-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 3.4 bill.USD 0.13% 251.16

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
  46.5000   52.7180   62.5410   74.6040   88.3380
Intangible Assets
  75.9000   82.9520   85.8360   111.7190   124.5120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   372.2360   395.6700   471.7900   529.0020
Inventories
  54.2000   59.7370   72.0780   91.4860   98.7240
Accounts Receivable
  52.8000   62.2250   69.8050   93.3320   110.6560
Cash and Cash Equivalents
  34.1000   31.7810   31.7200   28.3670   36.5840
Current Assets
  150.7000   163.9090   188.3610   222.7420   257.3710
Total Assets
  487.7000   536.1450   584.0310   694.5320   786.3730

 

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
  13.3000   19.5290   16.1840   26.2630   27.4690
Long-term debt
  -   80.5000   78.5000   116   126
Liabilities to Banks
  -   -   -   -   -
Provisions
  21.2000   18.7000   26.2000   27.7000   27.9000
Liabilities
  166.6000   170.8990   177.3980   240.1620   262.4410
Share Capital
  4.5000   4.5640   4.5910   4.6080   4.6190
Total Equity
  321.1000   365.2460   406.6330   454.3700   523.9320
Minority Interests
  -   -   -   -   -
Total liabilities equity
  487.7000   536.1450   584.0310   694.5320   786.3730

 

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
  425   488.7490   565.0040   664.7550   770.1570
Depreciation (total)
  -   18.8860   23.9570   25.0840   33.4520
Operating Result
  63.2000   70.9280   80.7610   97.2510   110.4100
Interest Income
  -2.8400   -2.3170   -2.3640   -3.3200   -4.3030
Income Before Taxes
  60.4000   68.6110   76.1910   93.9310   106.2330
Income Taxes
  21.1000   25.3460   28.2380   33.9780   34.8550
Minority Interests Profit
  -   -   -   -   -
Net Income
  39.2000   43.2650   47.9530   59.9530   71.3780

 

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
  0.9600   1.0500   1.1600   1.4400   1.7100
Dividend per Share
  0.0700   0.0900   0.1000   0.1200   0.1400

 

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
  51.5000   64.2720   59.0700   80.2680   108.1930
Cash Flow from Investing Activities
  -52   -47.4320   -52.2940   -112.9820   -97.0620
Cash Flow from Financing
  4.4000   -18.9490   -6.1050   29.9420   -2.7510
Decrease / Increase in Cash
  3.9000   -2.2950   -.0610   -3.3530   8.2170
Employees
  1,292   1,534   1,680   2,000   2,337