| Stage | MCK | % of rev | HLF | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $111B | 100.00% | $1.4B | 100.00% | MCK ×82.18 |
| Gross profit | $4.0B | 3.57% | $1.0B | 77.33% | HLF +73.8pp |
| Operating income | $1.6B | 1.45% | $139M | 10.26% | HLF +8.8pp |
| Pre-tax income | $1.6B | 1.41% | $107M | 7.90% | HLF +6.5pp |
| Net income | $1.3B | 1.17% | $57M | 4.23% | HLF +3.1pp |
| Stage | MCK | HLF | Gap · A − B |
|---|---|---|---|
| Revenue | $111B100.00% | $1.4B100.00% | MCK ×82.18 |
| Gross profit | 3.57%$4.0B | 77.33%$1.0B | HLF +73.8pp |
| Operating income | 1.45%$1.6B | 10.26%$139M | HLF +8.8pp |
| Pre-tax income | 1.41%$1.6B | 7.90%$107M | HLF +6.5pp |
| Net income |
| 1.17%$1.3B |
| 4.23%$57M |
| HLF +3.1pp |
No disclosed counterparties: HLF.
None