| Revenus | 92,287 | 27,771 | 25,320 | 19,954 | 19,242 | 21,020 |
| Croissance des revenus (H/H) | 12% | 32% | 30% | -4% | -7% | -3% |
| Coût des ventes | 69,073 | 21,149 | 19,416 | 14,562 | 13,946 | 15,571 |
| Bénéfice brut | 23,214 | 6,622 | 5,904 | 5,392 | 5,296 | 5,449 |
| Vente, Général et Administration | 1,253 | 361 | 367 | 268 | 257 | 288 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 13,414 | 3,639 | 3,551 | 3,240 | 2,984 | 2,954 |
| Autres revenus (charges) non opérationnels | 103 | -28 | 112 | 14 | 5 | -11 |
| Bénéfice avant impôts | 6,408 | 2,111 | 1,381 | 1,379 | 1,537 | 1,761 |
| Charge d'impôt sur le revenu | 444 | 135 | 143 | 87 | 79 | 41 |
| Bénéfice net | 4,112 | 1,194 | 868 | 959 | 1,091 | 1,255 |
| Croissance du bénéfice net | -10% | -5% | -14% | -14% | -8% | 15% |
| Actions en circulation (diluées) | 3,457.4 | 3,457.4 | 3,435 | 3,456.1 | 3,453.5 | 3,452.9 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | 2% | 2% |
| EPS (dilué) | 1.19 | 0.34 | 0.25 | 0.27 | 0.31 | 0.36 |
| Croissance du EPS | -10% | -5% | -14% | -13% | -10% | 14% |
| Flux de trésorerie libre | 3,615 | 1,462 | -225 | 1,275 | 1,103 | 1,693 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 25.15% | 23.84% | 23.31% | 27.02% | 27.52% | 25.92% |
| Marge opérationnelle | 10.61% | 10.74% | 9.29% | 10.78% | 12.01% | 11.86% |
| Marge bénéficiaire | 4.45% | 4.29% | 3.42% | 4.8% | 5.66% | 5.97% |
| Marge du flux de trésorerie libre | 3.91% | 5.26% | -0.88% | 6.38% | 5.73% | 8.05% |
| EBITDA | 15,698 | 4,566 | 3,844 | 3,592 | 3,696 | 3,862 |
| Marge EBITDA | 17% | 16.44% | 15.18% | 18% | 19.2% | 18.37% |
| D&A pour le résultat opérationnel | 5,898 | 1,583 | 1,491 | 1,440 | 1,384 | 1,367 |
| EBIT | 9,800 | 2,983 | 2,353 | 2,152 | 2,312 | 2,495 |
| Marge EBIT | 10.61% | 10.74% | 9.29% | 10.78% | 12.01% | 11.86% |
| Taux d'imposition effectif | 6.92% | 6.39% | 10.35% | 6.3% | 5.13% | 2.32% |
