Biggest changeThree Months Ended (in billions) December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 Commercial Health Plans Medical charges processed $ 18.1 $ 17.9 $ 18.6 $ 19.5 $ 20.0 $ 19.2 $ 19.0 $ 18.5 Potential medical cost savings $ 5.1 $ 5.1 $ 5.4 $ 5.5 $ 5.6 $ 5.3 $ 5.2 $ 5.0 Potential savings as % of charges 28.3 % 28.6 % 29.0 % 28.3 % 27.9 % 27.7 % 27.5 % 27.3 % Payment & Revenue Integrity, Property & Casualty, and Other Medical charges processed $ 20.9 $ 20.8 $ 20.8 $ 18.6 $ 18.3 $ 18.3 $ 17.0 $ 13.9 Potential medical cost savings $ 0.3 $ 0.3 $ 0.3 $ 0.2 $ 0.3 $ 0.3 $ 0.3 $ 0.2 Potential savings as % of charges 1.4 % 1.3 % 1.3 % 1.3 % 1.4 % 1.4 % 1.6 % 1.7 % Total Medical charges processed $ 39.0 $ 38.7 $ 39.4 $ 38.1 $ 38.3 $ 37.5 $ 36.1 $ 32.4 Potential medical cost savings $ 5.4 $ 5.4 $ 5.7 $ 5.8 $ 5.8 $ 5.6 $ 5.5 $ 5.3 Potential savings as % of charges 13.9 % 14.0 % 14.4 % 15.2 % 15.2 % 14.8 % 15.2 % 16.3 % 54 Table of Contents Year Ended December 31, (in billions) 2022 2021 Commercial Health Plans Medical charges processed $ 74.2 $ 76.6 Potential medical cost savings $ 21.2 $ 21.1 Potential savings as % of charges 28.6 % 27.6 % Payment & Revenue Integrity, Property & Casualty, and Other Medical charges processed $ 81.0 $ 67.6 Potential medical cost savings $ 1.1 $ 1.0 Potential savings as % of charges 1.3 % 1.5 % Total Medical charges processed $ 155.2 $ 144.2 Potential medical cost savings $ 22.3 $ 22.1 Potential savings as % of charges 14.3 % 15.4 % Medical charges processed represent the aggregate dollar amount of claims processed by our cost management and payment accuracy solutions in the period presented.
Biggest changeYear Ended December 31, (in billions) 2023 2022 Commercial Health Plans Medical charges processed $ 75.1 $ 74.2 Potential medical cost savings $ 21.7 $ 21.2 Potential savings as % of charges 28.9 % 28.6 % Payment & Revenue Integrity, Property & Casualty, and Other Medical charges processed $ 93.6 $ 81.0 Potential medical cost savings $ 1.3 $ 1.1 Potential savings as % of charges 1.3 % 1.3 % Total Medical charges processed $ 168.6 $ 155.2 Potential medical cost savings $ 22.9 $ 22.3 Potential savings as % of charges 13.6 % 14.3 % Medical charges processed represent the aggregate dollar amount of claims processed by our cost management and payment and revenue integrity solutions in the period presented.
The dollar amount of the claim for purposes of this calculation is the dollar amount of the claim prior to any reductions that may be made as a result of the claim being processed by our solutions.
The dollar amount of the claim for the purposes of this calculation is the dollar amount of the claim prior to any reductions that may be made as a result of the claim being processed by our solutions.
(Gain) Loss on Extinguishment of Debt The Company recognizes a loss (gain) on extinguishment of debt for the difference between the net carrying amount of the extinguished debt immediately before the refinancing and the fair value of the new debt instruments, and fees associated with the issuance of the new debt under the refinancing.
(Gain) Loss on Extinguishment of Debt The Company recognizes a (gain) loss on extinguishment of debt for the difference between the net carrying amount of the extinguished debt immediately before the refinancing and the fair value of the new debt instruments, and fees associated with the issuance of the new debt under the refinancing.
Components of Results of Operations Revenues We generate revenues from several sources including: (i) Network-Based Services that process claims at a discount compared to billed fee-for-service rates and by using an extensive network, (ii) Analytics-Based Services that use our leading and proprietary information technology platform to offer customers solutions to reduce medical costs, and (iii) Payment and 55 Table of Contents Revenue Integrity Services that use data, technology, and clinical expertise to identify improper, unnecessary and excessive charges.
Table of Contents Components of Results of Operations Revenues We generate revenues from several sources including: (i) Network-Based Services that process claims at a discount compared to billed fee-for-service rates and by using an extensive network, (ii) Analytics-Based Services that use our leading and proprietary information technology platform to offer customers solutions to reduce medical costs, and (iii) Payment and Revenue Integrity Services that use data, technology, and clinical expertise to identify improper, unnecessary and excessive charges.
Our effective tax rate for the year ended December 31, 2022 differed from the statutory rate primarily due to non-deductible stock-based compensation expense, non-deductible mark-to-market liability, non-deductible intangible asset impairment charge, limitations on executive compensation, changes in the Company’s deferred state tax rate due to previous acquisitions, tax credits, operations and state tax expense.
Our effective tax rate for the year ended December 31, 2022 differed from the statutory rate primarily due to non-deductible stock-based compensation expense, non-deductible mark-to-market liability, non-deductible intangible impairment charge, limitations on executive compensation, changes in the Company's deferred state tax rate due to previous acquisitions, tax credits, operations, and state tax expense.
The 5.50% Senior Secured Notes are guaranteed and secured as described below under "—Guarantees and Security." During November and December of 2022, the Company repurchased and cancelled $136.2 million of the 5.750% Notes, resulting in the recognition of a gain on debt extinguishment of $34.6 million in the year ended December 31, 2022.
The 5.50% Senior Secured Notes are guaranteed and secured as described below under "—Guarantees and Security." During the year ended December 31, 2022, the Company repurchased and cancelled $136.2 million of the 5.750% Notes, resulting in the recognition of a gain on debt extinguishment of $34.6 million in the year ended December 31, 2022.
The results described below are not necessarily indicative of the results to be expected in any future periods. Company Overview MultiPlan is a leading provider of data analytics and technology-enabled solutions designed to bring affordability, efficiency and fairness to the U.S. healthcare industry.
The results described below are not necessarily indicative of the results to be expected in any future periods. Company Overview MultiPlan is a market leading provider of data analytics and technology-enabled solutions designed to bring affordability, efficiency and fairness to the U.S. healthcare industry.
Amortization of Intangible Assets Amortization of intangible assets includes amortization of the value of our customer relationships, provider network, technology, and trademarks which were identified in valuing the intangible assets in connection with the June 6, 2016 acquisition by H&F and its affiliates, as well as recent acquisitions of HST and DHP by the Company.
Amortization of Intangible Assets Amortization of intangible assets includes amortization of the value of our customer relationships, provider network, technology, and trademarks which were identified in valuing the intangible assets in connection with the June 6, 2016 acquisition by H&F and its affiliates, as well as recent acquisitions of BST, HST and DHP by the Company.
