| Stage | ATO | % of rev | TPG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $879M | 100.00% | $1.8B | 100.00% | TPG ×2.09 |
| Gross profit | $871M | 99.07% | $1.8B | 100.00% | TPG +0.9pp |
| Operating income | $320M | 36.45% | $344M | 18.69% | ATO +17.8pp |
| Pre-tax income | $303M | 34.50% | $356M | 19.33% | ATO +15.2pp |
| Net income | $243M | 27.61% | $320M | 17.36% | ATO +10.2pp |
| Stage | ATO | TPG | Gap · A − B |
|---|---|---|---|
| Revenue | $879M100.00% | $1.8B100.00% | TPG ×2.09 |
| Gross profit | 99.07%$871M | 100.00%$1.8B | TPG +0.9pp |
| Operating income | 36.45%$320M | 18.69%$344M | ATO +17.8pp |
| Pre-tax income | 34.50%$303M | 19.33%$356M | ATO +15.2pp |
| Net income |
| 27.61%$243M |
| 17.36%$320M |
| ATO +10.2pp |
No shared counterparties.