| Stage | WMB | % of rev | DTM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.1B | 100.00% | $336M | 100.00% | WMB ×9.09 |
| Gross profit | $2.5B | 83.13% | $336M | 100.00% | DTM +16.9pp |
| Operating income | $1.2B | 38.72% | $163M | 48.51% | DTM +9.8pp |
| Pre-tax income | $1.1B | 37.21% | $163M | 48.51% | DTM +11.3pp |
| Net income | $876M | 28.69% | $122M | 36.31% | DTM +7.6pp |
| Stage | WMB | DTM | Gap · A − B |
|---|---|---|---|
| Revenue | $3.1B100.00% | $336M100.00% | WMB ×9.09 |
| Gross profit | 83.13%$2.5B | 100.00%$336M | DTM +16.9pp |
| Operating income | 38.72%$1.2B | 48.51%$163M | DTM +9.8pp |
| Pre-tax income | 37.21%$1.1B | 48.51%$163M | DTM +11.3pp |
| Net income |
| 28.69%$876M |
| 36.31%$122M |
| DTM +7.6pp |
No shared counterparties.