Factors Affecting Our Results of Operations 52 Table of Contents Medical Cost Savings Our business and revenues are driven by the ability to lower medical costs through claims savings for our customers. The volume of medical charges associated with those claims is a primary driver of our ability to generate claim savings.
Table of Contents Factors Affecting Our Results of Operations Medical Cost Savings Our business and revenues are driven by the ability to lower medical costs through claims savings for our customers. The volume of medical charges associated with those claims is a primary driver of our ability to generate claim savings.
Debt Refinancings, Repayments and Repricing On August 24, 2021, MPH issued new senior secured credit facilities composed of $1,325.0 million of Term Loan B and $450.0 million of a Revolver B, and $1,050.0 million in aggregate principal amount of 5.50% Senior Secured Notes.
Debt Refinancings and Repricing On August 24, 2021, MPH issued new senior secured credit facilities composed of $1,325.0 million of Term Loan B and $450.0 million of a Revolver B, and $1,050.0 million in aggregate principal amount of 5.50% Senior Secured Notes.
Services included in this category are as follows: ◦ Network-Based Services ▪ Commercial health primary networks ▪ Commercial health complementary networks ◦ Analytics-Based Services (All Analytics-Based Services are included in this category) ▪ Reference-Based Pricing ▪ Value-Driven Health Plan Services ▪ Financial Negotiation ▪ Surprise Billing Services ◦ Payment and Revenue Integrity Services ▪ Clinical Negotiations • Payment & Revenue Integrity Services, Property & Casualty, and Other .
Services included in this category are as follows: ◦ Network-Based Services ▪ Commercial health primary networks ▪ Commercial health complementary networks ◦ Analytics-Based Services (Analytics-Based Services are included in this category) ▪ Reference-Based Pricing ▪ Value-Driven Health Plan Services ▪ Financial Negotiation ▪ Surprise Billing Services ◦ Payment and Revenue Integrity Services ▪ Clinical Negotiations • Payment & Revenue Integrity Services, Property & Casualty, and Other .
Additional growth in healthcare costs are driven by availability of new medical technologies, therapies, and modalities. As expenditures continue to rise, stakeholders and especially Payors, are becoming increasingly focused on solutions that reduce medical costs and improve payment accuracy.
Additional growth in healthcare costs is driven by availability of new medical technologies, therapies, and modalities. As expenditures continue to rise, stakeholders and especially Payors, are becoming increasingly focused on solutions that reduce medical costs and improve payment accuracy.
The Revolver Ratio is such that, if, as of the last day of any fiscal quarter of MPH, the aggregate amount of loans under the revolving credit facility, letters of credit issued under the revolving credit facility (to the extent not cash collateralized or backstopped or, in the aggregate, in excess of $10.0 million) and swingline loans are outstanding and/or issued in an aggregate amount greater than 35% of the total commitments in respect of the revolving credit facility at such time, the revolving credit facility will require MPH to maintain a maximum first lien secured leverage ratio of 6.75 to 1.00.
The Revolver Ratio is such that, if, as of the last day of any fiscal quarter of MPH, the aggregate amount of loans under the revolving credit facility, letters of credit issued under the revolving credit facility (to the extent not cash collateralized or backstopped or, in the aggregate, in excess of $10.0 million) and swingline loans are outstanding and/or issued in an aggregate amount greater than 35% of the total commitments in respect of the revolving credit facility at such time, the revolving credit Table of Contents facility will require MPH to maintain a maximum first lien secured leverage ratio of 6.75 to 1.00.
(Gain) Loss on Investments (Gain) loss on investments consists of the changes in the fair value of the Company's investments. 56 Table of Contents Gain on change in fair value of Private Placement Warrants and Unvested Founder Shares The Company re-measures, at each reporting period, the fair value of the Private Placement Warrants and Unvested Founder Shares.
Table of Contents (Gain) Loss on Investments (Gain) loss on investments consists of the changes in the fair value of the Company's investments. Gain on change in fair value of Private Placement Warrants and Unvested Founder Shares The Company re-measures, at each reporting period, the fair value of the Private Placement Warrants and Unvested Founder Shares.
These covenants limit our and/or certain of our subsidiaries' ability to, among other things: • incur additional indebtedness or issue disqualified or preferred stock; • pay certain dividends or make certain distributions on capital stock or repurchase or redeem capital stock; • make certain loans, investments or other restricted payments; • transfer or sell certain assets; • incur certain liens; • place restrictions on the ability of its subsidiaries to pay dividends or make other payments to us; • guarantee indebtedness or incur other contingent obligations; • prepay junior debt and make certain investments; 66 Table of Contents • consummate any merger, consolidation or amalgamation, or liquidate, wind up or dissolve itself (or suffer any liquidation or dissolution), or dispose of all or substantially all of its business units, assets or other properties; and • engage in transactions with our affiliates.
These covenants limit our and/or certain of our subsidiaries' ability to, among other things: • incur additional indebtedness or issue disqualified or preferred stock; • pay certain dividends or make certain distributions on capital stock or repurchase or redeem capital stock; • make certain loans, investments or other restricted payments; • transfer or sell certain assets; • incur certain liens; • place restrictions on the ability of its subsidiaries to pay dividends or make other payments to us; • guarantee indebtedness or incur other contingent obligations; • prepay junior debt and make certain investments; • consummate any merger, consolidation or amalgamation, or liquidate, wind up or dissolve itself (or suffer any liquidation or dissolution), or dispose of all or substantially all of its business units, assets or other properties; and • engage in transactions with our affiliates.
We determine the fair value of Employee NQSOs with an exercise price equal to the price of the Company's Class A common stock on the grant date ("at-the-money") using a Black-Scholes option pricing model while taking into consideration the price of the Company's Class A common stock, vesting conditions, and the expected term obtained using the simplified method of averaging the vesting term and the original contractual term of the options.
We determine the fair value of Employee NQSOs with an exercise price equal to the price of the Company's Class A common stock on the grant date ("at-the-money") using a Black-Scholes option pricing model while taking into consideration the price of the Company's Class A common stock, vesting conditions, and the expected term obtained using Table of Contents the simplified method of averaging the vesting term and the original contractual term of the options.
Depreciation Expense The increase in depreciation expense for the year ended December 31, 2022 as compared to the year ended December 31, 2021 was due to purchases of property and equipment, including internally generated capitalized software in the years ended December 31, 2022 and 2021, partially offset by assets that were written-off or became fully depreciated in the period.
Depreciation Expense The increase in depreciation expense for the year ended December 31, 2023 as compared to the year ended December 31, 2022 was due to purchases of property and equipment, including internally generated capitalized software in the years ended December 31, 2023 and 2022, partially offset by assets that were written-off or became fully depreciated in the period.
Adjusted EPS is used in reporting to our Board and executive management and as a component of the measurement of our performance. We believe that this measure provides useful information to investors because it is the profitability measure we use to evaluate earnings performance on a comparable year-to-year basis.
Table of Contents Adjusted EPS is used in reporting to our Board and executive management and as a component of the measurement of our performance. We believe that this measure provides useful information to investors because it is the profitability measure we use to evaluate earnings performance on a comparable year-to-year basis.
