| Revenus | 1,057,765 | 278,626 | 246,896 | 238,939 | 293,304 | 231,375 |
| Croissance des revenus (H/H) | 4% | 20% | 1% | 7% | -7% | -4% |
| Coût des ventes | 673,667 | 194,880 | 154,178 | 150,954 | 173,655 | 153,646 |
| Bénéfice brut | 384,098 | 83,746 | 92,718 | 87,985 | 119,649 | 77,729 |
| Vente, Général et Administration | 84,943 | 22,971 | 21,818 | 22,298 | 17,856 | 22,021 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 84,943 | 22,970 | 21,818 | 22,298 | 17,857 | 22,015 |
| Autres revenus (charges) non opérationnels | -2,902 | -801 | -607 | -1,354 | -140 | -1,291 |
| Bénéfice avant impôts | 303,566 | 52,676 | 81,174 | 64,011 | 105,705 | 63,423 |
| Charge d'impôt sur le revenu | 91,031 | 15,017 | 24,638 | 19,447 | 31,929 | 18,441 |
| Bénéfice net | 212,535 | 37,660 | 56,535 | 44,564 | 73,776 | 44,982 |
| Croissance du bénéfice net | 11% | -16% | 52% | 28% | -1% | 42% |
| Actions en circulation (diluées) | 926.68 | 926.68 | 923.07 | 937.57 | 934.42 | 942.28 |
| Variation des actions (H-H) | -2% | -2% | -3% | -1% | -1% | -1% |
| EPS (dilué) | 229.34 | 40.63 | 61.24 | 47.53 | 78.95 | 47.73 |
| Croissance du EPS | 13% | -15% | 56% | 28.99% | 0% | 43% |
| Flux de trésorerie libre | -18,324 | -94,682 | -- | 76,358 | -- | -686 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 36.31% | 30.05% | 37.55% | 36.82% | 40.79% | 33.59% |
| Marge opérationnelle | 28.28% | 21.81% | 28.71% | 27.49% | 34.7% | 24.07% |
| Marge bénéficiaire | 20.09% | 13.51% | 22.89% | 18.65% | 25.15% | 19.44% |
| Marge du flux de trésorerie libre | -1.73% | -33.98% | -- | 31.95% | -- | -0.29% |
| EBITDA | 375,497 | 99,283 | -- | 103,522 | -- | 92,984 |
| Marge EBITDA | 35.49% | 35.63% | -- | 43.32% | -- | 40.18% |
| D&A pour le résultat opérationnel | 76,342 | 38,507 | -- | 37,835 | -- | 37,270 |
| EBIT | 299,155 | 60,776 | 70,900 | 65,687 | 101,792 | 55,714 |
| Marge EBIT | 28.28% | 21.81% | 28.71% | 27.49% | 34.7% | 24.07% |
| Taux d'imposition effectif | 29.98% | 28.5% | 30.35% | 30.38% | 30.2% | 29.07% |
