| Stage | CEG | % of rev | VRT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.5B | 100.00% | $4.3B | 100.00% | CEG ×1.74 |
| Gross profit | $3.5B | 46.39% | $1.6B | 38.11% | CEG +8.3pp |
| Operating income | $580M | 7.73% | $984M | 22.81% | VRT +15.1pp |
| Pre-tax income | $900M | 11.99% | $995M | 23.07% | VRT +11.1pp |
| Net income | $508M | 6.77% | $765M | 17.73% | VRT +11.0pp |
| Stage | CEG | VRT | Gap · A − B |
|---|---|---|---|
| Revenue | $7.5B100.00% | $4.3B100.00% | CEG ×1.74 |
| Gross profit | 46.39%$3.5B | 38.11%$1.6B | CEG +8.3pp |
| Operating income | 7.73%$580M | 22.81%$984M | VRT +15.1pp |
| Pre-tax income | 11.99%$900M | 23.07%$995M | VRT +11.1pp |
| Net income |
| 6.77%$508M |
| 17.73%$765M |
| VRT +11.0pp |