| Stage | GM | % of rev | AIG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $50.0B | 100.00% | $7.1B | 100.00% | GM ×7.06 |
| Gross profit | $9.3B | 18.55% | $7.1B | 100.00% | AIG +81.5pp |
| Operating income | $3.6B | 7.19% | $1.4B | 19.34% | AIG +12.1pp |
| Pre-tax income | $3.9B | 7.88% | $1.3B | 17.84% | AIG +10.0pp |
| Net income | $3.4B | 6.75% | $948M | 13.38% | AIG +6.6pp |
| Stage | GM | AIG | Gap · A − B |
|---|---|---|---|
| Revenue | $50.0B100.00% | $7.1B100.00% | GM ×7.06 |
| Gross profit | 18.55%$9.3B | 100.00%$7.1B | AIG +81.5pp |
| Operating income | 7.19%$3.6B | 19.34%$1.4B | AIG +12.1pp |
| Pre-tax income | 7.88%$3.9B | 17.84%$1.3B | AIG +10.0pp |
| Net income |
| 6.75%$3.4B |
| 13.38%$948M |
| AIG +6.6pp |
No shared counterparties.