ALARIS MEDICAL SYSTEMS INC

EDGAR

43 filing records in this dataset, filed from 1995-03-31 to 2004-04-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

134 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating margin

18.53%

2004-03-31 · %

Exact inputs and evidence
  • Operating Income: 24874000 USD Source
  • Revenue: 134206000 USD Source

Operating cash flow

17.8 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17780000 USD Source

Free cash flow

5.04 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17780000 USD Source
  • Capital Expenditure: 12736000 USD Source
Cash and cash equivalents
31.7 million USD Source
Exact value

31700000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

547 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Revenue: 127765000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 130454000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 533878000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 379393000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 134206000 USD · 2004-01-01 – 2004-03-31 Source

Net income

1.6 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Net income: -35876000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 10929000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -7473000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -22400000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: 11616000 USD · 2004-01-01 – 2004-03-31 Source

Operating cash flow

121 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Operating cash flow: 57114000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 38537000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 91963000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 57114000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 141796000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 91963000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 17780000 USD · 2004-01-01 – 2004-03-31 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: 2004-04-28.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2003-12-31
  • Operating income: 11 of 11 periods available· newest 2003-12-31
  • Net income: 11 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2003-12-31
  • Total assets: 11 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2003-12-31
  • Current liabilities: 11 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 11 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

    +16%

    Prior period

    USD 460.33 million

    –

    Current period

    USD 533.88 million

    –

    Exact inputs and evidence

    533878000 − 460333000 = 73545000 USD

    460333000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    533878000 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

    -191.3%

    Prior period

    USD 8.18 million

    –

    Current period

    −USD 7.47 million

    –

    Exact inputs and evidence

    -7473000 − 8181000 = -15654000 USD

    8181000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -7473000 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

    +174.6%

    Prior period

    USD 51.63 million

    –

    Current period

    USD 141.8 million

    –

    Exact inputs and evidence

    141796000 − 51629000 = 90167000 USD

    51629000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    141796000 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

    +87.4%

    Prior period

    USD 18.23 million

    –

    Current period

    USD 34.16 million

    –

    Exact inputs and evidence

    34160000 − 18225000 = 15935000 USD

    18225000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    34160000 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 533.88 million 100% of revenue
  • Cost of revenue USD 248.81 million 47% of revenue
  • Operating expenses USD 189.45 million 35% of revenue
  • Other operating costs Derived −USD 3.2 million −0.6% of revenue
  • Operating income USD 98.83 million 19% of revenue
  • Tax, interest and other Derived USD 106.3 million 20% of revenue
  • Net income −USD 7.47 million −1.4% of revenue

Cash

  • Operating cash flow USD 141.8 million 27% of revenue
  • Capital expenditure USD 34.16 million 6.4% of revenue
  • Free cash flow Derived USD 107.64 million 20% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 87%
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Operating loss: operating costs were 133% of revenue.
  • 1997 Net loss: net income was −2.7% of revenue.
  • 1998 Net loss: net income was −6.5% of revenue.
  • 1999 Net loss: net income was −7.3% of revenue.
  • 2000 Net loss: net income was −3.1% of revenue.
  • 2001 Net loss: net income was −2.4% of revenue.
  • 2002 14%84%
  • 2003 Net loss: net income was −1.4% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31112122000 97082000 Derived 15040000 9363000 Derived 5677000 7241000 Derived
Source
1995 1995-01-01 – 1995-12-31112551000 95500000 Derived 17051000 -10403000 Derived 27454000 13670000 Derived
Source
1996 1996-01-01 – 1996-12-31136371000 181729000 Derived -45358000 21878000 Derived -67236000 -1787000 Derived
Source
1997 1997-01-01 – 1997-12-31359077000 326587000 Derived 32490000 42116000 Derived -9626000 -9564000 Derived
Source
1998 1998-01-01 – 1998-12-31373795000 319363000 Derived 54432000 78871000 Derived -24439000 -184000 Derived
Source
1999 1999-01-01 – 1999-12-31389927000 338559000 Derived 51368000 79794000 Derived -28426000 24993000 Derived
Source
2000 2000-01-01 – 2000-12-31378948000 337567000 Derived 41381000 52939000 Derived -11558000 24934000 Derived
Source
2001 2001-01-01 – 2001-12-31412795000 368815000 Derived 43980000 53815000 Derived -9835000 37055000 Derived
Source
2002 2002-01-01 – 2002-12-31460333000 388659000 Derived 71674000 63493000 Derived 8181000 33404000 Derived
Source
2003 2003-01-01 – 2003-12-31533878000 435049000 Derived 98829000 106302000 Derived -7473000 107636000 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 533.9M 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.576.6M432.4M288.3M144.1M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue112122000
1995Revenue112551000
1996Revenue136371000
1997Revenue359077000
1998Revenue373795000
1999Revenue389927000
2000Revenue378948000
2001Revenue412795000
2002Revenue460333000
2003Revenue533878000

