| Stage | HII | % of rev | R | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.5B | 100.00% | $3.5B | 100.00% | HII ×1.03 |
| Gross profit | $480M | 13.57% | $702M | 20.35% | R +6.8pp |
| Operating income | $220M | 6.22% | $319M | 9.25% | R +3.0pp |
| Pre-tax income | $275M | 7.77% | $226M | 6.55% | HII +1.2pp |
| Net income | $217M | 6.14% | $162M | 4.70% | HII +1.4pp |
| Stage | HII | R | Gap · A − B |
|---|---|---|---|
| Revenue | $3.5B100.00% | $3.5B100.00% | HII ×1.03 |
| Gross profit | 13.57%$480M | 20.35%$702M | R +6.8pp |
| Operating income | 6.22%$220M | 9.25%$319M | R +3.0pp |
| Pre-tax income | 7.77%$275M | 6.55%$226M | HII +1.2pp |
| Net income | 6.14% |
| 4.70%$162M |
| HII +1.4pp |
No shared counterparties.