11/6/2024  6:27:36 PM Chg. +0.3400 Volume Bid6:27:57 PM Ask6:27:57 PM Market Capitalization Dividend Y. P/E Ratio
15.3600USD +2.26% 567,428
Turnover: 6.56 mill.
15.3500Bid Size: 800 15.3700Ask Size: 800 3.33 bill.USD - -

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
  34.3000   41.9490   44.4730   54.6830   61.7480
Intangible Assets
  6.7000   46.4160   46.3940   58.5250   68.9410
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   156.5550   160.9860   201.7140   235.4480
Inventories
  38.3000   51.1780   51.6010   64.3710   73.1440
Accounts Receivable
  38.7000   51.9010   59.2080   67.6520   68.5760
Cash and Cash Equivalents
  50   40.6750   66.0610   55.2570   77.5670
Current Assets
  168.4000   188.7460   231.1950   250.0010   292.9610
Total Assets
  290.6000   345.3010   392.1810   451.7150   528.4090

 

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
  9.2000   13.3960   13.6910   15.8000   16.2440
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  12.6000   12.2000   15   16.5000   17.9000
Liabilities
  32.3000   39.0010   41.2180   47.5540   56.6520
Share Capital
  5.7000   7.8360   7.9213   8.0147   8.1493
Total Equity
  258.3000   306.3000   350.9630   404.1610   471.7570
Minority Interests
  .1000   -.0610   -.0110   -.0370   .1430
Total liabilities equity
  290.6000   345.3010   392.1810   451.7150   528.4090

 

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
  207.5000   247.4050   283.0740   321.2750   361.5940
Depreciation (total)
  -   9.1800   10.6490   12.5400   14.6910
Operating Result
  40.7000   43.3910   53.1180   56.3860   64.9450
Interest Income
  -.3000   .1150   .2280   .3220   .8380
Income Before Taxes
  41.1000   43.0310   52.0760   55.5130   66.6730
Income Taxes
  14.1000   15   18.5000   18.9750   22.7000
Minority Interests Profit
  .1000   .1270   -.0500   .0260   -.1800
Net Income
  27.2000   28.1580   33.5260   36.5640   43.7930

 

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
  0.2860   0.5775   0.6825   0.7350   0.8700
Dividend per Share
  0.0000   -   -   -   -

 

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
  26.6000   21.6680   43.7920   35.3310   60.2740
Cash Flow from Investing Activities
  -38   -51.2920   -28.4550   -61.1490   -62.1360
Cash Flow from Financing
  12.5000   19.6080   11.0330   15.3080   25.0700
Decrease / Increase in Cash
  1   -9.3570   25.3860   -10.8040   22.3100
Employees
  781   926   1,062   1,235   1,413