2024-05-29  10:00:00 PM Chg. -0.5900 Volume Bid10:00:19 PM Ask10:00:19 PM Market Capitalization Dividend Y. P/E Ratio
31.8100USD -1.82% 319,965
Turnover: 6.42 mill.
26.5000Bid Size: 1,000 37.0000Ask Size: 300 1.46 bill.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
  34.1000   35.3000   36.1780   32.3090   42.0110
Intangible Assets
  85.6000   81.6000   82.6670   89.6650   190.2830
Long-Term Investments
  13.2000   11.5000   -   -   -
Fixed Assets
  -   -   276.8300   314.6190   619.6950
Inventories
  26.9000   31.5000   31.5540   46.5940   69.2970
Accounts Receivable
  55.1000   58.6000   82.7630   107.9570   150.3030
Cash and Cash Equivalents
  62.3000   104.5000   125.8880   82.2170   54.4880
Current Assets
  180.8000   233.8000   283.3840   264.1280   315.4080
Total Assets
  441.8000   492.5000   560.2140   578.7470   935.1030

 

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
  18.3000   16.5000   19.4320   22.6460   27.0690
Long-term debt
  -   -   0.0000   0.0000   245.7310
Liabilities to Banks
  -   -   -   -   -
Provisions
  12   13.7000   19.3000   30.1000   31.2000
Liabilities
  134.3000   143.5000   170.1160   176.3590   503.4960
Share Capital
  .0390   .0410   .0430   .0450   .0460
Total Equity
  307.6000   349   390.0980   402.3880   431.6070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  441.8000   492.5000   560.2140   578.7470   935.1030

 

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
  314   380.6000   440.9000   484.5590   692.6230
Depreciation (total)
  -   -   20.2720   25.6390   -
Operating Result
  27.1000   35   49.5830   48.6320   6.4810
Interest Income
  .1000   -.3000   -   -   -
Income Before Taxes
  27.1000   35   48.5040   46.2440   -1.9480
Income Taxes
  10.9000   11.1000   17.9860   15.4840   -2.5510
Minority Interests Profit
  -   -   -   -   -
Net Income
  16.2000   24   30.5180   30.7600   .6030

 

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
  0.4900   0.6900   0.8600   0.8600   0.0200
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
  39.5000   55.3000   65.1630   33.7620   47.9370
Cash Flow from Investing Activities
  -168.7000   -20.5000   -43.3250   -45.5960   -341.3230
Cash Flow from Financing
  -.2000   7.4000   -.2060   -31.8330   265.7150
Decrease / Increase in Cash
  -129.4000   42.2000   21.3570   -43.6710   -27.7290
Employees
  1,089   1,134   1,236   1,451   2,444