Manhattan Statements
MA
Manhattan Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
265.32
100
120.04
45.2
145.28
54.8
35.334
13.3
40.266
15.2
77.089
29.1
68.188
25.7
0.6
0
0.314
0.3
69.102
26
16.336
6.2
52.766
19.9
0.849
62.118
254.55
100
119.29
46.9
135.26
53.1
35.01
13.8
41.132
16.2
77.635
30.5
57.63
22.6
—
0
0.996
0.4
58.626
23
4.825
1.9
53.801
21.1
0.861
62.493
238.25
100
106.73
44.8
131.52
55.2
31.327
13.1
39.825
16.7
72.657
30.5
58.865
24.7
5.904
2.5
-5.037
-2.1
59.732
25.1
10.996
4.6
48.736
20.5
0.774
62.929
238.4
100
111.4
46.7
127
53.3
33.1
13.9
39
16.4
73.6
30.9
53.4
22.4
-0.4
-0.2
2.1
0.9
55.2
23.2
5.8
2.4
49.4
20.7
0.79
62.3
231
100
108.8
47.1
122.2
52.9
31.6
13.7
38.8
16.8
71.7
31
50.5
21.9
0.5
0.2
0.5
0.2
51.5
22.3
11.9
5.2
39.6
17.1
0.63
62.4
221
100
103.6
46.9
117.4
53.1
30.8
13.9
38
17.2
70.3
31.8
47.1
21.3
0.8
0.4
-0.7
-0.3
47.2
21.4
8.4
3.8
38.8
17.6
0.62
62.8
198.1
100
90
45.4
108.1
54.6
27.1
13.7
34.8
17.6
63.4
32
44.7
22.6
1
0.5
-0.2
-0.1
45.5
23
7.7
3.9
37.9
19.1
0.6
63.2
198.1
100
96.2
48.6
101.9
51.4
29.4
14.8
34.1
17.2
65.1
32.9
36.8
18.6
1.6
0.8
—
0
38.4
19.4
8.7
4.4
29.7
15
0.47
63.2
191.9
100
88.6
46.2
103.3
53.8
27.9
14.5
36.4
19
66.1
34.4
37.3
19.4
2.1
1.1
0.1
0.05
39.5
20.6
8.7
4.5
30.8
16.1
0.49
63.4
179
100
83.4
46.6
95.5
53.4
27.5
15.4
32.4
18.1
61.6
34.4
34
19
0.7
0.4
—
0
34.7
19.4
4.1
2.3
30.6
17.1
0.48
63.9
171.5
100
81.6
47.6
89.9
52.4
26.8
15.6
34.2
19.9
62.8
36.6
27.1
15.8
0.1
0.06
-0.3
-0.2
26.9
15.7
6.3
3.7
20.6
12
0.32
64.3
169.2
100
71.5
42.3
97.7
57.7
23.4
13.8
30
17.7
55.3
32.7
42.4
25.1
—
0
—
0
42.4
25.1
5.7
3.4
36.7
21.7
0.57
64.2
166.1
100
70.6
42.5
95.5
57.5
23.2
14
30.8
18.5
56.2
33.8
39.4
23.7
—
0
0.3
0.2
39.7
23.9
9.1
5.5
30.6
18.4
0.48
64.3
156.9
100
74.1
47.2
82.8
52.8
24.3
15.5
31
19.8
57.3
36.5
25.4
16.2
—
0
-0.3
-0.2
25.1
16
2.5
1.6
22.6
14.4
0.35
64.5
147.1
100
66.8
45.4
80.3
54.6
20.6
14
29.3
19.9
52.1
35.4
28.2
19.2
0.1
0.07
-0.8
-0.5
27.5
18.7
7
4.8
20.5
13.9
0.32
64.4
149.8
100
65.2
43.5
84.6
56.5
20.5
13.7
26.9
18
49.6
33.1
35
23.4
—
0
-0.9
-0.6
34.1
22.8
9.1
6.1
25
16.7
0.39
64.4
135.6
100
63
46.5
72.6
53.5
19.9
14.7
23.7
17.5
45.9
33.8
26.7
19.7
-0.2
-0.1
—
0
26.5
19.5
7.3
5.4
19.2
14.2
0.3
64.1
153.9
100
74.8
48.6
79.1
51.4
23.3
15.1
29.2
19
54.9
35.7
24.2
15.7
1.4
0.9
—
0
25.6
