-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 6.07 bill.USD - 32.47

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
  28.6000   29.8000   30.4270   31.7070   36.8290
Intangible Assets
  1.3000   1   19.5700   95.9500   97.0270
Long-Term Investments
  -   -   10.2150   1.5290   0.0000
Fixed Assets
  -   -   186.7770   391.5380   425.8490
Inventories
  -   -   -   -   -
Accounts Receivable
  14.4000   17.5000   12.3250   55.0520   62.7560
Cash and Cash Equivalents
  29.6000   66.7000   40.9330   65.1260   106.9320
Current Assets
  55.9000   97.2000   67.9540   137.0760   184.2800
Total Assets
  130.9000   187.1000   254.7310   528.6140   610.1290

 

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
  16.4000   13.9000   -   -   -
Long-term debt
  -   -   0.0000   157.3530   141.0250
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  17.9000   15.4000   49.7000   289.6450   237.4170
Share Capital
  .0500   .0510   .0510   .0520   .0530
Total Equity
  113   171.8000   205.0310   238.9690   372.7120
Minority Interests
  -   -   -   -   -
Total liabilities equity
  130.9000   187.1000   254.7310   528.6140   610.1290

 

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
  115.7000   127.8000   147.2690   213.9570   364.3050
Depreciation (total)
  -   -   4.8330   7.7020   -
Operating Result
  24.2000   34.1000   23.8100   -5.3200   120.2200
Interest Income
  .5000   -   -   -.2510   -3.2460
Income Before Taxes
  24.7000   34.6000   24.1850   -5.5710   116.9740
Income Taxes
  -13.9000   -9.6000   -12.6970   -1.3730   41.7450
Minority Interests Profit
  -   -   -   -   -
Net Income
  38.6000   44.2000   36.8820   -4.1980   75.2290

 

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
  2.4000   2.8100   2.3000   -0.2600   4.3600
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
  27.3000   35.8000   51.7250   46.1160   148.0470
Cash Flow from Investing Activities
  -28.3000   -8.9000   -69.1300   -209.8840   -55.2060
Cash Flow from Financing
  -23.5000   10.2000   -8.3360   187.9610   -51.0350
Decrease / Increase in Cash
  -24.5000   37.1000   -25.7410   24.1930   41.8060
Employees
  233   250   343   600   700