CONFORMED COPY
--------------------------------------------------------------------------------



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                           ___________________________


                                    FORM 8-K
                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


       Date of report (date of earliest event reported): February 19, 2004


                             MATRIA HEALTHCARE, INC.



       Delaware                 0-20619                  58-2205984
(State of Incorporation)    SEC File Number    (IRS Employer Identification No.)




                               1850 Parkway Place
                               Marietta, GA 30067
          (Address, including zip code, of principal executive offices)

        Registrant's telephone number, including zip code (770) 767-4500

                                 Not applicable
          (Former name or former address, if changed since last report)




Item 7.       Financial Statements, Pro Forma Financial Information and Exhibits

        (c)   Exhibits.

        99.1  Press Release dated February 19, 2004, with respect to Matria's
              financial results for the fourth quarter and year ended December
              31, 2003.

Item 12.       Results of Operations And Financial Condition

     This information  shall not be deemed "filed" for purposes of Section 18 of
the  Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  or
incorporated  by reference in any filing under the  Securities  Act of 1933,  as
amended, or the Exchange Act, except as shall be expressly set forth by specific
reference in such filing.

     On February 19, 2004,  Matria  Healthcare,  Inc.  ("Matria") issued a press
release (the "Press Release") announcing its 2003 consolidated financial results
for the fourth  quarter and year ended  December 31, 2003. The Press Release did
not include certain  financial  statements,  related footnotes and certain other
financial  information  that  will be filed  with the  Securities  and  Exchange
Commission  as part of Matria's  Annual Report on Form 10-K. A copy of the Press
Release is attached hereto as Exhibit 99.1.

     In  addition  to  discussing  Matria's  consolidated  financial  results as
determined  by generally  accepted  accounting  principles  ("GAAP"),  the Press
Release discloses earnings before interest, taxes, depreciation and amortization
("EBITDA"),  a non-GAAP financial measure.  Matria's management considers EBITDA
an  important  indicator of the  operational  strength  and  performance  of its
business.  Management also believes that EBITDA  provides useful  information to
investors,   lenders,   financial   analysts  and  rating  agencies,   who  have
historically  used EBITDA measures,  along with other measures,  to estimate the
value  of  a  company,  to  make  informed  investment  decisions  and  evaluate
performance.  EBITDA  facilitates  comparisons of our results of operations with
those of companies having different capital structures.

     In addition,  this Press  Release  discloses a non-GAAP  financial  measure
referred  to as  "Adjusted  EBITDA,"  which  removes  from EBITDA the effects of
certain  special  items.  Such  special  items,  which are detailed in the Press
Release, occur occasionally in the Company's business, but will vary in size and
frequency.  Management  believes that Adjusted  EBITDA  provides  investors with
useful  information  because the items that are  excluded  relate to events that
resulted  in a  significant  impact  during the periods  indicated  and occur in
varied  amounts and with  unpredictable  frequency.  Matria's  debt  obligations
include  certain  financial  covenants  that include  EBITDA and  adjustments to
EBITDA for special items.

     Additionally,  this Press  Release  discloses  diluted  earnings per common
share excluding special items.  This non-GAAP  financial measure is presented to
remove the effect of certain  special items for the same reasons as reflected in
Adjusted EBITDA.

     The Press Release contains a  reconciliation  of EBITDA and Adjusted EBITDA
to net earnings,  the most  comparable  GAAP measure,  and diluted  earnings per
common share excluding special items to diluted earnings per common share.




                                  SIGNATURE

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.


                                    MATRIA HEALTHCARE, INC.



                                    By: /s/ Parker H. Petit
                                            ---------------
                                            Parker H. Petit
                                            Chairman and Chief Executive Officer

Date:  February 19, 2004




                                  EXHIBIT INDEX


Exhibit
Number       Description of Exhibits


99.1         Press Release, dated February 19, 2004, with respect to Matria's
             financial results for the fourth quarter and year ended December
             31, 2003.