-  - 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

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
  43   46.5000   52.7180   62.5410   74.6040
Intangible Assets
  71.3000   75.9000   82.9520   85.8360   111.7190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   372.2360   395.6700   471.7900
Inventories
  46.8000   54.2000   59.7370   72.0780   91.4860
Accounts Receivable
  48   52.8000   62.2250   69.8050   93.3320
Cash and Cash Equivalents
  30.2000   34.1000   31.7810   31.7200   28.3670
Current Assets
  133.9000   150.7000   163.9090   188.3610   222.7420
Total Assets
  434.8000   487.7000   536.1450   584.0310   694.5320

 

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
  12.3000   13.3000   19.5290   16.1840   26.2630
Long-term debt
  -   -   80.5000   78.5000   116
Liabilities to Banks
  -   -   -   -   -
Provisions
  19.9000   21.2000   18.7000   26.2000   27.7000
Liabilities
  158.9000   166.6000   170.8990   177.3980   240.1620
Share Capital
  4.5000   4.5000   4.5640   4.5910   4.6080
Total Equity
  275.9000   321.1000   365.2460   406.6330   454.3700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  434.8000   487.7000   536.1450   584.0310   694.5320

 

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
  386.5000   425   488.7490   565.0040   664.7550
Depreciation (total)
  -   -   18.8860   23.9570   25.0840
Operating Result
  52.1000   63.2000   70.9280   80.7610   97.2510
Interest Income
  -3.7000   -2.8400   -2.3170   -2.3640   -3.3200
Income Before Taxes
  47.9000   60.4000   68.6110   76.1910   93.9310
Income Taxes
  16.5000   21.1000   25.3460   28.2380   33.9780
Minority Interests Profit
  -   -   -   -   -
Net Income
  31.3000   39.2000   43.2650   47.9530   59.9530

 

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
  0.7800   0.9600   1.0500   1.1600   1.4400
Dividend per Share
  0.0600   0.0700   0.0900   0.1000   0.1200

 

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
  50.6000   51.5000   64.2720   59.0700   80.2680
Cash Flow from Investing Activities
  -103.1000   -52   -47.4320   -52.2940   -112.9820
Cash Flow from Financing
  64.5000   4.4000   -18.9490   -6.1050   29.9420
Decrease / Increase in Cash
  11.8000   3.9000   -2.2950   -.0610   -3.3530
Employees
  1,198   1,292   1,534   1,680   2,000