| Revenus | 214,864 | 48,680 | 59,676 | 56,701 | 49,807 | 47,411 |
| Croissance des revenus (H/H) | 2% | 3% | 0% | 7% | -4% | 13% |
| Coût des ventes | 139,499 | 32,423 | 36,578 | 36,077 | 34,421 | 31,811 |
| Bénéfice brut | 75,365 | 16,257 | 23,098 | 20,624 | 15,386 | 15,600 |
| Vente, Général et Administration | 3,207 | 745 | 989 | 772 | 701 | 704 |
| Recherche et développement | 2,403 | 685 | -- | 820 | 898 | 719 |
| Frais d'exploitation | 13,905 | 2,809 | 4,773 | 3,248 | 3,075 | 3,037 |
| Autres revenus (charges) non opérationnels | -8,299 | -1,917 | -3,547 | -1,356 | -1,479 | -563 |
| Bénéfice avant impôts | 27,504 | 12,879 | -11,589 | 14,227 | 11,987 | 12,068 |
| Charge d'impôt sur le revenu | 13,667 | 2,680 | 11,631 | -444 | -200 | 3,895 |
| Bénéfice net | 15,603 | 9,953 | -21,048 | 14,617 | 12,081 | 8,164 |
| Croissance du bénéfice net | -50% | 22% | 350% | 9% | -17% | -2% |
| Actions en circulation (diluées) | 4,268.6 | 4,268.6 | 4,268.78 | 4,268.77 | 4,268.77 | 4,268.75 |
| Variation des actions (H-H) | 0% | 0% | -150% | 0% | 0% | 0% |
| EPS (dilué) | 3.65 | 2.33 | -4.93 | 3.42 | 2.83 | 1.91 |
| Croissance du EPS | -50% | 22% | 352% | 9% | -17% | -1% |
| Flux de trésorerie libre | 16,542 | 3,533 | 2,914 | 6,243 | 3,852 | 2,366 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 35.07% | 33.39% | 38.7% | 36.37% | 30.89% | 32.9% |
| Marge opérationnelle | 28.6% | 27.62% | 30.7% | 30.64% | 24.71% | 26.49% |
| Marge bénéficiaire | 7.26% | 20.44% | -35.27% | 25.77% | 24.25% | 17.21% |
| Marge du flux de trésorerie libre | 7.69% | 7.25% | 4.88% | 11.01% | 7.73% | 4.99% |
| EBITDA | 61,774 | 13,503 | 18,457 | 17,462 | 12,352 | 12,704 |
| Marge EBITDA | 28.75% | 27.73% | 30.92% | 30.79% | 24.79% | 26.79% |
| D&A pour le résultat opérationnel | 314 | 55 | 132 | 86 | 41 | 141 |
| EBIT | 61,460 | 13,448 | 18,325 | 17,376 | 12,311 | 12,563 |
| Marge EBIT | 28.6% | 27.62% | 30.7% | 30.64% | 24.71% | 26.49% |
| Taux d'imposition effectif | 49.69% | 20.8% | -100.36% | -3.12% | -1.66% | 32.27% |
