| Stage | CDW | % of rev | SLP | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.8B | 100.00% | $22M | 100.00% | CDW ×308.62 |
| Gross profit | $1.4B | 20.51% | $15M | 69.12% | SLP +48.6pp |
| Operating income | $490M | 7.25% | $4M | 20.56% | SLP +13.3pp |
| Pre-tax income | $424M | 6.28% | $5M | 21.96% | SLP +15.7pp |
| Net income | $310M | 4.59% | $4M | 16.33% | SLP +11.7pp |
| Stage | CDW | SLP | Gap · A − B |
|---|---|---|---|
| Revenue | $6.8B100.00% | $22M100.00% | CDW ×308.62 |
| Gross profit | 20.51%$1.4B | 69.12%$15M | SLP +48.6pp |
| Operating income | 7.25%$490M | 20.56%$4M | SLP +13.3pp |
| Pre-tax income | 6.28%$424M | 21.96%$5M | SLP +15.7pp |
| Net income |
| 4.59%$310M |
| 16.33%$4M |
| SLP +11.7pp |