Alliance Healthcare Services revenue breakdown by business segment: 56.2% from MRI, 36.2% from PET/CT and 7.6% from Other radiology
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|
Revenue | 493.7m | 472.3m | 448.8m | 436.4m | 473.1m | 505.5m |
Revenue growth, % | (3%) | 8% | 7% | |||
Cost of goods sold | 285.7m | |||||
Gross profit | 219.8m | |||||
Gross profit Margin, % | 43% | |||||
General and administrative expense | 77.1m | 76.0m | 80.2m | 79.9m | 88.5m | 96.7m |
Operating expense total | 77.1m | 82.7m | 93.2m | 80.2m | 88.5m | 96.7m |
Depreciation and amortization | 77.3m | 62.9m | 57.9m | 65.5m | ||
Interest expense | 49.8m | 54.1m | 39.2m | 24.7m | ||
Interest income | 263.0k | |||||
Investment income | 3.5m | 4.7m | ||||
Pre tax profit | (196.9m) | (12.5m) | (26.5m) | 28.2m | 30.3m | 19.0m |
Income tax expense | (38.2m) | (6.7m) | (12.4m) | 7.3m | 6.5m | 2.9m |
Net Income | (160.1m) | (11.9m) | (21.5m) | 10.6m | 6.7m | 493.0k |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|
Cash | 44.2m | 40.0m | 34.7m | 33.0m | 38.1m | 22.2m |
Accounts Receivable | 70.7m | 62.3m | 63.7m | 62.5m | 73.2m | 24.9m |
Prepaid Expenses | 6.5m | 5.1m | 7.6m | 12.5m | 13.5m | |
Current Assets | 135.7m | 128.6m | 130.6m | 130.6m | 134.4m | 113.2m |
PP&E | 291.3m | 208.6m | 169.8m | 149.3m | 195.3m | |
Goodwill | 56.5m | 56.5m | 57.0m | 63.9m | 102.8m | 119.1m |
Total Assets | 663.1m | 560.1m | 489.8m | 500.9m | 634.9m | 659.9m |
Accounts Payable | 22.4m | 16.0m | 12.0m | 12.1m | 20.8m | 28.2m |
Short-term debt | 24.9m | 13.1m | 15.1m | 15.5m | 20.4m | 17.3m |
Current Liabilities | 105.6m | 83.5m | 71.9m | 77.1m | 100.9m | 106.4m |
Long-term debt | 430.5m | 545.5m | 514.6m | 491.8m | 557.3m | 515.4m |
Total Debt | 455.4m | 558.6m | 529.7m | 507.3m | 564.7m | 532.7m |
Total Liabilities | 768.0m | 676.4m | 626.5m | 612.4m | 701.5m | 669.4m |
Common Stock | 527.0k | 524.0k | 524.0k | 107.0k | 108.0k | |
Preferred Stock | ||||||
Additional Paid-in Capital | 20.3m | 21.5m | 23.5m | 27.7m | 29.3m | 61.4m |
Retained Earnings | (171.3m) | (183.2m) | (204.7m) | (194.1m) | (187.3m) | (197.9m) |
Total Equity | (104.9m) | (116.3m) | (136.6m) | (111.5m) | (66.6m) | |
Debt to Equity Ratio | -3.9 x | -4.6 x | -8.5 x | |||
Debt to Assets Ratio | 1.1 x | 1 x | 0.9 x | 0.8 x | ||
Financial Leverage | -6.3 x | -4.8 x | -3.6 x | -4.5 x | -9.5 x |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|
Net Income | (160.1m) | (11.9m) | (8.4m) | 25.5m | 27.1m | 17.5m |
Depreciation and Amortization | 106.4m | 95.2m | 77.3m | 62.9m | 57.9m | 65.5m |
Accounts Receivable | (8.5m) | 5.5m | (4.8m) | (1.4m) | (7.1m) | (6.3m) |
Accounts Payable | 2.8m | (3.7m) | (4.3m) | 953.0k | 3.4m | 8.0m |
Cash From Operating Activities | 93.5m | 103.1m | 86.5m | 100.6m | 92.5m | 108.8m |
Purchases of PP&E | (49.6m) | (37.6m) | (27.0m) | (32.2m) | (55.5m) | (56.4m) |
Cash From Investing Activities | (89.8m) | (586.0k) | (24.6m) | (58.7m) | (118.5m) | (92.3m) |
Short-term Borrowings | (25.0m) | (45.0m) | (33.0m) | (61.0m) | ||
Long-term Borrowings | (31.4m) | (83.5m) | (342.7m) | (4.9m) | (22.6m) | (5.2m) |
Dividends Paid | (23.5m) | |||||
Cash From Financing Activities | (56.7m) | (106.8m) | (67.2m) | (43.6m) | 31.0m | (32.4m) |
Net Change in Cash | (53.0m) | (4.2m) | (5.3m) | (1.7m) | 5.0m | (15.8m) |
Interest Paid | 44.4m | 50.4m | 35.5m | 21.0m | 23.4m | 25.4m |
Income Taxes Paid | (2.7m) | 760.0k | 2.5m | 6.5m | (664.0k) | (3.9m) |
USD | Q2, 2011 |
---|---|
Financial Leverage | 16.7 x |