| Revenus | 14,675 | 7,088 | 7,587 | 7,856 | 9,018 | 9,431 |
| Croissance des revenus (H/H) | -13% | -10% | -16% | -17% | -11% | -10% |
| Coût des ventes | 4,015 | 1,967 | 2,048 | 2,170 | 2,310 | 2,234 |
| Bénéfice brut | 10,660 | 5,121 | 5,539 | 5,686 | 6,708 | 7,197 |
| Vente, Général et Administration | 2,777 | 1,324 | 1,453 | 1,407 | 1,547 | 1,477 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 9,027 | 4,457 | 4,570 | 4,828 | 5,135 | 5,199 |
| Autres revenus (charges) non opérationnels | -7 | -6 | -1 | -6 | -8 | -10 |
| Bénéfice avant impôts | 453 | -268 | 721 | 303 | 1,281 | 1,698 |
| Charge d'impôt sur le revenu | 354 | 155 | 199 | 110 | 345 | 471 |
| Bénéfice net | 72 | -402 | 474 | 255 | 878 | 1,198 |
| Croissance du bénéfice net | -94% | -258% | -46% | -79% | -51% | -26% |
| Actions en circulation (diluées) | 122.6 | 122.6 | 122.68 | 122.71 | 122.62 | 122.46 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | 0% | 0% |
| EPS (dilué) | 0.58 | -3.27 | 3.86 | 2.07 | 7.16 | 9.78 |
| Croissance du EPS | -94% | -258% | -46% | -79% | -51% | -26% |
| Flux de trésorerie libre | 2,328 | 1,288 | 1,040 | 344 | 1,056 | 1,142 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 72.64% | 72.24% | 73% | 72.37% | 74.38% | 76.31% |
| Marge opérationnelle | 11.12% | 9.36% | 12.77% | 10.92% | 17.44% | 21.18% |
| Marge bénéficiaire | 0.49% | -5.67% | 6.24% | 3.24% | 9.73% | 12.7% |
| Marge du flux de trésorerie libre | 15.86% | 18.17% | 13.7% | 4.37% | 11.7% | 12.1% |
| EBITDA | 3,677 | 1,666 | 2,011 | 1,958 | 2,586 | 2,943 |
| Marge EBITDA | 25.05% | 23.5% | 26.5% | 24.92% | 28.67% | 31.2% |
| D&A pour le résultat opérationnel | 2,044 | 1,002 | 1,042 | 1,100 | 1,013 | 945 |
| EBIT | 1,633 | 664 | 969 | 858 | 1,573 | 1,998 |
| Marge EBIT | 11.12% | 9.36% | 12.77% | 10.92% | 17.44% | 21.18% |
| Taux d'imposition effectif | 78.14% | -57.83% | 27.6% | 36.3% | 26.93% | 27.73% |