Interest on Term Loan B and Revolver B is calculated, at MPH's option, as (a) LIBOR (or, with respect to the term loan facility only, 0.50%, if higher), plus the applicable margin, or (b) the highest rate of (1) the prime rate, (2) the federal funds effective rate, plus 0.50%, (3) the LIBOR for an interest period of one month, plus 1.00% and (4) 0.50% for Term Loan B and 1.00% for Revolver B, in each case, plus an applicable margin of 4.25% for Term Loan B and between 3.50% and 4.00% for Revolver B, depending on MPH's first lien debt to consolidated EBITDA ratio.
Interest on Term Loan B and Revolver B is calculated, at MPH's option, as (a) Term SOFR (or, with respect to the term loan facility only, 0.50%, if higher), plus the applicable SOFR adjustment, plus the applicable margin, or (b) the highest rate of (1) the prime rate, (2) the federal funds effective rate, plus 0.50%, (3) the Term SOFR for an interest period of one month, plus the applicable SOFR adjustment, plus 1.00% and (4) 0.50% for Term Loan B and 1.00% for Revolver B, in each case, plus an applicable margin of 4.25% for Term Loan B and between 3.50% and 4.00% for Revolver B, depending on MPH's first lien debt to consolidated EBITDA ratio.
Adjusted EPS is defined as net (loss) income adjusted for amortization of intangible assets, stock-based compensation, transaction related expenses, (gain) loss on debt extinguishment, (gain) loss on investments, other expense, gain on change in fair value of Private Placement Warrants and 57 Table of Contents Unvested Founder Shares, loss on impairment of goodwill and intangible assets and tax effect of adjustments to arrive at Adjusted net income divided by our basic weighted average number of shares outstanding.
Adjusted EPS is defined as net (loss) income adjusted for amortization of intangible assets, stock-based compensation, transaction related expenses, (gain) loss on debt extinguishment, (gain) loss on investments, other expense, gain on change in fair value of Private Placement Warrants and Unvested Founder Shares, loss on impairment of goodwill and intangible assets and tax effect of adjustments to arrive at Adjusted net income divided by our basic weighted average number of shares outstanding.
See Note 2 Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements for additional information. Goodwill Goodwill is calculated as the excess of the purchase price in an acquisition over the fair value of identifiable net assets acquired.
See Note 2 Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements for additional information. Table of Contents Goodwill Goodwill is calculated as the excess of the purchase price in an acquisition over the fair value of identifiable net assets acquired.
The loss of the business of one or more of our larger customers could have a material adverse effect on our results of operations. Recent Accounting Pronouncements See Note 3 New Accounting Pronouncements of the Notes to Consolidated Financial Statements for additional information. Quantitative and Qualitative Disclosure About Market Risk 70 Table of Contents See Item 7A.
The loss of the business of one or more of our larger customers could have a material adverse effect on our results of operations. Recent Accounting Pronouncements See Note 3 New Accounting Pronouncements of the Notes to Consolidated Financial Statements for additional information. Quantitative and Qualitative Disclosure About Market Risk See Item 7A.
For the year ended December 31, 2021 as compared to the year ended December 31, 2020 For a discussion comparing our cash flows from operating activities, investing activities, and financing activities from the year ended December 31, 2021 with the year ended December 31, 2020, refer to Part II, Item 7.
For the year ended December 31, 2022 as compared to the year ended December 31, 2021 For a discussion comparing our cash flows from operating activities, investing activities, and financing activities from the year ended December 31, 2022 with the year ended December 31, 2021, refer to Part II, Item 7.
If the future financial performance falls below our expectations or there are unfavorable revisions to 68 Table of Contents significant assumptions, or if our market capitalization significantly declines, we may need to record an additional non-cash loss on impairment of goodwill and intangible assets charge in a future period.
If the future financial performance falls below our expectations or there are unfavorable revisions to significant assumptions, or if our market capitalization significantly declines, we may need to record an additional non-cash loss on impairment of goodwill and intangible assets charge in a future period.
MPH used 65 Table of Contents the net proceeds from Term Loan B, issued with a discount of 1.00%, and the 5.50% Senior Secured Notes to repay all of the outstanding balance of its Term Loan G of $2,341.0 million, and pay fees and expenses in connection therewith.
MPH used the net proceeds from Term Loan B, issued with a discount of 1.00%, and the 5.50% Senior Secured Notes to repay all of the outstanding balance of its Term Loan G of $2,341.0 million, and pay fees and expenses in connection therewith.
The transaction-related expenses have been expensed as incurred and are included in general and administrative expenses in the accompanying consolidated statements of (loss) income and comprehensive (loss) income.
The transaction-related expenses have been expensed as incurred and are Table of Contents included in general and administrative expenses in the accompanying consolidated statements of (loss) income and comprehensive (loss) income.
These credits are the result of Payors not 67 Table of Contents utilizing the discounts that were initially calculated, or differences between our estimates of savings achieved for a customer and the amounts self-reported in the following month by that same customer.
These credits are the result of Payors not utilizing the discounts that were initially calculated, or differences between our estimates of savings achieved for a customer and the amounts self-reported in the following month by that same customer.
Each Private Placement Warrant and Unvested Founder Share is initially recorded at fair value on the date of consummation of the Transactions using an option pricing model, and it is re-measured to fair value at each 69 Table of Contents subsequent reporting date.
Each Private Placement Warrant and Unvested Founder Share is initially recorded at fair value on the date of consummation of the Transactions using an option pricing model, and it is re-measured to fair value at each subsequent reporting date.
Loss (gain) on extinguishment of debt In the year ended December 31, 2022, the Company repurchased in the open market and cancelled $136.2 million of the 5.750% Notes, resulting in the recognition of a gain on extinguishment of debt of $34.6 million, representing the difference between the purchase price including associated fees and the net carrying value.
In the year ended December 31, 2022, the Company repurchased in the open market and cancelled $136.2 million of the 5.750% Notes, resulting in the recognition of a gain on extinguishment of debt of $34.6 million, representing the difference between the purchase price including associated fees and the net carrying amount of the extinguished debt.
The interest rate on the 5.750% Notes is fixed at 5.750%, and is payable semi-annually on May 1 and November 1 of each year. On August 24, 2021 MPH issued $1,050.0 million in aggregate principal amount of 5.50% Senior Secured Notes with a maturation date of September 1, 2028.
On August 24, 2021 MPH issued $1,050.0 million in aggregate principal amount of 5.50% Senior Secured Notes with a maturation date of September 1, 2028. The interest rate on the 5.50% Senior Secured Notes is fixed at 5.50% and is payable semi-annually on March 1 and September 1 of each year.
These claims are pre-payment in nature, generate savings through repricing, and are characterized by a higher percentage of potential medical cost savings as a percentage of medical charges processed. For the year ended December 31, 2022, this category represented approximately 92% of our revenues.
These claims are pre-payment in nature, generate savings through repricing, and are characterized by a higher percentage of potential medical cost savings as a percentage of medical charges processed. For the year ended December 31, 2023, this category represented approximately 89% of our revenues.
