671000 USD

1999-01-01 – 1999-12-31: 49671000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 62.42 million
Calculation and evidence

112087000 − 49671000 USD

Exact free cash flow: 62416000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 82.62 million
Exact value

Exact value: 82619000 USD

2000-01-01 – 2000-12-31: 82619000 USD Inspect Net Income Open source
Share or cite

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

USD 171.21 million
Exact value

Exact value: 171213000 USD

2000-01-01 – 2000-12-31: 171213000 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 62.44 million
Exact value

Exact value: 62442000 USD

2000-01-01 – 2000-12-31: 62442000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 108.77 million
Calculation and evidence

171213000 − 62442000 USD

Exact free cash flow: 108771000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 102.92 million
Exact value

Exact value: 102920000 USD

2001-01-01 – 2001-12-31: 102920000 USD Inspect Net Income Open source
Share or cite

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

USD 151.35 million
Exact value

Exact value: 151348000 USD

2001-01-01 – 2001-12-31: 151348000 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 63.65 million
Exact value

Exact value: 63654000 USD

2001-01-01 – 2001-12-31: 63654000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 87.69 million
Calculation and evidence

151348000 − 63654000 USD

Exact free cash flow: 87694000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 132.94 million
Exact value

Exact value: 132938000 USD

2002-01-01 – 2002-12-31: 132938000 USD Inspect Net Income Open source
Share or cite

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

USD 277.53 million
Exact value

Exact value: 277531000 USD

2002-01-01 – 2002-12-31: 277531000 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 71.58 million
Exact value

Exact value: 71583000 USD

2002-01-01 – 2002-12-31: 71583000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 205.95 million
Calculation and evidence

277531000 − 71583000 USD

Exact free cash flow: 205948000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 152.73 million
Exact value

Exact value: 152734000 USD

2003-01-01 – 2003-12-31: 152734000 USD Inspect Net Income Open source
Share or cite

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

USD 209.44 million
Exact value

Exact value: 209444000 USD

2003-01-01 – 2003-12-31: 209444000 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 84.8 million
Exact value

Exact value: 84801000 USD

2003-01-01 – 2003-12-31: 84801000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 124.64 million
Calculation and evidence

209444000 − 84801000 USD

Exact free cash flow: 124643000 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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000812910, 812910, edgar:812910

Also known as HEALTHCARE COMPARE CORP/DE/