Multiplan Statements
MP
Multiplan 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
233.48
100
61.369
26.3
172.11
73.7
—
0
34.551
14.8
142.33
61
29.774
12.8
-80.319
-34.4
—
0
-604.25
-258.8
-27.519
-11.8
-576.73
-247.02
-0.895
644.68
234.51
100
60.077
25.6
174.43
74.4
—
0
34.857
14.9
141.82
60.5
32.614
13.9
-81.142
-34.6
—
0
-561.66
-239.5
-21.976
-9.4
-539.69
-230.1
-0.835
646.33
244.13
100
60.662
24.8
183.47
75.2
—
0
36.102
14.8
142.7
58.5
40.771
16.7
-79.65
-32.6
—
0
-31.777
-13.02
-0.386
-0.2
-31.391
-12.9
-0.048
648.97
242.8
100
60.9
25.1
181.9
74.9
—
0
36.5
15
142.2
58.6
39.7
16.4
-80.7
-33.2
—
0
-31
-12.8
-6.9
-2.8
-24.1
-9.9
-0.04
646.4
238
100
59
24.8
179
75.2
—
0
32.9
13.8
137.5
57.8
41.5
17.4
-80.9
-34
—
0
-46.2
-19.4
-9.8
-4.1
-36.4
-15.3
-0.06
643.3
236.6
100
54.9
23.2
181.7
76.8
—
0
30.4
12.8
133.8
56.6
47.9
20.2
-81.8
-34.6
—
0
1.9
0.8
1.7
0.7
0.2
0.08
—
640.9
241.1
100
54
22.4
187.1
77.6
—
0
32.5
13.5
135.2
56.1
51.9
21.5
-69
-28.6
—
0
-648
-268.8
2.1
0.9
-650.1
-269.6
-1.02
639.1
250.5
100
53
21.2
197.4
78.8
—
0
31
12.4
133.7
53.4
63.8
25.5
-27.4
-10.9
—
0
9
3.6
-10.7
-4.3
19.7
7.9
0.03
639.9
290.1
100
50
17.2
240.2
82.8
—
0
38.6
13.3
140.9
48.6
99.3
34.2
-77.8
-26.8
—
0
20
6.9
6.5
2.2
13.5
4.7
0.02
640.1
298
100
47.1
15.8
251
84.2
—
0
30
10.1
131.7
44.2
119.2
40
-58.4
-19.6
—
0
58.2
19.5
14.3
4.8
44
14.8
0.07
639
298.3
100
46.6
15.6
251.6
84.3
—
0
39.3
13.2
140.4
47.1
111.3
37.3
-75.1
-25.2
—
0
34.5
11.6
9.6
3.2
24.9
8.3
0.04
641.7
288.2
100
44.6
15.5
243.6
84.5
—
0
36.7
12.7
137.6
47.7
106
36.8
9.1
3.2
—
0
97.8
33.9
19.6
6.8
78.2
27.1
0.12
652.9
276.3
100
44.4
16.1
231.9
83.9
—
0
38.7
14
140.9
51
91
32.9
-145.5
-52.7
—
0
-55.7
-20.2
-8.8
-3.2
-46.9
-17
-0.07
655.6
254.9
100
39.7
15.6
215.1
84.4
—
0
26.8
10.5
127.7
50.1
87.5
34.3
-23.3
-9.1
40.4
15.8
58.9
23.1
13.1
5.1
45.9
18
0.07
655.1
937.8
100
—
0
—
0
—
0
—
0
1 058.9
112.9
-121.1
-12.9
-316.5
-33.7
-300.2
-32.01
-540.6
-57.6
-27
-2.9
-513.6
-54.8
-1.09
470.8
223.5
100
147.9
66.2
75.7
33.9
—
0
173.9
77.8
272.6
122
-197
-88.1
-90
-40.3
—
0
-289.5
-129.5
-1.1
-0.5
-288.4
-129.04
-0.69
415.7
206.9
100
51.9
25.1
155
74.9
—
0
33.7
16.3
132.4
64
22.6
10.9
-86
-41.6
—
0
-65.7
-31.8
-9.5
-4.6
-56.2
-27.2
-0.14
415.7
252
100
44.7
17.7
207.3
82.3
—
0
21.3
8.5
119.3
47.3
88
34.9
-90.9
-36.07
—
0
-3.3
-1.3
-0.7
-0.3
-2.6
-1.03
-0.01
415.7