| Stage | NRG | % of rev | BJ | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.5B | 100.00% | $6.2B | 100.00% | NRG ×1.20 |
| Gross profit | $2.0B | 26.88% | $1.1B | 17.83% | NRG +9.1pp |
| Operating income | $976M | 13.05% | $252M | 4.05% | NRG +9.0pp |
| Pre-tax income | $663M | 8.86% | $239M | 3.84% | NRG +5.0pp |
| Net income | $506M | 6.76% | $174M | 2.79% | NRG +4.0pp |
| Stage | NRG | BJ | Gap · A − B |
|---|---|---|---|
| Revenue | $7.5B100.00% | $6.2B100.00% | NRG ×1.20 |
| Gross profit | 26.88%$2.0B | 17.83%$1.1B | NRG +9.1pp |
| Operating income | 13.05%$976M | 4.05%$252M | NRG +9.0pp |
| Pre-tax income | 8.86%$663M | 3.84%$239M | NRG +5.0pp |
| Net income |
| 6.76%$506M |
| 2.79%$174M |
| NRG +4.0pp |