| Stage | PM | % of rev | EOG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.4B | 100.00% | $8.6B | 100.00% | PM ×1.34 |
| Gross profit | $7.9B | 68.67% | $7.4B | 86.65% | EOG +18.0pp |
| Operating income | $4.9B | 42.54% | $3.5B | 41.21% | PM +1.3pp |
| Pre-tax income | $4.6B | 40.16% | $3.5B | 40.87% | EOG +0.7pp |
| Net income | $3.5B | 30.79% | $2.7B | 31.81% | EOG +1.0pp |
| Stage | PM | EOG | Gap · A − B |
|---|---|---|---|
| Revenue | $11.4B100.00% | $8.6B100.00% | PM ×1.34 |
| Gross profit | 68.67%$7.9B | 86.65%$7.4B | EOG +18.0pp |
| Operating income | 42.54%$4.9B | 41.21%$3.5B | PM +1.3pp |
| Pre-tax income | 40.16%$4.6B | 40.87%$3.5B | EOG +0.7pp |
| Net income |
| 30.79%$3.5B |
| 31.81%$2.7B |
| EOG +1.0pp |
No shared counterparties.