Revenue growth

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

16% 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.177%128%79%29%-20%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over year-6.1%
1995Year over year0.4%
1996Year over year21.2%
1997Year over year163.3%
1998Year over year4.1%
1999Year over year4.3%
2000Year over year-2.8%
2001Year over year8.9%
2002Year over year11.5%
2003Year over year16%

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 18.5% 2003
Net margin -1.4% 2003
Free cash flow margin 20.2% 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.30%9%-12%-34%-55%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin13.4%
1995Operating margin15.1%
1996Operating margin-33.3%
1997Operating margin9%
1998Operating margin14.6%
1999Operating margin13.2%
2000Operating margin10.9%
2001Operating margin10.7%
2002Operating margin15.6%
2003Operating margin18.5%
1994Net margin5.1%
1995Net margin24.4%
1996Net margin-49.3%
1997Net margin-2.7%
1998Net margin-6.5%
1999Net margin-7.3%
2000Net margin-3.1%
2001Net margin-2.4%
2002Net margin1.8%
2003Net margin-1.4%
1994Free cash flow margin6.5%
1995Free cash flow margin12.1%
1996Free cash flow margin-1.3%
1997Free cash flow margin-2.7%
1998Free cash flow margin-0%
1999Free cash flow margin6.4%
2000Free cash flow margin6.6%
2001Free cash flow margin9%
2002Free cash flow margin7.3%
2003Free cash flow margin20.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 141.8M 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.153.1M114.9M76.6M38.3M0.0199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow11790000
1995Operating cash flow18473000
1996Operating cash flow7715000
1997Operating cash flow10279000
1998Operating cash flow24871000
1999Operating cash flow51063000
2000Operating cash flow39879000
2001Operating cash flow54697000
2002Operating cash flow51629000
2003Operating cash flow141796000

Free cash flow

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

USD 107.6M 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.117.0M83.0M49.0M15.0M-18.9M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow7241000
1995Free cash flow13670000
1996Free cash flow-1787000
1997Free cash flow-9564000
1998Free cash flow-184000
1999Free cash flow24993000
2000Free cash flow24934000
2001Free cash flow37055000
2002Free cash flow33404000
2003Free cash flow107636000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.25× 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.3.74×2.80×1.87×0.93×0.00×199419992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities2.25×
1995Current assets / current liabilities2.25×
1996Current assets / current liabilities1.92×
1997Current assets / current liabilities1.92×
1998Current assets / current liabilities2.63×
1999Current assets / current liabilities2.52×
2000Current assets / current liabilities2.33×
2001Current assets / current liabilities2.39×
2002Current assets / current liabilities3.46×
2003Current assets / current liabilities2.25×

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
1994 1994-01-01 – 1994-12-31
USD 5.68 million
Exact value

Exact value: 5677000 USD

1994-01-01 – 1994-12-31: 5677000 USD Inspect Net Income Open source
Share or cite

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

USD 11.79 million
Exact value

Exact value: 11790000 USD

1994-01-01 – 1994-12-31: 11790000 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 4.55 million
Exact value

Exact value: 4549000 USD

1994-01-01 – 1994-12-31: 4549000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.24 million
Calculation and evidence

11790000 − 4549000 USD

Exact free cash flow: 7241000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 27.45 million
Exact value

Exact value: 27454000 USD

1995-01-01 – 1995-12-31: 27454000 USD Inspect Net Income Open source
Share or cite

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

USD 18.47 million
Exact value

Exact value: 18473000 USD

1995-01-01 – 1995-12-31: 18473000 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 4.8 million
Exact value

Exact value: 4803000 USD

1995-01-01 – 1995-12-31: 4803000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.67 million
Calculation and evidence

