| Stage | ST | % of rev | DHR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.0B | 100.00% | $6.6B | 100.00% | DHR ×6.53 |
| Gross profit | $332M | 33.07% | $3.8B | 58.54% | DHR +25.5pp |
| Operating income | $175M | 17.47% | $1.2B | 19.00% | DHR +1.5pp |
| Pre-tax income | $154M | 15.34% | $1.1B | 17.27% | DHR +1.9pp |
| Net income | $114M | 11.38% | $1.2B | 18.84% | DHR +7.5pp |
| Stage | ST | DHR | Gap · A − B |
|---|---|---|---|
| Revenue | $1.0B100.00% | $6.6B100.00% | DHR ×6.53 |
| Gross profit | 33.07%$332M | 58.54%$3.8B | DHR +25.5pp |
| Operating income | 17.47%$175M | 19.00%$1.2B | DHR +1.5pp |
| Pre-tax income | 15.34%$154M | 17.27%$1.1B | DHR +1.9pp |
| Net income |
| 11.38%$114M |
| 18.84%$1.2B |
| DHR +7.5pp |