| Stage | MCK | % of rev | HSIC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $111B | 100.00% | $3.5B | 100.00% | MCK ×31.97 |
| Gross profit | $4.0B | 3.57% | $1.1B | 31.84% | HSIC +28.3pp |
| Operating income | $1.6B | 1.45% | $193M | 5.56% | HSIC +4.1pp |
| Pre-tax income | $1.6B | 1.41% | $160M | 4.61% | HSIC +3.2pp |
| Net income | $1.3B | 1.17% | $126M | 3.63% | HSIC +2.5pp |
| Stage | MCK | HSIC | Gap · A − B |
|---|---|---|---|
| Revenue | $111B100.00% | $3.5B100.00% | MCK ×31.97 |
| Gross profit | 3.57%$4.0B | 31.84%$1.1B | HSIC +28.3pp |
| Operating income | 1.45%$1.6B | 5.56%$193M | HSIC +4.1pp |
| Pre-tax income | 1.41%$1.6B | 4.61%$160M | HSIC +3.2pp |
| Net income | 1.17%$1.3B | 3.63%$126M | HSIC +2.5pp |
No shared counterparties.