| Stage | DHR | % of rev | MKSI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.6B | 100.00% | $1.2B | 100.00% | DHR ×5.25 |
| Gross profit | $3.8B | 58.54% | $595M | 47.68% | DHR +10.9pp |
| Operating income | $1.2B | 19.00% | $251M | 20.11% | MKSI +1.1pp |
| Pre-tax income | $1.1B | 17.27% | $213M | 17.07% | DHR +0.2pp |
| Net income | $1.2B | 18.84% | $175M | 14.02% | DHR +4.8pp |
| Stage | DHR | MKSI | Gap · A − B |
|---|---|---|---|
| Revenue | $6.6B100.00% | $1.2B100.00% | DHR ×5.25 |
| Gross profit | 58.54%$3.8B | 47.68%$595M | DHR +10.9pp |
| Operating income | 19.00%$1.2B | 20.11%$251M | MKSI +1.1pp |
| Pre-tax income | 17.27%$1.1B | 17.07%$213M | DHR +0.2pp |
| Net income |
| 18.84%$1.2B |
| 14.02%$175M |
| DHR +4.8pp |