| Revenus | 814,708 | 212,375 | 205,268 | 201,295 | 195,770 | 196,568 |
| Croissance des revenus (H/H) | 7% | 8% | 7% | 7% | 4% | 5% |
| Coût des ventes | 514,556 | 136,292 | 129,217 | 124,849 | 124,198 | 126,858 |
| Bénéfice brut | 300,152 | 76,083 | 76,051 | 76,446 | 71,572 | 69,710 |
| Vente, Général et Administration | 145,642 | 39,157 | 36,640 | 34,981 | 34,864 | 37,571 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 242,982 | 136,935 | 36,322 | 35,114 | 34,611 | 37,299 |
| Autres revenus (charges) non opérationnels | -- | -- | -- | 1 | -1 | -- |
| Bénéfice avant impôts | 58,851 | -60,680 | 40,075 | 41,478 | 37,978 | 32,574 |
| Charge d'impôt sur le revenu | 43,067 | 7,142 | 10,285 | 13,782 | 11,858 | 10,394 |
| Bénéfice net | 15,257 | -67,944 | 29,636 | 27,565 | 26,000 | 21,967 |
| Croissance du bénéfice net | -84% | -409% | 13% | 17% | 17% | 18% |
| Actions en circulation (diluées) | 573.7 | 573.7 | 573.43 | 573.16 | 572.3 | 572.01 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | -1% | -1% |
| EPS (dilué) | 26.59 | -118.42 | 51.68 | 48.09 | 45.43 | 38.4 |
| Croissance du EPS | -84% | -408% | 13% | 17% | 18% | 19% |
| Flux de trésorerie libre | 101,330 | 28,041 | 24,680 | 12,308 | 36,301 | 21,928 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 36.84% | 35.82% | 37.04% | 37.97% | 36.55% | 35.46% |
| Marge opérationnelle | 7.01% | -28.65% | 19.35% | 20.53% | 18.87% | 16.48% |
| Marge bénéficiaire | 1.87% | -31.99% | 14.43% | 13.69% | 13.28% | 11.17% |
| Marge du flux de trésorerie libre | 12.43% | 13.2% | 12.02% | 6.11% | 18.54% | 11.15% |
| EBITDA | 108,445 | -47,418 | 52,772 | 53,923 | 49,168 | 44,712 |
| Marge EBITDA | 13.31% | -22.32% | 25.7% | 26.78% | 25.11% | 22.74% |
| D&A pour le résultat opérationnel | 51,275 | 13,434 | 13,043 | 12,591 | 12,207 | 12,301 |
| EBIT | 57,170 | -60,852 | 39,729 | 41,332 | 36,961 | 32,411 |
| Marge EBIT | 7.01% | -28.65% | 19.35% | 20.53% | 18.87% | 16.48% |
| Taux d'imposition effectif | 73.17% | -11.76% | 25.66% | 33.22% | 31.22% | 31.9% |
