| Stage | FERG | % of rev | GWW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.8B | 100.00% | $5.0B | 100.00% | FERG ×1.74 |
| Gross profit | $2.7B | 30.99% | $2.0B | 39.51% | GWW +8.5pp |
| Operating income | $893M | 10.20% | $807M | 16.07% | GWW +5.9pp |
| Pre-tax income | $846M | 9.67% | $798M | 15.89% | GWW +6.2pp |
| Net income | $666M | 7.61% | $600M | 11.95% | GWW +4.3pp |
| Stage | FERG | GWW | Gap · A − B |
|---|---|---|---|
| Revenue | $8.8B100.00% | $5.0B100.00% | FERG ×1.74 |
| Gross profit | 30.99%$2.7B | 39.51%$2.0B | GWW +8.5pp |
| Operating income | 10.20%$893M | 16.07%$807M | GWW +5.9pp |
| Pre-tax income | 9.67%$846M | 15.89%$798M | GWW +6.2pp |
| Net income |
| 7.61%$666M |
| 11.95%$600M |
| GWW +4.3pp |