| Stage | DHR | % of rev | ST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.6B | 100.00% | $1.0B | 100.00% | DHR ×6.53 |
| Gross profit | $3.8B | 58.54% | $332M | 33.07% | DHR +25.5pp |
| Operating income | $1.2B | 19.00% | $175M | 17.47% | DHR +1.5pp |
| Pre-tax income | $1.1B | 17.27% | $154M | 15.34% | DHR +1.9pp |
| Net income | $1.2B | 18.84% | $114M | 11.38% | DHR +7.5pp |
| Stage | DHR | ST | Gap · A − B |
|---|---|---|---|
| Revenue | $6.6B100.00% | $1.0B100.00% | DHR ×6.53 |
| Gross profit | 58.54%$3.8B | 33.07%$332M | DHR +25.5pp |
| Operating income | 19.00%$1.2B | 17.47%$175M | DHR +1.5pp |
| Pre-tax income | 17.27%$1.1B | 15.34%$154M | DHR +1.9pp |
| Net income |
| 18.84%$1.2B |
| 11.38%$114M |
| DHR +7.5pp |