2024-06-18  9:59:55 PM Chg. -0.97 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
25.35USD -3.69% 5,328
Turnover: 136,206.97
-Bid Size: - -Ask Size: - 436.27 mill.USD - 14.31

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
  92.8000   118.8070   136.4930   165.1500   197.2550
Intangible Assets
  1.3000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   166.2980   184.2250   213.0390   245.3810
Inventories
  .7000   .9260   1.1940   1.4510   1.6050
Accounts Receivable
  -   .9220   1.1180   1.1320   2.6960
Cash and Cash Equivalents
  5.3000   3.8150   8.5290   13.6940   8.7850
Current Assets
  11.1000   12.9140   16.2360   27.6890   26.5860
Total Assets
  151.2000   179.2120   200.4610   240.7280   271.9670

 

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
  4.6000   5.9210   7.2940   8.0140   6.3960
Long-term debt
  -   8.7500   0.0000   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.6900   12.5000   17.2000   23   18.2000
Liabilities
  46.7000   61.0240   67.4040   83.6630   83.0050
Share Capital
  .1640   .1640   .1650   .1680   .1690
Total Equity
  104.5000   118.1880   133.0570   157.0650   188.9620
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  151.2000   179.2120   200.4610   240.7280   271.9670

 

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
  204.4000   245.1010   287.0620   330.6130   369.5890
Depreciation (total)
  8.9000   10.3100   12.8270   15.0810   17.5600
Operating Result
  15.4000   15.9520   18.7490   24.3410   23.5210
Interest Income
  -.1000   .1240   .1100   .0630   .0650
Income Before Taxes
  15.3000   15.8280   18.6390   24.2780   23.4560
Income Taxes
  4.2000   4.3370   5.7430   7.0340   -5.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  11.1000   11.4910   12.8960   17.2440   28.9560

 

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
  0.6800   0.7000   0.7800   1.0300   1.7100
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
  24.2000   29.1350   45.3930   42.6380   44.3820
Cash Flow from Investing Activities
  -31.2000   -34.3240   -32   -41.8850   -49.1340
Cash Flow from Financing
  6.4000   3.6810   -8.6790   4.4120   -.1570
Decrease / Increase in Cash
  5.9000   -1.5080   4.7140   5.1650   -4.9090
Employees
  5,712   6,567   7,295   8,200   9,000