16.6
3.1
2
22.5
14.6
0.35
64.3
152.9
100
71.9
47
81.1
53
21.8
14.3
31.9
20.9
56
36.6
25.1
16.4
0.4
0.3
-0.6
-0.4
24.9
16.3
8.1
5.3
16.8
11
0.26
65.1
162.3
100
74.4
45.8
87.9
54.2
22.6
13.9
28.4
17.5
52.9
32.6
35
21.6
0.3
0.2
0.5
0.3
35.8
22.1
8.7
5.4
27.1
16.7
0.42
65
154.3
100
71.6
46.4
82.8
53.7
22
14.3
31.3
20.3
55.2
35.8
27.6
17.9
0.4
0.3
-0.5
-0.3
27.5
17.8
6.6
4.3
20.9
13.5
0.32
65.1
148.4
100
67.2
45.3
81.2
54.7
21.2
14.3
29.8
20.1
52.9
35.6
28.3
19.1
0.6
0.4
-1
-0.7
27.9
18.8
6.9
4.6
21
14.2
0.32
65.2
144.4
100
62.8
43.5
81.5
56.4
18.2
12.6
27.1
18.8
47.3
32.8
34.3
23.8
1.1
0.8
-2
-1.4
33.4
23.1
7.2
5
25.9
17.9
0.4
65.6
142.4
100
61.2
43
81.2
57
18.5
13
24.4
17.1
45.1
31.7
36.1
25.4
—
0
1.5
1.1
37.6
26.4
9.2
6.5
28.5
20
0.43
65.9
141.9
100
59.1
41.6
82.8
58.4
18.2
12.8
26.7
18.8
47.1
33.2
35.7
25.2
—
0
1
0.7
36.7
25.9
9
6.3
27.7
19.5
0.42
66.5
130.6
100
57.8
44.3
72.8
55.7
17.1
13.1
25.7
19.7
44.9
34.4
27.8
21.3
0.4
0.3
0.3
0.2
28.6
21.9
6.2
4.7
22.7
17.4
0.33
67.7
144.1
58.7
85.4
14.6
25
41.8
43.6
1.2
-1.8
43
13.6
24.5
0.35
68.9
152.9
63.1
89.8
14.7
21.8
38.8
51
—
0.2
51.3
18.7
32.6
0.47
69.1
154.1
62.3
91.8
14.1
23.1
39.6
52.3
—
-0.1
49.2
18
31.1
0.45
69.4
143.5
61.6
81.9
14.2
23.7
40.2
41.7
—
-0.4
41.3
13.1
28.2
0.4
70.2
147.6
60.9
86.7
13.2
25.9
41.3
45.4
1.2
-0.7
45.8
15.9
29.9
0.42
70.7
152.2
61.7
90.5
13.4
21.2
36.9
53.6
—
0.2
53.8
20.3
33.5
0.47
71.7
154.9
62.5
92.4
13.5
24.4
40.1
52.3
—
0.7
52.9
19.6
33.3
0.46
72.2
149.9
64.8
85
14.7
25
42
43.1
—
0.5
43.6
16.1
27.5
0.38
73
141.4
60.3
81.1
13.5
26
41.6
39.5
1.3
-1.2
39.7
13.3
26.4
0.36
73.7
142.3
58.1
84.2
13.6
25
40.5
43.7
—
0.6
44.3
16.4
27.9
0.38
73.8
139.1
58.8
80.3
13.3
23.8
38.9
41.4
—
0.4
41.7
15.7
26
0.35
74.1
133.5
58.2
75.3
13.6
23.1
38.5
36.9
—
0.3
37.1
13.9
23.2
0.31
74.6
130.4
58.6
71.8
13
28
42.7
29.1
—
0.9
29.9
9.6
20.4
0.27
75.1
125.6
53.9
71.7
12.2
22.3
36.2
35.5
—
-0.1
35.4
13.1
22.3
0.3
75.5
122.5
52.6
70
11.9
24.1
37.4
32.5
—
0.3
32.8
12.2
20.6
0.27
76
113.6
47.6
66
11.8
22.7
35.9
30.1
—
-0.2
29.8
11.1
18.7
0.24
76.8
107.6
49
58.6
11.1
21.3
33.9
24.7
1.2
-1.3
24.5
7.7
16.8
0.22
77.3
107.8
45.1
62.7
10.9
19.6
31.9
30.8
0.6
—
31.3
11.6
19.7
0.25
77.6
102.5
44
58.5
11
19.8
32.3
26.2
1.2
—
27.4
10
17.4
0.22
78
96.6
43
53.6
11.5
20.9
33.9
19.7
0.1
—
19.8
6.5
13.4
0.17
78.7