| Stage | ED | % of rev | DUK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.1B | 100.00% | $7.6B | 100.00% | DUK ×1.87 |
| Gross profit | $2.1B | 51.78% | $4.2B | 54.82% | DUK +3.0pp |
| Operating income | $552M | 13.57% | $2.0B | 26.99% | DUK +13.4pp |
| Pre-tax income | $408M | 10.03% | $1.3B | 17.19% | DUK +7.2pp |
| Net income | $308M | 7.57% | $1.1B | 15.08% | DUK +7.5pp |
| Stage | ED | DUK | Gap · A − B |
|---|---|---|---|
| Revenue | $4.1B100.00% | $7.6B100.00% | DUK ×1.87 |
| Gross profit | 51.78%$2.1B | 54.82%$4.2B | DUK +3.0pp |
| Operating income | 13.57%$552M | 26.99%$2.0B | DUK +13.4pp |
| Pre-tax income | 10.03%$408M | 17.19%$1.3B | DUK +7.2pp |
| Net income |
| 7.57%$308M |
| 15.08%$1.1B |
| DUK +7.5pp |