| Revenus | 980,363 | 238,056 | 258,112 | 242,904 | 241,291 | 241,632 |
| Croissance des revenus (H/H) | 0% | -1% | 1% | -1% | 0% | 8% |
| Coût des ventes | 356,404 | 80,333 | 105,134 | 86,209 | 84,728 | 88,566 |
| Bénéfice brut | 623,959 | 157,723 | 152,978 | 156,695 | 156,563 | 153,066 |
| Vente, Général et Administration | 107,396 | 26,128 | 30,372 | 24,264 | 26,632 | 24,986 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 332,780 | 81,006 | 90,157 | 80,765 | 80,852 | 80,094 |
| Autres revenus (charges) non opérationnels | -8,531 | -1,779 | -1,404 | -2,263 | -3,085 | -2,432 |
| Bénéfice avant impôts | 259,366 | 70,492 | 53,906 | 67,574 | 67,394 | 64,747 |
| Charge d'impôt sur le revenu | 39,038 | 10,048 | 9,228 | 10,095 | 9,667 | 9,080 |
| Bénéfice net | 213,252 | 58,976 | 42,903 | 55,333 | 56,040 | 54,164 |
| Croissance du bénéfice net | 20% | 9% | 18% | 24% | 28.99% | 61% |
| Actions en circulation (diluées) | 885.75 | 885.75 | 923.69 | 847.5 | 901.35 | 908.45 |
| Variation des actions (H-H) | -3% | -3% | 2% | -7% | -3% | -2% |
| EPS (dilué) | 240.75 | 66.58 | 46.44 | 65.28 | 62.17 | 59.62 |
| Croissance du EPS | 23% | 12% | 16% | 33% | 33% | 65% |
| Flux de trésorerie libre | 251,199 | 43,522 | 48,268 | 99,703 | 59,706 | 36,315 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 63.64% | 66.25% | 59.26% | 64.5% | 64.88% | 63.34% |
| Marge opérationnelle | 29.7% | 32.22% | 24.33% | 31.25% | 31.37% | 30.19% |
| Marge bénéficiaire | 21.75% | 24.77% | 16.62% | 22.77% | 23.22% | 22.41% |
| Marge du flux de trésorerie libre | 25.62% | 18.28% | 18.7% | 41.04% | 24.74% | 15.02% |
| EBITDA | 434,037 | 111,628 | 99,189 | 111,193 | 112,027 | 108,282 |
| Marge EBITDA | 44.27% | 46.89% | 38.42% | 45.77% | 46.42% | 44.81% |
| D&A pour le résultat opérationnel | 142,858 | 34,911 | 36,368 | 35,263 | 36,316 | 35,310 |
| EBIT | 291,179 | 76,717 | 62,821 | 75,930 | 75,711 | 72,972 |
| Marge EBIT | 29.7% | 32.22% | 24.33% | 31.25% | 31.37% | 30.19% |
| Taux d'imposition effectif | 15.05% | 14.25% | 17.11% | 14.93% | 14.34% | 14.02% |
