← Cover Page
	18. CONTRIBUTION ANALYSIS
	($ in millions, FY2025A / FY2026E)
		Acquirer	Target	Combined	Contribution %
	LTM / FY2025A CONTRIBUTION
	Revenue	$12,500	$5,200	$17,700	70.6%
	Gross Profit	$5,250	$2,184	$7,434	70.6%
	EBITDA	$2,750	$1,092	$3,842	71.6%
	EBIT	$2,200	$832	$3,032	72.6%
	Net Income	$1,463	$528	$1,991	73.5%
	Total Assets	$12,735	$5,370	$18,105	70.3%
	FY2026E PROJECTED CONTRIBUTION
	Revenue	$13,313	$5,616	$18,929	70.3%
	EBITDA	$2,929	$1,179	$4,108	71.3%
	EBIT	$2,370	$910	$3,279	72.3%
	Net Income	$1,676	$628	$2,304	72.7%
	OWNERSHIP vs. CONTRIBUTION
		Acquirer	Target
	Pro Forma Ownership	88.9%	11.1%
	Revenue Contribution	70.3%	29.7%
	EBITDA Contribution	71.3%	28.7%
	Net Income Contribution	72.7%	27.3%
	Ownership Premium / (Discount)
	vs. Revenue	+18.6%	-18.6%
	vs. EBITDA	+17.7%	-17.7%
	vs. Net Income	+16.2%	-16.2%
	Note: Contribution analysis compares each entity's share of key metrics to pro forma ownership. Positive = acquirer gets more than proportional share. Green = favorable, Red = unfavorable.