GDP in 2022, to represent 19.6% of GDP by 2030, representing a compound annual growth rate of 5.2%. There are a multitude of factors driving this expected growth, including recent regulations and ongoing secular trends, such as the aging population and other demographic factors, which are driving expanded healthcare coverage and increased utilization in the long-term.
GDP in 2023, to represent 19.6% of GDP by 2031, representing a compound annual growth rate of 5.5%. There are a multitude of factors driving this expected growth, including recent regulations and ongoing secular trends, such as the aging population and other demographic factors, which are driving expanded healthcare coverage and increased utilization in the long-term.
See Note 15 Stock-Based Compensation of the Notes to Consolidated Financial Statements for additional information. Private Placement Warrants and Unvested Founder Shares The Company classifies the Private Placement Warrants and Unvested Founder Shares as a long-term liability on its consolidated balance sheets.
The Company recognizes forfeitures as they occur. See Note 15 Stock-Based Compensation of the Notes to Consolidated Financial Statements for additional information. Private Placement Warrants and Unvested Founder Shares The Company classifies the Private Placement Warrants and Unvested Founder Shares as a long-term liability on its consolidated balance sheets.
After the consummation of the Transactions The fair value of the awards under the 2020 Omnibus Incentive Plan is measured on the grant date. We determine the fair value of the Employee RS, Employee RSUs and Director RSUs with time based vesting using the value on our common stock on the date of the grant.
Stock-Based Compensation The fair value of the awards under the 2020 Omnibus Incentive Plan is measured on the grant date. We determine the fair value of the Employee RS, Employee RSUs and Director RSUs with time-based vesting using the value on our common stock on the date of the grant.
The following table shows the significant assumptions in the development of the fair value of the Private Placement Warrants and the Unvested Founder Shares: Year Ended December 31, Significant Unobservable Inputs 2022 2021 Stock price $ 1.15 $ 4.43 Strike price $ 11.50 $ 11.50 Remaining life (in years) 2.75 3.75 Volatility 72.7 % 79.0 % Risk-free interest rate 4.3 % 1.1 % Expected dividend yield — % — % Income Taxes The Company accounts for income taxes using the asset and liability method.
The following table shows the significant assumptions in the development of the fair value of the Private Placement Warrants and the Unvested Founder Shares: Year Ended December 31, Significant Unobservable Inputs 2023 2022 Stock price $ 1.44 $ 1.15 Strike price $ 11.50 $ 11.50 Remaining life (in years) 1.75 2.75 Volatility 64.1 % 72.7 % Risk-free interest rate 4.4 % 4.3 % Expected dividend yield — % — % Income Taxes Table of Contents The Company accounts for income taxes using the asset and liability method.
Potential medical cost savings represent the aggregate amount of potential savings in dollars identified by our cost management and payment accuracy solutions in the period presented.
Potential medical cost savings represent the aggregate amount of potential savings in dollars identified by our cost management and payment and revenue integrity solutions in the period presented.
Results of Operations for the Years Ended December 31, 2021 and December 31, 2020 For a discussion comparing our consolidated operating results from the year ended December 31, 2021 with the year ended December 31, 2020, refer to Part II, Item 7.
Table of Contents Results of Operations for the Years Ended December 31, 2022 and December 31, 2021 For a discussion comparing our consolidated operating results from the year ended December 31, 2022 with the year ended December 31, 2021, refer to Part II, Item 7.
Interest on the senior secured credit facilities is calculated, at MPH's option, as (a) LIBOR (or, with respect to the term loan facility only, 0.50%, whichever is higher), plus the applicable margin, or (b) the highest rate of (1) prime rate, (2) the federal funds effective rate, plus 0.50%, (3) the LIBOR for an interest period of one month, plus 1.00% and (4) 0.50% for Term Loan B and 1.00% for Revolver B, in each case, plus an applicable margin of 4.25% for Term Loan B and between 3.50% and 4.00% for Revolver B, depending on MPH's first lien debt to consolidated EBITDA ratio.
Interest on Term Loan B and Revolver B is calculated, at MPH's option, as (a) Term SOFR (or, with respect to the term loan facility only, 0.50%, if higher), plus the applicable SOFR adjustment, plus the applicable margin, or (b) the highest rate of (1) the prime rate, (2) the federal funds effective rate, plus 0.50%, (3) the Term SOFR for an interest period of one month, plus the applicable SOFR adjustment, plus 1.00% and (4) 0.50% for Term Loan B and 1.00% for Revolver B, in each case, plus an applicable margin of 4.25% for Term Loan B and between 3.50% and 4.00% for Revolver B, depending on MPH's first lien debt to consolidated EBITDA ratio.
Payors typically compensate us through either a PSAV achieved or a PEPM rate. Approximately 92% of revenues for the year ended December 31, 2022 were based on a PSAV achieved rate.
Payors typically compensate us through either a PSAV achieved or a PEPM rate. Approximately 90% of revenues for the year ended December 31, 2023 were based on a PSAV achieved rate.
Amortization of Intangible Assets The increase in the amortization of intangible assets for the year ended December 31, 2022 as compared to the year ended December 31, 2021 was primarily due to the acquisitions of HST and DHP. This expense represents the amortization of intangible assets, as explained above and in the Notes to Consolidated Financial Statements.
Amortization of Intangible Assets The increase in the amortization of intangible assets for the year ended December 31, 2023, as compared to the year ended December 31, 2022 was primarily due to the acquisitions of BST. This expense represents the amortization of intangible assets, as explained above and in the Notes to Consolidated Financial Statements.
"Management’s Discussion and Analysis of Financial Condition and Results of Operations – Cash Flow Summary – For the year ended December 31, 2021 as compared to the year ended December 31, 2020" in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the Commission on February 25, 2022.
"Management’s Discussion and Analysis of Financial Condition and Results of Operations – Cash Flow Summary – For the year ended December 31, 2022 as compared to the year ended December 31, 2021" in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the Commission on March 1, 2023.
As of December 31, 2022, we have three letters of credit totaling $1.8 million of utilization against the revolving credit facility. The three letters of credit are used to satisfy real estate lease agreements for three of our offices in lieu of security deposits.
As of December 31, 2023, we have four letters of credit totaling $7.9 million of utilization against the revolving credit facility. Three letters of credit are used to satisfy real estate lease agreements for three of our offices in lieu of security deposits in the amount of $1.8 million as of December 31, 2023 and 2022.
Our consolidated first lien debt to consolidated EBITDA ratio was 2.64 times and 2.61 times as of December 31, 2022 and 2021, respectively. As of December 31, 2022 and 2021 we were in compliance with all of the debt covenants.
Our consolidated first lien debt to consolidated EBITDA ratio was 3.70 times and 2.64 times as of December 31, 2023 and 2022, respectively. As of December 31, 2023 and 2022 we were in compliance with all of the debt covenants.
