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

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  26.2000   32.8000   39.9450   47.7960   57.3750
Intangible Assets
  65.2000   60.3000   56.3820   52.4820   84.8410
Long-Term Investments
  -   -   15.9750   7.4590   0.0000
Fixed Assets
  -   -   180.5060   193.0300   276.9790
Inventories
  29.9000   30.5000   36.6160   31.2520   40.7750
Accounts Receivable
  33.3000   30.9000   29.0950   28.8530   32.3650
Cash and Cash Equivalents
  42.8000   67.9000   91.6940   128.5460   93.4520
Current Assets
  130.1000   146.4000   177.0200   209.5260   173.7370
Total Assets
  297   306   357.5260   402.5560   450.7160

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  9.7000   10.7000   11.8410   7.8680   12.2760
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  12.7000   11.6000   14.1000   15.2000   22.8000
Liabilities
  37.3000   36.4000   37.5320   34.0200   47.0370
Share Capital
  .0400   .0410   .0420   .0420   .0430
Total Equity
  259.7000   269.6000   319.9940   368.5360   403.6790
Minority Interests
  -   -   -   -   -
Total liabilities equity
  297   306   357.5260   402.5560   450.7160

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  202.6000   213.4000   226.9830   237.7080   270.6390
Depreciation (total)
  4.2000   4.1000   3.9130   3.9000   8.2180
Operating Result
  22.7000   4.8000   28.1370   37.3570   20.9860
Interest Income
  -.2000   -.0800   -   -   -
Income Before Taxes
  22.8000   11.4000   28.0850   33.0440   19.6150
Income Taxes
  10.4000   4.3000   10.9580   3.8170   -5.8010
Minority Interests Profit
  -   -   -   -   -
Net Income
  12.4000   7.1000   39.0430   36.8610   13.8140

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.3000   0.1700   0.9400   0.8800   0.3200
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  24.3000   26.9000   49.2510   55.7790   49.6810
Cash Flow from Investing Activities
  -28.4000   2.7000   -28.5340   -22.1530   -62.8920
Cash Flow from Financing
  -11.5000   -4.4000   3.4120   3.1280   -21.6300
Decrease / Increase in Cash
  -15.5000   25.1000   23.7700   36.8520   -35.0940
Employees
  687   731   745   797   914