| Stage | DOW | % of rev | DD | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.3B | 100.00% | $1.9B | 100.00% | DOW ×6.03 |
| Gross profit | $1.4B | 12.23% | $667M | 35.71% | DD +23.5pp |
| Operating income | $741M | 6.58% | $276M | 14.78% | DD +8.2pp |
| Pre-tax income | $642M | 5.70% | $279M | 14.94% | DD +9.2pp |
| Net income | $525M | 4.66% | $126M | 6.75% | DD +2.1pp |
| Stage | DOW | DD | Gap · A − B |
|---|---|---|---|
| Revenue | $11.3B100.00% | $1.9B100.00% | DOW ×6.03 |
| Gross profit | 12.23%$1.4B | 35.71%$667M | DD +23.5pp |
| Operating income | 6.58%$741M | 14.78%$276M | DD +8.2pp |
| Pre-tax income | 5.70%$642M | 14.94%$279M | DD +9.2pp |
| Net income |
| 4.66%$525M |
| 6.75%$126M |
| DD +2.1pp |