| Stage | DCI | % of rev | VMC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $2.2B | 100.00% | VMC ×2.06 |
| Gross profit | $384M | 36.26% | $666M | 30.47% | DCI +5.8pp |
| Operating income | $177M | 16.68% | $525M | 24.01% | VMC +7.3pp |
| Pre-tax income | $167M | 15.76% | $471M | 21.57% | VMC +5.8pp |
| Net income | $129M | 12.21% | $363M | 16.61% | VMC +4.4pp |
| Stage | DCI | VMC | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $2.2B100.00% | VMC ×2.06 |
| Gross profit | 36.26%$384M | 30.47%$666M | DCI +5.8pp |
| Operating income | 16.68%$177M | 24.01%$525M | VMC +7.3pp |
| Pre-tax income | 15.76%$167M | 21.57%$471M | VMC +5.8pp |
| Net income |
| 12.21%$129M |
| 16.61%$363M |
| VMC +4.4pp |