| Revenus | 5,832 | 5,550 | 5,153 | 4,795 | 4,548 | 3,449 |
| Croissance des revenus (H/H) | 10% | 8% | 7% | 5% | 32% | -13% |
| Coût des ventes | 3,752 | 3,619 | 3,425 | 3,361 | 3,054 | 2,572 |
| Bénéfice brut | 2,080 | 1,931 | 1,727 | 1,433 | 1,494 | 877 |
| Vente, Général et Administration | 1,523 | 1,452 | 1,339 | 1,200 | 1,085 | 857 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 1,523 | 1,452 | 1,339 | 1,200 | 1,085 | 858 |
| Autres revenus (charges) non opérationnels | 31 | -4 | -4 | -6 | -5 | 0 |
| Bénéfice avant impôts | 587 | 500 | 381 | 221 | 404 | 3 |
| Charge d'impôt sur le revenu | 112 | 97 | 93 | 61 | 94 | 2 |
| Bénéfice net | 475 | 402 | 287 | 159 | 310 | 1 |
| Croissance du bénéfice net | 53% | 40% | 81% | -49% | 30,900% | -99% |
| Actions en circulation (diluées) | 91.16 | 94.44 | 94.32 | 94.1 | 99.3 | 98.5 |
| Variation des actions (H-H) | -4% | 0% | 0% | -5% | 1% | -2% |
| EPS (dilué) | 5.21 | 4.26 | 3.04 | 1.7 | 3.13 | 0.01 |
| Croissance du EPS | 59% | 40% | 79% | -46% | 31,200% | -99% |
| Flux de trésorerie libre | 398 | 320 | 309 | -56 | 96 | 126 |
| Flux de trésorerie libre par action | 4.36 | 3.38 | 3.27 | -0.59 | 0.96 | 1.27 |
| Marge brute | 35.66% | 34.79% | 33.51% | 29.88% | 32.84% | 25.42% |
| Marge opérationnelle | 9.53% | 8.61% | 7.52% | 4.85% | 8.97% | 0.55% |
| Marge bénéficiaire | 8.14% | 7.24% | 5.56% | 3.31% | 6.81% | 0.02% |
| Marge du flux de trésorerie libre | 6.82% | 5.76% | 5.99% | -1.16% | 2.11% | 3.65% |
| EBITDA | 676 | 593 | 490 | 335 | 513 | 122 |
| Marge EBITDA | 11.59% | 10.68% | 9.5% | 6.98% | 11.27% | 3.53% |
| D&A pour le résultat opérationnel | 120 | 115 | 102 | 102 | 105 | 103 |
| EBIT | 556 | 478 | 388 | 233 | 408 | 19 |
| Marge EBIT | 9.53% | 8.61% | 7.52% | 4.85% | 8.97% | 0.55% |
| Taux d'imposition effectif | 19.08% | 19.4% | 24.4% | 27.6% | 23.26% | 66.66% |