18473000 − 4803000 USD

Exact free cash flow: 13670000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 67.24 million
Exact value

Exact value: -67236000 USD

1996-01-01 – 1996-12-31: -67236000 USD Inspect Net Income Open source
Share or cite

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

USD 7.72 million
Exact value

Exact value: 7715000 USD

1996-01-01 – 1996-12-31: 7715000 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 9.5 million
Exact value

Exact value: 9502000 USD

1996-01-01 – 1996-12-31: 9502000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.79 million
Calculation and evidence

7715000 − 9502000 USD

Exact free cash flow: -1787000 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 9.63 million
Exact value

Exact value: -9626000 USD

1997-01-01 – 1997-12-31: -9626000 USD Inspect Net Income Open source
Share or cite

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

USD 10.28 million
Exact value

Exact value: 10279000 USD

1997-01-01 – 1997-12-31: 10279000 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 19.84 million
Exact value

Exact value: 19843000 USD

1997-01-01 – 1997-12-31: 19843000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.56 million
Calculation and evidence

10279000 − 19843000 USD

Exact free cash flow: -9564000 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 24.44 million
Exact value

Exact value: -24439000 USD

1998-01-01 – 1998-12-31: -24439000 USD Inspect Net Income Open source
Share or cite

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

USD 24.87 million
Exact value

Exact value: 24871000 USD

1998-01-01 – 1998-12-31: 24871000 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 25.06 million
Exact value

Exact value: 25055000 USD

1998-01-01 – 1998-12-31: 25055000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 184,000
Calculation and evidence

24871000 − 25055000 USD

Exact free cash flow: -184000 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 28.43 million
Exact value

Exact value: -28426000 USD

1999-01-01 – 1999-12-31: -28426000 USD Inspect Net Income Open source
Share or cite

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

USD 51.06 million
Exact value

Exact value: 51063000 USD

1999-01-01 – 1999-12-31: 51063000 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 26.07 million
Exact value

Exact value: 26070000 USD

1999-01-01 – 1999-12-31: 26070000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.99 million
Calculation and evidence

51063000 − 26070000 USD

Exact free cash flow: 24993000 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 11.56 million
Exact value

Exact value: -11558000 USD

2000-01-01 – 2000-12-31: -11558000 USD Inspect Net Income Open source
Share or cite

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

USD 39.88 million
Exact value

Exact value: 39879000 USD

2000-01-01 – 2000-12-31: 39879000 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 14.95 million
Exact value

Exact value: 14945000 USD

2000-01-01 – 2000-12-31: 14945000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.93 million
Calculation and evidence

39879000 − 14945000 USD

Exact free cash flow: 24934000 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 9.84 million
Exact value

Exact value: -9835000 USD

2001-01-01 – 2001-12-31: -9835000 USD Inspect Net Income Open source
Share or cite

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

USD 54.7 million
Exact value

Exact value: 54697000 USD

2001-01-01 – 2001-12-31: 54697000 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 17.64 million
Exact value

Exact value: 17642000 USD

2001-01-01 – 2001-12-31: 17642000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 37.06 million
Calculation and evidence

54697000 − 17642000 USD

Exact free cash flow: 37055000 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 8.18 million
Exact value

Exact value: 8181000 USD

2002-01-01 – 2002-12-31: 8181000 USD Inspect Net Income Open source
Share or cite

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

USD 51.63 million
Exact value

Exact value: 51629000 USD

2002-01-01 – 2002-12-31: 51629000 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 18.23 million
Exact value

Exact value: 18225000 USD

2002-01-01 – 2002-12-31: 18225000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 33.4 million
Calculation and evidence

51629000 − 18225000 USD

Exact free cash flow: 33404000 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 7.47 million
Exact value

Exact value: -7473000 USD

2003-01-01 – 2003-12-31: -7473000 USD Inspect Net Income Open source
Share or cite

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

USD 141.8 million
Exact value

Exact value: 141796000 USD

2003-01-01 – 2003-12-31: 141796000 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 34.16 million
Exact value

Exact value: 34160000 USD

2003-01-01 – 2003-12-31: 34160000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 107.64 million
Calculation and evidence

141796000 − 34160000 USD

Exact free cash flow: 107636000 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000817161, 817161, edgar:817161

Also known as ADVANCED MEDICAL INC, ALARIS MEDICAL INC