Business Model Our business model avoids reimbursement, underwriting and malpractice risk and exposure. We do not provide or manage healthcare services or provide medical care. This reduces our exposure to state and federal regulations that are imposed on insurers and medical services providers. Healthcare Industry Exposure According to CMS, healthcare expenditures will grow from $4.5 trillion, or 18.2% of U.S.
Healthcare Industry Exposure Our business avoids reimbursement and malpractice risk and exposure. We do not provide or manage healthcare services or provide medical care. This reduces our exposure to state and federal regulations that are imposed on insurers and medical services providers. According to CMS, healthcare expenditures will grow from $4.7 trillion, or 17.6% of U.S.
"Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations for the Years Ended December 31, 2021 and December 31, 2020" in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the Commission on February 25, 2022.
"Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations for the Years Ended December 31, 2022 and December 31, 2021" in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the Commission on March 1, 2023.
Our effective tax rate for the year ended December 31, 2021 differed from the statutory rate primarily due to non-deductible stock-based compensation expense, non-deductible mark-to-market liability, limitations on executive compensation, changes in the Company's deferred state tax rate due to operations, and state tax expense.
Our effective tax rate for the year ended December 31, 2023 differed from the statutory rate primarily due to non-deductible stock-based compensation expense, non-deductible mark-to-market liability, limitations on executive compensation, non-deductible transaction costs, changes in the Company's deferred state tax rate due to the BST acquisition and client operations, tax credits, operations and state tax expense.
Liquidity and Capital Resources As of December 31, 2022, we had cash and cash equivalents of $340.6 million, which includes restricted cash of $6.5 million, and $448.2 million of loan availability under the revolving credit facility. On August 24, 2021, the maturity of the revolving credit facility was extended from June 7, 2023 to August 24, 2026.
Liquidity and Capital Resources As of December 31, 2023, we had cash and cash equivalents of $81.5 million, which includes restricted cash of $9.9 million, and $442.1 million of loan availability under the revolving credit facility. On August 24, 2021, the maturity of the revolving credit facility was extended from June 7, 2023 to August 24, 2026.
As of December 31, 2022 , our total debt had an annualized weighted average cash interest rate of 6.67%. .
As of December 31, 2023 , our total debt had an annualized weighted average cash interest rate of 6.83%.
The goodwill arose from the acquisition of the Company in 2016 by Holdings, the HST acquisition in 2020 and the DHP acquisition in 2021. The carrying value of goodwill was $3,705.2 million and $4,363.1 million as of December 31, 2022 and 2021, respectively.
The goodwill arose from the acquisition of the Company in 2016 by Holdings, the HST acquisition in 2020, the DHP acquisition in 2021 and the BST acquisition in 2023. The carrying value of goodwill was $3,829.0 million and $3,705.2 million as of December 31, 2023 and 2022, respectively.
For the years ended December 31, 2022, 2021, and 2020, the change in fair value of Private Placement Warrants and Unvested Founder Shares, and stock-based compensation are recorded in the parent company MultiPlan Corporation and not in the MPH operating company and therefore represent differences between MultiPlan Corporation and MPH.
For the years ended December 31, 2023 and December 31, 2022, the change in fair value of Private Placement Warrants and Unvested Founder Shares, and stock-based compensation (excluding the employee stock purchase plan) are recorded in the Table of Contents parent company MultiPlan Corporation and not in the MPH operating company and therefore represent differences between MultiPlan Corporation and MPH.
The change in methodology groups our claims charges into two categories that correspond to differing characteristics of identified savings performance: • Commercial Health Plans . This category primarily represents our Network-Based Services and Analytics-Based Services claims.
We group our claims charges into two categories that correspond to differing characteristics of identified savings performance: • Commercial Health Plans . This category primarily represents our Network-Based Services and Analytics-Based Services claims.
Change in fair value of Private Placement Warrants and Unvested Founder Shares The Company measures at each reporting period the fair values of the Private Placement Warrants and Unvested Founder Shares. For the year ended December 31, 2022, the fair values of the Private Placement Warrants and the Unvested Founder Shares decreased by $67.1 million and $32.6 million, respectively.
Change in fair value of Private Placement Warrants and Unvested Founder Shares The Company measures at each reporting period the fair values of the Private Placement Warrants and Unvested Founder Shares. For the year ended December 31, 2023, the fair values of the Private Placement Warrants and the Unvested Founder Shares decreased by $1.2 million and $0.8 million, respectively.
Although the end beneficiary of our services are employers and other plan sponsors and their health plan members, our direct customers are typically health plan administrators ("Payors") who go out to market with our services.
Although the end beneficiary of our services are employers and other plan sponsors and their health plan members, our direct customers are typically Payors, including ASOs and third-party administrators ("TPAs"), who go to market with our services to those end customers.
Our annualized weighted average cash interest rate increased by 2.03% across our total debt in the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Our annualized weighted average cash interest rate increased by 0.16% across our total debt in the year ended December 31, 2023 , as compared to the year ended December 31, 2022 .
For the years ended December 31, 2022, 2021 and 2020 interest expense for MultiPlan Corporation was $81.9 million, $82.1 million, and $107.2 million higher than interest expense, respectively, for MPH due to interest expense incurred by MultiPlan Corporation on the Senior Convertible Notes (issued on October 8, 2020) and Senior PIK Notes (redeemed October 8, 2020) including amortization of discount on Senior PIK Notes, net of debt issue costs.
For the years ended December 31, 2023 and December 31, 2022 interest expense for MultiPlan Corporation was higher than interest expense for MPH by $82.5 million and $81.9 million, respectively, due to interest expense incurred by MultiPlan Corporation on the Senior Convertible Notes (issued on October 8, 2020), net of debt issue costs.
For the year ended December 31, 2022, this category represented approximately 8% of our revenues.
For the year ended December 31, 2023, this category represented approximately 10% of our revenues.
Stock-Based Compensation Since the consummation of the Transactions, the Company has operated under the 2020 Omnibus Incentive Plan effective October 8, 2020. To date, awards granted under the 2020 Omnibus Incentive Plan have been in the form of Employee RS, Employee RSUs, Fixed Value RSUs, Employee NQSOs and Director RSUs.
Stock-Based Compensation The Company has operated under the 2020 Omnibus Incentive Plan effective October 8, 2020. To date, awards granted under the 2020 Omnibus Incentive Plan have been in the form of Employee RS, Employee RSUs, Fixed Value RSUs, Employee NQSOs and Director RSUs. Stock-based compensation is measured at the grant date based on the fair value of the award.
Customer Concentration Three customers individually accounted for 32%, 20% and 10% of revenues for the year ended December 31, 2022 and 34%, 19% and 10% of revenues for the year ended December 31, 2021 and 35%, 20% and 9% of revenues for the year ended December 31, 2020.
Customer Concentration Three customers individually accounted for 25%, 22% and 8% of revenues for the year ended December 31, 2023, three customers individually accounted for 32%, 20% and 10% of revenues for the year ended December 31, 2022 and three customers individually accounted for 34%, 19% and 10% for the year ended December 31, 2021.
