| Stage | PWR | % of rev | EPR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $12.0B | 100.00% | $204M | 100.00% | PWR ×58.87 |
| Gross profit | $2.0B | 16.71% | $204M | 100.00% | EPR +83.3pp |
| Operating income | $1.0B | 8.54% | $139M | 68.23% | EPR +59.7pp |
| Pre-tax income | $945M | 7.86% | $101M | 49.43% | EPR +41.6pp |
| Net income | $707M | 5.88% | $100M | 49.05% | EPR +43.2pp |
| Stage | PWR | EPR | Gap · A − B |
|---|---|---|---|
| Revenue | $12.0B100.00% | $204M100.00% | PWR ×58.87 |
| Gross profit | 16.71%$2.0B | 100.00%$204M | EPR +83.3pp |
| Operating income | 8.54%$1.0B | 68.23%$139M | EPR +59.7pp |
| Pre-tax income | 7.86%$945M | 49.43%$101M | EPR +41.6pp |
| Net income | 5.88%$707M | 49.05%$100M | EPR +43.2pp |