| Stage | VRT | % of rev | VST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.3B | 100.00% | $6.3B | 100.00% | VST ×1.47 |
| Gross profit | $1.6B | 38.11% | $3.8B | 60.14% | VST +22.0pp |
| Operating income | $984M | 22.81% | $1.7B | 26.88% | VST +4.1pp |
| Pre-tax income | $995M | 23.07% | $1.5B | 23.57% | VST +0.5pp |
| Net income | $765M | 17.73% | $1.1B | 17.96% | VST +0.2pp |
| Stage | VRT | VST | Gap · A − B |
|---|---|---|---|
| Revenue | $4.3B100.00% | $6.3B100.00% | VST ×1.47 |
| Gross profit | 38.11%$1.6B | 60.14%$3.8B | VST +22.0pp |
| Operating income | 22.81%$984M | 26.88%$1.7B | VST +4.1pp |
| Pre-tax income | 23.07%$995M | 23.57%$1.5B | VST +0.5pp |
| Net income |
| 17.73%$765M |
| 17.96%$1.1B |
| VST +0.2pp |