The following table presents a reconciliation of net (loss) income to EBITDA and Adjusted EBITDA for the periods presented: Year Ended December 31, (in thousands) 2022 2021 2020 Net (loss) income $ (572,912) $ 102,080 $ (520,564) Adjustments: Interest expense 303,401 267,475 335,638 Interest income (3,500) (30) (288) Income tax provision (benefit) 12,169 33,373 (26,343) Depreciation 68,756 64,885 60,577 Amortization of intangible assets 340,536 340,210 334,697 Non-income taxes 1,653 1,698 3,221 EBITDA $ 150,103 $ 809,691 $ 186,938 Adjustments: Other expenses, net (1) 4,477 8,295 1,095 Integration expenses 4,055 9,460 801 Change in fair value of Private Placement Warrants and Unvested Founder Shares (67,050) (32,596) (35,422) Transaction-related expenses 34,693 9,647 31,689 (Gain) loss on investments (289) (25) 12,165 (Gain) loss on extinguishment of debt (34,551) 15,843 102,993 Loss on impairment of goodwill and intangible assets 662,221 — — Stock-based compensation 15,083 18,010 406,054 Adjusted EBITDA $ 768,742 $ 838,325 $ 706,313 (1) "Other expenses, net" represents miscellaneous non-recurring income, miscellaneous non-recurring expenses, gain or loss on disposal of assets, impairment of other assets, gain or loss on disposal of leases, tax penalties, and non-integration related severance costs. ____________________ Material differences between MultiPlan Corporation and MPH for the years ended December 31, 2022 and 2021 include differences in interest expense, change in fair value of Private Placement Warrants and Unvested Founder Shares, stock-based compensation, and net insurance premiums associated with our captive insurance company, which are eliminated in the consolidated financial reporting of MultiPlan Corporation.
The following table presents a reconciliation of net (loss) income to EBITDA and Adjusted EBITDA for the periods presented: Year Ended December 31, (in thousands) 2023 2022 2021 Net (loss) income $ (91,697) $ (572,912) $ 102,080 Adjustments: Interest expense 333,208 303,401 267,475 Interest income (8,233) (3,500) (30) Income tax provision (benefit) (15,363) 12,169 33,373 Depreciation 77,323 68,756 64,885 Amortization of intangible assets 342,694 340,536 340,210 Non-income taxes 2,283 1,653 1,698 EBITDA $ 640,215 $ 150,103 $ 809,691 Adjustments: Other expenses, net (1) 4,323 4,477 8,295 Integration expenses 3,358 4,055 9,460 Change in fair value of Private Placement Warrants and Unvested Founder Shares (1,965) (67,050) (32,596) Transaction-related expenses 8,064 34,693 9,647 Gain on investments — (289) (25) (Gain) loss on extinguishment of debt (53,968) (34,551) 15,843 Loss on impairment of goodwill and intangible assets — 662,221 — Stock-based compensation 18,018 15,083 18,010 Adjusted EBITDA $ 618,045 $ 768,742 $ 838,325 (1) "Other expenses, net" represents miscellaneous non-recurring income, miscellaneous non-recurring expenses, gain or loss on disposal of assets, impairment of other assets, gain or loss on disposal of leases, tax penalties, and non-integration related severance costs. ____________________ Material differences in Adjusted EBITDA between MultiPlan Corporation and MPH for the years ended December 31, 2023 and December 31, 2022 include differences in interest expense, change in fair value of Private Placement Warrants and Unvested Founder Shares, stock-based compensation, gain on retirement of debt, and Adjusted EBITDA associated with our captive insurance company, in which revenues and expenses are eliminated in the consolidated financial reporting of MultiPlan Corporation.
Services included in this category are as follows: ◦ Payment and Revenue Integrity Services ▪ Pre-Payment Clinical Reviews ▪ Coordination of Benefits and Subrogation Services ▪ Data Mining ▪ Revenue Integrity Services ◦ Network-Based Services ▪ Property & Casualty Network Services (pre-payment) ▪ Other network services Additional changes to the reporting are as follows: 53 Table of Contents • DHP claims that were previously excluded from our reporting of medical charges processed and potential medical cost savings are included in the data presented below since the date of acquisition of February 26, 2021. • Medical charges processed and potential medical cost savings are reported based on closed claims date, such that the reported claims are claims that have closed during the period presented, which more closely aligns with our receipt of revenue during that period.
Services included in this category are as follows: ◦ Payment and Revenue Integrity Services ▪ Pre-Payment Clinical Reviews ▪ Coordination of Benefits and Subrogation Services ▪ Data Mining ▪ Revenue Integrity Services ◦ Network-Based Services ▪ Property & Casualty Network Services (pre-payment) ▪ Other network services Our reporting methodology consists of the following: • Medical charges processed and potential medical cost savings are reported based on closed claims date, such that the reported claims are claims that have closed during the period presented, which more closely aligns with our receipt of Table of Contents revenue during that period.
This estimated enterprise fair value is then reconciled to our market enterprise value based on our market capitalization at year end with an appropriate implied market participant acquisition premium. Qualitative impairment assessments were performed for the years ended December 31, 2021 and 2020.
This estimated enterprise fair value is then reconciled to our market enterprise value based on our market capitalization at year end with an appropriate implied market participant acquisition premium. Qualitative impairment assessments were performed for the year ended December 31, 2021. Fair value measurements require considerable judgment and are sensitive to changes in underlying assumptions.
The results of operations and financial condition of DHP have been included in the Company's consolidated results from the date of acquisition. In connection with the DHP acquisition, the Company incurred transaction-related expenses of $0.1 million, $4.9 million and $0.6 million for the years ended December 31, 2022, 2021 and 2020, respectively .
The results of operations and financial condition of BST have been included in the Company's consolidated results from the date of acquisition. In connection with the BST acquisition, the Company incurred transaction-related expenses of $6.9 million for the year ended December 31, 2023.
As of December 31, 2021, our long-term debt was $4,879.1 million and included (i) $1,308.4 million Term Loan B, excluding the current portion of Term Loan B of $13.3 million, discount on Term Loan B of $12.9 million, (ii) $1,050.0 million of 5.50% Senior Secured Notes, (iii) $1,300.0 million of 5.750% Notes, (iv) $1,300.0 million of Senior Convertible PIK Notes, discount on Senior Convertible PIK Notes of $27.7 million, and (v) $0.1 million of long-term finance lease obligations, net of (vi) debt issue costs of $38.8 million.
As of December 31, 2023, our long-term debt was $4,532.7 million and included (i) $1,281.9 million Term Loan B, excluding the current portion of Term Loan B of $13.3 million , discount on Term Loan B of $9.3 million , (ii) $1,050.0 million of 5.50% Senior Secured Notes, (iii) $979.8 million of 5.750% Notes, and (iv) $1,275.0 million of Senior Convertible PIK Notes, discount on Senior Convertible PIK Notes of $18.8 million, net of (v) debt issue costs of $25.9 million.
The estimated fair value of our indefinite-lived intangibles was less than their carrying value and as a result a loss on impairment $4.3 million was recorded during the year ended December 31, 2022.
