-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  32.8000   39.9450   47.7960   57.3750   58.2580
Intangible Assets
  60.3000   56.3820   52.4820   84.8410   75.9850
Long-Term Investments
  -   15.9750   7.4590   0.0000   -
Fixed Assets
  -   180.5060   193.0300   276.9790   265.8750
Inventories
  30.5000   36.6160   31.2520   40.7750   49.4780
Accounts Receivable
  30.9000   29.0950   28.8530   32.3650   40.6480
Cash and Cash Equivalents
  67.9000   91.6940   128.5460   93.4520   127.1120
Current Assets
  146.4000   177.0200   209.5260   173.7370   224.6410
Total Assets
  306   357.5260   402.5560   450.7160   490.5160

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  10.7000   11.8410   7.8680   12.2760   14.5370
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  11.6000   14.1000   15.2000   22.8000   26
Liabilities
  36.4000   37.5320   34.0200   47.0370   52.6090
Share Capital
  .0410   .0420   .0420   .0430   .0430
Total Equity
  269.6000   319.9940   368.5360   403.6790   437.9070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  306   357.5260   402.5560   450.7160   490.5160

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  213.4000   226.9830   237.7080   270.6390   306.5710
Depreciation (total)
  4.1000   3.9130   3.9000   8.2180   8.8540
Operating Result
  4.8000   28.1370   37.3570   20.9860   37.1530
Interest Income
  -.0800   -   -   -   -
Income Before Taxes
  11.4000   28.0850   33.0440   19.6150   37.1490
Income Taxes
  4.3000   10.9580   3.8170   -5.8010   -7.7260
Minority Interests Profit
  -   -   -   -   -
Net Income
  7.1000   39.0430   36.8610   13.8140   28.8940

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.1700   0.9400   0.8800   0.3200   0.6700
Dividend per Share
  0.0000   -   -   -   0.2400

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  26.9000   49.2510   55.7790   49.6810   57.4310
Cash Flow from Investing Activities
  2.7000   -28.5340   -22.1530   -62.8920   -17.1130
Cash Flow from Financing
  -4.4000   3.4120   3.1280   -21.6300   -5.9750
Decrease / Increase in Cash
  25.1000   23.7700   36.8520   -35.0940   33.6600
Employees
  731   745   797   914   896