| Stage | GD | % of rev | F | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $14.6B | 100.00% | $49.5B | 100.00% | F ×3.40 |
| Gross profit | $2.2B | 15.44% | $7.4B | 14.90% | GD +0.5pp |
| Operating income | $1.5B | 10.48% | $1.5B | 2.94% | GD +7.5pp |
| Pre-tax income | $1.5B | 10.20% | $2.1B | 4.33% | GD +5.9pp |
| Net income | $1.2B | 8.44% | $2.0B | 4.14% | GD +4.3pp |
| Stage | GD | F | Gap · A − B |
|---|---|---|---|
| Revenue | $14.6B100.00% | $49.5B100.00% | F ×3.40 |
| Gross profit | 15.44%$2.2B | 14.90%$7.4B | GD +0.5pp |
| Operating income | 10.48%$1.5B | 2.94%$1.5B | GD +7.5pp |
| Pre-tax income | 10.20%$1.5B | 4.33%$2.1B | GD +5.9pp |
| Net income | 8.44%$1.2B | 4.14%$2.0B | GD +4.3pp |
No shared counterparties.