The estimated fair value of our indefinite-lived intangibles was greater than their carrying value and as a result no impairment was recorded during the year ended December 31, 2023.
Fair value measurements require considerable judgment and are sensitive to changes in underlying assumptions. As a result, there can be no assurance that estimates and assumptions made for purposes of the impairment assessment will prove to be an accurate prediction of the future.
As a result, there can be no assurance that estimates and assumptions made for purposes of the impairment assessment will prove to be an accurate prediction of the future.
In the year ended December 31, 2022, and 2021, MPH had higher EBITDA expenses than MultiPlan Corporation of $2.9 million and $0.4 million, respectively due to insurance premiums paid to our captive insurance company, net of related captive insurance company costs which are eliminated in the consolidated financial reporting of MultiPlan Corporation. 58 Table of Contents The following table presents a reconciliation of net (loss) income to Adjusted EPS for the periods presented: Year Ended December 31, ($ in thousands, except share and per share amounts) 2022 2021 2020 Net (loss) income $ (572,912) $ 102,080 $ (520,564) Adjustments: Amortization of intangible assets 340,536 340,210 334,697 Other expenses, net (1) 4,477 8,295 1,095 Integration expenses 4,055 9,460 801 Change in fair value of Private Placement Warrants and Unvested Founder Shares (67,050) (32,596) (35,422) Transaction-related expenses 34,693 9,647 31,689 (Gain) loss on investments (289) (25) 12,165 (Gain) loss on extinguishment of debt (34,551) 15,843 102,993 Loss on impairment of goodwill and intangible assets 662,221 — — Stock-based compensation 15,083 18,010 406,054 Estimated tax effect of adjustments (91,295) (98,671) (106,989) Adjusted net income $ 294,968 $ 372,253 $ 226,519 Weighted average shares outstanding – Basic 638,925,689 651,006,567 470,785,192 Net (loss) income per share – basic $ (0.90) $ 0.16 $ (1.11) Adjusted earnings per share $ 0.46 $ 0.57 $ 0.48 (1) "Other expenses, net" represents miscellaneous non-recurring income, miscellaneous non-recurring expenses, gain or loss on disposal of assets, impairment of other assets, gain or loss on disposal of leases, tax penalties, and non-integration related severance costs.
The following table presents a reconciliation of net (loss) income to Adjusted EPS for the periods presented: Year Ended December 31, ($ in thousands, except share and per share amounts) 2023 2022 2021 Net (loss) income $ (91,697) $ (572,912) $ 102,080 Adjustments: Amortization of intangible assets 342,694 340,536 340,210 Other expenses, net (1) 4,323 4,477 8,295 Integration expenses 3,358 4,055 9,460 Change in fair value of Private Placement Warrants and Unvested Founder Shares (1,965) (67,050) (32,596) Transaction-related expenses 8,064 34,693 9,647 Gain on investments — (289) (25) (Gain) loss on extinguishment of debt (53,968) (34,551) 15,843 Loss on impairment of goodwill and intangible assets — 662,221 — Stock-based compensation 18,018 15,083 18,010 Estimated tax effect of adjustments (79,781) (91,295) (98,671) Adjusted net income $ 149,046 $ 294,968 $ 372,253 Weighted average shares outstanding – Basic 645,134,657 638,925,689 651,006,567 Net (loss) income per share – basic $ (0.14) $ (0.90) $ 0.16 Adjusted earnings per share $ 0.23 $ 0.46 $ 0.57 (1) "Other expenses, net" represents miscellaneous non-recurring income, miscellaneous non-recurring expenses, gain or loss on disposal of assets, impairment of other assets, gain or loss on disposal of leases, tax penalties, and non-integration related severance costs.
The Company cannot predict the occurrence of certain events or changes in circumstances that might adversely affect the carrying value of goodwill.
The Company cannot predict the occurrence of certain events or changes in circumstances that might adversely affect the carrying value of goodwill. The fair value of our reporting unit exceeded its carrying value by less than 5%.
Certain covenants related to the 5.50% Senior Secured Notes will cease to apply to the 5.50% Senior Secured Notes for so long as such notes have investment grade ratings from both Moody’s Investors Service, Inc. and S&P Global Ratings.
The Term Loan B, Revolver B, 5.50% Senior Secured Notes, and 5.750% Notes have Speculative Grade ratings. The Senior Convertible PIK Notes are unrated. Certain covenants related to the 5.50% Senior Secured Notes will cease to apply to the 5.50% Senior Secured Notes if such notes have investment grade ratings from both Moody’s Investors Service, Inc. and S&P Global Ratings.
This decrease in revenues was due to decreases in Network-Based Service revenues of $33.2 million, and Payment and Revenue Integrity Services of $9.2 million, partially offset by a $4.4 million increase in Analytics-Based Services revenues. Network-Based Services revenues decreased $33.2 million, or 11.9%, in the year ended December 31, 2022, as compared to the year ended December 31, 2021.
This decrease in revenues was due to decreases in Network-Based Services revenues of $21.9 million, Analytics-Based Services revenues of $88.0 million, and Payment and Revenue Integrity Services of $8.3 million. Network-Based Services revenues decreased $21.9 million, or 8.9%, in the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Net income before income taxes for the year ended December 31, 2021 of $135.5 million generated a provision for income taxes of $33.4 million with an effective tax rate of 24.6%.
Net loss before income taxes for the year ended December 31, 2022 of $560.7 million generated a provision for income taxes of $12.2 million with an effective tax rate of (2.2)%.
On October 29, 2020, the Company issued $1,300.0 million in aggregate principal amount of the 5.750% Notes. The 5.750% Notes are guaranteed on a senior unsecured basis jointly and severally by the Company and its subsidiaries and have a maturation date of November 1, 2028. The 5.750% Notes were issued at par.
The 5.750% Notes are guaranteed on a senior unsecured basis jointly and severally by the Company and its subsidiaries and have a maturation date of November 1, 2028. The 5.750% Notes were issued at par. The interest rate on the 5.750% Notes is fixed at 5.750% and is payable semi-annually on May 1 and November 1 of each year.
As of December 31, 2022, the Company has repurchased approximately $100.0 million of its Class A common stock as part of this program using cash on hand. Our primary sources of liquidity are internally generated funds combined with our borrowing capacity under our revolving credit facility.
As of December 31, 2022, the Company repurchased approximately $100.0 million of its Class A common stock as part of this program using cash on hand.
MultiPlan offers services to our customers in three categories: • Analytics-Based Services: a suite of data-driven algorithms and insights that detect claims over-charges and either negotiate or recommend fair reimbursement for out-of-network medical costs using a variety of data sources and pricing algorithms.
The Company, through its operating subsidiary, MultiPlan, Inc., offers its solutions nationally through a range of service lines, which include: • Analytics-Based Services reduce medical cost through data-driven algorithms and insights that detect claims over-charges and either negotiate or recommend fair reimbursement for out-of-network medical costs using a variety of data sources and pricing algorithms.
