| Stage | PH | % of rev | MWA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.0B | 100.00% | $396M | 100.00% | PH ×15.14 |
| Gross profit | $2.3B | 37.73% | $156M | 39.35% | MWA +1.6pp |
| Operating income | $1.2B | 19.96% | $81M | 20.36% | MWA +0.4pp |
| Pre-tax income | $1.1B | 18.98% | $80M | 20.16% | MWA +1.2pp |
| Net income | $884M | 14.75% | $67M | 17.00% | MWA +2.2pp |
| Stage | PH | MWA | Gap · A − B |
|---|---|---|---|
| Revenue | $6.0B100.00% | $396M100.00% | PH ×15.14 |
| Gross profit | 37.73%$2.3B | 39.35%$156M | MWA +1.6pp |
| Operating income | 19.96%$1.2B | 20.36%$81M | MWA +0.4pp |
| Pre-tax income | 18.98%$1.1B | 20.16%$80M | MWA +1.2pp |
| Net income |
| 14.75%$884M |
| 17.00%$67M |
| MWA +2.2pp |
No shared counterparties.