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

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  25.2000   26.2000   32.8000   39.9450   47.7960
Intangible Assets
  29.4000   65.2000   60.3000   56.3820   52.4820
Long-Term Investments
  -   -   -   15.9750   7.4590
Fixed Assets
  -   -   -   180.5060   193.0300
Inventories
  24.6000   29.9000   30.5000   36.6160   31.2520
Accounts Receivable
  23   33.3000   30.9000   29.0950   28.8530
Cash and Cash Equivalents
  58.3000   42.8000   67.9000   91.6940   128.5460
Current Assets
  159   130.1000   146.4000   177.0200   209.5260
Total Assets
  282.6000   297   306   357.5260   402.5560

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  5.9000   9.7000   10.7000   11.8410   7.8680
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  11   12.7000   11.6000   14.1000   15.2000
Liabilities
  31.8000   37.3000   36.4000   37.5320   34.0200
Share Capital
  .0400   .0400   .0410   .0420   .0420
Total Equity
  250.9000   259.7000   269.6000   319.9940   368.5360
Minority Interests
  -   -   -   -   -
Total liabilities equity
  282.6000   297   306   357.5260   402.5560

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  184.3000   202.6000   213.4000   226.9830   237.7080
Depreciation (total)
  3.4000   4.2000   4.1000   3.9130   3.9000
Operating Result
  23.8000   22.7000   4.8000   28.1370   37.3570
Interest Income
  -.3000   -.2000   -.0800   -   -
Income Before Taxes
  23.9000   22.8000   11.4000   28.0850   33.0440
Income Taxes
  9.5000   10.4000   4.3000   10.9580   3.8170
Minority Interests Profit
  -   -   -   -   -
Net Income
  14.5000   12.4000   7.1000   39.0430   36.8610

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.3500   0.3000   0.1700   0.9400   0.8800
Dividend per Share
  -   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  38.3000   24.3000   26.9000   49.2510   55.7790
Cash Flow from Investing Activities
  -61.3000   -28.4000   2.7000   -28.5340   -22.1530
Cash Flow from Financing
  -8.1000   -11.5000   -4.4000   3.4120   3.1280
Decrease / Increase in Cash
  -31.2000   -15.5000   25.1000   23.7700   36.8520
Employees
  614   687   731   745   797