The decrease was primarily due to the variations in the stock price of the Company's Class A common stock over that period. 63 Table of Contents Provision (Benefit) for Income Taxes Net loss before income taxes for the year ended December 31, 2022 of $560.7 million generated a provision for income taxes of $12.2 million with an effective tax rate of (2.2)%.
The decrease was primarily due to the passage of time over that period. Provision (Benefit) for Income Taxes Net loss before income taxes for the year ended December 31, 2023 of $107.1 million generated a benefit for income taxes of $15.4 million with an effective tax rate of 14.3%.
Cash Flow Summary The following table is derived from our consolidated statements of cash flows: For the Year Ended December 31, (in thousands) 2022 2021 Net cash flows provided by (used in): Operating activities $ 372,364 $ 404,687 Investing activities $ (104,446) $ (228,379) Financing activities $ (115,738) $ (114,684) 64 Table of Contents For the year ended December 31, 2022 as compared to the year ended December 31, 2021 Cash Flows from Operating Activities Cash flows from operating activities provided $372.4 million for the year ended December 31, 2022 and $404.7 million for the year ended December 31, 2021.
Cash Flow Summary The following table is derived from our consolidated statements of cash flows: For the Year Ended December 31, (in thousands) 2023 2022 Net cash flows provided by (used in): Operating activities $ 171,720 $ 372,364 Investing activities $ (249,792) $ (104,446) Financing activities $ (180,993) $ (115,738) Table of Contents For the year ended December 31, 2023 as compared to the year ended December 31, 2022 Cash Flows from Operating Activities Cash flows from operating activities decreased by $200.6 million, or 53.9%, primarily due to lower earnings once adjusted for non-cash items, and unfavorable changes in working capital.
Costs of Services (exclusive of depreciation and amortization of intangible assets) Year Ended December 31, Change ($ in thousands) 2022 2021 $ % Personnel expenses excluding stock-based compensation $ 169,703 $ 147,342 $ 22,361 15.2 % Stock-based compensation 3,351 2,618 733 28.0 % Personnel expenses including stock-based compensation 173,054 149,960 23,094 15.4 % Access and bill review fees 16,580 13,526 3,054 22.6 % Other cost of services expenses 14,464 11,806 2,658 22.5 % Total costs of services $ 204,098 $ 175,292 $ 28,806 16.4 % The increase in costs of services of $28.8 million, or 16.4%, for the year ended December 31, 2022 as compared to the year ended December 31, 2021 was primarily due to increases in personnel expenses of $23.1 million, access and bill review fees of $3.1 million, and other costs of services expenses of $2.7 million.
Costs of Services (exclusive of depreciation and amortization of intangible assets) Table of Contents Year Ended December 31, Change ($ in thousands) 2023 2022 $ % Personnel expenses excluding stock-based compensation $ 194,028 $ 169,703 $ 24,325 14.3 % Stock-based compensation 5,532 3,351 2,181 65.1 % Personnel expenses including stock-based compensation 199,560 173,054 26,506 15.3 % Access and bill review fees 19,327 16,580 2,747 16.6 % Other cost of services expenses 16,581 14,464 2,117 14.6 % Total costs of services $ 235,468 $ 204,098 $ 31,370 15.4 % The increase in costs of services of $31.4 million, or 15.4%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022 was primarily due to increases in personnel expenses of $26.5 million from increases in employee headcount and year-over-year increases in compensation and related fringe benefits of $21.7 million, increases in personnel expenses from the acquisition of BST of $2.6 million, and stock-based compensation of $2.2 million.
General and Administrative Expenses Year Ended December 31, Change ($ in thousands) 2022 2021 $ % General and administrative expenses excluding stock-based compensation and transaction-related expenses $ 120,412 $ 126,056 $ (5,644) (4.5) % Stock-based compensation 11,732 15,392 (3,660) (23.8) % Transaction-related expenses 34,693 9,647 25,046 259.6 % General and administrative expenses $ 166,837 $ 151,095 $ 15,742 10.4 % The increase in general and administrative expenses of $15.7 million, or 10.4%, for the year ended December 31, 2022, as compared to the year ended December 31, 2021 was primarily due to increases in transaction-related expenses of $25.0 million, non-stock-based compensation expenses of $2.6 million, insurance of $1.1 million primarily related to higher insurance costs, equipment lease and maintenance of $1.4 million, and telecommunication expenses of $0.9 million, and net increase in other expenses of $2.0 million, partially offset by decreases in stock-based compensation of $3.7 million, integration expenses of $5.4 million primarily related to the acquisitions of HST and DHP, professional fees of $1.1 million, loss on disposal of equipment of $1.8 million, and an increase in the capitalized software development offset of $5.3 million.
General and Administrative Expenses Year Ended December 31, Change ($ in thousands) 2023 2022 $ % General and administrative expenses excluding stock-based compensation and transaction-related expenses $ 123,507 $ 120,412 $ 3,095 2.6 % Stock-based compensation 12,486 11,732 754 6.4 % Transaction-related expenses 8,064 34,693 (26,629) (76.8) % General and administrative expenses $ 144,057 $ 166,837 $ (22,780) (13.7) % The decrease of $22.8 million, or 13.7%, in general administrative expenses for the year ended December 31, 2023, as compared to the year ended December 31, 2022 was primarily due to a decrease in transaction-related expenses of $26.6 million as explained below, a decrease in insurance of $3.0 million, and a net decrease in personnel expenses of $4.5 million due to higher capitalized development costs, and a net decrease in other general and administrative expenses of $5.5 million, offset by an increase in professional fees of $5.7 million, an increase in equipment lease and maintenance of $2.6 million, and other increases due to the acquisition of BST of $8.5 million that are not comparable to the prior year.
Stock-based compensation is measured at the grant date based on the fair value of the award. For the year ended December 31, 2022, the Company has granted 7.3 million Employee NQSOs, 4.0 million Employee RSUs, and 0.2 million Director RSUs under the 2020 Omnibus Incentive Plan.
For the year ended December 31, 2023, the Company has granted no Employee NQSOs, 29.8 million Employee RSUs, and 0.7 million Director RSUs under the 2020 Omnibus Incentive Plan.
The annual commitment fee rate was 0.50% at December 31, 2022 and 2021. The fee can range from an annual rate of 0.25% to 0.50% based on our consolidated first lien debt to consolidated EBITDA ratio, as defined in the agreement.
The fee can range from an annual rate of 0.25% to 0.50% based on our consolidated first lien debt to consolidated EBITDA ratio, as defined in the agreement. Table of Contents Senior Notes On October 8, 2020, the Company issued $1,300.0 million in aggregate principal amount of Senior Convertible PIK Notes.
The quantitative assessment of our goodwill as of December 31, 2022 indicated that the estimated fair value of the reporting unit of approximately $6.3 billion was less than its carrying value of approximately $6.9 billion. As a result, a loss on impairment of $657.9 million was recorded during the year ended December 31, 2022.
The estimated fair values of our goodwill and indefinite-lived assets were less than their carrying values and as a result impairment charges of $657.9 million for our goodwill and $4.3 million for our indefinite-lived intangibles were recorded during the year ended December 31, 2022.