| Stage | FAST | % of rev | SHW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.5B | 100.00% | $6.9B | 100.00% | SHW ×2.78 |
| Gross profit | $1.1B | 44.85% | $3.3B | 47.77% | SHW +2.9pp |
| Operating income | $531M | 21.55% | $1.2B | 17.53% | FAST +4.0pp |
| Pre-tax income | $531M | 21.56% | $1.1B | 15.50% | FAST +6.1pp |
| Net income | $402M | 16.30% | $821M | 11.97% | FAST +4.3pp |
| Stage | FAST | SHW | Gap · A − B |
|---|---|---|---|
| Revenue | $2.5B100.00% | $6.9B100.00% | SHW ×2.78 |
| Gross profit | 44.85%$1.1B | 47.77%$3.3B | SHW +2.9pp |
| Operating income | 21.55%$531M | 17.53%$1.2B | FAST +4.0pp |
| Pre-tax income | 21.56%$531M | 15.50%$1.1B | FAST +6.1pp |
| Net income |
| 16.30%$402M |
| 11.97%$821M |
| FAST +4.3pp |