| Stage | DOW | % of rev | HXL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.3B | 100.00% | $496M | 100.00% | DOW ×22.70 |
| Gross profit | $1.4B | 12.23% | $116M | 23.27% | HXL +11.0pp |
| Operating income | $741M | 6.58% | $55M | 11.04% | HXL +4.5pp |
| Pre-tax income | $642M | 5.70% | $43M | 8.60% | HXL +2.9pp |
| Net income | $525M | 4.66% | $39M | 7.78% | HXL +3.1pp |
| Stage | DOW | HXL | Gap · A − B |
|---|---|---|---|
| Revenue | $11.3B100.00% | $496M100.00% | DOW ×22.70 |
| Gross profit | 12.23%$1.4B | 23.27%$116M | HXL +11.0pp |
| Operating income | 6.58%$741M | 11.04%$55M | HXL +4.5pp |
| Pre-tax income | 5.70%$642M | 8.60%$43M | HXL +2.9pp |
| Net income |
| 4.66%$525M |
| 7.78%$39M |
| HXL +3.1pp |
No shared counterparties.